Mortgage Parameters

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

Mortgage Summary

Property Total:	$32,500
Down Payment	$9,750
Mortgage Amount:	$22,750
Mortgage Payment:	$132.76 / month
Estimated Tax:	+ $18.06 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $150.82 / month
Total Interest Paid:	$25,045.20 over 30 years
Total Tax Paid:	$6,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	109.01	23.75	22726.25
Mar, 2026	108.90	23.86	22702.39
Mar, 2026	217.68	47.84	22678.41
May, 2026	108.67	24.09	22654.32
May, 2026	217.22	48.30	22630.11
Jul, 2026	108.44	24.32	22605.78
Jul, 2026	216.76	48.76	22581.34
Aug, 2026	108.20	24.56	22556.79
Oct, 2026	108.08	24.68	22532.11
Oct, 2026	216.05	49.47	22507.32
Dec, 2026	107.85	24.91	22482.40
Dec, 2026	215.58	49.94	22457.37
Jan, 2027	107.61	25.15	22432.22
Mar, 2027	107.49	25.27	22406.95
Mar, 2027	214.86	50.66	22381.56
May, 2027	107.24	25.52	22356.04
May, 2027	214.36	51.16	22330.40
Jul, 2027	107.00	25.76	22304.64
Jul, 2027	213.88	51.64	22278.76
Aug, 2027	106.75	26.01	22252.75
Oct, 2027	106.63	26.13	22226.62
Oct, 2027	213.13	52.39	22200.36
Dec, 2027	106.38	26.38	22173.98
Dec, 2027	212.63	52.89	22147.47
Jan, 2028	106.12	26.64	22120.83
Mar, 2028	106.00	26.76	22094.07
Mar, 2028	211.87	53.65	22067.18
May, 2028	105.74	27.02	22040.15
May, 2028	211.35	54.17	22013.00
Jul, 2028	105.48	27.28	21985.72
Jul, 2028	210.83	54.69	21958.31
Aug, 2028	105.22	27.54	21930.77
Oct, 2028	105.08	27.68	21903.09
Oct, 2028	210.03	55.49	21875.28
Dec, 2028	104.82	27.94	21847.34
Dec, 2028	209.51	56.01	21819.27
Jan, 2029	104.55	28.21	21791.06
Mar, 2029	104.42	28.34	21762.71
Mar, 2029	208.70	56.82	21734.23
May, 2029	104.14	28.62	21705.62
May, 2029	208.15	57.37	21676.86
Jul, 2029	103.87	28.89	21647.97
Jul, 2029	207.60	57.92	21618.94
Aug, 2029	103.59	29.17	21589.77
Oct, 2029	103.45	29.31	21560.46
Oct, 2029	206.76	58.76	21531.01
Dec, 2029	103.17	29.59	21501.42
Dec, 2029	206.20	59.32	21471.69
Jan, 2030	102.89	29.87	21441.82
Mar, 2030	102.74	30.02	21411.80
Mar, 2030	205.34	60.18	21381.64
May, 2030	102.45	30.31	21351.33
May, 2030	204.76	60.76	21320.88
Jul, 2030	102.16	30.60	21290.28
Jul, 2030	204.18	61.34	21259.54
Aug, 2030	101.87	30.89	21228.65
Oct, 2030	101.72	31.04	21197.61
Oct, 2030	203.29	62.23	21166.42
Dec, 2030	101.42	31.34	21135.08
Dec, 2030	202.69	62.83	21103.59
Jan, 2031	101.12	31.64	21071.95
Mar, 2031	100.97	31.79	21040.16
Mar, 2031	201.79	63.73	21008.22
May, 2031	100.66	32.10	20976.13
May, 2031	201.17	64.35	20943.88
Jul, 2031	100.36	32.40	20911.47
Jul, 2031	200.56	64.96	20878.91
Aug, 2031	100.04	32.72	20846.20
Oct, 2031	99.89	32.87	20813.33
Oct, 2031	199.62	65.90	20780.30
Dec, 2031	99.57	33.19	20747.11
Dec, 2031	198.98	66.54	20713.76
Jan, 2032	99.25	33.51	20680.26
Mar, 2032	99.09	33.67	20646.59
Mar, 2032	198.02	67.50	20612.76
May, 2032	98.77	33.99	20578.77
May, 2032	197.38	68.14	20544.62
Jul, 2032	98.44	34.32	20510.30
Jul, 2032	196.72	68.80	20475.82
