Mortgage Parameters

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

Mortgage Summary

Property Total:	$15,000
Down Payment	$4,500
Mortgage Amount:	$10,500
Mortgage Payment:	$61.28 / month
Estimated Tax:	+ $8.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $69.61 / month
Total Interest Paid:	$11,559.60 over 30 years
Total Tax Paid:	$3,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	50.31	10.97	10489.03
Jan, 2026	50.26	11.02	10478.01
Feb, 2026	50.21	11.07	10466.94
Mar, 2026	50.15	11.13	10455.81
Apr, 2026	50.10	11.18	10444.63
May, 2026	50.05	11.23	10433.40
Jun, 2026	49.99	11.29	10422.12
Jul, 2026	49.94	11.34	10410.77
Aug, 2026	49.88	11.40	10399.38
Sep, 2026	49.83	11.45	10387.93
Oct, 2026	49.78	11.50	10376.43
Nov, 2026	49.72	11.56	10364.87
Dec, 2026	49.66	11.62	10353.25
Jan, 2027	49.61	11.67	10341.58
Feb, 2027	49.55	11.73	10329.85
Mar, 2027	49.50	11.78	10318.07
Apr, 2027	49.44	11.84	10306.23
May, 2027	49.38	11.90	10294.34
Jun, 2027	49.33	11.95	10282.38
Jul, 2027	49.27	12.01	10270.37
Aug, 2027	49.21	12.07	10258.30
Sep, 2027	49.15	12.13	10246.18
Oct, 2027	49.10	12.18	10233.99
Nov, 2027	49.04	12.24	10221.75
Dec, 2027	48.98	12.30	10209.45
Jan, 2028	48.92	12.36	10197.09
Feb, 2028	48.86	12.42	10184.67
Mar, 2028	48.80	12.48	10172.19
Apr, 2028	48.74	12.54	10159.66
May, 2028	48.68	12.60	10147.06
Jun, 2028	48.62	12.66	10134.40
Jul, 2028	48.56	12.72	10121.68
Aug, 2028	48.50	12.78	10108.90
Sep, 2028	48.44	12.84	10096.06
Oct, 2028	48.38	12.90	10083.16
Nov, 2028	48.32	12.96	10070.19
Dec, 2028	48.25	13.03	10057.16
Jan, 2029	48.19	13.09	10044.07
Feb, 2029	48.13	13.15	10030.92
Mar, 2029	48.06	13.22	10017.71
Apr, 2029	48.00	13.28	10004.43
May, 2029	47.94	13.34	9991.09
Jun, 2029	47.87	13.41	9977.68
Jul, 2029	47.81	13.47	9964.21
Aug, 2029	47.75	13.53	9950.68
Sep, 2029	47.68	13.60	9937.08
Oct, 2029	47.62	13.66	9923.41
Nov, 2029	47.55	13.73	9909.68
Dec, 2029	47.48	13.80	9895.88
Jan, 2030	47.42	13.86	9882.02
Feb, 2030	47.35	13.93	9868.09
Mar, 2030	47.28	14.00	9854.10
Apr, 2030	47.22	14.06	9840.04
May, 2030	47.15	14.13	9825.91
Jun, 2030	47.08	14.20	9811.71
Jul, 2030	47.01	14.27	9797.44
Aug, 2030	46.95	14.33	9783.11
Sep, 2030	46.88	14.40	9768.71
Oct, 2030	46.81	14.47	9754.23
Nov, 2030	46.74	14.54	9739.69
Dec, 2030	46.67	14.61	9725.08
Jan, 2031	46.60	14.68	9710.40
Feb, 2031	46.53	14.75	9695.65
Mar, 2031	46.46	14.82	9680.83
Apr, 2031	46.39	14.89	9665.94
May, 2031	46.32	14.96	9650.97
Jun, 2031	46.24	15.04	9635.94
Jul, 2031	46.17	15.11	9620.83
Aug, 2031	46.10	15.18	9605.65
Sep, 2031	46.03	15.25	9590.40
Oct, 2031	45.95	15.33	9575.07
Nov, 2031	45.88	15.40	9559.67
Dec, 2031	45.81	15.47	9544.20
Jan, 2032	45.73	15.55	9528.65
Feb, 2032	45.66	15.62	9513.03
Mar, 2032	45.58	15.70	9497.33
Apr, 2032	45.51	15.77	9481.56
May, 2032	45.43	15.85	9465.71
Jun, 2032	45.36	15.92	9449.79
