Mortgage Parameters

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

Mortgage Summary

Property Total:	$30,000
Down Payment	$9,000
Mortgage Amount:	$21,000
Mortgage Payment:	$122.55 / month
Estimated Tax:	+ $16.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $139.22 / month
Total Interest Paid:	$23,119.20 over 30 years
Total Tax Paid:	$6,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	100.63	21.92	20978.08
May, 2025	100.52	22.03	20956.04
Jun, 2025	100.41	22.14	20933.91
Jul, 2025	100.31	22.24	20911.67
Aug, 2025	100.20	22.35	20889.32
Sep, 2025	100.09	22.46	20866.86
Oct, 2025	99.99	22.56	20844.30
Nov, 2025	99.88	22.67	20821.63
Dec, 2025	99.77	22.78	20798.85
Jan, 2026	99.66	22.89	20775.96
Feb, 2026	99.55	23.00	20752.96
Mar, 2026	99.44	23.11	20729.85
Apr, 2026	99.33	23.22	20706.63
May, 2026	99.22	23.33	20683.30
Jun, 2026	99.11	23.44	20659.86
Jul, 2026	99.00	23.55	20636.31
Aug, 2026	98.88	23.67	20612.64
Sep, 2026	98.77	23.78	20588.86
Oct, 2026	98.65	23.90	20564.96
Nov, 2026	98.54	24.01	20540.95
Dec, 2026	98.43	24.12	20516.83
Jan, 2027	98.31	24.24	20492.59
Feb, 2027	98.19	24.36	20468.23
Mar, 2027	98.08	24.47	20443.76
Apr, 2027	97.96	24.59	20419.17
May, 2027	97.84	24.71	20394.46
Jun, 2027	97.72	24.83	20369.63
Jul, 2027	97.60	24.95	20344.69
Aug, 2027	97.48	25.07	20319.62
Sep, 2027	97.36	25.19	20294.44
Oct, 2027	97.24	25.31	20269.13
Nov, 2027	97.12	25.43	20243.71
Dec, 2027	97.00	25.55	20218.16
Jan, 2028	96.88	25.67	20192.49
Feb, 2028	96.76	25.79	20166.69
Mar, 2028	96.63	25.92	20140.77
Apr, 2028	96.51	26.04	20114.73
May, 2028	96.38	26.17	20088.56
Jun, 2028	96.26	26.29	20062.27
Jul, 2028	96.13	26.42	20035.85
Aug, 2028	96.01	26.54	20009.31
Sep, 2028	95.88	26.67	19982.64
Oct, 2028	95.75	26.80	19955.84
Nov, 2028	95.62	26.93	19928.91
Dec, 2028	95.49	27.06	19901.85
Jan, 2029	95.36	27.19	19874.66
Feb, 2029	95.23	27.32	19847.35
Mar, 2029	95.10	27.45	19819.90
Apr, 2029	94.97	27.58	19792.32
May, 2029	94.84	27.71	19764.61
Jun, 2029	94.71	27.84	19736.76
Jul, 2029	94.57	27.98	19708.78
Aug, 2029	94.44	28.11	19680.67
Sep, 2029	94.30	28.25	19652.43
Oct, 2029	94.17	28.38	19624.04
Nov, 2029	94.03	28.52	19595.53
Dec, 2029	93.90	28.65	19566.87
Jan, 2030	93.76	28.79	19538.08
Feb, 2030	93.62	28.93	19509.15
Mar, 2030	93.48	29.07	19480.08
Apr, 2030	93.34	29.21	19450.87
May, 2030	93.20	29.35	19421.52
Jun, 2030	93.06	29.49	19392.04
Jul, 2030	92.92	29.63	19362.41
Aug, 2030	92.78	29.77	19332.63
Sep, 2030	92.64	29.91	19302.72
Oct, 2030	92.49	30.06	19272.66
Nov, 2030	92.35	30.20	19242.46
Dec, 2030	92.20	30.35	19212.11
Jan, 2031	92.06	30.49	19181.62
Feb, 2031	91.91	30.64	19150.98
Mar, 2031	91.77	30.78	19120.20
Apr, 2031	91.62	30.93	19089.27
May, 2031	91.47	31.08	19058.19
Jun, 2031	91.32	31.23	19026.96
Jul, 2031	91.17	31.38	18995.58
Aug, 2031	91.02	31.53	18964.05
Sep, 2031	90.87	31.68	18932.37
Oct, 2031	90.72	31.83	18900.53
Nov, 2031	90.57	31.98	18868.55
