Mortgage Parameters

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

Mortgage Summary

Property Total:	$20,000
Down Payment	$6,000
Mortgage Amount:	$14,000
Mortgage Payment:	$81.70 / month
Estimated Tax:	+ $11.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $92.81 / month
Total Interest Paid:	$15,411.60 over 30 years
Total Tax Paid:	$4,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	67.08	14.62	13985.38
Jan, 2026	67.01	14.69	13970.70
Feb, 2026	66.94	14.76	13955.94
Mar, 2026	66.87	14.83	13941.11
Apr, 2026	66.80	14.90	13926.21
May, 2026	66.73	14.97	13911.24
Jun, 2026	66.66	15.04	13896.20
Jul, 2026	66.59	15.11	13881.09
Aug, 2026	66.51	15.19	13865.90
Sep, 2026	66.44	15.26	13850.64
Oct, 2026	66.37	15.33	13835.31
Nov, 2026	66.29	15.41	13819.90
Dec, 2026	66.22	15.48	13804.42
Jan, 2027	66.15	15.55	13788.87
Feb, 2027	66.07	15.63	13773.24
Mar, 2027	66.00	15.70	13757.54
Apr, 2027	65.92	15.78	13741.76
May, 2027	65.85	15.85	13725.91
Jun, 2027	65.77	15.93	13709.98
Jul, 2027	65.69	16.01	13693.97
Aug, 2027	65.62	16.08	13677.89
Sep, 2027	65.54	16.16	13661.73
Oct, 2027	65.46	16.24	13645.49
Nov, 2027	65.38	16.32	13629.17
Dec, 2027	65.31	16.39	13612.78
Jan, 2028	65.23	16.47	13596.31
Feb, 2028	65.15	16.55	13579.76
Mar, 2028	65.07	16.63	13563.13
Apr, 2028	64.99	16.71	13546.42
May, 2028	64.91	16.79	13529.63
Jun, 2028	64.83	16.87	13512.76
Jul, 2028	64.75	16.95	13495.80
Aug, 2028	64.67	17.03	13478.77
Sep, 2028	64.59	17.11	13461.66
Oct, 2028	64.50	17.20	13444.46
Nov, 2028	64.42	17.28	13427.18
Dec, 2028	64.34	17.36	13409.82
Jan, 2029	64.26	17.44	13392.38
Feb, 2029	64.17	17.53	13374.85
Mar, 2029	64.09	17.61	13357.24
Apr, 2029	64.00	17.70	13339.54
May, 2029	63.92	17.78	13321.76
Jun, 2029	63.83	17.87	13303.89
Jul, 2029	63.75	17.95	13285.94
Aug, 2029	63.66	18.04	13267.90
Sep, 2029	63.58	18.12	13249.78
Oct, 2029	63.49	18.21	13231.56
Nov, 2029	63.40	18.30	13213.27
Dec, 2029	63.31	18.39	13194.88
Jan, 2030	63.23	18.47	13176.40
Feb, 2030	63.14	18.56	13157.84
Mar, 2030	63.05	18.65	13139.19
Apr, 2030	62.96	18.74	13120.45
May, 2030	62.87	18.83	13101.62
Jun, 2030	62.78	18.92	13082.70
Jul, 2030	62.69	19.01	13063.68
Aug, 2030	62.60	19.10	13044.58
Sep, 2030	62.51	19.19	13025.39
Oct, 2030	62.41	19.29	13006.10
Nov, 2030	62.32	19.38	12986.72
Dec, 2030	62.23	19.47	12967.25
Jan, 2031	62.13	19.57	12947.68
Feb, 2031	62.04	19.66	12928.02
Mar, 2031	61.95	19.75	12908.27
Apr, 2031	61.85	19.85	12888.42
May, 2031	61.76	19.94	12868.48
Jun, 2031	61.66	20.04	12848.44
Jul, 2031	61.57	20.13	12828.31
Aug, 2031	61.47	20.23	12808.08
Sep, 2031	61.37	20.33	12787.75
Oct, 2031	61.27	20.43	12767.32
Nov, 2031	61.18	20.52	12746.80
Dec, 2031	61.08	20.62	12726.18
Jan, 2032	60.98	20.72	12705.46
Feb, 2032	60.88	20.82	12684.64
Mar, 2032	60.78	20.92	12663.72
Apr, 2032	60.68	21.02	12642.70
May, 2032	60.58	21.12	12621.58
Jun, 2032	60.48	21.22	12600.36
