Mortgage Parameters

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

Mortgage Summary

Property Total:	$17,500
Down Payment	$5,250
Mortgage Amount:	$12,250
Mortgage Payment:	$71.49 / month
Estimated Tax:	+ $9.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $81.21 / month
Total Interest Paid:	$13,485.60 over 30 years
Total Tax Paid:	$3,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	58.70	12.79	12237.21
Jan, 2026	58.64	12.85	12224.35
Feb, 2026	58.58	12.91	12211.44
Mar, 2026	58.51	12.98	12198.46
Apr, 2026	58.45	13.04	12185.42
May, 2026	58.39	13.10	12172.32
Jun, 2026	58.33	13.16	12159.16
Jul, 2026	58.26	13.23	12145.93
Aug, 2026	58.20	13.29	12132.64
Sep, 2026	58.14	13.35	12119.29
Oct, 2026	58.07	13.42	12105.87
Nov, 2026	58.01	13.48	12092.38
Dec, 2026	57.94	13.55	12078.84
Jan, 2027	57.88	13.61	12065.22
Feb, 2027	57.81	13.68	12051.55
Mar, 2027	57.75	13.74	12037.80
Apr, 2027	57.68	13.81	12024.00
May, 2027	57.61	13.88	12010.12
Jun, 2027	57.55	13.94	11996.18
Jul, 2027	57.48	14.01	11982.17
Aug, 2027	57.41	14.08	11968.10
Sep, 2027	57.35	14.14	11953.95
Oct, 2027	57.28	14.21	11939.74
Nov, 2027	57.21	14.28	11925.46
Dec, 2027	57.14	14.35	11911.12
Jan, 2028	57.07	14.42	11896.70
Feb, 2028	57.01	14.48	11882.21
Mar, 2028	56.94	14.55	11867.66
Apr, 2028	56.87	14.62	11853.04
May, 2028	56.80	14.69	11838.34
Jun, 2028	56.73	14.76	11823.58
Jul, 2028	56.65	14.84	11808.74
Aug, 2028	56.58	14.91	11793.84
Sep, 2028	56.51	14.98	11778.86
Oct, 2028	56.44	15.05	11763.81
Nov, 2028	56.37	15.12	11748.69
Dec, 2028	56.30	15.19	11733.49
Jan, 2029	56.22	15.27	11718.23
Feb, 2029	56.15	15.34	11702.88
Mar, 2029	56.08	15.41	11687.47
Apr, 2029	56.00	15.49	11671.98
May, 2029	55.93	15.56	11656.42
Jun, 2029	55.85	15.64	11640.79
Jul, 2029	55.78	15.71	11625.07
Aug, 2029	55.70	15.79	11609.29
Sep, 2029	55.63	15.86	11593.43
Oct, 2029	55.55	15.94	11577.49
Nov, 2029	55.48	16.01	11561.47
Dec, 2029	55.40	16.09	11545.38
Jan, 2030	55.32	16.17	11529.21
Feb, 2030	55.24	16.25	11512.97
Mar, 2030	55.17	16.32	11496.64
Apr, 2030	55.09	16.40	11480.24
May, 2030	55.01	16.48	11463.76
Jun, 2030	54.93	16.56	11447.20
Jul, 2030	54.85	16.64	11430.56
Aug, 2030	54.77	16.72	11413.84
Sep, 2030	54.69	16.80	11397.05
Oct, 2030	54.61	16.88	11380.17
Nov, 2030	54.53	16.96	11363.21
Dec, 2030	54.45	17.04	11346.17
Jan, 2031	54.37	17.12	11329.04
Feb, 2031	54.28	17.21	11311.84
Mar, 2031	54.20	17.29	11294.55
Apr, 2031	54.12	17.37	11277.18
May, 2031	54.04	17.45	11259.73
Jun, 2031	53.95	17.54	11242.19
Jul, 2031	53.87	17.62	11224.57
Aug, 2031	53.78	17.71	11206.86
Sep, 2031	53.70	17.79	11189.07
Oct, 2031	53.61	17.88	11171.20
Nov, 2031	53.53	17.96	11153.23
Dec, 2031	53.44	18.05	11135.19
Jan, 2032	53.36	18.13	11117.05
Feb, 2032	53.27	18.22	11098.83
Mar, 2032	53.18	18.31	11080.52
Apr, 2032	53.09	18.40	11062.13
May, 2032	53.01	18.48	11043.64
