Mortgage Parameters

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

Mortgage Summary

Property Total:	$26,500
Down Payment	$7,950
Mortgage Amount:	$18,550
Mortgage Payment:	$108.25 / month
Estimated Tax:	+ $14.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $122.97 / month
Total Interest Paid:	$20,419.20 over 30 years
Total Tax Paid:	$5,300.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	88.89	19.36	18530.64
Jan, 2026	88.79	19.46	18511.18
Feb, 2026	88.70	19.55	18491.63
Mar, 2026	88.61	19.64	18471.98
Apr, 2026	88.51	19.74	18452.24
May, 2026	88.42	19.83	18432.41
Jun, 2026	88.32	19.93	18412.48
Jul, 2026	88.23	20.02	18392.46
Aug, 2026	88.13	20.12	18372.34
Sep, 2026	88.03	20.22	18352.12
Oct, 2026	87.94	20.31	18331.81
Nov, 2026	87.84	20.41	18311.40
Dec, 2026	87.74	20.51	18290.89
Jan, 2027	87.64	20.61	18270.29
Feb, 2027	87.55	20.70	18249.58
Mar, 2027	87.45	20.80	18228.78
Apr, 2027	87.35	20.90	18207.88
May, 2027	87.25	21.00	18186.87
Jun, 2027	87.15	21.10	18165.77
Jul, 2027	87.04	21.21	18144.56
Aug, 2027	86.94	21.31	18123.25
Sep, 2027	86.84	21.41	18101.84
Oct, 2027	86.74	21.51	18080.33
Nov, 2027	86.63	21.62	18058.72
Dec, 2027	86.53	21.72	18037.00
Jan, 2028	86.43	21.82	18015.18
Feb, 2028	86.32	21.93	17993.25
Mar, 2028	86.22	22.03	17971.22
Apr, 2028	86.11	22.14	17949.08
May, 2028	86.01	22.24	17926.83
Jun, 2028	85.90	22.35	17904.48
Jul, 2028	85.79	22.46	17882.03
Aug, 2028	85.68	22.57	17859.46
Sep, 2028	85.58	22.67	17836.79
Oct, 2028	85.47	22.78	17814.01
Nov, 2028	85.36	22.89	17791.11
Dec, 2028	85.25	23.00	17768.11
Jan, 2029	85.14	23.11	17745.00
Feb, 2029	85.03	23.22	17721.78
Mar, 2029	84.92	23.33	17698.45
Apr, 2029	84.81	23.44	17675.00
May, 2029	84.69	23.56	17651.44
Jun, 2029	84.58	23.67	17627.77
Jul, 2029	84.47	23.78	17603.99
Aug, 2029	84.35	23.90	17580.09
Sep, 2029	84.24	24.01	17556.08
Oct, 2029	84.12	24.13	17531.95
Nov, 2029	84.01	24.24	17507.71
Dec, 2029	83.89	24.36	17483.35
Jan, 2030	83.77	24.48	17458.88
Feb, 2030	83.66	24.59	17434.28
Mar, 2030	83.54	24.71	17409.57
Apr, 2030	83.42	24.83	17384.74
May, 2030	83.30	24.95	17359.80
Jun, 2030	83.18	25.07	17334.73
Jul, 2030	83.06	25.19	17309.54
Aug, 2030	82.94	25.31	17284.23
Sep, 2030	82.82	25.43	17258.80
Oct, 2030	82.70	25.55	17233.25
Nov, 2030	82.58	25.67	17207.58
Dec, 2030	82.45	25.80	17181.78
Jan, 2031	82.33	25.92	17155.86
Feb, 2031	82.21	26.04	17129.81
Mar, 2031	82.08	26.17	17103.65
Apr, 2031	81.95	26.30	17077.35
May, 2031	81.83	26.42	17050.93
Jun, 2031	81.70	26.55	17024.38
Jul, 2031	81.58	26.67	16997.71
Aug, 2031	81.45	26.80	16970.90
Sep, 2031	81.32	26.93	16943.97
Oct, 2031	81.19	27.06	16916.91
Nov, 2031	81.06	27.19	16889.72
Dec, 2031	80.93	27.32	16862.40
Jan, 2032	80.80	27.45	16834.95
Feb, 2032	80.67	27.58	16807.37
Mar, 2032	80.54	27.71	16779.65
Apr, 2032	80.40	27.85	16751.81
May, 2032	80.27	27.98	16723.83
Jun, 2032	80.14	28.11	16695.71
