Mortgage Parameters

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

Mortgage Summary

Property Total:	$19,800
Down Payment	$5,940
Mortgage Amount:	$13,860
Mortgage Payment:	$80.88 / month
Estimated Tax:	+ $11.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $91.88 / month
Total Interest Paid:	$15,256.80 over 30 years
Total Tax Paid:	$3,960.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	66.41	14.47	13845.53
Dec, 2024	66.34	14.54	13831.00
Jan, 2025	66.27	14.61	13816.39
Feb, 2025	66.20	14.68	13801.71
Mar, 2025	66.13	14.75	13786.97
Apr, 2025	66.06	14.82	13772.15
May, 2025	65.99	14.89	13757.26
Jun, 2025	65.92	14.96	13742.30
Jul, 2025	65.85	15.03	13727.27
Aug, 2025	65.78	15.10	13712.17
Sep, 2025	65.70	15.18	13696.99
Oct, 2025	65.63	15.25	13681.74
Nov, 2025	65.56	15.32	13666.42
Dec, 2025	65.48	15.40	13651.02
Jan, 2026	65.41	15.47	13635.56
Feb, 2026	65.34	15.54	13620.01
Mar, 2026	65.26	15.62	13604.39
Apr, 2026	65.19	15.69	13588.70
May, 2026	65.11	15.77	13572.94
Jun, 2026	65.04	15.84	13557.09
Jul, 2026	64.96	15.92	13541.17
Aug, 2026	64.88	16.00	13525.18
Sep, 2026	64.81	16.07	13509.11
Oct, 2026	64.73	16.15	13492.96
Nov, 2026	64.65	16.23	13476.73
Dec, 2026	64.58	16.30	13460.43
Jan, 2027	64.50	16.38	13444.04
Feb, 2027	64.42	16.46	13427.58
Mar, 2027	64.34	16.54	13411.04
Apr, 2027	64.26	16.62	13394.43
May, 2027	64.18	16.70	13377.73
Jun, 2027	64.10	16.78	13360.95
Jul, 2027	64.02	16.86	13344.09
Aug, 2027	63.94	16.94	13327.15
Sep, 2027	63.86	17.02	13310.13
Oct, 2027	63.78	17.10	13293.03
Nov, 2027	63.70	17.18	13275.84
Dec, 2027	63.61	17.27	13258.58
Jan, 2028	63.53	17.35	13241.23
Feb, 2028	63.45	17.43	13223.80
Mar, 2028	63.36	17.52	13206.28
Apr, 2028	63.28	17.60	13188.68
May, 2028	63.20	17.68	13171.00
Jun, 2028	63.11	17.77	13153.23
Jul, 2028	63.03	17.85	13135.37
Aug, 2028	62.94	17.94	13117.43
Sep, 2028	62.85	18.03	13099.41
Oct, 2028	62.77	18.11	13081.29
Nov, 2028	62.68	18.20	13063.10
Dec, 2028	62.59	18.29	13044.81
Jan, 2029	62.51	18.37	13026.44
Feb, 2029	62.42	18.46	13007.97
Mar, 2029	62.33	18.55	12989.42
Apr, 2029	62.24	18.64	12970.79
May, 2029	62.15	18.73	12952.06
Jun, 2029	62.06	18.82	12933.24
Jul, 2029	61.97	18.91	12914.33
Aug, 2029	61.88	19.00	12895.33
Sep, 2029	61.79	19.09	12876.24
Oct, 2029	61.70	19.18	12857.06
Nov, 2029	61.61	19.27	12837.79
Dec, 2029	61.51	19.37	12818.42
Jan, 2030	61.42	19.46	12798.96
Feb, 2030	61.33	19.55	12779.41
Mar, 2030	61.23	19.65	12759.77
Apr, 2030	61.14	19.74	12740.03
May, 2030	61.05	19.83	12720.19
Jun, 2030	60.95	19.93	12700.26
Jul, 2030	60.86	20.02	12680.24
Aug, 2030	60.76	20.12	12660.12
Sep, 2030	60.66	20.22	12639.90
Oct, 2030	60.57	20.31	12619.59
Nov, 2030	60.47	20.41	12599.18
Dec, 2030	60.37	20.51	12578.67
Jan, 2031	60.27	20.61	12558.06
Feb, 2031	60.17	20.71	12537.35
Mar, 2031	60.07	20.81	12516.55
Apr, 2031	59.98	20.90	12495.64
