Mortgage Parameters

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

Mortgage Summary

Property Total:	$22,500
Down Payment	$6,750
Mortgage Amount:	$15,750
Mortgage Payment:	$91.91 / month
Estimated Tax:	+ $12.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $104.41 / month
Total Interest Paid:	$17,337.60 over 30 years
Total Tax Paid:	$4,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	75.47	16.44	15733.56
Mar, 2026	75.39	16.52	15717.04
Mar, 2026	150.70	33.12	15700.44
May, 2026	75.23	16.68	15683.76
May, 2026	150.38	33.44	15667.00
Jul, 2026	75.07	16.84	15650.16
Jul, 2026	150.06	33.76	15633.24
Aug, 2026	74.91	17.00	15616.24
Oct, 2026	74.83	17.08	15599.16
Oct, 2026	149.58	34.24	15582.00
Dec, 2026	74.66	17.25	15564.75
Dec, 2026	149.24	34.58	15547.42
Jan, 2027	74.50	17.41	15530.01
Mar, 2027	74.41	17.50	15512.51
Mar, 2027	148.74	35.08	15494.93
May, 2027	74.25	17.66	15477.27
May, 2027	148.41	35.41	15459.52
Jul, 2027	74.08	17.83	15441.69
Jul, 2027	148.07	35.75	15423.77
Aug, 2027	73.91	18.00	15405.77
Oct, 2027	73.82	18.09	15387.68
Oct, 2027	147.55	36.27	15369.50
Dec, 2027	73.65	18.26	15351.23
Dec, 2027	147.21	36.61	15332.88
Jan, 2028	73.47	18.44	15314.44
Mar, 2028	73.38	18.53	15295.91
Mar, 2028	146.67	37.15	15277.30
May, 2028	73.20	18.71	15258.59
May, 2028	146.31	37.51	15239.80
Jul, 2028	73.02	18.89	15220.91
Jul, 2028	145.95	37.87	15201.93
Aug, 2028	72.84	19.07	15182.87
Oct, 2028	72.75	19.16	15163.71
Oct, 2028	145.41	38.41	15144.46
Dec, 2028	72.57	19.34	15125.11
Dec, 2028	145.04	38.78	15105.68
Jan, 2029	72.38	19.53	15086.15
Mar, 2029	72.29	19.62	15066.53
Mar, 2029	144.48	39.34	15046.81
May, 2029	72.10	19.81	15027.00
May, 2029	144.10	39.72	15007.09
Jul, 2029	71.91	20.00	14987.09
Jul, 2029	143.72	40.10	14967.00
Aug, 2029	71.72	20.19	14946.80
Oct, 2029	71.62	20.29	14926.51
Oct, 2029	143.14	40.68	14906.13
Dec, 2029	71.43	20.48	14885.64
Dec, 2029	142.76	41.06	14865.06
Jan, 2030	71.23	20.68	14844.38
Mar, 2030	71.13	20.78	14823.60
Mar, 2030	142.16	41.66	14802.72
May, 2030	70.93	20.98	14781.74
May, 2030	141.76	42.06	14760.65
Jul, 2030	70.73	21.18	14739.47
Jul, 2030	141.36	42.46	14718.19
Aug, 2030	70.52	21.39	14696.80
Oct, 2030	70.42	21.49	14675.32
Oct, 2030	140.74	43.08	14653.73
Dec, 2030	70.22	21.69	14632.03
Dec, 2030	140.33	43.49	14610.23
Jan, 2031	70.01	21.90	14588.33
Mar, 2031	69.90	22.01	14566.32
Mar, 2031	139.70	44.12	14544.21
May, 2031	69.69	22.22	14521.99
May, 2031	139.27	44.55	14499.67
Jul, 2031	69.48	22.43	14477.23
Jul, 2031	138.85	44.97	14454.69
Aug, 2031	69.26	22.65	14432.05
Oct, 2031	69.15	22.76	14409.29
Oct, 2031	138.19	45.63	14386.42
Dec, 2031	68.93	22.98	14363.45
Dec, 2031	137.75	46.07	14340.36
Jan, 2032	68.71	23.20	14317.17
Mar, 2032	68.60	23.31	14293.86
Mar, 2032	137.09	46.73	14270.44
May, 2032	68.38	23.53	14246.91
May, 2032	136.65	47.17	14223.27
Jul, 2032	68.15	23.76	14199.51
Jul, 2032	136.19	47.63	14175.64
