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
Jan, 2026	248.21	54.08	51745.92
Mar, 2026	247.95	54.34	51691.58
Mar, 2026	495.64	108.94	51636.98
May, 2026	247.43	54.86	51582.11
May, 2026	494.59	109.99	51526.99
Jul, 2026	246.90	55.39	51471.60
Jul, 2026	493.53	111.05	51415.94
Aug, 2026	246.37	55.92	51360.02
Oct, 2026	246.10	56.19	51303.83
Oct, 2026	491.93	112.65	51247.37
Dec, 2026	245.56	56.73	51190.64
Dec, 2026	490.85	113.73	51133.64
Jan, 2027	245.02	57.27	51076.37
Mar, 2027	244.74	57.55	51018.82
Mar, 2027	489.21	115.37	50960.99
May, 2027	244.19	58.10	50902.89
May, 2027	488.10	116.48	50844.51
Jul, 2027	243.63	58.66	50785.85
Jul, 2027	486.98	117.60	50726.91
Aug, 2027	243.07	59.22	50667.68
Oct, 2027	242.78	59.51	50608.18
Oct, 2027	485.28	119.30	50548.39
Dec, 2027	242.21	60.08	50488.31
Dec, 2027	484.13	120.45	50427.94
Jan, 2028	241.63	60.66	50367.28
Mar, 2028	241.34	60.95	50306.34
Mar, 2028	482.39	122.19	50245.10
May, 2028	240.76	61.53	50183.57
May, 2028	481.22	123.36	50121.74
Jul, 2028	240.17	62.12	50059.61
Jul, 2028	480.04	124.54	49997.19
Aug, 2028	239.57	62.72	49934.47
Oct, 2028	239.27	63.02	49871.45
Oct, 2028	478.24	126.34	49808.13
Dec, 2028	238.66	63.63	49744.50
Dec, 2028	477.02	127.56	49680.57
Jan, 2029	238.05	64.24	49616.34
Mar, 2029	237.74	64.55	49551.79
Mar, 2029	475.18	129.40	49486.94
May, 2029	237.12	65.17	49421.77
May, 2029	473.93	130.65	49356.29
Jul, 2029	236.50	65.79	49290.50
Jul, 2029	472.68	131.90	49224.40
Aug, 2029	235.87	66.42	49157.97
Oct, 2029	235.55	66.74	49091.23
Oct, 2029	470.78	133.80	49024.17
Dec, 2029	234.91	67.38	48956.79
Dec, 2029	469.49	135.09	48889.08
Jan, 2030	234.26	68.03	48821.05
Mar, 2030	233.93	68.36	48752.70
Mar, 2030	467.54	137.04	48684.01
May, 2030	233.28	69.01	48615.00
May, 2030	466.23	138.35	48545.66
Jul, 2030	232.61	69.68	48475.98
Jul, 2030	464.89	139.69	48405.97
Aug, 2030	231.95	70.34	48335.63
Oct, 2030	231.61	70.68	48264.95
Oct, 2030	462.88	141.70	48193.93
Dec, 2030	230.93	71.36	48122.57
Dec, 2030	461.52	143.06	48050.86
Jan, 2031	230.24	72.05	47978.82
Mar, 2031	229.90	72.39	47906.43
Mar, 2031	459.45	145.13	47833.69
May, 2031	229.20	73.09	47760.60
May, 2031	458.05	146.53	47687.16
Jul, 2031	228.50	73.79	47613.37
Jul, 2031	456.65	147.93	47539.23
Aug, 2031	227.79	74.50	47464.73
Oct, 2031	227.44	74.85	47389.88
Oct, 2031	454.52	150.06	47314.67
Dec, 2031	226.72	75.57	47239.09
Dec, 2031	453.07	151.51	47163.16
Jan, 2032	225.99	76.30	47086.86
Mar, 2032	225.62	76.67	47010.19
Mar, 2032	450.88	153.70	46933.16
May, 2032	224.89	77.40	46855.76
May, 2032	449.41	155.17	46777.98
Jul, 2032	224.14	78.15	46699.84
Jul, 2032	447.91	156.67	46621.32
Aug, 2032	223.39	78.90	46542.42
Oct, 2032	223.02	79.27	46463.15
Oct, 2032	445.66	158.92	46383.49
Dec, 2032	222.25	80.04	46303.46
Dec, 2032	444.12	160.46	46223.04
Jan, 2033	221.49	80.80	46142.23
Mar, 2033	221.10	81.19	46061.04
Mar, 2033	441.81	162.77	45979.46
May, 2033	220.32	81.97	45897.49
May, 2033	440.25	164.33	45815.12
