Mortgage Parameters

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

Mortgage Summary

Property Total:	$54,000
Down Payment	$16,200
Mortgage Amount:	$37,800
Mortgage Payment:	$220.59 / month
Estimated Tax:	+ $30.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $250.59 / month
Total Interest Paid:	$41,612.40 over 30 years
Total Tax Paid:	$10,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	181.13	39.46	37760.54
Mar, 2026	180.94	39.65	37720.88
Mar, 2026	361.69	79.49	37681.04
May, 2026	180.55	40.04	37641.00
May, 2026	360.91	80.27	37600.77
Jul, 2026	180.17	40.42	37560.36
Jul, 2026	360.15	81.03	37519.74
Aug, 2026	179.78	40.81	37478.93
Oct, 2026	179.59	41.00	37437.93
Oct, 2026	358.98	82.20	37396.73
Dec, 2026	179.19	41.40	37355.33
Dec, 2026	358.18	83.00	37313.74
Jan, 2027	178.79	41.80	37271.94
Mar, 2027	178.59	42.00	37229.95
Mar, 2027	356.98	84.20	37187.75
May, 2027	178.19	42.40	37145.35
May, 2027	356.18	85.00	37102.75
Jul, 2027	177.78	42.81	37059.94
Jul, 2027	355.36	85.82	37016.93
Aug, 2027	177.37	43.22	36973.72
Oct, 2027	177.17	43.42	36930.29
Oct, 2027	354.13	87.05	36886.66
Dec, 2027	176.75	43.84	36842.82
Dec, 2027	353.29	87.89	36798.77
Jan, 2028	176.33	44.26	36754.50
Mar, 2028	176.12	44.47	36710.03
Mar, 2028	352.02	89.16	36665.34
May, 2028	175.69	44.90	36620.44
May, 2028	351.16	90.02	36575.32
Jul, 2028	175.26	45.33	36529.99
Jul, 2028	350.30	90.88	36484.44
Aug, 2028	174.82	45.77	36438.67
Oct, 2028	174.60	45.99	36392.68
Oct, 2028	348.98	92.20	36346.47
Dec, 2028	174.16	46.43	36300.04
Dec, 2028	348.10	93.08	36253.39
Jan, 2029	173.71	46.88	36206.52
Mar, 2029	173.49	47.10	36159.42
Mar, 2029	346.75	94.43	36112.09
May, 2029	173.04	47.55	36064.54
May, 2029	345.85	95.33	36016.76
Jul, 2029	172.58	48.01	35968.75
Jul, 2029	344.93	96.25	35920.51
Aug, 2029	172.12	48.47	35872.04
Oct, 2029	171.89	48.70	35823.33
Oct, 2029	343.54	97.64	35774.40
Dec, 2029	171.42	49.17	35725.22
Dec, 2029	342.60	98.58	35675.82
Jan, 2030	170.95	49.64	35626.17
Mar, 2030	170.71	49.88	35576.29
Mar, 2030	341.18	100.00	35526.17
May, 2030	170.23	50.36	35475.81
May, 2030	340.22	100.96	35425.21
Jul, 2030	169.75	50.84	35374.37
Jul, 2030	339.25	101.93	35323.28
Aug, 2030	169.26	51.33	35271.95
Oct, 2030	169.01	51.58	35220.37
Oct, 2030	337.77	103.41	35168.54
Dec, 2030	168.52	52.07	35116.47
Dec, 2030	336.79	104.39	35064.14
Jan, 2031	168.02	52.57	35011.57
Mar, 2031	167.76	52.83	34958.74
Mar, 2031	335.27	105.91	34905.66
May, 2031	167.26	53.33	34852.33
May, 2031	334.26	106.92	34798.74
Jul, 2031	166.74	53.85	34744.90
Jul, 2031	333.23	107.95	34690.79
Aug, 2031	166.23	54.36	34636.43
Oct, 2031	165.97	54.62	34581.80
Oct, 2031	331.67	109.51	34526.92
Dec, 2031	165.44	55.15	34471.77
Dec, 2031	330.62	110.56	34416.36
Jan, 2032	164.91	55.68	34360.68
Mar, 2032	164.64	55.95	34304.73
Mar, 2032	329.02	112.16	34248.52
May, 2032	164.11	56.48	34192.04
May, 2032	327.95	113.23	34135.29
Jul, 2032	163.56	57.03	34078.26
Jul, 2032	326.85	114.33	34020.96
Aug, 2032	163.02	57.57	33963.39
Oct, 2032	162.74	57.85	33905.54
