Mortgage Parameters

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

Mortgage Summary

Property Total:	$5,000
Down Payment	$1,500
Mortgage Amount:	$3,500
Mortgage Payment:	$20.43 / month
Estimated Tax:	+ $2.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $23.21 / month
Total Interest Paid:	$3,855.60 over 30 years
Total Tax Paid:	$1,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	16.77	3.66	3496.34
Mar, 2026	16.75	3.68	3492.66
Mar, 2026	33.49	7.37	3488.97
May, 2026	16.72	3.71	3485.26
May, 2026	33.42	7.44	3481.53
Jul, 2026	16.68	3.75	3477.78
Jul, 2026	33.34	7.52	3474.01
Aug, 2026	16.65	3.78	3470.23
Oct, 2026	16.63	3.80	3466.43
Oct, 2026	33.24	7.62	3462.61
Dec, 2026	16.59	3.84	3458.77
Dec, 2026	33.16	7.70	3454.91
Jan, 2027	16.55	3.88	3451.04
Mar, 2027	16.54	3.89	3447.15
Mar, 2027	33.06	7.80	3443.23
May, 2027	16.50	3.93	3439.30
May, 2027	32.98	7.88	3435.35
Jul, 2027	16.46	3.97	3431.38
Jul, 2027	32.90	7.96	3427.39
Aug, 2027	16.42	4.01	3423.39
Oct, 2027	16.40	4.03	3419.36
Oct, 2027	32.78	8.08	3415.32
Dec, 2027	16.37	4.06	3411.25
Dec, 2027	32.72	8.14	3407.17
Jan, 2028	16.33	4.10	3403.06
Mar, 2028	16.31	4.12	3398.94
Mar, 2028	32.60	8.26	3394.80
May, 2028	16.27	4.16	3390.63
May, 2028	32.52	8.34	3386.45
Jul, 2028	16.23	4.20	3382.25
Jul, 2028	32.44	8.42	3378.02
Aug, 2028	16.19	4.24	3373.78
Oct, 2028	16.17	4.26	3369.51
Oct, 2028	32.32	8.54	3365.23
Dec, 2028	16.13	4.30	3360.93
Dec, 2028	32.23	8.63	3356.60
Jan, 2029	16.08	4.35	3352.25
Mar, 2029	16.06	4.37	3347.89
Mar, 2029	32.10	8.76	3343.50
May, 2029	16.02	4.41	3339.09
May, 2029	32.02	8.84	3334.66
Jul, 2029	15.98	4.45	3330.21
Jul, 2029	31.94	8.92	3325.73
Aug, 2029	15.94	4.49	3321.24
Oct, 2029	15.91	4.52	3316.72
Oct, 2029	31.80	9.06	3312.19
Dec, 2029	15.87	4.56	3307.63
Dec, 2029	31.72	9.14	3303.05
Jan, 2030	15.83	4.60	3298.44
Mar, 2030	15.81	4.62	3293.82
Mar, 2030	31.59	9.27	3289.17
May, 2030	15.76	4.67	3284.50
May, 2030	31.50	9.36	3279.81
Jul, 2030	15.72	4.71	3275.10
Jul, 2030	31.41	9.45	3270.36
Aug, 2030	15.67	4.76	3265.60
Oct, 2030	15.65	4.78	3260.82
Oct, 2030	31.27	9.59	3256.01
Dec, 2030	15.60	4.83	3251.18
Dec, 2030	31.18	9.68	3246.33
Jan, 2031	15.56	4.87	3241.46
Mar, 2031	15.53	4.90	3236.56
Mar, 2031	31.04	9.82	3231.64
May, 2031	15.48	4.95	3226.69
May, 2031	30.94	9.92	3221.73
Jul, 2031	15.44	4.99	3216.73
Jul, 2031	30.85	10.01	3211.72
Aug, 2031	15.39	5.04	3206.68
Oct, 2031	15.37	5.06	3201.61
Oct, 2031	30.71	10.15	3196.52
Dec, 2031	15.32	5.11	3191.41
Dec, 2031	30.61	10.25	3186.27
Jan, 2032	15.27	5.16	3181.11
Mar, 2032	15.24	5.19	3175.92
Mar, 2032	30.46	10.40	3170.71
May, 2032	15.19	5.24	3165.47
May, 2032	30.36	10.50	3160.21
Jul, 2032	15.14	5.29	3154.92
Jul, 2032	30.26	10.60	3149.61
Aug, 2032	15.09	5.34	3144.27
