Mortgage Parameters

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

Mortgage Summary

Property Total:	$55,500
Down Payment	$16,650
Mortgage Amount:	$38,850
Mortgage Payment:	$226.72 / month
Estimated Tax:	+ $30.83 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $257.55 / month
Total Interest Paid:	$42,768.00 over 30 years
Total Tax Paid:	$11,100.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	186.16	40.56	38809.44
Mar, 2026	185.96	40.76	38768.68
Mar, 2026	371.73	81.71	38727.72
May, 2026	185.57	41.15	38686.58
May, 2026	370.94	82.50	38645.23
Jul, 2026	185.18	41.54	38603.68
Jul, 2026	370.16	83.28	38561.94
Aug, 2026	184.78	41.94	38520.00
Oct, 2026	184.57	42.15	38477.85
Oct, 2026	368.94	84.50	38435.50
Dec, 2026	184.17	42.55	38392.95
Dec, 2026	368.14	85.30	38350.20
Jan, 2027	183.76	42.96	38307.24
Mar, 2027	183.56	43.16	38264.08
Mar, 2027	366.91	86.53	38220.71
May, 2027	183.14	43.58	38177.13
May, 2027	366.07	87.37	38133.34
Jul, 2027	182.72	44.00	38089.34
Jul, 2027	365.23	88.21	38045.13
Aug, 2027	182.30	44.42	38000.71
Oct, 2027	182.09	44.63	37956.08
Oct, 2027	363.96	89.48	37911.23
Dec, 2027	181.66	45.06	37866.17
Dec, 2027	363.10	90.34	37820.89
Jan, 2028	181.23	45.49	37775.40
Mar, 2028	181.01	45.71	37729.68
Mar, 2028	361.80	91.64	37683.75
May, 2028	180.57	46.15	37637.60
May, 2028	360.92	92.52	37591.23
Jul, 2028	180.12	46.60	37544.63
Jul, 2028	360.02	93.42	37497.81
Aug, 2028	179.68	47.04	37450.77
Oct, 2028	179.45	47.27	37403.50
Oct, 2028	358.68	94.76	37356.01
Dec, 2028	179.00	47.72	37308.28
Dec, 2028	357.77	95.67	37260.33
Jan, 2029	178.54	48.18	37212.15
Mar, 2029	178.31	48.41	37163.74
Mar, 2029	356.39	97.05	37115.10
May, 2029	177.84	48.88	37066.22
May, 2029	355.45	97.99	37017.11
Jul, 2029	177.37	49.35	36967.76
Jul, 2029	354.51	98.93	36918.18
Aug, 2029	176.90	49.82	36868.36
Oct, 2029	176.66	50.06	36818.30
Oct, 2029	353.08	100.36	36768.00
Dec, 2029	176.18	50.54	36717.46
Dec, 2029	352.12	101.32	36666.68
Jan, 2030	175.69	51.03	36615.65
Mar, 2030	175.45	51.27	36564.38
Mar, 2030	350.65	102.79	36512.87
May, 2030	174.96	51.76	36461.10
May, 2030	349.67	103.77	36409.09
Jul, 2030	174.46	52.26	36356.83
Jul, 2030	348.67	104.77	36304.32
Aug, 2030	173.96	52.76	36251.56
Oct, 2030	173.71	53.01	36198.55
Oct, 2030	347.16	106.28	36145.28
Dec, 2030	173.20	53.52	36091.76
Dec, 2030	346.14	107.30	36037.97
Jan, 2031	172.68	54.04	35983.94
Mar, 2031	172.42	54.30	35929.64
Mar, 2031	344.58	108.86	35875.08
May, 2031	171.90	54.82	35820.26
May, 2031	343.54	109.90	35765.18
Jul, 2031	171.37	55.35	35709.84
Jul, 2031	342.48	110.96	35654.23
Aug, 2031	170.84	55.88	35598.35
Oct, 2031	170.58	56.14	35542.21
Oct, 2031	340.89	112.55	35485.79
Dec, 2031	170.04	56.68	35429.11
Dec, 2031	339.80	113.64	35372.15
Jan, 2032	169.49	57.23	35314.92
Mar, 2032	169.22	57.50	35257.42
Mar, 2032	338.16	115.28	35199.64
May, 2032	168.66	58.06	35141.59
May, 2032	337.05	116.39	35083.26
Jul, 2032	168.11	58.61	35024.64
Jul, 2032	335.94	117.50	34965.75
Aug, 2032	167.54	59.18	34906.57
Oct, 2032	167.26	59.46	34847.11
