Mortgage Parameters

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

Mortgage Summary

Property Total:	$68,500
Down Payment	$20,550
Mortgage Amount:	$47,950
Mortgage Payment:	$279.82 / month
Estimated Tax:	+ $38.06 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $317.88 / month
Total Interest Paid:	$52,786.80 over 30 years
Total Tax Paid:	$13,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	229.76	50.06	47899.94
Mar, 2026	229.52	50.30	47849.64
Mar, 2026	458.80	100.84	47799.10
May, 2026	229.04	50.78	47748.32
May, 2026	457.83	101.81	47697.29
Jul, 2026	228.55	51.27	47646.02
Jul, 2026	456.85	102.79	47594.51
Aug, 2026	228.06	51.76	47542.74
Oct, 2026	227.81	52.01	47490.73
Oct, 2026	455.37	104.27	47438.47
Dec, 2026	227.31	52.51	47385.96
Dec, 2026	454.37	105.27	47333.20
Jan, 2027	226.80	53.02	47280.18
Mar, 2027	226.55	53.27	47226.91
Mar, 2027	452.85	106.79	47173.39
May, 2027	226.04	53.78	47119.61
May, 2027	451.82	107.82	47065.57
Jul, 2027	225.52	54.30	47011.27
Jul, 2027	450.78	108.86	46956.71
Aug, 2027	225.00	54.82	46901.90
Oct, 2027	224.74	55.08	46846.81
Oct, 2027	449.21	110.43	46791.47
Dec, 2027	224.21	55.61	46735.86
Dec, 2027	448.15	111.49	46679.98
Jan, 2028	223.67	56.15	46623.84
Mar, 2028	223.41	56.41	46567.42
Mar, 2028	446.55	113.09	46510.74
May, 2028	222.86	56.96	46453.78
May, 2028	445.45	114.19	46396.55
Jul, 2028	222.32	57.50	46339.05
Jul, 2028	444.36	115.28	46281.27
Aug, 2028	221.76	58.06	46223.21
Oct, 2028	221.49	58.33	46164.88
Oct, 2028	442.70	116.94	46106.27
Dec, 2028	220.93	58.89	46047.37
Dec, 2028	441.57	118.07	45988.20
Jan, 2029	220.36	59.46	45928.74
Mar, 2029	220.08	59.74	45868.99
Mar, 2029	439.87	119.77	45808.96
May, 2029	219.50	60.32	45748.64
May, 2029	438.71	120.93	45688.03
Jul, 2029	218.92	60.90	45627.14
Jul, 2029	437.55	122.09	45565.95
Aug, 2029	218.34	61.48	45504.46
Oct, 2029	218.04	61.78	45442.69
Oct, 2029	435.79	123.85	45380.61
Dec, 2029	217.45	62.37	45318.24
Dec, 2029	434.60	125.04	45255.57
Jan, 2030	216.85	62.97	45192.60
Mar, 2030	216.55	63.27	45129.33
Mar, 2030	432.79	126.85	45065.75
May, 2030	215.94	63.88	45001.87
May, 2030	431.57	128.07	44937.69
Jul, 2030	215.33	64.49	44873.19
Jul, 2030	430.35	129.29	44808.39
Aug, 2030	214.71	65.11	44743.28
Oct, 2030	214.39	65.43	44677.85
Oct, 2030	428.47	131.17	44612.11
Dec, 2030	213.77	66.05	44546.06
Dec, 2030	427.22	132.42	44479.69
Jan, 2031	213.13	66.69	44413.00
Mar, 2031	212.81	67.01	44345.99
Mar, 2031	425.30	134.34	44278.66
May, 2031	212.17	67.65	44211.01
May, 2031	424.01	135.63	44143.04
Jul, 2031	211.52	68.30	44074.74
Jul, 2031	422.71	136.93	44006.11
Aug, 2031	210.86	68.96	43937.15
Oct, 2031	210.53	69.29	43867.86
Oct, 2031	420.73	138.91	43798.24
Dec, 2031	209.87	69.95	43728.29
Dec, 2031	419.40	140.24	43658.00
Jan, 2032	209.19	70.63	43587.38
Mar, 2032	208.86	70.96	43516.41
Mar, 2032	417.38	142.26	43445.11
May, 2032	208.17	71.65	43373.46
May, 2032	416.00	143.64	43301.47
Jul, 2032	207.49	72.33	43229.14
Jul, 2032	414.63	145.01	43156.46
Aug, 2032	206.79	73.03	43083.43
Oct, 2032	206.44	73.38	43010.05
