Mortgage Parameters

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

Mortgage Summary

Property Total:	$103,000
Down Payment	$30,900
Mortgage Amount:	$72,100
Mortgage Payment:	$420.76 / month
Estimated Tax:	+ $57.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $477.98 / month
Total Interest Paid:	$79,372.80 over 30 years
Total Tax Paid:	$20,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	345.48	75.28	72024.72
Mar, 2026	345.12	75.64	71949.08
Mar, 2026	689.88	151.64	71873.07
May, 2026	344.39	76.37	71796.71
May, 2026	688.42	153.10	71719.97
Jul, 2026	343.66	77.10	71642.87
Jul, 2026	686.95	154.57	71565.40
Aug, 2026	342.92	77.84	71487.56
Oct, 2026	342.54	78.22	71409.34
Oct, 2026	684.71	156.81	71330.75
Dec, 2026	341.79	78.97	71251.78
Dec, 2026	683.20	158.32	71172.44
Jan, 2027	341.03	79.73	71092.71
Mar, 2027	340.65	80.11	71012.61
Mar, 2027	680.92	160.60	70932.11
May, 2027	339.88	80.88	70851.24
May, 2027	679.38	162.14	70769.97
Jul, 2027	339.11	81.65	70688.32
Jul, 2027	677.82	163.70	70606.27
Aug, 2027	338.32	82.44	70523.84
Oct, 2027	337.93	82.83	70441.00
Oct, 2027	675.46	166.06	70357.77
Dec, 2027	337.13	83.63	70274.14
Dec, 2027	673.86	167.66	70190.11
Jan, 2028	336.33	84.43	70105.68
Mar, 2028	335.92	84.84	70020.84
Mar, 2028	671.44	170.08	69935.60
May, 2028	335.11	85.65	69849.95
May, 2028	669.81	171.71	69763.89
Jul, 2028	334.29	86.47	69677.41
Jul, 2028	668.16	173.36	69590.52
Aug, 2028	333.45	87.31	69503.22
Oct, 2028	333.04	87.72	69415.49
Oct, 2028	665.66	175.86	69327.35
Dec, 2028	332.19	88.57	69238.78
Dec, 2028	663.96	177.56	69149.79
Jan, 2029	331.34	89.42	69060.37
Mar, 2029	330.91	89.85	68970.53
Mar, 2029	661.39	180.13	68880.25
May, 2029	330.05	90.71	68789.54
May, 2029	659.67	181.85	68698.40
Jul, 2029	329.18	91.58	68606.82
Jul, 2029	657.92	183.60	68514.80
Aug, 2029	328.30	92.46	68422.34
Oct, 2029	327.86	92.90	68329.44
Oct, 2029	655.27	186.25	68236.09
Dec, 2029	326.96	93.80	68142.29
Dec, 2029	653.48	188.04	68048.05
Jan, 2030	326.06	94.70	67953.35
Mar, 2030	325.61	95.15	67858.20
Mar, 2030	650.76	190.76	67762.60
May, 2030	324.70	96.06	67666.53
May, 2030	648.94	192.58	67570.01
Jul, 2030	323.77	96.99	67473.02
Jul, 2030	647.08	194.44	67375.57
Aug, 2030	322.84	97.92	67277.65
Oct, 2030	322.37	98.39	67179.26
Oct, 2030	644.27	197.25	67080.40
Dec, 2030	321.43	99.33	66981.07
Dec, 2030	642.38	199.14	66881.26
Jan, 2031	320.47	100.29	66780.97
Mar, 2031	319.99	100.77	66680.21
Mar, 2031	639.50	202.02	66578.96
May, 2031	319.02	101.74	66477.22
May, 2031	637.56	203.96	66375.00
Jul, 2031	318.05	102.71	66272.28
Jul, 2031	635.60	205.92	66169.08
Aug, 2031	317.06	103.70	66065.38
Oct, 2031	316.56	104.20	65961.18
Oct, 2031	632.62	208.90	65856.49
Dec, 2031	315.56	105.20	65751.29
Dec, 2031	630.62	210.90	65645.59
Jan, 2032	314.55	106.21	65539.38
Mar, 2032	314.04	106.72	65432.66
Mar, 2032	627.57	213.95	65325.43
May, 2032	313.02	107.74	65217.69
May, 2032	625.52	216.00	65109.43
Jul, 2032	311.98	108.78	65000.65
Jul, 2032	623.44	218.08	64891.36
Aug, 2032	310.94	109.82	64781.53
Oct, 2032	310.41	110.35	64671.18
