Mortgage Parameters

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

Mortgage Summary

Property Total:	$130,000
Down Payment	$39,000
Mortgage Amount:	$91,000
Mortgage Payment:	$531.05 / month
Estimated Tax:	+ $72.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $603.27 / month
Total Interest Paid:	$100,177.20 over 30 years
Total Tax Paid:	$26,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	436.04	95.01	90904.99
Mar, 2026	435.59	95.46	90809.53
Mar, 2026	870.72	191.38	90713.61
May, 2026	434.67	96.38	90617.23
May, 2026	868.88	193.22	90520.38
Jul, 2026	433.74	97.31	90423.08
Jul, 2026	867.02	195.08	90325.30
Aug, 2026	432.81	98.24	90227.06
Oct, 2026	432.34	98.71	90128.35
Oct, 2026	864.21	197.89	90029.17
Dec, 2026	431.39	99.66	89929.51
Dec, 2026	862.30	199.80	89829.37
Jan, 2027	430.43	100.62	89728.75
Mar, 2027	429.95	101.10	89627.65
Mar, 2027	859.42	202.68	89526.07
May, 2027	428.98	102.07	89424.00
May, 2027	857.47	204.63	89321.44
Jul, 2027	428.00	103.05	89218.38
Jul, 2027	855.50	206.60	89114.84
Aug, 2027	427.01	104.04	89010.80
Oct, 2027	426.51	104.54	88906.26
Oct, 2027	852.52	209.58	88801.22
Dec, 2027	425.51	105.54	88695.67
Dec, 2027	850.51	211.59	88589.62
Jan, 2028	424.49	106.56	88483.07
Mar, 2028	423.98	107.07	88376.00
Mar, 2028	847.45	214.65	88268.41
May, 2028	422.95	108.10	88160.32
May, 2028	845.38	216.72	88051.70
Jul, 2028	421.91	109.14	87942.57
Jul, 2028	843.30	218.80	87832.91
Aug, 2028	420.87	110.18	87722.72
Oct, 2028	420.34	110.71	87612.01
Oct, 2028	840.15	221.95	87500.77
Dec, 2028	419.27	111.78	87388.99
Dec, 2028	838.01	224.09	87276.68
Jan, 2029	418.20	112.85	87163.83
Mar, 2029	417.66	113.39	87050.44
Mar, 2029	834.78	227.32	86936.51
May, 2029	416.57	114.48	86822.03
May, 2029	832.59	229.51	86707.00
Jul, 2029	415.47	115.58	86591.42
Jul, 2029	830.39	231.71	86475.29
Aug, 2029	414.36	116.69	86358.60
Oct, 2029	413.80	117.25	86241.35
Oct, 2029	827.04	235.06	86123.54
Dec, 2029	412.68	118.37	86005.17
Dec, 2029	824.79	237.31	85886.23
Jan, 2030	411.54	119.51	85766.72
Mar, 2030	410.97	120.08	85646.63
Mar, 2030	821.36	240.74	85525.97
May, 2030	409.81	121.24	85404.73
May, 2030	819.04	243.06	85282.91
Jul, 2030	408.65	122.40	85160.51
Jul, 2030	816.71	245.39	85037.52
Aug, 2030	407.47	123.58	84913.94
Oct, 2030	406.88	124.17	84789.77
Oct, 2030	813.16	248.94	84665.01
Dec, 2030	405.69	125.36	84539.64
Dec, 2030	810.78	251.32	84413.68
Jan, 2031	404.48	126.57	84287.11
Mar, 2031	403.88	127.17	84159.94
Mar, 2031	807.15	254.95	84032.15
May, 2031	402.65	128.40	83903.76
May, 2031	804.69	257.41	83774.75
Jul, 2031	401.42	129.63	83645.12
Jul, 2031	802.22	259.88	83514.87
Aug, 2031	400.18	130.87	83383.99
Oct, 2031	399.55	131.50	83252.49
Oct, 2031	798.47	263.63	83120.36
Dec, 2031	398.29	132.76	82987.59
Dec, 2031	795.94	266.16	82854.19
Jan, 2032	397.01	134.04	82720.15
Mar, 2032	396.37	134.68	82585.47
Mar, 2032	792.09	270.01	82450.14
May, 2032	395.07	135.98	82314.17
May, 2032	789.49	272.61	82177.54
Jul, 2032	393.77	137.28	82040.26
Jul, 2032	786.88	275.22	81902.32
Aug, 2032	392.45	138.60	81763.71
Oct, 2032	391.78	139.27	81624.45
