Mortgage Parameters

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

Mortgage Summary

Property Total:	$26,000
Down Payment	$7,800
Mortgage Amount:	$18,200
Mortgage Payment:	$106.21 / month
Estimated Tax:	+ $14.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $120.65 / month
Total Interest Paid:	$20,034.00 over 30 years
Total Tax Paid:	$5,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	87.21	19.00	18181.00
Jun, 2024	87.12	19.09	18161.91
Jul, 2024	87.03	19.18	18142.72
Aug, 2024	86.93	19.28	18123.45
Sep, 2024	86.84	19.37	18104.08
Oct, 2024	86.75	19.46	18084.62
Nov, 2024	86.66	19.55	18065.06
Dec, 2024	86.56	19.65	18045.41
Jan, 2025	86.47	19.74	18025.67
Feb, 2025	86.37	19.84	18005.83
Mar, 2025	86.28	19.93	17985.90
Apr, 2025	86.18	20.03	17965.87
May, 2025	86.09	20.12	17945.75
Jun, 2025	85.99	20.22	17925.53
Jul, 2025	85.89	20.32	17905.21
Aug, 2025	85.80	20.41	17884.80
Sep, 2025	85.70	20.51	17864.29
Oct, 2025	85.60	20.61	17843.68
Nov, 2025	85.50	20.71	17822.97
Dec, 2025	85.40	20.81	17802.16
Jan, 2026	85.30	20.91	17781.25
Feb, 2026	85.20	21.01	17760.24
Mar, 2026	85.10	21.11	17739.13
Apr, 2026	85.00	21.21	17717.92
May, 2026	84.90	21.31	17696.61
Jun, 2026	84.80	21.41	17675.20
Jul, 2026	84.69	21.52	17653.68
Aug, 2026	84.59	21.62	17632.06
Sep, 2026	84.49	21.72	17610.34
Oct, 2026	84.38	21.83	17588.51
Nov, 2026	84.28	21.93	17566.58
Dec, 2026	84.17	22.04	17544.54
Jan, 2027	84.07	22.14	17522.40
Feb, 2027	83.96	22.25	17500.15
Mar, 2027	83.85	22.36	17477.80
Apr, 2027	83.75	22.46	17455.34
May, 2027	83.64	22.57	17432.77
Jun, 2027	83.53	22.68	17410.09
Jul, 2027	83.42	22.79	17387.30
Aug, 2027	83.31	22.90	17364.41
Sep, 2027	83.20	23.01	17341.40
Oct, 2027	83.09	23.12	17318.28
Nov, 2027	82.98	23.23	17295.06
Dec, 2027	82.87	23.34	17271.72
Jan, 2028	82.76	23.45	17248.27
Feb, 2028	82.65	23.56	17224.71
Mar, 2028	82.54	23.67	17201.03
Apr, 2028	82.42	23.79	17177.25
May, 2028	82.31	23.90	17153.34
Jun, 2028	82.19	24.02	17129.33
Jul, 2028	82.08	24.13	17105.19
Aug, 2028	81.96	24.25	17080.95
Sep, 2028	81.85	24.36	17056.58
Oct, 2028	81.73	24.48	17032.10
Nov, 2028	81.61	24.60	17007.50
Dec, 2028	81.49	24.72	16982.79
Jan, 2029	81.38	24.83	16957.95
Feb, 2029	81.26	24.95	16933.00
Mar, 2029	81.14	25.07	16907.93
Apr, 2029	81.02	25.19	16882.74
May, 2029	80.90	25.31	16857.42
Jun, 2029	80.78	25.43	16831.99
Jul, 2029	80.65	25.56	16806.43
Aug, 2029	80.53	25.68	16780.75
Sep, 2029	80.41	25.80	16754.95
Oct, 2029	80.28	25.93	16729.02
Nov, 2029	80.16	26.05	16702.97
Dec, 2029	80.04	26.17	16676.80
Jan, 2030	79.91	26.30	16650.50
Feb, 2030	79.78	26.43	16624.07
Mar, 2030	79.66	26.55	16597.52
Apr, 2030	79.53	26.68	16570.84
May, 2030	79.40	26.81	16544.03
Jun, 2030	79.27	26.94	16517.09
Jul, 2030	79.14	27.07	16490.03
Aug, 2030	79.01	27.20	16462.83
Sep, 2030	78.88	27.33	16435.51
Oct, 2030	78.75	27.46	16408.05
Nov, 2030	78.62	27.59	16380.46