Aug, 2032	67.92	23.99	14151.66
Oct, 2032	67.81	24.10	14127.56
Oct, 2032	135.50	48.32	14103.34
Dec, 2032	67.58	24.33	14079.01
Dec, 2032	135.04	48.78	14054.56
Jan, 2033	67.34	24.57	14029.99
Mar, 2033	67.23	24.68	14005.31
Mar, 2033	134.34	49.48	13980.51
May, 2033	66.99	24.92	13955.59
May, 2033	133.86	49.96	13930.55
Jul, 2033	66.75	25.16	13905.39
Jul, 2033	133.38	50.44	13880.11
Aug, 2033	66.51	25.40	13854.71
Oct, 2033	66.39	25.52	13829.19
Oct, 2033	132.65	51.17	13803.54
Dec, 2033	66.14	25.77	13777.77
Dec, 2033	132.16	51.66	13751.88
Jan, 2034	65.89	26.02	13725.87
Mar, 2034	65.77	26.14	13699.73
Mar, 2034	131.41	52.41	13673.46
May, 2034	65.52	26.39	13647.07
May, 2034	130.91	52.91	13620.55
Jul, 2034	65.27	26.64	13593.91
Jul, 2034	130.41	53.41	13567.14
Aug, 2034	65.01	26.90	13540.23
Oct, 2034	64.88	27.03	13513.20
Oct, 2034	129.63	54.19	13486.05
Dec, 2034	64.62	27.29	13458.76
Dec, 2034	129.11	54.71	13431.34
Jan, 2035	64.36	27.55	13403.78
Mar, 2035	64.23	27.68	13376.10
Mar, 2035	128.32	55.50	13348.28
May, 2035	63.96	27.95	13320.34
May, 2035	127.79	56.03	13292.25
Jul, 2035	63.69	28.22	13264.03
Jul, 2035	127.25	56.57	13235.68
Aug, 2035	63.42	28.49	13207.19
Oct, 2035	63.28	28.63	13178.57
Oct, 2035	126.43	57.39	13149.80
Dec, 2035	63.01	28.90	13120.90
Dec, 2035	125.88	57.94	13091.86
Jan, 2036	62.73	29.18	13062.69
Mar, 2036	62.59	29.32	13033.37
Mar, 2036	125.04	58.78	13003.91
May, 2036	62.31	29.60	12974.31
May, 2036	124.48	59.34	12944.57
Jul, 2036	62.03	29.88	12914.68
Jul, 2036	123.91	59.91	12884.66
Aug, 2036	61.74	30.17	12854.49
Oct, 2036	61.59	30.32	12824.17
Oct, 2036	123.04	60.78	12793.71
Dec, 2036	61.30	30.61	12763.10
Dec, 2036	122.46	61.36	12732.35
Jan, 2037	61.01	30.90	12701.45
Mar, 2037	60.86	31.05	12670.40
Mar, 2037	121.57	62.25	12639.20
May, 2037	60.56	31.35	12607.86
May, 2037	120.97	62.85	12576.36
Jul, 2037	60.26	31.65	12544.71
Jul, 2037	120.37	63.45	12512.91
Aug, 2037	59.96	31.95	12480.96
Oct, 2037	59.80	32.11	12448.85
Oct, 2037	119.45	64.37	12416.59
Dec, 2037	59.50	32.41	12384.18
Dec, 2037	118.84	64.98	12351.61
Jan, 2038	59.18	32.73	12318.88
Mar, 2038	59.03	32.88	12286.00
Mar, 2038	117.90	65.92	12252.96
May, 2038	58.71	33.20	12219.76
May, 2038	117.26	66.56	12186.41
Jul, 2038	58.39	33.52	12152.89
Jul, 2038	116.62	67.20	12119.21
Aug, 2038	58.07	33.84	12085.37
Oct, 2038	57.91	34.00	12051.37
Oct, 2038	115.66	68.16	12017.21
Dec, 2038	57.58	34.33	11982.88
Dec, 2038	115.00	68.82	11948.39
Jan, 2039	57.25	34.66	11913.73
Mar, 2039	57.09	34.82	11878.91
Mar, 2039	114.01	69.81	11843.92
May, 2039	56.75	35.16	11808.76
May, 2039	113.33	70.49	11773.44
Jul, 2039	56.41	35.50	11737.94
Jul, 2039	112.65	71.17	11702.27
Aug, 2039	56.07	35.84	11666.44
Oct, 2039	55.90	36.01	11630.43
Oct, 2039	111.63	72.19	11594.25
Dec, 2039	55.56	36.35	11557.89
Dec, 2039	110.94	72.88	11521.37
Jan, 2040	55.21	36.70	11484.66
Mar, 2040	55.03	36.88	11447.78
