Mortgage Parameters

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

Mortgage Summary

Property Total:	$75,000
Down Payment	$22,500
Mortgage Amount:	$52,500
Mortgage Payment:	$306.38 / month
Estimated Tax:	+ $41.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $348.05 / month
Total Interest Paid:	$57,798.00 over 30 years
Total Tax Paid:	$15,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	251.56	54.82	52445.18
Mar, 2026	251.30	55.08	52390.10
Mar, 2026	502.34	110.42	52334.76
May, 2026	250.77	55.61	52279.15
May, 2026	501.27	111.49	52223.27
Jul, 2026	250.24	56.14	52167.13
Jul, 2026	500.21	112.55	52110.72
Aug, 2026	249.70	56.68	52054.03
Oct, 2026	249.43	56.95	51997.08
Oct, 2026	498.58	114.18	51939.85
Dec, 2026	248.88	57.50	51882.35
Dec, 2026	497.48	115.28	51824.57
Jan, 2027	248.33	58.05	51766.52
Mar, 2027	248.05	58.33	51708.19
Mar, 2027	495.82	116.94	51649.58
May, 2027	247.49	58.89	51590.68
May, 2027	494.70	118.06	51531.51
Jul, 2027	246.92	59.46	51472.05
Jul, 2027	493.56	119.20	51412.31
Aug, 2027	246.35	60.03	51352.28
Oct, 2027	246.06	60.32	51291.96
Oct, 2027	491.83	120.93	51231.36
Dec, 2027	245.48	60.90	51170.46
Dec, 2027	490.67	122.09	51109.27
Jan, 2028	244.90	61.48	51047.79
Mar, 2028	244.60	61.78	50986.01
Mar, 2028	488.91	123.85	50923.94
May, 2028	244.01	62.37	50861.57
May, 2028	487.72	125.04	50798.90
Jul, 2028	243.41	62.97	50735.94
Jul, 2028	486.52	126.24	50672.67
Aug, 2028	242.81	63.57	50609.09
Oct, 2028	242.50	63.88	50545.21
Oct, 2028	484.70	128.06	50481.03
Dec, 2028	241.89	64.49	50416.54
Dec, 2028	483.47	129.29	50351.74
Jan, 2029	241.27	65.11	50286.63
Mar, 2029	240.96	65.42	50221.20
Mar, 2029	481.60	131.16	50155.47
May, 2029	240.33	66.05	50089.41
May, 2029	480.34	132.42	50023.05
Jul, 2029	239.69	66.69	49956.36
Jul, 2029	479.06	133.70	49889.35
Aug, 2029	239.05	67.33	49822.03
Oct, 2029	238.73	67.65	49754.38
Oct, 2029	477.14	135.62	49686.40
Dec, 2029	238.08	68.30	49618.10
Dec, 2029	475.83	136.93	49549.48
Jan, 2030	237.42	68.96	49480.52
Mar, 2030	237.09	69.29	49411.24
Mar, 2030	473.85	138.91	49341.62
May, 2030	236.43	69.95	49271.67
May, 2030	472.52	140.24	49201.38
Jul, 2030	235.76	70.62	49130.76
Jul, 2030	471.18	141.58	49059.80
Aug, 2030	235.08	71.30	48988.49
Oct, 2030	234.74	71.64	48916.85
Oct, 2030	469.13	143.63	48844.86
Dec, 2030	234.05	72.33	48772.53
Dec, 2030	467.75	145.01	48699.85
Jan, 2031	233.35	73.03	48626.83
Mar, 2031	233.00	73.38	48553.45
Mar, 2031	465.65	147.11	48479.72
May, 2031	232.30	74.08	48405.64
May, 2031	464.24	148.52	48331.20
Jul, 2031	231.59	74.79	48256.41
Jul, 2031	462.82	149.94	48181.26
Aug, 2031	230.87	75.51	48105.75
Oct, 2031	230.51	75.87	48029.88
Oct, 2031	460.65	152.11	47953.64
Dec, 2031	229.78	76.60	47877.04
Dec, 2031	459.19	153.57	47800.07
Jan, 2032	229.04	77.34	47722.73
Mar, 2032	228.67	77.71	47645.02
Mar, 2032	456.97	155.79	47566.94
May, 2032	227.92	78.46	47488.48
May, 2032	455.47	157.29	47409.65
Jul, 2032	227.17	79.21	47330.45
Jul, 2032	453.96	158.80	47250.86
Aug, 2032	226.41	79.97	47170.89
Oct, 2032	226.03	80.35	47090.53