Dec, 2030	78.49	27.72	16352.74
Jan, 2031	78.36	27.85	16324.89
Feb, 2031	78.22	27.99	16296.90
Mar, 2031	78.09	28.12	16268.78
Apr, 2031	77.95	28.26	16240.53
May, 2031	77.82	28.39	16212.14
Jun, 2031	77.68	28.53	16183.61
Jul, 2031	77.55	28.66	16154.95
Aug, 2031	77.41	28.80	16126.14
Sep, 2031	77.27	28.94	16097.21
Oct, 2031	77.13	29.08	16068.13
Nov, 2031	76.99	29.22	16038.91
Dec, 2031	76.85	29.36	16009.55
Jan, 2032	76.71	29.50	15980.06
Feb, 2032	76.57	29.64	15950.42
Mar, 2032	76.43	29.78	15920.64
Apr, 2032	76.29	29.92	15890.71
May, 2032	76.14	30.07	15860.65
Jun, 2032	76.00	30.21	15830.44
Jul, 2032	75.85	30.36	15800.08
Aug, 2032	75.71	30.50	15769.58
Sep, 2032	75.56	30.65	15738.93
Oct, 2032	75.42	30.79	15708.14
Nov, 2032	75.27	30.94	15677.19
Dec, 2032	75.12	31.09	15646.10
Jan, 2033	74.97	31.24	15614.87
Feb, 2033	74.82	31.39	15583.48
Mar, 2033	74.67	31.54	15551.94
Apr, 2033	74.52	31.69	15520.25
May, 2033	74.37	31.84	15488.41
Jun, 2033	74.22	31.99	15456.41
Jul, 2033	74.06	32.15	15424.26
Aug, 2033	73.91	32.30	15391.96
Sep, 2033	73.75	32.46	15359.50
Oct, 2033	73.60	32.61	15326.89
Nov, 2033	73.44	32.77	15294.12
Dec, 2033	73.28	32.93	15261.20
Jan, 2034	73.13	33.08	15228.11
Feb, 2034	72.97	33.24	15194.87
Mar, 2034	72.81	33.40	15161.47
Apr, 2034	72.65	33.56	15127.91
May, 2034	72.49	33.72	15094.19
Jun, 2034	72.33	33.88	15060.30
Jul, 2034	72.16	34.05	15026.26
Aug, 2034	72.00	34.21	14992.05
Sep, 2034	71.84	34.37	14957.67
Oct, 2034	71.67	34.54	14923.14
Nov, 2034	71.51	34.70	14888.43
Dec, 2034	71.34	34.87	14853.56
Jan, 2035	71.17	35.04	14818.53
Feb, 2035	71.01	35.20	14783.32
Mar, 2035	70.84	35.37	14747.95
Apr, 2035	70.67	35.54	14712.41
May, 2035	70.50	35.71	14676.69
Jun, 2035	70.33	35.88	14640.81
Jul, 2035	70.15	36.06	14604.75
Aug, 2035	69.98	36.23	14568.52
Sep, 2035	69.81	36.40	14532.12
Oct, 2035	69.63	36.58	14495.55
Nov, 2035	69.46	36.75	14458.79
Dec, 2035	69.28	36.93	14421.86
Jan, 2036	69.10	37.11	14384.76
Feb, 2036	68.93	37.28	14347.48
Mar, 2036	68.75	37.46	14310.02
Apr, 2036	68.57	37.64	14272.37
May, 2036	68.39	37.82	14234.55
Jun, 2036	68.21	38.00	14196.55
Jul, 2036	68.03	38.18	14158.36
Aug, 2036	67.84	38.37	14120.00
Sep, 2036	67.66	38.55	14081.45
Oct, 2036	67.47	38.74	14042.71
Nov, 2036	67.29	38.92	14003.79
Dec, 2036	67.10	39.11	13964.68
Jan, 2037	66.91	39.30	13925.38
Feb, 2037	66.73	39.48	13885.90
Mar, 2037	66.54	39.67	13846.22
Apr, 2037	66.35	39.86	13806.36
May, 2037	66.16	40.05	13766.31
Jun, 2037	65.96	40.25	13726.06
Jul, 2037	65.77	40.44	13685.62
Aug, 2037	65.58	40.63	13644.99
Sep, 2037	65.38	40.83	13604.16
Oct, 2037	65.19	41.02	13563.14
Nov, 2037	64.99	41.22	13521.92
Dec, 2037	64.79	41.42	13480.50
Jan, 2038	64.59	41.62	13438.88
Feb, 2038	64.39	41.82	13397.07
Mar, 2038	64.19	42.02	13355.05
Apr, 2038	63.99	42.22	13312.84
May, 2038	63.79	42.42	13270.42
Jun, 2038	63.59	42.62	13227.79
Jul, 2038	63.38	42.83	13184.97