Jul, 2032	45.28	16.00	9433.79
Aug, 2032	45.20	16.08	9417.71
Sep, 2032	45.13	16.15	9401.56
Oct, 2032	45.05	16.23	9385.33
Nov, 2032	44.97	16.31	9369.02
Dec, 2032	44.89	16.39	9352.63
Jan, 2033	44.81	16.47	9336.17
Feb, 2033	44.74	16.54	9319.62
Mar, 2033	44.66	16.62	9303.00
Apr, 2033	44.58	16.70	9286.30
May, 2033	44.50	16.78	9269.51
Jun, 2033	44.42	16.86	9252.65
Jul, 2033	44.34	16.94	9235.71
Aug, 2033	44.25	17.03	9218.68
Sep, 2033	44.17	17.11	9201.57
Oct, 2033	44.09	17.19	9184.38
Nov, 2033	44.01	17.27	9167.11
Dec, 2033	43.93	17.35	9149.76
Jan, 2034	43.84	17.44	9132.32
Feb, 2034	43.76	17.52	9114.80
Mar, 2034	43.68	17.60	9097.19
Apr, 2034	43.59	17.69	9079.50
May, 2034	43.51	17.77	9061.73
Jun, 2034	43.42	17.86	9043.87
Jul, 2034	43.34	17.94	9025.93
Aug, 2034	43.25	18.03	9007.90
Sep, 2034	43.16	18.12	8989.78
Oct, 2034	43.08	18.20	8971.58
Nov, 2034	42.99	18.29	8953.28
Dec, 2034	42.90	18.38	8934.90
Jan, 2035	42.81	18.47	8916.44
Feb, 2035	42.72	18.56	8897.88
Mar, 2035	42.64	18.64	8879.24
Apr, 2035	42.55	18.73	8860.50
May, 2035	42.46	18.82	8841.68
Jun, 2035	42.37	18.91	8822.77
Jul, 2035	42.28	19.00	8803.76
Aug, 2035	42.18	19.10	8784.67
Sep, 2035	42.09	19.19	8765.48
Oct, 2035	42.00	19.28	8746.20
Nov, 2035	41.91	19.37	8726.83
Dec, 2035	41.82	19.46	8707.37
Jan, 2036	41.72	19.56	8687.81
Feb, 2036	41.63	19.65	8668.16
Mar, 2036	41.53	19.75	8648.41
Apr, 2036	41.44	19.84	8628.57
May, 2036	41.35	19.93	8608.64
Jun, 2036	41.25	20.03	8588.61
Jul, 2036	41.15	20.13	8568.48
Aug, 2036	41.06	20.22	8548.26
Sep, 2036	40.96	20.32	8527.94
Oct, 2036	40.86	20.42	8507.52
Nov, 2036	40.77	20.51	8487.01
Dec, 2036	40.67	20.61	8466.40
Jan, 2037	40.57	20.71	8445.68
Feb, 2037	40.47	20.81	8424.87
Mar, 2037	40.37	20.91	8403.96
Apr, 2037	40.27	21.01	8382.95
May, 2037	40.17	21.11	8361.84
Jun, 2037	40.07	21.21	8340.63
Jul, 2037	39.97	21.31	8319.31
Aug, 2037	39.86	21.42	8297.90
Sep, 2037	39.76	21.52	8276.38
Oct, 2037	39.66	21.62	8254.75
Nov, 2037	39.55	21.73	8233.03
Dec, 2037	39.45	21.83	8211.20
Jan, 2038	39.35	21.93	8189.26
Feb, 2038	39.24	22.04	8167.22
Mar, 2038	39.13	22.15	8145.08
Apr, 2038	39.03	22.25	8122.83
May, 2038	38.92	22.36	8100.47
Jun, 2038	38.81	22.47	8078.00
Jul, 2038	38.71	22.57	8055.43
Aug, 2038	38.60	22.68	8032.75
Sep, 2038	38.49	22.79	8009.96
Oct, 2038	38.38	22.90	7987.06
Nov, 2038	38.27	23.01	7964.05
Dec, 2038	38.16	23.12	7940.93
Jan, 2039	38.05	23.23	7917.70
Feb, 2039	37.94	23.34	7894.36
Mar, 2039	37.83	23.45	7870.91
Apr, 2039	37.71	23.57	7847.34
May, 2039	37.60	23.68	7823.67
Jun, 2039	37.49	23.79	7799.87
Jul, 2039	37.37	23.91	7775.97
Aug, 2039	37.26	24.02	7751.95
Sep, 2039	37.14	24.14	7727.81
Oct, 2039	37.03	24.25	7703.56
Nov, 2039	36.91	24.37	7679.20
Dec, 2039	36.80	24.48	7654.71
Jan, 2040	36.68	24.60	7630.11
Feb, 2040	36.56	24.72	7605.39
Mar, 2040	36.44	24.84	7580.55
