Mortgage Parameters

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

Mortgage Summary

Property Total:	$42,500
Down Payment	$12,750
Mortgage Amount:	$29,750
Mortgage Payment:	$173.61 / month
Estimated Tax:	+ $23.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $197.22 / month
Total Interest Paid:	$32,749.20 over 30 years
Total Tax Paid:	$8,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	142.55	31.06	29718.94
Jan, 2026	142.40	31.21	29687.74
Feb, 2026	142.25	31.36	29656.38
Mar, 2026	142.10	31.51	29624.87
Apr, 2026	141.95	31.66	29593.22
May, 2026	141.80	31.81	29561.41
Jun, 2026	141.65	31.96	29529.44
Jul, 2026	141.50	32.11	29497.33
Aug, 2026	141.34	32.27	29465.06
Sep, 2026	141.19	32.42	29432.64
Oct, 2026	141.03	32.58	29400.06
Nov, 2026	140.88	32.73	29367.32
Dec, 2026	140.72	32.89	29334.43
Jan, 2027	140.56	33.05	29301.38
Feb, 2027	140.40	33.21	29268.18
Mar, 2027	140.24	33.37	29234.81
Apr, 2027	140.08	33.53	29201.28
May, 2027	139.92	33.69	29167.60
Jun, 2027	139.76	33.85	29133.75
Jul, 2027	139.60	34.01	29099.74
Aug, 2027	139.44	34.17	29065.56
Sep, 2027	139.27	34.34	29031.23
Oct, 2027	139.11	34.50	28996.72
Nov, 2027	138.94	34.67	28962.06
Dec, 2027	138.78	34.83	28927.22
Jan, 2028	138.61	35.00	28892.22
Feb, 2028	138.44	35.17	28857.05
Mar, 2028	138.27	35.34	28821.72
Apr, 2028	138.10	35.51	28786.21
May, 2028	137.93	35.68	28750.53
Jun, 2028	137.76	35.85	28714.69
Jul, 2028	137.59	36.02	28678.67
Aug, 2028	137.42	36.19	28642.48
Sep, 2028	137.25	36.36	28606.11
Oct, 2028	137.07	36.54	28569.57
Nov, 2028	136.90	36.71	28532.86
Dec, 2028	136.72	36.89	28495.97
Jan, 2029	136.54	37.07	28458.90
Feb, 2029	136.37	37.24	28421.66
Mar, 2029	136.19	37.42	28384.24
Apr, 2029	136.01	37.60	28346.63
May, 2029	135.83	37.78	28308.85
Jun, 2029	135.65	37.96	28270.89
Jul, 2029	135.46	38.15	28232.74
Aug, 2029	135.28	38.33	28194.41
Sep, 2029	135.10	38.51	28155.90
Oct, 2029	134.91	38.70	28117.21
Nov, 2029	134.73	38.88	28078.32
Dec, 2029	134.54	39.07	28039.26
Jan, 2030	134.35	39.26	28000.00
Feb, 2030	134.17	39.44	27960.56
Mar, 2030	133.98	39.63	27920.93
Apr, 2030	133.79	39.82	27881.10
May, 2030	133.60	40.01	27841.09
Jun, 2030	133.41	40.20	27800.89
Jul, 2030	133.21	40.40	27760.49
Aug, 2030	133.02	40.59	27719.90
Sep, 2030	132.82	40.79	27679.11
Oct, 2030	132.63	40.98	27638.13
Nov, 2030	132.43	41.18	27596.95
Dec, 2030	132.24	41.37	27555.58
Jan, 2031	132.04	41.57	27514.01
Feb, 2031	131.84	41.77	27472.23
Mar, 2031	131.64	41.97	27430.26
Apr, 2031	131.44	42.17	27388.09
May, 2031	131.23	42.38	27345.71
Jun, 2031	131.03	42.58	27303.13
Jul, 2031	130.83	42.78	27260.35
Aug, 2031	130.62	42.99	27217.36
Sep, 2031	130.42	43.19	27174.17
Oct, 2031	130.21	43.40	27130.77
Nov, 2031	130.00	43.61	27087.16
Dec, 2031	129.79	43.82	27043.34
Jan, 2032	129.58	44.03	26999.32
Feb, 2032	129.37	44.24	26955.08
Mar, 2032	129.16	44.45	26910.63
Apr, 2032	128.95	44.66	26865.97
May, 2032	128.73	44.88	26821.09
Jun, 2032	128.52	45.09	26776.00
