Mortgage Parameters

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

Mortgage Summary

Property Total:	$63,200
Down Payment	$18,960
Mortgage Amount:	$44,240
Mortgage Payment:	$258.17 / month
Estimated Tax:	+ $35.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $293.28 / month
Total Interest Paid:	$48,700.80 over 30 years
Total Tax Paid:	$12,640.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	211.98	46.19	44193.81
Mar, 2026	211.76	46.41	44147.41
Mar, 2026	423.30	93.04	44100.78
May, 2026	211.32	46.85	44053.92
May, 2026	422.41	93.93	44006.84
Jul, 2026	210.87	47.30	43959.54
Jul, 2026	421.51	94.83	43912.01
Aug, 2026	210.41	47.76	43864.25
Oct, 2026	210.18	47.99	43816.26
Oct, 2026	420.13	96.21	43768.05
Dec, 2026	209.72	48.45	43719.60
Dec, 2026	419.21	97.13	43670.92
Jan, 2027	209.26	48.91	43622.00
Mar, 2027	209.02	49.15	43572.86
Mar, 2027	417.81	98.53	43523.47
May, 2027	208.55	49.62	43473.85
May, 2027	416.86	99.48	43424.00
Jul, 2027	208.07	50.10	43373.90
Jul, 2027	415.90	100.44	43323.56
Aug, 2027	207.59	50.58	43272.98
Oct, 2027	207.35	50.82	43222.16
Oct, 2027	414.46	101.88	43171.10
Dec, 2027	206.86	51.31	43119.79
Dec, 2027	413.48	102.86	43068.24
Jan, 2028	206.37	51.80	43016.44
Mar, 2028	206.12	52.05	42964.39
Mar, 2028	411.99	104.35	42912.09
May, 2028	205.62	52.55	42859.54
May, 2028	410.99	105.35	42806.74
Jul, 2028	205.12	53.05	42753.68
Jul, 2028	409.98	106.36	42700.37
Aug, 2028	204.61	53.56	42646.81
Oct, 2028	204.35	53.82	42592.99
Oct, 2028	408.44	107.90	42538.91
Dec, 2028	203.83	54.34	42484.57
Dec, 2028	407.40	108.94	42429.97
Jan, 2029	203.31	54.86	42375.11
Mar, 2029	203.05	55.12	42319.99
Mar, 2029	405.83	110.51	42264.60
May, 2029	202.52	55.65	42208.95
May, 2029	404.77	111.57	42153.03
Jul, 2029	201.98	56.19	42096.85
Jul, 2029	403.69	112.65	42040.39
Aug, 2029	201.44	56.73	41983.66
Oct, 2029	201.17	57.00	41926.67
Oct, 2029	402.07	114.27	41869.40
Dec, 2029	200.62	57.55	41811.85
Dec, 2029	400.97	115.37	41754.03
Jan, 2030	200.07	58.10	41695.93
Mar, 2030	199.79	58.38	41637.55
Mar, 2030	399.30	117.04	41578.90
May, 2030	199.23	58.94	41519.96
May, 2030	398.18	118.16	41460.74
Jul, 2030	198.67	59.50	41401.23
Jul, 2030	397.05	119.29	41341.44
Aug, 2030	198.09	60.08	41281.37
Oct, 2030	197.81	60.36	41221.01
Oct, 2030	395.33	121.01	41160.35
Dec, 2030	197.23	60.94	41099.41
Dec, 2030	394.16	122.18	41038.17
Jan, 2031	196.64	61.53	40976.65
Mar, 2031	196.35	61.82	40914.82
Mar, 2031	392.40	123.94	40852.70
May, 2031	195.75	62.42	40790.28
May, 2031	391.20	125.14	40727.57
Jul, 2031	195.15	63.02	40664.55
Jul, 2031	390.00	126.34	40601.23
Aug, 2031	194.55	63.62	40537.61
Oct, 2031	194.24	63.93	40473.68
Oct, 2031	388.18	128.16	40409.45
Dec, 2031	193.63	64.54	40344.91
Dec, 2031	386.95	129.39	40280.06
Jan, 2032	193.01	65.16	40214.89
Mar, 2032	192.70	65.47	40149.42
Mar, 2032	385.08	131.26	40083.63
May, 2032	192.07	66.10	40017.53
May, 2032	383.82	132.52	39951.11
Jul, 2032	191.43	66.74	39884.37
Jul, 2032	382.54	133.80	39817.32
Aug, 2032	190.79	67.38	39749.94
Oct, 2032	190.47	67.70	39682.24
