Mortgage Parameters

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

Mortgage Summary

Property Total:	$48,000
Down Payment	$14,400
Mortgage Amount:	$33,600
Mortgage Payment:	$196.08 / month
Estimated Tax:	+ $26.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $222.75 / month
Total Interest Paid:	$36,990.00 over 30 years
Total Tax Paid:	$9,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	161.00	35.08	33564.92
Jan, 2026	160.83	35.25	33529.67
Feb, 2026	160.66	35.42	33494.25
Mar, 2026	160.49	35.59	33458.67
Apr, 2026	160.32	35.76	33422.91
May, 2026	160.15	35.93	33386.98
Jun, 2026	159.98	36.10	33350.88
Jul, 2026	159.81	36.27	33314.61
Aug, 2026	159.63	36.45	33278.16
Sep, 2026	159.46	36.62	33241.54
Oct, 2026	159.28	36.80	33204.74
Nov, 2026	159.11	36.97	33167.77
Dec, 2026	158.93	37.15	33130.62
Jan, 2027	158.75	37.33	33093.29
Feb, 2027	158.57	37.51	33055.78
Mar, 2027	158.39	37.69	33018.09
Apr, 2027	158.21	37.87	32980.22
May, 2027	158.03	38.05	32942.17
Jun, 2027	157.85	38.23	32903.94
Jul, 2027	157.66	38.42	32865.53
Aug, 2027	157.48	38.60	32826.93
Sep, 2027	157.30	38.78	32788.14
Oct, 2027	157.11	38.97	32749.17
Nov, 2027	156.92	39.16	32710.01
Dec, 2027	156.74	39.34	32670.67
Jan, 2028	156.55	39.53	32631.14
Feb, 2028	156.36	39.72	32591.41
Mar, 2028	156.17	39.91	32551.50
Apr, 2028	155.98	40.10	32511.40
May, 2028	155.78	40.30	32471.10
Jun, 2028	155.59	40.49	32430.61
Jul, 2028	155.40	40.68	32389.93
Aug, 2028	155.20	40.88	32349.05
Sep, 2028	155.01	41.07	32307.98
Oct, 2028	154.81	41.27	32266.71
Nov, 2028	154.61	41.47	32225.24
Dec, 2028	154.41	41.67	32183.57
Jan, 2029	154.21	41.87	32141.70
Feb, 2029	154.01	42.07	32099.63
Mar, 2029	153.81	42.27	32057.37
Apr, 2029	153.61	42.47	32014.89
May, 2029	153.40	42.68	31972.22
Jun, 2029	153.20	42.88	31929.34
Jul, 2029	152.99	43.09	31886.25
Aug, 2029	152.79	43.29	31842.96
Sep, 2029	152.58	43.50	31799.46
Oct, 2029	152.37	43.71	31755.75
Nov, 2029	152.16	43.92	31711.84
Dec, 2029	151.95	44.13	31667.71
Jan, 2030	151.74	44.34	31623.37
Feb, 2030	151.53	44.55	31578.82
Mar, 2030	151.32	44.76	31534.06
Apr, 2030	151.10	44.98	31489.08
May, 2030	150.89	45.19	31443.88
Jun, 2030	150.67	45.41	31398.47
Jul, 2030	150.45	45.63	31352.84
Aug, 2030	150.23	45.85	31306.99
Sep, 2030	150.01	46.07	31260.93
Oct, 2030	149.79	46.29	31214.64
Nov, 2030	149.57	46.51	31168.13
Dec, 2030	149.35	46.73	31121.40
Jan, 2031	149.12	46.96	31074.44
Feb, 2031	148.90	47.18	31027.26
Mar, 2031	148.67	47.41	30979.85
Apr, 2031	148.45	47.63	30932.21
May, 2031	148.22	47.86	30884.35
Jun, 2031	147.99	48.09	30836.26
Jul, 2031	147.76	48.32	30787.94
Aug, 2031	147.53	48.55	30739.38
Sep, 2031	147.29	48.79	30690.59
Oct, 2031	147.06	49.02	30641.57
Nov, 2031	146.82	49.26	30592.32
Dec, 2031	146.59	49.49	30542.83
Jan, 2032	146.35	49.73	30493.10
Feb, 2032	146.11	49.97	30443.13
Mar, 2032	145.87	50.21	30392.92
Apr, 2032	145.63	50.45	30342.48
May, 2032	145.39	50.69	30291.79
Jun, 2032	145.15	50.93	30240.85
Jul, 2032	144.90	51.18	30189.68
