Mortgage Parameters

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

Mortgage Summary

Property Total:	$21,999
Down Payment	$6,600
Mortgage Amount:	$15,399
Mortgage Payment:	$89.87 / month
Estimated Tax:	+ $12.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $102.09 / month
Total Interest Paid:	$16,953.30 over 30 years
Total Tax Paid:	$4,399.80 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	73.79	16.07	15382.93
Mar, 2026	73.71	16.15	15366.78
Mar, 2026	147.34	32.38	15350.55
May, 2026	73.55	16.31	15334.24
May, 2026	147.03	32.69	15317.86
Jul, 2026	73.40	16.46	15301.40
Jul, 2026	146.72	33.00	15284.86
Aug, 2026	73.24	16.62	15268.24
Oct, 2026	73.16	16.70	15251.54
Oct, 2026	146.24	33.48	15234.76
Dec, 2026	73.00	16.86	15217.90
Dec, 2026	145.92	33.80	15200.96
Jan, 2027	72.84	17.02	15183.94
Mar, 2027	72.76	17.10	15166.83
Mar, 2027	145.43	34.29	15149.65
May, 2027	72.59	17.27	15132.38
May, 2027	145.10	34.62	15115.03
Jul, 2027	72.43	17.43	15097.59
Jul, 2027	144.77	34.95	15080.08
Aug, 2027	72.26	17.60	15062.47
Oct, 2027	72.17	17.69	15044.79
Oct, 2027	144.26	35.46	15027.02
Dec, 2027	72.00	17.86	15009.16
Dec, 2027	143.92	35.80	14991.22
Jan, 2028	71.83	18.03	14973.20
Mar, 2028	71.75	18.11	14955.08
Mar, 2028	143.41	36.31	14936.88
May, 2028	71.57	18.29	14918.59
May, 2028	143.05	36.67	14900.22
Jul, 2028	71.40	18.46	14881.76
Jul, 2028	142.71	37.01	14863.20
Aug, 2028	71.22	18.64	14844.56
Oct, 2028	71.13	18.73	14825.83
Oct, 2028	142.17	37.55	14807.01
Dec, 2028	70.95	18.91	14788.10
Dec, 2028	141.81	37.91	14769.10
Jan, 2029	70.77	19.09	14750.01
Mar, 2029	70.68	19.18	14730.83
Mar, 2029	141.27	38.45	14711.56
May, 2029	70.49	19.37	14692.19
May, 2029	140.89	38.83	14672.73
Jul, 2029	70.31	19.55	14653.18
Jul, 2029	140.52	39.20	14633.53
Aug, 2029	70.12	19.74	14613.79
Oct, 2029	70.02	19.84	14593.95
Oct, 2029	139.95	39.77	14574.02
Dec, 2029	69.83	20.03	14553.99
Dec, 2029	139.57	40.15	14533.87
Jan, 2030	69.64	20.22	14513.65
Mar, 2030	69.54	20.32	14493.34
Mar, 2030	138.99	40.73	14472.93
May, 2030	69.35	20.51	14452.42
May, 2030	138.60	41.12	14431.81
Jul, 2030	69.15	20.71	14411.10
Jul, 2030	138.20	41.52	14390.29
Aug, 2030	68.95	20.91	14369.39
Oct, 2030	68.85	21.01	14348.38
Oct, 2030	137.60	42.12	14327.27
Dec, 2030	68.65	21.21	14306.06
Dec, 2030	137.20	42.52	14284.75
Jan, 2031	68.45	21.41	14263.34
Mar, 2031	68.35	21.51	14241.83
Mar, 2031	136.59	43.13	14220.21
May, 2031	68.14	21.72	14198.49
May, 2031	136.17	43.55	14176.66
Jul, 2031	67.93	21.93	14154.73
Jul, 2031	135.75	43.97	14132.70
Aug, 2031	67.72	22.14	14110.55
Oct, 2031	67.61	22.25	14088.31
Oct, 2031	135.12	44.60	14065.95
Dec, 2031	67.40	22.46	14043.49
Dec, 2031	134.69	45.03	14020.93
Jan, 2032	67.18	22.68	13998.25
Mar, 2032	67.07	22.79	13975.46
Mar, 2032	134.04	45.68	13952.57
May, 2032	66.86	23.00	13929.57
May, 2032	133.61	46.11	13906.45
Jul, 2032	66.64	23.22	13883.23
Jul, 2032	133.16	46.56	13859.89
