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