Mortgage Parameters

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

Mortgage Summary

Property Total:	$78,000
Down Payment	$23,400
Mortgage Amount:	$54,600
Mortgage Payment:	$318.63 / month
Estimated Tax:	+ $43.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $361.96 / month
Total Interest Paid:	$60,105.60 over 30 years
Total Tax Paid:	$15,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	261.62	57.00	54543.00
Mar, 2026	261.35	57.28	54485.72
Mar, 2026	522.43	114.83	54428.16
May, 2026	260.80	57.83	54370.34
May, 2026	521.32	115.94	54312.23
Jul, 2026	260.25	58.38	54253.85
Jul, 2026	520.22	117.04	54195.18
Aug, 2026	259.69	58.94	54136.24
Oct, 2026	259.40	59.23	54077.01
Oct, 2026	518.52	118.74	54017.50
Dec, 2026	258.83	59.80	53957.70
Dec, 2026	517.38	119.88	53897.62
Jan, 2027	258.26	60.37	53837.25
Mar, 2027	257.97	60.66	53776.59
Mar, 2027	515.65	121.61	53715.64
May, 2027	257.39	61.24	53654.40
May, 2027	514.48	122.78	53592.86
Jul, 2027	256.80	61.83	53531.03
Jul, 2027	513.30	123.96	53468.90
Aug, 2027	256.21	62.42	53406.48
Oct, 2027	255.91	62.72	53343.75
Oct, 2027	511.52	125.74	53280.73
Dec, 2027	255.30	63.33	53217.40
Dec, 2027	510.30	126.96	53153.77
Jan, 2028	254.70	63.93	53089.84
Mar, 2028	254.39	64.24	53025.60
Mar, 2028	508.47	128.79	52961.05
May, 2028	253.77	64.86	52896.19
May, 2028	507.23	130.03	52831.02
Jul, 2028	253.15	65.48	52765.54
Jul, 2028	505.98	131.28	52699.74
Aug, 2028	252.52	66.11	52633.63
Oct, 2028	252.20	66.43	52567.21
Oct, 2028	504.08	133.18	52500.46
Dec, 2028	251.56	67.07	52433.40
Dec, 2028	502.80	134.46	52366.01
Jan, 2029	250.92	67.71	52298.30
Mar, 2029	250.60	68.03	52230.27
Mar, 2029	500.87	136.39	52161.91
May, 2029	249.94	68.69	52093.22
May, 2029	499.55	137.71	52024.20
Jul, 2029	249.28	69.35	51954.85
Jul, 2029	498.23	139.03	51885.18
Aug, 2029	248.62	70.01	51815.16
Oct, 2029	248.28	70.35	51744.81
Oct, 2029	496.22	141.04	51674.13
Dec, 2029	247.61	71.02	51603.10
Dec, 2029	494.87	142.39	51531.74
Jan, 2030	246.92	71.71	51460.03
Mar, 2030	246.58	72.05	51387.98
Mar, 2030	492.81	144.45	51315.58
May, 2030	245.89	72.74	51242.84
May, 2030	491.43	145.83	51169.75
Jul, 2030	245.19	73.44	51096.31
Jul, 2030	490.03	147.23	51022.51
Aug, 2030	244.48	74.15	50948.37
Oct, 2030	244.13	74.50	50873.86
Oct, 2030	487.90	149.36	50799.00
Dec, 2030	243.41	75.22	50723.79
Dec, 2030	486.46	150.80	50648.21
Jan, 2031	242.69	75.94	50572.27
Mar, 2031	242.33	76.30	50495.96
Mar, 2031	484.29	152.97	50419.29
May, 2031	241.59	77.04	50342.26
May, 2031	482.81	154.45	50264.85
Jul, 2031	240.85	77.78	50187.07
Jul, 2031	481.33	155.93	50108.92
Aug, 2031	240.11	78.52	50030.40
Oct, 2031	239.73	78.90	49951.49
Oct, 2031	479.08	158.18	49872.22
Dec, 2031	238.97	79.66	49792.56
Dec, 2031	477.56	159.70	49712.52
Jan, 2032	238.21	80.42	49632.09
Mar, 2032	237.82	80.81	49551.28
Mar, 2032	475.25	162.01	49470.09
May, 2032	237.04	81.59	49388.50
May, 2032	473.69	163.57	49306.52
Jul, 2032	236.26	82.37	49224.15
Jul, 2032	472.13	165.13	49141.39
Aug, 2032	235.47	83.16	49058.23
Oct, 2032	235.07	83.56	48974.67
