Mortgage Parameters

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

Mortgage Summary

Property Total:	$31,999
Down Payment	$9,600
Mortgage Amount:	$22,399
Mortgage Payment:	$130.72 / month
Estimated Tax:	+ $17.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $148.50 / month
Total Interest Paid:	$24,660.90 over 30 years
Total Tax Paid:	$6,399.80 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	107.33	23.38	22375.62
Mar, 2026	107.22	23.49	22352.13
Mar, 2026	214.32	47.10	22328.52
May, 2026	106.99	23.72	22304.80
May, 2026	213.87	47.55	22280.97
Jul, 2026	106.76	23.95	22257.02
Jul, 2026	213.41	48.01	22232.96
Aug, 2026	106.53	24.18	22208.78
Oct, 2026	106.42	24.29	22184.49
Oct, 2026	212.72	48.70	22160.08
Dec, 2026	106.18	24.53	22135.55
Dec, 2026	212.25	49.17	22110.91
Jan, 2027	105.95	24.76	22086.15
Mar, 2027	105.83	24.88	22061.27
Mar, 2027	211.54	49.88	22036.27
May, 2027	105.59	25.12	22011.15
May, 2027	211.06	50.36	21985.91
Jul, 2027	105.35	25.36	21960.55
Jul, 2027	210.58	50.84	21935.06
Aug, 2027	105.11	25.60	21909.46
Oct, 2027	104.98	25.73	21883.73
Oct, 2027	209.84	51.58	21857.88
Dec, 2027	104.74	25.97	21831.91
Dec, 2027	209.35	52.07	21805.81
Jan, 2028	104.49	26.22	21779.58
Mar, 2028	104.36	26.35	21753.24
Mar, 2028	208.59	52.83	21726.76
May, 2028	104.11	26.60	21700.16
May, 2028	208.09	53.33	21673.43
Jul, 2028	103.85	26.86	21646.57
Jul, 2028	207.57	53.85	21619.58
Aug, 2028	103.59	27.12	21592.47
Oct, 2028	103.46	27.25	21565.22
Oct, 2028	206.79	54.63	21537.84
Dec, 2028	103.20	27.51	21510.34
Dec, 2028	206.27	55.15	21482.70
Jan, 2029	102.94	27.77	21454.92
Mar, 2029	102.80	27.91	21427.02
Mar, 2029	205.47	55.95	21398.98
May, 2029	102.54	28.17	21370.81
May, 2029	204.94	56.48	21342.50
Jul, 2029	102.27	28.44	21314.05
Jul, 2029	204.40	57.02	21285.47
Aug, 2029	101.99	28.72	21256.76
Oct, 2029	101.86	28.85	21227.90
Oct, 2029	203.58	57.84	21198.91
Dec, 2029	101.58	29.13	21169.78
Dec, 2029	203.02	58.40	21140.51
Jan, 2030	101.30	29.41	21111.09
Mar, 2030	101.16	29.55	21081.54
Mar, 2030	202.18	59.24	21051.85
May, 2030	100.87	29.84	21022.01
May, 2030	201.60	59.82	20992.03
Jul, 2030	100.59	30.12	20961.91
Jul, 2030	201.03	60.39	20931.64
Aug, 2030	100.30	30.41	20901.23
Oct, 2030	100.15	30.56	20870.67
Oct, 2030	200.16	61.26	20839.96
Dec, 2030	99.86	30.85	20809.11
Dec, 2030	199.57	61.85	20778.11
Jan, 2031	99.56	31.15	20746.96
Mar, 2031	99.41	31.30	20715.67
Mar, 2031	198.67	62.75	20684.22
May, 2031	99.11	31.60	20652.62
May, 2031	198.07	63.35	20620.87
Jul, 2031	98.81	31.90	20588.97
Jul, 2031	197.47	63.95	20556.92
Aug, 2031	98.50	32.21	20524.71
Oct, 2031	98.35	32.36	20492.35
Oct, 2031	196.54	64.88	20459.83
Dec, 2031	98.04	32.67	20427.15
Dec, 2031	195.92	65.50	20394.32
Jan, 2032	97.72	32.99	20361.34
Mar, 2032	97.56	33.15	20328.19
Mar, 2032	194.97	66.45	20294.89
May, 2032	97.25	33.46	20261.42
May, 2032	194.34	67.08	20227.80
Jul, 2032	96.92	33.79	20194.02
Jul, 2032	193.68	67.74	20160.07
