Mortgage Parameters

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

Mortgage Summary

Property Total:	$19,500
Down Payment	$5,850
Mortgage Amount:	$13,650
Mortgage Payment:	$79.66 / month
Estimated Tax:	+ $10.83 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $90.49 / month
Total Interest Paid:	$15,026.40 over 30 years
Total Tax Paid:	$3,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	65.41	14.25	13635.75
Mar, 2026	65.34	14.32	13621.42
Mar, 2026	130.61	28.71	13607.03
May, 2026	65.20	14.46	13592.57
May, 2026	130.33	28.99	13578.04
Jul, 2026	65.06	14.60	13563.45
Jul, 2026	130.05	29.27	13548.78
Aug, 2026	64.92	14.74	13534.04
Oct, 2026	64.85	14.81	13519.23
Oct, 2026	129.63	29.69	13504.35
Dec, 2026	64.71	14.95	13489.40
Dec, 2026	129.35	29.97	13474.37
Jan, 2027	64.56	15.10	13459.28
Mar, 2027	64.49	15.17	13444.11
Mar, 2027	128.91	30.41	13428.87
May, 2027	64.35	15.31	13413.56
May, 2027	128.62	30.70	13398.17
Jul, 2027	64.20	15.46	13382.71
Jul, 2027	128.33	30.99	13367.18
Aug, 2027	64.05	15.61	13351.57
Oct, 2027	63.98	15.68	13335.88
Oct, 2027	127.88	31.44	13320.12
Dec, 2027	63.83	15.83	13304.29
Dec, 2027	127.58	31.74	13288.38
Jan, 2028	63.67	15.99	13272.39
Mar, 2028	63.60	16.06	13256.33
Mar, 2028	127.12	32.20	13240.19
May, 2028	63.44	16.22	13223.97
May, 2028	126.80	32.52	13207.68
Jul, 2028	63.29	16.37	13191.30
Jul, 2028	126.50	32.82	13174.85
Aug, 2028	63.13	16.53	13158.32
Oct, 2028	63.05	16.61	13141.71
Oct, 2028	126.02	33.30	13125.02
Dec, 2028	62.89	16.77	13108.25
Dec, 2028	125.70	33.62	13091.40
Jan, 2029	62.73	16.93	13074.47
Mar, 2029	62.65	17.01	13057.46
Mar, 2029	125.22	34.10	13040.37
May, 2029	62.49	17.17	13023.19
May, 2029	124.89	34.43	13005.94
Jul, 2029	62.32	17.34	12988.60
Jul, 2029	124.56	34.76	12971.17
Aug, 2029	62.15	17.51	12953.67
Oct, 2029	62.07	17.59	12936.08
Oct, 2029	124.06	35.26	12918.40
Dec, 2029	61.90	17.76	12900.64
Dec, 2029	123.72	35.60	12882.80
Jan, 2030	61.73	17.93	12864.87
Mar, 2030	61.64	18.02	12846.85
Mar, 2030	123.20	36.12	12828.75
May, 2030	61.47	18.19	12810.56
May, 2030	122.85	36.47	12792.29
Jul, 2030	61.30	18.36	12773.92
Jul, 2030	122.51	36.81	12755.47
Aug, 2030	61.12	18.54	12736.93
Oct, 2030	61.03	18.63	12718.30
Oct, 2030	121.97	37.35	12699.58
Dec, 2030	60.85	18.81	12680.78
Dec, 2030	121.61	37.71	12661.88
Jan, 2031	60.67	18.99	12642.89
Mar, 2031	60.58	19.08	12623.81
Mar, 2031	121.07	38.25	12604.64
May, 2031	60.40	19.26	12585.38
May, 2031	120.70	38.62	12566.02
Jul, 2031	60.21	19.45	12546.57
Jul, 2031	120.33	38.99	12527.03
Aug, 2031	60.03	19.63	12507.40
Oct, 2031	59.93	19.73	12487.67
Oct, 2031	119.77	39.55	12467.85
Dec, 2031	59.74	19.92	12447.93
Dec, 2031	119.39	39.93	12427.91
Jan, 2032	59.55	20.11	12407.81
Mar, 2032	59.45	20.21	12387.60
Mar, 2032	118.81	40.51	12367.30
May, 2032	59.26	20.40	12346.90
May, 2032	118.42	40.90	12326.40
Jul, 2032	59.06	20.60	12305.80