Jul, 2033	219.53	82.76	45732.37
Jul, 2033	438.66	165.92	45649.21
Aug, 2033	218.74	83.55	45565.66
Oct, 2033	218.34	83.95	45481.70
Oct, 2033	436.27	168.31	45397.34
Dec, 2033	217.53	84.76	45312.58
Dec, 2033	434.65	169.93	45227.42
Jan, 2034	216.71	85.58	45141.84
Mar, 2034	216.30	85.99	45055.86
Mar, 2034	432.19	172.39	44969.46
May, 2034	215.48	86.81	44882.65
May, 2034	430.54	174.04	44795.42
Jul, 2034	214.64	87.65	44707.77
Jul, 2034	428.86	175.72	44619.71
Aug, 2034	213.80	88.49	44531.22
Oct, 2034	213.38	88.91	44442.31
Oct, 2034	426.33	178.25	44352.97
Dec, 2034	212.52	89.77	44263.21
Dec, 2034	424.61	179.97	44173.01
Jan, 2035	211.66	90.63	44082.38
Mar, 2035	211.23	91.06	43991.32
Mar, 2035	422.02	182.56	43899.82
May, 2035	210.35	91.94	43807.89
May, 2035	420.26	184.32	43715.51
Jul, 2035	209.47	92.82	43622.69
Jul, 2035	418.50	186.08	43529.43
Aug, 2035	208.58	93.71	43435.71
Oct, 2035	208.13	94.16	43341.55
Oct, 2035	415.81	188.77	43246.94
Dec, 2035	207.22	95.07	43151.88
Dec, 2035	413.99	190.59	43056.36
Jan, 2036	206.31	95.98	42960.38
Mar, 2036	205.85	96.44	42863.94
Mar, 2036	411.24	193.34	42767.04
May, 2036	204.93	97.36	42669.68
May, 2036	409.39	195.19	42571.84
Jul, 2036	203.99	98.30	42473.54
Jul, 2036	407.51	197.07	42374.77
Aug, 2036	203.05	99.24	42275.53
Oct, 2036	202.57	99.72	42175.81
Oct, 2036	404.66	199.92	42075.61
Dec, 2036	201.61	100.68	41974.93
Dec, 2036	402.74	201.84	41873.77
Jan, 2037	200.65	101.64	41772.13
Mar, 2037	200.16	102.13	41670.00
Mar, 2037	399.83	204.75	41567.38
May, 2037	199.18	103.11	41464.26
May, 2037	397.86	206.72	41360.66
Jul, 2037	198.19	104.10	41256.55
Jul, 2037	395.88	208.70	41151.95
Aug, 2037	197.19	105.10	41046.85
Oct, 2037	196.68	105.61	40941.24
Oct, 2037	392.86	211.72	40835.13
Dec, 2037	195.67	106.62	40728.50
Dec, 2037	390.83	213.75	40621.37
Jan, 2038	194.64	107.65	40513.73
Mar, 2038	194.13	108.16	40405.56
Mar, 2038	387.74	216.84	40296.88
May, 2038	193.09	109.20	40187.68
May, 2038	385.66	218.92	40077.96
Jul, 2038	192.04	110.25	39967.71
Jul, 2038	383.55	221.03	39856.93
Aug, 2038	190.98	111.31	39745.62
Oct, 2038	190.45	111.84	39633.78
Oct, 2038	380.36	224.22	39521.40
Dec, 2038	189.37	112.92	39408.49
Dec, 2038	378.20	226.38	39295.03
Jan, 2039	188.29	114.00	39181.03
Mar, 2039	187.74	114.55	39066.48
Mar, 2039	374.93	229.65	38951.38
May, 2039	186.64	115.65	38835.73
May, 2039	372.73	231.85	38719.53
Jul, 2039	185.53	116.76	38602.77
Jul, 2039	370.50	234.08	38485.46
Aug, 2039	184.41	117.88	38367.57
Oct, 2039	183.84	118.45	38249.13
Oct, 2039	367.12	237.46	38130.12
Dec, 2039	182.71	119.58	38010.53
Dec, 2039	364.84	239.74	37890.38
Jan, 2040	181.56	120.73	37769.65
Mar, 2040	180.98	121.31	37648.33
Mar, 2040	361.38	243.20	37526.44
May, 2040	179.81	122.48	37403.97
May, 2040	359.04	245.54	37280.90
Jul, 2040	178.64	123.65	37157.25
Jul, 2040	356.69	247.89	37033.01
Aug, 2040	177.45	124.84	36908.17
Oct, 2040	176.85	125.44	36782.73
Oct, 2040	353.10	251.48	36656.69
Dec, 2040	175.65	126.64	36530.05
