Mortgage Parameters

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

Mortgage Summary

Property Total:	$19,999
Down Payment	$6,000
Mortgage Amount:	$13,999
Mortgage Payment:	$81.70 / month
Estimated Tax:	+ $11.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $92.81 / month
Total Interest Paid:	$15,412.50 over 30 years
Total Tax Paid:	$3,999.80 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	67.08	14.61	13984.39
Mar, 2026	67.01	14.68	13969.71
Mar, 2026	133.95	29.43	13954.96
May, 2026	66.87	14.82	13940.13
May, 2026	133.67	29.71	13925.24
Jul, 2026	66.73	14.96	13910.27
Jul, 2026	133.38	30.00	13895.24
Aug, 2026	66.58	15.11	13880.13
Oct, 2026	66.51	15.18	13864.95
Oct, 2026	132.95	30.43	13849.69
Dec, 2026	66.36	15.33	13834.37
Dec, 2026	132.65	30.73	13818.97
Jan, 2027	66.22	15.47	13803.49
Mar, 2027	66.14	15.55	13787.94
Mar, 2027	132.21	31.17	13772.32
May, 2027	65.99	15.70	13756.62
May, 2027	131.91	31.47	13740.85
Jul, 2027	65.84	15.85	13725.00
Jul, 2027	131.61	31.77	13709.08
Aug, 2027	65.69	16.00	13693.08
Oct, 2027	65.61	16.08	13677.00
Oct, 2027	131.15	32.23	13660.85
Dec, 2027	65.46	16.23	13644.61
Dec, 2027	130.84	32.54	13628.30
Jan, 2028	65.30	16.39	13611.92
Mar, 2028	65.22	16.47	13595.45
Mar, 2028	130.36	33.02	13578.91
May, 2028	65.07	16.62	13562.28
May, 2028	130.06	33.32	13545.58
Jul, 2028	64.91	16.78	13528.79
Jul, 2028	129.74	33.64	13511.93
Aug, 2028	64.74	16.95	13494.98
Oct, 2028	64.66	17.03	13477.96
Oct, 2028	129.24	34.14	13460.85
Dec, 2028	64.50	17.19	13443.66
Dec, 2028	128.92	34.46	13426.39
Jan, 2029	64.33	17.36	13409.03
Mar, 2029	64.25	17.44	13391.59
Mar, 2029	128.42	34.96	13374.07
May, 2029	64.08	17.61	13356.46
May, 2029	128.08	35.30	13338.77
Jul, 2029	63.91	17.78	13321.00
Jul, 2029	127.74	35.64	13303.14
Aug, 2029	63.74	17.95	13285.19
Oct, 2029	63.66	18.03	13267.16
Oct, 2029	127.23	36.15	13249.04
Dec, 2029	63.48	18.21	13230.84
Dec, 2029	126.88	36.50	13212.55
Jan, 2030	63.31	18.38	13194.17
Mar, 2030	63.22	18.47	13175.70
Mar, 2030	126.35	37.03	13157.14
May, 2030	63.04	18.65	13138.50
May, 2030	126.00	37.38	13119.76
Jul, 2030	62.87	18.82	13100.94
Jul, 2030	125.65	37.73	13082.02
Aug, 2030	62.68	19.01	13063.02
Oct, 2030	62.59	19.10	13043.92
Oct, 2030	125.09	38.29	13024.73
Dec, 2030	62.41	19.28	13005.45
Dec, 2030	124.73	38.65	12986.08
Jan, 2031	62.22	19.47	12966.62
Mar, 2031	62.13	19.56	12947.06
Mar, 2031	124.17	39.21	12927.41
May, 2031	61.94	19.75	12907.66
May, 2031	123.79	39.59	12887.82
Jul, 2031	61.75	19.94	12867.88
Jul, 2031	123.41	39.97	12847.85
Aug, 2031	61.56	20.13	12827.72
Oct, 2031	61.47	20.22	12807.50
Oct, 2031	122.84	40.54	12787.18
Dec, 2031	61.27	20.42	12766.76
Dec, 2031	122.44	40.94	12746.25
Jan, 2032	61.08	20.61	12725.63
Mar, 2032	60.98	20.71	12704.92
Mar, 2032	121.86	41.52	12684.11
May, 2032	60.78	20.91	12663.19
May, 2032	121.46	41.92	12642.18
Jul, 2032	60.58	21.11	12621.07
