{
    "home_price": 350000,
    "down_payment": 70000,
    "down_payment_pct": 20,
    "loan_amount": 280000,
    "ltv": 80,
    "tax_rate": 1.2,
    "annual_insurance": 1200,
    "monthly_tax": 350,
    "monthly_insurance": 100,
    "monthly_pmi": 0,
    "rate_15": 5.75,
    "monthly_pi_15": 2325.15,
    "monthly_piti_15": 2775.15,
    "total_paid_15": 418527,
    "total_interest_15": 138527,
    "total_cost_15": 499527,
    "payoff_date_15": "May 2041",
    "yearly_summary_15": [
        {
            "year": 1,
            "principal_paid": 12117.85,
            "interest_paid": 15783.95,
            "total_payment": 27901.8,
            "ending_balance": 267882.15
        },
        {
            "year": 2,
            "principal_paid": 12833.28,
            "interest_paid": 15068.52,
            "total_payment": 27901.8,
            "ending_balance": 255048.87
        },
        {
            "year": 3,
            "principal_paid": 13590.95,
            "interest_paid": 14310.85,
            "total_payment": 27901.8,
            "ending_balance": 241457.92
        },
        {
            "year": 4,
            "principal_paid": 14393.36,
            "interest_paid": 13508.44,
            "total_payment": 27901.8,
            "ending_balance": 227064.56
        },
        {
            "year": 5,
            "principal_paid": 15243.15,
            "interest_paid": 12658.65,
            "total_payment": 27901.8,
            "ending_balance": 211821.41
        },
        {
            "year": 6,
            "principal_paid": 16143.1,
            "interest_paid": 11758.7,
            "total_payment": 27901.8,
            "ending_balance": 195678.31
        },
        {
            "year": 7,
            "principal_paid": 17096.18,
            "interest_paid": 10805.62,
            "total_payment": 27901.8,
            "ending_balance": 178582.13
        },
        {
            "year": 8,
            "principal_paid": 18105.55,
            "interest_paid": 9796.25,
            "total_payment": 27901.8,
            "ending_balance": 160476.58
        },
        {
            "year": 9,
            "principal_paid": 19174.49,
            "interest_paid": 8727.31,
            "total_payment": 27901.8,
            "ending_balance": 141302.09
        },
        {
            "year": 10,
            "principal_paid": 20306.54,
            "interest_paid": 7595.26,
            "total_payment": 27901.8,
            "ending_balance": 120995.55
        },
        {
            "year": 11,
            "principal_paid": 21505.44,
            "interest_paid": 6396.36,
            "total_payment": 27901.8,
            "ending_balance": 99490.11
        },
        {
            "year": 12,
            "principal_paid": 22775.11,
            "interest_paid": 5126.69,
            "total_payment": 27901.8,
            "ending_balance": 76715
        },
        {
            "year": 13,
            "principal_paid": 24119.77,
            "interest_paid": 3782.03,
            "total_payment": 27901.8,
            "ending_balance": 52595.23
        },
        {
            "year": 14,
            "principal_paid": 25543.8,
            "interest_paid": 2358,
            "total_payment": 27901.8,
            "ending_balance": 27051.43
        },
        {
            "year": 15,
            "principal_paid": 27051.43,
            "interest_paid": 849.9,
            "total_payment": 27901.33,
            "ending_balance": 0
        }
    ],
    "rate_30": 6.5,
    "monthly_pi_30": 1769.79,
    "monthly_piti_30": 2219.79,
    "total_paid_30": 637124.4,
    "total_interest_30": 357124.4,
    "total_cost_30": 799124.4,
    "payoff_date_30": "May 2056",
    "yearly_summary_30": [
        {
            "year": 1,
            "principal_paid": 3129.6,
            "interest_paid": 18107.88,
            "total_payment": 21237.48,
            "ending_balance": 276870.4
        },
        {
            "year": 2,
            "principal_paid": 3339.22,
            "interest_paid": 17898.26,
            "total_payment": 21237.48,
            "ending_balance": 273531.18
        },
        {
            "year": 3,
            "principal_paid": 3562.86,
            "interest_paid": 17674.62,
            "total_payment": 21237.48,
            "ending_balance": 269968.32
        },
        {
            "year": 4,
            "principal_paid": 3801.47,
            "interest_paid": 17436.01,
            "total_payment": 21237.48,
