Mortgage Parameters

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

Mortgage Summary

Property Total:	$30,000
Down Payment	$9,000
Mortgage Amount:	$21,000
Mortgage Payment:	$122.55 / month
Estimated Tax:	+ $16.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $139.22 / month
Total Interest Paid:	$23,119.20 over 30 years
Total Tax Paid:	$6,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	100.63	21.92	20978.08
Mar, 2026	100.52	22.03	20956.04
Mar, 2026	200.93	44.17	20933.91
May, 2026	100.31	22.24	20911.67
May, 2026	200.51	44.59	20889.32
Jul, 2026	100.09	22.46	20866.86
Jul, 2026	200.08	45.02	20844.30
Aug, 2026	99.88	22.67	20821.63
Oct, 2026	99.77	22.78	20798.85
Oct, 2026	199.43	45.67	20775.96
Dec, 2026	99.55	23.00	20752.96
Dec, 2026	198.99	46.11	20729.85
Jan, 2027	99.33	23.22	20706.63
Mar, 2027	99.22	23.33	20683.30
Mar, 2027	198.33	46.77	20659.86
May, 2027	99.00	23.55	20636.31
May, 2027	197.88	47.22	20612.64
Jul, 2027	98.77	23.78	20588.86
Jul, 2027	197.42	47.68	20564.96
Aug, 2027	98.54	24.01	20540.95
Oct, 2027	98.43	24.12	20516.83
Oct, 2027	196.74	48.36	20492.59
Dec, 2027	98.19	24.36	20468.23
Dec, 2027	196.27	48.83	20443.76
Jan, 2028	97.96	24.59	20419.17
Mar, 2028	97.84	24.71	20394.46
Mar, 2028	195.56	49.54	20369.63
May, 2028	97.60	24.95	20344.69
May, 2028	195.08	50.02	20319.62
Jul, 2028	97.36	25.19	20294.44
Jul, 2028	194.60	50.50	20269.13
Aug, 2028	97.12	25.43	20243.71
Oct, 2028	97.00	25.55	20218.16
Oct, 2028	193.88	51.22	20192.49
Dec, 2028	96.76	25.79	20166.69
Dec, 2028	193.39	51.71	20140.77
Jan, 2029	96.51	26.04	20114.73
Mar, 2029	96.38	26.17	20088.56
Mar, 2029	192.64	52.46	20062.27
May, 2029	96.13	26.42	20035.85
May, 2029	192.14	52.96	20009.31
Jul, 2029	95.88	26.67	19982.64
Jul, 2029	191.63	53.47	19955.84
Aug, 2029	95.62	26.93	19928.91
Oct, 2029	95.49	27.06	19901.85
Oct, 2029	190.85	54.25	19874.66
Dec, 2029	95.23	27.32	19847.35
Dec, 2029	190.33	54.77	19819.90
Jan, 2030	94.97	27.58	19792.32
Mar, 2030	94.84	27.71	19764.61
Mar, 2030	189.55	55.55	19736.76
May, 2030	94.57	27.98	19708.78
May, 2030	189.01	56.09	19680.67
Jul, 2030	94.30	28.25	19652.43
Jul, 2030	188.47	56.63	19624.04
Aug, 2030	94.03	28.52	19595.53
Oct, 2030	93.90	28.65	19566.87
Oct, 2030	187.66	57.44	19538.08
Dec, 2030	93.62	28.93	19509.15
Dec, 2030	187.10	58.00	19480.08
Jan, 2031	93.34	29.21	19450.87
Mar, 2031	93.20	29.35	19421.52
Mar, 2031	186.26	58.84	19392.04
May, 2031	92.92	29.63	19362.41
May, 2031	185.70	59.40	19332.63
Jul, 2031	92.64	29.91	19302.72
Jul, 2031	185.13	59.97	19272.66
Aug, 2031	92.35	30.20	19242.46
Oct, 2031	92.20	30.35	19212.11
Oct, 2031	184.26	60.84	19181.62
Dec, 2031	91.91	30.64	19150.98
Dec, 2031	183.68	61.42	19120.20
Jan, 2032	91.62	30.93	19089.27
Mar, 2032	91.47	31.08	19058.19
Mar, 2032	182.79	62.31	19026.96
May, 2032	91.17	31.38	18995.58
May, 2032	182.19	62.91	18964.05
Jul, 2032	90.87	31.68	18932.37
Jul, 2032	181.59	63.51	18900.53
Aug, 2032	90.57	31.98	18868.55
