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
Jan, 2026	243.18	52.98	50697.02
Mar, 2026	242.92	53.24	50643.78
Mar, 2026	485.59	106.73	50590.29
May, 2026	242.41	53.75	50536.54
May, 2026	484.56	107.76	50482.53
Jul, 2026	241.90	54.26	50428.27
Jul, 2026	483.54	108.78	50373.75
Aug, 2026	241.37	54.79	50318.96
Oct, 2026	241.11	55.05	50263.91
Oct, 2026	481.96	110.36	50208.60
Dec, 2026	240.58	55.58	50153.02
Dec, 2026	480.90	111.42	50097.18
Jan, 2027	240.05	56.11	50041.07
Mar, 2027	239.78	56.38	49984.69
Mar, 2027	479.29	113.03	49928.04
May, 2027	239.24	56.92	49871.12
May, 2027	478.21	114.11	49813.92
Jul, 2027	238.69	57.47	49756.45
Jul, 2027	477.11	115.21	49698.71
Aug, 2027	238.14	58.02	49640.69
Oct, 2027	237.86	58.30	49582.39
Oct, 2027	475.44	116.88	49523.81
Dec, 2027	237.30	58.86	49464.96
Dec, 2027	474.32	118.00	49405.81
Jan, 2028	236.74	59.42	49346.39
Mar, 2028	236.45	59.71	49286.68
Mar, 2028	472.62	119.70	49226.69
May, 2028	235.88	60.28	49166.41
May, 2028	471.47	120.85	49105.83
Jul, 2028	235.30	60.86	49044.97
Jul, 2028	470.31	122.01	48983.82
Aug, 2028	234.71	61.45	48922.37
Oct, 2028	234.42	61.74	48860.63
Oct, 2028	468.54	123.78	48798.60
Dec, 2028	233.83	62.33	48736.26
Dec, 2028	467.36	124.96	48673.63
Jan, 2029	233.23	62.93	48610.70
Mar, 2029	232.93	63.23	48547.47
Mar, 2029	465.55	126.77	48483.93
May, 2029	232.32	63.84	48420.09
May, 2029	464.33	127.99	48355.94
Jul, 2029	231.71	64.45	48291.49
Jul, 2029	463.11	129.21	48226.72
Aug, 2029	231.09	65.07	48161.65
Oct, 2029	230.77	65.39	48096.27
Oct, 2029	461.23	131.09	48030.57
Dec, 2029	230.15	66.01	47964.55
Dec, 2029	459.98	132.34	47898.22
Jan, 2030	229.51	66.65	47831.58
Mar, 2030	229.19	66.97	47764.61
Mar, 2030	458.06	134.26	47697.32
May, 2030	228.55	67.61	47629.71
May, 2030	456.78	135.54	47561.78
Jul, 2030	227.90	68.26	47493.52
Jul, 2030	455.47	136.85	47424.93
Aug, 2030	227.24	68.92	47356.01
Oct, 2030	226.91	69.25	47286.77
Oct, 2030	453.49	138.83	47217.19
Dec, 2030	226.25	69.91	47147.28
Dec, 2030	452.16	140.16	47077.03
Jan, 2031	225.58	70.58	47006.45
Mar, 2031	225.24	70.92	46935.53
Mar, 2031	450.14	142.18	46864.27
May, 2031	224.56	71.60	46792.67
May, 2031	448.77	143.55	46720.72
Jul, 2031	223.87	72.29	46648.43
Jul, 2031	447.39	144.93	46575.80
Aug, 2031	223.18	72.98	46502.81
Oct, 2031	222.83	73.33	46429.48
Oct, 2031	445.30	147.02	46355.79
Dec, 2031	222.12	74.04	46281.75
Dec, 2031	443.89	148.43	46207.36
Jan, 2032	221.41	74.75	46132.61
Mar, 2032	221.05	75.11	46057.50
Mar, 2032	441.74	150.58	45982.04
May, 2032	220.33	75.83	45906.21
May, 2032	440.30	152.02	45830.01
Jul, 2032	219.60	76.56	45753.46
Jul, 2032	438.84	153.48	45676.53
Aug, 2032	218.87	77.29	45599.24
Oct, 2032	218.50	77.66	45521.57
Oct, 2032	436.62	155.70	45443.54
Dec, 2032	217.75	78.41	45365.13
Dec, 2032	435.12	157.20	45286.34
Jan, 2033	217.00	79.16	45207.18
Mar, 2033	216.62	79.54	45127.64
Mar, 2033	432.86	159.46	45047.71
May, 2033	215.85	80.31	44967.41
May, 2033	431.32	161.00	44886.72
