Mortgage Parameters

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

Mortgage Summary

Property Total:	$18,000
Down Payment	$5,400
Mortgage Amount:	$12,600
Mortgage Payment:	$73.53 / month
Estimated Tax:	+ $10.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $83.53 / month
Total Interest Paid:	$13,870.80 over 30 years
Total Tax Paid:	$3,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	60.38	13.15	12586.84
Mar, 2026	60.31	13.22	12573.63
Mar, 2026	120.56	26.50	12560.35
May, 2026	60.18	13.35	12547.00
May, 2026	120.30	26.76	12533.59
Jul, 2026	60.06	13.47	12520.12
Jul, 2026	120.05	27.01	12506.58
Aug, 2026	59.93	13.60	12492.98
Oct, 2026	59.86	13.67	12479.31
Oct, 2026	119.66	27.40	12465.58
Dec, 2026	59.73	13.80	12451.78
Dec, 2026	119.39	27.67	12437.91
Jan, 2027	59.60	13.93	12423.98
Mar, 2027	59.53	14.00	12409.98
Mar, 2027	118.99	28.07	12395.92
May, 2027	59.40	14.13	12381.78
May, 2027	118.73	28.33	12367.58
Jul, 2027	59.26	14.27	12353.31
Jul, 2027	118.45	28.61	12338.98
Aug, 2027	59.12	14.41	12324.57
Oct, 2027	59.06	14.47	12310.10
Oct, 2027	118.05	29.01	12295.55
Dec, 2027	58.92	14.61	12280.94
Dec, 2027	117.77	29.29	12266.26
Jan, 2028	58.78	14.75	12251.50
Mar, 2028	58.71	14.82	12236.68
Mar, 2028	117.34	29.72	12221.78
May, 2028	58.56	14.97	12206.81
May, 2028	117.05	30.01	12191.77
Jul, 2028	58.42	15.11	12176.66
Jul, 2028	116.77	30.29	12161.48
Aug, 2028	58.27	15.26	12146.22
Oct, 2028	58.20	15.33	12130.89
Oct, 2028	116.33	30.73	12115.49
Dec, 2028	58.05	15.48	12100.01
Dec, 2028	116.03	31.03	12084.46
Jan, 2029	57.90	15.63	12068.84
Mar, 2029	57.83	15.70	12053.14
Mar, 2029	115.58	31.48	12037.36
May, 2029	57.68	15.85	12021.51
May, 2029	115.28	31.78	12005.59
Jul, 2029	57.53	16.00	11989.58
Jul, 2029	114.98	32.08	11973.50
Aug, 2029	57.37	16.16	11957.35
Oct, 2029	57.30	16.23	11941.11
Oct, 2029	114.52	32.54	11924.80
Dec, 2029	57.14	16.39	11908.41
Dec, 2029	114.20	32.86	11891.94
Jan, 2030	56.98	16.55	11875.39
Mar, 2030	56.90	16.63	11858.76
Mar, 2030	113.72	33.34	11842.06
May, 2030	56.74	16.79	11825.27
May, 2030	113.40	33.66	11808.40
Jul, 2030	56.58	16.95	11791.46
Jul, 2030	113.08	33.98	11774.43
Aug, 2030	56.42	17.11	11757.32
Oct, 2030	56.34	17.19	11740.12
Oct, 2030	112.59	34.47	11722.85
Dec, 2030	56.17	17.36	11705.49
Dec, 2030	112.26	34.80	11688.05
Jan, 2031	56.01	17.52	11670.52
Mar, 2031	55.92	17.61	11652.91
Mar, 2031	111.76	35.30	11635.22
May, 2031	55.75	17.78	11617.44
May, 2031	111.42	35.64	11599.58
Jul, 2031	55.58	17.95	11581.63
Jul, 2031	111.08	35.98	11563.60
Aug, 2031	55.41	18.12	11545.48
Oct, 2031	55.32	18.21	11527.27
Oct, 2031	110.55	36.51	11508.97
Dec, 2031	55.15	18.38	11490.59
Dec, 2031	110.21	36.85	11472.12
Jan, 2032	54.97	18.56	11453.56
Mar, 2032	54.88	18.65	11434.91
Mar, 2032	109.67	37.39	11416.17
May, 2032	54.70	18.83	11397.35
May, 2032	109.31	37.75	11378.43
Jul, 2032	54.52	19.01	11359.42
