Mortgage Parameters

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

Mortgage Summary

Property Total:	$4,500
Down Payment	$1,350
Mortgage Amount:	$3,150
Mortgage Payment:	$18.38 / month
Estimated Tax:	+ $2.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $20.88 / month
Total Interest Paid:	$3,466.80 over 30 years
Total Tax Paid:	$900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	15.09	3.29	3146.71
Mar, 2026	15.08	3.30	3143.41
Mar, 2026	30.14	6.62	3140.09
May, 2026	15.05	3.33	3136.76
May, 2026	30.08	6.68	3133.41
Jul, 2026	15.01	3.37	3130.04
Jul, 2026	30.01	6.75	3126.66
Aug, 2026	14.98	3.40	3123.26
Oct, 2026	14.97	3.41	3119.85
Oct, 2026	29.92	6.84	3116.42
Dec, 2026	14.93	3.45	3112.97
Dec, 2026	29.85	6.91	3109.51
Jan, 2027	14.90	3.48	3106.03
Mar, 2027	14.88	3.50	3102.53
Mar, 2027	29.75	7.01	3099.02
May, 2027	14.85	3.53	3095.49
May, 2027	29.68	7.08	3091.94
Jul, 2027	14.82	3.56	3088.38
Jul, 2027	29.62	7.14	3084.79
Aug, 2027	14.78	3.60	3081.20
Oct, 2027	14.76	3.62	3077.58
Oct, 2027	29.51	7.25	3073.95
Dec, 2027	14.73	3.65	3070.30
Dec, 2027	29.44	7.32	3066.63
Jan, 2028	14.69	3.69	3062.94
Mar, 2028	14.68	3.70	3059.24
Mar, 2028	29.34	7.42	3055.52
May, 2028	14.64	3.74	3051.78
May, 2028	29.26	7.50	3048.02
Jul, 2028	14.61	3.77	3044.25
Jul, 2028	29.20	7.56	3040.45
Aug, 2028	14.57	3.81	3036.64
Oct, 2028	14.55	3.83	3032.81
Oct, 2028	29.08	7.68	3028.96
Dec, 2028	14.51	3.87	3025.10
Dec, 2028	29.01	7.75	3021.21
Jan, 2029	14.48	3.90	3017.31
Mar, 2029	14.46	3.92	3013.39
Mar, 2029	28.90	7.86	3009.45
May, 2029	14.42	3.96	3005.49
May, 2029	28.82	7.94	3001.51
Jul, 2029	14.38	4.00	2997.51
Jul, 2029	28.74	8.02	2993.49
Aug, 2029	14.34	4.04	2989.46
Oct, 2029	14.32	4.06	2985.40
Oct, 2029	28.63	8.13	2981.33
Dec, 2029	14.29	4.09	2977.23
Dec, 2029	28.56	8.20	2973.12
Jan, 2030	14.25	4.13	2968.99
Mar, 2030	14.23	4.15	2964.83
Mar, 2030	28.44	8.32	2960.66
May, 2030	14.19	4.19	2956.46
May, 2030	28.36	8.40	2952.25
Jul, 2030	14.15	4.23	2948.02
Jul, 2030	28.28	8.48	2943.76
Aug, 2030	14.11	4.27	2939.49
Oct, 2030	14.09	4.29	2935.19
Oct, 2030	28.15	8.61	2930.88
Dec, 2030	14.04	4.34	2926.54
Dec, 2030	28.06	8.70	2922.19
Jan, 2031	14.00	4.38	2917.81
Mar, 2031	13.98	4.40	2913.41
Mar, 2031	27.94	8.82	2908.99
May, 2031	13.94	4.44	2904.55
May, 2031	27.86	8.90	2900.09
Jul, 2031	13.90	4.48	2895.60
Jul, 2031	27.77	8.99	2891.10
Aug, 2031	13.85	4.53	2886.57
Oct, 2031	13.83	4.55	2882.02
Oct, 2031	27.64	9.12	2877.45
Dec, 2031	13.79	4.59	2872.86
Dec, 2031	27.56	9.20	2868.24
Jan, 2032	13.74	4.64	2863.61
Mar, 2032	13.72	4.66	2858.95
Mar, 2032	27.42	9.34	2854.27
May, 2032	13.68	4.70	2849.57
May, 2032	27.33	9.43	2844.84
Jul, 2032	13.63	4.75	2840.09
Jul, 2032	27.24	9.52	2835.32
Aug, 2032	13.59	4.79	2830.53
