Mortgage Parameters

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

Mortgage Summary

Property Total:	$74,000
Down Payment	$22,200
Mortgage Amount:	$51,800
Mortgage Payment:	$302.29 / month
Estimated Tax:	+ $41.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $343.40 / month
Total Interest Paid:	$57,024.00 over 30 years
Total Tax Paid:	$14,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	248.21	54.08	51745.92
Jan, 2026	247.95	54.34	51691.58
Feb, 2026	247.69	54.60	51636.98
Mar, 2026	247.43	54.86	51582.11
Apr, 2026	247.16	55.13	51526.99
May, 2026	246.90	55.39	51471.60
Jun, 2026	246.63	55.66	51415.94
Jul, 2026	246.37	55.92	51360.02
Aug, 2026	246.10	56.19	51303.83
Sep, 2026	245.83	56.46	51247.37
Oct, 2026	245.56	56.73	51190.64
Nov, 2026	245.29	57.00	51133.64
Dec, 2026	245.02	57.27	51076.37
Jan, 2027	244.74	57.55	51018.82
Feb, 2027	244.47	57.82	50960.99
Mar, 2027	244.19	58.10	50902.89
Apr, 2027	243.91	58.38	50844.51
May, 2027	243.63	58.66	50785.85
Jun, 2027	243.35	58.94	50726.91
Jul, 2027	243.07	59.22	50667.68
Aug, 2027	242.78	59.51	50608.18
Sep, 2027	242.50	59.79	50548.39
Oct, 2027	242.21	60.08	50488.31
Nov, 2027	241.92	60.37	50427.94
Dec, 2027	241.63	60.66	50367.28
Jan, 2028	241.34	60.95	50306.34
Feb, 2028	241.05	61.24	50245.10
Mar, 2028	240.76	61.53	50183.57
Apr, 2028	240.46	61.83	50121.74
May, 2028	240.17	62.12	50059.61
Jun, 2028	239.87	62.42	49997.19
Jul, 2028	239.57	62.72	49934.47
Aug, 2028	239.27	63.02	49871.45
Sep, 2028	238.97	63.32	49808.13
Oct, 2028	238.66	63.63	49744.50
Nov, 2028	238.36	63.93	49680.57
Dec, 2028	238.05	64.24	49616.34
Jan, 2029	237.74	64.55	49551.79
Feb, 2029	237.44	64.85	49486.94
Mar, 2029	237.12	65.17	49421.77
Apr, 2029	236.81	65.48	49356.29
May, 2029	236.50	65.79	49290.50
Jun, 2029	236.18	66.11	49224.40
Jul, 2029	235.87	66.42	49157.97
Aug, 2029	235.55	66.74	49091.23
Sep, 2029	235.23	67.06	49024.17
Oct, 2029	234.91	67.38	48956.79
Nov, 2029	234.58	67.71	48889.08
Dec, 2029	234.26	68.03	48821.05
Jan, 2030	233.93	68.36	48752.70
Feb, 2030	233.61	68.68	48684.01
Mar, 2030	233.28	69.01	48615.00
Apr, 2030	232.95	69.34	48545.66
May, 2030	232.61	69.68	48475.98
Jun, 2030	232.28	70.01	48405.97
Jul, 2030	231.95	70.34	48335.63
Aug, 2030	231.61	70.68	48264.95
Sep, 2030	231.27	71.02	48193.93
Oct, 2030	230.93	71.36	48122.57
Nov, 2030	230.59	71.70	48050.86
Dec, 2030	230.24	72.05	47978.82
Jan, 2031	229.90	72.39	47906.43
Feb, 2031	229.55	72.74	47833.69
Mar, 2031	229.20	73.09	47760.60
Apr, 2031	228.85	73.44	47687.16
May, 2031	228.50	73.79	47613.37
Jun, 2031	228.15	74.14	47539.23
Jul, 2031	227.79	74.50	47464.73
Aug, 2031	227.44	74.85	47389.88
Sep, 2031	227.08	75.21	47314.67
Oct, 2031	226.72	75.57	47239.09
Nov, 2031	226.35	75.94	47163.16
Dec, 2031	225.99	76.30	47086.86
Jan, 2032	225.62	76.67	47010.19
Feb, 2032	225.26	77.03	46933.16
Mar, 2032	224.89	77.40	46855.76
Apr, 2032	224.52	77.77	46777.98
May, 2032	224.14	78.15	46699.84
Jun, 2032	223.77	78.52	46621.32
Jul, 2032	223.39	78.90	46542.42
Aug, 2032	223.02	79.27	46463.15
