Mortgage Parameters

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

Mortgage Summary

Property Total:	$49,000
Down Payment	$14,700
Mortgage Amount:	$34,300
Mortgage Payment:	$200.17 / month
Estimated Tax:	+ $27.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $227.39 / month
Total Interest Paid:	$37,760.40 over 30 years
Total Tax Paid:	$9,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	164.35	35.82	34264.18
Mar, 2026	164.18	35.99	34228.20
Mar, 2026	328.19	72.15	34192.04
May, 2026	163.84	36.33	34155.70
May, 2026	327.50	72.84	34119.20
Jul, 2026	163.49	36.68	34082.51
Jul, 2026	326.80	73.54	34045.66
Aug, 2026	163.14	37.03	34008.62
Oct, 2026	162.96	37.21	33971.41
Oct, 2026	325.74	74.60	33934.02
Dec, 2026	162.60	37.57	33896.45
Dec, 2026	325.02	75.32	33858.70
Jan, 2027	162.24	37.93	33820.77
Mar, 2027	162.06	38.11	33782.66
Mar, 2027	323.94	76.40	33744.36
May, 2027	161.69	38.48	33705.88
May, 2027	323.20	77.14	33667.22
Jul, 2027	161.32	38.85	33628.37
Jul, 2027	322.46	77.88	33589.34
Aug, 2027	160.95	39.22	33550.12
Oct, 2027	160.76	39.41	33510.71
Oct, 2027	321.33	79.01	33471.11
Dec, 2027	160.38	39.79	33431.32
Dec, 2027	320.57	79.77	33391.35
Jan, 2028	160.00	40.17	33351.18
Mar, 2028	159.81	40.36	33310.81
Mar, 2028	319.42	80.92	33270.26
May, 2028	159.42	40.75	33229.51
May, 2028	318.64	81.70	33188.56
Jul, 2028	159.03	41.14	33147.42
Jul, 2028	317.86	82.48	33106.08
Aug, 2028	158.63	41.54	33064.55
Oct, 2028	158.43	41.74	33022.81
Oct, 2028	316.66	83.68	32980.88
Dec, 2028	158.03	42.14	32938.74
Dec, 2028	315.86	84.48	32896.40
Jan, 2029	157.63	42.54	32853.86
Mar, 2029	157.42	42.75	32811.11
Mar, 2029	314.64	85.70	32768.16
May, 2029	157.01	43.16	32725.01
May, 2029	313.82	86.52	32681.64
Jul, 2029	156.60	43.57	32638.07
Jul, 2029	312.99	87.35	32594.30
Aug, 2029	156.18	43.99	32550.31
Oct, 2029	155.97	44.20	32506.11
Oct, 2029	311.73	88.61	32461.69
Dec, 2029	155.55	44.62	32417.07
Dec, 2029	310.88	89.46	32372.23
Jan, 2030	155.12	45.05	32327.18
Mar, 2030	154.90	45.27	32281.91
Mar, 2030	309.58	90.76	32236.42
May, 2030	154.47	45.70	32190.72
May, 2030	308.72	91.62	32144.80
Jul, 2030	154.03	46.14	32098.65
Jul, 2030	307.84	92.50	32052.29
Aug, 2030	153.58	46.59	32005.70
Oct, 2030	153.36	46.81	31958.90
Oct, 2030	306.50	93.84	31911.86
Dec, 2030	152.91	47.26	31864.60
Dec, 2030	305.59	94.75	31817.12
Jan, 2031	152.46	47.71	31769.40
Mar, 2031	152.23	47.94	31721.46
Mar, 2031	304.23	96.11	31673.29
May, 2031	151.77	48.40	31624.89
May, 2031	303.31	97.03	31576.26
Jul, 2031	151.30	48.87	31527.39
Jul, 2031	302.37	97.97	31478.29
Aug, 2031	150.83	49.34	31428.95
Oct, 2031	150.60	49.57	31379.38
Oct, 2031	300.96	99.38	31329.57
Dec, 2031	150.12	50.05	31279.52
Dec, 2031	300.00	100.34	31229.23
Jan, 2032	149.64	50.53	31178.70
Mar, 2032	149.40	50.77	31127.93
Mar, 2032	298.55	101.79	31076.91
May, 2032	148.91	51.26	31025.65
May, 2032	297.57	102.77	30974.15
Jul, 2032	148.42	51.75	30922.39
Jul, 2032	296.59	103.75	30870.39
Aug, 2032	147.92	52.25	30818.14
Oct, 2032	147.67	52.50	30765.64
