Mortgage Parameters

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

Mortgage Summary

Property Total:	$60,000
Down Payment	$18,000
Mortgage Amount:	$42,000
Mortgage Payment:	$245.10 / month
Estimated Tax:	+ $33.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $278.43 / month
Total Interest Paid:	$46,234.80 over 30 years
Total Tax Paid:	$12,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	201.25	43.85	41956.15
Jun, 2024	201.04	44.06	41912.09
Jul, 2024	200.83	44.27	41867.82
Aug, 2024	200.62	44.48	41823.34
Sep, 2024	200.40	44.70	41778.64
Oct, 2024	200.19	44.91	41733.73
Nov, 2024	199.97	45.13	41688.60
Dec, 2024	199.76	45.34	41643.26
Jan, 2025	199.54	45.56	41597.70
Feb, 2025	199.32	45.78	41551.92
Mar, 2025	199.10	46.00	41505.93
Apr, 2025	198.88	46.22	41459.71
May, 2025	198.66	46.44	41413.27
Jun, 2025	198.44	46.66	41366.61
Jul, 2025	198.21	46.89	41319.72
Aug, 2025	197.99	47.11	41272.61
Sep, 2025	197.76	47.34	41225.28
Oct, 2025	197.54	47.56	41177.72
Nov, 2025	197.31	47.79	41129.93
Dec, 2025	197.08	48.02	41081.91
Jan, 2026	196.85	48.25	41033.66
Feb, 2026	196.62	48.48	40985.18
Mar, 2026	196.39	48.71	40936.46
Apr, 2026	196.15	48.95	40887.52
May, 2026	195.92	49.18	40838.34
Jun, 2026	195.68	49.42	40788.92
Jul, 2026	195.45	49.65	40739.27
Aug, 2026	195.21	49.89	40689.38
Sep, 2026	194.97	50.13	40639.25
Oct, 2026	194.73	50.37	40588.88
Nov, 2026	194.49	50.61	40538.27
Dec, 2026	194.25	50.85	40487.41
Jan, 2027	194.00	51.10	40436.31
Feb, 2027	193.76	51.34	40384.97
Mar, 2027	193.51	51.59	40333.38
Apr, 2027	193.26	51.84	40281.55
May, 2027	193.02	52.08	40229.46
Jun, 2027	192.77	52.33	40177.13
Jul, 2027	192.52	52.58	40124.54
Aug, 2027	192.26	52.84	40071.71
Sep, 2027	192.01	53.09	40018.62
Oct, 2027	191.76	53.34	39965.27
Nov, 2027	191.50	53.60	39911.67
Dec, 2027	191.24	53.86	39857.82
Jan, 2028	190.99	54.11	39803.70
Feb, 2028	190.73	54.37	39749.33
Mar, 2028	190.47	54.63	39694.69
Apr, 2028	190.20	54.90	39639.80
May, 2028	189.94	55.16	39584.64
Jun, 2028	189.68	55.42	39529.21
Jul, 2028	189.41	55.69	39473.53
Aug, 2028	189.14	55.96	39417.57
Sep, 2028	188.88	56.22	39361.35
Oct, 2028	188.61	56.49	39304.85
Nov, 2028	188.34	56.76	39248.09
Dec, 2028	188.06	57.04	39191.05
Jan, 2029	187.79	57.31	39133.74
Feb, 2029	187.52	57.58	39076.16
Mar, 2029	187.24	57.86	39018.30
Apr, 2029	186.96	58.14	38960.16
May, 2029	186.68	58.42	38901.74
Jun, 2029	186.40	58.70	38843.05
Jul, 2029	186.12	58.98	38784.07
Aug, 2029	185.84	59.26	38724.81
Sep, 2029	185.56	59.54	38665.27
Oct, 2029	185.27	59.83	38605.44
Nov, 2029	184.98	60.12	38545.32
Dec, 2029	184.70	60.40	38484.92
Jan, 2030	184.41	60.69	38424.23
Feb, 2030	184.12	60.98	38363.24
Mar, 2030	183.82	61.28	38301.97
Apr, 2030	183.53	61.57	38240.40
May, 2030	183.24	61.86	38178.53
Jun, 2030	182.94	62.16	38116.37
Jul, 2030	182.64	62.46	38053.91
Aug, 2030	182.34	62.76	37991.15
Sep, 2030	182.04	63.06	37928.09
Oct, 2030	181.74	63.36	37864.73
Nov, 2030	181.44	63.66	37801.07
Dec, 2030	181.13	63.97	37737.10
Jan, 2031	180.82	64.28	37672.82