Jul, 2033	215.08	81.08	44805.64
Jul, 2033	429.77	162.55	44724.17
Aug, 2033	214.30	81.86	44642.32
Oct, 2033	213.91	82.25	44560.07
Oct, 2033	427.43	164.89	44477.42
Dec, 2033	213.12	83.04	44394.38
Dec, 2033	425.84	166.48	44310.95
Jan, 2034	212.32	83.84	44227.11
Mar, 2034	211.92	84.24	44142.87
Mar, 2034	423.44	168.88	44058.23
May, 2034	211.11	85.05	43973.18
May, 2034	421.81	170.51	43887.73
Jul, 2034	210.30	85.86	43801.86
Jul, 2034	420.18	172.14	43715.59
Aug, 2034	209.47	86.69	43628.90
Oct, 2034	209.06	87.10	43541.79
Oct, 2034	417.70	174.62	43454.27
Dec, 2034	208.22	87.94	43366.33
Dec, 2034	416.02	176.30	43277.97
Jan, 2035	207.37	88.79	43189.18
Mar, 2035	206.95	89.21	43099.97
Mar, 2035	413.47	178.85	43010.33
May, 2035	206.09	90.07	42920.26
May, 2035	411.75	180.57	42829.76
Jul, 2035	205.23	90.93	42738.82
Jul, 2035	410.02	182.30	42647.46
Aug, 2035	204.35	91.81	42555.65
Oct, 2035	203.91	92.25	42463.40
Oct, 2035	407.38	184.94	42370.71
Dec, 2035	203.03	93.13	42277.58
Dec, 2035	405.61	186.71	42184.00
Jan, 2036	202.13	94.03	42089.97
Mar, 2036	201.68	94.48	41995.49
Mar, 2036	402.91	189.41	41900.56
May, 2036	200.77	95.39	41805.17
May, 2036	401.09	191.23	41709.33
Jul, 2036	199.86	96.30	41613.03
Jul, 2036	399.26	193.06	41516.26
Aug, 2036	198.93	97.23	41419.03
Oct, 2036	198.47	97.69	41321.34
Oct, 2036	396.47	195.85	41223.18
Dec, 2036	197.53	98.63	41124.54
Dec, 2036	394.59	197.73	41025.44
Jan, 2037	196.58	99.58	40925.86
Mar, 2037	196.10	100.06	40825.80
Mar, 2037	391.72	200.60	40725.27
May, 2037	195.14	101.02	40624.25
May, 2037	389.80	202.52	40522.75
Jul, 2037	194.17	101.99	40420.76
Jul, 2037	387.85	204.47	40318.28
Aug, 2037	193.19	102.97	40215.31
Oct, 2037	192.70	103.46	40111.85
Oct, 2037	384.90	207.42	40007.89
Dec, 2037	191.70	104.46	39903.44
Dec, 2037	382.90	209.42	39798.48
Jan, 2038	190.70	105.46	39693.02
Mar, 2038	190.20	105.96	39587.06
Mar, 2038	379.89	212.43	39480.59
May, 2038	189.18	106.98	39373.60
May, 2038	377.85	214.47	39266.11
Jul, 2038	188.15	108.01	39158.10
Jul, 2038	375.78	216.54	39049.57
Aug, 2038	187.11	109.05	38940.53
Oct, 2038	186.59	109.57	38830.96
Oct, 2038	372.65	219.67	38720.86
Dec, 2038	185.54	110.62	38610.24
Dec, 2038	370.55	221.77	38499.09
Jan, 2039	184.47	111.69	38387.40
Mar, 2039	183.94	112.22	38275.18
Mar, 2039	367.34	224.98	38162.42
May, 2039	182.86	113.30	38049.12
May, 2039	365.18	227.14	37935.28
Jul, 2039	181.77	114.39	37820.90
Jul, 2039	363.00	229.32	37705.96
Aug, 2039	180.67	115.49	37590.47
Oct, 2039	180.12	116.04	37474.44
Oct, 2039	359.69	232.63	37357.84
Dec, 2039	179.01	117.15	37240.69
Dec, 2039	357.45	234.87	37122.97
Jan, 2040	177.88	118.28	37004.69
Mar, 2040	177.31	118.85	36885.85
Mar, 2040	354.05	238.27	36766.43
May, 2040	176.17	119.99	36646.44
May, 2040	351.77	240.55	36525.88
Jul, 2040	175.02	121.14	36404.74
Jul, 2040	349.46	242.86	36283.02
Aug, 2040	173.86	122.30	36160.72
Oct, 2040	173.27	122.89	36037.83
Oct, 2040	345.95	246.37	35914.35
Dec, 2040	172.09	124.07	35790.28
