Mortgage Parameters

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

Mortgage Summary

Property Total:	$34,500
Down Payment	$10,350
Mortgage Amount:	$24,150
Mortgage Payment:	$140.93 / month
Estimated Tax:	+ $19.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $160.10 / month
Total Interest Paid:	$26,586.00 over 30 years
Total Tax Paid:	$6,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	115.72	25.21	24124.79
Mar, 2026	115.60	25.33	24099.46
Mar, 2026	231.08	50.78	24074.00
May, 2026	115.35	25.58	24048.43
May, 2026	230.58	51.28	24022.73
Jul, 2026	115.11	25.82	23996.91
Jul, 2026	230.10	51.76	23970.96
Aug, 2026	114.86	26.07	23944.89
Oct, 2026	114.74	26.19	23918.70
Oct, 2026	229.35	52.51	23892.38
Dec, 2026	114.48	26.45	23865.94
Dec, 2026	228.84	53.02	23839.36
Jan, 2027	114.23	26.70	23812.66
Mar, 2027	114.10	26.83	23785.84
Mar, 2027	228.07	53.79	23758.88
May, 2027	113.84	27.09	23731.79
May, 2027	227.55	54.31	23704.58
Jul, 2027	113.58	27.35	23677.23
Jul, 2027	227.03	54.83	23649.76
Aug, 2027	113.32	27.61	23622.15
Oct, 2027	113.19	27.74	23594.41
Oct, 2027	226.25	55.61	23566.53
Dec, 2027	112.92	28.01	23538.53
Dec, 2027	225.71	56.15	23510.39
Jan, 2028	112.65	28.28	23482.11
Mar, 2028	112.52	28.41	23453.70
Mar, 2028	224.90	56.96	23425.15
May, 2028	112.25	28.68	23396.47
May, 2028	224.36	57.50	23367.64
Jul, 2028	111.97	28.96	23338.68
Jul, 2028	223.80	58.06	23309.59
Aug, 2028	111.69	29.24	23280.35
Oct, 2028	111.55	29.38	23250.97
Oct, 2028	222.96	58.90	23221.45
Dec, 2028	111.27	29.66	23191.79
Dec, 2028	222.40	59.46	23161.99
Jan, 2029	110.98	29.95	23132.04
Mar, 2029	110.84	30.09	23101.95
Mar, 2029	221.54	60.32	23071.72
May, 2029	110.55	30.38	23041.34
May, 2029	220.96	60.90	23010.82
Jul, 2029	110.26	30.67	22980.15
Jul, 2029	220.37	61.49	22949.33
Aug, 2029	109.97	30.96	22918.37
Oct, 2029	109.82	31.11	22887.25
Oct, 2029	219.49	62.37	22855.99
Dec, 2029	109.52	31.41	22824.58
Dec, 2029	218.89	62.97	22793.02
Jan, 2030	109.22	31.71	22761.30
Mar, 2030	109.06	31.87	22729.44
Mar, 2030	217.97	63.89	22697.42
May, 2030	108.76	32.17	22665.25
May, 2030	217.36	64.50	22632.92
Jul, 2030	108.45	32.48	22600.44
Jul, 2030	216.74	65.12	22567.81
Aug, 2030	108.14	32.79	22535.01
Oct, 2030	107.98	32.95	22502.06
Oct, 2030	215.80	66.06	22468.96
Dec, 2030	107.66	33.27	22435.69
Dec, 2030	215.16	66.70	22402.27
Jan, 2031	107.34	33.59	22368.68
Mar, 2031	107.18	33.75	22334.93
Mar, 2031	214.20	67.66	22301.02
May, 2031	106.86	34.07	22266.95
May, 2031	213.56	68.30	22232.72
Jul, 2031	106.53	34.40	22198.32
Jul, 2031	212.90	68.96	22163.76
Aug, 2031	106.20	34.73	22129.03
Oct, 2031	106.03	34.90	22094.13
Oct, 2031	211.90	69.96	22059.07
Dec, 2031	105.70	35.23	22023.84
Dec, 2031	211.23	70.63	21988.44
Jan, 2032	105.36	35.57	21952.87
Mar, 2032	105.19	35.74	21917.13
Mar, 2032	210.21	71.65	21881.22
May, 2032	104.85	36.08	21845.14
May, 2032	209.52	72.34	21808.89
Jul, 2032	104.50	36.43	21772.46
Jul, 2032	208.83	73.03	21735.85
