Interest cost for 1 year (@10%) | $3,000 |
Tax Savings - (Interest is tax-deductible) i.e. 50% Tax Bracket | $1,500 ($125/month) |
Cost of loan after tax saving | $1,500 ($125/month) |
Years |
10% |
12% |
15% |
5 |
$48,315.30 | $52,870.00 | $60,340.72 |
10 |
$77,812.27 | $93,175.00 | $121,366.73 |
15 |
$125,317.45 | $164,206.97 | $244,111.85 |
20 |
$201,825.00 | $289,388.79 | $490,966.12 |
Interest cost for 1 year (@10%) | $10,000 |
Tax Savings - (Interest is tax-deductible) i.e. 50% Tax Bracket | $5,000 ($417/month) |
Cost of loan after tax saving | $5,000 ($417/month) |
Years |
10% |
12% |
15% |
5 |
$161,512.00 | $176,234.17 | $201,135.72 |
10 |
$259,374.25 | $310,584.87 | $404,555.77 |
15 |
$417,724.82 | $547,356.58 | $813,706.16 |
20 |
$672,749.99 | $964,629.31 | $1636,653.74 |