Jul, 2032	118.03	41.29	12285.11
Aug, 2032	58.87	20.79	12264.31
Oct, 2032	58.77	20.89	12243.42
Oct, 2032	117.44	41.88	12222.43
Dec, 2032	58.57	21.09	12201.33
Dec, 2032	117.03	42.29	12180.14
Jan, 2033	58.36	21.30	12158.84
Mar, 2033	58.26	21.40	12137.44
Mar, 2033	116.42	42.90	12115.94
May, 2033	58.06	21.60	12094.34
May, 2033	116.01	43.31	12072.63
Jul, 2033	57.85	21.81	12050.82
Jul, 2033	115.59	43.73	12028.90
Aug, 2033	57.64	22.02	12006.88
Oct, 2033	57.53	22.13	11984.75
Oct, 2033	114.96	44.36	11962.52
Dec, 2033	57.32	22.34	11940.18
Dec, 2033	114.53	44.79	11917.73
Jan, 2034	57.11	22.55	11895.18
Mar, 2034	57.00	22.66	11872.51
Mar, 2034	113.89	45.43	11849.74
May, 2034	56.78	22.88	11826.86
May, 2034	113.45	45.87	11803.87
Jul, 2034	56.56	23.10	11780.77
Jul, 2034	113.01	46.31	11757.56
Aug, 2034	56.34	23.32	11734.24
Oct, 2034	56.23	23.43	11710.81
Oct, 2034	112.34	46.98	11687.26
Dec, 2034	56.00	23.66	11663.60
Dec, 2034	111.89	47.43	11639.83
Jan, 2035	55.77	23.89	11615.95
Mar, 2035	55.66	24.00	11591.95
Mar, 2035	111.20	48.12	11567.83
May, 2035	55.43	24.23	11543.60
May, 2035	110.74	48.58	11519.25
Jul, 2035	55.20	24.46	11494.79
Jul, 2035	110.28	49.04	11470.21
Aug, 2035	54.96	24.70	11445.51
Oct, 2035	54.84	24.82	11420.69
Oct, 2035	109.56	49.76	11395.76
Dec, 2035	54.60	25.06	11370.70
Dec, 2035	109.08	50.24	11345.53
Jan, 2036	54.36	25.30	11320.23
Mar, 2036	54.24	25.42	11294.81
Mar, 2036	108.36	50.96	11269.28
May, 2036	54.00	25.66	11243.61
May, 2036	107.88	51.44	11217.83
Jul, 2036	53.75	25.91	11191.92
Jul, 2036	107.38	51.94	11165.89
Aug, 2036	53.50	26.16	11139.73
Oct, 2036	53.38	26.28	11113.45
Oct, 2036	106.63	52.69	11087.04
Dec, 2036	53.13	26.53	11060.51
Dec, 2036	106.13	53.19	11033.85
Jan, 2037	52.87	26.79	11007.06
Mar, 2037	52.74	26.92	10980.14
Mar, 2037	105.35	53.97	10953.09
May, 2037	52.48	27.18	10925.92
May, 2037	104.83	54.49	10898.61
Jul, 2037	52.22	27.44	10871.17
Jul, 2037	104.31	55.01	10843.60
Aug, 2037	51.96	27.70	10815.90
Oct, 2037	51.83	27.83	10788.07
Oct, 2037	103.52	55.80	10760.10
Dec, 2037	51.56	28.10	10732.00
Dec, 2037	102.98	56.34	10703.76
Jan, 2038	51.29	28.37	10675.39
Mar, 2038	51.15	28.51	10646.89
Mar, 2038	102.17	57.15	10618.24
May, 2038	50.88	28.78	10589.46
May, 2038	101.62	57.70	10560.54
Jul, 2038	50.60	29.06	10531.48
Jul, 2038	101.06	58.26	10502.29
Aug, 2038	50.32	29.34	10472.95
Oct, 2038	50.18	29.48	10443.47
Oct, 2038	100.22	59.10	10413.86
Dec, 2038	49.90	29.76	10384.10
Dec, 2038	99.66	59.66	10354.19
Jan, 2039	49.61	30.05	10324.15
Mar, 2039	49.47	30.19	10293.96
Mar, 2039	98.80	60.52	10263.62
May, 2039	49.18	30.48	10233.14
May, 2039	98.21	61.11	10202.52
Jul, 2039	48.89	30.77	10171.74
Jul, 2039	97.63	61.69	10140.82
Aug, 2039	48.59	31.07	10109.75
Oct, 2039	48.44	31.22	10078.54
Oct, 2039	96.73	62.59	10047.17
Dec, 2039	48.14	31.52	10015.65
Dec, 2039	96.13	63.19	9983.98
Jan, 2040	47.84	31.82	9952.16
