Mortgage Parameters

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

Mortgage Summary

Property Total:	$70,000
Down Payment	$21,000
Mortgage Amount:	$49,000
Mortgage Payment:	$285.95 / month
Estimated Tax:	+ $38.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $324.84 / month
Total Interest Paid:	$53,942.40 over 30 years
Total Tax Paid:	$14,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	234.79	51.16	48948.84
Mar, 2026	234.55	51.40	48897.44
Mar, 2026	468.85	103.05	48845.79
May, 2026	234.05	51.90	48793.89
May, 2026	467.85	104.05	48741.75
Jul, 2026	233.55	52.40	48689.35
Jul, 2026	466.85	105.05	48636.70
Aug, 2026	233.05	52.90	48583.80
Oct, 2026	232.80	53.15	48530.65
Oct, 2026	465.34	106.56	48477.24
Dec, 2026	232.29	53.66	48423.58
Dec, 2026	464.32	107.58	48369.66
Jan, 2027	231.77	54.18	48315.48
Mar, 2027	231.51	54.44	48261.04
Mar, 2027	462.76	109.14	48206.34
May, 2027	230.99	54.96	48151.38
May, 2027	461.72	110.18	48096.16
Jul, 2027	230.46	55.49	48040.67
Jul, 2027	460.65	111.25	47984.91
Aug, 2027	229.93	56.02	47928.89
Oct, 2027	229.66	56.29	47872.60
Oct, 2027	459.05	112.85	47816.04
Dec, 2027	229.12	56.83	47759.21
Dec, 2027	457.97	113.93	47702.10
Jan, 2028	228.57	57.38	47644.73
Mar, 2028	228.30	57.65	47587.07
Mar, 2028	456.32	115.58	47529.15
May, 2028	227.74	58.21	47470.94
May, 2028	455.20	116.70	47412.46
Jul, 2028	227.18	58.77	47353.69
Jul, 2028	454.08	117.82	47294.64
Aug, 2028	226.62	59.33	47235.31
Oct, 2028	226.34	59.61	47175.70
Oct, 2028	452.39	119.51	47115.80
Dec, 2028	225.76	60.19	47055.61
Dec, 2028	451.23	120.67	46995.14
Jan, 2029	225.19	60.76	46934.37
Mar, 2029	224.89	61.06	46873.32
Mar, 2029	449.49	122.41	46811.97
May, 2029	224.31	61.64	46750.32
May, 2029	448.32	123.58	46688.39
Jul, 2029	223.72	62.23	46626.15
Jul, 2029	447.14	124.76	46563.62
Aug, 2029	223.12	62.83	46500.79
Oct, 2029	222.82	63.13	46437.65
Oct, 2029	445.33	126.57	46374.22
Dec, 2029	222.21	63.74	46310.48
Dec, 2029	444.11	127.79	46246.43
Jan, 2030	221.60	64.35	46182.08
Mar, 2030	221.29	64.66	46117.42
Mar, 2030	442.27	129.63	46052.45
May, 2030	220.67	65.28	45987.16
May, 2030	441.03	130.87	45921.57
Jul, 2030	220.04	65.91	45855.66
Jul, 2030	439.77	132.13	45789.44
Aug, 2030	219.41	66.54	45722.89
Oct, 2030	219.09	66.86	45656.03
Oct, 2030	437.86	134.04	45588.85
Dec, 2030	218.45	67.50	45521.35
Dec, 2030	436.57	135.33	45453.52
Jan, 2031	217.80	68.15	45385.37
Mar, 2031	217.47	68.48	45316.89
Mar, 2031	434.61	137.29	45248.08
May, 2031	216.81	69.14	45178.95
May, 2031	433.29	138.61	45109.48
Jul, 2031	216.15	69.80	45039.68
Jul, 2031	431.97	139.93	44969.54
Aug, 2031	215.48	70.47	44899.07
Oct, 2031	215.14	70.81	44828.26
Oct, 2031	429.94	141.96	44757.12
Dec, 2031	214.46	71.49	44685.63
Dec, 2031	428.58	143.32	44613.80
Jan, 2032	213.77	72.18	44541.62
Mar, 2032	213.43	72.52	44469.10
Mar, 2032	426.51	145.39	44396.23
May, 2032	212.73	73.22	44323.01
May, 2032	425.11	146.79	44249.44
Jul, 2032	212.03	73.92	44175.52
Jul, 2032	423.70	148.20	44101.25
Aug, 2032	211.32	74.63	44026.62
Oct, 2032	210.96	74.99	43951.63
