Mortgage Parameters

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

Mortgage Summary

Property Total:	$25,000
Down Payment	$7,500
Mortgage Amount:	$17,500
Mortgage Payment:	$102.13 / month
Estimated Tax:	+ $13.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $116.02 / month
Total Interest Paid:	$19,267.20 over 30 years
Total Tax Paid:	$5,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	83.85	18.28	17481.72
Mar, 2026	83.77	18.36	17463.36
Mar, 2026	167.45	36.81	17444.91
May, 2026	83.59	18.54	17426.37
May, 2026	167.09	37.17	17407.74
Jul, 2026	83.41	18.72	17389.02
Jul, 2026	166.73	37.53	17370.22
Aug, 2026	83.23	18.90	17351.32
Oct, 2026	83.14	18.99	17332.33
Oct, 2026	166.19	38.07	17313.25
Dec, 2026	82.96	19.17	17294.08
Dec, 2026	165.83	38.43	17274.82
Jan, 2027	82.78	19.35	17255.46
Mar, 2027	82.68	19.45	17236.01
Mar, 2027	165.27	38.99	17216.47
May, 2027	82.50	19.63	17196.84
May, 2027	164.90	39.36	17177.11
Jul, 2027	82.31	19.82	17157.29
Jul, 2027	164.52	39.74	17137.37
Aug, 2027	82.12	20.01	17117.36
Oct, 2027	82.02	20.11	17097.25
Oct, 2027	163.94	40.32	17077.04
Dec, 2027	81.83	20.30	17056.74
Dec, 2027	163.56	40.70	17036.34
Jan, 2028	81.63	20.50	17015.84
Mar, 2028	81.53	20.60	16995.25
Mar, 2028	162.97	41.29	16974.55
May, 2028	81.34	20.79	16953.76
May, 2028	162.58	41.68	16932.86
Jul, 2028	81.14	20.99	16911.87
Jul, 2028	162.18	42.08	16890.78
Aug, 2028	80.93	21.20	16869.58
Oct, 2028	80.83	21.30	16848.29
Oct, 2028	161.56	42.70	16826.89
Dec, 2028	80.63	21.50	16805.39
Dec, 2028	161.16	43.10	16783.78
Jan, 2029	80.42	21.71	16762.07
Mar, 2029	80.32	21.81	16740.26
Mar, 2029	160.53	43.73	16718.35
May, 2029	80.11	22.02	16696.32
May, 2029	160.11	44.15	16674.20
Jul, 2029	79.90	22.23	16651.97
Jul, 2029	159.69	44.57	16629.63
Aug, 2029	79.68	22.45	16607.18
Oct, 2029	79.58	22.55	16584.63
Oct, 2029	159.05	45.21	16561.96
Dec, 2029	79.36	22.77	16539.19
Dec, 2029	158.61	45.65	16516.31
Jan, 2030	79.14	22.99	16493.32
Mar, 2030	79.03	23.10	16470.22
Mar, 2030	157.95	46.31	16447.01
May, 2030	78.81	23.32	16423.69
May, 2030	157.51	46.75	16400.26
Jul, 2030	78.58	23.55	16376.71
Jul, 2030	157.05	47.21	16353.06
Aug, 2030	78.36	23.77	16329.28
Oct, 2030	78.24	23.89	16305.40
Oct, 2030	156.37	47.89	16281.40
Dec, 2030	78.02	24.11	16257.28
Dec, 2030	155.92	48.34	16233.05
Jan, 2031	77.78	24.35	16208.71
Mar, 2031	77.67	24.46	16184.24
Mar, 2031	155.22	49.04	16159.66
May, 2031	77.43	24.70	16134.96
May, 2031	154.74	49.52	16110.15
Jul, 2031	77.19	24.94	16085.21
Jul, 2031	154.26	50.00	16060.16
Aug, 2031	76.95	25.18	16034.98
Oct, 2031	76.83	25.30	16009.69
Oct, 2031	153.54	50.72	15984.27
Dec, 2031	76.59	25.54	15958.73
Dec, 2031	153.06	51.20	15933.07
Jan, 2032	76.35	25.78	15907.29
Mar, 2032	76.22	25.91	15881.38
Mar, 2032	152.32	51.94	15855.35
May, 2032	75.97	26.16	15829.19
May, 2032	151.82	52.44	15802.91
Jul, 2032	75.72	26.41	15776.50
Jul, 2032	151.32	52.94	15749.97