Jul, 2032	128.30	45.31	26730.69
Aug, 2032	128.08	45.53	26685.16
Sep, 2032	127.87	45.74	26639.42
Oct, 2032	127.65	45.96	26593.46
Nov, 2032	127.43	46.18	26547.27
Dec, 2032	127.21	46.40	26500.87
Jan, 2033	126.98	46.63	26454.24
Feb, 2033	126.76	46.85	26407.39
Mar, 2033	126.54	47.07	26360.32
Apr, 2033	126.31	47.30	26313.02
May, 2033	126.08	47.53	26265.49
Jun, 2033	125.86	47.75	26217.74
Jul, 2033	125.63	47.98	26169.75
Aug, 2033	125.40	48.21	26121.54
Sep, 2033	125.17	48.44	26073.10
Oct, 2033	124.93	48.68	26024.42
Nov, 2033	124.70	48.91	25975.51
Dec, 2033	124.47	49.14	25926.36
Jan, 2034	124.23	49.38	25876.99
Feb, 2034	123.99	49.62	25827.37
Mar, 2034	123.76	49.85	25777.52
Apr, 2034	123.52	50.09	25727.42
May, 2034	123.28	50.33	25677.09
Jun, 2034	123.04	50.57	25626.52
Jul, 2034	122.79	50.82	25575.70
Aug, 2034	122.55	51.06	25524.64
Sep, 2034	122.31	51.30	25473.34
Oct, 2034	122.06	51.55	25421.79
Nov, 2034	121.81	51.80	25369.99
Dec, 2034	121.56	52.05	25317.94
Jan, 2035	121.32	52.29	25265.65
Feb, 2035	121.06	52.55	25213.10
Mar, 2035	120.81	52.80	25160.30
Apr, 2035	120.56	53.05	25107.25
May, 2035	120.31	53.30	25053.95
Jun, 2035	120.05	53.56	25000.39
Jul, 2035	119.79	53.82	24946.57
Aug, 2035	119.54	54.07	24892.50
Sep, 2035	119.28	54.33	24838.17
Oct, 2035	119.02	54.59	24783.57
Nov, 2035	118.75	54.86	24728.72
Dec, 2035	118.49	55.12	24673.60
Jan, 2036	118.23	55.38	24618.22
Feb, 2036	117.96	55.65	24562.57
Mar, 2036	117.70	55.91	24506.65
Apr, 2036	117.43	56.18	24450.47
May, 2036	117.16	56.45	24394.02
Jun, 2036	116.89	56.72	24337.30
Jul, 2036	116.62	56.99	24280.30
Aug, 2036	116.34	57.27	24223.04
Sep, 2036	116.07	57.54	24165.50
Oct, 2036	115.79	57.82	24107.68
Nov, 2036	115.52	58.09	24049.59
Dec, 2036	115.24	58.37	23991.21
Jan, 2037	114.96	58.65	23932.56
Feb, 2037	114.68	58.93	23873.63
Mar, 2037	114.39	59.22	23814.41
Apr, 2037	114.11	59.50	23754.91
May, 2037	113.83	59.78	23695.13
Jun, 2037	113.54	60.07	23635.06
Jul, 2037	113.25	60.36	23574.70
Aug, 2037	112.96	60.65	23514.05
Sep, 2037	112.67	60.94	23453.11
Oct, 2037	112.38	61.23	23391.88
Nov, 2037	112.09	61.52	23330.36
Dec, 2037	111.79	61.82	23268.54
Jan, 2038	111.50	62.11	23206.43
Feb, 2038	111.20	62.41	23144.01
Mar, 2038	110.90	62.71	23081.30
Apr, 2038	110.60	63.01	23018.29
May, 2038	110.30	63.31	22954.97
Jun, 2038	109.99	63.62	22891.36
Jul, 2038	109.69	63.92	22827.44
Aug, 2038	109.38	64.23	22763.21
Sep, 2038	109.07	64.54	22698.67
Oct, 2038	108.76	64.85	22633.82
Nov, 2038	108.45	65.16	22568.67
Dec, 2038	108.14	65.47	22503.20
Jan, 2039	107.83	65.78	22437.42
Feb, 2039	107.51	66.10	22371.32
Mar, 2039	107.20	66.41	22304.91
Apr, 2039	106.88	66.73	22238.17
May, 2039	106.56	67.05	22171.12
Jun, 2039	106.24	67.37	22103.75
Jul, 2039	105.91	67.70	22036.05
Aug, 2039	105.59	68.02	21968.03
Sep, 2039	105.26	68.35	21899.69
Oct, 2039	104.94	68.67	21831.01
Nov, 2039	104.61	69.00	21762.01
Dec, 2039	104.28	69.33	21692.67
Jan, 2040	103.94	69.67	21623.01
Feb, 2040	103.61	70.00	21553.01
