Mortgage Parameters

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

Mortgage Summary

Property Total:	$56,000
Down Payment	$16,800
Mortgage Amount:	$39,200
Mortgage Payment:	$228.76 / month
Estimated Tax:	+ $31.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $259.87 / month
Total Interest Paid:	$43,153.20 over 30 years
Total Tax Paid:	$11,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	187.83	40.93	39159.07
Mar, 2026	187.64	41.12	39117.95
Mar, 2026	375.08	82.44	39076.63
May, 2026	187.24	41.52	39035.11
May, 2026	374.28	83.24	38993.40
Jul, 2026	186.84	41.92	38951.48
Jul, 2026	373.48	84.04	38909.36
Aug, 2026	186.44	42.32	38867.04
Oct, 2026	186.24	42.52	38824.52
Oct, 2026	372.27	85.25	38781.79
Dec, 2026	185.83	42.93	38738.86
Dec, 2026	371.45	86.07	38695.73
Jan, 2027	185.42	43.34	38652.38
Mar, 2027	185.21	43.55	38608.83
Mar, 2027	370.21	87.31	38565.08
May, 2027	184.79	43.97	38521.11
May, 2027	369.37	88.15	38476.93
Jul, 2027	184.37	44.39	38432.53
Jul, 2027	368.53	88.99	38387.93
Aug, 2027	183.94	44.82	38343.11
Oct, 2027	183.73	45.03	38298.08
Oct, 2027	367.24	90.28	38252.83
Dec, 2027	183.29	45.47	38207.37
Dec, 2027	366.37	91.15	38161.68
Jan, 2028	182.86	45.90	38115.78
Mar, 2028	182.64	46.12	38069.66
Mar, 2028	365.06	92.46	38023.32
May, 2028	182.20	46.56	37976.75
May, 2028	364.17	93.35	37929.96
Jul, 2028	181.75	47.01	37882.95
Jul, 2028	363.27	94.25	37835.71
Aug, 2028	181.30	47.46	37788.25
Oct, 2028	181.07	47.69	37740.56
Oct, 2028	361.91	95.61	37692.64
Dec, 2028	180.61	48.15	37644.49
Dec, 2028	360.99	96.53	37596.11
Jan, 2029	180.15	48.61	37547.50
Mar, 2029	179.92	48.84	37498.65
Mar, 2029	359.60	97.92	37449.57
May, 2029	179.45	49.31	37400.26
May, 2029	358.66	98.86	37350.71
Jul, 2029	178.97	49.79	37300.92
Jul, 2029	357.70	99.82	37250.90
Aug, 2029	178.49	50.27	37200.63
Oct, 2029	178.25	50.51	37150.12
Oct, 2029	356.26	101.26	37099.37
Dec, 2029	177.77	50.99	37048.38
Dec, 2029	355.29	102.23	36997.14
Jan, 2030	177.28	51.48	36945.66
Mar, 2030	177.03	51.73	36893.93
Mar, 2030	353.81	103.71	36841.96
May, 2030	176.53	52.23	36789.73
May, 2030	352.81	104.71	36737.26
Jul, 2030	176.03	52.73	36684.53
Jul, 2030	351.81	105.71	36631.55
Aug, 2030	175.53	53.23	36578.31
Oct, 2030	175.27	53.49	36524.83
Oct, 2030	350.28	107.24	36471.08
Dec, 2030	174.76	54.00	36417.08
Dec, 2030	349.26	108.26	36362.82
Jan, 2031	174.24	54.52	36308.29
Mar, 2031	173.98	54.78	36253.51
Mar, 2031	347.69	109.83	36198.47
May, 2031	173.45	55.31	36143.16
May, 2031	346.64	110.88	36087.58
Jul, 2031	172.92	55.84	36031.74
Jul, 2031	345.57	111.95	35975.64
Aug, 2031	172.38	56.38	35919.26
Oct, 2031	172.11	56.65	35862.61
Oct, 2031	343.95	113.57	35805.69
Dec, 2031	171.57	57.19	35748.50
Dec, 2031	342.86	114.66	35691.04
Jan, 2032	171.02	57.74	35633.30
Mar, 2032	170.74	58.02	35575.28
Mar, 2032	341.20	116.32	35516.98
May, 2032	170.19	58.57	35458.41
May, 2032	340.09	117.43	35399.55
Jul, 2032	169.62	59.14	35340.42
Jul, 2032	338.96	118.56	35281.00
Aug, 2032	169.05	59.71	35221.29
Oct, 2032	168.77	59.99	35161.30
