Mortgage Parameters

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

Mortgage Summary

Property Total:	$73,500
Down Payment	$22,050
Mortgage Amount:	$51,450
Mortgage Payment:	$300.25 / month
Estimated Tax:	+ $40.83 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $341.08 / month
Total Interest Paid:	$56,638.80 over 30 years
Total Tax Paid:	$14,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	246.53	53.72	51396.28
Mar, 2026	246.27	53.98	51342.31
Mar, 2026	492.29	108.21	51288.07
May, 2026	245.76	54.49	51233.58
May, 2026	491.25	109.25	51178.82
Jul, 2026	245.23	55.02	51123.80
Jul, 2026	490.20	110.30	51068.52
Aug, 2026	244.70	55.55	51012.97
Oct, 2026	244.44	55.81	50957.16
Oct, 2026	488.61	111.89	50901.08
Dec, 2026	243.90	56.35	50844.73
Dec, 2026	487.53	112.97	50788.11
Jan, 2027	243.36	56.89	50731.22
Mar, 2027	243.09	57.16	50674.06
Mar, 2027	485.90	114.60	50616.62
May, 2027	242.54	57.71	50558.91
May, 2027	484.80	115.70	50500.92
Jul, 2027	241.98	58.27	50442.66
Jul, 2027	483.68	116.82	50384.11
Aug, 2027	241.42	58.83	50325.28
Oct, 2027	241.14	59.11	50266.18
Oct, 2027	482.00	118.50	50206.78
Dec, 2027	240.57	59.68	50147.11
Dec, 2027	480.86	119.64	50087.15
Jan, 2028	240.00	60.25	50026.90
Mar, 2028	239.71	60.54	49966.36
Mar, 2028	479.13	121.37	49905.53
May, 2028	239.13	61.12	49844.41
May, 2028	477.97	122.53	49783.00
Jul, 2028	238.54	61.71	49721.29
Jul, 2028	476.79	123.71	49659.29
Aug, 2028	237.95	62.30	49596.99
Oct, 2028	237.65	62.60	49534.39
Oct, 2028	475.00	125.50	49471.50
Dec, 2028	237.05	63.20	49408.30
Dec, 2028	473.80	126.70	49344.80
Jan, 2029	236.44	63.81	49280.99
Mar, 2029	236.14	64.11	49216.88
Mar, 2029	471.97	128.53	49152.46
May, 2029	235.52	64.73	49087.73
May, 2029	470.73	129.77	49022.69
Jul, 2029	234.90	65.35	48957.34
Jul, 2029	469.49	131.01	48891.68
Aug, 2029	234.27	65.98	48825.70
Oct, 2029	233.96	66.29	48759.41
Oct, 2029	467.60	132.90	48692.80
Dec, 2029	233.32	66.93	48625.87
Dec, 2029	466.32	134.18	48558.62
Jan, 2030	232.68	67.57	48491.04
Mar, 2030	232.35	67.90	48423.15
Mar, 2030	464.38	136.12	48354.92
May, 2030	231.70	68.55	48286.38
May, 2030	463.07	137.43	48217.50
Jul, 2030	231.04	69.21	48148.29
Jul, 2030	461.75	138.75	48078.75
Aug, 2030	230.38	69.87	48008.88
Oct, 2030	230.04	70.21	47938.67
Oct, 2030	459.75	140.75	47868.13
Dec, 2030	229.37	70.88	47797.24
Dec, 2030	458.40	142.10	47726.02
Jan, 2031	228.69	71.56	47654.46
Mar, 2031	228.34	71.91	47582.55
Mar, 2031	456.34	144.16	47510.30
May, 2031	227.65	72.60	47437.71
May, 2031	454.96	145.54	47364.76
Jul, 2031	226.96	73.29	47291.47
Jul, 2031	453.56	146.94	47217.82
Aug, 2031	226.25	74.00	47143.83
Oct, 2031	225.90	74.35	47069.47
Oct, 2031	451.44	149.06	46994.77
Dec, 2031	225.18	75.07	46919.70
Dec, 2031	450.00	150.50	46844.27
Jan, 2032	224.46	75.79	46768.48
Mar, 2032	224.10	76.15	46692.33
Mar, 2032	447.83	152.67	46615.82
May, 2032	223.37	76.88	46538.93
May, 2032	446.37	154.13	46461.68
Jul, 2032	222.63	77.62	46384.06
Jul, 2032	444.89	155.61	46306.07
Aug, 2032	221.88	78.37	46227.70
Oct, 2032	221.51	78.74	46148.96
