Mortgage Parameters

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

Mortgage Summary

Property Total:	$120,000
Down Payment	$36,000
Mortgage Amount:	$84,000
Mortgage Payment:	$490.20 / month
Estimated Tax:	+ $66.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $556.87 / month
Total Interest Paid:	$92,473.20 over 30 years
Total Tax Paid:	$24,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	402.50	87.70	83912.30
Mar, 2026	402.08	88.12	83824.18
Mar, 2026	803.74	176.66	83735.64
May, 2026	401.23	88.97	83646.67
May, 2026	802.04	178.36	83557.28
Jul, 2026	400.38	89.82	83467.46
Jul, 2026	800.33	180.07	83377.20
Aug, 2026	399.52	90.68	83286.52
Oct, 2026	399.08	91.12	83195.40
Oct, 2026	797.72	182.68	83103.85
Dec, 2026	398.21	91.99	83011.85
Dec, 2026	795.98	184.42	82919.42
Jan, 2027	397.32	92.88	82826.54
Mar, 2027	396.88	93.32	82733.22
Mar, 2027	793.31	187.09	82639.45
May, 2027	395.98	94.22	82545.23
May, 2027	791.51	188.89	82450.56
Jul, 2027	395.08	95.12	82355.43
Jul, 2027	789.70	190.70	82259.85
Aug, 2027	394.16	96.04	82163.81
Oct, 2027	393.70	96.50	82067.32
Oct, 2027	786.94	193.46	81970.35
Dec, 2027	392.77	97.43	81872.93
Dec, 2027	785.08	195.32	81775.04
Jan, 2028	391.84	98.36	81676.68
Mar, 2028	391.37	98.83	81577.84
Mar, 2028	782.26	198.14	81478.54
May, 2028	390.42	99.78	81378.75
May, 2028	780.36	200.04	81278.49
Jul, 2028	389.46	100.74	81177.75
Jul, 2028	778.44	201.96	81076.53
Aug, 2028	388.49	101.71	80974.82
Oct, 2028	388.00	102.20	80872.63
Oct, 2028	775.51	204.89	80769.94
Dec, 2028	387.02	103.18	80666.76
Dec, 2028	773.55	206.85	80563.09
Jan, 2029	386.03	104.17	80458.92
Mar, 2029	385.53	104.67	80354.26
Mar, 2029	770.56	209.84	80249.09
May, 2029	384.53	105.67	80143.41
May, 2029	768.55	211.85	80037.23
Jul, 2029	383.51	106.69	79930.55
Jul, 2029	766.51	213.89	79823.35
Aug, 2029	382.49	107.71	79715.63
Oct, 2029	381.97	108.23	79607.40
Oct, 2029	763.42	216.98	79498.66
Dec, 2029	380.93	109.27	79389.39
Dec, 2029	761.34	219.06	79279.59
Jan, 2030	379.88	110.32	79169.28
Mar, 2030	379.35	110.85	79058.43
Mar, 2030	758.17	222.23	78947.05
May, 2030	378.29	111.91	78835.14
May, 2030	756.04	224.36	78722.69
Jul, 2030	377.21	112.99	78609.70
Jul, 2030	753.88	226.52	78496.17
Aug, 2030	376.13	114.07	78382.10
Oct, 2030	375.58	114.62	78267.48
Oct, 2030	750.61	229.79	78152.31
Dec, 2030	374.48	115.72	78036.59
Dec, 2030	748.41	231.99	77920.32
Jan, 2031	373.37	116.83	77803.49
Mar, 2031	372.81	117.39	77686.10
Mar, 2031	745.06	235.34	77568.14
May, 2031	371.68	118.52	77449.62
May, 2031	742.79	237.61	77330.54
Jul, 2031	370.54	119.66	77210.88
Jul, 2031	740.51	239.89	77090.65
Aug, 2031	369.39	120.81	76969.84
Oct, 2031	368.81	121.39	76848.45
Oct, 2031	737.04	243.36	76726.49
Dec, 2031	367.65	122.55	76603.93
Dec, 2031	734.71	245.69	76480.79
Jan, 2032	366.47	123.73	76357.06
Mar, 2032	365.88	124.32	76232.74
Mar, 2032	731.16	249.24	76107.82
May, 2032	364.68	125.52	75982.31
May, 2032	728.76	251.64	75856.19
Jul, 2032	363.48	126.72	75729.47
Jul, 2032	726.35	254.05	75602.14
Aug, 2032	362.26	127.94	75474.20
Oct, 2032	361.65	128.55	75345.64