Dec, 2031	90.41	32.14	18836.41
Jan, 2032	90.26	32.29	18804.12
Feb, 2032	90.10	32.45	18771.67
Mar, 2032	89.95	32.60	18739.07
Apr, 2032	89.79	32.76	18706.31
May, 2032	89.63	32.92	18673.40
Jun, 2032	89.48	33.07	18640.32
Jul, 2032	89.32	33.23	18607.09
Aug, 2032	89.16	33.39	18573.70
Sep, 2032	89.00	33.55	18540.15
Oct, 2032	88.84	33.71	18506.44
Nov, 2032	88.68	33.87	18472.56
Dec, 2032	88.51	34.04	18438.53
Jan, 2033	88.35	34.20	18404.33
Feb, 2033	88.19	34.36	18369.97
Mar, 2033	88.02	34.53	18335.44
Apr, 2033	87.86	34.69	18300.75
May, 2033	87.69	34.86	18265.89
Jun, 2033	87.52	35.03	18230.86
Jul, 2033	87.36	35.19	18195.67
Aug, 2033	87.19	35.36	18160.31
Sep, 2033	87.02	35.53	18124.77
Oct, 2033	86.85	35.70	18089.07
Nov, 2033	86.68	35.87	18053.20
Dec, 2033	86.50	36.05	18017.15
Jan, 2034	86.33	36.22	17980.94
Feb, 2034	86.16	36.39	17944.54
Mar, 2034	85.98	36.57	17907.98
Apr, 2034	85.81	36.74	17871.24
May, 2034	85.63	36.92	17834.32
Jun, 2034	85.46	37.09	17797.23
Jul, 2034	85.28	37.27	17759.95
Aug, 2034	85.10	37.45	17722.50
Sep, 2034	84.92	37.63	17684.87
Oct, 2034	84.74	37.81	17647.06
Nov, 2034	84.56	37.99	17609.07
Dec, 2034	84.38	38.17	17570.90
Jan, 2035	84.19	38.36	17532.54
Feb, 2035	84.01	38.54	17494.00
Mar, 2035	83.83	38.72	17455.28
Apr, 2035	83.64	38.91	17416.37
May, 2035	83.45	39.10	17377.27
Jun, 2035	83.27	39.28	17337.99
Jul, 2035	83.08	39.47	17298.52
Aug, 2035	82.89	39.66	17258.86
Sep, 2035	82.70	39.85	17219.00
Oct, 2035	82.51	40.04	17178.96
Nov, 2035	82.32	40.23	17138.73
Dec, 2035	82.12	40.43	17098.30
Jan, 2036	81.93	40.62	17057.68
Feb, 2036	81.73	40.82	17016.87
Mar, 2036	81.54	41.01	16975.85
Apr, 2036	81.34	41.21	16934.65
May, 2036	81.15	41.40	16893.24
Jun, 2036	80.95	41.60	16851.64
Jul, 2036	80.75	41.80	16809.84
Aug, 2036	80.55	42.00	16767.83
Sep, 2036	80.35	42.20	16725.63
Oct, 2036	80.14	42.41	16683.22
Nov, 2036	79.94	42.61	16640.61
Dec, 2036	79.74	42.81	16597.80
Jan, 2037	79.53	43.02	16554.78
Feb, 2037	79.32	43.23	16511.56
Mar, 2037	79.12	43.43	16468.12
Apr, 2037	78.91	43.64	16424.48
May, 2037	78.70	43.85	16380.63
Jun, 2037	78.49	44.06	16336.57
Jul, 2037	78.28	44.27	16292.30
Aug, 2037	78.07	44.48	16247.82
Sep, 2037	77.85	44.70	16203.13
Oct, 2037	77.64	44.91	16158.22
Nov, 2037	77.42	45.13	16113.09
Dec, 2037	77.21	45.34	16067.75
Jan, 2038	76.99	45.56	16022.19
Feb, 2038	76.77	45.78	15976.41
Mar, 2038	76.55	46.00	15930.42
Apr, 2038	76.33	46.22	15884.20
May, 2038	76.11	46.44	15837.76
Jun, 2038	75.89	46.66	15791.10
Jul, 2038	75.67	46.88	15744.22
Aug, 2038	75.44	47.11	15697.11
Sep, 2038	75.22	47.33	15649.77
Oct, 2038	74.99	47.56	15602.21
Nov, 2038	74.76	47.79	15554.42
Dec, 2038	74.53	48.02	15506.40
Jan, 2039	74.30	48.25	15458.16
Feb, 2039	74.07	48.48	15409.68
Mar, 2039	73.84	48.71	15360.96
Apr, 2039	73.60	48.95	15312.02
May, 2039	73.37	49.18	15262.84
Jun, 2039	73.13	49.42	15213.42
Jul, 2039	72.90	49.65	15163.77
