Mortgage Parameters

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

Mortgage Summary

Property Total:	$58,500
Down Payment	$17,550
Mortgage Amount:	$40,950
Mortgage Payment:	$238.97 / month
Estimated Tax:	+ $32.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $271.47 / month
Total Interest Paid:	$45,079.20 over 30 years
Total Tax Paid:	$11,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	196.22	42.75	40907.25
Jan, 2026	196.01	42.96	40864.29
Feb, 2026	195.81	43.16	40821.13
Mar, 2026	195.60	43.37	40777.76
Apr, 2026	195.39	43.58	40734.19
May, 2026	195.18	43.79	40690.40
Jun, 2026	194.97	44.00	40646.40
Jul, 2026	194.76	44.21	40602.20
Aug, 2026	194.55	44.42	40557.78
Sep, 2026	194.34	44.63	40513.15
Oct, 2026	194.13	44.84	40468.31
Nov, 2026	193.91	45.06	40423.25
Dec, 2026	193.69	45.28	40377.97
Jan, 2027	193.48	45.49	40332.48
Feb, 2027	193.26	45.71	40286.77
Mar, 2027	193.04	45.93	40240.84
Apr, 2027	192.82	46.15	40194.69
May, 2027	192.60	46.37	40148.32
Jun, 2027	192.38	46.59	40101.73
Jul, 2027	192.15	46.82	40054.91
Aug, 2027	191.93	47.04	40007.87
Sep, 2027	191.70	47.27	39960.61
Oct, 2027	191.48	47.49	39913.11
Nov, 2027	191.25	47.72	39865.39
Dec, 2027	191.02	47.95	39817.45
Jan, 2028	190.79	48.18	39769.27
Feb, 2028	190.56	48.41	39720.86
Mar, 2028	190.33	48.64	39672.22
Apr, 2028	190.10	48.87	39623.34
May, 2028	189.86	49.11	39574.24
Jun, 2028	189.63	49.34	39524.89
Jul, 2028	189.39	49.58	39475.31
Aug, 2028	189.15	49.82	39425.49
Sep, 2028	188.91	50.06	39375.44
Oct, 2028	188.67	50.30	39325.14
Nov, 2028	188.43	50.54	39274.61
Dec, 2028	188.19	50.78	39223.83
Jan, 2029	187.95	51.02	39172.80
Feb, 2029	187.70	51.27	39121.54
Mar, 2029	187.46	51.51	39070.02
Apr, 2029	187.21	51.76	39018.26
May, 2029	186.96	52.01	38966.26
Jun, 2029	186.71	52.26	38914.00
Jul, 2029	186.46	52.51	38861.49
Aug, 2029	186.21	52.76	38808.73
Sep, 2029	185.96	53.01	38755.72
Oct, 2029	185.70	53.27	38702.46
Nov, 2029	185.45	53.52	38648.94
Dec, 2029	185.19	53.78	38595.16
Jan, 2030	184.94	54.03	38541.13
Feb, 2030	184.68	54.29	38486.83
Mar, 2030	184.42	54.55	38432.28
Apr, 2030	184.15	54.82	38377.46
May, 2030	183.89	55.08	38322.38
Jun, 2030	183.63	55.34	38267.04
Jul, 2030	183.36	55.61	38211.44
Aug, 2030	183.10	55.87	38155.56
Sep, 2030	182.83	56.14	38099.42
Oct, 2030	182.56	56.41	38043.01
Nov, 2030	182.29	56.68	37986.33
Dec, 2030	182.02	56.95	37929.38
Jan, 2031	181.74	57.23	37872.15
Feb, 2031	181.47	57.50	37814.65
Mar, 2031	181.20	57.77	37756.88
Apr, 2031	180.92	58.05	37698.83
May, 2031	180.64	58.33	37640.50
Jun, 2031	180.36	58.61	37581.89
Jul, 2031	180.08	58.89	37523.00
Aug, 2031	179.80	59.17	37463.82
Sep, 2031	179.51	59.46	37404.37
Oct, 2031	179.23	59.74	37344.63
Nov, 2031	178.94	60.03	37284.60
Dec, 2031	178.66	60.31	37224.29
Jan, 2032	178.37	60.60	37163.68
Feb, 2032	178.08	60.89	37102.79
Mar, 2032	177.78	61.19	37041.60
Apr, 2032	177.49	61.48	36980.12
May, 2032	177.20	61.77	36918.35
Jun, 2032	176.90	62.07	36856.28
Jul, 2032	176.60	62.37	36793.91
Aug, 2032	176.30	62.67	36731.25