Aug, 2032	144.66	51.42	30138.26
Sep, 2032	144.41	51.67	30086.59
Oct, 2032	144.16	51.92	30034.68
Nov, 2032	143.92	52.16	29982.51
Dec, 2032	143.67	52.41	29930.10
Jan, 2033	143.42	52.66	29877.43
Feb, 2033	143.16	52.92	29824.52
Mar, 2033	142.91	53.17	29771.34
Apr, 2033	142.65	53.43	29717.92
May, 2033	142.40	53.68	29664.24
Jun, 2033	142.14	53.94	29610.30
Jul, 2033	141.88	54.20	29556.10
Aug, 2033	141.62	54.46	29501.64
Sep, 2033	141.36	54.72	29446.93
Oct, 2033	141.10	54.98	29391.95
Nov, 2033	140.84	55.24	29336.70
Dec, 2033	140.57	55.51	29281.19
Jan, 2034	140.31	55.77	29225.42
Feb, 2034	140.04	56.04	29169.38
Mar, 2034	139.77	56.31	29113.07
Apr, 2034	139.50	56.58	29056.49
May, 2034	139.23	56.85	28999.64
Jun, 2034	138.96	57.12	28942.51
Jul, 2034	138.68	57.40	28885.12
Aug, 2034	138.41	57.67	28827.44
Sep, 2034	138.13	57.95	28769.50
Oct, 2034	137.85	58.23	28711.27
Nov, 2034	137.57	58.51	28652.76
Dec, 2034	137.29	58.79	28593.98
Jan, 2035	137.01	59.07	28534.91
Feb, 2035	136.73	59.35	28475.56
Mar, 2035	136.45	59.63	28415.93
Apr, 2035	136.16	59.92	28356.01
May, 2035	135.87	60.21	28295.80
Jun, 2035	135.58	60.50	28235.30
Jul, 2035	135.29	60.79	28174.52
Aug, 2035	135.00	61.08	28113.44
Sep, 2035	134.71	61.37	28052.07
Oct, 2035	134.42	61.66	27990.41
Nov, 2035	134.12	61.96	27928.45
Dec, 2035	133.82	62.26	27866.19
Jan, 2036	133.53	62.55	27803.64
Feb, 2036	133.23	62.85	27740.78
Mar, 2036	132.92	63.16	27677.63
Apr, 2036	132.62	63.46	27614.17
May, 2036	132.32	63.76	27550.41
Jun, 2036	132.01	64.07	27486.34
Jul, 2036	131.71	64.37	27421.96
Aug, 2036	131.40	64.68	27357.28
Sep, 2036	131.09	64.99	27292.29
Oct, 2036	130.78	65.30	27226.98
Nov, 2036	130.46	65.62	27161.37
Dec, 2036	130.15	65.93	27095.44
Jan, 2037	129.83	66.25	27029.19
Feb, 2037	129.51	66.57	26962.62
Mar, 2037	129.20	66.88	26895.74
Apr, 2037	128.88	67.20	26828.53
May, 2037	128.55	67.53	26761.01
Jun, 2037	128.23	67.85	26693.16
Jul, 2037	127.90	68.18	26624.98
Aug, 2037	127.58	68.50	26556.48
Sep, 2037	127.25	68.83	26487.65
Oct, 2037	126.92	69.16	26418.49
Nov, 2037	126.59	69.49	26349.00
Dec, 2037	126.26	69.82	26279.17
Jan, 2038	125.92	70.16	26209.01
Feb, 2038	125.58	70.50	26138.52
Mar, 2038	125.25	70.83	26067.69
Apr, 2038	124.91	71.17	25996.51
May, 2038	124.57	71.51	25925.00
Jun, 2038	124.22	71.86	25853.14
Jul, 2038	123.88	72.20	25780.94
Aug, 2038	123.53	72.55	25708.40
Sep, 2038	123.19	72.89	25635.50
Oct, 2038	122.84	73.24	25562.26
Nov, 2038	122.49	73.59	25488.67
Dec, 2038	122.13	73.95	25414.72
Jan, 2039	121.78	74.30	25340.42
Feb, 2039	121.42	74.66	25265.76
Mar, 2039	121.07	75.01	25190.75
Apr, 2039	120.71	75.37	25115.37
May, 2039	120.34	75.74	25039.64
Jun, 2039	119.98	76.10	24963.54
Jul, 2039	119.62	76.46	24887.08
Aug, 2039	119.25	76.83	24810.25
Sep, 2039	118.88	77.20	24733.05
Oct, 2039	118.51	77.57	24655.48
Nov, 2039	118.14	77.94	24577.54
Dec, 2039	117.77	78.31	24499.23
Jan, 2040	117.39	78.69	24420.54
Feb, 2040	117.02	79.06	24341.48
Mar, 2040	116.64	79.44	24262.03