Oct, 2032	442.64	157.86	46069.84
Dec, 2032	220.75	79.50	45990.34
Dec, 2032	441.12	159.38	45910.46
Jan, 2033	219.99	80.26	45830.20
Mar, 2033	219.60	80.65	45749.55
Mar, 2033	438.82	161.68	45668.52
May, 2033	218.83	81.42	45587.10
May, 2033	437.27	163.23	45505.29
Jul, 2033	218.05	82.20	45423.08
Jul, 2033	435.70	164.80	45340.48
Aug, 2033	217.26	82.99	45257.49
Oct, 2033	216.86	83.39	45174.10
Oct, 2033	433.32	167.18	45090.31
Dec, 2033	216.06	84.19	45006.12
Dec, 2033	431.71	168.79	44921.52
Jan, 2034	215.25	85.00	44836.52
Mar, 2034	214.84	85.41	44751.11
Mar, 2034	429.27	171.23	44665.29
May, 2034	214.02	86.23	44579.07
May, 2034	427.63	172.87	44492.42
Jul, 2034	213.19	87.06	44405.37
Jul, 2034	425.97	174.53	44317.89
Aug, 2034	212.36	87.89	44230.00
Oct, 2034	211.94	88.31	44141.68
Oct, 2034	423.45	177.05	44052.95
Dec, 2034	211.09	89.16	43963.78
Dec, 2034	421.75	178.75	43874.19
Jan, 2035	210.23	90.02	43784.17
Mar, 2035	209.80	90.45	43693.72
Mar, 2035	419.17	181.33	43602.84
May, 2035	208.93	91.32	43511.52
May, 2035	417.42	183.08	43419.76
Jul, 2035	208.05	92.20	43327.56
Jul, 2035	415.66	184.84	43234.93
Aug, 2035	207.17	93.08	43141.84
Oct, 2035	206.72	93.53	43048.31
Oct, 2035	412.99	187.51	42954.34
Dec, 2035	205.82	94.43	42859.91
Dec, 2035	411.19	189.31	42765.03
Jan, 2036	204.92	95.33	42669.70
Mar, 2036	204.46	95.79	42573.91
Mar, 2036	408.46	192.04	42477.66
May, 2036	203.54	96.71	42380.94
May, 2036	406.62	193.88	42283.77
Jul, 2036	202.61	97.64	42186.13
Jul, 2036	404.75	195.75	42088.02
Aug, 2036	201.67	98.58	41989.44
Oct, 2036	201.20	99.05	41890.39
Oct, 2036	401.92	198.58	41790.87
Dec, 2036	200.25	100.00	41690.87
Dec, 2036	400.02	200.48	41590.38
Jan, 2037	199.29	100.96	41489.42
Mar, 2037	198.80	101.45	41387.97
Mar, 2037	397.12	203.38	41286.04
May, 2037	197.83	102.42	41183.62
May, 2037	395.17	205.33	41080.71
Jul, 2037	196.85	103.40	40977.30
Jul, 2037	393.20	207.30	40873.40
Aug, 2037	195.85	104.40	40769.01
Oct, 2037	195.35	104.90	40664.11
Oct, 2037	390.20	210.30	40558.71
Dec, 2037	194.34	105.91	40452.80
Dec, 2037	388.18	212.32	40346.39
Jan, 2038	193.33	106.92	40239.46
Mar, 2038	192.81	107.44	40132.03
Mar, 2038	385.11	215.39	40024.08
May, 2038	191.78	108.47	39915.61
May, 2038	383.04	217.46	39806.62
Jul, 2038	190.74	109.51	39697.11
Jul, 2038	380.96	219.54	39587.08
Aug, 2038	189.69	110.56	39476.51
Oct, 2038	189.16	111.09	39365.42
Oct, 2038	377.79	222.71	39253.80
Dec, 2038	188.09	112.16	39141.64
Dec, 2038	375.64	224.86	39028.94
Jan, 2039	187.01	113.24	38915.71
Mar, 2039	186.47	113.78	38801.93
Mar, 2039	372.40	228.10	38687.60
May, 2039	185.38	114.87	38572.73
May, 2039	370.21	230.29	38457.31
Jul, 2039	184.27	115.98	38341.33
Jul, 2039	367.99	232.51	38224.80
Aug, 2039	183.16	117.09	38107.71
Oct, 2039	182.60	117.65	37990.06
Oct, 2039	364.64	235.86	37871.85
Dec, 2039	181.47	118.78	37753.07
Dec, 2039	362.37	238.13	37633.72
Jan, 2040	180.33	119.92	37513.80
Mar, 2040	179.75	120.50	37393.30
Mar, 2040	358.93	241.57	37272.23
May, 2040	178.60	121.65	37150.57
May, 2040	356.61	243.89	37028.34
