Mortgage Parameters

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

Mortgage Summary

Property Total:	$50,000
Down Payment	$15,000
Mortgage Amount:	$35,000
Mortgage Payment:	$204.25 / month
Estimated Tax:	+ $27.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $232.03 / month
Total Interest Paid:	$38,530.80 over 30 years
Total Tax Paid:	$10,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	167.71	36.54	34963.46
Jan, 2025	167.53	36.72	34926.74
Feb, 2025	167.36	36.89	34889.85
Mar, 2025	167.18	37.07	34852.78
Apr, 2025	167.00	37.25	34815.53
May, 2025	166.82	37.43	34778.11
Jun, 2025	166.65	37.60	34740.50
Jul, 2025	166.46	37.79	34702.72
Aug, 2025	166.28	37.97	34664.75
Sep, 2025	166.10	38.15	34626.60
Oct, 2025	165.92	38.33	34588.27
Nov, 2025	165.74	38.51	34549.76
Dec, 2025	165.55	38.70	34511.06
Jan, 2026	165.37	38.88	34472.17
Feb, 2026	165.18	39.07	34433.10
Mar, 2026	164.99	39.26	34393.84
Apr, 2026	164.80	39.45	34354.40
May, 2026	164.61	39.64	34314.76
Jun, 2026	164.42	39.83	34274.94
Jul, 2026	164.23	40.02	34234.92
Aug, 2026	164.04	40.21	34194.71
Sep, 2026	163.85	40.40	34154.31
Oct, 2026	163.66	40.59	34113.72
Nov, 2026	163.46	40.79	34072.93
Dec, 2026	163.27	40.98	34031.95
Jan, 2027	163.07	41.18	33990.77
Feb, 2027	162.87	41.38	33949.39
Mar, 2027	162.67	41.58	33907.81
Apr, 2027	162.47	41.78	33866.04
May, 2027	162.27	41.98	33824.06
Jun, 2027	162.07	42.18	33781.89
Jul, 2027	161.87	42.38	33739.51
Aug, 2027	161.67	42.58	33696.93
Sep, 2027	161.46	42.79	33654.14
Oct, 2027	161.26	42.99	33611.15
Nov, 2027	161.05	43.20	33567.96
Dec, 2027	160.85	43.40	33524.55
Jan, 2028	160.64	43.61	33480.94
Feb, 2028	160.43	43.82	33437.12
Mar, 2028	160.22	44.03	33393.09
Apr, 2028	160.01	44.24	33348.85
May, 2028	159.80	44.45	33304.39
Jun, 2028	159.58	44.67	33259.73
Jul, 2028	159.37	44.88	33214.85
Aug, 2028	159.15	45.10	33169.75
Sep, 2028	158.94	45.31	33124.44
Oct, 2028	158.72	45.53	33078.91
Nov, 2028	158.50	45.75	33033.16
Dec, 2028	158.28	45.97	32987.20
Jan, 2029	158.06	46.19	32941.01
Feb, 2029	157.84	46.41	32894.60
Mar, 2029	157.62	46.63	32847.97
Apr, 2029	157.40	46.85	32801.12
May, 2029	157.17	47.08	32754.04
Jun, 2029	156.95	47.30	32706.74
Jul, 2029	156.72	47.53	32659.21
Aug, 2029	156.49	47.76	32611.45
Sep, 2029	156.26	47.99	32563.46
Oct, 2029	156.03	48.22	32515.25
Nov, 2029	155.80	48.45	32466.80
Dec, 2029	155.57	48.68	32418.12
Jan, 2030	155.34	48.91	32369.21
Feb, 2030	155.10	49.15	32320.06
Mar, 2030	154.87	49.38	32270.68
Apr, 2030	154.63	49.62	32221.06
May, 2030	154.39	49.86	32171.20
Jun, 2030	154.15	50.10	32121.10
Jul, 2030	153.91	50.34	32070.77
Aug, 2030	153.67	50.58	32020.19
Sep, 2030	153.43	50.82	31969.37
Oct, 2030	153.19	51.06	31918.31
Nov, 2030	152.94	51.31	31867.00
Dec, 2030	152.70	51.55	31815.44
Jan, 2031	152.45	51.80	31763.64
Feb, 2031	152.20	52.05	31711.59
Mar, 2031	151.95	52.30	31659.29
Apr, 2031	151.70	52.55	31606.75
May, 2031	151.45	52.80	31553.94
Jun, 2031	151.20	53.05	31500.89
Jul, 2031	150.94	53.31	31447.58
