Mortgage Parameters

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

Mortgage Summary

Property Total:	$85,500
Down Payment	$25,650
Mortgage Amount:	$59,850
Mortgage Payment:	$349.27 / month
Estimated Tax:	+ $47.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $396.77 / month
Total Interest Paid:	$65,887.20 over 30 years
Total Tax Paid:	$17,100.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	286.78	62.49	59787.51
Mar, 2026	286.48	62.79	59724.72
Mar, 2026	572.66	125.88	59661.63
May, 2026	285.88	63.39	59598.24
May, 2026	571.45	127.09	59534.55
Jul, 2026	285.27	64.00	59470.55
Jul, 2026	570.23	128.31	59406.24
Aug, 2026	284.65	64.62	59341.63
Oct, 2026	284.35	64.92	59276.70
Oct, 2026	568.38	130.16	59211.46
Dec, 2026	283.72	65.55	59145.92
Dec, 2026	567.13	131.41	59080.05
Jan, 2027	283.09	66.18	59013.88
Mar, 2027	282.77	66.50	58947.38
Mar, 2027	565.23	133.31	58880.57
May, 2027	282.14	67.13	58813.43
May, 2027	563.95	134.59	58745.98
Jul, 2027	281.49	67.78	58678.20
Jul, 2027	562.66	135.88	58610.09
Aug, 2027	280.84	68.43	58541.66
Oct, 2027	280.51	68.76	58472.91
Oct, 2027	560.69	137.85	58403.82
Dec, 2027	279.85	69.42	58334.40
Dec, 2027	559.37	139.17	58264.65
Jan, 2028	279.18	70.09	58194.57
Mar, 2028	278.85	70.42	58124.14
Mar, 2028	557.36	141.18	58053.39
May, 2028	278.17	71.10	57982.29
May, 2028	556.00	142.54	57910.85
Jul, 2028	277.49	71.78	57839.07
Jul, 2028	554.64	143.90	57766.94
Aug, 2028	276.80	72.47	57694.47
Oct, 2028	276.45	72.82	57621.66
Oct, 2028	552.55	145.99	57548.49
Dec, 2028	275.75	73.52	57474.97
Dec, 2028	551.15	147.39	57401.11
Jan, 2029	275.05	74.22	57326.88
Mar, 2029	274.69	74.58	57252.30
Mar, 2029	549.02	149.52	57177.37
May, 2029	273.97	75.30	57102.07
May, 2029	547.58	150.96	57026.42
Jul, 2029	273.25	76.02	56950.40
Jul, 2029	546.14	152.40	56874.02
Aug, 2029	272.52	76.75	56797.27
Oct, 2029	272.15	77.12	56720.15
Oct, 2029	543.93	154.61	56642.66
Dec, 2029	271.41	77.86	56564.81
Dec, 2029	542.45	156.09	56486.58
Jan, 2030	270.66	78.61	56407.97
Mar, 2030	270.29	78.98	56328.99
Mar, 2030	540.20	158.34	56249.63
May, 2030	269.53	79.74	56169.89
May, 2030	538.68	159.86	56089.77
Jul, 2030	268.76	80.51	56009.26
Jul, 2030	537.14	161.40	55928.37
Aug, 2030	267.99	81.28	55847.09
Oct, 2030	267.60	81.67	55765.42
Oct, 2030	534.81	163.73	55683.36
Dec, 2030	266.82	82.45	55600.90
Dec, 2030	533.24	165.30	55518.05
Jan, 2031	266.02	83.25	55434.81
Mar, 2031	265.63	83.64	55351.16
Mar, 2031	530.85	167.69	55267.12
May, 2031	264.82	84.45	55182.67
May, 2031	529.24	169.30	55097.82
Jul, 2031	264.01	85.26	55012.56
Jul, 2031	527.61	170.93	54926.89
Aug, 2031	263.19	86.08	54840.81
Oct, 2031	262.78	86.49	54754.32
Oct, 2031	525.14	173.40	54667.41
Dec, 2031	261.95	87.32	54580.09
Dec, 2031	523.48	175.06	54492.35
Jan, 2032	261.11	88.16	54404.19
Mar, 2032	260.69	88.58	54315.61
Mar, 2032	520.95	177.59	54226.60
May, 2032	259.84	89.43	54137.17
May, 2032	519.25	179.29	54047.30
Jul, 2032	258.98	90.29	53957.01
Jul, 2032	517.52	181.02	53866.28
Aug, 2032	258.11	91.16	53775.12
Oct, 2032	257.67	91.60	53683.52
