Mortgage Parameters

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

Mortgage Summary

Property Total:	$66,666
Down Payment	$20,000
Mortgage Amount:	$46,666
Mortgage Payment:	$272.33 / month
Estimated Tax:	+ $37.04 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $309.37 / month
Total Interest Paid:	$51,373.80 over 30 years
Total Tax Paid:	$13,333.20 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	223.61	48.72	46617.28
Jan, 2026	223.37	48.96	46568.32
Feb, 2026	223.14	49.19	46519.13
Mar, 2026	222.90	49.43	46469.71
Apr, 2026	222.67	49.66	46420.04
May, 2026	222.43	49.90	46370.14
Jun, 2026	222.19	50.14	46320.00
Jul, 2026	221.95	50.38	46269.62
Aug, 2026	221.71	50.62	46219.00
Sep, 2026	221.47	50.86	46168.14
Oct, 2026	221.22	51.11	46117.03
Nov, 2026	220.98	51.35	46065.68
Dec, 2026	220.73	51.60	46014.08
Jan, 2027	220.48	51.85	45962.23
Feb, 2027	220.24	52.09	45910.14
Mar, 2027	219.99	52.34	45857.80
Apr, 2027	219.74	52.59	45805.20
May, 2027	219.48	52.85	45752.35
Jun, 2027	219.23	53.10	45699.25
Jul, 2027	218.98	53.35	45645.90
Aug, 2027	218.72	53.61	45592.29
Sep, 2027	218.46	53.87	45538.42
Oct, 2027	218.20	54.13	45484.30
Nov, 2027	217.95	54.38	45429.91
Dec, 2027	217.68	54.65	45375.27
Jan, 2028	217.42	54.91	45320.36
Feb, 2028	217.16	55.17	45265.19
Mar, 2028	216.90	55.43	45209.76
Apr, 2028	216.63	55.70	45154.06
May, 2028	216.36	55.97	45098.09
Jun, 2028	216.10	56.23	45041.86
Jul, 2028	215.83	56.50	44985.35
Aug, 2028	215.55	56.78	44928.58
Sep, 2028	215.28	57.05	44871.53
Oct, 2028	215.01	57.32	44814.21
Nov, 2028	214.73	57.60	44756.61
Dec, 2028	214.46	57.87	44698.74
Jan, 2029	214.18	58.15	44640.59
Feb, 2029	213.90	58.43	44582.17
Mar, 2029	213.62	58.71	44523.46
Apr, 2029	213.34	58.99	44464.47
May, 2029	213.06	59.27	44405.20
Jun, 2029	212.77	59.56	44345.64
Jul, 2029	212.49	59.84	44285.80
Aug, 2029	212.20	60.13	44225.68
Sep, 2029	211.91	60.42	44165.26
Oct, 2029	211.63	60.70	44104.56
Nov, 2029	211.33	61.00	44043.56
Dec, 2029	211.04	61.29	43982.27
Jan, 2030	210.75	61.58	43920.69
Feb, 2030	210.45	61.88	43858.81
Mar, 2030	210.16	62.17	43796.64
Apr, 2030	209.86	62.47	43734.17
May, 2030	209.56	62.77	43671.40
Jun, 2030	209.26	63.07	43608.33
Jul, 2030	208.96	63.37	43544.95
Aug, 2030	208.65	63.68	43481.28
Sep, 2030	208.35	63.98	43417.30
Oct, 2030	208.04	64.29	43353.01
Nov, 2030	207.73	64.60	43288.41
Dec, 2030	207.42	64.91	43223.50
Jan, 2031	207.11	65.22	43158.29
Feb, 2031	206.80	65.53	43092.76
Mar, 2031	206.49	65.84	43026.91
Apr, 2031	206.17	66.16	42960.75
May, 2031	205.85	66.48	42894.28
Jun, 2031	205.54	66.79	42827.48
Jul, 2031	205.22	67.11	42760.37
Aug, 2031	204.89	67.44	42692.93
Sep, 2031	204.57	67.76	42625.17
Oct, 2031	204.25	68.08	42557.09
Nov, 2031	203.92	68.41	42488.68
Dec, 2031	203.59	68.74	42419.94
Jan, 2032	203.26	69.07	42350.87
Feb, 2032	202.93	69.40	42281.47
Mar, 2032	202.60	69.73	42211.74
Apr, 2032	202.26	70.07	42141.67
May, 2032	201.93	70.40	42071.27
Jun, 2032	201.59	70.74	42000.53
Jul, 2032	201.25	71.08	41929.46
Aug, 2032	200.91	71.42	41858.04
