Mortgage Parameters

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

Mortgage Summary

Property Total:	$52,000
Down Payment	$15,600
Mortgage Amount:	$36,400
Mortgage Payment:	$212.42 / month
Estimated Tax:	+ $28.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $241.31 / month
Total Interest Paid:	$40,071.60 over 30 years
Total Tax Paid:	$10,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	174.42	38.00	36362.00
Jan, 2026	174.23	38.19	36323.81
Feb, 2026	174.05	38.37	36285.44
Mar, 2026	173.87	38.55	36246.89
Apr, 2026	173.68	38.74	36208.15
May, 2026	173.50	38.92	36169.23
Jun, 2026	173.31	39.11	36130.12
Jul, 2026	173.12	39.30	36090.83
Aug, 2026	172.94	39.48	36051.34
Sep, 2026	172.75	39.67	36011.67
Oct, 2026	172.56	39.86	35971.80
Nov, 2026	172.36	40.06	35931.75
Dec, 2026	172.17	40.25	35891.50
Jan, 2027	171.98	40.44	35851.06
Feb, 2027	171.79	40.63	35810.43
Mar, 2027	171.59	40.83	35769.60
Apr, 2027	171.40	41.02	35728.57
May, 2027	171.20	41.22	35687.35
Jun, 2027	171.00	41.42	35645.94
Jul, 2027	170.80	41.62	35604.32
Aug, 2027	170.60	41.82	35562.50
Sep, 2027	170.40	42.02	35520.49
Oct, 2027	170.20	42.22	35478.27
Nov, 2027	170.00	42.42	35435.85
Dec, 2027	169.80	42.62	35393.23
Jan, 2028	169.59	42.83	35350.40
Feb, 2028	169.39	43.03	35307.37
Mar, 2028	169.18	43.24	35264.13
Apr, 2028	168.97	43.45	35220.68
May, 2028	168.77	43.65	35177.03
Jun, 2028	168.56	43.86	35133.16
Jul, 2028	168.35	44.07	35089.09
Aug, 2028	168.14	44.28	35044.80
Sep, 2028	167.92	44.50	35000.31
Oct, 2028	167.71	44.71	34955.60
Nov, 2028	167.50	44.92	34910.67
Dec, 2028	167.28	45.14	34865.53
Jan, 2029	167.06	45.36	34820.18
Feb, 2029	166.85	45.57	34774.60
Mar, 2029	166.63	45.79	34728.81
Apr, 2029	166.41	46.01	34682.80
May, 2029	166.19	46.23	34636.57
Jun, 2029	165.97	46.45	34590.12
Jul, 2029	165.74	46.68	34543.44
Aug, 2029	165.52	46.90	34496.54
Sep, 2029	165.30	47.12	34449.42
Oct, 2029	165.07	47.35	34402.07
Nov, 2029	164.84	47.58	34354.49
Dec, 2029	164.62	47.80	34306.69
Jan, 2030	164.39	48.03	34258.65
Feb, 2030	164.16	48.26	34210.39
Mar, 2030	163.92	48.50	34161.89
Apr, 2030	163.69	48.73	34113.17
May, 2030	163.46	48.96	34064.20
Jun, 2030	163.22	49.20	34015.01
Jul, 2030	162.99	49.43	33965.58
Aug, 2030	162.75	49.67	33915.91
Sep, 2030	162.51	49.91	33866.00
Oct, 2030	162.27	50.15	33815.86
Nov, 2030	162.03	50.39	33765.47
Dec, 2030	161.79	50.63	33714.84
Jan, 2031	161.55	50.87	33663.98
Feb, 2031	161.31	51.11	33612.86
Mar, 2031	161.06	51.36	33561.50
Apr, 2031	160.82	51.60	33509.90
May, 2031	160.57	51.85	33458.05
Jun, 2031	160.32	52.10	33405.95
Jul, 2031	160.07	52.35	33353.60
Aug, 2031	159.82	52.60	33301.00
Sep, 2031	159.57	52.85	33248.14
Oct, 2031	159.31	53.11	33195.04
Nov, 2031	159.06	53.36	33141.68
Dec, 2031	158.80	53.62	33088.06
Jan, 2032	158.55	53.87	33034.19
Feb, 2032	158.29	54.13	32980.06
Mar, 2032	158.03	54.39	32925.67
Apr, 2032	157.77	54.65	32871.02
May, 2032	157.51	54.91	32816.10
Jun, 2032	157.24	55.18	32760.93
Jul, 2032	156.98	55.44	32705.49
