Mortgage Parameters

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

Mortgage Summary

Property Total:	$29,000
Down Payment	$8,700
Mortgage Amount:	$20,300
Mortgage Payment:	$118.47 / month
Estimated Tax:	+ $16.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $134.58 / month
Total Interest Paid:	$22,348.80 over 30 years
Total Tax Paid:	$5,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	97.27	21.20	20278.80
Mar, 2026	97.17	21.30	20257.50
Mar, 2026	194.24	42.70	20236.10
May, 2026	96.96	21.51	20214.59
May, 2026	193.82	43.12	20192.98
Jul, 2026	96.76	21.71	20171.27
Jul, 2026	193.41	43.53	20149.46
Aug, 2026	96.55	21.92	20127.54
Oct, 2026	96.44	22.03	20105.51
Oct, 2026	192.78	44.16	20083.38
Dec, 2026	96.23	22.24	20061.14
Dec, 2026	192.36	44.58	20038.80
Jan, 2027	96.02	22.45	20016.35
Mar, 2027	95.91	22.56	19993.79
Mar, 2027	191.71	45.23	19971.12
May, 2027	95.69	22.78	19948.35
May, 2027	191.28	45.66	19925.46
Jul, 2027	95.48	22.99	19902.47
Jul, 2027	190.85	46.09	19879.36
Aug, 2027	95.26	23.21	19856.15
Oct, 2027	95.14	23.33	19832.82
Oct, 2027	190.17	46.77	19809.39
Dec, 2027	94.92	23.55	19785.84
Dec, 2027	189.73	47.21	19762.17
Jan, 2028	94.69	23.78	19738.40
Mar, 2028	94.58	23.89	19714.51
Mar, 2028	189.05	47.89	19690.50
May, 2028	94.35	24.12	19666.38
May, 2028	188.58	48.36	19642.15
Jul, 2028	94.12	24.35	19617.80
Jul, 2028	188.12	48.82	19593.33
Aug, 2028	93.88	24.59	19568.74
Oct, 2028	93.77	24.70	19544.04
Oct, 2028	187.42	49.52	19519.22
Dec, 2028	93.53	24.94	19494.28
Dec, 2028	186.94	50.00	19469.22
Jan, 2029	93.29	25.18	19444.04
Mar, 2029	93.17	25.30	19418.74
Mar, 2029	186.22	50.72	19393.32
May, 2029	92.93	25.54	19367.77
May, 2029	185.73	51.21	19342.11
Jul, 2029	92.68	25.79	19316.32
Jul, 2029	185.24	51.70	19290.40
Aug, 2029	92.43	26.04	19264.37
Oct, 2029	92.31	26.16	19238.21
Oct, 2029	184.49	52.45	19211.92
Dec, 2029	92.06	26.41	19185.51
Dec, 2029	183.99	52.95	19158.97
Jan, 2030	91.80	26.67	19132.30
Mar, 2030	91.68	26.79	19105.51
Mar, 2030	183.23	53.71	19078.58
May, 2030	91.42	27.05	19051.53
May, 2030	182.71	54.23	19024.35
Jul, 2030	91.16	27.31	18997.04
Jul, 2030	182.19	54.75	18969.60
Aug, 2030	90.90	27.57	18942.02
Oct, 2030	90.76	27.71	18914.31
Oct, 2030	181.39	55.55	18886.48
Dec, 2030	90.50	27.97	18858.50
Dec, 2030	180.86	56.08	18830.40
Jan, 2031	90.23	28.24	18802.16
Mar, 2031	90.09	28.38	18773.78
Mar, 2031	180.05	56.89	18745.27
May, 2031	89.82	28.65	18716.62
May, 2031	179.50	57.44	18687.83
Jul, 2031	89.55	28.92	18658.91
Jul, 2031	178.96	57.98	18629.85
Aug, 2031	89.27	29.20	18600.64
Oct, 2031	89.13	29.34	18571.30
Oct, 2031	178.12	58.82	18541.82
Dec, 2031	88.85	29.62	18512.20
Dec, 2031	177.55	59.39	18482.43
Jan, 2032	88.56	29.91	18452.52
Mar, 2032	88.42	30.05	18422.47
Mar, 2032	176.69	60.25	18392.27
May, 2032	88.13	30.34	18361.93
May, 2032	176.11	60.83	18331.45
Jul, 2032	87.84	30.63	18300.82
Jul, 2032	175.53	61.41	18270.04
Aug, 2032	87.54	30.93	18239.11