Sep, 2032	200.57	71.76	41786.28
Oct, 2032	200.23	72.10	41714.17
Nov, 2032	199.88	72.45	41641.72
Dec, 2032	199.53	72.80	41568.93
Jan, 2033	199.18	73.15	41495.78
Feb, 2033	198.83	73.50	41422.29
Mar, 2033	198.48	73.85	41348.44
Apr, 2033	198.13	74.20	41274.24
May, 2033	197.77	74.56	41199.68
Jun, 2033	197.42	74.91	41124.76
Jul, 2033	197.06	75.27	41049.49
Aug, 2033	196.70	75.63	40973.86
Sep, 2033	196.33	76.00	40897.86
Oct, 2033	195.97	76.36	40821.50
Nov, 2033	195.60	76.73	40744.77
Dec, 2033	195.24	77.09	40667.68
Jan, 2034	194.87	77.46	40590.21
Feb, 2034	194.49	77.84	40512.38
Mar, 2034	194.12	78.21	40434.17
Apr, 2034	193.75	78.58	40355.58
May, 2034	193.37	78.96	40276.63
Jun, 2034	192.99	79.34	40197.29
Jul, 2034	192.61	79.72	40117.57
Aug, 2034	192.23	80.10	40037.47
Sep, 2034	191.85	80.48	39956.99
Oct, 2034	191.46	80.87	39876.12
Nov, 2034	191.07	81.26	39794.86
Dec, 2034	190.68	81.65	39713.21
Jan, 2035	190.29	82.04	39631.18
Feb, 2035	189.90	82.43	39548.74
Mar, 2035	189.50	82.83	39465.92
Apr, 2035	189.11	83.22	39382.70
May, 2035	188.71	83.62	39299.08
Jun, 2035	188.31	84.02	39215.05
Jul, 2035	187.91	84.42	39130.63
Aug, 2035	187.50	84.83	39045.80
Sep, 2035	187.09	85.24	38960.56
Oct, 2035	186.69	85.64	38874.92
Nov, 2035	186.28	86.05	38788.87
Dec, 2035	185.86	86.47	38702.40
Jan, 2036	185.45	86.88	38615.52
Feb, 2036	185.03	87.30	38528.22
Mar, 2036	184.61	87.72	38440.51
Apr, 2036	184.19	88.14	38352.37
May, 2036	183.77	88.56	38263.81
Jun, 2036	183.35	88.98	38174.83
Jul, 2036	182.92	89.41	38085.42
Aug, 2036	182.49	89.84	37995.58
Sep, 2036	182.06	90.27	37905.31
Oct, 2036	181.63	90.70	37814.61
Nov, 2036	181.20	91.13	37723.48
Dec, 2036	180.76	91.57	37631.91
Jan, 2037	180.32	92.01	37539.90
Feb, 2037	179.88	92.45	37447.45
Mar, 2037	179.44	92.89	37354.55
Apr, 2037	178.99	93.34	37261.21
May, 2037	178.54	93.79	37167.43
Jun, 2037	178.09	94.24	37073.19
Jul, 2037	177.64	94.69	36978.50
Aug, 2037	177.19	95.14	36883.36
Sep, 2037	176.73	95.60	36787.76
Oct, 2037	176.27	96.06	36691.71
Nov, 2037	175.81	96.52	36595.19
Dec, 2037	175.35	96.98	36498.21
Jan, 2038	174.89	97.44	36400.77
Feb, 2038	174.42	97.91	36302.86
Mar, 2038	173.95	98.38	36204.48
Apr, 2038	173.48	98.85	36105.63
May, 2038	173.01	99.32	36006.31
Jun, 2038	172.53	99.80	35906.51
Jul, 2038	172.05	100.28	35806.23
Aug, 2038	171.57	100.76	35705.47
Sep, 2038	171.09	101.24	35604.23
Oct, 2038	170.60	101.73	35502.51
Nov, 2038	170.12	102.21	35400.29
Dec, 2038	169.63	102.70	35297.59
Jan, 2039	169.13	103.20	35194.39
Feb, 2039	168.64	103.69	35090.70
Mar, 2039	168.14	104.19	34986.51
Apr, 2039	167.64	104.69	34881.83
May, 2039	167.14	105.19	34776.64
Jun, 2039	166.64	105.69	34670.95
Jul, 2039	166.13	106.20	34564.75
Aug, 2039	165.62	106.71	34458.04
Sep, 2039	165.11	107.22	34350.82
Oct, 2039	164.60	107.73	34243.09
Nov, 2039	164.08	108.25	34134.84
Dec, 2039	163.56	108.77	34026.08
Jan, 2040	163.04	109.29	33916.79
Feb, 2040	162.52	109.81	33806.98
Mar, 2040	161.99	110.34	33696.64
Apr, 2040	161.46	110.87	33585.77
May, 2040	160.93	111.40	33474.37
