Mortgage Parameters

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

Mortgage Summary

Property Total:	$98,000
Down Payment	$29,400
Mortgage Amount:	$68,600
Mortgage Payment:	$400.33 / month
Estimated Tax:	+ $54.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $454.77 / month
Total Interest Paid:	$75,517.20 over 30 years
Total Tax Paid:	$19,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	328.71	71.62	68528.38
Mar, 2026	328.37	71.96	68456.41
Mar, 2026	656.39	144.27	68384.10
May, 2026	327.67	72.66	68311.45
May, 2026	655.00	145.66	68238.44
Jul, 2026	326.98	73.35	68165.09
Jul, 2026	653.60	147.06	68091.38
Aug, 2026	326.27	74.06	68017.32
Oct, 2026	325.92	74.41	67942.91
Oct, 2026	651.48	149.18	67868.14
Dec, 2026	325.20	75.13	67793.01
Dec, 2026	650.04	150.62	67717.52
Jan, 2027	324.48	75.85	67641.67
Mar, 2027	324.12	76.21	67565.46
Mar, 2027	647.87	152.79	67488.88
May, 2027	323.38	76.95	67411.94
May, 2027	646.40	154.26	67334.62
Jul, 2027	322.65	77.68	67256.94
Jul, 2027	644.92	155.74	67178.88
Aug, 2027	321.90	78.43	67100.45
Oct, 2027	321.52	78.81	67021.64
Oct, 2027	642.67	157.99	66942.46
Dec, 2027	320.77	79.56	66862.89
Dec, 2027	641.15	159.51	66782.95
Jan, 2028	320.00	80.33	66702.62
Mar, 2028	319.62	80.71	66621.90
Mar, 2028	638.85	161.81	66540.80
May, 2028	318.84	81.49	66459.32
May, 2028	637.29	163.37	66377.44
Jul, 2028	318.06	82.27	66295.17
Jul, 2028	635.72	164.94	66212.50
Aug, 2028	317.27	83.06	66129.44
Oct, 2028	316.87	83.46	66045.98
Oct, 2028	633.34	167.32	65962.12
Dec, 2028	316.07	84.26	65877.86
Dec, 2028	631.73	168.93	65793.19
Jan, 2029	315.26	85.07	65708.12
Mar, 2029	314.85	85.48	65622.64
Mar, 2029	629.29	171.37	65536.75
May, 2029	314.03	86.30	65450.45
May, 2029	627.65	173.01	65363.74
Jul, 2029	313.20	87.13	65276.61
Jul, 2029	625.98	174.68	65189.07
Aug, 2029	312.36	87.97	65101.10
Oct, 2029	311.94	88.39	65012.71
Oct, 2029	623.46	177.20	64923.90
Dec, 2029	311.09	89.24	64834.67
Dec, 2029	621.76	178.90	64745.00
Jan, 2030	310.24	90.09	64654.91
Mar, 2030	309.80	90.53	64564.38
Mar, 2030	619.17	181.49	64473.42
May, 2030	308.94	91.39	64382.03
May, 2030	617.44	183.22	64290.20
Jul, 2030	308.06	92.27	64197.92
Jul, 2030	615.68	184.98	64105.21
Aug, 2030	307.17	93.16	64012.05
Oct, 2030	306.72	93.61	63918.44
Oct, 2030	613.00	187.66	63824.39
Dec, 2030	305.83	94.50	63729.89
Dec, 2030	611.20	189.46	63634.93
Jan, 2031	304.92	95.41	63539.52
Mar, 2031	304.46	95.87	63443.65
Mar, 2031	608.46	192.20	63347.32
May, 2031	303.54	96.79	63250.53
May, 2031	606.62	194.04	63153.27
Jul, 2031	302.61	97.72	63055.55
Jul, 2031	604.75	195.91	62957.36
Aug, 2031	301.67	98.66	62858.70
Oct, 2031	301.20	99.13	62759.57
Oct, 2031	601.92	198.74	62659.96
Dec, 2031	300.25	100.08	62559.88
Dec, 2031	600.02	200.64	62459.32
Jan, 2032	299.28	101.05	62358.27
Mar, 2032	298.80	101.53	62256.74
Mar, 2032	597.11	203.55	62154.72
May, 2032	297.82	102.51	62052.22
May, 2032	595.15	205.51	61949.22
Jul, 2032	296.84	103.49	61845.73
Jul, 2032	593.18	207.48	61741.75
Aug, 2032	295.85	104.48	61637.26
Oct, 2032	295.35	104.98	61532.28