Aug, 2032	75.47	26.66	15723.31
Oct, 2032	75.34	26.79	15696.52
Oct, 2032	150.55	53.71	15669.60
Dec, 2032	75.08	27.05	15642.55
Dec, 2032	150.03	54.23	15615.38
Jan, 2033	74.82	27.31	15588.07
Mar, 2033	74.69	27.44	15560.63
Mar, 2033	149.25	55.01	15533.06
May, 2033	74.43	27.70	15505.36
May, 2033	148.73	55.53	15477.53
Jul, 2033	74.16	27.97	15449.56
Jul, 2033	148.19	56.07	15421.46
Aug, 2033	73.89	28.24	15393.23
Oct, 2033	73.76	28.37	15364.86
Oct, 2033	147.38	56.88	15336.35
Dec, 2033	73.49	28.64	15307.71
Dec, 2033	146.84	57.42	15278.92
Jan, 2034	73.21	28.92	15250.01
Mar, 2034	73.07	29.06	15220.95
Mar, 2034	146.00	58.26	15191.75
May, 2034	72.79	29.34	15162.42
May, 2034	145.44	58.82	15132.94
Jul, 2034	72.51	29.62	15103.32
Jul, 2034	144.88	59.38	15073.56
Aug, 2034	72.23	29.90	15043.66
Oct, 2034	72.08	30.05	15013.61
Oct, 2034	144.02	60.24	14983.42
Dec, 2034	71.80	30.33	14953.09
Dec, 2034	143.45	60.81	14922.61
Jan, 2035	71.50	30.63	14891.98
Mar, 2035	71.36	30.77	14861.21
Mar, 2035	142.57	61.69	14830.29
May, 2035	71.06	31.07	14799.22
May, 2035	141.97	62.29	14768.01
Jul, 2035	70.76	31.37	14736.64
Jul, 2035	141.37	62.89	14705.12
Aug, 2035	70.46	31.67	14673.45
Oct, 2035	70.31	31.82	14641.63
Oct, 2035	140.47	63.79	14609.66
Dec, 2035	70.00	32.13	14577.54
Dec, 2035	139.85	64.41	14545.26
Jan, 2036	69.70	32.43	14512.82
Mar, 2036	69.54	32.59	14480.23
Mar, 2036	138.92	65.34	14447.49
May, 2036	69.23	32.90	14414.59
May, 2036	138.30	65.96	14381.53
Jul, 2036	68.91	33.22	14348.31
Jul, 2036	137.66	66.60	14314.93
Aug, 2036	68.59	33.54	14281.39
Oct, 2036	68.43	33.70	14247.69
Oct, 2036	136.70	67.56	14213.83
Dec, 2036	68.11	34.02	14179.81
Dec, 2036	136.05	68.21	14145.63
Jan, 2037	67.78	34.35	14111.28
Mar, 2037	67.62	34.51	14076.77
Mar, 2037	135.07	69.19	14042.09
May, 2037	67.28	34.85	14007.24
May, 2037	134.40	69.86	13972.23
Jul, 2037	66.95	35.18	13937.05
Jul, 2037	133.73	70.53	13901.70
Aug, 2037	66.61	35.52	13866.18
Oct, 2037	66.44	35.69	13830.50
Oct, 2037	132.71	71.55	13794.64
Dec, 2037	66.10	36.03	13758.61
Dec, 2037	132.03	72.23	13722.40
Jan, 2038	65.75	36.38	13686.03
Mar, 2038	65.58	36.55	13649.47
Mar, 2038	130.98	73.28	13612.75
May, 2038	65.23	36.90	13575.85
May, 2038	130.28	73.98	13538.77
Jul, 2038	64.87	37.26	13501.51
Jul, 2038	129.56	74.70	13464.08
Aug, 2038	64.52	37.61	13426.46
Oct, 2038	64.34	37.79	13388.67
Oct, 2038	128.49	75.77	13350.69
Dec, 2038	63.97	38.16	13312.53
Dec, 2038	127.76	76.50	13274.19
Jan, 2039	63.61	38.52	13235.67
Mar, 2039	63.42	38.71	13196.96
Mar, 2039	126.66	77.60	13158.06
May, 2039	63.05	39.08	13118.98
May, 2039	125.91	78.35	13079.71
Jul, 2039	62.67	39.46	13040.26
Jul, 2039	125.15	79.11	13000.61
Aug, 2039	62.29	39.84	12960.78
Oct, 2039	62.10	40.03	12920.75
Oct, 2039	124.01	80.25	12880.53
Dec, 2039	61.72	40.41	12840.12
Dec, 2039	123.25	81.01	12799.52
Jan, 2040	61.33	40.80	12758.72
Mar, 2040	61.14	40.99	12717.72
Mar, 2040	122.08	82.18	12676.53
