Mortgage Parameters

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

Mortgage Summary

Property Total:	$19,750
Down Payment	$5,925
Mortgage Amount:	$13,825
Mortgage Payment:	$80.68 / month
Estimated Tax:	+ $10.97 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $91.65 / month
Total Interest Paid:	$15,219.00 over 30 years
Total Tax Paid:	$3,950.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	66.24	14.44	13810.56
Mar, 2026	66.18	14.50	13796.06
Mar, 2026	132.29	29.07	13781.49
May, 2026	66.04	14.64	13766.84
May, 2026	132.01	29.35	13752.13
Jul, 2026	65.90	14.78	13737.34
Jul, 2026	131.72	29.64	13722.49
Aug, 2026	65.75	14.93	13707.56
Oct, 2026	65.68	15.00	13692.57
Oct, 2026	131.29	30.07	13677.50
Dec, 2026	65.54	15.14	13662.35
Dec, 2026	131.01	30.35	13647.14
Jan, 2027	65.39	15.29	13631.85
Mar, 2027	65.32	15.36	13616.49
Mar, 2027	130.57	30.79	13601.06
May, 2027	65.17	15.51	13585.55
May, 2027	130.27	31.09	13569.97
Jul, 2027	65.02	15.66	13554.31
Jul, 2027	129.97	31.39	13538.58
Aug, 2027	64.87	15.81	13522.77
Oct, 2027	64.80	15.88	13506.88
Oct, 2027	129.52	31.84	13490.93
Dec, 2027	64.64	16.04	13474.89
Dec, 2027	129.21	32.15	13458.78
Jan, 2028	64.49	16.19	13442.59
Mar, 2028	64.41	16.27	13426.32
Mar, 2028	128.74	32.62	13409.97
May, 2028	64.26	16.42	13393.55
May, 2028	128.44	32.92	13377.05
Jul, 2028	64.10	16.58	13360.47
Jul, 2028	128.12	33.24	13343.80
Aug, 2028	63.94	16.74	13327.06
Oct, 2028	63.86	16.82	13310.24
Oct, 2028	127.64	33.72	13293.34
Dec, 2028	63.70	16.98	13276.36
Dec, 2028	127.32	34.04	13259.29
Jan, 2029	63.53	17.15	13242.15
Mar, 2029	63.45	17.23	13224.92
Mar, 2029	126.82	34.54	13207.61
May, 2029	63.29	17.39	13190.22
May, 2029	126.49	34.87	13172.74
Jul, 2029	63.12	17.56	13155.18
Jul, 2029	126.16	35.20	13137.53
Aug, 2029	62.95	17.73	13119.80
Oct, 2029	62.87	17.81	13101.99
Oct, 2029	125.65	35.71	13084.09
Dec, 2029	62.69	17.99	13066.10
Dec, 2029	125.30	36.06	13048.03
Jan, 2030	62.52	18.16	13029.87
Mar, 2030	62.43	18.25	13011.63
Mar, 2030	124.78	36.58	12993.30
May, 2030	62.26	18.42	12974.88
May, 2030	124.43	36.93	12956.37
Jul, 2030	62.08	18.60	12937.77
Jul, 2030	124.07	37.29	12919.08
Aug, 2030	61.90	18.78	12900.31
Oct, 2030	61.81	18.87	12881.44
Oct, 2030	123.53	37.83	12862.49
Dec, 2030	61.63	19.05	12843.44
Dec, 2030	123.17	38.19	12824.30
Jan, 2031	61.45	19.23	12805.07
Mar, 2031	61.36	19.32	12785.75
Mar, 2031	122.63	38.73	12766.33
May, 2031	61.17	19.51	12746.82
May, 2031	122.25	39.11	12727.22
Jul, 2031	60.98	19.70	12707.53
Jul, 2031	121.87	39.49	12687.74
Aug, 2031	60.80	19.88	12667.85
Oct, 2031	60.70	19.98	12647.87
Oct, 2031	121.30	40.06	12627.80
Dec, 2031	60.51	20.17	12607.63
Dec, 2031	120.92	40.44	12587.36
Jan, 2032	60.31	20.37	12566.99
Mar, 2032	60.22	20.46	12546.53
Mar, 2032	120.34	41.02	12525.97
May, 2032	60.02	20.66	12505.31
May, 2032	119.94	41.42	12484.55
Jul, 2032	59.82	20.86	12463.69
