Mortgage Parameters

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

Mortgage Summary

Property Total:	$28,500
Down Payment	$8,550
Mortgage Amount:	$19,950
Mortgage Payment:	$116.42 / month
Estimated Tax:	+ $15.83 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $132.25 / month
Total Interest Paid:	$21,960.00 over 30 years
Total Tax Paid:	$5,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	95.59	20.83	19929.17
Mar, 2026	95.49	20.93	19908.25
Mar, 2026	190.88	41.96	19887.22
May, 2026	95.29	21.13	19866.09
May, 2026	190.48	42.36	19844.87
Jul, 2026	95.09	21.33	19823.54
Jul, 2026	190.08	42.76	19802.10
Aug, 2026	94.89	21.53	19780.57
Oct, 2026	94.78	21.64	19758.93
Oct, 2026	189.46	43.38	19737.19
Dec, 2026	94.57	21.85	19715.34
Dec, 2026	189.04	43.80	19693.39
Jan, 2027	94.36	22.06	19671.34
Mar, 2027	94.26	22.16	19649.18
Mar, 2027	188.41	44.43	19626.91
May, 2027	94.05	22.37	19604.53
May, 2027	187.99	44.85	19582.05
Jul, 2027	93.83	22.59	19559.46
Jul, 2027	187.55	45.29	19536.76
Aug, 2027	93.61	22.81	19513.96
Oct, 2027	93.50	22.92	19491.04
Oct, 2027	186.89	45.95	19468.02
Dec, 2027	93.28	23.14	19444.88
Dec, 2027	186.45	46.39	19421.63
Jan, 2028	93.06	23.36	19398.28
Mar, 2028	92.95	23.47	19374.81
Mar, 2028	185.79	47.05	19351.22
May, 2028	92.72	23.70	19327.53
May, 2028	185.33	47.51	19303.72
Jul, 2028	92.50	23.92	19279.80
Jul, 2028	184.88	47.96	19255.76
Aug, 2028	92.27	24.15	19231.61
Oct, 2028	92.15	24.27	19207.34
Oct, 2028	184.19	48.65	19182.95
Dec, 2028	91.92	24.50	19158.45
Dec, 2028	183.72	49.12	19133.83
Jan, 2029	91.68	24.74	19109.10
Mar, 2029	91.56	24.86	19084.24
Mar, 2029	183.01	49.83	19059.27
May, 2029	91.33	25.09	19034.17
May, 2029	182.54	50.30	19008.96
Jul, 2029	91.08	25.34	18983.62
Jul, 2029	182.04	50.80	18958.16
Aug, 2029	90.84	25.58	18932.59
Oct, 2029	90.72	25.70	18906.88
Oct, 2029	181.32	51.52	18881.06
Dec, 2029	90.47	25.95	18855.11
Dec, 2029	180.82	52.02	18829.04
Jan, 2030	90.22	26.20	18802.84
Mar, 2030	90.10	26.32	18776.52
Mar, 2030	180.07	52.77	18750.07
May, 2030	89.84	26.58	18723.49
May, 2030	179.56	53.28	18696.79
Jul, 2030	89.59	26.83	18669.96
Jul, 2030	179.05	53.79	18643.00
Aug, 2030	89.33	27.09	18615.91
Oct, 2030	89.20	27.22	18588.69
Oct, 2030	178.27	54.57	18561.34
Dec, 2030	88.94	27.48	18533.86
Dec, 2030	177.75	55.09	18506.25
Jan, 2031	88.68	27.74	18478.51
Mar, 2031	88.54	27.88	18450.63
Mar, 2031	176.95	55.89	18422.62
May, 2031	88.28	28.14	18394.47
May, 2031	176.42	56.42	18366.19
Jul, 2031	88.00	28.42	18337.78
Jul, 2031	175.87	56.97	18309.23
Aug, 2031	87.73	28.69	18280.54
Oct, 2031	87.59	28.83	18251.71
Oct, 2031	175.05	57.79	18222.75
Dec, 2031	87.32	29.10	18193.65
Dec, 2031	174.50	58.34	18164.40
Jan, 2032	87.04	29.38	18135.02
Mar, 2032	86.90	29.52	18105.50
Mar, 2032	173.66	59.18	18075.83
May, 2032	86.61	29.81	18046.03
May, 2032	173.08	59.76	18016.08
Jul, 2032	86.33	30.09	17985.98
Jul, 2032	172.51	60.33	17955.75
Aug, 2032	86.04	30.38	17925.36
