Mortgage Parameters

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

Mortgage Summary

Property Total:	$95,000
Down Payment	$28,500
Mortgage Amount:	$66,500
Mortgage Payment:	$388.08 / month
Estimated Tax:	+ $52.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $440.86 / month
Total Interest Paid:	$73,209.60 over 30 years
Total Tax Paid:	$19,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	318.65	69.43	66430.57
Mar, 2026	318.31	69.77	66360.80
Mar, 2026	636.29	139.87	66290.70
May, 2026	317.64	70.44	66220.26
May, 2026	634.95	141.21	66149.49
Jul, 2026	316.97	71.11	66078.37
Jul, 2026	633.60	142.56	66006.92
Aug, 2026	316.28	71.80	65935.12
Oct, 2026	315.94	72.14	65862.98
Oct, 2026	631.53	144.63	65790.49
Dec, 2026	315.25	72.83	65717.66
Dec, 2026	630.15	146.01	65644.48
Jan, 2027	314.55	73.53	65570.94
Mar, 2027	314.19	73.89	65497.06
Mar, 2027	628.03	148.13	65422.82
May, 2027	313.48	74.60	65348.22
May, 2027	626.61	149.55	65273.27
Jul, 2027	312.77	75.31	65197.96
Jul, 2027	625.18	150.98	65122.28
Aug, 2027	312.04	76.04	65046.25
Oct, 2027	311.68	76.40	64969.85
Oct, 2027	622.99	153.17	64893.08
Dec, 2027	310.95	77.13	64815.95
Dec, 2027	621.53	154.63	64738.44
Jan, 2028	310.21	77.87	64660.57
Mar, 2028	309.83	78.25	64582.32
Mar, 2028	619.29	156.87	64503.70
May, 2028	309.08	79.00	64424.70
May, 2028	617.78	158.38	64345.32
Jul, 2028	308.32	79.76	64265.56
Jul, 2028	616.26	159.90	64185.42
Aug, 2028	307.56	80.52	64104.90
Oct, 2028	307.17	80.91	64023.98
Oct, 2028	613.95	162.21	63942.69
Dec, 2028	306.39	81.69	63861.00
Dec, 2028	612.39	163.77	63778.92
Jan, 2029	305.61	82.47	63696.45
Mar, 2029	305.21	82.87	63613.58
Mar, 2029	610.03	166.13	63530.31
May, 2029	304.42	83.66	63446.65
May, 2029	608.44	167.72	63362.58
Jul, 2029	303.61	84.47	63278.12
Jul, 2029	606.82	169.34	63193.24
Aug, 2029	302.80	85.28	63107.97
Oct, 2029	302.39	85.69	63022.28
Oct, 2029	604.37	171.79	62936.18
Dec, 2029	301.57	86.51	62849.67
Dec, 2029	602.72	173.44	62762.74
Jan, 2030	300.74	87.34	62675.40
Mar, 2030	300.32	87.76	62587.64
Mar, 2030	600.22	175.94	62499.46
May, 2030	299.48	88.60	62410.86
May, 2030	598.53	177.63	62321.83
Jul, 2030	298.63	89.45	62232.37
Jul, 2030	596.83	179.33	62142.49
Aug, 2030	297.77	90.31	62052.18
Oct, 2030	297.33	90.75	61961.43
Oct, 2030	594.23	181.93	61870.25
Dec, 2030	296.46	91.62	61778.63
Dec, 2030	592.48	183.68	61686.57
Jan, 2031	295.58	92.50	61594.07
Mar, 2031	295.14	92.94	61501.13
Mar, 2031	589.83	186.33	61407.75
May, 2031	294.25	93.83	61313.91
May, 2031	588.05	188.11	61219.63
Jul, 2031	293.34	94.74	61124.89
Jul, 2031	586.23	189.93	61029.70
Aug, 2031	292.43	95.65	60934.06
Oct, 2031	291.98	96.10	60837.95
Oct, 2031	583.50	192.66	60741.39
Dec, 2031	291.05	97.03	60644.36
Dec, 2031	581.64	194.52	60546.87
Jan, 2032	290.12	97.96	60448.91
Mar, 2032	289.65	98.43	60350.48
Mar, 2032	578.83	197.33	60251.58
May, 2032	288.71	99.37	60152.20
May, 2032	576.94	199.22	60052.35
Jul, 2032	287.75	100.33	59952.02
Jul, 2032	575.02	201.14	59851.21
Aug, 2032	286.79	101.29	59749.92
Oct, 2032	286.30	101.78	59648.14