Dec, 2040	350.69	253.89	36402.80
Jan, 2041	174.43	127.86	36274.94
Mar, 2041	173.82	128.47	36146.46
Mar, 2041	347.02	257.56	36017.38
May, 2041	172.58	129.71	35887.67
May, 2041	344.54	260.04	35757.34
Jul, 2041	171.34	130.95	35626.39
Jul, 2041	342.05	262.53	35494.81
Aug, 2041	170.08	132.21	35362.60
Oct, 2041	169.45	132.84	35229.75
Oct, 2041	338.26	266.32	35096.27
Dec, 2041	168.17	134.12	34962.15
Dec, 2041	335.70	268.88	34827.39
Jan, 2042	166.88	135.41	34691.98
Mar, 2042	166.23	136.06	34555.92
Mar, 2042	331.81	272.77	34419.21
May, 2042	164.93	137.36	34281.85
May, 2042	329.20	275.38	34143.82
Jul, 2042	163.61	138.68	34005.14
Jul, 2042	326.55	278.03	33865.79
Aug, 2042	162.27	140.02	33725.78
Oct, 2042	161.60	140.69	33585.09
Oct, 2042	322.53	282.05	33443.73
Dec, 2042	160.25	142.04	33301.69
Dec, 2042	319.82	284.76	33158.97
Jan, 2043	158.89	143.40	33015.57
Mar, 2043	158.20	144.09	32871.47
Mar, 2043	315.71	288.87	32726.69
May, 2043	156.82	145.47	32581.22
May, 2043	312.94	291.64	32435.05
Jul, 2043	155.42	146.87	32288.18
Jul, 2043	310.13	294.45	32140.60
Aug, 2043	154.01	148.28	31992.32
Oct, 2043	153.30	148.99	31843.32
Oct, 2043	305.88	298.70	31693.62
Dec, 2043	151.87	150.42	31543.19
Dec, 2043	303.01	301.57	31392.05
Jan, 2044	150.42	151.87	31240.18
Mar, 2044	149.69	152.60	31087.58
Mar, 2044	298.65	305.93	30934.25
May, 2044	148.23	154.06	30780.19
May, 2044	295.72	308.86	30625.38
Jul, 2044	146.75	155.54	30469.84
Jul, 2044	292.75	311.83	30313.55
Aug, 2044	145.25	157.04	30156.51
Oct, 2044	144.50	157.79	29998.72
Oct, 2044	288.24	316.34	29840.18
Dec, 2044	142.98	159.31	29680.87
Dec, 2044	285.20	319.38	29520.80
Jan, 2045	141.45	160.84	29359.97
Mar, 2045	140.68	161.61	29198.36
Mar, 2045	280.59	323.99	29035.98
May, 2045	139.13	163.16	28872.82
May, 2045	277.48	327.10	28708.88
Jul, 2045	137.56	164.73	28544.15
Jul, 2045	274.33	330.25	28378.64
Aug, 2045	135.98	166.31	28212.33
Oct, 2045	135.18	167.11	28045.22
Oct, 2045	269.56	335.02	27877.32
Dec, 2045	133.58	168.71	27708.60
Dec, 2045	266.35	338.23	27539.08
Jan, 2046	131.96	170.33	27368.75
Mar, 2046	131.14	171.15	27197.60
Mar, 2046	261.46	343.12	27025.64
May, 2046	129.50	172.79	26852.84
May, 2046	258.17	346.41	26679.22
Jul, 2046	127.84	174.45	26504.77
Jul, 2046	254.84	349.74	26329.48
Aug, 2046	126.16	176.13	26153.36
Oct, 2046	125.32	176.97	25976.38
Oct, 2046	249.79	354.79	25798.56
Dec, 2046	123.62	178.67	25619.89
Dec, 2046	246.38	358.20	25440.36
Jan, 2047	121.90	180.39	25259.98
Mar, 2047	121.04	181.25	25078.72
Mar, 2047	241.21	363.37	24896.60
May, 2047	119.30	182.99	24713.61
May, 2047	237.72	366.86	24529.74
Jul, 2047	117.54	184.75	24344.99
Jul, 2047	234.19	370.39	24159.35
Aug, 2047	115.76	186.53	23972.82
Oct, 2047	114.87	187.42	23785.40
Oct, 2047	228.84	375.74	23597.08
Dec, 2047	113.07	189.22	23407.86
Dec, 2047	225.23	379.35	23217.74
Jan, 2048	111.25	191.04	23026.70
Mar, 2048	110.34	191.95	22834.74
Mar, 2048	219.76	384.82	22641.87
May, 2048	108.49	193.80	22448.07
