Mortgage Parameters

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

Mortgage Summary

Property Total:	$18,500
Down Payment	$5,550
Mortgage Amount:	$12,950
Mortgage Payment:	$75.57 / month
Estimated Tax:	+ $10.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $85.85 / month
Total Interest Paid:	$14,256.00 over 30 years
Total Tax Paid:	$3,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	62.05	13.52	12936.48
Jan, 2026	61.99	13.58	12922.90
Feb, 2026	61.92	13.65	12909.25
Mar, 2026	61.86	13.71	12895.54
Apr, 2026	61.79	13.78	12881.76
May, 2026	61.73	13.84	12867.91
Jun, 2026	61.66	13.91	12854.00
Jul, 2026	61.59	13.98	12840.03
Aug, 2026	61.53	14.04	12825.98
Sep, 2026	61.46	14.11	12811.87
Oct, 2026	61.39	14.18	12797.69
Nov, 2026	61.32	14.25	12783.44
Dec, 2026	61.25	14.32	12769.12
Jan, 2027	61.19	14.38	12754.74
Feb, 2027	61.12	14.45	12740.29
Mar, 2027	61.05	14.52	12725.76
Apr, 2027	60.98	14.59	12711.17
May, 2027	60.91	14.66	12696.51
Jun, 2027	60.84	14.73	12681.78
Jul, 2027	60.77	14.80	12666.97
Aug, 2027	60.70	14.87	12652.10
Sep, 2027	60.62	14.95	12637.15
Oct, 2027	60.55	15.02	12622.14
Nov, 2027	60.48	15.09	12607.05
Dec, 2027	60.41	15.16	12591.89
Jan, 2028	60.34	15.23	12576.65
Feb, 2028	60.26	15.31	12561.35
Mar, 2028	60.19	15.38	12545.97
Apr, 2028	60.12	15.45	12530.51
May, 2028	60.04	15.53	12514.98
Jun, 2028	59.97	15.60	12499.38
Jul, 2028	59.89	15.68	12483.70
Aug, 2028	59.82	15.75	12467.95
Sep, 2028	59.74	15.83	12452.12
Oct, 2028	59.67	15.90	12436.22
Nov, 2028	59.59	15.98	12420.24
Dec, 2028	59.51	16.06	12404.19
Jan, 2029	59.44	16.13	12388.05
Feb, 2029	59.36	16.21	12371.84
Mar, 2029	59.28	16.29	12355.55
Apr, 2029	59.20	16.37	12339.19
May, 2029	59.13	16.44	12322.74
Jun, 2029	59.05	16.52	12306.22
Jul, 2029	58.97	16.60	12289.62
Aug, 2029	58.89	16.68	12272.93
Sep, 2029	58.81	16.76	12256.17
Oct, 2029	58.73	16.84	12239.33
Nov, 2029	58.65	16.92	12222.41
Dec, 2029	58.57	17.00	12205.40
Jan, 2030	58.48	17.09	12188.32
Feb, 2030	58.40	17.17	12171.15
Mar, 2030	58.32	17.25	12153.90
Apr, 2030	58.24	17.33	12136.57
May, 2030	58.15	17.42	12119.15
Jun, 2030	58.07	17.50	12101.65
Jul, 2030	57.99	17.58	12084.07
Aug, 2030	57.90	17.67	12066.40
Sep, 2030	57.82	17.75	12048.65
Oct, 2030	57.73	17.84	12030.81
Nov, 2030	57.65	17.92	12012.89
Dec, 2030	57.56	18.01	11994.88
Jan, 2031	57.48	18.09	11976.79
Feb, 2031	57.39	18.18	11958.61
Mar, 2031	57.30	18.27	11940.34
Apr, 2031	57.21	18.36	11921.98
May, 2031	57.13	18.44	11903.54
Jun, 2031	57.04	18.53	11885.01
Jul, 2031	56.95	18.62	11866.38
Aug, 2031	56.86	18.71	11847.67
Sep, 2031	56.77	18.80	11828.87
Oct, 2031	56.68	18.89	11809.98
Nov, 2031	56.59	18.98	11791.00
Dec, 2031	56.50	19.07	11771.93
Jan, 2032	56.41	19.16	11752.77
Feb, 2032	56.32	19.25	11733.51
Mar, 2032	56.22	19.35	11714.17
Apr, 2032	56.13	19.44	11694.73
May, 2032	56.04	19.53	11675.20
