Mortgage Parameters

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

Mortgage Summary

Property Total:	$42,000
Down Payment	$12,600
Mortgage Amount:	$29,400
Mortgage Payment:	$171.57 / month
Estimated Tax:	+ $23.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $194.90 / month
Total Interest Paid:	$32,364.00 over 30 years
Total Tax Paid:	$8,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	140.88	30.69	29369.31
Mar, 2026	140.73	30.84	29338.46
Mar, 2026	281.31	61.83	29307.47
May, 2026	140.43	31.14	29276.33
May, 2026	280.71	62.43	29245.05
Jul, 2026	140.13	31.44	29213.61
Jul, 2026	280.11	63.03	29182.02
Aug, 2026	139.83	31.74	29150.28
Oct, 2026	139.68	31.89	29118.39
Oct, 2026	279.21	63.93	29086.35
Dec, 2026	139.37	32.20	29054.15
Dec, 2026	278.59	64.55	29021.80
Jan, 2027	139.06	32.51	28989.29
Mar, 2027	138.91	32.66	28956.63
Mar, 2027	277.66	65.48	28923.81
May, 2027	138.59	32.98	28890.83
May, 2027	277.03	66.11	28857.69
Jul, 2027	138.28	33.29	28824.40
Jul, 2027	276.40	66.74	28790.95
Aug, 2027	137.96	33.61	28757.33
Oct, 2027	137.80	33.77	28723.56
Oct, 2027	275.43	67.71	28689.62
Dec, 2027	137.47	34.10	28655.53
Dec, 2027	274.78	68.36	28621.26
Jan, 2028	137.14	34.43	28586.84
Mar, 2028	136.98	34.59	28552.24
Mar, 2028	273.79	69.35	28517.49
May, 2028	136.65	34.92	28482.56
May, 2028	273.13	70.01	28447.47
Jul, 2028	136.31	35.26	28412.21
Jul, 2028	272.45	70.69	28376.79
Aug, 2028	135.97	35.60	28341.19
Oct, 2028	135.80	35.77	28305.42
Oct, 2028	271.43	71.71	28269.48
Dec, 2028	135.46	36.11	28233.37
Dec, 2028	270.74	72.40	28197.08
Jan, 2029	135.11	36.46	28160.62
Mar, 2029	134.94	36.63	28123.99
Mar, 2029	269.70	73.44	28087.18
May, 2029	134.58	36.99	28050.19
May, 2029	268.99	74.15	28013.03
Jul, 2029	134.23	37.34	27975.69
Jul, 2029	268.28	74.86	27938.17
Aug, 2029	133.87	37.70	27900.47
Oct, 2029	133.69	37.88	27862.59
Oct, 2029	267.20	75.94	27824.53
Dec, 2029	133.33	38.24	27786.29
Dec, 2029	266.47	76.67	27747.86
Jan, 2030	132.96	38.61	27709.25
Mar, 2030	132.77	38.80	27670.45
Mar, 2030	265.36	77.78	27631.47
May, 2030	132.40	39.17	27592.30
May, 2030	264.61	78.53	27552.94
Jul, 2030	132.02	39.55	27513.40
Jul, 2030	263.86	79.28	27473.66
Aug, 2030	131.64	39.93	27433.74
Oct, 2030	131.45	40.12	27393.62
Oct, 2030	262.71	80.43	27353.31
Dec, 2030	131.07	40.50	27312.81
Dec, 2030	261.94	81.20	27272.11
Jan, 2031	130.68	40.89	27231.22
Mar, 2031	130.48	41.09	27190.13
Mar, 2031	260.77	82.37	27148.85
May, 2031	130.09	41.48	27107.37
May, 2031	259.98	83.16	27065.69
Jul, 2031	129.69	41.88	27023.81
Jul, 2031	259.18	83.96	26981.73
Aug, 2031	129.29	42.28	26939.44
Oct, 2031	129.08	42.49	26896.96
Oct, 2031	257.96	85.18	26854.27
Dec, 2031	128.68	42.89	26811.38
Dec, 2031	257.15	85.99	26768.28
Jan, 2032	128.26	43.31	26724.97
Mar, 2032	128.06	43.51	26681.46
Mar, 2032	255.91	87.23	26637.74
May, 2032	127.64	43.93	26593.81
May, 2032	255.07	88.07	26549.67
Jul, 2032	127.22	44.35	26505.31
Jul, 2032	254.22	88.92	26460.75
Aug, 2032	126.79	44.78	26415.97