Oct, 2032	90.41	32.14	18836.41
Oct, 2032	180.67	64.43	18804.12
Dec, 2032	90.10	32.45	18771.67
Dec, 2032	180.05	65.05	18739.07
Jan, 2033	89.79	32.76	18706.31
Mar, 2033	89.63	32.92	18673.40
Mar, 2033	179.11	65.99	18640.32
May, 2033	89.32	33.23	18607.09
May, 2033	178.48	66.62	18573.70
Jul, 2033	89.00	33.55	18540.15
Jul, 2033	177.84	67.26	18506.44
Aug, 2033	88.68	33.87	18472.56
Oct, 2033	88.51	34.04	18438.53
Oct, 2033	176.86	68.24	18404.33
Dec, 2033	88.19	34.36	18369.97
Dec, 2033	176.21	68.89	18335.44
Jan, 2034	87.86	34.69	18300.75
Mar, 2034	87.69	34.86	18265.89
Mar, 2034	175.21	69.89	18230.86
May, 2034	87.36	35.19	18195.67
May, 2034	174.55	70.55	18160.31
Jul, 2034	87.02	35.53	18124.77
Jul, 2034	173.87	71.23	18089.07
Aug, 2034	86.68	35.87	18053.20
Oct, 2034	86.50	36.05	18017.15
Oct, 2034	172.83	72.27	17980.94
Dec, 2034	86.16	36.39	17944.54
Dec, 2034	172.14	72.96	17907.98
Jan, 2035	85.81	36.74	17871.24
Mar, 2035	85.63	36.92	17834.32
Mar, 2035	171.09	74.01	17797.23
May, 2035	85.28	37.27	17759.95
May, 2035	170.38	74.72	17722.50
Jul, 2035	84.92	37.63	17684.87
Jul, 2035	169.66	75.44	17647.06
Aug, 2035	84.56	37.99	17609.07
Oct, 2035	84.38	38.17	17570.90
Oct, 2035	168.57	76.53	17532.54
Dec, 2035	84.01	38.54	17494.00
Dec, 2035	167.84	77.26	17455.28
Jan, 2036	83.64	38.91	17416.37
Mar, 2036	83.45	39.10	17377.27
Mar, 2036	166.72	78.38	17337.99
May, 2036	83.08	39.47	17298.52
May, 2036	165.97	79.13	17258.86
Jul, 2036	82.70	39.85	17219.00
Jul, 2036	165.21	79.89	17178.96
Aug, 2036	82.32	40.23	17138.73
Oct, 2036	82.12	40.43	17098.30
Oct, 2036	164.05	81.05	17057.68
Dec, 2036	81.73	40.82	17016.87
Dec, 2036	163.27	81.83	16975.85
Jan, 2037	81.34	41.21	16934.65
Mar, 2037	81.15	41.40	16893.24
Mar, 2037	162.10	83.00	16851.64
May, 2037	80.75	41.80	16809.84
May, 2037	161.30	83.80	16767.83
Jul, 2037	80.35	42.20	16725.63
Jul, 2037	160.49	84.61	16683.22
Aug, 2037	79.94	42.61	16640.61
Oct, 2037	79.74	42.81	16597.80
Oct, 2037	159.27	85.83	16554.78
Dec, 2037	79.32	43.23	16511.56
Dec, 2037	158.44	86.66	16468.12
Jan, 2038	78.91	43.64	16424.48
Mar, 2038	78.70	43.85	16380.63
Mar, 2038	157.19	87.91	16336.57
May, 2038	78.28	44.27	16292.30
May, 2038	156.35	88.75	16247.82
Jul, 2038	77.85	44.70	16203.13
Jul, 2038	155.49	89.61	16158.22
Aug, 2038	77.42	45.13	16113.09
Oct, 2038	77.21	45.34	16067.75
Oct, 2038	154.20	90.90	16022.19
Dec, 2038	76.77	45.78	15976.41
Dec, 2038	153.32	91.78	15930.42
Jan, 2039	76.33	46.22	15884.20
Mar, 2039	76.11	46.44	15837.76
Mar, 2039	152.00	93.10	15791.10
May, 2039	75.67	46.88	15744.22
May, 2039	151.11	93.99	15697.11
Jul, 2039	75.22	47.33	15649.77
Jul, 2039	150.21	94.89	15602.21
Aug, 2039	74.76	47.79	15554.42
Oct, 2039	74.53	48.02	15506.40
Oct, 2039	148.83	96.27	15458.16
Dec, 2039	74.07	48.48	15409.68
Dec, 2039	147.91	97.19	15360.96
Jan, 2040	73.60	48.95	15312.02
Mar, 2040	73.37	49.18	15262.84
Mar, 2040	146.50	98.60	15213.42
May, 2040	72.90	49.65	15163.77