Dec, 2040	343.59	248.73	35665.61
Jan, 2041	170.90	125.26	35540.35
Mar, 2041	170.30	125.86	35414.49
Mar, 2041	339.99	252.33	35288.02
May, 2041	169.09	127.07	35160.95
May, 2041	337.57	254.75	35033.27
Jul, 2041	167.87	128.29	34904.98
Jul, 2041	335.12	257.20	34776.07
Aug, 2041	166.64	129.52	34646.55
Oct, 2041	166.01	130.15	34516.40
Oct, 2041	331.40	260.92	34385.63
Dec, 2041	164.76	131.40	34254.24
Dec, 2041	328.89	263.43	34122.21
Jan, 2042	163.50	132.66	33989.55
Mar, 2042	162.87	133.29	33856.26
Mar, 2042	325.10	267.22	33722.33
May, 2042	161.59	134.57	33587.75
May, 2042	322.53	269.79	33452.54
Jul, 2042	160.29	135.87	33316.67
Jul, 2042	319.93	272.39	33180.15
Aug, 2042	158.99	137.17	33042.98
Oct, 2042	158.33	137.83	32905.15
Oct, 2042	316.00	276.32	32766.66
Dec, 2042	157.01	139.15	32627.51
Dec, 2042	313.35	278.97	32487.69
Jan, 2043	155.67	140.49	32347.20
Mar, 2043	155.00	141.16	32206.04
Mar, 2043	309.32	283.00	32064.20
May, 2043	153.64	142.52	31921.68
May, 2043	306.60	285.72	31778.48
Jul, 2043	152.27	143.89	31634.59
Jul, 2043	303.85	288.47	31490.01
Aug, 2043	150.89	145.27	31344.74
Oct, 2043	150.19	145.97	31198.77
Oct, 2043	299.68	292.64	31052.11
Dec, 2043	148.79	147.37	30904.74
Dec, 2043	296.88	295.44	30756.66
Jan, 2044	147.38	148.78	30607.88
Mar, 2044	146.66	149.50	30458.38
Mar, 2044	292.61	299.71	30308.17
May, 2044	145.23	150.93	30157.24
May, 2044	289.73	302.59	30005.58
Jul, 2044	143.78	152.38	29853.20
Jul, 2044	286.83	305.49	29700.08
Aug, 2044	142.31	153.85	29546.23
Oct, 2044	141.58	154.58	29391.65
Oct, 2044	282.41	309.91	29236.33
Dec, 2044	140.09	156.07	29080.26
Dec, 2044	279.43	312.89	28923.44
Jan, 2045	138.59	157.57	28765.87
Mar, 2045	137.84	158.32	28607.55
Mar, 2045	274.92	317.40	28448.46
May, 2045	136.32	159.84	28288.62
May, 2045	271.87	320.45	28128.01
Jul, 2045	134.78	161.38	27966.63
Jul, 2045	268.79	323.53	27804.48
Aug, 2045	133.23	162.93	27641.55
Oct, 2045	132.45	163.71	27477.84
Oct, 2045	264.11	328.21	27313.34
Dec, 2045	130.88	165.28	27148.06
Dec, 2045	260.96	331.36	26981.98
Jan, 2046	129.29	166.87	26815.11
Mar, 2046	128.49	167.67	26647.44
Mar, 2046	256.18	336.14	26478.96
May, 2046	126.88	169.28	26309.68
May, 2046	252.95	339.37	26139.59
Jul, 2046	125.25	170.91	25968.68
Jul, 2046	249.68	342.64	25796.96
Aug, 2046	123.61	172.55	25624.41
Oct, 2046	122.78	173.38	25451.03
Oct, 2046	244.73	347.59	25276.82
Dec, 2046	121.12	175.04	25101.78
Dec, 2046	241.40	350.92	24925.90
Jan, 2047	119.44	176.72	24749.18
Mar, 2047	118.59	177.57	24571.61
Mar, 2047	236.33	355.99	24393.19
May, 2047	116.88	179.28	24213.91
May, 2047	232.90	359.42	24033.77
Jul, 2047	115.16	181.00	23852.78
Jul, 2047	229.45	362.87	23670.91
Aug, 2047	113.42	182.74	23488.17
Oct, 2047	112.55	183.61	23304.56
Oct, 2047	224.22	368.10	23120.07
Dec, 2047	110.78	185.38	22934.69
Dec, 2047	220.68	371.64	22748.43
Jan, 2048	109.00	187.16	22561.27
Mar, 2048	108.11	188.05	22373.22
Mar, 2048	215.31	377.01	22184.26
May, 2048	106.30	189.86	21994.40