Jul, 2032	119.54	41.82	12442.73
Aug, 2032	59.62	21.06	12421.67
Oct, 2032	59.52	21.16	12400.51
Oct, 2032	118.94	42.42	12379.25
Dec, 2032	59.32	21.36	12357.89
Dec, 2032	118.53	42.83	12336.43
Jan, 2033	59.11	21.57	12314.86
Mar, 2033	59.01	21.67	12293.19
Mar, 2033	117.91	43.45	12271.41
May, 2033	58.80	21.88	12249.53
May, 2033	117.50	43.86	12227.55
Jul, 2033	58.59	22.09	12205.46
Jul, 2033	117.07	44.29	12183.26
Aug, 2033	58.38	22.30	12160.96
Oct, 2033	58.27	22.41	12138.55
Oct, 2033	116.43	44.93	12116.04
Dec, 2033	58.06	22.62	12093.41
Dec, 2033	116.01	45.35	12070.68
Jan, 2034	57.84	22.84	12047.84
Mar, 2034	57.73	22.95	12024.89
Mar, 2034	115.35	46.01	12001.83
May, 2034	57.51	23.17	11978.65
May, 2034	114.91	46.45	11955.37
Jul, 2034	57.29	23.39	11931.98
Jul, 2034	114.46	46.90	11908.47
Aug, 2034	57.06	23.62	11884.85
Oct, 2034	56.95	23.73	11861.12
Oct, 2034	113.78	47.58	11837.28
Dec, 2034	56.72	23.96	11813.32
Dec, 2034	113.33	48.03	11789.24
Jan, 2035	56.49	24.19	11765.05
Mar, 2035	56.37	24.31	11740.75
Mar, 2035	112.63	48.73	11716.32
May, 2035	56.14	24.54	11691.79
May, 2035	112.16	49.20	11667.13
Jul, 2035	55.90	24.78	11642.35
Jul, 2035	111.69	49.67	11617.46
Aug, 2035	55.67	25.01	11592.45
Oct, 2035	55.55	25.13	11567.31
Oct, 2035	110.98	50.38	11542.06
Dec, 2035	55.31	25.37	11516.69
Dec, 2035	110.49	50.87	11491.19
Jan, 2036	55.06	25.62	11465.57
Mar, 2036	54.94	25.74	11439.83
Mar, 2036	109.76	51.60	11413.97
May, 2036	54.69	25.99	11387.98
May, 2036	109.26	52.10	11361.87
Jul, 2036	54.44	26.24	11335.63
Jul, 2036	108.76	52.60	11309.27
Aug, 2036	54.19	26.49	11282.78
Oct, 2036	54.06	26.62	11256.16
Oct, 2036	108.00	53.36	11229.41
Dec, 2036	53.81	26.87	11202.54
Dec, 2036	107.49	53.87	11175.54
Jan, 2037	53.55	27.13	11148.41
Mar, 2037	53.42	27.26	11121.15
Mar, 2037	106.71	54.65	11093.76
May, 2037	53.16	27.52	11066.24
May, 2037	106.19	55.17	11038.58
Jul, 2037	52.89	27.79	11010.80
Jul, 2037	105.65	55.71	10982.88
Aug, 2037	52.63	28.05	10954.82
Oct, 2037	52.49	28.19	10926.63
Oct, 2037	104.85	56.51	10898.31
Dec, 2037	52.22	28.46	10869.85
Dec, 2037	104.30	57.06	10841.26
Jan, 2038	51.95	28.73	10812.52
Mar, 2038	51.81	28.87	10783.65
Mar, 2038	103.48	57.88	10754.65
May, 2038	51.53	29.15	10725.50
May, 2038	102.92	58.44	10696.21
Jul, 2038	51.25	29.43	10666.78
Jul, 2038	102.36	59.00	10637.22
Aug, 2038	50.97	29.71	10607.51
Oct, 2038	50.83	29.85	10577.65
Oct, 2038	101.51	59.85	10547.66
Dec, 2038	50.54	30.14	10517.52
Dec, 2038	100.94	60.42	10487.24
Jan, 2039	50.25	30.43	10456.81
Mar, 2039	50.11	30.57	10426.23
Mar, 2039	100.07	61.29	10395.51
May, 2039	49.81	30.87	10364.64
May, 2039	99.47	61.89	10333.63
Jul, 2039	49.52	31.16	10302.46
Jul, 2039	98.89	62.47	10271.15
Aug, 2039	49.22	31.46	10239.68
Oct, 2039	49.07	31.61	10208.07
Oct, 2039	97.98	63.38	10176.30
Dec, 2039	48.76	31.92	10144.38
Dec, 2039	97.37	63.99	10112.31
Jan, 2040	48.45	32.23	10080.09
