Mortgage Parameters

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

Mortgage Summary

Property Total:	$21,000
Down Payment	$6,300
Mortgage Amount:	$14,700
Mortgage Payment:	$85.79 / month
Estimated Tax:	+ $11.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $97.46 / month
Total Interest Paid:	$16,185.60 over 30 years
Total Tax Paid:	$4,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	70.44	15.35	14684.65
Jun, 2024	70.36	15.43	14669.22
Jul, 2024	70.29	15.50	14653.72
Aug, 2024	70.22	15.57	14638.15
Sep, 2024	70.14	15.65	14622.50
Oct, 2024	70.07	15.72	14606.77
Nov, 2024	69.99	15.80	14590.98
Dec, 2024	69.92	15.87	14575.10
Jan, 2025	69.84	15.95	14559.15
Feb, 2025	69.76	16.03	14543.12
Mar, 2025	69.69	16.10	14527.02
Apr, 2025	69.61	16.18	14510.84
May, 2025	69.53	16.26	14494.58
Jun, 2025	69.45	16.34	14478.24
Jul, 2025	69.37	16.42	14461.83
Aug, 2025	69.30	16.49	14445.33
Sep, 2025	69.22	16.57	14428.76
Oct, 2025	69.14	16.65	14412.11
Nov, 2025	69.06	16.73	14395.37
Dec, 2025	68.98	16.81	14378.56
Jan, 2026	68.90	16.89	14361.67
Feb, 2026	68.82	16.97	14344.70
Mar, 2026	68.74	17.05	14327.64
Apr, 2026	68.65	17.14	14310.50
May, 2026	68.57	17.22	14293.29
Jun, 2026	68.49	17.30	14275.98
Jul, 2026	68.41	17.38	14258.60
Aug, 2026	68.32	17.47	14241.13
Sep, 2026	68.24	17.55	14223.58
Oct, 2026	68.15	17.64	14205.95
Nov, 2026	68.07	17.72	14188.23
Dec, 2026	67.99	17.80	14170.42
Jan, 2027	67.90	17.89	14152.53
Feb, 2027	67.81	17.98	14134.56
Mar, 2027	67.73	18.06	14116.49
Apr, 2027	67.64	18.15	14098.35
May, 2027	67.55	18.24	14080.11
Jun, 2027	67.47	18.32	14061.79
Jul, 2027	67.38	18.41	14043.38
Aug, 2027	67.29	18.50	14024.88
Sep, 2027	67.20	18.59	14006.29
Oct, 2027	67.11	18.68	13987.61
Nov, 2027	67.02	18.77	13968.85
Dec, 2027	66.93	18.86	13949.99
Jan, 2028	66.84	18.95	13931.05
Feb, 2028	66.75	19.04	13912.01
Mar, 2028	66.66	19.13	13892.88
Apr, 2028	66.57	19.22	13873.66
May, 2028	66.48	19.31	13854.35
Jun, 2028	66.39	19.40	13834.94
Jul, 2028	66.29	19.50	13815.45
Aug, 2028	66.20	19.59	13795.85
Sep, 2028	66.11	19.68	13776.17
Oct, 2028	66.01	19.78	13756.39
Nov, 2028	65.92	19.87	13736.52
Dec, 2028	65.82	19.97	13716.55
Jan, 2029	65.73	20.06	13696.48
Feb, 2029	65.63	20.16	13676.32
Mar, 2029	65.53	20.26	13656.06
Apr, 2029	65.44	20.35	13635.71
May, 2029	65.34	20.45	13615.26
Jun, 2029	65.24	20.55	13594.71
Jul, 2029	65.14	20.65	13574.06
Aug, 2029	65.04	20.75	13553.31
Sep, 2029	64.94	20.85	13532.46
Oct, 2029	64.84	20.95	13511.52
Nov, 2029	64.74	21.05	13490.47
Dec, 2029	64.64	21.15	13469.32
Jan, 2030	64.54	21.25	13448.07
Feb, 2030	64.44	21.35	13426.72
Mar, 2030	64.34	21.45	13405.27
Apr, 2030	64.23	21.56	13383.71
May, 2030	64.13	21.66	13362.05
Jun, 2030	64.03	21.76	13340.29
Jul, 2030	63.92	21.87	13318.42
Aug, 2030	63.82	21.97	13296.45
Sep, 2030	63.71	22.08	13274.37
Oct, 2030	63.61	22.18	13252.19
Nov, 2030	63.50	22.29	13229.90