Oct, 2032	334.24	119.20	34787.37
Dec, 2032	166.69	60.03	34727.34
Dec, 2032	333.09	120.35	34667.02
Jan, 2033	166.11	60.61	34606.41
Mar, 2033	165.82	60.90	34545.52
Mar, 2033	331.35	122.09	34484.33
May, 2033	165.24	61.48	34422.84
May, 2033	330.18	123.26	34361.07
Jul, 2033	164.65	62.07	34298.99
Jul, 2033	329.00	124.44	34236.62
Aug, 2033	164.05	62.67	34173.95
Oct, 2033	163.75	62.97	34110.98
Oct, 2033	327.20	126.24	34047.71
Dec, 2033	163.15	63.57	33984.14
Dec, 2033	325.99	127.45	33920.26
Jan, 2034	162.53	64.19	33856.07
Mar, 2034	162.23	64.49	33791.58
Mar, 2034	324.15	129.29	33726.78
May, 2034	161.61	65.11	33661.67
May, 2034	322.91	130.53	33596.24
Jul, 2034	160.98	65.74	33530.50
Jul, 2034	321.65	131.79	33464.45
Aug, 2034	160.35	66.37	33398.08
Oct, 2034	160.03	66.69	33331.39
Oct, 2034	319.74	133.70	33264.39
Dec, 2034	159.39	67.33	33197.06
Dec, 2034	318.46	134.98	33129.41
Jan, 2035	158.75	67.97	33061.43
Mar, 2035	158.42	68.30	32993.13
Mar, 2035	316.51	136.93	32924.50
May, 2035	157.76	68.96	32855.55
May, 2035	315.19	138.25	32786.26
Jul, 2035	157.10	69.62	32716.64
Jul, 2035	313.87	139.57	32646.69
Aug, 2035	156.43	70.29	32576.40
Oct, 2035	156.10	70.62	32505.77
Oct, 2035	311.86	141.58	32434.81
Dec, 2035	155.42	71.30	32363.51
Dec, 2035	310.50	142.94	32291.86
Jan, 2036	154.73	71.99	32219.88
Mar, 2036	154.39	72.33	32147.54
Mar, 2036	308.43	145.01	32074.86
May, 2036	153.69	73.03	32001.83
May, 2036	307.03	146.41	31928.46
Jul, 2036	152.99	73.73	31854.73
Jul, 2036	305.63	147.81	31780.64
Aug, 2036	152.28	74.44	31706.21
Oct, 2036	151.93	74.79	31631.41
Oct, 2036	303.50	149.94	31556.26
Dec, 2036	151.21	75.51	31480.75
Dec, 2036	302.06	151.38	31404.87
Jan, 2037	150.48	76.24	31328.63
Mar, 2037	150.12	76.60	31252.03
Mar, 2037	299.87	153.57	31175.06
May, 2037	149.38	77.34	31097.72
May, 2037	298.39	155.05	31020.01
Jul, 2037	148.64	78.08	30941.93
Jul, 2037	296.90	156.54	30863.47
Aug, 2037	147.89	78.83	30784.64
Oct, 2037	147.51	79.21	30705.43
Oct, 2037	294.64	158.80	30625.84
Dec, 2037	146.75	79.97	30545.87
Dec, 2037	293.12	160.32	30465.51
Jan, 2038	145.98	80.74	30384.77
Mar, 2038	145.59	81.13	30303.65
Mar, 2038	290.79	162.65	30222.13
May, 2038	144.81	81.91	30140.23
May, 2038	289.23	164.21	30057.93
Jul, 2038	144.03	82.69	29975.24
Jul, 2038	287.66	165.78	29892.15
Aug, 2038	143.23	83.49	29808.66
Oct, 2038	142.83	83.89	29724.77
Oct, 2038	285.26	168.18	29640.48
Dec, 2038	142.03	84.69	29555.79
Dec, 2038	283.65	169.79	29470.69
Jan, 2039	141.21	85.51	29385.19
Mar, 2039	140.80	85.92	29299.27
Mar, 2039	281.19	172.25	29212.94
May, 2039	139.98	86.74	29126.20
May, 2039	279.54	173.90	29039.04
Jul, 2039	139.15	87.57	28951.47
Jul, 2039	277.88	175.56	28863.48
Aug, 2039	138.30	88.42	28775.06
Oct, 2039	137.88	88.84	28686.22
Oct, 2039	275.33	178.11	28596.96
Dec, 2039	137.03	89.69	28507.26
Dec, 2039	273.63	179.81	28417.14
Jan, 2040	136.17	90.55	28326.59
Mar, 2040	135.73	90.99	28235.60
Mar, 2040	271.03	182.41	28144.17
May, 2040	134.86	91.86	28052.31
May, 2040	269.28	184.16	27960.01
