Mortgage Parameters

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

Mortgage Summary

Property Total:	$28,000
Down Payment	$8,400
Mortgage Amount:	$19,600
Mortgage Payment:	$114.38 / month
Estimated Tax:	+ $15.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $129.94 / month
Total Interest Paid:	$21,578.40 over 30 years
Total Tax Paid:	$5,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	93.92	20.46	19579.54
Mar, 2026	93.82	20.56	19558.98
Mar, 2026	187.54	41.22	19538.32
May, 2026	93.62	20.76	19517.56
May, 2026	187.14	41.62	19496.70
Jul, 2026	93.42	20.96	19475.74
Jul, 2026	186.74	42.02	19454.68
Aug, 2026	93.22	21.16	19433.52
Oct, 2026	93.12	21.26	19412.26
Oct, 2026	186.14	42.62	19390.90
Dec, 2026	92.91	21.47	19369.43
Dec, 2026	185.72	43.04	19347.86
Jan, 2027	92.71	21.67	19326.19
Mar, 2027	92.60	21.78	19304.42
Mar, 2027	185.10	43.66	19282.54
May, 2027	92.40	21.98	19260.55
May, 2027	184.69	44.07	19238.46
Jul, 2027	92.18	22.20	19216.27
Jul, 2027	184.26	44.50	19193.97
Aug, 2027	91.97	22.41	19171.56
Oct, 2027	91.86	22.52	19149.04
Oct, 2027	183.62	45.14	19126.42
Dec, 2027	91.65	22.73	19103.68
Dec, 2027	183.19	45.57	19080.84
Jan, 2028	91.43	22.95	19057.89
Mar, 2028	91.32	23.06	19034.83
Mar, 2028	182.53	46.23	19011.66
May, 2028	91.10	23.28	18988.38
May, 2028	182.09	46.67	18964.98
Jul, 2028	90.87	23.51	18941.48
Jul, 2028	181.63	47.13	18917.86
Aug, 2028	90.65	23.73	18894.13
Oct, 2028	90.53	23.85	18870.28
Oct, 2028	180.95	47.81	18846.32
Dec, 2028	90.31	24.07	18822.24
Dec, 2028	180.50	48.26	18798.05
Jan, 2029	90.07	24.31	18773.75
Mar, 2029	89.96	24.42	18749.33
Mar, 2029	179.80	48.96	18724.79
May, 2029	89.72	24.66	18700.13
May, 2029	179.32	49.44	18675.35
Jul, 2029	89.49	24.89	18650.46
Jul, 2029	178.86	49.90	18625.45
Aug, 2029	89.25	25.13	18600.31
Oct, 2029	89.13	25.25	18575.06
Oct, 2029	178.14	50.62	18549.69
Dec, 2029	88.88	25.50	18524.19
Dec, 2029	177.64	51.12	18498.57
Jan, 2030	88.64	25.74	18472.83
Mar, 2030	88.52	25.86	18446.97
Mar, 2030	176.91	51.85	18420.98
May, 2030	88.27	26.11	18394.87
May, 2030	176.41	52.35	18368.63
Jul, 2030	88.02	26.36	18342.26
Jul, 2030	175.91	52.85	18315.77
Aug, 2030	87.76	26.62	18289.16
Oct, 2030	87.64	26.74	18262.41
Oct, 2030	175.15	53.61	18235.54
Dec, 2030	87.38	27.00	18208.54
Dec, 2030	174.63	54.13	18181.41
Jan, 2031	87.12	27.26	18154.15
Mar, 2031	86.99	27.39	18126.76
Mar, 2031	173.85	54.91	18099.23
May, 2031	86.73	27.65	18071.58
May, 2031	173.32	55.44	18043.79
Jul, 2031	86.46	27.92	18015.87
Jul, 2031	172.79	55.97	17987.82
Aug, 2031	86.19	28.19	17959.63
Oct, 2031	86.06	28.32	17931.31
Oct, 2031	171.98	56.78	17902.85
Dec, 2031	85.78	28.60	17874.25
Dec, 2031	171.43	57.33	17845.52
Jan, 2032	85.51	28.87	17816.65
Mar, 2032	85.37	29.01	17787.64
Mar, 2032	170.60	58.16	17758.49
May, 2032	85.09	29.29	17729.21
May, 2032	170.04	58.72	17699.78
Jul, 2032	84.81	29.57	17670.21
Jul, 2032	169.48	59.28	17640.50
Aug, 2032	84.53	29.85	17610.65