Oct, 2032	451.67	161.09	47009.80
Dec, 2032	225.26	81.12	46928.67
Dec, 2032	450.13	162.63	46847.16
Jan, 2033	224.48	81.90	46765.25
Mar, 2033	224.08	82.30	46682.96
Mar, 2033	447.77	164.99	46600.27
May, 2033	223.29	83.09	46517.18
May, 2033	446.18	166.58	46433.69
Jul, 2033	222.49	83.89	46349.81
Jul, 2033	444.58	168.18	46265.52
Aug, 2033	221.69	84.69	46180.83
Oct, 2033	221.28	85.10	46095.73
Oct, 2033	442.16	170.60	46010.23
Dec, 2033	220.47	85.91	45924.32
Dec, 2033	440.52	172.24	45837.99
Jan, 2034	219.64	86.74	45751.25
Mar, 2034	219.22	87.16	45664.09
Mar, 2034	438.03	174.73	45576.52
May, 2034	218.39	87.99	45488.53
May, 2034	436.36	176.40	45400.12
Jul, 2034	217.54	88.84	45311.28
Jul, 2034	434.66	178.10	45222.01
Aug, 2034	216.69	89.69	45132.32
Oct, 2034	216.26	90.12	45042.20
Oct, 2034	432.09	180.67	44951.65
Dec, 2034	215.39	90.99	44860.66
Dec, 2034	430.35	182.41	44769.24
Jan, 2035	214.52	91.86	44677.38
Mar, 2035	214.08	92.30	44585.08
Mar, 2035	427.72	185.04	44492.33
May, 2035	213.19	93.19	44399.15
May, 2035	425.94	186.82	44305.51
Jul, 2035	212.30	94.08	44211.43
Jul, 2035	424.15	188.61	44116.90
Aug, 2035	211.39	94.99	44021.91
Oct, 2035	210.94	95.44	43926.47
Oct, 2035	421.42	191.34	43830.57
Dec, 2035	210.02	96.36	43734.21
Dec, 2035	419.58	193.18	43637.39
Jan, 2036	209.10	97.28	43540.11
Mar, 2036	208.63	97.75	43442.36
Mar, 2036	416.79	195.97	43344.14
May, 2036	207.69	98.69	43245.45
May, 2036	414.91	197.85	43146.29
Jul, 2036	206.74	99.64	43046.65
Jul, 2036	413.01	199.75	42946.53
Aug, 2036	205.79	100.59	42845.94
Oct, 2036	205.30	101.08	42744.86
Oct, 2036	410.12	202.64	42643.30
Dec, 2036	204.33	102.05	42541.25
Dec, 2036	408.17	204.59	42438.72
Jan, 2037	203.35	103.03	42335.69
Mar, 2037	202.86	103.52	42232.17
Mar, 2037	405.22	207.54	42128.15
May, 2037	201.86	104.52	42023.64
May, 2037	403.22	209.54	41918.62
Jul, 2037	200.86	105.52	41813.10
Jul, 2037	401.21	211.55	41707.07
Aug, 2037	199.85	106.53	41600.54
Oct, 2037	199.34	107.04	41493.50
Oct, 2037	398.16	214.60	41385.94
Dec, 2037	198.31	108.07	41277.87
Dec, 2037	396.10	216.66	41169.28
Jan, 2038	197.27	109.11	41060.17
Mar, 2038	196.75	109.63	40950.53
Mar, 2038	392.97	219.79	40840.37
May, 2038	195.69	110.69	40729.69
May, 2038	390.85	221.91	40618.47
Jul, 2038	194.63	111.75	40506.72
Jul, 2038	388.72	224.04	40394.43
Aug, 2038	193.56	112.82	40281.61
Oct, 2038	193.02	113.36	40168.25
Oct, 2038	385.49	227.27	40054.34
Dec, 2038	191.93	114.45	39939.89
Dec, 2038	383.31	229.45	39824.89
Jan, 2039	190.83	115.55	39709.33
Mar, 2039	190.27	116.11	39593.23
Mar, 2039	379.99	232.77	39476.56
May, 2039	189.16	117.22	39359.34
May, 2039	377.76	235.00	39241.56
Jul, 2039	188.03	118.35	39123.21
Jul, 2039	375.50	237.26	39004.30
Aug, 2039	186.90	119.48	38884.81
Oct, 2039	186.32	120.06	38764.76
Oct, 2039	372.07	240.69	38644.12
Dec, 2039	185.17	121.21	38522.91
Dec, 2039	369.76	243.00	38401.12
Jan, 2040	184.01	122.37	38278.75
Mar, 2040	183.42	122.96	38155.79
Mar, 2040	366.25	246.51	38032.24
May, 2040	182.24	124.14	37908.10
May, 2040	363.88	248.88	37783.36
