Mortgage Parameters

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

Mortgage Summary

Property Total:	$13,500
Down Payment	$4,050
Mortgage Amount:	$9,450
Mortgage Payment:	$55.15 / month
Estimated Tax:	+ $7.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $62.65 / month
Total Interest Paid:	$10,404.00 over 30 years
Total Tax Paid:	$2,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	45.28	9.87	9440.13
Jan, 2026	45.23	9.92	9430.22
Feb, 2026	45.19	9.96	9420.25
Mar, 2026	45.14	10.01	9410.24
Apr, 2026	45.09	10.06	9400.18
May, 2026	45.04	10.11	9390.07
Jun, 2026	44.99	10.16	9379.92
Jul, 2026	44.95	10.20	9369.71
Aug, 2026	44.90	10.25	9359.46
Sep, 2026	44.85	10.30	9349.16
Oct, 2026	44.80	10.35	9338.81
Nov, 2026	44.75	10.40	9328.40
Dec, 2026	44.70	10.45	9317.95
Jan, 2027	44.65	10.50	9307.45
Feb, 2027	44.60	10.55	9296.90
Mar, 2027	44.55	10.60	9286.30
Apr, 2027	44.50	10.65	9275.64
May, 2027	44.45	10.70	9264.94
Jun, 2027	44.39	10.76	9254.18
Jul, 2027	44.34	10.81	9243.38
Aug, 2027	44.29	10.86	9232.52
Sep, 2027	44.24	10.91	9221.61
Oct, 2027	44.19	10.96	9210.64
Nov, 2027	44.13	11.02	9199.63
Dec, 2027	44.08	11.07	9188.56
Jan, 2028	44.03	11.12	9177.44
Feb, 2028	43.98	11.17	9166.26
Mar, 2028	43.92	11.23	9155.04
Apr, 2028	43.87	11.28	9143.75
May, 2028	43.81	11.34	9132.42
Jun, 2028	43.76	11.39	9121.03
Jul, 2028	43.70	11.45	9109.58
Aug, 2028	43.65	11.50	9098.08
Sep, 2028	43.59	11.56	9086.53
Oct, 2028	43.54	11.61	9074.92
Nov, 2028	43.48	11.67	9063.25
Dec, 2028	43.43	11.72	9051.53
Jan, 2029	43.37	11.78	9039.75
Feb, 2029	43.32	11.83	9027.92
Mar, 2029	43.26	11.89	9016.02
Apr, 2029	43.20	11.95	9004.08
May, 2029	43.14	12.01	8992.07
Jun, 2029	43.09	12.06	8980.01
Jul, 2029	43.03	12.12	8967.89
Aug, 2029	42.97	12.18	8955.71
Sep, 2029	42.91	12.24	8943.47
Oct, 2029	42.85	12.30	8931.17
Nov, 2029	42.80	12.35	8918.82
Dec, 2029	42.74	12.41	8906.41
Jan, 2030	42.68	12.47	8893.93
Feb, 2030	42.62	12.53	8881.40
Mar, 2030	42.56	12.59	8868.81
Apr, 2030	42.50	12.65	8856.15
May, 2030	42.44	12.71	8843.44
Jun, 2030	42.37	12.78	8830.66
Jul, 2030	42.31	12.84	8817.83
Aug, 2030	42.25	12.90	8804.93
Sep, 2030	42.19	12.96	8791.97
Oct, 2030	42.13	13.02	8778.95
Nov, 2030	42.07	13.08	8765.86
Dec, 2030	42.00	13.15	8752.72
Jan, 2031	41.94	13.21	8739.51
Feb, 2031	41.88	13.27	8726.23
Mar, 2031	41.81	13.34	8712.90
Apr, 2031	41.75	13.40	8699.50
May, 2031	41.69	13.46	8686.03
Jun, 2031	41.62	13.53	8672.50
Jul, 2031	41.56	13.59	8658.91
Aug, 2031	41.49	13.66	8645.25
Sep, 2031	41.43	13.72	8631.52
Oct, 2031	41.36	13.79	8617.73
Nov, 2031	41.29	13.86	8603.87
Dec, 2031	41.23	13.92	8589.95
Jan, 2032	41.16	13.99	8575.96
Feb, 2032	41.09	14.06	8561.91
Mar, 2032	41.03	14.12	8547.78
Apr, 2032	40.96	14.19	8533.59
May, 2032	40.89	14.26	8519.33
Jun, 2032	40.82	14.33	8505.00
Jul, 2032	40.75	14.40	8490.60