Oct, 2032	514.90	183.64	53591.49
Dec, 2032	256.79	92.48	53499.01
Dec, 2032	513.14	185.40	53406.09
Jan, 2033	255.90	93.37	53312.72
Mar, 2033	255.46	93.81	53218.91
Mar, 2033	510.47	188.07	53124.65
May, 2033	254.56	94.71	53029.93
May, 2033	508.66	189.88	52934.77
Jul, 2033	253.65	95.62	52839.14
Jul, 2033	506.84	191.70	52743.06
Aug, 2033	252.73	96.54	52646.52
Oct, 2033	252.26	97.01	52549.51
Oct, 2033	504.06	194.48	52452.04
Dec, 2033	251.33	97.94	52354.10
Dec, 2033	502.19	196.35	52255.70
Jan, 2034	250.39	98.88	52156.82
Mar, 2034	249.92	99.35	52057.47
Mar, 2034	499.36	199.18	51957.64
May, 2034	248.96	100.31	51857.33
May, 2034	497.44	201.10	51756.55
Jul, 2034	248.00	101.27	51655.28
Jul, 2034	495.51	203.03	51553.52
Aug, 2034	247.03	102.24	51451.28
Oct, 2034	246.54	102.73	51348.55
Oct, 2034	492.59	205.95	51245.32
Dec, 2034	245.55	103.72	51141.60
Dec, 2034	490.60	207.94	51037.38
Jan, 2035	244.55	104.72	50932.67
Mar, 2035	244.05	105.22	50827.45
Mar, 2035	487.60	210.94	50721.73
May, 2035	243.04	106.23	50615.50
May, 2035	485.57	212.97	50508.76
Jul, 2035	242.02	107.25	50401.51
Jul, 2035	483.53	215.01	50293.75
Aug, 2035	240.99	108.28	50185.47
Oct, 2035	240.47	108.80	50076.67
Oct, 2035	480.42	218.12	49967.36
Dec, 2035	239.43	109.84	49857.51
Dec, 2035	478.33	220.21	49747.14
Jan, 2036	238.37	110.90	49636.24
Mar, 2036	237.84	111.43	49524.82
Mar, 2036	475.15	223.39	49412.85
May, 2036	236.77	112.50	49300.35
May, 2036	473.00	225.54	49187.31
Jul, 2036	235.69	113.58	49073.73
Jul, 2036	470.83	227.71	48959.61
Aug, 2036	234.60	114.67	48844.93
Oct, 2036	234.05	115.22	48729.71
Oct, 2036	467.55	230.99	48613.94
Dec, 2036	232.94	116.33	48497.61
Dec, 2036	465.32	233.22	48380.73
Jan, 2037	231.82	117.45	48263.28
Mar, 2037	231.26	118.01	48145.27
Mar, 2037	461.96	236.58	48026.70
May, 2037	230.13	119.14	47907.56
May, 2037	459.69	238.85	47787.84
Jul, 2037	228.98	120.29	47667.56
Jul, 2037	457.39	241.15	47546.69
Aug, 2037	227.83	121.44	47425.25
Oct, 2037	227.25	122.02	47303.23
Oct, 2037	453.91	244.63	47180.62
Dec, 2037	226.07	123.20	47057.42
Dec, 2037	451.55	246.99	46933.64
Jan, 2038	224.89	124.38	46809.26
Mar, 2038	224.29	124.98	46684.28
Mar, 2038	447.99	250.55	46558.71
May, 2038	223.09	126.18	46432.53
May, 2038	445.58	252.96	46305.75
Jul, 2038	221.88	127.39	46178.36
Jul, 2038	443.15	255.39	46050.36
Aug, 2038	220.66	128.61	45921.75
Oct, 2038	220.04	129.23	45792.52
Oct, 2038	439.46	259.08	45662.67
Dec, 2038	218.80	130.47	45532.20
Dec, 2038	436.98	261.56	45401.11
Jan, 2039	217.55	131.72	45269.39
Mar, 2039	216.92	132.35	45137.03
Mar, 2039	433.20	265.34	45004.04
May, 2039	215.64	133.63	44870.42
May, 2039	430.64	267.90	44736.15
Jul, 2039	214.36	134.91	44601.24
Jul, 2039	428.07	270.47	44465.69
Aug, 2039	213.06	136.21	44329.48
Oct, 2039	212.41	136.86	44192.62
Oct, 2039	424.17	274.37	44055.11
Dec, 2039	211.10	138.17	43916.94
Dec, 2039	421.54	277.00	43778.10
Jan, 2040	209.77	139.50	43638.60
Mar, 2040	209.10	140.17	43498.44
Mar, 2040	417.53	281.01	43357.60
May, 2040	207.76	141.51	43216.08
May, 2040	414.84	283.70	43073.89