Oct, 2032	590.19	210.47	61426.79
Dec, 2032	294.34	105.99	61320.80
Dec, 2032	588.17	212.49	61214.29
Jan, 2033	293.32	107.01	61107.28
Mar, 2033	292.81	107.52	60999.76
Mar, 2033	585.10	215.56	60891.72
May, 2033	291.77	108.56	60783.16
May, 2033	583.02	217.64	60674.08
Jul, 2033	290.73	109.60	60564.48
Jul, 2033	580.93	219.73	60454.36
Aug, 2033	289.68	110.65	60343.71
Oct, 2033	289.15	111.18	60232.52
Oct, 2033	577.76	222.90	60120.81
Dec, 2033	288.08	112.25	60008.56
Dec, 2033	575.62	225.04	59895.77
Jan, 2034	287.00	113.33	59782.44
Mar, 2034	286.46	113.87	59668.57
Mar, 2034	572.37	228.29	59554.15
May, 2034	285.36	114.97	59439.18
May, 2034	570.17	230.49	59323.66
Jul, 2034	284.26	116.07	59207.59
Jul, 2034	567.96	232.70	59090.97
Aug, 2034	283.14	117.19	58973.78
Oct, 2034	282.58	117.75	58856.03
Oct, 2034	564.60	236.06	58737.72
Dec, 2034	281.45	118.88	58618.84
Dec, 2034	562.33	238.33	58499.39
Jan, 2035	280.31	120.02	58379.37
Mar, 2035	279.73	120.60	58258.78
Mar, 2035	558.89	241.77	58137.61
May, 2035	278.58	121.75	58015.85
May, 2035	556.57	244.09	57893.51
Jul, 2035	277.41	122.92	57770.59
Jul, 2035	554.23	246.43	57647.08
Aug, 2035	276.23	124.10	57522.97
Oct, 2035	275.63	124.70	57398.27
Oct, 2035	550.66	250.00	57272.98
Dec, 2035	274.43	125.90	57147.08
Dec, 2035	548.26	252.40	57020.58
Jan, 2036	273.22	127.11	56893.47
Mar, 2036	272.61	127.72	56765.76
Mar, 2036	544.61	256.05	56637.43
May, 2036	271.39	128.94	56508.49
May, 2036	542.16	258.50	56378.93
Jul, 2036	270.15	130.18	56248.75
Jul, 2036	539.68	260.98	56117.94
Aug, 2036	268.90	131.43	55986.51
Oct, 2036	268.27	132.06	55854.45
Oct, 2036	535.91	264.75	55721.76
Dec, 2036	267.00	133.33	55588.43
Dec, 2036	533.36	267.30	55454.46
Jan, 2037	265.72	134.61	55319.85
Mar, 2037	265.07	135.26	55184.59
Mar, 2037	529.50	271.16	55048.69
May, 2037	263.77	136.56	54912.13
May, 2037	526.89	273.77	54774.92
Jul, 2037	262.46	137.87	54637.06
Jul, 2037	524.26	276.40	54498.53
Aug, 2037	261.14	139.19	54359.34
Oct, 2037	260.47	139.86	54219.48
Oct, 2037	520.27	280.39	54078.95
Dec, 2037	259.13	141.20	53937.75
Dec, 2037	517.58	283.08	53795.87
Jan, 2038	257.77	142.56	53653.31
Mar, 2038	257.09	143.24	53510.07
Mar, 2038	513.49	287.17	53366.14
May, 2038	255.71	144.62	53221.53
May, 2038	510.73	289.93	53076.22
Jul, 2038	254.32	146.01	52930.21
Jul, 2038	507.94	292.72	52783.50
Aug, 2038	252.92	147.41	52636.09
Oct, 2038	252.21	148.12	52487.98
Oct, 2038	503.71	296.95	52339.15
Dec, 2038	250.79	149.54	52189.62
Dec, 2038	500.87	299.79	52039.36
Jan, 2039	249.36	150.97	51888.39
Mar, 2039	248.63	151.70	51736.69
Mar, 2039	496.53	304.13	51584.26
May, 2039	247.17	153.16	51431.11
May, 2039	493.61	307.05	51277.22
Jul, 2039	245.70	154.63	51122.59
Jul, 2039	490.66	310.00	50967.22
Aug, 2039	244.22	156.11	50811.11
Oct, 2039	243.47	156.86	50654.25
Oct, 2039	486.19	314.47	50496.64
Dec, 2039	241.96	158.37	50338.27
Dec, 2039	483.16	317.50	50179.15
Jan, 2040	240.44	159.89	50019.26
Mar, 2040	239.68	160.65	49858.61
Mar, 2040	478.59	322.07	49697.18
May, 2040	238.13	162.20	49534.98
May, 2040	475.49	325.17	49372.01
