Mortgage Parameters

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

Mortgage Summary

Property Total:	$54,500
Down Payment	$16,350
Mortgage Amount:	$38,150
Mortgage Payment:	$222.63 / month
Estimated Tax:	+ $30.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $252.91 / month
Total Interest Paid:	$41,997.60 over 30 years
Total Tax Paid:	$10,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	182.80	39.83	38110.17
Mar, 2026	182.61	40.02	38070.15
Mar, 2026	365.03	80.23	38029.94
May, 2026	182.23	40.40	37989.54
May, 2026	364.26	81.00	37948.94
Jul, 2026	181.84	40.79	37908.15
Jul, 2026	363.48	81.78	37867.16
Aug, 2026	181.45	41.18	37825.98
Oct, 2026	181.25	41.38	37784.60
Oct, 2026	362.30	82.96	37743.02
Dec, 2026	180.85	41.78	37701.24
Dec, 2026	361.50	83.76	37659.27
Jan, 2027	180.45	42.18	37617.09
Mar, 2027	180.25	42.38	37574.71
Mar, 2027	360.30	84.96	37532.12
May, 2027	179.84	42.79	37489.33
May, 2027	359.48	85.78	37446.34
Jul, 2027	179.43	43.20	37403.14
Jul, 2027	358.65	86.61	37359.73
Aug, 2027	179.02	43.61	37316.12
Oct, 2027	178.81	43.82	37272.29
Oct, 2027	357.41	87.85	37228.26
Dec, 2027	178.39	44.24	37184.02
Dec, 2027	356.56	88.70	37139.56
Jan, 2028	177.96	44.67	37094.89
Mar, 2028	177.75	44.88	37050.01
Mar, 2028	355.28	89.98	37004.91
May, 2028	177.32	45.31	36959.59
May, 2028	354.42	90.84	36914.06
Jul, 2028	176.88	45.75	36868.31
Jul, 2028	353.54	91.72	36822.34
Aug, 2028	176.44	46.19	36776.15
Oct, 2028	176.22	46.41	36729.74
Oct, 2028	352.22	93.04	36683.11
Dec, 2028	175.77	46.86	36636.25
Dec, 2028	351.32	93.94	36589.17
Jan, 2029	175.32	47.31	36541.86
Mar, 2029	175.10	47.53	36494.33
Mar, 2029	349.97	95.29	36446.57
May, 2029	174.64	47.99	36398.58
May, 2029	349.05	96.21	36350.36
Jul, 2029	174.18	48.45	36301.91
Jul, 2029	348.13	97.13	36253.22
Aug, 2029	173.71	48.92	36204.31
Oct, 2029	173.48	49.15	36155.15
Oct, 2029	346.72	98.54	36105.77
Dec, 2029	173.01	49.62	36056.14
Dec, 2029	345.78	99.48	36006.28
Jan, 2030	172.53	50.10	35956.18
Mar, 2030	172.29	50.34	35905.84
Mar, 2030	344.34	100.92	35855.26
May, 2030	171.81	50.82	35804.44
May, 2030	343.37	101.89	35753.37
Jul, 2030	171.32	51.31	35702.06
Jul, 2030	342.39	102.87	35650.50
Aug, 2030	170.83	51.80	35598.70
Oct, 2030	170.58	52.05	35546.65
Oct, 2030	340.91	104.35	35494.34
Dec, 2030	170.08	52.55	35441.79
Dec, 2030	339.91	105.35	35388.99
Jan, 2031	169.57	53.06	35335.93
Mar, 2031	169.32	53.31	35282.62
Mar, 2031	338.38	106.88	35229.05
May, 2031	168.81	53.82	35175.22
May, 2031	337.36	107.90	35121.14
Jul, 2031	168.29	54.34	35066.80
Jul, 2031	336.32	108.94	35012.20
Aug, 2031	167.77	54.86	34957.34
Oct, 2031	167.50	55.13	34902.21
Oct, 2031	334.74	110.52	34846.82
Dec, 2031	166.97	55.66	34791.16
Dec, 2031	333.68	111.58	34735.24
Jan, 2032	166.44	56.19	34679.05
Mar, 2032	166.17	56.46	34622.59
Mar, 2032	332.07	113.19	34565.86
May, 2032	165.63	57.00	34508.86
May, 2032	330.98	114.28	34451.58
Jul, 2032	165.08	57.55	34394.04
Jul, 2032	329.88	115.38	34336.21
Aug, 2032	164.53	58.10	34278.11
Oct, 2032	164.25	58.38	34219.73
