Mortgage Parameters

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

Mortgage Summary

Property Total:	$29,500
Down Payment	$8,850
Mortgage Amount:	$20,650
Mortgage Payment:	$120.51 / month
Estimated Tax:	+ $16.39 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $136.90 / month
Total Interest Paid:	$22,734.00 over 30 years
Total Tax Paid:	$5,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	98.95	21.56	20628.44
Mar, 2026	98.84	21.67	20606.77
Mar, 2026	197.58	43.44	20585.00
May, 2026	98.64	21.87	20563.13
May, 2026	197.17	43.85	20541.15
Jul, 2026	98.43	22.08	20519.07
Jul, 2026	196.75	44.27	20496.88
Aug, 2026	98.21	22.30	20474.58
Oct, 2026	98.11	22.40	20452.18
Oct, 2026	196.11	44.91	20429.67
Dec, 2026	97.89	22.62	20407.05
Dec, 2026	195.67	45.35	20384.33
Jan, 2027	97.67	22.84	20361.49
Mar, 2027	97.57	22.94	20338.55
Mar, 2027	195.03	45.99	20315.49
May, 2027	97.35	23.16	20292.33
May, 2027	194.58	46.44	20269.05
Jul, 2027	97.12	23.39	20245.66
Jul, 2027	194.13	46.89	20222.16
Aug, 2027	96.90	23.61	20198.55
Oct, 2027	96.78	23.73	20174.83
Oct, 2027	193.45	47.57	20150.99
Dec, 2027	96.56	23.95	20127.03
Dec, 2027	193.00	48.02	20102.97
Jan, 2028	96.33	24.18	20078.78
Mar, 2028	96.21	24.30	20054.48
Mar, 2028	192.30	48.72	20030.07
May, 2028	95.98	24.53	20005.54
May, 2028	191.84	49.18	19980.89
Jul, 2028	95.74	24.77	19956.12
Jul, 2028	191.36	49.66	19931.23
Aug, 2028	95.50	25.01	19906.22
Oct, 2028	95.38	25.13	19881.10
Oct, 2028	190.64	50.38	19855.85
Dec, 2028	95.14	25.37	19830.48
Dec, 2028	190.16	50.86	19805.00
Jan, 2029	94.90	25.61	19779.38
Mar, 2029	94.78	25.73	19753.65
Mar, 2029	189.43	51.59	19727.79
May, 2029	94.53	25.98	19701.81
May, 2029	188.93	52.09	19675.71
Jul, 2029	94.28	26.23	19649.48
Jul, 2029	188.43	52.59	19623.12
Aug, 2029	94.03	26.48	19596.64
Oct, 2029	93.90	26.61	19570.03
Oct, 2029	187.67	53.35	19543.29
Dec, 2029	93.64	26.87	19516.43
Dec, 2029	187.16	53.86	19489.43
Jan, 2030	93.39	27.12	19462.31
Mar, 2030	93.26	27.25	19435.06
Mar, 2030	186.39	54.63	19407.67
May, 2030	93.00	27.51	19380.16
May, 2030	185.86	55.16	19352.51
Jul, 2030	92.73	27.78	19324.73
Jul, 2030	185.33	55.69	19296.82
Aug, 2030	92.46	28.05	19268.77
Oct, 2030	92.33	28.18	19240.59
Oct, 2030	184.52	56.50	19212.28
Dec, 2030	92.06	28.45	19183.83
Dec, 2030	183.98	57.04	19155.24
Jan, 2031	91.79	28.72	19126.51
Mar, 2031	91.65	28.86	19097.65
Mar, 2031	183.16	57.86	19068.65
May, 2031	91.37	29.14	19039.51
May, 2031	182.60	58.42	19010.23
Jul, 2031	91.09	29.42	18980.81
Jul, 2031	182.04	58.98	18951.25
Aug, 2031	90.81	29.70	18921.55
Oct, 2031	90.67	29.84	18891.71
Oct, 2031	181.19	59.83	18861.72
Dec, 2031	90.38	30.13	18831.59
Dec, 2031	180.61	60.41	18801.31
Jan, 2032	90.09	30.42	18770.89
Mar, 2032	89.94	30.57	18740.33
Mar, 2032	179.74	61.28	18709.62
May, 2032	89.65	30.86	18678.76
May, 2032	179.15	61.87	18647.75
Jul, 2032	89.35	31.16	18616.59
Jul, 2032	178.55	62.47	18585.29
Aug, 2032	89.05	31.46	18553.83
