Mortgage Parameters

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

Mortgage Summary

Property Total:	$105,000
Down Payment	$31,500
Mortgage Amount:	$73,500
Mortgage Payment:	$428.93 / month
Estimated Tax:	+ $58.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $487.26 / month
Total Interest Paid:	$80,913.60 over 30 years
Total Tax Paid:	$21,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	352.19	76.74	73423.26
Mar, 2026	351.82	77.11	73346.15
Mar, 2026	703.27	154.59	73268.67
May, 2026	351.08	77.85	73190.82
May, 2026	701.79	156.07	73112.59
Jul, 2026	350.33	78.60	73033.99
Jul, 2026	700.28	157.58	72955.02
Aug, 2026	349.58	79.35	72875.66
Oct, 2026	349.20	79.73	72795.93
Oct, 2026	698.01	159.85	72715.81
Dec, 2026	348.43	80.50	72635.31
Dec, 2026	696.47	161.39	72554.43
Jan, 2027	347.66	81.27	72473.15
Mar, 2027	347.27	81.66	72391.49
Mar, 2027	694.15	163.71	72309.44
May, 2027	346.48	82.45	72226.99
May, 2027	692.57	165.29	72144.15
Jul, 2027	345.69	83.24	72060.91
Jul, 2027	690.98	166.88	71977.27
Aug, 2027	344.89	84.04	71893.23
Oct, 2027	344.49	84.44	71808.79
Oct, 2027	688.57	169.29	71723.94
Dec, 2027	343.68	85.25	71638.69
Dec, 2027	686.95	170.91	71553.03
Jan, 2028	342.86	86.07	71466.96
Mar, 2028	342.45	86.48	71380.47
Mar, 2028	684.48	173.38	71293.58
May, 2028	341.62	87.31	71206.26
May, 2028	682.82	175.04	71118.53
Jul, 2028	340.78	88.15	71030.37
Jul, 2028	681.13	176.73	70941.80
Aug, 2028	339.93	89.00	70852.80
Oct, 2028	339.50	89.43	70763.37
Oct, 2028	678.57	179.29	70673.51
Dec, 2028	338.64	90.29	70583.23
Dec, 2028	676.85	181.01	70492.51
Jan, 2029	337.78	91.15	70401.36
Mar, 2029	337.34	91.59	70309.77
Mar, 2029	674.24	183.62	70217.74
May, 2029	336.46	92.47	70125.27
May, 2029	672.48	185.38	70032.35
Jul, 2029	335.57	93.36	69939.00
Jul, 2029	670.69	187.17	69845.19
Aug, 2029	334.67	94.26	69750.94
Oct, 2029	334.22	94.71	69656.23
Oct, 2029	667.99	189.87	69561.07
Dec, 2029	333.31	95.62	69465.45
Dec, 2029	666.17	191.69	69369.38
Jan, 2030	332.39	96.54	69272.84
Mar, 2030	331.93	97.00	69175.84
Mar, 2030	663.40	194.46	69078.38
May, 2030	331.00	97.93	68980.45
May, 2030	661.53	196.33	68882.05
Jul, 2030	330.06	98.87	68783.18
Jul, 2030	659.65	198.21	68683.84
Aug, 2030	329.11	99.82	68584.02
Oct, 2030	328.63	100.30	68483.72
Oct, 2030	656.78	201.08	68382.94
Dec, 2030	327.67	101.26	68281.68
Dec, 2030	654.85	203.01	68179.93
Jan, 2031	326.70	102.23	68077.70
Mar, 2031	326.21	102.72	67974.97
Mar, 2031	651.92	205.94	67871.76
May, 2031	325.22	103.71	67768.05
May, 2031	649.94	207.92	67663.84
Jul, 2031	324.22	104.71	67559.13
Jul, 2031	647.94	209.92	67453.92
Aug, 2031	323.22	105.71	67348.21
Oct, 2031	322.71	106.22	67241.99
Oct, 2031	644.91	212.95	67135.26
Dec, 2031	321.69	107.24	67028.02
Dec, 2031	642.87	214.99	66920.27
Jan, 2032	320.66	108.27	66812.00
Mar, 2032	320.14	108.79	66703.21
Mar, 2032	639.76	218.10	66593.90
May, 2032	319.10	109.83	66484.06
May, 2032	637.67	220.19	66373.70
Jul, 2032	318.04	110.89	66262.81
Jul, 2032	635.55	222.31	66151.39
Aug, 2032	316.98	111.95	66039.44
Oct, 2032	316.44	112.49	65926.95