Sep, 2032	222.64	79.65	46383.49
Oct, 2032	222.25	80.04	46303.46
Nov, 2032	221.87	80.42	46223.04
Dec, 2032	221.49	80.80	46142.23
Jan, 2033	221.10	81.19	46061.04
Feb, 2033	220.71	81.58	45979.46
Mar, 2033	220.32	81.97	45897.49
Apr, 2033	219.93	82.36	45815.12
May, 2033	219.53	82.76	45732.37
Jun, 2033	219.13	83.16	45649.21
Jul, 2033	218.74	83.55	45565.66
Aug, 2033	218.34	83.95	45481.70
Sep, 2033	217.93	84.36	45397.34
Oct, 2033	217.53	84.76	45312.58
Nov, 2033	217.12	85.17	45227.42
Dec, 2033	216.71	85.58	45141.84
Jan, 2034	216.30	85.99	45055.86
Feb, 2034	215.89	86.40	44969.46
Mar, 2034	215.48	86.81	44882.65
Apr, 2034	215.06	87.23	44795.42
May, 2034	214.64	87.65	44707.77
Jun, 2034	214.22	88.07	44619.71
Jul, 2034	213.80	88.49	44531.22
Aug, 2034	213.38	88.91	44442.31
Sep, 2034	212.95	89.34	44352.97
Oct, 2034	212.52	89.77	44263.21
Nov, 2034	212.09	90.20	44173.01
Dec, 2034	211.66	90.63	44082.38
Jan, 2035	211.23	91.06	43991.32
Feb, 2035	210.79	91.50	43899.82
Mar, 2035	210.35	91.94	43807.89
Apr, 2035	209.91	92.38	43715.51
May, 2035	209.47	92.82	43622.69
Jun, 2035	209.03	93.26	43529.43
Jul, 2035	208.58	93.71	43435.71
Aug, 2035	208.13	94.16	43341.55
Sep, 2035	207.68	94.61	43246.94
Oct, 2035	207.22	95.07	43151.88
Nov, 2035	206.77	95.52	43056.36
Dec, 2035	206.31	95.98	42960.38
Jan, 2036	205.85	96.44	42863.94
Feb, 2036	205.39	96.90	42767.04
Mar, 2036	204.93	97.36	42669.68
Apr, 2036	204.46	97.83	42571.84
May, 2036	203.99	98.30	42473.54
Jun, 2036	203.52	98.77	42374.77
Jul, 2036	203.05	99.24	42275.53
Aug, 2036	202.57	99.72	42175.81
Sep, 2036	202.09	100.20	42075.61
Oct, 2036	201.61	100.68	41974.93
Nov, 2036	201.13	101.16	41873.77
Dec, 2036	200.65	101.64	41772.13
Jan, 2037	200.16	102.13	41670.00
Feb, 2037	199.67	102.62	41567.38
Mar, 2037	199.18	103.11	41464.26
Apr, 2037	198.68	103.61	41360.66
May, 2037	198.19	104.10	41256.55
Jun, 2037	197.69	104.60	41151.95
Jul, 2037	197.19	105.10	41046.85
Aug, 2037	196.68	105.61	40941.24
Sep, 2037	196.18	106.11	40835.13
Oct, 2037	195.67	106.62	40728.50
Nov, 2037	195.16	107.13	40621.37
Dec, 2037	194.64	107.65	40513.73
Jan, 2038	194.13	108.16	40405.56
Feb, 2038	193.61	108.68	40296.88
Mar, 2038	193.09	109.20	40187.68
Apr, 2038	192.57	109.72	40077.96
May, 2038	192.04	110.25	39967.71
Jun, 2038	191.51	110.78	39856.93
Jul, 2038	190.98	111.31	39745.62
Aug, 2038	190.45	111.84	39633.78
Sep, 2038	189.91	112.38	39521.40
Oct, 2038	189.37	112.92	39408.49
Nov, 2038	188.83	113.46	39295.03
Dec, 2038	188.29	114.00	39181.03
Jan, 2039	187.74	114.55	39066.48
Feb, 2039	187.19	115.10	38951.38
Mar, 2039	186.64	115.65	38835.73
Apr, 2039	186.09	116.20	38719.53
May, 2039	185.53	116.76	38602.77
Jun, 2039	184.97	117.32	38485.46
Jul, 2039	184.41	117.88	38367.57
Aug, 2039	183.84	118.45	38249.13
Sep, 2039	183.28	119.01	38130.12
Oct, 2039	182.71	119.58	38010.53
Nov, 2039	182.13	120.16	37890.38
Dec, 2039	181.56	120.73	37769.65
Jan, 2040	180.98	121.31	37648.33
Feb, 2040	180.40	121.89	37526.44
Mar, 2040	179.81	122.48	37403.97
Apr, 2040	179.23	123.06	37280.90
May, 2040	178.64	123.65	37157.25
