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
May, 2024	100.63	21.92	20978.08
Jun, 2024	100.52	22.03	20956.04
Jul, 2024	100.41	22.14	20933.91
Aug, 2024	100.31	22.24	20911.67
Sep, 2024	100.20	22.35	20889.32
Oct, 2024	100.09	22.46	20866.86
Nov, 2024	99.99	22.56	20844.30
Dec, 2024	99.88	22.67	20821.63
Jan, 2025	99.77	22.78	20798.85
Feb, 2025	99.66	22.89	20775.96
Mar, 2025	99.55	23.00	20752.96
Apr, 2025	99.44	23.11	20729.85
May, 2025	99.33	23.22	20706.63
Jun, 2025	99.22	23.33	20683.30
Jul, 2025	99.11	23.44	20659.86
Aug, 2025	99.00	23.55	20636.31
Sep, 2025	98.88	23.67	20612.64
Oct, 2025	98.77	23.78	20588.86
Nov, 2025	98.65	23.90	20564.96
Dec, 2025	98.54	24.01	20540.95
Jan, 2026	98.43	24.12	20516.83
Feb, 2026	98.31	24.24	20492.59
Mar, 2026	98.19	24.36	20468.23
Apr, 2026	98.08	24.47	20443.76
May, 2026	97.96	24.59	20419.17
Jun, 2026	97.84	24.71	20394.46
Jul, 2026	97.72	24.83	20369.63
Aug, 2026	97.60	24.95	20344.69
Sep, 2026	97.48	25.07	20319.62
Oct, 2026	97.36	25.19	20294.44
Nov, 2026	97.24	25.31	20269.13
Dec, 2026	97.12	25.43	20243.71
Jan, 2027	97.00	25.55	20218.16
Feb, 2027	96.88	25.67	20192.49
Mar, 2027	96.76	25.79	20166.69
Apr, 2027	96.63	25.92	20140.77
May, 2027	96.51	26.04	20114.73
Jun, 2027	96.38	26.17	20088.56
Jul, 2027	96.26	26.29	20062.27
Aug, 2027	96.13	26.42	20035.85
Sep, 2027	96.01	26.54	20009.31
Oct, 2027	95.88	26.67	19982.64
Nov, 2027	95.75	26.80	19955.84
Dec, 2027	95.62	26.93	19928.91
Jan, 2028	95.49	27.06	19901.85
Feb, 2028	95.36	27.19	19874.66
Mar, 2028	95.23	27.32	19847.35
Apr, 2028	95.10	27.45	19819.90
May, 2028	94.97	27.58	19792.32
Jun, 2028	94.84	27.71	19764.61
Jul, 2028	94.71	27.84	19736.76
Aug, 2028	94.57	27.98	19708.78
Sep, 2028	94.44	28.11	19680.67
Oct, 2028	94.30	28.25	19652.43
Nov, 2028	94.17	28.38	19624.04
Dec, 2028	94.03	28.52	19595.53
Jan, 2029	93.90	28.65	19566.87
Feb, 2029	93.76	28.79	19538.08
Mar, 2029	93.62	28.93	19509.15
Apr, 2029	93.48	29.07	19480.08
May, 2029	93.34	29.21	19450.87
Jun, 2029	93.20	29.35	19421.52
Jul, 2029	93.06	29.49	19392.04
Aug, 2029	92.92	29.63	19362.41
Sep, 2029	92.78	29.77	19332.63
Oct, 2029	92.64	29.91	19302.72
Nov, 2029	92.49	30.06	19272.66
Dec, 2029	92.35	30.20	19242.46
Jan, 2030	92.20	30.35	19212.11
Feb, 2030	92.06	30.49	19181.62
Mar, 2030	91.91	30.64	19150.98
Apr, 2030	91.77	30.78	19120.20
May, 2030	91.62	30.93	19089.27
Jun, 2030	91.47	31.08	19058.19
Jul, 2030	91.32	31.23	19026.96
Aug, 2030	91.17	31.38	18995.58
Sep, 2030	91.02	31.53	18964.05
Oct, 2030	90.87	31.68	18932.37
Nov, 2030	90.72	31.83	18900.53
Dec, 2030	90.57	31.98	18868.55