Jun, 2040	160.40	111.93	33362.44
Jul, 2040	159.86	112.47	33249.97
Aug, 2040	159.32	113.01	33136.97
Sep, 2040	158.78	113.55	33023.42
Oct, 2040	158.24	114.09	32909.32
Nov, 2040	157.69	114.64	32794.68
Dec, 2040	157.14	115.19	32679.50
Jan, 2041	156.59	115.74	32563.75
Feb, 2041	156.03	116.30	32447.46
Mar, 2041	155.48	116.85	32330.61
Apr, 2041	154.92	117.41	32213.19
May, 2041	154.35	117.98	32095.22
Jun, 2041	153.79	118.54	31976.68
Jul, 2041	153.22	119.11	31857.57
Aug, 2041	152.65	119.68	31737.89
Sep, 2041	152.08	120.25	31617.64
Oct, 2041	151.50	120.83	31496.81
Nov, 2041	150.92	121.41	31375.40
Dec, 2041	150.34	121.99	31253.41
Jan, 2042	149.76	122.57	31130.84
Feb, 2042	149.17	123.16	31007.68
Mar, 2042	148.58	123.75	30883.93
Apr, 2042	147.99	124.34	30759.58
May, 2042	147.39	124.94	30634.64
Jun, 2042	146.79	125.54	30509.10
Jul, 2042	146.19	126.14	30382.96
Aug, 2042	145.59	126.74	30256.22
Sep, 2042	144.98	127.35	30128.86
Oct, 2042	144.37	127.96	30000.90
Nov, 2042	143.75	128.58	29872.33
Dec, 2042	143.14	129.19	29743.13
Jan, 2043	142.52	129.81	29613.32
Feb, 2043	141.90	130.43	29482.89
Mar, 2043	141.27	131.06	29351.83
Apr, 2043	140.64	131.69	29220.15
May, 2043	140.01	132.32	29087.83
Jun, 2043	139.38	132.95	28954.88
Jul, 2043	138.74	133.59	28821.29
Aug, 2043	138.10	134.23	28687.06
Sep, 2043	137.46	134.87	28552.19
Oct, 2043	136.81	135.52	28416.67
Nov, 2043	136.16	136.17	28280.51
Dec, 2043	135.51	136.82	28143.69
Jan, 2044	134.86	137.47	28006.21
Feb, 2044	134.20	138.13	27868.08
Mar, 2044	133.53	138.80	27729.28
Apr, 2044	132.87	139.46	27589.82
May, 2044	132.20	140.13	27449.70
Jun, 2044	131.53	140.80	27308.90
Jul, 2044	130.86	141.47	27167.42
Aug, 2044	130.18	142.15	27025.27
Sep, 2044	129.50	142.83	26882.43
Oct, 2044	128.81	143.52	26738.92
Nov, 2044	128.12	144.21	26594.71
Dec, 2044	127.43	144.90	26449.81
Jan, 2045	126.74	145.59	26304.22
Feb, 2045	126.04	146.29	26157.93
Mar, 2045	125.34	146.99	26010.94
Apr, 2045	124.64	147.69	25863.25
May, 2045	123.93	148.40	25714.85
Jun, 2045	123.22	149.11	25565.73
Jul, 2045	122.50	149.83	25415.91
Aug, 2045	121.78	150.55	25265.36
Sep, 2045	121.06	151.27	25114.09
Oct, 2045	120.34	151.99	24962.10
Nov, 2045	119.61	152.72	24809.38
Dec, 2045	118.88	153.45	24655.93
Jan, 2046	118.14	154.19	24501.74
Feb, 2046	117.40	154.93	24346.82
Mar, 2046	116.66	155.67	24191.15
Apr, 2046	115.92	156.41	24034.73
May, 2046	115.17	157.16	23877.57
Jun, 2046	114.41	157.92	23719.65
Jul, 2046	113.66	158.67	23560.98
Aug, 2046	112.90	159.43	23401.55
Sep, 2046	112.13	160.20	23241.35
Oct, 2046	111.36	160.97	23080.38
Nov, 2046	110.59	161.74	22918.65
Dec, 2046	109.82	162.51	22756.14
Jan, 2047	109.04	163.29	22592.85
Feb, 2047	108.26	164.07	22428.77
Mar, 2047	107.47	164.86	22263.92
Apr, 2047	106.68	165.65	22098.27
May, 2047	105.89	166.44	21931.82
Jun, 2047	105.09	167.24	21764.58
Jul, 2047	104.29	168.04	21596.54
Aug, 2047	103.48	168.85	21427.70
Sep, 2047	102.67	169.66	21258.04
Oct, 2047	101.86	170.47	21087.57
Nov, 2047	101.04	171.29	20916.29
Dec, 2047	100.22	172.11	20744.18