Aug, 2032	156.71	55.71	32649.78
Sep, 2032	156.45	55.97	32593.81
Oct, 2032	156.18	56.24	32537.56
Nov, 2032	155.91	56.51	32481.05
Dec, 2032	155.64	56.78	32424.27
Jan, 2033	155.37	57.05	32367.22
Feb, 2033	155.09	57.33	32309.89
Mar, 2033	154.82	57.60	32252.29
Apr, 2033	154.54	57.88	32194.41
May, 2033	154.26	58.16	32136.26
Jun, 2033	153.99	58.43	32077.82
Jul, 2033	153.71	58.71	32019.11
Aug, 2033	153.42	59.00	31960.11
Sep, 2033	153.14	59.28	31900.84
Oct, 2033	152.86	59.56	31841.27
Nov, 2033	152.57	59.85	31781.43
Dec, 2033	152.29	60.13	31721.29
Jan, 2034	152.00	60.42	31660.87
Feb, 2034	151.71	60.71	31600.16
Mar, 2034	151.42	61.00	31539.16
Apr, 2034	151.13	61.29	31477.86
May, 2034	150.83	61.59	31416.27
Jun, 2034	150.54	61.88	31354.39
Jul, 2034	150.24	62.18	31292.21
Aug, 2034	149.94	62.48	31229.73
Sep, 2034	149.64	62.78	31166.95
Oct, 2034	149.34	63.08	31103.88
Nov, 2034	149.04	63.38	31040.50
Dec, 2034	148.74	63.68	30976.81
Jan, 2035	148.43	63.99	30912.82
Feb, 2035	148.12	64.30	30848.53
Mar, 2035	147.82	64.60	30783.92
Apr, 2035	147.51	64.91	30719.01
May, 2035	147.20	65.22	30653.78
Jun, 2035	146.88	65.54	30588.25
Jul, 2035	146.57	65.85	30522.39
Aug, 2035	146.25	66.17	30456.23
Sep, 2035	145.94	66.48	30389.74
Oct, 2035	145.62	66.80	30322.94
Nov, 2035	145.30	67.12	30255.82
Dec, 2035	144.98	67.44	30188.37
Jan, 2036	144.65	67.77	30120.61
Feb, 2036	144.33	68.09	30052.51
Mar, 2036	144.00	68.42	29984.10
Apr, 2036	143.67	68.75	29915.35
May, 2036	143.34	69.08	29846.27
Jun, 2036	143.01	69.41	29776.87
Jul, 2036	142.68	69.74	29707.13
Aug, 2036	142.35	70.07	29637.06
Sep, 2036	142.01	70.41	29566.65
Oct, 2036	141.67	70.75	29495.90
Nov, 2036	141.33	71.09	29424.81
Dec, 2036	140.99	71.43	29353.39
Jan, 2037	140.65	71.77	29281.62
Feb, 2037	140.31	72.11	29209.51
Mar, 2037	139.96	72.46	29137.05
Apr, 2037	139.62	72.80	29064.24
May, 2037	139.27	73.15	28991.09
Jun, 2037	138.92	73.50	28917.59
Jul, 2037	138.56	73.86	28843.73
Aug, 2037	138.21	74.21	28769.52
Sep, 2037	137.85	74.57	28694.95
Oct, 2037	137.50	74.92	28620.03
Nov, 2037	137.14	75.28	28544.75
Dec, 2037	136.78	75.64	28469.10
Jan, 2038	136.41	76.01	28393.10
Feb, 2038	136.05	76.37	28316.73
Mar, 2038	135.68	76.74	28239.99
Apr, 2038	135.32	77.10	28162.89
May, 2038	134.95	77.47	28085.42
Jun, 2038	134.58	77.84	28007.57
Jul, 2038	134.20	78.22	27929.36
Aug, 2038	133.83	78.59	27850.76
Sep, 2038	133.45	78.97	27771.80
Oct, 2038	133.07	79.35	27692.45
Nov, 2038	132.69	79.73	27612.72
Dec, 2038	132.31	80.11	27532.61
Jan, 2039	131.93	80.49	27452.12
Feb, 2039	131.54	80.88	27371.24
Mar, 2039	131.15	81.27	27289.98
Apr, 2039	130.76	81.66	27208.32
May, 2039	130.37	82.05	27126.27
Jun, 2039	129.98	82.44	27043.83
Jul, 2039	129.59	82.83	26961.00
Aug, 2039	129.19	83.23	26877.77
Sep, 2039	128.79	83.63	26794.14
Oct, 2039	128.39	84.03	26710.10
Nov, 2039	127.99	84.43	26625.67
Dec, 2039	127.58	84.84	26540.83
Jan, 2040	127.17	85.25	26455.59
Feb, 2040	126.77	85.65	26369.93
Mar, 2040	126.36	86.06	26283.87
Apr, 2040	125.94	86.48	26197.39