Oct, 2032	88.90	31.61	18522.22
Oct, 2032	177.65	63.37	18490.47
Dec, 2032	88.60	31.91	18458.56
Dec, 2032	177.05	63.97	18426.49
Jan, 2033	88.29	32.22	18394.28
Mar, 2033	88.14	32.37	18361.91
Mar, 2033	176.12	64.90	18329.38
May, 2033	87.83	32.68	18296.70
May, 2033	175.50	65.52	18263.86
Jul, 2033	87.51	33.00	18230.87
Jul, 2033	174.87	66.15	18197.71
Aug, 2033	87.20	33.31	18164.40
Oct, 2033	87.04	33.47	18130.93
Oct, 2033	173.92	67.10	18097.29
Dec, 2033	86.72	33.79	18063.50
Dec, 2033	173.27	67.75	18029.54
Jan, 2034	86.39	34.12	17995.43
Mar, 2034	86.23	34.28	17961.14
Mar, 2034	172.29	68.73	17926.70
May, 2034	85.90	34.61	17892.09
May, 2034	171.63	69.39	17857.31
Jul, 2034	85.57	34.94	17822.37
Jul, 2034	170.97	70.05	17787.25
Aug, 2034	85.23	35.28	17751.98
Oct, 2034	85.06	35.45	17716.53
Oct, 2034	169.95	71.07	17680.91
Dec, 2034	84.72	35.79	17645.12
Dec, 2034	169.27	71.75	17609.16
Jan, 2035	84.38	36.13	17573.03
Mar, 2035	84.20	36.31	17536.72
Mar, 2035	168.23	72.79	17500.24
May, 2035	83.86	36.65	17463.59
May, 2035	167.54	73.48	17426.76
Jul, 2035	83.50	37.01	17389.75
Jul, 2035	166.83	74.19	17352.56
Aug, 2035	83.15	37.36	17315.20
Oct, 2035	82.97	37.54	17277.66
Oct, 2035	165.76	75.26	17239.94
Dec, 2035	82.61	37.90	17202.04
Dec, 2035	165.04	75.98	17163.95
Jan, 2036	82.24	38.27	17125.69
Mar, 2036	82.06	38.45	17087.24
Mar, 2036	163.94	77.08	17048.61
May, 2036	81.69	38.82	17009.79
May, 2036	163.20	77.82	16970.78
Jul, 2036	81.32	39.19	16931.59
Jul, 2036	162.45	78.57	16892.21
Aug, 2036	80.94	39.57	16852.64
Oct, 2036	80.75	39.76	16812.88
Oct, 2036	161.31	79.71	16772.94
Dec, 2036	80.37	40.14	16732.80
Dec, 2036	160.55	80.47	16692.46
Jan, 2037	79.98	40.53	16651.94
Mar, 2037	79.79	40.72	16611.22
Mar, 2037	159.39	81.63	16570.31
May, 2037	79.40	41.11	16529.19
May, 2037	158.60	82.42	16487.89
Jul, 2037	79.00	41.51	16446.38
Jul, 2037	157.81	83.21	16404.68
Aug, 2037	78.61	41.90	16362.77
Oct, 2037	78.40	42.11	16320.67
Oct, 2037	156.60	84.42	16278.36
Dec, 2037	78.00	42.51	16235.85
Dec, 2037	155.80	85.22	16193.14
Jan, 2038	77.59	42.92	16150.22
Mar, 2038	77.39	43.12	16107.10
Mar, 2038	154.57	86.45	16063.77
May, 2038	76.97	43.54	16020.23
May, 2038	153.73	87.29	15976.48
Jul, 2038	76.55	43.96	15932.53
Jul, 2038	152.89	88.13	15888.36
Aug, 2038	76.13	44.38	15843.98
Oct, 2038	75.92	44.59	15799.39
Oct, 2038	151.63	89.39	15754.59
Dec, 2038	75.49	45.02	15709.57
Dec, 2038	150.77	90.25	15664.33
Jan, 2039	75.06	45.45	15618.88
Mar, 2039	74.84	45.67	15573.21
Mar, 2039	149.46	91.56	15527.32
May, 2039	74.40	46.11	15481.21
May, 2039	148.58	92.44	15434.88
Jul, 2039	73.96	46.55	15388.33
Jul, 2039	147.70	93.32	15341.56
Aug, 2039	73.51	47.00	15294.56
Oct, 2039	73.29	47.22	15247.34
Oct, 2039	146.35	94.67	15199.89
Dec, 2039	72.83	47.68	15152.21
Dec, 2039	145.43	95.59	15104.30
Jan, 2040	72.37	48.14	15056.17
Mar, 2040	72.14	48.37	15007.80
Mar, 2040	144.05	96.97	14959.21
May, 2040	71.68	48.83	14910.38