Jun, 2032	55.94	19.63	11655.57
Jul, 2032	55.85	19.72	11635.85
Aug, 2032	55.76	19.81	11616.03
Sep, 2032	55.66	19.91	11596.12
Oct, 2032	55.56	20.01	11576.12
Nov, 2032	55.47	20.10	11556.02
Dec, 2032	55.37	20.20	11535.82
Jan, 2033	55.28	20.29	11515.53
Feb, 2033	55.18	20.39	11495.13
Mar, 2033	55.08	20.49	11474.65
Apr, 2033	54.98	20.59	11454.06
May, 2033	54.88	20.69	11433.37
Jun, 2033	54.78	20.79	11412.59
Jul, 2033	54.69	20.88	11391.70
Aug, 2033	54.59	20.98	11370.72
Sep, 2033	54.48	21.09	11349.63
Oct, 2033	54.38	21.19	11328.45
Nov, 2033	54.28	21.29	11307.16
Dec, 2033	54.18	21.39	11285.77
Jan, 2034	54.08	21.49	11264.28
Feb, 2034	53.97	21.60	11242.68
Mar, 2034	53.87	21.70	11220.98
Apr, 2034	53.77	21.80	11199.18
May, 2034	53.66	21.91	11177.27
Jun, 2034	53.56	22.01	11155.26
Jul, 2034	53.45	22.12	11133.14
Aug, 2034	53.35	22.22	11110.92
Sep, 2034	53.24	22.33	11088.59
Oct, 2034	53.13	22.44	11066.15
Nov, 2034	53.03	22.54	11043.61
Dec, 2034	52.92	22.65	11020.95
Jan, 2035	52.81	22.76	10998.19
Feb, 2035	52.70	22.87	10975.32
Mar, 2035	52.59	22.98	10952.34
Apr, 2035	52.48	23.09	10929.25
May, 2035	52.37	23.20	10906.05
Jun, 2035	52.26	23.31	10882.74
Jul, 2035	52.15	23.42	10859.32
Aug, 2035	52.03	23.54	10835.78
Sep, 2035	51.92	23.65	10812.13
Oct, 2035	51.81	23.76	10788.37
Nov, 2035	51.69	23.88	10764.49
Dec, 2035	51.58	23.99	10740.50
Jan, 2036	51.46	24.11	10716.40
Feb, 2036	51.35	24.22	10692.18
Mar, 2036	51.23	24.34	10667.84
Apr, 2036	51.12	24.45	10643.39
May, 2036	51.00	24.57	10618.82
Jun, 2036	50.88	24.69	10594.13
Jul, 2036	50.76	24.81	10569.32
Aug, 2036	50.64	24.93	10544.40
Sep, 2036	50.53	25.04	10519.35
Oct, 2036	50.41	25.16	10494.19
Nov, 2036	50.28	25.29	10468.90
Dec, 2036	50.16	25.41	10443.50
Jan, 2037	50.04	25.53	10417.97
Feb, 2037	49.92	25.65	10392.32
Mar, 2037	49.80	25.77	10366.54
Apr, 2037	49.67	25.90	10340.65
May, 2037	49.55	26.02	10314.63
Jun, 2037	49.42	26.15	10288.48
Jul, 2037	49.30	26.27	10262.21
Aug, 2037	49.17	26.40	10235.81
Sep, 2037	49.05	26.52	10209.29
Oct, 2037	48.92	26.65	10182.64
Nov, 2037	48.79	26.78	10155.86
Dec, 2037	48.66	26.91	10128.95
Jan, 2038	48.53	27.04	10101.92
Feb, 2038	48.41	27.16	10074.75
Mar, 2038	48.27	27.30	10047.46
Apr, 2038	48.14	27.43	10020.03
May, 2038	48.01	27.56	9992.47
Jun, 2038	47.88	27.69	9964.78
Jul, 2038	47.75	27.82	9936.96
Aug, 2038	47.61	27.96	9909.01
Sep, 2038	47.48	28.09	9880.92
Oct, 2038	47.35	28.22	9852.69
Nov, 2038	47.21	28.36	9824.34
Dec, 2038	47.07	28.50	9795.84
Jan, 2039	46.94	28.63	9767.21
Feb, 2039	46.80	28.77	9738.44
Mar, 2039	46.66	28.91	9709.53
Apr, 2039	46.52	29.05	9680.49
May, 2039	46.39	29.18	9651.30
Jun, 2039	46.25	29.32	9621.98
Jul, 2039	46.11	29.46	9592.51
Aug, 2039	45.96	29.61	9562.91
Sep, 2039	45.82	29.75	9533.16
Oct, 2039	45.68	29.89	9503.27
Nov, 2039	45.54	30.03	9473.24
Dec, 2039	45.39	30.18	9443.06
Jan, 2040	45.25	30.32	9412.74