Jun, 2040	178.05	124.24	37033.01
Jul, 2040	177.45	124.84	36908.17
Aug, 2040	176.85	125.44	36782.73
Sep, 2040	176.25	126.04	36656.69
Oct, 2040	175.65	126.64	36530.05
Nov, 2040	175.04	127.25	36402.80
Dec, 2040	174.43	127.86	36274.94
Jan, 2041	173.82	128.47	36146.46
Feb, 2041	173.20	129.09	36017.38
Mar, 2041	172.58	129.71	35887.67
Apr, 2041	171.96	130.33	35757.34
May, 2041	171.34	130.95	35626.39
Jun, 2041	170.71	131.58	35494.81
Jul, 2041	170.08	132.21	35362.60
Aug, 2041	169.45	132.84	35229.75
Sep, 2041	168.81	133.48	35096.27
Oct, 2041	168.17	134.12	34962.15
Nov, 2041	167.53	134.76	34827.39
Dec, 2041	166.88	135.41	34691.98
Jan, 2042	166.23	136.06	34555.92
Feb, 2042	165.58	136.71	34419.21
Mar, 2042	164.93	137.36	34281.85
Apr, 2042	164.27	138.02	34143.82
May, 2042	163.61	138.68	34005.14
Jun, 2042	162.94	139.35	33865.79
Jul, 2042	162.27	140.02	33725.78
Aug, 2042	161.60	140.69	33585.09
Sep, 2042	160.93	141.36	33443.73
Oct, 2042	160.25	142.04	33301.69
Nov, 2042	159.57	142.72	33158.97
Dec, 2042	158.89	143.40	33015.57
Jan, 2043	158.20	144.09	32871.47
Feb, 2043	157.51	144.78	32726.69
Mar, 2043	156.82	145.47	32581.22
Apr, 2043	156.12	146.17	32435.05
May, 2043	155.42	146.87	32288.18
Jun, 2043	154.71	147.58	32140.60
Jul, 2043	154.01	148.28	31992.32
Aug, 2043	153.30	148.99	31843.32
Sep, 2043	152.58	149.71	31693.62
Oct, 2043	151.87	150.42	31543.19
Nov, 2043	151.14	151.15	31392.05
Dec, 2043	150.42	151.87	31240.18
Jan, 2044	149.69	152.60	31087.58
Feb, 2044	148.96	153.33	30934.25
Mar, 2044	148.23	154.06	30780.19
Apr, 2044	147.49	154.80	30625.38
May, 2044	146.75	155.54	30469.84
Jun, 2044	146.00	156.29	30313.55
Jul, 2044	145.25	157.04	30156.51
Aug, 2044	144.50	157.79	29998.72
Sep, 2044	143.74	158.55	29840.18
Oct, 2044	142.98	159.31	29680.87
Nov, 2044	142.22	160.07	29520.80
Dec, 2044	141.45	160.84	29359.97
Jan, 2045	140.68	161.61	29198.36
Feb, 2045	139.91	162.38	29035.98
Mar, 2045	139.13	163.16	28872.82
Apr, 2045	138.35	163.94	28708.88
May, 2045	137.56	164.73	28544.15
Jun, 2045	136.77	165.52	28378.64
Jul, 2045	135.98	166.31	28212.33
Aug, 2045	135.18	167.11	28045.22
Sep, 2045	134.38	167.91	27877.32
Oct, 2045	133.58	168.71	27708.60
Nov, 2045	132.77	169.52	27539.08
Dec, 2045	131.96	170.33	27368.75
Jan, 2046	131.14	171.15	27197.60
Feb, 2046	130.32	171.97	27025.64
Mar, 2046	129.50	172.79	26852.84
Apr, 2046	128.67	173.62	26679.22
May, 2046	127.84	174.45	26504.77
Jun, 2046	127.00	175.29	26329.48
Jul, 2046	126.16	176.13	26153.36
Aug, 2046	125.32	176.97	25976.38
Sep, 2046	124.47	177.82	25798.56
Oct, 2046	123.62	178.67	25619.89
Nov, 2046	122.76	179.53	25440.36
Dec, 2046	121.90	180.39	25259.98
Jan, 2047	121.04	181.25	25078.72
Feb, 2047	120.17	182.12	24896.60
Mar, 2047	119.30	182.99	24713.61
Apr, 2047	118.42	183.87	24529.74
May, 2047	117.54	184.75	24344.99
Jun, 2047	116.65	185.64	24159.35
Jul, 2047	115.76	186.53	23972.82
Aug, 2047	114.87	187.42	23785.40
Sep, 2047	113.97	188.32	23597.08
Oct, 2047	113.07	189.22	23407.86
Nov, 2047	112.16	190.13	23217.74
Dec, 2047	111.25	191.04	23026.70