Oct, 2032	85.89	30.53	17894.84
Oct, 2032	171.64	61.20	17864.16
Dec, 2032	85.60	30.82	17833.34
Dec, 2032	171.05	61.79	17802.37
Jan, 2033	85.30	31.12	17771.26
Mar, 2033	85.15	31.27	17739.99
Mar, 2033	170.15	62.69	17708.58
May, 2033	84.85	31.57	17677.01
May, 2033	169.55	63.29	17645.29
Jul, 2033	84.55	31.87	17613.42
Jul, 2033	168.95	63.89	17581.40
Aug, 2033	84.24	32.18	17549.22
Oct, 2033	84.09	32.33	17516.89
Oct, 2033	168.03	64.81	17484.41
Dec, 2033	83.78	32.64	17451.77
Dec, 2033	167.40	65.44	17418.97
Jan, 2034	83.47	32.95	17386.02
Mar, 2034	83.31	33.11	17352.90
Mar, 2034	166.46	66.38	17319.63
May, 2034	82.99	33.43	17286.20
May, 2034	165.82	67.02	17252.61
Jul, 2034	82.67	33.75	17218.86
Jul, 2034	165.18	67.66	17184.95
Aug, 2034	82.34	34.08	17150.87
Oct, 2034	82.18	34.24	17116.64
Oct, 2034	164.20	68.64	17082.23
Dec, 2034	81.85	34.57	17047.66
Dec, 2034	163.54	69.30	17012.93
Jan, 2035	81.52	34.90	16978.03
Mar, 2035	81.35	35.07	16942.96
Mar, 2035	162.54	70.30	16907.73
May, 2035	81.02	35.40	16872.33
May, 2035	161.87	70.97	16836.75
Jul, 2035	80.68	35.74	16801.01
Jul, 2035	161.18	71.66	16765.09
Aug, 2035	80.33	36.09	16729.01
Oct, 2035	80.16	36.26	16692.75
Oct, 2035	160.15	72.69	16656.31
Dec, 2035	79.81	36.61	16619.70
Dec, 2035	159.45	73.39	16582.92
Jan, 2036	79.46	36.96	16545.96
Mar, 2036	79.28	37.14	16508.82
Mar, 2036	158.38	74.46	16471.51
May, 2036	78.93	37.49	16434.01
May, 2036	157.68	75.16	16396.34
Jul, 2036	78.57	37.85	16358.49
Jul, 2036	156.95	75.89	16320.45
Aug, 2036	78.20	38.22	16282.23
Oct, 2036	78.02	38.40	16243.83
Oct, 2036	155.86	76.98	16205.25
Dec, 2036	77.65	38.77	16166.48
Dec, 2036	155.11	77.73	16127.52
Jan, 2037	77.28	39.14	16088.38
Mar, 2037	77.09	39.33	16049.05
Mar, 2037	153.99	78.85	16009.53
May, 2037	76.71	39.71	15969.82
May, 2037	153.23	79.61	15929.92
Jul, 2037	76.33	40.09	15889.84
Jul, 2037	152.47	80.37	15849.55
Aug, 2037	75.95	40.47	15809.08
Oct, 2037	75.75	40.67	15768.41
Oct, 2037	151.31	81.53	15727.55
Dec, 2037	75.36	41.06	15686.49
Dec, 2037	150.52	82.32	15645.23
Jan, 2038	74.97	41.45	15603.78
Mar, 2038	74.77	41.65	15562.13
Mar, 2038	149.34	83.50	15520.28
May, 2038	74.37	42.05	15478.23
May, 2038	148.54	84.30	15435.97
Jul, 2038	73.96	42.46	15393.52
Jul, 2038	147.72	85.12	15350.86
Aug, 2038	73.56	42.86	15307.99
Oct, 2038	73.35	43.07	15264.92
Oct, 2038	146.49	86.35	15221.65
Dec, 2038	72.94	43.48	15178.17
Dec, 2038	145.67	87.17	15134.47
Jan, 2039	72.52	43.90	15090.57
Mar, 2039	72.31	44.11	15046.46
Mar, 2039	144.41	88.43	15002.14
May, 2039	71.89	44.53	14957.61
May, 2039	143.56	89.28	14912.86
Jul, 2039	71.46	44.96	14867.89
Jul, 2039	142.70	90.14	14822.72
Aug, 2039	71.03	45.39	14777.32
Oct, 2039	70.81	45.61	14731.71
Oct, 2039	141.40	91.44	14685.88
Dec, 2039	70.37	46.05	14639.83
Dec, 2039	140.52	92.32	14593.56
Jan, 2040	69.93	46.49	14547.07
Mar, 2040	69.70	46.72	14500.35
Mar, 2040	139.18	93.66	14453.41
May, 2040	69.26	47.16	14406.25
