Mortgage Parameters

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

Mortgage Summary

Property Total:	$54,900
Down Payment	$16,470
Mortgage Amount:	$38,430
Mortgage Payment:	$224.27 / month
Estimated Tax:	+ $30.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $254.77 / month
Total Interest Paid:	$42,307.20 over 30 years
Total Tax Paid:	$10,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	184.14	40.13	38389.87
Mar, 2026	183.95	40.32	38349.56
Mar, 2026	367.71	80.83	38309.04
May, 2026	183.56	40.71	38268.34
May, 2026	366.93	81.61	38227.44
Jul, 2026	183.17	41.10	38186.34
Jul, 2026	366.15	82.39	38145.05
Aug, 2026	182.78	41.49	38103.55
Oct, 2026	182.58	41.69	38061.86
Oct, 2026	364.96	83.58	38019.97
Dec, 2026	182.18	42.09	37977.88
Dec, 2026	364.16	84.38	37935.59
Jan, 2027	181.77	42.50	37893.09
Mar, 2027	181.57	42.70	37850.40
Mar, 2027	362.94	85.60	37807.49
May, 2027	181.16	43.11	37764.38
May, 2027	362.11	86.43	37721.07
Jul, 2027	180.75	43.52	37677.54
Jul, 2027	361.29	87.25	37633.81
Aug, 2027	180.33	43.94	37589.87
Oct, 2027	180.12	44.15	37545.72
Oct, 2027	360.03	88.51	37501.36
Dec, 2027	179.69	44.58	37456.78
Dec, 2027	359.17	89.37	37411.99
Jan, 2028	179.27	45.00	37366.99
Mar, 2028	179.05	45.22	37321.77
Mar, 2028	357.88	90.66	37276.33
May, 2028	178.62	45.65	37230.68
May, 2028	357.02	91.52	37184.80
Jul, 2028	178.18	46.09	37138.71
Jul, 2028	356.14	92.40	37092.40
Aug, 2028	177.73	46.54	37045.86
Oct, 2028	177.51	46.76	36999.10
Oct, 2028	354.80	93.74	36952.12
Dec, 2028	177.06	47.21	36904.91
Dec, 2028	353.90	94.64	36857.48
Jan, 2029	176.61	47.66	36809.82
Mar, 2029	176.38	47.89	36761.93
Mar, 2029	352.53	96.01	36713.81
May, 2029	175.92	48.35	36665.46
May, 2029	351.61	96.93	36616.88
Jul, 2029	175.46	48.81	36568.06
Jul, 2029	350.68	97.86	36519.01
Aug, 2029	174.99	49.28	36469.73
Oct, 2029	174.75	49.52	36420.21
Oct, 2029	349.26	99.28	36370.46
Dec, 2029	174.28	49.99	36320.46
Dec, 2029	348.32	100.22	36270.23
Jan, 2030	173.79	50.48	36219.75
Mar, 2030	173.55	50.72	36169.03
Mar, 2030	346.86	101.68	36118.07
May, 2030	173.07	51.20	36066.87
May, 2030	345.89	102.65	36015.42
Jul, 2030	172.57	51.70	35963.72
Jul, 2030	344.90	103.64	35911.78
Aug, 2030	172.08	52.19	35859.59
Oct, 2030	171.83	52.44	35807.14
Oct, 2030	343.41	105.13	35754.45
Dec, 2030	171.32	52.95	35701.50
Dec, 2030	342.39	106.15	35648.30
Jan, 2031	170.81	53.46	35594.85
Mar, 2031	170.56	53.71	35541.14
Mar, 2031	340.86	107.68	35487.17
May, 2031	170.04	54.23	35432.94
May, 2031	339.82	108.72	35378.45
Jul, 2031	169.52	54.75	35323.71
Jul, 2031	338.78	109.76	35268.70
Aug, 2031	169.00	55.27	35213.42
Oct, 2031	168.73	55.54	35157.88
Oct, 2031	337.19	111.35	35102.08
Dec, 2031	168.20	56.07	35046.00
Dec, 2031	336.13	112.41	34989.66
Jan, 2032	167.66	56.61	34933.05
Mar, 2032	167.39	56.88	34876.17
Mar, 2032	334.50	114.04	34819.01
May, 2032	166.84	57.43	34761.59
May, 2032	333.41	115.13	34703.88
Jul, 2032	166.29	57.98	34645.90
Jul, 2032	332.30	116.24	34587.64
Aug, 2032	165.73	58.54	34529.10
Oct, 2032	165.45	58.82	34470.29