Jul, 2032	108.95	38.11	11340.32
Aug, 2032	54.34	19.19	11321.13
Oct, 2032	54.25	19.28	11301.85
Oct, 2032	108.40	38.66	11282.47
Dec, 2032	54.06	19.47	11263.00
Dec, 2032	108.03	39.03	11243.44
Jan, 2033	53.87	19.66	11223.79
Mar, 2033	53.78	19.75	11204.04
Mar, 2033	107.47	39.59	11184.19
May, 2033	53.59	19.94	11164.25
May, 2033	107.09	39.97	11144.22
Jul, 2033	53.40	20.13	11124.09
Jul, 2033	106.70	40.36	11103.86
Aug, 2033	53.21	20.32	11083.54
Oct, 2033	53.11	20.42	11063.12
Oct, 2033	106.12	40.94	11042.60
Dec, 2033	52.91	20.62	11021.98
Dec, 2033	105.72	41.34	11001.26
Jan, 2034	52.71	20.82	10980.45
Mar, 2034	52.61	20.92	10959.53
Mar, 2034	105.12	41.94	10938.52
May, 2034	52.41	21.12	10917.40
May, 2034	104.72	42.34	10896.18
Jul, 2034	52.21	21.32	10874.86
Jul, 2034	104.32	42.74	10853.44
Aug, 2034	52.01	21.52	10831.92
Oct, 2034	51.90	21.63	10810.29
Oct, 2034	103.70	43.36	10788.56
Dec, 2034	51.70	21.83	10766.73
Dec, 2034	103.29	43.77	10744.79
Jan, 2035	51.49	22.04	10722.74
Mar, 2035	51.38	22.15	10700.59
Mar, 2035	102.65	44.41	10678.34
May, 2035	51.17	22.36	10655.97
May, 2035	102.23	44.83	10633.50
Jul, 2035	50.95	22.58	10610.92
Jul, 2035	101.79	45.27	10588.24
Aug, 2035	50.74	22.79	10565.44
Oct, 2035	50.63	22.90	10542.54
Oct, 2035	101.15	45.91	10519.53
Dec, 2035	50.41	23.12	10496.40
Dec, 2035	100.71	46.35	10473.17
Jan, 2036	50.18	23.35	10449.82
Mar, 2036	50.07	23.46	10426.36
Mar, 2036	100.03	47.03	10402.79
May, 2036	49.85	23.68	10379.11
May, 2036	99.58	47.48	10355.31
Jul, 2036	49.62	23.91	10331.40
Jul, 2036	99.12	47.94	10307.38
Aug, 2036	49.39	24.14	10283.24
Oct, 2036	49.27	24.26	10258.98
Oct, 2036	98.43	48.63	10234.61
Dec, 2036	49.04	24.49	10210.12
Dec, 2036	97.96	49.10	10185.51
Jan, 2037	48.81	24.72	10160.79
Mar, 2037	48.69	24.84	10135.95
Mar, 2037	97.26	49.80	10110.98
May, 2037	48.45	25.08	10085.90
May, 2037	96.78	50.28	10060.70
Jul, 2037	48.21	25.32	10035.38
Jul, 2037	96.30	50.76	10009.93
Aug, 2037	47.96	25.57	9984.37
Oct, 2037	47.84	25.69	9958.68
Oct, 2037	95.56	51.50	9932.87
Dec, 2037	47.59	25.94	9906.93
Dec, 2037	95.06	52.00	9880.87
Jan, 2038	47.35	26.18	9854.69
Mar, 2038	47.22	26.31	9828.38
Mar, 2038	94.31	52.75	9801.94
May, 2038	46.97	26.56	9775.38
May, 2038	93.81	53.25	9748.69
Jul, 2038	46.71	26.82	9721.88
Jul, 2038	93.29	53.77	9694.93
Aug, 2038	46.45	27.08	9667.85
Oct, 2038	46.33	27.20	9640.65
Oct, 2038	92.52	54.54	9613.31
Dec, 2038	46.06	27.47	9585.85
Dec, 2038	91.99	55.07	9558.25
Jan, 2039	45.80	27.73	9530.52
Mar, 2039	45.67	27.86	9502.66
Mar, 2039	91.20	55.86	9474.66
May, 2039	45.40	28.13	9446.53
May, 2039	90.66	56.40	9418.26
Jul, 2039	45.13	28.40	9389.86
Jul, 2039	90.12	56.94	9361.33
Aug, 2039	44.86	28.67	9332.65
Oct, 2039	44.72	28.81	9303.84
Oct, 2039	89.30	57.76	9274.89
Dec, 2039	44.44	29.09	9245.81
Dec, 2039	88.74	58.32	9216.58
Jan, 2040	44.16	29.37	9187.21
Mar, 2040	44.02	29.51	9157.70