            "ending_balance": 266166.85
        },
        {
            "year": 5,
            "principal_paid": 4056.06,
            "interest_paid": 17181.42,
            "total_payment": 21237.48,
            "ending_balance": 262110.79
        },
        {
            "year": 6,
            "principal_paid": 4327.69,
            "interest_paid": 16909.79,
            "total_payment": 21237.48,
            "ending_balance": 257783.1
        },
        {
            "year": 7,
            "principal_paid": 4617.53,
            "interest_paid": 16619.95,
            "total_payment": 21237.48,
            "ending_balance": 253165.57
        },
        {
            "year": 8,
            "principal_paid": 4926.77,
            "interest_paid": 16310.71,
            "total_payment": 21237.48,
            "ending_balance": 248238.8
        },
        {
            "year": 9,
            "principal_paid": 5256.72,
            "interest_paid": 15980.76,
            "total_payment": 21237.48,
            "ending_balance": 242982.08
        },
        {
            "year": 10,
            "principal_paid": 5608.79,
            "interest_paid": 15628.69,
            "total_payment": 21237.48,
            "ending_balance": 237373.29
        },
        {
            "year": 11,
            "principal_paid": 5984.41,
            "interest_paid": 15253.07,
            "total_payment": 21237.48,
            "ending_balance": 231388.88
        },
        {
            "year": 12,
            "principal_paid": 6385.19,
            "interest_paid": 14852.29,
            "total_payment": 21237.48,
            "ending_balance": 225003.69
        },
        {
            "year": 13,
            "principal_paid": 6812.85,
            "interest_paid": 14424.63,
            "total_payment": 21237.48,
            "ending_balance": 218190.84
        },
        {
            "year": 14,
            "principal_paid": 7269.11,
            "interest_paid": 13968.37,
            "total_payment": 21237.48,
            "ending_balance": 210921.73
        },
        {
            "year": 15,
            "principal_paid": 7755.93,
            "interest_paid": 13481.55,
            "total_payment": 21237.48,
            "ending_balance": 203165.8
        },
        {
            "year": 16,
            "principal_paid": 8275.35,
            "interest_paid": 12962.13,
            "total_payment": 21237.48,
            "ending_balance": 194890.45
        },
        {
            "year": 17,
            "principal_paid": 8829.56,
            "interest_paid": 12407.92,
            "total_payment": 21237.48,
            "ending_balance": 186060.89
        },
        {
            "year": 18,
            "principal_paid": 9420.89,
            "interest_paid": 11816.59,
            "total_payment": 21237.48,
            "ending_balance": 176640
        },
        {
            "year": 19,
            "principal_paid": 10051.82,
            "interest_paid": 11185.66,
            "total_payment": 21237.48,
            "ending_balance": 166588.18
        },
        {
            "year": 20,
            "principal_paid": 10725.05,
            "interest_paid": 10512.43,
            "total_payment": 21237.48,
            "ending_balance": 155863.13
        },
        {
            "year": 21,
            "principal_paid": 11443.3,
            "interest_paid": 9794.18,
            "total_payment": 21237.48,
            "ending_balance": 144419.83
        },
        {
            "year": 22,
            "principal_paid": 12209.68,
            "interest_paid": 9027.8,
            "total_payment": 21237.48,
            "ending_balance": 132210.15
        },
        {
            "year": 23,
            "principal_paid": 13027.4,
            "interest_paid": 8210.08,
            "total_payment": 21237.48,
            "ending_balance": 119182.75
        },
        {
            "year": 24,
            "principal_paid": 13899.86,
            "interest_paid": 7337.62,
            "total_payment": 21237.48,
            "ending_balance": 105282.89
        },
        {
            "year": 25,
            "principal_paid": 14830.77,
            "interest_paid": 6406.71,
            "total_payment": 21237.48,
            "ending_balance": 90452.12
        },
        {
            "year": 26,
            "principal_paid": 15823.98,
            "interest_paid": 5413.5,
            "total_payment": 21237.48,
