Mortgage Parameters

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

Mortgage Summary

Property Total:	$34,000
Down Payment	$10,200
Mortgage Amount:	$23,800
Mortgage Payment:	$138.89 / month
Estimated Tax:	+ $18.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $157.78 / month
Total Interest Paid:	$26,200.80 over 30 years
Total Tax Paid:	$6,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Mar, 2025	114.04	24.85	23775.15
Apr, 2025	113.92	24.97	23750.18
May, 2025	113.80	25.09	23725.10
Jun, 2025	113.68	25.21	23699.89
Jul, 2025	113.56	25.33	23674.56
Aug, 2025	113.44	25.45	23649.11
Sep, 2025	113.32	25.57	23623.54
Oct, 2025	113.20	25.69	23597.85
Nov, 2025	113.07	25.82	23572.03
Dec, 2025	112.95	25.94	23546.09
Jan, 2026	112.83	26.06	23520.02
Feb, 2026	112.70	26.19	23493.83
Mar, 2026	112.57	26.32	23467.52
Apr, 2026	112.45	26.44	23441.08
May, 2026	112.32	26.57	23414.51
Jun, 2026	112.19	26.70	23387.81
Jul, 2026	112.07	26.82	23360.99
Aug, 2026	111.94	26.95	23334.04
Sep, 2026	111.81	27.08	23306.96
Oct, 2026	111.68	27.21	23279.75
Nov, 2026	111.55	27.34	23252.41
Dec, 2026	111.42	27.47	23224.93
Jan, 2027	111.29	27.60	23197.33
Feb, 2027	111.15	27.74	23169.59
Mar, 2027	111.02	27.87	23141.72
Apr, 2027	110.89	28.00	23113.72
May, 2027	110.75	28.14	23085.59
Jun, 2027	110.62	28.27	23057.31
Jul, 2027	110.48	28.41	23028.91
Aug, 2027	110.35	28.54	23000.36
Sep, 2027	110.21	28.68	22971.68
Oct, 2027	110.07	28.82	22942.87
Nov, 2027	109.93	28.96	22913.91
Dec, 2027	109.80	29.09	22884.82
Jan, 2028	109.66	29.23	22855.58
Feb, 2028	109.52	29.37	22826.21
Mar, 2028	109.38	29.51	22796.70
Apr, 2028	109.23	29.66	22767.04
May, 2028	109.09	29.80	22737.24
Jun, 2028	108.95	29.94	22707.30
Jul, 2028	108.81	30.08	22677.22
Aug, 2028	108.66	30.23	22646.99
Sep, 2028	108.52	30.37	22616.61
Oct, 2028	108.37	30.52	22586.10
Nov, 2028	108.23	30.66	22555.43
Dec, 2028	108.08	30.81	22524.62
Jan, 2029	107.93	30.96	22493.66
Feb, 2029	107.78	31.11	22462.55
Mar, 2029	107.63	31.26	22431.29
Apr, 2029	107.48	31.41	22399.89
May, 2029	107.33	31.56	22368.33
Jun, 2029	107.18	31.71	22336.62
Jul, 2029	107.03	31.86	22304.76
Aug, 2029	106.88	32.01	22272.75
Sep, 2029	106.72	32.17	22240.58
Oct, 2029	106.57	32.32	22208.26
Nov, 2029	106.41	32.48	22175.79
Dec, 2029	106.26	32.63	22143.16
Jan, 2030	106.10	32.79	22110.37
Feb, 2030	105.95	32.94	22077.42
Mar, 2030	105.79	33.10	22044.32
Apr, 2030	105.63	33.26	22011.06
May, 2030	105.47	33.42	21977.64
Jun, 2030	105.31	33.58	21944.06
Jul, 2030	105.15	33.74	21910.32
Aug, 2030	104.99	33.90	21876.42
Sep, 2030	104.82	34.07	21842.35
Oct, 2030	104.66	34.23	21808.12
Nov, 2030	104.50	34.39	21773.73
Dec, 2030	104.33	34.56	21739.17
Jan, 2031	104.17	34.72	21704.45
Feb, 2031	104.00	34.89	21669.56
Mar, 2031	103.83	35.06	21634.50
Apr, 2031	103.67	35.22	21599.28
May, 2031	103.50	35.39	21563.88
Jun, 2031	103.33	35.56	21528.32
Jul, 2031	103.16	35.73	21492.59
Aug, 2031	102.99	35.90	21456.68
