Mortgage Parameters

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

Mortgage Summary

Property Total:	$100,000
Down Payment	$30,000
Mortgage Amount:	$70,000
Mortgage Payment:	$408.50 / month
Estimated Tax:	+ $55.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $464.06 / month
Total Interest Paid:	$77,061.60 over 30 years
Total Tax Paid:	$20,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	335.42	73.08	69926.92
Mar, 2026	335.07	73.43	69853.48
Mar, 2026	669.78	147.22	69779.70
May, 2026	334.36	74.14	69705.56
May, 2026	668.37	148.63	69631.06
Jul, 2026	333.65	74.85	69556.21
Jul, 2026	666.94	150.06	69481.00
Aug, 2026	332.93	75.57	69405.43
Oct, 2026	332.57	75.93	69329.50
Oct, 2026	664.77	152.23	69253.21
Dec, 2026	331.84	76.66	69176.54
Dec, 2026	663.31	153.69	69099.51
Jan, 2027	331.10	77.40	69022.12
Mar, 2027	330.73	77.77	68944.35
Mar, 2027	661.09	155.91	68866.21
May, 2027	329.98	78.52	68787.69
May, 2027	659.59	157.41	68708.80
Jul, 2027	329.23	79.27	68629.53
Jul, 2027	658.08	158.92	68549.88
Aug, 2027	328.47	80.03	68469.84
Oct, 2027	328.08	80.42	68389.43
Oct, 2027	655.78	161.22	68308.63
Dec, 2027	327.31	81.19	68227.44
Dec, 2027	654.23	162.77	68145.86
Jan, 2028	326.53	81.97	68063.90
Mar, 2028	326.14	82.36	67981.54
Mar, 2028	651.88	165.12	67898.78
May, 2028	325.35	83.15	67815.63
May, 2028	650.30	166.70	67732.08
Jul, 2028	324.55	83.95	67648.13
Jul, 2028	648.70	168.30	67563.78
Aug, 2028	323.74	84.76	67479.02
Oct, 2028	323.34	85.16	67393.86
Oct, 2028	646.27	170.73	67308.28
Dec, 2028	322.52	85.98	67222.30
Dec, 2028	644.63	172.37	67135.91
Jan, 2029	321.69	86.81	67049.10
Mar, 2029	321.28	87.22	66961.88
Mar, 2029	642.14	174.86	66874.24
May, 2029	320.44	88.06	66786.18
May, 2029	640.46	176.54	66697.70
Jul, 2029	319.59	88.91	66608.79
Jul, 2029	638.76	178.24	66519.46
Aug, 2029	318.74	89.76	66429.69
Oct, 2029	318.31	90.19	66339.50
Oct, 2029	636.19	180.81	66248.88
Dec, 2029	317.44	91.06	66157.82
Dec, 2029	634.45	182.55	66066.33
Jan, 2030	316.57	91.93	65974.40
Mar, 2030	316.13	92.37	65882.02
Mar, 2030	631.81	185.19	65789.21
May, 2030	315.24	93.26	65695.95
May, 2030	630.03	186.97	65602.24
Jul, 2030	314.34	94.16	65508.09
Jul, 2030	628.23	188.77	65413.48
Aug, 2030	313.44	95.06	65318.42
Oct, 2030	312.98	95.52	65222.90
Oct, 2030	625.51	191.49	65126.93
Dec, 2030	312.07	96.43	65030.50
Dec, 2030	623.67	193.33	64933.60
Jan, 2031	311.14	97.36	64836.24
Mar, 2031	310.67	97.83	64738.41
Mar, 2031	620.87	196.13	64640.12
May, 2031	309.73	98.77	64541.35
May, 2031	618.99	198.01	64442.11
Jul, 2031	308.79	99.71	64342.40
Jul, 2031	617.10	199.90	64242.21
Aug, 2031	307.83	100.67	64141.53
Oct, 2031	307.34	101.16	64040.38
Oct, 2031	614.20	202.80	63938.74
Dec, 2031	306.37	102.13	63836.61
Dec, 2031	612.25	204.75	63733.99
Jan, 2032	305.39	103.11	63630.89
Mar, 2032	304.90	103.60	63527.28
Mar, 2032	609.30	207.70	63423.19
May, 2032	303.90	104.60	63318.59
May, 2032	607.30	209.70	63213.49
Jul, 2032	302.90	105.60	63107.89
Jul, 2032	605.29	211.71	63001.78
Aug, 2032	301.88	106.62	62895.16
Oct, 2032	301.37	107.13	62788.04