Oct, 2032	620.29	221.23	64560.31
Dec, 2032	309.35	111.41	64448.90
Dec, 2032	618.17	223.35	64336.96
Jan, 2033	308.28	112.48	64224.48
Mar, 2033	307.74	113.02	64111.46
Mar, 2033	614.94	226.58	63997.90
May, 2033	306.66	114.10	63883.80
May, 2033	612.77	228.75	63769.15
Jul, 2033	305.56	115.20	63653.95
Jul, 2033	610.57	230.95	63538.20
Aug, 2033	304.45	116.31	63421.89
Oct, 2033	303.90	116.86	63305.03
Oct, 2033	607.24	234.28	63187.60
Dec, 2033	302.77	117.99	63069.62
Dec, 2033	604.98	236.54	62951.07
Jan, 2034	301.64	119.12	62831.95
Mar, 2034	301.07	119.69	62712.26
Mar, 2034	601.57	239.95	62591.99
May, 2034	299.92	120.84	62471.15
May, 2034	599.26	242.26	62349.73
Jul, 2034	298.76	122.00	62227.73
Jul, 2034	596.93	244.59	62105.15
Aug, 2034	297.59	123.17	61981.97
Oct, 2034	297.00	123.76	61858.21
Oct, 2034	593.40	248.12	61733.86
Dec, 2034	295.81	124.95	61608.90
Dec, 2034	591.02	250.50	61483.35
Jan, 2035	294.61	126.15	61357.20
Mar, 2035	294.00	126.76	61230.44
Mar, 2035	587.40	254.12	61103.08
May, 2035	292.79	127.97	60975.10
May, 2035	584.96	256.56	60846.52
Jul, 2035	291.56	129.20	60717.31
Jul, 2035	582.50	259.02	60587.49
Aug, 2035	290.32	130.44	60457.05
Oct, 2035	289.69	131.07	60325.98
Oct, 2035	578.75	262.77	60194.28
Dec, 2035	288.43	132.33	60061.95
Dec, 2035	576.23	265.29	59928.99
Jan, 2036	287.16	133.60	59795.39
Mar, 2036	286.52	134.24	59661.14
Mar, 2036	572.40	269.12	59526.26
May, 2036	285.23	135.53	59390.73
May, 2036	569.81	271.71	59254.55
Jul, 2036	283.93	136.83	59117.72
Jul, 2036	567.20	274.32	58980.23
Aug, 2036	282.61	138.15	58842.09
Oct, 2036	281.95	138.81	58703.28
Oct, 2036	563.24	278.28	58563.80
Dec, 2036	280.62	140.14	58423.66
Dec, 2036	560.57	280.95	58282.85
Jan, 2037	279.27	141.49	58141.36
Mar, 2037	278.59	142.17	57999.19
Mar, 2037	556.50	285.02	57856.35
May, 2037	277.23	143.53	57712.82
May, 2037	553.77	287.75	57568.60
Jul, 2037	275.85	144.91	57423.69
Jul, 2037	551.01	290.51	57278.08
Aug, 2037	274.46	146.30	57131.78
Oct, 2037	273.76	147.00	56984.78
Oct, 2037	546.81	294.71	56837.07
Dec, 2037	272.34	148.42	56688.65
Dec, 2037	543.97	297.55	56539.52
Jan, 2038	270.92	149.84	56389.68
Mar, 2038	270.20	150.56	56239.12
Mar, 2038	539.68	301.84	56087.84
May, 2038	268.75	152.01	55935.84
May, 2038	536.78	304.74	55783.10
Jul, 2038	267.29	153.47	55629.64
Jul, 2038	533.85	307.67	55475.44
Aug, 2038	265.82	154.94	55320.50
Oct, 2038	265.08	155.68	55164.81
Oct, 2038	529.41	312.11	55008.38
Dec, 2038	263.58	157.18	54851.21
Dec, 2038	526.41	315.11	54693.27
Jan, 2039	262.07	158.69	54534.59
Mar, 2039	261.31	159.45	54375.14
Mar, 2039	521.86	319.66	54214.93
May, 2039	259.78	160.98	54053.95
May, 2039	518.79	322.73	53892.19
Jul, 2039	258.23	162.53	53729.67
Jul, 2039	515.68	325.84	53566.36
Aug, 2039	256.67	164.09	53402.27
Oct, 2039	255.89	164.87	53237.40
Oct, 2039	510.99	330.53	53071.74
Dec, 2039	254.30	166.46	52905.28
Dec, 2039	507.80	333.72	52738.02
Jan, 2040	252.70	168.06	52569.97
Mar, 2040	251.90	168.86	52401.10
Mar, 2040	502.99	338.53	52231.43
May, 2040	250.28	170.48	52060.95
May, 2040	499.74	341.78	51889.65