May, 2040	125.53	86.89	26110.50
Jun, 2040	125.11	87.31	26023.19
Jul, 2040	124.69	87.73	25935.47
Aug, 2040	124.27	88.15	25847.32
Sep, 2040	123.85	88.57	25758.75
Oct, 2040	123.43	88.99	25669.76
Nov, 2040	123.00	89.42	25580.34
Dec, 2040	122.57	89.85	25490.50
Jan, 2041	122.14	90.28	25400.22
Feb, 2041	121.71	90.71	25309.51
Mar, 2041	121.27	91.15	25218.36
Apr, 2041	120.84	91.58	25126.78
May, 2041	120.40	92.02	25034.76
Jun, 2041	119.96	92.46	24942.30
Jul, 2041	119.52	92.90	24849.39
Aug, 2041	119.07	93.35	24756.04
Sep, 2041	118.62	93.80	24662.24
Oct, 2041	118.17	94.25	24568.00
Nov, 2041	117.72	94.70	24473.30
Dec, 2041	117.27	95.15	24378.15
Jan, 2042	116.81	95.61	24282.54
Feb, 2042	116.35	96.07	24186.47
Mar, 2042	115.89	96.53	24089.95
Apr, 2042	115.43	96.99	23992.96
May, 2042	114.97	97.45	23895.50
Jun, 2042	114.50	97.92	23797.58
Jul, 2042	114.03	98.39	23699.19
Aug, 2042	113.56	98.86	23600.33
Sep, 2042	113.08	99.34	23501.00
Oct, 2042	112.61	99.81	23401.19
Nov, 2042	112.13	100.29	23300.90
Dec, 2042	111.65	100.77	23200.13
Jan, 2043	111.17	101.25	23098.87
Feb, 2043	110.68	101.74	22997.14
Mar, 2043	110.19	102.23	22894.91
Apr, 2043	109.70	102.72	22792.20
May, 2043	109.21	103.21	22688.99
Jun, 2043	108.72	103.70	22585.29
Jul, 2043	108.22	104.20	22481.09
Aug, 2043	107.72	104.70	22376.39
Sep, 2043	107.22	105.20	22271.19
Oct, 2043	106.72	105.70	22165.49
Nov, 2043	106.21	106.21	22059.28
Dec, 2043	105.70	106.72	21952.56
Jan, 2044	105.19	107.23	21845.33
Feb, 2044	104.68	107.74	21737.58
Mar, 2044	104.16	108.26	21629.32
Apr, 2044	103.64	108.78	21520.54
May, 2044	103.12	109.30	21411.24
Jun, 2044	102.60	109.82	21301.42
Jul, 2044	102.07	110.35	21191.06
Aug, 2044	101.54	110.88	21080.19
Sep, 2044	101.01	111.41	20968.77
Oct, 2044	100.48	111.94	20856.83
Nov, 2044	99.94	112.48	20744.35
Dec, 2044	99.40	113.02	20631.33
Jan, 2045	98.86	113.56	20517.77
Feb, 2045	98.31	114.11	20403.66
Mar, 2045	97.77	114.65	20289.01
Apr, 2045	97.22	115.20	20173.81
May, 2045	96.67	115.75	20058.05
Jun, 2045	96.11	116.31	19941.74
Jul, 2045	95.55	116.87	19824.88
Aug, 2045	94.99	117.43	19707.45
Sep, 2045	94.43	117.99	19589.46
Oct, 2045	93.87	118.55	19470.91
Nov, 2045	93.30	119.12	19351.79
Dec, 2045	92.73	119.69	19232.10
Jan, 2046	92.15	120.27	19111.83
Feb, 2046	91.58	120.84	18990.99
Mar, 2046	91.00	121.42	18869.57
Apr, 2046	90.42	122.00	18747.56
May, 2046	89.83	122.59	18624.97
Jun, 2046	89.24	123.18	18501.80
Jul, 2046	88.65	123.77	18378.03
Aug, 2046	88.06	124.36	18253.68
Sep, 2046	87.47	124.95	18128.72
Oct, 2046	86.87	125.55	18003.17
Nov, 2046	86.27	126.15	17877.01
Dec, 2046	85.66	126.76	17750.25
Jan, 2047	85.05	127.37	17622.89
Feb, 2047	84.44	127.98	17494.91
Mar, 2047	83.83	128.59	17366.32
Apr, 2047	83.21	129.21	17237.11
May, 2047	82.59	129.83	17107.29
Jun, 2047	81.97	130.45	16976.84
Jul, 2047	81.35	131.07	16845.77
Aug, 2047	80.72	131.70	16714.07
Sep, 2047	80.09	132.33	16581.74
Oct, 2047	79.45	132.97	16448.77
Nov, 2047	78.82	133.60	16315.17
Dec, 2047	78.18	134.24	16180.92