Jul, 2032	60.38	21.32	12579.03
Aug, 2032	60.27	21.43	12557.61
Sep, 2032	60.17	21.53	12536.08
Oct, 2032	60.07	21.63	12514.45
Nov, 2032	59.97	21.73	12492.71
Dec, 2032	59.86	21.84	12470.87
Jan, 2033	59.76	21.94	12448.93
Feb, 2033	59.65	22.05	12426.88
Mar, 2033	59.55	22.15	12404.73
Apr, 2033	59.44	22.26	12382.47
May, 2033	59.33	22.37	12360.10
Jun, 2033	59.23	22.47	12337.62
Jul, 2033	59.12	22.58	12315.04
Aug, 2033	59.01	22.69	12292.35
Sep, 2033	58.90	22.80	12269.55
Oct, 2033	58.79	22.91	12246.64
Nov, 2033	58.68	23.02	12223.63
Dec, 2033	58.57	23.13	12200.50
Jan, 2034	58.46	23.24	12177.26
Feb, 2034	58.35	23.35	12153.91
Mar, 2034	58.24	23.46	12130.45
Apr, 2034	58.13	23.57	12106.87
May, 2034	58.01	23.69	12083.18
Jun, 2034	57.90	23.80	12059.38
Jul, 2034	57.78	23.92	12035.47
Aug, 2034	57.67	24.03	12011.44
Sep, 2034	57.55	24.15	11987.29
Oct, 2034	57.44	24.26	11963.03
Nov, 2034	57.32	24.38	11938.65
Dec, 2034	57.21	24.49	11914.16
Jan, 2035	57.09	24.61	11889.55
Feb, 2035	56.97	24.73	11864.82
Mar, 2035	56.85	24.85	11839.97
Apr, 2035	56.73	24.97	11815.00
May, 2035	56.61	25.09	11789.92
Jun, 2035	56.49	25.21	11764.71
Jul, 2035	56.37	25.33	11739.38
Aug, 2035	56.25	25.45	11713.93
Sep, 2035	56.13	25.57	11688.36
Oct, 2035	56.01	25.69	11662.67
Nov, 2035	55.88	25.82	11636.85
Dec, 2035	55.76	25.94	11610.91
Jan, 2036	55.64	26.06	11584.85
Feb, 2036	55.51	26.19	11558.66
Mar, 2036	55.39	26.31	11532.34
Apr, 2036	55.26	26.44	11505.90
May, 2036	55.13	26.57	11479.34
Jun, 2036	55.01	26.69	11452.64
Jul, 2036	54.88	26.82	11425.82
Aug, 2036	54.75	26.95	11398.87
Sep, 2036	54.62	27.08	11371.79
Oct, 2036	54.49	27.21	11344.58
Nov, 2036	54.36	27.34	11317.24
Dec, 2036	54.23	27.47	11289.76
Jan, 2037	54.10	27.60	11262.16
Feb, 2037	53.96	27.74	11234.43
Mar, 2037	53.83	27.87	11206.56
Apr, 2037	53.70	28.00	11178.56
May, 2037	53.56	28.14	11150.42
Jun, 2037	53.43	28.27	11122.15
Jul, 2037	53.29	28.41	11093.74
Aug, 2037	53.16	28.54	11065.20
Sep, 2037	53.02	28.68	11036.52
Oct, 2037	52.88	28.82	11007.70
Nov, 2037	52.75	28.95	10978.75
Dec, 2037	52.61	29.09	10949.66
Jan, 2038	52.47	29.23	10920.42
Feb, 2038	52.33	29.37	10891.05
Mar, 2038	52.19	29.51	10861.54
Apr, 2038	52.04	29.66	10831.88
May, 2038	51.90	29.80	10802.08
Jun, 2038	51.76	29.94	10772.14
Jul, 2038	51.62	30.08	10742.06
Aug, 2038	51.47	30.23	10711.83
Sep, 2038	51.33	30.37	10681.46
Oct, 2038	51.18	30.52	10650.94
Nov, 2038	51.04	30.66	10620.28
Dec, 2038	50.89	30.81	10589.47
Jan, 2039	50.74	30.96	10558.51
Feb, 2039	50.59	31.11	10527.40
Mar, 2039	50.44	31.26	10496.14
Apr, 2039	50.29	31.41	10464.74
May, 2039	50.14	31.56	10433.18
Jun, 2039	49.99	31.71	10401.47
Jul, 2039	49.84	31.86	10369.61
Aug, 2039	49.69	32.01	10337.60
Sep, 2039	49.53	32.17	10305.44
Oct, 2039	49.38	32.32	10273.12
Nov, 2039	49.23	32.47	10240.64
Dec, 2039	49.07	32.63	10208.01
Jan, 2040	48.91	32.79	10175.23