Oct, 2032	126.58	44.99	26370.98
Oct, 2032	252.94	90.20	26325.77
Dec, 2032	126.14	45.43	26280.34
Dec, 2032	252.07	91.07	26234.70
Jan, 2033	125.71	45.86	26188.84
Mar, 2033	125.49	46.08	26142.75
Mar, 2033	250.76	92.38	26096.45
May, 2033	125.05	46.52	26049.93
May, 2033	249.87	93.27	26003.18
Jul, 2033	124.60	46.97	25956.21
Jul, 2033	248.97	94.17	25909.01
Aug, 2033	124.15	47.42	25861.59
Oct, 2033	123.92	47.65	25813.94
Oct, 2033	247.61	95.53	25766.06
Dec, 2033	123.46	48.11	25717.95
Dec, 2033	246.69	96.45	25669.61
Jan, 2034	123.00	48.57	25621.04
Mar, 2034	122.77	48.80	25572.24
Mar, 2034	245.30	97.84	25523.21
May, 2034	122.30	49.27	25473.93
May, 2034	244.36	98.78	25424.43
Jul, 2034	121.83	49.74	25374.68
Jul, 2034	243.42	99.72	25324.70
Aug, 2034	121.35	50.22	25274.48
Oct, 2034	121.11	50.46	25224.01
Oct, 2034	241.98	101.16	25173.31
Dec, 2034	120.62	50.95	25122.36
Dec, 2034	241.00	102.14	25071.17
Jan, 2035	120.13	51.44	25019.73
Mar, 2035	119.89	51.68	24968.05
Mar, 2035	239.53	103.61	24916.12
May, 2035	119.39	52.18	24863.94
May, 2035	238.53	104.61	24811.51
Jul, 2035	118.89	52.68	24758.82
Jul, 2035	237.53	105.61	24705.89
Aug, 2035	118.38	53.19	24652.70
Oct, 2035	118.13	53.44	24599.26
Oct, 2035	236.00	107.14	24545.56
Dec, 2035	117.61	53.96	24491.61
Dec, 2035	234.97	108.17	24437.39
Jan, 2036	117.10	54.47	24382.92
Mar, 2036	116.83	54.74	24328.18
Mar, 2036	233.40	109.74	24273.18
May, 2036	116.31	55.26	24217.92
May, 2036	232.35	110.79	24162.40
Jul, 2036	115.78	55.79	24106.61
Jul, 2036	231.29	111.85	24050.55
Aug, 2036	115.24	56.33	23994.22
Oct, 2036	114.97	56.60	23937.62
Oct, 2036	229.67	113.47	23880.75
Dec, 2036	114.43	57.14	23823.61
Dec, 2036	228.58	114.56	23766.20
Jan, 2037	113.88	57.69	23708.51
Mar, 2037	113.60	57.97	23650.54
Mar, 2037	226.93	116.21	23592.29
May, 2037	113.05	58.52	23533.77
May, 2037	225.82	117.32	23474.97
Jul, 2037	112.48	59.09	23415.88
Jul, 2037	224.68	118.46	23356.51
Aug, 2037	111.92	59.65	23296.86
Oct, 2037	111.63	59.94	23236.92
Oct, 2037	222.97	120.17	23176.69
Dec, 2037	111.05	60.52	23116.18
Dec, 2037	221.82	121.32	23055.37
Jan, 2038	110.47	61.10	22994.28
Mar, 2038	110.18	61.39	22932.89
Mar, 2038	220.07	123.07	22871.20
May, 2038	109.59	61.98	22809.23
May, 2038	218.88	124.26	22746.95
Jul, 2038	109.00	62.57	22684.38
Jul, 2038	217.70	125.44	22621.50
Aug, 2038	108.39	63.18	22558.33
Oct, 2038	108.09	63.48	22494.85
Oct, 2038	215.88	127.26	22431.07
Dec, 2038	107.48	64.09	22366.98
Dec, 2038	214.66	128.48	22302.58
Jan, 2039	106.87	64.70	22237.88
Mar, 2039	106.56	65.01	22172.87
Mar, 2039	212.80	130.34	22107.54
May, 2039	105.93	65.64	22041.90
May, 2039	211.55	131.59	21975.95
Jul, 2039	105.30	66.27	21909.68
Jul, 2039	210.28	132.86	21843.10
Aug, 2039	104.66	66.91	21776.19
Oct, 2039	104.34	67.23	21708.97
Oct, 2039	208.36	134.78	21641.42
Dec, 2039	103.70	67.87	21573.55
Dec, 2039	207.07	136.07	21505.35
Jan, 2040	103.05	68.52	21436.83
Mar, 2040	102.72	68.85	21367.97
Mar, 2040	205.11	138.03	21298.79
May, 2040	102.06	69.51	21229.28
