Mortgage Parameters

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

Mortgage Summary

Property Total:	$35,000
Down Payment	$10,500
Mortgage Amount:	$24,500
Mortgage Payment:	$142.98 / month
Estimated Tax:	+ $19.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $162.42 / month
Total Interest Paid:	$26,971.20 over 30 years
Total Tax Paid:	$7,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	117.40	25.58	24474.42
Mar, 2026	117.27	25.71	24448.71
Mar, 2026	234.42	51.54	24422.88
May, 2026	117.03	25.95	24396.93
May, 2026	233.93	52.03	24370.85
Jul, 2026	116.78	26.20	24344.64
Jul, 2026	233.43	52.53	24318.32
Aug, 2026	116.53	26.45	24291.86
Oct, 2026	116.40	26.58	24265.28
Oct, 2026	232.67	53.29	24238.57
Dec, 2026	116.14	26.84	24211.73
Dec, 2026	232.15	53.81	24184.77
Jan, 2027	115.89	27.09	24157.67
Mar, 2027	115.76	27.22	24130.45
Mar, 2027	231.39	54.57	24103.09
May, 2027	115.49	27.49	24075.61
May, 2027	230.85	55.11	24047.99
Jul, 2027	115.23	27.75	24020.24
Jul, 2027	230.33	55.63	23992.36
Aug, 2027	114.96	28.02	23964.34
Oct, 2027	114.83	28.15	23936.19
Oct, 2027	229.52	56.44	23907.90
Dec, 2027	114.56	28.42	23879.48
Dec, 2027	228.98	56.98	23850.93
Jan, 2028	114.29	28.69	23822.23
Mar, 2028	114.15	28.83	23793.40
Mar, 2028	228.16	57.80	23764.43
May, 2028	113.87	29.11	23735.32
May, 2028	227.60	58.36	23706.07
Jul, 2028	113.59	29.39	23676.68
Jul, 2028	227.04	58.92	23647.15
Aug, 2028	113.31	29.67	23617.48
Oct, 2028	113.17	29.81	23587.67
Oct, 2028	226.19	59.77	23557.72
Dec, 2028	112.88	30.10	23527.62
Dec, 2028	225.62	60.34	23497.37
Jan, 2029	112.59	30.39	23466.98
Mar, 2029	112.45	30.53	23436.45
Mar, 2029	224.75	61.21	23405.77
May, 2029	112.15	30.83	23374.94
May, 2029	224.15	61.81	23343.97
Jul, 2029	111.86	31.12	23312.84
Jul, 2029	223.57	62.39	23281.57
Aug, 2029	111.56	31.42	23250.15
Oct, 2029	111.41	31.57	23218.58
Oct, 2029	222.67	63.29	23186.85
Dec, 2029	111.10	31.88	23154.98
Dec, 2029	222.05	63.91	23122.95
Jan, 2030	110.80	32.18	23090.76
Mar, 2030	110.64	32.34	23058.43
Mar, 2030	221.13	64.83	23025.94
May, 2030	110.33	32.65	22993.29
May, 2030	220.51	65.45	22960.48
Jul, 2030	110.02	32.96	22927.52
Jul, 2030	219.88	66.08	22894.40
Aug, 2030	109.70	33.28	22861.13
Oct, 2030	109.54	33.44	22827.69
Oct, 2030	218.92	67.04	22794.09
Dec, 2030	109.22	33.76	22760.33
Dec, 2030	218.28	67.68	22726.41
Jan, 2031	108.90	34.08	22692.33
Mar, 2031	108.73	34.25	22658.08
Mar, 2031	217.30	68.66	22623.67
May, 2031	108.41	34.57	22589.10
May, 2031	216.65	69.31	22554.36
Jul, 2031	108.07	34.91	22519.45
Jul, 2031	215.98	69.98	22484.38
Aug, 2031	107.74	35.24	22449.14
Oct, 2031	107.57	35.41	22413.72
Oct, 2031	214.97	70.99	22378.14
Dec, 2031	107.23	35.75	22342.39
Dec, 2031	214.29	71.67	22306.47
Jan, 2032	106.89	36.09	22270.37
Mar, 2032	106.71	36.27	22234.11
Mar, 2032	213.25	72.71	22197.67
May, 2032	106.36	36.62	22161.05
May, 2032	212.55	73.41	22124.26
Jul, 2032	106.01	36.97	22087.29
Jul, 2032	211.84	74.12	22050.14