Feb, 2040	45.10	30.47	9382.27
Mar, 2040	44.96	30.61	9351.66
Apr, 2040	44.81	30.76	9320.90
May, 2040	44.66	30.91	9289.99
Jun, 2040	44.51	31.06	9258.93
Jul, 2040	44.37	31.20	9227.73
Aug, 2040	44.22	31.35	9196.38
Sep, 2040	44.07	31.50	9164.87
Oct, 2040	43.92	31.65	9133.22
Nov, 2040	43.76	31.81	9101.41
Dec, 2040	43.61	31.96	9069.45
Jan, 2041	43.46	32.11	9037.34
Feb, 2041	43.30	32.27	9005.07
Mar, 2041	43.15	32.42	8972.65
Apr, 2041	42.99	32.58	8940.08
May, 2041	42.84	32.73	8907.34
Jun, 2041	42.68	32.89	8874.46
Jul, 2041	42.52	33.05	8841.41
Aug, 2041	42.37	33.20	8808.20
Sep, 2041	42.21	33.36	8774.84
Oct, 2041	42.05	33.52	8741.32
Nov, 2041	41.89	33.68	8707.63
Dec, 2041	41.72	33.85	8673.79
Jan, 2042	41.56	34.01	8639.78
Feb, 2042	41.40	34.17	8605.61
Mar, 2042	41.24	34.33	8571.27
Apr, 2042	41.07	34.50	8536.77
May, 2042	40.91	34.66	8502.11
Jun, 2042	40.74	34.83	8467.28
Jul, 2042	40.57	35.00	8432.28
Aug, 2042	40.40	35.17	8397.11
Sep, 2042	40.24	35.33	8361.78
Oct, 2042	40.07	35.50	8326.28
Nov, 2042	39.90	35.67	8290.60
Dec, 2042	39.73	35.84	8254.76
Jan, 2043	39.55	36.02	8218.74
Feb, 2043	39.38	36.19	8182.56
Mar, 2043	39.21	36.36	8146.19
Apr, 2043	39.03	36.54	8109.66
May, 2043	38.86	36.71	8072.95
Jun, 2043	38.68	36.89	8036.06
Jul, 2043	38.51	37.06	7998.99
Aug, 2043	38.33	37.24	7961.75
Sep, 2043	38.15	37.42	7924.33
Oct, 2043	37.97	37.60	7886.73
Nov, 2043	37.79	37.78	7848.95
Dec, 2043	37.61	37.96	7810.99
Jan, 2044	37.43	38.14	7772.85
Feb, 2044	37.24	38.33	7734.53
Mar, 2044	37.06	38.51	7696.02
Apr, 2044	36.88	38.69	7657.32
May, 2044	36.69	38.88	7618.45
Jun, 2044	36.51	39.06	7579.38
Jul, 2044	36.32	39.25	7540.13
Aug, 2044	36.13	39.44	7500.69
Sep, 2044	35.94	39.63	7461.06
Oct, 2044	35.75	39.82	7421.24
Nov, 2044	35.56	40.01	7381.23
Dec, 2044	35.37	40.20	7341.03
Jan, 2045	35.18	40.39	7300.64
Feb, 2045	34.98	40.59	7260.05
Mar, 2045	34.79	40.78	7219.26
Apr, 2045	34.59	40.98	7178.29
May, 2045	34.40	41.17	7137.11
Jun, 2045	34.20	41.37	7095.74
Jul, 2045	34.00	41.57	7054.17
Aug, 2045	33.80	41.77	7012.40
Sep, 2045	33.60	41.97	6970.43
Oct, 2045	33.40	42.17	6928.26
Nov, 2045	33.20	42.37	6885.89
Dec, 2045	32.99	42.58	6843.32
Jan, 2046	32.79	42.78	6800.54
Feb, 2046	32.59	42.98	6757.55
Mar, 2046	32.38	43.19	6714.36
Apr, 2046	32.17	43.40	6670.97
May, 2046	31.97	43.60	6627.36
Jun, 2046	31.76	43.81	6583.55
Jul, 2046	31.55	44.02	6539.52
Aug, 2046	31.34	44.23	6495.29
Sep, 2046	31.12	44.45	6450.84
Oct, 2046	30.91	44.66	6406.18
Nov, 2046	30.70	44.87	6361.31
Dec, 2046	30.48	45.09	6316.22
Jan, 2047	30.27	45.30	6270.92
Feb, 2047	30.05	45.52	6225.39
Mar, 2047	29.83	45.74	6179.65
Apr, 2047	29.61	45.96	6133.70
May, 2047	29.39	46.18	6087.52
Jun, 2047	29.17	46.40	6041.12
Jul, 2047	28.95	46.62	5994.49
Aug, 2047	28.72	46.85	5947.65
Sep, 2047	28.50	47.07	5900.57
Oct, 2047	28.27	47.30	5853.28
Nov, 2047	28.05	47.52	5805.76