Oct, 2032	602.23	214.77	62680.40
Dec, 2032	300.34	108.16	62572.24
Dec, 2032	600.17	216.83	62463.57
Jan, 2033	299.30	109.20	62354.37
Mar, 2033	298.78	109.72	62244.65
Mar, 2033	597.04	219.96	62134.41
May, 2033	297.73	110.77	62023.63
May, 2033	594.93	222.07	61912.33
Jul, 2033	296.66	111.84	61800.49
Jul, 2033	592.79	224.21	61688.12
Aug, 2033	295.59	112.91	61575.21
Oct, 2033	295.05	113.45	61461.76
Oct, 2033	589.55	227.45	61347.76
Dec, 2033	293.96	114.54	61233.22
Dec, 2033	587.37	229.63	61118.13
Jan, 2034	292.86	115.64	61002.49
Mar, 2034	292.30	116.20	60886.29
Mar, 2034	584.05	232.95	60769.54
May, 2034	291.19	117.31	60652.23
May, 2034	581.82	235.18	60534.35
Jul, 2034	290.06	118.44	60415.91
Jul, 2034	579.55	237.45	60296.90
Aug, 2034	288.92	119.58	60177.33
Oct, 2034	288.35	120.15	60057.18
Oct, 2034	576.12	240.88	59936.45
Dec, 2034	287.20	121.30	59815.15
Dec, 2034	573.81	243.19	59693.26
Jan, 2035	286.03	122.47	59570.79
Mar, 2035	285.44	123.06	59447.73
Mar, 2035	570.29	246.71	59324.09
May, 2035	284.26	124.24	59199.85
May, 2035	567.93	249.07	59075.01
Jul, 2035	283.07	125.43	58949.58
Jul, 2035	565.54	251.46	58823.55
Aug, 2035	281.86	126.64	58696.91
Oct, 2035	281.26	127.24	58569.67
Oct, 2035	561.91	255.09	58441.81
Dec, 2035	280.03	128.47	58313.35
Dec, 2035	559.45	257.55	58184.27
Jan, 2036	278.80	129.70	58054.57
Mar, 2036	278.18	130.32	57924.24
Mar, 2036	555.73	261.27	57793.30
May, 2036	276.93	131.57	57661.72
May, 2036	553.23	263.77	57529.52
Jul, 2036	275.66	132.84	57396.68
Jul, 2036	550.69	266.31	57263.21
Aug, 2036	274.39	134.11	57129.09
Oct, 2036	273.74	134.76	56994.34
Oct, 2036	546.84	270.16	56858.93
Dec, 2036	272.45	136.05	56722.88
Dec, 2036	544.25	272.75	56586.18
Jan, 2037	271.14	137.36	56448.82
Mar, 2037	270.48	138.02	56310.81
Mar, 2037	540.30	276.70	56172.13
May, 2037	269.16	139.34	56032.79
May, 2037	537.65	279.35	55892.78
Jul, 2037	267.82	140.68	55752.10
Jul, 2037	534.97	282.03	55610.74
Aug, 2037	266.47	142.03	55468.71
Oct, 2037	265.79	142.71	55326.00
Oct, 2037	530.89	286.11	55182.60
Dec, 2037	264.42	144.08	55038.52
Dec, 2037	528.15	288.85	54893.75
Jan, 2038	263.03	145.47	54748.28
Mar, 2038	262.34	146.16	54602.11
Mar, 2038	523.98	293.02	54455.25
May, 2038	260.93	147.57	54307.68
May, 2038	521.15	295.85	54159.40
Jul, 2038	259.51	148.99	54010.42
Jul, 2038	518.31	298.69	53860.72
Aug, 2038	258.08	150.42	53710.30
Oct, 2038	257.36	151.14	53559.16
Oct, 2038	514.00	303.00	53407.30
Dec, 2038	255.91	152.59	53254.71
Dec, 2038	511.09	305.91	53101.39
Jan, 2039	254.44	154.06	52947.33
Mar, 2039	253.71	154.79	52792.54
Mar, 2039	506.67	310.33	52637.00
May, 2039	252.22	156.28	52480.72
May, 2039	503.69	313.31	52323.69
Jul, 2039	250.72	157.78	52165.91
Jul, 2039	500.68	316.32	52007.37
Aug, 2039	249.20	159.30	51848.07
Oct, 2039	248.44	160.06	51688.01
Oct, 2039	496.11	320.89	51527.18
Dec, 2039	246.90	161.60	51365.59
Dec, 2039	493.03	323.97	51203.21
Jan, 2040	245.35	163.15	51040.06
Mar, 2040	244.57	163.93	50876.13
Mar, 2040	488.35	328.65	50711.41
May, 2040	242.99	165.51	50545.90
May, 2040	485.19	331.81	50379.60
