Mortgage Parameters

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

Mortgage Summary

Property Total:	$20,900
Down Payment	$6,270
Mortgage Amount:	$14,630
Mortgage Payment:	$85.38 / month
Estimated Tax:	+ $11.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $96.99 / month
Total Interest Paid:	$16,106.40 over 30 years
Total Tax Paid:	$4,180.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	70.10	15.28	14614.72
Jan, 2026	70.03	15.35	14599.37
Feb, 2026	69.96	15.42	14583.95
Mar, 2026	69.88	15.50	14568.45
Apr, 2026	69.81	15.57	14552.87
May, 2026	69.73	15.65	14537.23
Jun, 2026	69.66	15.72	14521.50
Jul, 2026	69.58	15.80	14505.71
Aug, 2026	69.51	15.87	14489.83
Sep, 2026	69.43	15.95	14473.88
Oct, 2026	69.35	16.03	14457.86
Nov, 2026	69.28	16.10	14441.76
Dec, 2026	69.20	16.18	14425.58
Jan, 2027	69.12	16.26	14409.32
Feb, 2027	69.04	16.34	14392.98
Mar, 2027	68.97	16.41	14376.57
Apr, 2027	68.89	16.49	14360.08
May, 2027	68.81	16.57	14343.51
Jun, 2027	68.73	16.65	14326.85
Jul, 2027	68.65	16.73	14310.12
Aug, 2027	68.57	16.81	14293.31
Sep, 2027	68.49	16.89	14276.42
Oct, 2027	68.41	16.97	14259.45
Nov, 2027	68.33	17.05	14242.40
Dec, 2027	68.24	17.14	14225.26
Jan, 2028	68.16	17.22	14208.04
Feb, 2028	68.08	17.30	14190.74
Mar, 2028	68.00	17.38	14173.36
Apr, 2028	67.91	17.47	14155.90
May, 2028	67.83	17.55	14138.35
Jun, 2028	67.75	17.63	14120.71
Jul, 2028	67.66	17.72	14102.99
Aug, 2028	67.58	17.80	14085.19
Sep, 2028	67.49	17.89	14067.30
Oct, 2028	67.41	17.97	14049.33
Nov, 2028	67.32	18.06	14031.27
Dec, 2028	67.23	18.15	14013.12
Jan, 2029	67.15	18.23	13994.89
Feb, 2029	67.06	18.32	13976.57
Mar, 2029	66.97	18.41	13958.16
Apr, 2029	66.88	18.50	13939.66
May, 2029	66.79	18.59	13921.07
Jun, 2029	66.71	18.67	13902.40
Jul, 2029	66.62	18.76	13883.64
Aug, 2029	66.53	18.85	13864.78
Sep, 2029	66.44	18.94	13845.84
Oct, 2029	66.34	19.04	13826.80
Nov, 2029	66.25	19.13	13807.67
Dec, 2029	66.16	19.22	13788.46
Jan, 2030	66.07	19.31	13769.15
Feb, 2030	65.98	19.40	13749.74
Mar, 2030	65.88	19.50	13730.25
Apr, 2030	65.79	19.59	13710.66
May, 2030	65.70	19.68	13690.97
Jun, 2030	65.60	19.78	13671.20
Jul, 2030	65.51	19.87	13651.33
Aug, 2030	65.41	19.97	13631.36
Sep, 2030	65.32	20.06	13611.29
Oct, 2030	65.22	20.16	13591.14
Nov, 2030	65.12	20.26	13570.88
Dec, 2030	65.03	20.35	13550.53
Jan, 2031	64.93	20.45	13530.08
Feb, 2031	64.83	20.55	13509.53
Mar, 2031	64.73	20.65	13488.88
Apr, 2031	64.63	20.75	13468.14
May, 2031	64.53	20.85	13447.29
Jun, 2031	64.43	20.95	13426.35
Jul, 2031	64.33	21.05	13405.30
Aug, 2031	64.23	21.15	13384.15
Sep, 2031	64.13	21.25	13362.91
Oct, 2031	64.03	21.35	13341.56
Nov, 2031	63.93	21.45	13320.10
Dec, 2031	63.83	21.55	13298.55
Jan, 2032	63.72	21.66	13276.89
Feb, 2032	63.62	21.76	13255.13
Mar, 2032	63.51	21.87	13233.27
Apr, 2032	63.41	21.97	13211.29
May, 2032	63.30	22.08	13189.22
Jun, 2032	63.20	22.18	13167.04