Mar, 2040	47.69	31.97	9920.19
Mar, 2040	95.22	64.10	9888.07
May, 2040	47.38	32.28	9855.79
May, 2040	94.61	64.71	9823.35
Jul, 2040	47.07	32.59	9790.76
Jul, 2040	93.98	65.34	9758.02
Aug, 2040	46.76	32.90	9725.11
Oct, 2040	46.60	33.06	9692.05
Oct, 2040	93.04	66.28	9658.83
Dec, 2040	46.28	33.38	9625.45
Dec, 2040	92.40	66.92	9591.92
Jan, 2041	45.96	33.70	9558.22
Mar, 2041	45.80	33.86	9524.36
Mar, 2041	91.44	67.88	9490.34
May, 2041	45.47	34.19	9456.15
May, 2041	90.78	68.54	9421.80
Jul, 2041	45.15	34.51	9387.29
Jul, 2041	90.13	69.19	9352.61
Aug, 2041	44.81	34.85	9317.76
Oct, 2041	44.65	35.01	9282.75
Oct, 2041	89.13	70.19	9247.57
Dec, 2041	44.31	35.35	9212.22
Dec, 2041	88.45	70.87	9176.70
Jan, 2042	43.97	35.69	9141.01
Mar, 2042	43.80	35.86	9105.16
Mar, 2042	87.43	71.89	9069.12
May, 2042	43.46	36.20	9032.92
May, 2042	86.74	72.58	8996.54
Jul, 2042	43.11	36.55	8959.99
Jul, 2042	86.04	73.28	8923.26
Aug, 2042	42.76	36.90	8886.36
Oct, 2042	42.58	37.08	8849.28
Oct, 2042	84.98	74.34	8812.03
Dec, 2042	42.22	37.44	8774.59
Dec, 2042	84.26	75.06	8736.97
Jan, 2043	41.86	37.80	8699.18
Mar, 2043	41.68	37.98	8661.20
Mar, 2043	83.18	76.14	8623.04
May, 2043	41.32	38.34	8584.70
May, 2043	82.46	76.86	8546.18
Jul, 2043	40.95	38.71	8507.47
Jul, 2043	81.71	77.61	8468.57
Aug, 2043	40.58	39.08	8429.49
Oct, 2043	40.39	39.27	8390.22
Oct, 2043	80.59	78.73	8350.77
Dec, 2043	40.01	39.65	8311.12
Dec, 2043	79.83	79.49	8271.28
Jan, 2044	39.63	40.03	8231.26
Mar, 2044	39.44	40.22	8191.04
Mar, 2044	78.69	80.63	8150.63
May, 2044	39.06	40.60	8110.02
May, 2044	77.92	81.40	8069.22
Jul, 2044	38.67	40.99	8028.23
Jul, 2044	77.14	82.18	7987.04
Aug, 2044	38.27	41.39	7945.65
Oct, 2044	38.07	41.59	7904.06
Oct, 2044	75.94	83.38	7862.28
Dec, 2044	37.67	41.99	7820.29
Dec, 2044	75.14	84.18	7778.10
Jan, 2045	37.27	42.39	7735.71
Mar, 2045	37.07	42.59	7693.12
Mar, 2045	73.93	85.39	7650.32
May, 2045	36.66	43.00	7607.32
May, 2045	73.11	86.21	7564.11
Jul, 2045	36.24	43.42	7520.69
Jul, 2045	72.28	87.04	7477.07
Aug, 2045	35.83	43.83	7433.24
Oct, 2045	35.62	44.04	7389.20
Oct, 2045	71.03	88.29	7344.94
Dec, 2045	35.19	44.47	7300.48
Dec, 2045	70.17	89.15	7255.80
Jan, 2046	34.77	44.89	7210.91
Mar, 2046	34.55	45.11	7165.80
Mar, 2046	68.89	90.43	7120.48
May, 2046	34.12	45.54	7074.93
May, 2046	68.02	91.30	7029.17
Jul, 2046	33.68	45.98	6983.20
Jul, 2046	67.14	92.18	6937.00
Aug, 2046	33.24	46.42	6890.58
Oct, 2046	33.02	46.64	6843.93
Oct, 2046	65.81	93.51	6797.07
Dec, 2046	32.57	47.09	6749.98
Dec, 2046	64.91	94.41	6702.66
Jan, 2047	32.12	47.54	6655.12
Mar, 2047	31.89	47.77	6607.35
Mar, 2047	63.55	95.77	6559.35
May, 2047	31.43	48.23	6511.12
May, 2047	62.63	96.69	6462.66
Jul, 2047	30.97	48.69	6413.96
Jul, 2047	61.70	97.62	6365.04
Aug, 2047	30.50	49.16	6315.88
Oct, 2047	30.26	49.40	6266.48
Oct, 2047	60.29	99.03	6216.85
Dec, 2047	29.79	49.87	6166.98
Dec, 2047	59.34	99.98	6116.87
Jan, 2048	29.31	50.35	6066.52