Mar, 2040	109.88	73.94	11410.73
May, 2040	54.68	37.23	11373.49
May, 2040	109.18	74.64	11336.08
Jul, 2040	54.32	37.59	11298.49
Jul, 2040	108.46	75.36	11260.72
Aug, 2040	53.96	37.95	11222.77
Oct, 2040	53.78	38.13	11184.63
Oct, 2040	107.37	76.45	11146.32
Dec, 2040	53.41	38.50	11107.81
Dec, 2040	106.63	77.19	11069.13
Jan, 2041	53.04	38.87	11030.26
Mar, 2041	52.85	39.06	10991.20
Mar, 2041	105.52	78.30	10951.96
May, 2041	52.48	39.43	10912.53
May, 2041	104.77	79.05	10872.91
Jul, 2041	52.10	39.81	10833.10
Jul, 2041	104.01	79.81	10793.09
Aug, 2041	51.72	40.19	10752.90
Oct, 2041	51.52	40.39	10712.51
Oct, 2041	102.85	80.97	10671.94
Dec, 2041	51.14	40.77	10631.16
Dec, 2041	102.08	81.74	10590.19
Jan, 2042	50.74	41.17	10549.03
Mar, 2042	50.55	41.36	10507.67
Mar, 2042	100.90	82.92	10466.10
May, 2042	50.15	41.76	10424.34
May, 2042	100.10	83.72	10382.38
Jul, 2042	49.75	42.16	10340.22
Jul, 2042	99.30	84.52	10297.86
Aug, 2042	49.34	42.57	10255.29
Oct, 2042	49.14	42.77	10212.52
Oct, 2042	98.08	85.74	10169.55
Dec, 2042	48.73	43.18	10126.37
Dec, 2042	97.25	86.57	10082.98
Jan, 2043	48.31	43.60	10039.38
Mar, 2043	48.11	43.80	9995.58
Mar, 2043	96.01	87.81	9951.57
May, 2043	47.68	44.23	9907.34
May, 2043	95.15	88.67	9862.90
Jul, 2043	47.26	44.65	9818.25
Jul, 2043	94.31	89.51	9773.39
Aug, 2043	46.83	45.08	9728.31
Oct, 2043	46.61	45.30	9683.01
Oct, 2043	93.01	90.81	9637.50
Dec, 2043	46.18	45.73	9591.77
Dec, 2043	92.14	91.68	9545.82
Jan, 2044	45.74	46.17	9499.65
Mar, 2044	45.52	46.39	9453.26
Mar, 2044	90.82	93.00	9406.65
May, 2044	45.07	46.84	9359.81
May, 2044	89.92	93.90	9312.75
Jul, 2044	44.62	47.29	9265.46
Jul, 2044	89.02	94.80	9217.95
Aug, 2044	44.17	47.74	9170.21
Oct, 2044	43.94	47.97	9122.24
Oct, 2044	87.65	96.17	9074.04
Dec, 2044	43.48	48.43	9025.61
Dec, 2044	86.73	97.09	8976.95
Jan, 2045	43.01	48.90	8928.05
Mar, 2045	42.78	49.13	8878.92
Mar, 2045	85.32	98.50	8829.56
May, 2045	42.31	49.60	8779.96
May, 2045	84.38	99.44	8730.12
Jul, 2045	41.83	50.08	8680.04
Jul, 2045	83.42	100.40	8629.72
Aug, 2045	41.35	50.56	8579.16
Oct, 2045	41.11	50.80	8528.36
Oct, 2045	81.98	101.84	8477.32
Dec, 2045	40.62	51.29	8426.03
Dec, 2045	80.99	102.83	8374.49
Jan, 2046	40.13	51.78	8322.71
Mar, 2046	39.88	52.03	8270.68
Mar, 2046	79.51	104.31	8218.40
May, 2046	39.38	52.53	8165.87
May, 2046	78.51	105.31	8113.09
Jul, 2046	38.88	53.03	8060.05
Jul, 2046	77.50	106.32	8006.76
Aug, 2046	38.37	53.54	7953.22
Oct, 2046	38.11	53.80	7899.42
Oct, 2046	75.96	107.86	7845.36
Dec, 2046	37.59	54.32	7791.04
Dec, 2046	74.92	108.90	7736.46
Jan, 2047	37.07	54.84	7681.63
Mar, 2047	36.81	55.10	7626.52
Mar, 2047	73.35	110.47	7571.16
May, 2047	36.28	55.63	7515.53
May, 2047	72.29	111.53	7459.63
Jul, 2047	35.74	56.17	7403.46
Jul, 2047	71.21	112.61	7347.03
Aug, 2047	35.20	56.71	7290.32
Oct, 2047	34.93	56.98	7233.34
Oct, 2047	69.59	114.23	7176.09
Dec, 2047	34.39	57.52	7118.57
Dec, 2047	68.50	115.32	7060.77