Oct, 2032	330.62	117.92	34411.19
Dec, 2032	164.89	59.38	34351.80
Dec, 2032	329.49	119.05	34292.14
Jan, 2033	164.32	59.95	34232.18
Mar, 2033	164.03	60.24	34171.94
Mar, 2033	327.77	120.77	34111.41
May, 2033	163.45	60.82	34050.59
May, 2033	326.61	121.93	33989.48
Jul, 2033	162.87	61.40	33928.08
Jul, 2033	325.44	123.10	33866.38
Aug, 2033	162.28	61.99	33804.39
Oct, 2033	161.98	62.29	33742.10
Oct, 2033	323.66	124.88	33679.51
Dec, 2033	161.38	62.89	33616.62
Dec, 2033	322.46	126.08	33553.43
Jan, 2034	160.78	63.49	33489.93
Mar, 2034	160.47	63.80	33426.14
Mar, 2034	320.64	127.90	33362.03
May, 2034	159.86	64.41	33297.62
May, 2034	319.41	129.13	33232.91
Jul, 2034	159.24	65.03	33167.88
Jul, 2034	318.17	130.37	33102.54
Aug, 2034	158.62	65.65	33036.88
Oct, 2034	158.30	65.97	32970.91
Oct, 2034	316.29	132.25	32904.63
Dec, 2034	157.67	66.60	32838.03
Dec, 2034	315.02	133.52	32771.11
Jan, 2035	157.03	67.24	32703.86
Mar, 2035	156.71	67.56	32636.30
Mar, 2035	313.09	135.45	32568.41
May, 2035	156.06	68.21	32500.20
May, 2035	311.79	136.75	32431.66
Jul, 2035	155.40	68.87	32362.79
Jul, 2035	310.47	138.07	32293.59
Aug, 2035	154.74	69.53	32224.06
Oct, 2035	154.41	69.86	32154.20
Oct, 2035	308.48	140.06	32084.00
Dec, 2035	153.74	70.53	32013.47
Dec, 2035	307.14	141.40	31942.60
Jan, 2036	153.06	71.21	31871.38
Mar, 2036	152.72	71.55	31799.83
Mar, 2036	305.09	143.45	31727.94
May, 2036	152.03	72.24	31655.70
May, 2036	303.71	144.83	31583.11
Jul, 2036	151.34	72.93	31510.17
Jul, 2036	302.33	146.21	31436.89
Aug, 2036	150.64	73.63	31363.26
Oct, 2036	150.28	73.99	31289.27
Oct, 2036	300.21	148.33	31214.93
Dec, 2036	149.57	74.70	31140.23
Dec, 2036	298.78	149.76	31065.17
Jan, 2037	148.85	75.42	30989.75
Mar, 2037	148.49	75.78	30913.98
Mar, 2037	296.62	151.92	30837.84
May, 2037	147.76	76.51	30761.33
May, 2037	295.16	153.38	30684.46
Jul, 2037	147.03	77.24	30607.22
Jul, 2037	293.69	154.85	30529.61
Aug, 2037	146.29	77.98	30451.63
Oct, 2037	145.91	78.36	30373.27
Oct, 2037	291.45	157.09	30294.54
Dec, 2037	145.16	79.11	30215.43
Dec, 2037	289.94	158.60	30135.94
Jan, 2038	144.40	79.87	30056.07
Mar, 2038	144.02	80.25	29975.82
Mar, 2038	287.65	160.89	29895.19
May, 2038	143.25	81.02	29814.16
May, 2038	286.11	162.43	29732.75
Jul, 2038	142.47	81.80	29650.95
Jul, 2038	284.55	163.99	29568.76
Aug, 2038	141.68	82.59	29486.18
Oct, 2038	141.29	82.98	29403.19
Oct, 2038	282.18	166.36	29319.81
Dec, 2038	140.49	83.78	29236.03
Dec, 2038	280.58	167.96	29151.85
Jan, 2039	139.69	84.58	29067.27
Mar, 2039	139.28	84.99	28982.28
Mar, 2039	278.15	170.39	28896.88
May, 2039	138.46	85.81	28811.08
May, 2039	276.51	172.03	28724.86
Jul, 2039	137.64	86.63	28638.23
Jul, 2039	274.86	173.68	28551.19
Aug, 2039	136.81	87.46	28463.72
Oct, 2039	136.39	87.88	28375.84
Oct, 2039	272.36	176.18	28287.54
Dec, 2039	135.54	88.73	28198.81
Dec, 2039	270.66	177.88	28109.66
Jan, 2040	134.69	89.58	28020.09
Mar, 2040	134.26	90.01	27930.08
Mar, 2040	268.09	180.45	27839.64
May, 2040	133.40	90.87	27748.77
May, 2040	266.36	182.18	27657.46