Oct, 2032	325.20	115.98	33847.41
Dec, 2032	162.19	58.40	33789.01
Dec, 2032	324.10	117.08	33730.33
Jan, 2033	161.62	58.97	33671.36
Mar, 2033	161.34	59.25	33612.11
Mar, 2033	322.40	118.78	33552.58
May, 2033	160.77	59.82	33492.76
May, 2033	321.26	119.92	33432.66
Jul, 2033	160.20	60.39	33372.27
Jul, 2033	320.11	121.07	33311.59
Aug, 2033	159.62	60.97	33250.61
Oct, 2033	159.33	61.26	33189.35
Oct, 2033	318.36	122.82	33127.79
Dec, 2033	158.74	61.85	33065.94
Dec, 2033	317.18	124.00	33003.79
Jan, 2034	158.14	62.45	32941.34
Mar, 2034	157.84	62.75	32878.60
Mar, 2034	315.38	125.80	32815.55
May, 2034	157.24	63.35	32752.20
May, 2034	314.18	127.00	32688.55
Jul, 2034	156.63	63.96	32624.59
Jul, 2034	312.96	128.22	32560.33
Aug, 2034	156.02	64.57	32495.76
Oct, 2034	155.71	64.88	32430.88
Oct, 2034	311.11	130.07	32365.68
Dec, 2034	155.09	65.50	32300.18
Dec, 2034	309.86	131.32	32234.36
Jan, 2035	154.46	66.13	32168.23
Mar, 2035	154.14	66.45	32101.78
Mar, 2035	307.96	133.22	32035.01
May, 2035	153.50	67.09	31967.92
May, 2035	306.68	134.50	31900.51
Jul, 2035	152.86	67.73	31832.77
Jul, 2035	305.39	135.79	31764.72
Aug, 2035	152.21	68.38	31696.33
Oct, 2035	151.88	68.71	31627.62
Oct, 2035	303.43	137.75	31558.58
Dec, 2035	151.22	69.37	31489.21
Dec, 2035	302.11	139.07	31419.50
Jan, 2036	150.55	70.04	31349.47
Mar, 2036	150.22	70.37	31279.09
Mar, 2036	300.10	141.08	31208.38
May, 2036	149.54	71.05	31137.33
May, 2036	298.74	142.44	31065.94
Jul, 2036	148.86	71.73	30994.21
Jul, 2036	297.37	143.81	30922.13
Aug, 2036	148.17	72.42	30849.71
Oct, 2036	147.82	72.77	30776.94
Oct, 2036	295.29	145.89	30703.82
Dec, 2036	147.12	73.47	30630.36
Dec, 2036	293.89	147.29	30556.54
Jan, 2037	146.42	74.17	30482.36
Mar, 2037	146.06	74.53	30407.84
Mar, 2037	291.76	149.42	30332.95
May, 2037	145.35	75.24	30257.71
May, 2037	290.33	150.85	30182.10
Jul, 2037	144.62	75.97	30106.13
Jul, 2037	288.88	152.30	30029.80
Aug, 2037	143.89	76.70	29953.10
Oct, 2037	143.53	77.06	29876.04
Oct, 2037	286.69	154.49	29798.61
Dec, 2037	142.78	77.81	29720.80
Dec, 2037	285.19	155.99	29642.62
Jan, 2038	142.04	78.55	29564.07
Mar, 2038	141.66	78.93	29485.14
Mar, 2038	282.94	158.24	29405.83
May, 2038	140.90	79.69	29326.15
May, 2038	281.42	159.76	29246.08
Jul, 2038	140.14	80.45	29165.63
Jul, 2038	279.89	161.29	29084.79
Aug, 2038	139.36	81.23	29003.56
Oct, 2038	138.98	81.61	28921.95
Oct, 2038	277.56	163.62	28839.94
Dec, 2038	138.19	82.40	28757.54
Dec, 2038	275.99	165.19	28674.75
Jan, 2039	137.40	83.19	28591.56
Mar, 2039	137.00	83.59	28507.97
Mar, 2039	273.60	167.58	28423.98
May, 2039	136.20	84.39	28339.59
May, 2039	271.99	169.19	28254.79
Jul, 2039	135.39	85.20	28169.59
Jul, 2039	270.37	170.81	28083.98
Aug, 2039	134.57	86.02	27997.96
Oct, 2039	134.16	86.43	27911.53
Oct, 2039	267.90	173.28	27824.68
Dec, 2039	133.33	87.26	27737.42
Dec, 2039	266.24	174.94	27649.73
Jan, 2040	132.49	88.10	27561.63
Mar, 2040	132.07	88.52	27473.11
Mar, 2040	263.71	177.47	27384.16
May, 2040	131.22	89.37	27294.79
May, 2040	262.01	179.17	27204.98