Aug, 2032	105.66	37.32	22012.82
Oct, 2032	105.48	37.50	21975.32
Oct, 2032	210.78	75.18	21937.64
Dec, 2032	105.12	37.86	21899.78
Dec, 2032	210.06	75.90	21861.73
Jan, 2033	104.75	38.23	21823.51
Mar, 2033	104.57	38.41	21785.10
Mar, 2033	208.96	77.00	21746.50
May, 2033	104.20	38.78	21707.73
May, 2033	208.22	77.74	21668.76
Jul, 2033	103.83	39.15	21629.61
Jul, 2033	207.47	78.49	21590.27
Aug, 2033	103.45	39.53	21550.75
Oct, 2033	103.26	39.72	21511.03
Oct, 2033	206.33	79.63	21471.12
Dec, 2033	102.88	40.10	21431.03
Dec, 2033	205.57	80.39	21390.74
Jan, 2034	102.50	40.48	21350.26
Mar, 2034	102.30	40.68	21309.58
Mar, 2034	204.41	81.55	21268.71
May, 2034	101.91	41.07	21227.64
May, 2034	203.63	82.33	21186.38
Jul, 2034	101.52	41.46	21144.91
Jul, 2034	202.84	83.12	21103.25
Aug, 2034	101.12	41.86	21061.39
Oct, 2034	100.92	42.06	21019.33
Oct, 2034	201.64	84.32	20977.07
Dec, 2034	100.52	42.46	20934.60
Dec, 2034	200.83	85.13	20891.94
Jan, 2035	100.11	42.87	20849.06
Mar, 2035	99.90	43.08	20805.98
Mar, 2035	199.60	86.36	20762.70
May, 2035	99.49	43.49	20719.21
May, 2035	198.77	87.19	20675.51
Jul, 2035	99.07	43.91	20631.60
Jul, 2035	197.93	88.03	20587.48
Aug, 2035	98.65	44.33	20543.15
Oct, 2035	98.44	44.54	20498.60
Oct, 2035	196.66	89.30	20453.84
Dec, 2035	98.01	44.97	20408.87
Dec, 2035	195.80	90.16	20363.68
Jan, 2036	97.58	45.40	20318.28
Mar, 2036	97.36	45.62	20272.66
Mar, 2036	194.50	91.46	20226.82
May, 2036	96.92	46.06	20180.76
May, 2036	193.62	92.34	20134.48
Jul, 2036	96.48	46.50	20087.98
Jul, 2036	192.73	93.23	20041.25
Aug, 2036	96.03	46.95	19994.30
Oct, 2036	95.81	47.17	19947.13
Oct, 2036	191.39	94.57	19899.73
Dec, 2036	95.35	47.63	19852.10
Dec, 2036	190.47	95.49	19804.25
Jan, 2037	94.90	48.08	19756.16
Mar, 2037	94.66	48.32	19707.85
Mar, 2037	189.09	96.87	19659.30
May, 2037	94.20	48.78	19610.52
May, 2037	188.17	97.79	19561.51
Jul, 2037	93.73	49.25	19512.26
Jul, 2037	187.23	98.73	19462.78
Aug, 2037	93.26	49.72	19413.05
Oct, 2037	93.02	49.96	19363.10
Oct, 2037	185.80	100.16	19312.90
Dec, 2037	92.54	50.44	19262.46
Dec, 2037	184.84	101.12	19211.78
Jan, 2038	92.06	50.92	19160.85
Mar, 2038	91.81	51.17	19109.69
Mar, 2038	183.38	102.58	19058.27
May, 2038	91.32	51.66	19006.61
May, 2038	182.39	103.57	18954.71
Jul, 2038	90.82	52.16	18902.55
Jul, 2038	181.39	104.57	18850.15
Aug, 2038	90.32	52.66	18797.49
Oct, 2038	90.07	52.91	18744.58
Oct, 2038	179.89	106.07	18691.42
Dec, 2038	89.56	53.42	18638.00
Dec, 2038	178.87	107.09	18584.33
Jan, 2039	89.05	53.93	18530.40
Mar, 2039	88.79	54.19	18476.21
Mar, 2039	177.32	108.64	18421.76
May, 2039	88.27	54.71	18367.05
May, 2039	176.28	109.68	18312.08
Jul, 2039	87.75	55.23	18256.85
Jul, 2039	175.23	110.73	18201.35
Aug, 2039	87.21	55.77	18145.58
Oct, 2039	86.95	56.03	18089.55
Oct, 2039	173.63	112.33	18033.25
Dec, 2039	86.41	56.57	17976.68
Dec, 2039	172.55	113.41	17919.84
Jan, 2040	85.87	57.11	17862.72
Mar, 2040	85.59	57.39	17805.34
Mar, 2040	170.91	115.05	17747.67
May, 2040	85.04	57.94	17689.73