Aug, 2038	63.18	43.03	13141.93
Sep, 2038	62.97	43.24	13098.70
Oct, 2038	62.76	43.45	13055.25
Nov, 2038	62.56	43.65	13011.60
Dec, 2038	62.35	43.86	12967.73
Jan, 2039	62.14	44.07	12923.66
Feb, 2039	61.93	44.28	12879.38
Mar, 2039	61.71	44.50	12834.88
Apr, 2039	61.50	44.71	12790.17
May, 2039	61.29	44.92	12745.25
Jun, 2039	61.07	45.14	12700.11
Jul, 2039	60.85	45.36	12654.75
Aug, 2039	60.64	45.57	12609.18
Sep, 2039	60.42	45.79	12563.39
Oct, 2039	60.20	46.01	12517.38
Nov, 2039	59.98	46.23	12471.15
Dec, 2039	59.76	46.45	12424.70
Jan, 2040	59.54	46.67	12378.02
Feb, 2040	59.31	46.90	12331.12
Mar, 2040	59.09	47.12	12284.00
Apr, 2040	58.86	47.35	12236.65
May, 2040	58.63	47.58	12189.07
Jun, 2040	58.41	47.80	12141.27
Jul, 2040	58.18	48.03	12093.24
Aug, 2040	57.95	48.26	12044.97
Sep, 2040	57.72	48.49	11996.48
Oct, 2040	57.48	48.73	11947.75
Nov, 2040	57.25	48.96	11898.79
Dec, 2040	57.02	49.19	11849.60
Jan, 2041	56.78	49.43	11800.17
Feb, 2041	56.54	49.67	11750.50
Mar, 2041	56.30	49.91	11700.59
Apr, 2041	56.07	50.14	11650.45
May, 2041	55.83	50.38	11600.06
Jun, 2041	55.58	50.63	11549.44
Jul, 2041	55.34	50.87	11498.57
Aug, 2041	55.10	51.11	11447.46
Sep, 2041	54.85	51.36	11396.10
Oct, 2041	54.61	51.60	11344.49
Nov, 2041	54.36	51.85	11292.64
Dec, 2041	54.11	52.10	11240.54
Jan, 2042	53.86	52.35	11188.19
Feb, 2042	53.61	52.60	11135.59
Mar, 2042	53.36	52.85	11082.74
Apr, 2042	53.10	53.11	11029.64
May, 2042	52.85	53.36	10976.28
Jun, 2042	52.59	53.62	10922.66
Jul, 2042	52.34	53.87	10868.79
Aug, 2042	52.08	54.13	10814.66
Sep, 2042	51.82	54.39	10760.27
Oct, 2042	51.56	54.65	10705.62
Nov, 2042	51.30	54.91	10650.71
Dec, 2042	51.03	55.18	10595.53
Jan, 2043	50.77	55.44	10540.09
Feb, 2043	50.50	55.71	10484.39
Mar, 2043	50.24	55.97	10428.41
Apr, 2043	49.97	56.24	10372.17
May, 2043	49.70	56.51	10315.66
Jun, 2043	49.43	56.78	10258.88
Jul, 2043	49.16	57.05	10201.83
Aug, 2043	48.88	57.33	10144.50
Sep, 2043	48.61	57.60	10086.90
Oct, 2043	48.33	57.88	10029.03
Nov, 2043	48.06	58.15	9970.87
Dec, 2043	47.78	58.43	9912.44
Jan, 2044	47.50	58.71	9853.73
Feb, 2044	47.22	58.99	9794.73
Mar, 2044	46.93	59.28	9735.46
Apr, 2044	46.65	59.56	9675.89
May, 2044	46.36	59.85	9616.05
Jun, 2044	46.08	60.13	9555.92
Jul, 2044	45.79	60.42	9495.49
Aug, 2044	45.50	60.71	9434.78
Sep, 2044	45.21	61.00	9373.78
Oct, 2044	44.92	61.29	9312.49
Nov, 2044	44.62	61.59	9250.90
Dec, 2044	44.33	61.88	9189.02
Jan, 2045	44.03	62.18	9126.84
Feb, 2045	43.73	62.48	9064.36
Mar, 2045	43.43	62.78	9001.58
Apr, 2045	43.13	63.08	8938.51
May, 2045	42.83	63.38	8875.13
Jun, 2045	42.53	63.68	8811.44
Jul, 2045	42.22	63.99	8747.45
Aug, 2045	41.91	64.30	8683.16
Sep, 2045	41.61	64.60	8618.56
Oct, 2045	41.30	64.91	8553.64
Nov, 2045	40.99	65.22	8488.42
Dec, 2045	40.67	65.54	8422.88
Jan, 2046	40.36	65.85	8357.03
Feb, 2046	40.04	66.17	8290.87
Mar, 2046	39.73	66.48	8224.38
Apr, 2046	39.41	66.80	8157.58