May, 2031	59.87	21.01	12474.64
Jun, 2031	59.77	21.11	12453.53
Jul, 2031	59.67	21.21	12432.33
Aug, 2031	59.57	21.31	12411.02
Sep, 2031	59.47	21.41	12389.61
Oct, 2031	59.37	21.51	12368.10
Nov, 2031	59.26	21.62	12346.48
Dec, 2031	59.16	21.72	12324.76
Jan, 2032	59.06	21.82	12302.94
Feb, 2032	58.95	21.93	12281.01
Mar, 2032	58.85	22.03	12258.97
Apr, 2032	58.74	22.14	12236.83
May, 2032	58.63	22.25	12214.59
Jun, 2032	58.53	22.35	12192.24
Jul, 2032	58.42	22.46	12169.78
Aug, 2032	58.31	22.57	12147.21
Sep, 2032	58.21	22.67	12124.54
Oct, 2032	58.10	22.78	12101.75
Nov, 2032	57.99	22.89	12078.86
Dec, 2032	57.88	23.00	12055.86
Jan, 2033	57.77	23.11	12032.75
Feb, 2033	57.66	23.22	12009.52
Mar, 2033	57.55	23.33	11986.19
Apr, 2033	57.43	23.45	11962.74
May, 2033	57.32	23.56	11939.19
Jun, 2033	57.21	23.67	11915.51
Jul, 2033	57.10	23.78	11891.73
Aug, 2033	56.98	23.90	11867.83
Sep, 2033	56.87	24.01	11843.82
Oct, 2033	56.75	24.13	11819.69
Nov, 2033	56.64	24.24	11795.44
Dec, 2033	56.52	24.36	11771.08
Jan, 2034	56.40	24.48	11746.61
Feb, 2034	56.29	24.59	11722.01
Mar, 2034	56.17	24.71	11697.30
Apr, 2034	56.05	24.83	11672.47
May, 2034	55.93	24.95	11647.52
Jun, 2034	55.81	25.07	11622.45
Jul, 2034	55.69	25.19	11597.26
Aug, 2034	55.57	25.31	11571.95
Sep, 2034	55.45	25.43	11546.52
Oct, 2034	55.33	25.55	11520.97
Nov, 2034	55.20	25.68	11495.29
Dec, 2034	55.08	25.80	11469.50
Jan, 2035	54.96	25.92	11443.57
Feb, 2035	54.83	26.05	11417.53
Mar, 2035	54.71	26.17	11391.36
Apr, 2035	54.58	26.30	11365.06
May, 2035	54.46	26.42	11338.64
Jun, 2035	54.33	26.55	11312.09
Jul, 2035	54.20	26.68	11285.41
Aug, 2035	54.08	26.80	11258.61
Sep, 2035	53.95	26.93	11231.68
Oct, 2035	53.82	27.06	11204.61
Nov, 2035	53.69	27.19	11177.42
Dec, 2035	53.56	27.32	11150.10
Jan, 2036	53.43	27.45	11122.65
Feb, 2036	53.30	27.58	11095.07
Mar, 2036	53.16	27.72	11067.35
Apr, 2036	53.03	27.85	11039.50
May, 2036	52.90	27.98	11011.52
Jun, 2036	52.76	28.12	10983.40
Jul, 2036	52.63	28.25	10955.15
Aug, 2036	52.49	28.39	10926.76
Sep, 2036	52.36	28.52	10898.24
Oct, 2036	52.22	28.66	10869.58
Nov, 2036	52.08	28.80	10840.79
Dec, 2036	51.95	28.93	10811.85
Jan, 2037	51.81	29.07	10782.78
Feb, 2037	51.67	29.21	10753.56
Mar, 2037	51.53	29.35	10724.21
Apr, 2037	51.39	29.49	10694.72
May, 2037	51.25	29.63	10665.08
Jun, 2037	51.10	29.78	10635.31
Jul, 2037	50.96	29.92	10605.39
Aug, 2037	50.82	30.06	10575.33
Sep, 2037	50.67	30.21	10545.12
Oct, 2037	50.53	30.35	10514.77
Nov, 2037	50.38	30.50	10484.27
Dec, 2037	50.24	30.64	10453.63
Jan, 2038	50.09	30.79	10422.84
Feb, 2038	49.94	30.94	10391.90
Mar, 2038	49.79	31.09	10360.82
Apr, 2038	49.65	31.23	10329.58
May, 2038	49.50	31.38	10298.20
Jun, 2038	49.35	31.53	10266.66
Jul, 2038	49.19	31.69	10234.98
Aug, 2038	49.04	31.84	10203.14
Sep, 2038	48.89	31.99	10171.15
Oct, 2038	48.74	32.14	10139.01
Nov, 2038	48.58	32.30	10106.71
Dec, 2038	48.43	32.45	10074.26