Oct, 2032	295.09	105.25	30712.89
Dec, 2032	147.17	53.00	30659.89
Dec, 2032	294.08	106.26	30606.63
Jan, 2033	146.66	53.51	30553.12
Mar, 2033	146.40	53.77	30499.35
Mar, 2033	292.54	107.80	30445.32
May, 2033	145.88	54.29	30391.04
May, 2033	291.50	108.84	30336.49
Jul, 2033	145.36	54.81	30281.68
Jul, 2033	290.46	109.88	30226.61
Aug, 2033	144.84	55.33	30171.28
Oct, 2033	144.57	55.60	30115.68
Oct, 2033	288.87	111.47	30059.81
Dec, 2033	144.04	56.13	30003.68
Dec, 2033	287.81	112.53	29947.28
Jan, 2034	143.50	56.67	29890.60
Mar, 2034	143.23	56.94	29833.66
Mar, 2034	286.18	114.16	29776.44
May, 2034	142.68	57.49	29718.95
May, 2034	285.08	115.26	29661.18
Jul, 2034	142.13	58.04	29603.14
Jul, 2034	283.98	116.36	29544.82
Aug, 2034	141.57	58.60	29486.22
Oct, 2034	141.29	58.88	29427.34
Oct, 2034	282.30	118.04	29368.17
Dec, 2034	140.72	59.45	29308.72
Dec, 2034	281.16	119.18	29248.99
Jan, 2035	140.15	60.02	29188.97
Mar, 2035	139.86	60.31	29128.67
Mar, 2035	279.43	120.91	29068.07
May, 2035	139.28	60.89	29007.19
May, 2035	278.27	122.07	28946.01
Jul, 2035	138.70	61.47	28884.54
Jul, 2035	277.11	123.23	28822.77
Aug, 2035	138.11	62.06	28760.71
Oct, 2035	137.81	62.36	28698.36
Oct, 2035	275.32	125.02	28635.70
Dec, 2035	137.21	62.96	28572.74
Dec, 2035	274.12	126.22	28509.48
Jan, 2036	136.61	63.56	28445.92
Mar, 2036	136.30	63.87	28382.05
Mar, 2036	272.30	128.04	28317.88
May, 2036	135.69	64.48	28253.40
May, 2036	271.07	129.27	28188.61
Jul, 2036	135.07	65.10	28123.51
Jul, 2036	269.83	130.51	28058.10
Aug, 2036	134.45	65.72	27992.38
Oct, 2036	134.13	66.04	27926.34
Oct, 2036	267.94	132.40	27859.98
Dec, 2036	133.50	66.67	27793.30
Dec, 2036	266.68	133.66	27726.31
Jan, 2037	132.86	67.31	27659.00
Mar, 2037	132.53	67.64	27591.36
Mar, 2037	264.74	135.60	27523.40
May, 2037	131.88	68.29	27455.11
May, 2037	263.44	136.90	27386.50
Jul, 2037	131.23	68.94	27317.55
Jul, 2037	262.13	138.21	27248.28
Aug, 2037	130.56	69.61	27178.67
Oct, 2037	130.23	69.94	27108.74
Oct, 2037	260.13	140.21	27038.46
Dec, 2037	129.56	70.61	26967.85
Dec, 2037	258.78	141.56	26896.90
Jan, 2038	128.88	71.29	26825.61
Mar, 2038	128.54	71.63	26753.98
Mar, 2038	256.74	143.60	26682.01
May, 2038	127.85	72.32	26609.69
May, 2038	255.35	144.99	26537.02
Jul, 2038	127.16	73.01	26464.01
Jul, 2038	253.97	146.37	26390.65
Aug, 2038	126.46	73.71	26316.93
Oct, 2038	126.10	74.07	26242.86
Oct, 2038	251.85	148.49	26168.44
Dec, 2038	125.39	74.78	26093.66
Dec, 2038	250.42	149.92	26018.52
Jan, 2039	124.67	75.50	25943.03
Mar, 2039	124.31	75.86	25867.17
Mar, 2039	248.26	152.08	25790.94
May, 2039	123.58	76.59	25714.36
May, 2039	246.79	153.55	25637.40
Jul, 2039	122.85	77.32	25560.08
Jul, 2039	245.33	155.01	25482.38
Aug, 2039	122.10	78.07	25404.31
Oct, 2039	121.73	78.44	25325.87
Oct, 2039	243.08	157.26	25247.06
Dec, 2039	120.98	79.19	25167.86
Dec, 2039	241.58	158.76	25088.29
Jan, 2040	120.21	79.96	25008.33
Mar, 2040	119.83	80.34	24927.99
Mar, 2040	239.28	161.06	24847.27
May, 2040	119.06	81.11	24766.16
May, 2040	237.73	162.61	24684.66