Mar, 2040	48.30	32.38	10047.71
Mar, 2040	96.45	64.91	10015.17
May, 2040	47.99	32.69	9982.48
May, 2040	95.82	65.54	9949.64
Jul, 2040	47.68	33.00	9916.63
Jul, 2040	95.20	66.16	9883.47
Aug, 2040	47.36	33.32	9850.15
Oct, 2040	47.20	33.48	9816.66
Oct, 2040	94.24	67.12	9783.02
Dec, 2040	46.88	33.80	9749.22
Dec, 2040	93.60	67.76	9715.26
Jan, 2041	46.55	34.13	9681.13
Mar, 2041	46.39	34.29	9646.84
Mar, 2041	92.61	68.75	9612.38
May, 2041	46.06	34.62	9577.76
May, 2041	91.95	69.41	9542.97
Jul, 2041	45.73	34.95	9508.02
Jul, 2041	91.29	70.07	9472.90
Aug, 2041	45.39	35.29	9437.61
Oct, 2041	45.22	35.46	9402.15
Oct, 2041	90.27	71.09	9366.52
Dec, 2041	44.88	35.80	9330.73
Dec, 2041	89.59	71.77	9294.76
Jan, 2042	44.54	36.14	9258.61
Mar, 2042	44.36	36.32	9222.30
Mar, 2042	88.55	72.81	9185.81
May, 2042	44.02	36.66	9149.14
May, 2042	87.86	73.50	9112.30
Jul, 2042	43.66	37.02	9075.28
Jul, 2042	87.15	74.21	9038.09
Aug, 2042	43.31	37.37	9000.72
Oct, 2042	43.13	37.55	8963.17
Oct, 2042	86.08	75.28	8925.44
Dec, 2042	42.77	37.91	8887.52
Dec, 2042	85.36	76.00	8849.43
Jan, 2043	42.40	38.28	8811.15
Mar, 2043	42.22	38.46	8772.69
Mar, 2043	84.26	77.10	8734.05
May, 2043	41.85	38.83	8695.22
May, 2043	83.51	77.85	8656.20
Jul, 2043	41.48	39.20	8617.00
Jul, 2043	82.77	78.59	8577.61
Aug, 2043	41.10	39.58	8538.03
Oct, 2043	40.91	39.77	8498.26
Oct, 2043	81.63	79.73	8458.30
Dec, 2043	40.53	40.15	8418.15
Dec, 2043	80.87	80.49	8377.81
Jan, 2044	40.14	40.54	8337.27
Mar, 2044	39.95	40.73	8296.54
Mar, 2044	79.70	81.66	8255.62
May, 2044	39.56	41.12	8214.50
May, 2044	78.92	82.44	8173.18
Jul, 2044	39.16	41.52	8131.66
Jul, 2044	78.12	83.24	8089.94
Aug, 2044	38.76	41.92	8048.03
Oct, 2044	38.56	42.12	8005.91
Oct, 2044	76.92	84.44	7963.59
Dec, 2044	38.16	42.52	7921.07
Dec, 2044	76.12	85.24	7878.35
Jan, 2045	37.75	42.93	7835.42
Mar, 2045	37.54	43.14	7792.28
Mar, 2045	74.88	86.48	7748.94
May, 2045	37.13	43.55	7705.39
May, 2045	74.05	87.31	7661.63
Jul, 2045	36.71	43.97	7617.67
Jul, 2045	73.21	88.15	7573.49
Aug, 2045	36.29	44.39	7529.10
Oct, 2045	36.08	44.60	7484.49
Oct, 2045	71.94	89.42	7439.68
Dec, 2045	35.65	45.03	7394.64
Dec, 2045	71.08	90.28	7349.40
Jan, 2046	35.22	45.46	7303.93
Mar, 2046	35.00	45.68	7258.25
Mar, 2046	69.78	91.58	7212.35
May, 2046	34.56	46.12	7166.23
May, 2046	68.90	92.46	7119.89
Jul, 2046	34.12	46.56	7073.32
Jul, 2046	68.01	93.35	7026.54
Aug, 2046	33.67	47.01	6979.53
Oct, 2046	33.44	47.24	6932.29
Oct, 2046	66.66	94.70	6884.83
Dec, 2046	32.99	47.69	6837.14
Dec, 2046	65.75	95.61	6789.22
Jan, 2047	32.53	48.15	6741.07
Mar, 2047	32.30	48.38	6692.69
Mar, 2047	64.37	96.99	6644.08
May, 2047	31.84	48.84	6595.24
May, 2047	63.44	97.92	6546.16
Jul, 2047	31.37	49.31	6496.84
Jul, 2047	62.50	98.86	6447.30
Aug, 2047	30.89	49.79	6397.51
Oct, 2047	30.65	50.03	6347.48
Oct, 2047	61.07	100.29	6297.22
Dec, 2047	30.17	50.51	6246.71
Dec, 2047	60.10	101.26	6195.97
Jan, 2048	29.69	50.99	6144.97