Oct, 2032	722.68	257.72	75216.48
Dec, 2032	360.41	129.79	75086.69
Dec, 2032	720.20	260.20	74956.28
Jan, 2033	359.17	131.03	74825.24
Mar, 2033	358.54	131.66	74693.58
Mar, 2033	716.45	263.95	74561.29
May, 2033	357.27	132.93	74428.36
May, 2033	713.91	266.49	74294.80
Jul, 2033	356.00	134.20	74160.59
Jul, 2033	711.35	269.05	74025.75
Aug, 2033	354.71	135.49	73890.25
Oct, 2033	354.06	136.14	73754.11
Oct, 2033	707.47	272.93	73617.31
Dec, 2033	352.75	137.45	73479.86
Dec, 2033	704.84	275.56	73341.76
Jan, 2034	351.43	138.77	73202.98
Mar, 2034	350.76	139.44	73063.55
Mar, 2034	700.86	279.54	72923.45
May, 2034	349.42	140.78	72782.67
May, 2034	698.17	282.23	72641.22
Jul, 2034	348.07	142.13	72499.09
Jul, 2034	695.46	284.94	72356.28
Aug, 2034	346.71	143.49	72212.79
Oct, 2034	346.02	144.18	72068.61
Oct, 2034	691.35	289.05	71923.74
Dec, 2034	344.63	145.57	71778.17
Dec, 2034	688.57	291.83	71631.91
Jan, 2035	343.24	146.96	71484.95
Mar, 2035	342.53	147.67	71337.28
Mar, 2035	684.35	296.05	71188.90
May, 2035	341.11	149.09	71039.82
May, 2035	681.51	298.89	70890.02
Jul, 2035	339.68	150.52	70739.50
Jul, 2035	678.64	301.76	70588.26
Aug, 2035	338.24	151.96	70436.29
Oct, 2035	337.51	152.69	70283.60
Oct, 2035	674.29	306.11	70130.18
Dec, 2035	336.04	154.16	69976.02
Dec, 2035	671.34	309.06	69821.12
Jan, 2036	334.56	155.64	69665.48
Mar, 2036	333.81	156.39	69509.09
Mar, 2036	666.87	313.53	69351.96
May, 2036	332.31	157.89	69194.07
May, 2036	663.86	316.54	69035.42
Jul, 2036	330.79	159.41	68876.02
Jul, 2036	660.82	319.58	68715.85
Aug, 2036	329.26	160.94	68554.91
Oct, 2036	328.49	161.71	68393.20
Oct, 2036	656.21	324.19	68230.72
Dec, 2036	326.94	163.26	68067.46
Dec, 2036	653.10	327.30	67903.42
Jan, 2037	325.37	164.83	67738.59
Mar, 2037	324.58	165.62	67572.97
Mar, 2037	648.37	332.03	67406.56
May, 2037	322.99	167.21	67239.35
May, 2037	645.18	335.22	67071.33
Jul, 2037	321.38	168.82	66902.52
Jul, 2037	641.95	338.45	66732.89
Aug, 2037	319.76	170.44	66562.45
Oct, 2037	318.95	171.25	66391.20
Oct, 2037	637.07	343.33	66219.12
Dec, 2037	317.30	172.90	66046.22
Dec, 2037	633.77	346.63	65872.49
Jan, 2038	315.64	174.56	65697.93
Mar, 2038	314.80	175.40	65522.54
Mar, 2038	628.76	351.64	65346.30
May, 2038	313.12	177.08	65169.22
May, 2038	625.39	355.01	64991.29
Jul, 2038	311.42	178.78	64812.50
Jul, 2038	621.98	358.42	64632.86
Aug, 2038	309.70	180.50	64452.36
Oct, 2038	308.83	181.37	64271.00
Oct, 2038	616.80	363.60	64088.76
Dec, 2038	307.09	183.11	63905.65
Dec, 2038	613.30	367.10	63721.67
Jan, 2039	305.33	184.87	63536.80
Mar, 2039	304.45	185.75	63351.05
Mar, 2039	608.01	372.39	63164.40
May, 2039	302.66	187.54	62976.87
May, 2039	604.42	375.98	62788.43
Jul, 2039	300.86	189.34	62599.09
Jul, 2039	600.81	379.59	62408.85
Aug, 2039	299.04	191.16	62217.69
Oct, 2039	298.13	192.07	62025.62
Oct, 2039	595.34	385.06	61832.62
Dec, 2039	296.28	193.92	61638.70
Dec, 2039	591.63	388.77	61443.85
Jan, 2040	294.42	195.78	61248.07
Mar, 2040	293.48	196.72	61051.35
Mar, 2040	586.02	394.38	60853.69
May, 2040	291.59	198.61	60655.08
May, 2040	582.23	398.17	60455.52