Aug, 2032	66.41	23.45	13836.44
Oct, 2032	66.30	23.56	13812.88
Oct, 2032	132.49	47.23	13789.21
Dec, 2032	66.07	23.79	13765.42
Dec, 2032	132.03	47.69	13741.52
Jan, 2033	65.84	24.02	13717.51
Mar, 2033	65.73	24.13	13693.38
Mar, 2033	131.34	48.38	13669.13
May, 2033	65.50	24.36	13644.77
May, 2033	130.88	48.84	13620.29
Jul, 2033	65.26	24.60	13595.69
Jul, 2033	130.41	49.31	13570.98
Aug, 2033	65.03	24.83	13546.15
Oct, 2033	64.91	24.95	13521.20
Oct, 2033	129.70	50.02	13496.12
Dec, 2033	64.67	25.19	13470.93
Dec, 2033	129.22	50.50	13445.62
Jan, 2034	64.43	25.43	13420.19
Mar, 2034	64.31	25.55	13394.63
Mar, 2034	128.49	51.23	13368.96
May, 2034	64.06	25.80	13343.16
May, 2034	128.00	51.72	13317.23
Jul, 2034	63.81	26.05	13291.18
Jul, 2034	127.50	52.22	13265.01
Aug, 2034	63.56	26.30	13238.71
Oct, 2034	63.44	26.42	13212.29
Oct, 2034	126.75	52.97	13185.74
Dec, 2034	63.18	26.68	13159.06
Dec, 2034	126.23	53.49	13132.25
Jan, 2035	62.93	26.93	13105.32
Mar, 2035	62.80	27.06	13078.25
Mar, 2035	125.47	54.25	13051.06
May, 2035	62.54	27.32	13023.74
May, 2035	124.95	54.77	12996.28
Jul, 2035	62.27	27.59	12968.70
Jul, 2035	124.41	55.31	12940.98
Aug, 2035	62.01	27.85	12913.13
Oct, 2035	61.88	27.98	12885.14
Oct, 2035	123.62	56.10	12857.02
Dec, 2035	61.61	28.25	12828.77
Dec, 2035	123.08	56.64	12800.38
Jan, 2036	61.34	28.52	12771.86
Mar, 2036	61.20	28.66	12743.19
Mar, 2036	122.26	57.46	12714.40
May, 2036	60.92	28.94	12685.46
May, 2036	121.70	58.02	12656.38
Jul, 2036	60.65	29.21	12627.17
Jul, 2036	121.16	58.56	12597.81
Aug, 2036	60.36	29.50	12568.32
Oct, 2036	60.22	29.64	12538.68
Oct, 2036	120.30	59.42	12508.90
Dec, 2036	59.94	29.92	12478.98
Dec, 2036	119.74	59.98	12448.92
Jan, 2037	59.65	30.21	12418.71
Mar, 2037	59.51	30.35	12388.35
Mar, 2037	118.87	60.85	12357.85
May, 2037	59.21	30.65	12327.21
May, 2037	118.28	61.44	12296.42
Jul, 2037	58.92	30.94	12265.48
Jul, 2037	117.69	62.03	12234.39
Aug, 2037	58.62	31.24	12203.15
Oct, 2037	58.47	31.39	12171.77
Oct, 2037	116.79	62.93	12140.23
Dec, 2037	58.17	31.69	12108.54
Dec, 2037	116.19	63.53	12076.70
Jan, 2038	57.87	31.99	12044.71
Mar, 2038	57.71	32.15	12012.56
Mar, 2038	115.27	64.45	11980.26
May, 2038	57.41	32.45	11947.81
May, 2038	114.66	65.06	11915.20
Jul, 2038	57.09	32.77	11882.43
Jul, 2038	114.03	65.69	11849.51
Aug, 2038	56.78	33.08	11816.43
Oct, 2038	56.62	33.24	11783.19
Oct, 2038	113.08	66.64	11749.79
Dec, 2038	56.30	33.56	11716.23
Dec, 2038	112.44	67.28	11682.51
Jan, 2039	55.98	33.88	11648.63
Mar, 2039	55.82	34.04	11614.58
Mar, 2039	111.47	68.25	11580.38
May, 2039	55.49	34.37	11546.01
May, 2039	110.81	68.91	11511.47
Jul, 2039	55.16	34.70	11476.77
Jul, 2039	110.15	69.57	11441.90
Aug, 2039	54.83	35.03	11406.87
Oct, 2039	54.66	35.20	11371.67
Oct, 2039	109.15	70.57	11336.30
Dec, 2039	54.32	35.54	11300.76
Dec, 2039	108.47	71.25	11265.05
Jan, 2040	53.98	35.88	11229.16
Mar, 2040	53.81	36.05	11193.11