Feb, 2031	180.52	64.58	37608.24
Mar, 2031	180.21	64.89	37543.34
Apr, 2031	179.90	65.20	37478.14
May, 2031	179.58	65.52	37412.62
Jun, 2031	179.27	65.83	37346.79
Jul, 2031	178.95	66.15	37280.64
Aug, 2031	178.64	66.46	37214.18
Sep, 2031	178.32	66.78	37147.40
Oct, 2031	178.00	67.10	37080.30
Nov, 2031	177.68	67.42	37012.87
Dec, 2031	177.35	67.75	36945.13
Jan, 2032	177.03	68.07	36877.05
Feb, 2032	176.70	68.40	36808.66
Mar, 2032	176.37	68.73	36739.93
Apr, 2032	176.05	69.05	36670.88
May, 2032	175.71	69.39	36601.49
Jun, 2032	175.38	69.72	36531.77
Jul, 2032	175.05	70.05	36461.72
Aug, 2032	174.71	70.39	36391.34
Sep, 2032	174.38	70.72	36320.61
Oct, 2032	174.04	71.06	36249.55
Nov, 2032	173.70	71.40	36178.14
Dec, 2032	173.35	71.75	36106.40
Jan, 2033	173.01	72.09	36034.31
Feb, 2033	172.66	72.44	35961.87
Mar, 2033	172.32	72.78	35889.09
Apr, 2033	171.97	73.13	35815.96
May, 2033	171.62	73.48	35742.47
Jun, 2033	171.27	73.83	35668.64
Jul, 2033	170.91	74.19	35594.45
Aug, 2033	170.56	74.54	35519.91
Sep, 2033	170.20	74.90	35445.01
Oct, 2033	169.84	75.26	35369.75
Nov, 2033	169.48	75.62	35294.13
Dec, 2033	169.12	75.98	35218.15
Jan, 2034	168.75	76.35	35141.80
Feb, 2034	168.39	76.71	35065.09
Mar, 2034	168.02	77.08	34988.01
Apr, 2034	167.65	77.45	34910.56
May, 2034	167.28	77.82	34832.74
Jun, 2034	166.91	78.19	34754.55
Jul, 2034	166.53	78.57	34675.98
Aug, 2034	166.16	78.94	34597.03
Sep, 2034	165.78	79.32	34517.71
Oct, 2034	165.40	79.70	34438.01
Nov, 2034	165.02	80.08	34357.92
Dec, 2034	164.63	80.47	34277.46
Jan, 2035	164.25	80.85	34196.60
Feb, 2035	163.86	81.24	34115.36
Mar, 2035	163.47	81.63	34033.73
Apr, 2035	163.08	82.02	33951.71
May, 2035	162.69	82.41	33869.29
Jun, 2035	162.29	82.81	33786.48
Jul, 2035	161.89	83.21	33703.28
Aug, 2035	161.49	83.61	33619.67
Sep, 2035	161.09	84.01	33535.67
Oct, 2035	160.69	84.41	33451.26
Nov, 2035	160.29	84.81	33366.45
Dec, 2035	159.88	85.22	33281.23
Jan, 2036	159.47	85.63	33195.60
Feb, 2036	159.06	86.04	33109.56
Mar, 2036	158.65	86.45	33023.11
Apr, 2036	158.24	86.86	32936.25
May, 2036	157.82	87.28	32848.97
Jun, 2036	157.40	87.70	32761.27
Jul, 2036	156.98	88.12	32673.15
Aug, 2036	156.56	88.54	32584.61
Sep, 2036	156.13	88.97	32495.64
Oct, 2036	155.71	89.39	32406.25
Nov, 2036	155.28	89.82	32316.43
Dec, 2036	154.85	90.25	32226.18
Jan, 2037	154.42	90.68	32135.50
Feb, 2037	153.98	91.12	32044.38
Mar, 2037	153.55	91.55	31952.83
Apr, 2037	153.11	91.99	31860.83
May, 2037	152.67	92.43	31768.40
Jun, 2037	152.22	92.88	31675.52
Jul, 2037	151.78	93.32	31582.20
Aug, 2037	151.33	93.77	31488.43
Sep, 2037	150.88	94.22	31394.22
Oct, 2037	150.43	94.67	31299.55
Nov, 2037	149.98	95.12	31204.42
Dec, 2037	149.52	95.58	31108.84
Jan, 2038	149.06	96.04	31012.81
Feb, 2038	148.60	96.50	30916.31
Mar, 2038	148.14	96.96	30819.35
Apr, 2038	147.68	97.42	30721.93
May, 2038	147.21	97.89	30624.04
Jun, 2038	146.74	98.36	30525.68
Jul, 2038	146.27	98.83	30426.85
Aug, 2038	145.80	99.30	30327.54
Sep, 2038	145.32	99.78	30227.76
Oct, 2038	144.84	100.26	30127.50