May, 2048	216.05	388.53	22253.35
Jul, 2048	106.63	195.66	22057.69
Jul, 2048	212.32	392.26	21861.09
Aug, 2048	104.75	197.54	21663.55
Oct, 2048	103.80	198.49	21465.07
Oct, 2048	206.65	397.93	21265.63
Dec, 2048	101.90	200.39	21065.24
Dec, 2048	202.84	401.74	20863.89
Jan, 2049	99.97	202.32	20661.57
Mar, 2049	99.00	203.29	20458.28
Mar, 2049	197.03	407.55	20254.02
May, 2049	97.05	205.24	20048.78
May, 2049	193.12	411.46	19842.56
Jul, 2049	95.08	207.21	19635.35
Jul, 2049	189.17	415.41	19427.14
Aug, 2049	93.09	209.20	19217.94
Oct, 2049	92.09	210.20	19007.74
Oct, 2049	183.17	421.41	18796.53
Dec, 2049	90.07	212.22	18584.30
Dec, 2049	179.12	425.46	18371.06
Jan, 2050	88.03	214.26	18156.80
Mar, 2050	87.00	215.29	17941.51
Mar, 2050	172.97	431.61	17725.19
May, 2050	84.93	217.36	17507.84
May, 2050	168.82	435.76	17289.44
Jul, 2050	82.85	219.44	17069.99
Jul, 2050	164.64	439.94	16849.50
Aug, 2050	80.74	221.55	16627.94
Oct, 2050	79.68	222.61	16405.33
Oct, 2050	158.29	446.29	16181.65
Dec, 2050	77.54	224.75	15956.89
Dec, 2050	154.00	450.58	15731.06
Jan, 2051	75.38	226.91	15504.15
Mar, 2051	74.29	228.00	15276.15
Mar, 2051	147.49	457.09	15047.06
May, 2051	72.10	230.19	14816.87
May, 2051	143.10	461.48	14585.58
Jul, 2051	69.89	232.40	14353.18
Jul, 2051	138.67	465.91	14119.66
Aug, 2051	67.66	234.63	13885.03
Oct, 2051	66.53	235.76	13649.27
Oct, 2051	131.93	472.65	13412.39
Dec, 2051	64.27	238.02	13174.36
Dec, 2051	127.40	477.18	12935.20
Jan, 2052	61.98	240.31	12694.89
Mar, 2052	60.83	241.46	12453.43
Mar, 2052	120.50	484.08	12210.81
May, 2052	58.51	243.78	11967.03
May, 2052	115.85	488.73	11722.09
Jul, 2052	56.17	246.12	11475.97
Jul, 2052	111.16	493.42	11228.66
Aug, 2052	53.80	248.49	10980.18
Oct, 2052	52.61	249.68	10730.50
Oct, 2052	104.03	500.55	10479.63
Dec, 2052	50.21	252.08	10227.55
Dec, 2052	99.22	505.36	9974.27
Jan, 2053	47.79	254.50	9719.77
Mar, 2053	46.57	255.72	9464.06
Mar, 2053	91.92	512.66	9207.12
May, 2053	44.12	258.17	8948.94
May, 2053	87.00	517.58	8689.53
Jul, 2053	41.64	260.65	8428.88
Jul, 2053	82.03	522.55	8166.98
Aug, 2053	39.13	263.16	7903.82
Oct, 2053	37.87	264.42	7639.41
Oct, 2053	74.48	530.10	7373.72
Dec, 2053	35.33	266.96	7106.76
Dec, 2053	69.38	535.20	6838.53
Jan, 2054	32.77	269.52	6569.00
Mar, 2054	31.48	270.81	6298.19
Mar, 2054	61.66	542.92	6026.08
May, 2054	28.87	273.42	5752.67
May, 2054	56.43	548.15	5477.94
Jul, 2054	26.25	276.04	5201.90
Jul, 2054	51.18	553.40	4924.53
Aug, 2054	23.60	278.69	4645.84
Oct, 2054	22.26	280.03	4365.81
Oct, 2054	43.18	561.40	4084.44
Dec, 2054	19.57	282.72	3801.72
Dec, 2054	37.79	566.79	3517.65
Jan, 2055	16.86	285.43	3232.22
Mar, 2055	15.49	286.80	2945.41
Mar, 2055	29.60	574.98	2657.24
May, 2055	12.73	289.56	2367.68
May, 2055	24.08	580.50	2076.73
Jul, 2055	9.95	292.34	1784.39
Jul, 2055	18.50	586.08	1490.66
Aug, 2055	7.14	295.15	1195.51
Oct, 2055	5.73	296.56	898.95
Oct, 2055	10.04	594.54	600.96
Dec, 2055	2.88	299.41	301.55
Dec, 2055	4.32	600.26	0.71