Jul, 2032	121.06	42.32	12599.85
Aug, 2032	60.37	21.32	12578.54
Oct, 2032	60.27	21.42	12557.12
Oct, 2032	120.44	42.94	12535.60
Dec, 2032	60.07	21.62	12513.98
Dec, 2032	120.03	43.35	12492.25
Jan, 2033	59.86	21.83	12470.42
Mar, 2033	59.75	21.94	12448.48
Mar, 2033	119.40	43.98	12426.44
May, 2033	59.54	22.15	12404.30
May, 2033	118.98	44.40	12382.04
Jul, 2033	59.33	22.36	12359.68
Jul, 2033	118.55	44.83	12337.22
Aug, 2033	59.12	22.57	12314.64
Oct, 2033	59.01	22.68	12291.96
Oct, 2033	117.91	45.47	12269.17
Dec, 2033	58.79	22.90	12246.27
Dec, 2033	117.47	45.91	12223.26
Jan, 2034	58.57	23.12	12200.14
Mar, 2034	58.46	23.23	12176.91
Mar, 2034	116.81	46.57	12153.57
May, 2034	58.24	23.45	12130.11
May, 2034	116.36	47.02	12106.54
Jul, 2034	58.01	23.68	12082.87
Jul, 2034	115.91	47.47	12059.07
Aug, 2034	57.78	23.91	12035.17
Oct, 2034	57.67	24.02	12011.14
Oct, 2034	115.22	48.16	11987.01
Dec, 2034	57.44	24.25	11962.75
Dec, 2034	114.76	48.62	11938.39
Jan, 2035	57.20	24.49	11913.90
Mar, 2035	57.09	24.60	11889.30
Mar, 2035	114.06	49.32	11864.58
May, 2035	56.85	24.84	11839.74
May, 2035	113.58	49.80	11814.78
Jul, 2035	56.61	25.08	11789.70
Jul, 2035	113.10	50.28	11764.51
Aug, 2035	56.37	25.32	11739.19
Oct, 2035	56.25	25.44	11713.75
Oct, 2035	112.38	51.00	11688.19
Dec, 2035	56.01	25.68	11662.50
Dec, 2035	111.89	51.49	11636.70
Jan, 2036	55.76	25.93	11610.76
Mar, 2036	55.63	26.06	11584.71
Mar, 2036	111.14	52.24	11558.53
May, 2036	55.38	26.31	11532.22
May, 2036	110.64	52.74	11505.79
Jul, 2036	55.13	26.56	11479.23
Jul, 2036	110.13	53.25	11452.55
Aug, 2036	54.88	26.81	11425.74
Oct, 2036	54.75	26.94	11398.79
Oct, 2036	109.37	54.01	11371.72
Dec, 2036	54.49	27.20	11344.52
Dec, 2036	108.85	54.53	11317.19
Jan, 2037	54.23	27.46	11289.73
Mar, 2037	54.10	27.59	11262.14
Mar, 2037	108.06	55.32	11234.41
May, 2037	53.83	27.86	11206.55
May, 2037	107.53	55.85	11178.56
Jul, 2037	53.56	28.13	11150.43
Jul, 2037	106.99	56.39	11122.17
Aug, 2037	53.29	28.40	11093.78
Oct, 2037	53.16	28.53	11065.25
Oct, 2037	106.18	57.20	11036.58
Dec, 2037	52.88	28.81	11007.77
Dec, 2037	105.63	57.75	10978.83
Jan, 2038	52.61	29.08	10949.74
Mar, 2038	52.47	29.22	10920.52
Mar, 2038	104.80	58.58	10891.16
May, 2038	52.19	29.50	10861.65
May, 2038	104.24	59.14	10832.01
Jul, 2038	51.90	29.79	10802.22
Jul, 2038	103.66	59.72	10772.29
Aug, 2038	51.62	30.07	10742.22
Oct, 2038	51.47	30.22	10712.00
Oct, 2038	102.80	60.58	10681.64
Dec, 2038	51.18	30.51	10651.14
Dec, 2038	102.22	61.16	10620.48
Jan, 2039	50.89	30.80	10589.68
Mar, 2039	50.74	30.95	10558.73
Mar, 2039	101.33	62.05	10527.64
May, 2039	50.44	31.25	10496.39
May, 2039	100.74	62.64	10465.00
Jul, 2039	50.14	31.55	10433.45
Jul, 2039	100.13	63.25	10401.76
Aug, 2039	49.84	31.85	10369.91
Oct, 2039	49.69	32.00	10337.91
Oct, 2039	99.23	64.15	10305.75
Dec, 2039	49.38	32.31	10273.45
Dec, 2039	98.61	64.77	10240.98
Jan, 2040	49.07	32.62	10208.36
Mar, 2040	48.92	32.77	10175.59
