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
Jan, 2026	88.89	19.36	18530.64
Mar, 2026	88.79	19.46	18511.18
Mar, 2026	177.49	39.01	18491.63
May, 2026	88.61	19.64	18471.98
May, 2026	177.12	39.38	18452.24
Jul, 2026	88.42	19.83	18432.41
Jul, 2026	176.74	39.76	18412.48
Aug, 2026	88.23	20.02	18392.46
Oct, 2026	88.13	20.12	18372.34
Oct, 2026	176.16	40.34	18352.12
Dec, 2026	87.94	20.31	18331.81
Dec, 2026	175.78	40.72	18311.40
Jan, 2027	87.74	20.51	18290.89
Mar, 2027	87.64	20.61	18270.29
Mar, 2027	175.19	41.31	18249.58
May, 2027	87.45	20.80	18228.78
May, 2027	174.80	41.70	18207.88
Jul, 2027	87.25	21.00	18186.87
Jul, 2027	174.40	42.10	18165.77
Aug, 2027	87.04	21.21	18144.56
Oct, 2027	86.94	21.31	18123.25
Oct, 2027	173.78	42.72	18101.84
Dec, 2027	86.74	21.51	18080.33
Dec, 2027	173.37	43.13	18058.72
Jan, 2028	86.53	21.72	18037.00
Mar, 2028	86.43	21.82	18015.18
Mar, 2028	172.75	43.75	17993.25
May, 2028	86.22	22.03	17971.22
May, 2028	172.33	44.17	17949.08
Jul, 2028	86.01	22.24	17926.83
Jul, 2028	171.91	44.59	17904.48
Aug, 2028	85.79	22.46	17882.03
Oct, 2028	85.68	22.57	17859.46
Oct, 2028	171.26	45.24	17836.79
Dec, 2028	85.47	22.78	17814.01
Dec, 2028	170.83	45.67	17791.11
Jan, 2029	85.25	23.00	17768.11
Mar, 2029	85.14	23.11	17745.00
Mar, 2029	170.17	46.33	17721.78
May, 2029	84.92	23.33	17698.45
May, 2029	169.73	46.77	17675.00
Jul, 2029	84.69	23.56	17651.44
Jul, 2029	169.27	47.23	17627.77
Aug, 2029	84.47	23.78	17603.99
Oct, 2029	84.35	23.90	17580.09
Oct, 2029	168.59	47.91	17556.08
Dec, 2029	84.12	24.13	17531.95
Dec, 2029	168.13	48.37	17507.71
Jan, 2030	83.89	24.36	17483.35
Mar, 2030	83.77	24.48	17458.88
Mar, 2030	167.43	49.07	17434.28
May, 2030	83.54	24.71	17409.57
May, 2030	166.96	49.54	17384.74
Jul, 2030	83.30	24.95	17359.80
Jul, 2030	166.48	50.02	17334.73
Aug, 2030	83.06	25.19	17309.54
Oct, 2030	82.94	25.31	17284.23
Oct, 2030	165.76	50.74	17258.80
Dec, 2030	82.70	25.55	17233.25
Dec, 2030	165.28	51.22	17207.58
Jan, 2031	82.45	25.80	17181.78
Mar, 2031	82.33	25.92	17155.86
Mar, 2031	164.54	51.96	17129.81
May, 2031	82.08	26.17	17103.65
May, 2031	164.03	52.47	17077.35
Jul, 2031	81.83	26.42	17050.93
Jul, 2031	163.53	52.97	17024.38
Aug, 2031	81.58	26.67	16997.71
Oct, 2031	81.45	26.80	16970.90
Oct, 2031	162.77	53.73	16943.97
Dec, 2031	81.19	27.06	16916.91
Dec, 2031	162.25	54.25	16889.72
Jan, 2032	80.93	27.32	16862.40
Mar, 2032	80.80	27.45	16834.95
Mar, 2032	161.47	55.03	16807.37
May, 2032	80.54	27.71	16779.65
May, 2032	160.94	55.56	16751.81
Jul, 2032	80.27	27.98	16723.83
Jul, 2032	160.41	56.09	16695.71
Aug, 2032	80.00	28.25	16667.46
Oct, 2032	79.86	28.39	16639.08
Oct, 2032	159.59	56.91	16610.56
Dec, 2032	79.59	28.66	16581.90
Dec, 2032	159.04	57.46	16553.10
Jan, 2033	79.32	28.93	16524.17
Mar, 2033	79.18	29.07	16495.10
Mar, 2033	158.22	58.28	16465.89
May, 2033	78.90	29.35	16436.54