May, 2048	211.69	380.63	21803.63
Jul, 2048	104.48	191.68	21611.95
Jul, 2048	208.04	384.28	21419.34
Aug, 2048	102.63	193.53	21225.82
Oct, 2048	101.71	194.45	21031.37
Oct, 2048	202.49	389.83	20835.98
Dec, 2048	99.84	196.32	20639.66
Dec, 2048	198.74	393.58	20442.40
Jan, 2049	97.95	198.21	20244.19
Mar, 2049	97.00	199.16	20045.04
Mar, 2049	193.05	399.27	19844.92
May, 2049	95.09	201.07	19643.85
May, 2049	189.22	403.10	19441.82
Jul, 2049	93.16	203.00	19238.82
Jul, 2049	185.35	406.97	19034.85
Aug, 2049	91.21	204.95	18829.89
Oct, 2049	90.23	205.93	18623.96
Oct, 2049	179.47	412.85	18417.04
Dec, 2049	88.25	207.91	18209.13
Dec, 2049	175.50	416.82	18000.22
Jan, 2050	86.25	209.91	17790.31
Mar, 2050	85.25	210.91	17579.40
Mar, 2050	169.48	422.84	17367.47
May, 2050	83.22	212.94	17154.53
May, 2050	165.42	426.90	16940.57
Jul, 2050	81.17	214.99	16725.58
Jul, 2050	161.31	431.01	16509.57
Aug, 2050	79.11	217.05	16292.52
Oct, 2050	78.07	218.09	16074.42
Oct, 2050	155.09	437.23	15855.29
Dec, 2050	75.97	220.19	15635.10
Dec, 2050	150.89	441.43	15413.86
Jan, 2051	73.86	222.30	15191.56
Mar, 2051	72.79	223.37	14968.19
Mar, 2051	144.51	447.81	14743.75
May, 2051	70.65	225.51	14518.24
May, 2051	140.22	452.10	14291.65
Jul, 2051	68.48	227.68	14063.97
Jul, 2051	135.87	456.45	13835.20
Aug, 2051	66.29	229.87	13605.33
Oct, 2051	65.19	230.97	13374.36
Oct, 2051	129.28	463.04	13142.29
Dec, 2051	62.97	233.19	12909.10
Dec, 2051	124.83	467.49	12674.80
Jan, 2052	60.73	235.43	12439.37
Mar, 2052	59.61	236.55	12202.82
Mar, 2052	118.08	474.24	11965.13
May, 2052	57.33	238.83	11726.30
May, 2052	113.52	478.80	11486.33
Jul, 2052	55.04	241.12	11245.21
Jul, 2052	108.92	483.40	11002.93
Aug, 2052	52.72	243.44	10759.49
Oct, 2052	51.56	244.60	10514.89
Oct, 2052	101.94	490.38	10269.11
Dec, 2052	49.21	246.95	10022.16
Dec, 2052	97.23	495.09	9774.02
Jan, 2053	46.83	249.33	9524.70
Mar, 2053	45.64	250.52	9274.18
Mar, 2053	90.08	502.24	9022.45
May, 2053	43.23	252.93	8769.53
May, 2053	85.25	507.07	8515.39
Jul, 2053	40.80	255.36	8260.03
Jul, 2053	80.38	511.94	8003.45
Aug, 2053	38.35	257.81	7745.64
Oct, 2053	37.11	259.05	7486.59
Oct, 2053	72.98	519.34	7226.31
Dec, 2053	34.63	261.53	6964.77
Dec, 2053	68.00	524.32	6701.99
Jan, 2054	32.11	264.05	6437.94
Mar, 2054	30.85	265.31	6172.63
Mar, 2054	60.43	531.89	5906.05
May, 2054	28.30	267.86	5638.19
May, 2054	55.32	537.00	5369.04
Jul, 2054	25.73	270.43	5098.61
Jul, 2054	50.16	542.16	4826.88
Aug, 2054	23.13	273.03	4553.85
Oct, 2054	21.82	274.34	4279.51
Oct, 2054	42.33	549.99	4003.85
Dec, 2054	19.19	276.97	3726.88
Dec, 2054	37.05	555.27	3448.58
Jan, 2055	16.52	279.64	3168.94
Mar, 2055	15.18	280.98	2887.97
Mar, 2055	29.02	563.30	2605.65
May, 2055	12.49	283.67	2321.97
May, 2055	23.62	568.70	2036.94
Jul, 2055	9.76	286.40	1750.54
Jul, 2055	18.15	574.17	1462.76
Aug, 2055	7.01	289.15	1173.61
Oct, 2055	5.62	290.54	883.08
Oct, 2055	9.85	582.47	591.15
Dec, 2055	2.83	293.33	297.82
Dec, 2055	4.26	588.06	3.09