Jul, 2040	181.05	125.33	37658.02
Jul, 2040	361.49	251.27	37532.09
Aug, 2040	179.84	126.54	37405.55
Oct, 2040	179.23	127.15	37278.40
Oct, 2040	357.86	254.90	37150.65
Dec, 2040	178.01	128.37	37022.28
Dec, 2040	355.41	257.35	36893.30
Jan, 2041	176.78	129.60	36763.70
Mar, 2041	176.16	130.22	36633.48
Mar, 2041	351.70	261.06	36502.64
May, 2041	174.91	131.47	36371.17
May, 2041	349.19	263.57	36239.06
Jul, 2041	173.65	132.73	36106.33
Jul, 2041	346.66	266.10	35972.96
Aug, 2041	172.37	134.01	35838.95
Oct, 2041	171.73	134.65	35704.30
Oct, 2041	342.81	269.95	35569.00
Dec, 2041	170.43	135.95	35433.06
Dec, 2041	340.21	272.55	35296.46
Jan, 2042	169.13	137.25	35159.21
Mar, 2042	168.47	137.91	35021.30
Mar, 2042	336.28	276.48	34882.73
May, 2042	167.15	139.23	34743.50
May, 2042	333.63	279.13	34603.60
Jul, 2042	165.81	140.57	34463.02
Jul, 2042	330.95	281.81	34321.78
Aug, 2042	164.46	141.92	34179.86
Oct, 2042	163.78	142.60	34037.26
Oct, 2042	326.88	285.88	33893.97
Dec, 2042	162.41	143.97	33750.00
Dec, 2042	324.13	288.63	33605.34
Jan, 2043	161.03	145.35	33459.98
Mar, 2043	160.33	146.05	33313.93
Mar, 2043	319.96	292.80	33167.18
May, 2043	158.93	147.45	33019.73
May, 2043	317.15	295.61	32871.57
Jul, 2043	157.51	148.87	32722.70
Jul, 2043	314.31	298.45	32573.11
Aug, 2043	156.08	150.30	32422.81
Oct, 2043	155.36	151.02	32271.79
Oct, 2043	310.00	302.76	32120.05
Dec, 2043	153.91	152.47	31967.58
Dec, 2043	307.09	305.67	31814.38
Jan, 2044	152.44	153.94	31660.44
Mar, 2044	151.71	154.67	31505.77
Mar, 2044	302.68	310.08	31350.35
May, 2044	150.22	156.16	31194.19
May, 2044	299.69	313.07	31037.28
Jul, 2044	148.72	157.66	30879.62
Jul, 2044	296.68	316.08	30721.21
Aug, 2044	147.21	159.17	30562.03
Oct, 2044	146.44	159.94	30402.10
Oct, 2044	292.12	320.64	30241.39
Dec, 2044	144.91	161.47	30079.92
Dec, 2044	289.04	323.72	29917.67
Jan, 2045	143.36	163.02	29754.65
Mar, 2045	142.57	163.81	29590.84
Mar, 2045	284.36	328.40	29426.25
May, 2045	141.00	165.38	29260.87
May, 2045	281.21	331.55	29094.70
Jul, 2045	139.41	166.97	28927.73
Jul, 2045	278.02	334.74	28759.97
Aug, 2045	137.81	168.57	28591.39
Oct, 2045	137.00	169.38	28422.02
Oct, 2045	273.19	339.57	28251.82
Dec, 2045	135.37	171.01	28080.82
Dec, 2045	269.92	342.84	27908.99
Jan, 2046	133.73	172.65	27736.34
Mar, 2046	132.90	173.48	27562.87
Mar, 2046	264.97	347.79	27388.56
May, 2046	131.24	175.14	27213.41
May, 2046	261.64	351.12	27037.43
Jul, 2046	129.55	176.83	26860.61
Jul, 2046	258.26	354.50	26682.93
Aug, 2046	127.86	178.52	26504.41
Oct, 2046	127.00	179.38	26325.03
Oct, 2046	253.14	359.62	26144.79
Dec, 2046	125.28	181.10	25963.69
Dec, 2046	249.69	363.07	25781.72
Jan, 2047	123.54	182.84	25598.87
Mar, 2047	122.66	183.72	25415.15
Mar, 2047	244.44	368.32	25230.56
May, 2047	120.90	185.48	25045.07
May, 2047	240.91	371.85	24858.70
Jul, 2047	119.11	187.27	24671.43
Jul, 2047	237.33	375.43	24483.27
Aug, 2047	117.32	189.06	24294.21
Oct, 2047	116.41	189.97	24104.24
Oct, 2047	231.91	380.85	23913.36
Dec, 2047	114.58	191.80	23721.56
Dec, 2047	228.25	384.51	23528.85
Jan, 2048	112.74	193.64	23335.21
