Mortgage Parameters

Term:	15 yrs 30 yrs
Rate:
Price:
Percent Down:
Monthly Maint/HOA:
Tax Rate:

Mortgage Summary

Property Total:	$23,500
Down Payment	$7,050
Mortgage Amount:	$16,450
Mortgage Payment:	$96.00 / month
Estimated Tax:	+ $13.06 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $109.06 / month
Total Interest Paid:	$18,111.60 over 30 years
Total Tax Paid:	$4,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	78.82	17.18	16432.82
Mar, 2026	78.74	17.26	16415.56
Mar, 2026	157.40	34.60	16398.22
May, 2026	78.57	17.43	16380.80
May, 2026	157.06	34.94	16363.29
Jul, 2026	78.41	17.59	16345.69
Jul, 2026	156.73	35.27	16328.02
Aug, 2026	78.24	17.76	16310.26
Oct, 2026	78.15	17.85	16292.41
Oct, 2026	156.22	35.78	16274.48
Dec, 2026	77.98	18.02	16256.46
Dec, 2026	155.88	36.12	16238.36
Jan, 2027	77.81	18.19	16220.16
Mar, 2027	77.72	18.28	16201.89
Mar, 2027	155.35	36.65	16183.52
May, 2027	77.55	18.45	16165.07
May, 2027	155.01	36.99	16146.52
Jul, 2027	77.37	18.63	16127.89
Jul, 2027	154.65	37.35	16109.17
Aug, 2027	77.19	18.81	16090.36
Oct, 2027	77.10	18.90	16071.46
Oct, 2027	154.11	37.89	16052.47
Dec, 2027	76.92	19.08	16033.39
Dec, 2027	153.75	38.25	16014.21
Jan, 2028	76.73	19.27	15994.95
Mar, 2028	76.64	19.36	15975.59
Mar, 2028	153.19	38.81	15956.14
May, 2028	76.46	19.54	15936.60
May, 2028	152.82	39.18	15916.96
Jul, 2028	76.27	19.73	15897.23
Jul, 2028	152.44	39.56	15877.40
Aug, 2028	76.08	19.92	15857.48
Oct, 2028	75.98	20.02	15837.47
Oct, 2028	151.87	40.13	15817.35
Dec, 2028	75.79	20.21	15797.15
Dec, 2028	151.48	40.52	15776.84
Jan, 2029	75.60	20.40	15756.44
Mar, 2029	75.50	20.50	15735.94
Mar, 2029	150.90	41.10	15715.34
May, 2029	75.30	20.70	15694.64
May, 2029	150.50	41.50	15673.85
Jul, 2029	75.10	20.90	15652.95
Jul, 2029	150.10	41.90	15631.95
Aug, 2029	74.90	21.10	15610.86
Oct, 2029	74.80	21.20	15589.66
Oct, 2029	149.50	42.50	15568.36
Dec, 2029	74.60	21.40	15546.96
Dec, 2029	149.10	42.90	15525.45
Jan, 2030	74.39	21.61	15503.85
Mar, 2030	74.29	21.71	15482.13
Mar, 2030	148.48	43.52	15460.32
May, 2030	74.08	21.92	15438.40
May, 2030	148.06	43.94	15416.38
Jul, 2030	73.87	22.13	15394.25
Jul, 2030	147.63	44.37	15372.01
Aug, 2030	73.66	22.34	15349.67
Oct, 2030	73.55	22.45	15327.22
Oct, 2030	146.99	45.01	15304.66
Dec, 2030	73.33	22.67	15282.00
Dec, 2030	146.56	45.44	15259.22
Jan, 2031	73.12	22.88	15236.34
Mar, 2031	73.01	22.99	15213.35
Mar, 2031	145.91	46.09	15190.24
May, 2031	72.79	23.21	15167.03
May, 2031	145.47	46.53	15143.71
Jul, 2031	72.56	23.44	15120.27
Jul, 2031	145.01	46.99	15096.72
Aug, 2031	72.34	23.66	15073.06
Oct, 2031	72.23	23.77	15049.28
Oct, 2031	144.34	47.66	15025.40
Dec, 2031	72.00	24.00	15001.39
Dec, 2031	143.88	48.12	14977.27
Jan, 2032	71.77	24.23	14953.04
Mar, 2032	71.65	24.35	14928.69
Mar, 2032	143.18	48.82	14904.22
May, 2032	71.42	24.58	14879.64
May, 2032	142.72	49.28	14854.94
Jul, 2032	71.18	24.82	14830.12