Apr, 2040	116.26	79.82	24182.21
May, 2040	115.87	80.21	24102.00
Jun, 2040	115.49	80.59	24021.41
Jul, 2040	115.10	80.98	23940.43
Aug, 2040	114.71	81.37	23859.07
Sep, 2040	114.32	81.76	23777.31
Oct, 2040	113.93	82.15	23695.16
Nov, 2040	113.54	82.54	23612.62
Dec, 2040	113.14	82.94	23529.69
Jan, 2041	112.75	83.33	23446.35
Feb, 2041	112.35	83.73	23362.62
Mar, 2041	111.95	84.13	23278.49
Apr, 2041	111.54	84.54	23193.95
May, 2041	111.14	84.94	23109.01
Jun, 2041	110.73	85.35	23023.66
Jul, 2041	110.32	85.76	22937.90
Aug, 2041	109.91	86.17	22851.73
Sep, 2041	109.50	86.58	22765.15
Oct, 2041	109.08	87.00	22678.15
Nov, 2041	108.67	87.41	22590.74
Dec, 2041	108.25	87.83	22502.91
Jan, 2042	107.83	88.25	22414.65
Feb, 2042	107.40	88.68	22325.98
Mar, 2042	106.98	89.10	22236.87
Apr, 2042	106.55	89.53	22147.35
May, 2042	106.12	89.96	22057.39
Jun, 2042	105.69	90.39	21967.00
Jul, 2042	105.26	90.82	21876.18
Aug, 2042	104.82	91.26	21784.92
Sep, 2042	104.39	91.69	21693.23
Oct, 2042	103.95	92.13	21601.09
Nov, 2042	103.51	92.57	21508.52
Dec, 2042	103.06	93.02	21415.50
Jan, 2043	102.62	93.46	21322.04
Feb, 2043	102.17	93.91	21228.13
Mar, 2043	101.72	94.36	21133.76
Apr, 2043	101.27	94.81	21038.95
May, 2043	100.81	95.27	20943.68
Jun, 2043	100.36	95.72	20847.96
Jul, 2043	99.90	96.18	20751.77
Aug, 2043	99.44	96.64	20655.13
Sep, 2043	98.97	97.11	20558.02
Oct, 2043	98.51	97.57	20460.45
Nov, 2043	98.04	98.04	20362.41
Dec, 2043	97.57	98.51	20263.90
Jan, 2044	97.10	98.98	20164.92
Feb, 2044	96.62	99.46	20065.46
Mar, 2044	96.15	99.93	19965.53
Apr, 2044	95.67	100.41	19865.11
May, 2044	95.19	100.89	19764.22
Jun, 2044	94.70	101.38	19662.84
Jul, 2044	94.22	101.86	19560.98
Aug, 2044	93.73	102.35	19458.63
Sep, 2044	93.24	102.84	19355.79
Oct, 2044	92.75	103.33	19252.46
Nov, 2044	92.25	103.83	19148.63
Dec, 2044	91.75	104.33	19044.30
Jan, 2045	91.25	104.83	18939.48
Feb, 2045	90.75	105.33	18834.15
Mar, 2045	90.25	105.83	18728.32
Apr, 2045	89.74	106.34	18621.98
May, 2045	89.23	106.85	18515.13
Jun, 2045	88.72	107.36	18407.76
Jul, 2045	88.20	107.88	18299.89
Aug, 2045	87.69	108.39	18191.50
Sep, 2045	87.17	108.91	18082.58
Oct, 2045	86.65	109.43	17973.15
Nov, 2045	86.12	109.96	17863.19
Dec, 2045	85.59	110.49	17752.70
Jan, 2046	85.07	111.01	17641.69
Feb, 2046	84.53	111.55	17530.14
Mar, 2046	84.00	112.08	17418.06
Apr, 2046	83.46	112.62	17305.44
May, 2046	82.92	113.16	17192.28
Jun, 2046	82.38	113.70	17078.58
Jul, 2046	81.83	114.25	16964.34
Aug, 2046	81.29	114.79	16849.55
Sep, 2046	80.74	115.34	16734.20
Oct, 2046	80.18	115.90	16618.31
Nov, 2046	79.63	116.45	16501.86
Dec, 2046	79.07	117.01	16384.85
Jan, 2047	78.51	117.57	16267.28
Feb, 2047	77.95	118.13	16149.15
Mar, 2047	77.38	118.70	16030.45
Apr, 2047	76.81	119.27	15911.18
May, 2047	76.24	119.84	15791.34
Jun, 2047	75.67	120.41	15670.93
Jul, 2047	75.09	120.99	15549.94
Aug, 2047	74.51	121.57	15428.37
Sep, 2047	73.93	122.15	15306.22
Oct, 2047	73.34	122.74	15183.48
Nov, 2047	72.75	123.33	15060.15
Dec, 2047	72.16	123.92	14936.24