Jan, 2048	110.34	191.95	22834.74
Feb, 2048	109.42	192.87	22641.87
Mar, 2048	108.49	193.80	22448.07
Apr, 2048	107.56	194.73	22253.35
May, 2048	106.63	195.66	22057.69
Jun, 2048	105.69	196.60	21861.09
Jul, 2048	104.75	197.54	21663.55
Aug, 2048	103.80	198.49	21465.07
Sep, 2048	102.85	199.44	21265.63
Oct, 2048	101.90	200.39	21065.24
Nov, 2048	100.94	201.35	20863.89
Dec, 2048	99.97	202.32	20661.57
Jan, 2049	99.00	203.29	20458.28
Feb, 2049	98.03	204.26	20254.02
Mar, 2049	97.05	205.24	20048.78
Apr, 2049	96.07	206.22	19842.56
May, 2049	95.08	207.21	19635.35
Jun, 2049	94.09	208.20	19427.14
Jul, 2049	93.09	209.20	19217.94
Aug, 2049	92.09	210.20	19007.74
Sep, 2049	91.08	211.21	18796.53
Oct, 2049	90.07	212.22	18584.30
Nov, 2049	89.05	213.24	18371.06
Dec, 2049	88.03	214.26	18156.80
Jan, 2050	87.00	215.29	17941.51
Feb, 2050	85.97	216.32	17725.19
Mar, 2050	84.93	217.36	17507.84
Apr, 2050	83.89	218.40	17289.44
May, 2050	82.85	219.44	17069.99
Jun, 2050	81.79	220.50	16849.50
Jul, 2050	80.74	221.55	16627.94
Aug, 2050	79.68	222.61	16405.33
Sep, 2050	78.61	223.68	16181.65
Oct, 2050	77.54	224.75	15956.89
Nov, 2050	76.46	225.83	15731.06
Dec, 2050	75.38	226.91	15504.15
Jan, 2051	74.29	228.00	15276.15
Feb, 2051	73.20	229.09	15047.06
Mar, 2051	72.10	230.19	14816.87
Apr, 2051	71.00	231.29	14585.58
May, 2051	69.89	232.40	14353.18
Jun, 2051	68.78	233.51	14119.66
Jul, 2051	67.66	234.63	13885.03
Aug, 2051	66.53	235.76	13649.27
Sep, 2051	65.40	236.89	13412.39
Oct, 2051	64.27	238.02	13174.36
Nov, 2051	63.13	239.16	12935.20
Dec, 2051	61.98	240.31	12694.89
Jan, 2052	60.83	241.46	12453.43
Feb, 2052	59.67	242.62	12210.81
Mar, 2052	58.51	243.78	11967.03
Apr, 2052	57.34	244.95	11722.09
May, 2052	56.17	246.12	11475.97
Jun, 2052	54.99	247.30	11228.66
Jul, 2052	53.80	248.49	10980.18
Aug, 2052	52.61	249.68	10730.50
Sep, 2052	51.42	250.87	10479.63
Oct, 2052	50.21	252.08	10227.55
Nov, 2052	49.01	253.28	9974.27
Dec, 2052	47.79	254.50	9719.77
Jan, 2053	46.57	255.72	9464.06
Feb, 2053	45.35	256.94	9207.12
Mar, 2053	44.12	258.17	8948.94
Apr, 2053	42.88	259.41	8689.53
May, 2053	41.64	260.65	8428.88
Jun, 2053	40.39	261.90	8166.98
Jul, 2053	39.13	263.16	7903.82
Aug, 2053	37.87	264.42	7639.41
Sep, 2053	36.61	265.68	7373.72
Oct, 2053	35.33	266.96	7106.76
Nov, 2053	34.05	268.24	6838.53
Dec, 2053	32.77	269.52	6569.00
Jan, 2054	31.48	270.81	6298.19
Feb, 2054	30.18	272.11	6026.08
Mar, 2054	28.87	273.42	5752.67
Apr, 2054	27.56	274.73	5477.94
May, 2054	26.25	276.04	5201.90
Jun, 2054	24.93	277.36	4924.53
Jul, 2054	23.60	278.69	4645.84
Aug, 2054	22.26	280.03	4365.81
Sep, 2054	20.92	281.37	4084.44
Oct, 2054	19.57	282.72	3801.72
Nov, 2054	18.22	284.07	3517.65
Dec, 2054	16.86	285.43	3232.22
Jan, 2055	15.49	286.80	2945.41
Feb, 2055	14.11	288.18	2657.24
Mar, 2055	12.73	289.56	2367.68
Apr, 2055	11.35	290.94	2076.73
May, 2055	9.95	292.34	1784.39
Jun, 2055	8.55	293.74	1490.66
Jul, 2055	7.14	295.15	1195.51
Aug, 2055	5.73	296.56	898.95
Sep, 2055	4.31	297.98	600.96
Oct, 2055	2.88	299.41	301.55
Nov, 2055	1.44	300.85	0.71