Mortgage Parameters

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

Mortgage Summary

Property Total:	$40,000
Down Payment	$12,000
Mortgage Amount:	$28,000
Mortgage Payment:	$163.40 / month
Estimated Tax:	+ $22.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $185.62 / month
Total Interest Paid:	$30,823.20 over 30 years
Total Tax Paid:	$8,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	134.17	29.23	27970.77
Mar, 2026	134.03	29.37	27941.39
Mar, 2026	267.92	58.88	27911.88
May, 2026	133.74	29.66	27882.22
May, 2026	267.34	59.46	27852.43
Jul, 2026	133.46	29.94	27822.49
Jul, 2026	266.78	60.02	27792.40
Aug, 2026	133.17	30.23	27762.17
Oct, 2026	133.03	30.37	27731.80
Oct, 2026	265.91	60.89	27701.28
Dec, 2026	132.74	30.66	27670.62
Dec, 2026	265.33	61.47	27639.81
Jan, 2027	132.44	30.96	27608.85
Mar, 2027	132.29	31.11	27577.74
Mar, 2027	264.43	62.37	27546.48
May, 2027	131.99	31.41	27515.08
May, 2027	263.83	62.97	27483.52
Jul, 2027	131.69	31.71	27451.81
Jul, 2027	263.23	63.57	27419.95
Aug, 2027	131.39	32.01	27387.94
Oct, 2027	131.23	32.17	27355.77
Oct, 2027	262.31	64.49	27323.45
Dec, 2027	130.92	32.48	27290.98
Dec, 2027	261.69	65.11	27258.35
Jan, 2028	130.61	32.79	27225.56
Mar, 2028	130.46	32.94	27192.61
Mar, 2028	260.76	66.04	27159.51
May, 2028	130.14	33.26	27126.25
May, 2028	260.12	66.68	27092.83
Jul, 2028	129.82	33.58	27059.25
Jul, 2028	259.48	67.32	27025.51
Aug, 2028	129.50	33.90	26991.61
Oct, 2028	129.33	34.07	26957.54
Oct, 2028	258.50	68.30	26923.31
Dec, 2028	129.01	34.39	26888.92
Dec, 2028	257.85	68.95	26854.36
Jan, 2029	128.68	34.72	26819.64
Mar, 2029	128.51	34.89	26784.75
Mar, 2029	256.85	69.95	26749.70
May, 2029	128.18	35.22	26714.47
May, 2029	256.19	70.61	26679.08
Jul, 2029	127.84	35.56	26643.52
Jul, 2029	255.51	71.29	26607.78
Aug, 2029	127.50	35.90	26571.88
Oct, 2029	127.32	36.08	26535.80
Oct, 2029	254.47	72.33	26499.55
Dec, 2029	126.98	36.42	26463.13
Dec, 2029	253.78	73.02	26426.53
Jan, 2030	126.63	36.77	26389.76
Mar, 2030	126.45	36.95	26352.81
Mar, 2030	252.72	74.08	26315.68
May, 2030	126.10	37.30	26278.38
May, 2030	252.02	74.78	26240.90
Jul, 2030	125.74	37.66	26203.23
Jul, 2030	251.30	75.50	26165.39
Aug, 2030	125.38	38.02	26127.37
Oct, 2030	125.19	38.21	26089.16
Oct, 2030	250.20	76.60	26050.77
Dec, 2030	124.83	38.57	26012.20
Dec, 2030	249.47	77.33	25973.44
Jan, 2031	124.46	38.94	25934.50
Mar, 2031	124.27	39.13	25895.37
Mar, 2031	248.35	78.45	25856.05
May, 2031	123.89	39.51	25816.54
May, 2031	247.59	79.21	25776.85
Jul, 2031	123.51	39.89	25736.96
Jul, 2031	246.83	79.97	25696.88
Aug, 2031	123.13	40.27	25656.61
Oct, 2031	122.94	40.46	25616.15
Oct, 2031	245.68	81.12	25575.50
Dec, 2031	122.55	40.85	25534.64
Dec, 2031	244.90	81.90	25493.60
Jan, 2032	122.16	41.24	25452.35
Mar, 2032	121.96	41.44	25410.91
Mar, 2032	243.72	83.08	25369.27
May, 2032	121.56	41.84	25327.44
May, 2032	242.92	83.88	25285.40
Jul, 2032	121.16	42.24	25243.16
Jul, 2032	242.12	84.68	25200.71
Aug, 2032	120.75	42.65	25158.07
