Mortgage Parameters

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

Mortgage Summary

Property Total:	$34,000
Down Payment	$10,200
Mortgage Amount:	$23,800
Mortgage Payment:	$138.89 / month
Estimated Tax:	+ $18.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $157.78 / month
Total Interest Paid:	$26,200.80 over 30 years
Total Tax Paid:	$6,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	114.04	24.85	23775.15
Mar, 2026	113.92	24.97	23750.18
Mar, 2026	227.72	50.06	23725.10
May, 2026	113.68	25.21	23699.89
May, 2026	227.24	50.54	23674.56
Jul, 2026	113.44	25.45	23649.11
Jul, 2026	226.76	51.02	23623.54
Aug, 2026	113.20	25.69	23597.85
Oct, 2026	113.07	25.82	23572.03
Oct, 2026	226.02	51.76	23546.09
Dec, 2026	112.83	26.06	23520.02
Dec, 2026	225.53	52.25	23493.83
Jan, 2027	112.57	26.32	23467.52
Mar, 2027	112.45	26.44	23441.08
Mar, 2027	224.77	53.01	23414.51
May, 2027	112.19	26.70	23387.81
May, 2027	224.26	53.52	23360.99
Jul, 2027	111.94	26.95	23334.04
Jul, 2027	223.75	54.03	23306.96
Aug, 2027	111.68	27.21	23279.75
Oct, 2027	111.55	27.34	23252.41
Oct, 2027	222.97	54.81	23224.93
Dec, 2027	111.29	27.60	23197.33
Dec, 2027	222.44	55.34	23169.59
Jan, 2028	111.02	27.87	23141.72
Mar, 2028	110.89	28.00	23113.72
Mar, 2028	221.64	56.14	23085.59
May, 2028	110.62	28.27	23057.31
May, 2028	221.10	56.68	23028.91
Jul, 2028	110.35	28.54	23000.36
Jul, 2028	220.56	57.22	22971.68
Aug, 2028	110.07	28.82	22942.87
Oct, 2028	109.93	28.96	22913.91
Oct, 2028	219.73	58.05	22884.82
Dec, 2028	109.66	29.23	22855.58
Dec, 2028	219.18	58.60	22826.21
Jan, 2029	109.38	29.51	22796.70
Mar, 2029	109.23	29.66	22767.04
Mar, 2029	218.32	59.46	22737.24
May, 2029	108.95	29.94	22707.30
May, 2029	217.76	60.02	22677.22
Jul, 2029	108.66	30.23	22646.99
Jul, 2029	217.18	60.60	22616.61
Aug, 2029	108.37	30.52	22586.10
Oct, 2029	108.23	30.66	22555.43
Oct, 2029	216.31	61.47	22524.62
Dec, 2029	107.93	30.96	22493.66
Dec, 2029	215.71	62.07	22462.55
Jan, 2030	107.63	31.26	22431.29
Mar, 2030	107.48	31.41	22399.89
Mar, 2030	214.81	62.97	22368.33
May, 2030	107.18	31.71	22336.62
May, 2030	214.21	63.57	22304.76
Jul, 2030	106.88	32.01	22272.75
Jul, 2030	213.60	64.18	22240.58
Aug, 2030	106.57	32.32	22208.26
Oct, 2030	106.41	32.48	22175.79
Oct, 2030	212.67	65.11	22143.16
Dec, 2030	106.10	32.79	22110.37
Dec, 2030	212.05	65.73	22077.42
Jan, 2031	105.79	33.10	22044.32
Mar, 2031	105.63	33.26	22011.06
Mar, 2031	211.10	66.68	21977.64
May, 2031	105.31	33.58	21944.06
May, 2031	210.46	67.32	21910.32
Jul, 2031	104.99	33.90	21876.42
Jul, 2031	209.81	67.97	21842.35
Aug, 2031	104.66	34.23	21808.12
Oct, 2031	104.50	34.39	21773.73
Oct, 2031	208.83	68.95	21739.17
Dec, 2031	104.17	34.72	21704.45
Dec, 2031	208.17	69.61	21669.56
Jan, 2032	103.83	35.06	21634.50
Mar, 2032	103.67	35.22	21599.28
Mar, 2032	207.17	70.61	21563.88
May, 2032	103.33	35.56	21528.32
May, 2032	206.49	71.29	21492.59
Jul, 2032	102.99	35.90	21456.68
Jul, 2032	205.80	71.98	21420.61