Jul, 2040	118.28	81.89	24602.77
Jul, 2040	236.17	164.17	24520.49
Aug, 2040	117.49	82.68	24437.81
Oct, 2040	117.10	83.07	24354.74
Oct, 2040	233.80	166.54	24271.27
Dec, 2040	116.30	83.87	24187.40
Dec, 2040	232.20	168.14	24103.13
Jan, 2041	115.49	84.68	24018.45
Mar, 2041	115.09	85.08	23933.37
Mar, 2041	229.77	170.57	23847.88
May, 2041	114.27	85.90	23761.98
May, 2041	228.13	172.21	23675.67
Jul, 2041	113.45	86.72	23588.95
Jul, 2041	226.48	173.86	23501.81
Aug, 2041	112.61	87.56	23414.25
Oct, 2041	112.19	87.98	23326.28
Oct, 2041	223.96	176.38	23237.88
Dec, 2041	111.35	88.82	23149.06
Dec, 2041	222.27	178.07	23059.81
Jan, 2042	110.49	89.68	22970.13
Mar, 2042	110.07	90.10	22880.03
Mar, 2042	219.70	180.64	22789.49
May, 2042	109.20	90.97	22698.52
May, 2042	217.96	182.38	22607.12
Jul, 2042	108.33	91.84	22515.27
Jul, 2042	216.22	184.12	22422.99
Aug, 2042	107.44	92.73	22330.26
Oct, 2042	107.00	93.17	22237.09
Oct, 2042	213.55	186.79	22143.47
Dec, 2042	106.10	94.07	22049.41
Dec, 2042	211.75	188.59	21954.89
Jan, 2043	105.20	94.97	21859.92
Mar, 2043	104.75	95.42	21764.50
Mar, 2043	209.04	191.30	21668.61
May, 2043	103.83	96.34	21572.27
May, 2043	207.20	193.14	21475.47
Jul, 2043	102.90	97.27	21378.20
Jul, 2043	205.34	195.00	21280.47
Aug, 2043	101.97	98.20	21182.27
Oct, 2043	101.50	98.67	21083.60
Oct, 2043	202.53	197.81	20984.45
Dec, 2043	100.55	99.62	20884.83
Dec, 2043	200.62	199.72	20784.74
Jan, 2044	99.59	100.58	20684.16
Mar, 2044	99.11	101.06	20583.10
Mar, 2044	197.74	202.60	20481.56
May, 2044	98.14	102.03	20379.53
May, 2044	195.79	204.55	20277.01
Jul, 2044	97.16	103.01	20174.00
Jul, 2044	193.83	206.51	20070.50
Aug, 2044	96.17	104.00	19966.50
Oct, 2044	95.67	104.50	19862.00
Oct, 2044	190.84	209.50	19757.01
Dec, 2044	94.67	105.50	19651.51
Dec, 2044	188.83	211.51	19545.50
Jan, 2045	93.66	106.51	19438.99
Mar, 2045	93.15	107.02	19331.96
Mar, 2045	185.78	214.56	19224.42
May, 2045	92.12	108.05	19116.37
May, 2045	183.72	216.62	19007.80
Jul, 2045	91.08	109.09	18898.71
Jul, 2045	181.64	218.70	18789.09
Aug, 2045	90.03	110.14	18678.96
Oct, 2045	89.50	110.67	18568.29
Oct, 2045	178.47	221.87	18457.09
Dec, 2045	88.44	111.73	18345.36
Dec, 2045	176.34	224.00	18233.10
Jan, 2046	87.37	112.80	18120.29
Mar, 2046	86.83	113.34	18006.95
Mar, 2046	173.11	227.23	17893.06
May, 2046	85.74	114.43	17778.63
May, 2046	170.93	229.41	17663.65
Jul, 2046	84.64	115.53	17548.12
Jul, 2046	168.72	231.62	17432.03
Aug, 2046	83.53	116.64	17315.39
Oct, 2046	82.97	117.20	17198.19
Oct, 2046	165.38	234.96	17080.43
Dec, 2046	81.84	118.33	16962.10
Dec, 2046	163.12	237.22	16843.21
Jan, 2047	80.71	119.46	16723.75
Mar, 2047	80.13	120.04	16603.71
Mar, 2047	159.69	240.65	16483.10
May, 2047	78.98	121.19	16361.91
May, 2047	157.38	242.96	16240.14
Jul, 2047	77.82	122.35	16117.79
Jul, 2047	155.05	245.29	15994.85
Aug, 2047	76.64	123.53	15871.32
Oct, 2047	76.05	124.12	15747.20
Oct, 2047	151.51	248.83	15622.49
Dec, 2047	74.86	125.31	15497.18
Dec, 2047	149.12	251.22	15371.26
Jan, 2048	73.65	126.52	15244.75