Oct, 2032	13.56	4.82	2825.71
Oct, 2032	27.10	9.66	2820.87
Dec, 2032	13.52	4.86	2816.00
Dec, 2032	27.01	9.75	2811.12
Jan, 2033	13.47	4.91	2806.21
Mar, 2033	13.45	4.93	2801.27
Mar, 2033	26.87	9.89	2796.32
May, 2033	13.40	4.98	2791.34
May, 2033	26.78	9.98	2786.33
Jul, 2033	13.35	5.03	2781.30
Jul, 2033	26.68	10.08	2776.25
Aug, 2033	13.30	5.08	2771.17
Oct, 2033	13.28	5.10	2766.07
Oct, 2033	26.53	10.23	2760.95
Dec, 2033	13.23	5.15	2755.79
Dec, 2033	26.43	10.33	2750.62
Jan, 2034	13.18	5.20	2745.42
Mar, 2034	13.16	5.22	2740.19
Mar, 2034	26.29	10.47	2734.94
May, 2034	13.10	5.28	2729.67
May, 2034	26.18	10.58	2724.37
Jul, 2034	13.05	5.33	2719.04
Jul, 2034	26.08	10.68	2713.69
Aug, 2034	13.00	5.38	2708.32
Oct, 2034	12.98	5.40	2702.91
Oct, 2034	25.93	10.83	2697.48
Dec, 2034	12.93	5.45	2692.03
Dec, 2034	25.83	10.93	2686.55
Jan, 2035	12.87	5.51	2681.04
Mar, 2035	12.85	5.53	2675.51
Mar, 2035	25.67	11.09	2669.95
May, 2035	12.79	5.59	2664.36
May, 2035	25.56	11.20	2658.75
Jul, 2035	12.74	5.64	2653.11
Jul, 2035	25.45	11.31	2647.44
Aug, 2035	12.69	5.69	2641.75
Oct, 2035	12.66	5.72	2636.03
Oct, 2035	25.29	11.47	2630.28
Dec, 2035	12.60	5.78	2624.50
Dec, 2035	25.18	11.58	2618.70
Jan, 2036	12.55	5.83	2612.86
Mar, 2036	12.52	5.86	2607.00
Mar, 2036	25.01	11.75	2601.12
May, 2036	12.46	5.92	2595.20
May, 2036	24.90	11.86	2589.25
Jul, 2036	12.41	5.97	2583.28
Jul, 2036	24.79	11.97	2577.28
Aug, 2036	12.35	6.03	2571.25
Oct, 2036	12.32	6.06	2565.19
Oct, 2036	24.61	12.15	2559.10
Dec, 2036	12.26	6.12	2552.98
Dec, 2036	24.49	12.27	2546.84
Jan, 2037	12.20	6.18	2540.66
Mar, 2037	12.17	6.21	2534.45
Mar, 2037	24.31	12.45	2528.22
May, 2037	12.11	6.27	2521.95
May, 2037	24.19	12.57	2515.66
Jul, 2037	12.05	6.33	2509.33
Jul, 2037	24.07	12.69	2502.98
Aug, 2037	11.99	6.39	2496.59
Oct, 2037	11.96	6.42	2490.17
Oct, 2037	23.89	12.87	2483.72
Dec, 2037	11.90	6.48	2477.25
Dec, 2037	23.77	12.99	2470.74
Jan, 2038	11.84	6.54	2464.19
Mar, 2038	11.81	6.57	2457.62
Mar, 2038	23.59	13.17	2451.02
May, 2038	11.74	6.64	2444.38
May, 2038	23.45	13.31	2437.72
Jul, 2038	11.68	6.70	2431.02
Jul, 2038	23.33	13.43	2424.28
Aug, 2038	11.62	6.76	2417.52
Oct, 2038	11.58	6.80	2410.72
Oct, 2038	23.13	13.63	2403.90
Dec, 2038	11.52	6.86	2397.03
Dec, 2038	23.01	13.75	2390.14
Jan, 2039	11.45	6.93	2383.21
Mar, 2039	11.42	6.96	2376.25
Mar, 2039	22.81	13.95	2369.26
May, 2039	11.35	7.03	2362.23
May, 2039	22.67	14.09	2355.17
Jul, 2039	11.29	7.09	2348.08
Jul, 2039	22.54	14.22	2340.95
Aug, 2039	11.22	7.16	2333.78
Oct, 2039	11.18	7.20	2326.59
Oct, 2039	22.33	14.43	2319.36
Dec, 2039	11.11	7.27	2312.09
Dec, 2039	22.19	14.57	2304.79
Jan, 2040	11.04	7.34	2297.45
Mar, 2040	11.01	7.37	2290.08
Mar, 2040	21.98	14.78	2282.67
May, 2040	10.94	7.44	2275.23