Jul, 2040	177.43	122.82	36905.51
Jul, 2040	354.27	246.23	36782.10
Aug, 2040	176.25	124.00	36658.10
Oct, 2040	175.65	124.60	36533.50
Oct, 2040	350.71	249.79	36408.31
Dec, 2040	174.46	125.79	36282.52
Dec, 2040	348.31	252.19	36156.12
Jan, 2041	173.25	127.00	36029.12
Mar, 2041	172.64	127.61	35901.51
Mar, 2041	344.67	255.83	35773.28
May, 2041	171.41	128.84	35644.45
May, 2041	342.21	258.29	35514.99
Jul, 2041	170.18	130.07	35384.92
Jul, 2041	339.73	260.77	35254.22
Aug, 2041	168.93	131.32	35122.90
Oct, 2041	168.30	131.95	34990.95
Oct, 2041	335.96	264.54	34858.36
Dec, 2041	167.03	133.22	34725.14
Dec, 2041	333.42	267.08	34591.28
Jan, 2042	165.75	134.50	34456.78
Mar, 2042	165.11	135.14	34321.64
Mar, 2042	329.57	270.93	34185.85
May, 2042	163.81	136.44	34049.40
May, 2042	326.96	273.54	33912.31
Jul, 2042	162.50	137.75	33774.55
Jul, 2042	324.34	276.16	33636.14
Aug, 2042	161.17	139.08	33497.06
Oct, 2042	160.51	139.74	33357.32
Oct, 2042	320.35	280.15	33216.91
Dec, 2042	159.16	141.09	33075.82
Dec, 2042	317.65	282.85	32934.06
Jan, 2043	157.81	142.44	32791.62
Mar, 2043	157.13	143.12	32648.50
Mar, 2043	313.57	286.93	32504.69
May, 2043	155.75	144.50	32360.19
May, 2043	310.81	289.69	32215.00
Jul, 2043	154.36	145.89	32069.11
Jul, 2043	308.02	292.48	31922.52
Aug, 2043	152.96	147.29	31775.24
Oct, 2043	152.26	147.99	31627.24
Oct, 2043	303.81	296.69	31478.54
Dec, 2043	150.83	149.42	31329.13
Dec, 2043	300.95	299.55	31178.99
Jan, 2044	149.40	150.85	31028.14
Mar, 2044	148.68	151.57	30876.57
Mar, 2044	296.63	303.87	30724.27
May, 2044	147.22	153.03	30571.24
May, 2044	293.71	306.79	30417.48
Jul, 2044	145.75	154.50	30262.98
Jul, 2044	290.76	309.74	30107.74
Aug, 2044	144.27	155.98	29951.75
Oct, 2044	143.52	156.73	29795.02
Oct, 2044	286.29	314.21	29637.54
Dec, 2044	142.01	158.24	29479.30
Dec, 2044	283.26	317.24	29320.31
Jan, 2045	140.49	159.76	29160.55
Mar, 2045	139.73	160.52	29000.03
Mar, 2045	278.69	321.81	28838.74
May, 2045	138.19	162.06	28676.67
May, 2045	275.60	324.90	28513.83
Jul, 2045	136.63	163.62	28350.21
Jul, 2045	272.47	328.03	28185.81
Aug, 2045	135.06	165.19	28020.61
Oct, 2045	134.27	165.98	27854.63
Oct, 2045	267.74	332.76	27687.85
Dec, 2045	132.67	167.58	27520.27
Dec, 2045	264.54	335.96	27351.89
Jan, 2046	131.06	169.19	27182.70
Mar, 2046	130.25	170.00	27012.70
Mar, 2046	259.69	340.81	26841.89
May, 2046	128.62	171.63	26670.25
May, 2046	256.41	344.09	26497.80
Jul, 2046	126.97	173.28	26324.52
Jul, 2046	253.11	347.39	26150.40
Aug, 2046	125.30	174.95	25975.46
Oct, 2046	124.47	175.78	25799.67
Oct, 2046	248.09	352.41	25623.05
Dec, 2046	122.78	177.47	25445.58
Dec, 2046	244.71	355.79	25267.25
Jan, 2047	121.07	179.18	25088.07
Mar, 2047	120.21	180.04	24908.04
Mar, 2047	239.56	360.94	24727.14
May, 2047	118.48	181.77	24545.37
May, 2047	236.09	364.41	24362.74
Jul, 2047	116.74	183.51	24179.22
Jul, 2047	232.60	367.90	23994.83
Aug, 2047	114.98	185.27	23809.56
Oct, 2047	114.09	186.16	23623.40
Oct, 2047	227.29	373.21	23436.34
Dec, 2047	112.30	187.95	23248.39
Dec, 2047	223.70	376.80	23059.54
Jan, 2048	110.49	189.76	22869.78