Aug, 2031	150.69	53.56	31394.02
Sep, 2031	150.43	53.82	31340.20
Oct, 2031	150.17	54.08	31286.12
Nov, 2031	149.91	54.34	31231.78
Dec, 2031	149.65	54.60	31177.18
Jan, 2032	149.39	54.86	31122.33
Feb, 2032	149.13	55.12	31067.20
Mar, 2032	148.86	55.39	31011.82
Apr, 2032	148.60	55.65	30956.17
May, 2032	148.33	55.92	30900.25
Jun, 2032	148.06	56.19	30844.06
Jul, 2032	147.79	56.46	30787.61
Aug, 2032	147.52	56.73	30730.88
Sep, 2032	147.25	57.00	30673.88
Oct, 2032	146.98	57.27	30616.61
Nov, 2032	146.70	57.55	30559.06
Dec, 2032	146.43	57.82	30501.24
Jan, 2033	146.15	58.10	30443.15
Feb, 2033	145.87	58.38	30384.77
Mar, 2033	145.59	58.66	30326.11
Apr, 2033	145.31	58.94	30267.18
May, 2033	145.03	59.22	30207.96
Jun, 2033	144.75	59.50	30148.45
Jul, 2033	144.46	59.79	30088.66
Aug, 2033	144.17	60.08	30028.59
Sep, 2033	143.89	60.36	29968.23
Oct, 2033	143.60	60.65	29907.57
Nov, 2033	143.31	60.94	29846.63
Dec, 2033	143.02	61.23	29785.39
Jan, 2034	142.72	61.53	29723.87
Feb, 2034	142.43	61.82	29662.04
Mar, 2034	142.13	62.12	29599.92
Apr, 2034	141.83	62.42	29537.51
May, 2034	141.53	62.72	29474.79
Jun, 2034	141.23	63.02	29411.77
Jul, 2034	140.93	63.32	29348.46
Aug, 2034	140.63	63.62	29284.83
Sep, 2034	140.32	63.93	29220.91
Oct, 2034	140.02	64.23	29156.67
Nov, 2034	139.71	64.54	29092.13
Dec, 2034	139.40	64.85	29027.28
Jan, 2035	139.09	65.16	28962.12
Feb, 2035	138.78	65.47	28896.65
Mar, 2035	138.46	65.79	28830.86
Apr, 2035	138.15	66.10	28764.76
May, 2035	137.83	66.42	28698.34
Jun, 2035	137.51	66.74	28631.60
Jul, 2035	137.19	67.06	28564.55
Aug, 2035	136.87	67.38	28497.17
Sep, 2035	136.55	67.70	28429.47
Oct, 2035	136.22	68.03	28361.44
Nov, 2035	135.90	68.35	28293.09
Dec, 2035	135.57	68.68	28224.41
Jan, 2036	135.24	69.01	28155.40
Feb, 2036	134.91	69.34	28086.06
Mar, 2036	134.58	69.67	28016.39
Apr, 2036	134.25	70.00	27946.39
May, 2036	133.91	70.34	27876.05
Jun, 2036	133.57	70.68	27805.37
Jul, 2036	133.23	71.02	27734.36
Aug, 2036	132.89	71.36	27663.00
Sep, 2036	132.55	71.70	27591.30
Oct, 2036	132.21	72.04	27519.26
Nov, 2036	131.86	72.39	27446.87
Dec, 2036	131.52	72.73	27374.14
Jan, 2037	131.17	73.08	27301.06
Feb, 2037	130.82	73.43	27227.62
Mar, 2037	130.47	73.78	27153.84
Apr, 2037	130.11	74.14	27079.70
May, 2037	129.76	74.49	27005.21
Jun, 2037	129.40	74.85	26930.36
Jul, 2037	129.04	75.21	26855.15
Aug, 2037	128.68	75.57	26779.58
Sep, 2037	128.32	75.93	26703.65
Oct, 2037	127.95	76.30	26627.36
Nov, 2037	127.59	76.66	26550.69
Dec, 2037	127.22	77.03	26473.67
Jan, 2038	126.85	77.40	26396.27
Feb, 2038	126.48	77.77	26318.50
Mar, 2038	126.11	78.14	26240.36
Apr, 2038	125.74	78.51	26161.85
May, 2038	125.36	78.89	26082.96
Jun, 2038	124.98	79.27	26003.69
Jul, 2038	124.60	79.65	25924.04
Aug, 2038	124.22	80.03	25844.01
Sep, 2038	123.84	80.41	25763.59
Oct, 2038	123.45	80.80	25682.79
Nov, 2038	123.06	81.19	25601.61
Dec, 2038	122.67	81.58	25520.03
Jan, 2039	122.28	81.97	25438.06
Feb, 2039	121.89	82.36	25355.70
Mar, 2039	121.50	82.75	25272.95
Apr, 2039	121.10	83.15	25189.80