Mar, 2048	29.44	51.24	6093.74
Mar, 2048	58.64	102.72	6042.26
May, 2048	28.95	51.73	5990.53
May, 2048	57.65	103.71	5938.55
Jul, 2048	28.46	52.22	5886.33
Jul, 2048	56.67	104.69	5833.86
Aug, 2048	27.95	52.73	5781.13
Oct, 2048	27.70	52.98	5728.15
Oct, 2048	55.15	106.21	5674.92
Dec, 2048	27.19	53.49	5621.43
Dec, 2048	54.13	107.23	5567.69
Jan, 2049	26.68	54.00	5513.69
Mar, 2049	26.42	54.26	5459.43
Mar, 2049	52.58	108.78	5404.90
May, 2049	25.90	54.78	5350.12
May, 2049	51.54	109.82	5295.08
Jul, 2049	25.37	55.31	5239.77
Jul, 2049	50.48	110.88	5184.20
Aug, 2049	24.84	55.84	5128.36
Oct, 2049	24.57	56.11	5072.25
Oct, 2049	48.87	112.49	5015.88
Dec, 2049	24.03	56.65	4959.23
Dec, 2049	47.79	113.57	4902.32
Jan, 2050	23.49	57.19	4845.13
Mar, 2050	23.22	57.46	4787.66
Mar, 2050	46.16	115.20	4729.92
May, 2050	22.66	58.02	4671.91
May, 2050	45.05	116.31	4613.61
Jul, 2050	22.11	58.57	4555.04
Jul, 2050	43.94	117.42	4496.19
Aug, 2050	21.54	59.14	4437.05
Oct, 2050	21.26	59.42	4377.63
Oct, 2050	42.24	119.12	4317.93
Dec, 2050	20.69	59.99	4257.94
Dec, 2050	41.09	120.27	4197.66
Jan, 2051	20.11	60.57	4137.09
Mar, 2051	19.82	60.86	4076.24
Mar, 2051	39.35	122.01	4015.09
May, 2051	19.24	61.44	3953.65
May, 2051	38.18	123.18	3891.91
Jul, 2051	18.65	62.03	3829.88
Jul, 2051	37.00	124.36	3767.55
Aug, 2051	18.05	62.63	3704.93
Oct, 2051	17.75	62.93	3642.00
Oct, 2051	35.20	126.16	3578.77
Dec, 2051	17.15	63.53	3515.24
Dec, 2051	33.99	127.37	3451.40
Jan, 2052	16.54	64.14	3387.26
Mar, 2052	16.23	64.45	3322.81
Mar, 2052	32.15	129.21	3258.05
May, 2052	15.61	65.07	3192.98
May, 2052	30.91	130.45	3127.60
Jul, 2052	14.99	65.69	3061.91
Jul, 2052	29.66	131.70	2995.90
Aug, 2052	14.36	66.32	2929.58
Oct, 2052	14.04	66.64	2862.93
Oct, 2052	27.76	133.60	2795.97
Dec, 2052	13.40	67.28	2728.69
Dec, 2052	26.47	134.89	2661.09
Jan, 2053	12.75	67.93	2593.16
Mar, 2053	12.43	68.25	2524.90
Mar, 2053	24.53	136.83	2456.32
May, 2053	11.77	68.91	2387.41
May, 2053	23.21	138.15	2318.17
Jul, 2053	11.11	69.57	2248.60
Jul, 2053	21.88	139.48	2178.69
Aug, 2053	10.44	70.24	2108.45
Oct, 2053	10.10	70.58	2037.87
Oct, 2053	19.86	141.50	1966.96
Dec, 2053	9.43	71.25	1895.70
Dec, 2053	18.51	142.85	1824.11
Jan, 2054	8.74	71.94	1752.17
Mar, 2054	8.40	72.28	1679.88
Mar, 2054	16.45	144.91	1607.25
May, 2054	7.70	72.98	1534.28
May, 2054	15.05	146.31	1460.95
Jul, 2054	7.00	73.68	1387.27
Jul, 2054	13.65	147.71	1313.23
Aug, 2054	6.29	74.39	1238.85
Oct, 2054	5.94	74.74	1164.10
Oct, 2054	11.52	149.84	1089.00
Dec, 2054	5.22	75.46	1013.54
Dec, 2054	10.08	151.28	937.72
Jan, 2055	4.49	76.19	861.53
Mar, 2055	4.13	76.55	784.98
Mar, 2055	7.89	153.47	708.06
May, 2055	3.39	77.29	630.77
May, 2055	6.41	154.95	553.11
Jul, 2055	2.65	78.03	475.08
Jul, 2055	4.93	156.43	396.68
Aug, 2055	1.90	78.78	317.90
Oct, 2055	1.52	79.16	238.75
Oct, 2055	2.66	158.70	159.21
Dec, 2055	0.76	79.92	79.29
Dec, 2055	1.14	160.22	0