Oct, 2032	572.11	204.05	59545.88
Dec, 2032	285.32	102.76	59443.12
Dec, 2032	570.15	206.01	59339.87
Jan, 2033	284.34	103.74	59236.13
Mar, 2033	283.84	104.24	59131.89
Mar, 2033	567.18	208.98	59027.15
May, 2033	282.84	105.24	58921.91
May, 2033	565.17	210.99	58816.16
Jul, 2033	281.83	106.25	58709.91
Jul, 2033	563.15	213.01	58603.15
Aug, 2033	280.81	107.27	58495.87
Oct, 2033	280.29	107.79	58388.09
Oct, 2033	560.07	216.09	58279.78
Dec, 2033	279.26	108.82	58170.96
Dec, 2033	558.00	218.16	58061.62
Jan, 2034	278.21	109.87	57951.75
Mar, 2034	277.69	110.39	57841.35
Mar, 2034	554.85	221.31	57730.43
May, 2034	276.62	111.46	57618.97
May, 2034	552.71	223.45	57506.99
Jul, 2034	275.55	112.53	57394.46
Jul, 2034	550.57	225.59	57281.39
Aug, 2034	274.47	113.61	57167.79
Oct, 2034	273.93	114.15	57053.64
Oct, 2034	547.31	228.85	56938.94
Dec, 2034	272.83	115.25	56823.69
Dec, 2034	545.11	231.05	56707.89
Jan, 2035	271.73	116.35	56591.54
Mar, 2035	271.17	116.91	56474.62
Mar, 2035	541.78	234.38	56357.15
May, 2035	270.04	118.04	56239.12
May, 2035	539.52	236.64	56120.52
Jul, 2035	268.91	119.17	56001.35
Jul, 2035	537.25	238.91	55881.61
Aug, 2035	267.77	120.31	55761.29
Oct, 2035	267.19	120.89	55640.40
Oct, 2035	533.80	242.36	55518.93
Dec, 2035	266.03	122.05	55396.88
Dec, 2035	531.47	244.69	55274.24
Jan, 2036	264.86	123.22	55151.02
Mar, 2036	264.27	123.81	55027.21
Mar, 2036	527.94	248.22	54902.80
May, 2036	263.08	125.00	54777.79
May, 2036	525.56	250.60	54652.19
Jul, 2036	261.88	126.20	54525.99
Jul, 2036	523.15	253.01	54399.18
Aug, 2036	260.66	127.42	54271.76
Oct, 2036	260.05	128.03	54143.73
Oct, 2036	519.49	256.67	54015.09
Dec, 2036	258.82	129.26	53885.83
Dec, 2036	517.02	259.14	53755.95
Jan, 2037	257.58	130.50	53625.45
Mar, 2037	256.96	131.12	53494.33
Mar, 2037	513.29	262.87	53362.58
May, 2037	255.70	132.38	53230.19
May, 2037	510.76	265.40	53097.17
Jul, 2037	254.42	133.66	52963.52
Jul, 2037	508.20	267.96	52829.22
Aug, 2037	253.14	134.94	52694.28
Oct, 2037	252.49	135.59	52558.70
Oct, 2037	504.33	271.83	52422.46
Dec, 2037	251.19	136.89	52285.57
Dec, 2037	501.73	274.43	52148.02
Jan, 2038	249.88	138.20	52009.82
Mar, 2038	249.21	138.87	51870.95
Mar, 2038	497.76	278.40	51731.42
May, 2038	247.88	140.20	51591.22
May, 2038	495.09	281.07	51450.35
Jul, 2038	246.53	141.55	51308.80
Jul, 2038	492.38	283.78	51166.58
Aug, 2038	245.17	142.91	51023.67
Oct, 2038	244.49	143.59	50880.08
Oct, 2038	488.29	287.87	50735.80
Dec, 2038	243.11	144.97	50590.83
Dec, 2038	485.52	290.64	50445.16
Jan, 2039	241.72	146.36	50298.80
Mar, 2039	241.02	147.06	50151.74
Mar, 2039	481.33	294.83	50003.97
May, 2039	239.60	148.48	49855.49
May, 2039	478.49	297.67	49706.30
Jul, 2039	238.18	149.90	49556.39
Jul, 2039	475.64	300.52	49405.77
Aug, 2039	236.74	151.34	49254.43
Oct, 2039	236.01	152.07	49102.36
Oct, 2039	471.29	304.87	48949.56
Dec, 2039	234.55	153.53	48796.03
Dec, 2039	468.36	307.80	48641.77
Jan, 2040	233.08	155.00	48486.76
Mar, 2040	232.33	155.75	48331.01
Mar, 2040	463.92	312.24	48174.52
May, 2040	230.84	157.24	48017.28
May, 2040	460.92	315.24	47859.28