Jun, 2032	52.92	18.57	11025.07
Jul, 2032	52.83	18.66	11006.41
Aug, 2032	52.74	18.75	10987.66
Sep, 2032	52.65	18.84	10968.82
Oct, 2032	52.56	18.93	10949.89
Nov, 2032	52.47	19.02	10930.87
Dec, 2032	52.38	19.11	10911.75
Jan, 2033	52.29	19.20	10892.55
Feb, 2033	52.19	19.30	10873.25
Mar, 2033	52.10	19.39	10853.86
Apr, 2033	52.01	19.48	10834.38
May, 2033	51.91	19.58	10814.81
Jun, 2033	51.82	19.67	10795.14
Jul, 2033	51.73	19.76	10775.37
Aug, 2033	51.63	19.86	10755.52
Sep, 2033	51.54	19.95	10735.56
Oct, 2033	51.44	20.05	10715.51
Nov, 2033	51.35	20.14	10695.37
Dec, 2033	51.25	20.24	10675.13
Jan, 2034	51.15	20.34	10654.79
Feb, 2034	51.05	20.44	10634.35
Mar, 2034	50.96	20.53	10613.82
Apr, 2034	50.86	20.63	10593.19
May, 2034	50.76	20.73	10572.46
Jun, 2034	50.66	20.83	10551.63
Jul, 2034	50.56	20.93	10530.70
Aug, 2034	50.46	21.03	10509.67
Sep, 2034	50.36	21.13	10488.53
Oct, 2034	50.26	21.23	10467.30
Nov, 2034	50.16	21.33	10445.97
Dec, 2034	50.05	21.44	10424.53
Jan, 2035	49.95	21.54	10402.99
Feb, 2035	49.85	21.64	10381.35
Mar, 2035	49.74	21.75	10359.60
Apr, 2035	49.64	21.85	10337.75
May, 2035	49.54	21.95	10315.80
Jun, 2035	49.43	22.06	10293.74
Jul, 2035	49.32	22.17	10271.57
Aug, 2035	49.22	22.27	10249.30
Sep, 2035	49.11	22.38	10226.92
Oct, 2035	49.00	22.49	10204.44
Nov, 2035	48.90	22.59	10181.84
Dec, 2035	48.79	22.70	10159.14
Jan, 2036	48.68	22.81	10136.33
Feb, 2036	48.57	22.92	10113.41
Mar, 2036	48.46	23.03	10090.38
Apr, 2036	48.35	23.14	10067.24
May, 2036	48.24	23.25	10043.99
Jun, 2036	48.13	23.36	10020.63
Jul, 2036	48.02	23.47	9997.15
Aug, 2036	47.90	23.59	9973.56
Sep, 2036	47.79	23.70	9949.86
Oct, 2036	47.68	23.81	9926.05
Nov, 2036	47.56	23.93	9902.12
Dec, 2036	47.45	24.04	9878.08
Jan, 2037	47.33	24.16	9853.92
Feb, 2037	47.22	24.27	9829.65
Mar, 2037	47.10	24.39	9805.26
Apr, 2037	46.98	24.51	9780.75
May, 2037	46.87	24.62	9756.13
Jun, 2037	46.75	24.74	9731.39
Jul, 2037	46.63	24.86	9706.53
Aug, 2037	46.51	24.98	9681.55
Sep, 2037	46.39	25.10	9656.45
Oct, 2037	46.27	25.22	9631.23
Nov, 2037	46.15	25.34	9605.89
Dec, 2037	46.03	25.46	9580.43
Jan, 2038	45.91	25.58	9554.84
Feb, 2038	45.78	25.71	9529.14
Mar, 2038	45.66	25.83	9503.31
Apr, 2038	45.54	25.95	9477.35
May, 2038	45.41	26.08	9451.28
Jun, 2038	45.29	26.20	9425.07
Jul, 2038	45.16	26.33	9398.75
Aug, 2038	45.04	26.45	9372.29
Sep, 2038	44.91	26.58	9345.71
Oct, 2038	44.78	26.71	9319.00
Nov, 2038	44.65	26.84	9292.17
Dec, 2038	44.52	26.97	9265.20
Jan, 2039	44.40	27.09	9238.11
Feb, 2039	44.27	27.22	9210.88
Mar, 2039	44.14	27.35	9183.53
Apr, 2039	44.00	27.49	9156.04
May, 2039	43.87	27.62	9128.42
Jun, 2039	43.74	27.75	9100.67
Jul, 2039	43.61	27.88	9072.79
Aug, 2039	43.47	28.02	9044.78
Sep, 2039	43.34	28.15	9016.63
Oct, 2039	43.20	28.29	8988.34
Nov, 2039	43.07	28.42	8959.92
Dec, 2039	42.93	28.56	8931.36
Jan, 2040	42.80	28.69	8902.67
