Mortgage Parameters

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

Mortgage Summary

Property Total:	$104,000
Down Payment	$31,200
Mortgage Amount:	$72,800
Mortgage Payment:	$424.84 / month
Estimated Tax:	+ $57.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $482.62 / month
Total Interest Paid:	$80,143.20 over 30 years
Total Tax Paid:	$20,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	348.83	76.01	72723.99
Mar, 2026	348.47	76.37	72647.62
Mar, 2026	696.57	153.11	72570.89
May, 2026	347.74	77.10	72493.78
May, 2026	695.11	154.57	72416.31
Jul, 2026	346.99	77.85	72338.46
Jul, 2026	693.61	156.07	72260.24
Aug, 2026	346.25	78.59	72181.65
Oct, 2026	345.87	78.97	72102.68
Oct, 2026	691.36	158.32	72023.33
Dec, 2026	345.11	79.73	71943.61
Dec, 2026	689.84	159.84	71863.49
Jan, 2027	344.35	80.49	71783.00
Mar, 2027	343.96	80.88	71702.12
Mar, 2027	687.53	162.15	71620.85
May, 2027	343.18	81.66	71539.20
May, 2027	685.97	163.71	71457.15
Jul, 2027	342.40	82.44	71374.71
Jul, 2027	684.40	165.28	71291.87
Aug, 2027	341.61	83.23	71208.64
Oct, 2027	341.21	83.63	71125.01
Oct, 2027	682.02	167.66	71040.97
Dec, 2027	340.40	84.44	70956.54
Dec, 2027	680.40	169.28	70871.70
Jan, 2028	339.59	85.25	70786.45
Mar, 2028	339.19	85.65	70700.80
Mar, 2028	677.96	171.72	70614.73
May, 2028	338.36	86.48	70528.25
May, 2028	676.31	173.37	70441.36
Jul, 2028	337.53	87.31	70354.05
Jul, 2028	674.64	175.04	70266.33
Aug, 2028	336.69	88.15	70178.18
Oct, 2028	336.27	88.57	70089.61
Oct, 2028	672.12	177.56	70000.62
Dec, 2028	335.42	89.42	69911.20
Dec, 2028	670.41	179.27	69821.35
Jan, 2029	334.56	90.28	69731.07
Mar, 2029	334.13	90.71	69640.36
Mar, 2029	667.82	181.86	69549.21
May, 2029	333.26	91.58	69457.63
May, 2029	666.08	183.60	69365.60
Jul, 2029	332.38	92.46	69273.14
Jul, 2029	664.31	185.37	69180.23
Aug, 2029	331.49	93.35	69086.88
Oct, 2029	331.04	93.80	68993.08
Oct, 2029	661.63	188.05	68898.84
Dec, 2029	330.14	94.70	68804.14
Dec, 2029	659.83	189.85	68708.98
Jan, 2030	329.23	95.61	68613.37
Mar, 2030	328.77	96.07	68517.31
Mar, 2030	657.08	192.60	68420.78
May, 2030	327.85	96.99	68323.79
May, 2030	655.23	194.45	68226.33
Jul, 2030	326.92	97.92	68128.41
Jul, 2030	653.37	196.31	68030.02
Aug, 2030	325.98	98.86	67931.16
Oct, 2030	325.50	99.34	67831.82
Oct, 2030	650.53	199.15	67732.01
Dec, 2030	324.55	100.29	67631.72
Dec, 2030	648.62	201.06	67530.94
Jan, 2031	323.59	101.25	67429.69
Mar, 2031	323.10	101.74	67327.95
Mar, 2031	645.71	203.97	67225.72
May, 2031	322.12	102.72	67123.01
May, 2031	643.75	205.93	67019.80
Jul, 2031	321.14	103.70	66916.09
Jul, 2031	641.78	207.90	66811.89
Aug, 2031	320.14	104.70	66707.19
Oct, 2031	319.64	105.20	66601.99
Oct, 2031	638.77	210.91	66496.29
Dec, 2031	318.63	106.21	66390.08
Dec, 2031	636.75	212.93	66283.35
Jan, 2032	317.61	107.23	66176.12
Mar, 2032	317.09	107.75	66068.38
Mar, 2032	633.67	216.01	65960.11
May, 2032	316.06	108.78	65851.33
May, 2032	631.60	218.08	65742.03
Jul, 2032	315.01	109.83	65632.20
Jul, 2032	629.50	220.18	65521.85
Aug, 2032	313.96	110.88	65410.97
Oct, 2032	313.43	111.41	65299.56
