{
    "max_home_price": 277193,
    "max_loan_amount": 217193,
    "down_payment": 60000,
    "down_payment_pct": 21.6,
    "monthly_payment": 1750,
    "monthly_pi": 1372.81,
    "monthly_tax": 277.19,
    "monthly_insurance": 100,
    "monthly_pmi": 0,
    "annual_income": 75000,
    "monthly_income": 6250,
    "monthly_debts": 500,
    "front_end_dti": 28,
    "back_end_dti": 36,
    "rate": 6.5,
    "term_years": 30,
    "property_tax_rate": 1.2,
    "annual_insurance": 1200,
    "max_dti": 36,
    "total_paid": 494211.6,
    "total_interest": 277018.6,
    "total_cost": 630000,
    "remaining_monthly_income": 4000,
    "yearly_summary": [
        {
            "year": 1,
            "principal_paid": 2427.66,
            "interest_paid": 14046.06,
            "total_payment": 16473.72,
            "ending_balance": 214765.34
        },
        {
            "year": 2,
            "principal_paid": 2590.22,
            "interest_paid": 13883.5,
            "total_payment": 16473.72,
            "ending_balance": 212175.12
        },
        {
            "year": 3,
            "principal_paid": 2763.71,
            "interest_paid": 13710.01,
            "total_payment": 16473.72,
            "ending_balance": 209411.41
        },
        {
            "year": 4,
            "principal_paid": 2948.81,
            "interest_paid": 13524.91,
            "total_payment": 16473.72,
            "ending_balance": 206462.6
        },
        {
            "year": 5,
            "principal_paid": 3146.3,
            "interest_paid": 13327.42,
            "total_payment": 16473.72,
            "ending_balance": 203316.3
        },
        {
            "year": 6,
            "principal_paid": 3356.99,
            "interest_paid": 13116.73,
            "total_payment": 16473.72,
            "ending_balance": 199959.31
        },
        {
            "year": 7,
            "principal_paid": 3581.83,
            "interest_paid": 12891.89,
            "total_payment": 16473.72,
            "ending_balance": 196377.48
        },
        {
            "year": 8,
            "principal_paid": 3821.71,
            "interest_paid": 12652.01,
            "total_payment": 16473.72,
            "ending_balance": 192555.77
        },
        {
            "year": 9,
            "principal_paid": 4077.65,
            "interest_paid": 12396.07,
            "total_payment": 16473.72,
            "ending_balance": 188478.12
        },
        {
            "year": 10,
            "principal_paid": 4350.75,
            "interest_paid": 12122.97,
            "total_payment": 16473.72,
            "ending_balance": 184127.37
        },
        {
            "year": 11,
            "principal_paid": 4642.1,
            "interest_paid": 11831.62,
            "total_payment": 16473.72,
            "ending_balance": 179485.27
        },
        {
            "year": 12,
            "principal_paid": 4953.02,
            "interest_paid": 11520.7,
            "total_payment": 16473.72,
            "ending_balance": 174532.25
        },
        {
            "year": 13,
            "principal_paid": 5284.72,
            "interest_paid": 11189,
            "total_payment": 16473.72,
            "ending_balance": 169247.53
        },
        {
            "year": 14,
            "principal_paid": 5638.64,
            "interest_paid": 10835.08,
            "total_payment": 16473.72,
            "ending_balance": 163608.89
        },
        {
            "year": 15,
            "principal_paid": 6016.3,
            "interest_paid": 10457.42,
            "total_payment": 16473.72,
            "ending_balance": 157592.59
        },
        {
            "year": 16,
            "principal_paid": 6419.2,
            "interest_paid": 10054.52,
            "total_payment": 16473.72,
            "ending_balance": 151173.39
        },
        {
            "year": 17,
            "principal_paid": 6849.08,
            "interest_paid": 9624.64,
            "total_payment": 16473.72,
            "ending_balance": 144324.31
        },
        {
            "year": 18,
            "principal_paid": 7307.79,
            "interest_paid": 9165.93,
            "total_payment": 16473.72,
            "ending_balance": 137016.52
        },
        {
            "year": 19,
            "principal_paid": 7797.22,
            "interest_paid": 8676.5,
            "total_payment": 16473.72,
            "ending_balance": 129219.3
        },
        {
            "year": 20,
            "principal_paid": 8319.41,
            "interest_paid": 8154.31,
            "total_payment": 16473.72,
            "ending_balance": 120899.89
        },
        {
            "year": 21,
            "principal_paid": 8876.58,
            "interest_paid": 7597.14,
            "total_payment": 16473.72,
            "ending_balance": 112023.31
        },
        {
            "year": 22,
            "principal_paid": 9471.08,
            "interest_paid": 7002.64,
            "total_payment": 16473.72,
            "ending_balance": 102552.23
        },
        {
            "year": 23,
            "principal_paid": 10105.37,
            "interest_paid": 6368.35,
            "total_payment": 16473.72,
            "ending_balance": 92446.86
        },
        {
            "year": 24,
            "principal_paid": 10782.12,
            "interest_paid": 5691.6,
            "total_payment": 16473.72,
            "ending_balance": 81664.74
        },
        {
            "year": 25,
            "principal_paid": 11504.23,
            "interest_paid": 4969.49,
            "total_payment": 16473.72,
            "ending_balance": 70160.51
        },
        {
            "year": 26,
            "principal_paid": 12274.67,
            "interest_paid": 4199.05,
            "total_payment": 16473.72,
            "ending_balance": 57885.84
        },
        {
            "year": 27,
            "principal_paid": 13096.74,
            "interest_paid": 3376.98,
            "total_payment": 16473.72,
            "ending_balance": 44789.1
        },
        {
            "year": 28,
            "principal_paid": 13973.87,
            "interest_paid": 2499.85,
            "total_payment": 16473.72,
            "ending_balance": 30815.23
        },
        {
            "year": 29,
            "principal_paid": 14909.71,
            "interest_paid": 1564.01,
            "total_payment": 16473.72,
            "ending_balance": 15905.52
        },
        {
            "year": 30,
            "principal_paid": 15905.52,
            "interest_paid": 565.47,
            "total_payment": 16470.99,
            "ending_balance": 0
        }
    ]
}