Mar, 2040	87.90	59.16	9128.05
May, 2040	43.74	29.79	9098.26
May, 2040	87.34	59.72	9068.33
Jul, 2040	43.45	30.08	9038.25
Jul, 2040	86.76	60.30	9008.03
Aug, 2040	43.16	30.37	8977.66
Oct, 2040	43.02	30.51	8947.15
Oct, 2040	85.89	61.17	8916.49
Dec, 2040	42.72	30.81	8885.69
Dec, 2040	85.30	61.76	8854.73
Jan, 2041	42.43	31.10	8823.63
Mar, 2041	42.28	31.25	8792.38
Mar, 2041	84.41	62.65	8760.98
May, 2041	41.98	31.55	8729.43
May, 2041	83.81	63.25	8697.73
Jul, 2041	41.68	31.85	8665.88
Jul, 2041	83.20	63.86	8633.87
Aug, 2041	41.37	32.16	8601.71
Oct, 2041	41.22	32.31	8569.40
Oct, 2041	82.28	64.78	8536.93
Dec, 2041	40.91	32.62	8504.31
Dec, 2041	81.66	65.40	8471.53
Jan, 2042	40.59	32.94	8438.59
Mar, 2042	40.43	33.10	8405.49
Mar, 2042	80.71	66.35	8372.24
May, 2042	40.12	33.41	8338.83
May, 2042	80.08	66.98	8305.25
Jul, 2042	39.80	33.73	8271.52
Jul, 2042	79.43	67.63	8237.63
Aug, 2042	39.47	34.06	8203.57
Oct, 2042	39.31	34.22	8169.35
Oct, 2042	78.45	68.61	8134.96
Dec, 2042	38.98	34.55	8100.41
Dec, 2042	77.79	69.27	8065.70
Jan, 2043	38.65	34.88	8030.81
Mar, 2043	38.48	35.05	7995.76
Mar, 2043	76.79	70.27	7960.55
May, 2043	38.14	35.39	7925.16
May, 2043	76.11	70.95	7889.61
Jul, 2043	37.80	35.73	7853.88
Jul, 2043	75.43	71.63	7817.98
Aug, 2043	37.46	36.07	7781.91
Oct, 2043	37.29	36.24	7745.67
Oct, 2043	74.40	72.66	7709.26
Dec, 2043	36.94	36.59	7672.67
Dec, 2043	73.70	73.36	7635.90
Jan, 2044	36.59	36.94	7598.96
Mar, 2044	36.41	37.12	7561.84
Mar, 2044	72.64	74.42	7524.55
May, 2044	36.06	37.47	7487.07
May, 2044	71.94	75.12	7449.42
Jul, 2044	35.70	37.83	7411.58
Jul, 2044	71.21	75.85	7373.57
Aug, 2044	35.33	38.20	7335.37
Oct, 2044	35.15	38.38	7296.99
Oct, 2044	70.11	76.95	7258.42
Dec, 2044	34.78	38.75	7219.67
Dec, 2044	69.37	77.69	7180.74
Jan, 2045	34.41	39.12	7141.61
Mar, 2045	34.22	39.31	7102.30
Mar, 2045	68.25	78.81	7062.81
May, 2045	33.84	39.69	7023.12
May, 2045	67.49	79.57	6983.24
Jul, 2045	33.46	40.07	6943.17
Jul, 2045	66.73	80.33	6902.91
Aug, 2045	33.08	40.45	6862.46
Oct, 2045	32.88	40.65	6821.81
Oct, 2045	65.57	81.49	6780.97
Dec, 2045	32.49	41.04	6739.93
Dec, 2045	64.79	82.27	6698.70
Jan, 2046	32.10	41.43	6657.26
Mar, 2046	31.90	41.63	6615.63
Mar, 2046	63.60	83.46	6573.80
May, 2046	31.50	42.03	6531.77
May, 2046	62.80	84.26	6489.54
Jul, 2046	31.10	42.43	6447.11
Jul, 2046	61.99	85.07	6404.47
Aug, 2046	30.69	42.84	6361.63
Oct, 2046	30.48	43.05	6318.58
Oct, 2046	60.76	86.30	6275.33
Dec, 2046	30.07	43.46	6231.87
Dec, 2046	59.93	87.13	6188.20
Jan, 2047	29.65	43.88	6144.32
Mar, 2047	29.44	44.09	6100.23
Mar, 2047	58.67	88.39	6055.93
May, 2047	29.02	44.51	6011.42
May, 2047	57.82	89.24	5966.69
Jul, 2047	28.59	44.94	5921.75
Jul, 2047	56.97	90.09	5876.60
Aug, 2047	28.16	45.37	5831.23
Oct, 2047	27.94	45.59	5785.64
Oct, 2047	55.66	91.40	5739.83
Dec, 2047	27.50	46.03	5693.80
Dec, 2047	54.78	92.28	5647.56
Jan, 2048	27.06	46.47	5601.09