Oct, 2032	337.25	120.27	35101.02
Dec, 2032	168.19	60.57	35040.45
Dec, 2032	336.09	121.43	34979.60
Jan, 2033	167.61	61.15	34918.45
Mar, 2033	167.32	61.44	34857.00
Mar, 2033	334.34	123.18	34795.27
May, 2033	166.73	62.03	34733.24
May, 2033	333.16	124.36	34670.91
Jul, 2033	166.13	62.63	34608.28
Jul, 2033	331.96	125.56	34545.35
Aug, 2033	165.53	63.23	34482.12
Oct, 2033	165.23	63.53	34418.58
Oct, 2033	330.15	127.37	34354.75
Dec, 2033	164.62	64.14	34290.60
Dec, 2033	328.93	128.59	34226.15
Jan, 2034	164.00	64.76	34161.39
Mar, 2034	163.69	65.07	34096.32
Mar, 2034	327.07	130.45	34030.94
May, 2034	163.06	65.70	33965.25
May, 2034	325.81	131.71	33899.24
Jul, 2034	162.43	66.33	33832.91
Jul, 2034	324.55	132.97	33766.27
Aug, 2034	161.80	66.96	33699.30
Oct, 2034	161.48	67.28	33632.02
Oct, 2034	322.63	134.89	33564.41
Dec, 2034	160.83	67.93	33496.48
Dec, 2034	321.33	136.19	33428.23
Jan, 2035	160.18	68.58	33359.64
Mar, 2035	159.85	68.91	33290.73
Mar, 2035	319.37	138.15	33221.49
May, 2035	159.19	69.57	33151.92
May, 2035	318.04	139.48	33082.01
Jul, 2035	158.52	70.24	33011.77
Jul, 2035	316.70	140.82	32941.19
Aug, 2035	157.84	70.92	32870.27
Oct, 2035	157.50	71.26	32799.01
Oct, 2035	314.66	142.86	32727.42
Dec, 2035	156.82	71.94	32655.47
Dec, 2035	313.29	144.23	32583.19
Jan, 2036	156.13	72.63	32510.56
Mar, 2036	155.78	72.98	32437.58
Mar, 2036	311.21	146.31	32364.25
May, 2036	155.08	73.68	32290.57
May, 2036	309.81	147.71	32216.53
Jul, 2036	154.37	74.39	32142.14
Jul, 2036	308.38	149.14	32067.40
Aug, 2036	153.66	75.10	31992.29
Oct, 2036	153.30	75.46	31916.83
Oct, 2036	306.23	151.29	31841.00
Dec, 2036	152.57	76.19	31764.81
Dec, 2036	304.78	152.74	31688.26
Jan, 2037	151.84	76.92	31611.34
Mar, 2037	151.47	77.29	31534.05
Mar, 2037	302.57	154.95	31456.39
May, 2037	150.73	78.03	31378.36
May, 2037	301.08	156.44	31299.96
Jul, 2037	149.98	78.78	31221.17
Jul, 2037	299.58	157.94	31142.02
Aug, 2037	149.22	79.54	31062.48
Oct, 2037	148.84	79.92	30982.56
Oct, 2037	297.30	160.22	30902.26
Dec, 2037	148.07	80.69	30821.57
Dec, 2037	295.76	161.76	30740.50
Jan, 2038	147.30	81.46	30659.04
Mar, 2038	146.91	81.85	30577.18
Mar, 2038	293.43	164.09	30494.94
May, 2038	146.12	82.64	30412.30
May, 2038	291.85	165.67	30329.27
Jul, 2038	145.33	83.43	30245.83
Jul, 2038	290.26	167.26	30162.00
Aug, 2038	144.53	84.23	30077.77
Oct, 2038	144.12	84.64	29993.13
Oct, 2038	287.84	169.68	29908.09
Dec, 2038	143.31	85.45	29822.64
Dec, 2038	286.21	171.31	29736.78
Jan, 2039	142.49	86.27	29650.51
Mar, 2039	142.08	86.68	29563.82
Mar, 2039	283.74	173.78	29476.72
May, 2039	141.24	87.52	29389.20
May, 2039	282.06	175.46	29301.27
Jul, 2039	140.40	88.36	29212.91
Jul, 2039	280.38	177.14	29124.13
Aug, 2039	139.55	89.21	29034.92
Oct, 2039	139.13	89.63	28945.29
Oct, 2039	277.83	179.69	28855.22
Dec, 2039	138.26	90.50	28764.73
Dec, 2039	276.09	181.43	28673.80
Jan, 2040	137.40	91.36	28582.43
Mar, 2040	136.96	91.80	28490.63
Mar, 2040	273.48	184.04	28398.39
May, 2040	136.08	92.68	28305.70
May, 2040	271.71	185.81	28212.58