Feb, 2040	48.76	32.94	10142.28
Mar, 2040	48.60	33.10	10109.18
Apr, 2040	48.44	33.26	10075.92
May, 2040	48.28	33.42	10042.50
Jun, 2040	48.12	33.58	10008.92
Jul, 2040	47.96	33.74	9975.18
Aug, 2040	47.80	33.90	9941.28
Sep, 2040	47.64	34.06	9907.21
Oct, 2040	47.47	34.23	9872.99
Nov, 2040	47.31	34.39	9838.59
Dec, 2040	47.14	34.56	9804.04
Jan, 2041	46.98	34.72	9769.31
Feb, 2041	46.81	34.89	9734.43
Mar, 2041	46.64	35.06	9699.37
Apr, 2041	46.48	35.22	9664.15
May, 2041	46.31	35.39	9628.75
Jun, 2041	46.14	35.56	9593.19
Jul, 2041	45.97	35.73	9557.46
Aug, 2041	45.80	35.90	9521.55
Sep, 2041	45.62	36.08	9485.48
Oct, 2041	45.45	36.25	9449.23
Nov, 2041	45.28	36.42	9412.81
Dec, 2041	45.10	36.60	9376.21
Jan, 2042	44.93	36.77	9339.44
Feb, 2042	44.75	36.95	9302.49
Mar, 2042	44.57	37.13	9265.36
Apr, 2042	44.40	37.30	9228.06
May, 2042	44.22	37.48	9190.58
Jun, 2042	44.04	37.66	9152.92
Jul, 2042	43.86	37.84	9115.07
Aug, 2042	43.68	38.02	9077.05
Sep, 2042	43.49	38.21	9038.85
Oct, 2042	43.31	38.39	9000.46
Nov, 2042	43.13	38.57	8961.88
Dec, 2042	42.94	38.76	8923.13
Jan, 2043	42.76	38.94	8884.18
Feb, 2043	42.57	39.13	8845.05
Mar, 2043	42.38	39.32	8805.73
Apr, 2043	42.19	39.51	8766.23
May, 2043	42.00	39.70	8726.53
Jun, 2043	41.81	39.89	8686.65
Jul, 2043	41.62	40.08	8646.57
Aug, 2043	41.43	40.27	8606.30
Sep, 2043	41.24	40.46	8565.84
Oct, 2043	41.04	40.66	8525.19
Nov, 2043	40.85	40.85	8484.34
Dec, 2043	40.65	41.05	8443.29
Jan, 2044	40.46	41.24	8402.05
Feb, 2044	40.26	41.44	8360.61
Mar, 2044	40.06	41.64	8318.97
Apr, 2044	39.86	41.84	8277.13
May, 2044	39.66	42.04	8235.09
Jun, 2044	39.46	42.24	8192.85
Jul, 2044	39.26	42.44	8150.41
Aug, 2044	39.05	42.65	8107.76
Sep, 2044	38.85	42.85	8064.91
Oct, 2044	38.64	43.06	8021.86
Nov, 2044	38.44	43.26	7978.60
Dec, 2044	38.23	43.47	7935.13
Jan, 2045	38.02	43.68	7891.45
Feb, 2045	37.81	43.89	7847.56
Mar, 2045	37.60	44.10	7803.46
Apr, 2045	37.39	44.31	7759.16
May, 2045	37.18	44.52	7714.64
Jun, 2045	36.97	44.73	7669.90
Jul, 2045	36.75	44.95	7624.95
Aug, 2045	36.54	45.16	7579.79
Sep, 2045	36.32	45.38	7534.41
Oct, 2045	36.10	45.60	7488.81
Nov, 2045	35.88	45.82	7443.00
Dec, 2045	35.66	46.04	7396.96
Jan, 2046	35.44	46.26	7350.70
Feb, 2046	35.22	46.48	7304.23
Mar, 2046	35.00	46.70	7257.53
Apr, 2046	34.78	46.92	7210.60
May, 2046	34.55	47.15	7163.45
Jun, 2046	34.32	47.38	7116.08
Jul, 2046	34.10	47.60	7068.47
Aug, 2046	33.87	47.83	7020.64
Sep, 2046	33.64	48.06	6972.58
Oct, 2046	33.41	48.29	6924.30
Nov, 2046	33.18	48.52	6875.77
Dec, 2046	32.95	48.75	6827.02
Jan, 2047	32.71	48.99	6778.03
Feb, 2047	32.48	49.22	6728.81
Mar, 2047	32.24	49.46	6679.35
Apr, 2047	32.01	49.69	6629.66
May, 2047	31.77	49.93	6579.73
Jun, 2047	31.53	50.17	6529.55
Jul, 2047	31.29	50.41	6479.14
Aug, 2047	31.05	50.65	6428.49
Sep, 2047	30.80	50.90	6377.59
Oct, 2047	30.56	51.14	6326.45
Nov, 2047	30.31	51.39	6275.06