May, 2040	60.74	41.39	12635.14
May, 2040	121.28	82.98	12593.56
Jul, 2040	60.34	41.79	12551.77
Jul, 2040	120.48	83.78	12509.79
Aug, 2040	59.94	42.19	12467.60
Oct, 2040	59.74	42.39	12425.21
Oct, 2040	119.28	84.98	12382.62
Dec, 2040	59.33	42.80	12339.82
Dec, 2040	118.46	85.80	12296.82
Jan, 2041	58.92	43.21	12253.61
Mar, 2041	58.72	43.41	12210.20
Mar, 2041	117.23	87.03	12166.57
May, 2041	58.30	43.83	12122.74
May, 2041	116.39	87.87	12078.70
Jul, 2041	57.88	44.25	12034.45
Jul, 2041	115.55	88.71	11989.98
Aug, 2041	57.45	44.68	11945.30
Oct, 2041	57.24	44.89	11900.41
Oct, 2041	114.26	90.00	11855.30
Dec, 2041	56.81	45.32	11809.98
Dec, 2041	113.40	90.86	11764.44
Jan, 2042	56.37	45.76	11718.68
Mar, 2042	56.15	45.98	11672.70
Mar, 2042	112.08	92.18	11626.51
May, 2042	55.71	46.42	11580.09
May, 2042	111.20	93.06	11533.44
Jul, 2042	55.26	46.87	11486.58
Jul, 2042	110.30	93.96	11439.49
Aug, 2042	54.81	47.32	11392.17
Oct, 2042	54.59	47.54	11344.63
Oct, 2042	108.95	95.31	11296.86
Dec, 2042	54.13	48.00	11248.86
Dec, 2042	108.03	96.23	11200.63
Jan, 2043	53.67	48.46	11152.17
Mar, 2043	53.44	48.69	11103.48
Mar, 2043	106.64	97.62	11054.55
May, 2043	52.97	49.16	11005.39
May, 2043	105.70	98.56	10956.00
Jul, 2043	52.50	49.63	10906.36
Jul, 2043	104.76	99.50	10856.49
Aug, 2043	52.02	50.11	10806.38
Oct, 2043	51.78	50.35	10756.03
Oct, 2043	103.32	100.94	10705.44
Dec, 2043	51.30	50.83	10654.61
Dec, 2043	102.35	101.91	10603.53
Jan, 2044	50.81	51.32	10552.21
Mar, 2044	50.56	51.57	10500.65
Mar, 2044	100.88	103.38	10448.83
May, 2044	50.07	52.06	10396.77
May, 2044	99.89	104.37	10344.46
Jul, 2044	49.57	52.56	10291.89
Jul, 2044	98.89	105.37	10239.08
Aug, 2044	49.06	53.07	10186.01
Oct, 2044	48.81	53.32	10132.69
Oct, 2044	97.36	106.90	10079.11
Dec, 2044	48.30	53.83	10025.28
Dec, 2044	96.34	107.92	9971.18
Jan, 2045	47.78	54.35	9916.83
Mar, 2045	47.52	54.61	9862.22
Mar, 2045	94.78	109.48	9807.35
May, 2045	46.99	55.14	9752.21
May, 2045	93.72	110.54	9696.81
Jul, 2045	46.46	55.67	9641.14
Jul, 2045	92.66	111.60	9585.21
Aug, 2045	45.93	56.20	9529.01
Oct, 2045	45.66	56.47	9472.54
Oct, 2045	91.05	113.21	9415.80
Dec, 2045	45.12	57.01	9358.79
Dec, 2045	89.96	114.30	9301.50
Jan, 2046	44.57	57.56	9243.94
Mar, 2046	44.29	57.84	9186.11
Mar, 2046	88.31	115.95	9127.99
May, 2046	43.74	58.39	9069.60
May, 2046	87.20	117.06	9010.93
Jul, 2046	43.18	58.95	8951.98
Jul, 2046	86.07	118.19	8892.74
Aug, 2046	42.61	59.52	8833.22
Oct, 2046	42.33	59.80	8773.42
Oct, 2046	84.37	119.89	8713.33
Dec, 2046	41.75	60.38	8652.95
Dec, 2046	83.21	121.05	8592.28
Jan, 2047	41.17	60.96	8531.32
Mar, 2047	40.88	61.25	8470.07
Mar, 2047	81.47	122.79	8408.53
May, 2047	40.29	61.84	8346.69
May, 2047	80.28	123.98	8284.55
Jul, 2047	39.70	62.43	8222.12
Jul, 2047	79.10	125.16	8159.39
Aug, 2047	39.10	63.03	8096.35
Oct, 2047	38.80	63.33	8033.02
Oct, 2047	77.29	126.97	7969.38
Dec, 2047	38.19	63.94	7905.44
Dec, 2047	76.07	128.19	7841.19