Oct, 2032	328.22	117.04	34161.07
Dec, 2032	163.69	58.94	34102.12
Dec, 2032	327.10	118.16	34042.90
Jan, 2033	163.12	59.51	33983.39
Mar, 2033	162.84	59.79	33923.60
Mar, 2033	325.39	119.87	33863.52
May, 2033	162.26	60.37	33803.15
May, 2033	324.23	121.03	33742.50
Jul, 2033	161.68	60.95	33681.55
Jul, 2033	323.07	122.19	33620.31
Aug, 2033	161.10	61.53	33558.78
Oct, 2033	160.80	61.83	33496.95
Oct, 2033	321.31	123.95	33434.83
Dec, 2033	160.21	62.42	33372.41
Dec, 2033	320.12	125.14	33309.68
Jan, 2034	159.61	63.02	33246.66
Mar, 2034	159.31	63.32	33183.34
Mar, 2034	318.31	126.95	33119.71
May, 2034	158.70	63.93	33055.78
May, 2034	317.09	128.17	32991.54
Jul, 2034	158.08	64.55	32927.00
Jul, 2034	315.86	129.40	32862.14
Aug, 2034	157.46	65.17	32796.98
Oct, 2034	157.15	65.48	32731.50
Oct, 2034	313.99	131.27	32665.71
Dec, 2034	156.52	66.11	32599.60
Dec, 2034	312.73	132.53	32533.18
Jan, 2035	155.89	66.74	32466.44
Mar, 2035	155.57	67.06	32399.38
Mar, 2035	310.82	134.44	32331.99
May, 2035	154.92	67.71	32264.29
May, 2035	309.52	135.74	32196.26
Jul, 2035	154.27	68.36	32127.90
Jul, 2035	308.22	137.04	32059.22
Aug, 2035	153.62	69.01	31990.20
Oct, 2035	153.29	69.34	31920.86
Oct, 2035	306.24	139.02	31851.18
Dec, 2035	152.62	70.01	31781.17
Dec, 2035	304.90	140.36	31710.83
Jan, 2036	151.95	70.68	31640.15
Mar, 2036	151.61	71.02	31569.13
Mar, 2036	302.88	142.38	31497.76
May, 2036	150.93	71.70	31426.06
May, 2036	301.51	143.75	31354.01
Jul, 2036	150.24	72.39	31281.62
Jul, 2036	300.13	145.13	31208.88
Aug, 2036	149.54	73.09	31135.80
Oct, 2036	149.19	73.44	31062.36
Oct, 2036	298.03	147.23	30988.57
Dec, 2036	148.49	74.14	30914.43
Dec, 2036	296.62	148.64	30839.93
Jan, 2037	147.77	74.86	30765.07
Mar, 2037	147.42	75.21	30689.86
Mar, 2037	294.48	150.78	30614.28
May, 2037	146.69	75.94	30538.35
May, 2037	293.02	152.24	30462.05
Jul, 2037	145.96	76.67	30385.38
Jul, 2037	291.56	153.70	30308.35
Aug, 2037	145.23	77.40	30230.94
Oct, 2037	144.86	77.77	30153.17
Oct, 2037	289.34	155.92	30075.03
Dec, 2037	144.11	78.52	29996.50
Dec, 2037	287.84	157.42	29917.61
Jan, 2038	143.36	79.27	29838.33
Mar, 2038	142.98	79.65	29758.68
Mar, 2038	285.57	159.69	29678.64
May, 2038	142.21	80.42	29598.22
May, 2038	284.03	161.23	29517.42
Jul, 2038	141.44	81.19	29436.22
Jul, 2038	282.49	162.77	29354.64
Aug, 2038	140.66	81.97	29272.67
Oct, 2038	140.26	82.37	29190.31
Oct, 2038	280.13	165.13	29107.55
Dec, 2038	139.47	83.16	29024.39
Dec, 2038	278.55	166.71	28940.84
Jan, 2039	138.67	83.96	28856.88
Mar, 2039	138.27	84.36	28772.52
Mar, 2039	276.14	169.12	28687.76
May, 2039	137.46	85.17	28602.59
May, 2039	274.51	170.75	28517.02
Jul, 2039	136.64	85.99	28431.03
Jul, 2039	272.87	172.39	28344.63
Aug, 2039	135.82	86.81	28257.82
Oct, 2039	135.40	87.23	28170.59
Oct, 2039	270.38	174.88	28082.95
Dec, 2039	134.56	88.07	27994.88
Dec, 2039	268.70	176.56	27906.39
Jan, 2040	133.72	88.91	27817.48
Mar, 2040	133.29	89.34	27728.14
Mar, 2040	266.15	179.11	27638.38
May, 2040	132.43	90.20	27548.18
May, 2040	264.43	180.83	27457.55