Oct, 2032	87.40	31.07	18208.04
Oct, 2032	174.65	62.29	18176.81
Dec, 2032	87.10	31.37	18145.44
Dec, 2032	174.05	62.89	18113.92
Jan, 2033	86.80	31.67	18082.24
Mar, 2033	86.64	31.83	18050.42
Mar, 2033	173.13	63.81	18018.44
May, 2033	86.34	32.13	17986.31
May, 2033	172.52	64.42	17954.02
Jul, 2033	86.03	32.44	17921.58
Jul, 2033	171.90	65.04	17888.99
Aug, 2033	85.72	32.75	17856.23
Oct, 2033	85.56	32.91	17823.33
Oct, 2033	170.96	65.98	17790.26
Dec, 2033	85.24	33.23	17757.03
Dec, 2033	170.33	66.61	17723.65
Jan, 2034	84.93	33.54	17690.11
Mar, 2034	84.77	33.70	17656.40
Mar, 2034	169.37	67.57	17622.53
May, 2034	84.44	34.03	17588.51
May, 2034	168.72	68.22	17554.31
Jul, 2034	84.11	34.36	17519.96
Jul, 2034	168.06	68.88	17485.44
Aug, 2034	83.78	34.69	17450.75
Oct, 2034	83.62	34.85	17415.90
Oct, 2034	167.07	69.87	17380.88
Dec, 2034	83.28	35.19	17345.70
Dec, 2034	166.39	70.55	17310.34
Jan, 2035	82.95	35.52	17274.82
Mar, 2035	82.78	35.69	17239.12
Mar, 2035	165.38	71.56	17203.25
May, 2035	82.43	36.04	17167.22
May, 2035	164.69	72.25	17131.01
Jul, 2035	82.09	36.38	17094.62
Jul, 2035	164.00	72.94	17058.06
Aug, 2035	81.74	36.73	17021.33
Oct, 2035	81.56	36.91	16984.42
Oct, 2035	162.94	74.00	16947.34
Dec, 2035	81.21	37.26	16910.07
Dec, 2035	162.24	74.70	16872.63
Jan, 2036	80.85	37.62	16835.01
Mar, 2036	80.67	37.80	16797.20
Mar, 2036	161.16	75.78	16759.22
May, 2036	80.30	38.17	16721.06
May, 2036	160.42	76.52	16682.71
Jul, 2036	79.94	38.53	16644.18
Jul, 2036	159.69	77.25	16605.46
Aug, 2036	79.57	38.90	16566.56
Oct, 2036	79.38	39.09	16527.47
Oct, 2036	158.57	78.37	16488.19
Dec, 2036	79.01	39.46	16448.73
Dec, 2036	157.83	79.11	16409.07
Jan, 2037	78.63	39.84	16369.23
Mar, 2037	78.44	40.03	16329.20
Mar, 2037	156.68	80.26	16288.97
May, 2037	78.05	40.42	16248.55
May, 2037	155.91	81.03	16207.94
Jul, 2037	77.66	40.81	16167.13
Jul, 2037	155.13	81.81	16126.13
Aug, 2037	77.27	41.20	16084.93
Oct, 2037	77.07	41.40	16043.54
Oct, 2037	153.95	82.99	16001.94
Dec, 2037	76.68	41.79	15960.15
Dec, 2037	153.16	83.78	15918.15
Jan, 2038	76.27	42.20	15875.96
Mar, 2038	76.07	42.40	15833.56
Mar, 2038	151.94	85.00	15790.96
May, 2038	75.67	42.80	15748.15
May, 2038	151.13	85.81	15705.14
Jul, 2038	75.25	43.22	15661.93
Jul, 2038	150.30	86.64	15618.50
Aug, 2038	74.84	43.63	15574.87
Oct, 2038	74.63	43.84	15531.03
Oct, 2038	149.05	87.89	15486.98
Dec, 2038	74.21	44.26	15442.72
Dec, 2038	148.21	88.73	15398.25
Jan, 2039	73.78	44.69	15353.56
Mar, 2039	73.57	44.90	15308.66
Mar, 2039	146.92	90.02	15263.54
May, 2039	73.14	45.33	15218.21
May, 2039	146.06	90.88	15172.66
Jul, 2039	72.70	45.77	15126.89
Jul, 2039	145.18	91.76	15080.91
Aug, 2039	72.26	46.21	15034.70
Oct, 2039	72.04	46.43	14988.27
Oct, 2039	143.86	93.08	14941.62
Dec, 2039	71.60	46.87	14894.74
Dec, 2039	142.97	93.97	14847.65
Jan, 2040	71.14	47.33	14800.32
Mar, 2040	70.92	47.55	14752.77
Mar, 2040	141.61	95.33	14704.99
May, 2040	70.46	48.01	14656.98