May, 2040	138.29	94.55	14358.86
Jul, 2040	68.80	47.62	14311.24
Jul, 2040	137.37	95.47	14263.39
Aug, 2040	68.35	48.07	14215.32
Oct, 2040	68.12	48.30	14167.02
Oct, 2040	136.00	96.84	14118.48
Dec, 2040	67.65	48.77	14069.71
Dec, 2040	135.07	97.77	14020.71
Jan, 2041	67.18	49.24	13971.47
Mar, 2041	66.95	49.47	13922.00
Mar, 2041	133.66	99.18	13872.29
May, 2041	66.47	49.95	13822.34
May, 2041	132.70	100.14	13772.15
Jul, 2041	65.99	50.43	13721.72
Jul, 2041	131.74	101.10	13671.05
Aug, 2041	65.51	50.91	13620.14
Oct, 2041	65.26	51.16	13568.98
Oct, 2041	130.28	102.56	13517.58
Dec, 2041	64.77	51.65	13465.93
Dec, 2041	129.29	103.55	13414.04
Jan, 2042	64.28	52.14	13361.89
Mar, 2042	64.03	52.39	13309.50
Mar, 2042	127.80	105.04	13256.85
May, 2042	63.52	52.90	13203.95
May, 2042	126.79	106.05	13150.80
Jul, 2042	63.01	53.41	13097.40
Jul, 2042	125.77	107.07	13043.74
Aug, 2042	62.50	53.92	12989.82
Oct, 2042	62.24	54.18	12935.64
Oct, 2042	124.22	108.62	12881.20
Dec, 2042	61.72	54.70	12826.51
Dec, 2042	123.18	109.66	12771.55
Jan, 2043	61.20	55.22	12716.32
Mar, 2043	60.93	55.49	12660.83
Mar, 2043	121.60	111.24	12605.08
May, 2043	60.40	56.02	12549.06
May, 2043	120.53	112.31	12492.77
Jul, 2043	59.86	56.56	12436.21
Jul, 2043	119.45	113.39	12379.38
Aug, 2043	59.32	57.10	12322.28
Oct, 2043	59.04	57.38	12264.91
Oct, 2043	117.81	115.03	12207.25
Dec, 2043	58.49	57.93	12149.33
Dec, 2043	116.71	116.13	12091.12
Jan, 2044	57.94	58.48	12032.64
Mar, 2044	57.66	58.76	11973.88
Mar, 2044	115.03	117.81	11914.83
May, 2044	57.09	59.33	11855.50
May, 2044	113.90	118.94	11795.89
Jul, 2044	56.52	59.90	11735.99
Jul, 2044	112.75	120.09	11675.81
Aug, 2044	55.95	60.47	11615.33
Oct, 2044	55.66	60.76	11554.57
Oct, 2044	111.03	121.81	11493.52
Dec, 2044	55.07	61.35	11432.17
Dec, 2044	109.85	122.99	11370.53
Jan, 2045	54.48	61.94	11308.59
Mar, 2045	54.19	62.23	11246.36
Mar, 2045	108.08	124.76	11183.83
May, 2045	53.59	62.83	11121.00
May, 2045	106.88	125.96	11057.87
Jul, 2045	52.99	63.43	10994.43
Jul, 2045	105.67	127.17	10930.69
Aug, 2045	52.38	64.04	10866.65
Oct, 2045	52.07	64.35	10802.30
Oct, 2045	103.83	129.01	10737.64
Dec, 2045	51.45	64.97	10672.67
Dec, 2045	102.59	130.25	10607.39
Jan, 2046	50.83	65.59	10541.80
Mar, 2046	50.51	65.91	10475.89
Mar, 2046	100.71	132.13	10409.67
May, 2046	49.88	66.54	10343.13
May, 2046	99.44	133.40	10276.27
Jul, 2046	49.24	67.18	10209.09
Jul, 2046	98.16	134.68	10141.59
Aug, 2046	48.60	67.82	10073.76
Oct, 2046	48.27	68.15	10005.61
Oct, 2046	96.21	136.63	9937.14
Dec, 2046	47.62	68.80	9868.33
Dec, 2046	94.91	137.93	9799.20
Jan, 2047	46.95	69.47	9729.73
Mar, 2047	46.62	69.80	9659.93
Mar, 2047	92.91	139.93	9589.80
May, 2047	45.95	70.47	9519.33
May, 2047	91.56	141.28	9448.52
Jul, 2047	45.27	71.15	9377.38
Jul, 2047	90.20	142.64	9305.89
Aug, 2047	44.59	71.83	9234.06
Oct, 2047	44.25	72.17	9161.89
Oct, 2047	88.15	144.69	9089.37
Dec, 2047	43.55	72.87	9016.50
Dec, 2047	86.75	146.09	8943.29
