Mortgage Parameters

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

Mortgage Summary

Property Total:	$26,000
Down Payment	$7,800
Mortgage Amount:	$18,200
Mortgage Payment:	$106.21 / month
Estimated Tax:	+ $14.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $120.65 / month
Total Interest Paid:	$20,034.00 over 30 years
Total Tax Paid:	$5,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	87.21	19.00	18181.00
Mar, 2026	87.12	19.09	18161.91
Mar, 2026	174.15	38.27	18142.72
May, 2026	86.93	19.28	18123.45
May, 2026	173.77	38.65	18104.08
Jul, 2026	86.75	19.46	18084.62
Jul, 2026	173.41	39.01	18065.06
Aug, 2026	86.56	19.65	18045.41
Oct, 2026	86.47	19.74	18025.67
Oct, 2026	172.84	39.58	18005.83
Dec, 2026	86.28	19.93	17985.90
Dec, 2026	172.46	39.96	17965.87
Jan, 2027	86.09	20.12	17945.75
Mar, 2027	85.99	20.22	17925.53
Mar, 2027	171.88	40.54	17905.21
May, 2027	85.80	20.41	17884.80
May, 2027	171.50	40.92	17864.29
Jul, 2027	85.60	20.61	17843.68
Jul, 2027	171.10	41.32	17822.97
Aug, 2027	85.40	20.81	17802.16
Oct, 2027	85.30	20.91	17781.25
Oct, 2027	170.50	41.92	17760.24
Dec, 2027	85.10	21.11	17739.13
Dec, 2027	170.10	42.32	17717.92
Jan, 2028	84.90	21.31	17696.61
Mar, 2028	84.80	21.41	17675.20
Mar, 2028	169.49	42.93	17653.68
May, 2028	84.59	21.62	17632.06
May, 2028	169.08	43.34	17610.34
Jul, 2028	84.38	21.83	17588.51
Jul, 2028	168.66	43.76	17566.58
Aug, 2028	84.17	22.04	17544.54
Oct, 2028	84.07	22.14	17522.40
Oct, 2028	168.03	44.39	17500.15
Dec, 2028	83.85	22.36	17477.80
Dec, 2028	167.60	44.82	17455.34
Jan, 2029	83.64	22.57	17432.77
Mar, 2029	83.53	22.68	17410.09
Mar, 2029	166.95	45.47	17387.30
May, 2029	83.31	22.90	17364.41
May, 2029	166.51	45.91	17341.40
Jul, 2029	83.09	23.12	17318.28
Jul, 2029	166.07	46.35	17295.06
Aug, 2029	82.87	23.34	17271.72
Oct, 2029	82.76	23.45	17248.27
Oct, 2029	165.41	47.01	17224.71
Dec, 2029	82.54	23.67	17201.03
Dec, 2029	164.96	47.46	17177.25
Jan, 2030	82.31	23.90	17153.34
Mar, 2030	82.19	24.02	17129.33
Mar, 2030	164.27	48.15	17105.19
May, 2030	81.96	24.25	17080.95
May, 2030	163.81	48.61	17056.58
Jul, 2030	81.73	24.48	17032.10
Jul, 2030	163.34	49.08	17007.50
Aug, 2030	81.49	24.72	16982.79
Oct, 2030	81.38	24.83	16957.95
Oct, 2030	162.64	49.78	16933.00
Dec, 2030	81.14	25.07	16907.93
Dec, 2030	162.16	50.26	16882.74
Jan, 2031	80.90	25.31	16857.42
Mar, 2031	80.78	25.43	16831.99
Mar, 2031	161.43	50.99	16806.43
May, 2031	80.53	25.68	16780.75
May, 2031	160.94	51.48	16754.95
Jul, 2031	80.28	25.93	16729.02
Jul, 2031	160.44	51.98	16702.97
Aug, 2031	80.04	26.17	16676.80
Oct, 2031	79.91	26.30	16650.50
Oct, 2031	159.69	52.73	16624.07
Dec, 2031	79.66	26.55	16597.52
Dec, 2031	159.19	53.23	16570.84
Jan, 2032	79.40	26.81	16544.03
Mar, 2032	79.27	26.94	16517.09
Mar, 2032	158.41	54.01	16490.03
May, 2032	79.01	27.20	16462.83
May, 2032	157.89	54.53	16435.51
Jul, 2032	78.75	27.46	16408.05
Jul, 2032	157.37	55.05	16380.46
