Mortgage Parameters

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

Mortgage Summary

Property Total:	$72,500
Down Payment	$21,750
Mortgage Amount:	$50,750
Mortgage Payment:	$296.16 / month
Estimated Tax:	+ $40.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $336.44 / month
Total Interest Paid:	$55,868.40 over 30 years
Total Tax Paid:	$14,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	243.18	52.98	50697.02
Jan, 2026	242.92	53.24	50643.78
Feb, 2026	242.67	53.49	50590.29
Mar, 2026	242.41	53.75	50536.54
Apr, 2026	242.15	54.01	50482.53
May, 2026	241.90	54.26	50428.27
Jun, 2026	241.64	54.52	50373.75
Jul, 2026	241.37	54.79	50318.96
Aug, 2026	241.11	55.05	50263.91
Sep, 2026	240.85	55.31	50208.60
Oct, 2026	240.58	55.58	50153.02
Nov, 2026	240.32	55.84	50097.18
Dec, 2026	240.05	56.11	50041.07
Jan, 2027	239.78	56.38	49984.69
Feb, 2027	239.51	56.65	49928.04
Mar, 2027	239.24	56.92	49871.12
Apr, 2027	238.97	57.19	49813.92
May, 2027	238.69	57.47	49756.45
Jun, 2027	238.42	57.74	49698.71
Jul, 2027	238.14	58.02	49640.69
Aug, 2027	237.86	58.30	49582.39
Sep, 2027	237.58	58.58	49523.81
Oct, 2027	237.30	58.86	49464.96
Nov, 2027	237.02	59.14	49405.81
Dec, 2027	236.74	59.42	49346.39
Jan, 2028	236.45	59.71	49286.68
Feb, 2028	236.17	59.99	49226.69
Mar, 2028	235.88	60.28	49166.41
Apr, 2028	235.59	60.57	49105.83
May, 2028	235.30	60.86	49044.97
Jun, 2028	235.01	61.15	48983.82
Jul, 2028	234.71	61.45	48922.37
Aug, 2028	234.42	61.74	48860.63
Sep, 2028	234.12	62.04	48798.60
Oct, 2028	233.83	62.33	48736.26
Nov, 2028	233.53	62.63	48673.63
Dec, 2028	233.23	62.93	48610.70
Jan, 2029	232.93	63.23	48547.47
Feb, 2029	232.62	63.54	48483.93
Mar, 2029	232.32	63.84	48420.09
Apr, 2029	232.01	64.15	48355.94
May, 2029	231.71	64.45	48291.49
Jun, 2029	231.40	64.76	48226.72
Jul, 2029	231.09	65.07	48161.65
Aug, 2029	230.77	65.39	48096.27
Sep, 2029	230.46	65.70	48030.57
Oct, 2029	230.15	66.01	47964.55
Nov, 2029	229.83	66.33	47898.22
Dec, 2029	229.51	66.65	47831.58
Jan, 2030	229.19	66.97	47764.61
Feb, 2030	228.87	67.29	47697.32
Mar, 2030	228.55	67.61	47629.71
Apr, 2030	228.23	67.93	47561.78
May, 2030	227.90	68.26	47493.52
Jun, 2030	227.57	68.59	47424.93
Jul, 2030	227.24	68.92	47356.01
Aug, 2030	226.91	69.25	47286.77
Sep, 2030	226.58	69.58	47217.19
Oct, 2030	226.25	69.91	47147.28
Nov, 2030	225.91	70.25	47077.03
Dec, 2030	225.58	70.58	47006.45
Jan, 2031	225.24	70.92	46935.53
Feb, 2031	224.90	71.26	46864.27
Mar, 2031	224.56	71.60	46792.67
Apr, 2031	224.21	71.95	46720.72
May, 2031	223.87	72.29	46648.43
Jun, 2031	223.52	72.64	46575.80
Jul, 2031	223.18	72.98	46502.81
Aug, 2031	222.83	73.33	46429.48
Sep, 2031	222.47	73.69	46355.79
Oct, 2031	222.12	74.04	46281.75
Nov, 2031	221.77	74.39	46207.36
Dec, 2031	221.41	74.75	46132.61
Jan, 2032	221.05	75.11	46057.50
Feb, 2032	220.69	75.47	45982.04
Mar, 2032	220.33	75.83	45906.21
Apr, 2032	219.97	76.19	45830.01
May, 2032	219.60	76.56	45753.46
Jun, 2032	219.24	76.92	45676.53
Jul, 2032	218.87	77.29	45599.24
Aug, 2032	218.50	77.66	45521.57