Oct, 2032	380.61	135.73	39614.21
Dec, 2032	189.82	68.35	39545.86
Dec, 2032	379.31	137.03	39477.18
Jan, 2033	189.16	69.01	39408.17
Mar, 2033	188.83	69.34	39338.83
Mar, 2033	377.33	139.01	39269.16
May, 2033	188.16	70.01	39199.16
May, 2033	375.99	140.35	39128.81
Jul, 2033	187.49	70.68	39058.14
Jul, 2033	374.64	141.70	38987.12
Aug, 2033	186.81	71.36	38915.76
Oct, 2033	186.47	71.70	38844.06
Oct, 2033	372.60	143.74	38772.02
Dec, 2033	185.78	72.39	38699.64
Dec, 2033	371.22	145.12	38626.90
Jan, 2034	185.09	73.08	38553.82
Mar, 2034	184.74	73.43	38480.39
Mar, 2034	369.13	147.21	38406.60
May, 2034	184.03	74.14	38332.46
May, 2034	367.71	148.63	38257.97
Jul, 2034	183.32	74.85	38183.12
Jul, 2034	366.28	150.06	38107.91
Aug, 2034	182.60	75.57	38032.34
Oct, 2034	182.24	75.93	37956.41
Oct, 2034	364.11	152.23	37880.11
Dec, 2034	181.51	76.66	37803.45
Dec, 2034	362.65	153.69	37726.42
Jan, 2035	180.77	77.40	37649.02
Mar, 2035	180.40	77.77	37571.26
Mar, 2035	360.43	155.91	37493.12
May, 2035	179.65	78.52	37414.60
May, 2035	358.93	157.41	37335.71
Jul, 2035	178.90	79.27	37256.44
Jul, 2035	357.42	158.92	37176.79
Aug, 2035	178.14	80.03	37096.76
Oct, 2035	177.76	80.41	37016.34
Oct, 2035	355.13	161.21	36935.54
Dec, 2035	176.98	81.19	36854.36
Dec, 2035	353.57	162.77	36772.78
Jan, 2036	176.20	81.97	36690.81
Mar, 2036	175.81	82.36	36608.45
Mar, 2036	351.23	165.11	36525.70
May, 2036	175.02	83.15	36442.55
May, 2036	349.64	166.70	36359.00
Jul, 2036	174.22	83.95	36275.05
Jul, 2036	348.04	168.30	36190.70
Aug, 2036	173.41	84.76	36105.94
Oct, 2036	173.01	85.16	36020.78
Oct, 2036	345.61	170.73	35935.21
Dec, 2036	172.19	85.98	35849.23
Dec, 2036	343.97	172.37	35762.83
Jan, 2037	171.36	86.81	35676.03
Mar, 2037	170.95	87.22	35588.80
Mar, 2037	341.48	174.86	35501.16
May, 2037	170.11	88.06	35413.10
May, 2037	339.80	176.54	35324.62
Jul, 2037	169.26	88.91	35235.72
Jul, 2037	338.10	178.24	35146.38
Aug, 2037	168.41	89.76	35056.62
Oct, 2037	167.98	90.19	34966.43
Oct, 2037	335.53	180.81	34875.81
Dec, 2037	167.11	91.06	34784.75
Dec, 2037	333.79	182.55	34693.26
Jan, 2038	166.24	91.93	34601.33
Mar, 2038	165.80	92.37	34508.96
Mar, 2038	331.16	185.18	34416.14
May, 2038	164.91	93.26	34322.88
May, 2038	329.37	186.97	34229.18
Jul, 2038	164.01	94.16	34135.02
Jul, 2038	327.57	188.77	34040.42
Aug, 2038	163.11	95.06	33945.36
Oct, 2038	162.65	95.52	33849.84
Oct, 2038	324.85	191.49	33753.87
Dec, 2038	161.74	96.43	33657.44
Dec, 2038	323.02	193.32	33560.54
Jan, 2039	160.81	97.36	33463.18
Mar, 2039	160.34	97.83	33365.36
Mar, 2039	320.22	196.12	33267.06
May, 2039	159.40	98.77	33168.30
May, 2039	318.33	198.01	33069.06
Jul, 2039	158.46	99.71	32969.34
Jul, 2039	316.44	199.90	32869.15
Aug, 2039	157.50	100.67	32768.48
Oct, 2039	157.02	101.15	32667.33
Oct, 2039	313.55	202.79	32565.69
Dec, 2039	156.04	102.13	32463.56
Dec, 2039	311.59	204.75	32360.94
Jan, 2040	155.06	103.11	32257.84
Mar, 2040	154.57	103.60	32154.24
Mar, 2040	308.64	207.70	32050.14
May, 2040	153.57	104.60	31945.54
May, 2040	306.64	209.70	31840.44