Jul, 2040	289.68	200.52	60255.00
Jul, 2040	578.40	402.00	60053.53
Aug, 2040	287.76	202.44	59851.08
Oct, 2040	286.79	203.41	59647.67
Oct, 2040	572.60	407.80	59443.28
Dec, 2040	284.83	205.37	59237.91
Dec, 2040	568.68	411.72	59031.56
Jan, 2041	282.86	207.34	58824.22
Mar, 2041	281.87	208.33	58615.89
Mar, 2041	562.74	417.66	58406.55
May, 2041	279.86	210.34	58196.22
May, 2041	558.72	421.68	57984.88
Jul, 2041	277.84	212.36	57772.52
Jul, 2041	554.67	425.73	57559.15
Aug, 2041	275.80	214.40	57344.75
Oct, 2041	274.78	215.42	57129.33
Oct, 2041	548.52	431.88	56912.87
Dec, 2041	272.71	217.49	56695.38
Dec, 2041	544.38	436.02	56476.85
Jan, 2042	270.62	219.58	56257.26
Mar, 2042	269.57	220.63	56036.63
Mar, 2042	538.08	442.32	55814.94
May, 2042	267.45	222.75	55592.19
May, 2042	533.83	446.57	55368.36
Jul, 2042	265.31	224.89	55143.47
Jul, 2042	529.54	450.86	54917.50
Aug, 2042	263.15	227.05	54690.45
Oct, 2042	262.06	228.14	54462.30
Oct, 2042	523.03	457.37	54233.07
Dec, 2042	259.87	230.33	54002.74
Dec, 2042	518.63	461.77	53771.30
Jan, 2043	257.65	232.55	53538.75
Mar, 2043	256.54	233.66	53305.09
Mar, 2043	511.96	468.44	53070.31
May, 2043	254.30	235.90	52834.41
May, 2043	507.46	472.94	52597.37
Jul, 2043	252.03	238.17	52359.20
Jul, 2043	502.92	477.48	52119.89
Aug, 2043	249.74	240.46	51879.43
Oct, 2043	248.59	241.61	51637.82
Oct, 2043	496.02	484.38	51395.05
Dec, 2043	246.27	243.93	51151.12
Dec, 2043	491.37	489.03	50906.02
Jan, 2044	243.92	246.28	50659.74
Mar, 2044	242.74	247.46	50412.29
Mar, 2044	484.30	496.10	50163.65
May, 2044	240.37	249.83	49913.82
May, 2044	479.54	500.86	49662.79
Jul, 2044	237.97	252.23	49410.55
Jul, 2044	474.73	505.67	49157.11
Aug, 2044	235.54	254.66	48902.46
Oct, 2044	234.32	255.88	48646.58
Oct, 2044	467.42	512.98	48389.48
Dec, 2044	231.87	258.33	48131.15
Dec, 2044	462.50	517.90	47871.57
Jan, 2045	229.38	260.82	47610.76
Mar, 2045	228.13	262.07	47348.69
Mar, 2045	455.01	525.39	47085.37
May, 2045	225.62	264.58	46820.79
May, 2045	449.97	530.43	46554.94
Jul, 2045	223.08	267.12	46287.82
Jul, 2045	444.88	535.52	46019.41
Aug, 2045	220.51	269.69	45749.72
Oct, 2045	219.22	270.98	45478.74
Oct, 2045	437.14	543.26	45206.46
Dec, 2045	216.61	273.59	44932.87
Dec, 2045	431.91	548.49	44657.97
Jan, 2046	213.99	276.21	44381.76
Mar, 2046	212.66	277.54	44104.22
Mar, 2046	423.99	556.41	43825.36
May, 2046	210.00	280.20	43545.15
May, 2046	418.65	561.75	43263.61
Jul, 2046	207.30	282.90	42980.71
Jul, 2046	413.25	567.15	42696.46
Aug, 2046	204.59	285.61	42410.85
Oct, 2046	203.22	286.98	42123.87
Oct, 2046	405.06	575.34	41835.51
Dec, 2046	200.46	289.74	41545.77
Dec, 2046	399.53	580.87	41254.65
Jan, 2047	197.68	292.52	40962.12
Mar, 2047	196.28	293.92	40668.20
Mar, 2047	391.15	589.25	40372.87
May, 2047	193.45	296.75	40076.12
May, 2047	385.48	594.92	39777.95
Jul, 2047	190.60	299.60	39478.36
Jul, 2047	379.77	600.63	39177.32
Aug, 2047	187.72	302.48	38874.85
Oct, 2047	186.28	303.92	38570.92
Oct, 2047	371.10	609.30	38265.54
Dec, 2047	183.36	306.84	37958.70
Dec, 2047	365.25	615.15	37650.38
Jan, 2048	180.41	309.79	37340.59
Mar, 2048	178.92	311.28	37029.32
