Mortgage Parameters

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

Mortgage Summary

Property Total:	$85,000
Down Payment	$25,500
Mortgage Amount:	$59,500
Mortgage Payment:	$347.23 / month
Estimated Tax:	+ $47.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $394.45 / month
Total Interest Paid:	$65,502.00 over 30 years
Total Tax Paid:	$17,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	285.10	62.13	59437.87
Mar, 2026	284.81	62.42	59375.45
Mar, 2026	569.32	125.14	59312.73
May, 2026	284.21	63.02	59249.70
May, 2026	568.11	126.35	59186.38
Jul, 2026	283.60	63.63	59122.75
Jul, 2026	566.90	127.56	59058.82
Aug, 2026	282.99	64.24	58994.58
Oct, 2026	282.68	64.55	58930.03
Oct, 2026	565.05	129.41	58865.17
Dec, 2026	282.06	65.17	58800.01
Dec, 2026	563.81	130.65	58734.53
Jan, 2027	281.44	65.79	58668.73
Mar, 2027	281.12	66.11	58602.62
Mar, 2027	561.92	132.54	58536.20
May, 2027	280.49	66.74	58469.45
May, 2027	560.66	133.80	58402.39
Jul, 2027	279.84	67.39	58335.00
Jul, 2027	559.36	135.10	58267.30
Aug, 2027	279.20	68.03	58199.26
Oct, 2027	278.87	68.36	58130.90
Oct, 2027	557.41	137.05	58062.22
Dec, 2027	278.21	69.02	57993.20
Dec, 2027	556.09	138.37	57923.86
Jan, 2028	277.55	69.68	57854.18
Mar, 2028	277.22	70.01	57784.17
Mar, 2028	554.10	140.36	57713.82
May, 2028	276.55	70.68	57643.14
May, 2028	552.76	141.70	57572.11
Jul, 2028	275.87	71.36	57500.75
Jul, 2028	551.39	143.07	57429.04
Aug, 2028	275.18	72.05	57356.99
Oct, 2028	274.84	72.39	57284.60
Oct, 2028	549.33	145.13	57211.86
Dec, 2028	274.14	73.09	57138.77
Dec, 2028	547.93	146.53	57065.33
Jan, 2029	273.44	73.79	56991.54
Mar, 2029	273.08	74.15	56917.39
Mar, 2029	545.81	148.65	56842.89
May, 2029	272.37	74.86	56768.03
May, 2029	544.38	150.08	56692.82
Jul, 2029	271.65	75.58	56617.24
Jul, 2029	542.94	151.52	56541.30
Aug, 2029	270.93	76.30	56465.00
Oct, 2029	270.56	76.67	56388.33
Oct, 2029	540.75	153.71	56311.29
Dec, 2029	269.82	77.41	56233.89
Dec, 2029	539.27	155.19	56156.11
Jan, 2030	269.08	78.15	56077.96
Mar, 2030	268.71	78.52	55999.44
Mar, 2030	537.04	157.42	55920.54
May, 2030	267.95	79.28	55841.26
May, 2030	535.52	158.94	55761.60
Jul, 2030	267.19	80.04	55681.57
Jul, 2030	534.00	160.46	55601.14
Aug, 2030	266.42	80.81	55520.34
Oct, 2030	266.03	81.20	55439.14
Oct, 2030	531.68	162.78	55357.56
Dec, 2030	265.25	81.98	55275.58
Dec, 2030	530.11	164.35	55193.21
Jan, 2031	264.47	82.76	55110.45
Mar, 2031	264.07	83.16	55027.29
Mar, 2031	527.74	166.72	54943.73
May, 2031	263.27	83.96	54859.78
May, 2031	526.14	168.32	54775.42
Jul, 2031	262.47	84.76	54690.65
Jul, 2031	524.53	169.93	54605.48
Aug, 2031	261.65	85.58	54519.90
Oct, 2031	261.24	85.99	54433.91
Oct, 2031	522.07	172.39	54347.51
Dec, 2031	260.42	86.81	54260.70
Dec, 2031	520.42	174.04	54173.47
Jan, 2032	259.58	87.65	54085.82
Mar, 2032	259.16	88.07	53997.75
Mar, 2032	517.90	176.56	53909.26
May, 2032	258.32	88.91	53820.34
May, 2032	516.21	178.25	53731.00
Jul, 2032	257.46	89.77	53641.23
Jul, 2032	514.49	179.97	53551.03
Aug, 2032	256.60	90.63	53460.40
Oct, 2032	256.16	91.07	53369.34
