Mortgage Parameters

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

Mortgage Summary

Property Total:	$91,800
Down Payment	$27,540
Mortgage Amount:	$64,260
Mortgage Payment:	$375.00 / month
Estimated Tax:	+ $51.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $426.00 / month
Total Interest Paid:	$70,740.00 over 30 years
Total Tax Paid:	$18,360.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	307.91	67.09	64192.91
Mar, 2026	307.59	67.41	64125.50
Mar, 2026	614.86	135.14	64057.77
May, 2026	306.94	68.06	63989.72
May, 2026	613.56	136.44	63921.33
Jul, 2026	306.29	68.71	63852.62
Jul, 2026	612.25	137.75	63783.58
Aug, 2026	305.63	69.37	63714.21
Oct, 2026	305.30	69.70	63644.51
Oct, 2026	610.26	139.74	63574.47
Dec, 2026	304.63	70.37	63504.10
Dec, 2026	608.92	141.08	63433.39
Jan, 2027	303.95	71.05	63362.34
Mar, 2027	303.61	71.39	63290.95
Mar, 2027	606.88	143.12	63219.22
May, 2027	302.93	72.07	63147.15
May, 2027	605.51	144.49	63074.73
Jul, 2027	302.23	72.77	63001.96
Jul, 2027	604.11	145.89	62928.85
Aug, 2027	301.53	73.47	62855.38
Oct, 2027	301.18	73.82	62781.56
Oct, 2027	602.01	147.99	62707.39
Dec, 2027	300.47	74.53	62632.86
Dec, 2027	600.59	149.41	62557.98
Jan, 2028	299.76	75.24	62482.74
Mar, 2028	299.40	75.60	62407.13
Mar, 2028	598.43	151.57	62331.17
May, 2028	298.67	76.33	62254.84
May, 2028	596.97	153.03	62178.14
Jul, 2028	297.94	77.06	62101.08
Jul, 2028	595.51	154.49	62023.65
Aug, 2028	297.20	77.80	61945.84
Oct, 2028	296.82	78.18	61867.67
Oct, 2028	593.27	156.73	61789.12
Dec, 2028	296.07	78.93	61710.19
Dec, 2028	591.76	158.24	61630.88
Jan, 2029	295.31	79.69	61551.20
Mar, 2029	294.93	80.07	61471.13
Mar, 2029	589.48	160.52	61390.68
May, 2029	294.16	80.84	61309.84
May, 2029	587.94	162.06	61228.62
Jul, 2029	293.39	81.61	61147.01
Jul, 2029	586.39	163.61	61065.00
Aug, 2029	292.60	82.40	60982.61
Oct, 2029	292.21	82.79	60899.81
Oct, 2029	584.02	165.98	60816.63
Dec, 2029	291.41	83.59	60733.04
Dec, 2029	582.42	167.58	60649.05
Jan, 2030	290.61	84.39	60564.66
Mar, 2030	290.21	84.79	60479.87
Mar, 2030	580.01	169.99	60394.67
May, 2030	289.39	85.61	60309.06
May, 2030	578.37	171.63	60223.04
Jul, 2030	288.57	86.43	60136.61
Jul, 2030	576.72	173.28	60049.76
Aug, 2030	287.74	87.26	59962.50
Oct, 2030	287.32	87.68	59874.82
Oct, 2030	574.22	175.78	59786.72
Dec, 2030	286.48	88.52	59698.20
Dec, 2030	572.53	177.47	59609.25
Jan, 2031	285.63	89.37	59519.88
Mar, 2031	285.20	89.80	59430.08
Mar, 2031	569.97	180.03	59339.85
May, 2031	284.34	90.66	59249.19
May, 2031	568.24	181.76	59158.09
Jul, 2031	283.47	91.53	59066.55
Jul, 2031	566.50	183.50	58974.58
Aug, 2031	282.59	92.41	58882.17
Oct, 2031	282.14	92.86	58789.31
Oct, 2031	563.84	186.16	58696.01
Dec, 2031	281.25	93.75	58602.26
Dec, 2031	562.05	187.95	58508.06
Jan, 2032	280.35	94.65	58413.42
Mar, 2032	279.90	95.10	58318.31
Mar, 2032	559.34	190.66	58222.76
May, 2032	278.98	96.02	58126.74
May, 2032	557.50	192.50	58030.26
Jul, 2032	278.06	96.94	57933.32
Jul, 2032	555.66	194.34	57835.92
Aug, 2032	277.13	97.87	57738.05
Oct, 2032	276.66	98.34	57639.71