Aug, 2032	102.64	36.25	21384.36
Oct, 2032	102.47	36.42	21347.93
Oct, 2032	204.76	73.02	21311.33
Dec, 2032	102.12	36.77	21274.56
Dec, 2032	204.06	73.72	21237.61
Jan, 2033	101.76	37.13	21200.49
Mar, 2033	101.59	37.30	21163.18
Mar, 2033	203.00	74.78	21125.70
May, 2033	101.23	37.66	21088.04
May, 2033	202.28	75.50	21050.19
Jul, 2033	100.87	38.02	21012.17
Jul, 2033	201.55	76.23	20973.96
Aug, 2033	100.50	38.39	20935.57
Oct, 2033	100.32	38.57	20897.00
Oct, 2033	200.45	77.33	20858.24
Dec, 2033	99.95	38.94	20819.29
Dec, 2033	199.71	78.07	20780.16
Jan, 2034	99.57	39.32	20740.85
Mar, 2034	99.38	39.51	20701.34
Mar, 2034	198.57	79.21	20661.64
May, 2034	99.00	39.89	20621.76
May, 2034	197.81	79.97	20581.68
Jul, 2034	98.62	40.27	20541.41
Jul, 2034	197.05	80.73	20500.95
Aug, 2034	98.23	40.66	20460.29
Oct, 2034	98.04	40.85	20419.44
Oct, 2034	195.88	81.90	20378.39
Dec, 2034	97.65	41.24	20337.15
Dec, 2034	195.10	82.68	20295.71
Jan, 2035	97.25	41.64	20254.07
Mar, 2035	97.05	41.84	20212.23
Mar, 2035	193.90	83.88	20170.19
May, 2035	96.65	42.24	20127.95
May, 2035	193.10	84.68	20085.50
Jul, 2035	96.24	42.65	20042.86
Jul, 2035	192.28	85.50	20000.01
Aug, 2035	95.83	43.06	19956.95
Oct, 2035	95.63	43.26	19913.69
Oct, 2035	191.05	86.73	19870.22
Dec, 2035	95.21	43.68	19826.54
Dec, 2035	190.21	87.57	19782.65
Jan, 2036	94.79	44.10	19738.55
Mar, 2036	94.58	44.31	19694.24
Mar, 2036	188.95	88.83	19649.72
May, 2036	94.15	44.74	19604.99
May, 2036	188.09	89.69	19560.04
Jul, 2036	93.73	45.16	19514.87
Jul, 2036	187.24	90.54	19469.49
Aug, 2036	93.29	45.60	19423.89
Oct, 2036	93.07	45.82	19378.07
Oct, 2036	185.92	91.86	19332.04
Dec, 2036	92.63	46.26	19285.78
Dec, 2036	185.04	92.74	19239.30
Jan, 2037	92.19	46.70	19192.60
Mar, 2037	91.96	46.93	19145.67
Mar, 2037	183.70	94.08	19098.52
May, 2037	91.51	47.38	19051.15
May, 2037	182.80	94.98	19003.54
Jul, 2037	91.06	47.83	18955.71
Jul, 2037	181.89	95.89	18907.65
Aug, 2037	90.60	48.29	18859.36
Oct, 2037	90.37	48.52	18810.84
Oct, 2037	180.51	97.27	18762.08
Dec, 2037	89.90	48.99	18713.10
Dec, 2037	179.57	98.21	18663.87
Jan, 2038	89.43	49.46	18614.41
Mar, 2038	89.19	49.70	18564.72
Mar, 2038	178.15	99.63	18514.78
May, 2038	88.72	50.17	18464.61
May, 2038	177.20	100.58	18414.20
Jul, 2038	88.23	50.66	18363.54
Jul, 2038	176.22	101.56	18312.64
Aug, 2038	87.75	51.14	18261.50
Oct, 2038	87.50	51.39	18210.12
Oct, 2038	174.76	103.02	18158.48
Dec, 2038	87.01	51.88	18106.60
Dec, 2038	173.77	104.01	18054.47
Jan, 2039	86.51	52.38	18002.09
Mar, 2039	86.26	52.63	17949.46
Mar, 2039	172.27	105.51	17896.58
May, 2039	85.75	53.14	17843.45
May, 2039	171.25	106.53	17790.06
Jul, 2039	85.24	53.65	17736.41
Jul, 2039	170.23	107.55	17682.51
Aug, 2039	84.73	54.16	17628.35
Oct, 2039	84.47	54.42	17573.92
Oct, 2039	168.68	109.10	17519.24
Dec, 2039	83.95	54.94	17464.30
Dec, 2039	167.63	110.15	17409.09
Jan, 2040	83.42	55.47	17353.62
Mar, 2040	83.15	55.74	17297.88
Mar, 2040	166.04	111.74	17241.88
May, 2040	82.62	56.27	17185.61