Oct, 2032	421.56	150.34	43876.28
Dec, 2032	210.24	75.71	43800.57
Dec, 2032	420.12	151.78	43724.50
Jan, 2033	209.51	76.44	43648.06
Mar, 2033	209.15	76.80	43571.26
Mar, 2033	417.93	153.97	43494.08
May, 2033	208.41	77.54	43416.54
May, 2033	416.45	155.45	43338.63
Jul, 2033	207.66	78.29	43260.35
Jul, 2033	414.95	156.95	43181.68
Aug, 2033	206.91	79.04	43102.65
Oct, 2033	206.53	79.42	43023.23
Oct, 2033	412.68	159.22	42943.43
Dec, 2033	205.77	80.18	42863.25
Dec, 2033	411.16	160.74	42782.69
Jan, 2034	205.00	80.95	42701.74
Mar, 2034	204.61	81.34	42620.40
Mar, 2034	408.83	163.07	42538.68
May, 2034	203.83	82.12	42456.56
May, 2034	407.27	164.63	42374.05
Jul, 2034	203.04	82.91	42291.14
Jul, 2034	405.69	166.21	42207.83
Aug, 2034	202.25	83.70	42124.13
Oct, 2034	201.84	84.11	42040.02
Oct, 2034	403.28	168.62	41955.52
Dec, 2034	201.04	84.91	41870.60
Dec, 2034	401.67	170.23	41785.28
Jan, 2035	200.22	85.73	41699.55
Mar, 2035	199.81	86.14	41613.41
Mar, 2035	399.21	172.69	41526.86
May, 2035	198.98	86.97	41439.89
May, 2035	397.55	174.35	41352.51
Jul, 2035	198.15	87.80	41264.71
Jul, 2035	395.88	176.02	41176.48
Aug, 2035	197.30	88.65	41087.84
Oct, 2035	196.88	89.07	40998.77
Oct, 2035	393.33	178.57	40909.27
Dec, 2035	196.02	89.93	40819.34
Dec, 2035	391.61	180.29	40728.99
Jan, 2036	195.16	90.79	40638.20
Mar, 2036	194.72	91.23	40546.97
Mar, 2036	389.01	182.89	40455.31
May, 2036	193.85	92.10	40363.21
May, 2036	387.26	184.64	40270.66
Jul, 2036	192.96	92.99	40177.68
Jul, 2036	385.48	186.42	40084.25
Aug, 2036	192.07	93.88	39990.37
Oct, 2036	191.62	94.33	39896.04
Oct, 2036	382.79	189.11	39801.25
Dec, 2036	190.71	95.24	39706.02
Dec, 2036	380.97	190.93	39610.33
Jan, 2037	189.80	96.15	39514.18
Mar, 2037	189.34	96.61	39417.56
Mar, 2037	378.22	193.68	39320.49
May, 2037	188.41	97.54	39222.95
May, 2037	376.35	195.55	39124.94
Jul, 2037	187.47	98.48	39026.47
Jul, 2037	374.47	197.43	38927.52
Aug, 2037	186.53	99.42	38828.10
Oct, 2037	186.05	99.90	38728.20
Oct, 2037	371.62	200.28	38627.82
Dec, 2037	185.09	100.86	38526.96
Dec, 2037	369.70	202.20	38425.62
Jan, 2038	184.12	101.83	38323.79
Mar, 2038	183.63	102.32	38221.48
Mar, 2038	366.77	205.13	38118.67
May, 2038	182.65	103.30	38015.38
May, 2038	364.81	207.09	37911.58
Jul, 2038	181.66	104.29	37807.29
Jul, 2038	362.82	209.08	37702.50
Aug, 2038	180.66	105.29	37597.21
Oct, 2038	180.15	105.80	37491.41
Oct, 2038	359.80	212.10	37385.11
Dec, 2038	179.14	106.81	37278.30
Dec, 2038	357.77	214.13	37170.97
Jan, 2039	178.11	107.84	37063.13
Mar, 2039	177.59	108.36	36954.78
Mar, 2039	354.66	217.24	36845.90
May, 2039	176.55	109.40	36736.51
May, 2039	352.58	219.32	36626.58
Jul, 2039	175.50	110.45	36516.14
Jul, 2039	350.47	221.43	36405.16
Aug, 2039	174.44	111.51	36293.65
Oct, 2039	173.91	112.04	36181.61
Oct, 2039	347.28	224.62	36069.03
Dec, 2039	172.83	113.12	35955.91
Dec, 2039	345.12	226.78	35842.25
Jan, 2040	171.74	114.21	35728.04
Mar, 2040	171.20	114.75	35613.29
Mar, 2040	341.85	230.05	35497.99
May, 2040	170.09	115.86	35382.13
May, 2040	339.63	232.27	35265.72