Sep, 2032	176.00	62.97	36668.28
Oct, 2032	175.70	63.27	36605.01
Nov, 2032	175.40	63.57	36541.44
Dec, 2032	175.09	63.88	36477.57
Jan, 2033	174.79	64.18	36413.39
Feb, 2033	174.48	64.49	36348.90
Mar, 2033	174.17	64.80	36284.10
Apr, 2033	173.86	65.11	36218.99
May, 2033	173.55	65.42	36153.57
Jun, 2033	173.24	65.73	36087.84
Jul, 2033	172.92	66.05	36021.79
Aug, 2033	172.60	66.37	35955.42
Sep, 2033	172.29	66.68	35888.74
Oct, 2033	171.97	67.00	35821.73
Nov, 2033	171.65	67.32	35754.41
Dec, 2033	171.32	67.65	35686.76
Jan, 2034	171.00	67.97	35618.79
Feb, 2034	170.67	68.30	35550.50
Mar, 2034	170.35	68.62	35481.87
Apr, 2034	170.02	68.95	35412.92
May, 2034	169.69	69.28	35343.64
Jun, 2034	169.35	69.62	35274.02
Jul, 2034	169.02	69.95	35204.07
Aug, 2034	168.69	70.28	35133.79
Sep, 2034	168.35	70.62	35063.17
Oct, 2034	168.01	70.96	34992.21
Nov, 2034	167.67	71.30	34920.91
Dec, 2034	167.33	71.64	34849.27
Jan, 2035	166.99	71.98	34777.28
Feb, 2035	166.64	72.33	34704.96
Mar, 2035	166.29	72.68	34632.28
Apr, 2035	165.95	73.02	34559.26
May, 2035	165.60	73.37	34485.88
Jun, 2035	165.24	73.73	34412.16
Jul, 2035	164.89	74.08	34338.08
Aug, 2035	164.54	74.43	34263.65
Sep, 2035	164.18	74.79	34188.86
Oct, 2035	163.82	75.15	34113.71
Nov, 2035	163.46	75.51	34038.20
Dec, 2035	163.10	75.87	33962.33
Jan, 2036	162.74	76.23	33886.10
Feb, 2036	162.37	76.60	33809.50
Mar, 2036	162.00	76.97	33732.53
Apr, 2036	161.64	77.33	33655.20
May, 2036	161.26	77.71	33577.49
Jun, 2036	160.89	78.08	33499.41
Jul, 2036	160.52	78.45	33420.96
Aug, 2036	160.14	78.83	33342.13
Sep, 2036	159.76	79.21	33262.93
Oct, 2036	159.38	79.59	33183.34
Nov, 2036	159.00	79.97	33103.37
Dec, 2036	158.62	80.35	33023.03
Jan, 2037	158.24	80.73	32942.29
Feb, 2037	157.85	81.12	32861.17
Mar, 2037	157.46	81.51	32779.66
Apr, 2037	157.07	81.90	32697.76
May, 2037	156.68	82.29	32615.46
Jun, 2037	156.28	82.69	32532.78
Jul, 2037	155.89	83.08	32449.69
Aug, 2037	155.49	83.48	32366.21
Sep, 2037	155.09	83.88	32282.33
Oct, 2037	154.69	84.28	32198.05
Nov, 2037	154.28	84.69	32113.36
Dec, 2037	153.88	85.09	32028.26
Jan, 2038	153.47	85.50	31942.76
Feb, 2038	153.06	85.91	31856.85
Mar, 2038	152.65	86.32	31770.53
Apr, 2038	152.23	86.74	31683.79
May, 2038	151.82	87.15	31596.64
Jun, 2038	151.40	87.57	31509.07
Jul, 2038	150.98	87.99	31421.08
Aug, 2038	150.56	88.41	31332.67
Sep, 2038	150.14	88.83	31243.84
Oct, 2038	149.71	89.26	31154.58
Nov, 2038	149.28	89.69	31064.89
Dec, 2038	148.85	90.12	30974.77
Jan, 2039	148.42	90.55	30884.22
Feb, 2039	147.99	90.98	30793.24
Mar, 2039	147.55	91.42	30701.82
Apr, 2039	147.11	91.86	30609.96
May, 2039	146.67	92.30	30517.67
Jun, 2039	146.23	92.74	30424.93
Jul, 2039	145.79	93.18	30331.74
Aug, 2039	145.34	93.63	30238.11
Sep, 2039	144.89	94.08	30144.03
Oct, 2039	144.44	94.53	30049.50
Nov, 2039	143.99	94.98	29954.52
Dec, 2039	143.53	95.44	29859.08
Jan, 2040	143.07	95.90	29763.19
Feb, 2040	142.62	96.35	29666.83
Mar, 2040	142.15	96.82	29570.02
Apr, 2040	141.69	97.28	29472.74
May, 2040	141.22	97.75	29374.99