May, 2040	143.13	97.89	14861.31
Jul, 2040	71.21	49.30	14812.01
Jul, 2040	142.18	98.84	14762.48
Aug, 2040	70.74	49.77	14712.70
Oct, 2040	70.50	50.01	14662.69
Oct, 2040	140.76	100.26	14612.44
Dec, 2040	70.02	50.49	14561.95
Dec, 2040	139.80	101.22	14511.21
Jan, 2041	69.53	50.98	14460.24
Mar, 2041	69.29	51.22	14409.02
Mar, 2041	138.33	102.69	14357.55
May, 2041	68.80	51.71	14305.83
May, 2041	137.35	103.67	14253.87
Jul, 2041	68.30	52.21	14201.66
Jul, 2041	136.35	104.67	14149.20
Aug, 2041	67.80	52.71	14096.49
Oct, 2041	67.55	52.96	14043.53
Oct, 2041	134.84	106.18	13990.31
Dec, 2041	67.04	53.47	13936.84
Dec, 2041	133.82	107.20	13883.11
Jan, 2042	66.52	53.99	13829.12
Mar, 2042	66.26	54.25	13774.87
Mar, 2042	132.26	108.76	13720.37
May, 2042	65.74	54.77	13665.60
May, 2042	131.22	109.80	13610.57
Jul, 2042	65.22	55.29	13555.28
Jul, 2042	130.17	110.85	13499.72
Aug, 2042	64.69	55.82	13443.90
Oct, 2042	64.42	56.09	13387.81
Oct, 2042	128.57	112.45	13331.45
Dec, 2042	63.88	56.63	13274.82
Dec, 2042	127.49	113.53	13217.92
Jan, 2043	63.34	57.17	13160.74
Mar, 2043	63.06	57.45	13103.29
Mar, 2043	125.85	115.17	13045.57
May, 2043	62.51	58.00	12987.57
May, 2043	124.74	116.28	12929.29
Jul, 2043	61.95	58.56	12870.74
Jul, 2043	123.62	117.40	12811.90
Aug, 2043	61.39	59.12	12752.78
Oct, 2043	61.11	59.40	12693.38
Oct, 2043	121.93	119.09	12633.69
Dec, 2043	60.54	59.97	12573.71
Dec, 2043	120.79	120.23	12513.45
Jan, 2044	59.96	60.55	12452.90
Mar, 2044	59.67	60.84	12392.06
Mar, 2044	119.05	121.97	12330.93
May, 2044	59.09	61.42	12269.51
May, 2044	117.88	123.14	12207.79
Jul, 2044	58.50	62.01	12145.78
Jul, 2044	116.70	124.32	12083.46
Aug, 2044	57.90	62.61	12020.85
Oct, 2044	57.60	62.91	11957.94
Oct, 2044	114.90	126.12	11894.73
Dec, 2044	57.00	63.51	11831.22
Dec, 2044	113.69	127.33	11767.40
Jan, 2045	56.39	64.12	11703.27
Mar, 2045	56.08	64.43	11638.84
Mar, 2045	111.85	129.17	11574.10
May, 2045	55.46	65.05	11509.05
May, 2045	110.61	130.41	11443.69
Jul, 2045	54.83	65.68	11378.01
Jul, 2045	109.35	131.67	11312.02
Aug, 2045	54.20	66.31	11245.72
Oct, 2045	53.89	66.62	11179.09
Oct, 2045	107.46	133.56	11112.15
Dec, 2045	53.25	67.26	11044.88
Dec, 2045	106.17	134.85	10977.30
Jan, 2046	52.60	67.91	10909.39
Mar, 2046	52.27	68.24	10841.15
Mar, 2046	104.22	136.80	10772.59
May, 2046	51.62	68.89	10703.70
May, 2046	102.91	138.11	10634.48
Jul, 2046	50.96	69.55	10564.92
Jul, 2046	101.58	139.44	10495.04
Aug, 2046	50.29	70.22	10424.81
Oct, 2046	49.95	70.56	10354.26
Oct, 2046	99.56	141.46	10283.36
Dec, 2046	49.27	71.24	10212.13
Dec, 2046	98.20	142.82	10140.55
Jan, 2047	48.59	71.92	10068.63
Mar, 2047	48.25	72.26	9996.36
Mar, 2047	96.15	144.87	9923.75
May, 2047	47.55	72.96	9850.79
May, 2047	94.75	146.27	9777.49
Jul, 2047	46.85	73.66	9703.83
Jul, 2047	93.35	147.67	9629.81
Aug, 2047	46.14	74.37	9555.45
Oct, 2047	45.79	74.72	9480.72
Oct, 2047	91.22	149.80	9405.64
Dec, 2047	45.07	75.44	9330.20
Dec, 2047	89.78	151.24	9254.40
