Mortgage Parameters

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

Mortgage Summary

Property Total:	$48,000
Down Payment	$14,400
Mortgage Amount:	$33,600
Mortgage Payment:	$196.08 / month
Estimated Tax:	+ $26.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $222.75 / month
Total Interest Paid:	$36,990.00 over 30 years
Total Tax Paid:	$9,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	161.00	35.08	33564.92
Mar, 2026	160.83	35.25	33529.67
Mar, 2026	321.49	70.67	33494.25
May, 2026	160.49	35.59	33458.67
May, 2026	320.81	71.35	33422.91
Jul, 2026	160.15	35.93	33386.98
Jul, 2026	320.13	72.03	33350.88
Aug, 2026	159.81	36.27	33314.61
Oct, 2026	159.63	36.45	33278.16
Oct, 2026	319.09	73.07	33241.54
Dec, 2026	159.28	36.80	33204.74
Dec, 2026	318.39	73.77	33167.77
Jan, 2027	158.93	37.15	33130.62
Mar, 2027	158.75	37.33	33093.29
Mar, 2027	317.32	74.84	33055.78
May, 2027	158.39	37.69	33018.09
May, 2027	316.60	75.56	32980.22
Jul, 2027	158.03	38.05	32942.17
Jul, 2027	315.88	76.28	32903.94
Aug, 2027	157.66	38.42	32865.53
Oct, 2027	157.48	38.60	32826.93
Oct, 2027	314.78	77.38	32788.14
Dec, 2027	157.11	38.97	32749.17
Dec, 2027	314.03	78.13	32710.01
Jan, 2028	156.74	39.34	32670.67
Mar, 2028	156.55	39.53	32631.14
Mar, 2028	312.91	79.25	32591.41
May, 2028	156.17	39.91	32551.50
May, 2028	312.15	80.01	32511.40
Jul, 2028	155.78	40.30	32471.10
Jul, 2028	311.37	80.79	32430.61
Aug, 2028	155.40	40.68	32389.93
Oct, 2028	155.20	40.88	32349.05
Oct, 2028	310.21	81.95	32307.98
Dec, 2028	154.81	41.27	32266.71
Dec, 2028	309.42	82.74	32225.24
Jan, 2029	154.41	41.67	32183.57
Mar, 2029	154.21	41.87	32141.70
Mar, 2029	308.22	83.94	32099.63
May, 2029	153.81	42.27	32057.37
May, 2029	307.42	84.74	32014.89
Jul, 2029	153.40	42.68	31972.22
Jul, 2029	306.60	85.56	31929.34
Aug, 2029	152.99	43.09	31886.25
Oct, 2029	152.79	43.29	31842.96
Oct, 2029	305.37	86.79	31799.46
Dec, 2029	152.37	43.71	31755.75
Dec, 2029	304.53	87.63	31711.84
Jan, 2030	151.95	44.13	31667.71
Mar, 2030	151.74	44.34	31623.37
Mar, 2030	303.27	88.89	31578.82
May, 2030	151.32	44.76	31534.06
May, 2030	302.42	89.74	31489.08
Jul, 2030	150.89	45.19	31443.88
Jul, 2030	301.56	90.60	31398.47
Aug, 2030	150.45	45.63	31352.84
Oct, 2030	150.23	45.85	31306.99
Oct, 2030	300.24	91.92	31260.93
Dec, 2030	149.79	46.29	31214.64
Dec, 2030	299.36	92.80	31168.13
Jan, 2031	149.35	46.73	31121.40
Mar, 2031	149.12	46.96	31074.44
Mar, 2031	298.02	94.14	31027.26
May, 2031	148.67	47.41	30979.85
May, 2031	297.12	95.04	30932.21
Jul, 2031	148.22	47.86	30884.35
Jul, 2031	296.21	95.95	30836.26
Aug, 2031	147.76	48.32	30787.94
Oct, 2031	147.53	48.55	30739.38
Oct, 2031	294.82	97.34	30690.59
Dec, 2031	147.06	49.02	30641.57
Dec, 2031	293.88	98.28	30592.32
Jan, 2032	146.59	49.49	30542.83
Mar, 2032	146.35	49.73	30493.10
Mar, 2032	292.46	99.70	30443.13
May, 2032	145.87	50.21	30392.92
May, 2032	291.50	100.66	30342.48
Jul, 2032	145.39	50.69	30291.79
Jul, 2032	290.54	101.62	30240.85
Aug, 2032	144.90	51.18	30189.68
Oct, 2032	144.66	51.42	30138.26