Aug, 2032	78.49	27.72	16352.74
Oct, 2032	78.36	27.85	16324.89
Oct, 2032	156.58	55.84	16296.90
Dec, 2032	78.09	28.12	16268.78
Dec, 2032	156.04	56.38	16240.53
Jan, 2033	77.82	28.39	16212.14
Mar, 2033	77.68	28.53	16183.61
Mar, 2033	155.23	57.19	16154.95
May, 2033	77.41	28.80	16126.14
May, 2033	154.68	57.74	16097.21
Jul, 2033	77.13	29.08	16068.13
Jul, 2033	154.12	58.30	16038.91
Aug, 2033	76.85	29.36	16009.55
Oct, 2033	76.71	29.50	15980.06
Oct, 2033	153.28	59.14	15950.42
Dec, 2033	76.43	29.78	15920.64
Dec, 2033	152.72	59.70	15890.71
Jan, 2034	76.14	30.07	15860.65
Mar, 2034	76.00	30.21	15830.44
Mar, 2034	151.85	60.57	15800.08
May, 2034	75.71	30.50	15769.58
May, 2034	151.27	61.15	15738.93
Jul, 2034	75.42	30.79	15708.14
Jul, 2034	150.69	61.73	15677.19
Aug, 2034	75.12	31.09	15646.10
Oct, 2034	74.97	31.24	15614.87
Oct, 2034	149.79	62.63	15583.48
Dec, 2034	74.67	31.54	15551.94
Dec, 2034	149.19	63.23	15520.25
Jan, 2035	74.37	31.84	15488.41
Mar, 2035	74.22	31.99	15456.41
Mar, 2035	148.28	64.14	15424.26
May, 2035	73.91	32.30	15391.96
May, 2035	147.66	64.76	15359.50
Jul, 2035	73.60	32.61	15326.89
Jul, 2035	147.04	65.38	15294.12
Aug, 2035	73.28	32.93	15261.20
Oct, 2035	73.13	33.08	15228.11
Oct, 2035	146.10	66.32	15194.87
Dec, 2035	72.81	33.40	15161.47
Dec, 2035	145.46	66.96	15127.91
Jan, 2036	72.49	33.72	15094.19
Mar, 2036	72.33	33.88	15060.30
Mar, 2036	144.49	67.93	15026.26
May, 2036	72.00	34.21	14992.05
May, 2036	143.84	68.58	14957.67
Jul, 2036	71.67	34.54	14923.14
Jul, 2036	143.18	69.24	14888.43
Aug, 2036	71.34	34.87	14853.56
Oct, 2036	71.17	35.04	14818.53
Oct, 2036	142.18	70.24	14783.32
Dec, 2036	70.84	35.37	14747.95
Dec, 2036	141.51	70.91	14712.41
Jan, 2037	70.50	35.71	14676.69
Mar, 2037	70.33	35.88	14640.81
Mar, 2037	140.48	71.94	14604.75
May, 2037	69.98	36.23	14568.52
May, 2037	139.79	72.63	14532.12
Jul, 2037	69.63	36.58	14495.55
Jul, 2037	139.09	73.33	14458.79
Aug, 2037	69.28	36.93	14421.86
Oct, 2037	69.10	37.11	14384.76
Oct, 2037	138.03	74.39	14347.48
Dec, 2037	68.75	37.46	14310.02
Dec, 2037	137.32	75.10	14272.37
Jan, 2038	68.39	37.82	14234.55
Mar, 2038	68.21	38.00	14196.55
Mar, 2038	136.24	76.18	14158.36
May, 2038	67.84	38.37	14120.00
May, 2038	135.50	76.92	14081.45
Jul, 2038	67.47	38.74	14042.71
Jul, 2038	134.76	77.66	14003.79
Aug, 2038	67.10	39.11	13964.68
Oct, 2038	66.91	39.30	13925.38
Oct, 2038	133.64	78.78	13885.90
Dec, 2038	66.54	39.67	13846.22
Dec, 2038	132.89	79.53	13806.36
Jan, 2039	66.16	40.05	13766.31
Mar, 2039	65.96	40.25	13726.06
Mar, 2039	131.73	80.69	13685.62
May, 2039	65.58	40.63	13644.99
May, 2039	130.96	81.46	13604.16
Jul, 2039	65.19	41.02	13563.14
Jul, 2039	130.18	82.24	13521.92
Aug, 2039	64.79	41.42	13480.50
Oct, 2039	64.59	41.62	13438.88
Oct, 2039	128.98	83.44	13397.07
Dec, 2039	64.19	42.02	13355.05
Dec, 2039	128.18	84.24	13312.84
Jan, 2040	63.79	42.42	13270.42
Mar, 2040	63.59	42.62	13227.79
Mar, 2040	126.97	85.45	13184.97
May, 2040	63.18	43.03	13141.93