Jul, 2040	131.57	91.06	27366.49
Jul, 2040	262.70	182.56	27274.99
Aug, 2040	130.69	91.94	27183.05
Oct, 2040	130.25	92.38	27090.68
Oct, 2040	260.06	185.20	26997.86
Dec, 2040	129.36	93.27	26904.59
Dec, 2040	258.28	186.98	26810.88
Jan, 2041	128.47	94.16	26716.72
Mar, 2041	128.02	94.61	26622.11
Mar, 2041	255.58	189.68	26527.04
May, 2041	127.11	95.52	26431.52
May, 2041	253.76	191.50	26335.54
Jul, 2041	126.19	96.44	26239.10
Jul, 2041	251.92	193.34	26142.20
Aug, 2041	125.26	97.37	26044.83
Oct, 2041	124.80	97.83	25947.00
Oct, 2041	249.13	196.13	25848.70
Dec, 2041	123.86	98.77	25749.93
Dec, 2041	247.25	198.01	25650.69
Jan, 2042	122.91	99.72	25550.96
Mar, 2042	122.43	100.20	25450.77
Mar, 2042	244.38	200.88	25350.09
May, 2042	121.47	101.16	25248.93
May, 2042	242.45	202.81	25147.28
Jul, 2042	120.50	102.13	25045.15
Jul, 2042	240.51	204.75	24942.53
Aug, 2042	119.52	103.11	24839.41
Oct, 2042	119.02	103.61	24735.81
Oct, 2042	237.55	207.71	24631.70
Dec, 2042	118.03	104.60	24527.10
Dec, 2042	235.56	209.70	24421.99
Jan, 2043	117.02	105.61	24316.39
Mar, 2043	116.52	106.11	24210.27
Mar, 2043	232.53	212.73	24103.65
May, 2043	115.50	107.13	23996.52
May, 2043	230.48	214.78	23888.87
Jul, 2043	114.47	108.16	23780.71
Jul, 2043	228.42	216.84	23672.03
Aug, 2043	113.43	109.20	23562.82
Oct, 2043	112.91	109.72	23453.10
Oct, 2043	225.29	219.97	23342.85
Dec, 2043	111.85	110.78	23232.07
Dec, 2043	223.17	222.09	23120.76
Jan, 2044	110.79	111.84	23008.92
Mar, 2044	110.25	112.38	22896.54
Mar, 2044	219.96	225.30	22783.62
May, 2044	109.17	113.46	22670.16
May, 2044	217.80	227.46	22556.16
Jul, 2044	108.08	114.55	22441.61
Jul, 2044	215.61	229.65	22326.52
Aug, 2044	106.98	115.65	22210.87
Oct, 2044	106.43	116.20	22094.66
Oct, 2044	212.30	232.96	21977.90
Dec, 2044	105.31	117.32	21860.58
Dec, 2044	210.06	235.20	21742.70
Jan, 2045	104.18	118.45	21624.26
Mar, 2045	103.62	119.01	21505.24
Mar, 2045	206.67	238.59	21385.66
May, 2045	102.47	120.16	21265.50
May, 2045	204.37	240.89	21144.77
Jul, 2045	101.32	121.31	21023.46
Jul, 2045	202.06	243.20	20901.57
Aug, 2045	100.15	122.48	20779.09
Oct, 2045	99.57	123.06	20656.03
Oct, 2045	198.55	246.71	20532.37
Dec, 2045	98.38	124.25	20408.13
Dec, 2045	196.17	249.09	20283.29
Jan, 2046	97.19	125.44	20157.85
Mar, 2046	96.59	126.04	20031.81
Mar, 2046	192.58	252.68	19905.16
May, 2046	95.38	127.25	19777.91
May, 2046	190.15	255.11	19650.05
Jul, 2046	94.16	128.47	19521.58
Jul, 2046	187.70	257.56	19392.49
Aug, 2046	92.92	129.71	19262.78
Oct, 2046	92.30	130.33	19132.45
Oct, 2046	183.98	261.28	19001.50
Dec, 2046	91.05	131.58	18869.91
Dec, 2046	181.47	263.79	18737.70
Jan, 2047	89.78	132.85	18604.86
Mar, 2047	89.15	133.48	18471.38
Mar, 2047	177.66	267.60	18337.26
May, 2047	87.87	134.76	18202.49
May, 2047	175.09	270.17	18067.08
Jul, 2047	86.57	136.06	17931.02
Jul, 2047	172.49	272.77	17794.31
Aug, 2047	85.26	137.37	17656.95
Oct, 2047	84.61	138.02	17518.92
Oct, 2047	168.55	276.71	17380.24
Dec, 2047	83.28	139.35	17240.89
Dec, 2047	165.89	279.37	17100.87
Jan, 2048	81.94	140.69	16960.18