Jul, 2040	248.64	172.12	51717.52
Jul, 2040	496.45	345.07	51544.58
Aug, 2040	246.98	173.78	51370.80
Oct, 2040	246.15	174.61	51196.19
Oct, 2040	491.47	350.05	51020.75
Dec, 2040	244.47	176.29	50844.46
Dec, 2040	488.10	353.42	50667.33
Jan, 2041	242.78	177.98	50489.35
Mar, 2041	241.93	178.83	50310.52
Mar, 2041	483.00	358.52	50130.83
May, 2041	240.21	180.55	49950.28
May, 2041	479.56	361.96	49768.87
Jul, 2041	238.48	182.28	49586.58
Jul, 2041	476.08	365.44	49403.43
Aug, 2041	236.72	184.04	49219.39
Oct, 2041	235.84	184.92	49034.47
Oct, 2041	470.80	370.72	48848.67
Dec, 2041	234.07	186.69	48661.98
Dec, 2041	467.24	374.28	48474.39
Jan, 2042	232.27	188.49	48285.90
Mar, 2042	231.37	189.39	48096.51
Mar, 2042	461.83	379.69	47906.22
May, 2042	229.55	191.21	47715.01
May, 2042	458.18	383.34	47522.88
Jul, 2042	227.71	193.05	47329.83
Jul, 2042	454.50	387.02	47135.86
Aug, 2042	225.86	194.90	46940.96
Oct, 2042	224.93	195.83	46745.13
Oct, 2042	448.92	392.60	46548.35
Dec, 2042	223.04	197.72	46350.64
Dec, 2042	445.14	396.38	46151.98
Jan, 2043	221.14	199.62	45952.36
Mar, 2043	220.19	200.57	45751.79
Mar, 2043	439.42	402.10	45550.26
May, 2043	218.26	202.50	45347.76
May, 2043	435.55	405.97	45144.29
Jul, 2043	216.32	204.44	44939.85
Jul, 2043	431.66	409.86	44734.42
Aug, 2043	214.35	206.41	44528.01
Oct, 2043	213.36	207.40	44320.62
Oct, 2043	425.73	415.79	44112.23
Dec, 2043	211.37	209.39	43902.84
Dec, 2043	421.74	419.78	43692.45
Jan, 2044	209.36	211.40	43481.05
Mar, 2044	208.35	212.41	43268.63
Mar, 2044	415.68	425.84	43055.20
May, 2044	206.31	214.45	42840.75
May, 2044	411.59	429.93	42625.27
Jul, 2044	204.25	216.51	42408.75
Jul, 2044	407.46	434.06	42191.20
Aug, 2044	202.17	218.59	41972.61
Oct, 2044	201.12	219.64	41752.97
Oct, 2044	401.19	440.33	41532.27
Dec, 2044	199.01	221.75	41310.52
Dec, 2044	396.96	444.56	41087.71
Jan, 2045	196.88	223.88	40863.83
Mar, 2045	195.81	224.95	40638.87
Mar, 2045	390.54	450.98	40412.84
May, 2045	193.64	227.12	40185.72
May, 2045	386.20	455.32	39957.52
Jul, 2045	191.46	229.30	39728.22
Jul, 2045	381.82	459.70	39497.83
Aug, 2045	189.26	231.50	39266.33
Oct, 2045	188.15	232.61	39033.72
Oct, 2045	375.19	466.33	38800.00
Dec, 2045	185.92	234.84	38565.15
Dec, 2045	370.71	470.81	38329.19
Jan, 2046	183.66	237.10	38092.09
Mar, 2046	182.52	238.24	37853.85
Mar, 2046	363.90	477.62	37614.47
May, 2046	180.24	240.52	37373.95
May, 2046	359.32	482.20	37132.27
Jul, 2046	177.93	242.83	36889.44
Jul, 2046	354.69	486.83	36645.44
Aug, 2046	175.59	245.17	36400.27
Oct, 2046	174.42	246.34	36153.93
Oct, 2046	347.66	493.86	35906.41
Dec, 2046	172.05	248.71	35657.70
Dec, 2046	342.91	498.61	35407.80
Jan, 2047	169.66	251.10	35156.70
Mar, 2047	168.46	252.30	34904.40
Mar, 2047	335.71	505.81	34650.89
May, 2047	166.04	254.72	34396.17
May, 2047	330.85	510.67	34140.22
Jul, 2047	163.59	257.17	33883.05
Jul, 2047	325.95	515.57	33624.65
Aug, 2047	161.12	259.64	33365.01
Oct, 2047	159.87	260.89	33104.12
Oct, 2047	318.49	523.03	32841.98
Dec, 2047	157.37	263.39	32578.59
Dec, 2047	313.48	528.04	32313.94
Jan, 2048	154.84	265.92	32048.01