Jan, 2048	37.57	64.56	7776.63
Mar, 2048	37.26	64.87	7711.76
Mar, 2048	74.21	130.05	7646.59
May, 2048	36.64	65.49	7581.09
May, 2048	72.97	131.29	7515.29
Jul, 2048	36.01	66.12	7449.17
Jul, 2048	71.70	132.56	7382.74
Aug, 2048	35.38	66.75	7315.98
Oct, 2048	35.06	67.07	7248.91
Oct, 2048	69.79	134.47	7181.51
Dec, 2048	34.41	67.72	7113.79
Dec, 2048	68.50	135.76	7045.75
Jan, 2049	33.76	68.37	6977.38
Mar, 2049	33.43	68.70	6908.68
Mar, 2049	66.53	137.73	6839.66
May, 2049	32.77	69.36	6770.30
May, 2049	65.21	139.05	6700.61
Jul, 2049	32.11	70.02	6630.59
Jul, 2049	63.88	140.38	6560.23
Aug, 2049	31.43	70.70	6489.54
Oct, 2049	31.10	71.03	6418.50
Oct, 2049	61.86	142.40	6347.13
Dec, 2049	30.41	71.72	6275.41
Dec, 2049	60.48	143.78	6203.35
Jan, 2050	29.72	72.41	6130.94
Mar, 2050	29.38	72.75	6058.19
Mar, 2050	58.41	145.85	5985.09
May, 2050	28.68	73.45	5911.64
May, 2050	57.01	147.25	5837.84
Jul, 2050	27.97	74.16	5763.68
Jul, 2050	55.59	148.67	5689.17
Aug, 2050	27.26	74.87	5614.30
Oct, 2050	26.90	75.23	5539.07
Oct, 2050	53.44	150.82	5463.48
Dec, 2050	26.18	75.95	5387.53
Dec, 2050	52.00	152.26	5311.21
Jan, 2051	25.45	76.68	5234.53
Mar, 2051	25.08	77.05	5157.49
Mar, 2051	49.79	154.47	5080.07
May, 2051	24.34	77.79	5002.28
May, 2051	48.31	155.95	4924.12
Jul, 2051	23.59	78.54	4845.58
Jul, 2051	46.81	157.45	4766.67
Aug, 2051	22.84	79.29	4687.38
Oct, 2051	22.46	79.67	4607.71
Oct, 2051	44.54	159.72	4527.66
Dec, 2051	21.70	80.43	4447.23
Dec, 2051	43.01	161.25	4366.41
Jan, 2052	20.92	81.21	4285.20
Mar, 2052	20.53	81.60	4203.60
Mar, 2052	40.67	163.59	4121.62
May, 2052	19.75	82.38	4039.23
May, 2052	39.10	165.16	3956.46
Jul, 2052	18.96	83.17	3873.29
Jul, 2052	37.52	166.74	3789.72
Aug, 2052	18.16	83.97	3705.75
Oct, 2052	17.76	84.37	3621.37
Oct, 2052	35.11	169.15	3536.59
Dec, 2052	16.95	85.18	3451.41
Dec, 2052	33.49	170.77	3365.82
Jan, 2053	16.13	86.00	3279.82
Mar, 2053	15.72	86.41	3193.40
Mar, 2053	31.02	173.24	3106.57
May, 2053	14.89	87.24	3019.33
May, 2053	29.36	174.90	2931.67
Jul, 2053	14.05	88.08	2843.59
Jul, 2053	27.68	176.58	2755.08
Aug, 2053	13.20	88.93	2666.15
Oct, 2053	12.78	89.35	2576.80
Oct, 2053	25.13	179.13	2487.01
Dec, 2053	11.92	90.21	2396.80
Dec, 2053	23.40	180.86	2306.16
Jan, 2054	11.05	91.08	2215.08
Mar, 2054	10.61	91.52	2123.56
Mar, 2054	20.79	183.47	2031.61
May, 2054	9.73	92.40	1939.21
May, 2054	19.02	185.24	1846.37
Jul, 2054	8.85	93.28	1753.09
Jul, 2054	17.25	187.01	1659.36
Aug, 2054	7.95	94.18	1565.18
Oct, 2054	7.50	94.63	1470.55
Oct, 2054	14.55	189.71	1375.47
Dec, 2054	6.59	95.54	1279.93
Dec, 2054	12.72	191.54	1183.93
Jan, 2055	5.67	96.46	1087.47
Mar, 2055	5.21	96.92	990.56
Mar, 2055	9.96	194.30	893.17
May, 2055	4.28	97.85	795.32
May, 2055	8.09	196.17	697.00
Jul, 2055	3.34	98.79	598.21
Jul, 2055	6.21	198.05	498.95
Aug, 2055	2.39	99.74	399.21
Oct, 2055	1.91	100.22	298.99
Oct, 2055	3.34	200.92	198.29
Dec, 2055	0.95	101.18	97.12
Dec, 2055	1.42	202.84	0