May, 2040	203.78	139.36	21159.43
Jul, 2040	101.39	70.18	21089.25
Jul, 2040	202.44	140.70	21018.73
Aug, 2040	100.71	70.86	20947.88
Oct, 2040	100.38	71.19	20876.68
Oct, 2040	200.41	142.73	20805.15
Dec, 2040	99.69	71.88	20733.27
Dec, 2040	199.04	144.10	20661.05
Jan, 2041	99.00	72.57	20588.48
Mar, 2041	98.65	72.92	20515.56
Mar, 2041	196.95	146.19	20442.29
May, 2041	97.95	73.62	20368.68
May, 2041	195.55	147.59	20294.71
Jul, 2041	97.25	74.32	20220.38
Jul, 2041	194.14	149.00	20145.70
Aug, 2041	96.53	75.04	20070.66
Oct, 2041	96.17	75.40	19995.26
Oct, 2041	191.98	151.16	19919.51
Dec, 2041	95.45	76.12	19843.38
Dec, 2041	190.53	152.61	19766.90
Jan, 2042	94.72	76.85	19690.04
Mar, 2042	94.35	77.22	19612.82
Mar, 2042	188.33	154.81	19535.23
May, 2042	93.61	77.96	19457.26
May, 2042	186.84	156.30	19378.93
Jul, 2042	92.86	78.71	19300.21
Jul, 2042	185.34	157.80	19221.13
Aug, 2042	92.10	79.47	19141.66
Oct, 2042	91.72	79.85	19061.81
Oct, 2042	183.06	160.08	18981.57
Dec, 2042	90.95	80.62	18900.96
Dec, 2042	181.52	161.62	18819.96
Jan, 2043	90.18	81.39	18738.56
Mar, 2043	89.79	81.78	18656.78
Mar, 2043	179.19	163.95	18574.61
May, 2043	89.00	82.57	18492.04
May, 2043	177.61	165.53	18409.08
Jul, 2043	88.21	83.36	18325.72
Jul, 2043	176.02	167.12	18241.96
Aug, 2043	87.41	84.16	18157.80
Oct, 2043	87.01	84.56	18073.24
Oct, 2043	173.61	169.53	17988.27
Dec, 2043	86.19	85.38	17902.89
Dec, 2043	171.97	171.17	17817.11
Jan, 2044	85.37	86.20	17730.91
Mar, 2044	84.96	86.61	17644.30
Mar, 2044	169.51	173.63	17557.28
May, 2044	84.13	87.44	17469.84
May, 2044	167.84	175.30	17381.98
Jul, 2044	83.29	88.28	17293.69
Jul, 2044	166.16	176.98	17204.99
Aug, 2044	82.44	89.13	17115.86
Oct, 2044	82.01	89.56	17026.30
Oct, 2044	163.59	179.55	16936.32
Dec, 2044	81.15	90.42	16845.90
Dec, 2044	161.87	181.27	16755.05
Jan, 2045	80.28	91.29	16663.77
Mar, 2045	79.85	91.72	16572.04
Mar, 2045	159.26	183.88	16479.88
May, 2045	78.97	92.60	16387.28
May, 2045	157.49	185.65	16294.23
Jul, 2045	78.08	93.49	16200.74
Jul, 2045	155.71	187.43	16106.79
Aug, 2045	77.18	94.39	16012.40
Oct, 2045	76.73	94.84	15917.56
Oct, 2045	153.00	190.14	15822.26
Dec, 2045	75.81	95.76	15726.50
Dec, 2045	151.17	191.97	15630.29
Jan, 2046	74.90	96.67	15533.62
Mar, 2046	74.43	97.14	15436.48
Mar, 2046	148.40	194.74	15338.87
May, 2046	73.50	98.07	15240.80
May, 2046	146.53	196.61	15142.26
Jul, 2046	72.56	99.01	15043.25
Jul, 2046	144.64	198.50	14943.76
Aug, 2046	71.61	99.96	14843.80
Oct, 2046	71.13	100.44	14743.35
Oct, 2046	141.78	201.36	14642.43
Dec, 2046	70.16	101.41	14541.02
Dec, 2046	139.84	203.30	14439.13
Jan, 2047	69.19	102.38	14336.74
Mar, 2047	68.70	102.87	14233.87
Mar, 2047	136.90	206.24	14130.50
May, 2047	67.71	103.86	14026.64
May, 2047	134.92	208.22	13922.28
Jul, 2047	66.71	104.86	13817.42
Jul, 2047	132.92	210.22	13712.06
Aug, 2047	65.70	105.87	13606.20
Oct, 2047	65.20	106.37	13499.82
Oct, 2047	129.89	213.25	13392.94
Dec, 2047	64.17	107.40	13285.54
Dec, 2047	127.83	215.31	13177.63
Jan, 2048	63.14	108.43	13069.21