May, 2040	126.15	86.27	13098.70
Jul, 2040	62.76	43.45	13055.25
Jul, 2040	125.32	87.10	13011.60
Aug, 2040	62.35	43.86	12967.73
Oct, 2040	62.14	44.07	12923.66
Oct, 2040	124.07	88.35	12879.38
Dec, 2040	61.71	44.50	12834.88
Dec, 2040	123.21	89.21	12790.17
Jan, 2041	61.29	44.92	12745.25
Mar, 2041	61.07	45.14	12700.11
Mar, 2041	121.92	90.50	12654.75
May, 2041	60.64	45.57	12609.18
May, 2041	121.06	91.36	12563.39
Jul, 2041	60.20	46.01	12517.38
Jul, 2041	120.18	92.24	12471.15
Aug, 2041	59.76	46.45	12424.70
Oct, 2041	59.54	46.67	12378.02
Oct, 2041	118.85	93.57	12331.12
Dec, 2041	59.09	47.12	12284.00
Dec, 2041	117.95	94.47	12236.65
Jan, 2042	58.63	47.58	12189.07
Mar, 2042	58.41	47.80	12141.27
Mar, 2042	116.59	95.83	12093.24
May, 2042	57.95	48.26	12044.97
May, 2042	115.67	96.75	11996.48
Jul, 2042	57.48	48.73	11947.75
Jul, 2042	114.73	97.69	11898.79
Aug, 2042	57.02	49.19	11849.60
Oct, 2042	56.78	49.43	11800.17
Oct, 2042	113.32	99.10	11750.50
Dec, 2042	56.30	49.91	11700.59
Dec, 2042	112.37	100.05	11650.45
Jan, 2043	55.83	50.38	11600.06
Mar, 2043	55.58	50.63	11549.44
Mar, 2043	110.92	101.50	11498.57
May, 2043	55.10	51.11	11447.46
May, 2043	109.95	102.47	11396.10
Jul, 2043	54.61	51.60	11344.49
Jul, 2043	108.97	103.45	11292.64
Aug, 2043	54.11	52.10	11240.54
Oct, 2043	53.86	52.35	11188.19
Oct, 2043	107.47	104.95	11135.59
Dec, 2043	53.36	52.85	11082.74
Dec, 2043	106.46	105.96	11029.64
Jan, 2044	52.85	53.36	10976.28
Mar, 2044	52.59	53.62	10922.66
Mar, 2044	104.93	107.49	10868.79
May, 2044	52.08	54.13	10814.66
May, 2044	103.90	108.52	10760.27
Jul, 2044	51.56	54.65	10705.62
Jul, 2044	102.86	109.56	10650.71
Aug, 2044	51.03	55.18	10595.53
Oct, 2044	50.77	55.44	10540.09
Oct, 2044	101.27	111.15	10484.39
Dec, 2044	50.24	55.97	10428.41
Dec, 2044	100.21	112.21	10372.17
Jan, 2045	49.70	56.51	10315.66
Mar, 2045	49.43	56.78	10258.88
Mar, 2045	98.59	113.83	10201.83
May, 2045	48.88	57.33	10144.50
May, 2045	97.49	114.93	10086.90
Jul, 2045	48.33	57.88	10029.03
Jul, 2045	96.39	116.03	9970.87
Aug, 2045	47.78	58.43	9912.44
Oct, 2045	47.50	58.71	9853.73
Oct, 2045	94.72	117.70	9794.73
Dec, 2045	46.93	59.28	9735.46
Dec, 2045	93.58	118.84	9675.89
Jan, 2046	46.36	59.85	9616.05
Mar, 2046	46.08	60.13	9555.92
Mar, 2046	91.87	120.55	9495.49
May, 2046	45.50	60.71	9434.78
May, 2046	90.71	121.71	9373.78
Jul, 2046	44.92	61.29	9312.49
Jul, 2046	89.54	122.88	9250.90
Aug, 2046	44.33	61.88	9189.02
Oct, 2046	44.03	62.18	9126.84
Oct, 2046	87.76	124.66	9064.36
Dec, 2046	43.43	62.78	9001.58
Dec, 2046	86.56	125.86	8938.51
Jan, 2047	42.83	63.38	8875.13
Mar, 2047	42.53	63.68	8811.44
Mar, 2047	84.75	127.67	8747.45
May, 2047	41.91	64.30	8683.16
May, 2047	83.52	128.90	8618.56
Jul, 2047	41.30	64.91	8553.64
Jul, 2047	82.29	130.13	8488.42
Aug, 2047	40.67	65.54	8422.88
Oct, 2047	40.36	65.85	8357.03
Oct, 2047	80.40	132.02	8290.87
Dec, 2047	39.73	66.48	8224.38
Dec, 2047	79.14	133.28	8157.58