May, 2033	157.66	58.84	16407.04
Jul, 2033	78.62	29.63	16377.41
Jul, 2033	157.10	59.40	16347.64
Aug, 2033	78.33	29.92	16317.72
Oct, 2033	78.19	30.06	16287.66
Oct, 2033	156.24	60.26	16257.45
Dec, 2033	77.90	30.35	16227.10
Dec, 2033	155.65	60.85	16196.61
Jan, 2034	77.61	30.64	16165.97
Mar, 2034	77.46	30.79	16135.18
Mar, 2034	154.77	61.73	16104.24
May, 2034	77.17	31.08	16073.16
May, 2034	154.19	62.31	16041.93
Jul, 2034	76.87	31.38	16010.54
Jul, 2034	153.59	62.91	15979.01
Aug, 2034	76.57	31.68	15947.33
Oct, 2034	76.41	31.84	15915.49
Oct, 2034	152.67	63.83	15883.50
Dec, 2034	76.11	32.14	15851.36
Dec, 2034	152.06	64.44	15819.07
Jan, 2035	75.80	32.45	15786.62
Mar, 2035	75.64	32.61	15754.01
Mar, 2035	151.13	65.37	15721.25
May, 2035	75.33	32.92	15688.33
May, 2035	150.50	66.00	15655.25
Jul, 2035	75.01	33.24	15622.02
Jul, 2035	149.87	66.63	15588.62
Aug, 2035	74.70	33.55	15555.07
Oct, 2035	74.53	33.72	15521.35
Oct, 2035	148.90	67.60	15487.48
Dec, 2035	74.21	34.04	15453.44
Dec, 2035	148.26	68.24	15419.23
Jan, 2036	73.88	34.37	15384.87
Mar, 2036	73.72	34.53	15350.34
Mar, 2036	147.27	69.23	15315.64
May, 2036	73.39	34.86	15280.78
May, 2036	146.61	69.89	15245.75
Jul, 2036	73.05	35.20	15210.55
Jul, 2036	145.93	70.57	15175.19
Aug, 2036	72.71	35.54	15139.65
Oct, 2036	72.54	35.71	15103.94
Oct, 2036	144.91	71.59	15068.07
Dec, 2036	72.20	36.05	15032.02
Dec, 2036	144.23	72.27	14995.80
Jan, 2037	71.85	36.40	14959.40
Mar, 2037	71.68	36.57	14922.83
Mar, 2037	143.19	73.31	14886.09
May, 2037	71.33	36.92	14849.17
May, 2037	142.48	74.02	14812.07
Jul, 2037	70.97	37.28	14774.79
Jul, 2037	141.77	74.73	14737.34
Aug, 2037	70.62	37.63	14699.71
Oct, 2037	70.44	37.81	14661.89
Oct, 2037	140.69	75.81	14623.90
Dec, 2037	70.07	38.18	14585.72
Dec, 2037	139.96	76.54	14547.36
Jan, 2038	69.71	38.54	14508.82
Mar, 2038	69.52	38.73	14470.09
Mar, 2038	138.86	77.64	14431.17
May, 2038	69.15	39.10	14392.07
May, 2038	138.11	78.39	14352.78
Jul, 2038	68.77	39.48	14313.31
Jul, 2038	137.35	79.15	14273.64
Aug, 2038	68.39	39.86	14233.79
Oct, 2038	68.20	40.05	14193.74
Oct, 2038	136.21	80.29	14153.50
Dec, 2038	67.82	40.43	14113.07
Dec, 2038	135.45	81.05	14072.45
Jan, 2039	67.43	40.82	14031.63
Mar, 2039	67.23	41.02	13990.61
Mar, 2039	134.27	82.23	13949.40
May, 2039	66.84	41.41	13907.99
May, 2039	133.48	83.02	13866.38
Jul, 2039	66.44	41.81	13824.58
Jul, 2039	132.68	83.82	13782.57
Aug, 2039	66.04	42.21	13740.36
Oct, 2039	65.84	42.41	13697.95
Oct, 2039	131.48	85.02	13655.34
Dec, 2039	65.43	42.82	13612.52
Dec, 2039	130.66	85.84	13569.49
Jan, 2040	65.02	43.23	13526.26
Mar, 2040	64.81	43.44	13482.83
Mar, 2040	129.42	87.08	13439.18
May, 2040	64.40	43.85	13395.33
May, 2040	128.59	87.91	13351.27
Jul, 2040	63.97	44.28	13306.99
Jul, 2040	127.73	88.77	13262.50
Aug, 2040	63.55	44.70	13217.80
Oct, 2040	63.34	44.91	13172.89