Jul, 2032	142.24	49.76	14805.18
Aug, 2032	70.94	25.06	14780.12
Oct, 2032	70.82	25.18	14754.94
Oct, 2032	141.52	50.48	14729.64
Dec, 2032	70.58	25.42	14704.22
Dec, 2032	141.04	50.96	14678.68
Jan, 2033	70.34	25.66	14653.02
Mar, 2033	70.21	25.79	14627.23
Mar, 2033	140.30	51.70	14601.32
May, 2033	69.96	26.04	14575.28
May, 2033	139.80	52.20	14549.12
Jul, 2033	69.71	26.29	14522.84
Jul, 2033	139.30	52.70	14496.42
Aug, 2033	69.46	26.54	14469.89
Oct, 2033	69.33	26.67	14443.22
Oct, 2033	138.54	53.46	14416.43
Dec, 2033	69.08	26.92	14389.51
Dec, 2033	138.03	53.97	14362.46
Jan, 2034	68.82	27.18	14335.28
Mar, 2034	68.69	27.31	14307.97
Mar, 2034	137.25	54.75	14280.53
May, 2034	68.43	27.57	14252.95
May, 2034	136.73	55.27	14225.25
Jul, 2034	68.16	27.84	14197.41
Jul, 2034	136.19	55.81	14169.44
Aug, 2034	67.90	28.10	14141.34
Oct, 2034	67.76	28.24	14113.10
Oct, 2034	135.39	56.61	14084.72
Dec, 2034	67.49	28.51	14056.21
Dec, 2034	134.84	57.16	14027.56
Jan, 2035	67.22	28.78	13998.78
Mar, 2035	67.08	28.92	13969.86
Mar, 2035	134.02	57.98	13940.80
May, 2035	66.80	29.20	13911.59
May, 2035	133.46	58.54	13882.25
Jul, 2035	66.52	29.48	13852.77
Jul, 2035	132.90	59.10	13823.15
Aug, 2035	66.24	29.76	13793.39
Oct, 2035	66.09	29.91	13763.48
Oct, 2035	132.04	59.96	13733.43
Dec, 2035	65.81	30.19	13703.24
Dec, 2035	131.47	60.53	13672.90
Jan, 2036	65.52	30.48	13642.41
Mar, 2036	65.37	30.63	13611.78
Mar, 2036	130.59	61.41	13581.01
May, 2036	65.08	30.92	13550.08
May, 2036	130.01	61.99	13519.01
Jul, 2036	64.78	31.22	13487.79
Jul, 2036	129.41	62.59	13456.42
Aug, 2036	64.48	31.52	13424.90
Oct, 2036	64.33	31.67	13393.22
Oct, 2036	128.51	63.49	13361.40
Dec, 2036	64.02	31.98	13329.42
Dec, 2036	127.89	64.11	13297.29
Jan, 2037	63.72	32.28	13265.01
Mar, 2037	63.56	32.44	13232.57
Mar, 2037	126.97	65.03	13199.98
May, 2037	63.25	32.75	13167.23
May, 2037	126.34	65.66	13134.32
Jul, 2037	62.94	33.06	13101.26
Jul, 2037	125.72	66.28	13068.03
Aug, 2037	62.62	33.38	13034.65
Oct, 2037	62.46	33.54	13001.11
Oct, 2037	124.76	67.24	12967.40
Dec, 2037	62.14	33.86	12933.54
Dec, 2037	124.11	67.89	12899.51
Jan, 2038	61.81	34.19	12865.32
Mar, 2038	61.65	34.35	12830.97
Mar, 2038	123.13	68.87	12796.45
May, 2038	61.32	34.68	12761.77
May, 2038	122.47	69.53	12726.92
Jul, 2038	60.98	35.02	12691.90
Jul, 2038	121.80	70.20	12656.72
Aug, 2038	60.65	35.35	12621.36
Oct, 2038	60.48	35.52	12585.84
Oct, 2038	120.79	71.21	12550.15
Dec, 2038	60.14	35.86	12514.28
Dec, 2038	120.10	71.90	12478.25
Jan, 2039	59.79	36.21	12442.04
Mar, 2039	59.62	36.38	12405.66
Mar, 2039	119.06	72.94	12369.10
May, 2039	59.27	36.73	12332.37
May, 2039	118.36	73.64	12295.46
Jul, 2039	58.92	37.08	12258.38
Jul, 2039	117.66	74.34	12221.12
Aug, 2039	58.56	37.44	12183.68
Oct, 2039	58.38	37.62	12146.06
Oct, 2039	116.58	75.42	12108.26
Dec, 2039	58.02	37.98	12070.28
Dec, 2039	115.86	76.14	12032.11
Jan, 2040	57.65	38.35	11993.77
Mar, 2040	57.47	38.53	11955.24