Jan, 2048	71.57	124.51	14811.73
Feb, 2048	70.97	125.11	14686.62
Mar, 2048	70.37	125.71	14560.91
Apr, 2048	69.77	126.31	14434.60
May, 2048	69.17	126.91	14307.69
Jun, 2048	68.56	127.52	14180.17
Jul, 2048	67.95	128.13	14052.03
Aug, 2048	67.33	128.75	13923.29
Sep, 2048	66.72	129.36	13793.92
Oct, 2048	66.10	129.98	13663.94
Nov, 2048	65.47	130.61	13533.33
Dec, 2048	64.85	131.23	13402.10
Jan, 2049	64.22	131.86	13270.24
Feb, 2049	63.59	132.49	13137.74
Mar, 2049	62.95	133.13	13004.61
Apr, 2049	62.31	133.77	12870.85
May, 2049	61.67	134.41	12736.44
Jun, 2049	61.03	135.05	12601.39
Jul, 2049	60.38	135.70	12465.69
Aug, 2049	59.73	136.35	12329.34
Sep, 2049	59.08	137.00	12192.34
Oct, 2049	58.42	137.66	12054.68
Nov, 2049	57.76	138.32	11916.37
Dec, 2049	57.10	138.98	11777.38
Jan, 2050	56.43	139.65	11637.74
Feb, 2050	55.76	140.32	11497.42
Mar, 2050	55.09	140.99	11356.43
Apr, 2050	54.42	141.66	11214.77
May, 2050	53.74	142.34	11072.43
Jun, 2050	53.06	143.02	10929.40
Jul, 2050	52.37	143.71	10785.69
Aug, 2050	51.68	144.40	10641.29
Sep, 2050	50.99	145.09	10496.20
Oct, 2050	50.29	145.79	10350.42
Nov, 2050	49.60	146.48	10203.93
Dec, 2050	48.89	147.19	10056.75
Jan, 2051	48.19	147.89	9908.86
Feb, 2051	47.48	148.60	9760.26
Mar, 2051	46.77	149.31	9610.94
Apr, 2051	46.05	150.03	9460.92
May, 2051	45.33	150.75	9310.17
Jun, 2051	44.61	151.47	9158.70
Jul, 2051	43.89	152.19	9006.51
Aug, 2051	43.16	152.92	8853.58
Sep, 2051	42.42	153.66	8699.93
Oct, 2051	41.69	154.39	8545.53
Nov, 2051	40.95	155.13	8390.40
Dec, 2051	40.20	155.88	8234.52
Jan, 2052	39.46	156.62	8077.90
Feb, 2052	38.71	157.37	7920.53
Mar, 2052	37.95	158.13	7762.40
Apr, 2052	37.19	158.89	7603.52
May, 2052	36.43	159.65	7443.87
Jun, 2052	35.67	160.41	7283.46
Jul, 2052	34.90	161.18	7122.28
Aug, 2052	34.13	161.95	6960.33
Sep, 2052	33.35	162.73	6797.60
Oct, 2052	32.57	163.51	6634.09
Nov, 2052	31.79	164.29	6469.80
Dec, 2052	31.00	165.08	6304.72
Jan, 2053	30.21	165.87	6138.85
Feb, 2053	29.42	166.66	5972.18
Mar, 2053	28.62	167.46	5804.72
Apr, 2053	27.81	168.27	5636.45
May, 2053	27.01	169.07	5467.38
Jun, 2053	26.20	169.88	5297.50
Jul, 2053	25.38	170.70	5126.80
Aug, 2053	24.57	171.51	4955.29
Sep, 2053	23.74	172.34	4782.95
Oct, 2053	22.92	173.16	4609.79
Nov, 2053	22.09	173.99	4435.80
Dec, 2053	21.25	174.83	4260.98
Jan, 2054	20.42	175.66	4085.31
Feb, 2054	19.58	176.50	3908.81
Mar, 2054	18.73	177.35	3731.46
Apr, 2054	17.88	178.20	3553.26
May, 2054	17.03	179.05	3374.20
Jun, 2054	16.17	179.91	3194.29
Jul, 2054	15.31	180.77	3013.52
Aug, 2054	14.44	181.64	2831.88
Sep, 2054	13.57	182.51	2649.37
Oct, 2054	12.69	183.39	2465.98
Nov, 2054	11.82	184.26	2281.72
Dec, 2054	10.93	185.15	2096.57
Jan, 2055	10.05	186.03	1910.54
Feb, 2055	9.15	186.93	1723.61
Mar, 2055	8.26	187.82	1535.79
Apr, 2055	7.36	188.72	1347.07
May, 2055	6.45	189.63	1157.45
Jun, 2055	5.55	190.53	966.91
Jul, 2055	4.63	191.45	775.46
Aug, 2055	3.72	192.36	583.10
Sep, 2055	2.79	193.29	389.81
Oct, 2055	1.87	194.21	195.60
Nov, 2055	0.94	195.14	0.46