Jan, 2031	90.41	32.14	18836.41
Feb, 2031	90.26	32.29	18804.12
Mar, 2031	90.10	32.45	18771.67
Apr, 2031	89.95	32.60	18739.07
May, 2031	89.79	32.76	18706.31
Jun, 2031	89.63	32.92	18673.40
Jul, 2031	89.48	33.07	18640.32
Aug, 2031	89.32	33.23	18607.09
Sep, 2031	89.16	33.39	18573.70
Oct, 2031	89.00	33.55	18540.15
Nov, 2031	88.84	33.71	18506.44
Dec, 2031	88.68	33.87	18472.56
Jan, 2032	88.51	34.04	18438.53
Feb, 2032	88.35	34.20	18404.33
Mar, 2032	88.19	34.36	18369.97
Apr, 2032	88.02	34.53	18335.44
May, 2032	87.86	34.69	18300.75
Jun, 2032	87.69	34.86	18265.89
Jul, 2032	87.52	35.03	18230.86
Aug, 2032	87.36	35.19	18195.67
Sep, 2032	87.19	35.36	18160.31
Oct, 2032	87.02	35.53	18124.77
Nov, 2032	86.85	35.70	18089.07
Dec, 2032	86.68	35.87	18053.20
Jan, 2033	86.50	36.05	18017.15
Feb, 2033	86.33	36.22	17980.94
Mar, 2033	86.16	36.39	17944.54
Apr, 2033	85.98	36.57	17907.98
May, 2033	85.81	36.74	17871.24
Jun, 2033	85.63	36.92	17834.32
Jul, 2033	85.46	37.09	17797.23
Aug, 2033	85.28	37.27	17759.95
Sep, 2033	85.10	37.45	17722.50
Oct, 2033	84.92	37.63	17684.87
Nov, 2033	84.74	37.81	17647.06
Dec, 2033	84.56	37.99	17609.07
Jan, 2034	84.38	38.17	17570.90
Feb, 2034	84.19	38.36	17532.54
Mar, 2034	84.01	38.54	17494.00
Apr, 2034	83.83	38.72	17455.28
May, 2034	83.64	38.91	17416.37
Jun, 2034	83.45	39.10	17377.27
Jul, 2034	83.27	39.28	17337.99
Aug, 2034	83.08	39.47	17298.52
Sep, 2034	82.89	39.66	17258.86
Oct, 2034	82.70	39.85	17219.00
Nov, 2034	82.51	40.04	17178.96
Dec, 2034	82.32	40.23	17138.73
Jan, 2035	82.12	40.43	17098.30
Feb, 2035	81.93	40.62	17057.68
Mar, 2035	81.73	40.82	17016.87
Apr, 2035	81.54	41.01	16975.85
May, 2035	81.34	41.21	16934.65
Jun, 2035	81.15	41.40	16893.24
Jul, 2035	80.95	41.60	16851.64
Aug, 2035	80.75	41.80	16809.84
Sep, 2035	80.55	42.00	16767.83
Oct, 2035	80.35	42.20	16725.63
Nov, 2035	80.14	42.41	16683.22
Dec, 2035	79.94	42.61	16640.61
Jan, 2036	79.74	42.81	16597.80
Feb, 2036	79.53	43.02	16554.78
Mar, 2036	79.32	43.23	16511.56
Apr, 2036	79.12	43.43	16468.12
May, 2036	78.91	43.64	16424.48
Jun, 2036	78.70	43.85	16380.63
Jul, 2036	78.49	44.06	16336.57
Aug, 2036	78.28	44.27	16292.30
Sep, 2036	78.07	44.48	16247.82
Oct, 2036	77.85	44.70	16203.13
Nov, 2036	77.64	44.91	16158.22
Dec, 2036	77.42	45.13	16113.09
Jan, 2037	77.21	45.34	16067.75
Feb, 2037	76.99	45.56	16022.19
Mar, 2037	76.77	45.78	15976.41
Apr, 2037	76.55	46.00	15930.42
May, 2037	76.33	46.22	15884.20
Jun, 2037	76.11	46.44	15837.76
Jul, 2037	75.89	46.66	15791.10
Aug, 2037	75.67	46.88	15744.22
Sep, 2037	75.44	47.11	15697.11
Oct, 2037	75.22	47.33	15649.77
Nov, 2037	74.99	47.56	15602.21