Jan, 2039	48.27	32.61	10041.65
Feb, 2039	48.12	32.76	10008.89
Mar, 2039	47.96	32.92	9975.97
Apr, 2039	47.80	33.08	9942.89
May, 2039	47.64	33.24	9909.65
Jun, 2039	47.48	33.40	9876.25
Jul, 2039	47.32	33.56	9842.70
Aug, 2039	47.16	33.72	9808.98
Sep, 2039	47.00	33.88	9775.10
Oct, 2039	46.84	34.04	9741.06
Nov, 2039	46.68	34.20	9706.86
Dec, 2039	46.51	34.37	9672.49
Jan, 2040	46.35	34.53	9637.96
Feb, 2040	46.18	34.70	9603.26
Mar, 2040	46.02	34.86	9568.39
Apr, 2040	45.85	35.03	9533.36
May, 2040	45.68	35.20	9498.16
Jun, 2040	45.51	35.37	9462.80
Jul, 2040	45.34	35.54	9427.26
Aug, 2040	45.17	35.71	9391.55
Sep, 2040	45.00	35.88	9355.67
Oct, 2040	44.83	36.05	9319.62
Nov, 2040	44.66	36.22	9283.40
Dec, 2040	44.48	36.40	9247.00
Jan, 2041	44.31	36.57	9210.43
Feb, 2041	44.13	36.75	9173.68
Mar, 2041	43.96	36.92	9136.76
Apr, 2041	43.78	37.10	9099.66
May, 2041	43.60	37.28	9062.38
Jun, 2041	43.42	37.46	9024.93
Jul, 2041	43.24	37.64	8987.29
Aug, 2041	43.06	37.82	8949.47
Sep, 2041	42.88	38.00	8911.48
Oct, 2041	42.70	38.18	8873.30
Nov, 2041	42.52	38.36	8834.94
Dec, 2041	42.33	38.55	8796.39
Jan, 2042	42.15	38.73	8757.66
Feb, 2042	41.96	38.92	8718.74
Mar, 2042	41.78	39.10	8679.64
Apr, 2042	41.59	39.29	8640.35
May, 2042	41.40	39.48	8600.87
Jun, 2042	41.21	39.67	8561.21
Jul, 2042	41.02	39.86	8521.35
Aug, 2042	40.83	40.05	8481.30
Sep, 2042	40.64	40.24	8441.06
Oct, 2042	40.45	40.43	8400.63
Nov, 2042	40.25	40.63	8360.00
Dec, 2042	40.06	40.82	8319.18
Jan, 2043	39.86	41.02	8278.16
Feb, 2043	39.67	41.21	8236.95
Mar, 2043	39.47	41.41	8195.53
Apr, 2043	39.27	41.61	8153.92
May, 2043	39.07	41.81	8112.12
Jun, 2043	38.87	42.01	8070.11
Jul, 2043	38.67	42.21	8027.90
Aug, 2043	38.47	42.41	7985.48
Sep, 2043	38.26	42.62	7942.87
Oct, 2043	38.06	42.82	7900.05
Nov, 2043	37.85	43.03	7857.02
Dec, 2043	37.65	43.23	7813.79
Jan, 2044	37.44	43.44	7770.35
Feb, 2044	37.23	43.65	7726.70
Mar, 2044	37.02	43.86	7682.85
Apr, 2044	36.81	44.07	7638.78
May, 2044	36.60	44.28	7594.50
Jun, 2044	36.39	44.49	7550.01
Jul, 2044	36.18	44.70	7505.31
Aug, 2044	35.96	44.92	7460.39
Sep, 2044	35.75	45.13	7415.26
Oct, 2044	35.53	45.35	7369.91
Nov, 2044	35.31	45.57	7324.35
Dec, 2044	35.10	45.78	7278.56
Jan, 2045	34.88	46.00	7232.56
Feb, 2045	34.66	46.22	7186.33
Mar, 2045	34.43	46.45	7139.89
Apr, 2045	34.21	46.67	7093.22
May, 2045	33.99	46.89	7046.33
Jun, 2045	33.76	47.12	6999.21
Jul, 2045	33.54	47.34	6951.87
Aug, 2045	33.31	47.57	6904.30
Sep, 2045	33.08	47.80	6856.50
Oct, 2045	32.85	48.03	6808.48
Nov, 2045	32.62	48.26	6760.22
Dec, 2045	32.39	48.49	6711.74
Jan, 2046	32.16	48.72	6663.02
Feb, 2046	31.93	48.95	6614.06
Mar, 2046	31.69	49.19	6564.88
Apr, 2046	31.46	49.42	6515.45
May, 2046	31.22	49.66	6465.79
Jun, 2046	30.98	49.90	6415.89
Jul, 2046	30.74	50.14	6365.76
Aug, 2046	30.50	50.38	6315.38
Sep, 2046	30.26	50.62	6264.76
Oct, 2046	30.02	50.86	6213.90