Feb, 2040	42.66	28.83	8873.84
Mar, 2040	42.52	28.97	8844.87
Apr, 2040	42.38	29.11	8815.76
May, 2040	42.24	29.25	8786.51
Jun, 2040	42.10	29.39	8757.12
Jul, 2040	41.96	29.53	8727.59
Aug, 2040	41.82	29.67	8697.92
Sep, 2040	41.68	29.81	8668.11
Oct, 2040	41.53	29.96	8638.16
Nov, 2040	41.39	30.10	8608.06
Dec, 2040	41.25	30.24	8577.81
Jan, 2041	41.10	30.39	8547.43
Feb, 2041	40.96	30.53	8516.89
Mar, 2041	40.81	30.68	8486.21
Apr, 2041	40.66	30.83	8455.39
May, 2041	40.52	30.97	8424.41
Jun, 2041	40.37	31.12	8393.29
Jul, 2041	40.22	31.27	8362.02
Aug, 2041	40.07	31.42	8330.59
Sep, 2041	39.92	31.57	8299.02
Oct, 2041	39.77	31.72	8267.30
Nov, 2041	39.61	31.88	8235.42
Dec, 2041	39.46	32.03	8203.39
Jan, 2042	39.31	32.18	8171.21
Feb, 2042	39.15	32.34	8138.88
Mar, 2042	39.00	32.49	8106.38
Apr, 2042	38.84	32.65	8073.74
May, 2042	38.69	32.80	8040.93
Jun, 2042	38.53	32.96	8007.97
Jul, 2042	38.37	33.12	7974.85
Aug, 2042	38.21	33.28	7941.58
Sep, 2042	38.05	33.44	7908.14
Oct, 2042	37.89	33.60	7874.54
Nov, 2042	37.73	33.76	7840.79
Dec, 2042	37.57	33.92	7806.87
Jan, 2043	37.41	34.08	7772.78
Feb, 2043	37.24	34.25	7738.54
Mar, 2043	37.08	34.41	7704.13
Apr, 2043	36.92	34.57	7669.56
May, 2043	36.75	34.74	7634.82
Jun, 2043	36.58	34.91	7599.91
Jul, 2043	36.42	35.07	7564.83
Aug, 2043	36.25	35.24	7529.59
Sep, 2043	36.08	35.41	7494.18
Oct, 2043	35.91	35.58	7458.60
Nov, 2043	35.74	35.75	7422.85
Dec, 2043	35.57	35.92	7386.93
Jan, 2044	35.40	36.09	7350.83
Feb, 2044	35.22	36.27	7314.57
Mar, 2044	35.05	36.44	7278.13
Apr, 2044	34.87	36.62	7241.51
May, 2044	34.70	36.79	7204.72
Jun, 2044	34.52	36.97	7167.75
Jul, 2044	34.35	37.14	7130.61
Aug, 2044	34.17	37.32	7093.29
Sep, 2044	33.99	37.50	7055.78
Oct, 2044	33.81	37.68	7018.10
Nov, 2044	33.63	37.86	6980.24
Dec, 2044	33.45	38.04	6942.20
Jan, 2045	33.26	38.23	6903.97
Feb, 2045	33.08	38.41	6865.56
Mar, 2045	32.90	38.59	6826.97
Apr, 2045	32.71	38.78	6788.19
May, 2045	32.53	38.96	6749.23
Jun, 2045	32.34	39.15	6710.08
Jul, 2045	32.15	39.34	6670.74
Aug, 2045	31.96	39.53	6631.22
Sep, 2045	31.77	39.72	6591.50
Oct, 2045	31.58	39.91	6551.60
Nov, 2045	31.39	40.10	6511.50
Dec, 2045	31.20	40.29	6471.21
Jan, 2046	31.01	40.48	6430.73
Feb, 2046	30.81	40.68	6390.05
Mar, 2046	30.62	40.87	6349.18
Apr, 2046	30.42	41.07	6308.11
May, 2046	30.23	41.26	6266.85
Jun, 2046	30.03	41.46	6225.39
Jul, 2046	29.83	41.66	6183.73
Aug, 2046	29.63	41.86	6141.87
Sep, 2046	29.43	42.06	6099.81
Oct, 2046	29.23	42.26	6057.55
Nov, 2046	29.03	42.46	6015.08
Dec, 2046	28.82	42.67	5972.42
Jan, 2047	28.62	42.87	5929.54
Feb, 2047	28.41	43.08	5886.47
Mar, 2047	28.21	43.28	5843.18
Apr, 2047	28.00	43.49	5799.69
May, 2047	27.79	43.70	5755.99
Jun, 2047	27.58	43.91	5712.08
Jul, 2047	27.37	44.12	5667.96
Aug, 2047	27.16	44.33	5623.63
Sep, 2047	26.95	44.54	5579.09
Oct, 2047	26.73	44.76	5534.33
Nov, 2047	26.52	44.97	5489.36