Mar, 2048	73.05	127.12	15117.63
Mar, 2048	145.49	254.85	14989.89
May, 2048	71.83	128.34	14861.55
May, 2048	143.04	257.30	14732.59
Jul, 2048	70.59	129.58	14603.02
Jul, 2048	140.56	259.78	14472.82
Aug, 2048	69.35	130.82	14342.00
Oct, 2048	68.72	131.45	14210.55
Oct, 2048	136.81	263.53	14078.47
Dec, 2048	67.46	132.71	13945.76
Dec, 2048	134.28	266.06	13812.42
Jan, 2049	66.18	133.99	13678.43
Mar, 2049	65.54	134.63	13543.80
Mar, 2049	130.44	269.90	13408.53
May, 2049	64.25	135.92	13272.61
May, 2049	127.85	272.49	13136.04
Jul, 2049	62.94	137.23	12998.81
Jul, 2049	125.23	275.11	12860.93
Aug, 2049	61.63	138.54	12722.38
Oct, 2049	60.96	139.21	12583.17
Oct, 2049	121.25	279.09	12443.30
Dec, 2049	59.62	140.55	12302.75
Dec, 2049	118.57	281.77	12161.53
Jan, 2050	58.27	141.90	12019.64
Mar, 2050	57.59	142.58	11877.06
Mar, 2050	114.50	285.84	11733.80
May, 2050	56.22	143.95	11589.86
May, 2050	111.75	288.59	11445.22
Jul, 2050	54.84	145.33	11299.89
Jul, 2050	108.99	291.35	11153.87
Aug, 2050	53.45	146.72	11007.14
Oct, 2050	52.74	147.43	10859.72
Oct, 2050	104.78	295.56	10711.58
Dec, 2050	51.33	148.84	10562.74
Dec, 2050	101.94	298.40	10413.18
Jan, 2051	49.90	150.27	10262.91
Mar, 2051	49.18	150.99	10111.91
Mar, 2051	97.63	302.71	9960.20
May, 2051	47.73	152.44	9807.75
May, 2051	94.73	305.61	9654.58
Jul, 2051	46.26	153.91	9500.67
Jul, 2051	91.78	308.56	9346.02
Aug, 2051	44.78	155.39	9190.64
Oct, 2051	44.04	156.13	9034.51
Oct, 2051	87.33	313.01	8877.63
Dec, 2051	42.54	157.63	8719.99
Dec, 2051	84.32	316.02	8561.61
Jan, 2052	41.02	159.15	8402.46
Mar, 2052	40.26	159.91	8242.55
Mar, 2052	79.76	320.58	8081.88
May, 2052	38.73	161.44	7920.43
May, 2052	76.68	323.66	7758.22
Jul, 2052	37.17	163.00	7595.22
Jul, 2052	73.56	326.78	7431.45
Aug, 2052	35.61	164.56	7266.88
Oct, 2052	34.82	165.35	7101.54
Oct, 2052	68.85	331.49	6935.39
Dec, 2052	33.23	166.94	6768.46
Dec, 2052	65.66	334.68	6600.72
Jan, 2053	31.63	168.54	6432.18
Mar, 2053	30.82	169.35	6262.83
Mar, 2053	60.83	339.51	6092.67
May, 2053	29.19	170.98	5921.69
May, 2053	57.56	342.78	5749.90
Jul, 2053	27.55	172.62	5577.28
Jul, 2053	54.27	346.07	5403.83
Aug, 2053	25.89	174.28	5229.55
Oct, 2053	25.06	175.11	5054.44
Oct, 2053	49.28	351.06	4878.49
Dec, 2053	23.38	176.79	4701.70
Dec, 2053	45.91	354.43	4524.06
Jan, 2054	21.68	178.49	4345.56
Mar, 2054	20.82	179.35	4166.22
Mar, 2054	40.78	359.56	3986.01
May, 2054	19.10	181.07	3804.94
May, 2054	37.33	363.01	3623.00
Jul, 2054	17.36	182.81	3440.19
Jul, 2054	33.84	366.50	3256.51
Aug, 2054	15.60	184.57	3071.94
Oct, 2054	14.72	185.45	2886.49
Oct, 2054	28.55	371.79	2700.15
Dec, 2054	12.94	187.23	2512.92
Dec, 2054	24.98	375.36	2324.79
Jan, 2055	11.14	189.03	2135.76
Mar, 2055	10.23	189.94	1945.82
Mar, 2055	19.55	380.79	1754.98
May, 2055	8.41	191.76	1563.22
May, 2055	15.90	384.44	1370.54
Jul, 2055	6.57	193.60	1176.93
Jul, 2055	12.21	388.13	982.40
Aug, 2055	4.71	195.46	786.94
Oct, 2055	3.77	196.40	590.54
Oct, 2055	6.60	393.74	393.20
Dec, 2055	1.88	198.29	194.92
Dec, 2055	2.81	397.53	0