Mar, 2048	356.35	624.05	36716.55
May, 2048	175.93	314.27	36402.28
May, 2048	350.36	630.04	36086.51
Jul, 2048	172.91	317.29	35769.22
Jul, 2048	344.30	636.10	35450.42
Aug, 2048	169.87	320.33	35130.08
Oct, 2048	168.33	321.87	34808.22
Oct, 2048	335.12	645.28	34484.81
Dec, 2048	165.24	324.96	34159.84
Dec, 2048	328.92	651.48	33833.33
Jan, 2049	162.12	328.08	33505.25
Mar, 2049	160.55	329.65	33175.59
Mar, 2049	319.52	660.88	32844.36
May, 2049	157.38	332.82	32511.54
May, 2049	313.16	667.24	32177.12
Jul, 2049	154.18	336.02	31841.10
Jul, 2049	306.75	673.65	31503.48
Aug, 2049	150.95	339.25	31164.23
Oct, 2049	149.33	340.87	30823.36
Oct, 2049	297.03	683.37	30480.85
Dec, 2049	146.05	344.15	30136.71
Dec, 2049	290.46	689.94	29790.91
Jan, 2050	142.75	347.45	29443.46
Mar, 2050	141.08	349.12	29094.34
Mar, 2050	280.49	699.91	28743.55
May, 2050	137.73	352.47	28391.08
May, 2050	273.77	706.63	28036.92
Jul, 2050	134.34	355.86	27681.07
Jul, 2050	266.98	713.42	27323.51
Aug, 2050	130.93	359.27	26964.23
Oct, 2050	129.20	361.00	26603.24
Oct, 2050	256.67	723.73	26240.51
Dec, 2050	125.74	364.46	25876.04
Dec, 2050	249.73	730.67	25509.83
Jan, 2051	122.23	367.97	25141.87
Mar, 2051	120.47	369.73	24772.14
Mar, 2051	239.17	741.23	24400.64
May, 2051	116.92	373.28	24027.36
May, 2051	232.05	748.35	23652.29
Jul, 2051	113.33	376.87	23275.42
Jul, 2051	224.86	755.54	22896.75
Aug, 2051	109.71	380.49	22516.27
Oct, 2051	107.89	382.31	22133.96
Oct, 2051	213.95	766.45	21749.82
Dec, 2051	104.22	385.98	21363.83
Dec, 2051	206.59	773.81	20976.00
Jan, 2052	100.51	389.69	20586.31
Mar, 2052	98.64	391.56	20194.75
Mar, 2052	195.41	784.99	19801.32
May, 2052	94.88	395.32	19406.00
May, 2052	187.87	792.53	19008.79
Jul, 2052	91.08	399.12	18609.67
Jul, 2052	180.25	800.15	18208.64
Aug, 2052	87.25	402.95	17805.69
Oct, 2052	85.32	404.88	17400.81
Oct, 2052	168.70	811.70	16993.99
Dec, 2052	81.43	408.77	16585.22
Dec, 2052	160.90	819.50	16174.49
Jan, 2053	77.50	412.70	15761.80
Mar, 2053	75.53	414.67	15347.12
Mar, 2053	149.07	831.33	14930.46
May, 2053	71.54	418.66	14511.80
May, 2053	141.08	839.32	14091.14
Jul, 2053	67.52	422.68	13668.46
Jul, 2053	133.01	847.39	13243.75
Aug, 2053	63.46	426.74	12817.01
Oct, 2053	61.41	428.79	12388.23
Oct, 2053	120.77	859.63	11957.39
Dec, 2053	57.30	432.90	11524.48
Dec, 2053	112.52	867.88	11089.50
Jan, 2054	53.14	437.06	10652.44
Mar, 2054	51.04	439.16	10213.28
Mar, 2054	99.98	880.42	9772.02
May, 2054	46.82	443.38	9328.65
May, 2054	91.52	888.88	8883.15
Jul, 2054	42.57	447.63	8435.51
Jul, 2054	82.99	897.41	7985.73
Aug, 2054	38.26	451.94	7533.80
Oct, 2054	36.10	454.10	7079.70
Oct, 2054	70.02	910.38	6623.42
Dec, 2054	31.74	458.46	6164.96
Dec, 2054	61.28	919.12	5704.30
Jan, 2055	27.33	462.87	5241.43
Mar, 2055	25.12	465.08	4776.35
Mar, 2055	48.01	932.39	4309.03
May, 2055	20.65	469.55	3839.48
May, 2055	39.05	941.35	3367.68
Jul, 2055	16.14	474.06	2893.61
Jul, 2055	30.01	950.39	2417.28
Aug, 2055	11.58	478.62	1938.66
Oct, 2055	9.29	480.91	1457.75
Oct, 2055	16.28	964.12	974.54
Dec, 2055	4.67	485.53	489.01
Dec, 2055	7.01	973.39	1.15