Jun, 2040	140.76	98.21	29276.78
Jul, 2040	140.28	98.69	29178.09
Aug, 2040	139.81	99.16	29078.93
Sep, 2040	139.34	99.63	28979.30
Oct, 2040	138.86	100.11	28879.19
Nov, 2040	138.38	100.59	28778.60
Dec, 2040	137.90	101.07	28677.53
Jan, 2041	137.41	101.56	28575.97
Feb, 2041	136.93	102.04	28473.92
Mar, 2041	136.44	102.53	28371.39
Apr, 2041	135.95	103.02	28268.37
May, 2041	135.45	103.52	28164.85
Jun, 2041	134.96	104.01	28060.84
Jul, 2041	134.46	104.51	27956.33
Aug, 2041	133.96	105.01	27851.31
Sep, 2041	133.45	105.52	27745.80
Oct, 2041	132.95	106.02	27639.78
Nov, 2041	132.44	106.53	27533.25
Dec, 2041	131.93	107.04	27426.21
Jan, 2042	131.42	107.55	27318.65
Feb, 2042	130.90	108.07	27210.59
Mar, 2042	130.38	108.59	27102.00
Apr, 2042	129.86	109.11	26992.89
May, 2042	129.34	109.63	26883.26
Jun, 2042	128.82	110.15	26773.11
Jul, 2042	128.29	110.68	26662.43
Aug, 2042	127.76	111.21	26551.22
Sep, 2042	127.22	111.75	26439.47
Oct, 2042	126.69	112.28	26327.19
Nov, 2042	126.15	112.82	26214.37
Dec, 2042	125.61	113.36	26101.01
Jan, 2043	125.07	113.90	25987.11
Feb, 2043	124.52	114.45	25872.66
Mar, 2043	123.97	115.00	25757.66
Apr, 2043	123.42	115.55	25642.12
May, 2043	122.87	116.10	25526.01
Jun, 2043	122.31	116.66	25409.36
Jul, 2043	121.75	117.22	25292.14
Aug, 2043	121.19	117.78	25174.36
Sep, 2043	120.63	118.34	25056.02
Oct, 2043	120.06	118.91	24937.11
Nov, 2043	119.49	119.48	24817.63
Dec, 2043	118.92	120.05	24697.58
Jan, 2044	118.34	120.63	24576.95
Feb, 2044	117.76	121.21	24455.74
Mar, 2044	117.18	121.79	24333.96
Apr, 2044	116.60	122.37	24211.59
May, 2044	116.01	122.96	24088.63
Jun, 2044	115.42	123.55	23965.09
Jul, 2044	114.83	124.14	23840.95
Aug, 2044	114.24	124.73	23716.22
Sep, 2044	113.64	125.33	23590.89
Oct, 2044	113.04	125.93	23464.96
Nov, 2044	112.44	126.53	23338.42
Dec, 2044	111.83	127.14	23211.28
Jan, 2045	111.22	127.75	23083.53
Feb, 2045	110.61	128.36	22955.17
Mar, 2045	109.99	128.98	22826.19
Apr, 2045	109.38	129.59	22696.60
May, 2045	108.75	130.22	22566.38
Jun, 2045	108.13	130.84	22435.55
Jul, 2045	107.50	131.47	22304.08
Aug, 2045	106.87	132.10	22171.98
Sep, 2045	106.24	132.73	22039.25
Oct, 2045	105.60	133.37	21905.89
Nov, 2045	104.97	134.00	21771.88
Dec, 2045	104.32	134.65	21637.24
Jan, 2046	103.68	135.29	21501.95
Feb, 2046	103.03	135.94	21366.01
Mar, 2046	102.38	136.59	21229.42
Apr, 2046	101.72	137.25	21092.17
May, 2046	101.07	137.90	20954.27
Jun, 2046	100.41	138.56	20815.70
Jul, 2046	99.74	139.23	20676.47
Aug, 2046	99.07	139.90	20536.58
Sep, 2046	98.40	140.57	20396.01
Oct, 2046	97.73	141.24	20254.77
Nov, 2046	97.05	141.92	20112.86
Dec, 2046	96.37	142.60	19970.26
Jan, 2047	95.69	143.28	19826.98
Feb, 2047	95.00	143.97	19683.02
Mar, 2047	94.31	144.66	19538.36
Apr, 2047	93.62	145.35	19393.01
May, 2047	92.92	146.05	19246.97
Jun, 2047	92.23	146.74	19100.22
Jul, 2047	91.52	147.45	18952.77
Aug, 2047	90.82	148.15	18804.62
Sep, 2047	90.11	148.86	18655.76
Oct, 2047	89.39	149.58	18506.18
Nov, 2047	88.68	150.29	18355.88
Dec, 2047	87.96	151.01	18204.87