Aug, 2032	40.68	14.47	8476.14
Sep, 2032	40.61	14.54	8461.60
Oct, 2032	40.55	14.60	8447.00
Nov, 2032	40.48	14.67	8432.32
Dec, 2032	40.40	14.75	8417.58
Jan, 2033	40.33	14.82	8402.76
Feb, 2033	40.26	14.89	8387.88
Mar, 2033	40.19	14.96	8372.92
Apr, 2033	40.12	15.03	8357.89
May, 2033	40.05	15.10	8342.79
Jun, 2033	39.98	15.17	8327.61
Jul, 2033	39.90	15.25	8312.37
Aug, 2033	39.83	15.32	8297.05
Sep, 2033	39.76	15.39	8281.65
Oct, 2033	39.68	15.47	8266.18
Nov, 2033	39.61	15.54	8250.64
Dec, 2033	39.53	15.62	8235.03
Jan, 2034	39.46	15.69	8219.34
Feb, 2034	39.38	15.77	8203.57
Mar, 2034	39.31	15.84	8187.73
Apr, 2034	39.23	15.92	8171.81
May, 2034	39.16	15.99	8155.82
Jun, 2034	39.08	16.07	8139.75
Jul, 2034	39.00	16.15	8123.60
Aug, 2034	38.93	16.22	8107.38
Sep, 2034	38.85	16.30	8091.08
Oct, 2034	38.77	16.38	8074.70
Nov, 2034	38.69	16.46	8058.24
Dec, 2034	38.61	16.54	8041.70
Jan, 2035	38.53	16.62	8025.08
Feb, 2035	38.45	16.70	8008.39
Mar, 2035	38.37	16.78	7991.61
Apr, 2035	38.29	16.86	7974.75
May, 2035	38.21	16.94	7957.82
Jun, 2035	38.13	17.02	7940.80
Jul, 2035	38.05	17.10	7923.70
Aug, 2035	37.97	17.18	7906.51
Sep, 2035	37.89	17.26	7889.25
Oct, 2035	37.80	17.35	7871.90
Nov, 2035	37.72	17.43	7854.47
Dec, 2035	37.64	17.51	7836.96
Jan, 2036	37.55	17.60	7819.36
Feb, 2036	37.47	17.68	7801.68
Mar, 2036	37.38	17.77	7783.91
Apr, 2036	37.30	17.85	7766.06
May, 2036	37.21	17.94	7748.12
Jun, 2036	37.13	18.02	7730.10
Jul, 2036	37.04	18.11	7711.99
Aug, 2036	36.95	18.20	7693.79
Sep, 2036	36.87	18.28	7675.51
Oct, 2036	36.78	18.37	7657.14
Nov, 2036	36.69	18.46	7638.68
Dec, 2036	36.60	18.55	7620.13
Jan, 2037	36.51	18.64	7601.49
Feb, 2037	36.42	18.73	7582.76
Mar, 2037	36.33	18.82	7563.95
Apr, 2037	36.24	18.91	7545.04
May, 2037	36.15	19.00	7526.05
Jun, 2037	36.06	19.09	7506.96
Jul, 2037	35.97	19.18	7487.78
Aug, 2037	35.88	19.27	7468.51
Sep, 2037	35.79	19.36	7449.14
Oct, 2037	35.69	19.46	7429.69
Nov, 2037	35.60	19.55	7410.14
Dec, 2037	35.51	19.64	7390.50
Jan, 2038	35.41	19.74	7370.76
Feb, 2038	35.32	19.83	7350.93
Mar, 2038	35.22	19.93	7331.00
Apr, 2038	35.13	20.02	7310.98
May, 2038	35.03	20.12	7290.86
Jun, 2038	34.94	20.21	7270.64
Jul, 2038	34.84	20.31	7250.33
Aug, 2038	34.74	20.41	7229.92
Sep, 2038	34.64	20.51	7209.42
Oct, 2038	34.55	20.60	7188.81
Nov, 2038	34.45	20.70	7168.11
Dec, 2038	34.35	20.80	7147.31
Jan, 2039	34.25	20.90	7126.40
Feb, 2039	34.15	21.00	7105.40
Mar, 2039	34.05	21.10	7084.30
Apr, 2039	33.95	21.20	7063.09
May, 2039	33.84	21.31	7041.79
Jun, 2039	33.74	21.41	7020.38
Jul, 2039	33.64	21.51	6998.87
Aug, 2039	33.54	21.61	6977.26
Sep, 2039	33.43	21.72	6955.54
Oct, 2039	33.33	21.82	6933.72
Nov, 2039	33.22	21.93	6911.79
Dec, 2039	33.12	22.03	6889.76
Jan, 2040	33.01	22.14	6867.62
Feb, 2040	32.91	22.24	6845.38
Mar, 2040	32.80	22.35	6823.03