Aug, 2032	104.15	36.78	21699.07
Oct, 2032	103.97	36.96	21662.12
Oct, 2032	207.77	74.09	21624.99
Dec, 2032	103.62	37.31	21587.68
Dec, 2032	207.06	74.80	21550.19
Jan, 2033	103.26	37.67	21512.52
Mar, 2033	103.08	37.85	21474.67
Mar, 2033	205.98	75.88	21436.64
May, 2033	102.72	38.21	21398.43
May, 2033	205.25	76.61	21360.03
Jul, 2033	102.35	38.58	21321.45
Jul, 2033	204.52	77.34	21282.69
Aug, 2033	101.98	38.95	21243.74
Oct, 2033	101.79	39.14	21204.60
Oct, 2033	203.40	78.46	21165.27
Dec, 2033	101.42	39.51	21125.76
Dec, 2033	202.65	79.21	21086.06
Jan, 2034	101.04	39.89	21046.17
Mar, 2034	100.85	40.08	21006.08
Mar, 2034	201.50	80.36	20965.81
May, 2034	100.46	40.47	20925.34
May, 2034	200.73	81.13	20884.67
Jul, 2034	100.07	40.86	20843.82
Jul, 2034	199.95	81.91	20802.76
Aug, 2034	99.68	41.25	20761.51
Oct, 2034	99.48	41.45	20720.07
Oct, 2034	198.76	83.10	20678.42
Dec, 2034	99.08	41.85	20636.57
Dec, 2034	197.96	83.90	20594.53
Jan, 2035	98.68	42.25	20552.28
Mar, 2035	98.48	42.45	20509.83
Mar, 2035	196.76	85.10	20467.18
May, 2035	98.07	42.86	20424.32
May, 2035	195.94	85.92	20381.25
Jul, 2035	97.66	43.27	20337.98
Jul, 2035	195.11	86.75	20294.51
Aug, 2035	97.24	43.69	20250.82
Oct, 2035	97.04	43.89	20206.93
Oct, 2035	193.86	88.00	20162.82
Dec, 2035	96.61	44.32	20118.50
Dec, 2035	193.01	88.85	20073.98
Jan, 2036	96.19	44.74	20029.23
Mar, 2036	95.97	44.96	19984.28
Mar, 2036	191.73	90.13	19939.11
May, 2036	95.54	45.39	19893.72
May, 2036	190.86	91.00	19848.11
Jul, 2036	95.11	45.82	19802.29
Jul, 2036	190.00	91.86	19756.24
Aug, 2036	94.67	46.26	19709.98
Oct, 2036	94.44	46.49	19663.49
Oct, 2036	188.66	93.20	19616.78
Dec, 2036	94.00	46.93	19569.85
Dec, 2036	187.77	94.09	19522.69
Jan, 2037	93.55	47.38	19475.31
Mar, 2037	93.32	47.61	19427.70
Mar, 2037	186.41	95.45	19379.86
May, 2037	92.86	48.07	19331.79
May, 2037	185.49	96.37	19283.49
Jul, 2037	92.40	48.53	19234.96
Jul, 2037	184.57	97.29	19186.20
Aug, 2037	91.93	49.00	19137.20
Oct, 2037	91.70	49.23	19087.97
Oct, 2037	183.16	98.70	19038.50
Dec, 2037	91.23	49.70	18988.80
Dec, 2037	182.22	99.64	18938.86
Jan, 2038	90.75	50.18	18888.68
Mar, 2038	90.51	50.42	18838.26
Mar, 2038	180.78	101.08	18787.59
May, 2038	90.02	50.91	18736.69
May, 2038	179.80	102.06	18685.54
Jul, 2038	89.53	51.40	18634.14
Jul, 2038	178.82	103.04	18582.50
Aug, 2038	89.04	51.89	18530.61
Oct, 2038	88.79	52.14	18478.47
Oct, 2038	177.33	104.53	18426.09
Dec, 2038	88.29	52.64	18373.45
Dec, 2038	176.33	105.53	18320.56
Jan, 2039	87.79	53.14	18267.41
Mar, 2039	87.53	53.40	18214.01
Mar, 2039	174.81	107.05	18160.36
May, 2039	87.02	53.91	18106.45
May, 2039	173.78	108.08	18052.28
Jul, 2039	86.50	54.43	17997.85
Jul, 2039	172.74	109.12	17943.16
Aug, 2039	85.98	54.95	17888.21
Oct, 2039	85.71	55.22	17832.99
Oct, 2039	171.16	110.70	17777.51
Dec, 2039	85.18	55.75	17721.76
Dec, 2039	170.10	111.76	17665.75
Jan, 2040	84.65	56.28	17609.47
Mar, 2040	84.38	56.55	17552.92
Mar, 2040	168.49	113.37	17496.10
May, 2040	83.84	57.09	17439.00