Jul, 2040	206.40	142.87	42931.01
Jul, 2040	412.11	286.43	42787.45
Aug, 2040	205.02	144.25	42643.21
Oct, 2040	204.33	144.94	42498.27
Oct, 2040	407.97	290.57	42352.64
Dec, 2040	202.94	146.33	42206.31
Dec, 2040	405.18	293.36	42059.28
Jan, 2041	201.53	147.74	41911.54
Mar, 2041	200.83	148.44	41763.10
Mar, 2041	400.94	297.60	41613.94
May, 2041	199.40	149.87	41464.07
May, 2041	398.08	300.46	41313.48
Jul, 2041	197.96	151.31	41162.17
Jul, 2041	395.20	303.34	41010.14
Aug, 2041	196.51	152.76	40857.38
Oct, 2041	195.77	153.50	40703.88
Oct, 2041	390.81	307.73	40549.65
Dec, 2041	194.30	154.97	40394.68
Dec, 2041	387.86	310.68	40238.97
Jan, 2042	192.81	156.46	40082.51
Mar, 2042	192.06	157.21	39925.30
Mar, 2042	383.37	315.17	39767.34
May, 2042	190.55	158.72	39608.62
May, 2042	380.34	318.20	39449.14
Jul, 2042	189.03	160.24	39288.90
Jul, 2042	377.29	321.25	39127.89
Aug, 2042	187.49	161.78	38966.11
Oct, 2042	186.71	162.56	38803.55
Oct, 2042	372.64	325.90	38640.21
Dec, 2042	185.15	164.12	38476.09
Dec, 2042	369.51	329.03	38311.19
Jan, 2043	183.57	165.70	38145.49
Mar, 2043	182.78	166.49	37979.00
Mar, 2043	364.76	333.78	37811.72
May, 2043	181.18	168.09	37643.63
May, 2043	361.56	336.98	37474.73
Jul, 2043	179.57	169.70	37305.03
Jul, 2043	358.32	340.22	37134.51
Aug, 2043	177.94	171.33	36963.18
Oct, 2043	177.12	172.15	36791.03
Oct, 2043	353.41	345.13	36618.05
Dec, 2043	175.46	173.81	36444.24
Dec, 2043	350.09	348.45	36269.60
Jan, 2044	173.79	175.48	36094.12
Mar, 2044	172.95	176.32	35917.80
Mar, 2044	345.06	353.48	35740.63
May, 2044	171.26	178.01	35562.62
May, 2044	341.66	356.88	35383.76
Jul, 2044	169.55	179.72	35204.03
Jul, 2044	338.24	360.30	35023.45
Aug, 2044	167.82	181.45	34842.00
Oct, 2044	166.95	182.32	34659.68
Oct, 2044	333.03	365.51	34476.49
Dec, 2044	165.20	184.07	34292.42
Dec, 2044	329.52	369.02	34107.47
Jan, 2045	163.43	185.84	33921.63
Mar, 2045	162.54	186.73	33734.90
Mar, 2045	324.19	374.35	33547.28
May, 2045	160.75	188.52	33358.75
May, 2045	320.59	377.95	33169.33
Jul, 2045	158.94	190.33	32978.99
Jul, 2045	316.96	381.58	32787.75
Aug, 2045	157.11	192.16	32595.59
Oct, 2045	156.19	193.08	32402.50
Oct, 2045	311.45	387.09	32208.49
Dec, 2045	154.33	194.94	32013.56
Dec, 2045	307.73	390.81	31817.69
Jan, 2046	152.46	196.81	31620.88
Mar, 2046	151.52	197.75	31423.12
Mar, 2046	302.09	396.45	31224.42
May, 2046	149.62	199.65	31024.77
May, 2046	298.28	400.26	30824.16
Jul, 2046	147.70	201.57	30622.59
Jul, 2046	294.43	404.11	30420.05
Aug, 2046	145.76	203.51	30216.54
Oct, 2046	144.79	204.48	30012.06
Oct, 2046	288.60	409.94	29806.60
Dec, 2046	142.82	206.45	29600.15
Dec, 2046	284.65	413.89	29392.72
Jan, 2047	140.84	208.43	29184.29
Mar, 2047	139.84	209.43	28974.86
Mar, 2047	278.68	419.86	28764.43
May, 2047	137.83	211.44	28552.99
May, 2047	274.65	423.89	28340.53
Jul, 2047	135.80	213.47	28127.06
Jul, 2047	270.58	427.96	27912.57
Aug, 2047	133.75	215.52	27697.04
Oct, 2047	132.71	216.56	27480.49
Oct, 2047	264.39	434.15	27262.90
Dec, 2047	130.63	218.64	27044.26
Dec, 2047	260.22	438.32	26824.58
Jan, 2048	128.53	220.74	26603.84