Aug, 2032	98.11	34.65	20441.17
Oct, 2032	97.95	34.81	20406.36
Oct, 2032	195.73	69.79	20371.38
Dec, 2032	97.61	35.15	20336.23
Dec, 2032	195.05	70.47	20300.92
Jan, 2033	97.28	35.48	20265.43
Mar, 2033	97.11	35.65	20229.78
Mar, 2033	194.04	71.48	20193.95
May, 2033	96.76	36.00	20157.95
May, 2033	193.35	72.17	20121.78
Jul, 2033	96.42	36.34	20085.44
Jul, 2033	192.66	72.86	20048.92
Aug, 2033	96.07	36.69	20012.23
Oct, 2033	95.89	36.87	19975.36
Oct, 2033	191.61	73.91	19938.32
Dec, 2033	95.54	37.22	19901.10
Dec, 2033	190.90	74.62	19863.70
Jan, 2034	95.18	37.58	19826.12
Mar, 2034	95.00	37.76	19788.36
Mar, 2034	189.82	75.70	19750.42
May, 2034	94.64	38.12	19712.29
May, 2034	189.09	76.43	19673.99
Jul, 2034	94.27	38.49	19635.50
Jul, 2034	188.36	77.16	19596.83
Aug, 2034	93.90	38.86	19557.97
Oct, 2034	93.72	39.04	19518.92
Oct, 2034	187.25	78.27	19479.69
Dec, 2034	93.34	39.42	19440.27
Dec, 2034	186.49	79.03	19400.66
Jan, 2035	92.96	39.80	19360.86
Mar, 2035	92.77	39.99	19320.87
Mar, 2035	185.35	80.17	19280.69
May, 2035	92.39	40.37	19240.32
May, 2035	184.58	80.94	19199.75
Jul, 2035	92.00	40.76	19158.99
Jul, 2035	183.80	81.72	19118.04
Aug, 2035	91.61	41.15	19076.88
Oct, 2035	91.41	41.35	19035.53
Oct, 2035	182.62	82.90	18993.98
Dec, 2035	91.01	41.75	18952.24
Dec, 2035	181.82	83.70	18910.29
Jan, 2036	90.61	42.15	18868.14
Mar, 2036	90.41	42.35	18825.79
Mar, 2036	180.62	84.90	18783.24
May, 2036	90.00	42.76	18740.48
May, 2036	179.80	85.72	18697.52
Jul, 2036	89.59	43.17	18654.35
Jul, 2036	178.98	86.54	18610.98
Aug, 2036	89.18	43.58	18567.40
Oct, 2036	88.97	43.79	18523.60
Oct, 2036	177.73	87.79	18479.60
Dec, 2036	88.55	44.21	18435.39
Dec, 2036	176.89	88.63	18390.97
Jan, 2037	88.12	44.64	18346.33
Mar, 2037	87.91	44.85	18301.48
Mar, 2037	175.60	89.92	18256.42
May, 2037	87.48	45.28	18211.13
May, 2037	174.74	90.78	18165.64
Jul, 2037	87.04	45.72	18119.92
Jul, 2037	173.86	91.66	18073.98
Aug, 2037	86.60	46.16	18027.83
Oct, 2037	86.38	46.38	17981.45
Oct, 2037	172.54	92.98	17934.85
Dec, 2037	85.94	46.82	17888.03
Dec, 2037	171.65	93.87	17840.98
Jan, 2038	85.49	47.27	17793.71
Mar, 2038	85.26	47.50	17746.21
Mar, 2038	170.29	95.23	17698.49
May, 2038	84.81	47.95	17650.53
May, 2038	169.39	96.13	17602.35
Jul, 2038	84.34	48.42	17553.93
Jul, 2038	168.45	97.07	17505.29
Aug, 2038	83.88	48.88	17456.41
Oct, 2038	83.65	49.11	17407.29
Oct, 2038	167.06	98.46	17357.94
Dec, 2038	83.17	49.59	17308.35
Dec, 2038	166.11	99.41	17258.53
Jan, 2039	82.70	50.06	17208.47
Mar, 2039	82.46	50.30	17158.16
Mar, 2039	164.68	100.84	17107.62
May, 2039	81.97	50.79	17056.83
May, 2039	163.70	101.82	17005.80
Jul, 2039	81.49	51.27	16954.53
Jul, 2039	162.73	102.79	16903.01
Aug, 2039	80.99	51.77	16851.24
Oct, 2039	80.75	52.01	16799.23
Oct, 2039	161.25	104.27	16746.97
Dec, 2039	80.25	52.51	16694.45
Dec, 2039	160.24	105.28	16641.69
Jan, 2040	79.74	53.02	16588.67
Mar, 2040	79.49	53.27	16535.40
Mar, 2040	158.72	106.80	16481.87
May, 2040	78.98	53.78	16428.08