Jul, 2040	133.98	92.74	27867.26
Jul, 2040	267.51	185.93	27774.07
Aug, 2040	133.08	93.64	27680.44
Oct, 2040	132.64	94.08	27586.35
Oct, 2040	264.82	188.62	27491.82
Dec, 2040	131.73	94.99	27396.83
Dec, 2040	263.01	190.43	27301.39
Jan, 2041	130.82	95.90	27205.48
Mar, 2041	130.36	96.36	27109.12
Mar, 2041	260.26	193.18	27012.30
May, 2041	129.43	97.29	26915.02
May, 2041	258.40	195.04	26817.26
Jul, 2041	128.50	98.22	26719.04
Jul, 2041	256.53	196.91	26620.35
Aug, 2041	127.56	99.16	26521.19
Oct, 2041	127.08	99.64	26421.55
Oct, 2041	253.68	199.76	26321.43
Dec, 2041	126.12	100.60	26220.83
Dec, 2041	251.76	201.68	26119.76
Jan, 2042	125.16	101.56	26018.19
Mar, 2042	124.67	102.05	25916.14
Mar, 2042	248.85	204.59	25813.61
May, 2042	123.69	103.03	25710.58
May, 2042	246.89	206.55	25607.05
Jul, 2042	122.70	104.02	25503.03
Jul, 2042	244.90	208.54	25398.51
Aug, 2042	121.70	105.02	25293.50
Oct, 2042	121.20	105.52	25187.97
Oct, 2042	241.89	211.55	25081.95
Dec, 2042	120.18	106.54	24975.41
Dec, 2042	239.85	213.59	24868.36
Jan, 2043	119.16	107.56	24760.81
Mar, 2043	118.65	108.07	24652.73
Mar, 2043	236.78	216.66	24544.14
May, 2043	117.61	109.11	24435.03
May, 2043	234.69	218.75	24325.39
Jul, 2043	116.56	110.16	24215.23
Jul, 2043	232.59	220.85	24104.54
Aug, 2043	115.50	111.22	23993.32
Oct, 2043	114.97	111.75	23881.57
Oct, 2043	229.40	224.04	23769.28
Dec, 2043	113.89	112.83	23656.46
Dec, 2043	227.24	226.20	23543.09
Jan, 2044	112.81	113.91	23429.18
Mar, 2044	112.26	114.46	23314.73
Mar, 2044	223.98	229.46	23199.72
May, 2044	111.17	115.55	23084.17
May, 2044	221.78	231.66	22968.06
Jul, 2044	110.06	116.66	22851.39
Jul, 2044	219.56	233.88	22734.17
Aug, 2044	108.93	117.79	22616.39
Oct, 2044	108.37	118.35	22498.04
Oct, 2044	216.17	237.27	22379.12
Dec, 2044	107.23	119.49	22259.63
Dec, 2044	213.89	239.55	22139.57
Jan, 2045	106.09	120.63	22018.94
Mar, 2045	105.51	121.21	21897.73
Mar, 2045	210.44	243.00	21775.93
May, 2045	104.34	122.38	21653.56
May, 2045	208.10	245.34	21530.59
Jul, 2045	103.17	123.55	21407.04
Jul, 2045	205.75	247.69	21282.89
Aug, 2045	101.98	124.74	21158.16
Oct, 2045	101.38	125.34	21032.82
Oct, 2045	202.16	251.28	20906.88
Dec, 2045	100.18	126.54	20780.34
Dec, 2045	199.75	253.69	20653.19
Jan, 2046	98.96	127.76	20525.44
Mar, 2046	98.35	128.37	20397.07
Mar, 2046	196.09	257.35	20268.08
May, 2046	97.12	129.60	20138.48
May, 2046	193.62	259.82	20008.26
Jul, 2046	95.87	130.85	19877.41
Jul, 2046	191.12	262.32	19745.94
Aug, 2046	94.62	132.10	19613.83
Oct, 2046	93.98	132.74	19481.09
Oct, 2046	187.33	266.11	19347.72
Dec, 2046	92.71	134.01	19213.71
Dec, 2046	184.78	268.66	19079.05
Jan, 2047	91.42	135.30	18943.76
Mar, 2047	90.77	135.95	18807.81
Mar, 2047	180.89	272.55	18671.21
May, 2047	89.47	137.25	18533.95
May, 2047	178.28	275.16	18396.04
Jul, 2047	88.15	138.57	18257.47
Jul, 2047	175.63	277.81	18118.23
Aug, 2047	86.82	139.90	17978.33
Oct, 2047	86.15	140.57	17837.76
Oct, 2047	171.62	281.82	17696.51
Dec, 2047	84.80	141.92	17554.59
Dec, 2047	168.92	284.52	17411.98
Jan, 2048	83.43	143.29	17268.69
