Mortgage Parameters

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

Mortgage Summary

Property Total:	$18,000
Down Payment	$5,400
Mortgage Amount:	$12,600
Mortgage Payment:	$73.53 / month
Estimated Tax:	+ $10.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $83.53 / month
Total Interest Paid:	$13,870.80 over 30 years
Total Tax Paid:	$3,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	60.38	13.15	12586.84
Dec, 2024	60.31	13.22	12573.63
Jan, 2025	60.25	13.28	12560.35
Feb, 2025	60.18	13.35	12547.00
Mar, 2025	60.12	13.41	12533.59
Apr, 2025	60.06	13.47	12520.12
May, 2025	59.99	13.54	12506.58
Jun, 2025	59.93	13.60	12492.98
Jul, 2025	59.86	13.67	12479.31
Aug, 2025	59.80	13.73	12465.58
Sep, 2025	59.73	13.80	12451.78
Oct, 2025	59.66	13.87	12437.91
Nov, 2025	59.60	13.93	12423.98
Dec, 2025	59.53	14.00	12409.98
Jan, 2026	59.46	14.07	12395.92
Feb, 2026	59.40	14.13	12381.78
Mar, 2026	59.33	14.20	12367.58
Apr, 2026	59.26	14.27	12353.31
May, 2026	59.19	14.34	12338.98
Jun, 2026	59.12	14.41	12324.57
Jul, 2026	59.06	14.47	12310.10
Aug, 2026	58.99	14.54	12295.55
Sep, 2026	58.92	14.61	12280.94
Oct, 2026	58.85	14.68	12266.26
Nov, 2026	58.78	14.75	12251.50
Dec, 2026	58.71	14.82	12236.68
Jan, 2027	58.63	14.90	12221.78
Feb, 2027	58.56	14.97	12206.81
Mar, 2027	58.49	15.04	12191.77
Apr, 2027	58.42	15.11	12176.66
May, 2027	58.35	15.18	12161.48
Jun, 2027	58.27	15.26	12146.22
Jul, 2027	58.20	15.33	12130.89
Aug, 2027	58.13	15.40	12115.49
Sep, 2027	58.05	15.48	12100.01
Oct, 2027	57.98	15.55	12084.46
Nov, 2027	57.90	15.63	12068.84
Dec, 2027	57.83	15.70	12053.14
Jan, 2028	57.75	15.78	12037.36
Feb, 2028	57.68	15.85	12021.51
Mar, 2028	57.60	15.93	12005.59
Apr, 2028	57.53	16.00	11989.58
May, 2028	57.45	16.08	11973.50
Jun, 2028	57.37	16.16	11957.35
Jul, 2028	57.30	16.23	11941.11
Aug, 2028	57.22	16.31	11924.80
Sep, 2028	57.14	16.39	11908.41
Oct, 2028	57.06	16.47	11891.94
Nov, 2028	56.98	16.55	11875.39
Dec, 2028	56.90	16.63	11858.76
Jan, 2029	56.82	16.71	11842.06
Feb, 2029	56.74	16.79	11825.27
Mar, 2029	56.66	16.87	11808.40
Apr, 2029	56.58	16.95	11791.46
May, 2029	56.50	17.03	11774.43
Jun, 2029	56.42	17.11	11757.32
Jul, 2029	56.34	17.19	11740.12
Aug, 2029	56.25	17.28	11722.85
Sep, 2029	56.17	17.36	11705.49
Oct, 2029	56.09	17.44	11688.05
Nov, 2029	56.01	17.52	11670.52
Dec, 2029	55.92	17.61	11652.91
Jan, 2030	55.84	17.69	11635.22
Feb, 2030	55.75	17.78	11617.44
Mar, 2030	55.67	17.86	11599.58
Apr, 2030	55.58	17.95	11581.63
May, 2030	55.50	18.03	11563.60
Jun, 2030	55.41	18.12	11545.48
Jul, 2030	55.32	18.21	11527.27
Aug, 2030	55.23	18.30	11508.97
Sep, 2030	55.15	18.38	11490.59
Oct, 2030	55.06	18.47	11472.12
Nov, 2030	54.97	18.56	11453.56
Dec, 2030	54.88	18.65	11434.91
Jan, 2031	54.79	18.74	11416.17
Feb, 2031	54.70	18.83	11397.35
Mar, 2031	54.61	18.92	11378.43
Apr, 2031	54.52	19.01	11359.42