Oct, 2032	289.07	103.09	30086.59
Dec, 2032	144.16	51.92	30034.68
Dec, 2032	288.08	104.08	29982.51
Jan, 2033	143.67	52.41	29930.10
Mar, 2033	143.42	52.66	29877.43
Mar, 2033	286.58	105.58	29824.52
May, 2033	142.91	53.17	29771.34
May, 2033	285.56	106.60	29717.92
Jul, 2033	142.40	53.68	29664.24
Jul, 2033	284.54	107.62	29610.30
Aug, 2033	141.88	54.20	29556.10
Oct, 2033	141.62	54.46	29501.64
Oct, 2033	282.98	109.18	29446.93
Dec, 2033	141.10	54.98	29391.95
Dec, 2033	281.94	110.22	29336.70
Jan, 2034	140.57	55.51	29281.19
Mar, 2034	140.31	55.77	29225.42
Mar, 2034	280.35	111.81	29169.38
May, 2034	139.77	56.31	29113.07
May, 2034	279.27	112.89	29056.49
Jul, 2034	139.23	56.85	28999.64
Jul, 2034	278.19	113.97	28942.51
Aug, 2034	138.68	57.40	28885.12
Oct, 2034	138.41	57.67	28827.44
Oct, 2034	276.54	115.62	28769.50
Dec, 2034	137.85	58.23	28711.27
Dec, 2034	275.42	116.74	28652.76
Jan, 2035	137.29	58.79	28593.98
Mar, 2035	137.01	59.07	28534.91
Mar, 2035	273.74	118.42	28475.56
May, 2035	136.45	59.63	28415.93
May, 2035	272.61	119.55	28356.01
Jul, 2035	135.87	60.21	28295.80
Jul, 2035	271.45	120.71	28235.30
Aug, 2035	135.29	60.79	28174.52
Oct, 2035	135.00	61.08	28113.44
Oct, 2035	269.71	122.45	28052.07
Dec, 2035	134.42	61.66	27990.41
Dec, 2035	268.54	123.62	27928.45
Jan, 2036	133.82	62.26	27866.19
Mar, 2036	133.53	62.55	27803.64
Mar, 2036	266.76	125.40	27740.78
May, 2036	132.92	63.16	27677.63
May, 2036	265.54	126.62	27614.17
Jul, 2036	132.32	63.76	27550.41
Jul, 2036	264.33	127.83	27486.34
Aug, 2036	131.71	64.37	27421.96
Oct, 2036	131.40	64.68	27357.28
Oct, 2036	262.49	129.67	27292.29
Dec, 2036	130.78	65.30	27226.98
Dec, 2036	261.24	130.92	27161.37
Jan, 2037	130.15	65.93	27095.44
Mar, 2037	129.83	66.25	27029.19
Mar, 2037	259.34	132.82	26962.62
May, 2037	129.20	66.88	26895.74
May, 2037	258.08	134.08	26828.53
Jul, 2037	128.55	67.53	26761.01
Jul, 2037	256.78	135.38	26693.16
Aug, 2037	127.90	68.18	26624.98
Oct, 2037	127.58	68.50	26556.48
Oct, 2037	254.83	137.33	26487.65
Dec, 2037	126.92	69.16	26418.49
Dec, 2037	253.51	138.65	26349.00
Jan, 2038	126.26	69.82	26279.17
Mar, 2038	125.92	70.16	26209.01
Mar, 2038	251.50	140.66	26138.52
May, 2038	125.25	70.83	26067.69
May, 2038	250.16	142.00	25996.51
Jul, 2038	124.57	71.51	25925.00
Jul, 2038	248.79	143.37	25853.14
Aug, 2038	123.88	72.20	25780.94
Oct, 2038	123.53	72.55	25708.40
Oct, 2038	246.72	145.44	25635.50
Dec, 2038	122.84	73.24	25562.26
Dec, 2038	245.33	146.83	25488.67
Jan, 2039	122.13	73.95	25414.72
Mar, 2039	121.78	74.30	25340.42
Mar, 2039	243.20	148.96	25265.76
May, 2039	121.07	75.01	25190.75
May, 2039	241.78	150.38	25115.37
Jul, 2039	120.34	75.74	25039.64
Jul, 2039	240.32	151.84	24963.54
Aug, 2039	119.62	76.46	24887.08
Oct, 2039	119.25	76.83	24810.25
Oct, 2039	238.13	154.03	24733.05
Dec, 2039	118.51	77.57	24655.48
Dec, 2039	236.65	155.51	24577.54
Jan, 2040	117.77	78.31	24499.23
Mar, 2040	117.39	78.69	24420.54
Mar, 2040	234.41	157.75	24341.48
May, 2040	116.64	79.44	24262.03
May, 2040	232.90	159.26	24182.21