Nov, 2038	144.36	100.74	30026.76
Dec, 2038	143.88	101.22	29925.54
Jan, 2039	143.39	101.71	29823.83
Feb, 2039	142.91	102.19	29721.64
Mar, 2039	142.42	102.68	29618.96
Apr, 2039	141.92	103.18	29515.78
May, 2039	141.43	103.67	29412.11
Jun, 2039	140.93	104.17	29307.94
Jul, 2039	140.43	104.67	29203.28
Aug, 2039	139.93	105.17	29098.11
Sep, 2039	139.43	105.67	28992.44
Oct, 2039	138.92	106.18	28886.26
Nov, 2039	138.41	106.69	28779.57
Dec, 2039	137.90	107.20	28672.38
Jan, 2040	137.39	107.71	28564.66
Feb, 2040	136.87	108.23	28456.44
Mar, 2040	136.35	108.75	28347.69
Apr, 2040	135.83	109.27	28238.42
May, 2040	135.31	109.79	28128.63
Jun, 2040	134.78	110.32	28018.31
Jul, 2040	134.25	110.85	27907.47
Aug, 2040	133.72	111.38	27796.09
Sep, 2040	133.19	111.91	27684.18
Oct, 2040	132.65	112.45	27571.74
Nov, 2040	132.11	112.99	27458.75
Dec, 2040	131.57	113.53	27345.22
Jan, 2041	131.03	114.07	27231.15
Feb, 2041	130.48	114.62	27116.54
Mar, 2041	129.93	115.17	27001.37
Apr, 2041	129.38	115.72	26885.65
May, 2041	128.83	116.27	26769.38
Jun, 2041	128.27	116.83	26652.55
Jul, 2041	127.71	117.39	26535.16
Aug, 2041	127.15	117.95	26417.20
Sep, 2041	126.58	118.52	26298.69
Oct, 2041	126.01	119.09	26179.60
Nov, 2041	125.44	119.66	26059.95
Dec, 2041	124.87	120.23	25939.72
Jan, 2042	124.29	120.81	25818.91
Feb, 2042	123.72	121.38	25697.53
Mar, 2042	123.13	121.97	25575.56
Apr, 2042	122.55	122.55	25453.01
May, 2042	121.96	123.14	25329.87
Jun, 2042	121.37	123.73	25206.14
Jul, 2042	120.78	124.32	25081.82
Aug, 2042	120.18	124.92	24956.91
Sep, 2042	119.59	125.51	24831.39
Oct, 2042	118.98	126.12	24705.28
Nov, 2042	118.38	126.72	24578.56
Dec, 2042	117.77	127.33	24451.23
Jan, 2043	117.16	127.94	24323.29
Feb, 2043	116.55	128.55	24194.74
Mar, 2043	115.93	129.17	24065.57
Apr, 2043	115.31	129.79	23935.79
May, 2043	114.69	130.41	23805.38
Jun, 2043	114.07	131.03	23674.35
Jul, 2043	113.44	131.66	23542.69
Aug, 2043	112.81	132.29	23410.39
Sep, 2043	112.17	132.93	23277.47
Oct, 2043	111.54	133.56	23143.91
Nov, 2043	110.90	134.20	23009.71
Dec, 2043	110.25	134.85	22874.86
Jan, 2044	109.61	135.49	22739.37
Feb, 2044	108.96	136.14	22603.23
Mar, 2044	108.31	136.79	22466.44
Apr, 2044	107.65	137.45	22328.99
May, 2044	106.99	138.11	22190.88
Jun, 2044	106.33	138.77	22052.11
Jul, 2044	105.67	139.43	21912.68
Aug, 2044	105.00	140.10	21772.58
Sep, 2044	104.33	140.77	21631.80
Oct, 2044	103.65	141.45	21490.36
Nov, 2044	102.97	142.13	21348.23
Dec, 2044	102.29	142.81	21205.42
Jan, 2045	101.61	143.49	21061.93
Feb, 2045	100.92	144.18	20917.75
Mar, 2045	100.23	144.87	20772.89
Apr, 2045	99.54	145.56	20627.32
May, 2045	98.84	146.26	20481.06
Jun, 2045	98.14	146.96	20334.10
Jul, 2045	97.43	147.67	20186.43
Aug, 2045	96.73	148.37	20038.06
Sep, 2045	96.02	149.08	19888.98
Oct, 2045	95.30	149.80	19739.18
Nov, 2045	94.58	150.52	19588.66
Dec, 2045	93.86	151.24	19437.42
Jan, 2046	93.14	151.96	19285.46
Feb, 2046	92.41	152.69	19132.77
Mar, 2046	91.68	153.42	18979.35
Apr, 2046	90.94	154.16	18825.19
May, 2046	90.20	154.90	18670.30