Oct, 2032	626.32	223.36	65187.61
Dec, 2032	312.36	112.48	65075.13
Dec, 2032	624.18	225.50	64962.11
Jan, 2033	311.28	113.56	64848.54
Mar, 2033	310.73	114.11	64734.44
Mar, 2033	620.92	228.76	64619.78
May, 2033	309.64	115.20	64504.58
May, 2033	618.72	230.96	64388.82
Jul, 2033	308.53	116.31	64272.51
Jul, 2033	616.50	233.18	64155.65
Aug, 2033	307.41	117.43	64038.22
Oct, 2033	306.85	117.99	63920.23
Oct, 2033	613.13	236.55	63801.67
Dec, 2033	305.72	119.12	63682.55
Dec, 2033	610.87	238.81	63562.85
Jan, 2034	304.57	120.27	63442.59
Mar, 2034	304.00	120.84	63321.74
Mar, 2034	607.42	242.26	63200.32
May, 2034	302.83	122.01	63078.31
May, 2034	605.08	244.60	62955.72
Jul, 2034	301.66	123.18	62832.55
Jul, 2034	602.73	246.95	62708.78
Aug, 2034	300.48	124.36	62584.42
Oct, 2034	299.88	124.96	62459.46
Oct, 2034	599.16	250.52	62333.91
Dec, 2034	298.68	126.16	62207.75
Dec, 2034	596.76	252.92	62080.99
Jan, 2035	297.47	127.37	61953.62
Mar, 2035	296.86	127.98	61825.64
Mar, 2035	593.11	256.57	61697.05
May, 2035	295.63	129.21	61567.84
May, 2035	590.64	259.04	61438.01
Jul, 2035	294.39	130.45	61307.57
Jul, 2035	588.16	261.52	61176.49
Aug, 2035	293.14	131.70	61044.79
Oct, 2035	292.51	132.33	60912.45
Oct, 2035	584.38	265.30	60779.49
Dec, 2035	291.24	133.60	60645.88
Dec, 2035	581.83	267.85	60511.64
Jan, 2036	289.95	134.89	60376.75
Mar, 2036	289.31	135.53	60241.21
Mar, 2036	577.97	271.71	60105.03
May, 2036	288.00	136.84	59968.19
May, 2036	575.35	274.33	59830.70
Jul, 2036	286.69	138.15	59692.55
Jul, 2036	572.72	276.96	59553.74
Aug, 2036	285.36	139.48	59414.26
Oct, 2036	284.69	140.15	59274.11
Oct, 2036	568.71	280.97	59133.29
Dec, 2036	283.35	141.49	58991.80
Dec, 2036	566.02	283.66	58849.63
Jan, 2037	281.99	142.85	58706.78
Mar, 2037	281.30	143.54	58563.24
Mar, 2037	561.92	287.76	58419.01
May, 2037	279.92	144.92	58274.10
May, 2037	559.15	290.53	58128.49
Jul, 2037	278.53	146.31	57982.18
Jul, 2037	556.36	293.32	57835.17
Aug, 2037	277.13	147.71	57687.46
Oct, 2037	276.42	148.42	57539.04
Oct, 2037	552.13	297.55	57389.91
Dec, 2037	274.99	149.85	57240.06
Dec, 2037	549.27	300.41	57089.50
Jan, 2038	273.55	151.29	56938.21
Mar, 2038	272.83	152.01	56786.20
Mar, 2038	544.93	304.75	56633.46
May, 2038	271.37	153.47	56479.99
May, 2038	542.00	307.68	56325.78
Jul, 2038	269.89	154.95	56170.84
Jul, 2038	539.04	310.64	56015.15
Aug, 2038	268.41	156.43	55858.71
Oct, 2038	267.66	157.18	55701.53
Oct, 2038	534.56	315.12	55543.59
Dec, 2038	266.15	158.69	55384.90
Dec, 2038	531.54	318.14	55225.44
Jan, 2039	264.62	160.22	55065.23
Mar, 2039	263.85	160.99	54904.24
Mar, 2039	526.93	322.75	54742.48
May, 2039	262.31	162.53	54579.95
May, 2039	523.84	325.84	54416.64
Jul, 2039	260.75	164.09	54252.55
Jul, 2039	520.71	328.97	54087.67
Aug, 2039	259.17	165.67	53922.00
Oct, 2039	258.38	166.46	53755.53
Oct, 2039	515.96	333.72	53588.27
Dec, 2039	256.78	168.06	53420.21
Dec, 2039	512.75	336.93	53251.34
Jan, 2040	255.16	169.68	53081.66
Mar, 2040	254.35	170.49	52911.17
Mar, 2040	507.88	341.80	52739.87
May, 2040	252.71	172.13	52567.74
May, 2040	504.60	345.08	52394.78