Aug, 2032	96.60	34.11	20125.96
Oct, 2032	96.44	34.27	20091.69
Oct, 2032	192.71	68.71	20057.25
Dec, 2032	96.11	34.60	20022.65
Dec, 2032	192.05	69.37	19987.88
Jan, 2033	95.78	34.93	19952.94
Mar, 2033	95.61	35.10	19917.84
Mar, 2033	191.05	70.37	19882.57
May, 2033	95.27	35.44	19847.13
May, 2033	190.37	71.05	19811.52
Jul, 2033	94.93	35.78	19775.74
Jul, 2033	189.69	71.73	19739.79
Aug, 2033	94.59	36.12	19703.67
Oct, 2033	94.41	36.30	19667.37
Oct, 2033	188.65	72.77	19630.90
Dec, 2033	94.06	36.65	19594.26
Dec, 2033	187.95	73.47	19557.43
Jan, 2034	93.71	37.00	19520.44
Mar, 2034	93.54	37.17	19483.26
Mar, 2034	186.90	74.52	19445.91
May, 2034	93.18	37.53	19408.38
May, 2034	186.18	75.24	19370.67
Jul, 2034	92.82	37.89	19332.77
Jul, 2034	185.46	75.96	19294.70
Aug, 2034	92.45	38.26	19256.44
Oct, 2034	92.27	38.44	19218.00
Oct, 2034	184.36	77.06	19179.38
Dec, 2034	91.90	38.81	19140.57
Dec, 2034	183.62	77.80	19101.58
Jan, 2035	91.53	39.18	19062.40
Mar, 2035	91.34	39.37	19023.03
Mar, 2035	182.49	78.93	18983.47
May, 2035	90.96	39.75	18943.72
May, 2035	181.73	79.69	18903.78
Jul, 2035	90.58	40.13	18863.65
Jul, 2035	180.97	80.45	18823.33
Aug, 2035	90.20	40.51	18782.82
Oct, 2035	90.00	40.71	18742.11
Oct, 2035	179.81	81.61	18701.20
Dec, 2035	89.61	41.10	18660.10
Dec, 2035	179.02	82.40	18618.81
Jan, 2036	89.22	41.49	18577.31
Mar, 2036	89.02	41.69	18535.62
Mar, 2036	177.84	83.58	18493.73
May, 2036	88.62	42.09	18451.63
May, 2036	177.03	84.39	18409.33
Jul, 2036	88.21	42.50	18366.84
Jul, 2036	176.22	85.20	18324.13
Aug, 2036	87.80	42.91	18281.23
Oct, 2036	87.60	43.11	18238.11
Oct, 2036	174.99	86.43	18194.80
Dec, 2036	87.18	43.53	18151.27
Dec, 2036	174.15	87.27	18107.53
Jan, 2037	86.77	43.94	18063.59
Mar, 2037	86.55	44.16	18019.43
Mar, 2037	172.89	88.53	17975.07
May, 2037	86.13	44.58	17930.49
May, 2037	172.05	89.37	17885.69
Jul, 2037	85.70	45.01	17840.69
Jul, 2037	171.19	90.23	17795.46
Aug, 2037	85.27	45.44	17750.02
Oct, 2037	85.05	45.66	17704.37
Oct, 2037	169.88	91.54	17658.49
Dec, 2037	84.61	46.10	17612.39
Dec, 2037	169.00	92.42	17566.08
Jan, 2038	84.17	46.54	17519.54
Mar, 2038	83.95	46.76	17472.77
Mar, 2038	167.67	93.75	17425.79
May, 2038	83.50	47.21	17378.58
May, 2038	166.77	94.65	17331.14
Jul, 2038	83.05	47.66	17283.47
Jul, 2038	165.87	95.55	17235.58
Aug, 2038	82.59	48.12	17187.46
Oct, 2038	82.36	48.35	17139.10
Oct, 2038	164.48	96.94	17090.52
Dec, 2038	81.89	48.82	17041.70
Dec, 2038	163.55	97.87	16992.65
Jan, 2039	81.42	49.29	16943.36
Mar, 2039	81.19	49.52	16893.84
Mar, 2039	162.14	99.28	16844.08
May, 2039	80.71	50.00	16794.08
May, 2039	161.18	100.24	16743.84
Jul, 2039	80.23	50.48	16693.36
Jul, 2039	160.22	101.20	16642.64
Aug, 2039	79.75	50.96	16591.68
Oct, 2039	79.50	51.21	16540.47
Oct, 2039	158.76	102.66	16489.02
Dec, 2039	79.01	51.70	16437.32
Dec, 2039	157.77	103.65	16385.37
Jan, 2040	78.51	52.20	16333.17
Mar, 2040	78.26	52.45	16280.72
Mar, 2040	156.27	105.15	16228.03
May, 2040	77.76	52.95	16175.07
