Mortgage Parameters

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

Mortgage Summary

Property Total:	$45,000
Down Payment	$13,500
Mortgage Amount:	$31,500
Mortgage Payment:	$183.83 / month
Estimated Tax:	+ $25.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $208.83 / month
Total Interest Paid:	$34,678.80 over 30 years
Total Tax Paid:	$9,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	150.94	32.89	31467.11
Mar, 2026	150.78	33.05	31434.06
Mar, 2026	301.40	66.26	31400.85
May, 2026	150.46	33.37	31367.48
May, 2026	300.76	66.90	31333.95
Jul, 2026	150.14	33.69	31300.27
Jul, 2026	300.12	67.54	31266.42
Aug, 2026	149.82	34.01	31232.40
Oct, 2026	149.66	34.17	31198.23
Oct, 2026	299.15	68.51	31163.89
Dec, 2026	149.33	34.50	31129.39
Dec, 2026	298.49	69.17	31094.72
Jan, 2027	149.00	34.83	31059.89
Mar, 2027	148.83	35.00	31024.88
Mar, 2027	297.49	70.17	30989.71
May, 2027	148.49	35.34	30954.38
May, 2027	296.81	70.85	30918.87
Jul, 2027	148.15	35.68	30883.19
Jul, 2027	296.13	71.53	30847.35
Aug, 2027	147.81	36.02	30811.33
Oct, 2027	147.64	36.19	30775.13
Oct, 2027	295.10	72.56	30738.77
Dec, 2027	147.29	36.54	30702.23
Dec, 2027	294.40	73.26	30665.51
Jan, 2028	146.94	36.89	30628.62
Mar, 2028	146.76	37.07	30591.55
Mar, 2028	293.34	74.32	30554.31
May, 2028	146.41	37.42	30516.88
May, 2028	292.64	75.02	30479.28
Jul, 2028	146.05	37.78	30441.50
Jul, 2028	291.92	75.74	30403.53
Aug, 2028	145.68	38.15	30365.39
Oct, 2028	145.50	38.33	30327.06
Oct, 2028	290.82	76.84	30288.54
Dec, 2028	145.13	38.70	30249.85
Dec, 2028	290.08	77.58	30210.96
Jan, 2029	144.76	39.07	30171.89
Mar, 2029	144.57	39.26	30132.64
Mar, 2029	288.96	78.70	30093.19
May, 2029	144.20	39.63	30053.56
May, 2029	288.21	79.45	30013.74
Jul, 2029	143.82	40.01	29973.72
Jul, 2029	287.44	80.22	29933.52
Aug, 2029	143.43	40.40	29893.12
Oct, 2029	143.24	40.59	29852.53
Oct, 2029	286.28	81.38	29811.74
Dec, 2029	142.85	40.98	29770.76
Dec, 2029	285.50	82.16	29729.58
Jan, 2030	142.45	41.38	29688.20
Mar, 2030	142.26	41.57	29646.63
Mar, 2030	284.32	83.34	29604.86
May, 2030	141.86	41.97	29562.88
May, 2030	283.52	84.14	29520.71
Jul, 2030	141.45	42.38	29478.33
Jul, 2030	282.70	84.96	29435.75
Aug, 2030	141.05	42.78	29392.97
Oct, 2030	140.84	42.99	29349.98
Oct, 2030	281.48	86.18	29306.78
Dec, 2030	140.43	43.40	29263.38
Dec, 2030	280.65	87.01	29219.77
Jan, 2031	140.01	43.82	29175.95
Mar, 2031	139.80	44.03	29131.93
Mar, 2031	279.39	88.27	29087.69
May, 2031	139.38	44.45	29043.24
May, 2031	278.55	89.11	28998.57
Jul, 2031	138.95	44.88	28953.69
Jul, 2031	277.69	89.97	28908.60
Aug, 2031	138.52	45.31	28863.29
Oct, 2031	138.30	45.53	28817.76
Oct, 2031	276.39	91.27	28772.02
Dec, 2031	137.87	45.96	28726.05
Dec, 2031	275.52	92.14	28679.87
Jan, 2032	137.42	46.41	28633.46
Mar, 2032	137.20	46.63	28586.84
Mar, 2032	274.18	93.48	28539.98
May, 2032	136.75	47.08	28492.91
May, 2032	273.28	94.38	28445.61
Jul, 2032	136.30	47.53	28398.08
Jul, 2032	272.37	95.29	28350.32
Aug, 2032	135.85	47.98	28302.34
Oct, 2032	135.62	48.21	28254.12