Oct, 2032	782.90	279.20	81484.52
Dec, 2032	390.45	140.60	81343.91
Dec, 2032	780.22	281.88	81202.63
Jan, 2033	389.10	141.95	81060.68
Mar, 2033	388.42	142.63	80918.05
Mar, 2033	776.15	285.95	80774.73
May, 2033	387.05	144.00	80630.72
May, 2033	773.41	288.69	80486.03
Jul, 2033	385.66	145.39	80340.64
Jul, 2033	770.63	291.47	80194.56
Aug, 2033	384.27	146.78	80047.77
Oct, 2033	383.56	147.49	79900.29
Oct, 2033	766.42	295.68	79752.09
Dec, 2033	382.15	148.90	79603.19
Dec, 2033	763.58	298.52	79453.57
Jan, 2034	380.72	150.33	79303.23
Mar, 2034	379.99	151.06	79152.18
Mar, 2034	759.26	302.84	79000.40
May, 2034	378.54	152.51	78847.89
May, 2034	756.35	305.75	78694.66
Jul, 2034	377.08	153.97	78540.68
Jul, 2034	753.42	308.68	78385.97
Aug, 2034	375.60	155.45	78230.52
Oct, 2034	374.85	156.20	78074.33
Oct, 2034	748.96	313.14	77917.39
Dec, 2034	373.35	157.70	77759.69
Dec, 2034	745.95	316.15	77601.24
Jan, 2035	371.84	159.21	77442.03
Mar, 2035	371.08	159.97	77282.05
Mar, 2035	741.39	320.71	77121.31
May, 2035	369.54	161.51	76959.80
May, 2035	738.31	323.79	76797.52
Jul, 2035	367.99	163.06	76634.46
Jul, 2035	735.20	326.90	76470.61
Aug, 2035	366.42	164.63	76305.99
Oct, 2035	365.63	165.42	76140.57
Oct, 2035	730.47	331.63	75974.36
Dec, 2035	364.04	167.01	75807.35
Dec, 2035	727.28	334.82	75639.55
Jan, 2036	362.44	168.61	75470.93
Mar, 2036	361.63	169.42	75301.52
Mar, 2036	722.45	339.65	75131.29
May, 2036	360.00	171.05	74960.24
May, 2036	719.18	342.92	74788.37
Jul, 2036	358.36	172.69	74615.69
Jul, 2036	715.89	346.21	74442.17
Aug, 2036	356.70	174.35	74267.82
Oct, 2036	355.87	175.18	74092.64
Oct, 2036	710.90	351.20	73916.62
Dec, 2036	354.18	176.87	73739.75
Dec, 2036	707.52	354.58	73562.04
Jan, 2037	352.48	178.57	73383.47
Mar, 2037	351.63	179.42	73204.05
Mar, 2037	702.40	359.70	73023.77
May, 2037	349.91	181.14	72842.62
May, 2037	698.95	363.15	72660.61
Jul, 2037	348.17	182.88	72477.73
Jul, 2037	695.46	366.64	72293.97
Aug, 2037	346.41	184.64	72109.32
Oct, 2037	345.52	185.53	71923.80
Oct, 2037	690.15	371.95	71737.38
Dec, 2037	343.74	187.31	71550.08
Dec, 2037	686.58	375.52	71361.87
Jan, 2038	341.94	189.11	71172.76
Mar, 2038	341.04	190.01	70982.75
Mar, 2038	681.17	380.93	70791.82
May, 2038	339.21	191.84	70599.98
May, 2038	677.50	384.60	70407.23
Jul, 2038	337.37	193.68	70213.54
Jul, 2038	673.81	388.29	70018.93
Aug, 2038	335.51	195.54	69823.39
Oct, 2038	334.57	196.48	69626.91
Oct, 2038	668.20	393.90	69429.49
Dec, 2038	332.68	198.37	69231.12
Dec, 2038	664.41	397.69	69031.81
Jan, 2039	330.78	200.27	68831.53
Mar, 2039	329.82	201.23	68630.30
Mar, 2039	658.67	403.43	68428.10
May, 2039	327.88	203.17	68224.94
May, 2039	654.79	407.31	68020.80
Jul, 2039	325.93	205.12	67815.68
Jul, 2039	650.88	411.22	67609.58
Aug, 2039	323.96	207.09	67402.50
Oct, 2039	322.97	208.08	67194.42
Oct, 2039	644.94	417.16	66985.34
Dec, 2039	320.97	210.08	66775.26
Dec, 2039	640.93	421.17	66564.18
Jan, 2040	318.95	212.10	66352.08
Mar, 2040	317.94	213.11	66138.97
Mar, 2040	634.86	427.24	65924.83
May, 2040	315.89	215.16	65709.67
May, 2040	630.75	431.35	65493.48