Mar, 2048	109.58	190.67	22679.12
Mar, 2048	218.25	382.25	22487.54
May, 2048	107.75	192.50	22295.04
May, 2048	214.58	385.92	22101.62
Jul, 2048	105.90	194.35	21907.27
Jul, 2048	210.87	389.63	21712.00
Aug, 2048	104.04	196.21	21515.78
Oct, 2048	103.10	197.15	21318.63
Oct, 2048	205.25	395.25	21120.53
Dec, 2048	101.20	199.05	20921.48
Dec, 2048	201.45	399.05	20721.48
Jan, 2049	99.29	200.96	20520.52
Mar, 2049	98.33	201.92	20318.60
Mar, 2049	195.69	404.81	20115.71
May, 2049	96.39	203.86	19911.85
May, 2049	191.80	408.70	19707.01
Jul, 2049	94.43	205.82	19501.19
Jul, 2049	187.87	412.63	19294.38
Aug, 2049	92.45	207.80	19086.58
Oct, 2049	91.46	208.79	18877.79
Oct, 2049	181.92	418.58	18668.00
Dec, 2049	89.45	210.80	18457.20
Dec, 2049	177.89	422.61	18245.39
Jan, 2050	87.43	212.82	18032.56
Mar, 2050	86.41	213.84	17818.72
Mar, 2050	171.79	428.71	17603.85
May, 2050	84.35	215.90	17387.95
May, 2050	167.67	432.83	17171.02
Jul, 2050	82.28	217.97	16953.05
Jul, 2050	163.51	436.99	16734.03
Aug, 2050	80.18	220.07	16513.97
Oct, 2050	79.13	221.12	16292.85
Oct, 2050	157.20	443.30	16070.67
Dec, 2050	77.01	223.24	15847.42
Dec, 2050	152.95	447.55	15623.11
Jan, 2051	74.86	225.39	15397.72
Mar, 2051	73.78	226.47	15171.25
Mar, 2051	146.48	454.02	14943.69
May, 2051	71.61	228.64	14715.05
May, 2051	142.12	458.38	14485.31
Jul, 2051	69.41	230.84	14254.47
Jul, 2051	137.71	462.79	14022.52
Aug, 2051	67.19	233.06	13789.46
Oct, 2051	66.07	234.18	13555.29
Oct, 2051	131.02	469.48	13319.99
Dec, 2051	63.82	236.43	13083.56
Dec, 2051	126.51	473.99	12846.00
Jan, 2052	61.55	238.70	12607.31
Mar, 2052	60.41	239.84	12367.47
Mar, 2052	119.67	480.83	12126.48
May, 2052	58.11	242.14	11884.34
May, 2052	115.06	485.44	11641.03
Jul, 2052	55.78	244.47	11396.56
Jul, 2052	110.39	490.11	11150.92
Aug, 2052	53.43	246.82	10904.10
Oct, 2052	52.25	248.00	10656.10
Oct, 2052	103.31	497.19	10406.91
Dec, 2052	49.87	250.38	10156.53
Dec, 2052	98.54	501.96	9904.94
Jan, 2053	47.46	252.79	9652.15
Mar, 2053	46.25	254.00	9398.15
Mar, 2053	91.28	509.22	9142.94
May, 2053	43.81	256.44	8886.50
May, 2053	86.39	514.11	8628.83
Jul, 2053	41.35	258.90	8369.92
Jul, 2053	81.46	519.04	8109.78
Aug, 2053	38.86	261.39	7848.39
Oct, 2053	37.61	262.64	7585.75
Oct, 2053	73.96	526.54	7321.85
Dec, 2053	35.08	265.17	7056.68
Dec, 2053	68.89	531.61	6790.24
Jan, 2054	32.54	267.71	6522.53
Mar, 2054	31.25	269.00	6253.53
Mar, 2054	61.21	539.29	5983.25
May, 2054	28.67	271.58	5711.67
May, 2054	56.04	544.46	5438.79
Jul, 2054	26.06	274.19	5164.60
Jul, 2054	50.81	549.69	4889.09
Aug, 2054	23.43	276.82	4612.27
Oct, 2054	22.10	278.15	4334.12
Oct, 2054	42.87	557.63	4054.64
Dec, 2054	19.43	280.82	3773.82
Dec, 2054	37.51	562.99	3491.65
Jan, 2055	16.73	283.52	3208.13
Mar, 2055	15.37	284.88	2923.25
Mar, 2055	29.38	571.12	2637.01
May, 2055	12.64	287.61	2349.40
May, 2055	23.90	576.60	2060.40
Jul, 2055	9.87	290.38	1770.03
Jul, 2055	18.35	582.15	1478.26
Aug, 2055	7.08	293.17	1185.09
Oct, 2055	5.68	294.57	890.52
Oct, 2055	9.95	590.55	594.54
Dec, 2055	2.85	297.40	297.14
Dec, 2055	4.27	596.23	0