Oct, 2032	120.55	42.85	25115.21
Oct, 2032	240.89	85.91	25072.16
Dec, 2032	120.14	43.26	25028.90
Dec, 2032	240.07	86.73	24985.43
Jan, 2033	119.72	43.68	24941.75
Mar, 2033	119.51	43.89	24897.86
Mar, 2033	238.81	87.99	24853.76
May, 2033	119.09	44.31	24809.45
May, 2033	237.97	88.83	24764.93
Jul, 2033	118.67	44.73	24720.20
Jul, 2033	237.12	89.68	24675.25
Aug, 2033	118.24	45.16	24630.08
Oct, 2033	118.02	45.38	24584.70
Oct, 2033	235.82	90.98	24539.10
Dec, 2033	117.58	45.82	24493.29
Dec, 2033	234.94	91.86	24447.25
Jan, 2034	117.14	46.26	24400.99
Mar, 2034	116.92	46.48	24354.52
Mar, 2034	233.62	93.18	24307.82
May, 2034	116.47	46.93	24260.89
May, 2034	232.72	94.08	24213.74
Jul, 2034	116.02	47.38	24166.36
Jul, 2034	231.82	94.98	24118.76
Aug, 2034	115.57	47.83	24070.93
Oct, 2034	115.34	48.06	24022.87
Oct, 2034	230.45	96.35	23974.58
Dec, 2034	114.88	48.52	23926.06
Dec, 2034	229.53	97.27	23877.30
Jan, 2035	114.41	48.99	23828.32
Mar, 2035	114.18	49.22	23779.09
Mar, 2035	228.12	98.68	23729.63
May, 2035	113.70	49.70	23679.94
May, 2035	227.17	99.63	23630.01
Jul, 2035	113.23	50.17	23579.83
Jul, 2035	226.22	100.58	23529.42
Aug, 2035	112.75	50.65	23478.76
Oct, 2035	112.50	50.90	23427.87
Oct, 2035	224.76	102.04	23376.73
Dec, 2035	112.01	51.39	23325.34
Dec, 2035	223.78	103.02	23273.71
Jan, 2036	111.52	51.88	23221.83
Mar, 2036	111.27	52.13	23169.70
Mar, 2036	222.29	104.51	23117.32
May, 2036	110.77	52.63	23064.69
May, 2036	221.29	105.51	23011.81
Jul, 2036	110.26	53.14	22958.67
Jul, 2036	220.27	106.53	22905.28
Aug, 2036	109.75	53.65	22851.64
Oct, 2036	109.50	53.90	22797.73
Oct, 2036	218.74	108.06	22743.57
Dec, 2036	108.98	54.42	22689.15
Dec, 2036	217.70	109.10	22634.47
Jan, 2037	108.46	54.94	22579.53
Mar, 2037	108.19	55.21	22524.32
Mar, 2037	216.12	110.68	22468.85
May, 2037	107.66	55.74	22413.12
May, 2037	215.06	111.74	22357.11
Jul, 2037	107.13	56.27	22300.84
Jul, 2037	213.99	112.81	22244.30
Aug, 2037	106.59	56.81	22187.48
Oct, 2037	106.32	57.08	22130.40
Oct, 2037	212.36	114.44	22073.04
Dec, 2037	105.77	57.63	22015.41
Dec, 2037	211.26	115.54	21957.50
Jan, 2038	105.21	58.19	21899.31
Mar, 2038	104.93	58.47	21840.85
Mar, 2038	209.58	117.22	21782.10
May, 2038	104.37	59.03	21723.07
May, 2038	208.46	118.34	21663.76
Jul, 2038	103.81	59.59	21604.17
Jul, 2038	207.33	119.47	21544.29
Aug, 2038	103.23	60.17	21484.12
Oct, 2038	102.94	60.46	21423.67
Oct, 2038	205.60	121.20	21362.92
Dec, 2038	102.36	61.04	21301.88
Dec, 2038	204.43	122.37	21240.56
Jan, 2039	101.78	61.62	21178.93
Mar, 2039	101.48	61.92	21117.02
Mar, 2039	202.67	124.13	21054.80
May, 2039	100.89	62.51	20992.29
May, 2039	201.48	125.32	20929.48
Jul, 2039	100.29	63.11	20866.36
Jul, 2039	200.27	126.53	20802.95
Aug, 2039	99.68	63.72	20739.23
Oct, 2039	99.38	64.02	20675.21
Oct, 2039	198.45	128.35	20610.87
Dec, 2039	98.76	64.64	20546.23
Dec, 2039	197.21	129.59	20481.28
Jan, 2040	98.14	65.26	20416.02
Mar, 2040	97.83	65.57	20350.45
Mar, 2040	195.34	131.46	20284.56
May, 2040	97.20	66.20	20218.36