Dec, 2047	27.82	47.75	5758.00
Jan, 2048	27.59	47.98	5710.03
Feb, 2048	27.36	48.21	5661.82
Mar, 2048	27.13	48.44	5613.38
Apr, 2048	26.90	48.67	5564.70
May, 2048	26.66	48.91	5515.80
Jun, 2048	26.43	49.14	5466.66
Jul, 2048	26.19	49.38	5417.28
Aug, 2048	25.96	49.61	5367.67
Sep, 2048	25.72	49.85	5317.82
Oct, 2048	25.48	50.09	5267.73
Nov, 2048	25.24	50.33	5217.40
Dec, 2048	25.00	50.57	5166.83
Jan, 2049	24.76	50.81	5116.02
Feb, 2049	24.51	51.06	5064.96
Mar, 2049	24.27	51.30	5013.66
Apr, 2049	24.02	51.55	4962.12
May, 2049	23.78	51.79	4910.32
Jun, 2049	23.53	52.04	4858.28
Jul, 2049	23.28	52.29	4805.99
Aug, 2049	23.03	52.54	4753.45
Sep, 2049	22.78	52.79	4700.66
Oct, 2049	22.52	53.05	4647.61
Nov, 2049	22.27	53.30	4594.31
Dec, 2049	22.01	53.56	4540.76
Jan, 2050	21.76	53.81	4486.94
Feb, 2050	21.50	54.07	4432.87
Mar, 2050	21.24	54.33	4378.54
Apr, 2050	20.98	54.59	4323.95
May, 2050	20.72	54.85	4269.10
Jun, 2050	20.46	55.11	4213.99
Jul, 2050	20.19	55.38	4158.61
Aug, 2050	19.93	55.64	4102.97
Sep, 2050	19.66	55.91	4047.06
Oct, 2050	19.39	56.18	3990.88
Nov, 2050	19.12	56.45	3934.43
Dec, 2050	18.85	56.72	3877.72
Jan, 2051	18.58	56.99	3820.73
Feb, 2051	18.31	57.26	3763.46
Mar, 2051	18.03	57.54	3705.93
Apr, 2051	17.76	57.81	3648.12
May, 2051	17.48	58.09	3590.03
Jun, 2051	17.20	58.37	3531.66
Jul, 2051	16.92	58.65	3473.01
Aug, 2051	16.64	58.93	3414.08
Sep, 2051	16.36	59.21	3354.87
Oct, 2051	16.08	59.49	3295.38
Nov, 2051	15.79	59.78	3235.60
Dec, 2051	15.50	60.07	3175.53
Jan, 2052	15.22	60.35	3115.18
Feb, 2052	14.93	60.64	3054.53
Mar, 2052	14.64	60.93	2993.60
Apr, 2052	14.34	61.23	2932.37
May, 2052	14.05	61.52	2870.86
Jun, 2052	13.76	61.81	2809.04
Jul, 2052	13.46	62.11	2746.93
Aug, 2052	13.16	62.41	2684.52
Sep, 2052	12.86	62.71	2621.82
Oct, 2052	12.56	63.01	2558.81
Nov, 2052	12.26	63.31	2495.50
Dec, 2052	11.96	63.61	2431.89
Jan, 2053	11.65	63.92	2367.97
Feb, 2053	11.35	64.22	2303.75
Mar, 2053	11.04	64.53	2239.22
Apr, 2053	10.73	64.84	2174.38
May, 2053	10.42	65.15	2109.23
Jun, 2053	10.11	65.46	2043.76
Jul, 2053	9.79	65.78	1977.98
Aug, 2053	9.48	66.09	1911.89
Sep, 2053	9.16	66.41	1845.48
Oct, 2053	8.84	66.73	1778.76
Nov, 2053	8.52	67.05	1711.71
Dec, 2053	8.20	67.37	1644.34
Jan, 2054	7.88	67.69	1576.65
Feb, 2054	7.55	68.02	1508.64
Mar, 2054	7.23	68.34	1440.29
Apr, 2054	6.90	68.67	1371.63
May, 2054	6.57	69.00	1302.63
Jun, 2054	6.24	69.33	1233.30
Jul, 2054	5.91	69.66	1163.64
Aug, 2054	5.58	69.99	1093.65
Sep, 2054	5.24	70.33	1023.32
Oct, 2054	4.90	70.67	952.65
Nov, 2054	4.56	71.01	881.64
Dec, 2054	4.22	71.35	810.30
Jan, 2055	3.88	71.69	738.61
Feb, 2055	3.54	72.03	666.58
Mar, 2055	3.19	72.38	594.20
Apr, 2055	2.85	72.72	521.48
May, 2055	2.50	73.07	448.41
Jun, 2055	2.15	73.42	374.99
Jul, 2055	1.80	73.77	301.22
Aug, 2055	1.44	74.13	227.09
Sep, 2055	1.09	74.48	152.61
Oct, 2055	0.73	74.84	77.77
Nov, 2055	0.37	75.20	2.57