Oct, 2032	632.34	225.52	65813.92
Dec, 2032	315.36	113.57	65700.34
Dec, 2032	630.17	227.69	65586.23
Jan, 2033	314.27	114.66	65471.57
Mar, 2033	313.72	115.21	65356.35
Mar, 2033	626.89	230.97	65240.59
May, 2033	312.61	116.32	65124.27
May, 2033	624.66	233.20	65007.39
Jul, 2033	311.49	117.44	64889.96
Jul, 2033	622.42	235.44	64771.96
Aug, 2033	310.37	118.56	64653.39
Oct, 2033	309.80	119.13	64534.26
Oct, 2033	619.03	238.83	64414.56
Dec, 2033	308.65	120.28	64294.28
Dec, 2033	616.73	241.13	64173.43
Jan, 2034	307.50	121.43	64052.00
Mar, 2034	306.92	122.01	63929.98
Mar, 2034	613.25	244.61	63807.38
May, 2034	305.74	123.19	63684.20
May, 2034	610.89	246.97	63560.42
Jul, 2034	304.56	124.37	63436.05
Jul, 2034	608.52	249.34	63311.09
Aug, 2034	303.37	125.56	63185.52
Oct, 2034	302.76	126.17	63059.35
Oct, 2034	604.92	252.94	62932.58
Dec, 2034	301.55	127.38	62805.21
Dec, 2034	602.49	255.37	62677.22
Jan, 2035	300.33	128.60	62548.62
Mar, 2035	299.71	129.22	62419.40
Mar, 2035	598.80	259.06	62289.56
May, 2035	298.47	130.46	62159.10
May, 2035	596.32	261.54	62028.02
Jul, 2035	297.22	131.71	61896.31
Jul, 2035	593.81	264.05	61763.96
Aug, 2035	295.95	132.98	61630.98
Oct, 2035	295.32	133.61	61497.37
Oct, 2035	589.99	267.87	61363.11
Dec, 2035	294.03	134.90	61228.22
Dec, 2035	587.42	270.44	61092.67
Jan, 2036	292.74	136.19	60956.48
Mar, 2036	292.08	136.85	60819.63
Mar, 2036	583.51	274.35	60682.13
May, 2036	290.77	138.16	60543.97
May, 2036	580.88	276.98	60405.14
Jul, 2036	289.44	139.49	60265.65
Jul, 2036	578.21	279.65	60125.50
Aug, 2036	288.10	140.83	59984.67
Oct, 2036	287.43	141.50	59843.16
Oct, 2036	574.18	283.68	59700.98
Dec, 2036	286.07	142.86	59558.12
Dec, 2036	571.45	286.41	59414.57
Jan, 2037	284.69	144.24	59270.34
Mar, 2037	284.00	144.93	59125.41
Mar, 2037	567.31	290.55	58979.79
May, 2037	282.61	146.32	58833.47
May, 2037	564.52	293.34	58686.45
Jul, 2037	281.21	147.72	58538.73
Jul, 2037	561.71	296.15	58390.30
Aug, 2037	279.79	149.14	58241.15
Oct, 2037	279.07	149.86	58091.30
Oct, 2037	557.42	300.44	57940.72
Dec, 2037	277.63	151.30	57789.42
Dec, 2037	554.54	303.32	57637.40
Jan, 2038	276.18	152.75	57484.65
Mar, 2038	275.45	153.48	57331.17
Mar, 2038	550.16	307.70	57176.95
May, 2038	273.97	154.96	57021.99
May, 2038	547.20	310.66	56866.29
Jul, 2038	272.48	156.45	56709.85
Jul, 2038	544.21	313.65	56552.65
Aug, 2038	270.98	157.95	56394.70
Oct, 2038	270.22	158.71	56236.00
Oct, 2038	539.68	318.18	56076.53
Dec, 2038	268.70	160.23	55916.30
Dec, 2038	536.63	321.23	55755.30
Jan, 2039	267.16	161.77	55593.53
Mar, 2039	266.39	162.54	55430.99
Mar, 2039	532.00	325.86	55267.67
May, 2039	264.82	164.11	55103.56
May, 2039	528.86	329.00	54938.67
Jul, 2039	263.25	165.68	54772.99
Jul, 2039	525.70	332.16	54606.51
Aug, 2039	261.66	167.27	54439.24
Oct, 2039	260.85	168.08	54271.16
Oct, 2039	520.90	336.96	54102.28
Dec, 2039	259.24	169.69	53932.59
Dec, 2039	517.67	340.19	53762.09
Jan, 2040	257.61	171.32	53590.77
Mar, 2040	256.79	172.14	53418.63
Mar, 2040	512.75	345.11	53245.66
May, 2040	255.14	173.79	53071.87
May, 2040	509.44	348.42	52897.24