Jul, 2032	80.00	28.25	16667.46
Aug, 2032	79.86	28.39	16639.08
Sep, 2032	79.73	28.52	16610.56
Oct, 2032	79.59	28.66	16581.90
Nov, 2032	79.45	28.80	16553.10
Dec, 2032	79.32	28.93	16524.17
Jan, 2033	79.18	29.07	16495.10
Feb, 2033	79.04	29.21	16465.89
Mar, 2033	78.90	29.35	16436.54
Apr, 2033	78.76	29.49	16407.04
May, 2033	78.62	29.63	16377.41
Jun, 2033	78.48	29.77	16347.64
Jul, 2033	78.33	29.92	16317.72
Aug, 2033	78.19	30.06	16287.66
Sep, 2033	78.05	30.20	16257.45
Oct, 2033	77.90	30.35	16227.10
Nov, 2033	77.75	30.50	16196.61
Dec, 2033	77.61	30.64	16165.97
Jan, 2034	77.46	30.79	16135.18
Feb, 2034	77.31	30.94	16104.24
Mar, 2034	77.17	31.08	16073.16
Apr, 2034	77.02	31.23	16041.93
May, 2034	76.87	31.38	16010.54
Jun, 2034	76.72	31.53	15979.01
Jul, 2034	76.57	31.68	15947.33
Aug, 2034	76.41	31.84	15915.49
Sep, 2034	76.26	31.99	15883.50
Oct, 2034	76.11	32.14	15851.36
Nov, 2034	75.95	32.30	15819.07
Dec, 2034	75.80	32.45	15786.62
Jan, 2035	75.64	32.61	15754.01
Feb, 2035	75.49	32.76	15721.25
Mar, 2035	75.33	32.92	15688.33
Apr, 2035	75.17	33.08	15655.25
May, 2035	75.01	33.24	15622.02
Jun, 2035	74.86	33.39	15588.62
Jul, 2035	74.70	33.55	15555.07
Aug, 2035	74.53	33.72	15521.35
Sep, 2035	74.37	33.88	15487.48
Oct, 2035	74.21	34.04	15453.44
Nov, 2035	74.05	34.20	15419.23
Dec, 2035	73.88	34.37	15384.87
Jan, 2036	73.72	34.53	15350.34
Feb, 2036	73.55	34.70	15315.64
Mar, 2036	73.39	34.86	15280.78
Apr, 2036	73.22	35.03	15245.75
May, 2036	73.05	35.20	15210.55
Jun, 2036	72.88	35.37	15175.19
Jul, 2036	72.71	35.54	15139.65
Aug, 2036	72.54	35.71	15103.94
Sep, 2036	72.37	35.88	15068.07
Oct, 2036	72.20	36.05	15032.02
Nov, 2036	72.03	36.22	14995.80
Dec, 2036	71.85	36.40	14959.40
Jan, 2037	71.68	36.57	14922.83
Feb, 2037	71.51	36.74	14886.09
Mar, 2037	71.33	36.92	14849.17
Apr, 2037	71.15	37.10	14812.07
May, 2037	70.97	37.28	14774.79
Jun, 2037	70.80	37.45	14737.34
Jul, 2037	70.62	37.63	14699.71
Aug, 2037	70.44	37.81	14661.89
Sep, 2037	70.25	38.00	14623.90
Oct, 2037	70.07	38.18	14585.72
Nov, 2037	69.89	38.36	14547.36
Dec, 2037	69.71	38.54	14508.82
Jan, 2038	69.52	38.73	14470.09
Feb, 2038	69.34	38.91	14431.17
Mar, 2038	69.15	39.10	14392.07
Apr, 2038	68.96	39.29	14352.78
May, 2038	68.77	39.48	14313.31
Jun, 2038	68.58	39.67	14273.64
Jul, 2038	68.39	39.86	14233.79
Aug, 2038	68.20	40.05	14193.74
Sep, 2038	68.01	40.24	14153.50
Oct, 2038	67.82	40.43	14113.07
Nov, 2038	67.63	40.62	14072.45
Dec, 2038	67.43	40.82	14031.63
Jan, 2039	67.23	41.02	13990.61
Feb, 2039	67.04	41.21	13949.40
Mar, 2039	66.84	41.41	13907.99
Apr, 2039	66.64	41.61	13866.38
May, 2039	66.44	41.81	13824.58
Jun, 2039	66.24	42.01	13782.57
Jul, 2039	66.04	42.21	13740.36
Aug, 2039	65.84	42.41	13697.95
Sep, 2039	65.64	42.61	13655.34
Oct, 2039	65.43	42.82	13612.52
Nov, 2039	65.23	43.02	13569.49
Dec, 2039	65.02	43.23	13526.26
Jan, 2040	64.81	43.44	13482.83
Feb, 2040	64.61	43.64	13439.18