May, 2040	157.70	107.82	16374.04
Jul, 2040	78.46	54.30	16319.74
Jul, 2040	156.66	108.86	16265.18
Aug, 2040	77.94	54.82	16210.36
Oct, 2040	77.67	55.09	16155.27
Oct, 2040	155.08	110.44	16099.92
Dec, 2040	77.15	55.61	16044.31
Dec, 2040	154.03	111.49	15988.43
Jan, 2041	76.61	56.15	15932.28
Mar, 2041	76.34	56.42	15875.86
Mar, 2041	152.41	113.11	15819.17
May, 2041	75.80	56.96	15762.21
May, 2041	151.33	114.19	15704.98
Jul, 2041	75.25	57.51	15647.47
Jul, 2041	150.23	115.29	15589.69
Aug, 2041	74.70	58.06	15531.63
Oct, 2041	74.42	58.34	15473.29
Oct, 2041	148.56	116.96	15414.68
Dec, 2041	73.86	58.90	15355.78
Dec, 2041	147.44	118.08	15296.60
Jan, 2042	73.30	59.46	15237.13
Mar, 2042	73.01	59.75	15177.38
Mar, 2042	145.73	119.79	15117.35
May, 2042	72.44	60.32	15057.03
May, 2042	144.59	120.93	14996.41
Jul, 2042	71.86	60.90	14935.51
Jul, 2042	143.43	122.09	14874.32
Aug, 2042	71.27	61.49	14812.83
Oct, 2042	70.98	61.78	14751.05
Oct, 2042	141.66	123.86	14688.97
Dec, 2042	70.38	62.38	14626.60
Dec, 2042	140.47	125.05	14563.92
Jan, 2043	69.79	62.97	14500.95
Mar, 2043	69.48	63.28	14437.67
Mar, 2043	138.66	126.86	14374.09
May, 2043	68.88	63.88	14310.21
May, 2043	137.45	128.07	14246.02
Jul, 2043	68.26	64.50	14181.52
Jul, 2043	136.21	129.31	14116.71
Aug, 2043	67.64	65.12	14051.60
Oct, 2043	67.33	65.43	13986.17
Oct, 2043	134.35	131.17	13920.42
Dec, 2043	66.70	66.06	13854.36
Dec, 2043	133.09	132.43	13787.99
Jan, 2044	66.07	66.69	13721.30
Mar, 2044	65.75	67.01	13654.29
Mar, 2044	131.18	134.34	13586.95
May, 2044	65.10	67.66	13519.30
May, 2044	129.88	135.64	13451.32
Jul, 2044	64.45	68.31	13383.01
Jul, 2044	128.58	136.94	13314.38
Aug, 2044	63.80	68.96	13245.42
Oct, 2044	63.47	69.29	13176.12
Oct, 2044	126.61	138.91	13106.50
Dec, 2044	62.80	69.96	13036.54
Dec, 2044	125.27	140.25	12966.25
Jan, 2045	62.13	70.63	12895.62
Mar, 2045	61.79	70.97	12824.65
Mar, 2045	123.24	142.28	12753.34
May, 2045	61.11	71.65	12681.69
May, 2045	121.88	143.64	12609.70
Jul, 2045	60.42	72.34	12537.36
Jul, 2045	120.49	145.03	12464.67
Aug, 2045	59.73	73.03	12391.64
Oct, 2045	59.38	73.38	12318.26
Oct, 2045	118.40	147.12	12244.52
Dec, 2045	58.67	74.09	12170.43
Dec, 2045	116.99	148.53	12095.99
Jan, 2046	57.96	74.80	12021.19
Mar, 2046	57.60	75.16	11946.03
Mar, 2046	114.84	150.68	11870.51
May, 2046	56.88	75.88	11794.63
May, 2046	113.40	152.12	11718.39
Jul, 2046	56.15	76.61	11641.78
Jul, 2046	111.93	153.59	11564.80
Aug, 2046	55.41	77.35	11487.46
Oct, 2046	55.04	77.72	11409.74
Oct, 2046	109.71	155.81	11331.65
Dec, 2046	54.30	78.46	11253.19
Dec, 2046	108.22	157.30	11174.35
Jan, 2047	53.54	79.22	11095.14
Mar, 2047	53.16	79.60	11015.54
Mar, 2047	105.94	159.58	10935.56
May, 2047	52.40	80.36	10855.20
May, 2047	104.41	161.11	10774.46
Jul, 2047	51.63	81.13	10693.32
Jul, 2047	102.87	162.65	10611.80
Aug, 2047	50.85	81.91	10529.89
Oct, 2047	50.46	82.30	10447.59
Oct, 2047	100.52	165.00	10364.89
Dec, 2047	49.67	83.09	10281.79
Dec, 2047	98.94	166.58	10198.30