Jul, 2040	152.57	105.60	31734.84
Jul, 2040	304.63	211.71	31628.74
Aug, 2040	151.55	106.62	31522.12
Oct, 2040	151.04	107.13	31414.99
Oct, 2040	301.57	214.77	31307.35
Dec, 2040	150.01	108.16	31199.20
Dec, 2040	299.51	216.83	31090.52
Jan, 2041	148.98	109.19	30981.33
Mar, 2041	148.45	109.72	30871.61
Mar, 2041	296.38	219.96	30761.37
May, 2041	147.40	110.77	30650.60
May, 2041	294.27	222.07	30539.29
Jul, 2041	146.33	111.84	30427.46
Jul, 2041	292.13	224.21	30315.09
Aug, 2041	145.26	112.91	30202.18
Oct, 2041	144.72	113.45	30088.73
Oct, 2041	288.90	227.44	29974.73
Dec, 2041	143.63	114.54	29860.19
Dec, 2041	286.71	229.63	29745.10
Jan, 2042	142.53	115.64	29629.46
Mar, 2042	141.97	116.20	29513.26
Mar, 2042	283.39	232.95	29396.51
May, 2042	140.86	117.31	29279.20
May, 2042	281.16	235.18	29161.32
Jul, 2042	139.73	118.44	29042.89
Jul, 2042	278.89	237.45	28923.88
Aug, 2042	138.59	119.58	28804.30
Oct, 2042	138.02	120.15	28684.15
Oct, 2042	275.46	240.88	28563.43
Dec, 2042	136.87	121.30	28442.13
Dec, 2042	273.16	243.18	28320.24
Jan, 2043	135.70	122.47	28197.77
Mar, 2043	135.11	123.06	28074.72
Mar, 2043	269.63	246.71	27951.07
May, 2043	133.93	124.24	27826.83
May, 2043	267.27	249.07	27702.00
Jul, 2043	132.74	125.43	27576.57
Jul, 2043	264.88	251.46	27450.54
Aug, 2043	131.53	126.64	27323.90
Oct, 2043	130.93	127.24	27196.66
Oct, 2043	261.25	255.09	27068.80
Dec, 2043	129.70	128.47	26940.34
Dec, 2043	258.79	257.55	26811.26
Jan, 2044	128.47	129.70	26681.56
Mar, 2044	127.85	130.32	26551.24
Mar, 2044	255.07	261.27	26420.29
May, 2044	126.60	131.57	26288.72
May, 2044	252.57	263.77	26156.52
Jul, 2044	125.33	132.84	26023.68
Jul, 2044	250.03	266.31	25890.21
Aug, 2044	124.06	134.11	25756.09
Oct, 2044	123.41	134.76	25621.34
Oct, 2044	246.18	270.16	25485.94
Dec, 2044	122.12	136.05	25349.89
Dec, 2044	243.59	272.75	25213.19
Jan, 2045	120.81	137.36	25075.83
Mar, 2045	120.16	138.01	24937.81
Mar, 2045	239.65	276.69	24799.14
May, 2045	118.83	139.34	24659.80
May, 2045	236.99	279.35	24519.79
Jul, 2045	117.49	140.68	24379.11
Jul, 2045	234.31	282.03	24237.76
Aug, 2045	116.14	142.03	24095.73
Oct, 2045	115.46	142.71	23953.01
Oct, 2045	230.23	286.11	23809.62
Dec, 2045	114.09	144.08	23665.54
Dec, 2045	227.49	288.85	23520.76
Jan, 2046	112.70	145.47	23375.30
Mar, 2046	112.01	146.16	23229.13
Mar, 2046	223.32	293.02	23082.27
May, 2046	110.60	147.57	22934.70
May, 2046	220.50	295.84	22786.43
Jul, 2046	109.18	148.99	22637.44
Jul, 2046	217.65	298.69	22487.74
Aug, 2046	107.75	150.42	22337.33
Oct, 2046	107.03	151.14	22186.19
Oct, 2046	213.34	303.00	22034.33
Dec, 2046	105.58	152.59	21881.74
Dec, 2046	210.43	305.91	21728.42
Jan, 2047	104.12	154.05	21574.37
Mar, 2047	103.38	154.79	21419.57
Mar, 2047	206.02	310.32	21264.04
May, 2047	101.89	156.28	21107.76
May, 2047	203.03	313.31	20950.73
Jul, 2047	100.39	157.78	20792.95
Jul, 2047	200.02	316.32	20634.41
Aug, 2047	98.87	159.30	20475.12
Oct, 2047	98.11	160.06	20315.06
Oct, 2047	195.45	320.89	20154.23
Dec, 2047	96.57	161.60	19992.63
Dec, 2047	192.37	323.97	19830.26
Jan, 2048	95.02	163.15	19667.11