Oct, 2032	271.00	96.66	28205.68
Dec, 2032	135.15	48.68	28157.00
Dec, 2032	270.07	97.59	28108.09
Jan, 2033	134.68	49.15	28058.94
Mar, 2033	134.45	49.38	28009.56
Mar, 2033	268.66	99.00	27959.94
May, 2033	133.97	49.86	27910.09
May, 2033	267.71	99.95	27860.00
Jul, 2033	133.50	50.33	27809.66
Jul, 2033	266.75	100.91	27759.09
Aug, 2033	133.01	50.82	27708.27
Oct, 2033	132.77	51.06	27657.21
Oct, 2033	265.29	102.37	27605.90
Dec, 2033	132.28	51.55	27554.35
Dec, 2033	264.31	103.35	27502.55
Jan, 2034	131.78	52.05	27450.50
Mar, 2034	131.53	52.30	27398.21
Mar, 2034	262.81	104.85	27345.66
May, 2034	131.03	52.80	27292.86
May, 2034	261.81	105.85	27239.81
Jul, 2034	130.52	53.31	27186.50
Jul, 2034	260.79	106.87	27132.94
Aug, 2034	130.01	53.82	27079.12
Oct, 2034	129.75	54.08	27025.05
Oct, 2034	259.25	108.41	26970.71
Dec, 2034	129.23	54.60	26916.12
Dec, 2034	258.20	109.46	26861.26
Jan, 2035	128.71	55.12	26806.14
Mar, 2035	128.45	55.38	26750.76
Mar, 2035	256.63	111.03	26695.11
May, 2035	127.91	55.92	26639.19
May, 2035	255.56	112.10	26583.01
Jul, 2035	127.38	56.45	26526.56
Jul, 2035	254.49	113.17	26469.83
Aug, 2035	126.83	57.00	26412.84
Oct, 2035	126.56	57.27	26355.57
Oct, 2035	252.85	114.81	26298.03
Dec, 2035	126.01	57.82	26240.21
Dec, 2035	251.74	115.92	26182.11
Jan, 2036	125.46	58.37	26123.74
Mar, 2036	125.18	58.65	26065.08
Mar, 2036	250.08	117.58	26006.15
May, 2036	124.61	59.22	25946.93
May, 2036	248.94	118.72	25887.43
Jul, 2036	124.04	59.79	25827.64
Jul, 2036	247.80	119.86	25767.57
Aug, 2036	123.47	60.36	25707.21
Oct, 2036	123.18	60.65	25646.56
Oct, 2036	246.07	121.59	25585.62
Dec, 2036	122.60	61.23	25524.39
Dec, 2036	244.90	122.76	25462.86
Jan, 2037	122.01	61.82	25401.04
Mar, 2037	121.71	62.12	25338.93
Mar, 2037	243.13	124.53	25276.51
May, 2037	121.12	62.71	25213.80
May, 2037	241.94	125.72	25150.79
Jul, 2037	120.51	63.32	25087.47
Jul, 2037	240.72	126.94	25023.85
Aug, 2037	119.91	63.92	24959.93
Oct, 2037	119.60	64.23	24895.70
Oct, 2037	238.89	128.77	24831.16
Dec, 2037	118.98	64.85	24766.31
Dec, 2037	237.65	130.01	24701.15
Jan, 2038	118.36	65.47	24635.68
Mar, 2038	118.05	65.78	24569.90
Mar, 2038	235.78	131.88	24503.80
May, 2038	117.41	66.42	24437.38
May, 2038	234.51	133.15	24370.65
Jul, 2038	116.78	67.05	24303.59
Jul, 2038	233.23	134.43	24236.22
Aug, 2038	116.13	67.70	24168.52
Oct, 2038	115.81	68.02	24100.50
Oct, 2038	231.29	136.37	24032.15
Dec, 2038	115.15	68.68	23963.47
Dec, 2038	229.97	137.69	23894.47
Jan, 2039	114.49	69.34	23825.13
Mar, 2039	114.16	69.67	23755.47
Mar, 2039	227.99	139.67	23685.46
May, 2039	113.49	70.34	23615.13
May, 2039	226.65	141.01	23544.45
Jul, 2039	112.82	71.01	23473.44
Jul, 2039	225.30	142.36	23402.09
Aug, 2039	112.13	71.70	23330.39
Oct, 2039	111.79	72.04	23258.35
Oct, 2039	223.24	144.42	23185.97
Dec, 2039	111.10	72.73	23113.24
Dec, 2039	221.85	145.81	23040.16
Jan, 2040	110.40	73.43	22966.73
Mar, 2040	110.05	73.78	22892.95
Mar, 2040	219.75	147.91	22818.81
May, 2040	109.34	74.49	22744.32