Jul, 2032	63.09	22.29	13144.75
Aug, 2032	62.99	22.39	13122.35
Sep, 2032	62.88	22.50	13099.85
Oct, 2032	62.77	22.61	13077.24
Nov, 2032	62.66	22.72	13054.52
Dec, 2032	62.55	22.83	13031.70
Jan, 2033	62.44	22.94	13008.76
Feb, 2033	62.33	23.05	12985.71
Mar, 2033	62.22	23.16	12962.56
Apr, 2033	62.11	23.27	12939.29
May, 2033	62.00	23.38	12915.91
Jun, 2033	61.89	23.49	12892.42
Jul, 2033	61.78	23.60	12868.82
Aug, 2033	61.66	23.72	12845.10
Sep, 2033	61.55	23.83	12821.27
Oct, 2033	61.44	23.94	12797.32
Nov, 2033	61.32	24.06	12773.26
Dec, 2033	61.21	24.17	12749.09
Jan, 2034	61.09	24.29	12724.80
Feb, 2034	60.97	24.41	12700.39
Mar, 2034	60.86	24.52	12675.87
Apr, 2034	60.74	24.64	12651.23
May, 2034	60.62	24.76	12626.47
Jun, 2034	60.50	24.88	12601.59
Jul, 2034	60.38	25.00	12576.59
Aug, 2034	60.26	25.12	12551.47
Sep, 2034	60.14	25.24	12526.24
Oct, 2034	60.02	25.36	12500.88
Nov, 2034	59.90	25.48	12475.40
Dec, 2034	59.78	25.60	12449.80
Jan, 2035	59.66	25.72	12424.07
Feb, 2035	59.53	25.85	12398.22
Mar, 2035	59.41	25.97	12372.25
Apr, 2035	59.28	26.10	12346.15
May, 2035	59.16	26.22	12319.93
Jun, 2035	59.03	26.35	12293.59
Jul, 2035	58.91	26.47	12267.11
Aug, 2035	58.78	26.60	12240.51
Sep, 2035	58.65	26.73	12213.79
Oct, 2035	58.52	26.86	12186.93
Nov, 2035	58.40	26.98	12159.95
Dec, 2035	58.27	27.11	12132.83
Jan, 2036	58.14	27.24	12105.59
Feb, 2036	58.01	27.37	12078.21
Mar, 2036	57.87	27.51	12050.71
Apr, 2036	57.74	27.64	12023.07
May, 2036	57.61	27.77	11995.30
Jun, 2036	57.48	27.90	11967.40
Jul, 2036	57.34	28.04	11939.36
Aug, 2036	57.21	28.17	11911.19
Sep, 2036	57.07	28.31	11882.89
Oct, 2036	56.94	28.44	11854.45
Nov, 2036	56.80	28.58	11825.87
Dec, 2036	56.67	28.71	11797.16
Jan, 2037	56.53	28.85	11768.30
Feb, 2037	56.39	28.99	11739.31
Mar, 2037	56.25	29.13	11710.18
Apr, 2037	56.11	29.27	11680.92
May, 2037	55.97	29.41	11651.51
Jun, 2037	55.83	29.55	11621.96
Jul, 2037	55.69	29.69	11592.26
Aug, 2037	55.55	29.83	11562.43
Sep, 2037	55.40	29.98	11532.45
Oct, 2037	55.26	30.12	11502.33
Nov, 2037	55.12	30.26	11472.07
Dec, 2037	54.97	30.41	11441.66
Jan, 2038	54.82	30.56	11411.10
Feb, 2038	54.68	30.70	11380.40
Mar, 2038	54.53	30.85	11349.55
Apr, 2038	54.38	31.00	11318.56
May, 2038	54.23	31.15	11287.41
Jun, 2038	54.09	31.29	11256.12
Jul, 2038	53.94	31.44	11224.67
Aug, 2038	53.78	31.60	11193.08
Sep, 2038	53.63	31.75	11161.33
Oct, 2038	53.48	31.90	11129.43
Nov, 2038	53.33	32.05	11097.38
Dec, 2038	53.17	32.21	11065.18
Jan, 2039	53.02	32.36	11032.82
Feb, 2039	52.87	32.51	11000.30
Mar, 2039	52.71	32.67	10967.63
Apr, 2039	52.55	32.83	10934.81
May, 2039	52.40	32.98	10901.82
Jun, 2039	52.24	33.14	10868.68
Jul, 2039	52.08	33.30	10835.38
Aug, 2039	51.92	33.46	10801.92
Sep, 2039	51.76	33.62	10768.30
Oct, 2039	51.60	33.78	10734.51
Nov, 2039	51.44	33.94	10700.57
Dec, 2039	51.27	34.11	10666.46
Jan, 2040	51.11	34.27	10632.19