Sep, 2032	218.12	78.04	45443.54
Oct, 2032	217.75	78.41	45365.13
Nov, 2032	217.37	78.79	45286.34
Dec, 2032	217.00	79.16	45207.18
Jan, 2033	216.62	79.54	45127.64
Feb, 2033	216.24	79.92	45047.71
Mar, 2033	215.85	80.31	44967.41
Apr, 2033	215.47	80.69	44886.72
May, 2033	215.08	81.08	44805.64
Jun, 2033	214.69	81.47	44724.17
Jul, 2033	214.30	81.86	44642.32
Aug, 2033	213.91	82.25	44560.07
Sep, 2033	213.52	82.64	44477.42
Oct, 2033	213.12	83.04	44394.38
Nov, 2033	212.72	83.44	44310.95
Dec, 2033	212.32	83.84	44227.11
Jan, 2034	211.92	84.24	44142.87
Feb, 2034	211.52	84.64	44058.23
Mar, 2034	211.11	85.05	43973.18
Apr, 2034	210.70	85.46	43887.73
May, 2034	210.30	85.86	43801.86
Jun, 2034	209.88	86.28	43715.59
Jul, 2034	209.47	86.69	43628.90
Aug, 2034	209.06	87.10	43541.79
Sep, 2034	208.64	87.52	43454.27
Oct, 2034	208.22	87.94	43366.33
Nov, 2034	207.80	88.36	43277.97
Dec, 2034	207.37	88.79	43189.18
Jan, 2035	206.95	89.21	43099.97
Feb, 2035	206.52	89.64	43010.33
Mar, 2035	206.09	90.07	42920.26
Apr, 2035	205.66	90.50	42829.76
May, 2035	205.23	90.93	42738.82
Jun, 2035	204.79	91.37	42647.46
Jul, 2035	204.35	91.81	42555.65
Aug, 2035	203.91	92.25	42463.40
Sep, 2035	203.47	92.69	42370.71
Oct, 2035	203.03	93.13	42277.58
Nov, 2035	202.58	93.58	42184.00
Dec, 2035	202.13	94.03	42089.97
Jan, 2036	201.68	94.48	41995.49
Feb, 2036	201.23	94.93	41900.56
Mar, 2036	200.77	95.39	41805.17
Apr, 2036	200.32	95.84	41709.33
May, 2036	199.86	96.30	41613.03
Jun, 2036	199.40	96.76	41516.26
Jul, 2036	198.93	97.23	41419.03
Aug, 2036	198.47	97.69	41321.34
Sep, 2036	198.00	98.16	41223.18
Oct, 2036	197.53	98.63	41124.54
Nov, 2036	197.06	99.10	41025.44
Dec, 2036	196.58	99.58	40925.86
Jan, 2037	196.10	100.06	40825.80
Feb, 2037	195.62	100.54	40725.27
Mar, 2037	195.14	101.02	40624.25
Apr, 2037	194.66	101.50	40522.75
May, 2037	194.17	101.99	40420.76
Jun, 2037	193.68	102.48	40318.28
Jul, 2037	193.19	102.97	40215.31
Aug, 2037	192.70	103.46	40111.85
Sep, 2037	192.20	103.96	40007.89
Oct, 2037	191.70	104.46	39903.44
Nov, 2037	191.20	104.96	39798.48
Dec, 2037	190.70	105.46	39693.02
Jan, 2038	190.20	105.96	39587.06
Feb, 2038	189.69	106.47	39480.59
Mar, 2038	189.18	106.98	39373.60
Apr, 2038	188.67	107.49	39266.11
May, 2038	188.15	108.01	39158.10
Jun, 2038	187.63	108.53	39049.57
Jul, 2038	187.11	109.05	38940.53
Aug, 2038	186.59	109.57	38830.96
Sep, 2038	186.06	110.10	38720.86
Oct, 2038	185.54	110.62	38610.24
Nov, 2038	185.01	111.15	38499.09
Dec, 2038	184.47	111.69	38387.40
Jan, 2039	183.94	112.22	38275.18
Feb, 2039	183.40	112.76	38162.42
Mar, 2039	182.86	113.30	38049.12
Apr, 2039	182.32	113.84	37935.28
May, 2039	181.77	114.39	37820.90
Jun, 2039	181.23	114.93	37705.96
Jul, 2039	180.67	115.49	37590.47
Aug, 2039	180.12	116.04	37474.44
Sep, 2039	179.57	116.59	37357.84
Oct, 2039	179.01	117.15	37240.69
Nov, 2039	178.44	117.72	37122.97
Dec, 2039	177.88	118.28	37004.69
Jan, 2040	177.31	118.85	36885.85
Feb, 2040	176.74	119.42	36766.43
Mar, 2040	176.17	119.99	36646.44
Apr, 2040	175.60	120.56	36525.88
May, 2040	175.02	121.14	36404.74