Dec, 2047	30.07	51.63	6223.43
Jan, 2048	29.82	51.88	6171.55
Feb, 2048	29.57	52.13	6119.42
Mar, 2048	29.32	52.38	6067.05
Apr, 2048	29.07	52.63	6014.42
May, 2048	28.82	52.88	5961.54
Jun, 2048	28.57	53.13	5908.40
Jul, 2048	28.31	53.39	5855.01
Aug, 2048	28.06	53.64	5801.37
Sep, 2048	27.80	53.90	5747.47
Oct, 2048	27.54	54.16	5693.31
Nov, 2048	27.28	54.42	5638.89
Dec, 2048	27.02	54.68	5584.21
Jan, 2049	26.76	54.94	5529.27
Feb, 2049	26.49	55.21	5474.06
Mar, 2049	26.23	55.47	5418.59
Apr, 2049	25.96	55.74	5362.85
May, 2049	25.70	56.00	5306.85
Jun, 2049	25.43	56.27	5250.58
Jul, 2049	25.16	56.54	5194.04
Aug, 2049	24.89	56.81	5137.23
Sep, 2049	24.62	57.08	5080.14
Oct, 2049	24.34	57.36	5022.78
Nov, 2049	24.07	57.63	4965.15
Dec, 2049	23.79	57.91	4907.24
Jan, 2050	23.51	58.19	4849.06
Feb, 2050	23.24	58.46	4790.59
Mar, 2050	22.95	58.75	4731.85
Apr, 2050	22.67	59.03	4672.82
May, 2050	22.39	59.31	4613.51
Jun, 2050	22.11	59.59	4553.92
Jul, 2050	21.82	59.88	4494.04
Aug, 2050	21.53	60.17	4433.87
Sep, 2050	21.25	60.45	4373.42
Oct, 2050	20.96	60.74	4312.67
Nov, 2050	20.66	61.04	4251.64
Dec, 2050	20.37	61.33	4190.31
Jan, 2051	20.08	61.62	4128.69
Feb, 2051	19.78	61.92	4066.77
Mar, 2051	19.49	62.21	4004.56
Apr, 2051	19.19	62.51	3942.05
May, 2051	18.89	62.81	3879.24
Jun, 2051	18.59	63.11	3816.13
Jul, 2051	18.29	63.41	3752.71
Aug, 2051	17.98	63.72	3688.99
Sep, 2051	17.68	64.02	3624.97
Oct, 2051	17.37	64.33	3560.64
Nov, 2051	17.06	64.64	3496.00
Dec, 2051	16.75	64.95	3431.05
Jan, 2052	16.44	65.26	3365.79
Feb, 2052	16.13	65.57	3300.22
Mar, 2052	15.81	65.89	3234.33
Apr, 2052	15.50	66.20	3168.13
May, 2052	15.18	66.52	3101.61
Jun, 2052	14.86	66.84	3034.77
Jul, 2052	14.54	67.16	2967.62
Aug, 2052	14.22	67.48	2900.14
Sep, 2052	13.90	67.80	2832.33
Oct, 2052	13.57	68.13	2764.20
Nov, 2052	13.25	68.45	2695.75
Dec, 2052	12.92	68.78	2626.97
Jan, 2053	12.59	69.11	2557.85
Feb, 2053	12.26	69.44	2488.41
Mar, 2053	11.92	69.78	2418.63
Apr, 2053	11.59	70.11	2348.52
May, 2053	11.25	70.45	2278.08
Jun, 2053	10.92	70.78	2207.29
Jul, 2053	10.58	71.12	2136.17
Aug, 2053	10.24	71.46	2064.70
Sep, 2053	9.89	71.81	1992.90
Oct, 2053	9.55	72.15	1920.75
Nov, 2053	9.20	72.50	1848.25
Dec, 2053	8.86	72.84	1775.41
Jan, 2054	8.51	73.19	1702.21
Feb, 2054	8.16	73.54	1628.67
Mar, 2054	7.80	73.90	1554.77
Apr, 2054	7.45	74.25	1480.52
May, 2054	7.09	74.61	1405.92
Jun, 2054	6.74	74.96	1330.96
Jul, 2054	6.38	75.32	1255.63
Aug, 2054	6.02	75.68	1179.95
Sep, 2054	5.65	76.05	1103.90
Oct, 2054	5.29	76.41	1027.49
Nov, 2054	4.92	76.78	950.72
Dec, 2054	4.56	77.14	873.57
Jan, 2055	4.19	77.51	796.06
Feb, 2055	3.81	77.89	718.17
Mar, 2055	3.44	78.26	639.91
Apr, 2055	3.07	78.63	561.28
May, 2055	2.69	79.01	482.27
Jun, 2055	2.31	79.39	402.88
Jul, 2055	1.93	79.77	323.11
Aug, 2055	1.55	80.15	242.96
Sep, 2055	1.16	80.54	162.42
Oct, 2055	0.78	80.92	81.50
Nov, 2055	0.39	81.31	0.19