Feb, 2040	50.95	34.43	10597.76
Mar, 2040	50.78	34.60	10563.16
Apr, 2040	50.62	34.76	10528.40
May, 2040	50.45	34.93	10493.47
Jun, 2040	50.28	35.10	10458.37
Jul, 2040	50.11	35.27	10423.10
Aug, 2040	49.94	35.44	10387.66
Sep, 2040	49.77	35.61	10352.06
Oct, 2040	49.60	35.78	10316.28
Nov, 2040	49.43	35.95	10280.33
Dec, 2040	49.26	36.12	10244.21
Jan, 2041	49.09	36.29	10207.92
Feb, 2041	48.91	36.47	10171.45
Mar, 2041	48.74	36.64	10134.81
Apr, 2041	48.56	36.82	10097.99
May, 2041	48.39	36.99	10061.00
Jun, 2041	48.21	37.17	10023.83
Jul, 2041	48.03	37.35	9986.48
Aug, 2041	47.85	37.53	9948.95
Sep, 2041	47.67	37.71	9911.24
Oct, 2041	47.49	37.89	9873.36
Nov, 2041	47.31	38.07	9835.29
Dec, 2041	47.13	38.25	9797.03
Jan, 2042	46.94	38.44	9758.60
Feb, 2042	46.76	38.62	9719.98
Mar, 2042	46.57	38.81	9681.17
Apr, 2042	46.39	38.99	9642.18
May, 2042	46.20	39.18	9603.00
Jun, 2042	46.01	39.37	9563.64
Jul, 2042	45.83	39.55	9524.08
Aug, 2042	45.64	39.74	9484.34
Sep, 2042	45.45	39.93	9444.41
Oct, 2042	45.25	40.13	9404.28
Nov, 2042	45.06	40.32	9363.96
Dec, 2042	44.87	40.51	9323.45
Jan, 2043	44.67	40.71	9282.75
Feb, 2043	44.48	40.90	9241.85
Mar, 2043	44.28	41.10	9200.75
Apr, 2043	44.09	41.29	9159.46
May, 2043	43.89	41.49	9117.97
Jun, 2043	43.69	41.69	9076.28
Jul, 2043	43.49	41.89	9034.39
Aug, 2043	43.29	42.09	8992.30
Sep, 2043	43.09	42.29	8950.00
Oct, 2043	42.89	42.49	8907.51
Nov, 2043	42.68	42.70	8864.81
Dec, 2043	42.48	42.90	8821.91
Jan, 2044	42.27	43.11	8778.80
Feb, 2044	42.07	43.31	8735.48
Mar, 2044	41.86	43.52	8691.96
Apr, 2044	41.65	43.73	8648.23
May, 2044	41.44	43.94	8604.29
Jun, 2044	41.23	44.15	8560.14
Jul, 2044	41.02	44.36	8515.78
Aug, 2044	40.80	44.58	8471.20
Sep, 2044	40.59	44.79	8426.41
Oct, 2044	40.38	45.00	8381.41
Nov, 2044	40.16	45.22	8336.19
Dec, 2044	39.94	45.44	8290.75
Jan, 2045	39.73	45.65	8245.10
Feb, 2045	39.51	45.87	8199.23
Mar, 2045	39.29	46.09	8153.14
Apr, 2045	39.07	46.31	8106.82
May, 2045	38.85	46.53	8060.29
Jun, 2045	38.62	46.76	8013.53
Jul, 2045	38.40	46.98	7966.55
Aug, 2045	38.17	47.21	7919.34
Sep, 2045	37.95	47.43	7871.91
Oct, 2045	37.72	47.66	7824.25
Nov, 2045	37.49	47.89	7776.36
Dec, 2045	37.26	48.12	7728.24
Jan, 2046	37.03	48.35	7679.89
Feb, 2046	36.80	48.58	7631.31
Mar, 2046	36.57	48.81	7582.50
Apr, 2046	36.33	49.05	7533.45
May, 2046	36.10	49.28	7484.17
Jun, 2046	35.86	49.52	7434.65
Jul, 2046	35.62	49.76	7384.90
Aug, 2046	35.39	49.99	7334.90
Sep, 2046	35.15	50.23	7284.67
Oct, 2046	34.91	50.47	7234.19
Nov, 2046	34.66	50.72	7183.48
Dec, 2046	34.42	50.96	7132.52
Jan, 2047	34.18	51.20	7081.32
Feb, 2047	33.93	51.45	7029.87
Mar, 2047	33.68	51.70	6978.17
Apr, 2047	33.44	51.94	6926.23
May, 2047	33.19	52.19	6874.04
Jun, 2047	32.94	52.44	6821.60
Jul, 2047	32.69	52.69	6768.90
Aug, 2047	32.43	52.95	6715.96
Sep, 2047	32.18	53.20	6662.76
Oct, 2047	31.93	53.45	6609.30
Nov, 2047	31.67	53.71	6555.59