Mar, 2040	103.27	70.34	21482.67
Apr, 2040	102.94	70.67	21412.00
May, 2040	102.60	71.01	21340.99
Jun, 2040	102.26	71.35	21269.64
Jul, 2040	101.92	71.69	21197.95
Aug, 2040	101.57	72.04	21125.91
Sep, 2040	101.23	72.38	21053.53
Oct, 2040	100.88	72.73	20980.80
Nov, 2040	100.53	73.08	20907.72
Dec, 2040	100.18	73.43	20834.30
Jan, 2041	99.83	73.78	20760.52
Feb, 2041	99.48	74.13	20686.38
Mar, 2041	99.12	74.49	20611.90
Apr, 2041	98.77	74.84	20537.05
May, 2041	98.41	75.20	20461.85
Jun, 2041	98.05	75.56	20386.28
Jul, 2041	97.68	75.93	20310.36
Aug, 2041	97.32	76.29	20234.07
Sep, 2041	96.95	76.66	20157.41
Oct, 2041	96.59	77.02	20080.39
Nov, 2041	96.22	77.39	20003.00
Dec, 2041	95.85	77.76	19925.24
Jan, 2042	95.48	78.13	19847.10
Feb, 2042	95.10	78.51	19768.59
Mar, 2042	94.72	78.89	19689.71
Apr, 2042	94.35	79.26	19610.45
May, 2042	93.97	79.64	19530.80
Jun, 2042	93.59	80.02	19450.78
Jul, 2042	93.20	80.41	19370.37
Aug, 2042	92.82	80.79	19289.58
Sep, 2042	92.43	81.18	19208.39
Oct, 2042	92.04	81.57	19126.82
Nov, 2042	91.65	81.96	19044.86
Dec, 2042	91.26	82.35	18962.51
Jan, 2043	90.86	82.75	18879.76
Feb, 2043	90.47	83.14	18796.62
Mar, 2043	90.07	83.54	18713.08
Apr, 2043	89.67	83.94	18629.13
May, 2043	89.26	84.35	18544.79
Jun, 2043	88.86	84.75	18460.04
Jul, 2043	88.45	85.16	18374.88
Aug, 2043	88.05	85.56	18289.32
Sep, 2043	87.64	85.97	18203.34
Oct, 2043	87.22	86.39	18116.96
Nov, 2043	86.81	86.80	18030.16
Dec, 2043	86.39	87.22	17942.94
Jan, 2044	85.98	87.63	17855.31
Feb, 2044	85.56	88.05	17767.26
Mar, 2044	85.13	88.48	17678.78
Apr, 2044	84.71	88.90	17589.88
May, 2044	84.28	89.33	17500.56
Jun, 2044	83.86	89.75	17410.80
Jul, 2044	83.43	90.18	17320.62
Aug, 2044	82.99	90.62	17230.01
Sep, 2044	82.56	91.05	17138.96
Oct, 2044	82.12	91.49	17047.47
Nov, 2044	81.69	91.92	16955.55
Dec, 2044	81.25	92.36	16863.18
Jan, 2045	80.80	92.81	16770.37
Feb, 2045	80.36	93.25	16677.12
Mar, 2045	79.91	93.70	16583.42
Apr, 2045	79.46	94.15	16489.28
May, 2045	79.01	94.60	16394.68
Jun, 2045	78.56	95.05	16299.62
Jul, 2045	78.10	95.51	16204.12
Aug, 2045	77.64	95.97	16108.15
Sep, 2045	77.18	96.43	16011.73
Oct, 2045	76.72	96.89	15914.84
Nov, 2045	76.26	97.35	15817.49
Dec, 2045	75.79	97.82	15719.67
Jan, 2046	75.32	98.29	15621.38
Feb, 2046	74.85	98.76	15522.63
Mar, 2046	74.38	99.23	15423.39
Apr, 2046	73.90	99.71	15323.69
May, 2046	73.43	100.18	15223.50
Jun, 2046	72.95	100.66	15122.84
Jul, 2046	72.46	101.15	15021.69
Aug, 2046	71.98	101.63	14920.06
Sep, 2046	71.49	102.12	14817.95
Oct, 2046	71.00	102.61	14715.34
Nov, 2046	70.51	103.10	14612.24
Dec, 2046	70.02	103.59	14508.65
Jan, 2047	69.52	104.09	14404.56
Feb, 2047	69.02	104.59	14299.97
Mar, 2047	68.52	105.09	14194.88
Apr, 2047	68.02	105.59	14089.29
May, 2047	67.51	106.10	13983.19
Jun, 2047	67.00	106.61	13876.58
Jul, 2047	66.49	107.12	13769.46
Aug, 2047	65.98	107.63	13661.83
Sep, 2047	65.46	108.15	13553.68
Oct, 2047	64.94	108.67	13445.02
Nov, 2047	64.42	109.19	13335.83
Dec, 2047	63.90	109.71	13226.12