Jul, 2040	130.36	90.23	27114.75
Jul, 2040	260.28	180.90	27024.09
Aug, 2040	129.49	91.10	26932.99
Oct, 2040	129.05	91.54	26841.45
Oct, 2040	257.67	183.51	26749.48
Dec, 2040	128.17	92.42	26657.06
Dec, 2040	255.90	185.28	26564.20
Jan, 2041	127.29	93.30	26470.90
Mar, 2041	126.84	93.75	26377.15
Mar, 2041	253.23	187.95	26282.95
May, 2041	125.94	94.65	26188.30
May, 2041	251.43	189.75	26093.19
Jul, 2041	125.03	95.56	25997.63
Jul, 2041	249.60	191.58	25901.62
Aug, 2041	124.11	96.48	25805.14
Oct, 2041	123.65	96.94	25708.20
Oct, 2041	246.84	194.34	25610.79
Dec, 2041	122.72	97.87	25512.92
Dec, 2041	244.97	196.21	25414.58
Jan, 2042	121.78	98.81	25315.77
Mar, 2042	121.30	99.29	25216.48
Mar, 2042	242.13	199.05	25116.72
May, 2042	120.35	100.24	25016.48
May, 2042	240.22	200.96	24915.76
Jul, 2042	119.39	101.20	24814.56
Jul, 2042	238.29	202.89	24712.88
Aug, 2042	118.42	102.17	24610.70
Oct, 2042	117.93	102.66	24508.04
Oct, 2042	235.36	205.82	24404.88
Dec, 2042	116.94	103.65	24301.23
Dec, 2042	233.38	207.80	24197.09
Jan, 2043	115.94	104.65	24092.44
Mar, 2043	115.44	105.15	23987.29
Mar, 2043	230.38	210.80	23881.64
May, 2043	114.43	106.16	23775.48
May, 2043	228.35	212.83	23668.82
Jul, 2043	113.41	107.18	23561.64
Jul, 2043	226.31	214.87	23453.95
Aug, 2043	112.38	108.21	23345.74
Oct, 2043	111.87	108.72	23237.02
Oct, 2043	223.21	217.97	23127.77
Dec, 2043	110.82	109.77	23018.00
Dec, 2043	221.11	220.07	22907.71
Jan, 2044	109.77	110.82	22796.89
Mar, 2044	109.24	111.35	22685.53
Mar, 2044	217.94	223.24	22573.64
May, 2044	108.17	112.42	22461.22
May, 2044	215.80	225.38	22348.25
Jul, 2044	107.09	113.50	22234.75
Jul, 2044	213.63	227.55	22120.70
Aug, 2044	106.00	114.59	22006.11
Oct, 2044	105.45	115.14	21890.96
Oct, 2044	210.34	230.84	21775.27
Dec, 2044	104.34	116.25	21659.02
Dec, 2044	208.12	233.06	21542.21
Jan, 2045	103.22	117.37	21424.84
Mar, 2045	102.66	117.93	21306.91
Mar, 2045	204.76	236.42	21188.42
May, 2045	101.53	119.06	21069.36
May, 2045	202.49	238.69	20949.72
Jul, 2045	100.38	120.21	20829.52
Jul, 2045	200.19	240.99	20708.73
Aug, 2045	99.23	121.36	20587.37
Oct, 2045	98.65	121.94	20465.43
Oct, 2045	196.71	244.47	20342.91
Dec, 2045	97.48	123.11	20219.79
Dec, 2045	194.37	246.81	20096.09
Jan, 2046	96.29	124.30	19971.79
Mar, 2046	95.70	124.89	19846.90
Mar, 2046	190.80	250.38	19721.41
May, 2046	94.50	126.09	19595.32
May, 2046	188.39	252.79	19468.62
Jul, 2046	93.29	127.30	19341.32
Jul, 2046	185.97	255.21	19213.41
Aug, 2046	92.06	128.53	19084.88
Oct, 2046	91.45	129.14	18955.74
Oct, 2046	182.28	258.90	18825.98
Dec, 2046	90.21	130.38	18695.60
Dec, 2046	179.79	261.39	18564.59
Jan, 2047	88.96	131.63	18432.96
Mar, 2047	88.32	132.27	18300.69
Mar, 2047	176.01	265.17	18167.79
May, 2047	87.05	133.54	18034.26
May, 2047	173.46	267.72	17900.08
Jul, 2047	85.77	134.82	17765.26
Jul, 2047	170.90	270.28	17629.80
Aug, 2047	84.48	136.11	17493.68
Oct, 2047	83.82	136.77	17356.92
Oct, 2047	166.99	274.19	17219.49
Dec, 2047	82.51	138.08	17081.41
Dec, 2047	164.36	276.82	16942.67
Jan, 2048	81.18	139.41	16803.27