Jul, 2040	229.33	158.75	47700.52
Jul, 2040	457.90	318.26	47541.01
Aug, 2040	227.80	160.28	47380.73
Oct, 2040	227.03	161.05	47219.68
Oct, 2040	453.29	322.87	47057.86
Dec, 2040	225.49	162.59	46895.27
Dec, 2040	450.20	325.96	46731.90
Jan, 2041	223.92	164.16	46567.74
Mar, 2041	223.14	164.94	46402.80
Mar, 2041	445.49	330.67	46237.06
May, 2041	221.55	166.53	46070.54
May, 2041	442.30	333.86	45903.21
Jul, 2041	219.95	168.13	45735.08
Jul, 2041	439.10	337.06	45566.15
Aug, 2041	218.34	169.74	45396.41
Oct, 2041	217.52	170.56	45225.85
Oct, 2041	434.23	341.93	45054.48
Dec, 2041	215.89	172.19	44882.29
Dec, 2041	430.95	345.21	44709.27
Jan, 2042	214.23	173.85	44535.42
Mar, 2042	213.40	174.68	44360.74
Mar, 2042	425.96	350.20	44185.22
May, 2042	211.72	176.36	44008.86
May, 2042	422.60	353.56	43831.66
Jul, 2042	210.03	178.05	43653.60
Jul, 2042	419.20	356.96	43474.70
Aug, 2042	208.32	179.76	43294.93
Oct, 2042	207.45	180.63	43114.31
Oct, 2042	414.04	362.12	42932.82
Dec, 2042	205.72	182.36	42750.46
Dec, 2042	410.57	365.59	42567.22
Jan, 2043	203.97	184.11	42383.11
Mar, 2043	203.09	184.99	42198.12
Mar, 2043	405.29	370.87	42012.24
May, 2043	201.31	186.77	41825.46
May, 2043	401.72	374.44	41637.80
Jul, 2043	199.51	188.57	41449.23
Jul, 2043	398.12	378.04	41259.76
Aug, 2043	197.70	190.38	41069.39
Oct, 2043	196.79	191.29	40878.10
Oct, 2043	392.66	383.50	40685.89
Dec, 2043	194.95	193.13	40492.76
Dec, 2043	388.98	387.18	40298.71
Jan, 2044	193.10	194.98	40103.73
Mar, 2044	192.16	195.92	39907.81
Mar, 2044	383.38	392.78	39710.96
May, 2044	190.28	197.80	39513.16
May, 2044	379.61	396.55	39314.41
Jul, 2044	188.38	199.70	39114.72
Jul, 2044	375.80	400.36	38914.06
Aug, 2044	186.46	201.62	38712.44
Oct, 2044	185.50	202.58	38509.86
Oct, 2044	370.03	406.13	38306.31
Dec, 2044	183.55	204.53	38101.78
Dec, 2044	366.12	410.04	37896.27
Jan, 2045	181.59	206.49	37689.78
Mar, 2045	180.60	207.48	37482.29
Mar, 2045	360.20	415.96	37273.82
May, 2045	178.60	209.48	37064.34
May, 2045	356.20	419.96	36853.86
Jul, 2045	176.59	211.49	36642.37
Jul, 2045	352.17	423.99	36429.87
Aug, 2045	174.56	213.52	36216.35
Oct, 2045	173.54	214.54	36001.80
Oct, 2045	346.05	430.11	35786.23
Dec, 2045	171.48	216.60	35569.63
Dec, 2045	341.92	434.24	35351.99
Jan, 2046	169.39	218.69	35133.30
Mar, 2046	168.35	219.73	34913.57
Mar, 2046	335.64	440.52	34692.78
May, 2046	166.24	221.84	34470.94
May, 2046	331.41	444.75	34248.03
Jul, 2046	164.11	223.97	34024.06
Jul, 2046	327.14	449.02	33799.01
Aug, 2046	161.95	226.13	33572.88
Oct, 2046	160.87	227.21	33345.67
Oct, 2046	320.65	455.51	33117.37
Dec, 2046	158.69	229.39	32887.98
Dec, 2046	316.28	459.88	32657.49
Jan, 2047	156.48	231.60	32425.89
Mar, 2047	155.37	232.71	32193.19
Mar, 2047	309.63	466.53	31959.37
May, 2047	153.14	234.94	31724.43
May, 2047	305.15	471.01	31488.36
Jul, 2047	150.88	237.20	31251.16
Jul, 2047	300.63	475.53	31012.83
Aug, 2047	148.60	239.48	30773.35
Oct, 2047	147.46	240.62	30532.72
Oct, 2047	293.76	482.40	30290.95
Dec, 2047	145.14	242.94	30048.01
Dec, 2047	289.12	487.04	29803.91
Jan, 2048	142.81	245.27	29558.64