Mar, 2040	107.44	72.28	11156.88
May, 2040	53.46	36.40	11120.48
May, 2040	106.75	72.97	11083.91
Jul, 2040	53.11	36.75	11047.16
Jul, 2040	106.04	73.68	11010.24
Aug, 2040	52.76	37.10	10973.13
Oct, 2040	52.58	37.28	10935.85
Oct, 2040	104.98	74.74	10898.39
Dec, 2040	52.22	37.64	10860.75
Dec, 2040	104.26	75.46	10822.94
Jan, 2041	51.86	38.00	10784.94
Mar, 2041	51.68	38.18	10746.75
Mar, 2041	103.17	76.55	10708.39
May, 2041	51.31	38.55	10669.84
May, 2041	102.44	77.28	10631.11
Jul, 2041	50.94	38.92	10592.19
Jul, 2041	101.69	78.03	10553.08
Aug, 2041	50.57	39.29	10513.79
Oct, 2041	50.38	39.48	10474.31
Oct, 2041	100.57	79.15	10434.64
Dec, 2041	50.00	39.86	10394.77
Dec, 2041	99.81	79.91	10354.72
Jan, 2042	49.62	40.24	10314.48
Mar, 2042	49.42	40.44	10274.04
Mar, 2042	98.65	81.07	10233.41
May, 2042	49.04	40.82	10192.59
May, 2042	97.88	81.84	10151.57
Jul, 2042	48.64	41.22	10110.35
Jul, 2042	97.09	82.63	10068.94
Aug, 2042	48.25	41.61	10027.32
Oct, 2042	48.05	41.81	9985.51
Oct, 2042	95.90	83.82	9943.50
Dec, 2042	47.65	42.21	9901.28
Dec, 2042	95.09	84.63	9858.87
Jan, 2043	47.24	42.62	9816.25
Mar, 2043	47.04	42.82	9773.42
Mar, 2043	93.87	85.85	9730.39
May, 2043	46.62	43.24	9687.16
May, 2043	93.04	86.68	9643.72
Jul, 2043	46.21	43.65	9600.07
Jul, 2043	92.21	87.51	9556.21
Aug, 2043	45.79	44.07	9512.14
Oct, 2043	45.58	44.28	9467.86
Oct, 2043	90.95	88.77	9423.36
Dec, 2043	45.15	44.71	9378.66
Dec, 2043	90.09	89.63	9333.74
Jan, 2044	44.72	45.14	9288.60
Mar, 2044	44.51	45.35	9243.25
Mar, 2044	88.80	90.92	9197.68
May, 2044	44.07	45.79	9151.89
May, 2044	87.92	91.80	9105.88
Jul, 2044	43.63	46.23	9059.66
Jul, 2044	87.04	92.68	9013.21
Aug, 2044	43.19	46.67	8966.53
Oct, 2044	42.96	46.90	8919.64
Oct, 2044	85.70	94.02	8872.52
Dec, 2044	42.51	47.35	8825.17
Dec, 2044	84.80	94.92	8777.60
Jan, 2045	42.06	47.80	8729.80
Mar, 2045	41.83	48.03	8681.77
Mar, 2045	83.43	96.29	8633.51
May, 2045	41.37	48.49	8585.02
May, 2045	82.51	97.21	8536.30
Jul, 2045	40.90	48.96	8487.34
Jul, 2045	81.57	98.15	8438.15
Aug, 2045	40.43	49.43	8388.72
Oct, 2045	40.20	49.66	8339.06
Oct, 2045	80.16	99.56	8289.15
Dec, 2045	39.72	50.14	8239.01
Dec, 2045	79.20	100.52	8188.63
Jan, 2046	39.24	50.62	8138.01
Mar, 2046	38.99	50.87	8087.14
Mar, 2046	77.74	101.98	8036.03
May, 2046	38.51	51.35	7984.68
May, 2046	76.77	102.95	7933.08
Jul, 2046	38.01	51.85	7881.23
Jul, 2046	75.77	103.95	7829.14
Aug, 2046	37.51	52.35	7776.79
Oct, 2046	37.26	52.60	7724.20
Oct, 2046	74.27	105.45	7671.35
Dec, 2046	36.76	53.10	7618.25
Dec, 2046	73.26	106.46	7564.89
Jan, 2047	36.25	53.61	7511.28
Mar, 2047	35.99	53.87	7457.41
Mar, 2047	71.72	108.00	7403.28
May, 2047	35.47	54.39	7348.90
May, 2047	70.68	109.04	7294.25
Jul, 2047	34.95	54.91	7239.34
Jul, 2047	69.64	110.08	7184.17
Aug, 2047	34.42	55.44	7128.74
Oct, 2047	34.16	55.70	7073.03
Oct, 2047	68.05	111.67	7017.07
Dec, 2047	33.62	56.24	6960.83
Dec, 2047	66.97	112.75	6904.32