Oct, 2032	15.07	5.36	3138.91
Oct, 2032	30.11	10.75	3133.52
Dec, 2032	15.01	5.42	3128.10
Dec, 2032	30.00	10.86	3122.66
Jan, 2033	14.96	5.47	3117.20
Mar, 2033	14.94	5.49	3111.70
Mar, 2033	29.85	11.01	3106.18
May, 2033	14.88	5.55	3100.64
May, 2033	29.74	11.12	3095.06
Jul, 2033	14.83	5.60	3089.46
Jul, 2033	29.63	11.23	3083.84
Aug, 2033	14.78	5.65	3078.18
Oct, 2033	14.75	5.68	3072.50
Oct, 2033	29.47	11.39	3066.80
Dec, 2033	14.70	5.73	3061.06
Dec, 2033	29.37	11.49	3055.30
Jan, 2034	14.64	5.79	3049.51
Mar, 2034	14.61	5.82	3043.69
Mar, 2034	29.19	11.67	3037.85
May, 2034	14.56	5.87	3031.97
May, 2034	29.09	11.77	3026.07
Jul, 2034	14.50	5.93	3020.14
Jul, 2034	28.97	11.89	3014.18
Aug, 2034	14.44	5.99	3008.19
Oct, 2034	14.41	6.02	3002.18
Oct, 2034	28.80	12.06	2996.13
Dec, 2034	14.36	6.07	2990.06
Dec, 2034	28.69	12.17	2983.96
Jan, 2035	14.30	6.13	2977.83
Mar, 2035	14.27	6.16	2971.66
Mar, 2035	28.51	12.35	2965.47
May, 2035	14.21	6.22	2959.25
May, 2035	28.39	12.47	2953.00
Jul, 2035	14.15	6.28	2946.72
Jul, 2035	28.27	12.59	2940.41
Aug, 2035	14.09	6.34	2934.07
Oct, 2035	14.06	6.37	2927.70
Oct, 2035	28.09	12.77	2921.30
Dec, 2035	14.00	6.43	2914.87
Dec, 2035	27.97	12.89	2908.40
Jan, 2036	13.94	6.49	2901.91
Mar, 2036	13.90	6.53	2895.39
Mar, 2036	27.77	13.09	2888.83
May, 2036	13.84	6.59	2882.24
May, 2036	27.65	13.21	2875.62
Jul, 2036	13.78	6.65	2868.97
Jul, 2036	27.53	13.33	2862.29
Aug, 2036	13.72	6.71	2855.57
Oct, 2036	13.68	6.75	2848.83
Oct, 2036	27.33	13.53	2842.05
Dec, 2036	13.62	6.81	2835.24
Dec, 2036	27.21	13.65	2828.39
Jan, 2037	13.55	6.88	2821.51
Mar, 2037	13.52	6.91	2814.60
Mar, 2037	27.01	13.85	2807.66
May, 2037	13.45	6.98	2800.68
May, 2037	26.87	13.99	2793.67
Jul, 2037	13.39	7.04	2786.63
Jul, 2037	26.74	14.12	2779.55
Aug, 2037	13.32	7.11	2772.44
Oct, 2037	13.28	7.15	2765.30
Oct, 2037	26.53	14.33	2758.12
Dec, 2037	13.22	7.21	2750.90
Dec, 2037	26.40	14.46	2743.65
Jan, 2038	13.15	7.28	2736.37
Mar, 2038	13.11	7.32	2729.05
Mar, 2038	26.19	14.67	2721.70
May, 2038	13.04	7.39	2714.31
May, 2038	26.05	14.81	2706.89
Jul, 2038	12.97	7.46	2699.43
Jul, 2038	25.90	14.96	2691.93
Aug, 2038	12.90	7.53	2684.40
Oct, 2038	12.86	7.57	2676.83
Oct, 2038	25.69	15.17	2669.23
Dec, 2038	12.79	7.64	2661.59
Dec, 2038	25.54	15.32	2653.91
Jan, 2039	12.72	7.71	2646.20
Mar, 2039	12.68	7.75	2638.45
Mar, 2039	25.32	15.54	2630.66
May, 2039	12.61	7.82	2622.84
May, 2039	25.18	15.68	2614.98
Jul, 2039	12.53	7.90	2607.08
Jul, 2039	25.02	15.84	2599.14
Aug, 2039	12.45	7.98	2591.16
Oct, 2039	12.42	8.01	2583.15
Oct, 2039	24.80	16.06	2575.10
Dec, 2039	12.34	8.09	2567.00
Dec, 2039	24.64	16.22	2558.87
Jan, 2040	12.26	8.17	2550.71
Mar, 2040	12.22	8.21	2542.50
Mar, 2040	24.40	16.46	2534.25
May, 2040	12.14	8.29	2525.96