Oct, 2032	412.53	147.11	42936.32
Dec, 2032	205.74	74.08	42862.24
Dec, 2032	411.12	148.52	42787.80
Jan, 2033	205.02	74.80	42713.00
Mar, 2033	204.67	75.15	42637.85
Mar, 2033	408.98	150.66	42562.34
May, 2033	203.94	75.88	42486.46
May, 2033	407.52	152.12	42410.22
Jul, 2033	203.22	76.60	42333.62
Jul, 2033	406.07	153.57	42256.65
Aug, 2033	202.48	77.34	42179.31
Oct, 2033	202.11	77.71	42101.60
Oct, 2033	403.85	155.79	42023.51
Dec, 2033	201.36	78.46	41945.06
Dec, 2033	402.35	157.29	41866.22
Jan, 2034	200.61	79.21	41787.01
Mar, 2034	200.23	79.59	41707.42
Mar, 2034	400.08	159.56	41627.45
May, 2034	199.46	80.36	41547.09
May, 2034	398.54	161.10	41466.35
Jul, 2034	198.69	81.13	41385.23
Jul, 2034	396.99	162.65	41303.71
Aug, 2034	197.91	81.91	41221.80
Oct, 2034	197.52	82.30	41139.51
Oct, 2034	394.65	164.99	41056.81
Dec, 2034	196.73	83.09	40973.72
Dec, 2034	393.06	166.58	40890.24
Jan, 2035	195.93	83.89	40806.35
Mar, 2035	195.53	84.29	40722.06
Mar, 2035	390.66	168.98	40637.36
May, 2035	194.72	85.10	40552.27
May, 2035	389.03	170.61	40466.76
Jul, 2035	193.90	85.92	40380.84
Jul, 2035	387.39	172.25	40294.51
Aug, 2035	193.08	86.74	40207.77
Oct, 2035	192.66	87.16	40120.61
Oct, 2035	384.90	174.74	40033.04
Dec, 2035	191.82	88.00	39945.04
Dec, 2035	383.22	176.42	39856.63
Jan, 2036	190.98	88.84	39767.79
Mar, 2036	190.55	89.27	39678.52
Mar, 2036	380.68	178.96	39588.83
May, 2036	189.70	90.12	39498.70
May, 2036	378.96	180.68	39408.15
Jul, 2036	188.83	90.99	39317.16
Jul, 2036	377.22	182.42	39225.73
Aug, 2036	187.96	91.86	39133.87
Oct, 2036	187.52	92.30	39041.57
Oct, 2036	374.59	185.05	38948.82
Dec, 2036	186.63	93.19	38855.63
Dec, 2036	372.81	186.83	38761.99
Jan, 2037	185.73	94.09	38667.91
Mar, 2037	185.28	94.54	38573.37
Mar, 2037	370.11	189.53	38478.38
May, 2037	184.38	95.44	38382.94
May, 2037	368.30	191.34	38287.04
Jul, 2037	183.46	96.36	38190.67
Jul, 2037	366.46	193.18	38093.85
Aug, 2037	182.53	97.29	37996.56
Oct, 2037	182.07	97.75	37898.81
Oct, 2037	363.67	195.97	37800.59
Dec, 2037	181.13	98.69	37701.90
Dec, 2037	361.78	197.86	37602.73
Jan, 2038	180.18	99.64	37503.09
Mar, 2038	179.70	100.12	37402.97
Mar, 2038	358.92	200.72	37302.38
May, 2038	178.74	101.08	37201.30
May, 2038	357.00	202.64	37099.73
Jul, 2038	177.77	102.05	36997.68
Jul, 2038	355.05	204.59	36895.14
Aug, 2038	176.79	103.03	36792.11
Oct, 2038	176.30	103.52	36688.59
Oct, 2038	352.10	207.54	36584.57
Dec, 2038	175.30	104.52	36480.05
Dec, 2038	350.10	209.54	36375.03
Jan, 2039	174.30	105.52	36269.51
Mar, 2039	173.79	106.03	36163.48
Mar, 2039	347.07	212.57	36056.94
May, 2039	172.77	107.05	35949.89
May, 2039	345.03	214.61	35842.33
Jul, 2039	171.74	108.08	35734.26
Jul, 2039	342.97	216.67	35625.67
Aug, 2039	170.71	109.11	35516.55
Oct, 2039	170.18	109.64	35406.92
Oct, 2039	339.84	219.80	35296.75
Dec, 2039	169.13	110.69	35186.06
Dec, 2039	337.73	221.91	35074.84
Jan, 2040	168.07	111.75	34963.09
Mar, 2040	167.53	112.29	34850.80
Mar, 2040	334.52	225.12	34737.98
May, 2040	166.45	113.37	34624.61
May, 2040	332.36	227.28	34510.70