May, 2031	54.43	19.10	11340.32
Jun, 2031	54.34	19.19	11321.13
Jul, 2031	54.25	19.28	11301.85
Aug, 2031	54.15	19.38	11282.47
Sep, 2031	54.06	19.47	11263.00
Oct, 2031	53.97	19.56	11243.44
Nov, 2031	53.87	19.66	11223.79
Dec, 2031	53.78	19.75	11204.04
Jan, 2032	53.69	19.84	11184.19
Feb, 2032	53.59	19.94	11164.25
Mar, 2032	53.50	20.03	11144.22
Apr, 2032	53.40	20.13	11124.09
May, 2032	53.30	20.23	11103.86
Jun, 2032	53.21	20.32	11083.54
Jul, 2032	53.11	20.42	11063.12
Aug, 2032	53.01	20.52	11042.60
Sep, 2032	52.91	20.62	11021.98
Oct, 2032	52.81	20.72	11001.26
Nov, 2032	52.71	20.82	10980.45
Dec, 2032	52.61	20.92	10959.53
Jan, 2033	52.51	21.02	10938.52
Feb, 2033	52.41	21.12	10917.40
Mar, 2033	52.31	21.22	10896.18
Apr, 2033	52.21	21.32	10874.86
May, 2033	52.11	21.42	10853.44
Jun, 2033	52.01	21.52	10831.92
Jul, 2033	51.90	21.63	10810.29
Aug, 2033	51.80	21.73	10788.56
Sep, 2033	51.70	21.83	10766.73
Oct, 2033	51.59	21.94	10744.79
Nov, 2033	51.49	22.04	10722.74
Dec, 2033	51.38	22.15	10700.59
Jan, 2034	51.27	22.26	10678.34
Feb, 2034	51.17	22.36	10655.97
Mar, 2034	51.06	22.47	10633.50
Apr, 2034	50.95	22.58	10610.92
May, 2034	50.84	22.69	10588.24
Jun, 2034	50.74	22.79	10565.44
Jul, 2034	50.63	22.90	10542.54
Aug, 2034	50.52	23.01	10519.53
Sep, 2034	50.41	23.12	10496.40
Oct, 2034	50.30	23.23	10473.17
Nov, 2034	50.18	23.35	10449.82
Dec, 2034	50.07	23.46	10426.36
Jan, 2035	49.96	23.57	10402.79
Feb, 2035	49.85	23.68	10379.11
Mar, 2035	49.73	23.80	10355.31
Apr, 2035	49.62	23.91	10331.40
May, 2035	49.50	24.03	10307.38
Jun, 2035	49.39	24.14	10283.24
Jul, 2035	49.27	24.26	10258.98
Aug, 2035	49.16	24.37	10234.61
Sep, 2035	49.04	24.49	10210.12
Oct, 2035	48.92	24.61	10185.51
Nov, 2035	48.81	24.72	10160.79
Dec, 2035	48.69	24.84	10135.95
Jan, 2036	48.57	24.96	10110.98
Feb, 2036	48.45	25.08	10085.90
Mar, 2036	48.33	25.20	10060.70
Apr, 2036	48.21	25.32	10035.38
May, 2036	48.09	25.44	10009.93
Jun, 2036	47.96	25.57	9984.37
Jul, 2036	47.84	25.69	9958.68
Aug, 2036	47.72	25.81	9932.87
Sep, 2036	47.59	25.94	9906.93
Oct, 2036	47.47	26.06	9880.87
Nov, 2036	47.35	26.18	9854.69
Dec, 2036	47.22	26.31	9828.38
Jan, 2037	47.09	26.44	9801.94
Feb, 2037	46.97	26.56	9775.38
Mar, 2037	46.84	26.69	9748.69
Apr, 2037	46.71	26.82	9721.88
May, 2037	46.58	26.95	9694.93
Jun, 2037	46.45	27.08	9667.85
Jul, 2037	46.33	27.20	9640.65
Aug, 2037	46.19	27.34	9613.31
Sep, 2037	46.06	27.47	9585.85
Oct, 2037	45.93	27.60	9558.25
Nov, 2037	45.80	27.73	9530.52
Dec, 2037	45.67	27.86	9502.66
Jan, 2038	45.53	28.00	9474.66
Feb, 2038	45.40	28.13	9446.53
Mar, 2038	45.26	28.27	9418.26
Apr, 2038	45.13	28.40	9389.86
May, 2038	44.99	28.54	9361.33
Jun, 2038	44.86	28.67	9332.65
Jul, 2038	44.72	28.81	9303.84
Aug, 2038	44.58	28.95	9274.89
Sep, 2038	44.44	29.09	9245.81
Oct, 2038	44.30	29.23	9216.58
Nov, 2038	44.16	29.37	9187.21
Dec, 2038	44.02	29.51	9157.70