Jul, 2040	132.53	91.74	27565.72
Jul, 2040	264.62	183.92	27473.53
Aug, 2040	131.64	92.63	27380.91
Oct, 2040	131.20	93.07	27287.84
Oct, 2040	261.95	186.59	27194.32
Dec, 2040	130.31	93.96	27100.36
Dec, 2040	260.17	188.37	27005.94
Jan, 2041	129.40	94.87	26911.08
Mar, 2041	128.95	95.32	26815.75
Mar, 2041	257.44	191.10	26719.98
May, 2041	128.03	96.24	26623.74
May, 2041	255.60	192.94	26527.04
Jul, 2041	127.11	97.16	26429.88
Jul, 2041	253.75	194.79	26332.25
Aug, 2041	126.18	98.09	26234.16
Oct, 2041	125.71	98.56	26135.60
Oct, 2041	250.94	197.60	26036.56
Dec, 2041	124.76	99.51	25937.05
Dec, 2041	249.04	199.50	25837.06
Jan, 2042	123.80	100.47	25736.59
Mar, 2042	123.32	100.95	25635.64
Mar, 2042	246.16	202.38	25534.21
May, 2042	122.35	101.92	25432.29
May, 2042	244.21	204.33	25329.88
Jul, 2042	121.37	102.90	25226.99
Jul, 2042	242.25	206.29	25123.60
Aug, 2042	120.38	103.89	25019.71
Oct, 2042	119.89	104.38	24915.33
Oct, 2042	239.28	209.26	24810.44
Dec, 2042	118.88	105.39	24705.05
Dec, 2042	237.26	211.28	24599.16
Jan, 2043	117.87	106.40	24492.76
Mar, 2043	117.36	106.91	24385.86
Mar, 2043	234.21	214.33	24278.43
May, 2043	116.33	107.94	24170.50
May, 2043	232.15	216.39	24062.05
Jul, 2043	115.30	108.97	23953.07
Jul, 2043	230.08	218.46	23843.58
Aug, 2043	114.25	110.02	23733.56
Oct, 2043	113.72	110.55	23623.01
Oct, 2043	226.91	221.63	23511.94
Dec, 2043	112.66	111.61	23400.33
Dec, 2043	224.79	223.75	23288.18
Jan, 2044	111.59	112.68	23175.50
Mar, 2044	111.05	113.22	23062.28
Mar, 2044	221.56	226.98	22948.52
May, 2044	109.96	114.31	22834.21
May, 2044	219.37	229.17	22719.35
Jul, 2044	108.86	115.41	22603.95
Jul, 2044	217.17	231.37	22487.99
Aug, 2044	107.75	116.52	22371.47
Oct, 2044	107.20	117.07	22254.40
Oct, 2044	213.84	234.70	22136.77
Dec, 2044	106.07	118.20	22018.57
Dec, 2044	211.58	236.96	21899.80
Jan, 2045	104.94	119.33	21780.47
Mar, 2045	104.36	119.91	21660.56
Mar, 2045	208.15	240.39	21540.08
May, 2045	103.21	121.06	21419.03
May, 2045	205.84	242.70	21297.39
Jul, 2045	102.05	122.22	21175.17
Jul, 2045	203.51	245.03	21052.36
Aug, 2045	100.88	123.39	20928.97
Oct, 2045	100.28	123.99	20804.99
Oct, 2045	199.97	248.57	20680.41
Dec, 2045	99.09	125.18	20555.23
Dec, 2045	197.58	250.96	20429.45
Jan, 2046	97.89	126.38	20303.07
Mar, 2046	97.29	126.98	20176.09
Mar, 2046	193.97	254.57	20048.50
May, 2046	96.07	128.20	19920.29
May, 2046	191.52	257.02	19791.47
Jul, 2046	94.83	129.44	19662.04
Jul, 2046	189.04	259.50	19531.98
Aug, 2046	93.59	130.68	19401.30
Oct, 2046	92.96	131.31	19270.00
Oct, 2046	185.30	263.24	19138.06
Dec, 2046	91.70	132.57	19005.50
Dec, 2046	182.77	265.77	18872.29
Jan, 2047	90.43	133.84	18738.45
Mar, 2047	89.79	134.48	18603.97
Mar, 2047	178.93	269.61	18468.85
May, 2047	88.50	135.77	18333.07
May, 2047	176.35	272.19	18196.65
Jul, 2047	87.19	137.08	18059.57
Jul, 2047	173.73	274.81	17921.84
Aug, 2047	85.88	138.39	17783.44
Oct, 2047	85.21	139.06	17644.38
Oct, 2047	169.76	278.78	17504.66
Dec, 2047	83.88	140.39	17364.27
Dec, 2047	167.08	281.46	17223.20
Jan, 2048	82.53	141.74	17081.46