Jul, 2040	165.36	114.46	34396.24
Jul, 2040	330.18	229.46	34281.24
Aug, 2040	164.26	115.56	34165.68
Oct, 2040	163.71	116.11	34049.57
Oct, 2040	326.86	232.78	33932.91
Dec, 2040	162.60	117.22	33815.68
Dec, 2040	324.63	235.01	33697.89
Jan, 2041	161.47	118.35	33579.54
Mar, 2041	160.90	118.92	33460.63
Mar, 2041	321.23	238.41	33341.14
May, 2041	159.76	120.06	33221.08
May, 2041	318.94	240.70	33100.44
Jul, 2041	158.61	121.21	32979.23
Jul, 2041	316.64	243.00	32857.43
Aug, 2041	157.44	122.38	32735.06
Oct, 2041	156.86	122.96	32612.09
Oct, 2041	313.13	246.51	32488.54
Dec, 2041	155.67	124.15	32364.39
Dec, 2041	310.75	248.89	32239.65
Jan, 2042	154.48	125.34	32114.31
Mar, 2042	153.88	125.94	31988.37
Mar, 2042	307.16	252.48	31861.83
May, 2042	152.67	127.15	31734.68
May, 2042	304.73	254.91	31606.92
Jul, 2042	151.45	128.37	31478.55
Jul, 2042	302.28	257.36	31349.57
Aug, 2042	150.22	129.60	31219.97
Oct, 2042	149.60	130.22	31089.74
Oct, 2042	298.57	261.07	30958.89
Dec, 2042	148.34	131.48	30827.42
Dec, 2042	296.05	263.59	30695.31
Jan, 2043	147.08	132.74	30562.57
Mar, 2043	146.45	133.37	30429.20
Mar, 2043	292.26	267.38	30295.19
May, 2043	145.16	134.66	30160.53
May, 2043	289.68	269.96	30025.23
Jul, 2043	143.87	135.95	29889.28
Jul, 2043	287.09	272.55	29752.68
Aug, 2043	142.56	137.26	29615.43
Oct, 2043	141.91	137.91	29477.51
Oct, 2043	283.16	276.48	29338.94
Dec, 2043	140.58	139.24	29199.70
Dec, 2043	280.50	279.14	29059.80
Jan, 2044	139.24	140.58	28919.22
Mar, 2044	138.57	141.25	28777.97
Mar, 2044	276.46	283.18	28636.05
May, 2044	137.21	142.61	28493.44
May, 2044	273.74	285.90	28350.15
Jul, 2044	135.84	143.98	28206.18
Jul, 2044	270.99	288.65	28061.51
Aug, 2044	134.46	145.36	27916.15
Oct, 2044	133.76	146.06	27770.10
Oct, 2044	266.83	292.81	27623.34
Dec, 2044	132.36	147.46	27475.88
Dec, 2044	264.02	295.62	27327.72
Jan, 2045	130.95	148.87	27178.85
Mar, 2045	130.23	149.59	27029.26
Mar, 2045	259.75	299.89	26878.95
May, 2045	128.79	151.03	26727.93
May, 2045	256.86	302.78	26576.18
Jul, 2045	127.34	152.48	26423.70
Jul, 2045	253.95	305.69	26270.50
Aug, 2045	125.88	153.94	26116.56
Oct, 2045	125.14	154.68	25961.88
Oct, 2045	249.54	310.10	25806.46
Dec, 2045	123.66	156.16	25650.29
Dec, 2045	246.57	313.07	25493.38
Jan, 2046	122.16	157.66	25335.72
Mar, 2046	121.40	158.42	25177.30
Mar, 2046	242.04	317.60	25018.12
May, 2046	119.88	159.94	24858.18
May, 2046	238.99	320.65	24697.47
Jul, 2046	118.34	161.48	24535.99
Jul, 2046	235.91	323.73	24373.74
Aug, 2046	116.79	163.03	24210.71
Oct, 2046	116.01	163.81	24046.90
Oct, 2046	231.23	328.41	23882.31
Dec, 2046	114.44	165.38	23716.92
Dec, 2046	228.08	331.56	23550.75
Jan, 2047	112.85	166.97	23383.77
Mar, 2047	112.05	167.77	23216.00
Mar, 2047	223.29	336.35	23047.42
May, 2047	110.44	169.38	22878.04
May, 2047	220.06	339.58	22707.84
Jul, 2047	108.81	171.01	22536.83
Jul, 2047	216.80	342.84	22365.00
Aug, 2047	107.17	172.65	22192.35
Oct, 2047	106.34	173.48	22018.86
Oct, 2047	211.85	347.79	21844.55
Dec, 2047	104.67	175.15	21669.40
Dec, 2047	208.50	351.14	21493.42
Jan, 2048	102.99	176.83	21316.58