Mar, 2040	114.76	77.24	11916.52
May, 2040	57.10	38.90	11877.62
May, 2040	114.01	77.99	11838.53
Jul, 2040	56.73	39.27	11799.26
Jul, 2040	113.27	78.73	11759.80
Aug, 2040	56.35	39.65	11720.15
Oct, 2040	56.16	39.84	11680.31
Oct, 2040	112.13	79.87	11640.28
Dec, 2040	55.78	40.22	11600.05
Dec, 2040	111.36	80.64	11559.64
Jan, 2041	55.39	40.61	11519.03
Mar, 2041	55.20	40.80	11478.22
Mar, 2041	110.20	81.80	11437.22
May, 2041	54.80	41.20	11396.02
May, 2041	109.41	82.59	11354.63
Jul, 2041	54.41	41.59	11313.04
Jul, 2041	108.62	83.38	11271.25
Aug, 2041	54.01	41.99	11229.25
Oct, 2041	53.81	42.19	11187.06
Oct, 2041	107.41	84.59	11144.67
Dec, 2041	53.40	42.60	11102.07
Dec, 2041	106.60	85.40	11059.26
Jan, 2042	52.99	43.01	11016.26
Mar, 2042	52.79	43.21	10973.04
Mar, 2042	105.37	86.63	10929.62
May, 2042	52.37	43.63	10885.99
May, 2042	104.53	87.47	10842.16
Jul, 2042	51.95	44.05	10798.11
Jul, 2042	103.69	88.31	10753.85
Aug, 2042	51.53	44.47	10709.38
Oct, 2042	51.32	44.68	10664.69
Oct, 2042	102.42	89.58	10619.79
Dec, 2042	50.89	45.11	10574.68
Dec, 2042	101.56	90.44	10529.35
Jan, 2043	50.45	45.55	10483.80
Mar, 2043	50.23	45.77	10438.04
Mar, 2043	100.25	91.75	10392.05
May, 2043	49.80	46.20	10345.85
May, 2043	99.37	92.63	10299.42
Jul, 2043	49.35	46.65	10252.78
Jul, 2043	98.48	93.52	10205.90
Aug, 2043	48.90	47.10	10158.81
Oct, 2043	48.68	47.32	10111.48
Oct, 2043	97.13	94.87	10063.94
Dec, 2043	48.22	47.78	10016.16
Dec, 2043	96.21	95.79	9968.15
Jan, 2044	47.76	48.24	9919.92
Mar, 2044	47.53	48.47	9871.45
Mar, 2044	94.83	97.17	9822.75
May, 2044	47.07	48.93	9773.82
May, 2044	93.90	98.10	9724.65
Jul, 2044	46.60	49.40	9675.25
Jul, 2044	92.96	99.04	9625.61
Aug, 2044	46.12	49.88	9575.73
Oct, 2044	45.88	50.12	9525.61
Oct, 2044	91.52	100.48	9475.26
Dec, 2044	45.40	50.60	9424.66
Dec, 2044	90.56	101.44	9373.82
Jan, 2045	44.92	51.08	9322.74
Mar, 2045	44.67	51.33	9271.41
Mar, 2045	89.10	102.90	9219.83
May, 2045	44.18	51.82	9168.01
May, 2045	88.11	103.89	9115.94
Jul, 2045	43.68	52.32	9063.62
Jul, 2045	87.11	104.89	9011.05
Aug, 2045	43.18	52.82	8958.23
Oct, 2045	42.92	53.08	8905.15
Oct, 2045	85.59	106.41	8851.83
Dec, 2045	42.41	53.59	8798.24
Dec, 2045	84.57	107.43	8744.40
Jan, 2046	41.90	54.10	8690.30
Mar, 2046	41.64	54.36	8635.94
Mar, 2046	83.02	108.98	8581.32
May, 2046	41.12	54.88	8526.44
May, 2046	81.98	110.02	8471.30
Jul, 2046	40.59	55.41	8415.89
Jul, 2046	80.92	111.08	8360.21
Aug, 2046	40.06	55.94	8304.27
Oct, 2046	39.79	56.21	8248.06
Oct, 2046	79.31	112.69	8191.59
Dec, 2046	39.25	56.75	8134.84
Dec, 2046	78.23	113.77	8077.82
Jan, 2047	38.71	57.29	8020.52
Mar, 2047	38.43	57.57	7962.95
Mar, 2047	76.59	115.41	7905.11
May, 2047	37.88	58.12	7846.99
May, 2047	75.48	116.52	7788.59
Jul, 2047	37.32	58.68	7729.91
Jul, 2047	74.36	117.64	7670.95
Aug, 2047	36.76	59.24	7611.70
Oct, 2047	36.47	59.53	7552.18
Oct, 2047	72.66	119.34	7492.37
Dec, 2047	35.90	60.10	7432.27
Dec, 2047	71.51	120.49	7371.88