Jan, 2039	43.88	29.65	9128.05
Feb, 2039	43.74	29.79	9098.26
Mar, 2039	43.60	29.93	9068.33
Apr, 2039	43.45	30.08	9038.25
May, 2039	43.31	30.22	9008.03
Jun, 2039	43.16	30.37	8977.66
Jul, 2039	43.02	30.51	8947.15
Aug, 2039	42.87	30.66	8916.49
Sep, 2039	42.72	30.81	8885.69
Oct, 2039	42.58	30.95	8854.73
Nov, 2039	42.43	31.10	8823.63
Dec, 2039	42.28	31.25	8792.38
Jan, 2040	42.13	31.40	8760.98
Feb, 2040	41.98	31.55	8729.43
Mar, 2040	41.83	31.70	8697.73
Apr, 2040	41.68	31.85	8665.88
May, 2040	41.52	32.01	8633.87
Jun, 2040	41.37	32.16	8601.71
Jul, 2040	41.22	32.31	8569.40
Aug, 2040	41.06	32.47	8536.93
Sep, 2040	40.91	32.62	8504.31
Oct, 2040	40.75	32.78	8471.53
Nov, 2040	40.59	32.94	8438.59
Dec, 2040	40.43	33.10	8405.49
Jan, 2041	40.28	33.25	8372.24
Feb, 2041	40.12	33.41	8338.83
Mar, 2041	39.96	33.57	8305.25
Apr, 2041	39.80	33.73	8271.52
May, 2041	39.63	33.90	8237.63
Jun, 2041	39.47	34.06	8203.57
Jul, 2041	39.31	34.22	8169.35
Aug, 2041	39.14	34.39	8134.96
Sep, 2041	38.98	34.55	8100.41
Oct, 2041	38.81	34.72	8065.70
Nov, 2041	38.65	34.88	8030.81
Dec, 2041	38.48	35.05	7995.76
Jan, 2042	38.31	35.22	7960.55
Feb, 2042	38.14	35.39	7925.16
Mar, 2042	37.97	35.56	7889.61
Apr, 2042	37.80	35.73	7853.88
May, 2042	37.63	35.90	7817.98
Jun, 2042	37.46	36.07	7781.91
Jul, 2042	37.29	36.24	7745.67
Aug, 2042	37.11	36.42	7709.26
Sep, 2042	36.94	36.59	7672.67
Oct, 2042	36.76	36.77	7635.90
Nov, 2042	36.59	36.94	7598.96
Dec, 2042	36.41	37.12	7561.84
Jan, 2043	36.23	37.30	7524.55
Feb, 2043	36.06	37.47	7487.07
Mar, 2043	35.88	37.65	7449.42
Apr, 2043	35.70	37.83	7411.58
May, 2043	35.51	38.02	7373.57
Jun, 2043	35.33	38.20	7335.37
Jul, 2043	35.15	38.38	7296.99
Aug, 2043	34.96	38.57	7258.42
Sep, 2043	34.78	38.75	7219.67
Oct, 2043	34.59	38.94	7180.74
Nov, 2043	34.41	39.12	7141.61
Dec, 2043	34.22	39.31	7102.30
Jan, 2044	34.03	39.50	7062.81
Feb, 2044	33.84	39.69	7023.12
Mar, 2044	33.65	39.88	6983.24
Apr, 2044	33.46	40.07	6943.17
May, 2044	33.27	40.26	6902.91
Jun, 2044	33.08	40.45	6862.46
Jul, 2044	32.88	40.65	6821.81
Aug, 2044	32.69	40.84	6780.97
Sep, 2044	32.49	41.04	6739.93
Oct, 2044	32.30	41.23	6698.70
Nov, 2044	32.10	41.43	6657.26
Dec, 2044	31.90	41.63	6615.63
Jan, 2045	31.70	41.83	6573.80
Feb, 2045	31.50	42.03	6531.77
Mar, 2045	31.30	42.23	6489.54
Apr, 2045	31.10	42.43	6447.11
May, 2045	30.89	42.64	6404.47
Jun, 2045	30.69	42.84	6361.63
Jul, 2045	30.48	43.05	6318.58
Aug, 2045	30.28	43.25	6275.33
Sep, 2045	30.07	43.46	6231.87
Oct, 2045	29.86	43.67	6188.20
Nov, 2045	29.65	43.88	6144.32
Dec, 2045	29.44	44.09	6100.23
Jan, 2046	29.23	44.30	6055.93
Feb, 2046	29.02	44.51	6011.42
Mar, 2046	28.80	44.73	5966.69
Apr, 2046	28.59	44.94	5921.75
May, 2046	28.38	45.15	5876.60
Jun, 2046	28.16	45.37	5831.23
Jul, 2046	27.94	45.59	5785.64
Aug, 2046	27.72	45.81	5739.83
Sep, 2046	27.50	46.03	5693.80
Oct, 2046	27.28	46.25	5647.56