Oct, 2032	511.89	182.57	53277.84
Dec, 2032	255.29	91.94	53185.90
Dec, 2032	510.14	184.32	53093.51
Jan, 2033	254.41	92.82	53000.69
Mar, 2033	253.96	93.27	52907.42
Mar, 2033	507.47	186.99	52813.71
May, 2033	253.07	94.16	52719.54
May, 2033	505.68	188.78	52624.93
Jul, 2033	252.16	95.07	52529.86
Jul, 2033	503.87	190.59	52434.33
Aug, 2033	251.25	95.98	52338.35
Oct, 2033	250.79	96.44	52241.91
Oct, 2033	501.12	193.34	52145.01
Dec, 2033	249.86	97.37	52047.64
Dec, 2033	499.25	195.21	51949.80
Jan, 2034	248.93	98.30	51851.50
Mar, 2034	248.46	98.77	51752.72
Mar, 2034	496.44	198.02	51653.48
May, 2034	247.51	99.72	51553.75
May, 2034	494.54	199.92	51453.55
Jul, 2034	246.55	100.68	51352.87
Jul, 2034	492.62	201.84	51251.70
Aug, 2034	245.58	101.65	51150.06
Oct, 2034	245.09	102.14	51047.92
Oct, 2034	489.69	204.77	50945.29
Dec, 2034	244.11	103.12	50842.18
Dec, 2034	487.73	206.73	50738.57
Jan, 2035	243.12	104.11	50634.46
Mar, 2035	242.62	104.61	50529.85
Mar, 2035	484.74	209.72	50424.74
May, 2035	241.62	105.61	50319.13
May, 2035	482.73	211.73	50213.01
Jul, 2035	240.60	106.63	50106.39
Jul, 2035	480.69	213.77	49999.25
Aug, 2035	239.58	107.65	49891.60
Oct, 2035	239.06	108.17	49783.44
Oct, 2035	477.61	216.85	49674.75
Dec, 2035	238.02	109.21	49565.55
Dec, 2035	475.52	218.94	49455.82
Jan, 2036	236.98	110.25	49345.56
Mar, 2036	236.45	110.78	49234.78
Mar, 2036	472.37	222.09	49123.47
May, 2036	235.38	111.85	49011.62
May, 2036	470.23	224.23	48899.24
Jul, 2036	234.31	112.92	48786.32
Jul, 2036	468.08	226.38	48672.85
Aug, 2036	233.22	114.01	48558.85
Oct, 2036	232.68	114.55	48444.30
Oct, 2036	464.81	229.65	48329.20
Dec, 2036	231.58	115.65	48213.54
Dec, 2036	462.60	231.86	48097.34
Jan, 2037	230.47	116.76	47980.57
Mar, 2037	229.91	117.32	47863.25
Mar, 2037	459.25	235.21	47745.36
May, 2037	228.78	118.45	47626.91
May, 2037	456.99	237.47	47507.90
Jul, 2037	227.64	119.59	47388.31
Jul, 2037	454.71	239.75	47268.15
Aug, 2037	226.49	120.74	47147.41
Oct, 2037	225.91	121.32	47026.10
Oct, 2037	451.24	243.22	46904.20
Dec, 2037	224.75	122.48	46781.72
Dec, 2037	448.91	245.55	46658.65
Jan, 2038	223.57	123.66	46534.99
Mar, 2038	222.98	124.25	46410.74
Mar, 2038	445.36	249.10	46285.90
May, 2038	221.79	125.44	46160.45
May, 2038	442.98	251.48	46034.41
Jul, 2038	220.58	126.65	45907.76
Jul, 2038	440.55	253.91	45780.51
Aug, 2038	219.36	127.87	45652.64
Oct, 2038	218.75	128.48	45524.16
Oct, 2038	436.89	257.57	45395.07
Dec, 2038	217.52	129.71	45265.36
Dec, 2038	434.42	260.04	45135.02
Jan, 2039	216.27	130.96	45004.07
Mar, 2039	215.64	131.59	44872.48
Mar, 2039	430.65	263.81	44740.27
May, 2039	214.38	132.85	44607.42
May, 2039	428.12	266.34	44473.93
Jul, 2039	213.10	134.13	44339.80
Jul, 2039	425.56	268.90	44205.04
Aug, 2039	211.82	135.41	44069.62
Oct, 2039	211.17	136.06	43933.56
Oct, 2039	421.68	272.78	43796.84
Dec, 2039	209.86	137.37	43659.47
Dec, 2039	419.06	275.40	43521.44
Jan, 2040	208.54	138.69	43382.75
Mar, 2040	207.88	139.35	43243.40
Mar, 2040	415.09	279.37	43103.38
May, 2040	206.54	140.69	42962.69
May, 2040	412.40	282.06	42821.32