Aug, 2039	72.66	49.89	15113.88
Sep, 2039	72.42	50.13	15063.75
Oct, 2039	72.18	50.37	15013.38
Nov, 2039	71.94	50.61	14962.77
Dec, 2039	71.70	50.85	14911.92
Jan, 2040	71.45	51.10	14860.82
Feb, 2040	71.21	51.34	14809.48
Mar, 2040	70.96	51.59	14757.89
Apr, 2040	70.71	51.84	14706.06
May, 2040	70.47	52.08	14653.97
Jun, 2040	70.22	52.33	14601.64
Jul, 2040	69.97	52.58	14549.05
Aug, 2040	69.71	52.84	14496.22
Sep, 2040	69.46	53.09	14443.13
Oct, 2040	69.21	53.34	14389.79
Nov, 2040	68.95	53.60	14336.19
Dec, 2040	68.69	53.86	14282.33
Jan, 2041	68.44	54.11	14228.22
Feb, 2041	68.18	54.37	14173.85
Mar, 2041	67.92	54.63	14119.21
Apr, 2041	67.65	54.90	14064.32
May, 2041	67.39	55.16	14009.16
Jun, 2041	67.13	55.42	13953.73
Jul, 2041	66.86	55.69	13898.05
Aug, 2041	66.59	55.96	13842.09
Sep, 2041	66.33	56.22	13785.87
Oct, 2041	66.06	56.49	13729.38
Nov, 2041	65.79	56.76	13672.61
Dec, 2041	65.51	57.04	13615.58
Jan, 2042	65.24	57.31	13558.27
Feb, 2042	64.97	57.58	13500.68
Mar, 2042	64.69	57.86	13442.83
Apr, 2042	64.41	58.14	13384.69
May, 2042	64.13	58.42	13326.27
Jun, 2042	63.86	58.69	13267.58
Jul, 2042	63.57	58.98	13208.60
Aug, 2042	63.29	59.26	13149.34
Sep, 2042	63.01	59.54	13089.80
Oct, 2042	62.72	59.83	13029.97
Nov, 2042	62.44	60.11	12969.86
Dec, 2042	62.15	60.40	12909.46
Jan, 2043	61.86	60.69	12848.76
Feb, 2043	61.57	60.98	12787.78
Mar, 2043	61.27	61.28	12726.50
Apr, 2043	60.98	61.57	12664.94
May, 2043	60.69	61.86	12603.07
Jun, 2043	60.39	62.16	12540.91
Jul, 2043	60.09	62.46	12478.45
Aug, 2043	59.79	62.76	12415.70
Sep, 2043	59.49	63.06	12352.64
Oct, 2043	59.19	63.36	12289.28
Nov, 2043	58.89	63.66	12225.61
Dec, 2043	58.58	63.97	12161.65
Jan, 2044	58.27	64.28	12097.37
Feb, 2044	57.97	64.58	12032.79
Mar, 2044	57.66	64.89	11967.89
Apr, 2044	57.35	65.20	11902.69
May, 2044	57.03	65.52	11837.17
Jun, 2044	56.72	65.83	11771.34
Jul, 2044	56.40	66.15	11705.20
Aug, 2044	56.09	66.46	11638.73
Sep, 2044	55.77	66.78	11571.95
Oct, 2044	55.45	67.10	11504.85
Nov, 2044	55.13	67.42	11437.43
Dec, 2044	54.80	67.75	11369.68
Jan, 2045	54.48	68.07	11301.61
Feb, 2045	54.15	68.40	11233.22
Mar, 2045	53.83	68.72	11164.49
Apr, 2045	53.50	69.05	11095.44
May, 2045	53.17	69.38	11026.06
Jun, 2045	52.83	69.72	10956.34
Jul, 2045	52.50	70.05	10886.29
Aug, 2045	52.16	70.39	10815.90
Sep, 2045	51.83	70.72	10745.18
Oct, 2045	51.49	71.06	10674.12
Nov, 2045	51.15	71.40	10602.71
Dec, 2045	50.80	71.75	10530.97
Jan, 2046	50.46	72.09	10458.88
Feb, 2046	50.12	72.43	10386.44
Mar, 2046	49.77	72.78	10313.66
Apr, 2046	49.42	73.13	10240.53
May, 2046	49.07	73.48	10167.05
Jun, 2046	48.72	73.83	10093.22
Jul, 2046	48.36	74.19	10019.03
Aug, 2046	48.01	74.54	9944.49
Sep, 2046	47.65	74.90	9869.59
Oct, 2046	47.29	75.26	9794.33
Nov, 2046	46.93	75.62	9718.71
Dec, 2046	46.57	75.98	9642.73
Jan, 2047	46.20	76.35	9566.39
Feb, 2047	45.84	76.71	9489.67
Mar, 2047	45.47	77.08	9412.60
Apr, 2047	45.10	77.45	9335.15