Jan, 2048	77.53	134.89	16046.04
Feb, 2048	76.89	135.53	15910.50
Mar, 2048	76.24	136.18	15774.32
Apr, 2048	75.59	136.83	15637.49
May, 2048	74.93	137.49	15500.00
Jun, 2048	74.27	138.15	15361.85
Jul, 2048	73.61	138.81	15223.04
Aug, 2048	72.94	139.48	15083.56
Sep, 2048	72.28	140.14	14943.42
Oct, 2048	71.60	140.82	14802.60
Nov, 2048	70.93	141.49	14661.11
Dec, 2048	70.25	142.17	14518.94
Jan, 2049	69.57	142.85	14376.09
Feb, 2049	68.89	143.53	14232.56
Mar, 2049	68.20	144.22	14088.33
Apr, 2049	67.51	144.91	13943.42
May, 2049	66.81	145.61	13797.81
Jun, 2049	66.11	146.31	13651.51
Jul, 2049	65.41	147.01	13504.50
Aug, 2049	64.71	147.71	13356.79
Sep, 2049	64.00	148.42	13208.37
Oct, 2049	63.29	149.13	13059.24
Nov, 2049	62.58	149.84	12909.40
Dec, 2049	61.86	150.56	12758.83
Jan, 2050	61.14	151.28	12607.55
Feb, 2050	60.41	152.01	12455.54
Mar, 2050	59.68	152.74	12302.80
Apr, 2050	58.95	153.47	12149.33
May, 2050	58.22	154.20	11995.13
Jun, 2050	57.48	154.94	11840.19
Jul, 2050	56.73	155.69	11684.50
Aug, 2050	55.99	156.43	11528.07
Sep, 2050	55.24	157.18	11370.89
Oct, 2050	54.49	157.93	11212.95
Nov, 2050	53.73	158.69	11054.26
Dec, 2050	52.97	159.45	10894.81
Jan, 2051	52.20	160.22	10734.59
Feb, 2051	51.44	160.98	10573.61
Mar, 2051	50.67	161.75	10411.86
Apr, 2051	49.89	162.53	10249.33
May, 2051	49.11	163.31	10086.02
Jun, 2051	48.33	164.09	9921.93
Jul, 2051	47.54	164.88	9757.05
Aug, 2051	46.75	165.67	9591.38
Sep, 2051	45.96	166.46	9424.92
Oct, 2051	45.16	167.26	9257.66
Nov, 2051	44.36	168.06	9089.60
Dec, 2051	43.55	168.87	8920.74
Jan, 2052	42.75	169.67	8751.06
Feb, 2052	41.93	170.49	8580.57
Mar, 2052	41.12	171.30	8409.27
Apr, 2052	40.29	172.13	8237.14
May, 2052	39.47	172.95	8064.19
Jun, 2052	38.64	173.78	7890.41
Jul, 2052	37.81	174.61	7715.80
Aug, 2052	36.97	175.45	7540.35
Sep, 2052	36.13	176.29	7364.06
Oct, 2052	35.29	177.13	7186.93
Nov, 2052	34.44	177.98	7008.95
Dec, 2052	33.58	178.84	6830.11
Jan, 2053	32.73	179.69	6650.42
Feb, 2053	31.87	180.55	6469.87
Mar, 2053	31.00	181.42	6288.45
Apr, 2053	30.13	182.29	6106.16
May, 2053	29.26	183.16	5923.00
Jun, 2053	28.38	184.04	5738.96
Jul, 2053	27.50	184.92	5554.04
Aug, 2053	26.61	185.81	5368.23
Sep, 2053	25.72	186.70	5181.53
Oct, 2053	24.83	187.59	4993.94
Nov, 2053	23.93	188.49	4805.45
Dec, 2053	23.03	189.39	4616.06
Jan, 2054	22.12	190.30	4425.76
Feb, 2054	21.21	191.21	4234.54
Mar, 2054	20.29	192.13	4042.41
Apr, 2054	19.37	193.05	3849.36
May, 2054	18.44	193.98	3655.39
Jun, 2054	17.52	194.90	3460.48
Jul, 2054	16.58	195.84	3264.65
Aug, 2054	15.64	196.78	3067.87
Sep, 2054	14.70	197.72	2870.15
Oct, 2054	13.75	198.67	2671.48
Nov, 2054	12.80	199.62	2471.86
Dec, 2054	11.84	200.58	2271.29
Jan, 2055	10.88	201.54	2069.75
Feb, 2055	9.92	202.50	1867.25
Mar, 2055	8.95	203.47	1663.77
Apr, 2055	7.97	204.45	1459.33
May, 2055	6.99	205.43	1253.90
Jun, 2055	6.01	206.41	1047.49
Jul, 2055	5.02	207.40	840.09
Aug, 2055	4.03	208.39	631.69
Sep, 2055	3.03	209.39	422.30
Oct, 2055	2.02	210.40	211.90
Nov, 2055	1.02	211.40	0.50