Oct, 2032	469.74	167.52	48890.71
Dec, 2032	234.27	84.36	48806.35
Dec, 2032	468.13	169.13	48721.58
Jan, 2033	233.46	85.17	48636.41
Mar, 2033	233.05	85.58	48550.83
Mar, 2033	465.69	171.57	48464.84
May, 2033	232.23	86.40	48378.43
May, 2033	464.04	173.22	48291.62
Jul, 2033	231.40	87.23	48204.39
Jul, 2033	462.38	174.88	48116.73
Aug, 2033	230.56	88.07	48028.66
Oct, 2033	230.14	88.49	47940.17
Oct, 2033	459.85	177.41	47851.25
Dec, 2033	229.29	89.34	47761.91
Dec, 2033	458.15	179.11	47672.14
Jan, 2034	228.43	90.20	47581.94
Mar, 2034	228.00	90.63	47491.31
Mar, 2034	455.56	181.70	47400.24
May, 2034	227.13	91.50	47308.74
May, 2034	453.82	183.44	47216.79
Jul, 2034	226.25	92.38	47124.41
Jul, 2034	452.05	185.21	47031.58
Aug, 2034	225.36	93.27	46938.31
Oct, 2034	224.91	93.72	46844.60
Oct, 2034	449.37	187.89	46750.43
Dec, 2034	224.01	94.62	46655.81
Dec, 2034	447.57	189.69	46560.74
Jan, 2035	223.10	95.53	46465.22
Mar, 2035	222.65	95.98	46369.23
Mar, 2035	444.84	192.42	46272.79
May, 2035	221.72	96.91	46175.88
May, 2035	442.98	194.28	46078.51
Jul, 2035	220.79	97.84	45980.67
Jul, 2035	441.11	196.15	45882.37
Aug, 2035	219.85	98.78	45783.59
Oct, 2035	219.38	99.25	45684.34
Oct, 2035	438.28	198.98	45584.61
Dec, 2035	218.43	100.20	45484.41
Dec, 2035	436.38	200.88	45383.73
Jan, 2036	217.46	101.17	45282.56
Mar, 2036	216.98	101.65	45180.91
Mar, 2036	433.47	203.79	45078.77
May, 2036	216.00	102.63	44976.14
May, 2036	431.51	205.75	44873.02
Jul, 2036	215.02	103.61	44769.41
Jul, 2036	429.54	207.72	44665.30
Aug, 2036	214.02	104.61	44560.69
Oct, 2036	213.52	105.11	44455.58
Oct, 2036	426.54	210.72	44349.97
Dec, 2036	212.51	106.12	44243.85
Dec, 2036	424.51	212.75	44137.22
Jan, 2037	211.49	107.14	44030.08
Mar, 2037	210.98	107.65	43922.43
Mar, 2037	421.44	215.82	43814.26
May, 2037	209.94	108.69	43705.57
May, 2037	419.36	217.90	43596.37
Jul, 2037	208.90	109.73	43486.64
Jul, 2037	417.27	219.99	43376.38
Aug, 2037	207.85	110.78	43265.59
Oct, 2037	207.31	111.32	43154.28
Oct, 2037	414.09	223.17	43042.43
Dec, 2037	206.24	112.39	42930.05
Dec, 2037	411.95	225.31	42817.12
Jan, 2038	205.17	113.46	42703.66
Mar, 2038	204.62	114.01	42589.65
Mar, 2038	408.70	228.56	42475.09
May, 2038	203.53	115.10	42359.99
May, 2038	406.50	230.76	42244.34
Jul, 2038	202.42	116.21	42128.13
Jul, 2038	404.28	232.98	42011.36
Aug, 2038	201.30	117.33	41894.03
Oct, 2038	200.74	117.89	41776.15
Oct, 2038	400.92	236.34	41657.69
Dec, 2038	199.61	119.02	41538.67
Dec, 2038	398.65	238.61	41419.08
Jan, 2039	198.47	120.16	41298.92
Mar, 2039	197.89	120.74	41178.18
Mar, 2039	395.20	242.06	41056.86
May, 2039	196.73	121.90	40934.96
May, 2039	392.88	244.38	40812.48
Jul, 2039	195.56	123.07	40689.41
Jul, 2039	390.53	246.73	40565.75
Aug, 2039	194.38	124.25	40441.50
Oct, 2039	193.78	124.85	40316.65
Oct, 2039	386.96	250.30	40191.20
Dec, 2039	192.58	126.05	40065.16
Dec, 2039	384.56	252.70	39938.51
Jan, 2040	191.37	127.26	39811.25
Mar, 2040	190.76	127.87	39683.38
Mar, 2040	380.91	256.35	39554.90
May, 2040	189.53	129.10	39425.80
May, 2040	378.45	258.81	39296.09