Oct, 2032	552.85	197.15	57540.90
Dec, 2032	275.72	99.28	57441.62
Dec, 2032	550.96	199.04	57341.86
Jan, 2033	274.76	100.24	57241.63
Mar, 2033	274.28	100.72	57140.91
Mar, 2033	548.08	201.92	57039.71
May, 2033	273.32	101.68	56938.02
May, 2033	546.15	203.85	56835.85
Jul, 2033	272.34	102.66	56733.19
Jul, 2033	544.19	205.81	56630.04
Aug, 2033	271.35	103.65	56526.39
Oct, 2033	270.86	104.14	56422.24
Oct, 2033	541.22	208.78	56317.60
Dec, 2033	269.86	105.14	56212.46
Dec, 2033	539.21	210.79	56106.81
Jan, 2034	268.85	106.15	56000.65
Mar, 2034	268.34	106.66	55893.99
Mar, 2034	536.17	213.83	55786.81
May, 2034	267.31	107.69	55679.13
May, 2034	534.11	215.89	55570.92
Jul, 2034	266.28	108.72	55462.20
Jul, 2034	532.04	217.96	55352.96
Aug, 2034	265.23	109.77	55243.19
Oct, 2034	264.71	110.29	55132.90
Oct, 2034	528.89	221.11	55022.07
Dec, 2034	263.65	111.35	54910.72
Dec, 2034	526.76	223.24	54798.84
Jan, 2035	262.58	112.42	54686.41
Mar, 2035	262.04	112.96	54573.45
Mar, 2035	523.54	226.46	54459.95
May, 2035	260.95	114.05	54345.90
May, 2035	521.36	228.64	54231.31
Jul, 2035	259.86	115.14	54116.17
Jul, 2035	519.17	230.83	54000.48
Aug, 2035	258.75	116.25	53884.23
Oct, 2035	258.20	116.80	53767.42
Oct, 2035	515.84	234.16	53650.06
Dec, 2035	257.07	117.93	53532.13
Dec, 2035	513.58	236.42	53413.64
Jan, 2036	255.94	119.06	53294.58
Mar, 2036	255.37	119.63	53174.95
Mar, 2036	510.17	239.83	53054.75
May, 2036	254.22	120.78	52933.97
May, 2036	507.86	242.14	52812.61
Jul, 2036	253.06	121.94	52690.67
Jul, 2036	505.54	244.46	52568.15
Aug, 2036	251.89	123.11	52445.04
Oct, 2036	251.30	123.70	52321.34
Oct, 2036	502.01	247.99	52197.04
Dec, 2036	250.11	124.89	52072.15
Dec, 2036	499.62	250.38	51946.66
Jan, 2037	248.91	126.09	51820.58
Mar, 2037	248.31	126.69	51693.88
Mar, 2037	496.01	253.99	51566.58
May, 2037	247.09	127.91	51438.67
May, 2037	493.57	256.43	51310.15
Jul, 2037	245.86	129.14	51181.01
Jul, 2037	491.10	258.90	51051.25
Aug, 2037	244.62	130.38	50920.87
Oct, 2037	244.00	131.00	50789.87
Oct, 2037	487.37	262.63	50658.24
Dec, 2037	242.74	132.26	50525.97
Dec, 2037	484.84	265.16	50393.08
Jan, 2038	241.47	133.53	50259.55
Mar, 2038	240.83	134.17	50125.37
Mar, 2038	481.01	268.99	49990.56
May, 2038	239.54	135.46	49855.09
May, 2038	478.43	271.57	49718.98
Jul, 2038	238.24	136.76	49582.22
Jul, 2038	475.82	274.18	49444.80
Aug, 2038	236.92	138.08	49306.72
Oct, 2038	236.26	138.74	49167.99
Oct, 2038	471.86	278.14	49028.58
Dec, 2038	234.93	140.07	48888.51
Dec, 2038	469.19	280.81	48747.77
Jan, 2039	233.58	141.42	48606.35
Mar, 2039	232.91	142.09	48464.26
Mar, 2039	465.13	284.87	48321.48
May, 2039	231.54	143.46	48178.02
May, 2039	462.39	287.61	48033.88
Jul, 2039	230.16	144.84	47889.04
Jul, 2039	459.63	290.37	47743.51
Aug, 2039	228.77	146.23	47597.28
Oct, 2039	228.07	146.93	47450.35
Oct, 2039	455.44	294.56	47302.71
Dec, 2039	226.66	148.34	47154.37
Dec, 2039	452.61	297.39	47005.32
Jan, 2040	225.23	149.77	46855.55
Mar, 2040	224.52	150.48	46705.07
Mar, 2040	448.32	301.68	46553.87
May, 2040	223.07	151.93	46401.94
May, 2040	445.41	304.59	46249.28