Jul, 2040	135.19	93.57	28119.00
Jul, 2040	269.93	187.59	28024.98
Aug, 2040	134.29	94.47	27930.50
Oct, 2040	133.83	94.93	27835.58
Oct, 2040	267.21	190.31	27740.20
Dec, 2040	132.92	95.84	27644.36
Dec, 2040	265.38	192.14	27548.06
Jan, 2041	132.00	96.76	27451.30
Mar, 2041	131.54	97.22	27354.08
Mar, 2041	262.61	194.91	27256.39
May, 2041	130.60	98.16	27158.24
May, 2041	260.73	196.79	27059.61
Jul, 2041	129.66	99.10	26960.51
Jul, 2041	258.85	198.67	26860.94
Aug, 2041	128.71	100.05	26760.88
Oct, 2041	128.23	100.53	26660.35
Oct, 2041	255.98	201.54	26559.34
Dec, 2041	127.26	101.50	26457.84
Dec, 2041	254.04	203.48	26355.86
Jan, 2042	126.29	102.47	26253.39
Mar, 2042	125.80	102.96	26150.43
Mar, 2042	251.10	206.42	26046.97
May, 2042	124.81	103.95	25943.02
May, 2042	249.12	208.40	25838.57
Jul, 2042	123.81	104.95	25733.62
Jul, 2042	247.12	210.40	25628.17
Aug, 2042	122.80	105.96	25522.21
Oct, 2042	122.29	106.47	25415.74
Oct, 2042	244.07	213.45	25308.77
Dec, 2042	121.27	107.49	25201.28
Dec, 2042	242.03	215.49	25093.27
Jan, 2043	120.24	108.52	24984.75
Mar, 2043	119.72	109.04	24875.71
Mar, 2043	238.92	218.60	24766.15
May, 2043	118.67	110.09	24656.06
May, 2043	236.81	220.71	24545.44
Jul, 2043	117.61	111.15	24434.29
Jul, 2043	234.69	222.83	24322.62
Aug, 2043	116.55	112.21	24210.40
Oct, 2043	116.01	112.75	24097.65
Oct, 2043	231.48	226.04	23984.36
Dec, 2043	114.93	113.83	23870.52
Dec, 2043	229.31	228.21	23756.14
Jan, 2044	113.83	114.93	23641.21
Mar, 2044	113.28	115.48	23525.73
Mar, 2044	226.01	231.51	23409.70
May, 2044	112.17	116.59	23293.11
May, 2044	223.78	233.74	23175.97
Jul, 2044	111.05	117.71	23058.26
Jul, 2044	221.54	235.98	22939.99
Aug, 2044	109.92	118.84	22821.15
Oct, 2044	109.35	119.41	22701.74
Oct, 2044	218.13	239.39	22581.76
Dec, 2044	108.20	120.56	22461.20
Dec, 2044	215.83	241.69	22340.07
Jan, 2045	107.05	121.71	22218.35
Mar, 2045	106.46	122.30	22096.06
Mar, 2045	212.34	245.18	21973.17
May, 2045	105.29	123.47	21849.70
May, 2045	209.99	247.53	21725.64
Jul, 2045	104.10	124.66	21600.98
Jul, 2045	207.60	249.92	21475.73
Aug, 2045	102.90	125.86	21349.87
Oct, 2045	102.30	126.46	21223.41
Oct, 2045	204.00	253.52	21096.35
Dec, 2045	101.09	127.67	20968.67
Dec, 2045	201.56	255.96	20840.39
Jan, 2046	99.86	128.90	20711.49
Mar, 2046	99.24	129.52	20581.97
Mar, 2046	197.86	259.66	20451.83
May, 2046	98.00	130.76	20321.07
May, 2046	195.37	262.15	20189.68
Jul, 2046	96.74	132.02	20057.67
Jul, 2046	192.85	264.67	19925.01
Aug, 2046	95.47	133.29	19791.73
Oct, 2046	94.84	133.92	19657.80
Oct, 2046	189.03	268.49	19523.24
Dec, 2046	93.55	135.21	19388.03
Dec, 2046	186.45	271.07	19252.17
Jan, 2047	92.25	136.51	19115.66
Mar, 2047	91.60	137.16	18978.49
Mar, 2047	182.54	274.98	18840.67
May, 2047	90.28	138.48	18702.19
May, 2047	179.89	277.63	18563.05
Jul, 2047	88.95	139.81	18423.23
Jul, 2047	177.23	280.29	18282.75
Aug, 2047	87.60	141.16	18141.60
Oct, 2047	86.93	141.83	17999.76
Oct, 2047	173.18	284.34	17857.25
Dec, 2047	85.57	143.19	17714.06
Dec, 2047	170.45	287.07	17570.18
Jan, 2048	84.19	144.57	17425.61