Mar, 2048	81.27	141.36	16818.82
Mar, 2048	161.86	283.40	16676.78
May, 2048	79.91	142.72	16534.06
May, 2048	159.14	286.12	16390.66
Jul, 2048	78.54	144.09	16246.56
Jul, 2048	156.39	288.87	16101.78
Aug, 2048	77.15	145.48	15956.31
Oct, 2048	76.46	146.17	15810.13
Oct, 2048	152.22	293.04	15663.26
Dec, 2048	75.05	147.58	15515.68
Dec, 2048	149.40	295.86	15367.40
Jan, 2049	73.64	148.99	15218.41
Mar, 2049	72.92	149.71	15068.70
Mar, 2049	145.12	300.14	14918.27
May, 2049	71.48	151.15	14767.12
May, 2049	142.24	303.02	14615.25
Jul, 2049	70.03	152.60	14462.65
Jul, 2049	139.33	305.93	14309.32
Aug, 2049	68.57	154.06	14155.26
Oct, 2049	67.83	154.80	14000.46
Oct, 2049	134.92	310.34	13844.91
Dec, 2049	66.34	156.29	13688.62
Dec, 2049	131.93	313.33	13531.58
Jan, 2050	64.84	157.79	13373.79
Mar, 2050	64.08	158.55	13215.25
Mar, 2050	127.40	317.86	13055.94
May, 2050	62.56	160.07	12895.87
May, 2050	124.35	320.91	12735.03
Jul, 2050	61.02	161.61	12573.42
Jul, 2050	121.27	323.99	12411.04
Aug, 2050	59.47	163.16	12247.88
Oct, 2050	58.69	163.94	12083.94
Oct, 2050	116.59	328.67	11919.21
Dec, 2050	57.11	165.52	11753.69
Dec, 2050	113.43	331.83	11587.38
Jan, 2051	55.52	167.11	11420.28
Mar, 2051	54.72	167.91	11252.37
Mar, 2051	108.64	336.62	11083.66
May, 2051	53.11	169.52	10914.14
May, 2051	105.41	339.85	10743.80
Jul, 2051	51.48	171.15	10572.65
Jul, 2051	102.14	343.12	10400.68
Aug, 2051	49.84	172.79	10227.89
Oct, 2051	49.01	173.62	10054.27
Oct, 2051	97.19	348.07	9879.82
Dec, 2051	47.34	175.29	9704.53
Dec, 2051	93.84	351.42	9528.40
Jan, 2052	45.66	176.97	9351.42
Mar, 2052	44.81	177.82	9173.60
Mar, 2052	88.77	356.49	8994.93
May, 2052	43.10	179.53	8815.40
May, 2052	85.34	359.92	8635.01
Jul, 2052	41.38	181.25	8453.76
Jul, 2052	81.89	363.37	8271.63
Aug, 2052	39.63	183.00	8088.64
Oct, 2052	38.76	183.87	7904.77
Oct, 2052	76.64	368.62	7720.01
Dec, 2052	36.99	185.64	7534.38
Dec, 2052	73.09	372.17	7347.85
Jan, 2053	35.21	187.42	7160.43
Mar, 2053	34.31	188.32	6972.11
Mar, 2053	67.72	377.54	6782.89
May, 2053	32.50	190.13	6592.76
May, 2053	64.09	381.17	6401.72
Jul, 2053	30.67	191.96	6209.76
Jul, 2053	60.43	384.83	6016.89
Aug, 2053	28.83	193.80	5823.09
Oct, 2053	27.90	194.73	5628.36
Oct, 2053	54.87	390.39	5432.70
Dec, 2053	26.03	196.60	5236.10
Dec, 2053	51.12	394.14	5038.56
Jan, 2054	24.14	198.49	4840.07
Mar, 2054	23.19	199.44	4640.64
Mar, 2054	45.43	399.83	4440.24
May, 2054	21.28	201.35	4238.89
May, 2054	41.59	403.67	4036.57
Jul, 2054	19.34	203.29	3833.28
Jul, 2054	37.71	407.55	3629.02
Aug, 2054	17.39	205.24	3423.78
Oct, 2054	16.41	206.22	3217.55
Oct, 2054	31.83	413.43	3010.34
Dec, 2054	14.42	208.21	2802.14
Dec, 2054	27.85	417.41	2592.93
Jan, 2055	12.42	210.21	2382.73
Mar, 2055	11.42	211.21	2171.52
Mar, 2055	21.83	423.43	1959.29
May, 2055	9.39	213.24	1746.05
May, 2055	17.76	427.50	1531.79
Jul, 2055	7.34	215.29	1316.49
Jul, 2055	13.65	431.61	1100.17
Aug, 2055	5.27	217.36	882.81
Oct, 2055	4.23	218.40	664.41
Oct, 2055	7.41	437.85	444.97
Dec, 2055	2.13	220.50	224.47
Dec, 2055	3.21	442.05	2.92