Dec, 2030	63.39	22.40	13207.50
Jan, 2031	63.29	22.50	13184.99
Feb, 2031	63.18	22.61	13162.38
Mar, 2031	63.07	22.72	13139.66
Apr, 2031	62.96	22.83	13116.83
May, 2031	62.85	22.94	13093.89
Jun, 2031	62.74	23.05	13070.85
Jul, 2031	62.63	23.16	13047.69
Aug, 2031	62.52	23.27	13024.42
Sep, 2031	62.41	23.38	13001.04
Oct, 2031	62.30	23.49	12977.54
Nov, 2031	62.18	23.61	12953.94
Dec, 2031	62.07	23.72	12930.22
Jan, 2032	61.96	23.83	12906.39
Feb, 2032	61.84	23.95	12882.44
Mar, 2032	61.73	24.06	12858.38
Apr, 2032	61.61	24.18	12834.20
May, 2032	61.50	24.29	12809.91
Jun, 2032	61.38	24.41	12785.50
Jul, 2032	61.26	24.53	12760.97
Aug, 2032	61.15	24.64	12736.33
Sep, 2032	61.03	24.76	12711.57
Oct, 2032	60.91	24.88	12686.69
Nov, 2032	60.79	25.00	12661.69
Dec, 2032	60.67	25.12	12636.57
Jan, 2033	60.55	25.24	12611.33
Feb, 2033	60.43	25.36	12585.97
Mar, 2033	60.31	25.48	12560.48
Apr, 2033	60.19	25.60	12534.88
May, 2033	60.06	25.73	12509.15
Jun, 2033	59.94	25.85	12483.30
Jul, 2033	59.82	25.97	12457.33
Aug, 2033	59.69	26.10	12431.23
Sep, 2033	59.57	26.22	12405.01
Oct, 2033	59.44	26.35	12378.66
Nov, 2033	59.31	26.48	12352.18
Dec, 2033	59.19	26.60	12325.58
Jan, 2034	59.06	26.73	12298.85
Feb, 2034	58.93	26.86	12271.99
Mar, 2034	58.80	26.99	12245.00
Apr, 2034	58.67	27.12	12217.89
May, 2034	58.54	27.25	12190.64
Jun, 2034	58.41	27.38	12163.26
Jul, 2034	58.28	27.51	12135.76
Aug, 2034	58.15	27.64	12108.12
Sep, 2034	58.02	27.77	12080.35
Oct, 2034	57.88	27.91	12052.44
Nov, 2034	57.75	28.04	12024.40
Dec, 2034	57.62	28.17	11996.23
Jan, 2035	57.48	28.31	11967.92
Feb, 2035	57.35	28.44	11939.48
Mar, 2035	57.21	28.58	11910.90
Apr, 2035	57.07	28.72	11882.18
May, 2035	56.94	28.85	11853.33
Jun, 2035	56.80	28.99	11824.33
Jul, 2035	56.66	29.13	11795.20
Aug, 2035	56.52	29.27	11765.93
Sep, 2035	56.38	29.41	11736.52
Oct, 2035	56.24	29.55	11706.97
Nov, 2035	56.10	29.69	11677.27
Dec, 2035	55.95	29.84	11647.44
Jan, 2036	55.81	29.98	11617.46
Feb, 2036	55.67	30.12	11587.33
Mar, 2036	55.52	30.27	11557.07
Apr, 2036	55.38	30.41	11526.65
May, 2036	55.23	30.56	11496.09
Jun, 2036	55.09	30.70	11465.39
Jul, 2036	54.94	30.85	11434.54
Aug, 2036	54.79	31.00	11403.54
Sep, 2036	54.64	31.15	11372.39
Oct, 2036	54.49	31.30	11341.09
Nov, 2036	54.34	31.45	11309.65
Dec, 2036	54.19	31.60	11278.05
Jan, 2037	54.04	31.75	11246.30
Feb, 2037	53.89	31.90	11214.40
Mar, 2037	53.74	32.05	11182.34
Apr, 2037	53.58	32.21	11150.14
May, 2037	53.43	32.36	11117.77
Jun, 2037	53.27	32.52	11085.26
Jul, 2037	53.12	32.67	11052.58
Aug, 2037	52.96	32.83	11019.75
Sep, 2037	52.80	32.99	10986.77
Oct, 2037	52.64	33.15	10953.62
Nov, 2037	52.49	33.30	10920.32
Dec, 2037	52.33	33.46	10886.85
Jan, 2038	52.17	33.62	10853.23
Feb, 2038	52.01	33.78	10819.44
Mar, 2038	51.84	33.95	10785.50
Apr, 2038	51.68	34.11	10751.39
May, 2038	51.52	34.27	10717.12
Jun, 2038	51.35	34.44	10682.68