May, 2040	218.32	149.34	22669.48
Jul, 2040	108.62	75.21	22594.27
Jul, 2040	216.88	150.78	22518.71
Aug, 2040	107.90	75.93	22442.78
Oct, 2040	107.54	76.29	22366.49
Oct, 2040	214.71	152.95	22289.83
Dec, 2040	106.81	77.02	22212.81
Dec, 2040	213.25	154.41	22135.41
Jan, 2041	106.07	77.76	22057.65
Mar, 2041	105.69	78.14	21979.51
Mar, 2041	211.01	156.65	21901.00
May, 2041	104.94	78.89	21822.11
May, 2041	209.50	158.16	21742.85
Jul, 2041	104.18	79.65	21663.20
Jul, 2041	207.98	159.68	21583.17
Aug, 2041	103.42	80.41	21502.76
Oct, 2041	103.03	80.80	21421.97
Oct, 2041	205.68	161.98	21340.78
Dec, 2041	102.26	81.57	21259.21
Dec, 2041	204.13	163.53	21177.25
Jan, 2042	101.47	82.36	21094.89
Mar, 2042	101.08	82.75	21012.14
Mar, 2042	201.76	165.90	20929.00
May, 2042	100.28	83.55	20845.45
May, 2042	200.16	167.50	20761.50
Jul, 2042	99.48	84.35	20677.16
Jul, 2042	198.56	169.10	20592.40
Aug, 2042	98.67	85.16	20507.25
Oct, 2042	98.26	85.57	20421.68
Oct, 2042	196.11	171.55	20335.70
Dec, 2042	97.44	86.39	20249.32
Dec, 2042	194.47	173.19	20162.51
Jan, 2043	96.61	87.22	20075.30
Mar, 2043	96.19	87.64	19987.66
Mar, 2043	191.96	175.70	19899.60
May, 2043	95.35	88.48	19811.13
May, 2043	190.28	177.38	19722.23
Jul, 2043	94.50	89.33	19632.90
Jul, 2043	188.57	179.09	19543.14
Aug, 2043	93.64	90.19	19452.96
Oct, 2043	93.21	90.62	19362.34
Oct, 2043	185.99	181.67	19271.29
Dec, 2043	92.34	91.49	19179.80
Dec, 2043	184.24	183.42	19087.87
Jan, 2044	91.46	92.37	18995.50
Mar, 2044	91.02	92.81	18902.69
Mar, 2044	181.60	186.06	18809.44
May, 2044	90.13	93.70	18715.74
May, 2044	179.81	187.85	18621.59
Jul, 2044	89.23	94.60	18526.99
Jul, 2044	178.01	189.65	18431.93
Aug, 2044	88.32	95.51	18336.42
Oct, 2044	87.86	95.97	18240.45
Oct, 2044	175.26	192.40	18144.02
Dec, 2044	86.94	96.89	18047.13
Dec, 2044	173.42	194.24	17949.78
Jan, 2045	86.01	97.82	17851.96
Mar, 2045	85.54	98.29	17753.67
Mar, 2045	170.61	197.05	17654.91
May, 2045	84.60	99.23	17555.68
May, 2045	168.72	198.94	17455.97
Jul, 2045	83.64	100.19	17355.78
Jul, 2045	166.80	200.86	17255.11
Aug, 2045	82.68	101.15	17153.96
Oct, 2045	82.20	101.63	17052.33
Oct, 2045	163.91	203.75	16950.21
Dec, 2045	81.22	102.61	16847.60
Dec, 2045	161.95	205.71	16744.50
Jan, 2046	80.23	103.60	16640.90
Mar, 2046	79.74	104.09	16536.81
Mar, 2046	158.98	208.68	16432.22
May, 2046	78.74	105.09	16327.13
May, 2046	156.97	210.69	16221.53
Jul, 2046	77.73	106.10	16115.43
Jul, 2046	154.95	212.71	16008.82
Aug, 2046	76.71	107.12	15901.70
Oct, 2046	76.20	107.63	15794.06
Oct, 2046	151.88	215.78	15685.91
Dec, 2046	75.16	108.67	15577.24
Dec, 2046	149.80	217.86	15468.05
Jan, 2047	74.12	109.71	15358.34
Mar, 2047	73.59	110.24	15248.10
Mar, 2047	146.65	221.01	15137.34
May, 2047	72.53	111.30	15026.04
May, 2047	144.53	223.13	14914.21
Jul, 2047	71.46	112.37	14801.85
Jul, 2047	142.39	225.27	14688.94
Aug, 2047	70.38	113.45	14575.50
Oct, 2047	69.84	113.99	14461.51
Oct, 2047	139.13	228.53	14346.97
Dec, 2047	68.75	115.08	14231.89
Dec, 2047	136.94	230.72	14116.25
Jan, 2048	67.64	116.19	14000.06