May, 2040	169.80	116.16	17631.52
Jul, 2040	84.48	58.50	17573.02
Jul, 2040	168.68	117.28	17514.25
Aug, 2040	83.92	59.06	17455.19
Oct, 2040	83.64	59.34	17395.85
Oct, 2040	167.00	118.96	17336.22
Dec, 2040	83.07	59.91	17276.31
Dec, 2040	165.85	120.11	17216.12
Jan, 2041	82.49	60.49	17155.63
Mar, 2041	82.20	60.78	17094.85
Mar, 2041	164.11	121.85	17033.79
May, 2041	81.62	61.36	16972.43
May, 2041	162.95	123.01	16910.77
Jul, 2041	81.03	61.95	16848.82
Jul, 2041	161.76	124.20	16786.58
Aug, 2041	80.44	62.54	16724.03
Oct, 2041	80.14	62.84	16661.19
Oct, 2041	159.97	125.99	16598.04
Dec, 2041	79.53	63.45	16534.60
Dec, 2041	158.76	127.20	16470.84
Jan, 2042	78.92	64.06	16406.79
Mar, 2042	78.62	64.36	16342.42
Mar, 2042	156.93	129.03	16277.75
May, 2042	78.00	64.98	16212.77
May, 2042	155.69	130.27	16147.47
Jul, 2042	77.37	65.61	16081.87
Jul, 2042	154.43	131.53	16015.95
Aug, 2042	76.74	66.24	15949.71
Oct, 2042	76.43	66.55	15883.15
Oct, 2042	152.54	133.42	15816.28
Dec, 2042	75.79	67.19	15749.09
Dec, 2042	151.25	134.71	15681.57
Jan, 2043	75.14	67.84	15613.73
Mar, 2043	74.82	68.16	15545.57
Mar, 2043	149.31	136.65	15477.08
May, 2043	74.16	68.82	15408.26
May, 2043	147.99	137.97	15339.11
Jul, 2043	73.50	69.48	15269.63
Jul, 2043	146.67	139.29	15199.82
Aug, 2043	72.83	70.15	15129.67
Oct, 2043	72.50	70.48	15059.19
Oct, 2043	144.66	141.30	14988.36
Dec, 2043	71.82	71.16	14917.20
Dec, 2043	143.30	142.66	14845.70
Jan, 2044	71.14	71.84	14773.86
Mar, 2044	70.79	72.19	14701.67
Mar, 2044	141.24	144.72	14629.13
May, 2044	70.10	72.88	14556.25
May, 2044	139.85	146.11	14483.02
Jul, 2044	69.40	73.58	14409.44
Jul, 2044	138.45	147.51	14335.50
Aug, 2044	68.69	74.29	14261.22
Oct, 2044	68.33	74.65	14186.57
Oct, 2044	136.31	149.65	14111.57
Dec, 2044	67.62	75.36	14036.21
Dec, 2044	134.88	151.08	13960.48
Jan, 2045	66.89	76.09	13884.40
Mar, 2045	66.53	76.45	13807.95
Mar, 2045	132.69	153.27	13731.13
May, 2045	65.79	77.19	13653.94
May, 2045	131.22	154.74	13576.39
Jul, 2045	65.05	77.93	13498.46
Jul, 2045	129.73	156.23	13420.16
Aug, 2045	64.30	78.68	13341.49
Oct, 2045	63.93	79.05	13262.44
Oct, 2045	127.48	158.48	13183.00
Dec, 2045	63.17	79.81	13103.19
Dec, 2045	125.96	160.00	13023.00
Jan, 2046	62.40	80.58	12942.42
Mar, 2046	62.02	80.96	12861.46
Mar, 2046	123.65	162.31	12780.11
May, 2046	61.24	81.74	12698.36
May, 2046	122.09	163.87	12616.23
Jul, 2046	60.45	82.53	12533.70
Jul, 2046	120.51	165.45	12450.78
Aug, 2046	59.66	83.32	12367.46
Oct, 2046	59.26	83.72	12283.74
Oct, 2046	118.12	167.84	12199.62
Dec, 2046	58.46	84.52	12115.10
Dec, 2046	116.51	169.45	12030.17
Jan, 2047	57.64	85.34	11944.83
Mar, 2047	57.24	85.74	11859.09
Mar, 2047	114.06	171.90	11772.93
May, 2047	56.41	86.57	11686.36
May, 2047	112.41	173.55	11599.38
Jul, 2047	55.58	87.40	11511.98
Jul, 2047	110.74	175.22	11424.16
Aug, 2047	54.74	88.24	11335.92
Oct, 2047	54.32	88.66	11247.26
Oct, 2047	108.21	177.75	11158.18
Dec, 2047	53.47	89.51	11068.66
Dec, 2047	106.51	179.45	10978.72