May, 2040	21.84	14.92	2267.75
Jul, 2040	10.87	7.51	2260.24
Jul, 2040	21.70	15.06	2252.69
Aug, 2040	10.79	7.59	2245.10
Oct, 2040	10.76	7.62	2237.48
Oct, 2040	21.48	15.28	2229.82
Dec, 2040	10.68	7.70	2222.13
Dec, 2040	21.33	15.43	2214.40
Jan, 2041	10.61	7.77	2206.63
Mar, 2041	10.57	7.81	2198.82
Mar, 2041	21.11	15.65	2190.98
May, 2041	10.50	7.88	2183.09
May, 2041	20.96	15.80	2175.17
Jul, 2041	10.42	7.96	2167.22
Jul, 2041	20.80	15.96	2159.22
Aug, 2041	10.35	8.03	2151.19
Oct, 2041	10.31	8.07	2143.12
Oct, 2041	20.58	16.18	2135.00
Dec, 2041	10.23	8.15	2126.86
Dec, 2041	20.42	16.34	2118.67
Jan, 2042	10.15	8.23	2110.44
Mar, 2042	10.11	8.27	2102.17
Mar, 2042	20.18	16.58	2093.86
May, 2042	10.03	8.35	2085.52
May, 2042	20.02	16.74	2077.13
Jul, 2042	9.95	8.43	2068.70
Jul, 2042	19.86	16.90	2060.24
Aug, 2042	9.87	8.51	2051.73
Oct, 2042	9.83	8.55	2043.18
Oct, 2042	19.62	17.14	2034.59
Dec, 2042	9.75	8.63	2025.96
Dec, 2042	19.46	17.30	2017.29
Jan, 2043	9.67	8.71	2008.57
Mar, 2043	9.62	8.76	1999.82
Mar, 2043	19.20	17.56	1991.02
May, 2043	9.54	8.84	1982.18
May, 2043	19.04	17.72	1973.30
Jul, 2043	9.46	8.92	1964.37
Jul, 2043	18.87	17.89	1955.40
Aug, 2043	9.37	9.01	1946.39
Oct, 2043	9.33	9.05	1937.34
Oct, 2043	18.61	18.15	1928.24
Dec, 2043	9.24	9.14	1919.10
Dec, 2043	18.44	18.32	1909.92
Jan, 2044	9.15	9.23	1900.69
Mar, 2044	9.11	9.27	1891.42
Mar, 2044	18.17	18.59	1882.10
May, 2044	9.02	9.36	1872.74
May, 2044	17.99	18.77	1863.33
Jul, 2044	8.93	9.45	1853.88
Jul, 2044	17.81	18.95	1844.38
Aug, 2044	8.84	9.54	1834.84
Oct, 2044	8.79	9.59	1825.25
Oct, 2044	17.54	19.22	1815.62
Dec, 2044	8.70	9.68	1805.94
Dec, 2044	17.35	19.41	1796.21
Jan, 2045	8.61	9.77	1786.44
Mar, 2045	8.56	9.82	1776.62
Mar, 2045	17.07	19.69	1766.75
May, 2045	8.47	9.91	1756.84
May, 2045	16.89	19.87	1746.88
Jul, 2045	8.37	10.01	1736.87
Jul, 2045	16.69	20.07	1726.81
Aug, 2045	8.27	10.11	1716.70
Oct, 2045	8.23	10.15	1706.55
Oct, 2045	16.41	20.35	1696.35
Dec, 2045	8.13	10.25	1686.10
Dec, 2045	16.21	20.55	1675.80
Jan, 2046	8.03	10.35	1665.45
Mar, 2046	7.98	10.40	1655.05
Mar, 2046	15.91	20.85	1644.60
May, 2046	7.88	10.50	1634.10
May, 2046	15.71	21.05	1623.55
Jul, 2046	7.78	10.60	1612.95
Jul, 2046	15.51	21.25	1602.29
Aug, 2046	7.68	10.70	1591.59
Oct, 2046	7.63	10.75	1580.84
Oct, 2046	15.20	21.56	1570.03
Dec, 2046	7.52	10.86	1559.18
Dec, 2046	14.99	21.77	1548.27
Jan, 2047	7.42	10.96	1537.31
Mar, 2047	7.37	11.01	1526.29
Mar, 2047	14.68	22.08	1515.23
May, 2047	7.26	11.12	1504.11
May, 2047	14.47	22.29	1492.93
Jul, 2047	7.15	11.23	1481.71
Jul, 2047	14.25	22.51	1470.43
Aug, 2047	7.05	11.33	1459.09
Oct, 2047	6.99	11.39	1447.70
Oct, 2047	13.93	22.83	1436.26
Dec, 2047	6.88	11.50	1424.76
Dec, 2047	13.71	23.05	1413.21
Jan, 2048	6.77	11.61	1401.60