Jul, 2040	241.40	167.10	50212.50
Jul, 2040	482.00	335.00	50044.60
Aug, 2040	239.80	168.70	49875.90
Oct, 2040	238.99	169.51	49706.39
Oct, 2040	477.17	339.83	49536.07
Dec, 2040	237.36	171.14	49364.93
Dec, 2040	473.90	343.10	49192.97
Jan, 2041	235.72	172.78	49020.18
Mar, 2041	234.89	173.61	48846.57
Mar, 2041	468.95	348.05	48672.13
May, 2041	233.22	175.28	48496.85
May, 2041	465.60	351.40	48320.73
Jul, 2041	231.54	176.96	48143.77
Jul, 2041	462.23	354.77	47965.96
Aug, 2041	229.84	178.66	47787.29
Oct, 2041	228.98	179.52	47607.77
Oct, 2041	457.10	359.90	47427.39
Dec, 2041	227.26	181.24	47246.15
Dec, 2041	453.65	363.35	47064.04
Jan, 2042	225.52	182.98	46881.05
Mar, 2042	224.64	183.86	46697.19
Mar, 2042	448.40	368.60	46512.45
May, 2042	222.87	185.63	46326.82
May, 2042	444.85	372.15	46140.30
Jul, 2042	221.09	187.41	45952.89
Jul, 2042	441.28	375.72	45764.58
Aug, 2042	219.29	189.21	45575.37
Oct, 2042	218.38	190.12	45385.25
Oct, 2042	435.85	381.15	45194.23
Dec, 2042	216.56	191.94	45002.28
Dec, 2042	432.20	384.80	44809.42
Jan, 2043	214.71	193.79	44615.63
Mar, 2043	213.78	194.72	44420.91
Mar, 2043	426.63	390.37	44225.26
May, 2043	211.91	196.59	44028.67
May, 2043	422.88	394.12	43831.15
Jul, 2043	210.02	198.48	43632.67
Jul, 2043	419.09	397.91	43433.24
Aug, 2043	208.12	200.38	43232.86
Oct, 2043	207.16	201.34	43031.52
Oct, 2043	413.35	403.65	42829.21
Dec, 2043	205.22	203.28	42625.93
Dec, 2043	409.47	407.53	42421.68
Jan, 2044	203.27	205.23	42216.45
Mar, 2044	202.29	206.21	42010.24
Mar, 2044	403.59	413.41	41803.04
May, 2044	200.31	208.19	41594.85
May, 2044	399.62	417.38	41385.65
Jul, 2044	198.31	210.19	41175.46
Jul, 2044	395.61	421.39	40964.26
Aug, 2044	196.29	212.21	40752.05
Oct, 2044	195.27	213.23	40538.82
Oct, 2044	389.52	427.48	40324.57
Dec, 2044	193.22	215.28	40109.29
Dec, 2044	385.41	431.59	39892.98
Jan, 2045	191.15	217.35	39675.63
Mar, 2045	190.11	218.39	39457.24
Mar, 2045	379.18	437.82	39237.81
May, 2045	188.01	220.49	39017.32
May, 2045	374.97	442.03	38795.78
Jul, 2045	185.90	222.60	38573.18
Jul, 2045	370.73	446.27	38349.51
Aug, 2045	183.76	224.74	38124.77
Oct, 2045	182.68	225.82	37898.95
Oct, 2045	364.28	452.72	37672.05
Dec, 2045	180.51	227.99	37444.06
Dec, 2045	359.93	457.07	37214.98
Jan, 2046	178.32	230.18	36984.80
Mar, 2046	177.22	231.28	36753.52
Mar, 2046	353.33	463.67	36521.13
May, 2046	175.00	233.50	36287.63
May, 2046	348.88	468.12	36053.01
Jul, 2046	172.75	235.75	35817.26
Jul, 2046	344.37	472.63	35580.38
Aug, 2046	170.49	238.01	35342.37
Oct, 2046	169.35	239.15	35103.22
Oct, 2046	337.55	479.45	34862.92
Dec, 2046	167.05	241.45	34621.48
Dec, 2046	332.94	484.06	34378.87
Jan, 2047	164.73	243.77	34135.10
Mar, 2047	163.56	244.94	33890.17
Mar, 2047	325.95	491.05	33644.06
May, 2047	161.21	247.29	33396.77
May, 2047	321.24	495.76	33148.29
Jul, 2047	158.84	249.66	32898.63
Jul, 2047	316.48	500.52	32647.77
Aug, 2047	156.44	252.06	32395.71
Oct, 2047	155.23	253.27	32142.44
Oct, 2047	309.25	507.75	31887.95
Dec, 2047	152.80	255.70	31632.25
Dec, 2047	304.37	512.63	31375.32
Jan, 2048	150.34	258.16	31117.16