Jan, 2048	48.87	83.89	10114.41
Mar, 2048	48.46	84.30	10030.11
Mar, 2048	96.52	169.00	9945.41
May, 2048	47.66	85.10	9860.31
May, 2048	94.91	170.61	9774.80
Jul, 2048	46.84	85.92	9688.87
Jul, 2048	93.27	172.25	9602.54
Aug, 2048	46.01	86.75	9515.79
Oct, 2048	45.60	87.16	9428.63
Oct, 2048	90.78	174.74	9341.05
Dec, 2048	44.76	88.00	9253.05
Dec, 2048	89.10	176.42	9164.62
Jan, 2049	43.91	88.85	9075.78
Mar, 2049	43.49	89.27	8986.50
Mar, 2049	86.55	178.97	8896.81
May, 2049	42.63	90.13	8806.68
May, 2049	84.83	180.69	8716.11
Jul, 2049	41.76	91.00	8625.12
Jul, 2049	83.09	182.43	8533.69
Aug, 2049	40.89	91.87	8441.82
Oct, 2049	40.45	92.31	8349.51
Oct, 2049	80.46	185.06	8256.76
Dec, 2049	39.56	93.20	8163.56
Dec, 2049	78.68	186.84	8069.92
Jan, 2050	38.67	94.09	7975.83
Mar, 2050	38.22	94.54	7881.28
Mar, 2050	75.98	189.54	7786.29
May, 2050	37.31	95.45	7690.84
May, 2050	74.16	191.36	7594.93
Jul, 2050	36.39	96.37	7498.56
Jul, 2050	72.32	193.20	7401.73
Aug, 2050	35.47	97.29	7304.44
Oct, 2050	35.00	97.76	7206.68
Oct, 2050	69.53	195.99	7108.45
Dec, 2050	34.06	98.70	7009.75
Dec, 2050	67.65	197.87	6910.58
Jan, 2051	33.11	99.65	6810.93
Mar, 2051	32.64	100.12	6710.81
Mar, 2051	64.80	200.72	6610.21
May, 2051	31.67	101.09	6509.12
May, 2051	62.86	202.66	6407.55
Jul, 2051	30.70	102.06	6305.49
Jul, 2051	60.91	204.61	6202.95
Aug, 2051	29.72	103.04	6099.91
Oct, 2051	29.23	103.53	5996.38
Oct, 2051	57.96	207.56	5892.35
Dec, 2051	28.23	104.53	5787.82
Dec, 2051	55.96	209.56	5682.80
Jan, 2052	27.23	105.53	5577.27
Mar, 2052	26.72	106.04	5471.23
Mar, 2052	52.94	212.58	5364.69
May, 2052	25.71	107.05	5257.63
May, 2052	50.90	214.62	5150.07
Jul, 2052	24.68	108.08	5041.98
Jul, 2052	48.84	216.68	4933.38
Aug, 2052	23.64	109.12	4824.26
Oct, 2052	23.12	109.64	4714.62
Oct, 2052	45.71	219.81	4604.45
Dec, 2052	22.06	110.70	4493.75
Dec, 2052	43.59	221.93	4382.53
Jan, 2053	21.00	111.76	4270.76
Mar, 2053	20.46	112.30	4158.47
Mar, 2053	40.39	225.13	4045.63
May, 2053	19.39	113.37	3932.26
May, 2053	38.23	227.29	3818.34
Jul, 2053	18.30	114.46	3703.88
Jul, 2053	36.05	229.47	3588.87
Aug, 2053	17.20	115.56	3473.30
Oct, 2053	16.64	116.12	3357.19
Oct, 2053	32.73	232.79	3240.51
Dec, 2053	15.53	117.23	3123.28
Dec, 2053	30.50	235.02	3005.49
Jan, 2054	14.40	118.36	2887.13
Mar, 2054	13.83	118.93	2768.20
Mar, 2054	27.09	238.43	2648.71
May, 2054	12.69	120.07	2528.64
May, 2054	24.81	240.71	2407.99
Jul, 2054	11.54	121.22	2286.77
Jul, 2054	22.50	243.02	2164.97
Aug, 2054	10.37	122.39	2042.58
Oct, 2054	9.79	122.97	1919.61
Oct, 2054	18.99	246.53	1796.05
Dec, 2054	8.61	124.15	1671.89
Dec, 2054	16.62	248.90	1547.15
Jan, 2055	7.41	125.35	1421.80
Mar, 2055	6.81	125.95	1295.85
Mar, 2055	13.02	252.50	1169.30
May, 2055	5.60	127.16	1042.14
May, 2055	10.59	254.93	914.38
Jul, 2055	4.38	128.38	786.00
Jul, 2055	8.15	257.37	657.01
Aug, 2055	3.15	129.61	527.39
Oct, 2055	2.53	130.23	397.16
Oct, 2055	4.43	261.09	266.30
Dec, 2055	1.28	131.48	134.82
Dec, 2055	1.93	263.59	2.71