Jan, 2048	33.83	58.08	7002.69
Mar, 2048	33.55	58.36	6944.34
Mar, 2048	66.82	117.00	6885.70
May, 2048	32.99	58.92	6826.78
May, 2048	65.70	118.12	6767.59
Jul, 2048	32.43	59.48	6708.10
Jul, 2048	64.57	119.25	6648.34
Aug, 2048	31.86	60.05	6588.28
Oct, 2048	31.57	60.34	6527.94
Oct, 2048	62.85	120.97	6467.31
Dec, 2048	30.99	60.92	6406.39
Dec, 2048	61.69	122.13	6345.18
Jan, 2049	30.40	61.51	6283.67
Mar, 2049	30.11	61.80	6221.87
Mar, 2049	59.92	123.90	6159.78
May, 2049	29.52	62.39	6097.38
May, 2049	58.74	125.08	6034.69
Jul, 2049	28.92	62.99	5971.69
Jul, 2049	57.53	126.29	5908.40
Aug, 2049	28.31	63.60	5844.80
Oct, 2049	28.01	63.90	5780.90
Oct, 2049	55.71	128.11	5716.69
Dec, 2049	27.39	64.52	5652.17
Dec, 2049	54.47	129.35	5587.34
Jan, 2050	26.77	65.14	5522.20
Mar, 2050	26.46	65.45	5456.75
Mar, 2050	52.61	131.21	5390.99
May, 2050	25.83	66.08	5324.91
May, 2050	51.35	132.47	5258.52
Jul, 2050	25.20	66.71	5191.81
Jul, 2050	50.08	133.74	5124.77
Aug, 2050	24.56	67.35	5057.42
Oct, 2050	24.23	67.68	4989.74
Oct, 2050	48.14	135.68	4921.74
Dec, 2050	23.58	68.33	4853.42
Dec, 2050	46.84	136.98	4784.76
Jan, 2051	22.93	68.98	4715.78
Mar, 2051	22.60	69.31	4646.46
Mar, 2051	44.86	138.96	4576.82
May, 2051	21.93	69.98	4506.84
May, 2051	43.53	140.29	4436.52
Jul, 2051	21.26	70.65	4365.87
Jul, 2051	42.18	141.64	4294.88
Aug, 2051	20.58	71.33	4223.55
Oct, 2051	20.24	71.67	4151.88
Oct, 2051	40.13	143.69	4079.86
Dec, 2051	19.55	72.36	4007.50
Dec, 2051	38.75	145.07	3934.80
Jan, 2052	18.85	73.06	3861.74
Mar, 2052	18.50	73.41	3788.34
Mar, 2052	36.65	147.17	3714.58
May, 2052	17.80	74.11	3640.47
May, 2052	35.24	148.58	3566.00
Jul, 2052	17.09	74.82	3491.18
Jul, 2052	33.82	150.00	3416.00
Aug, 2052	16.37	75.54	3340.45
Oct, 2052	16.01	75.90	3264.55
Oct, 2052	31.65	152.17	3188.28
Dec, 2052	15.28	76.63	3111.65
Dec, 2052	30.19	153.63	3034.65
Jan, 2053	14.54	77.37	2957.28
Mar, 2053	14.17	77.74	2879.54
Mar, 2053	27.97	155.85	2801.43
May, 2053	13.42	78.49	2722.94
May, 2053	26.47	157.35	2644.08
Jul, 2053	12.67	79.24	2564.84
Jul, 2053	24.96	158.86	2485.22
Aug, 2053	11.91	80.00	2405.22
Oct, 2053	11.53	80.38	2324.83
Oct, 2053	22.67	161.15	2244.06
Dec, 2053	10.75	81.16	2162.91
Dec, 2053	21.11	162.71	2081.36
Jan, 2054	9.97	81.94	1999.42
Mar, 2054	9.58	82.33	1917.09
Mar, 2054	18.77	165.05	1834.37
May, 2054	8.79	83.12	1751.25
May, 2054	17.18	166.64	1667.73
Jul, 2054	7.99	83.92	1583.81
Jul, 2054	15.58	168.24	1499.49
Aug, 2054	7.19	84.72	1414.77
Oct, 2054	6.78	85.13	1329.64
Oct, 2054	13.15	170.67	1244.10
Dec, 2054	5.96	85.95	1158.15
Dec, 2054	11.51	172.31	1071.79
Jan, 2055	5.14	86.77	985.01
Mar, 2055	4.72	87.19	897.82
Mar, 2055	9.02	174.80	810.22
May, 2055	3.88	88.03	722.19
May, 2055	7.34	176.48	633.74
Jul, 2055	3.04	88.87	544.86
Jul, 2055	5.65	178.17	455.57
Aug, 2055	2.18	89.73	365.84
Oct, 2055	1.75	90.16	275.68
Oct, 2055	3.07	180.75	185.09
Dec, 2055	0.89	91.02	94.07
Dec, 2055	1.34	182.48	2.61