Apr, 2040	36.32	24.96	7555.60
May, 2040	36.20	25.08	7530.52
Jun, 2040	36.08	25.20	7505.33
Jul, 2040	35.96	25.32	7480.01
Aug, 2040	35.84	25.44	7454.57
Sep, 2040	35.72	25.56	7429.01
Oct, 2040	35.60	25.68	7403.33
Nov, 2040	35.47	25.81	7377.52
Dec, 2040	35.35	25.93	7351.59
Jan, 2041	35.23	26.05	7325.54
Feb, 2041	35.10	26.18	7299.36
Mar, 2041	34.98	26.30	7273.06
Apr, 2041	34.85	26.43	7246.63
May, 2041	34.72	26.56	7220.07
Jun, 2041	34.60	26.68	7193.39
Jul, 2041	34.47	26.81	7166.57
Aug, 2041	34.34	26.94	7139.63
Sep, 2041	34.21	27.07	7112.56
Oct, 2041	34.08	27.20	7085.37
Nov, 2041	33.95	27.33	7058.04
Dec, 2041	33.82	27.46	7030.58
Jan, 2042	33.69	27.59	7002.98
Feb, 2042	33.56	27.72	6975.26
Mar, 2042	33.42	27.86	6947.40
Apr, 2042	33.29	27.99	6919.41
May, 2042	33.16	28.12	6891.29
Jun, 2042	33.02	28.26	6863.03
Jul, 2042	32.89	28.39	6834.63
Aug, 2042	32.75	28.53	6806.10
Sep, 2042	32.61	28.67	6777.44
Oct, 2042	32.48	28.80	6748.63
Nov, 2042	32.34	28.94	6719.69
Dec, 2042	32.20	29.08	6690.61
Jan, 2043	32.06	29.22	6661.39
Feb, 2043	31.92	29.36	6632.03
Mar, 2043	31.78	29.50	6602.52
Apr, 2043	31.64	29.64	6572.88
May, 2043	31.50	29.78	6543.10
Jun, 2043	31.35	29.93	6513.17
Jul, 2043	31.21	30.07	6483.10
Aug, 2043	31.06	30.22	6452.88
Sep, 2043	30.92	30.36	6422.52
Oct, 2043	30.77	30.51	6392.02
Nov, 2043	30.63	30.65	6361.37
Dec, 2043	30.48	30.80	6330.57
Jan, 2044	30.33	30.95	6299.62
Feb, 2044	30.19	31.09	6268.53
Mar, 2044	30.04	31.24	6237.28
Apr, 2044	29.89	31.39	6205.89
May, 2044	29.74	31.54	6174.35
Jun, 2044	29.59	31.69	6142.65
Jul, 2044	29.43	31.85	6110.81
Aug, 2044	29.28	32.00	6078.81
Sep, 2044	29.13	32.15	6046.65
Oct, 2044	28.97	32.31	6014.35
Nov, 2044	28.82	32.46	5981.89
Dec, 2044	28.66	32.62	5949.27
Jan, 2045	28.51	32.77	5916.50
Feb, 2045	28.35	32.93	5883.57
Mar, 2045	28.19	33.09	5850.48
Apr, 2045	28.03	33.25	5817.23
May, 2045	27.87	33.41	5783.83
Jun, 2045	27.71	33.57	5750.26
Jul, 2045	27.55	33.73	5716.53
Aug, 2045	27.39	33.89	5682.65
Sep, 2045	27.23	34.05	5648.60
Oct, 2045	27.07	34.21	5614.38
Nov, 2045	26.90	34.38	5580.00
Dec, 2045	26.74	34.54	5545.46
Jan, 2046	26.57	34.71	5510.75
Feb, 2046	26.41	34.87	5475.88
Mar, 2046	26.24	35.04	5440.84
Apr, 2046	26.07	35.21	5405.63
May, 2046	25.90	35.38	5370.25
Jun, 2046	25.73	35.55	5334.70
Jul, 2046	25.56	35.72	5298.98
Aug, 2046	25.39	35.89	5263.10
Sep, 2046	25.22	36.06	5227.03
Oct, 2046	25.05	36.23	5190.80
Nov, 2046	24.87	36.41	5154.39
Dec, 2046	24.70	36.58	5117.81
Jan, 2047	24.52	36.76	5081.05
Feb, 2047	24.35	36.93	5044.12
Mar, 2047	24.17	37.11	5007.01
Apr, 2047	23.99	37.29	4969.72
May, 2047	23.81	37.47	4932.26
Jun, 2047	23.63	37.65	4894.61
Jul, 2047	23.45	37.83	4856.78
Aug, 2047	23.27	38.01	4818.78
Sep, 2047	23.09	38.19	4780.59
Oct, 2047	22.91	38.37	4742.21
Nov, 2047	22.72	38.56	4703.66
Dec, 2047	22.54	38.74	4664.91