May, 2047	44.73	77.82	9257.33
Jun, 2047	44.36	78.19	9179.14
Jul, 2047	43.98	78.57	9100.57
Aug, 2047	43.61	78.94	9021.63
Sep, 2047	43.23	79.32	8942.31
Oct, 2047	42.85	79.70	8862.60
Nov, 2047	42.47	80.08	8782.52
Dec, 2047	42.08	80.47	8702.05
Jan, 2048	41.70	80.85	8621.20
Feb, 2048	41.31	81.24	8539.96
Mar, 2048	40.92	81.63	8458.33
Apr, 2048	40.53	82.02	8376.31
May, 2048	40.14	82.41	8293.90
Jun, 2048	39.74	82.81	8211.09
Jul, 2048	39.34	83.21	8127.88
Aug, 2048	38.95	83.60	8044.28
Sep, 2048	38.55	84.00	7960.28
Oct, 2048	38.14	84.41	7875.87
Nov, 2048	37.74	84.81	7791.06
Dec, 2048	37.33	85.22	7705.84
Jan, 2049	36.92	85.63	7620.21
Feb, 2049	36.51	86.04	7534.18
Mar, 2049	36.10	86.45	7447.73
Apr, 2049	35.69	86.86	7360.87
May, 2049	35.27	87.28	7273.59
Jun, 2049	34.85	87.70	7185.89
Jul, 2049	34.43	88.12	7097.77
Aug, 2049	34.01	88.54	7009.23
Sep, 2049	33.59	88.96	6920.27
Oct, 2049	33.16	89.39	6830.88
Nov, 2049	32.73	89.82	6741.06
Dec, 2049	32.30	90.25	6650.81
Jan, 2050	31.87	90.68	6560.13
Feb, 2050	31.43	91.12	6469.01
Mar, 2050	31.00	91.55	6377.46
Apr, 2050	30.56	91.99	6285.47
May, 2050	30.12	92.43	6193.04
Jun, 2050	29.67	92.88	6100.16
Jul, 2050	29.23	93.32	6006.84
Aug, 2050	28.78	93.77	5913.07
Sep, 2050	28.33	94.22	5818.86
Oct, 2050	27.88	94.67	5724.19
Nov, 2050	27.43	95.12	5629.07
Dec, 2050	26.97	95.58	5533.49
Jan, 2051	26.51	96.04	5437.45
Feb, 2051	26.05	96.50	5340.96
Mar, 2051	25.59	96.96	5244.00
Apr, 2051	25.13	97.42	5146.58
May, 2051	24.66	97.89	5048.69
Jun, 2051	24.19	98.36	4950.33
Jul, 2051	23.72	98.83	4851.50
Aug, 2051	23.25	99.30	4752.20
Sep, 2051	22.77	99.78	4652.42
Oct, 2051	22.29	100.26	4552.16
Nov, 2051	21.81	100.74	4451.42
Dec, 2051	21.33	101.22	4350.20
Jan, 2052	20.84	101.71	4248.50
Feb, 2052	20.36	102.19	4146.31
Mar, 2052	19.87	102.68	4043.62
Apr, 2052	19.38	103.17	3940.45
May, 2052	18.88	103.67	3836.78
Jun, 2052	18.38	104.17	3732.61
Jul, 2052	17.89	104.66	3627.95
Aug, 2052	17.38	105.17	3522.78
Sep, 2052	16.88	105.67	3417.11
Oct, 2052	16.37	106.18	3310.94
Nov, 2052	15.86	106.69	3204.25
Dec, 2052	15.35	107.20	3097.06
Jan, 2053	14.84	107.71	2989.35
Feb, 2053	14.32	108.23	2881.12
Mar, 2053	13.81	108.74	2772.38
Apr, 2053	13.28	109.27	2663.11
May, 2053	12.76	109.79	2553.32
Jun, 2053	12.23	110.32	2443.01
Jul, 2053	11.71	110.84	2332.16
Aug, 2053	11.17	111.38	2220.79
Sep, 2053	10.64	111.91	2108.88
Oct, 2053	10.11	112.44	1996.43
Nov, 2053	9.57	112.98	1883.45
Dec, 2053	9.02	113.53	1769.92
Jan, 2054	8.48	114.07	1655.85
Feb, 2054	7.93	114.62	1541.24
Mar, 2054	7.39	115.16	1426.07
Apr, 2054	6.83	115.72	1310.36
May, 2054	6.28	116.27	1194.09
Jun, 2054	5.72	116.83	1077.26
Jul, 2054	5.16	117.39	959.87
Aug, 2054	4.60	117.95	841.92
Sep, 2054	4.03	118.52	723.40
Oct, 2054	3.47	119.08	604.32
Nov, 2054	2.90	119.65	484.67
Dec, 2054	2.32	120.23	364.44
Jan, 2055	1.75	120.80	243.63
Feb, 2055	1.17	121.38	122.25
Mar, 2055	0.59	121.96	0.29