Jul, 2040	205.19	142.04	42679.27
Jul, 2040	409.69	284.77	42536.55
Aug, 2040	203.82	143.41	42393.14
Oct, 2040	203.13	144.10	42249.04
Oct, 2040	405.57	288.89	42104.26
Dec, 2040	201.75	145.48	41958.78
Dec, 2040	402.80	291.66	41812.60
Jan, 2041	200.35	146.88	41665.72
Mar, 2041	199.65	147.58	41518.14
Mar, 2041	398.59	295.87	41369.85
May, 2041	198.23	149.00	41220.85
May, 2041	395.75	298.71	41071.14
Jul, 2041	196.80	150.43	40920.71
Jul, 2041	392.88	301.58	40769.55
Aug, 2041	195.35	151.88	40617.68
Oct, 2041	194.63	152.60	40465.08
Oct, 2041	388.53	305.93	40311.74
Dec, 2041	193.16	154.07	40157.67
Dec, 2041	385.58	308.88	40002.86
Jan, 2042	191.68	155.55	39847.31
Mar, 2042	190.94	156.29	39691.02
Mar, 2042	381.13	313.33	39533.97
May, 2042	189.43	157.80	39376.18
May, 2042	378.11	316.35	39217.63
Jul, 2042	187.92	159.31	39058.31
Jul, 2042	375.07	319.39	38898.24
Aug, 2042	186.39	160.84	38737.40
Oct, 2042	185.62	161.61	38575.78
Oct, 2042	370.46	324.00	38413.39
Dec, 2042	184.06	163.17	38250.23
Dec, 2042	367.34	327.12	38086.28
Jan, 2043	182.50	164.73	37921.55
Mar, 2043	181.71	165.52	37756.02
Mar, 2043	362.62	331.84	37589.71
May, 2043	180.12	167.11	37422.60
May, 2043	359.44	335.02	37254.68
Jul, 2043	178.51	168.72	37085.97
Jul, 2043	356.21	338.25	36916.44
Aug, 2043	176.89	170.34	36746.10
Oct, 2043	176.08	171.15	36574.95
Oct, 2043	351.33	343.13	36402.97
Dec, 2043	174.43	172.80	36230.17
Dec, 2043	348.03	346.43	36056.54
Jan, 2044	172.77	174.46	35882.08
Mar, 2044	171.93	175.30	35706.79
Mar, 2044	343.03	351.43	35530.65
May, 2044	170.25	176.98	35353.68
May, 2044	339.65	354.81	35175.85
Jul, 2044	168.55	178.68	34997.17
Jul, 2044	336.24	358.22	34817.63
Aug, 2044	166.83	180.40	34637.24
Oct, 2044	165.97	181.26	34455.98
Oct, 2044	331.07	363.39	34273.85
Dec, 2044	164.23	183.00	34090.85
Dec, 2044	327.58	366.88	33906.97
Jan, 2045	162.47	184.76	33722.21
Mar, 2045	161.59	185.64	33536.57
Mar, 2045	322.29	372.17	33350.03
May, 2045	159.80	187.43	33162.61
May, 2045	318.70	375.76	32974.28
Jul, 2045	158.00	189.23	32785.05
Jul, 2045	315.10	379.36	32594.92
Aug, 2045	156.18	191.05	32403.87
Oct, 2045	155.27	191.96	32211.91
Oct, 2045	309.62	384.84	32019.03
Dec, 2045	153.42	193.81	31825.22
Dec, 2045	305.92	388.54	31630.49
Jan, 2046	151.56	195.67	31434.82
Mar, 2046	150.63	196.60	31238.22
Mar, 2046	300.31	394.15	31040.67
May, 2046	148.74	198.49	30842.18
May, 2046	296.53	397.93	30642.73
Jul, 2046	146.83	200.40	30442.33
Jul, 2046	292.70	401.76	30240.97
Aug, 2046	144.90	202.33	30038.65
Oct, 2046	143.94	203.29	29835.35
Oct, 2046	286.90	407.56	29631.08
Dec, 2046	141.98	205.25	29425.83
Dec, 2046	282.98	411.48	29219.60
Jan, 2047	140.01	207.22	29012.38
Mar, 2047	139.02	208.21	28804.17
Mar, 2047	277.04	417.42	28594.96
May, 2047	137.02	210.21	28384.75
May, 2047	273.03	421.43	28173.53
Jul, 2047	135.00	212.23	27961.30
Jul, 2047	268.98	425.48	27748.05
Aug, 2047	132.96	214.27	27533.78
Oct, 2047	131.93	215.30	27318.48
Oct, 2047	262.83	431.63	27102.15
Dec, 2047	129.86	217.37	26884.79
Dec, 2047	258.68	435.78	26666.38
Jan, 2048	127.78	219.45	26446.93