Jun, 2046	89.46	155.64	18514.66
Jul, 2046	88.72	156.38	18358.27
Aug, 2046	87.97	157.13	18201.14
Sep, 2046	87.21	157.89	18043.25
Oct, 2046	86.46	158.64	17884.61
Nov, 2046	85.70	159.40	17725.21
Dec, 2046	84.93	160.17	17565.04
Jan, 2047	84.17	160.93	17404.11
Feb, 2047	83.39	161.71	17242.40
Mar, 2047	82.62	162.48	17079.92
Apr, 2047	81.84	163.26	16916.66
May, 2047	81.06	164.04	16752.62
Jun, 2047	80.27	164.83	16587.80
Jul, 2047	79.48	165.62	16422.18
Aug, 2047	78.69	166.41	16255.77
Sep, 2047	77.89	167.21	16088.56
Oct, 2047	77.09	168.01	15920.55
Nov, 2047	76.29	168.81	15751.74
Dec, 2047	75.48	169.62	15582.11
Jan, 2048	74.66	170.44	15411.68
Feb, 2048	73.85	171.25	15240.43
Mar, 2048	73.03	172.07	15068.35
Apr, 2048	72.20	172.90	14895.46
May, 2048	71.37	173.73	14721.73
Jun, 2048	70.54	174.56	14547.17
Jul, 2048	69.71	175.39	14371.78
Aug, 2048	68.86	176.24	14195.54
Sep, 2048	68.02	177.08	14018.46
Oct, 2048	67.17	177.93	13840.53
Nov, 2048	66.32	178.78	13661.75
Dec, 2048	65.46	179.64	13482.12
Jan, 2049	64.60	180.50	13301.62
Feb, 2049	63.74	181.36	13120.25
Mar, 2049	62.87	182.23	12938.02
Apr, 2049	61.99	183.11	12754.92
May, 2049	61.12	183.98	12570.93
Jun, 2049	60.24	184.86	12386.07
Jul, 2049	59.35	185.75	12200.32
Aug, 2049	58.46	186.64	12013.68
Sep, 2049	57.57	187.53	11826.15
Oct, 2049	56.67	188.43	11637.71
Nov, 2049	55.76	189.34	11448.38
Dec, 2049	54.86	190.24	11258.13
Jan, 2050	53.95	191.15	11066.98
Feb, 2050	53.03	192.07	10874.91
Mar, 2050	52.11	192.99	10681.92
Apr, 2050	51.18	193.92	10488.00
May, 2050	50.26	194.84	10293.16
Jun, 2050	49.32	195.78	10097.38
Jul, 2050	48.38	196.72	9900.66
Aug, 2050	47.44	197.66	9703.00
Sep, 2050	46.49	198.61	9504.39
Oct, 2050	45.54	199.56	9304.84
Nov, 2050	44.59	200.51	9104.32
Dec, 2050	43.62	201.48	8902.85
Jan, 2051	42.66	202.44	8700.41
Feb, 2051	41.69	203.41	8497.00
Mar, 2051	40.71	204.39	8292.61
Apr, 2051	39.74	205.36	8087.25
May, 2051	38.75	206.35	7880.90
Jun, 2051	37.76	207.34	7673.56
Jul, 2051	36.77	208.33	7465.23
Aug, 2051	35.77	209.33	7255.90
Sep, 2051	34.77	210.33	7045.57
Oct, 2051	33.76	211.34	6834.23
Nov, 2051	32.75	212.35	6621.88
Dec, 2051	31.73	213.37	6408.51
Jan, 2052	30.71	214.39	6194.11
Feb, 2052	29.68	215.42	5978.69
Mar, 2052	28.65	216.45	5762.24
Apr, 2052	27.61	217.49	5544.75
May, 2052	26.57	218.53	5326.22
Jun, 2052	25.52	219.58	5106.64
Jul, 2052	24.47	220.63	4886.01
Aug, 2052	23.41	221.69	4664.32
Sep, 2052	22.35	222.75	4441.57
Oct, 2052	21.28	223.82	4217.76
Nov, 2052	20.21	224.89	3992.87
Dec, 2052	19.13	225.97	3766.90
Jan, 2053	18.05	227.05	3539.85
Feb, 2053	16.96	228.14	3311.71
Mar, 2053	15.87	229.23	3082.48
Apr, 2053	14.77	230.33	2852.15
May, 2053	13.67	231.43	2620.71
Jun, 2053	12.56	232.54	2388.17
Jul, 2053	11.44	233.66	2154.52
Aug, 2053	10.32	234.78	1919.74
Sep, 2053	9.20	235.90	1683.84
Oct, 2053	8.07	237.03	1446.81
Nov, 2053	6.93	238.17	1208.64
Dec, 2053	5.79	239.31	969.33
Jan, 2054	4.64	240.46	728.88
Feb, 2054	3.49	241.61	487.27
Mar, 2054	2.33	242.77	244.50
Apr, 2054	1.17	243.93	0.57