| HOA fees | 45.1% |
| YearYr | Beginning BalanceStarting Balance | Interest | Principal | Ending Balance |
|---|---|---|---|---|
| 1 | $240,000.00 | $10,720.79 | $3,871.74 | $236,128.26 |
| 2 | $236,128.26 | $10,542.93 | $4,049.61 | $232,078.65 |
| 3 | $232,078.65 | $10,356.89 | $4,235.65 | $227,843.00 |
| 4 | $227,843.00 | $10,162.30 | $4,430.23 | $223,412.76 |
| 5 | $223,412.76 | $9,958.78 | $4,633.76 | $218,779.00 |
| 6 | $218,779.00 | $9,745.90 | $4,846.63 | $213,932.37 |
| 7 | $213,932.37 | $9,523.25 | $5,069.29 | $208,863.09 |
| 8 | $208,863.09 | $9,290.37 | $5,302.17 | $203,560.92 |
| 9 | $203,560.92 | $9,046.79 | $5,545.75 | $198,015.17 |
| 10 | $198,015.17 | $8,792.02 | $5,800.52 | $192,214.65 |
| 11 | $192,214.65 | $8,525.54 | $6,066.99 | $186,147.66 |
| 12 | $186,147.66 | $8,246.83 | $6,345.71 | $179,801.94 |
| 13 | $179,801.94 | $7,955.30 | $6,637.23 | $173,164.71 |
| 14 | $173,164.71 | $7,650.39 | $6,942.14 | $166,222.57 |
| 15 | $166,222.57 | $7,331.47 | $7,261.07 | $158,961.50 |
| 16 | $158,961.50 | $6,997.90 | $7,594.64 | $151,366.86 |
| 17 | $151,366.86 | $6,649.00 | $7,943.53 | $143,423.33 |
| 18 | $143,423.33 | $6,284.08 | $8,308.46 | $135,114.87 |
| 19 | $135,114.87 | $5,902.39 | $8,690.15 | $126,424.72 |
| 20 | $126,424.72 | $5,503.16 | $9,089.37 | $117,335.35 |
| 21 | $117,335.35 | $5,085.60 | $9,506.94 | $107,828.42 |
| 22 | $107,828.42 | $4,648.85 | $9,943.68 | $97,884.73 |
| 23 | $97,884.73 | $4,192.04 | $10,400.49 | $87,484.24 |
| 24 | $87,484.24 | $3,714.25 | $10,878.29 | $76,605.95 |
| 25 | $76,605.95 | $3,214.50 | $11,378.04 | $65,227.91 |
| 26 | $65,227.91 | $2,691.79 | $11,900.74 | $53,327.17 |
| 27 | $53,327.17 | $2,145.08 | $12,447.46 | $40,879.71 |
| 28 | $40,879.71 | $1,573.24 | $13,019.30 | $27,860.41 |
| 29 | $27,860.41 | $975.14 | $13,617.40 | $14,243.01 |
| 30 | $14,243.01 | $349.56 | $14,242.98 | $0.00 |