Jul, 2040	221.61	153.39	46095.89
Jul, 2040	442.49	307.51	45941.77
Aug, 2040	220.14	154.86	45786.90
Oct, 2040	219.40	155.60	45631.30
Oct, 2040	438.05	311.95	45474.95
Dec, 2040	217.90	157.10	45317.85
Dec, 2040	435.05	314.95	45160.00
Jan, 2041	216.39	158.61	45001.39
Mar, 2041	215.63	159.37	44842.02
Mar, 2041	430.50	319.50	44681.89
May, 2041	214.10	160.90	44520.99
May, 2041	427.43	322.57	44359.32
Jul, 2041	212.56	162.44	44196.87
Jul, 2041	424.34	325.66	44033.65
Aug, 2041	210.99	164.01	43869.65
Oct, 2041	210.21	164.79	43704.85
Oct, 2041	419.63	330.37	43539.27
Dec, 2041	208.63	166.37	43372.90
Dec, 2041	416.46	333.54	43205.73
Jan, 2042	207.03	167.97	43037.76
Mar, 2042	206.22	168.78	42868.98
Mar, 2042	411.63	338.37	42699.39
May, 2042	204.60	170.40	42528.99
May, 2042	408.38	341.62	42357.78
Jul, 2042	202.96	172.04	42185.74
Jul, 2042	405.10	344.90	42012.88
Aug, 2042	201.31	173.69	41839.19
Oct, 2042	200.48	174.52	41664.67
Oct, 2042	400.12	349.88	41489.32
Dec, 2042	198.80	176.20	41313.12
Dec, 2042	396.76	353.24	41136.08
Jan, 2043	197.11	177.89	40958.19
Mar, 2043	196.26	178.74	40779.45
Mar, 2043	391.66	358.34	40599.85
May, 2043	194.54	180.46	40419.39
May, 2043	388.22	361.78	40238.07
Jul, 2043	192.81	182.19	40055.87
Jul, 2043	384.74	365.26	39872.81
Aug, 2043	191.06	183.94	39688.86
Oct, 2043	190.18	184.82	39504.04
Oct, 2043	379.47	370.53	39318.33
Dec, 2043	188.40	186.60	39131.73
Dec, 2043	375.91	374.09	38944.24
Jan, 2044	186.61	188.39	38755.84
Mar, 2044	185.71	189.29	38566.55
Mar, 2044	370.51	379.49	38376.35
May, 2044	183.89	191.11	38185.23
May, 2044	366.86	383.14	37993.21
Jul, 2044	182.05	192.95	37800.26
Jul, 2044	363.18	386.82	37606.38
Aug, 2044	180.20	194.80	37411.58
Oct, 2044	179.26	195.74	37215.84
Oct, 2044	357.59	392.41	37019.17
Dec, 2044	177.38	197.62	36821.55
Dec, 2044	353.82	396.18	36622.99
Jan, 2045	175.49	199.51	36423.48
Mar, 2045	174.53	200.47	36223.00
Mar, 2045	348.10	401.90	36021.57
May, 2045	172.60	202.40	35819.18
May, 2045	344.23	405.77	35615.81
Jul, 2045	170.66	204.34	35411.47
Jul, 2045	340.34	409.66	35206.15
Aug, 2045	168.70	206.30	34999.84
Oct, 2045	167.71	207.29	34792.55
Oct, 2045	334.42	415.58	34584.27
Dec, 2045	165.72	209.28	34374.98
Dec, 2045	330.43	419.57	34164.70
Jan, 2046	163.71	211.29	33953.40
Mar, 2046	162.69	212.31	33741.10
Mar, 2046	324.37	425.63	33527.77
May, 2046	160.65	214.35	33313.43
May, 2046	320.28	429.72	33098.05
Jul, 2046	158.59	216.41	32881.65
Jul, 2046	316.15	433.85	32664.21
Aug, 2046	156.52	218.48	32445.72
Oct, 2046	155.47	219.53	32226.19
Oct, 2046	309.89	440.11	32005.61
Dec, 2046	153.36	221.64	31783.97
Dec, 2046	305.66	444.34	31561.27
Jan, 2047	151.23	223.77	31337.50
Mar, 2047	150.16	224.84	31112.66
Mar, 2047	299.24	450.76	30886.74
May, 2047	148.00	227.00	30659.74
May, 2047	294.91	455.09	30431.65
Jul, 2047	145.82	229.18	30202.47
Jul, 2047	290.54	459.46	29972.19
Aug, 2047	143.62	231.38	29740.80
Oct, 2047	142.51	232.49	29508.31
Oct, 2047	283.90	466.10	29274.70
Dec, 2047	140.27	234.73	29039.98
Dec, 2047	279.42	470.58	28804.13
Jan, 2048	138.02	236.98	28567.15