Jan, 2048	52.61	90.37	10888.35
Mar, 2048	52.17	90.81	10797.54
Mar, 2048	103.91	182.05	10706.30
May, 2048	51.30	91.68	10614.62
May, 2048	102.16	183.80	10522.50
Jul, 2048	50.42	92.56	10429.94
Jul, 2048	100.40	185.56	10336.94
Aug, 2048	49.53	93.45	10243.49
Oct, 2048	49.08	93.90	10149.59
Oct, 2048	97.71	188.25	10055.25
Dec, 2048	48.18	94.80	9960.45
Dec, 2048	95.91	190.05	9865.19
Jan, 2049	47.27	95.71	9769.48
Mar, 2049	46.81	96.17	9673.32
Mar, 2049	93.16	192.80	9576.69
May, 2049	45.89	97.09	9479.60
May, 2049	91.31	194.65	9382.04
Jul, 2049	44.96	98.02	9284.01
Jul, 2049	89.45	196.51	9185.52
Aug, 2049	44.01	98.97	9086.55
Oct, 2049	43.54	99.44	8987.11
Oct, 2049	86.60	199.36	8887.20
Dec, 2049	42.58	100.40	8786.80
Dec, 2049	84.68	201.28	8685.93
Jan, 2050	41.62	101.36	8584.57
Mar, 2050	41.13	101.85	8482.72
Mar, 2050	81.78	204.18	8380.39
May, 2050	40.16	102.82	8277.56
May, 2050	79.82	206.14	8174.25
Jul, 2050	39.17	103.81	8070.43
Jul, 2050	77.84	208.12	7966.12
Aug, 2050	38.17	104.81	7861.32
Oct, 2050	37.67	105.31	7756.00
Oct, 2050	74.83	211.13	7650.19
Dec, 2050	36.66	106.32	7543.87
Dec, 2050	72.81	213.15	7437.03
Jan, 2051	35.64	107.34	7329.69
Mar, 2051	35.12	107.86	7221.83
Mar, 2051	69.72	216.24	7113.46
May, 2051	34.09	108.89	7004.56
May, 2051	67.65	218.31	6895.14
Jul, 2051	33.04	109.94	6785.20
Jul, 2051	65.55	220.41	6674.74
Aug, 2051	31.98	111.00	6563.74
Oct, 2051	31.45	111.53	6452.21
Oct, 2051	62.37	223.59	6340.15
Dec, 2051	30.38	112.60	6227.55
Dec, 2051	60.22	225.74	6114.41
Jan, 2052	29.30	113.68	6000.73
Mar, 2052	28.75	114.23	5886.50
Mar, 2052	56.96	229.00	5771.73
May, 2052	27.66	115.32	5656.40
May, 2052	54.76	231.20	5540.52
Jul, 2052	26.55	116.43	5424.09
Jul, 2052	52.54	233.42	5307.10
Aug, 2052	25.43	117.55	5189.55
Oct, 2052	24.87	118.11	5071.44
Oct, 2052	49.17	236.79	4952.76
Dec, 2052	23.73	119.25	4833.51
Dec, 2052	46.89	239.07	4713.69
Jan, 2053	22.59	120.39	4593.30
Mar, 2053	22.01	120.97	4472.33
Mar, 2053	43.44	242.52	4350.78
May, 2053	20.85	122.13	4228.65
May, 2053	41.11	244.85	4105.93
Jul, 2053	19.67	123.31	3982.62
Jul, 2053	38.75	247.21	3858.73
Aug, 2053	18.49	124.49	3734.24
Oct, 2053	17.89	125.09	3609.15
Oct, 2053	35.18	250.78	3483.46
Dec, 2053	16.69	126.29	3357.18
Dec, 2053	32.78	253.18	3230.28
Jan, 2054	15.48	127.50	3102.78
Mar, 2054	14.87	128.11	2974.67
Mar, 2054	29.12	256.84	2845.94
May, 2054	13.64	129.34	2716.60
May, 2054	26.66	259.30	2586.63
Jul, 2054	12.39	130.59	2456.05
Jul, 2054	24.16	261.80	2324.84
Aug, 2054	11.14	131.84	2193.00
Oct, 2054	10.51	132.47	2060.53
Oct, 2054	20.38	265.58	1927.42
Dec, 2054	9.24	133.74	1793.67
Dec, 2054	17.83	268.13	1659.29
Jan, 2055	7.95	135.03	1524.26
Mar, 2055	7.30	135.68	1388.58
Mar, 2055	13.95	272.01	1252.26
May, 2055	6.00	136.98	1115.28
May, 2055	11.34	274.62	977.64
Jul, 2055	4.68	138.30	839.35
Jul, 2055	8.70	277.26	700.39
Aug, 2055	3.36	139.62	560.76
Oct, 2055	2.69	140.29	420.47
Oct, 2055	4.70	281.26	279.51
Dec, 2055	1.34	141.64	137.87
Dec, 2055	2.00	283.96	0