Jan, 2048	22.35	38.93	4625.99
Feb, 2048	22.17	39.11	4586.87
Mar, 2048	21.98	39.30	4547.57
Apr, 2048	21.79	39.49	4508.08
May, 2048	21.60	39.68	4468.40
Jun, 2048	21.41	39.87	4428.53
Jul, 2048	21.22	40.06	4388.47
Aug, 2048	21.03	40.25	4348.22
Sep, 2048	20.84	40.44	4307.78
Oct, 2048	20.64	40.64	4267.14
Nov, 2048	20.45	40.83	4226.31
Dec, 2048	20.25	41.03	4185.28
Jan, 2049	20.05	41.23	4144.05
Feb, 2049	19.86	41.42	4102.63
Mar, 2049	19.66	41.62	4061.01
Apr, 2049	19.46	41.82	4019.19
May, 2049	19.26	42.02	3977.16
Jun, 2049	19.06	42.22	3934.94
Jul, 2049	18.85	42.43	3892.52
Aug, 2049	18.65	42.63	3849.89
Sep, 2049	18.45	42.83	3807.06
Oct, 2049	18.24	43.04	3764.02
Nov, 2049	18.04	43.24	3720.77
Dec, 2049	17.83	43.45	3677.32
Jan, 2050	17.62	43.66	3633.66
Feb, 2050	17.41	43.87	3589.79
Mar, 2050	17.20	44.08	3545.72
Apr, 2050	16.99	44.29	3501.42
May, 2050	16.78	44.50	3456.92
Jun, 2050	16.56	44.72	3412.21
Jul, 2050	16.35	44.93	3367.28
Aug, 2050	16.13	45.15	3322.13
Sep, 2050	15.92	45.36	3276.77
Oct, 2050	15.70	45.58	3231.19
Nov, 2050	15.48	45.80	3185.39
Dec, 2050	15.26	46.02	3139.38
Jan, 2051	15.04	46.24	3093.14
Feb, 2051	14.82	46.46	3046.68
Mar, 2051	14.60	46.68	3000.00
Apr, 2051	14.38	46.90	2953.10
May, 2051	14.15	47.13	2905.97
Jun, 2051	13.92	47.36	2858.61
Jul, 2051	13.70	47.58	2811.03
Aug, 2051	13.47	47.81	2763.22
Sep, 2051	13.24	48.04	2715.18
Oct, 2051	13.01	48.27	2666.91
Nov, 2051	12.78	48.50	2618.41
Dec, 2051	12.55	48.73	2569.67
Jan, 2052	12.31	48.97	2520.71
Feb, 2052	12.08	49.20	2471.51
Mar, 2052	11.84	49.44	2422.07
Apr, 2052	11.61	49.67	2372.39
May, 2052	11.37	49.91	2322.48
Jun, 2052	11.13	50.15	2272.33
Jul, 2052	10.89	50.39	2221.94
Aug, 2052	10.65	50.63	2171.30
Sep, 2052	10.40	50.88	2120.43
Oct, 2052	10.16	51.12	2069.31
Nov, 2052	9.92	51.36	2017.94
Dec, 2052	9.67	51.61	1966.33
Jan, 2053	9.42	51.86	1914.48
Feb, 2053	9.17	52.11	1862.37
Mar, 2053	8.92	52.36	1810.01
Apr, 2053	8.67	52.61	1757.41
May, 2053	8.42	52.86	1704.55
Jun, 2053	8.17	53.11	1651.43
Jul, 2053	7.91	53.37	1598.07
Aug, 2053	7.66	53.62	1544.45
Sep, 2053	7.40	53.88	1490.57
Oct, 2053	7.14	54.14	1436.43
Nov, 2053	6.88	54.40	1382.03
Dec, 2053	6.62	54.66	1327.37
Jan, 2054	6.36	54.92	1272.45
Feb, 2054	6.10	55.18	1217.27
Mar, 2054	5.83	55.45	1161.82
Apr, 2054	5.57	55.71	1106.11
May, 2054	5.30	55.98	1050.13
Jun, 2054	5.03	56.25	993.88
Jul, 2054	4.76	56.52	937.36
Aug, 2054	4.49	56.79	880.58
Sep, 2054	4.22	57.06	823.52
Oct, 2054	3.95	57.33	766.18
Nov, 2054	3.67	57.61	708.57
Dec, 2054	3.40	57.88	650.69
Jan, 2055	3.12	58.16	592.53
Feb, 2055	2.84	58.44	534.09
Mar, 2055	2.56	58.72	475.36
Apr, 2055	2.28	59.00	416.36
May, 2055	2.00	59.28	357.08
Jun, 2055	1.71	59.57	297.51
Jul, 2055	1.43	59.85	237.65
Aug, 2055	1.14	60.14	177.51
Sep, 2055	0.85	60.43	117.08
Oct, 2055	0.56	60.72	56.36
Nov, 2055	0.27	61.01	0