Jun, 2040	174.44	121.72	36283.02
Jul, 2040	173.86	122.30	36160.72
Aug, 2040	173.27	122.89	36037.83
Sep, 2040	172.68	123.48	35914.35
Oct, 2040	172.09	124.07	35790.28
Nov, 2040	171.50	124.66	35665.61
Dec, 2040	170.90	125.26	35540.35
Jan, 2041	170.30	125.86	35414.49
Feb, 2041	169.69	126.47	35288.02
Mar, 2041	169.09	127.07	35160.95
Apr, 2041	168.48	127.68	35033.27
May, 2041	167.87	128.29	34904.98
Jun, 2041	167.25	128.91	34776.07
Jul, 2041	166.64	129.52	34646.55
Aug, 2041	166.01	130.15	34516.40
Sep, 2041	165.39	130.77	34385.63
Oct, 2041	164.76	131.40	34254.24
Nov, 2041	164.13	132.03	34122.21
Dec, 2041	163.50	132.66	33989.55
Jan, 2042	162.87	133.29	33856.26
Feb, 2042	162.23	133.93	33722.33
Mar, 2042	161.59	134.57	33587.75
Apr, 2042	160.94	135.22	33452.54
May, 2042	160.29	135.87	33316.67
Jun, 2042	159.64	136.52	33180.15
Jul, 2042	158.99	137.17	33042.98
Aug, 2042	158.33	137.83	32905.15
Sep, 2042	157.67	138.49	32766.66
Oct, 2042	157.01	139.15	32627.51
Nov, 2042	156.34	139.82	32487.69
Dec, 2042	155.67	140.49	32347.20
Jan, 2043	155.00	141.16	32206.04
Feb, 2043	154.32	141.84	32064.20
Mar, 2043	153.64	142.52	31921.68
Apr, 2043	152.96	143.20	31778.48
May, 2043	152.27	143.89	31634.59
Jun, 2043	151.58	144.58	31490.01
Jul, 2043	150.89	145.27	31344.74
Aug, 2043	150.19	145.97	31198.77
Sep, 2043	149.49	146.67	31052.11
Oct, 2043	148.79	147.37	30904.74
Nov, 2043	148.09	148.07	30756.66
Dec, 2043	147.38	148.78	30607.88
Jan, 2044	146.66	149.50	30458.38
Feb, 2044	145.95	150.21	30308.17
Mar, 2044	145.23	150.93	30157.24
Apr, 2044	144.50	151.66	30005.58
May, 2044	143.78	152.38	29853.20
Jun, 2044	143.05	153.11	29700.08
Jul, 2044	142.31	153.85	29546.23
Aug, 2044	141.58	154.58	29391.65
Sep, 2044	140.83	155.33	29236.33
Oct, 2044	140.09	156.07	29080.26
Nov, 2044	139.34	156.82	28923.44
Dec, 2044	138.59	157.57	28765.87
Jan, 2045	137.84	158.32	28607.55
Feb, 2045	137.08	159.08	28448.46
Mar, 2045	136.32	159.84	28288.62
Apr, 2045	135.55	160.61	28128.01
May, 2045	134.78	161.38	27966.63
Jun, 2045	134.01	162.15	27804.48
Jul, 2045	133.23	162.93	27641.55
Aug, 2045	132.45	163.71	27477.84
Sep, 2045	131.66	164.50	27313.34
Oct, 2045	130.88	165.28	27148.06
Nov, 2045	130.08	166.08	26981.98
Dec, 2045	129.29	166.87	26815.11
Jan, 2046	128.49	167.67	26647.44
Feb, 2046	127.69	168.47	26478.96
Mar, 2046	126.88	169.28	26309.68
Apr, 2046	126.07	170.09	26139.59
May, 2046	125.25	170.91	25968.68
Jun, 2046	124.43	171.73	25796.96
Jul, 2046	123.61	172.55	25624.41
Aug, 2046	122.78	173.38	25451.03
Sep, 2046	121.95	174.21	25276.82
Oct, 2046	121.12	175.04	25101.78
Nov, 2046	120.28	175.88	24925.90
Dec, 2046	119.44	176.72	24749.18
Jan, 2047	118.59	177.57	24571.61
Feb, 2047	117.74	178.42	24393.19
Mar, 2047	116.88	179.28	24213.91
Apr, 2047	116.02	180.14	24033.77
May, 2047	115.16	181.00	23852.78
Jun, 2047	114.29	181.87	23670.91
Jul, 2047	113.42	182.74	23488.17
Aug, 2047	112.55	183.61	23304.56
Sep, 2047	111.67	184.49	23120.07
Oct, 2047	110.78	185.38	22934.69
Nov, 2047	109.90	186.26	22748.43
Dec, 2047	109.00	187.16	22561.27