            "ending_balance": 74628.14
        },
        {
            "year": 27,
            "principal_paid": 16883.75,
            "interest_paid": 4353.73,
            "total_payment": 21237.48,
            "ending_balance": 57744.39
        },
        {
            "year": 28,
            "principal_paid": 18014.49,
            "interest_paid": 3222.99,
            "total_payment": 21237.48,
            "ending_balance": 39729.9
        },
        {
            "year": 29,
            "principal_paid": 19220.97,
            "interest_paid": 2016.51,
            "total_payment": 21237.48,
            "ending_balance": 20508.93
        },
        {
            "year": 30,
            "principal_paid": 20508.93,
            "interest_paid": 729.27,
            "total_payment": 21238.2,
            "ending_balance": 0
        }
    ],
    "monthly_difference": 555.36,
    "monthly_pi_difference": 555.36,
    "interest_savings": 218597.4,
    "total_cost_savings": 299597.4,
    "equity_by_year_15": [
        {
            "year": 1,
            "equity": 82117.85
        },
        {
            "year": 2,
            "equity": 94951.13
        },
        {
            "year": 3,
            "equity": 108542.08
        },
        {
            "year": 4,
            "equity": 122935.44
        },
        {
            "year": 5,
            "equity": 138178.59
        },
        {
            "year": 6,
            "equity": 154321.69
        },
        {
            "year": 7,
            "equity": 171417.87
        },
        {
            "year": 8,
            "equity": 189523.42
        },
        {
            "year": 9,
            "equity": 208697.91
        },
        {
            "year": 10,
            "equity": 229004.45
        },
        {
            "year": 11,
            "equity": 250509.89
        },
        {
            "year": 12,
            "equity": 273285
        },
        {
            "year": 13,
            "equity": 297404.77
        },
        {
            "year": 14,
            "equity": 322948.57
        },
        {
            "year": 15,
            "equity": 350000
        }
    ],
    "equity_by_year_30": [
        {
            "year": 1,
            "equity": 73129.6
        },
        {
            "year": 2,
            "equity": 76468.82
        },
        {
            "year": 3,
            "equity": 80031.68
        },
        {
            "year": 4,
            "equity": 83833.15
        },
        {
            "year": 5,
            "equity": 87889.21
        },
        {
            "year": 6,
            "equity": 92216.9
        },
        {
            "year": 7,
            "equity": 96834.43
        },
        {
            "year": 8,
            "equity": 101761.2
        },
        {
            "year": 9,
            "equity": 107017.92
        },
        {
            "year": 10,
            "equity": 112626.71
        },
        {
            "year": 11,
            "equity": 118611.12
        },
        {
            "year": 12,
            "equity": 124996.31
        },
        {
            "year": 13,
            "equity": 131809.16
        },
        {
            "year": 14,
            "equity": 139078.27
        },
        {
            "year": 15,
            "equity": 146834.2
        },
        {
            "year": 16,
            "equity": 155109.55
        },
        {
            "year": 17,
            "equity": 163939.11
        },
        {
            "year": 18,
            "equity": 173360
        },
        {
            "year": 19,
            "equity": 183411.82
        },
        {
            "year": 20,
            "equity": 194136.87
        },
        {
            "year": 21,
            "equity": 205580.17
        },
        {
            "year": 22,
            "equity": 217789.85
        },
        {
            "year": 23,
            "equity": 230817.25
        },
        {
            "year": 24,
            "equity": 244717.11
        },
        {
            "year": 25,
            "equity": 259547.88
        },
        {
            "year": 26,
            "equity": 275371.86
        },
        {
            "year": 27,
            "equity": 292255.61
        },
        {
            "year": 28,
            "equity": 310270.1
        },
        {
            "year": 29,
            "equity": 329491.07
        },
        {
            "year": 30,
            "equity": 350000
        }
    ]
}