Jul, 2040	115.87	80.21	24102.00
Jul, 2040	231.36	160.80	24021.41
Aug, 2040	115.10	80.98	23940.43
Oct, 2040	114.71	81.37	23859.07
Oct, 2040	229.03	163.13	23777.31
Dec, 2040	113.93	82.15	23695.16
Dec, 2040	227.47	164.69	23612.62
Jan, 2041	113.14	82.94	23529.69
Mar, 2041	112.75	83.33	23446.35
Mar, 2041	225.10	167.06	23362.62
May, 2041	111.95	84.13	23278.49
May, 2041	223.49	168.67	23193.95
Jul, 2041	111.14	84.94	23109.01
Jul, 2041	221.87	170.29	23023.66
Aug, 2041	110.32	85.76	22937.90
Oct, 2041	109.91	86.17	22851.73
Oct, 2041	219.41	172.75	22765.15
Dec, 2041	109.08	87.00	22678.15
Dec, 2041	217.75	174.41	22590.74
Jan, 2042	108.25	87.83	22502.91
Mar, 2042	107.83	88.25	22414.65
Mar, 2042	215.23	176.93	22325.98
May, 2042	106.98	89.10	22236.87
May, 2042	213.53	178.63	22147.35
Jul, 2042	106.12	89.96	22057.39
Jul, 2042	211.81	180.35	21967.00
Aug, 2042	105.26	90.82	21876.18
Oct, 2042	104.82	91.26	21784.92
Oct, 2042	209.21	182.95	21693.23
Dec, 2042	103.95	92.13	21601.09
Dec, 2042	207.46	184.70	21508.52
Jan, 2043	103.06	93.02	21415.50
Mar, 2043	102.62	93.46	21322.04
Mar, 2043	204.79	187.37	21228.13
May, 2043	101.72	94.36	21133.76
May, 2043	202.99	189.17	21038.95
Jul, 2043	100.81	95.27	20943.68
Jul, 2043	201.17	190.99	20847.96
Aug, 2043	99.90	96.18	20751.77
Oct, 2043	99.44	96.64	20655.13
Oct, 2043	198.41	193.75	20558.02
Dec, 2043	98.51	97.57	20460.45
Dec, 2043	196.55	195.61	20362.41
Jan, 2044	97.57	98.51	20263.90
Mar, 2044	97.10	98.98	20164.92
Mar, 2044	193.72	198.44	20065.46
May, 2044	96.15	99.93	19965.53
May, 2044	191.82	200.34	19865.11
Jul, 2044	95.19	100.89	19764.22
Jul, 2044	189.89	202.27	19662.84
Aug, 2044	94.22	101.86	19560.98
Oct, 2044	93.73	102.35	19458.63
Oct, 2044	186.97	205.19	19355.79
Dec, 2044	92.75	103.33	19252.46
Dec, 2044	185.00	207.16	19148.63
Jan, 2045	91.75	104.33	19044.30
Mar, 2045	91.25	104.83	18939.48
Mar, 2045	182.00	210.16	18834.15
May, 2045	90.25	105.83	18728.32
May, 2045	179.99	212.17	18621.98
Jul, 2045	89.23	106.85	18515.13
Jul, 2045	177.95	214.21	18407.76
Aug, 2045	88.20	107.88	18299.89
Oct, 2045	87.69	108.39	18191.50
Oct, 2045	174.86	217.30	18082.58
Dec, 2045	86.65	109.43	17973.15
Dec, 2045	172.77	219.39	17863.19
Jan, 2046	85.59	110.49	17752.70
Mar, 2046	85.07	111.01	17641.69
Mar, 2046	169.60	222.56	17530.14
May, 2046	84.00	112.08	17418.06
May, 2046	167.46	224.70	17305.44
Jul, 2046	82.92	113.16	17192.28
Jul, 2046	165.30	226.86	17078.58
Aug, 2046	81.83	114.25	16964.34
Oct, 2046	81.29	114.79	16849.55
Oct, 2046	162.03	230.13	16734.20
Dec, 2046	80.18	115.90	16618.31
Dec, 2046	159.81	232.35	16501.86
Jan, 2047	79.07	117.01	16384.85
Mar, 2047	78.51	117.57	16267.28
Mar, 2047	156.46	235.70	16149.15
May, 2047	77.38	118.70	16030.45
May, 2047	154.19	237.97	15911.18
Jul, 2047	76.24	119.84	15791.34
Jul, 2047	151.91	240.25	15670.93
Aug, 2047	75.09	120.99	15549.94
Oct, 2047	74.51	121.57	15428.37
Oct, 2047	148.44	243.72	15306.22
Dec, 2047	73.34	122.74	15183.48
Dec, 2047	146.09	246.07	15060.15
Jan, 2048	72.16	123.92	14936.24