May, 2040	164.97	112.81	17129.06
Jul, 2040	82.08	56.81	17072.25
Jul, 2040	163.88	113.90	17015.17
Aug, 2040	81.53	57.36	16957.81
Oct, 2040	81.26	57.63	16900.17
Oct, 2040	162.24	115.54	16842.26
Dec, 2040	80.70	58.19	16784.08
Dec, 2040	161.12	116.66	16725.61
Jan, 2041	80.14	58.75	16666.86
Mar, 2041	79.86	59.03	16607.83
Mar, 2041	159.44	118.34	16548.52
May, 2041	79.30	59.59	16488.93
May, 2041	158.31	119.47	16429.05
Jul, 2041	78.72	60.17	16368.88
Jul, 2041	157.15	120.63	16308.42
Aug, 2041	78.14	60.75	16247.68
Oct, 2041	77.85	61.04	16186.64
Oct, 2041	155.41	122.37	16125.31
Dec, 2041	77.27	61.62	16063.69
Dec, 2041	154.24	123.54	16001.77
Jan, 2042	76.68	62.21	15939.56
Mar, 2042	76.38	62.51	15877.05
Mar, 2042	152.46	125.32	15814.23
May, 2042	75.78	63.11	15751.12
May, 2042	151.25	126.53	15687.70
Jul, 2042	75.17	63.72	15623.98
Jul, 2042	150.03	127.75	15559.96
Aug, 2042	74.56	64.33	15495.63
Oct, 2042	74.25	64.64	15430.99
Oct, 2042	148.19	129.59	15366.04
Dec, 2042	73.63	65.26	15300.78
Dec, 2042	146.95	130.83	15235.20
Jan, 2043	73.00	65.89	15169.31
Mar, 2043	72.69	66.20	15103.11
Mar, 2043	145.06	132.72	15036.59
May, 2043	72.05	66.84	14969.75
May, 2043	143.78	134.00	14902.59
Jul, 2043	71.41	67.48	14835.11
Jul, 2043	142.49	135.29	14767.30
Aug, 2043	70.76	68.13	14699.17
Oct, 2043	70.43	68.46	14630.72
Oct, 2043	140.54	137.24	14561.93
Dec, 2043	69.78	69.11	14492.82
Dec, 2043	139.22	138.56	14423.37
Jan, 2044	69.11	69.78	14353.59
Mar, 2044	68.78	70.11	14283.48
Mar, 2044	137.22	140.56	14213.03
May, 2044	68.10	70.79	14142.25
May, 2044	135.86	141.92	14071.12
Jul, 2044	67.42	71.47	13999.66
Jul, 2044	134.50	143.28	13927.85
Aug, 2044	66.74	72.15	13855.70
Oct, 2044	66.39	72.50	13783.20
Oct, 2044	132.43	145.35	13710.35
Dec, 2044	65.70	73.19	13637.16
Dec, 2044	131.04	146.74	13563.61
Jan, 2045	64.99	73.90	13489.71
Mar, 2045	64.64	74.25	13415.46
Mar, 2045	128.92	148.86	13340.86
May, 2045	63.92	74.97	13265.89
May, 2045	127.49	150.29	13190.57
Jul, 2045	63.20	75.69	13114.88
Jul, 2045	126.04	151.74	13038.83
Aug, 2045	62.48	76.41	12962.42
Oct, 2045	62.11	76.78	12885.64
Oct, 2045	123.85	153.93	12808.50
Dec, 2045	61.37	77.52	12730.98
Dec, 2045	122.37	155.41	12653.09
Jan, 2046	60.63	78.26	12574.83
Mar, 2046	60.25	78.64	12496.20
Mar, 2046	120.13	157.65	12417.18
May, 2046	59.50	79.39	12337.79
May, 2046	118.62	159.16	12258.02
Jul, 2046	58.74	80.15	12177.87
Jul, 2046	117.09	160.69	12097.33
Aug, 2046	57.97	80.92	12016.41
Oct, 2046	57.58	81.31	11935.10
Oct, 2046	114.77	163.01	11853.39
Dec, 2046	56.80	82.09	11771.30
Dec, 2046	113.20	164.58	11688.82
Jan, 2047	56.01	82.88	11605.94
Mar, 2047	55.61	83.28	11522.66
Mar, 2047	110.82	166.96	11438.98
May, 2047	54.81	84.08	11354.90
May, 2047	109.22	168.56	11270.42
Jul, 2047	54.00	84.89	11185.53
Jul, 2047	107.60	170.18	11100.24
Aug, 2047	53.19	85.70	11014.54
Oct, 2047	52.78	86.11	10928.43
Oct, 2047	105.15	172.63	10841.90
Dec, 2047	51.95	86.94	10754.96
Dec, 2047	103.48	174.30	10667.61