May, 2040	167.40	114.46	17381.63
Jul, 2040	83.29	57.64	17323.99
Jul, 2040	166.30	115.56	17266.07
Aug, 2040	82.73	58.20	17207.87
Oct, 2040	82.45	58.48	17149.40
Oct, 2040	164.62	117.24	17090.64
Dec, 2040	81.89	59.04	17031.61
Dec, 2040	163.50	118.36	16972.29
Jan, 2041	81.33	59.60	16912.68
Mar, 2041	81.04	59.89	16852.79
Mar, 2041	161.79	120.07	16792.61
May, 2041	80.46	60.47	16732.15
May, 2041	160.63	121.23	16671.39
Jul, 2041	79.88	61.05	16610.35
Jul, 2041	159.47	122.39	16549.01
Aug, 2041	79.30	61.63	16487.38
Oct, 2041	79.00	61.93	16425.45
Oct, 2041	157.71	124.15	16363.22
Dec, 2041	78.41	62.52	16300.70
Dec, 2041	156.52	125.34	16237.88
Jan, 2042	77.81	63.12	16174.75
Mar, 2042	77.50	63.43	16111.33
Mar, 2042	154.70	127.16	16047.60
May, 2042	76.89	64.04	15983.56
May, 2042	153.48	128.38	15919.22
Jul, 2042	76.28	64.65	15854.57
Jul, 2042	152.25	129.61	15789.61
Aug, 2042	75.66	65.27	15724.34
Oct, 2042	75.35	65.58	15658.75
Oct, 2042	150.38	131.48	15592.86
Dec, 2042	74.72	66.21	15526.64
Dec, 2042	149.12	132.74	15460.11
Jan, 2043	74.08	66.85	15393.26
Mar, 2043	73.76	67.17	15326.09
Mar, 2043	147.20	134.66	15258.60
May, 2043	73.11	67.82	15190.78
May, 2043	145.90	135.96	15122.64
Jul, 2043	72.46	68.47	15054.17
Jul, 2043	144.59	137.27	14985.38
Aug, 2043	71.80	69.13	14916.25
Oct, 2043	71.47	69.46	14846.80
Oct, 2043	142.61	139.25	14777.01
Dec, 2043	70.81	70.12	14706.88
Dec, 2043	141.28	140.58	14636.42
Jan, 2044	70.13	70.80	14565.63
Mar, 2044	69.79	71.14	14494.49
Mar, 2044	139.24	142.62	14423.01
May, 2044	69.11	71.82	14351.19
May, 2044	137.88	143.98	14279.03
Jul, 2044	68.42	72.51	14206.52
Jul, 2044	136.49	145.37	14133.66
Aug, 2044	67.72	73.21	14060.46
Oct, 2044	67.37	73.56	13986.90
Oct, 2044	134.39	147.47	13912.99
Dec, 2044	66.67	74.26	13838.73
Dec, 2044	132.98	148.88	13764.11
Jan, 2045	65.95	74.98	13689.13
Mar, 2045	65.59	75.34	13613.79
Mar, 2045	130.82	151.04	13538.10
May, 2045	64.87	76.06	13462.04
May, 2045	129.38	152.48	13385.61
Jul, 2045	64.14	76.79	13308.82
Jul, 2045	127.91	153.95	13231.66
Aug, 2045	63.40	77.53	13154.14
Oct, 2045	63.03	77.90	13076.24
Oct, 2045	125.69	156.17	12997.96
Dec, 2045	62.28	78.65	12919.31
Dec, 2045	124.19	157.67	12840.29
Jan, 2046	61.53	79.40	12760.89
Mar, 2046	61.15	79.78	12681.10
Mar, 2046	121.91	159.95	12600.94
May, 2046	60.38	80.55	12520.38
May, 2046	120.37	161.49	12439.45
Jul, 2046	59.61	81.32	12358.12
Jul, 2046	118.83	163.03	12276.41
Aug, 2046	58.82	82.11	12194.30
Oct, 2046	58.43	82.50	12111.81
Oct, 2046	116.47	165.39	12028.91
Dec, 2046	57.64	83.29	11945.62
Dec, 2046	114.88	166.98	11861.93
Jan, 2047	56.84	84.09	11777.84
Mar, 2047	56.44	84.49	11693.34
Mar, 2047	112.47	169.39	11608.44
May, 2047	55.62	85.31	11523.14
May, 2047	110.84	171.02	11437.42
Jul, 2047	54.80	86.13	11351.30
Jul, 2047	109.19	172.67	11264.76
Aug, 2047	53.98	86.95	11177.81
Oct, 2047	53.56	87.37	11090.44
Oct, 2047	106.70	175.16	11002.65
Dec, 2047	52.72	88.21	10914.44
Dec, 2047	105.02	176.84	10825.81