Mar, 2048	71.57	124.51	14811.73
Mar, 2048	142.54	249.62	14686.62
May, 2048	70.37	125.71	14560.91
May, 2048	140.14	252.02	14434.60
Jul, 2048	69.17	126.91	14307.69
Jul, 2048	137.73	254.43	14180.17
Aug, 2048	67.95	128.13	14052.03
Oct, 2048	67.33	128.75	13923.29
Oct, 2048	134.05	258.11	13793.92
Dec, 2048	66.10	129.98	13663.94
Dec, 2048	131.57	260.59	13533.33
Jan, 2049	64.85	131.23	13402.10
Mar, 2049	64.22	131.86	13270.24
Mar, 2049	127.81	264.35	13137.74
May, 2049	62.95	133.13	13004.61
May, 2049	125.26	266.90	12870.85
Jul, 2049	61.67	134.41	12736.44
Jul, 2049	122.70	269.46	12601.39
Aug, 2049	60.38	135.70	12465.69
Oct, 2049	59.73	136.35	12329.34
Oct, 2049	118.81	273.35	12192.34
Dec, 2049	58.42	137.66	12054.68
Dec, 2049	116.18	275.98	11916.37
Jan, 2050	57.10	138.98	11777.38
Mar, 2050	56.43	139.65	11637.74
Mar, 2050	112.19	279.97	11497.42
May, 2050	55.09	140.99	11356.43
May, 2050	109.51	282.65	11214.77
Jul, 2050	53.74	142.34	11072.43
Jul, 2050	106.80	285.36	10929.40
Aug, 2050	52.37	143.71	10785.69
Oct, 2050	51.68	144.40	10641.29
Oct, 2050	102.67	289.49	10496.20
Dec, 2050	50.29	145.79	10350.42
Dec, 2050	99.89	292.27	10203.93
Jan, 2051	48.89	147.19	10056.75
Mar, 2051	48.19	147.89	9908.86
Mar, 2051	95.67	296.49	9760.26
May, 2051	46.77	149.31	9610.94
May, 2051	92.82	299.34	9460.92
Jul, 2051	45.33	150.75	9310.17
Jul, 2051	89.94	302.22	9158.70
Aug, 2051	43.89	152.19	9006.51
Oct, 2051	43.16	152.92	8853.58
Oct, 2051	85.58	306.58	8699.93
Dec, 2051	41.69	154.39	8545.53
Dec, 2051	82.64	309.52	8390.40
Jan, 2052	40.20	155.88	8234.52
Mar, 2052	39.46	156.62	8077.90
Mar, 2052	78.17	313.99	7920.53
May, 2052	37.95	158.13	7762.40
May, 2052	75.14	317.02	7603.52
Jul, 2052	36.43	159.65	7443.87
Jul, 2052	72.10	320.06	7283.46
Aug, 2052	34.90	161.18	7122.28
Oct, 2052	34.13	161.95	6960.33
Oct, 2052	67.48	324.68	6797.60
Dec, 2052	32.57	163.51	6634.09
Dec, 2052	64.36	327.80	6469.80
Jan, 2053	31.00	165.08	6304.72
Mar, 2053	30.21	165.87	6138.85
Mar, 2053	59.63	332.53	5972.18
May, 2053	28.62	167.46	5804.72
May, 2053	56.43	335.73	5636.45
Jul, 2053	27.01	169.07	5467.38
Jul, 2053	53.21	338.95	5297.50
Aug, 2053	25.38	170.70	5126.80
Oct, 2053	24.57	171.51	4955.29
Oct, 2053	48.31	343.85	4782.95
Dec, 2053	22.92	173.16	4609.79
Dec, 2053	45.01	347.15	4435.80
Jan, 2054	21.25	174.83	4260.98
Mar, 2054	20.42	175.66	4085.31
Mar, 2054	40.00	352.16	3908.81
May, 2054	18.73	177.35	3731.46
May, 2054	36.61	355.55	3553.26
Jul, 2054	17.03	179.05	3374.20
Jul, 2054	33.20	358.96	3194.29
Aug, 2054	15.31	180.77	3013.52
Oct, 2054	14.44	181.64	2831.88
Oct, 2054	28.01	364.15	2649.37
Dec, 2054	12.69	183.39	2465.98
Dec, 2054	24.51	367.65	2281.72
Jan, 2055	10.93	185.15	2096.57
Mar, 2055	10.05	186.03	1910.54
Mar, 2055	19.20	372.96	1723.61
May, 2055	8.26	187.82	1535.79
May, 2055	15.62	376.54	1347.07
Jul, 2055	6.45	189.63	1157.45
Jul, 2055	12.00	380.16	966.91
Aug, 2055	4.63	191.45	775.46
Oct, 2055	3.72	192.36	583.10
Oct, 2055	6.51	385.65	389.81
Dec, 2055	1.87	194.21	195.60
Dec, 2055	2.81	389.35	0.46