May, 2040	24.24	16.62	2517.64
Jul, 2040	12.06	8.37	2509.27
Jul, 2040	24.08	16.78	2500.86
Aug, 2040	11.98	8.45	2492.42
Oct, 2040	11.94	8.49	2483.93
Oct, 2040	23.84	17.02	2475.40
Dec, 2040	11.86	8.57	2466.83
Dec, 2040	23.68	17.18	2458.22
Jan, 2041	11.78	8.65	2449.57
Mar, 2041	11.74	8.69	2440.88
Mar, 2041	23.44	17.42	2432.15
May, 2041	11.65	8.78	2423.37
May, 2041	23.26	17.60	2414.55
Jul, 2041	11.57	8.86	2405.69
Jul, 2041	23.10	17.76	2396.79
Aug, 2041	11.48	8.95	2387.84
Oct, 2041	11.44	8.99	2378.86
Oct, 2041	22.84	18.02	2369.83
Dec, 2041	11.36	9.07	2360.75
Dec, 2041	22.67	18.19	2351.63
Jan, 2042	11.27	9.16	2342.47
Mar, 2042	11.22	9.21	2333.27
Mar, 2042	22.40	18.46	2324.02
May, 2042	11.14	9.29	2314.72
May, 2042	22.23	18.63	2305.38
Jul, 2042	11.05	9.38	2296.00
Jul, 2042	22.05	18.81	2286.57
Aug, 2042	10.96	9.47	2277.10
Oct, 2042	10.91	9.52	2267.58
Oct, 2042	21.78	19.08	2258.01
Dec, 2042	10.82	9.61	2248.40
Dec, 2042	21.59	19.27	2238.75
Jan, 2043	10.73	9.70	2229.04
Mar, 2043	10.68	9.75	2219.30
Mar, 2043	21.31	19.55	2209.50
May, 2043	10.59	9.84	2199.66
May, 2043	21.13	19.73	2189.77
Jul, 2043	10.49	9.94	2179.83
Jul, 2043	20.94	19.92	2169.84
Aug, 2043	10.40	10.03	2159.81
Oct, 2043	10.35	10.08	2149.73
Oct, 2043	20.65	20.21	2139.60
Dec, 2043	10.25	10.18	2129.42
Dec, 2043	20.45	20.41	2119.20
Jan, 2044	10.15	10.28	2108.92
Mar, 2044	10.11	10.32	2098.60
Mar, 2044	20.17	20.69	2088.22
May, 2044	10.01	10.42	2077.80
May, 2044	19.97	20.89	2067.33
Jul, 2044	9.91	10.52	2056.80
Jul, 2044	19.77	21.09	2046.23
Aug, 2044	9.80	10.63	2035.60
Oct, 2044	9.75	10.68	2024.93
Oct, 2044	19.45	21.41	2014.20
Dec, 2044	9.65	10.78	2003.42
Dec, 2044	19.25	21.61	1992.59
Jan, 2045	9.55	10.88	1981.71
Mar, 2045	9.50	10.93	1970.77
Mar, 2045	18.94	21.92	1959.79
May, 2045	9.39	11.04	1948.75
May, 2045	18.73	22.13	1937.65
Jul, 2045	9.28	11.15	1926.51
Jul, 2045	18.51	22.35	1915.31
Aug, 2045	9.18	11.25	1904.06
Oct, 2045	9.12	11.31	1892.75
Oct, 2045	18.19	22.67	1881.39
Dec, 2045	9.01	11.42	1869.98
Dec, 2045	17.97	22.89	1858.51
Jan, 2046	8.91	11.52	1846.98
Mar, 2046	8.85	11.58	1835.40
Mar, 2046	17.64	23.22	1823.77
May, 2046	8.74	11.69	1812.07
May, 2046	17.42	23.44	1800.33
Jul, 2046	8.63	11.80	1788.52
Jul, 2046	17.20	23.66	1776.66
Aug, 2046	8.51	11.92	1764.75
Oct, 2046	8.46	11.97	1752.77
Oct, 2046	16.86	24.00	1740.74
Dec, 2046	8.34	12.09	1728.65
Dec, 2046	16.62	24.24	1716.51
Jan, 2047	8.22	12.21	1704.30
Mar, 2047	8.17	12.26	1692.04
Mar, 2047	16.28	24.58	1679.72
May, 2047	8.05	12.38	1667.33
May, 2047	16.04	24.82	1654.89
Jul, 2047	7.93	12.50	1642.39
Jul, 2047	15.80	25.06	1629.83
Aug, 2047	7.81	12.62	1617.21
Oct, 2047	7.75	12.68	1604.53
Oct, 2047	15.44	25.42	1591.79
Dec, 2047	7.63	12.80	1578.99
Dec, 2047	15.20	25.66	1566.12