Jan, 2048	39.09	67.12	8090.46
Mar, 2048	38.77	67.44	8023.02
Mar, 2048	77.21	135.21	7955.25
May, 2048	38.12	68.09	7887.16
May, 2048	75.91	136.51	7818.74
Jul, 2048	37.46	68.75	7750.00
Jul, 2048	74.60	137.82	7680.92
Aug, 2048	36.80	69.41	7611.52
Oct, 2048	36.47	69.74	7541.78
Oct, 2048	72.61	139.81	7471.71
Dec, 2048	35.80	70.41	7401.30
Dec, 2048	71.26	141.16	7330.55
Jan, 2049	35.13	71.08	7259.47
Mar, 2049	34.78	71.43	7188.04
Mar, 2049	69.22	143.20	7116.28
May, 2049	34.10	72.11	7044.17
May, 2049	67.85	144.57	6971.71
Jul, 2049	33.41	72.80	6898.91
Jul, 2049	66.47	145.95	6825.75
Aug, 2049	32.71	73.50	6752.25
Oct, 2049	32.35	73.86	6678.39
Oct, 2049	64.35	148.07	6604.18
Dec, 2049	31.65	74.56	6529.62
Dec, 2049	62.94	149.48	6454.70
Jan, 2050	30.93	75.28	6379.42
Mar, 2050	30.57	75.64	6303.77
Mar, 2050	60.78	151.64	6227.77
May, 2050	29.84	76.37	6151.40
May, 2050	59.32	153.10	6074.67
Jul, 2050	29.11	77.10	5997.56
Jul, 2050	57.85	154.57	5920.09
Aug, 2050	28.37	77.84	5842.25
Oct, 2050	27.99	78.22	5764.03
Oct, 2050	55.61	156.81	5685.44
Dec, 2050	27.24	78.97	5606.48
Dec, 2050	54.10	158.32	5527.13
Jan, 2051	26.48	79.73	5447.40
Mar, 2051	26.10	80.11	5367.30
Mar, 2051	51.82	160.60	5286.81
May, 2051	25.33	80.88	5205.93
May, 2051	50.28	162.14	5124.66
Jul, 2051	24.56	81.65	5043.01
Jul, 2051	48.72	163.70	4960.96
Aug, 2051	23.77	82.44	4878.52
Oct, 2051	23.38	82.83	4795.69
Oct, 2051	46.36	166.06	4712.46
Dec, 2051	22.58	83.63	4628.83
Dec, 2051	44.76	167.66	4544.80
Jan, 2052	21.78	84.43	4460.37
Mar, 2052	21.37	84.84	4375.53
Mar, 2052	42.34	170.08	4290.29
May, 2052	20.56	85.65	4204.63
May, 2052	40.71	171.71	4118.57
Jul, 2052	19.73	86.48	4032.10
Jul, 2052	39.05	173.37	3945.21
Aug, 2052	18.90	87.31	3857.90
Oct, 2052	18.49	87.72	3770.18
Oct, 2052	36.56	175.86	3682.03
Dec, 2052	17.64	88.57	3593.46
Dec, 2052	34.86	177.56	3504.47
Jan, 2053	16.79	89.42	3415.06
Mar, 2053	16.36	89.85	3325.21
Mar, 2053	32.29	180.13	3234.93
May, 2053	15.50	90.71	3144.22
May, 2053	30.57	181.85	3053.08
Jul, 2053	14.63	91.58	2961.50
Jul, 2053	28.82	183.60	2869.48
Aug, 2053	13.75	92.46	2777.02
Oct, 2053	13.31	92.90	2684.12
Oct, 2053	26.17	186.25	2590.77
Dec, 2053	12.41	93.80	2496.97
Dec, 2053	24.37	188.05	2402.73
Jan, 2054	11.51	94.70	2308.03
Mar, 2054	11.06	95.15	2212.88
Mar, 2054	21.66	190.76	2117.27
May, 2054	10.15	96.06	2021.21
May, 2054	19.83	192.59	1924.68
Jul, 2054	9.22	96.99	1827.69
Jul, 2054	17.98	194.44	1730.24
Aug, 2054	8.29	97.92	1632.32
Oct, 2054	7.82	98.39	1533.93
Oct, 2054	15.17	197.25	1435.07
Dec, 2054	6.88	99.33	1335.74
Dec, 2054	13.28	199.14	1235.93
Jan, 2055	5.92	100.29	1135.64
Mar, 2055	5.44	100.77	1034.87
Mar, 2055	10.40	202.02	933.62
May, 2055	4.47	101.74	831.89
May, 2055	8.46	203.96	729.66
Jul, 2055	3.50	102.71	626.95
Jul, 2055	6.50	205.92	523.74
Aug, 2055	2.51	103.70	420.04
Oct, 2055	2.01	104.20	315.85
Oct, 2055	3.52	208.90	211.15
Dec, 2055	1.01	105.20	105.95
Dec, 2055	1.52	210.90	0.25