Nov, 2046	29.77	51.11	6162.79
Dec, 2046	29.53	51.35	6111.44
Jan, 2047	29.28	51.60	6059.85
Feb, 2047	29.04	51.84	6008.00
Mar, 2047	28.79	52.09	5955.91
Apr, 2047	28.54	52.34	5903.57
May, 2047	28.29	52.59	5850.98
Jun, 2047	28.04	52.84	5798.14
Jul, 2047	27.78	53.10	5745.04
Aug, 2047	27.53	53.35	5691.69
Sep, 2047	27.27	53.61	5638.08
Oct, 2047	27.02	53.86	5584.22
Nov, 2047	26.76	54.12	5530.09
Dec, 2047	26.50	54.38	5475.71
Jan, 2048	26.24	54.64	5421.07
Feb, 2048	25.98	54.90	5366.16
Mar, 2048	25.71	55.17	5311.00
Apr, 2048	25.45	55.43	5255.57
May, 2048	25.18	55.70	5199.87
Jun, 2048	24.92	55.96	5143.91
Jul, 2048	24.65	56.23	5087.67
Aug, 2048	24.38	56.50	5031.17
Sep, 2048	24.11	56.77	4974.40
Oct, 2048	23.84	57.04	4917.35
Nov, 2048	23.56	57.32	4860.04
Dec, 2048	23.29	57.59	4802.44
Jan, 2049	23.01	57.87	4744.58
Feb, 2049	22.73	58.15	4686.43
Mar, 2049	22.46	58.42	4628.01
Apr, 2049	22.18	58.70	4569.30
May, 2049	21.89	58.99	4510.32
Jun, 2049	21.61	59.27	4451.05
Jul, 2049	21.33	59.55	4391.50
Aug, 2049	21.04	59.84	4331.66
Sep, 2049	20.76	60.12	4271.54
Oct, 2049	20.47	60.41	4211.12
Nov, 2049	20.18	60.70	4150.42
Dec, 2049	19.89	60.99	4089.43
Jan, 2050	19.60	61.28	4028.14
Feb, 2050	19.30	61.58	3966.57
Mar, 2050	19.01	61.87	3904.69
Apr, 2050	18.71	62.17	3842.52
May, 2050	18.41	62.47	3780.05
Jun, 2050	18.11	62.77	3717.29
Jul, 2050	17.81	63.07	3654.22
Aug, 2050	17.51	63.37	3590.85
Sep, 2050	17.21	63.67	3527.18
Oct, 2050	16.90	63.98	3463.20
Nov, 2050	16.59	64.29	3398.91
Dec, 2050	16.29	64.59	3334.32
Jan, 2051	15.98	64.90	3269.41
Feb, 2051	15.67	65.21	3204.20
Mar, 2051	15.35	65.53	3138.67
Apr, 2051	15.04	65.84	3072.83
May, 2051	14.72	66.16	3006.68
Jun, 2051	14.41	66.47	2940.20
Jul, 2051	14.09	66.79	2873.41
Aug, 2051	13.77	67.11	2806.30
Sep, 2051	13.45	67.43	2738.87
Oct, 2051	13.12	67.76	2671.11
Nov, 2051	12.80	68.08	2603.03
Dec, 2051	12.47	68.41	2534.62
Jan, 2052	12.15	68.73	2465.89
Feb, 2052	11.82	69.06	2396.82
Mar, 2052	11.48	69.40	2327.43
Apr, 2052	11.15	69.73	2257.70
May, 2052	10.82	70.06	2187.64
Jun, 2052	10.48	70.40	2117.24
Jul, 2052	10.15	70.73	2046.51
Aug, 2052	9.81	71.07	1975.43
Sep, 2052	9.47	71.41	1904.02
Oct, 2052	9.12	71.76	1832.26
Nov, 2052	8.78	72.10	1760.16
Dec, 2052	8.43	72.45	1687.72
Jan, 2053	8.09	72.79	1614.92
Feb, 2053	7.74	73.14	1541.78
Mar, 2053	7.39	73.49	1468.29
Apr, 2053	7.04	73.84	1394.44
May, 2053	6.68	74.20	1320.25
Jun, 2053	6.33	74.55	1245.69
Jul, 2053	5.97	74.91	1170.78
Aug, 2053	5.61	75.27	1095.51
Sep, 2053	5.25	75.63	1019.88
Oct, 2053	4.89	75.99	943.89
Nov, 2053	4.52	76.36	867.53
Dec, 2053	4.16	76.72	790.81
Jan, 2054	3.79	77.09	713.72
Feb, 2054	3.42	77.46	636.26
Mar, 2054	3.05	77.83	558.42
Apr, 2054	2.68	78.20	480.22
May, 2054	2.30	78.58	401.64
Jun, 2054	1.92	78.96	322.69
Jul, 2054	1.55	79.33	243.35
Aug, 2054	1.17	79.71	163.64
Sep, 2054	0.78	80.10	83.54
Oct, 2054	0.40	80.48	3.06