Jul, 2040	313.82	217.23	65276.25
Jul, 2040	626.60	435.50	65057.99
Aug, 2040	311.74	219.31	64838.67
Oct, 2040	310.69	220.36	64618.31
Oct, 2040	620.32	441.78	64396.89
Dec, 2040	308.57	222.48	64174.41
Dec, 2040	616.07	446.03	63950.86
Jan, 2041	306.43	224.62	63726.24
Mar, 2041	305.35	225.70	63500.54
Mar, 2041	609.62	452.48	63273.77
May, 2041	303.19	227.86	63045.90
May, 2041	605.28	456.82	62816.95
Jul, 2041	301.00	230.05	62586.90
Jul, 2041	600.90	461.20	62355.74
Aug, 2041	298.79	232.26	62123.48
Oct, 2041	297.68	233.37	61890.11
Oct, 2041	594.24	467.86	61655.61
Dec, 2041	295.43	235.62	61420.00
Dec, 2041	589.73	472.37	61183.25
Jan, 2042	293.17	237.88	60945.37
Mar, 2042	292.03	239.02	60706.35
Mar, 2042	582.91	479.19	60466.18
May, 2042	289.73	241.32	60224.87
May, 2042	578.31	483.79	59982.39
Jul, 2042	287.42	243.63	59738.76
Jul, 2042	573.67	488.43	59493.96
Aug, 2042	285.08	245.97	59247.98
Oct, 2042	283.90	247.15	59000.83
Oct, 2042	566.61	495.49	58752.49
Dec, 2042	281.52	249.53	58502.97
Dec, 2042	561.85	500.25	58252.24
Jan, 2043	279.13	251.92	58000.32
Mar, 2043	277.92	253.13	57747.19
Mar, 2043	554.63	507.47	57492.84
May, 2043	275.49	255.56	57237.28
May, 2043	549.75	512.35	56980.49
Jul, 2043	273.03	258.02	56722.47
Jul, 2043	544.83	517.27	56463.22
Aug, 2043	270.55	260.50	56202.72
Oct, 2043	269.30	261.75	55940.97
Oct, 2043	537.35	524.75	55677.97
Dec, 2043	266.79	264.26	55413.71
Dec, 2043	532.31	529.79	55148.19
Jan, 2044	264.25	266.80	54881.39
Mar, 2044	262.97	268.08	54613.31
Mar, 2044	524.66	537.44	54343.95
May, 2044	260.40	270.65	54073.30
May, 2044	519.50	542.60	53801.35
Jul, 2044	257.80	273.25	53528.10
Jul, 2044	514.29	547.81	53253.54
Aug, 2044	255.17	275.88	52977.66
Oct, 2044	253.85	277.20	52700.46
Oct, 2044	506.37	555.73	52421.94
Dec, 2044	251.19	279.86	52142.07
Dec, 2044	501.04	561.06	51860.87
Jan, 2045	248.50	282.55	51578.32
Mar, 2045	247.15	283.90	51294.42
Mar, 2045	492.94	569.16	51009.15
May, 2045	244.42	286.63	50722.52
May, 2045	487.47	574.63	50434.52
Jul, 2045	241.67	289.38	50145.13
Jul, 2045	481.95	580.15	49854.36
Aug, 2045	238.89	292.16	49562.20
Oct, 2045	237.49	293.56	49268.63
Oct, 2045	473.57	588.53	48973.66
Dec, 2045	234.67	296.38	48677.28
Dec, 2045	467.92	594.18	48379.47
Jan, 2046	231.82	299.23	48080.24
Mar, 2046	230.38	300.67	47779.58
Mar, 2046	459.32	602.78	47477.47
May, 2046	227.50	303.55	47173.92
May, 2046	453.54	608.56	46868.91
Jul, 2046	224.58	306.47	46562.44
Jul, 2046	447.69	614.41	46254.50
Aug, 2046	221.64	309.41	45945.09
Oct, 2046	220.15	310.90	45634.19
Oct, 2046	438.81	623.29	45321.80
Dec, 2046	217.17	313.88	45007.92
Dec, 2046	432.83	629.27	44692.53
Jan, 2047	214.15	316.90	44375.63
Mar, 2047	212.63	318.42	44057.22
Mar, 2047	423.74	638.36	43737.27
May, 2047	209.57	321.48	43415.80
May, 2047	417.60	644.50	43092.78
Jul, 2047	206.49	324.56	42768.22
Jul, 2047	411.42	650.68	42442.10
Aug, 2047	203.37	327.68	42114.42
Oct, 2047	201.80	329.25	41785.17
Oct, 2047	402.02	660.08	41454.34
Dec, 2047	198.64	332.41	41121.92
Dec, 2047	395.68	666.42	40787.92
Jan, 2048	195.44	335.61	40452.31
Mar, 2048	193.83	337.22	40115.09