Mar, 2048	81.85	142.42	16939.04
Mar, 2048	163.02	285.52	16795.93
May, 2048	80.48	143.79	16652.14
May, 2048	160.27	288.27	16507.67
Jul, 2048	79.10	145.17	16362.49
Jul, 2048	157.50	291.04	16216.63
Aug, 2048	77.70	146.57	16070.06
Oct, 2048	77.00	147.27	15922.80
Oct, 2048	153.30	295.24	15774.82
Dec, 2048	75.59	148.68	15626.14
Dec, 2048	150.47	298.07	15476.75
Jan, 2049	74.16	150.11	15326.63
Mar, 2049	73.44	150.83	15175.80
Mar, 2049	146.16	302.38	15024.25
May, 2049	71.99	152.28	14871.97
May, 2049	143.25	305.29	14718.96
Jul, 2049	70.53	153.74	14565.22
Jul, 2049	140.32	308.22	14410.74
Aug, 2049	69.05	155.22	14255.53
Oct, 2049	68.31	155.96	14099.56
Oct, 2049	135.87	312.67	13942.85
Dec, 2049	66.81	157.46	13785.39
Dec, 2049	132.87	315.67	13627.18
Jan, 2050	65.30	158.97	13468.21
Mar, 2050	64.54	159.73	13308.47
Mar, 2050	128.31	320.23	13147.97
May, 2050	63.00	161.27	12986.70
May, 2050	125.23	323.31	12824.66
Jul, 2050	61.45	162.82	12661.84
Jul, 2050	122.12	326.42	12498.24
Aug, 2050	59.89	164.38	12333.86
Oct, 2050	59.10	165.17	12168.69
Oct, 2050	117.41	331.13	12002.73
Dec, 2050	57.51	166.76	11835.97
Dec, 2050	114.22	334.32	11668.41
Jan, 2051	55.91	168.36	11500.06
Mar, 2051	55.10	169.17	11330.89
Mar, 2051	109.39	339.15	11160.91
May, 2051	53.48	170.79	10990.12
May, 2051	106.14	342.40	10818.51
Jul, 2051	51.84	172.43	10646.08
Jul, 2051	102.85	345.69	10472.83
Aug, 2051	50.18	174.09	10298.74
Oct, 2051	49.35	174.92	10123.82
Oct, 2051	97.86	350.68	9948.06
Dec, 2051	47.67	176.60	9771.45
Dec, 2051	94.49	354.05	9594.01
Jan, 2052	45.97	178.30	9415.71
Mar, 2052	45.12	179.15	9236.55
Mar, 2052	89.38	359.16	9056.54
May, 2052	43.40	180.87	8875.67
May, 2052	85.93	362.61	8693.93
Jul, 2052	41.66	182.61	8511.32
Jul, 2052	82.44	366.10	8327.83
Aug, 2052	39.90	184.37	8143.46
Oct, 2052	39.02	185.25	7958.21
Oct, 2052	77.15	371.39	7772.08
Dec, 2052	37.24	187.03	7585.05
Dec, 2052	73.59	374.95	7397.12
Jan, 2053	35.44	188.83	7208.30
Mar, 2053	34.54	189.73	7018.57
Mar, 2053	68.17	380.37	6827.93
May, 2053	32.72	191.55	6636.38
May, 2053	64.52	384.02	6443.90
Jul, 2053	30.88	193.39	6250.51
Jul, 2053	60.83	387.71	6056.19
Aug, 2053	29.02	195.25	5860.94
Oct, 2053	28.08	196.19	5664.76
Oct, 2053	55.22	393.32	5467.63
Dec, 2053	26.20	198.07	5269.56
Dec, 2053	51.45	397.09	5070.54
Jan, 2054	24.30	199.97	4870.56
Mar, 2054	23.34	200.93	4669.63
Mar, 2054	45.72	402.82	4467.74
May, 2054	21.41	202.86	4264.88
May, 2054	41.85	406.69	4061.04
Jul, 2054	19.46	204.81	3856.23
Jul, 2054	37.94	410.60	3650.44
Aug, 2054	17.49	206.78	3443.66
Oct, 2054	16.50	207.77	3235.89
Oct, 2054	32.01	416.53	3027.13
Dec, 2054	14.50	209.77	2817.36
Dec, 2054	28.00	420.54	2606.59
Jan, 2055	12.49	211.78	2394.81
Mar, 2055	11.48	212.79	2182.02
Mar, 2055	21.94	426.60	1968.20
May, 2055	9.43	214.84	1753.36
May, 2055	17.83	430.71	1537.49
Jul, 2055	7.37	216.90	1320.59
Jul, 2055	13.70	434.84	1102.65
Aug, 2055	5.28	218.99	883.66
Oct, 2055	4.23	220.04	663.63
Oct, 2055	7.41	441.13	442.54
Dec, 2055	2.12	222.15	220.39
Dec, 2055	3.18	445.36	0