Oct, 2032	84.38	30.00	17580.65
Oct, 2032	168.62	60.14	17550.51
Dec, 2032	84.10	30.28	17520.23
Dec, 2032	168.05	60.71	17489.80
Jan, 2033	83.81	30.57	17459.22
Mar, 2033	83.66	30.72	17428.50
Mar, 2033	167.17	61.59	17397.63
May, 2033	83.36	31.02	17366.62
May, 2033	166.58	62.18	17335.45
Jul, 2033	83.07	31.31	17304.14
Jul, 2033	165.99	62.77	17272.67
Aug, 2033	82.76	31.62	17241.06
Oct, 2033	82.61	31.77	17209.29
Oct, 2033	165.07	63.69	17177.37
Dec, 2033	82.31	32.07	17145.30
Dec, 2033	164.46	64.30	17113.08
Jan, 2034	82.00	32.38	17080.70
Mar, 2034	81.85	32.53	17048.16
Mar, 2034	163.54	65.22	17015.47
May, 2034	81.53	32.85	16982.62
May, 2034	162.91	65.85	16949.62
Jul, 2034	81.22	33.16	16916.46
Jul, 2034	162.28	66.48	16883.13
Aug, 2034	80.90	33.48	16849.65
Oct, 2034	80.74	33.64	16816.01
Oct, 2034	161.32	67.44	16782.21
Dec, 2034	80.41	33.97	16748.24
Dec, 2034	160.66	68.10	16714.11
Jan, 2035	80.09	34.29	16679.82
Mar, 2035	79.92	34.46	16645.37
Mar, 2035	159.68	69.08	16610.74
May, 2035	79.59	34.79	16575.96
May, 2035	159.02	69.74	16541.00
Jul, 2035	79.26	35.12	16505.88
Jul, 2035	158.35	70.41	16470.59
Aug, 2035	78.92	35.46	16435.14
Oct, 2035	78.75	35.63	16399.51
Oct, 2035	157.33	71.43	16363.71
Dec, 2035	78.41	35.97	16327.74
Dec, 2035	156.65	72.11	16291.59
Jan, 2036	78.06	36.32	16255.28
Mar, 2036	77.89	36.49	16218.79
Mar, 2036	155.61	73.15	16182.12
May, 2036	77.54	36.84	16145.28
May, 2036	154.90	73.86	16108.27
Jul, 2036	77.19	37.19	16071.07
Jul, 2036	154.20	74.56	16033.70
Aug, 2036	76.83	37.55	15996.15
Oct, 2036	76.65	37.73	15958.41
Oct, 2036	153.12	75.64	15920.50
Dec, 2036	76.29	38.09	15882.41
Dec, 2036	152.39	76.37	15844.13
Jan, 2037	75.92	38.46	15805.67
Mar, 2037	75.74	38.64	15767.03
Mar, 2037	151.29	77.47	15728.20
May, 2037	75.36	39.02	15689.18
May, 2037	150.54	78.22	15649.98
Jul, 2037	74.99	39.39	15610.59
Jul, 2037	149.79	78.97	15571.01
Aug, 2037	74.61	39.77	15531.24
Oct, 2037	74.42	39.96	15491.28
Oct, 2037	148.65	80.11	15451.13
Dec, 2037	74.04	40.34	15410.79
Dec, 2037	147.88	80.88	15370.25
Jan, 2038	73.65	40.73	15329.52
Mar, 2038	73.45	40.93	15288.59
Mar, 2038	146.71	82.05	15247.47
May, 2038	73.06	41.32	15206.15
May, 2038	145.92	82.84	15164.63
Jul, 2038	72.66	41.72	15122.92
Jul, 2038	145.12	83.64	15081.00
Aug, 2038	72.26	42.12	15038.88
Oct, 2038	72.06	42.32	14996.57
Oct, 2038	143.92	84.84	14954.04
Dec, 2038	71.65	42.73	14911.32
Dec, 2038	143.10	85.66	14868.39
Jan, 2039	71.24	43.14	14825.25
Mar, 2039	71.04	43.34	14781.91
Mar, 2039	141.87	86.89	14738.36
May, 2039	70.62	43.76	14694.60
May, 2039	141.03	87.73	14650.63
Jul, 2039	70.20	44.18	14606.45
Jul, 2039	140.19	88.57	14562.06
Aug, 2039	69.78	44.60	14517.46
Oct, 2039	69.56	44.82	14472.64
Oct, 2039	138.91	89.85	14427.61
Dec, 2039	69.13	45.25	14382.36
Dec, 2039	138.05	90.71	14336.90
Jan, 2040	68.70	45.68	14291.22
Mar, 2040	68.48	45.90	14245.32
Mar, 2040	136.74	92.02	14199.19
May, 2040	68.04	46.34	14152.85