May, 2040	155.27	106.15	16121.87
Jul, 2040	77.25	53.46	16068.41
Jul, 2040	154.24	107.18	16014.70
Aug, 2040	76.74	53.97	15960.72
Oct, 2040	76.48	54.23	15906.49
Oct, 2040	152.70	108.72	15852.00
Dec, 2040	75.96	54.75	15797.25
Dec, 2040	151.66	109.76	15742.23
Jan, 2041	75.43	55.28	15686.95
Mar, 2041	75.17	55.54	15631.41
Mar, 2041	150.07	111.35	15575.60
May, 2041	74.63	56.08	15519.52
May, 2041	148.99	112.43	15463.18
Jul, 2041	74.09	56.62	15406.56
Jul, 2041	147.91	113.51	15349.68
Aug, 2041	73.55	57.16	15292.52
Oct, 2041	73.28	57.43	15235.08
Oct, 2041	146.28	115.14	15177.37
Dec, 2041	72.72	57.99	15119.39
Dec, 2041	145.17	116.25	15061.13
Jan, 2042	72.17	58.54	15002.58
Mar, 2042	71.89	58.82	14943.76
Mar, 2042	143.50	117.92	14884.66
May, 2042	71.32	59.39	14825.27
May, 2042	142.36	119.06	14765.60
Jul, 2042	70.75	59.96	14705.64
Jul, 2042	141.21	120.21	14645.39
Aug, 2042	70.18	60.53	14584.86
Oct, 2042	69.89	60.82	14524.04
Oct, 2042	139.48	121.94	14462.92
Dec, 2042	69.30	61.41	14401.51
Dec, 2042	138.31	123.11	14339.81
Jan, 2043	68.71	62.00	14277.81
Mar, 2043	68.41	62.30	14215.51
Mar, 2043	136.53	124.89	14152.92
May, 2043	67.82	62.89	14090.03
May, 2043	135.33	126.09	14026.83
Jul, 2043	67.21	63.50	13963.33
Jul, 2043	134.12	127.30	13899.53
Aug, 2043	66.60	64.11	13835.42
Oct, 2043	66.29	64.42	13771.01
Oct, 2043	132.28	129.14	13706.28
Dec, 2043	65.68	65.03	13641.25
Dec, 2043	131.04	130.38	13575.90
Jan, 2044	65.05	65.66	13510.25
Mar, 2044	64.74	65.97	13444.27
Mar, 2044	129.16	132.26	13377.98
May, 2044	64.10	66.61	13311.38
May, 2044	127.88	133.54	13244.45
Jul, 2044	63.46	67.25	13177.20
Jul, 2044	126.60	134.82	13109.63
Aug, 2044	62.82	67.89	13041.74
Oct, 2044	62.49	68.22	12973.52
Oct, 2044	124.65	136.77	12904.98
Dec, 2044	61.84	68.87	12836.10
Dec, 2044	123.35	138.07	12766.90
Jan, 2045	61.17	69.54	12697.36
Mar, 2045	60.84	69.87	12627.49
Mar, 2045	121.35	140.07	12557.29
May, 2045	60.17	70.54	12486.75
May, 2045	120.00	141.42	12415.87
Jul, 2045	59.49	71.22	12344.66
Jul, 2045	118.64	142.78	12273.10
Aug, 2045	58.81	71.90	12201.20
Oct, 2045	58.46	72.25	12128.95
Oct, 2045	116.58	144.84	12056.36
Dec, 2045	57.77	72.94	11983.42
Dec, 2045	115.19	146.23	11910.13
Jan, 2046	57.07	73.64	11836.49
Mar, 2046	56.72	73.99	11762.50
Mar, 2046	113.08	148.34	11688.15
May, 2046	56.01	74.70	11613.44
May, 2046	111.66	149.76	11538.38
Jul, 2046	55.29	75.42	11462.96
Jul, 2046	110.22	151.20	11387.18
Aug, 2046	54.56	76.15	11311.03
Oct, 2046	54.20	76.51	11234.52
Oct, 2046	108.03	153.39	11157.64
Dec, 2046	53.46	77.25	11080.39
Dec, 2046	106.55	154.87	11002.78
Jan, 2047	52.72	77.99	10924.79
Mar, 2047	52.35	78.36	10846.43
Mar, 2047	104.32	157.10	10767.69
May, 2047	51.60	79.11	10688.57
May, 2047	102.82	158.60	10609.08
Jul, 2047	50.84	79.87	10529.21
Jul, 2047	101.29	160.13	10448.95
Aug, 2047	50.07	80.64	10368.31
Oct, 2047	49.68	81.03	10287.28
Oct, 2047	98.97	162.45	10205.86
Dec, 2047	48.90	81.81	10124.05
Dec, 2047	97.41	164.01	10041.85