Mar, 2048	126.72	220.51	26226.42
Mar, 2048	252.39	442.07	26004.86
May, 2048	124.61	222.62	25782.24
May, 2048	248.15	446.31	25558.55
Jul, 2048	122.47	224.76	25333.78
Jul, 2048	243.86	450.60	25107.94
Aug, 2048	120.31	226.92	24881.02
Oct, 2048	119.22	228.01	24653.01
Oct, 2048	237.35	457.11	24423.91
Dec, 2048	117.03	230.20	24193.72
Dec, 2048	232.96	461.50	23962.41
Jan, 2049	114.82	232.41	23730.00
Mar, 2049	113.71	233.52	23496.48
Mar, 2049	226.30	468.16	23261.84
May, 2049	111.46	235.77	23026.07
May, 2049	221.79	472.67	22789.17
Jul, 2049	109.20	238.03	22551.14
Jul, 2049	217.26	477.20	22311.97
Aug, 2049	106.91	240.32	22071.65
Oct, 2049	105.76	241.47	21830.18
Oct, 2049	210.36	484.10	21587.55
Dec, 2049	103.44	243.79	21343.76
Dec, 2049	205.71	488.75	21098.81
Jan, 2050	101.10	246.13	20852.67
Mar, 2050	99.92	247.31	20605.36
Mar, 2050	198.65	495.81	20356.87
May, 2050	97.54	249.69	20107.18
May, 2050	193.89	500.57	19856.30
Jul, 2050	95.14	252.09	19604.21
Jul, 2050	189.08	505.38	19350.92
Aug, 2050	92.72	254.51	19096.41
Oct, 2050	91.50	255.73	18840.69
Oct, 2050	181.78	512.68	18583.73
Dec, 2050	89.05	258.18	18325.55
Dec, 2050	176.86	517.60	18066.13
Jan, 2051	86.57	260.66	17805.47
Mar, 2051	85.32	261.91	17543.56
Mar, 2051	169.38	525.08	17280.39
May, 2051	82.80	264.43	17015.96
May, 2051	164.33	530.13	16750.27
Jul, 2051	80.26	266.97	16483.30
Jul, 2051	159.24	535.22	16215.05
Aug, 2051	77.70	269.53	15945.52
Oct, 2051	76.41	270.82	15674.69
Oct, 2051	151.52	542.94	15402.57
Dec, 2051	73.80	273.43	15129.14
Dec, 2051	146.29	548.17	14854.41
Jan, 2052	71.18	276.05	14578.36
Mar, 2052	69.85	277.38	14300.98
Mar, 2052	138.38	556.08	14022.28
May, 2052	67.19	280.04	13742.24
May, 2052	133.04	561.42	13460.85
Jul, 2052	64.50	282.73	13178.12
Jul, 2052	127.65	566.81	12894.04
Aug, 2052	61.78	285.45	12608.59
Oct, 2052	60.42	286.81	12321.78
Oct, 2052	119.46	575.00	12033.59
Dec, 2052	57.66	289.57	11744.02
Dec, 2052	113.93	580.53	11453.07
Jan, 2053	54.88	292.35	11160.71
Mar, 2053	53.48	293.75	10866.96
Mar, 2053	105.55	588.91	10571.80
May, 2053	50.66	296.57	10275.23
May, 2053	99.90	594.56	9977.24
Jul, 2053	47.81	299.42	9677.81
Jul, 2053	94.18	600.28	9376.96
Aug, 2053	44.93	302.30	9074.66
Oct, 2053	43.48	303.75	8770.91
Oct, 2053	85.51	608.95	8465.71
Dec, 2053	40.56	306.67	8159.04
Dec, 2053	79.66	614.80	7850.91
Jan, 2054	37.62	309.61	7541.30
Mar, 2054	36.14	311.09	7230.20
Mar, 2054	70.78	623.68	6917.62
May, 2054	33.15	314.08	6603.53
May, 2054	64.79	629.67	6287.95
Jul, 2054	30.13	317.10	5970.85
Jul, 2054	58.74	635.72	5652.23
Aug, 2054	27.08	320.15	5332.08
Oct, 2054	25.55	321.68	5010.40
Oct, 2054	49.56	644.90	4687.18
Dec, 2054	22.46	324.77	4362.41
Dec, 2054	43.36	651.10	4036.08
Jan, 2055	19.34	327.89	3708.19
Mar, 2055	17.77	329.46	3378.73
Mar, 2055	33.96	660.50	3047.69
May, 2055	14.60	332.63	2715.06
May, 2055	27.61	666.85	2380.84
Jul, 2055	11.41	335.82	2045.02
Jul, 2055	21.21	673.25	1707.59
Aug, 2055	8.18	339.05	1368.54
Oct, 2055	6.56	340.67	1027.87
Oct, 2055	11.49	682.97	685.56
Dec, 2055	3.28	343.95	341.62
Dec, 2055	4.92	689.54	0