Mar, 2040	64.40	43.85	13395.33
Apr, 2040	64.19	44.06	13351.27
May, 2040	63.97	44.28	13306.99
Jun, 2040	63.76	44.49	13262.50
Jul, 2040	63.55	44.70	13217.80
Aug, 2040	63.34	44.91	13172.89
Sep, 2040	63.12	45.13	13127.76
Oct, 2040	62.90	45.35	13082.41
Nov, 2040	62.69	45.56	13036.85
Dec, 2040	62.47	45.78	12991.07
Jan, 2041	62.25	46.00	12945.07
Feb, 2041	62.03	46.22	12898.84
Mar, 2041	61.81	46.44	12852.40
Apr, 2041	61.58	46.67	12805.73
May, 2041	61.36	46.89	12758.85
Jun, 2041	61.14	47.11	12711.73
Jul, 2041	60.91	47.34	12664.39
Aug, 2041	60.68	47.57	12616.83
Sep, 2041	60.46	47.79	12569.03
Oct, 2041	60.23	48.02	12521.01
Nov, 2041	60.00	48.25	12472.75
Dec, 2041	59.77	48.48	12424.27
Jan, 2042	59.53	48.72	12375.55
Feb, 2042	59.30	48.95	12326.60
Mar, 2042	59.06	49.19	12277.42
Apr, 2042	58.83	49.42	12228.00
May, 2042	58.59	49.66	12178.34
Jun, 2042	58.35	49.90	12128.44
Jul, 2042	58.12	50.13	12078.31
Aug, 2042	57.88	50.37	12027.93
Sep, 2042	57.63	50.62	11977.32
Oct, 2042	57.39	50.86	11926.46
Nov, 2042	57.15	51.10	11875.36
Dec, 2042	56.90	51.35	11824.01
Jan, 2043	56.66	51.59	11772.42
Feb, 2043	56.41	51.84	11720.58
Mar, 2043	56.16	52.09	11668.49
Apr, 2043	55.91	52.34	11616.15
May, 2043	55.66	52.59	11563.56
Jun, 2043	55.41	52.84	11510.72
Jul, 2043	55.16	53.09	11457.62
Aug, 2043	54.90	53.35	11404.27
Sep, 2043	54.65	53.60	11350.67
Oct, 2043	54.39	53.86	11296.81
Nov, 2043	54.13	54.12	11242.69
Dec, 2043	53.87	54.38	11188.31
Jan, 2044	53.61	54.64	11133.67
Feb, 2044	53.35	54.90	11078.77
Mar, 2044	53.09	55.16	11023.61
Apr, 2044	52.82	55.43	10968.18
May, 2044	52.56	55.69	10912.48
Jun, 2044	52.29	55.96	10856.52
Jul, 2044	52.02	56.23	10800.29
Aug, 2044	51.75	56.50	10743.79
Sep, 2044	51.48	56.77	10687.03
Oct, 2044	51.21	57.04	10629.98
Nov, 2044	50.94	57.31	10572.67
Dec, 2044	50.66	57.59	10515.08
Jan, 2045	50.38	57.87	10457.21
Feb, 2045	50.11	58.14	10399.07
Mar, 2045	49.83	58.42	10340.65
Apr, 2045	49.55	58.70	10281.95
May, 2045	49.27	58.98	10222.97
Jun, 2045	48.99	59.26	10163.70
Jul, 2045	48.70	59.55	10104.15
Aug, 2045	48.42	59.83	10044.32
Sep, 2045	48.13	60.12	9984.20
Oct, 2045	47.84	60.41	9923.79
Nov, 2045	47.55	60.70	9863.09
Dec, 2045	47.26	60.99	9802.10
Jan, 2046	46.97	61.28	9740.82
Feb, 2046	46.67	61.58	9679.24
Mar, 2046	46.38	61.87	9617.37
Apr, 2046	46.08	62.17	9555.21
May, 2046	45.79	62.46	9492.74
Jun, 2046	45.49	62.76	9429.98
Jul, 2046	45.19	63.06	9366.91
Aug, 2046	44.88	63.37	9303.55
Sep, 2046	44.58	63.67	9239.88
Oct, 2046	44.27	63.98	9175.90
Nov, 2046	43.97	64.28	9111.62
Dec, 2046	43.66	64.59	9047.03
Jan, 2047	43.35	64.90	8982.13
Feb, 2047	43.04	65.21	8916.92
Mar, 2047	42.73	65.52	8851.40
Apr, 2047	42.41	65.84	8785.56
May, 2047	42.10	66.15	8719.41
Jun, 2047	41.78	66.47	8652.94
Jul, 2047	41.46	66.79	8586.15
Aug, 2047	41.14	67.11	8519.04
Sep, 2047	40.82	67.43	8451.61
Oct, 2047	40.50	67.75	8383.86
Nov, 2047	40.17	68.08	8315.78