Jul, 2040	251.06	173.78	52221.00
Jul, 2040	501.29	348.39	52046.39
Aug, 2040	249.39	175.45	51870.94
Oct, 2040	248.55	176.29	51694.65
Oct, 2040	496.25	353.43	51517.51
Dec, 2040	246.85	177.99	51339.52
Dec, 2040	492.85	356.83	51160.69
Jan, 2041	245.14	179.70	50980.99
Mar, 2041	244.28	180.56	50800.43
Mar, 2041	487.70	361.98	50619.01
May, 2041	242.55	182.29	50436.72
May, 2041	484.23	365.45	50253.56
Jul, 2041	240.80	184.04	50069.52
Jul, 2041	480.72	368.96	49884.59
Aug, 2041	239.03	185.81	49698.78
Oct, 2041	238.14	186.70	49512.08
Oct, 2041	475.39	374.29	49324.49
Dec, 2041	236.35	188.49	49136.00
Dec, 2041	471.79	377.89	48946.60
Jan, 2042	234.54	190.30	48756.30
Mar, 2042	233.62	191.22	48565.08
Mar, 2042	466.33	383.35	48372.95
May, 2042	231.79	193.05	48179.89
May, 2042	462.65	387.03	47985.92
Jul, 2042	229.93	194.91	47791.01
Jul, 2042	458.93	390.75	47595.17
Aug, 2042	228.06	196.78	47398.39
Oct, 2042	227.12	197.72	47200.66
Oct, 2042	453.29	396.39	47001.99
Dec, 2042	225.22	199.62	46802.37
Dec, 2042	449.48	400.20	46601.79
Jan, 2043	223.30	201.54	46400.25
Mar, 2043	222.33	202.51	46197.75
Mar, 2043	443.69	405.99	45994.27
May, 2043	220.39	204.45	45789.82
May, 2043	439.80	409.88	45584.39
Jul, 2043	218.43	206.41	45377.98
Jul, 2043	435.87	413.81	45170.57
Aug, 2043	216.44	208.40	44962.17
Oct, 2043	215.44	209.40	44752.78
Oct, 2043	429.88	419.80	44542.38
Dec, 2043	213.43	211.41	44330.97
Dec, 2043	425.85	423.83	44118.55
Jan, 2044	211.40	213.44	43905.11
Mar, 2044	210.38	214.46	43690.65
Mar, 2044	419.73	429.95	43475.16
May, 2044	208.32	216.52	43258.64
May, 2044	415.60	434.08	43041.08
Jul, 2044	206.24	218.60	42822.48
Jul, 2044	411.43	438.25	42602.83
Aug, 2044	204.14	220.70	42382.13
Oct, 2044	203.08	221.76	42160.37
Oct, 2044	405.10	444.58	41937.55
Dec, 2044	200.95	223.89	41713.66
Dec, 2044	400.83	448.85	41488.70
Jan, 2045	198.80	226.04	41262.66
Mar, 2045	197.72	227.12	41035.53
Mar, 2045	394.35	455.33	40807.32
May, 2045	195.54	229.30	40578.02
May, 2045	389.98	459.70	40347.61
Jul, 2045	193.33	231.51	40116.11
Jul, 2045	385.55	464.13	39883.49
Aug, 2045	191.11	233.73	39649.76
Oct, 2045	189.99	234.85	39414.91
Oct, 2045	378.85	470.83	39178.93
Dec, 2045	187.73	237.11	38941.82
Dec, 2045	374.33	475.35	38703.58
Jan, 2046	185.45	239.39	38464.19
Mar, 2046	184.31	240.53	38223.66
Mar, 2046	367.47	482.21	37981.98
May, 2046	182.00	242.84	37739.13
May, 2046	362.83	486.85	37495.13
Jul, 2046	179.66	245.18	37249.95
Jul, 2046	358.15	491.53	37003.60
Aug, 2046	177.31	247.53	36756.07
Oct, 2046	176.12	248.72	36507.35
Oct, 2046	351.05	498.63	36257.44
Dec, 2046	173.73	251.11	36006.34
Dec, 2046	346.26	503.42	35754.03
Jan, 2047	171.32	253.52	35500.51
Mar, 2047	170.11	254.73	35245.77
Mar, 2047	339.00	510.68	34989.82
May, 2047	167.66	257.18	34732.64
May, 2047	334.09	515.59	34474.23
Jul, 2047	165.19	259.65	34214.58
Jul, 2047	329.13	520.55	33953.68
Aug, 2047	162.69	262.15	33691.54
Oct, 2047	161.44	263.40	33428.13
Oct, 2047	321.62	528.06	33163.47
Dec, 2047	158.91	265.93	32897.54
Dec, 2047	316.54	533.14	32630.33
Jan, 2048	156.35	268.49	32361.85