May, 2040	135.86	92.90	14106.29
Jul, 2040	67.59	46.79	14059.50
Jul, 2040	134.96	93.80	14012.49
Aug, 2040	67.14	47.24	13965.25
Oct, 2040	66.92	47.46	13917.79
Oct, 2040	133.61	95.15	13870.10
Dec, 2040	66.46	47.92	13822.18
Dec, 2040	132.69	96.07	13774.03
Jan, 2041	66.00	48.38	13725.65
Mar, 2041	65.77	48.61	13677.04
Mar, 2041	131.31	97.45	13628.20
May, 2041	65.30	49.08	13579.12
May, 2041	130.37	98.39	13529.80
Jul, 2041	64.83	49.55	13480.25
Jul, 2041	129.42	99.34	13430.47
Aug, 2041	64.35	50.03	13380.44
Oct, 2041	64.11	50.27	13330.18
Oct, 2041	127.98	100.78	13279.67
Dec, 2041	63.63	50.75	13228.92
Dec, 2041	127.02	101.74	13177.93
Jan, 2042	63.14	51.24	13126.69
Mar, 2042	62.90	51.48	13075.21
Mar, 2042	125.55	103.21	13023.49
May, 2042	62.40	51.98	12971.51
May, 2042	124.56	104.20	12919.29
Jul, 2042	61.90	52.48	12866.81
Jul, 2042	123.55	105.21	12814.08
Aug, 2042	61.40	52.98	12761.10
Oct, 2042	61.15	53.23	12707.87
Oct, 2042	122.04	106.72	12654.38
Dec, 2042	60.64	53.74	12600.64
Dec, 2042	121.02	107.74	12546.64
Jan, 2043	60.12	54.26	12492.38
Mar, 2043	59.86	54.52	12437.86
Mar, 2043	119.46	109.30	12383.07
May, 2043	59.34	55.04	12328.03
May, 2043	118.41	110.35	12272.72
Jul, 2043	58.81	55.57	12217.15
Jul, 2043	117.35	111.41	12161.31
Aug, 2043	58.27	56.11	12105.20
Oct, 2043	58.00	56.38	12048.83
Oct, 2043	115.73	113.03	11992.18
Dec, 2043	57.46	56.92	11935.26
Dec, 2043	114.65	114.11	11878.07
Jan, 2044	56.92	57.46	11820.61
Mar, 2044	56.64	57.74	11762.87
Mar, 2044	113.00	115.76	11704.85
May, 2044	56.09	58.29	11646.56
May, 2044	111.90	116.86	11587.98
Jul, 2044	55.53	58.85	11529.13
Jul, 2044	110.77	117.99	11469.99
Aug, 2044	54.96	59.42	11410.57
Oct, 2044	54.68	59.70	11350.87
Oct, 2044	109.07	119.69	11290.88
Dec, 2044	54.10	60.28	11230.60
Dec, 2044	107.91	120.85	11170.03
Jan, 2045	53.52	60.86	11109.18
Mar, 2045	53.23	61.15	11048.03
Mar, 2045	106.17	122.59	10986.59
May, 2045	52.64	61.74	10924.85
May, 2045	104.99	123.77	10862.82
Jul, 2045	52.05	62.33	10800.49
Jul, 2045	103.80	124.96	10737.86
Aug, 2045	51.45	62.93	10674.93
Oct, 2045	51.15	63.23	10611.71
Oct, 2045	102.00	126.76	10548.17
Dec, 2045	50.54	63.84	10484.34
Dec, 2045	100.78	127.98	10420.19
Jan, 2046	49.93	64.45	10355.74
Mar, 2046	49.62	64.76	10290.99
Mar, 2046	98.93	129.83	10225.92
May, 2046	49.00	65.38	10160.54
May, 2046	97.69	131.07	10094.84
Jul, 2046	48.37	66.01	10028.83
Jul, 2046	96.42	132.34	9962.51
Aug, 2046	47.74	66.64	9895.86
Oct, 2046	47.42	66.96	9828.90
Oct, 2046	94.52	134.24	9761.62
Dec, 2046	46.77	67.61	9694.01
Dec, 2046	93.22	135.54	9626.08
Jan, 2047	46.12	68.26	9557.83
Mar, 2047	45.80	68.58	9489.25
Mar, 2047	91.27	137.49	9420.34
May, 2047	45.14	69.24	9351.10
May, 2047	89.95	138.81	9281.52
Jul, 2047	44.47	69.91	9211.62
Jul, 2047	88.61	140.15	9141.38
Aug, 2047	43.80	70.58	9070.80
Oct, 2047	43.46	70.92	8999.88
Oct, 2047	86.58	142.18	8928.63
Dec, 2047	42.78	71.60	8857.03
Dec, 2047	85.22	143.54	8785.09