Mar, 2048	82.75	143.97	17124.72
Mar, 2048	164.81	288.63	16980.06
May, 2048	81.36	145.36	16834.70
May, 2048	162.03	291.41	16688.64
Jul, 2048	79.97	146.75	16541.89
Jul, 2048	159.23	294.21	16394.43
Aug, 2048	78.56	148.16	16246.27
Oct, 2048	77.85	148.87	16097.40
Oct, 2048	154.98	298.46	15947.81
Dec, 2048	76.42	150.30	15797.51
Dec, 2048	152.12	301.32	15646.48
Jan, 2049	74.97	151.75	15494.74
Mar, 2049	74.25	152.47	15342.26
Mar, 2049	147.77	305.67	15189.06
May, 2049	72.78	153.94	15035.12
May, 2049	144.82	308.62	14880.44
Jul, 2049	71.30	155.42	14725.02
Jul, 2049	141.86	311.58	14568.86
Aug, 2049	69.81	156.91	14411.95
Oct, 2049	69.06	157.66	14254.29
Oct, 2049	137.36	316.08	14095.87
Dec, 2049	67.54	159.18	13936.69
Dec, 2049	134.32	319.12	13776.75
Jan, 2050	66.01	160.71	13616.05
Mar, 2050	65.24	161.48	13454.57
Mar, 2050	129.71	323.73	13292.32
May, 2050	63.69	163.03	13129.29
May, 2050	126.60	326.84	12965.48
Jul, 2050	62.13	164.59	12800.89
Jul, 2050	123.47	329.97	12635.51
Aug, 2050	60.55	166.17	12469.33
Oct, 2050	59.75	166.97	12302.36
Oct, 2050	118.70	334.74	12134.59
Dec, 2050	58.14	168.58	11966.01
Dec, 2050	115.48	337.96	11796.63
Jan, 2051	56.53	170.19	11626.44
Mar, 2051	55.71	171.01	11455.43
Mar, 2051	110.60	342.84	11283.60
May, 2051	54.07	172.65	11110.94
May, 2051	107.31	346.13	10937.46
Jul, 2051	52.41	174.31	10763.15
Jul, 2051	103.98	349.46	10588.01
Aug, 2051	50.73	175.99	10412.02
Oct, 2051	49.89	176.83	10235.19
Oct, 2051	98.93	354.51	10057.52
Dec, 2051	48.19	178.53	9878.99
Dec, 2051	95.53	357.91	9699.60
Jan, 2052	46.48	180.24	9519.36
Mar, 2052	45.61	181.11	9338.26
Mar, 2052	90.36	363.08	9156.28
May, 2052	43.87	182.85	8973.43
May, 2052	86.87	366.57	8789.71
Jul, 2052	42.12	184.60	8605.11
Jul, 2052	83.35	370.09	8419.62
Aug, 2052	40.34	186.38	8233.25
Oct, 2052	39.45	187.27	8045.98
Oct, 2052	78.00	375.44	7857.81
Dec, 2052	37.65	189.07	7668.74
Dec, 2052	74.40	379.04	7478.77
Jan, 2053	35.84	190.88	7287.89
Mar, 2053	34.92	191.80	7096.09
Mar, 2053	68.92	384.52	6903.37
May, 2053	33.08	193.64	6709.73
May, 2053	65.23	388.21	6515.16
Jul, 2053	31.22	195.50	6319.66
Jul, 2053	61.50	391.94	6123.22
Aug, 2053	29.34	197.38	5925.84
Oct, 2053	28.39	198.33	5727.51
Oct, 2053	55.83	397.61	5528.24
Dec, 2053	26.49	200.23	5328.01
Dec, 2053	52.02	401.42	5126.82
Jan, 2054	24.57	202.15	4924.66
Mar, 2054	23.60	203.12	4721.54
Mar, 2054	46.22	407.22	4517.44
May, 2054	21.65	205.07	4312.37
May, 2054	42.31	411.13	4106.31
Jul, 2054	19.68	207.04	3899.27
Jul, 2054	38.36	415.08	3691.23
Aug, 2054	17.69	209.03	3482.20
Oct, 2054	16.69	210.03	3272.17
Oct, 2054	32.37	421.07	3061.13
Dec, 2054	14.67	212.05	2849.07
Dec, 2054	28.32	425.12	2636.01
Jan, 2055	12.63	214.09	2421.92
Mar, 2055	11.61	215.11	2206.80
Mar, 2055	22.18	431.26	1990.66
May, 2055	9.54	217.18	1773.47
May, 2055	18.04	435.40	1555.25
Jul, 2055	7.45	219.27	1335.98
Jul, 2055	13.85	439.59	1115.67
Aug, 2055	5.35	221.37	894.29
Oct, 2055	4.29	222.43	671.86
Oct, 2055	7.51	445.93	448.36
Dec, 2055	2.15	224.57	223.78
Dec, 2055	3.22	450.22	0