Mar, 2048	67.08	116.75	13883.32
Mar, 2048	133.60	234.06	13766.01
May, 2048	65.96	117.87	13648.14
May, 2048	131.36	236.30	13529.71
Jul, 2048	64.83	119.00	13410.71
Jul, 2048	129.09	238.57	13291.14
Aug, 2048	63.69	120.14	13171.00
Oct, 2048	63.11	120.72	13050.28
Oct, 2048	125.64	242.02	12928.98
Dec, 2048	61.95	121.88	12807.10
Dec, 2048	123.32	244.34	12684.64
Jan, 2049	60.78	123.05	12561.59
Mar, 2049	60.19	123.64	12437.95
Mar, 2049	119.79	247.87	12313.72
May, 2049	59.00	124.83	12188.89
May, 2049	117.41	250.25	12063.47
Jul, 2049	57.80	126.03	11937.44
Jul, 2049	115.00	252.66	11810.81
Aug, 2049	56.59	127.24	11683.57
Oct, 2049	55.98	127.85	11555.73
Oct, 2049	111.35	256.31	11427.27
Dec, 2049	54.76	129.07	11298.19
Dec, 2049	108.90	258.76	11168.50
Jan, 2050	53.52	130.31	11038.19
Mar, 2050	52.89	130.94	10907.25
Mar, 2050	105.15	262.51	10775.68
May, 2050	51.63	132.20	10643.49
May, 2050	102.63	265.03	10510.66
Jul, 2050	50.36	133.47	10377.19
Jul, 2050	100.08	267.58	10243.08
Aug, 2050	49.08	134.75	10108.34
Oct, 2050	48.44	135.39	9972.94
Oct, 2050	96.23	271.43	9836.90
Dec, 2050	47.14	136.69	9700.20
Dec, 2050	93.62	274.04	9562.85
Jan, 2051	45.82	138.01	9424.85
Mar, 2051	45.16	138.67	9286.18
Mar, 2051	89.66	278.00	9146.84
May, 2051	43.83	140.00	9006.84
May, 2051	86.99	280.67	8866.17
Jul, 2051	42.48	141.35	8724.82
Jul, 2051	84.29	283.37	8582.80
Aug, 2051	41.13	142.70	8440.09
Oct, 2051	40.44	143.39	8296.71
Oct, 2051	80.20	287.46	8152.63
Dec, 2051	39.06	144.77	8007.87
Dec, 2051	77.43	290.23	7862.41
Jan, 2052	37.67	146.16	7716.25
Mar, 2052	36.97	146.86	7569.40
Mar, 2052	73.24	294.42	7421.84
May, 2052	35.56	148.27	7273.57
May, 2052	70.41	297.25	7124.59
Jul, 2052	34.14	149.69	6974.90
Jul, 2052	67.56	300.10	6824.49
Aug, 2052	32.70	151.13	6673.36
Oct, 2052	31.98	151.85	6521.51
Oct, 2052	63.23	304.43	6368.93
Dec, 2052	30.52	153.31	6215.61
Dec, 2052	60.30	307.36	6061.57
Jan, 2053	29.05	154.78	5906.78
Mar, 2053	28.30	155.53	5751.26
Mar, 2053	55.86	311.80	5594.98
May, 2053	26.81	157.02	5437.96
May, 2053	52.87	314.79	5280.19
Jul, 2053	25.30	158.53	5121.66
Jul, 2053	49.84	317.82	4962.37
Aug, 2053	23.78	160.05	4802.32
Oct, 2053	23.01	160.82	4641.50
Oct, 2053	45.25	322.41	4479.91
Dec, 2053	21.47	162.36	4317.55
Dec, 2053	42.16	325.50	4154.41
Jan, 2054	19.91	163.92	3990.48
Mar, 2054	19.12	164.71	3825.77
Mar, 2054	37.45	330.21	3660.28
May, 2054	17.54	166.29	3493.99
May, 2054	34.28	333.38	3326.90
Jul, 2054	15.94	167.89	3159.01
Jul, 2054	31.08	336.58	2990.32
Aug, 2054	14.33	169.50	2820.81
Oct, 2054	13.52	170.31	2650.50
Oct, 2054	26.22	341.44	2479.37
Dec, 2054	11.88	171.95	2307.42
Dec, 2054	22.94	344.72	2134.65
Jan, 2055	10.23	173.60	1961.05
Mar, 2055	9.40	174.43	1786.61
Mar, 2055	17.96	349.70	1611.34
May, 2055	7.72	176.11	1435.23
May, 2055	14.60	353.06	1258.28
Jul, 2055	6.03	177.80	1080.48
Jul, 2055	11.21	356.45	901.83
Aug, 2055	4.32	179.51	722.32
Oct, 2055	3.46	180.37	541.95
Oct, 2055	6.06	361.60	360.72
Dec, 2055	1.73	182.10	178.62
Dec, 2055	2.59	365.07	0