Sep, 2031	102.81	36.08	21420.61
Oct, 2031	102.64	36.25	21384.36
Nov, 2031	102.47	36.42	21347.93
Dec, 2031	102.29	36.60	21311.33
Jan, 2032	102.12	36.77	21274.56
Feb, 2032	101.94	36.95	21237.61
Mar, 2032	101.76	37.13	21200.49
Apr, 2032	101.59	37.30	21163.18
May, 2032	101.41	37.48	21125.70
Jun, 2032	101.23	37.66	21088.04
Jul, 2032	101.05	37.84	21050.19
Aug, 2032	100.87	38.02	21012.17
Sep, 2032	100.68	38.21	20973.96
Oct, 2032	100.50	38.39	20935.57
Nov, 2032	100.32	38.57	20897.00
Dec, 2032	100.13	38.76	20858.24
Jan, 2033	99.95	38.94	20819.29
Feb, 2033	99.76	39.13	20780.16
Mar, 2033	99.57	39.32	20740.85
Apr, 2033	99.38	39.51	20701.34
May, 2033	99.19	39.70	20661.64
Jun, 2033	99.00	39.89	20621.76
Jul, 2033	98.81	40.08	20581.68
Aug, 2033	98.62	40.27	20541.41
Sep, 2033	98.43	40.46	20500.95
Oct, 2033	98.23	40.66	20460.29
Nov, 2033	98.04	40.85	20419.44
Dec, 2033	97.84	41.05	20378.39
Jan, 2034	97.65	41.24	20337.15
Feb, 2034	97.45	41.44	20295.71
Mar, 2034	97.25	41.64	20254.07
Apr, 2034	97.05	41.84	20212.23
May, 2034	96.85	42.04	20170.19
Jun, 2034	96.65	42.24	20127.95
Jul, 2034	96.45	42.44	20085.50
Aug, 2034	96.24	42.65	20042.86
Sep, 2034	96.04	42.85	20000.01
Oct, 2034	95.83	43.06	19956.95
Nov, 2034	95.63	43.26	19913.69
Dec, 2034	95.42	43.47	19870.22
Jan, 2035	95.21	43.68	19826.54
Feb, 2035	95.00	43.89	19782.65
Mar, 2035	94.79	44.10	19738.55
Apr, 2035	94.58	44.31	19694.24
May, 2035	94.37	44.52	19649.72
Jun, 2035	94.15	44.74	19604.99
Jul, 2035	93.94	44.95	19560.04
Aug, 2035	93.73	45.16	19514.87
Sep, 2035	93.51	45.38	19469.49
Oct, 2035	93.29	45.60	19423.89
Nov, 2035	93.07	45.82	19378.07
Dec, 2035	92.85	46.04	19332.04
Jan, 2036	92.63	46.26	19285.78
Feb, 2036	92.41	46.48	19239.30
Mar, 2036	92.19	46.70	19192.60
Apr, 2036	91.96	46.93	19145.67
May, 2036	91.74	47.15	19098.52
Jun, 2036	91.51	47.38	19051.15
Jul, 2036	91.29	47.60	19003.54
Aug, 2036	91.06	47.83	18955.71
Sep, 2036	90.83	48.06	18907.65
Oct, 2036	90.60	48.29	18859.36
Nov, 2036	90.37	48.52	18810.84
Dec, 2036	90.14	48.75	18762.08
Jan, 2037	89.90	48.99	18713.10
Feb, 2037	89.67	49.22	18663.87
Mar, 2037	89.43	49.46	18614.41
Apr, 2037	89.19	49.70	18564.72
May, 2037	88.96	49.93	18514.78
Jun, 2037	88.72	50.17	18464.61
Jul, 2037	88.48	50.41	18414.20
Aug, 2037	88.23	50.66	18363.54
Sep, 2037	87.99	50.90	18312.64
Oct, 2037	87.75	51.14	18261.50
Nov, 2037	87.50	51.39	18210.12
Dec, 2037	87.26	51.63	18158.48
Jan, 2038	87.01	51.88	18106.60
Feb, 2038	86.76	52.13	18054.47
Mar, 2038	86.51	52.38	18002.09
Apr, 2038	86.26	52.63	17949.46
May, 2038	86.01	52.88	17896.58
Jun, 2038	85.75	53.14	17843.45
Jul, 2038	85.50	53.39	17790.06
Aug, 2038	85.24	53.65	17736.41
Sep, 2038	84.99	53.90	17682.51
Oct, 2038	84.73	54.16	17628.35
Nov, 2038	84.47	54.42	17573.92
Dec, 2038	84.21	54.68	17519.24
Jan, 2039	83.95	54.94	17464.30
Feb, 2039	83.68	55.21	17409.09
Mar, 2039	83.42	55.47	17353.62
Apr, 2039	83.15	55.74	17297.88
May, 2039	82.89	56.00	17241.88