Mar, 2040	97.68	65.70	10142.66
May, 2040	48.60	33.09	10109.57
May, 2040	97.04	66.34	10076.32
Jul, 2040	48.28	33.41	10042.91
Jul, 2040	96.40	66.98	10009.34
Aug, 2040	47.96	33.73	9975.61
Oct, 2040	47.80	33.89	9941.72
Oct, 2040	95.44	67.94	9907.67
Dec, 2040	47.47	34.22	9873.46
Dec, 2040	94.78	68.60	9839.08
Jan, 2041	47.15	34.54	9804.53
Mar, 2041	46.98	34.71	9769.82
Mar, 2041	93.79	69.59	9734.95
May, 2041	46.65	35.04	9699.90
May, 2041	93.13	70.25	9664.69
Jul, 2041	46.31	35.38	9629.31
Jul, 2041	92.45	70.93	9593.76
Aug, 2041	45.97	35.72	9558.04
Oct, 2041	45.80	35.89	9522.15
Oct, 2041	91.43	71.95	9486.09
Dec, 2041	45.45	36.24	9449.85
Dec, 2041	90.73	72.65	9413.44
Jan, 2042	45.11	36.58	9376.86
Mar, 2042	44.93	36.76	9340.10
Mar, 2042	89.68	73.70	9303.16
May, 2042	44.58	37.11	9266.05
May, 2042	88.98	74.40	9228.76
Jul, 2042	44.22	37.47	9191.29
Jul, 2042	88.26	75.12	9153.64
Aug, 2042	43.86	37.83	9115.82
Oct, 2042	43.68	38.01	9077.81
Oct, 2042	87.18	76.20	9039.61
Dec, 2042	43.31	38.38	9001.24
Dec, 2042	86.44	76.94	8962.68
Jan, 2043	42.95	38.74	8923.93
Mar, 2043	42.76	38.93	8885.01
Mar, 2043	85.33	78.05	8845.89
May, 2043	42.39	39.30	8806.59
May, 2043	84.59	78.79	8767.09
Jul, 2043	42.01	39.68	8727.41
Jul, 2043	83.83	79.55	8687.54
Aug, 2043	41.63	40.06	8647.48
Oct, 2043	41.44	40.25	8607.23
Oct, 2043	82.68	80.70	8566.78
Dec, 2043	41.05	40.64	8526.14
Dec, 2043	81.90	81.48	8485.30
Jan, 2044	40.66	41.03	8444.27
Mar, 2044	40.46	41.23	8403.04
Mar, 2044	80.72	82.66	8361.62
May, 2044	40.07	41.62	8319.99
May, 2044	79.94	83.44	8278.17
Jul, 2044	39.67	42.02	8236.15
Jul, 2044	79.13	84.25	8193.92
Aug, 2044	39.26	42.43	8151.49
Oct, 2044	39.06	42.63	8108.86
Oct, 2044	77.91	85.47	8066.03
Dec, 2044	38.65	43.04	8022.99
Dec, 2044	77.09	86.29	7979.74
Jan, 2045	38.24	43.45	7936.29
Mar, 2045	38.03	43.66	7892.63
Mar, 2045	75.85	87.53	7848.75
May, 2045	37.61	44.08	7804.67
May, 2045	75.01	88.37	7760.38
Jul, 2045	37.19	44.50	7715.88
Jul, 2045	74.16	89.22	7671.16
Aug, 2045	36.76	44.93	7626.23
Oct, 2045	36.54	45.15	7581.08
Oct, 2045	72.87	90.51	7535.71
Dec, 2045	36.11	45.58	7490.13
Dec, 2045	72.00	91.38	7444.33
Jan, 2046	35.67	46.02	7398.31
Mar, 2046	35.45	46.24	7352.07
Mar, 2046	70.68	92.70	7305.61
May, 2046	35.01	46.68	7258.93
May, 2046	69.79	93.59	7212.02
Jul, 2046	34.56	47.13	7164.89
Jul, 2046	68.89	94.49	7117.53
Aug, 2046	34.10	47.59	7069.94
Oct, 2046	33.88	47.81	7022.13
Oct, 2046	67.53	95.85	6974.09
Dec, 2046	33.42	48.27	6925.82
Dec, 2046	66.61	96.77	6877.31
Jan, 2047	32.95	48.74	6828.58
Mar, 2047	32.72	48.97	6779.61
Mar, 2047	65.21	98.17	6730.40
May, 2047	32.25	49.44	6680.96
May, 2047	64.26	99.12	6631.29
Jul, 2047	31.77	49.92	6581.37
Jul, 2047	63.31	100.07	6531.22
Aug, 2047	31.30	50.39	6480.82
Oct, 2047	31.05	50.64	6430.19
Oct, 2047	61.86	101.52	6379.31
Dec, 2047	30.57	51.12	6328.18
Dec, 2047	60.89	102.49	6276.82
Jan, 2048	30.08	51.61	6225.20