Mar, 2048	29.07	50.59	6015.92
Mar, 2048	57.90	101.42	5965.09
May, 2048	28.58	51.08	5914.01
May, 2048	56.92	102.40	5862.69
Jul, 2048	28.09	51.57	5811.12
Jul, 2048	55.93	103.39	5759.31
Aug, 2048	27.60	52.06	5707.25
Oct, 2048	27.35	52.31	5654.93
Oct, 2048	54.45	104.87	5602.37
Dec, 2048	26.84	52.82	5549.55
Dec, 2048	53.43	105.89	5496.49
Jan, 2049	26.34	53.32	5443.16
Mar, 2049	26.08	53.58	5389.58
Mar, 2049	51.91	107.41	5335.75
May, 2049	25.57	54.09	5281.66
May, 2049	50.88	108.44	5227.30
Jul, 2049	25.05	54.61	5172.69
Jul, 2049	49.84	109.48	5117.82
Aug, 2049	24.52	55.14	5062.68
Oct, 2049	24.26	55.40	5007.28
Oct, 2049	48.25	111.07	4951.61
Dec, 2049	23.73	55.93	4895.68
Dec, 2049	47.19	112.13	4839.48
Jan, 2050	23.19	56.47	4783.01
Mar, 2050	22.92	56.74	4726.27
Mar, 2050	45.57	113.75	4669.25
May, 2050	22.37	57.29	4611.97
May, 2050	44.47	114.85	4554.40
Jul, 2050	21.82	57.84	4496.57
Jul, 2050	43.37	115.95	4438.45
Aug, 2050	21.27	58.39	4380.06
Oct, 2050	20.99	58.67	4321.39
Oct, 2050	41.70	117.62	4262.44
Dec, 2050	20.42	59.24	4203.20
Dec, 2050	40.56	118.76	4143.68
Jan, 2051	19.86	59.80	4083.88
Mar, 2051	19.57	60.09	4023.78
Mar, 2051	38.85	120.47	3963.41
May, 2051	18.99	60.67	3902.74
May, 2051	37.69	121.63	3841.78
Jul, 2051	18.41	61.25	3780.53
Jul, 2051	36.53	122.79	3718.98
Aug, 2051	17.82	61.84	3657.14
Oct, 2051	17.52	62.14	3595.00
Oct, 2051	34.75	124.57	3532.57
Dec, 2051	16.93	62.73	3469.84
Dec, 2051	33.56	125.76	3406.80
Jan, 2052	16.32	63.34	3343.47
Mar, 2052	16.02	63.64	3279.83
Mar, 2052	31.74	127.58	3215.88
May, 2052	15.41	64.25	3151.63
May, 2052	30.51	128.81	3087.08
Jul, 2052	14.79	64.87	3022.21
Jul, 2052	29.27	130.05	2957.03
Aug, 2052	14.17	65.49	2891.54
Oct, 2052	13.86	65.80	2825.73
Oct, 2052	27.40	131.92	2759.61
Dec, 2052	13.22	66.44	2693.18
Dec, 2052	26.12	133.20	2626.42
Jan, 2053	12.58	67.08	2559.35
Mar, 2053	12.26	67.40	2491.95
Mar, 2053	24.20	135.12	2424.23
May, 2053	11.62	68.04	2356.19
May, 2053	22.91	136.41	2287.82
Jul, 2053	10.96	68.70	2219.12
Jul, 2053	21.59	137.73	2150.09
Aug, 2053	10.30	69.36	2080.74
Oct, 2053	9.97	69.69	2011.05
Oct, 2053	19.61	139.71	1941.02
Dec, 2053	9.30	70.36	1870.66
Dec, 2053	18.26	141.06	1799.97
Jan, 2054	8.62	71.04	1728.93
Mar, 2054	8.28	71.38	1657.56
Mar, 2054	16.22	143.10	1585.84
May, 2054	7.60	72.06	1513.78
May, 2054	14.85	144.47	1441.37
Jul, 2054	6.91	72.75	1368.62
Jul, 2054	13.47	145.85	1295.51
Aug, 2054	6.21	73.45	1222.06
Oct, 2054	5.86	73.80	1148.26
Oct, 2054	11.36	147.96	1074.10
Dec, 2054	5.15	74.51	999.59
Dec, 2054	9.94	149.38	924.72
Jan, 2055	4.43	75.23	849.49
Mar, 2055	4.07	75.59	773.90
Mar, 2055	7.78	151.54	697.95
May, 2055	3.34	76.32	621.63
May, 2055	6.32	153.00	544.95
Jul, 2055	2.61	77.05	467.90
Jul, 2055	4.85	154.47	390.48
Aug, 2055	1.87	77.79	312.69
Oct, 2055	1.50	78.16	234.53
Oct, 2055	2.62	156.70	156.00
Dec, 2055	0.75	78.91	77.08
Dec, 2055	1.12	158.20	0