Jul, 2038	51.19	34.60	10648.08
Aug, 2038	51.02	34.77	10613.31
Sep, 2038	50.86	34.93	10578.37
Oct, 2038	50.69	35.10	10543.27
Nov, 2038	50.52	35.27	10508.00
Dec, 2038	50.35	35.44	10472.56
Jan, 2039	50.18	35.61	10436.95
Feb, 2039	50.01	35.78	10401.17
Mar, 2039	49.84	35.95	10365.22
Apr, 2039	49.67	36.12	10329.10
May, 2039	49.49	36.30	10292.80
Jun, 2039	49.32	36.47	10256.33
Jul, 2039	49.14	36.65	10219.69
Aug, 2039	48.97	36.82	10182.87
Sep, 2039	48.79	37.00	10145.87
Oct, 2039	48.62	37.17	10108.70
Nov, 2039	48.44	37.35	10071.34
Dec, 2039	48.26	37.53	10033.81
Jan, 2040	48.08	37.71	9996.10
Feb, 2040	47.90	37.89	9958.21
Mar, 2040	47.72	38.07	9920.13
Apr, 2040	47.53	38.26	9881.88
May, 2040	47.35	38.44	9843.44
Jun, 2040	47.17	38.62	9804.82
Jul, 2040	46.98	38.81	9766.01
Aug, 2040	46.80	38.99	9727.01
Sep, 2040	46.61	39.18	9687.83
Oct, 2040	46.42	39.37	9648.46
Nov, 2040	46.23	39.56	9608.90
Dec, 2040	46.04	39.75	9569.16
Jan, 2041	45.85	39.94	9529.22
Feb, 2041	45.66	40.13	9489.09
Mar, 2041	45.47	40.32	9448.77
Apr, 2041	45.28	40.51	9408.25
May, 2041	45.08	40.71	9367.55
Jun, 2041	44.89	40.90	9326.64
Jul, 2041	44.69	41.10	9285.54
Aug, 2041	44.49	41.30	9244.24
Sep, 2041	44.30	41.49	9202.75
Oct, 2041	44.10	41.69	9161.06
Nov, 2041	43.90	41.89	9119.16
Dec, 2041	43.70	42.09	9077.07
Jan, 2042	43.49	42.30	9034.77
Feb, 2042	43.29	42.50	8992.28
Mar, 2042	43.09	42.70	8949.57
Apr, 2042	42.88	42.91	8906.67
May, 2042	42.68	43.11	8863.55
Jun, 2042	42.47	43.32	8820.24
Jul, 2042	42.26	43.53	8776.71
Aug, 2042	42.06	43.73	8732.97
Sep, 2042	41.85	43.94	8689.03
Oct, 2042	41.63	44.16	8644.87
Nov, 2042	41.42	44.37	8600.51
Dec, 2042	41.21	44.58	8555.93
Jan, 2043	41.00	44.79	8511.14
Feb, 2043	40.78	45.01	8466.13
Mar, 2043	40.57	45.22	8420.91
Apr, 2043	40.35	45.44	8375.47
May, 2043	40.13	45.66	8329.81
Jun, 2043	39.91	45.88	8283.93
Jul, 2043	39.69	46.10	8237.84
Aug, 2043	39.47	46.32	8191.52
Sep, 2043	39.25	46.54	8144.98
Oct, 2043	39.03	46.76	8098.22
Nov, 2043	38.80	46.99	8051.23
Dec, 2043	38.58	47.21	8004.02
Jan, 2044	38.35	47.44	7956.58
Feb, 2044	38.13	47.66	7908.92
Mar, 2044	37.90	47.89	7861.03
Apr, 2044	37.67	48.12	7812.90
May, 2044	37.44	48.35	7764.55
Jun, 2044	37.21	48.58	7715.96
Jul, 2044	36.97	48.82	7667.15
Aug, 2044	36.74	49.05	7618.10
Sep, 2044	36.50	49.29	7568.81
Oct, 2044	36.27	49.52	7519.29
Nov, 2044	36.03	49.76	7469.53
Dec, 2044	35.79	50.00	7419.53
Jan, 2045	35.55	50.24	7369.29
Feb, 2045	35.31	50.48	7318.81
Mar, 2045	35.07	50.72	7268.09
Apr, 2045	34.83	50.96	7217.13
May, 2045	34.58	51.21	7165.92
Jun, 2045	34.34	51.45	7114.46
Jul, 2045	34.09	51.70	7062.76
Aug, 2045	33.84	51.95	7010.82
Sep, 2045	33.59	52.20	6958.62
Oct, 2045	33.34	52.45	6906.17
Nov, 2045	33.09	52.70	6853.48
Dec, 2045	32.84	52.95	6800.53
Jan, 2046	32.59	53.20	6747.32
Feb, 2046	32.33	53.46	6693.86
Mar, 2046	32.07	53.72	6640.15
Apr, 2046	31.82	53.97	6586.17