Mar, 2048	136.88	238.12	28329.03
Mar, 2048	272.62	477.38	28089.78
May, 2048	134.60	240.40	27849.37
May, 2048	268.04	481.96	27607.82
Jul, 2048	132.29	242.71	27365.11
Jul, 2048	263.41	486.59	27121.23
Aug, 2048	129.96	245.04	26876.19
Oct, 2048	128.78	246.22	26629.97
Oct, 2048	256.38	493.62	26382.57
Dec, 2048	126.42	248.58	26133.99
Dec, 2048	251.65	498.35	25884.21
Jan, 2049	124.03	250.97	25633.24
Mar, 2049	122.83	252.17	25381.07
Mar, 2049	244.45	505.55	25127.68
May, 2049	120.40	254.60	24873.09
May, 2049	239.58	510.42	24617.27
Jul, 2049	117.96	257.04	24360.23
Jul, 2049	234.69	515.31	24101.95
Aug, 2049	115.49	259.51	23842.44
Oct, 2049	114.25	260.75	23581.69
Oct, 2049	227.25	522.75	23319.68
Dec, 2049	111.74	263.26	23056.42
Dec, 2049	222.22	527.78	22791.90
Jan, 2050	109.21	265.79	22526.11
Mar, 2050	107.94	267.06	22259.05
Mar, 2050	214.60	535.40	21990.71
May, 2050	105.37	269.63	21721.08
May, 2050	209.45	540.55	21450.16
Jul, 2050	102.78	272.22	21177.94
Jul, 2050	204.26	545.74	20904.42
Aug, 2050	100.17	274.83	20629.59
Oct, 2050	98.85	276.15	20353.44
Oct, 2050	196.38	553.62	20075.97
Dec, 2050	96.20	278.80	19797.16
Dec, 2050	191.06	558.94	19517.02
Jan, 2051	93.52	281.48	19235.54
Mar, 2051	92.17	282.83	18952.71
Mar, 2051	182.99	567.01	18668.53
May, 2051	89.45	285.55	18382.98
May, 2051	177.54	572.46	18096.07
Jul, 2051	86.71	288.29	17807.78
Jul, 2051	172.04	577.96	17518.11
Aug, 2051	83.94	291.06	17227.05
Oct, 2051	82.55	292.45	16934.59
Oct, 2051	163.69	586.31	16640.74
Dec, 2051	79.74	295.26	16345.48
Dec, 2051	158.06	591.94	16048.80
Jan, 2052	76.90	298.10	15750.70
Mar, 2052	75.47	299.53	15451.17
Mar, 2052	149.51	600.49	15150.21
May, 2052	72.59	302.41	14847.80
May, 2052	143.74	606.26	14543.95
Jul, 2052	69.69	305.31	14238.64
Jul, 2052	137.92	612.08	13931.86
Aug, 2052	66.76	308.24	13623.62
Oct, 2052	65.28	309.72	13313.90
Oct, 2052	129.08	620.92	13002.70
Dec, 2052	62.30	312.70	12690.00
Dec, 2052	123.11	626.89	12375.81
Jan, 2053	59.30	315.70	12060.11
Mar, 2053	57.79	317.21	11742.90
Mar, 2053	114.06	635.94	11424.16
May, 2053	54.74	320.26	11103.90
May, 2053	107.95	642.05	10782.11
Jul, 2053	51.66	323.34	10458.78
Jul, 2053	101.77	648.23	10133.89
Aug, 2053	48.56	326.44	9807.45
Oct, 2053	46.99	328.01	9479.44
Oct, 2053	92.41	657.59	9149.86
Dec, 2053	43.84	331.16	8818.71
Dec, 2053	86.10	663.90	8485.96
Jan, 2054	40.66	334.34	8151.63
Mar, 2054	39.06	335.94	7815.69
Mar, 2054	76.51	673.49	7478.14
May, 2054	35.83	339.17	7138.97
May, 2054	70.04	679.96	6798.18
Jul, 2054	32.57	342.43	6455.75
Jul, 2054	63.50	686.50	6111.68
Aug, 2054	29.29	345.71	5765.97
Oct, 2054	27.63	347.37	5418.60
Oct, 2054	53.59	696.41	5069.56
Dec, 2054	24.29	350.71	4718.85
Dec, 2054	46.90	703.10	4366.47
Jan, 2055	20.92	354.08	4012.39
Mar, 2055	19.23	355.77	3656.61
Mar, 2055	36.75	713.25	3299.14
May, 2055	15.81	359.19	2939.94
May, 2055	29.90	720.10	2579.03
Jul, 2055	12.36	362.64	2216.39
Jul, 2055	22.98	727.02	1852.01
Aug, 2055	8.87	366.13	1485.88
Oct, 2055	7.12	367.88	1118.00
Oct, 2055	12.48	737.52	748.36
Dec, 2055	3.59	371.41	376.95
Dec, 2055	5.40	744.60	3.75