Nov, 2046	27.06	46.47	5601.09
Dec, 2046	26.84	46.69	5554.40
Jan, 2047	26.61	46.92	5507.48
Feb, 2047	26.39	47.14	5460.34
Mar, 2047	26.16	47.37	5412.98
Apr, 2047	25.94	47.59	5365.38
May, 2047	25.71	47.82	5317.56
Jun, 2047	25.48	48.05	5269.51
Jul, 2047	25.25	48.28	5221.23
Aug, 2047	25.02	48.51	5172.72
Sep, 2047	24.79	48.74	5123.98
Oct, 2047	24.55	48.98	5075.00
Nov, 2047	24.32	49.21	5025.79
Dec, 2047	24.08	49.45	4976.34
Jan, 2048	23.84	49.69	4926.65
Feb, 2048	23.61	49.92	4876.73
Mar, 2048	23.37	50.16	4826.57
Apr, 2048	23.13	50.40	4776.17
May, 2048	22.89	50.64	4725.52
Jun, 2048	22.64	50.89	4674.63
Jul, 2048	22.40	51.13	4623.50
Aug, 2048	22.15	51.38	4572.13
Sep, 2048	21.91	51.62	4520.51
Oct, 2048	21.66	51.87	4468.64
Nov, 2048	21.41	52.12	4416.52
Dec, 2048	21.16	52.37	4364.15
Jan, 2049	20.91	52.62	4311.53
Feb, 2049	20.66	52.87	4258.66
Mar, 2049	20.41	53.12	4205.54
Apr, 2049	20.15	53.38	4152.16
May, 2049	19.90	53.63	4098.53
Jun, 2049	19.64	53.89	4044.63
Jul, 2049	19.38	54.15	3990.49
Aug, 2049	19.12	54.41	3936.08
Sep, 2049	18.86	54.67	3881.41
Oct, 2049	18.60	54.93	3826.48
Nov, 2049	18.34	55.19	3771.28
Dec, 2049	18.07	55.46	3715.82
Jan, 2050	17.80	55.73	3660.10
Feb, 2050	17.54	55.99	3604.10
Mar, 2050	17.27	56.26	3547.84
Apr, 2050	17.00	56.53	3491.31
May, 2050	16.73	56.80	3434.51
Jun, 2050	16.46	57.07	3377.44
Jul, 2050	16.18	57.35	3320.09
Aug, 2050	15.91	57.62	3262.47
Sep, 2050	15.63	57.90	3204.58
Oct, 2050	15.36	58.17	3146.40
Nov, 2050	15.08	58.45	3087.95
Dec, 2050	14.80	58.73	3029.21
Jan, 2051	14.51	59.02	2970.20
Feb, 2051	14.23	59.30	2910.90
Mar, 2051	13.95	59.58	2851.32
Apr, 2051	13.66	59.87	2791.45
May, 2051	13.38	60.15	2731.30
Jun, 2051	13.09	60.44	2670.85
Jul, 2051	12.80	60.73	2610.12
Aug, 2051	12.51	61.02	2549.10
Sep, 2051	12.21	61.32	2487.78
Oct, 2051	11.92	61.61	2426.17
Nov, 2051	11.63	61.90	2364.27
Dec, 2051	11.33	62.20	2302.07
Jan, 2052	11.03	62.50	2239.57
Feb, 2052	10.73	62.80	2176.77
Mar, 2052	10.43	63.10	2113.67
Apr, 2052	10.13	63.40	2050.27
May, 2052	9.82	63.71	1986.56
Jun, 2052	9.52	64.01	1922.55
Jul, 2052	9.21	64.32	1858.23
Aug, 2052	8.90	64.63	1793.61
Sep, 2052	8.59	64.94	1728.67
Oct, 2052	8.28	65.25	1663.43
Nov, 2052	7.97	65.56	1597.87
Dec, 2052	7.66	65.87	1531.99
Jan, 2053	7.34	66.19	1465.80
Feb, 2053	7.02	66.51	1399.30
Mar, 2053	6.70	66.83	1332.47
Apr, 2053	6.38	67.15	1265.33
May, 2053	6.06	67.47	1197.86
Jun, 2053	5.74	67.79	1130.07
Jul, 2053	5.41	68.12	1061.95
Aug, 2053	5.09	68.44	993.51
Sep, 2053	4.76	68.77	924.74
Oct, 2053	4.43	69.10	855.64
Nov, 2053	4.10	69.43	786.21
Dec, 2053	3.77	69.76	716.45
Jan, 2054	3.43	70.10	646.35
Feb, 2054	3.10	70.43	575.92
Mar, 2054	2.76	70.77	505.15
Apr, 2054	2.42	71.11	434.04
May, 2054	2.08	71.45	362.59
Jun, 2054	1.74	71.79	290.80
Jul, 2054	1.39	72.14	218.66
Aug, 2054	1.05	72.48	146.18
Sep, 2054	0.70	72.83	73.35
Oct, 2054	0.35	73.18	0.17