Mar, 2048	386.05	676.05	39776.26
May, 2048	190.59	340.46	39435.80
May, 2048	379.55	682.55	39093.72
Jul, 2048	187.32	343.73	38749.99
Jul, 2048	373.00	689.10	38404.62
Aug, 2048	184.02	347.03	38057.59
Oct, 2048	182.36	348.69	37708.90
Oct, 2048	363.05	699.05	37358.54
Dec, 2048	179.01	352.04	37006.50
Dec, 2048	356.33	705.77	36652.77
Jan, 2049	175.63	355.42	36297.35
Mar, 2049	173.92	357.13	35940.22
Mar, 2049	346.13	715.97	35581.39
May, 2049	170.49	360.56	35220.83
May, 2049	339.26	722.84	34858.55
Jul, 2049	167.03	364.02	34494.53
Jul, 2049	332.32	729.78	34128.76
Aug, 2049	163.53	367.52	33761.25
Oct, 2049	161.77	369.28	33391.97
Oct, 2049	321.77	740.33	33020.92
Dec, 2049	158.23	372.82	32648.10
Dec, 2049	314.67	747.43	32273.49
Jan, 2050	154.64	376.41	31897.08
Mar, 2050	152.84	378.21	31518.87
Mar, 2050	303.87	758.23	31138.85
May, 2050	149.21	381.84	30757.01
May, 2050	296.59	765.51	30373.33
Jul, 2050	145.54	385.51	29987.82
Jul, 2050	289.23	772.87	29600.47
Aug, 2050	141.84	389.21	29211.25
Oct, 2050	139.97	391.08	28820.17
Oct, 2050	278.07	784.03	28427.22
Dec, 2050	136.21	394.84	28032.38
Dec, 2050	270.53	791.57	27635.65
Jan, 2051	132.42	398.63	27237.02
Mar, 2051	130.51	400.54	26836.49
Mar, 2051	259.10	803.00	26434.03
May, 2051	126.66	404.39	26029.64
May, 2051	251.39	810.71	25623.32
Jul, 2051	122.78	408.27	25215.04
Jul, 2051	243.60	818.50	24804.82
Aug, 2051	118.86	412.19	24392.62
Oct, 2051	116.88	414.17	23978.45
Oct, 2051	231.78	830.32	23562.30
Dec, 2051	112.90	418.15	23144.15
Dec, 2051	223.80	838.30	22724.00
Jan, 2052	108.89	422.16	22301.84
Mar, 2052	106.86	424.19	21877.65
Mar, 2052	211.69	850.41	21451.43
May, 2052	102.79	428.26	21023.17
May, 2052	203.53	858.57	20592.86
Jul, 2052	98.67	432.38	20160.48
Jul, 2052	195.27	866.83	19726.03
Aug, 2052	94.52	436.53	19289.50
Oct, 2052	92.43	438.62	18850.88
Oct, 2052	182.76	879.34	18410.16
Dec, 2052	88.22	442.83	17967.32
Dec, 2052	174.31	887.79	17522.37
Jan, 2053	83.96	447.09	17075.28
Mar, 2053	81.82	449.23	16626.05
Mar, 2053	161.49	900.61	16174.66
May, 2053	77.50	453.55	15721.12
May, 2053	152.83	909.27	15265.40
Jul, 2053	73.15	457.90	14807.49
Jul, 2053	144.10	918.00	14347.40
Aug, 2053	68.75	462.30	13885.10
Oct, 2053	66.53	464.52	13420.58
Oct, 2053	130.84	931.26	12953.83
Dec, 2053	62.07	468.98	12484.86
Dec, 2053	121.89	940.21	12013.63
Jan, 2054	57.57	473.48	11540.14
Mar, 2054	55.30	475.75	11064.39
Mar, 2054	108.32	953.78	10586.36
May, 2054	50.73	480.32	10106.03
May, 2054	99.15	962.95	9623.41
Jul, 2054	46.11	484.94	9138.47
Jul, 2054	89.90	972.20	8651.21
Aug, 2054	41.45	489.60	8161.61
Oct, 2054	39.11	491.94	7669.67
Oct, 2054	75.86	986.24	7175.37
Dec, 2054	34.38	496.67	6678.70
Dec, 2054	66.38	995.72	6179.65
Jan, 2055	29.61	501.44	5678.22
Mar, 2055	27.21	503.84	5174.37
Mar, 2055	52.00	1010.10	4668.12
May, 2055	22.37	508.68	4159.44
May, 2055	42.30	1019.80	3648.32
Jul, 2055	17.48	513.57	3134.75
Jul, 2055	32.50	1029.60	2618.72
Aug, 2055	12.55	518.50	2100.22
Oct, 2055	10.06	520.99	1579.23
Oct, 2055	17.63	1044.47	1055.75
Dec, 2055	5.06	525.99	529.76
Dec, 2055	7.60	1054.50	1.24