Jul, 2040	168.98	116.97	35148.75
Jul, 2040	337.40	234.50	35031.22
Aug, 2040	167.86	118.09	34913.13
Oct, 2040	167.29	118.66	34794.47
Oct, 2040	334.01	237.89	34675.25
Dec, 2040	166.15	119.80	34555.45
Dec, 2040	331.73	240.17	34435.08
Jan, 2041	165.00	120.95	34314.13
Mar, 2041	164.42	121.53	34192.60
Mar, 2041	328.26	243.64	34070.49
May, 2041	163.25	122.70	33947.79
May, 2041	325.92	245.98	33824.51
Jul, 2041	162.08	123.87	33700.64
Jul, 2041	323.56	248.34	33576.17
Aug, 2041	160.89	125.06	33451.10
Oct, 2041	160.29	125.66	33325.44
Oct, 2041	319.97	251.93	33199.18
Dec, 2041	159.08	126.87	33072.31
Dec, 2041	317.55	254.35	32944.83
Jan, 2042	157.86	128.09	32816.74
Mar, 2042	157.25	128.70	32688.03
Mar, 2042	313.88	258.02	32558.71
May, 2042	156.01	129.94	32428.77
May, 2042	311.40	260.50	32298.21
Jul, 2042	154.76	131.19	32167.02
Jul, 2042	308.89	263.01	32035.21
Aug, 2042	153.50	132.45	31902.76
Oct, 2042	152.87	133.08	31769.68
Oct, 2042	305.10	266.80	31635.96
Dec, 2042	151.59	134.36	31501.60
Dec, 2042	302.54	269.36	31366.59
Jan, 2043	150.30	135.65	31230.94
Mar, 2043	149.65	136.30	31094.64
Mar, 2043	298.65	273.25	30957.68
May, 2043	148.34	137.61	30820.07
May, 2043	296.02	275.88	30681.80
Jul, 2043	147.02	138.93	30542.87
Jul, 2043	293.37	278.53	30403.27
Aug, 2043	145.68	140.27	30263.00
Oct, 2043	145.01	140.94	30122.06
Oct, 2043	289.34	282.56	29980.45
Dec, 2043	143.66	142.29	29838.15
Dec, 2043	286.63	285.27	29695.18
Jan, 2044	142.29	143.66	29551.52
Mar, 2044	141.60	144.35	29407.17
Mar, 2044	282.51	289.39	29262.13
May, 2044	140.21	145.74	29116.39
May, 2044	279.73	292.17	28969.96
Jul, 2044	138.81	147.14	28822.82
Jul, 2044	276.92	294.98	28674.98
Aug, 2044	137.40	148.55	28526.43
Oct, 2044	136.69	149.26	28377.17
Oct, 2044	272.66	299.24	28227.20
Dec, 2044	135.26	150.69	28076.50
Dec, 2044	269.79	302.11	27925.08
Jan, 2045	133.81	152.14	27772.94
Mar, 2045	133.08	152.87	27620.07
Mar, 2045	265.43	306.47	27466.47
May, 2045	131.61	154.34	27312.13
May, 2045	262.48	309.42	27157.05
Jul, 2045	130.13	155.82	27001.23
Jul, 2045	259.51	312.39	26844.66
Aug, 2045	128.63	157.32	26687.34
Oct, 2045	127.88	158.07	26529.26
Oct, 2045	255.00	316.90	26370.43
Dec, 2045	126.36	159.59	26210.84
Dec, 2045	251.95	319.95	26050.49
Jan, 2046	124.83	161.12	25889.36
Mar, 2046	124.05	161.90	25727.46
Mar, 2046	247.33	324.57	25564.79
May, 2046	122.50	163.45	25401.34
May, 2046	244.21	327.69	25237.10
Jul, 2046	120.93	165.02	25072.08
Jul, 2046	241.07	330.83	24906.27
Aug, 2046	119.34	166.61	24739.66
Oct, 2046	118.54	167.41	24572.26
Oct, 2046	236.28	335.62	24404.05
Dec, 2046	116.94	169.01	24235.03
Dec, 2046	233.07	338.83	24065.21
Jan, 2047	115.31	170.64	23894.57
Mar, 2047	114.49	171.46	23723.12
Mar, 2047	228.16	343.74	23550.84
May, 2047	112.85	173.10	23377.74
May, 2047	224.87	347.03	23203.81
Jul, 2047	111.18	174.77	23029.04
Jul, 2047	221.53	350.37	22853.44
Aug, 2047	109.51	176.44	22676.99
Oct, 2047	108.66	177.29	22499.71
Oct, 2047	216.47	355.43	22321.57
Dec, 2047	106.96	178.99	22142.57
Dec, 2047	213.06	358.84	21962.72
Jan, 2048	105.24	180.71	21782.01