Jan, 2048	87.23	151.74	18053.13
Feb, 2048	86.50	152.47	17900.66
Mar, 2048	85.77	153.20	17747.47
Apr, 2048	85.04	153.93	17593.54
May, 2048	84.30	154.67	17438.87
Jun, 2048	83.56	155.41	17283.46
Jul, 2048	82.82	156.15	17127.31
Aug, 2048	82.07	156.90	16970.41
Sep, 2048	81.32	157.65	16812.75
Oct, 2048	80.56	158.41	16654.35
Nov, 2048	79.80	159.17	16495.18
Dec, 2048	79.04	159.93	16335.25
Jan, 2049	78.27	160.70	16174.55
Feb, 2049	77.50	161.47	16013.08
Mar, 2049	76.73	162.24	15850.84
Apr, 2049	75.95	163.02	15687.82
May, 2049	75.17	163.80	15524.02
Jun, 2049	74.39	164.58	15359.44
Jul, 2049	73.60	165.37	15194.07
Aug, 2049	72.80	166.17	15027.90
Sep, 2049	72.01	166.96	14860.94
Oct, 2049	71.21	167.76	14693.18
Nov, 2049	70.40	168.57	14524.62
Dec, 2049	69.60	169.37	14355.24
Jan, 2050	68.79	170.18	14185.06
Feb, 2050	67.97	171.00	14014.06
Mar, 2050	67.15	171.82	13842.24
Apr, 2050	66.33	172.64	13669.60
May, 2050	65.50	173.47	13496.13
Jun, 2050	64.67	174.30	13321.83
Jul, 2050	63.83	175.14	13146.69
Aug, 2050	62.99	175.98	12970.71
Sep, 2050	62.15	176.82	12793.89
Oct, 2050	61.30	177.67	12616.23
Nov, 2050	60.45	178.52	12437.71
Dec, 2050	59.60	179.37	12258.34
Jan, 2051	58.74	180.23	12078.11
Feb, 2051	57.87	181.10	11897.01
Mar, 2051	57.01	181.96	11715.05
Apr, 2051	56.13	182.84	11532.21
May, 2051	55.26	183.71	11348.50
Jun, 2051	54.38	184.59	11163.91
Jul, 2051	53.49	185.48	10978.43
Aug, 2051	52.60	186.37	10792.07
Sep, 2051	51.71	187.26	10604.81
Oct, 2051	50.81	188.16	10416.65
Nov, 2051	49.91	189.06	10227.60
Dec, 2051	49.01	189.96	10037.63
Jan, 2052	48.10	190.87	9846.76
Feb, 2052	47.18	191.79	9654.97
Mar, 2052	46.26	192.71	9462.27
Apr, 2052	45.34	193.63	9268.64
May, 2052	44.41	194.56	9074.08
Jun, 2052	43.48	195.49	8878.59
Jul, 2052	42.54	196.43	8682.16
Aug, 2052	41.60	197.37	8484.79
Sep, 2052	40.66	198.31	8286.48
Oct, 2052	39.71	199.26	8087.22
Nov, 2052	38.75	200.22	7887.00
Dec, 2052	37.79	201.18	7685.82
Jan, 2053	36.83	202.14	7483.68
Feb, 2053	35.86	203.11	7280.57
Mar, 2053	34.89	204.08	7076.48
Apr, 2053	33.91	205.06	6871.42
May, 2053	32.93	206.04	6665.38
Jun, 2053	31.94	207.03	6458.35
Jul, 2053	30.95	208.02	6250.32
Aug, 2053	29.95	209.02	6041.30
Sep, 2053	28.95	210.02	5831.28
Oct, 2053	27.94	211.03	5620.25
Nov, 2053	26.93	212.04	5408.21
Dec, 2053	25.91	213.06	5195.16
Jan, 2054	24.89	214.08	4981.08
Feb, 2054	23.87	215.10	4765.98
Mar, 2054	22.84	216.13	4549.84
Apr, 2054	21.80	217.17	4332.67
May, 2054	20.76	218.21	4114.47
Jun, 2054	19.72	219.25	3895.21
Jul, 2054	18.66	220.31	3674.91
Aug, 2054	17.61	221.36	3453.54
Sep, 2054	16.55	222.42	3231.12
Oct, 2054	15.48	223.49	3007.64
Nov, 2054	14.41	224.56	2783.08
Dec, 2054	13.34	225.63	2557.44
Jan, 2055	12.25	226.72	2330.73
Feb, 2055	11.17	227.80	2102.92
Mar, 2055	10.08	228.89	1874.03
Apr, 2055	8.98	229.99	1644.04
May, 2055	7.88	231.09	1412.95
Jun, 2055	6.77	232.20	1180.75
Jul, 2055	5.66	233.31	947.44
Aug, 2055	4.54	234.43	713.01
Sep, 2055	3.42	235.55	477.45
Oct, 2055	2.29	236.68	240.77
Nov, 2055	1.15	237.82	2.95