Jul, 2040	188.29	130.34	39165.75
Jul, 2040	375.96	261.30	39034.79
Aug, 2040	187.04	131.59	38903.20
Oct, 2040	186.41	132.22	38770.98
Oct, 2040	372.19	265.07	38638.13
Dec, 2040	185.14	133.49	38504.64
Dec, 2040	369.64	267.62	38370.51
Jan, 2041	183.86	134.77	38235.74
Mar, 2041	183.21	135.42	38100.33
Mar, 2041	365.77	271.49	37964.26
May, 2041	181.91	136.72	37827.54
May, 2041	363.17	274.09	37690.17
Jul, 2041	180.60	138.03	37552.14
Jul, 2041	360.54	276.72	37413.45
Aug, 2041	179.27	139.36	37274.09
Oct, 2041	178.61	140.02	37134.06
Oct, 2041	356.54	280.72	36993.37
Dec, 2041	177.26	141.37	36852.00
Dec, 2041	353.84	283.42	36709.95
Jan, 2042	175.90	142.73	36567.22
Mar, 2042	175.22	143.41	36423.81
Mar, 2042	349.75	287.51	36279.71
May, 2042	173.84	144.79	36134.92
May, 2042	346.99	290.27	35989.44
Jul, 2042	172.45	146.18	35843.26
Jul, 2042	344.20	293.06	35696.38
Aug, 2042	171.05	147.58	35548.79
Oct, 2042	170.34	148.29	35400.50
Oct, 2042	339.97	297.29	35251.50
Dec, 2042	168.91	149.72	35101.78
Dec, 2042	337.11	300.15	34951.35
Jan, 2043	167.48	151.15	34800.19
Mar, 2043	166.75	151.88	34648.31
Mar, 2043	332.77	304.49	34495.70
May, 2043	165.29	153.34	34342.37
May, 2043	329.85	307.41	34188.29
Jul, 2043	163.82	154.81	34033.48
Jul, 2043	326.90	310.36	33877.93
Aug, 2043	162.33	156.30	33721.63
Oct, 2043	161.58	157.05	33564.58
Oct, 2043	322.41	314.85	33406.78
Dec, 2043	160.07	158.56	33248.23
Dec, 2043	319.38	317.88	33088.91
Jan, 2044	158.55	160.08	32928.83
Mar, 2044	157.78	160.85	32767.99
Mar, 2044	314.79	322.47	32606.37
May, 2044	156.24	162.39	32443.98
May, 2044	311.70	325.56	32280.81
Jul, 2044	154.68	163.95	32116.86
Jul, 2044	308.57	328.69	31952.12
Aug, 2044	153.10	165.53	31786.60
Oct, 2044	152.31	166.32	31620.28
Oct, 2044	303.82	333.44	31453.16
Dec, 2044	150.71	167.92	31285.24
Dec, 2044	300.62	336.64	31116.52
Jan, 2045	149.10	169.53	30946.99
Mar, 2045	148.29	170.34	30776.65
Mar, 2045	295.76	341.50	30605.49
May, 2045	146.65	171.98	30433.51
May, 2045	292.48	344.78	30260.71
Jul, 2045	145.00	173.63	30087.08
Jul, 2045	289.17	348.09	29912.62
Aug, 2045	143.33	175.30	29737.32
Oct, 2045	142.49	176.14	29561.18
Oct, 2045	284.14	353.12	29384.20
Dec, 2045	140.80	177.83	29206.37
Dec, 2045	280.75	356.51	29027.68
Jan, 2046	139.09	179.54	28848.14
Mar, 2046	138.23	180.40	28667.75
Mar, 2046	275.60	361.66	28486.48
May, 2046	136.50	182.13	28304.35
May, 2046	272.13	365.13	28121.34
Jul, 2046	134.75	183.88	27937.46
Jul, 2046	268.62	368.64	27752.70
Aug, 2046	132.98	185.65	27567.05
Oct, 2046	132.09	186.54	27380.51
Oct, 2046	263.29	373.97	27193.08
Dec, 2046	130.30	188.33	27004.75
Dec, 2046	259.70	377.56	26815.52
Jan, 2047	128.49	190.14	26625.38
Mar, 2047	127.58	191.05	26434.33
Mar, 2047	254.24	383.02	26242.36
May, 2047	125.74	192.89	26049.48
May, 2047	250.56	386.70	25855.67
Jul, 2047	123.89	194.74	25660.93
Jul, 2047	246.85	390.41	25465.26
Aug, 2047	122.02	196.61	25268.65
Oct, 2047	121.08	197.55	25071.10
Oct, 2047	241.21	396.05	24872.60
Dec, 2047	119.18	199.45	24673.15
Dec, 2047	237.41	399.85	24472.75
Jan, 2048	117.27	201.36	24271.38