May, 2040	140.69	96.25	14608.74
Jul, 2040	70.00	48.47	14560.27
Jul, 2040	139.77	97.17	14511.57
Aug, 2040	69.53	48.94	14462.63
Oct, 2040	69.30	49.17	14413.46
Oct, 2040	138.36	98.58	14364.06
Dec, 2040	68.83	49.64	14314.42
Dec, 2040	137.42	99.52	14264.54
Jan, 2041	68.35	50.12	14214.42
Mar, 2041	68.11	50.36	14164.06
Mar, 2041	135.98	100.96	14113.46
May, 2041	67.63	50.84	14062.62
May, 2041	135.01	101.93	14011.53
Jul, 2041	67.14	51.33	13960.20
Jul, 2041	134.03	102.91	13908.62
Aug, 2041	66.65	51.82	13856.80
Oct, 2041	66.40	52.07	13804.72
Oct, 2041	132.55	104.39	13752.40
Dec, 2041	65.90	52.57	13699.83
Dec, 2041	131.55	105.39	13647.00
Jan, 2042	65.39	53.08	13593.92
Mar, 2042	65.14	53.33	13540.59
Mar, 2042	130.02	106.92	13487.00
May, 2042	64.63	53.84	13433.16
May, 2042	129.00	107.94	13379.06
Jul, 2042	64.11	54.36	13324.69
Jul, 2042	127.96	108.98	13270.07
Aug, 2042	63.59	54.88	13215.19
Oct, 2042	63.32	55.15	13160.04
Oct, 2042	126.38	110.56	13104.63
Dec, 2042	62.79	55.68	13048.95
Dec, 2042	125.32	111.62	12993.01
Jan, 2043	62.26	56.21	12936.80
Mar, 2043	61.99	56.48	12880.31
Mar, 2043	123.71	113.23	12823.56
May, 2043	61.45	57.02	12766.54
May, 2043	122.62	114.32	12709.24
Jul, 2043	60.90	57.57	12651.67
Jul, 2043	121.52	115.42	12593.82
Aug, 2043	60.35	58.12	12535.70
Oct, 2043	60.07	58.40	12477.30
Oct, 2043	119.86	117.08	12418.61
Dec, 2043	59.51	58.96	12359.65
Dec, 2043	118.73	118.21	12300.40
Jan, 2044	58.94	59.53	12240.87
Mar, 2044	58.65	59.82	12181.05
Mar, 2044	117.02	119.92	12120.95
May, 2044	58.08	60.39	12060.56
May, 2044	115.87	121.07	11999.88
Jul, 2044	57.50	60.97	11938.91
Jul, 2044	114.71	122.23	11877.65
Aug, 2044	56.91	61.56	11816.09
Oct, 2044	56.62	61.85	11754.24
Oct, 2044	112.94	124.00	11692.09
Dec, 2044	56.02	62.45	11629.65
Dec, 2044	111.75	125.19	11566.90
Jan, 2045	55.42	63.05	11503.86
Mar, 2045	55.12	63.35	11440.51
Mar, 2045	109.94	127.00	11376.86
May, 2045	54.51	63.96	11312.90
May, 2045	108.72	128.22	11248.64
Jul, 2045	53.90	64.57	11184.07
Jul, 2045	107.49	129.45	11119.19
Aug, 2045	53.28	65.19	11054.00
Oct, 2045	52.97	65.50	10988.50
Oct, 2045	105.62	131.32	10922.68
Dec, 2045	52.34	66.13	10856.55
Dec, 2045	104.36	132.58	10790.10
Jan, 2046	51.70	66.77	10723.33
Mar, 2046	51.38	67.09	10656.25
Mar, 2046	102.44	134.50	10588.84
May, 2046	50.74	67.73	10521.11
May, 2046	101.15	135.79	10453.05
Jul, 2046	50.09	68.38	10384.67
Jul, 2046	99.85	137.09	10315.96
Aug, 2046	49.43	69.04	10246.92
Oct, 2046	49.10	69.37	10177.55
Oct, 2046	97.87	139.07	10107.84
Dec, 2046	48.43	70.04	10037.81
Dec, 2046	96.53	140.41	9967.44
Jan, 2047	47.76	70.71	9896.73
Mar, 2047	47.42	71.05	9825.68
Mar, 2047	94.50	142.44	9754.29
May, 2047	46.74	71.73	9682.56
May, 2047	93.14	143.80	9610.48
Jul, 2047	46.05	72.42	9538.06
Jul, 2047	91.75	145.19	9465.30
Aug, 2047	45.35	73.12	9392.18
Oct, 2047	45.00	73.47	9318.72
Oct, 2047	89.65	147.29	9244.90
Dec, 2047	44.30	74.17	9170.73
Dec, 2047	88.24	148.70	9096.20