May, 2040	145.56	99.54	15113.88
Jul, 2040	72.42	50.13	15063.75
Jul, 2040	144.60	100.50	15013.38
Aug, 2040	71.94	50.61	14962.77
Oct, 2040	71.70	50.85	14911.92
Oct, 2040	143.15	101.95	14860.82
Dec, 2040	71.21	51.34	14809.48
Dec, 2040	142.17	102.93	14757.89
Jan, 2041	70.71	51.84	14706.06
Mar, 2041	70.47	52.08	14653.97
Mar, 2041	140.69	104.41	14601.64
May, 2041	69.97	52.58	14549.05
May, 2041	139.68	105.42	14496.22
Jul, 2041	69.46	53.09	14443.13
Jul, 2041	138.67	106.43	14389.79
Aug, 2041	68.95	53.60	14336.19
Oct, 2041	68.69	53.86	14282.33
Oct, 2041	137.13	107.97	14228.22
Dec, 2041	68.18	54.37	14173.85
Dec, 2041	136.10	109.00	14119.21
Jan, 2042	67.65	54.90	14064.32
Mar, 2042	67.39	55.16	14009.16
Mar, 2042	134.52	110.58	13953.73
May, 2042	66.86	55.69	13898.05
May, 2042	133.45	111.65	13842.09
Jul, 2042	66.33	56.22	13785.87
Jul, 2042	132.39	112.71	13729.38
Aug, 2042	65.79	56.76	13672.61
Oct, 2042	65.51	57.04	13615.58
Oct, 2042	130.75	114.35	13558.27
Dec, 2042	64.97	57.58	13500.68
Dec, 2042	129.66	115.44	13442.83
Jan, 2043	64.41	58.14	13384.69
Mar, 2043	64.13	58.42	13326.27
Mar, 2043	127.99	117.11	13267.58
May, 2043	63.57	58.98	13208.60
May, 2043	126.86	118.24	13149.34
Jul, 2043	63.01	59.54	13089.80
Jul, 2043	125.73	119.37	13029.97
Aug, 2043	62.44	60.11	12969.86
Oct, 2043	62.15	60.40	12909.46
Oct, 2043	124.01	121.09	12848.76
Dec, 2043	61.57	60.98	12787.78
Dec, 2043	122.84	122.26	12726.50
Jan, 2044	60.98	61.57	12664.94
Mar, 2044	60.69	61.86	12603.07
Mar, 2044	121.08	124.02	12540.91
May, 2044	60.09	62.46	12478.45
May, 2044	119.88	125.22	12415.70
Jul, 2044	59.49	63.06	12352.64
Jul, 2044	118.68	126.42	12289.28
Aug, 2044	58.89	63.66	12225.61
Oct, 2044	58.58	63.97	12161.65
Oct, 2044	116.85	128.25	12097.37
Dec, 2044	57.97	64.58	12032.79
Dec, 2044	115.63	129.47	11967.89
Jan, 2045	57.35	65.20	11902.69
Mar, 2045	57.03	65.52	11837.17
Mar, 2045	113.75	131.35	11771.34
May, 2045	56.40	66.15	11705.20
May, 2045	112.49	132.61	11638.73
Jul, 2045	55.77	66.78	11571.95
Jul, 2045	111.22	133.88	11504.85
Aug, 2045	55.13	67.42	11437.43
Oct, 2045	54.80	67.75	11369.68
Oct, 2045	109.28	135.82	11301.61
Dec, 2045	54.15	68.40	11233.22
Dec, 2045	107.98	137.12	11164.49
Jan, 2046	53.50	69.05	11095.44
Mar, 2046	53.17	69.38	11026.06
Mar, 2046	106.00	139.10	10956.34
May, 2046	52.50	70.05	10886.29
May, 2046	104.66	140.44	10815.90
Jul, 2046	51.83	70.72	10745.18
Jul, 2046	103.32	141.78	10674.12
Aug, 2046	51.15	71.40	10602.71
Oct, 2046	50.80	71.75	10530.97
Oct, 2046	101.26	143.84	10458.88
Dec, 2046	50.12	72.43	10386.44
Dec, 2046	99.89	145.21	10313.66
Jan, 2047	49.42	73.13	10240.53
Mar, 2047	49.07	73.48	10167.05
Mar, 2047	97.79	147.31	10093.22
May, 2047	48.36	74.19	10019.03
May, 2047	96.37	148.73	9944.49
Jul, 2047	47.65	74.90	9869.59
Jul, 2047	94.94	150.16	9794.33
Aug, 2047	46.93	75.62	9718.71
Oct, 2047	46.57	75.98	9642.73
Oct, 2047	92.77	152.33	9566.39
Dec, 2047	45.84	76.71	9489.67
Dec, 2047	91.31	153.79	9412.60