Mar, 2048	116.30	202.33	24069.06
Mar, 2048	231.63	405.63	23865.76
May, 2048	114.36	204.27	23661.48
May, 2048	227.74	409.52	23456.23
Jul, 2048	112.39	206.24	23250.00
Jul, 2048	223.80	413.46	23042.77
Aug, 2048	110.41	208.22	22834.55
Oct, 2048	109.42	209.21	22625.34
Oct, 2048	217.83	419.43	22415.12
Dec, 2048	107.41	211.22	22203.90
Dec, 2048	213.80	423.46	21991.66
Jan, 2049	105.38	213.25	21778.41
Mar, 2049	104.35	214.28	21564.13
Mar, 2049	207.68	429.58	21348.83
May, 2049	102.30	216.33	21132.50
May, 2049	203.56	433.70	20915.13
Jul, 2049	100.22	218.41	20696.72
Jul, 2049	199.39	437.87	20477.26
Aug, 2049	98.12	220.51	20256.75
Oct, 2049	97.06	221.57	20035.18
Oct, 2049	193.06	444.20	19812.55
Dec, 2049	94.94	223.69	19588.86
Dec, 2049	188.80	448.46	19364.09
Jan, 2050	92.79	225.84	19138.25
Mar, 2050	91.70	226.93	18911.32
Mar, 2050	182.32	454.94	18683.31
May, 2050	89.52	229.11	18454.20
May, 2050	177.95	459.31	18224.00
Jul, 2050	87.32	231.31	17992.69
Jul, 2050	173.53	463.73	17760.28
Aug, 2050	85.10	233.53	17526.75
Oct, 2050	83.98	234.65	17292.10
Oct, 2050	166.84	470.42	17056.33
Dec, 2050	81.73	236.90	16819.43
Dec, 2050	162.32	474.94	16581.39
Jan, 2051	79.45	239.18	16342.21
Mar, 2051	78.31	240.32	16101.89
Mar, 2051	155.46	481.80	15860.42
May, 2051	76.00	242.63	15617.78
May, 2051	150.84	486.42	15373.99
Jul, 2051	73.67	244.96	15129.03
Jul, 2051	146.16	491.10	14882.89
Aug, 2051	71.31	247.32	14635.57
Oct, 2051	70.13	248.50	14387.07
Oct, 2051	139.07	498.19	14137.38
Dec, 2051	67.74	250.89	13886.49
Dec, 2051	134.28	502.98	13634.40
Jan, 2052	65.33	253.30	13381.10
Mar, 2052	64.12	254.51	13126.59
Mar, 2052	127.02	510.24	12870.86
May, 2052	61.67	256.96	12613.90
May, 2052	122.11	515.15	12355.71
Jul, 2052	59.20	259.43	12096.29
Jul, 2052	117.16	520.10	11835.62
Aug, 2052	56.71	261.92	11573.70
Oct, 2052	55.46	263.17	11310.53
Oct, 2052	109.66	527.60	11046.09
Dec, 2052	52.93	265.70	10780.39
Dec, 2052	104.59	532.67	10513.42
Jan, 2053	50.38	268.25	10245.17
Mar, 2053	49.09	269.54	9975.63
Mar, 2053	96.89	540.37	9704.80
May, 2053	46.50	272.13	9432.67
May, 2053	91.70	545.56	9159.24
Jul, 2053	43.89	274.74	8884.50
Jul, 2053	86.46	550.80	8608.44
Aug, 2053	41.25	277.38	8331.06
Oct, 2053	39.92	278.71	8052.35
Oct, 2053	78.50	558.76	7772.30
Dec, 2053	37.24	281.39	7490.91
Dec, 2053	73.13	564.13	7208.18
Jan, 2054	34.54	284.09	6924.09
Mar, 2054	33.18	285.45	6638.63
Mar, 2054	64.99	572.27	6351.81
May, 2054	30.44	288.19	6063.62
May, 2054	59.49	577.77	5774.04
Jul, 2054	27.67	290.96	5483.08
Jul, 2054	53.94	583.32	5190.73
Aug, 2054	24.87	293.76	4896.97
Oct, 2054	23.46	295.17	4601.80
Oct, 2054	45.51	591.75	4305.22
Dec, 2054	20.63	298.00	4007.22
Dec, 2054	39.83	597.43	3707.79
Jan, 2055	17.77	300.86	3406.93
Mar, 2055	16.32	302.31	3104.62
Mar, 2055	31.20	606.06	2800.87
May, 2055	13.42	305.21	2495.66
May, 2055	25.38	611.88	2188.99
Jul, 2055	10.49	308.14	1880.85
Jul, 2055	19.50	617.76	1571.23
Aug, 2055	7.53	311.10	1260.13
Oct, 2055	6.04	312.59	947.54
Oct, 2055	10.58	626.68	633.45
Dec, 2055	3.04	315.59	317.85
Dec, 2055	4.56	632.70	0.75