Oct, 2040	126.46	90.04	13127.76
Dec, 2040	62.90	45.35	13082.41
Dec, 2040	125.59	90.91	13036.85
Jan, 2041	62.47	45.78	12991.07
Mar, 2041	62.25	46.00	12945.07
Mar, 2041	124.28	92.22	12898.84
May, 2041	61.81	46.44	12852.40
May, 2041	123.39	93.11	12805.73
Jul, 2041	61.36	46.89	12758.85
Jul, 2041	122.50	94.00	12711.73
Aug, 2041	60.91	47.34	12664.39
Oct, 2041	60.68	47.57	12616.83
Oct, 2041	121.14	95.36	12569.03
Dec, 2041	60.23	48.02	12521.01
Dec, 2041	120.23	96.27	12472.75
Jan, 2042	59.77	48.48	12424.27
Mar, 2042	59.53	48.72	12375.55
Mar, 2042	118.83	97.67	12326.60
May, 2042	59.06	49.19	12277.42
May, 2042	117.89	98.61	12228.00
Jul, 2042	58.59	49.66	12178.34
Jul, 2042	116.94	99.56	12128.44
Aug, 2042	58.12	50.13	12078.31
Oct, 2042	57.88	50.37	12027.93
Oct, 2042	115.51	100.99	11977.32
Dec, 2042	57.39	50.86	11926.46
Dec, 2042	114.54	101.96	11875.36
Jan, 2043	56.90	51.35	11824.01
Mar, 2043	56.66	51.59	11772.42
Mar, 2043	113.07	103.43	11720.58
May, 2043	56.16	52.09	11668.49
May, 2043	112.07	104.43	11616.15
Jul, 2043	55.66	52.59	11563.56
Jul, 2043	111.07	105.43	11510.72
Aug, 2043	55.16	53.09	11457.62
Oct, 2043	54.90	53.35	11404.27
Oct, 2043	109.55	106.95	11350.67
Dec, 2043	54.39	53.86	11296.81
Dec, 2043	108.52	107.98	11242.69
Jan, 2044	53.87	54.38	11188.31
Mar, 2044	53.61	54.64	11133.67
Mar, 2044	106.96	109.54	11078.77
May, 2044	53.09	55.16	11023.61
May, 2044	105.91	110.59	10968.18
Jul, 2044	52.56	55.69	10912.48
Jul, 2044	104.85	111.65	10856.52
Aug, 2044	52.02	56.23	10800.29
Oct, 2044	51.75	56.50	10743.79
Oct, 2044	103.23	113.27	10687.03
Dec, 2044	51.21	57.04	10629.98
Dec, 2044	102.15	114.35	10572.67
Jan, 2045	50.66	57.59	10515.08
Mar, 2045	50.38	57.87	10457.21
Mar, 2045	100.49	116.01	10399.07
May, 2045	49.83	58.42	10340.65
May, 2045	99.38	117.12	10281.95
Jul, 2045	49.27	58.98	10222.97
Jul, 2045	98.26	118.24	10163.70
Aug, 2045	48.70	59.55	10104.15
Oct, 2045	48.42	59.83	10044.32
Oct, 2045	96.55	119.95	9984.20
Dec, 2045	47.84	60.41	9923.79
Dec, 2045	95.39	121.11	9863.09
Jan, 2046	47.26	60.99	9802.10
Mar, 2046	46.97	61.28	9740.82
Mar, 2046	93.64	122.86	9679.24
May, 2046	46.38	61.87	9617.37
May, 2046	92.46	124.04	9555.21
Jul, 2046	45.79	62.46	9492.74
Jul, 2046	91.28	125.22	9429.98
Aug, 2046	45.19	63.06	9366.91
Oct, 2046	44.88	63.37	9303.55
Oct, 2046	89.46	127.04	9239.88
Dec, 2046	44.27	63.98	9175.90
Dec, 2046	88.24	128.26	9111.62
Jan, 2047	43.66	64.59	9047.03
Mar, 2047	43.35	64.90	8982.13
Mar, 2047	86.39	130.11	8916.92
May, 2047	42.73	65.52	8851.40
May, 2047	85.14	131.36	8785.56
Jul, 2047	42.10	66.15	8719.41
Jul, 2047	83.88	132.62	8652.94
Aug, 2047	41.46	66.79	8586.15
Oct, 2047	41.14	67.11	8519.04
Oct, 2047	81.96	134.54	8451.61
Dec, 2047	40.50	67.75	8383.86
Dec, 2047	80.67	135.83	8315.78
Jan, 2048	39.85	68.40	8247.38
Mar, 2048	39.52	68.73	8178.65
Mar, 2048	78.71	137.79	8109.59