Dec, 2047	26.30	45.19	5444.17
Jan, 2048	26.09	45.40	5398.77
Feb, 2048	25.87	45.62	5353.15
Mar, 2048	25.65	45.84	5307.31
Apr, 2048	25.43	46.06	5261.25
May, 2048	25.21	46.28	5214.97
Jun, 2048	24.99	46.50	5168.47
Jul, 2048	24.77	46.72	5121.74
Aug, 2048	24.54	46.95	5074.80
Sep, 2048	24.32	47.17	5027.62
Oct, 2048	24.09	47.40	4980.22
Nov, 2048	23.86	47.63	4932.60
Dec, 2048	23.64	47.85	4884.74
Jan, 2049	23.41	48.08	4836.66
Feb, 2049	23.18	48.31	4788.34
Mar, 2049	22.94	48.55	4739.80
Apr, 2049	22.71	48.78	4691.02
May, 2049	22.48	49.01	4642.01
Jun, 2049	22.24	49.25	4592.76
Jul, 2049	22.01	49.48	4543.28
Aug, 2049	21.77	49.72	4493.56
Sep, 2049	21.53	49.96	4443.60
Oct, 2049	21.29	50.20	4393.40
Nov, 2049	21.05	50.44	4342.96
Dec, 2049	20.81	50.68	4292.28
Jan, 2050	20.57	50.92	4241.36
Feb, 2050	20.32	51.17	4190.19
Mar, 2050	20.08	51.41	4138.78
Apr, 2050	19.83	51.66	4087.12
May, 2050	19.58	51.91	4035.22
Jun, 2050	19.34	52.15	3983.06
Jul, 2050	19.09	52.40	3930.66
Aug, 2050	18.83	52.66	3878.00
Sep, 2050	18.58	52.91	3825.09
Oct, 2050	18.33	53.16	3771.93
Nov, 2050	18.07	53.42	3718.52
Dec, 2050	17.82	53.67	3664.84
Jan, 2051	17.56	53.93	3610.92
Feb, 2051	17.30	54.19	3556.73
Mar, 2051	17.04	54.45	3502.28
Apr, 2051	16.78	54.71	3447.57
May, 2051	16.52	54.97	3392.60
Jun, 2051	16.26	55.23	3337.37
Jul, 2051	15.99	55.50	3281.87
Aug, 2051	15.73	55.76	3226.11
Sep, 2051	15.46	56.03	3170.07
Oct, 2051	15.19	56.30	3113.77
Nov, 2051	14.92	56.57	3057.20
Dec, 2051	14.65	56.84	3000.36
Jan, 2052	14.38	57.11	2943.25
Feb, 2052	14.10	57.39	2885.86
Mar, 2052	13.83	57.66	2828.20
Apr, 2052	13.55	57.94	2770.26
May, 2052	13.27	58.22	2712.05
Jun, 2052	13.00	58.49	2653.55
Jul, 2052	12.71	58.78	2594.78
Aug, 2052	12.43	59.06	2535.72
Sep, 2052	12.15	59.34	2476.38
Oct, 2052	11.87	59.62	2416.76
Nov, 2052	11.58	59.91	2356.85
Dec, 2052	11.29	60.20	2296.65
Jan, 2053	11.00	60.49	2236.16
Feb, 2053	10.71	60.78	2175.39
Mar, 2053	10.42	61.07	2114.32
Apr, 2053	10.13	61.36	2052.96
May, 2053	9.84	61.65	1991.31
Jun, 2053	9.54	61.95	1929.36
Jul, 2053	9.24	62.25	1867.12
Aug, 2053	8.95	62.54	1804.57
Sep, 2053	8.65	62.84	1741.73
Oct, 2053	8.35	63.14	1678.59
Nov, 2053	8.04	63.45	1615.14
Dec, 2053	7.74	63.75	1551.39
Jan, 2054	7.43	64.06	1487.33
Feb, 2054	7.13	64.36	1422.97
Mar, 2054	6.82	64.67	1358.30
Apr, 2054	6.51	64.98	1293.32
May, 2054	6.20	65.29	1228.02
Jun, 2054	5.88	65.61	1162.42
Jul, 2054	5.57	65.92	1096.50
Aug, 2054	5.25	66.24	1030.26
Sep, 2054	4.94	66.55	963.71
Oct, 2054	4.62	66.87	896.84
Nov, 2054	4.30	67.19	829.64
Dec, 2054	3.98	67.51	762.13
Jan, 2055	3.65	67.84	694.29
Feb, 2055	3.33	68.16	626.13
Mar, 2055	3.00	68.49	557.64
Apr, 2055	2.67	68.82	488.82
May, 2055	2.34	69.15	419.67
Jun, 2055	2.01	69.48	350.19
Jul, 2055	1.68	69.81	280.38
Aug, 2055	1.34	70.15	210.24
Sep, 2055	1.01	70.48	139.75
Oct, 2055	0.67	70.82	68.93
Nov, 2055	0.33	71.16	0