Jul, 2040	253.47	175.46	52721.77
Jul, 2040	506.10	351.76	52545.47
Aug, 2040	251.78	177.15	52368.32
Oct, 2040	250.93	178.00	52190.32
Oct, 2040	501.01	356.85	52011.47
Dec, 2040	249.22	179.71	51831.76
Dec, 2040	497.58	360.28	51651.19
Jan, 2041	247.50	181.43	51469.76
Mar, 2041	246.63	182.30	51287.45
Mar, 2041	492.38	365.48	51104.28
May, 2041	244.87	184.06	50920.22
May, 2041	488.86	369.00	50735.28
Jul, 2041	243.11	185.82	50549.46
Jul, 2041	485.33	372.53	50362.75
Aug, 2041	241.32	187.61	50175.14
Oct, 2041	240.42	188.51	49986.63
Oct, 2041	479.94	377.92	49797.22
Dec, 2041	238.61	190.32	49606.90
Dec, 2041	476.31	381.55	49415.67
Jan, 2042	236.78	192.15	49223.52
Mar, 2042	235.86	193.07	49030.46
Mar, 2042	470.80	387.06	48836.46
May, 2042	234.01	194.92	48641.54
May, 2042	467.08	390.78	48445.69
Jul, 2042	232.14	196.79	48248.89
Jul, 2042	463.33	394.53	48051.15
Aug, 2042	230.25	198.68	47852.47
Oct, 2042	229.29	199.64	47652.83
Oct, 2042	457.63	400.23	47452.24
Dec, 2042	227.38	201.55	47250.68
Dec, 2042	453.79	404.07	47048.16
Jan, 2043	225.44	203.49	46844.67
Mar, 2043	224.46	204.47	46640.21
Mar, 2043	447.94	409.92	46434.76
May, 2043	222.50	206.43	46228.33
May, 2043	444.01	413.85	46020.91
Jul, 2043	220.52	208.41	45812.50
Jul, 2043	440.04	417.82	45603.09
Aug, 2043	218.51	210.42	45392.67
Oct, 2043	217.51	211.42	45181.25
Oct, 2043	434.00	423.86	44968.81
Dec, 2043	215.48	213.45	44755.36
Dec, 2043	429.93	427.93	44540.88
Jan, 2044	213.43	215.50	44325.38
Mar, 2044	212.39	216.54	44108.84
Mar, 2044	423.74	434.12	43891.26
May, 2044	210.31	218.62	43672.65
May, 2044	419.57	438.29	43452.98
Jul, 2044	208.21	220.72	43232.26
Jul, 2044	415.36	442.50	43010.49
Aug, 2044	206.09	222.84	42787.65
Oct, 2044	205.02	223.91	42563.74
Oct, 2044	408.97	448.89	42338.76
Dec, 2044	202.87	226.06	42112.71
Dec, 2044	404.66	453.20	41885.57
Jan, 2045	200.70	228.23	41657.34
Mar, 2045	199.61	229.32	41428.02
Mar, 2045	398.12	459.74	41197.60
May, 2045	197.41	231.52	40966.07
May, 2045	393.71	464.15	40733.44
Jul, 2045	195.18	233.75	40499.69
Jul, 2045	389.24	468.62	40264.82
Aug, 2045	192.94	235.99	40028.82
Oct, 2045	191.80	237.13	39791.70
Oct, 2045	382.47	475.39	39553.44
Dec, 2045	189.53	239.40	39314.04
Dec, 2045	377.91	479.95	39073.48
Jan, 2046	187.23	241.70	38831.78
Mar, 2046	186.07	242.86	38588.92
Mar, 2046	370.98	486.88	38344.90
May, 2046	183.74	245.19	38099.70
May, 2046	366.30	491.56	37853.33
Jul, 2046	181.38	247.55	37605.78
Jul, 2046	361.57	496.29	37357.05
Aug, 2046	179.00	249.93	37107.12
Oct, 2046	177.80	251.13	36856.00
Oct, 2046	354.40	503.46	36603.67
Dec, 2046	175.39	253.54	36350.13
Dec, 2046	349.57	508.29	36095.38
Jan, 2047	172.96	255.97	35839.40
Mar, 2047	171.73	257.20	35582.21
Mar, 2047	342.23	515.63	35323.77
May, 2047	169.26	259.67	35064.10
May, 2047	337.28	520.58	34803.19
Jul, 2047	166.77	262.16	34541.02
Jul, 2047	332.28	525.58	34277.60
Aug, 2047	164.25	264.68	34012.92
Oct, 2047	162.98	265.95	33746.97
Oct, 2047	324.68	533.18	33479.74
Dec, 2047	160.42	268.51	33211.24
Dec, 2047	319.56	538.30	32941.44
Jan, 2048	157.84	271.09	32670.36