Apr, 2040	32.69	22.46	6800.57
May, 2040	32.59	22.56	6778.01
Jun, 2040	32.48	22.67	6755.34
Jul, 2040	32.37	22.78	6732.56
Aug, 2040	32.26	22.89	6709.67
Sep, 2040	32.15	23.00	6686.67
Oct, 2040	32.04	23.11	6663.56
Nov, 2040	31.93	23.22	6640.34
Dec, 2040	31.82	23.33	6617.01
Jan, 2041	31.71	23.44	6593.56
Feb, 2041	31.59	23.56	6570.01
Mar, 2041	31.48	23.67	6546.34
Apr, 2041	31.37	23.78	6522.56
May, 2041	31.25	23.90	6498.66
Jun, 2041	31.14	24.01	6474.65
Jul, 2041	31.02	24.13	6450.52
Aug, 2041	30.91	24.24	6426.28
Sep, 2041	30.79	24.36	6401.93
Oct, 2041	30.68	24.47	6377.45
Nov, 2041	30.56	24.59	6352.86
Dec, 2041	30.44	24.71	6328.15
Jan, 2042	30.32	24.83	6303.32
Feb, 2042	30.20	24.95	6278.38
Mar, 2042	30.08	25.07	6253.31
Apr, 2042	29.96	25.19	6228.12
May, 2042	29.84	25.31	6202.82
Jun, 2042	29.72	25.43	6177.39
Jul, 2042	29.60	25.55	6151.84
Aug, 2042	29.48	25.67	6126.17
Sep, 2042	29.35	25.80	6100.37
Oct, 2042	29.23	25.92	6074.45
Nov, 2042	29.11	26.04	6048.41
Dec, 2042	28.98	26.17	6022.24
Jan, 2043	28.86	26.29	5995.95
Feb, 2043	28.73	26.42	5969.53
Mar, 2043	28.60	26.55	5942.98
Apr, 2043	28.48	26.67	5916.31
May, 2043	28.35	26.80	5889.51
Jun, 2043	28.22	26.93	5862.58
Jul, 2043	28.09	27.06	5835.52
Aug, 2043	27.96	27.19	5808.33
Sep, 2043	27.83	27.32	5781.01
Oct, 2043	27.70	27.45	5753.56
Nov, 2043	27.57	27.58	5725.98
Dec, 2043	27.44	27.71	5698.27
Jan, 2044	27.30	27.85	5670.43
Feb, 2044	27.17	27.98	5642.45
Mar, 2044	27.04	28.11	5614.33
Apr, 2044	26.90	28.25	5586.08
May, 2044	26.77	28.38	5557.70
Jun, 2044	26.63	28.52	5529.18
Jul, 2044	26.49	28.66	5500.53
Aug, 2044	26.36	28.79	5471.73
Sep, 2044	26.22	28.93	5442.80
Oct, 2044	26.08	29.07	5413.73
Nov, 2044	25.94	29.21	5384.52
Dec, 2044	25.80	29.35	5355.17
Jan, 2045	25.66	29.49	5325.68
Feb, 2045	25.52	29.63	5296.05
Mar, 2045	25.38	29.77	5266.28
Apr, 2045	25.23	29.92	5236.36
May, 2045	25.09	30.06	5206.30
Jun, 2045	24.95	30.20	5176.10
Jul, 2045	24.80	30.35	5145.75
Aug, 2045	24.66	30.49	5115.26
Sep, 2045	24.51	30.64	5084.62
Oct, 2045	24.36	30.79	5053.83
Nov, 2045	24.22	30.93	5022.90
Dec, 2045	24.07	31.08	4991.82
Jan, 2046	23.92	31.23	4960.59
Feb, 2046	23.77	31.38	4929.21
Mar, 2046	23.62	31.53	4897.68
Apr, 2046	23.47	31.68	4865.99
May, 2046	23.32	31.83	4834.16
Jun, 2046	23.16	31.99	4802.17
Jul, 2046	23.01	32.14	4770.03
Aug, 2046	22.86	32.29	4737.74
Sep, 2046	22.70	32.45	4705.29
Oct, 2046	22.55	32.60	4672.69
Nov, 2046	22.39	32.76	4639.93
Dec, 2046	22.23	32.92	4607.01
Jan, 2047	22.08	33.07	4573.94
Feb, 2047	21.92	33.23	4540.70
Mar, 2047	21.76	33.39	4507.31
Apr, 2047	21.60	33.55	4473.76
May, 2047	21.44	33.71	4440.05
Jun, 2047	21.28	33.87	4406.17
Jul, 2047	21.11	34.04	4372.13
Aug, 2047	20.95	34.20	4337.93
Sep, 2047	20.79	34.36	4303.57
Oct, 2047	20.62	34.53	4269.04
Nov, 2047	20.46	34.69	4234.35
Dec, 2047	20.29	34.86	4199.49