Jan, 2048	42.85	73.57	8869.72
Mar, 2048	42.50	73.92	8795.80
Mar, 2048	84.65	148.19	8721.53
May, 2048	41.79	74.63	8646.90
May, 2048	83.22	149.62	8571.91
Jul, 2048	41.07	75.35	8496.57
Jul, 2048	81.78	151.06	8420.86
Aug, 2048	40.35	76.07	8344.79
Oct, 2048	39.99	76.43	8268.35
Oct, 2048	79.61	153.23	8191.55
Dec, 2048	39.25	77.17	8114.38
Dec, 2048	78.13	154.71	8036.85
Jan, 2049	38.51	77.91	7958.94
Mar, 2049	38.14	78.28	7880.65
Mar, 2049	75.90	156.94	7801.99
May, 2049	37.38	79.04	7722.96
May, 2049	74.39	158.45	7643.54
Jul, 2049	36.63	79.79	7563.75
Jul, 2049	72.87	159.97	7483.57
Aug, 2049	35.86	80.56	7403.01
Oct, 2049	35.47	80.95	7322.06
Oct, 2049	70.55	162.29	7240.73
Dec, 2049	34.70	81.72	7159.00
Dec, 2049	69.00	163.84	7076.89
Jan, 2050	33.91	82.51	6994.38
Mar, 2050	33.51	82.91	6911.47
Mar, 2050	66.63	166.21	6828.17
May, 2050	32.72	83.70	6744.47
May, 2050	65.04	167.80	6660.36
Jul, 2050	31.91	84.51	6575.86
Jul, 2050	63.42	169.42	6490.95
Aug, 2050	31.10	85.32	6405.63
Oct, 2050	30.69	85.73	6319.90
Oct, 2050	60.97	171.87	6233.77
Dec, 2050	29.87	86.55	6147.22
Dec, 2050	59.33	173.51	6060.25
Jan, 2051	29.04	87.38	5972.87
Mar, 2051	28.62	87.80	5885.07
Mar, 2051	56.82	176.02	5796.85
May, 2051	27.78	88.64	5708.21
May, 2051	55.13	177.71	5619.14
Jul, 2051	26.93	89.49	5529.64
Jul, 2051	53.43	179.41	5439.72
Aug, 2051	26.07	90.35	5349.37
Oct, 2051	25.63	90.79	5258.58
Oct, 2051	50.83	182.01	5167.36
Dec, 2051	24.76	91.66	5075.70
Dec, 2051	49.08	183.76	4983.60
Jan, 2052	23.88	92.54	4891.06
Mar, 2052	23.44	92.98	4798.07
Mar, 2052	46.43	186.41	4704.64
May, 2052	22.54	93.88	4610.77
May, 2052	44.63	188.21	4516.44
Jul, 2052	21.64	94.78	4421.66
Jul, 2052	42.83	190.01	4326.43
Aug, 2052	20.73	95.69	4230.74
Oct, 2052	20.27	96.15	4134.59
Oct, 2052	40.08	192.76	4037.98
Dec, 2052	19.35	97.07	3940.91
Dec, 2052	38.23	194.61	3843.38
Jan, 2053	18.42	98.00	3745.37
Mar, 2053	17.95	98.47	3646.90
Mar, 2053	35.42	197.42	3547.95
May, 2053	17.00	99.42	3448.53
May, 2053	33.52	199.32	3348.64
Jul, 2053	16.05	100.37	3248.26
Jul, 2053	31.61	201.23	3147.41
Aug, 2053	15.08	101.34	3046.07
Oct, 2053	14.60	101.82	2944.24
Oct, 2053	28.71	204.13	2841.93
Dec, 2053	13.62	102.80	2739.13
Dec, 2053	26.74	206.10	2635.84
Jan, 2054	12.63	103.79	2532.05
Mar, 2054	12.13	104.29	2427.76
Mar, 2054	23.76	209.08	2322.97
May, 2054	11.13	105.29	2217.68
May, 2054	21.76	211.08	2111.89
Jul, 2054	10.12	106.30	2005.59
Jul, 2054	19.73	213.11	1898.78
Aug, 2054	9.10	107.32	1791.46
Oct, 2054	8.58	107.84	1683.62
Oct, 2054	16.65	216.19	1575.27
Dec, 2054	7.55	108.87	1466.40
Dec, 2054	14.58	218.26	1357.00
Jan, 2055	6.50	109.92	1247.08
Mar, 2055	5.98	110.44	1136.64
Mar, 2055	11.43	221.41	1025.67
May, 2055	4.91	111.51	914.16
May, 2055	9.29	223.55	802.12
Jul, 2055	3.84	112.58	689.55
Jul, 2055	7.14	225.70	576.43
Aug, 2055	2.76	113.66	462.77
Oct, 2055	2.22	114.20	348.57
Oct, 2055	3.89	228.95	233.82
Dec, 2055	1.12	115.30	118.52
Dec, 2055	1.69	231.15	2.67