Mar, 2048	111.81	194.57	23140.64
Mar, 2048	222.69	390.07	22945.15
May, 2048	109.95	196.43	22748.71
May, 2048	218.95	393.81	22551.34
Jul, 2048	108.06	198.32	22353.01
Jul, 2048	215.17	397.59	22153.74
Aug, 2048	106.15	200.23	21953.52
Oct, 2048	105.19	201.19	21752.33
Oct, 2048	209.42	403.34	21550.18
Dec, 2048	103.26	203.12	21347.06
Dec, 2048	205.55	407.21	21142.97
Jan, 2049	101.31	205.07	20937.90
Mar, 2049	100.33	206.05	20731.85
Mar, 2049	199.67	413.09	20524.81
May, 2049	98.35	208.03	20316.78
May, 2049	195.70	417.06	20107.75
Jul, 2049	96.35	210.03	19897.72
Jul, 2049	191.69	421.07	19686.68
Aug, 2049	94.33	212.05	19474.63
Oct, 2049	93.32	213.06	19261.57
Oct, 2049	185.62	427.14	19047.48
Dec, 2049	91.27	215.11	18832.37
Dec, 2049	181.51	431.25	18616.23
Jan, 2050	89.20	217.18	18399.05
Mar, 2050	88.16	218.22	18180.83
Mar, 2050	175.28	437.48	17961.57
May, 2050	86.07	220.31	17741.26
May, 2050	171.08	441.68	17519.89
Jul, 2050	83.95	222.43	17297.46
Jul, 2050	166.83	445.93	17073.96
Aug, 2050	81.81	224.57	16849.39
Oct, 2050	80.74	225.64	16623.75
Oct, 2050	160.40	452.36	16397.03
Dec, 2050	78.57	227.81	16169.21
Dec, 2050	156.05	456.71	15940.31
Jan, 2051	76.38	230.00	15710.31
Mar, 2051	75.28	231.10	15479.21
Mar, 2051	149.45	463.31	15247.00
May, 2051	73.06	233.32	15013.68
May, 2051	145.00	467.76	14779.24
Jul, 2051	70.82	235.56	14543.68
Jul, 2051	140.51	472.25	14306.99
Aug, 2051	68.55	237.83	14069.16
Oct, 2051	67.41	238.97	13830.20
Oct, 2051	133.68	479.08	13590.09
Dec, 2051	65.12	241.26	13348.82
Dec, 2051	129.08	483.68	13106.41
Jan, 2052	62.80	243.58	12862.83
Mar, 2052	61.63	244.75	12618.08
Mar, 2052	122.09	490.67	12372.17
May, 2052	59.28	247.10	12125.07
May, 2052	117.38	495.38	11876.79
Jul, 2052	56.91	249.47	11627.32
Jul, 2052	112.62	500.14	11376.65
Aug, 2052	54.51	251.87	11124.79
Oct, 2052	53.31	253.07	10871.71
Oct, 2052	105.40	507.36	10617.42
Dec, 2052	50.88	255.50	10361.92
Dec, 2052	100.53	512.23	10105.19
Jan, 2053	48.42	257.96	9847.23
Mar, 2053	47.18	259.20	9588.04
Mar, 2053	93.12	519.64	9327.60
May, 2053	44.69	261.69	9065.91
May, 2053	88.13	524.63	8802.97
Jul, 2053	42.18	264.20	8538.78
Jul, 2053	83.09	529.67	8273.31
Aug, 2053	39.64	266.74	8006.57
Oct, 2053	38.36	268.02	7738.56
Oct, 2053	75.44	537.32	7469.26
Dec, 2053	35.79	270.59	7198.67
Dec, 2053	70.28	542.48	6926.78
Jan, 2054	33.19	273.19	6653.59
Mar, 2054	31.88	274.50	6379.10
Mar, 2054	62.45	550.31	6103.28
May, 2054	29.24	277.14	5826.15
May, 2054	57.16	555.60	5547.68
Jul, 2054	26.58	279.80	5267.89
Jul, 2054	51.82	560.94	4986.75
Aug, 2054	23.89	282.49	4704.26
Oct, 2054	22.54	283.84	4420.42
Oct, 2054	43.72	569.04	4135.23
Dec, 2054	19.81	286.57	3848.66
Dec, 2054	38.25	574.51	3560.72
Jan, 2055	17.06	289.32	3271.40
Mar, 2055	15.68	290.70	2980.70
Mar, 2055	29.96	582.80	2688.60
May, 2055	12.88	293.50	2395.10
May, 2055	24.36	588.40	2100.20
Jul, 2055	10.06	296.32	1803.88
Jul, 2055	18.70	594.06	1506.15
Aug, 2055	7.22	299.16	1206.98
Oct, 2055	5.78	300.60	906.39
Oct, 2055	10.12	602.64	604.35
Dec, 2055	2.90	303.48	300.87
Dec, 2055	4.34	608.42	0