Mar, 2048	156.55	272.38	32397.97
Mar, 2048	311.79	546.07	32124.28
May, 2048	153.93	275.00	31849.28
May, 2048	306.54	551.32	31572.96
Jul, 2048	151.29	277.64	31295.32
Jul, 2048	301.25	556.61	31016.35
Aug, 2048	148.62	280.31	30736.04
Oct, 2048	147.28	281.65	30454.38
Oct, 2048	293.21	564.65	30171.38
Dec, 2048	144.57	284.36	29887.02
Dec, 2048	287.78	570.08	29601.30
Jan, 2049	141.84	287.09	29314.21
Mar, 2049	140.46	288.47	29025.74
Mar, 2049	279.54	578.32	28735.90
May, 2049	137.69	291.24	28444.66
May, 2049	273.99	583.87	28152.03
Jul, 2049	134.90	294.03	27857.99
Jul, 2049	268.39	589.47	27562.55
Aug, 2049	132.07	296.86	27265.69
Oct, 2049	130.65	298.28	26967.41
Oct, 2049	259.87	597.99	26667.70
Dec, 2049	127.78	301.15	26366.55
Dec, 2049	254.12	603.74	26063.96
Jan, 2050	124.89	304.04	25759.92
Mar, 2050	123.43	305.50	25454.42
Mar, 2050	245.40	612.46	25147.46
May, 2050	120.50	308.43	24839.03
May, 2050	239.52	618.34	24529.12
Jul, 2050	117.54	311.39	24217.72
Jul, 2050	233.58	624.28	23904.84
Aug, 2050	114.54	314.39	23590.45
Oct, 2050	113.04	315.89	23274.56
Oct, 2050	224.56	633.30	22957.15
Dec, 2050	110.00	318.93	22638.23
Dec, 2050	218.47	639.39	22317.77
Jan, 2051	106.94	321.99	21995.78
Mar, 2051	105.40	323.53	21672.25
Mar, 2051	209.25	648.61	21347.16
May, 2051	102.29	326.64	21020.52
May, 2051	203.01	654.85	20692.31
Jul, 2051	99.15	329.78	20362.53
Jul, 2051	196.72	661.14	20031.18
Aug, 2051	95.98	332.95	19698.23
Oct, 2051	94.39	334.54	19363.69
Oct, 2051	187.17	670.69	19027.54
Dec, 2051	91.17	337.76	18689.78
Dec, 2051	180.73	677.13	18350.41
Jan, 2052	87.93	341.00	18009.41
Mar, 2052	86.30	342.63	17666.77
Mar, 2052	170.95	686.91	17322.50
May, 2052	83.00	345.93	16976.57
May, 2052	164.35	693.51	16628.99
Jul, 2052	79.68	349.25	16279.74
Jul, 2052	157.69	700.17	15928.81
Aug, 2052	76.33	352.60	15576.21
Oct, 2052	74.64	354.29	15221.91
Oct, 2052	147.58	710.28	14865.92
Dec, 2052	71.23	357.70	14508.23
Dec, 2052	140.75	717.11	14148.81
Jan, 2053	67.80	361.13	13787.68
Mar, 2053	66.07	362.86	13424.82
Mar, 2053	130.40	727.46	13060.21
May, 2053	62.58	366.35	12693.86
May, 2053	123.40	734.46	12325.76
Jul, 2053	59.06	369.87	11955.89
Jul, 2053	116.35	741.51	11584.25
Aug, 2053	55.51	373.42	11210.83
Oct, 2053	53.72	375.21	10835.61
Oct, 2053	105.64	752.22	10458.61
Dec, 2053	50.11	378.82	10079.79
Dec, 2053	98.41	759.45	9699.16
Jan, 2054	46.48	382.45	9316.70
Mar, 2054	44.64	384.29	8932.42
Mar, 2054	87.44	770.42	8546.29
May, 2054	40.95	387.98	8158.31
May, 2054	80.04	777.82	7768.47
Jul, 2054	37.22	391.71	7376.76
Jul, 2054	72.57	785.29	6983.18
Aug, 2054	33.46	395.47	6587.71
Oct, 2054	31.57	397.36	6190.35
Oct, 2054	61.23	796.63	5791.08
Dec, 2054	27.75	401.18	5389.90
Dec, 2054	53.58	804.28	4986.80
Jan, 2055	23.90	405.03	4581.76
Mar, 2055	21.95	406.98	4174.79
Mar, 2055	41.95	815.91	3765.86
May, 2055	18.04	410.89	3354.97
May, 2055	34.12	823.74	2942.12
Jul, 2055	14.10	414.83	2527.29
Jul, 2055	26.21	831.65	2110.47
Aug, 2055	10.11	418.82	1691.65
Oct, 2055	8.11	420.82	1270.83
Oct, 2055	14.20	843.66	847.99
Dec, 2055	4.06	424.87	423.12
Dec, 2055	6.09	851.77	0