Mar, 2048	149.10	259.40	30857.76
Mar, 2048	296.96	520.04	30597.12
May, 2048	146.61	261.89	30335.23
May, 2048	291.97	525.03	30072.09
Jul, 2048	144.10	264.40	29807.69
Jul, 2048	286.93	530.07	29542.01
Aug, 2048	141.56	266.94	29275.07
Oct, 2048	140.28	268.22	29006.85
Oct, 2048	279.27	537.73	28737.34
Dec, 2048	137.70	270.80	28466.54
Dec, 2048	274.10	542.90	28194.44
Jan, 2049	135.10	273.40	27921.04
Mar, 2049	133.79	274.71	27646.33
Mar, 2049	266.26	550.74	27370.30
May, 2049	131.15	277.35	27092.95
May, 2049	260.97	556.03	26814.27
Jul, 2049	128.49	280.01	26534.25
Jul, 2049	255.63	561.37	26252.90
Aug, 2049	125.80	282.70	25970.19
Oct, 2049	124.44	284.06	25686.13
Oct, 2049	247.52	569.48	25400.71
Dec, 2049	121.71	286.79	25113.92
Dec, 2049	242.05	574.95	24825.76
Jan, 2050	118.96	289.54	24536.22
Mar, 2050	117.57	290.93	24245.29
Mar, 2050	233.75	583.25	23952.96
May, 2050	114.77	293.73	23659.24
May, 2050	228.14	588.86	23364.10
Jul, 2050	111.95	296.55	23067.56
Jul, 2050	222.48	594.52	22769.59
Aug, 2050	109.10	299.40	22470.19
Oct, 2050	107.67	300.83	22169.36
Oct, 2050	213.90	603.10	21867.09
Dec, 2050	104.78	303.72	21563.37
Dec, 2050	208.10	608.90	21258.20
Jan, 2051	101.86	306.64	20951.56
Mar, 2051	100.39	308.11	20643.45
Mar, 2051	199.31	617.69	20333.87
May, 2051	97.43	311.07	20022.80
May, 2051	193.37	623.63	19710.24
Jul, 2051	94.44	314.06	19396.19
Jul, 2051	187.38	629.62	19080.63
Aug, 2051	91.43	317.07	18763.56
Oct, 2051	89.91	318.59	18444.96
Oct, 2051	178.29	638.71	18124.85
Dec, 2051	86.85	321.65	17803.19
Dec, 2051	172.16	644.84	17480.00
Jan, 2052	83.76	324.74	17155.26
Mar, 2052	82.20	326.30	16828.96
Mar, 2052	162.84	654.16	16501.10
May, 2052	79.07	329.43	16171.67
May, 2052	156.56	660.44	15840.66
Jul, 2052	75.90	332.60	15508.06
Jul, 2052	150.21	666.79	15173.87
Aug, 2052	72.71	335.79	14838.08
Oct, 2052	71.10	337.40	14500.68
Oct, 2052	140.58	676.42	14161.66
Dec, 2052	67.86	340.64	13821.02
Dec, 2052	134.09	682.91	13478.74
Jan, 2053	64.59	343.91	13134.83
Mar, 2053	62.94	345.56	12789.27
Mar, 2053	124.22	692.78	12442.05
May, 2053	59.62	348.88	12093.17
May, 2053	117.57	699.43	11742.61
Jul, 2053	56.27	352.23	11390.38
Jul, 2053	110.85	706.15	11036.46
Aug, 2053	52.88	355.62	10680.84
Oct, 2053	51.18	357.32	10323.52
Oct, 2053	100.65	716.35	9964.49
Dec, 2053	47.75	360.75	9603.73
Dec, 2053	93.77	723.23	9241.25
Jan, 2054	44.28	364.22	8877.03
Mar, 2054	42.54	365.96	8511.07
Mar, 2054	83.32	733.68	8143.35
May, 2054	39.02	369.48	7773.87
May, 2054	76.27	740.73	7402.62
Jul, 2054	35.47	373.03	7029.59
Jul, 2054	69.15	747.85	6654.78
Aug, 2054	31.89	376.61	6278.16
Oct, 2054	30.08	378.42	5899.75
Oct, 2054	58.35	758.65	5519.52
Dec, 2054	26.45	382.05	5137.46
Dec, 2054	51.07	765.93	4753.58
Jan, 2055	22.78	385.72	4367.86
Mar, 2055	20.93	387.57	3980.29
Mar, 2055	40.00	777.00	3590.86
May, 2055	17.21	391.29	3199.57
May, 2055	32.54	784.46	2806.40
Jul, 2055	13.45	395.05	2411.34
Jul, 2055	25.00	792.00	2014.40
Aug, 2055	9.65	398.85	1615.55
Oct, 2055	7.74	400.76	1214.79
Oct, 2055	13.56	803.44	812.11
Dec, 2055	3.89	404.61	407.50
Dec, 2055	5.84	811.16	0.96