May, 2048	38.86	69.39	8040.19
May, 2048	77.39	139.11	7970.47
Jul, 2048	38.19	70.06	7900.41
Jul, 2048	76.05	140.45	7830.02
Aug, 2048	37.52	70.73	7759.29
Oct, 2048	37.18	71.07	7688.22
Oct, 2048	74.02	142.48	7616.81
Dec, 2048	36.50	71.75	7545.05
Dec, 2048	72.65	143.85	7472.96
Jan, 2049	35.81	72.44	7400.51
Mar, 2049	35.46	72.79	7327.73
Mar, 2049	70.57	145.93	7254.59
May, 2049	34.76	73.49	7181.10
May, 2049	69.17	147.33	7107.26
Jul, 2049	34.06	74.19	7033.06
Jul, 2049	67.76	148.74	6958.51
Aug, 2049	33.34	74.91	6883.61
Oct, 2049	32.98	75.27	6808.34
Oct, 2049	65.60	150.90	6732.71
Dec, 2049	32.26	75.99	6656.73
Dec, 2049	64.16	152.34	6580.37
Jan, 2050	31.53	76.72	6503.65
Mar, 2050	31.16	77.09	6426.57
Mar, 2050	61.95	154.55	6349.11
May, 2050	30.42	77.83	6271.28
May, 2050	60.47	156.03	6193.08
Jul, 2050	29.68	78.57	6114.51
Jul, 2050	58.98	157.52	6035.56
Aug, 2050	28.92	79.33	5956.23
Oct, 2050	28.54	79.71	5876.52
Oct, 2050	56.70	159.80	5796.43
Dec, 2050	27.77	80.48	5715.95
Dec, 2050	55.16	161.34	5635.09
Jan, 2051	27.00	81.25	5553.84
Mar, 2051	26.61	81.64	5472.20
Mar, 2051	52.83	163.67	5390.17
May, 2051	25.83	82.42	5307.75
May, 2051	51.26	165.24	5224.93
Jul, 2051	25.04	83.21	5141.72
Jul, 2051	49.68	166.82	5058.11
Aug, 2051	24.24	84.01	4974.09
Oct, 2051	23.83	84.42	4889.68
Oct, 2051	47.26	169.24	4804.86
Dec, 2051	23.02	85.23	4719.63
Dec, 2051	45.63	170.87	4634.00
Jan, 2052	22.20	86.05	4547.95
Mar, 2052	21.79	86.46	4461.49
Mar, 2052	43.17	173.33	4374.62
May, 2052	20.96	87.29	4287.33
May, 2052	41.50	175.00	4199.63
Jul, 2052	20.12	88.13	4111.50
Jul, 2052	39.82	176.68	4022.95
Aug, 2052	19.28	88.97	3933.98
Oct, 2052	18.85	89.40	3844.58
Oct, 2052	37.27	179.23	3754.75
Dec, 2052	17.99	90.26	3664.49
Dec, 2052	35.55	180.95	3573.80
Jan, 2053	17.12	91.13	3482.68
Mar, 2053	16.69	91.56	3391.11
Mar, 2053	32.94	183.56	3299.11
May, 2053	15.81	92.44	3206.67
May, 2053	31.18	185.32	3113.79
Jul, 2053	14.92	93.33	3020.46
Jul, 2053	29.39	187.11	2926.68
Aug, 2053	14.02	94.23	2832.45
Oct, 2053	13.57	94.68	2737.77
Oct, 2053	26.69	189.81	2642.64
Dec, 2053	12.66	95.59	2547.06
Dec, 2053	24.86	191.64	2451.01
Jan, 2054	11.74	96.51	2354.50
Mar, 2054	11.28	96.97	2257.54
Mar, 2054	22.10	194.40	2160.10
May, 2054	10.35	97.90	2062.20
May, 2054	20.23	196.27	1963.84
Jul, 2054	9.41	98.84	1865.00
Jul, 2054	18.35	198.15	1765.68
Aug, 2054	8.46	99.79	1665.89
Oct, 2054	7.98	100.27	1565.63
Oct, 2054	15.48	201.02	1464.88
Dec, 2054	7.02	101.23	1363.65
Dec, 2054	13.55	202.95	1261.93
Jan, 2055	6.05	102.20	1159.73
Mar, 2055	5.56	102.69	1057.03
Mar, 2055	10.62	205.88	953.85
May, 2055	4.57	103.68	850.17
May, 2055	8.64	207.86	745.99
Jul, 2055	3.57	104.68	641.32
Jul, 2055	6.64	209.86	536.14
Aug, 2055	2.57	105.68	430.46
Oct, 2055	2.06	106.19	324.27
Oct, 2055	3.61	212.89	217.58
Dec, 2055	1.04	107.21	110.37
Dec, 2055	1.57	214.93	2.65