May, 2040	194.08	132.72	20151.84
Jul, 2040	96.56	66.84	20085.00
Jul, 2040	192.80	134.00	20017.84
Aug, 2040	95.92	67.48	19950.36
Oct, 2040	95.60	67.80	19882.56
Oct, 2040	190.87	135.93	19814.43
Dec, 2040	94.94	68.46	19745.97
Dec, 2040	189.56	137.24	19677.19
Jan, 2041	94.29	69.11	19608.07
Mar, 2041	93.96	69.44	19538.63
Mar, 2041	187.58	139.22	19468.85
May, 2041	93.29	70.11	19398.74
May, 2041	186.24	140.56	19328.29
Jul, 2041	92.61	70.79	19257.51
Jul, 2041	184.89	141.91	19186.38
Aug, 2041	91.93	71.47	19114.92
Oct, 2041	91.59	71.81	19043.11
Oct, 2041	182.84	143.96	18970.96
Dec, 2041	90.90	72.50	18898.46
Dec, 2041	181.46	145.34	18825.62
Jan, 2042	90.21	73.19	18752.42
Mar, 2042	89.86	73.54	18678.88
Mar, 2042	179.36	147.44	18604.98
May, 2042	89.15	74.25	18530.73
May, 2042	177.94	148.86	18456.12
Jul, 2042	88.44	74.96	18381.16
Jul, 2042	176.52	150.28	18305.83
Aug, 2042	87.72	75.68	18230.15
Oct, 2042	87.35	76.05	18154.10
Oct, 2042	174.34	152.46	18077.69
Dec, 2042	86.62	76.78	18000.91
Dec, 2042	172.87	153.93	17923.77
Jan, 2043	85.88	77.52	17846.25
Mar, 2043	85.51	77.89	17768.36
Mar, 2043	170.65	156.15	17690.10
May, 2043	84.77	78.63	17611.47
May, 2043	169.16	157.64	17532.46
Jul, 2043	84.01	79.39	17453.07
Jul, 2043	167.64	159.16	17373.30
Aug, 2043	83.25	80.15	17293.14
Oct, 2043	82.86	80.54	17212.61
Oct, 2043	165.34	161.46	17131.68
Dec, 2043	82.09	81.31	17050.37
Dec, 2043	163.79	163.01	16968.67
Jan, 2044	81.31	82.09	16886.58
Mar, 2044	80.91	82.49	16804.10
Mar, 2044	161.43	165.37	16721.22
May, 2044	80.12	83.28	16637.94
May, 2044	159.84	166.96	16554.26
Jul, 2044	79.32	84.08	16470.18
Jul, 2044	158.24	168.56	16385.70
Aug, 2044	78.51	84.89	16300.82
Oct, 2044	78.11	85.29	16215.53
Oct, 2044	155.81	170.99	16129.83
Dec, 2044	77.29	86.11	16043.72
Dec, 2044	154.17	172.63	15957.19
Jan, 2045	76.46	86.94	15870.25
Mar, 2045	76.04	87.36	15782.90
Mar, 2045	151.67	175.13	15695.12
May, 2045	75.21	88.19	15606.93
May, 2045	149.99	176.81	15518.31
Jul, 2045	74.36	89.04	15429.27
Jul, 2045	148.29	178.51	15339.80
Aug, 2045	73.50	89.90	15249.91
Oct, 2045	73.07	90.33	15159.58
Oct, 2045	145.71	181.09	15068.82
Dec, 2045	72.20	91.20	14977.62
Dec, 2045	143.97	182.83	14885.99
Jan, 2046	71.33	92.07	14793.92
Mar, 2046	70.89	92.51	14701.41
Mar, 2046	141.33	185.47	14608.45
May, 2046	70.00	93.40	14515.05
May, 2046	139.55	187.25	14421.20
Jul, 2046	69.10	94.30	14326.90
Jul, 2046	137.75	189.05	14232.15
Aug, 2046	68.20	95.20	14136.95
Oct, 2046	67.74	95.66	14041.29
Oct, 2046	135.02	191.78	13945.17
Dec, 2046	66.82	96.58	13848.59
Dec, 2046	133.18	193.62	13751.55
Jan, 2047	65.89	97.51	13654.04
Mar, 2047	65.43	97.97	13556.07
Mar, 2047	130.39	196.41	13457.62
May, 2047	64.48	98.92	13358.71
May, 2047	128.49	198.31	13259.32
Jul, 2047	63.53	99.87	13159.45
Jul, 2047	126.59	200.21	13059.11
Aug, 2047	62.57	100.83	12958.28
Oct, 2047	62.09	101.31	12856.97
Oct, 2047	123.70	203.10	12755.18
Dec, 2047	61.12	102.28	12652.90
Dec, 2047	121.75	205.05	12550.13
Jan, 2048	60.14	103.26	12446.86