Mar, 2048	62.62	108.95	12960.26
Mar, 2048	124.72	218.42	12850.79
May, 2048	61.58	109.99	12740.80
May, 2048	122.63	220.51	12630.28
Jul, 2048	60.52	111.05	12519.23
Jul, 2048	120.51	222.63	12407.65
Aug, 2048	59.45	112.12	12295.53
Oct, 2048	58.92	112.65	12182.88
Oct, 2048	117.30	225.84	12069.68
Dec, 2048	57.83	113.74	11955.95
Dec, 2048	115.12	228.02	11841.66
Jan, 2049	56.74	114.83	11726.84
Mar, 2049	56.19	115.38	11611.46
Mar, 2049	111.83	231.31	11495.53
May, 2049	55.08	116.49	11379.04
May, 2049	109.60	233.54	11261.99
Jul, 2049	53.96	117.61	11144.39
Jul, 2049	107.36	235.78	11026.22
Aug, 2049	52.83	118.74	10907.48
Oct, 2049	52.27	119.30	10788.18
Oct, 2049	103.96	239.18	10668.30
Dec, 2049	51.12	120.45	10547.85
Dec, 2049	101.66	241.48	10426.82
Jan, 2050	49.96	121.61	10305.21
Mar, 2050	49.38	122.19	10183.02
Mar, 2050	98.17	244.97	10060.24
May, 2050	48.21	123.36	9936.88
May, 2050	95.82	247.32	9812.92
Jul, 2050	47.02	124.55	9688.37
Jul, 2050	93.44	249.70	9563.23
Aug, 2050	45.82	125.75	9437.48
Oct, 2050	45.22	126.35	9311.13
Oct, 2050	89.84	253.30	9184.18
Dec, 2050	44.01	127.56	9056.62
Dec, 2050	87.41	255.73	8928.44
Jan, 2051	42.78	128.79	8799.65
Mar, 2051	42.17	129.40	8670.25
Mar, 2051	83.71	259.43	8540.22
May, 2051	40.92	130.65	8409.58
May, 2051	81.22	261.92	8278.30
Jul, 2051	39.67	131.90	8146.40
Jul, 2051	78.70	264.44	8013.86
Aug, 2051	38.40	133.17	7880.69
Oct, 2051	37.76	133.81	7746.88
Oct, 2051	74.88	268.26	7612.44
Dec, 2051	36.48	135.09	7477.34
Dec, 2051	72.31	270.83	7341.60
Jan, 2052	35.18	136.39	7205.21
Mar, 2052	34.52	137.05	7068.16
Mar, 2052	68.39	274.75	6930.46
May, 2052	33.21	138.36	6792.10
May, 2052	65.76	277.38	6653.08
Jul, 2052	31.88	139.69	6513.39
Jul, 2052	63.09	280.05	6373.03
Aug, 2052	30.54	141.03	6231.99
Oct, 2052	29.86	141.71	6090.28
Oct, 2052	59.04	284.10	5947.90
Dec, 2052	28.50	143.07	5804.83
Dec, 2052	56.31	286.83	5661.07
Jan, 2053	27.13	144.44	5516.63
Mar, 2053	26.43	145.14	5371.49
Mar, 2053	52.17	290.97	5225.66
May, 2053	25.04	146.53	5079.13
May, 2053	49.38	293.76	4931.90
Jul, 2053	23.63	147.94	4783.96
Jul, 2053	46.55	296.59	4635.31
Aug, 2053	22.21	149.36	4485.95
Oct, 2053	21.50	150.07	4335.88
Oct, 2053	42.28	300.86	4185.09
Dec, 2053	20.05	151.52	4033.57
Dec, 2053	39.38	303.76	3881.33
Jan, 2054	18.60	152.97	3728.35
Mar, 2054	17.87	153.70	3574.65
Mar, 2054	35.00	308.14	3420.21
May, 2054	16.39	155.18	3265.03
May, 2054	32.03	311.11	3109.10
Jul, 2054	14.90	156.67	2952.43
Jul, 2054	29.05	314.09	2795.01
Aug, 2054	13.39	158.18	2636.83
Oct, 2054	12.63	158.94	2477.89
Oct, 2054	24.50	318.64	2318.20
Dec, 2054	11.11	160.46	2157.73
Dec, 2054	21.45	321.69	1996.50
Jan, 2055	9.57	162.00	1834.50
Mar, 2055	8.79	162.78	1671.72
Mar, 2055	16.80	326.34	1508.16
May, 2055	7.23	164.34	1343.82
May, 2055	13.67	329.47	1178.69
Jul, 2055	5.65	165.92	1012.76
Jul, 2055	10.50	332.64	846.05
Aug, 2055	4.05	167.52	678.53
Oct, 2055	3.25	168.32	510.21
Oct, 2055	5.69	337.45	341.09
Dec, 2055	1.63	169.94	171.15
Dec, 2055	2.45	340.69	0.40