Jan, 2048	51.12	87.77	10579.83
Mar, 2048	50.70	88.19	10491.64
Mar, 2048	100.97	176.81	10403.02
May, 2048	49.85	89.04	10313.98
May, 2048	99.27	178.51	10224.51
Jul, 2048	48.99	89.90	10134.61
Jul, 2048	97.55	180.23	10044.28
Aug, 2048	48.13	90.76	9953.52
Oct, 2048	47.69	91.20	9862.33
Oct, 2048	94.95	182.83	9770.69
Dec, 2048	46.82	92.07	9678.62
Dec, 2048	93.20	184.58	9586.11
Jan, 2049	45.93	92.96	9493.15
Mar, 2049	45.49	93.40	9399.75
Mar, 2049	90.53	187.25	9305.90
May, 2049	44.59	94.30	9211.60
May, 2049	88.73	189.05	9116.85
Jul, 2049	43.68	95.21	9021.65
Jul, 2049	86.91	190.87	8925.98
Aug, 2049	42.77	96.12	8829.87
Oct, 2049	42.31	96.58	8733.28
Oct, 2049	84.16	193.62	8636.24
Dec, 2049	41.38	97.51	8538.73
Dec, 2049	82.29	195.49	8440.76
Jan, 2050	40.45	98.44	8342.31
Mar, 2050	39.97	98.92	8243.40
Mar, 2050	79.47	198.31	8144.01
May, 2050	39.02	99.87	8044.14
May, 2050	77.56	200.22	7943.80
Jul, 2050	38.06	100.83	7842.97
Jul, 2050	75.64	202.14	7741.66
Aug, 2050	37.10	101.79	7639.87
Oct, 2050	36.61	102.28	7537.58
Oct, 2050	72.73	205.05	7434.81
Dec, 2050	35.63	103.26	7331.55
Dec, 2050	70.76	207.02	7227.79
Jan, 2051	34.63	104.26	7123.53
Mar, 2051	34.13	104.76	7018.77
Mar, 2051	67.76	210.02	6913.51
May, 2051	33.13	105.76	6807.75
May, 2051	65.75	212.03	6701.48
Jul, 2051	32.11	106.78	6594.70
Jul, 2051	63.71	214.07	6487.41
Aug, 2051	31.09	107.80	6379.61
Oct, 2051	30.57	108.32	6271.29
Oct, 2051	60.62	217.16	6162.45
Dec, 2051	29.53	109.36	6053.09
Dec, 2051	58.53	219.25	5943.20
Jan, 2052	28.48	110.41	5832.79
Mar, 2052	27.95	110.94	5721.85
Mar, 2052	55.37	222.41	5610.37
May, 2052	26.88	112.01	5498.37
May, 2052	53.23	224.55	5385.82
Jul, 2052	25.81	113.08	5272.74
Jul, 2052	51.08	226.70	5159.12
Aug, 2052	24.72	114.17	5044.95
Oct, 2052	24.17	114.72	4930.23
Oct, 2052	47.79	229.99	4814.96
Dec, 2052	23.07	115.82	4699.15
Dec, 2052	45.59	232.19	4582.77
Jan, 2053	21.96	116.93	4465.84
Mar, 2053	21.40	117.49	4348.35
Mar, 2053	42.24	235.54	4230.30
May, 2053	20.27	118.62	4111.68
May, 2053	39.97	237.81	3992.49
Jul, 2053	19.13	119.76	3872.73
Jul, 2053	37.69	240.09	3752.40
Aug, 2053	17.98	120.91	3631.49
Oct, 2053	17.40	121.49	3510.00
Oct, 2053	34.22	243.56	3387.93
Dec, 2053	16.23	122.66	3265.27
Dec, 2053	31.88	245.90	3142.03
Jan, 2054	15.06	123.83	3018.19
Mar, 2054	14.46	124.43	2893.76
Mar, 2054	28.33	249.45	2768.74
May, 2054	13.27	125.62	2643.12
May, 2054	25.93	251.85	2516.89
Jul, 2054	12.06	126.83	2390.06
Jul, 2054	23.51	254.27	2262.62
Aug, 2054	10.84	128.05	2134.58
Oct, 2054	10.23	128.66	2005.91
Oct, 2054	19.84	257.94	1876.64
Dec, 2054	8.99	129.90	1746.74
Dec, 2054	17.36	260.42	1616.22
Jan, 2055	7.74	131.15	1485.07
Mar, 2055	7.12	131.77	1353.30
Mar, 2055	13.60	264.18	1220.89
May, 2055	5.85	133.04	1087.85
May, 2055	11.06	266.72	954.18
Jul, 2055	4.57	134.32	819.86
Jul, 2055	8.50	269.28	684.90
Aug, 2055	3.28	135.61	549.29
Oct, 2055	2.63	136.26	413.03
Oct, 2055	4.61	273.17	276.12
Dec, 2055	1.32	137.57	138.55
Dec, 2055	1.98	275.80	0.33