Jun, 2039	82.62	56.27	17185.61
Jul, 2039	82.35	56.54	17129.06
Aug, 2039	82.08	56.81	17072.25
Sep, 2039	81.80	57.09	17015.17
Oct, 2039	81.53	57.36	16957.81
Nov, 2039	81.26	57.63	16900.17
Dec, 2039	80.98	57.91	16842.26
Jan, 2040	80.70	58.19	16784.08
Feb, 2040	80.42	58.47	16725.61
Mar, 2040	80.14	58.75	16666.86
Apr, 2040	79.86	59.03	16607.83
May, 2040	79.58	59.31	16548.52
Jun, 2040	79.30	59.59	16488.93
Jul, 2040	79.01	59.88	16429.05
Aug, 2040	78.72	60.17	16368.88
Sep, 2040	78.43	60.46	16308.42
Oct, 2040	78.14	60.75	16247.68
Nov, 2040	77.85	61.04	16186.64
Dec, 2040	77.56	61.33	16125.31
Jan, 2041	77.27	61.62	16063.69
Feb, 2041	76.97	61.92	16001.77
Mar, 2041	76.68	62.21	15939.56
Apr, 2041	76.38	62.51	15877.05
May, 2041	76.08	62.81	15814.23
Jun, 2041	75.78	63.11	15751.12
Jul, 2041	75.47	63.42	15687.70
Aug, 2041	75.17	63.72	15623.98
Sep, 2041	74.86	64.03	15559.96
Oct, 2041	74.56	64.33	15495.63
Nov, 2041	74.25	64.64	15430.99
Dec, 2041	73.94	64.95	15366.04
Jan, 2042	73.63	65.26	15300.78
Feb, 2042	73.32	65.57	15235.20
Mar, 2042	73.00	65.89	15169.31
Apr, 2042	72.69	66.20	15103.11
May, 2042	72.37	66.52	15036.59
Jun, 2042	72.05	66.84	14969.75
Jul, 2042	71.73	67.16	14902.59
Aug, 2042	71.41	67.48	14835.11
Sep, 2042	71.08	67.81	14767.30
Oct, 2042	70.76	68.13	14699.17
Nov, 2042	70.43	68.46	14630.72
Dec, 2042	70.11	68.78	14561.93
Jan, 2043	69.78	69.11	14492.82
Feb, 2043	69.44	69.45	14423.37
Mar, 2043	69.11	69.78	14353.59
Apr, 2043	68.78	70.11	14283.48
May, 2043	68.44	70.45	14213.03
Jun, 2043	68.10	70.79	14142.25
Jul, 2043	67.76	71.13	14071.12
Aug, 2043	67.42	71.47	13999.66
Sep, 2043	67.08	71.81	13927.85
Oct, 2043	66.74	72.15	13855.70
Nov, 2043	66.39	72.50	13783.20
Dec, 2043	66.04	72.85	13710.35
Jan, 2044	65.70	73.19	13637.16
Feb, 2044	65.34	73.55	13563.61
Mar, 2044	64.99	73.90	13489.71
Apr, 2044	64.64	74.25	13415.46
May, 2044	64.28	74.61	13340.86
Jun, 2044	63.92	74.97	13265.89
Jul, 2044	63.57	75.32	13190.57
Aug, 2044	63.20	75.69	13114.88
Sep, 2044	62.84	76.05	13038.83
Oct, 2044	62.48	76.41	12962.42
Nov, 2044	62.11	76.78	12885.64
Dec, 2044	61.74	77.15	12808.50
Jan, 2045	61.37	77.52	12730.98
Feb, 2045	61.00	77.89	12653.09
Mar, 2045	60.63	78.26	12574.83
Apr, 2045	60.25	78.64	12496.20
May, 2045	59.88	79.01	12417.18
Jun, 2045	59.50	79.39	12337.79
Jul, 2045	59.12	79.77	12258.02
Aug, 2045	58.74	80.15	12177.87
Sep, 2045	58.35	80.54	12097.33
Oct, 2045	57.97	80.92	12016.41
Nov, 2045	57.58	81.31	11935.10
Dec, 2045	57.19	81.70	11853.39
Jan, 2046	56.80	82.09	11771.30
Feb, 2046	56.40	82.49	11688.82
Mar, 2046	56.01	82.88	11605.94
Apr, 2046	55.61	83.28	11522.66
May, 2046	55.21	83.68	11438.98
Jun, 2046	54.81	84.08	11354.90
Jul, 2046	54.41	84.48	11270.42
Aug, 2046	54.00	84.89	11185.53
Sep, 2046	53.60	85.29	11100.24
Oct, 2046	53.19	85.70	11014.54
Nov, 2046	52.78	86.11	10928.43
Dec, 2046	52.37	86.52	10841.90
Jan, 2047	51.95	86.94	10754.96
Feb, 2047	51.53	87.36	10667.61
Mar, 2047	51.12	87.77	10579.83