Jan, 2048	33.08	56.78	6847.55
Mar, 2048	32.81	57.05	6790.50
Mar, 2048	65.35	114.37	6733.18
May, 2048	32.26	57.60	6675.58
May, 2048	64.25	115.47	6617.71
Jul, 2048	31.71	58.15	6559.56
Jul, 2048	63.14	116.58	6501.13
Aug, 2048	31.15	58.71	6442.42
Oct, 2048	30.87	58.99	6383.43
Oct, 2048	61.46	118.26	6324.15
Dec, 2048	30.30	59.56	6264.60
Dec, 2048	60.32	119.40	6204.76
Jan, 2049	29.73	60.13	6144.63
Mar, 2049	29.44	60.42	6084.21
Mar, 2049	58.59	121.13	6023.50
May, 2049	28.86	61.00	5962.51
May, 2049	57.43	122.29	5901.22
Jul, 2049	28.28	61.58	5839.63
Jul, 2049	56.26	123.46	5777.75
Aug, 2049	27.69	62.17	5715.58
Oct, 2049	27.39	62.47	5653.11
Oct, 2049	54.48	125.24	5590.33
Dec, 2049	26.79	63.07	5527.26
Dec, 2049	53.27	126.45	5463.89
Jan, 2050	26.18	63.68	5400.21
Mar, 2050	25.88	63.98	5336.22
Mar, 2050	51.45	128.27	5271.93
May, 2050	25.26	64.60	5207.33
May, 2050	50.21	129.51	5142.43
Jul, 2050	24.64	65.22	5077.21
Jul, 2050	48.97	130.75	5011.68
Aug, 2050	24.01	65.85	4945.83
Oct, 2050	23.70	66.16	4879.67
Oct, 2050	47.08	132.64	4813.19
Dec, 2050	23.06	66.80	4746.39
Dec, 2050	45.80	133.92	4679.28
Jan, 2051	22.42	67.44	4611.84
Mar, 2051	22.10	67.76	4544.08
Mar, 2051	43.87	135.85	4475.99
May, 2051	21.45	68.41	4407.58
May, 2051	42.57	137.15	4338.84
Jul, 2051	20.79	69.07	4269.77
Jul, 2051	41.25	138.47	4200.37
Aug, 2051	20.13	69.73	4130.63
Oct, 2051	19.79	70.07	4060.57
Oct, 2051	39.25	140.47	3990.16
Dec, 2051	19.12	70.74	3919.42
Dec, 2051	37.90	141.82	3848.34
Jan, 2052	18.44	71.42	3776.92
Mar, 2052	18.10	71.76	3705.16
Mar, 2052	35.85	143.87	3633.05
May, 2052	17.41	72.45	3560.60
May, 2052	34.47	145.25	3487.80
Jul, 2052	16.71	73.15	3414.66
Jul, 2052	33.07	146.65	3341.16
Aug, 2052	16.01	73.85	3267.31
Oct, 2052	15.66	74.20	3193.10
Oct, 2052	30.96	148.76	3118.54
Dec, 2052	14.94	74.92	3043.63
Dec, 2052	29.52	150.20	2968.35
Jan, 2053	14.22	75.64	2892.72
Mar, 2053	13.86	76.00	2816.72
Mar, 2053	27.36	152.36	2740.35
May, 2053	13.13	76.73	2663.62
May, 2053	25.89	153.83	2586.53
Jul, 2053	12.39	77.47	2509.06
Jul, 2053	24.41	155.31	2431.22
Aug, 2053	11.65	78.21	2353.01
Oct, 2053	11.27	78.59	2274.43
Oct, 2053	22.17	157.55	2195.47
Dec, 2053	10.52	79.34	2116.13
Dec, 2053	20.66	159.06	2036.41
Jan, 2054	9.76	80.10	1956.30
Mar, 2054	9.37	80.49	1875.82
Mar, 2054	18.36	161.36	1794.95
May, 2054	8.60	81.26	1713.69
May, 2054	16.81	162.91	1632.04
Jul, 2054	7.82	82.04	1550.00
Jul, 2054	15.25	164.47	1467.57
Aug, 2054	7.03	82.83	1384.74
Oct, 2054	6.64	83.22	1301.51
Oct, 2054	12.88	166.84	1217.89
Dec, 2054	5.84	84.02	1133.86
Dec, 2054	11.27	168.45	1049.44
Jan, 2055	5.03	84.83	964.61
Mar, 2055	4.62	85.24	879.37
Mar, 2055	8.83	170.89	793.72
May, 2055	3.80	86.06	707.67
May, 2055	7.19	172.53	621.20
Jul, 2055	2.98	86.88	534.31
Jul, 2055	5.54	174.18	447.01
Aug, 2055	2.14	87.72	359.29
Oct, 2055	1.72	88.14	271.16
Oct, 2055	3.02	176.70	182.60
Dec, 2055	0.87	88.99	93.61
Dec, 2055	1.32	178.40	4.20