Mar, 2048	94.24	163.93	19503.18
Mar, 2048	187.69	328.65	19338.46
May, 2048	92.66	165.51	19172.95
May, 2048	184.53	331.81	19006.65
Jul, 2048	91.07	167.10	18839.56
Jul, 2048	181.34	335.00	18671.66
Aug, 2048	89.47	168.70	18502.96
Oct, 2048	88.66	169.51	18333.45
Oct, 2048	176.51	339.83	18163.13
Dec, 2048	87.03	171.14	17991.99
Dec, 2048	173.24	343.10	17820.03
Jan, 2049	85.39	172.78	17647.25
Mar, 2049	84.56	173.61	17473.64
Mar, 2049	168.29	348.05	17299.20
May, 2049	82.89	175.28	17123.92
May, 2049	164.94	351.40	16947.80
Jul, 2049	81.21	176.96	16770.84
Jul, 2049	161.57	354.77	16593.03
Aug, 2049	79.51	178.66	16414.37
Oct, 2049	78.65	179.52	16234.85
Oct, 2049	156.44	359.90	16054.47
Dec, 2049	76.93	181.24	15873.23
Dec, 2049	152.99	363.35	15691.12
Jan, 2050	75.19	182.98	15508.13
Mar, 2050	74.31	183.86	15324.27
Mar, 2050	147.74	368.60	15139.53
May, 2050	72.54	185.63	14953.91
May, 2050	144.19	372.15	14767.39
Jul, 2050	70.76	187.41	14579.98
Jul, 2050	140.62	375.72	14391.67
Aug, 2050	68.96	189.21	14202.46
Oct, 2050	68.05	190.12	14012.35
Oct, 2050	135.19	381.15	13821.32
Dec, 2050	66.23	191.94	13629.38
Dec, 2050	131.54	384.80	13436.51
Jan, 2051	64.38	193.79	13242.73
Mar, 2051	63.45	194.72	13048.01
Mar, 2051	125.97	390.37	12852.36
May, 2051	61.58	196.59	12655.78
May, 2051	122.22	394.12	12458.25
Jul, 2051	59.70	198.47	12259.78
Jul, 2051	118.44	397.90	12060.35
Aug, 2051	57.79	200.38	11859.97
Oct, 2051	56.83	201.34	11658.63
Oct, 2051	112.69	403.65	11456.32
Dec, 2051	54.89	203.28	11253.05
Dec, 2051	108.81	407.53	11048.80
Jan, 2052	52.94	205.23	10843.57
Mar, 2052	51.96	206.21	10637.36
Mar, 2052	102.93	413.41	10430.16
May, 2052	49.98	208.19	10221.97
May, 2052	98.96	417.38	10012.78
Jul, 2052	47.98	210.19	9802.59
Jul, 2052	94.95	421.39	9591.39
Aug, 2052	45.96	212.21	9379.18
Oct, 2052	44.94	213.23	9165.95
Oct, 2052	88.86	427.48	8951.70
Dec, 2052	42.89	215.28	8736.42
Dec, 2052	84.75	431.59	8520.11
Jan, 2053	40.83	217.34	8302.77
Mar, 2053	39.78	218.39	8084.38
Mar, 2053	78.52	437.82	7864.95
May, 2053	37.69	220.48	7644.47
May, 2053	74.32	442.02	7422.93
Jul, 2053	35.57	222.60	7200.32
Jul, 2053	70.07	446.27	6976.66
Aug, 2053	33.43	224.74	6751.92
Oct, 2053	32.35	225.82	6526.10
Oct, 2053	63.62	452.72	6299.20
Dec, 2053	30.18	227.99	6071.21
Dec, 2053	59.27	457.07	5842.13
Jan, 2054	27.99	230.18	5611.96
Mar, 2054	26.89	231.28	5380.68
Mar, 2054	52.67	463.67	5148.29
May, 2054	24.67	233.50	4914.79
May, 2054	48.22	468.12	4680.17
Jul, 2054	22.43	235.74	4444.43
Jul, 2054	43.73	472.61	4207.55
Aug, 2054	20.16	238.01	3969.54
Oct, 2054	19.02	239.15	3730.39
Oct, 2054	36.89	479.45	3490.10
Dec, 2054	16.72	241.45	3248.65
Dec, 2054	32.29	484.05	3006.05
Jan, 2055	14.40	243.77	2762.28
Mar, 2055	13.24	244.93	2517.35
Mar, 2055	25.30	491.04	2271.24
May, 2055	10.88	247.29	2023.95
May, 2055	20.58	495.76	1775.48
Jul, 2055	8.51	249.66	1525.82
Jul, 2055	15.82	500.52	1274.96
Aug, 2055	6.11	252.06	1022.90
Oct, 2055	4.90	253.27	769.63
Oct, 2055	8.59	507.75	515.15
Dec, 2055	2.47	255.70	259.45
Dec, 2055	3.71	512.63	2.52