Jan, 2048	45.10	77.45	9335.15
Mar, 2048	44.73	77.82	9257.33
Mar, 2048	89.09	156.01	9179.14
May, 2048	43.98	78.57	9100.57
May, 2048	87.59	157.51	9021.63
Jul, 2048	43.23	79.32	8942.31
Jul, 2048	86.08	159.02	8862.60
Aug, 2048	42.47	80.08	8782.52
Oct, 2048	42.08	80.47	8702.05
Oct, 2048	83.78	161.32	8621.20
Dec, 2048	41.31	81.24	8539.96
Dec, 2048	82.23	162.87	8458.33
Jan, 2049	40.53	82.02	8376.31
Mar, 2049	40.14	82.41	8293.90
Mar, 2049	79.88	165.22	8211.09
May, 2049	39.34	83.21	8127.88
May, 2049	78.29	166.81	8044.28
Jul, 2049	38.55	84.00	7960.28
Jul, 2049	76.69	168.41	7875.87
Aug, 2049	37.74	84.81	7791.06
Oct, 2049	37.33	85.22	7705.84
Oct, 2049	74.25	170.85	7620.21
Dec, 2049	36.51	86.04	7534.18
Dec, 2049	72.61	172.49	7447.73
Jan, 2050	35.69	86.86	7360.87
Mar, 2050	35.27	87.28	7273.59
Mar, 2050	70.12	174.98	7185.89
May, 2050	34.43	88.12	7097.77
May, 2050	68.44	176.66	7009.23
Jul, 2050	33.59	88.96	6920.27
Jul, 2050	66.75	178.35	6830.88
Aug, 2050	32.73	89.82	6741.06
Oct, 2050	32.30	90.25	6650.81
Oct, 2050	64.17	180.93	6560.13
Dec, 2050	31.43	91.12	6469.01
Dec, 2050	62.43	182.67	6377.46
Jan, 2051	30.56	91.99	6285.47
Mar, 2051	30.12	92.43	6193.04
Mar, 2051	59.79	185.31	6100.16
May, 2051	29.23	93.32	6006.84
May, 2051	58.01	187.09	5913.07
Jul, 2051	28.33	94.22	5818.86
Jul, 2051	56.21	188.89	5724.19
Aug, 2051	27.43	95.12	5629.07
Oct, 2051	26.97	95.58	5533.49
Oct, 2051	53.48	191.62	5437.45
Dec, 2051	26.05	96.50	5340.96
Dec, 2051	51.64	193.46	5244.00
Jan, 2052	25.13	97.42	5146.58
Mar, 2052	24.66	97.89	5048.69
Mar, 2052	48.85	196.25	4950.33
May, 2052	23.72	98.83	4851.50
May, 2052	46.97	198.13	4752.20
Jul, 2052	22.77	99.78	4652.42
Jul, 2052	45.06	200.04	4552.16
Aug, 2052	21.81	100.74	4451.42
Oct, 2052	21.33	101.22	4350.20
Oct, 2052	42.17	202.93	4248.50
Dec, 2052	20.36	102.19	4146.31
Dec, 2052	40.23	204.87	4043.62
Jan, 2053	19.38	103.17	3940.45
Mar, 2053	18.88	103.67	3836.78
Mar, 2053	37.26	207.84	3732.61
May, 2053	17.89	104.66	3627.95
May, 2053	35.27	209.83	3522.78
Jul, 2053	16.88	105.67	3417.11
Jul, 2053	33.25	211.85	3310.94
Aug, 2053	15.86	106.69	3204.25
Oct, 2053	15.35	107.20	3097.06
Oct, 2053	30.19	214.91	2989.35
Dec, 2053	14.32	108.23	2881.12
Dec, 2053	28.13	216.97	2772.38
Jan, 2054	13.28	109.27	2663.11
Mar, 2054	12.76	109.79	2553.32
Mar, 2054	24.99	220.11	2443.01
May, 2054	11.71	110.84	2332.16
May, 2054	22.88	222.22	2220.79
Jul, 2054	10.64	111.91	2108.88
Jul, 2054	20.75	224.35	1996.43
Aug, 2054	9.57	112.98	1883.45
Oct, 2054	9.02	113.53	1769.92
Oct, 2054	17.50	227.60	1655.85
Dec, 2054	7.93	114.62	1541.24
Dec, 2054	15.32	229.78	1426.07
Jan, 2055	6.83	115.72	1310.36
Mar, 2055	6.28	116.27	1194.09
Mar, 2055	12.00	233.10	1077.26
May, 2055	5.16	117.39	959.87
May, 2055	9.76	235.34	841.92
Jul, 2055	4.03	118.52	723.40
Jul, 2055	7.50	237.60	604.32
Aug, 2055	2.90	119.65	484.67
Oct, 2055	2.32	120.23	364.44
Oct, 2055	4.07	241.03	243.63
Dec, 2055	1.17	121.38	122.25
Dec, 2055	1.76	243.34	0.29