Mar, 2048	29.83	51.86	6173.34
Mar, 2048	59.41	103.97	6121.23
May, 2048	29.33	52.36	6068.87
May, 2048	58.41	104.97	6016.26
Jul, 2048	28.83	52.86	5963.40
Jul, 2048	57.40	105.98	5910.29
Aug, 2048	28.32	53.37	5856.92
Oct, 2048	28.06	53.63	5803.29
Oct, 2048	55.87	107.51	5749.41
Dec, 2048	27.55	54.14	5695.27
Dec, 2048	54.84	108.54	5640.87
Jan, 2049	27.03	54.66	5586.21
Mar, 2049	26.77	54.92	5531.28
Mar, 2049	53.27	110.11	5476.10
May, 2049	26.24	55.45	5420.65
May, 2049	52.21	111.17	5364.93
Jul, 2049	25.71	55.98	5308.95
Jul, 2049	51.15	112.23	5252.70
Aug, 2049	25.17	56.52	5196.18
Oct, 2049	24.90	56.79	5139.38
Oct, 2049	49.53	113.85	5082.32
Dec, 2049	24.35	57.34	5024.98
Dec, 2049	48.43	114.95	4967.37
Jan, 2050	23.80	57.89	4909.48
Mar, 2050	23.52	58.17	4851.32
Mar, 2050	46.77	116.61	4792.87
May, 2050	22.97	58.72	4734.15
May, 2050	45.65	117.73	4675.14
Jul, 2050	22.40	59.29	4615.86
Jul, 2050	44.52	118.86	4556.28
Aug, 2050	21.83	59.86	4496.43
Oct, 2050	21.55	60.14	4436.28
Oct, 2050	42.81	120.57	4375.85
Dec, 2050	20.97	60.72	4315.13
Dec, 2050	41.65	121.73	4254.11
Jan, 2051	20.38	61.31	4192.81
Mar, 2051	20.09	61.60	4131.21
Mar, 2051	39.89	123.49	4069.31
May, 2051	19.50	62.19	4007.12
May, 2051	38.70	124.68	3944.63
Jul, 2051	18.90	62.79	3881.84
Jul, 2051	37.50	125.88	3818.75
Aug, 2051	18.30	63.39	3755.36
Oct, 2051	17.99	63.70	3691.67
Oct, 2051	35.68	127.70	3627.67
Dec, 2051	17.38	64.31	3563.36
Dec, 2051	34.45	128.93	3498.74
Jan, 2052	16.76	64.93	3433.82
Mar, 2052	16.45	65.24	3368.58
Mar, 2052	32.59	130.79	3303.03
May, 2052	15.83	65.86	3237.17
May, 2052	31.34	132.04	3170.99
Jul, 2052	15.19	66.50	3104.50
Jul, 2052	30.07	133.31	3037.68
Aug, 2052	14.56	67.13	2970.55
Oct, 2052	14.23	67.46	2903.09
Oct, 2052	28.14	135.24	2835.31
Dec, 2052	13.59	68.10	2767.21
Dec, 2052	26.85	136.53	2698.78
Jan, 2053	12.93	68.76	2630.02
Mar, 2053	12.60	69.09	2560.93
Mar, 2053	24.87	138.51	2491.51
May, 2053	11.94	69.75	2421.76
May, 2053	23.54	139.84	2351.67
Jul, 2053	11.27	70.42	2281.25
Jul, 2053	22.20	141.18	2210.49
Aug, 2053	10.59	71.10	2139.40
Oct, 2053	10.25	71.44	2067.96
Oct, 2053	20.16	143.22	1996.18
Dec, 2053	9.57	72.12	1924.05
Dec, 2053	18.79	144.59	1851.58
Jan, 2054	8.87	72.82	1778.76
Mar, 2054	8.52	73.17	1705.60
Mar, 2054	16.69	146.69	1632.08
May, 2054	7.82	73.87	1558.21
May, 2054	15.29	148.09	1483.99
Jul, 2054	7.11	74.58	1409.41
Jul, 2054	13.86	149.52	1334.47
Aug, 2054	6.39	75.30	1259.17
Oct, 2054	6.03	75.66	1183.52
Oct, 2054	11.70	151.68	1107.50
Dec, 2054	5.31	76.38	1031.12
Dec, 2054	10.25	153.13	954.37
Jan, 2055	4.57	77.12	877.25
Mar, 2055	4.20	77.49	799.76
Mar, 2055	8.03	155.35	721.90
May, 2055	3.46	78.23	643.67
May, 2055	6.54	156.84	565.07
Jul, 2055	2.71	78.98	486.09
Jul, 2055	5.04	158.34	406.72
Aug, 2055	1.95	79.74	326.98
Oct, 2055	1.57	80.12	246.86
Oct, 2055	2.75	160.63	166.35
Dec, 2055	0.80	80.89	85.46
Dec, 2055	1.21	162.17	4.18