Mar, 2048	26.84	46.69	5554.40
Mar, 2048	53.45	93.61	5507.48
May, 2048	26.39	47.14	5460.34
May, 2048	52.55	94.51	5412.98
Jul, 2048	25.94	47.59	5365.38
Jul, 2048	51.65	95.41	5317.56
Aug, 2048	25.48	48.05	5269.51
Oct, 2048	25.25	48.28	5221.23
Oct, 2048	50.27	96.79	5172.72
Dec, 2048	24.79	48.74	5123.98
Dec, 2048	49.34	97.72	5075.00
Jan, 2049	24.32	49.21	5025.79
Mar, 2049	24.08	49.45	4976.34
Mar, 2049	47.92	99.14	4926.65
May, 2049	23.61	49.92	4876.73
May, 2049	46.98	100.08	4826.57
Jul, 2049	23.13	50.40	4776.17
Jul, 2049	46.02	101.04	4725.52
Aug, 2049	22.64	50.89	4674.63
Oct, 2049	22.40	51.13	4623.50
Oct, 2049	44.55	102.51	4572.13
Dec, 2049	21.91	51.62	4520.51
Dec, 2049	43.57	103.49	4468.64
Jan, 2050	21.41	52.12	4416.52
Mar, 2050	21.16	52.37	4364.15
Mar, 2050	42.07	104.99	4311.53
May, 2050	20.66	52.87	4258.66
May, 2050	41.07	105.99	4205.54
Jul, 2050	20.15	53.38	4152.16
Jul, 2050	40.05	107.01	4098.53
Aug, 2050	19.64	53.89	4044.63
Oct, 2050	19.38	54.15	3990.49
Oct, 2050	38.50	108.56	3936.08
Dec, 2050	18.86	54.67	3881.41
Dec, 2050	37.46	109.60	3826.48
Jan, 2051	18.34	55.19	3771.28
Mar, 2051	18.07	55.46	3715.82
Mar, 2051	35.87	111.19	3660.10
May, 2051	17.54	55.99	3604.10
May, 2051	34.81	112.25	3547.84
Jul, 2051	17.00	56.53	3491.31
Jul, 2051	33.73	113.33	3434.51
Aug, 2051	16.46	57.07	3377.44
Oct, 2051	16.18	57.35	3320.09
Oct, 2051	32.09	114.97	3262.47
Dec, 2051	15.63	57.90	3204.58
Dec, 2051	30.99	116.07	3146.40
Jan, 2052	15.08	58.45	3087.95
Mar, 2052	14.80	58.73	3029.21
Mar, 2052	29.31	117.75	2970.20
May, 2052	14.23	59.30	2910.90
May, 2052	28.18	118.88	2851.32
Jul, 2052	13.66	59.87	2791.45
Jul, 2052	27.04	120.02	2731.30
Aug, 2052	13.09	60.44	2670.85
Oct, 2052	12.80	60.73	2610.12
Oct, 2052	25.31	121.75	2549.10
Dec, 2052	12.21	61.32	2487.78
Dec, 2052	24.13	122.93	2426.17
Jan, 2053	11.63	61.90	2364.27
Mar, 2053	11.33	62.20	2302.07
Mar, 2053	22.36	124.70	2239.57
May, 2053	10.73	62.80	2176.77
May, 2053	21.16	125.90	2113.67
Jul, 2053	10.13	63.40	2050.27
Jul, 2053	19.95	127.11	1986.56
Aug, 2053	9.52	64.01	1922.55
Oct, 2053	9.21	64.32	1858.23
Oct, 2053	18.11	128.95	1793.61
Dec, 2053	8.59	64.94	1728.67
Dec, 2053	16.87	130.19	1663.43
Jan, 2054	7.97	65.56	1597.87
Mar, 2054	7.66	65.87	1531.99
Mar, 2054	15.00	132.06	1465.80
May, 2054	7.02	66.51	1399.30
May, 2054	13.72	133.34	1332.47
Jul, 2054	6.38	67.15	1265.33
Jul, 2054	12.44	134.62	1197.86
Aug, 2054	5.74	67.79	1130.07
Oct, 2054	5.41	68.12	1061.95
Oct, 2054	10.50	136.56	993.51
Dec, 2054	4.76	68.77	924.74
Dec, 2054	9.19	137.87	855.64
Jan, 2055	4.10	69.43	786.21
Mar, 2055	3.77	69.76	716.45
Mar, 2055	7.20	139.86	646.35
May, 2055	3.10	70.43	575.92
May, 2055	5.86	141.20	505.15
Jul, 2055	2.42	71.11	434.04
Jul, 2055	4.50	142.56	362.59
Aug, 2055	1.74	71.79	290.80
Oct, 2055	1.39	72.14	218.66
Oct, 2055	2.44	144.62	146.18
Dec, 2055	0.70	72.83	73.35
Dec, 2055	1.05	146.01	0.17