Mar, 2048	141.64	246.44	29312.20
Mar, 2048	282.09	494.07	29064.57
May, 2048	139.27	248.81	28815.76
May, 2048	277.35	498.81	28565.75
Jul, 2048	136.88	251.20	28314.55
Jul, 2048	272.55	503.61	28062.15
Aug, 2048	134.46	253.62	27808.53
Oct, 2048	133.25	254.83	27553.70
Oct, 2048	265.28	510.88	27297.65
Dec, 2048	130.80	257.28	27040.37
Dec, 2048	260.37	515.79	26781.86
Jan, 2049	128.33	259.75	26522.11
Mar, 2049	127.09	260.99	26261.11
Mar, 2049	252.92	523.24	25998.87
May, 2049	124.58	263.50	25735.36
May, 2049	247.90	528.26	25470.60
Jul, 2049	122.05	266.03	25204.57
Jul, 2049	242.82	533.34	24937.26
Aug, 2049	119.49	268.59	24668.67
Oct, 2049	118.20	269.88	24398.79
Oct, 2049	235.11	541.05	24127.62
Dec, 2049	115.61	272.47	23855.16
Dec, 2049	229.92	546.24	23581.38
Jan, 2050	112.99	275.09	23306.30
Mar, 2050	111.68	276.40	23029.89
Mar, 2050	222.03	554.13	22752.16
May, 2050	109.02	279.06	22473.10
May, 2050	216.70	559.46	22192.71
Jul, 2050	106.34	281.74	21910.97
Jul, 2050	211.33	564.83	21627.88
Aug, 2050	103.63	284.45	21343.43
Oct, 2050	102.27	285.81	21057.62
Oct, 2050	203.17	572.99	20770.44
Dec, 2050	99.53	288.55	20481.89
Dec, 2050	197.67	578.49	20191.95
Jan, 2051	96.75	291.33	19900.62
Mar, 2051	95.36	292.72	19607.90
Mar, 2051	189.31	586.85	19313.78
May, 2051	92.55	295.53	19018.24
May, 2051	183.68	592.48	18721.29
Jul, 2051	89.71	298.37	18422.92
Jul, 2051	177.99	598.17	18123.11
Aug, 2051	86.84	301.24	17821.87
Oct, 2051	85.40	302.68	17519.19
Oct, 2051	169.35	606.81	17215.05
Dec, 2051	82.49	305.59	16909.46
Dec, 2051	163.51	612.65	16602.41
Jan, 2052	79.55	308.53	16293.88
Mar, 2052	78.07	310.01	15983.88
Mar, 2052	154.66	621.50	15672.39
May, 2052	75.10	312.98	15359.40
May, 2052	148.70	627.46	15044.92
Jul, 2052	72.09	315.99	14728.93
Jul, 2052	142.67	633.49	14411.43
Aug, 2052	69.05	319.03	14092.40
Oct, 2052	67.53	320.55	13771.85
Oct, 2052	133.52	642.64	13449.76
Dec, 2052	64.45	323.63	13126.12
Dec, 2052	127.35	648.81	12800.94
Jan, 2053	61.34	326.74	12474.20
Mar, 2053	59.77	328.31	12145.89
Mar, 2053	117.97	658.19	11816.01
May, 2053	56.62	331.46	11484.55
May, 2053	111.65	664.51	11151.50
Jul, 2053	53.43	334.65	10816.85
Jul, 2053	105.26	670.90	10480.60
Aug, 2053	50.22	337.86	10142.74
Oct, 2053	48.60	339.48	9803.26
Oct, 2053	95.57	680.59	9462.16
Dec, 2053	45.34	342.74	9119.42
Dec, 2053	89.04	687.12	8775.03
Jan, 2054	42.05	346.03	8429.00
Mar, 2054	40.39	347.69	8081.31
Mar, 2054	79.11	697.05	7731.95
May, 2054	37.05	351.03	7380.92
May, 2054	72.42	703.74	7028.21
Jul, 2054	33.68	354.40	6673.80
Jul, 2054	65.66	710.50	6317.70
Aug, 2054	30.27	357.81	5959.90
Oct, 2054	28.56	359.52	5600.37
Oct, 2054	55.40	720.76	5239.13
Dec, 2054	25.10	362.98	4876.15
Dec, 2054	48.46	727.70	4511.44
Jan, 2055	21.62	366.46	4144.98
Mar, 2055	19.86	368.22	3776.76
Mar, 2055	37.96	738.20	3406.77
May, 2055	16.32	371.76	3035.02
May, 2055	30.86	745.30	2661.48
Jul, 2055	12.75	375.33	2286.15
Jul, 2055	23.70	752.46	1909.03
Aug, 2055	9.15	378.93	1530.10
Oct, 2055	7.33	380.75	1149.35
Oct, 2055	12.84	763.32	766.77
Dec, 2055	3.67	384.41	382.37
Dec, 2055	5.50	770.66	0