Mar, 2048	104.37	181.58	21600.43
Mar, 2048	207.87	364.03	21417.99
May, 2048	102.63	183.32	21234.66
May, 2048	204.38	367.52	21050.46
Jul, 2048	100.87	185.08	20865.38
Jul, 2048	200.85	371.05	20679.41
Aug, 2048	99.09	186.86	20492.55
Oct, 2048	98.19	187.76	20304.79
Oct, 2048	195.48	376.42	20116.14
Dec, 2048	96.39	189.56	19926.58
Dec, 2048	191.87	380.03	19736.11
Jan, 2049	94.57	191.38	19544.73
Mar, 2049	93.65	192.30	19352.43
Mar, 2049	186.38	385.52	19159.21
May, 2049	91.80	194.15	18965.06
May, 2049	182.67	389.23	18769.99
Jul, 2049	89.94	196.01	18573.98
Jul, 2049	178.94	392.96	18377.03
Aug, 2049	88.06	197.89	18179.13
Oct, 2049	87.11	198.84	17980.29
Oct, 2049	173.27	398.63	17780.50
Dec, 2049	85.20	200.75	17579.75
Dec, 2049	169.44	402.46	17378.03
Jan, 2050	83.27	202.68	17175.35
Mar, 2050	82.30	203.65	16971.70
Mar, 2050	163.62	408.28	16767.07
May, 2050	80.34	205.61	16561.47
May, 2050	159.70	412.20	16354.87
Jul, 2050	78.37	207.58	16147.29
Jul, 2050	155.74	416.16	15938.71
Aug, 2050	76.37	209.58	15729.14
Oct, 2050	75.37	210.58	15518.55
Oct, 2050	149.73	422.17	15306.96
Dec, 2050	73.35	212.60	15094.36
Dec, 2050	145.68	426.22	14880.74
Jan, 2051	71.30	214.65	14666.09
Mar, 2051	70.28	215.67	14450.42
Mar, 2051	139.52	432.38	14233.71
May, 2051	68.20	217.75	14015.96
May, 2051	135.36	436.54	13797.17
Jul, 2051	66.11	219.84	13577.33
Jul, 2051	131.17	440.73	13356.44
Aug, 2051	64.00	221.95	13134.49
Oct, 2051	62.94	223.01	12911.47
Oct, 2051	124.81	447.09	12687.39
Dec, 2051	60.79	225.16	12462.24
Dec, 2051	120.50	451.40	12236.00
Jan, 2052	58.63	227.32	12008.68
Mar, 2052	57.54	228.41	11780.27
Mar, 2052	113.99	457.91	11550.77
May, 2052	55.35	230.60	11320.17
May, 2052	109.59	462.31	11088.46
Jul, 2052	53.13	232.82	10855.64
Jul, 2052	105.15	466.75	10621.71
Aug, 2052	50.90	235.05	10386.66
Oct, 2052	49.77	236.18	10150.47
Oct, 2052	98.41	473.49	9913.16
Dec, 2052	47.50	238.45	9674.71
Dec, 2052	93.86	478.04	9435.12
Jan, 2053	45.21	240.74	9194.38
Mar, 2053	44.06	241.89	8952.49
Mar, 2053	86.96	484.94	8709.43
May, 2053	41.73	244.22	8465.22
May, 2053	82.29	489.61	8219.83
Jul, 2053	39.39	246.56	7973.27
Jul, 2053	77.60	494.30	7725.52
Aug, 2053	37.02	248.93	7476.59
Oct, 2053	35.83	250.12	7226.46
Oct, 2053	70.46	501.44	6975.14
Dec, 2053	33.42	252.53	6722.61
Dec, 2053	65.63	506.27	6468.88
Jan, 2054	31.00	254.95	6213.92
Mar, 2054	29.78	256.17	5957.75
Mar, 2054	58.33	513.57	5700.35
May, 2054	27.31	258.64	5441.71
May, 2054	53.38	518.52	5181.84
Jul, 2054	24.83	261.12	4920.71
Jul, 2054	48.41	523.49	4658.34
Aug, 2054	22.32	263.63	4394.71
Oct, 2054	21.06	264.89	4129.82
Oct, 2054	40.85	531.05	3863.66
Dec, 2054	18.51	267.44	3596.22
Dec, 2054	35.74	536.16	3327.51
Jan, 2055	15.94	270.01	3057.50
Mar, 2055	14.65	271.30	2786.20
Mar, 2055	28.00	543.90	2513.60
May, 2055	12.04	273.91	2239.70
May, 2055	22.77	549.13	1964.48
Jul, 2055	9.41	276.54	1687.94
Jul, 2055	17.50	554.40	1410.08
Aug, 2055	6.76	279.19	1130.89
Oct, 2055	5.42	280.53	850.35
Oct, 2055	9.49	562.41	568.48
Dec, 2055	2.72	283.23	285.25
Dec, 2055	4.09	567.81	0.67