Jan, 2048	51.87	89.06	10736.75
Mar, 2048	51.45	89.48	10647.27
Mar, 2048	102.47	179.39	10557.36
May, 2048	50.59	90.34	10467.01
May, 2048	100.74	181.12	10376.24
Jul, 2048	49.72	91.21	10285.03
Jul, 2048	99.00	182.86	10193.38
Aug, 2048	48.84	92.09	10101.29
Oct, 2048	48.40	92.53	10008.76
Oct, 2048	96.36	185.50	9915.79
Dec, 2048	47.51	93.42	9822.38
Dec, 2048	94.58	187.28	9728.51
Jan, 2049	46.62	94.31	9634.20
Mar, 2049	46.16	94.77	9539.43
Mar, 2049	91.87	189.99	9444.21
May, 2049	45.25	95.68	9348.53
May, 2049	90.05	191.81	9252.40
Jul, 2049	44.33	96.60	9155.80
Jul, 2049	88.20	193.66	9058.75
Aug, 2049	43.41	97.52	8961.22
Oct, 2049	42.94	97.99	8863.23
Oct, 2049	85.41	196.45	8764.77
Dec, 2049	42.00	98.93	8665.84
Dec, 2049	83.52	198.34	8566.43
Jan, 2050	41.05	99.88	8466.55
Mar, 2050	40.57	100.36	8366.19
Mar, 2050	80.66	201.20	8265.35
May, 2050	39.60	101.33	8164.02
May, 2050	78.72	203.14	8062.21
Jul, 2050	38.63	102.30	7959.91
Jul, 2050	76.77	205.09	7857.12
Aug, 2050	37.65	103.28	7753.84
Oct, 2050	37.15	103.78	7650.07
Oct, 2050	73.81	208.05	7545.79
Dec, 2050	36.16	104.77	7441.02
Dec, 2050	71.81	210.05	7335.74
Jan, 2051	35.15	105.78	7229.97
Mar, 2051	34.64	106.29	7123.68
Mar, 2051	68.77	213.09	7016.88
May, 2051	33.62	107.31	6909.58
May, 2051	66.73	215.13	6801.75
Jul, 2051	32.59	108.34	6693.42
Jul, 2051	64.66	217.20	6584.56
Aug, 2051	31.55	109.38	6475.18
Oct, 2051	31.03	109.90	6365.28
Oct, 2051	61.53	220.33	6254.85
Dec, 2051	29.97	110.96	6143.89
Dec, 2051	59.41	222.45	6032.40
Jan, 2052	28.91	112.02	5920.37
Mar, 2052	28.37	112.56	5807.81
Mar, 2052	56.20	225.66	5694.71
May, 2052	27.29	113.64	5581.07
May, 2052	54.03	227.83	5466.88
Jul, 2052	26.20	114.73	5352.15
Jul, 2052	51.85	230.01	5236.86
Aug, 2052	25.09	115.84	5121.02
Oct, 2052	24.54	116.39	5004.63
Oct, 2052	48.52	233.34	4887.68
Dec, 2052	23.42	117.51	4770.17
Dec, 2052	46.28	235.58	4652.10
Jan, 2053	22.29	118.64	4533.46
Mar, 2053	21.72	119.21	4414.25
Mar, 2053	42.87	238.99	4294.48
May, 2053	20.58	120.35	4174.12
May, 2053	40.58	241.28	4053.19
Jul, 2053	19.42	121.51	3931.69
Jul, 2053	38.26	243.60	3809.60
Aug, 2053	18.25	122.68	3686.92
Oct, 2053	17.67	123.26	3563.66
Oct, 2053	34.75	247.11	3439.80
Dec, 2053	16.48	124.45	3315.35
Dec, 2053	32.37	249.49	3190.31
Jan, 2054	15.29	125.64	3064.67
Mar, 2054	14.68	126.25	2938.42
Mar, 2054	28.76	253.10	2811.57
May, 2054	13.47	127.46	2684.11
May, 2054	26.33	255.53	2556.05
Jul, 2054	12.25	128.68	2427.36
Jul, 2054	23.88	257.98	2298.06
Aug, 2054	11.01	129.92	2168.15
Oct, 2054	10.39	130.54	2037.61
Oct, 2054	20.15	261.71	1906.44
Dec, 2054	9.14	131.79	1774.64
Dec, 2054	17.64	264.22	1642.22
Jan, 2055	7.87	133.06	1509.16
Mar, 2055	7.23	133.70	1375.46
Mar, 2055	13.82	268.04	1241.12
May, 2055	5.95	134.98	1106.14
May, 2055	11.25	270.61	970.51
Jul, 2055	4.65	136.28	834.23
Jul, 2055	8.65	273.21	697.29
Aug, 2055	3.34	137.59	559.70
Oct, 2055	2.68	138.25	421.46
Oct, 2055	4.70	277.16	282.55
Dec, 2055	1.35	139.58	142.97
Dec, 2055	2.04	279.82	2.72