Mar, 2048	6.72	11.66	1389.94
Mar, 2048	13.38	23.38	1378.22
May, 2048	6.60	11.78	1366.44
May, 2048	13.15	23.61	1354.61
Jul, 2048	6.49	11.89	1342.72
Jul, 2048	12.92	23.84	1330.77
Aug, 2048	6.38	12.00	1318.77
Oct, 2048	6.32	12.06	1306.71
Oct, 2048	12.58	24.18	1294.59
Dec, 2048	6.20	12.18	1282.41
Dec, 2048	12.34	24.42	1270.18
Jan, 2049	6.09	12.29	1257.89
Mar, 2049	6.03	12.35	1245.53
Mar, 2049	12.00	24.76	1233.12
May, 2049	5.91	12.47	1220.65
May, 2049	11.76	25.00	1208.12
Jul, 2049	5.79	12.59	1195.53
Jul, 2049	11.52	25.24	1182.88
Aug, 2049	5.67	12.71	1170.16
Oct, 2049	5.61	12.77	1157.39
Oct, 2049	11.16	25.60	1144.56
Dec, 2049	5.48	12.90	1131.66
Dec, 2049	10.90	25.86	1118.70
Jan, 2050	5.36	13.02	1105.68
Mar, 2050	5.30	13.08	1092.60
Mar, 2050	10.54	26.22	1079.46
May, 2050	5.17	13.21	1066.25
May, 2050	10.28	26.48	1052.98
Jul, 2050	5.05	13.33	1039.65
Jul, 2050	10.03	26.73	1026.25
Aug, 2050	4.92	13.46	1012.78
Oct, 2050	4.85	13.53	999.26
Oct, 2050	9.64	27.12	985.67
Dec, 2050	4.72	13.66	972.01
Dec, 2050	9.38	27.38	958.29
Jan, 2051	4.59	13.79	944.50
Mar, 2051	4.53	13.85	930.64
Mar, 2051	8.99	27.77	916.72
May, 2051	4.39	13.99	902.74
May, 2051	8.72	28.04	888.68
Jul, 2051	4.26	14.12	874.56
Jul, 2051	8.45	28.31	860.37
Aug, 2051	4.12	14.26	846.11
Oct, 2051	4.05	14.33	831.79
Oct, 2051	8.04	28.72	817.39
Dec, 2051	3.92	14.46	802.93
Dec, 2051	7.77	28.99	788.40
Jan, 2052	3.78	14.60	773.79
Mar, 2052	3.71	14.67	759.12
Mar, 2052	7.35	29.41	744.38
May, 2052	3.57	14.81	729.57
May, 2052	7.07	29.69	714.68
Jul, 2052	3.42	14.96	699.73
Jul, 2052	6.77	29.99	684.70
Aug, 2052	3.28	15.10	669.60
Oct, 2052	3.21	15.17	654.43
Oct, 2052	6.35	30.41	639.18
Dec, 2052	3.06	15.32	623.87
Dec, 2052	6.05	30.71	608.48
Jan, 2053	2.92	15.46	593.01
Mar, 2053	2.84	15.54	577.47
Mar, 2053	5.61	31.15	561.86
May, 2053	2.69	15.69	546.17
May, 2053	5.31	31.45	530.41
Jul, 2053	2.54	15.84	514.57
Jul, 2053	5.01	31.75	498.66
Aug, 2053	2.39	15.99	482.67
Oct, 2053	2.31	16.07	466.60
Oct, 2053	4.55	32.21	450.46
Dec, 2053	2.16	16.22	434.23
Dec, 2053	4.24	32.52	417.93
Jan, 2054	2.00	16.38	401.56
Mar, 2054	1.92	16.46	385.10
Mar, 2054	3.77	32.99	368.57
May, 2054	1.77	16.61	351.95
May, 2054	3.46	33.30	335.26
Jul, 2054	1.61	16.77	318.49
Jul, 2054	3.14	33.62	301.63
Aug, 2054	1.45	16.93	284.70
Oct, 2054	1.36	17.02	267.68
Oct, 2054	2.64	34.12	250.58
Dec, 2054	1.20	17.18	233.40
Dec, 2054	2.32	34.44	216.14
Jan, 2055	1.04	17.34	198.80
Mar, 2055	0.95	17.43	181.37
Mar, 2055	1.82	34.94	163.86
May, 2055	0.79	17.59	146.27
May, 2055	1.49	35.27	128.59
Jul, 2055	0.62	17.76	110.82
Jul, 2055	1.15	35.61	92.97
Aug, 2055	0.45	17.93	75.04
Oct, 2055	0.36	18.02	57.02
Oct, 2055	0.63	36.13	38.91
Dec, 2055	0.19	18.19	20.72
Dec, 2055	0.29	36.47	2.44