Jan, 2048	42.10	72.28	8712.80
Mar, 2048	41.75	72.63	8640.17
Mar, 2048	83.15	145.61	8567.19
May, 2048	41.05	73.33	8493.87
May, 2048	81.75	147.01	8420.19
Jul, 2048	40.35	74.03	8346.15
Jul, 2048	80.34	148.42	8271.76
Aug, 2048	39.64	74.74	8197.02
Oct, 2048	39.28	75.10	8121.92
Oct, 2048	78.20	150.56	8046.45
Dec, 2048	38.56	75.82	7970.63
Dec, 2048	76.75	152.01	7894.44
Jan, 2049	37.83	76.55	7817.89
Mar, 2049	37.46	76.92	7740.97
Mar, 2049	74.55	154.21	7663.68
May, 2049	36.72	77.66	7586.03
May, 2049	73.07	155.69	7507.99
Jul, 2049	35.98	78.40	7429.59
Jul, 2049	71.58	157.18	7350.81
Aug, 2049	35.22	79.16	7271.65
Oct, 2049	34.84	79.54	7192.12
Oct, 2049	69.30	159.46	7112.20
Dec, 2049	34.08	80.30	7031.90
Dec, 2049	67.77	160.99	6951.21
Jan, 2050	33.31	81.07	6870.14
Mar, 2050	32.92	81.46	6788.68
Mar, 2050	65.45	163.31	6706.83
May, 2050	32.14	82.24	6624.59
May, 2050	63.88	164.88	6541.95
Jul, 2050	31.35	83.03	6458.92
Jul, 2050	62.30	166.46	6375.48
Aug, 2050	30.55	83.83	6291.65
Oct, 2050	30.15	84.23	6207.42
Oct, 2050	59.89	168.87	6122.79
Dec, 2050	29.34	85.04	6037.74
Dec, 2050	58.27	170.49	5952.29
Jan, 2051	28.52	85.86	5866.44
Mar, 2051	28.11	86.27	5780.17
Mar, 2051	55.81	172.95	5693.48
May, 2051	27.28	87.10	5606.38
May, 2051	54.14	174.62	5518.87
Jul, 2051	26.44	87.94	5430.93
Jul, 2051	52.46	176.30	5342.58
Aug, 2051	25.60	88.78	5253.80
Oct, 2051	25.17	89.21	5164.59
Oct, 2051	49.92	178.84	5074.96
Dec, 2051	24.32	90.06	4984.89
Dec, 2051	48.21	180.55	4894.40
Jan, 2052	23.45	90.93	4803.47
Mar, 2052	23.02	91.36	4712.11
Mar, 2052	45.60	183.16	4620.31
May, 2052	22.14	92.24	4528.07
May, 2052	43.84	184.92	4435.38
Jul, 2052	21.25	93.13	4342.26
Jul, 2052	42.06	186.70	4248.68
Aug, 2052	20.36	94.02	4154.66
Oct, 2052	19.91	94.47	4060.19
Oct, 2052	39.37	189.39	3965.26
Dec, 2052	19.00	95.38	3869.89
Dec, 2052	37.54	191.22	3774.05
Jan, 2053	18.08	96.30	3677.75
Mar, 2053	17.62	96.76	3580.99
Mar, 2053	34.78	193.98	3483.77
May, 2053	16.69	97.69	3386.09
May, 2053	32.91	195.85	3287.93
Jul, 2053	15.75	98.63	3189.31
Jul, 2053	31.03	197.73	3090.21
Aug, 2053	14.81	99.57	2990.64
Oct, 2053	14.33	100.05	2890.59
Oct, 2053	28.18	200.58	2790.06
Dec, 2053	13.37	101.01	2689.05
Dec, 2053	26.26	202.50	2587.55
Jan, 2054	12.40	101.98	2485.57
Mar, 2054	11.91	102.47	2383.10
Mar, 2054	23.33	205.43	2280.14
May, 2054	10.93	103.45	2176.68
May, 2054	21.36	207.40	2072.73
Jul, 2054	9.93	104.45	1968.29
Jul, 2054	19.36	209.40	1863.34
Aug, 2054	8.93	105.45	1757.89
Oct, 2054	8.42	105.96	1651.93
Oct, 2054	16.34	212.42	1545.46
Dec, 2054	7.41	106.97	1438.49
Dec, 2054	14.30	214.46	1331.00
Jan, 2055	6.38	108.00	1223.00
Mar, 2055	5.86	108.52	1114.48
Mar, 2055	11.20	217.56	1005.44
May, 2055	4.82	109.56	895.88
May, 2055	9.11	219.65	785.79
Jul, 2055	3.77	110.61	675.18
Jul, 2055	7.01	221.75	564.03
Aug, 2055	2.70	111.68	452.35
Oct, 2055	2.17	112.21	340.14
Oct, 2055	3.80	224.96	227.39
Dec, 2055	1.09	113.29	114.10
Dec, 2055	1.64	227.12	0.27