Jul, 2040	236.57	163.76	49208.25
Jul, 2040	472.36	328.30	49043.71
Aug, 2040	235.00	165.33	48878.38
Oct, 2040	234.21	166.12	48712.26
Oct, 2040	467.62	333.04	48545.35
Dec, 2040	232.61	167.72	48377.63
Dec, 2040	464.42	336.24	48209.11
Jan, 2041	231.00	169.33	48039.78
Mar, 2041	230.19	170.14	47869.64
Mar, 2041	459.57	341.09	47698.69
May, 2041	228.56	171.77	47526.91
May, 2041	456.29	344.37	47354.32
Jul, 2041	226.91	173.42	47180.89
Jul, 2041	452.99	347.67	47006.64
Aug, 2041	225.24	175.09	46831.55
Oct, 2041	224.40	175.93	46655.62
Oct, 2041	447.96	352.70	46478.85
Dec, 2041	222.71	177.62	46301.23
Dec, 2041	444.57	356.09	46122.76
Jan, 2042	221.00	179.33	45943.43
Mar, 2042	220.15	180.18	45763.25
Mar, 2042	439.43	361.23	45582.20
May, 2042	218.41	181.92	45400.28
May, 2042	435.95	364.71	45217.50
Jul, 2042	216.67	183.66	45033.83
Jul, 2042	432.46	368.20	44849.29
Aug, 2042	214.90	185.43	44663.86
Oct, 2042	214.01	186.32	44477.55
Oct, 2042	427.13	373.53	44290.34
Dec, 2042	212.22	188.11	44102.24
Dec, 2042	423.54	377.12	43913.23
Jan, 2043	210.42	189.91	43723.32
Mar, 2043	209.51	190.82	43532.49
Mar, 2043	418.10	382.56	43340.76
May, 2043	207.67	192.66	43148.10
May, 2043	414.42	386.24	42954.52
Jul, 2043	205.82	194.51	42760.02
Jul, 2043	410.71	389.95	42564.58
Aug, 2043	203.96	196.37	42368.20
Oct, 2043	203.01	197.32	42170.89
Oct, 2043	405.08	395.58	41972.63
Dec, 2043	201.12	199.21	41773.42
Dec, 2043	401.28	399.38	41573.25
Jan, 2044	199.21	201.12	41372.12
Mar, 2044	198.24	202.09	41170.04
Mar, 2044	395.51	405.15	40966.98
May, 2044	196.30	204.03	40762.95
May, 2044	391.62	409.04	40557.94
Jul, 2044	194.34	205.99	40351.95
Jul, 2044	387.69	412.97	40144.97
Aug, 2044	192.36	207.97	39937.01
Oct, 2044	191.36	208.97	39728.04
Oct, 2044	381.72	418.94	39518.07
Dec, 2044	189.36	210.97	39307.10
Dec, 2044	377.71	422.95	39095.12
Jan, 2045	187.33	213.00	38882.12
Mar, 2045	186.31	214.02	38668.10
Mar, 2045	371.59	429.07	38453.05
May, 2045	184.25	216.08	38236.98
May, 2045	367.47	433.19	38019.87
Jul, 2045	182.18	218.15	37801.72
Jul, 2045	363.31	437.35	37582.52
Aug, 2045	180.08	220.25	37362.27
Oct, 2045	179.03	221.30	37140.97
Oct, 2045	357.00	443.66	36918.61
Dec, 2045	176.90	223.43	36695.18
Dec, 2045	352.73	447.93	36470.68
Jan, 2046	174.76	225.57	36245.10
Mar, 2046	173.67	226.66	36018.45
Mar, 2046	346.26	454.40	35790.71
May, 2046	171.50	228.83	35561.87
May, 2046	341.90	458.76	35331.95
Jul, 2046	169.30	231.03	35100.91
Jul, 2046	337.49	463.17	34868.78
Aug, 2046	167.08	233.25	34635.53
Oct, 2046	165.96	234.37	34401.16
Oct, 2046	330.80	469.86	34165.67
Dec, 2046	163.71	236.62	33929.05
Dec, 2046	326.29	474.37	33691.29
Jan, 2047	161.44	238.89	33452.40
Mar, 2047	160.29	240.04	33212.36
Mar, 2047	319.43	481.23	32971.18
May, 2047	157.99	242.34	32728.83
May, 2047	314.82	485.84	32485.33
Jul, 2047	155.66	244.67	32240.66
Jul, 2047	310.15	490.51	31994.81
Aug, 2047	153.31	247.02	31747.79
Oct, 2047	152.12	248.21	31499.59
Oct, 2047	303.06	497.60	31250.19
Dec, 2047	149.74	250.59	30999.60
Dec, 2047	298.28	502.38	30747.81
Jan, 2048	147.33	253.00	30494.82