Jan, 2048	108.11	188.05	22373.22
Feb, 2048	107.20	188.96	22184.26
Mar, 2048	106.30	189.86	21994.40
Apr, 2048	105.39	190.77	21803.63
May, 2048	104.48	191.68	21611.95
Jun, 2048	103.56	192.60	21419.34
Jul, 2048	102.63	193.53	21225.82
Aug, 2048	101.71	194.45	21031.37
Sep, 2048	100.78	195.38	20835.98
Oct, 2048	99.84	196.32	20639.66
Nov, 2048	98.90	197.26	20442.40
Dec, 2048	97.95	198.21	20244.19
Jan, 2049	97.00	199.16	20045.04
Feb, 2049	96.05	200.11	19844.92
Mar, 2049	95.09	201.07	19643.85
Apr, 2049	94.13	202.03	19441.82
May, 2049	93.16	203.00	19238.82
Jun, 2049	92.19	203.97	19034.85
Jul, 2049	91.21	204.95	18829.89
Aug, 2049	90.23	205.93	18623.96
Sep, 2049	89.24	206.92	18417.04
Oct, 2049	88.25	207.91	18209.13
Nov, 2049	87.25	208.91	18000.22
Dec, 2049	86.25	209.91	17790.31
Jan, 2050	85.25	210.91	17579.40
Feb, 2050	84.23	211.93	17367.47
Mar, 2050	83.22	212.94	17154.53
Apr, 2050	82.20	213.96	16940.57
May, 2050	81.17	214.99	16725.58
Jun, 2050	80.14	216.02	16509.57
Jul, 2050	79.11	217.05	16292.52
Aug, 2050	78.07	218.09	16074.42
Sep, 2050	77.02	219.14	15855.29
Oct, 2050	75.97	220.19	15635.10
Nov, 2050	74.92	221.24	15413.86
Dec, 2050	73.86	222.30	15191.56
Jan, 2051	72.79	223.37	14968.19
Feb, 2051	71.72	224.44	14743.75
Mar, 2051	70.65	225.51	14518.24
Apr, 2051	69.57	226.59	14291.65
May, 2051	68.48	227.68	14063.97
Jun, 2051	67.39	228.77	13835.20
Jul, 2051	66.29	229.87	13605.33
Aug, 2051	65.19	230.97	13374.36
Sep, 2051	64.09	232.07	13142.29
Oct, 2051	62.97	233.19	12909.10
Nov, 2051	61.86	234.30	12674.80
Dec, 2051	60.73	235.43	12439.37
Jan, 2052	59.61	236.55	12202.82
Feb, 2052	58.47	237.69	11965.13
Mar, 2052	57.33	238.83	11726.30
Apr, 2052	56.19	239.97	11486.33
May, 2052	55.04	241.12	11245.21
Jun, 2052	53.88	242.28	11002.93
Jul, 2052	52.72	243.44	10759.49
Aug, 2052	51.56	244.60	10514.89
Sep, 2052	50.38	245.78	10269.11
Oct, 2052	49.21	246.95	10022.16
Nov, 2052	48.02	248.14	9774.02
Dec, 2052	46.83	249.33	9524.70
Jan, 2053	45.64	250.52	9274.18
Feb, 2053	44.44	251.72	9022.45
Mar, 2053	43.23	252.93	8769.53
Apr, 2053	42.02	254.14	8515.39
May, 2053	40.80	255.36	8260.03
Jun, 2053	39.58	256.58	8003.45
Jul, 2053	38.35	257.81	7745.64
Aug, 2053	37.11	259.05	7486.59
Sep, 2053	35.87	260.29	7226.31
Oct, 2053	34.63	261.53	6964.77
Nov, 2053	33.37	262.79	6701.99
Dec, 2053	32.11	264.05	6437.94
Jan, 2054	30.85	265.31	6172.63
Feb, 2054	29.58	266.58	5906.05
Mar, 2054	28.30	267.86	5638.19
Apr, 2054	27.02	269.14	5369.04
May, 2054	25.73	270.43	5098.61
Jun, 2054	24.43	271.73	4826.88
Jul, 2054	23.13	273.03	4553.85
Aug, 2054	21.82	274.34	4279.51
Sep, 2054	20.51	275.65	4003.85
Oct, 2054	19.19	276.97	3726.88
Nov, 2054	17.86	278.30	3448.58
Dec, 2054	16.52	279.64	3168.94
Jan, 2055	15.18	280.98	2887.97
Feb, 2055	13.84	282.32	2605.65
Mar, 2055	12.49	283.67	2321.97
Apr, 2055	11.13	285.03	2036.94
May, 2055	9.76	286.40	1750.54
Jun, 2055	8.39	287.77	1462.76
Jul, 2055	7.01	289.15	1173.61
Aug, 2055	5.62	290.54	883.08
Sep, 2055	4.23	291.93	591.15
Oct, 2055	2.83	293.33	297.82
Nov, 2055	1.43	294.73	3.09