Apr, 2047	50.70	88.19	10491.64
May, 2047	50.27	88.62	10403.02
Jun, 2047	49.85	89.04	10313.98
Jul, 2047	49.42	89.47	10224.51
Aug, 2047	48.99	89.90	10134.61
Sep, 2047	48.56	90.33	10044.28
Oct, 2047	48.13	90.76	9953.52
Nov, 2047	47.69	91.20	9862.33
Dec, 2047	47.26	91.63	9770.69
Jan, 2048	46.82	92.07	9678.62
Feb, 2048	46.38	92.51	9586.11
Mar, 2048	45.93	92.96	9493.15
Apr, 2048	45.49	93.40	9399.75
May, 2048	45.04	93.85	9305.90
Jun, 2048	44.59	94.30	9211.60
Jul, 2048	44.14	94.75	9116.85
Aug, 2048	43.68	95.21	9021.65
Sep, 2048	43.23	95.66	8925.98
Oct, 2048	42.77	96.12	8829.87
Nov, 2048	42.31	96.58	8733.28
Dec, 2048	41.85	97.04	8636.24
Jan, 2049	41.38	97.51	8538.73
Feb, 2049	40.91	97.98	8440.76
Mar, 2049	40.45	98.44	8342.31
Apr, 2049	39.97	98.92	8243.40
May, 2049	39.50	99.39	8144.01
Jun, 2049	39.02	99.87	8044.14
Jul, 2049	38.54	100.35	7943.80
Aug, 2049	38.06	100.83	7842.97
Sep, 2049	37.58	101.31	7741.66
Oct, 2049	37.10	101.79	7639.87
Nov, 2049	36.61	102.28	7537.58
Dec, 2049	36.12	102.77	7434.81
Jan, 2050	35.63	103.26	7331.55
Feb, 2050	35.13	103.76	7227.79
Mar, 2050	34.63	104.26	7123.53
Apr, 2050	34.13	104.76	7018.77
May, 2050	33.63	105.26	6913.51
Jun, 2050	33.13	105.76	6807.75
Jul, 2050	32.62	106.27	6701.48
Aug, 2050	32.11	106.78	6594.70
Sep, 2050	31.60	107.29	6487.41
Oct, 2050	31.09	107.80	6379.61
Nov, 2050	30.57	108.32	6271.29
Dec, 2050	30.05	108.84	6162.45
Jan, 2051	29.53	109.36	6053.09
Feb, 2051	29.00	109.89	5943.20
Mar, 2051	28.48	110.41	5832.79
Apr, 2051	27.95	110.94	5721.85
May, 2051	27.42	111.47	5610.37
Jun, 2051	26.88	112.01	5498.37
Jul, 2051	26.35	112.54	5385.82
Aug, 2051	25.81	113.08	5272.74
Sep, 2051	25.27	113.62	5159.12
Oct, 2051	24.72	114.17	5044.95
Nov, 2051	24.17	114.72	4930.23
Dec, 2051	23.62	115.27	4814.96
Jan, 2052	23.07	115.82	4699.15
Feb, 2052	22.52	116.37	4582.77
Mar, 2052	21.96	116.93	4465.84
Apr, 2052	21.40	117.49	4348.35
May, 2052	20.84	118.05	4230.30
Jun, 2052	20.27	118.62	4111.68
Jul, 2052	19.70	119.19	3992.49
Aug, 2052	19.13	119.76	3872.73
Sep, 2052	18.56	120.33	3752.40
Oct, 2052	17.98	120.91	3631.49
Nov, 2052	17.40	121.49	3510.00
Dec, 2052	16.82	122.07	3387.93
Jan, 2053	16.23	122.66	3265.27
Feb, 2053	15.65	123.24	3142.03
Mar, 2053	15.06	123.83	3018.19
Apr, 2053	14.46	124.43	2893.76
May, 2053	13.87	125.02	2768.74
Jun, 2053	13.27	125.62	2643.12
Jul, 2053	12.66	126.23	2516.89
Aug, 2053	12.06	126.83	2390.06
Sep, 2053	11.45	127.44	2262.62
Oct, 2053	10.84	128.05	2134.58
Nov, 2053	10.23	128.66	2005.91
Dec, 2053	9.61	129.28	1876.64
Jan, 2054	8.99	129.90	1746.74
Feb, 2054	8.37	130.52	1616.22
Mar, 2054	7.74	131.15	1485.07
Apr, 2054	7.12	131.77	1353.30
May, 2054	6.48	132.41	1220.89
Jun, 2054	5.85	133.04	1087.85
Jul, 2054	5.21	133.68	954.18
Aug, 2054	4.57	134.32	819.86
Sep, 2054	3.93	134.96	684.90
Oct, 2054	3.28	135.61	549.29
Nov, 2054	2.63	136.26	413.03
Dec, 2054	1.98	136.91	276.12
Jan, 2055	1.32	137.57	138.55
Feb, 2055	0.66	138.23	0.33