Jan, 2048	20.12	35.03	4164.46
Feb, 2048	19.95	35.20	4129.26
Mar, 2048	19.79	35.36	4093.90
Apr, 2048	19.62	35.53	4058.37
May, 2048	19.45	35.70	4022.66
Jun, 2048	19.28	35.87	3986.79
Jul, 2048	19.10	36.05	3950.74
Aug, 2048	18.93	36.22	3914.52
Sep, 2048	18.76	36.39	3878.13
Oct, 2048	18.58	36.57	3841.56
Nov, 2048	18.41	36.74	3804.82
Dec, 2048	18.23	36.92	3767.90
Jan, 2049	18.05	37.10	3730.81
Feb, 2049	17.88	37.27	3693.53
Mar, 2049	17.70	37.45	3656.08
Apr, 2049	17.52	37.63	3618.45
May, 2049	17.34	37.81	3580.64
Jun, 2049	17.16	37.99	3542.64
Jul, 2049	16.98	38.17	3504.47
Aug, 2049	16.79	38.36	3466.11
Sep, 2049	16.61	38.54	3427.57
Oct, 2049	16.42	38.73	3388.84
Nov, 2049	16.24	38.91	3349.93
Dec, 2049	16.05	39.10	3310.83
Jan, 2050	15.86	39.29	3271.55
Feb, 2050	15.68	39.47	3232.07
Mar, 2050	15.49	39.66	3192.41
Apr, 2050	15.30	39.85	3152.56
May, 2050	15.11	40.04	3112.51
Jun, 2050	14.91	40.24	3072.28
Jul, 2050	14.72	40.43	3031.85
Aug, 2050	14.53	40.62	2991.23
Sep, 2050	14.33	40.82	2950.41
Oct, 2050	14.14	41.01	2909.40
Nov, 2050	13.94	41.21	2868.19
Dec, 2050	13.74	41.41	2826.78
Jan, 2051	13.54	41.61	2785.18
Feb, 2051	13.35	41.80	2743.37
Mar, 2051	13.15	42.00	2701.37
Apr, 2051	12.94	42.21	2659.16
May, 2051	12.74	42.41	2616.75
Jun, 2051	12.54	42.61	2574.14
Jul, 2051	12.33	42.82	2531.33
Aug, 2051	12.13	43.02	2488.31
Sep, 2051	11.92	43.23	2445.08
Oct, 2051	11.72	43.43	2401.65
Nov, 2051	11.51	43.64	2358.00
Dec, 2051	11.30	43.85	2314.15
Jan, 2052	11.09	44.06	2270.09
Feb, 2052	10.88	44.27	2225.82
Mar, 2052	10.67	44.48	2181.33
Apr, 2052	10.45	44.70	2136.64
May, 2052	10.24	44.91	2091.72
Jun, 2052	10.02	45.13	2046.60
Jul, 2052	9.81	45.34	2001.25
Aug, 2052	9.59	45.56	1955.69
Sep, 2052	9.37	45.78	1909.91
Oct, 2052	9.15	46.00	1863.92
Nov, 2052	8.93	46.22	1817.70
Dec, 2052	8.71	46.44	1771.26
Jan, 2053	8.49	46.66	1724.59
Feb, 2053	8.26	46.89	1677.71
Mar, 2053	8.04	47.11	1630.60
Apr, 2053	7.81	47.34	1583.26
May, 2053	7.59	47.56	1535.70
Jun, 2053	7.36	47.79	1487.91
Jul, 2053	7.13	48.02	1439.88
Aug, 2053	6.90	48.25	1391.63
Sep, 2053	6.67	48.48	1343.15
Oct, 2053	6.44	48.71	1294.44
Nov, 2053	6.20	48.95	1245.49
Dec, 2053	5.97	49.18	1196.31
Jan, 2054	5.73	49.42	1146.89
Feb, 2054	5.50	49.65	1097.24
Mar, 2054	5.26	49.89	1047.34
Apr, 2054	5.02	50.13	997.21
May, 2054	4.78	50.37	946.84
Jun, 2054	4.54	50.61	896.23
Jul, 2054	4.29	50.86	845.37
Aug, 2054	4.05	51.10	794.27
Sep, 2054	3.81	51.34	742.93
Oct, 2054	3.56	51.59	691.34
Nov, 2054	3.31	51.84	639.50
Dec, 2054	3.06	52.09	587.42
Jan, 2055	2.81	52.34	535.08
Feb, 2055	2.56	52.59	482.49
Mar, 2055	2.31	52.84	429.66
Apr, 2055	2.06	53.09	376.57
May, 2055	1.80	53.35	323.22
Jun, 2055	1.55	53.60	269.62
Jul, 2055	1.29	53.86	215.76
Aug, 2055	1.03	54.12	161.64
Sep, 2055	0.77	54.38	107.27
Oct, 2055	0.51	54.64	52.63
Nov, 2055	0.25	54.90	0