Mar, 2048	80.52	140.07	16663.19
Mar, 2048	160.36	280.82	16522.45
May, 2048	79.17	141.42	16381.03
May, 2048	157.66	283.52	16238.93
Jul, 2048	77.81	142.78	16096.15
Jul, 2048	154.94	286.24	15952.69
Aug, 2048	76.44	144.15	15808.54
Oct, 2048	75.75	144.84	15663.70
Oct, 2048	150.81	290.37	15518.16
Dec, 2048	74.36	146.23	15371.93
Dec, 2048	148.02	293.16	15225.00
Jan, 2049	72.95	147.64	15077.36
Mar, 2049	72.25	148.34	14929.02
Mar, 2049	143.78	297.40	14779.96
May, 2049	70.82	149.77	14630.19
May, 2049	140.92	300.26	14479.70
Jul, 2049	69.38	151.21	14328.50
Jul, 2049	138.04	303.14	14176.56
Aug, 2049	67.93	152.66	14023.90
Oct, 2049	67.20	153.39	13870.51
Oct, 2049	133.66	307.52	13716.38
Dec, 2049	65.72	154.87	13561.52
Dec, 2049	130.70	310.48	13405.91
Jan, 2050	64.24	156.35	13249.56
Mar, 2050	63.49	157.10	13092.45
Mar, 2050	126.22	314.96	12934.60
May, 2050	61.98	158.61	12775.99
May, 2050	123.20	317.98	12616.62
Jul, 2050	60.45	160.14	12456.48
Jul, 2050	120.14	321.04	12295.58
Aug, 2050	58.92	161.67	12133.90
Oct, 2050	58.14	162.45	11971.46
Oct, 2050	115.50	325.68	11808.23
Dec, 2050	56.58	164.01	11644.22
Dec, 2050	112.38	328.80	11479.43
Jan, 2051	55.01	165.58	11313.84
Mar, 2051	54.21	166.38	11147.46
Mar, 2051	107.62	333.56	10980.29
May, 2051	52.61	167.98	10812.31
May, 2051	104.42	336.76	10643.53
Jul, 2051	51.00	169.59	10473.94
Jul, 2051	101.19	339.99	10303.54
Aug, 2051	49.37	171.22	10132.32
Oct, 2051	48.55	172.04	9960.28
Oct, 2051	96.28	344.90	9787.42
Dec, 2051	46.90	173.69	9613.73
Dec, 2051	92.97	348.21	9439.20
Jan, 2052	45.23	175.36	9263.84
Mar, 2052	44.39	176.20	9087.64
Mar, 2052	87.93	353.25	8910.59
May, 2052	42.70	177.89	8732.70
May, 2052	84.54	356.64	8553.96
Jul, 2052	40.99	179.60	8374.35
Jul, 2052	81.12	360.06	8193.89
Aug, 2052	39.26	181.33	8012.56
Oct, 2052	38.39	182.20	7830.37
Oct, 2052	75.91	365.27	7647.30
Dec, 2052	36.64	183.95	7463.35
Dec, 2052	72.40	368.78	7278.52
Jan, 2053	34.88	185.71	7092.81
Mar, 2053	33.99	186.60	6906.20
Mar, 2053	67.08	374.10	6718.71
May, 2053	32.19	188.40	6530.31
May, 2053	63.48	377.70	6341.01
Jul, 2053	30.38	190.21	6150.81
Jul, 2053	59.85	381.33	5959.69
Aug, 2053	28.56	192.03	5767.65
Oct, 2053	27.64	192.95	5574.70
Oct, 2053	54.35	386.83	5380.82
Dec, 2053	25.78	194.81	5186.02
Dec, 2053	50.63	390.55	4990.28
Jan, 2054	23.91	196.68	4793.60
Mar, 2054	22.97	197.62	4595.98
Mar, 2054	44.99	396.19	4397.41
May, 2054	21.07	199.52	4197.89
May, 2054	41.18	400.00	3997.42
Jul, 2054	19.15	201.44	3795.98
Jul, 2054	37.34	403.84	3593.58
Aug, 2054	17.22	203.37	3390.21
Oct, 2054	16.24	204.35	3185.86
Oct, 2054	31.51	409.67	2980.54
Dec, 2054	14.28	206.31	2774.23
Dec, 2054	27.57	413.61	2566.93
Jan, 2055	12.30	208.29	2358.64
Mar, 2055	11.30	209.29	2149.36
Mar, 2055	21.60	419.58	1939.06
May, 2055	9.29	211.30	1727.77
May, 2055	17.57	423.61	1515.45
Jul, 2055	7.26	213.33	1302.13
Jul, 2055	13.50	427.68	1087.78
Aug, 2055	5.21	215.38	872.40
Oct, 2055	4.18	216.41	655.99
Oct, 2055	7.32	433.86	438.54
Dec, 2055	2.10	218.49	220.05
Dec, 2055	3.15	438.03	0.52