Mar, 2048	83.50	145.26	17280.35
Mar, 2048	166.30	291.22	17134.39
May, 2048	82.10	146.66	16987.73
May, 2048	163.50	294.02	16840.37
Jul, 2048	80.69	148.07	16692.30
Jul, 2048	160.67	296.85	16543.53
Aug, 2048	79.27	149.49	16394.04
Oct, 2048	78.55	150.21	16243.83
Oct, 2048	156.39	301.13	16092.91
Dec, 2048	77.11	151.65	15941.26
Dec, 2048	153.50	304.02	15788.89
Jan, 2049	75.66	153.10	15635.78
Mar, 2049	74.92	153.84	15481.94
Mar, 2049	149.10	308.42	15327.37
May, 2049	73.44	155.32	15172.05
May, 2049	146.14	311.38	15015.99
Jul, 2049	71.95	156.81	14859.18
Jul, 2049	143.15	314.37	14701.62
Aug, 2049	70.45	158.31	14543.31
Oct, 2049	69.69	159.07	14384.23
Oct, 2049	138.61	318.91	14224.40
Dec, 2049	68.16	160.60	14063.80
Dec, 2049	135.55	321.97	13902.43
Jan, 2050	66.62	162.14	13740.28
Mar, 2050	65.84	162.92	13577.36
Mar, 2050	130.90	326.62	13413.66
May, 2050	64.27	164.49	13249.17
May, 2050	127.76	329.76	13083.90
Jul, 2050	62.69	166.07	12917.83
Jul, 2050	124.59	332.93	12750.97
Aug, 2050	61.10	167.66	12583.31
Oct, 2050	60.30	168.46	12414.84
Oct, 2050	119.79	337.73	12245.57
Dec, 2050	58.68	170.08	12075.49
Dec, 2050	116.54	340.98	11904.59
Jan, 2051	57.04	171.72	11732.87
Mar, 2051	56.22	172.54	11560.33
Mar, 2051	111.61	345.91	11386.97
May, 2051	54.56	174.20	11212.77
May, 2051	108.29	349.23	11037.74
Jul, 2051	52.89	175.87	10861.86
Jul, 2051	104.94	352.58	10685.15
Aug, 2051	51.20	177.56	10507.59
Oct, 2051	50.35	178.41	10329.18
Oct, 2051	99.84	357.68	10149.91
Dec, 2051	48.64	180.12	9969.79
Dec, 2051	96.41	361.11	9788.80
Jan, 2052	46.90	181.86	9606.95
Mar, 2052	46.03	182.73	9424.22
Mar, 2052	91.19	366.33	9240.62
May, 2052	44.28	184.48	9056.13
May, 2052	87.67	369.85	8870.77
Jul, 2052	42.51	186.25	8684.51
Jul, 2052	84.12	373.40	8497.37
Aug, 2052	40.72	188.04	8309.32
Oct, 2052	39.82	188.94	8120.38
Oct, 2052	78.73	378.79	7930.53
Dec, 2052	38.00	190.76	7739.77
Dec, 2052	75.09	382.43	7548.10
Jan, 2053	36.17	192.59	7355.50
Mar, 2053	35.25	193.51	7161.99
Mar, 2053	69.57	387.95	6967.55
May, 2053	33.39	195.37	6772.17
May, 2053	65.84	391.68	6575.86
Jul, 2053	31.51	197.25	6378.61
Jul, 2053	62.07	395.45	6180.42
Aug, 2053	29.61	199.15	5981.27
Oct, 2053	28.66	200.10	5781.17
Oct, 2053	56.36	401.16	5580.11
Dec, 2053	26.74	202.02	5378.09
Dec, 2053	52.51	405.01	5175.10
Jan, 2054	24.80	203.96	4971.14
Mar, 2054	23.82	204.94	4766.20
Mar, 2054	46.66	410.86	4560.28
May, 2054	21.85	206.91	4353.37
May, 2054	42.71	414.81	4145.47
Jul, 2054	19.86	208.90	3936.57
Jul, 2054	38.72	418.80	3726.67
Aug, 2054	17.86	210.90	3515.77
Oct, 2054	16.85	211.91	3303.86
Oct, 2054	32.68	424.84	3090.93
Dec, 2054	14.81	213.95	2876.98
Dec, 2054	28.60	428.92	2662.01
Jan, 2055	12.76	216.00	2446.00
Mar, 2055	11.72	217.04	2228.96
Mar, 2055	22.40	435.12	2010.88
May, 2055	9.64	219.12	1791.76
May, 2055	18.23	439.29	1571.58
Jul, 2055	7.53	221.23	1350.35
Jul, 2055	14.00	443.52	1128.06
Aug, 2055	5.41	223.35	904.71
Oct, 2055	4.34	224.42	680.28
Oct, 2055	7.60	449.92	454.78
Dec, 2055	2.18	226.58	228.20
Dec, 2055	3.27	454.25	0.54