Jan, 2048	35.32	60.68	7311.20
Mar, 2048	35.03	60.97	7250.24
Mar, 2048	69.77	122.23	7188.98
May, 2048	34.45	61.55	7127.42
May, 2048	68.60	123.40	7065.58
Jul, 2048	33.86	62.14	7003.43
Jul, 2048	67.42	124.58	6940.99
Aug, 2048	33.26	62.74	6878.25
Oct, 2048	32.96	63.04	6815.21
Oct, 2048	65.62	126.38	6751.86
Dec, 2048	32.35	63.65	6688.22
Dec, 2048	64.40	127.60	6624.26
Jan, 2049	31.74	64.26	6560.00
Mar, 2049	31.43	64.57	6495.44
Mar, 2049	62.55	129.45	6430.56
May, 2049	30.81	65.19	6365.37
May, 2049	61.31	130.69	6299.88
Jul, 2049	30.19	65.81	6234.06
Jul, 2049	60.06	131.94	6167.93
Aug, 2049	29.55	66.45	6101.49
Oct, 2049	29.24	66.76	6034.73
Oct, 2049	58.16	133.84	5967.64
Dec, 2049	28.59	67.41	5900.24
Dec, 2049	56.86	135.14	5832.51
Jan, 2050	27.95	68.05	5764.46
Mar, 2050	27.62	68.38	5696.08
Mar, 2050	54.91	137.09	5627.37
May, 2050	26.96	69.04	5558.34
May, 2050	53.59	138.41	5488.97
Jul, 2050	26.30	69.70	5419.27
Jul, 2050	52.27	139.73	5349.24
Aug, 2050	25.63	70.37	5278.87
Oct, 2050	25.29	70.71	5208.16
Oct, 2050	50.25	141.75	5137.12
Dec, 2050	24.62	71.38	5065.74
Dec, 2050	48.89	143.11	4994.01
Jan, 2051	23.93	72.07	4921.94
Mar, 2051	23.58	72.42	4849.52
Mar, 2051	46.82	145.18	4776.76
May, 2051	22.89	73.11	4703.65
May, 2051	45.43	146.57	4630.19
Jul, 2051	22.19	73.81	4556.37
Jul, 2051	44.02	147.98	4482.21
Aug, 2051	21.48	74.52	4407.68
Oct, 2051	21.12	74.88	4332.80
Oct, 2051	41.88	150.12	4257.56
Dec, 2051	20.40	75.60	4181.97
Dec, 2051	40.44	151.56	4106.00
Jan, 2052	19.67	76.33	4029.68
Mar, 2052	19.31	76.69	3952.99
Mar, 2052	38.25	153.75	3875.93
May, 2052	18.57	77.43	3798.50
May, 2052	36.77	155.23	3720.70
Jul, 2052	17.83	78.17	3642.53
Jul, 2052	35.28	156.72	3563.98
Aug, 2052	17.08	78.92	3485.06
Oct, 2052	16.70	79.30	3405.76
Oct, 2052	33.02	158.98	3326.08
Dec, 2052	15.94	80.06	3246.02
Dec, 2052	31.49	160.51	3165.57
Jan, 2053	15.17	80.83	3084.74
Mar, 2053	14.78	81.22	3003.52
Mar, 2053	29.17	162.83	2921.91
May, 2053	14.00	82.00	2839.91
May, 2053	27.61	164.39	2757.52
Jul, 2053	13.21	82.79	2674.73
Jul, 2053	26.03	165.97	2591.55
Aug, 2053	12.42	83.58	2507.97
Oct, 2053	12.02	83.98	2423.99
Oct, 2053	23.63	168.37	2339.60
Dec, 2053	11.21	84.79	2254.81
Dec, 2053	22.01	169.99	2169.62
Jan, 2054	10.40	85.60	2084.01
Mar, 2054	9.99	86.01	1998.00
Mar, 2054	19.56	172.44	1911.57
May, 2054	9.16	86.84	1824.73
May, 2054	17.90	174.10	1737.47
Jul, 2054	8.33	87.67	1649.80
Jul, 2054	16.24	175.76	1561.71
Aug, 2054	7.48	88.52	1473.19
Oct, 2054	7.06	88.94	1384.25
Oct, 2054	13.69	178.31	1294.88
Dec, 2054	6.20	89.80	1205.09
Dec, 2054	11.97	180.03	1114.86
Jan, 2055	5.34	90.66	1024.20
Mar, 2055	4.91	91.09	933.11
Mar, 2055	9.38	182.62	841.58
May, 2055	4.03	91.97	749.61
May, 2055	7.62	184.38	657.20
Jul, 2055	3.15	92.85	564.35
Jul, 2055	5.85	186.15	471.06
Aug, 2055	2.26	93.74	377.32
Oct, 2055	1.81	94.19	283.12
Oct, 2055	3.17	188.83	188.48
Dec, 2055	0.90	95.10	93.38
Dec, 2055	1.35	190.65	0