Mar, 2048	102.14	177.68	21138.91
Mar, 2048	203.43	356.21	20960.38
May, 2048	100.44	179.38	20780.99
May, 2048	200.02	359.62	20600.75
Jul, 2048	98.71	181.11	20419.64
Jul, 2048	196.55	363.09	20237.66
Aug, 2048	96.97	182.85	20054.82
Oct, 2048	96.10	183.72	19871.09
Oct, 2048	191.32	368.32	19686.49
Dec, 2048	94.33	185.49	19501.00
Dec, 2048	187.77	371.87	19314.62
Jan, 2049	92.55	187.27	19127.35
Mar, 2049	91.65	188.17	18939.18
Mar, 2049	182.40	377.24	18750.11
May, 2049	89.84	189.98	18560.14
May, 2049	178.77	380.87	18369.25
Jul, 2049	88.02	191.80	18177.45
Jul, 2049	175.12	384.52	17984.73
Aug, 2049	86.18	193.64	17791.09
Oct, 2049	85.25	194.57	17596.52
Oct, 2049	169.57	390.07	17401.01
Dec, 2049	83.38	196.44	17204.57
Dec, 2049	165.82	393.82	17007.19
Jan, 2050	81.49	198.33	16808.86
Mar, 2050	80.54	199.28	16609.59
Mar, 2050	160.13	399.51	16409.35
May, 2050	78.63	201.19	16208.16
May, 2050	156.29	403.35	16006.01
Jul, 2050	76.70	203.12	15802.88
Jul, 2050	152.42	407.22	15598.78
Aug, 2050	74.74	205.08	15393.71
Oct, 2050	73.76	206.06	15187.65
Oct, 2050	146.53	413.11	14980.60
Dec, 2050	71.78	208.04	14772.57
Dec, 2050	142.57	417.07	14563.53
Jan, 2051	69.78	210.04	14353.49
Mar, 2051	68.78	211.04	14142.45
Mar, 2051	136.55	423.09	13930.40
May, 2051	66.75	213.07	13717.33
May, 2051	132.48	427.16	13503.24
Jul, 2051	64.70	215.12	13288.12
Jul, 2051	128.37	431.27	13071.97
Aug, 2051	62.64	217.18	12854.79
Oct, 2051	61.60	218.22	12636.56
Oct, 2051	122.15	437.49	12417.29
Dec, 2051	59.50	220.32	12196.97
Dec, 2051	117.94	441.70	11975.60
Jan, 2052	57.38	222.44	11753.16
Mar, 2052	56.32	223.50	11529.66
Mar, 2052	111.57	448.07	11305.08
May, 2052	54.17	225.65	11079.43
May, 2052	107.26	452.38	10852.70
Jul, 2052	52.00	227.82	10624.89
Jul, 2052	102.91	456.73	10395.98
Aug, 2052	49.81	230.01	10165.97
Oct, 2052	48.71	231.11	9934.86
Oct, 2052	96.31	463.33	9702.65
Dec, 2052	46.49	233.33	9469.32
Dec, 2052	91.86	467.78	9234.87
Jan, 2053	44.25	235.57	8999.30
Mar, 2053	43.12	236.70	8762.61
Mar, 2053	85.11	474.53	8524.77
May, 2053	40.85	238.97	8285.80
May, 2053	80.55	479.09	8045.68
Jul, 2053	38.55	241.27	7804.42
Jul, 2053	75.95	483.69	7561.99
Aug, 2053	36.23	243.59	7318.41
Oct, 2053	35.07	244.75	7073.65
Oct, 2053	68.96	490.68	6827.73
Dec, 2053	32.72	247.10	6580.62
Dec, 2053	64.25	495.39	6332.34
Jan, 2054	30.34	249.48	6082.86
Mar, 2054	29.15	250.67	5832.19
Mar, 2054	57.10	502.54	5580.31
May, 2054	26.74	253.08	5327.23
May, 2054	52.27	507.37	5072.94
Jul, 2054	24.31	255.51	4817.42
Jul, 2054	47.39	512.25	4560.69
Aug, 2054	21.85	257.97	4302.72
Oct, 2054	20.62	259.20	4043.52
Oct, 2054	40.00	519.64	3783.07
Dec, 2054	18.13	261.69	3521.38
Dec, 2054	35.00	524.64	3258.43
Jan, 2055	15.61	264.21	2994.23
Mar, 2055	14.35	265.47	2728.76
Mar, 2055	27.43	532.21	2462.01
May, 2055	11.80	268.02	2193.99
May, 2055	22.31	537.33	1924.68
Jul, 2055	9.22	270.60	1654.08
Jul, 2055	17.15	542.49	1382.19
Aug, 2055	6.62	273.20	1108.99
Oct, 2055	5.31	274.51	834.49
Oct, 2055	9.31	550.33	558.66
Dec, 2055	2.68	277.14	281.52
Dec, 2055	4.03	555.61	3.05