Jan, 2048	48.12	82.59	9959.26
Mar, 2048	47.72	82.99	9876.27
Mar, 2048	95.04	166.38	9792.89
May, 2048	46.92	83.79	9709.10
May, 2048	93.44	167.98	9624.91
Jul, 2048	46.12	84.59	9540.32
Jul, 2048	91.83	169.59	9455.33
Aug, 2048	45.31	85.40	9369.92
Oct, 2048	44.90	85.81	9284.11
Oct, 2048	89.39	172.03	9197.89
Dec, 2048	44.07	86.64	9111.25
Dec, 2048	87.73	173.69	9024.20
Jan, 2049	43.24	87.47	8936.73
Mar, 2049	42.82	87.89	8848.84
Mar, 2049	85.22	176.20	8760.53
May, 2049	41.98	88.73	8671.80
May, 2049	83.53	177.89	8582.64
Jul, 2049	41.13	89.58	8493.06
Jul, 2049	81.83	179.59	8403.04
Aug, 2049	40.26	90.45	8312.60
Oct, 2049	39.83	90.88	8221.72
Oct, 2049	79.23	182.19	8130.41
Dec, 2049	38.96	91.75	8038.65
Dec, 2049	77.48	183.94	7946.46
Jan, 2050	38.08	92.63	7853.83
Mar, 2050	37.63	93.08	7760.75
Mar, 2050	74.82	186.60	7667.23
May, 2050	36.74	93.97	7573.26
May, 2050	73.03	188.39	7478.84
Jul, 2050	35.84	94.87	7383.96
Jul, 2050	71.22	190.20	7288.63
Aug, 2050	34.92	95.79	7192.85
Oct, 2050	34.47	96.24	7096.60
Oct, 2050	68.47	192.95	6999.90
Dec, 2050	33.54	97.17	6902.73
Dec, 2050	66.62	194.80	6805.10
Jan, 2051	32.61	98.10	6706.99
Mar, 2051	32.14	98.57	6608.42
Mar, 2051	63.81	197.61	6509.38
May, 2051	31.19	99.52	6409.86
May, 2051	61.90	199.52	6309.86
Jul, 2051	30.23	100.48	6209.39
Jul, 2051	59.98	201.44	6108.43
Aug, 2051	29.27	101.44	6006.99
Oct, 2051	28.78	101.93	5905.06
Oct, 2051	57.08	204.34	5802.65
Dec, 2051	27.80	102.91	5699.74
Dec, 2051	55.11	206.31	5596.34
Jan, 2052	26.82	103.89	5492.45
Mar, 2052	26.32	104.39	5388.06
Mar, 2052	52.14	209.28	5283.16
May, 2052	25.32	105.39	5177.77
May, 2052	50.13	211.29	5071.87
Jul, 2052	24.30	106.41	4965.46
Jul, 2052	48.09	213.33	4858.55
Aug, 2052	23.28	107.43	4751.12
Oct, 2052	22.77	107.94	4643.17
Oct, 2052	45.02	216.40	4534.71
Dec, 2052	21.73	108.98	4425.73
Dec, 2052	42.94	218.48	4316.23
Jan, 2053	20.68	110.03	4206.20
Mar, 2053	20.15	110.56	4095.64
Mar, 2053	39.77	221.65	3984.56
May, 2053	19.09	111.62	3872.94
May, 2053	37.65	223.77	3760.79
Jul, 2053	18.02	112.69	3648.10
Jul, 2053	35.50	225.92	3534.87
Aug, 2053	16.94	113.77	3421.10
Oct, 2053	16.39	114.32	3306.78
Oct, 2053	32.23	229.19	3191.91
Dec, 2053	15.29	115.42	3076.50
Dec, 2053	30.03	231.39	2960.53
Jan, 2054	14.19	116.52	2844.01
Mar, 2054	13.63	117.08	2726.92
Mar, 2054	26.70	234.72	2609.28
May, 2054	12.50	118.21	2491.07
May, 2054	24.44	236.98	2372.30
Jul, 2054	11.37	119.34	2252.96
Jul, 2054	22.17	239.25	2133.04
Aug, 2054	10.22	120.49	2012.55
Oct, 2054	9.64	121.07	1891.49
Oct, 2054	18.70	242.72	1769.84
Dec, 2054	8.48	122.23	1647.61
Dec, 2054	16.37	245.05	1524.80
Jan, 2055	7.31	123.40	1401.39
Mar, 2055	6.72	123.99	1277.40
Mar, 2055	12.84	248.58	1152.81
May, 2055	5.52	125.19	1027.62
May, 2055	10.44	250.98	901.84
Jul, 2055	4.32	126.39	775.45
Jul, 2055	8.04	253.38	648.45
Aug, 2055	3.11	127.60	520.85
Oct, 2055	2.50	128.21	392.64
Oct, 2055	4.38	257.04	263.81
Dec, 2055	1.26	129.45	134.36
Dec, 2055	1.90	259.52	4.29