Mar, 2048	153.56	267.20	31780.82
Mar, 2048	305.84	535.68	31512.34
May, 2048	151.00	269.76	31242.58
May, 2048	300.70	540.82	30971.52
Jul, 2048	148.41	272.35	30699.17
Jul, 2048	295.51	546.01	30425.51
Aug, 2048	145.79	274.97	30150.54
Oct, 2048	144.47	276.29	29874.25
Oct, 2048	287.62	553.90	29596.63
Dec, 2048	141.82	278.94	29317.69
Dec, 2048	282.30	559.22	29037.41
Jan, 2049	139.14	281.62	28755.79
Mar, 2049	137.79	282.97	28472.82
Mar, 2049	274.22	567.30	28188.49
May, 2049	135.07	285.69	27902.80
May, 2049	268.77	572.75	27615.74
Jul, 2049	132.33	288.43	27327.31
Jul, 2049	263.27	578.25	27037.49
Aug, 2049	129.55	291.21	26746.28
Oct, 2049	128.16	292.60	26453.68
Oct, 2049	254.92	586.60	26159.68
Dec, 2049	125.35	295.41	25864.27
Dec, 2049	249.28	592.24	25567.44
Jan, 2050	122.51	298.25	25269.19
Mar, 2050	121.08	299.68	24969.51
Mar, 2050	240.73	600.79	24668.40
May, 2050	118.20	302.56	24365.84
May, 2050	234.95	606.57	24061.84
Jul, 2050	115.30	305.46	23756.37
Jul, 2050	229.13	612.39	23449.45
Aug, 2050	112.36	308.40	23141.05
Oct, 2050	110.88	309.88	22831.17
Oct, 2050	220.28	621.24	22519.81
Dec, 2050	107.91	312.85	22206.96
Dec, 2050	214.32	627.20	21892.61
Jan, 2051	104.90	315.86	21576.75
Mar, 2051	103.39	317.37	21259.38
Mar, 2051	205.26	636.26	20940.48
May, 2051	100.34	320.42	20620.06
May, 2051	199.14	642.38	20298.11
Jul, 2051	97.26	323.50	19974.61
Jul, 2051	192.97	648.55	19649.56
Aug, 2051	94.15	326.61	19322.96
Oct, 2051	92.59	328.17	18994.79
Oct, 2051	183.61	657.91	18665.04
Dec, 2051	89.44	331.32	18333.72
Dec, 2051	177.29	664.23	18000.81
Jan, 2052	86.25	334.51	17666.30
Mar, 2052	84.65	336.11	17330.19
Mar, 2052	167.69	673.83	16992.47
May, 2052	81.42	339.34	16653.14
May, 2052	161.22	680.30	16312.17
Jul, 2052	78.16	342.60	15969.57
Jul, 2052	154.68	686.84	15625.34
Aug, 2052	74.87	345.89	15279.45
Oct, 2052	73.21	347.55	14931.90
Oct, 2052	144.76	696.76	14582.69
Dec, 2052	69.88	350.88	14231.81
Dec, 2052	138.07	703.45	13879.24
Jan, 2053	66.50	354.26	13524.98
Mar, 2053	64.81	355.95	13169.03
Mar, 2053	127.91	713.61	12811.37
May, 2053	61.39	359.37	12452.00
May, 2053	121.06	720.46	12090.91
Jul, 2053	57.94	362.82	11728.08
Jul, 2053	114.14	727.38	11363.52
Aug, 2053	54.45	366.31	10997.21
Oct, 2053	52.69	368.07	10629.14
Oct, 2053	103.62	737.90	10259.32
Dec, 2053	49.16	371.60	9887.71
Dec, 2053	96.54	744.98	9514.33
Jan, 2054	45.59	375.17	9139.16
Mar, 2054	43.79	376.97	8762.19
Mar, 2054	85.78	755.74	8383.42
May, 2054	40.17	380.59	8002.83
May, 2054	78.52	763.00	7620.42
Jul, 2054	36.51	384.25	7236.17
Jul, 2054	71.18	770.34	6850.09
Aug, 2054	32.82	387.94	6462.15
Oct, 2054	30.96	389.80	6072.35
Oct, 2054	60.06	781.46	5680.69
Dec, 2054	27.22	393.54	5287.15
Dec, 2054	52.55	788.97	4891.72
Jan, 2055	23.44	397.32	4494.40
Mar, 2055	21.54	399.22	4095.18
Mar, 2055	41.16	800.36	3694.04
May, 2055	17.70	403.06	3290.98
May, 2055	33.47	808.05	2885.99
Jul, 2055	13.83	406.93	2479.06
Jul, 2055	25.71	815.81	2070.18
Aug, 2055	9.92	410.84	1659.34
Oct, 2055	7.95	412.81	1246.53
Oct, 2055	13.92	827.60	831.74
Dec, 2055	3.99	416.77	414.97
Dec, 2055	5.98	835.54	0