PAYMENT | PRINCIPAL | INTEREST | CUMULATIVE INTEREST | BALANCE | |
End of Year 1 | $1,266.71 | $343.05 | $923.66 | $11,167.48 | $245,966.96 |
End of Year 10 | $1,266.71 | $513.94 | $752.77 | $102,229.33 | $200,224.13 |
End of Year 20 | $1,266.71 | $805.34 | $461.37 | $176,236.07 | $122,225.67 |
End of Year 30 | $1,269.32 | $1,264.58 | $4.74 | $206,018.21 | $0.00 |
CASH VALUE | DEATH BENEFIT | |
End of Year 1 | $12,009 | $1,250,000 |
End of Year 10 | $167,591 | $1,250,000 |
End of Year 20 | $446,914 | $1,250,000 |
End of Year 30 | $821,229 | $1,612,839 |
MORTGAGE BALANCE | IBC POLICY CASH VALUE | PROPERTY EQUITY | TRANSFER ON DEATH (TOD) | TOD / ORIGINAL MORTGAGE | |
End of Year 1 |
$245,966.96 | $12,009 |
$254,033 |
$1,504,033 |
6.02 |
End of Year 10 |
$200,224.13 | $167,591 | $299,776 +/- Mkt Value |
$1,549,776 +/- Mkt Value |
6.20 |
End of Year 20 |
$122,225.67 | $446,914 | $377,774 +/- Mkt Value |
$1,627,774 +/- Mkt Value |
6.51 |
End of Year 30 |
$0.00 | $821,229 | $500,000 +/- Mkt Value |
$2,112,839 +/- Mkt Value |
8.45 |