Mar, 2048	127.48	221.79	26382.05
Mar, 2048	253.89	444.65	26159.19
May, 2048	125.35	223.92	25935.27
May, 2048	249.62	448.92	25710.27
Jul, 2048	123.20	226.07	25484.20
Jul, 2048	245.31	453.23	25257.04
Aug, 2048	121.02	228.25	25028.79
Oct, 2048	119.93	229.34	24799.45
Oct, 2048	238.76	459.78	24569.01
Dec, 2048	117.73	231.54	24337.47
Dec, 2048	234.35	464.19	24104.82
Jan, 2049	115.50	233.77	23871.05
Mar, 2049	114.38	234.89	23636.16
Mar, 2049	227.64	470.90	23400.15
May, 2049	112.13	237.14	23163.00
May, 2049	223.12	475.42	22924.72
Jul, 2049	109.85	239.42	22685.30
Jul, 2049	218.55	479.99	22444.73
Aug, 2049	107.55	241.72	22203.01
Oct, 2049	106.39	242.88	21960.13
Oct, 2049	211.62	486.92	21716.08
Dec, 2049	104.06	245.21	21470.87
Dec, 2049	206.94	491.60	21224.48
Jan, 2050	101.70	247.57	20976.91
Mar, 2050	100.51	248.76	20728.15
Mar, 2050	199.83	498.71	20478.21
May, 2050	98.12	251.15	20227.06
May, 2050	195.04	503.50	19974.71
Jul, 2050	95.71	253.56	19721.16
Jul, 2050	190.21	508.33	19466.38
Aug, 2050	93.28	255.99	19210.39
Oct, 2050	92.05	257.22	18953.17
Oct, 2050	182.87	515.67	18694.72
Dec, 2050	89.58	259.69	18435.03
Dec, 2050	177.91	520.63	18174.09
Jan, 2051	87.08	262.19	17911.90
Mar, 2051	85.83	263.44	17648.46
Mar, 2051	170.40	528.14	17383.76
May, 2051	83.30	265.97	17117.78
May, 2051	165.32	533.22	16850.54
Jul, 2051	80.74	268.53	16582.01
Jul, 2051	160.20	538.34	16312.19
Aug, 2051	78.16	271.11	16041.09
Oct, 2051	76.86	272.41	15768.68
Oct, 2051	152.42	546.12	15494.97
Dec, 2051	74.25	275.02	15219.95
Dec, 2051	147.18	551.36	14943.60
Jan, 2052	71.60	277.67	14665.94
Mar, 2052	70.27	279.00	14386.94
Mar, 2052	139.21	559.33	14106.61
May, 2052	67.59	281.68	13824.94
May, 2052	133.83	564.71	13541.91
Jul, 2052	64.89	284.38	13257.53
Jul, 2052	128.42	570.12	12971.78
Aug, 2052	62.16	287.11	12684.67
Oct, 2052	60.78	288.49	12396.18
Oct, 2052	120.18	578.36	12106.31
Dec, 2052	58.01	291.26	11815.05
Dec, 2052	114.62	583.92	11522.39
Jan, 2053	55.21	294.06	11228.33
Mar, 2053	53.80	295.47	10932.87
Mar, 2053	106.19	592.35	10635.98
May, 2053	50.96	298.31	10337.68
May, 2053	100.49	598.05	10037.94
Jul, 2053	48.10	301.17	9736.77
Jul, 2053	94.76	603.78	9434.16
Aug, 2053	45.21	304.06	9130.09
Oct, 2053	43.75	305.52	8824.57
Oct, 2053	86.03	612.51	8517.58
Dec, 2053	40.81	308.46	8209.13
Dec, 2053	80.15	618.39	7899.19
Jan, 2054	37.85	311.42	7587.77
Mar, 2054	36.36	312.91	7274.86
Mar, 2054	71.22	627.32	6960.45
May, 2054	33.35	315.92	6644.53
May, 2054	65.19	633.35	6327.10
Jul, 2054	30.32	318.95	6008.15
Jul, 2054	59.11	639.43	5687.67
Aug, 2054	27.25	322.02	5365.65
Oct, 2054	25.71	323.56	5042.09
Oct, 2054	49.87	648.67	4716.98
Dec, 2054	22.60	326.67	4390.31
Dec, 2054	43.64	654.90	4062.08
Jan, 2055	19.46	329.81	3732.27
Mar, 2055	17.88	331.39	3400.89
Mar, 2055	34.18	664.36	3067.91
May, 2055	14.70	334.57	2733.34
May, 2055	27.80	670.74	2397.17
Jul, 2055	11.49	337.78	2059.39
Jul, 2055	21.36	677.18	1719.99
Aug, 2055	8.24	341.03	1378.96
Oct, 2055	6.61	342.66	1036.29
Oct, 2055	11.58	686.96	691.99
Dec, 2055	3.32	345.95	346.04
Dec, 2055	4.98	693.56	0