Dec, 2047	39.85	68.40	8247.38
Jan, 2048	39.52	68.73	8178.65
Feb, 2048	39.19	69.06	8109.59
Mar, 2048	38.86	69.39	8040.19
Apr, 2048	38.53	69.72	7970.47
May, 2048	38.19	70.06	7900.41
Jun, 2048	37.86	70.39	7830.02
Jul, 2048	37.52	70.73	7759.29
Aug, 2048	37.18	71.07	7688.22
Sep, 2048	36.84	71.41	7616.81
Oct, 2048	36.50	71.75	7545.05
Nov, 2048	36.15	72.10	7472.96
Dec, 2048	35.81	72.44	7400.51
Jan, 2049	35.46	72.79	7327.73
Feb, 2049	35.11	73.14	7254.59
Mar, 2049	34.76	73.49	7181.10
Apr, 2049	34.41	73.84	7107.26
May, 2049	34.06	74.19	7033.06
Jun, 2049	33.70	74.55	6958.51
Jul, 2049	33.34	74.91	6883.61
Aug, 2049	32.98	75.27	6808.34
Sep, 2049	32.62	75.63	6732.71
Oct, 2049	32.26	75.99	6656.73
Nov, 2049	31.90	76.35	6580.37
Dec, 2049	31.53	76.72	6503.65
Jan, 2050	31.16	77.09	6426.57
Feb, 2050	30.79	77.46	6349.11
Mar, 2050	30.42	77.83	6271.28
Apr, 2050	30.05	78.20	6193.08
May, 2050	29.68	78.57	6114.51
Jun, 2050	29.30	78.95	6035.56
Jul, 2050	28.92	79.33	5956.23
Aug, 2050	28.54	79.71	5876.52
Sep, 2050	28.16	80.09	5796.43
Oct, 2050	27.77	80.48	5715.95
Nov, 2050	27.39	80.86	5635.09
Dec, 2050	27.00	81.25	5553.84
Jan, 2051	26.61	81.64	5472.20
Feb, 2051	26.22	82.03	5390.17
Mar, 2051	25.83	82.42	5307.75
Apr, 2051	25.43	82.82	5224.93
May, 2051	25.04	83.21	5141.72
Jun, 2051	24.64	83.61	5058.11
Jul, 2051	24.24	84.01	4974.09
Aug, 2051	23.83	84.42	4889.68
Sep, 2051	23.43	84.82	4804.86
Oct, 2051	23.02	85.23	4719.63
Nov, 2051	22.61	85.64	4634.00
Dec, 2051	22.20	86.05	4547.95
Jan, 2052	21.79	86.46	4461.49
Feb, 2052	21.38	86.87	4374.62
Mar, 2052	20.96	87.29	4287.33
Apr, 2052	20.54	87.71	4199.63
May, 2052	20.12	88.13	4111.50
Jun, 2052	19.70	88.55	4022.95
Jul, 2052	19.28	88.97	3933.98
Aug, 2052	18.85	89.40	3844.58
Sep, 2052	18.42	89.83	3754.75
Oct, 2052	17.99	90.26	3664.49
Nov, 2052	17.56	90.69	3573.80
Dec, 2052	17.12	91.13	3482.68
Jan, 2053	16.69	91.56	3391.11
Feb, 2053	16.25	92.00	3299.11
Mar, 2053	15.81	92.44	3206.67
Apr, 2053	15.37	92.88	3113.79
May, 2053	14.92	93.33	3020.46
Jun, 2053	14.47	93.78	2926.68
Jul, 2053	14.02	94.23	2832.45
Aug, 2053	13.57	94.68	2737.77
Sep, 2053	13.12	95.13	2642.64
Oct, 2053	12.66	95.59	2547.06
Nov, 2053	12.20	96.05	2451.01
Dec, 2053	11.74	96.51	2354.50
Jan, 2054	11.28	96.97	2257.54
Feb, 2054	10.82	97.43	2160.10
Mar, 2054	10.35	97.90	2062.20
Apr, 2054	9.88	98.37	1963.84
May, 2054	9.41	98.84	1865.00
Jun, 2054	8.94	99.31	1765.68
Jul, 2054	8.46	99.79	1665.89
Aug, 2054	7.98	100.27	1565.63
Sep, 2054	7.50	100.75	1464.88
Oct, 2054	7.02	101.23	1363.65
Nov, 2054	6.53	101.72	1261.93
Dec, 2054	6.05	102.20	1159.73
Jan, 2055	5.56	102.69	1057.03
Feb, 2055	5.06	103.19	953.85
Mar, 2055	4.57	103.68	850.17
Apr, 2055	4.07	104.18	745.99
May, 2055	3.57	104.68	641.32
Jun, 2055	3.07	105.18	536.14
Jul, 2055	2.57	105.68	430.46
Aug, 2055	2.06	106.19	324.27
Sep, 2055	1.55	106.70	217.58
Oct, 2055	1.04	107.21	110.37
Nov, 2055	0.53	107.72	2.65