Jan, 2048	63.38	110.23	13115.89
Feb, 2048	62.85	110.76	13005.13
Mar, 2048	62.32	111.29	12893.83
Apr, 2048	61.78	111.83	12782.00
May, 2048	61.25	112.36	12669.64
Jun, 2048	60.71	112.90	12556.74
Jul, 2048	60.17	113.44	12443.30
Aug, 2048	59.62	113.99	12329.31
Sep, 2048	59.08	114.53	12214.78
Oct, 2048	58.53	115.08	12099.70
Nov, 2048	57.98	115.63	11984.07
Dec, 2048	57.42	116.19	11867.88
Jan, 2049	56.87	116.74	11751.14
Feb, 2049	56.31	117.30	11633.83
Mar, 2049	55.75	117.86	11515.97
Apr, 2049	55.18	118.43	11397.54
May, 2049	54.61	119.00	11278.54
Jun, 2049	54.04	119.57	11158.98
Jul, 2049	53.47	120.14	11038.84
Aug, 2049	52.89	120.72	10918.12
Sep, 2049	52.32	121.29	10796.83
Oct, 2049	51.73	121.88	10674.95
Nov, 2049	51.15	122.46	10552.49
Dec, 2049	50.56	123.05	10429.45
Jan, 2050	49.97	123.64	10305.81
Feb, 2050	49.38	124.23	10181.58
Mar, 2050	48.79	124.82	10056.76
Apr, 2050	48.19	125.42	9931.34
May, 2050	47.59	126.02	9805.32
Jun, 2050	46.98	126.63	9678.69
Jul, 2050	46.38	127.23	9551.46
Aug, 2050	45.77	127.84	9423.62
Sep, 2050	45.15	128.46	9295.16
Oct, 2050	44.54	129.07	9166.09
Nov, 2050	43.92	129.69	9036.40
Dec, 2050	43.30	130.31	8906.09
Jan, 2051	42.68	130.93	8775.15
Feb, 2051	42.05	131.56	8643.59
Mar, 2051	41.42	132.19	8511.40
Apr, 2051	40.78	132.83	8378.57
May, 2051	40.15	133.46	8245.11
Jun, 2051	39.51	134.10	8111.01
Jul, 2051	38.87	134.74	7976.26
Aug, 2051	38.22	135.39	7840.87
Sep, 2051	37.57	136.04	7704.83
Oct, 2051	36.92	136.69	7568.14
Nov, 2051	36.26	137.35	7430.80
Dec, 2051	35.61	138.00	7292.79
Jan, 2052	34.94	138.67	7154.13
Feb, 2052	34.28	139.33	7014.80
Mar, 2052	33.61	140.00	6874.80
Apr, 2052	32.94	140.67	6734.13
May, 2052	32.27	141.34	6592.79
Jun, 2052	31.59	142.02	6450.77
Jul, 2052	30.91	142.70	6308.07
Aug, 2052	30.23	143.38	6164.69
Sep, 2052	29.54	144.07	6020.62
Oct, 2052	28.85	144.76	5875.85
Nov, 2052	28.16	145.45	5730.40
Dec, 2052	27.46	146.15	5584.25
Jan, 2053	26.76	146.85	5437.40
Feb, 2053	26.05	147.56	5289.84
Mar, 2053	25.35	148.26	5141.58
Apr, 2053	24.64	148.97	4992.60
May, 2053	23.92	149.69	4842.92
Jun, 2053	23.21	150.40	4692.51
Jul, 2053	22.48	151.13	4541.39
Aug, 2053	21.76	151.85	4389.54
Sep, 2053	21.03	152.58	4236.96
Oct, 2053	20.30	153.31	4083.65
Nov, 2053	19.57	154.04	3929.61
Dec, 2053	18.83	154.78	3774.83
Jan, 2054	18.09	155.52	3619.31
Feb, 2054	17.34	156.27	3463.04
Mar, 2054	16.59	157.02	3306.02
Apr, 2054	15.84	157.77	3148.26
May, 2054	15.09	158.52	2989.73
Jun, 2054	14.33	159.28	2830.45
Jul, 2054	13.56	160.05	2670.40
Aug, 2054	12.80	160.81	2509.58
Sep, 2054	12.03	161.58	2348.00
Oct, 2054	11.25	162.36	2185.64
Nov, 2054	10.47	163.14	2022.50
Dec, 2054	9.69	163.92	1858.58
Jan, 2055	8.91	164.70	1693.88
Feb, 2055	8.12	165.49	1528.39
Mar, 2055	7.32	166.29	1362.10
Apr, 2055	6.53	167.08	1195.02
May, 2055	5.73	167.88	1027.13
Jun, 2055	4.92	168.69	858.45
Jul, 2055	4.11	169.50	688.95
Aug, 2055	3.30	170.31	518.64
Sep, 2055	2.49	171.12	347.51
Oct, 2055	1.67	171.94	175.57
Nov, 2055	0.84	172.77	2.80