May, 2046	31.56	54.23	6531.94
Jun, 2046	31.30	54.49	6477.45
Jul, 2046	31.04	54.75	6422.70
Aug, 2046	30.78	55.01	6367.69
Sep, 2046	30.51	55.28	6312.41
Oct, 2046	30.25	55.54	6256.86
Nov, 2046	29.98	55.81	6201.06
Dec, 2046	29.71	56.08	6144.98
Jan, 2047	29.44	56.35	6088.63
Feb, 2047	29.17	56.62	6032.02
Mar, 2047	28.90	56.89	5975.13
Apr, 2047	28.63	57.16	5917.97
May, 2047	28.36	57.43	5860.54
Jun, 2047	28.08	57.71	5802.83
Jul, 2047	27.81	57.98	5744.85
Aug, 2047	27.53	58.26	5686.58
Sep, 2047	27.25	58.54	5628.04
Oct, 2047	26.97	58.82	5569.22
Nov, 2047	26.69	59.10	5510.12
Dec, 2047	26.40	59.39	5450.73
Jan, 2048	26.12	59.67	5391.06
Feb, 2048	25.83	59.96	5331.10
Mar, 2048	25.54	60.25	5270.85
Apr, 2048	25.26	60.53	5210.32
May, 2048	24.97	60.82	5149.50
Jun, 2048	24.67	61.12	5088.38
Jul, 2048	24.38	61.41	5026.97
Aug, 2048	24.09	61.70	4965.27
Sep, 2048	23.79	62.00	4903.27
Oct, 2048	23.49	62.30	4840.98
Nov, 2048	23.20	62.59	4778.38
Dec, 2048	22.90	62.89	4715.49
Jan, 2049	22.60	63.19	4652.29
Feb, 2049	22.29	63.50	4588.80
Mar, 2049	21.99	63.80	4524.99
Apr, 2049	21.68	64.11	4460.89
May, 2049	21.38	64.41	4396.47
Jun, 2049	21.07	64.72	4331.75
Jul, 2049	20.76	65.03	4266.71
Aug, 2049	20.44	65.35	4201.37
Sep, 2049	20.13	65.66	4135.71
Oct, 2049	19.82	65.97	4069.74
Nov, 2049	19.50	66.29	4003.45
Dec, 2049	19.18	66.61	3936.84
Jan, 2050	18.86	66.93	3869.92
Feb, 2050	18.54	67.25	3802.67
Mar, 2050	18.22	67.57	3735.10
Apr, 2050	17.90	67.89	3667.21
May, 2050	17.57	68.22	3598.99
Jun, 2050	17.25	68.54	3530.44
Jul, 2050	16.92	68.87	3461.57
Aug, 2050	16.59	69.20	3392.37
Sep, 2050	16.26	69.53	3322.83
Oct, 2050	15.92	69.87	3252.96
Nov, 2050	15.59	70.20	3182.76
Dec, 2050	15.25	70.54	3112.22
Jan, 2051	14.91	70.88	3041.35
Feb, 2051	14.57	71.22	2970.13
Mar, 2051	14.23	71.56	2898.57
Apr, 2051	13.89	71.90	2826.67
May, 2051	13.54	72.25	2754.42
Jun, 2051	13.20	72.59	2681.83
Jul, 2051	12.85	72.94	2608.89
Aug, 2051	12.50	73.29	2535.60
Sep, 2051	12.15	73.64	2461.96
Oct, 2051	11.80	73.99	2387.97
Nov, 2051	11.44	74.35	2313.62
Dec, 2051	11.09	74.70	2238.92
Jan, 2052	10.73	75.06	2163.86
Feb, 2052	10.37	75.42	2088.44
Mar, 2052	10.01	75.78	2012.65
Apr, 2052	9.64	76.15	1936.51
May, 2052	9.28	76.51	1860.00
Jun, 2052	8.91	76.88	1783.12
Jul, 2052	8.54	77.25	1705.87
Aug, 2052	8.17	77.62	1628.26
Sep, 2052	7.80	77.99	1550.27
Oct, 2052	7.43	78.36	1471.91
Nov, 2052	7.05	78.74	1393.17
Dec, 2052	6.68	79.11	1314.05
Jan, 2053	6.30	79.49	1234.56
Feb, 2053	5.92	79.87	1154.69
Mar, 2053	5.53	80.26	1074.43
Apr, 2053	5.15	80.64	993.79
May, 2053	4.76	81.03	912.76
Jun, 2053	4.37	81.42	831.34
Jul, 2053	3.98	81.81	749.54
Aug, 2053	3.59	82.20	667.34
Sep, 2053	3.20	82.59	584.75
Oct, 2053	2.80	82.99	501.76
Nov, 2053	2.40	83.39	418.37
Dec, 2053	2.00	83.79	334.59
Jan, 2054	1.60	84.19	250.40
Feb, 2054	1.20	84.59	165.81
Mar, 2054	0.79	85.00	80.81
Apr, 2054	0.39	85.40	0