Jan, 2048	44.34	76.17	9178.23
Mar, 2048	43.98	76.53	9101.70
Mar, 2048	87.59	153.43	9024.80
May, 2048	43.24	77.27	8947.54
May, 2048	86.11	154.91	8869.90
Jul, 2048	42.50	78.01	8791.89
Jul, 2048	84.63	156.39	8713.51
Aug, 2048	41.75	78.76	8634.75
Oct, 2048	41.37	79.14	8555.62
Oct, 2048	82.37	158.65	8476.10
Dec, 2048	40.61	79.90	8396.21
Dec, 2048	80.84	160.18	8315.93
Jan, 2049	39.85	80.66	8235.27
Mar, 2049	39.46	81.05	8154.22
Mar, 2049	78.53	162.49	8072.78
May, 2049	38.68	81.83	7990.95
May, 2049	76.97	164.05	7908.73
Jul, 2049	37.90	82.61	7826.12
Jul, 2049	75.40	165.62	7743.11
Aug, 2049	37.10	83.41	7659.70
Oct, 2049	36.70	83.81	7575.89
Oct, 2049	73.00	168.02	7491.68
Dec, 2049	35.90	84.61	7407.07
Dec, 2049	71.39	169.63	7322.05
Jan, 2050	35.08	85.43	7236.63
Mar, 2050	34.68	85.83	7150.79
Mar, 2050	68.94	172.08	7064.55
May, 2050	33.85	86.66	6977.89
May, 2050	67.29	173.73	6890.82
Jul, 2050	33.02	87.49	6803.32
Jul, 2050	65.62	175.40	6715.41
Aug, 2050	32.18	88.33	6627.08
Oct, 2050	31.75	88.76	6538.33
Oct, 2050	63.08	177.94	6449.15
Dec, 2050	30.90	89.61	6359.54
Dec, 2050	61.37	179.65	6269.50
Jan, 2051	30.04	90.47	6179.03
Mar, 2051	29.61	90.90	6088.13
Mar, 2051	58.78	182.24	5996.79
May, 2051	28.73	91.78	5905.02
May, 2051	57.02	184.00	5812.80
Jul, 2051	27.85	92.66	5720.14
Jul, 2051	55.26	185.76	5627.04
Aug, 2051	26.96	93.55	5533.50
Oct, 2051	26.51	94.00	5439.50
Oct, 2051	52.57	188.45	5345.06
Dec, 2051	25.61	94.90	5250.16
Dec, 2051	50.77	190.25	5154.80
Jan, 2052	24.70	95.81	5058.99
Mar, 2052	24.24	96.27	4962.72
Mar, 2052	48.02	193.00	4865.99
May, 2052	23.32	97.19	4768.80
May, 2052	46.17	194.85	4671.14
Jul, 2052	22.38	98.13	4573.01
Jul, 2052	44.29	196.73	4474.42
Aug, 2052	21.44	99.07	4375.35
Oct, 2052	20.97	99.54	4275.80
Oct, 2052	41.46	199.56	4175.78
Dec, 2052	20.01	100.50	4075.28
Dec, 2052	39.54	201.48	3974.30
Jan, 2053	19.04	101.47	3872.83
Mar, 2053	18.56	101.95	3770.88
Mar, 2053	36.63	204.39	3668.44
May, 2053	17.58	102.93	3565.50
May, 2053	34.66	206.36	3462.08
Jul, 2053	16.59	103.92	3358.16
Jul, 2053	32.68	208.34	3253.74
Aug, 2053	15.59	104.92	3148.82
Oct, 2053	15.09	105.42	3043.40
Oct, 2053	29.67	211.35	2937.47
Dec, 2053	14.08	106.43	2831.04
Dec, 2053	27.65	213.37	2724.09
Jan, 2054	13.05	107.46	2616.63
Mar, 2054	12.54	107.97	2508.66
Mar, 2054	24.56	216.46	2400.17
May, 2054	11.50	109.01	2291.16
May, 2054	22.48	218.54	2181.63
Jul, 2054	10.45	110.06	2071.58
Jul, 2054	20.38	220.64	1960.99
Aug, 2054	9.40	111.11	1849.88
Oct, 2054	8.86	111.65	1738.23
Oct, 2054	17.19	223.83	1626.05
Dec, 2054	7.79	112.72	1513.33
Dec, 2054	15.04	225.98	1400.07
Jan, 2055	6.71	113.80	1286.27
Mar, 2055	6.16	114.35	1171.93
Mar, 2055	11.78	229.24	1057.03
May, 2055	5.06	115.45	941.59
May, 2055	9.57	231.45	825.59
Jul, 2055	3.96	116.55	709.03
Jul, 2055	7.36	233.66	591.92
Aug, 2055	2.84	117.67	474.25
Oct, 2055	2.27	118.24	356.01
Oct, 2055	3.98	237.04	237.21
Dec, 2055	1.14	119.37	117.83
Dec, 2055	1.70	239.32	0