May, 2046	39.09	67.12	8090.46
Jun, 2046	38.77	67.44	8023.02
Jul, 2046	38.44	67.77	7955.25
Aug, 2046	38.12	68.09	7887.16
Sep, 2046	37.79	68.42	7818.74
Oct, 2046	37.46	68.75	7750.00
Nov, 2046	37.14	69.07	7680.92
Dec, 2046	36.80	69.41	7611.52
Jan, 2047	36.47	69.74	7541.78
Feb, 2047	36.14	70.07	7471.71
Mar, 2047	35.80	70.41	7401.30
Apr, 2047	35.46	70.75	7330.55
May, 2047	35.13	71.08	7259.47
Jun, 2047	34.78	71.43	7188.04
Jul, 2047	34.44	71.77	7116.28
Aug, 2047	34.10	72.11	7044.17
Sep, 2047	33.75	72.46	6971.71
Oct, 2047	33.41	72.80	6898.91
Nov, 2047	33.06	73.15	6825.75
Dec, 2047	32.71	73.50	6752.25
Jan, 2048	32.35	73.86	6678.39
Feb, 2048	32.00	74.21	6604.18
Mar, 2048	31.65	74.56	6529.62
Apr, 2048	31.29	74.92	6454.70
May, 2048	30.93	75.28	6379.42
Jun, 2048	30.57	75.64	6303.77
Jul, 2048	30.21	76.00	6227.77
Aug, 2048	29.84	76.37	6151.40
Sep, 2048	29.48	76.73	6074.67
Oct, 2048	29.11	77.10	5997.56
Nov, 2048	28.74	77.47	5920.09
Dec, 2048	28.37	77.84	5842.25
Jan, 2049	27.99	78.22	5764.03
Feb, 2049	27.62	78.59	5685.44
Mar, 2049	27.24	78.97	5606.48
Apr, 2049	26.86	79.35	5527.13
May, 2049	26.48	79.73	5447.40
Jun, 2049	26.10	80.11	5367.30
Jul, 2049	25.72	80.49	5286.81
Aug, 2049	25.33	80.88	5205.93
Sep, 2049	24.95	81.26	5124.66
Oct, 2049	24.56	81.65	5043.01
Nov, 2049	24.16	82.05	4960.96
Dec, 2049	23.77	82.44	4878.52
Jan, 2050	23.38	82.83	4795.69
Feb, 2050	22.98	83.23	4712.46
Mar, 2050	22.58	83.63	4628.83
Apr, 2050	22.18	84.03	4544.80
May, 2050	21.78	84.43	4460.37
Jun, 2050	21.37	84.84	4375.53
Jul, 2050	20.97	85.24	4290.29
Aug, 2050	20.56	85.65	4204.63
Sep, 2050	20.15	86.06	4118.57
Oct, 2050	19.73	86.48	4032.10
Nov, 2050	19.32	86.89	3945.21
Dec, 2050	18.90	87.31	3857.90
Jan, 2051	18.49	87.72	3770.18
Feb, 2051	18.07	88.14	3682.03
Mar, 2051	17.64	88.57	3593.46
Apr, 2051	17.22	88.99	3504.47
May, 2051	16.79	89.42	3415.06
Jun, 2051	16.36	89.85	3325.21
Jul, 2051	15.93	90.28	3234.93
Aug, 2051	15.50	90.71	3144.22
Sep, 2051	15.07	91.14	3053.08
Oct, 2051	14.63	91.58	2961.50
Nov, 2051	14.19	92.02	2869.48
Dec, 2051	13.75	92.46	2777.02
Jan, 2052	13.31	92.90	2684.12
Feb, 2052	12.86	93.35	2590.77
Mar, 2052	12.41	93.80	2496.97
Apr, 2052	11.96	94.25	2402.73
May, 2052	11.51	94.70	2308.03
Jun, 2052	11.06	95.15	2212.88
Jul, 2052	10.60	95.61	2117.27
Aug, 2052	10.15	96.06	2021.21
Sep, 2052	9.68	96.53	1924.68
Oct, 2052	9.22	96.99	1827.69
Nov, 2052	8.76	97.45	1730.24
Dec, 2052	8.29	97.92	1632.32
Jan, 2053	7.82	98.39	1533.93
Feb, 2053	7.35	98.86	1435.07
Mar, 2053	6.88	99.33	1335.74
Apr, 2053	6.40	99.81	1235.93
May, 2053	5.92	100.29	1135.64
Jun, 2053	5.44	100.77	1034.87
Jul, 2053	4.96	101.25	933.62
Aug, 2053	4.47	101.74	831.89
Sep, 2053	3.99	102.22	729.66
Oct, 2053	3.50	102.71	626.95
Nov, 2053	3.00	103.21	523.74
Dec, 2053	2.51	103.70	420.04
Jan, 2054	2.01	104.20	315.85
Feb, 2054	1.51	104.70	211.15
Mar, 2054	1.01	105.20	105.95
Apr, 2054	0.51	105.70	0.25