Jan, 2048	7.50	12.93	1553.20
Mar, 2048	7.44	12.99	1540.21
Mar, 2048	14.82	26.04	1527.16
May, 2048	7.32	13.11	1514.05
May, 2048	14.57	26.29	1500.87
Jul, 2048	7.19	13.24	1487.63
Jul, 2048	14.32	26.54	1474.33
Aug, 2048	7.06	13.37	1460.97
Oct, 2048	7.00	13.43	1447.54
Oct, 2048	13.94	26.92	1434.04
Dec, 2048	6.87	13.56	1420.49
Dec, 2048	13.68	27.18	1406.86
Jan, 2049	6.74	13.69	1393.17
Mar, 2049	6.68	13.75	1379.42
Mar, 2049	13.29	27.57	1365.60
May, 2049	6.54	13.89	1351.71
May, 2049	13.02	27.84	1337.76
Jul, 2049	6.41	14.02	1323.74
Jul, 2049	12.75	28.11	1309.65
Aug, 2049	6.28	14.15	1295.50
Oct, 2049	6.21	14.22	1281.27
Oct, 2049	12.35	28.51	1266.98
Dec, 2049	6.07	14.36	1252.63
Dec, 2049	12.07	28.79	1238.20
Jan, 2050	5.93	14.50	1223.70
Mar, 2050	5.86	14.57	1209.13
Mar, 2050	11.65	29.21	1194.50
May, 2050	5.72	14.71	1179.79
May, 2050	11.37	29.49	1165.01
Jul, 2050	5.58	14.85	1150.17
Jul, 2050	11.09	29.77	1135.25
Aug, 2050	5.44	14.99	1120.26
Oct, 2050	5.37	15.06	1105.20
Oct, 2050	10.67	30.19	1090.06
Dec, 2050	5.22	15.21	1074.85
Dec, 2050	10.37	30.49	1059.58
Jan, 2051	5.08	15.35	1044.22
Mar, 2051	5.00	15.43	1028.80
Mar, 2051	9.93	30.93	1013.30
May, 2051	4.86	15.57	997.72
May, 2051	9.64	31.22	982.07
Jul, 2051	4.71	15.72	966.35
Jul, 2051	9.34	31.52	950.55
Aug, 2051	4.55	15.88	934.67
Oct, 2051	4.48	15.95	918.72
Oct, 2051	8.88	31.98	902.69
Dec, 2051	4.33	16.10	886.59
Dec, 2051	8.58	32.28	870.41
Jan, 2052	4.17	16.26	854.15
Mar, 2052	4.09	16.34	837.81
Mar, 2052	8.10	32.76	821.39
May, 2052	3.94	16.49	804.90
May, 2052	7.80	33.06	788.33
Jul, 2052	3.78	16.65	771.67
Jul, 2052	7.48	33.38	754.94
Aug, 2052	3.62	16.81	738.13
Oct, 2052	3.54	16.89	721.24
Oct, 2052	7.00	33.86	704.26
Dec, 2052	3.37	17.06	687.21
Dec, 2052	6.66	34.20	670.07
Jan, 2053	3.21	17.22	652.85
Mar, 2053	3.13	17.30	635.55
Mar, 2053	6.18	34.68	618.16
May, 2053	2.96	17.47	600.70
May, 2053	5.84	35.02	583.15
Jul, 2053	2.79	17.64	565.51
Jul, 2053	5.50	35.36	547.79
Aug, 2053	2.62	17.81	529.98
Oct, 2053	2.54	17.89	512.09
Oct, 2053	4.99	35.87	494.12
Dec, 2053	2.37	18.06	476.05
Dec, 2053	4.65	36.21	457.91
Jan, 2054	2.19	18.24	439.67
Mar, 2054	2.11	18.32	421.35
Mar, 2054	4.13	36.73	402.94
May, 2054	1.93	18.50	384.44
May, 2054	3.77	37.09	365.85
Jul, 2054	1.75	18.68	347.17
Jul, 2054	3.41	37.45	328.41
Aug, 2054	1.57	18.86	309.55
Oct, 2054	1.48	18.95	290.60
Oct, 2054	2.87	37.99	271.56
Dec, 2054	1.30	19.13	252.44
Dec, 2054	2.51	38.35	233.22
Jan, 2055	1.12	19.31	213.90
Mar, 2055	1.02	19.41	194.50
Mar, 2055	1.95	38.91	175.00
May, 2055	0.84	19.59	155.41
May, 2055	1.58	39.28	135.72
Jul, 2055	0.65	19.78	115.94
Jul, 2055	1.21	39.65	96.07
Aug, 2055	0.46	19.97	76.10
Oct, 2055	0.36	20.07	56.03
Oct, 2055	0.63	40.23	35.87
Dec, 2055	0.17	20.26	15.61
Dec, 2055	0.24	40.62	0