Jan, 2048	99.40	172.93	20571.25
Feb, 2048	98.57	173.76	20397.49
Mar, 2048	97.74	174.59	20222.90
Apr, 2048	96.90	175.43	20047.47
May, 2048	96.06	176.27	19871.20
Jun, 2048	95.22	177.11	19694.09
Jul, 2048	94.37	177.96	19516.12
Aug, 2048	93.51	178.82	19337.31
Sep, 2048	92.66	179.67	19157.64
Oct, 2048	91.80	180.53	18977.10
Nov, 2048	90.93	181.40	18795.71
Dec, 2048	90.06	182.27	18613.44
Jan, 2049	89.19	183.14	18430.30
Feb, 2049	88.31	184.02	18246.28
Mar, 2049	87.43	184.90	18061.38
Apr, 2049	86.54	185.79	17875.59
May, 2049	85.65	186.68	17688.92
Jun, 2049	84.76	187.57	17501.35
Jul, 2049	83.86	188.47	17312.88
Aug, 2049	82.96	189.37	17123.51
Sep, 2049	82.05	190.28	16933.23
Oct, 2049	81.14	191.19	16742.03
Nov, 2049	80.22	192.11	16549.93
Dec, 2049	79.30	193.03	16356.90
Jan, 2050	78.38	193.95	16162.94
Feb, 2050	77.45	194.88	15968.06
Mar, 2050	76.51	195.82	15772.25
Apr, 2050	75.58	196.75	15575.49
May, 2050	74.63	197.70	15377.79
Jun, 2050	73.69	198.64	15179.15
Jul, 2050	72.73	199.60	14979.55
Aug, 2050	71.78	200.55	14779.00
Sep, 2050	70.82	201.51	14577.49
Oct, 2050	69.85	202.48	14375.01
Nov, 2050	68.88	203.45	14171.56
Dec, 2050	67.91	204.42	13967.13
Jan, 2051	66.93	205.40	13761.73
Feb, 2051	65.94	206.39	13555.34
Mar, 2051	64.95	207.38	13347.96
Apr, 2051	63.96	208.37	13139.59
May, 2051	62.96	209.37	12930.22
Jun, 2051	61.96	210.37	12719.85
Jul, 2051	60.95	211.38	12508.47
Aug, 2051	59.94	212.39	12296.07
Sep, 2051	58.92	213.41	12082.66
Oct, 2051	57.90	214.43	11868.23
Nov, 2051	56.87	215.46	11652.77
Dec, 2051	55.84	216.49	11436.27
Jan, 2052	54.80	217.53	11218.74
Feb, 2052	53.76	218.57	11000.17
Mar, 2052	52.71	219.62	10780.55
Apr, 2052	51.66	220.67	10559.87
May, 2052	50.60	221.73	10338.14
Jun, 2052	49.54	222.79	10115.35
Jul, 2052	48.47	223.86	9891.49
Aug, 2052	47.40	224.93	9666.56
Sep, 2052	46.32	226.01	9440.55
Oct, 2052	45.24	227.09	9213.45
Nov, 2052	44.15	228.18	8985.27
Dec, 2052	43.05	229.28	8755.99
Jan, 2053	41.96	230.37	8525.62
Feb, 2053	40.85	231.48	8294.14
Mar, 2053	39.74	232.59	8061.55
Apr, 2053	38.63	233.70	7827.85
May, 2053	37.51	234.82	7593.03
Jun, 2053	36.38	235.95	7357.08
Jul, 2053	35.25	237.08	7120.01
Aug, 2053	34.12	238.21	6881.79
Sep, 2053	32.98	239.35	6642.44
Oct, 2053	31.83	240.50	6401.94
Nov, 2053	30.68	241.65	6160.28
Dec, 2053	29.52	242.81	5917.47
Jan, 2054	28.35	243.98	5673.50
Feb, 2054	27.19	245.14	5428.35
Mar, 2054	26.01	246.32	5182.03
Apr, 2054	24.83	247.50	4934.53
May, 2054	23.64	248.69	4685.85
Jun, 2054	22.45	249.88	4435.97
Jul, 2054	21.26	251.07	4184.90
Aug, 2054	20.05	252.28	3932.62
Sep, 2054	18.84	253.49	3679.13
Oct, 2054	17.63	254.70	3424.43
Nov, 2054	16.41	255.92	3168.51
Dec, 2054	15.18	257.15	2911.36
Jan, 2055	13.95	258.38	2652.98
Feb, 2055	12.71	259.62	2393.37
Mar, 2055	11.47	260.86	2132.50
Apr, 2055	10.22	262.11	1870.39
May, 2055	8.96	263.37	1607.02
Jun, 2055	7.70	264.63	1342.40
Jul, 2055	6.43	265.90	1076.50
Aug, 2055	5.16	267.17	809.33
Sep, 2055	3.88	268.45	540.87
Oct, 2055	2.59	269.74	271.14
Nov, 2055	1.30	271.03	0.10