Jan, 2048	43.59	74.88	9021.32
Mar, 2048	43.23	75.24	8946.07
Mar, 2048	86.10	150.84	8870.47
May, 2048	42.50	75.97	8794.50
May, 2048	84.64	152.30	8718.17
Jul, 2048	41.77	76.70	8641.48
Jul, 2048	83.18	153.76	8564.42
Aug, 2048	41.04	77.43	8486.98
Oct, 2048	40.67	77.80	8409.18
Oct, 2048	80.96	155.98	8331.00
Dec, 2048	39.92	78.55	8252.45
Dec, 2048	79.46	157.48	8173.53
Jan, 2049	39.16	79.31	8094.22
Mar, 2049	38.78	79.69	8014.54
Mar, 2049	77.18	159.76	7934.47
May, 2049	38.02	80.45	7854.02
May, 2049	75.65	161.29	7773.18
Jul, 2049	37.25	81.22	7691.96
Jul, 2049	74.11	162.83	7610.35
Aug, 2049	36.47	82.00	7528.34
Oct, 2049	36.07	82.40	7445.95
Oct, 2049	71.75	165.19	7363.15
Dec, 2049	35.28	83.19	7279.97
Dec, 2049	70.16	166.78	7196.38
Jan, 2050	34.48	83.99	7112.39
Mar, 2050	34.08	84.39	7028.00
Mar, 2050	67.76	169.18	6943.21
May, 2050	33.27	85.20	6858.01
May, 2050	66.13	170.81	6772.40
Jul, 2050	32.45	86.02	6686.38
Jul, 2050	64.49	172.45	6599.95
Aug, 2050	31.62	86.85	6513.10
Oct, 2050	31.21	87.26	6425.84
Oct, 2050	62.00	174.94	6338.16
Dec, 2050	30.37	88.10	6250.06
Dec, 2050	60.32	176.62	6161.54
Jan, 2051	29.52	88.95	6072.60
Mar, 2051	29.10	89.37	5983.22
Mar, 2051	57.77	179.17	5893.42
May, 2051	28.24	90.23	5803.19
May, 2051	56.05	180.89	5712.53
Jul, 2051	27.37	91.10	5621.43
Jul, 2051	54.31	182.63	5529.90
Aug, 2051	26.50	91.97	5437.93
Oct, 2051	26.06	92.41	5345.51
Oct, 2051	51.67	185.27	5252.66
Dec, 2051	25.17	93.30	5159.36
Dec, 2051	49.89	187.05	5065.61
Jan, 2052	24.27	94.20	4971.41
Mar, 2052	23.82	94.65	4876.76
Mar, 2052	47.19	189.75	4781.66
May, 2052	22.91	95.56	4686.10
May, 2052	45.36	191.58	4590.09
Jul, 2052	21.99	96.48	4493.61
Jul, 2052	43.52	193.42	4396.67
Aug, 2052	21.07	97.40	4299.27
Oct, 2052	20.60	97.87	4201.40
Oct, 2052	40.73	196.21	4103.06
Dec, 2052	19.66	98.81	4004.25
Dec, 2052	38.85	198.09	3904.97
Jan, 2053	18.71	99.76	3805.21
Mar, 2053	18.23	100.24	3704.97
Mar, 2053	35.98	200.96	3604.26
May, 2053	17.27	101.20	3503.06
May, 2053	34.06	202.88	3401.37
Jul, 2053	16.30	102.17	3299.20
Jul, 2053	32.11	204.83	3196.54
Aug, 2053	15.32	103.15	3093.39
Oct, 2053	14.82	103.65	2989.74
Oct, 2053	29.15	207.79	2885.59
Dec, 2053	13.83	104.64	2780.95
Dec, 2053	27.16	209.78	2675.81
Jan, 2054	12.82	105.65	2570.16
Mar, 2054	12.32	106.15	2464.00
Mar, 2054	24.13	212.81	2357.34
May, 2054	11.30	107.17	2250.17
May, 2054	22.08	214.86	2142.48
Jul, 2054	10.27	108.20	2034.27
Jul, 2054	20.02	216.92	1925.55
Aug, 2054	9.23	109.24	1816.31
Oct, 2054	8.70	109.77	1706.54
Oct, 2054	16.88	220.06	1596.25
Dec, 2054	7.65	110.82	1485.43
Dec, 2054	14.77	222.17	1374.07
Jan, 2055	6.58	111.89	1262.19
Mar, 2055	6.05	112.42	1149.77
Mar, 2055	11.56	225.38	1036.81
May, 2055	4.97	113.50	923.30
May, 2055	9.39	227.55	809.26
Jul, 2055	3.88	114.59	694.67
Jul, 2055	7.21	229.73	579.52
Aug, 2055	2.78	115.69	463.83
Oct, 2055	2.22	116.25	347.58
Oct, 2055	3.89	233.05	230.78
Dec, 2055	1.11	117.36	113.42
Dec, 2055	1.65	235.29	0