Mar, 2048	146.12	254.21	30240.61
Mar, 2048	291.02	509.64	29985.18
May, 2048	143.68	256.65	29728.53
May, 2048	286.13	514.53	29470.65
Jul, 2048	141.21	259.12	29211.53
Jul, 2048	281.18	519.48	28951.17
Aug, 2048	138.72	261.61	28689.57
Oct, 2048	137.47	262.86	28426.71
Oct, 2048	273.68	526.98	28162.59
Dec, 2048	134.95	265.38	27897.21
Dec, 2048	268.62	532.04	27630.55
Jan, 2049	132.40	267.93	27362.62
Mar, 2049	131.11	269.22	27093.40
Mar, 2049	260.93	539.73	26822.89
May, 2049	128.53	271.80	26551.09
May, 2049	255.75	544.91	26277.98
Jul, 2049	125.92	274.41	26003.57
Jul, 2049	250.52	550.14	25727.84
Aug, 2049	123.28	277.05	25450.79
Oct, 2049	121.95	278.38	25172.41
Oct, 2049	242.57	558.09	24892.70
Dec, 2049	119.28	281.05	24611.64
Dec, 2049	237.21	563.45	24329.25
Jan, 2050	116.58	283.75	24045.49
Mar, 2050	115.22	285.11	23760.38
Mar, 2050	229.07	571.59	23473.90
May, 2050	112.48	287.85	23186.05
May, 2050	223.58	577.08	22896.82
Jul, 2050	109.71	290.62	22606.21
Jul, 2050	218.03	582.63	22314.20
Aug, 2050	106.92	293.41	22020.79
Oct, 2050	105.52	294.81	21725.98
Oct, 2050	209.62	591.04	21429.75
Dec, 2050	102.68	297.65	21132.10
Dec, 2050	203.94	596.72	20833.03
Jan, 2051	99.82	300.51	20532.53
Mar, 2051	98.39	301.94	20230.58
Mar, 2051	195.33	605.33	19927.19
May, 2051	95.48	304.85	19622.34
May, 2051	189.50	611.16	19316.04
Jul, 2051	92.56	307.77	19008.26
Jul, 2051	183.64	617.02	18699.01
Aug, 2051	89.60	310.73	18388.28
Oct, 2051	88.11	312.22	18076.06
Oct, 2051	174.72	625.94	17762.35
Dec, 2051	85.11	315.22	17447.13
Dec, 2051	168.71	631.95	17130.40
Jan, 2052	82.08	318.25	16812.15
Mar, 2052	80.56	319.77	16492.38
Mar, 2052	159.59	641.07	16171.08
May, 2052	77.49	322.84	15848.24
May, 2052	153.43	647.23	15523.84
Jul, 2052	74.39	325.94	15197.90
Jul, 2052	147.21	653.45	14870.39
Aug, 2052	71.25	329.08	14541.32
Oct, 2052	69.68	330.65	14210.66
Oct, 2052	137.77	662.89	13878.43
Dec, 2052	66.50	333.83	13544.60
Dec, 2052	131.40	669.26	13209.17
Jan, 2053	63.29	337.04	12872.13
Mar, 2053	61.68	338.65	12533.48
Mar, 2053	121.74	678.92	12193.21
May, 2053	58.43	341.90	11851.30
May, 2053	115.22	685.44	11507.76
Jul, 2053	55.14	345.19	11162.57
Jul, 2053	108.63	692.03	10815.73
Aug, 2053	51.83	348.50	10467.23
Oct, 2053	50.16	350.17	10117.05
Oct, 2053	98.64	702.02	9765.20
Dec, 2053	46.79	353.54	9411.66
Dec, 2053	91.89	708.77	9056.43
Jan, 2054	43.40	356.93	8699.49
Mar, 2054	41.69	358.64	8340.85
Mar, 2054	81.66	719.00	7980.48
May, 2054	38.24	362.09	7618.39
May, 2054	74.74	725.92	7254.57
Jul, 2054	34.76	365.57	6889.00
Jul, 2054	67.77	732.89	6521.68
Aug, 2054	31.25	369.08	6152.60
Oct, 2054	29.48	370.85	5781.75
Oct, 2054	57.18	743.48	5409.13
Dec, 2054	25.92	374.41	5034.71
Dec, 2054	50.04	750.62	4658.51
Jan, 2055	22.32	378.01	4280.50
Mar, 2055	20.51	379.82	3900.68
Mar, 2055	39.20	761.46	3519.04
May, 2055	16.86	383.47	3135.57
May, 2055	31.88	768.78	2750.27
Jul, 2055	13.18	387.15	2363.12
Jul, 2055	24.50	776.16	1974.11
Aug, 2055	9.46	390.87	1583.24
Oct, 2055	7.59	392.74	1190.50
Oct, 2055	13.29	787.37	795.87
Dec, 2055	3.81	396.52	399.35
Dec, 2055	5.72	794.94	0.94