Dec, 2047	31.41	53.97	6501.62
Jan, 2048	31.15	54.23	6447.40
Feb, 2048	30.89	54.49	6392.91
Mar, 2048	30.63	54.75	6338.16
Apr, 2048	30.37	55.01	6283.15
May, 2048	30.11	55.27	6227.88
Jun, 2048	29.84	55.54	6172.34
Jul, 2048	29.58	55.80	6116.54
Aug, 2048	29.31	56.07	6060.47
Sep, 2048	29.04	56.34	6004.13
Oct, 2048	28.77	56.61	5947.52
Nov, 2048	28.50	56.88	5890.64
Dec, 2048	28.23	57.15	5833.48
Jan, 2049	27.95	57.43	5776.05
Feb, 2049	27.68	57.70	5718.35
Mar, 2049	27.40	57.98	5660.37
Apr, 2049	27.12	58.26	5602.11
May, 2049	26.84	58.54	5543.58
Jun, 2049	26.56	58.82	5484.76
Jul, 2049	26.28	59.10	5425.66
Aug, 2049	26.00	59.38	5366.28
Sep, 2049	25.71	59.67	5306.61
Oct, 2049	25.43	59.95	5246.66
Nov, 2049	25.14	60.24	5186.42
Dec, 2049	24.85	60.53	5125.89
Jan, 2050	24.56	60.82	5065.07
Feb, 2050	24.27	61.11	5003.96
Mar, 2050	23.98	61.40	4942.56
Apr, 2050	23.68	61.70	4880.86
May, 2050	23.39	61.99	4818.87
Jun, 2050	23.09	62.29	4756.58
Jul, 2050	22.79	62.59	4693.99
Aug, 2050	22.49	62.89	4631.11
Sep, 2050	22.19	63.19	4567.92
Oct, 2050	21.89	63.49	4504.42
Nov, 2050	21.58	63.80	4440.63
Dec, 2050	21.28	64.10	4376.53
Jan, 2051	20.97	64.41	4312.12
Feb, 2051	20.66	64.72	4247.40
Mar, 2051	20.35	65.03	4182.37
Apr, 2051	20.04	65.34	4117.03
May, 2051	19.73	65.65	4051.38
Jun, 2051	19.41	65.97	3985.41
Jul, 2051	19.10	66.28	3919.13
Aug, 2051	18.78	66.60	3852.53
Sep, 2051	18.46	66.92	3785.61
Oct, 2051	18.14	67.24	3718.37
Nov, 2051	17.82	67.56	3650.81
Dec, 2051	17.49	67.89	3582.92
Jan, 2052	17.17	68.21	3514.71
Feb, 2052	16.84	68.54	3446.17
Mar, 2052	16.51	68.87	3377.30
Apr, 2052	16.18	69.20	3308.10
May, 2052	15.85	69.53	3238.58
Jun, 2052	15.52	69.86	3168.71
Jul, 2052	15.18	70.20	3098.52
Aug, 2052	14.85	70.53	3027.98
Sep, 2052	14.51	70.87	2957.11
Oct, 2052	14.17	71.21	2885.90
Nov, 2052	13.83	71.55	2814.35
Dec, 2052	13.49	71.89	2742.46
Jan, 2053	13.14	72.24	2670.22
Feb, 2053	12.79	72.59	2597.63
Mar, 2053	12.45	72.93	2524.70
Apr, 2053	12.10	73.28	2451.42
May, 2053	11.75	73.63	2377.78
Jun, 2053	11.39	73.99	2303.80
Jul, 2053	11.04	74.34	2229.46
Aug, 2053	10.68	74.70	2154.76
Sep, 2053	10.32	75.06	2079.70
Oct, 2053	9.97	75.41	2004.29
Nov, 2053	9.60	75.78	1928.51
Dec, 2053	9.24	76.14	1852.37
Jan, 2054	8.88	76.50	1775.87
Feb, 2054	8.51	76.87	1699.00
Mar, 2054	8.14	77.24	1621.76
Apr, 2054	7.77	77.61	1544.15
May, 2054	7.40	77.98	1466.17
Jun, 2054	7.03	78.35	1387.81
Jul, 2054	6.65	78.73	1309.08
Aug, 2054	6.27	79.11	1229.98
Sep, 2054	5.89	79.49	1150.49
Oct, 2054	5.51	79.87	1070.62
Nov, 2054	5.13	80.25	990.37
Dec, 2054	4.75	80.63	909.74
Jan, 2055	4.36	81.02	828.72
Feb, 2055	3.97	81.41	747.31
Mar, 2055	3.58	81.80	665.51
Apr, 2055	3.19	82.19	583.32
May, 2055	2.80	82.58	500.73
Jun, 2055	2.40	82.98	417.75
Jul, 2055	2.00	83.38	334.38
Aug, 2055	1.60	83.78	250.60
Sep, 2055	1.20	84.18	166.42
Oct, 2055	0.80	84.58	81.84
Nov, 2055	0.39	84.99	0