Mar, 2048	155.07	269.77	32092.07
Mar, 2048	308.84	540.84	31821.01
May, 2048	152.48	272.36	31548.64
May, 2048	303.65	546.03	31274.97
Jul, 2048	149.86	274.98	30999.99
Jul, 2048	298.40	551.28	30723.70
Aug, 2048	147.22	277.62	30446.07
Oct, 2048	145.89	278.95	30167.12
Oct, 2048	290.44	559.24	29886.83
Dec, 2048	143.21	281.63	29605.20
Dec, 2048	285.07	564.61	29322.22
Jan, 2049	140.50	284.34	29037.88
Mar, 2049	139.14	285.70	28752.18
Mar, 2049	276.91	572.77	28465.11
May, 2049	136.40	288.44	28176.67
May, 2049	271.41	578.27	27886.84
Jul, 2049	133.62	291.22	27595.62
Jul, 2049	265.85	583.83	27303.01
Aug, 2049	130.83	294.01	27009.00
Oct, 2049	129.42	295.42	26713.58
Oct, 2049	257.42	592.26	26416.74
Dec, 2049	126.58	298.26	26118.48
Dec, 2049	251.73	597.95	25818.79
Jan, 2050	123.72	301.12	25517.67
Mar, 2050	122.27	302.57	25215.10
Mar, 2050	243.09	606.59	24911.08
May, 2050	119.37	305.47	24605.61
May, 2050	237.27	612.41	24298.67
Jul, 2050	116.43	308.41	23990.26
Jul, 2050	231.38	618.30	23680.37
Aug, 2050	113.47	311.37	23369.00
Oct, 2050	111.98	312.86	23056.14
Oct, 2050	222.46	627.22	22741.77
Dec, 2050	108.97	315.87	22425.91
Dec, 2050	216.43	633.25	22108.52
Jan, 2051	105.94	318.90	21789.62
Mar, 2051	104.41	320.43	21469.19
Mar, 2051	207.28	642.40	21147.22
May, 2051	101.33	323.51	20823.71
May, 2051	201.11	648.57	20498.65
Jul, 2051	98.22	326.62	20172.03
Jul, 2051	194.88	654.80	19843.85
Aug, 2051	95.09	329.75	19514.10
Oct, 2051	93.51	331.33	19182.76
Oct, 2051	185.43	664.25	18849.84
Dec, 2051	90.32	334.52	18515.32
Dec, 2051	179.04	670.64	18179.20
Jan, 2052	87.11	337.73	17841.47
Mar, 2052	85.49	339.35	17502.12
Mar, 2052	169.35	680.33	17161.14
May, 2052	82.23	342.61	16818.54
May, 2052	162.82	686.86	16474.28
Jul, 2052	78.94	345.90	16128.38
Jul, 2052	156.22	693.46	15780.83
Aug, 2052	75.62	349.22	15431.60
Oct, 2052	73.94	350.90	15080.70
Oct, 2052	146.20	703.48	14728.13
Dec, 2052	70.57	354.27	14373.86
Dec, 2052	139.44	710.24	14017.89
Jan, 2053	67.17	357.67	13660.22
Mar, 2053	65.46	359.38	13300.84
Mar, 2053	129.19	720.49	12939.73
May, 2053	62.00	362.84	12576.89
May, 2053	122.26	727.42	12212.32
Jul, 2053	58.52	366.32	11846.00
Jul, 2053	115.28	734.40	11477.92
Aug, 2053	55.00	369.84	11108.08
Oct, 2053	53.23	371.61	10736.46
Oct, 2053	104.68	745.00	10363.07
Dec, 2053	49.66	375.18	9987.88
Dec, 2053	97.52	752.16	9610.90
Jan, 2054	46.05	378.79	9232.12
Mar, 2054	44.24	380.60	8851.51
Mar, 2054	86.65	763.03	8469.09
May, 2054	40.58	384.26	8084.83
May, 2054	79.32	770.36	7698.73
Jul, 2054	36.89	387.95	7310.78
Jul, 2054	71.92	777.76	6920.97
Aug, 2054	33.16	391.68	6529.29
Oct, 2054	31.29	393.55	6135.74
Oct, 2054	60.69	788.99	5740.30
Dec, 2054	27.51	397.33	5342.96
Dec, 2054	53.11	796.57	4943.72
Jan, 2055	23.69	401.15	4542.57
Mar, 2055	21.77	403.07	4139.50
Mar, 2055	41.61	808.07	3734.49
May, 2055	17.89	406.95	3327.55
May, 2055	33.83	815.85	2918.65
Jul, 2055	13.99	410.85	2507.80
Jul, 2055	26.01	823.67	2094.97
Aug, 2055	10.04	414.80	1680.17
Oct, 2055	8.05	416.79	1263.38
Oct, 2055	14.10	835.58	844.60
Dec, 2055	4.05	420.79	423.80
Dec, 2055	6.08	843.60	1.00