May, 2039	120.70	83.55	25106.25
Jun, 2039	120.30	83.95	25022.30
Jul, 2039	119.90	84.35	24937.95
Aug, 2039	119.49	84.76	24853.20
Sep, 2039	119.09	85.16	24768.03
Oct, 2039	118.68	85.57	24682.46
Nov, 2039	118.27	85.98	24596.48
Dec, 2039	117.86	86.39	24510.09
Jan, 2040	117.44	86.81	24423.29
Feb, 2040	117.03	87.22	24336.06
Mar, 2040	116.61	87.64	24248.42
Apr, 2040	116.19	88.06	24160.36
May, 2040	115.77	88.48	24071.88
Jun, 2040	115.34	88.91	23982.98
Jul, 2040	114.92	89.33	23893.65
Aug, 2040	114.49	89.76	23803.89
Sep, 2040	114.06	90.19	23713.70
Oct, 2040	113.63	90.62	23623.08
Nov, 2040	113.19	91.06	23532.02
Dec, 2040	112.76	91.49	23440.53
Jan, 2041	112.32	91.93	23348.60
Feb, 2041	111.88	92.37	23256.22
Mar, 2041	111.44	92.81	23163.41
Apr, 2041	110.99	93.26	23070.15
May, 2041	110.54	93.71	22976.45
Jun, 2041	110.10	94.15	22882.29
Jul, 2041	109.64	94.61	22787.69
Aug, 2041	109.19	95.06	22692.63
Sep, 2041	108.74	95.51	22597.11
Oct, 2041	108.28	95.97	22501.14
Nov, 2041	107.82	96.43	22404.71
Dec, 2041	107.36	96.89	22307.81
Jan, 2042	106.89	97.36	22210.46
Feb, 2042	106.43	97.82	22112.63
Mar, 2042	105.96	98.29	22014.34
Apr, 2042	105.49	98.76	21915.57
May, 2042	105.01	99.24	21816.33
Jun, 2042	104.54	99.71	21716.62
Jul, 2042	104.06	100.19	21616.43
Aug, 2042	103.58	100.67	21515.76
Sep, 2042	103.10	101.15	21414.61
Oct, 2042	102.61	101.64	21312.97
Nov, 2042	102.12	102.13	21210.84
Dec, 2042	101.64	102.61	21108.23
Jan, 2043	101.14	103.11	21005.12
Feb, 2043	100.65	103.60	20901.52
Mar, 2043	100.15	104.10	20797.42
Apr, 2043	99.65	104.60	20692.83
May, 2043	99.15	105.10	20587.73
Jun, 2043	98.65	105.60	20482.13
Jul, 2043	98.14	106.11	20376.02
Aug, 2043	97.64	106.61	20269.41
Sep, 2043	97.12	107.13	20162.28
Oct, 2043	96.61	107.64	20054.64
Nov, 2043	96.10	108.15	19946.49
Dec, 2043	95.58	108.67	19837.82
Jan, 2044	95.06	109.19	19728.62
Feb, 2044	94.53	109.72	19618.91
Mar, 2044	94.01	110.24	19508.66
Apr, 2044	93.48	110.77	19397.89
May, 2044	92.95	111.30	19286.59
Jun, 2044	92.41	111.84	19174.75
Jul, 2044	91.88	112.37	19062.38
Aug, 2044	91.34	112.91	18949.47
Sep, 2044	90.80	113.45	18836.02
Oct, 2044	90.26	113.99	18722.03
Nov, 2044	89.71	114.54	18607.49
Dec, 2044	89.16	115.09	18492.40
Jan, 2045	88.61	115.64	18376.76
Feb, 2045	88.06	116.19	18260.57
Mar, 2045	87.50	116.75	18143.81
Apr, 2045	86.94	117.31	18026.50
May, 2045	86.38	117.87	17908.63
Jun, 2045	85.81	118.44	17790.19
Jul, 2045	85.24	119.01	17671.19
Aug, 2045	84.67	119.58	17551.61
Sep, 2045	84.10	120.15	17431.46
Oct, 2045	83.53	120.72	17310.74
Nov, 2045	82.95	121.30	17189.44
Dec, 2045	82.37	121.88	17067.55
Jan, 2046	81.78	122.47	16945.08
Feb, 2046	81.20	123.05	16822.03
Mar, 2046	80.61	123.64	16698.38
Apr, 2046	80.01	124.24	16574.15
May, 2046	79.42	124.83	16449.32
Jun, 2046	78.82	125.43	16323.88
Jul, 2046	78.22	126.03	16197.85
Aug, 2046	77.61	126.64	16071.22
Sep, 2046	77.01	127.24	15943.98
Oct, 2046	76.40	127.85	15816.12
Nov, 2046	75.79	128.46	15687.66
Dec, 2046	75.17	129.08	15558.58