Mar, 2048	59.64	103.76	12343.11
Mar, 2048	118.78	208.02	12238.85
May, 2048	58.64	104.76	12134.09
May, 2048	116.78	210.02	12028.84
Jul, 2048	57.64	105.76	11923.07
Jul, 2048	114.77	212.03	11816.81
Aug, 2048	56.62	106.78	11710.03
Oct, 2048	56.11	107.29	11602.74
Oct, 2048	111.71	215.09	11494.94
Dec, 2048	55.08	108.32	11386.61
Dec, 2048	109.64	217.16	11277.78
Jan, 2049	54.04	109.36	11168.42
Mar, 2049	53.52	109.88	11058.53
Mar, 2049	106.51	220.29	10948.12
May, 2049	52.46	110.94	10837.18
May, 2049	104.39	222.41	10725.71
Jul, 2049	51.39	112.01	10613.70
Jul, 2049	102.25	224.55	10501.16
Aug, 2049	50.32	113.08	10388.08
Oct, 2049	49.78	113.62	10274.45
Oct, 2049	99.01	227.79	10160.28
Dec, 2049	48.68	114.72	10045.57
Dec, 2049	96.82	229.98	9930.30
Jan, 2050	47.58	115.82	9814.49
Mar, 2050	47.03	116.37	9698.11
Mar, 2050	93.50	233.30	9581.18
May, 2050	45.91	117.49	9463.69
May, 2050	91.26	235.54	9345.64
Jul, 2050	44.78	118.62	9227.02
Jul, 2050	88.99	237.81	9107.84
Aug, 2050	43.64	119.76	8988.08
Oct, 2050	43.07	120.33	8867.75
Oct, 2050	85.56	241.24	8746.84
Dec, 2050	41.91	121.49	8625.35
Dec, 2050	83.24	243.56	8503.28
Jan, 2051	40.74	122.66	8380.62
Mar, 2051	40.16	123.24	8257.38
Mar, 2051	79.73	247.07	8133.55
May, 2051	38.97	124.43	8009.12
May, 2051	77.35	249.45	7884.10
Jul, 2051	37.78	125.62	7758.47
Jul, 2051	74.96	251.84	7632.25
Aug, 2051	36.57	126.83	7505.42
Oct, 2051	35.96	127.44	7377.99
Oct, 2051	71.31	255.49	7249.94
Dec, 2051	34.74	128.66	7121.28
Dec, 2051	68.86	257.94	6992.00
Jan, 2052	33.50	129.90	6862.10
Mar, 2052	32.88	130.52	6731.58
Mar, 2052	65.14	261.66	6600.44
May, 2052	31.63	131.77	6468.67
May, 2052	62.63	264.17	6336.26
Jul, 2052	30.36	133.04	6203.22
Jul, 2052	60.08	266.72	6069.55
Aug, 2052	29.08	134.32	5935.23
Oct, 2052	28.44	134.96	5800.27
Oct, 2052	56.23	270.57	5664.66
Dec, 2052	27.14	136.26	5528.41
Dec, 2052	53.63	273.17	5391.50
Jan, 2053	25.83	137.57	5253.93
Mar, 2053	25.18	138.22	5115.71
Mar, 2053	49.69	277.11	4976.82
May, 2053	23.85	139.55	4837.27
May, 2053	47.03	279.77	4697.05
Jul, 2053	22.51	140.89	4556.15
Jul, 2053	44.34	282.46	4414.58
Aug, 2053	21.15	142.25	4272.34
Oct, 2053	20.47	142.93	4129.41
Oct, 2053	40.26	286.54	3985.80
Dec, 2053	19.10	144.30	3841.49
Dec, 2053	37.51	289.29	3696.50
Jan, 2054	17.71	145.69	3550.81
Mar, 2054	17.01	146.39	3404.43
Mar, 2054	33.32	293.48	3257.34
May, 2054	15.61	147.79	3109.55
May, 2054	30.51	296.29	2961.05
Jul, 2054	14.19	149.21	2811.84
Jul, 2054	27.66	299.14	2661.91
Aug, 2054	12.75	150.65	2511.27
Oct, 2054	12.03	151.37	2359.90
Oct, 2054	23.34	303.46	2207.81
Dec, 2054	10.58	152.82	2054.99
Dec, 2054	20.43	306.37	1901.43
Jan, 2055	9.11	154.29	1747.14
Mar, 2055	8.37	155.03	1592.12
Mar, 2055	16.00	310.80	1436.34
May, 2055	6.88	156.52	1279.83
May, 2055	13.01	313.79	1122.56
Jul, 2055	5.38	158.02	964.54
Jul, 2055	10.00	316.80	805.76
Aug, 2055	3.86	159.54	646.22
Oct, 2055	3.10	160.30	485.92
Oct, 2055	5.43	321.37	324.85
Dec, 2055	1.56	161.84	163.00
Dec, 2055	2.34	324.46	0.38