Jan, 2047	74.55	129.70	15428.88
Feb, 2047	73.93	130.32	15298.56
Mar, 2047	73.31	130.94	15167.62
Apr, 2047	72.68	131.57	15036.05
May, 2047	72.05	132.20	14903.84
Jun, 2047	71.41	132.84	14771.01
Jul, 2047	70.78	133.47	14637.54
Aug, 2047	70.14	134.11	14503.42
Sep, 2047	69.50	134.75	14368.67
Oct, 2047	68.85	135.40	14233.27
Nov, 2047	68.20	136.05	14097.22
Dec, 2047	67.55	136.70	13960.52
Jan, 2048	66.89	137.36	13823.16
Feb, 2048	66.24	138.01	13685.15
Mar, 2048	65.57	138.68	13546.47
Apr, 2048	64.91	139.34	13407.13
May, 2048	64.24	140.01	13267.13
Jun, 2048	63.57	140.68	13126.45
Jul, 2048	62.90	141.35	12985.10
Aug, 2048	62.22	142.03	12843.07
Sep, 2048	61.54	142.71	12700.36
Oct, 2048	60.86	143.39	12556.96
Nov, 2048	60.17	144.08	12412.88
Dec, 2048	59.48	144.77	12268.11
Jan, 2049	58.78	145.47	12122.64
Feb, 2049	58.09	146.16	11976.48
Mar, 2049	57.39	146.86	11829.62
Apr, 2049	56.68	147.57	11682.05
May, 2049	55.98	148.27	11533.78
Jun, 2049	55.27	148.98	11384.79
Jul, 2049	54.55	149.70	11235.10
Aug, 2049	53.83	150.42	11084.68
Sep, 2049	53.11	151.14	10933.55
Oct, 2049	52.39	151.86	10781.69
Nov, 2049	51.66	152.59	10629.10
Dec, 2049	50.93	153.32	10475.78
Jan, 2050	50.20	154.05	10321.73
Feb, 2050	49.46	154.79	10166.93
Mar, 2050	48.72	155.53	10011.40
Apr, 2050	47.97	156.28	9855.12
May, 2050	47.22	157.03	9698.09
Jun, 2050	46.47	157.78	9540.31
Jul, 2050	45.71	158.54	9381.78
Aug, 2050	44.95	159.30	9222.48
Sep, 2050	44.19	160.06	9062.42
Oct, 2050	43.42	160.83	8901.60
Nov, 2050	42.65	161.60	8740.00
Dec, 2050	41.88	162.37	8577.63
Jan, 2051	41.10	163.15	8414.48
Feb, 2051	40.32	163.93	8250.55
Mar, 2051	39.53	164.72	8085.83
Apr, 2051	38.74	165.51	7920.33
May, 2051	37.95	166.30	7754.03
Jun, 2051	37.15	167.10	7586.94
Jul, 2051	36.35	167.90	7419.04
Aug, 2051	35.55	168.70	7250.34
Sep, 2051	34.74	169.51	7080.83
Oct, 2051	33.93	170.32	6910.51
Nov, 2051	33.11	171.14	6739.37
Dec, 2051	32.29	171.96	6567.41
Jan, 2052	31.47	172.78	6394.63
Feb, 2052	30.64	173.61	6221.02
Mar, 2052	29.81	174.44	6046.58
Apr, 2052	28.97	175.28	5871.31
May, 2052	28.13	176.12	5695.19
Jun, 2052	27.29	176.96	5518.23
Jul, 2052	26.44	177.81	5340.42
Aug, 2052	25.59	178.66	5161.76
Sep, 2052	24.73	179.52	4982.24
Oct, 2052	23.87	180.38	4801.87
Nov, 2052	23.01	181.24	4620.63
Dec, 2052	22.14	182.11	4438.52
Jan, 2053	21.27	182.98	4255.53
Feb, 2053	20.39	183.86	4071.68
Mar, 2053	19.51	184.74	3886.94
Apr, 2053	18.62	185.63	3701.31
May, 2053	17.74	186.51	3514.80
Jun, 2053	16.84	187.41	3327.39
Jul, 2053	15.94	188.31	3139.08
Aug, 2053	15.04	189.21	2949.87
Sep, 2053	14.13	190.12	2759.76
Oct, 2053	13.22	191.03	2568.73
Nov, 2053	12.31	191.94	2376.79
Dec, 2053	11.39	192.86	2183.93
Jan, 2054	10.46	193.79	1990.14
Feb, 2054	9.54	194.71	1795.43
Mar, 2054	8.60	195.65	1599.78
Apr, 2054	7.67	196.58	1403.20
May, 2054	6.72	197.53	1205.67
Jun, 2054	5.78	198.47	1007.20
Jul, 2054	4.83	199.42	807.78
Aug, 2054	3.87	200.38	607.40
Sep, 2054	2.91	201.34	406.06
Oct, 2054	1.95	202.30	203.75
Nov, 2054	0.98	203.27	0.48