Dec, 2037	74.76	47.79	15554.42
Jan, 2038	74.53	48.02	15506.40
Feb, 2038	74.30	48.25	15458.16
Mar, 2038	74.07	48.48	15409.68
Apr, 2038	73.84	48.71	15360.96
May, 2038	73.60	48.95	15312.02
Jun, 2038	73.37	49.18	15262.84
Jul, 2038	73.13	49.42	15213.42
Aug, 2038	72.90	49.65	15163.77
Sep, 2038	72.66	49.89	15113.88
Oct, 2038	72.42	50.13	15063.75
Nov, 2038	72.18	50.37	15013.38
Dec, 2038	71.94	50.61	14962.77
Jan, 2039	71.70	50.85	14911.92
Feb, 2039	71.45	51.10	14860.82
Mar, 2039	71.21	51.34	14809.48
Apr, 2039	70.96	51.59	14757.89
May, 2039	70.71	51.84	14706.06
Jun, 2039	70.47	52.08	14653.97
Jul, 2039	70.22	52.33	14601.64
Aug, 2039	69.97	52.58	14549.05
Sep, 2039	69.71	52.84	14496.22
Oct, 2039	69.46	53.09	14443.13
Nov, 2039	69.21	53.34	14389.79
Dec, 2039	68.95	53.60	14336.19
Jan, 2040	68.69	53.86	14282.33
Feb, 2040	68.44	54.11	14228.22
Mar, 2040	68.18	54.37	14173.85
Apr, 2040	67.92	54.63	14119.21
May, 2040	67.65	54.90	14064.32
Jun, 2040	67.39	55.16	14009.16
Jul, 2040	67.13	55.42	13953.73
Aug, 2040	66.86	55.69	13898.05
Sep, 2040	66.59	55.96	13842.09
Oct, 2040	66.33	56.22	13785.87
Nov, 2040	66.06	56.49	13729.38
Dec, 2040	65.79	56.76	13672.61
Jan, 2041	65.51	57.04	13615.58
Feb, 2041	65.24	57.31	13558.27
Mar, 2041	64.97	57.58	13500.68
Apr, 2041	64.69	57.86	13442.83
May, 2041	64.41	58.14	13384.69
Jun, 2041	64.13	58.42	13326.27
Jul, 2041	63.86	58.69	13267.58
Aug, 2041	63.57	58.98	13208.60
Sep, 2041	63.29	59.26	13149.34
Oct, 2041	63.01	59.54	13089.80
Nov, 2041	62.72	59.83	13029.97
Dec, 2041	62.44	60.11	12969.86
Jan, 2042	62.15	60.40	12909.46
Feb, 2042	61.86	60.69	12848.76
Mar, 2042	61.57	60.98	12787.78
Apr, 2042	61.27	61.28	12726.50
May, 2042	60.98	61.57	12664.94
Jun, 2042	60.69	61.86	12603.07
Jul, 2042	60.39	62.16	12540.91
Aug, 2042	60.09	62.46	12478.45
Sep, 2042	59.79	62.76	12415.70
Oct, 2042	59.49	63.06	12352.64
Nov, 2042	59.19	63.36	12289.28
Dec, 2042	58.89	63.66	12225.61
Jan, 2043	58.58	63.97	12161.65
Feb, 2043	58.27	64.28	12097.37
Mar, 2043	57.97	64.58	12032.79
Apr, 2043	57.66	64.89	11967.89
May, 2043	57.35	65.20	11902.69
Jun, 2043	57.03	65.52	11837.17
Jul, 2043	56.72	65.83	11771.34
Aug, 2043	56.40	66.15	11705.20
Sep, 2043	56.09	66.46	11638.73
Oct, 2043	55.77	66.78	11571.95
Nov, 2043	55.45	67.10	11504.85
Dec, 2043	55.13	67.42	11437.43
Jan, 2044	54.80	67.75	11369.68
Feb, 2044	54.48	68.07	11301.61
Mar, 2044	54.15	68.40	11233.22
Apr, 2044	53.83	68.72	11164.49
May, 2044	53.50	69.05	11095.44
Jun, 2044	53.17	69.38	11026.06
Jul, 2044	52.83	69.72	10956.34
Aug, 2044	52.50	70.05	10886.29
Sep, 2044	52.16	70.39	10815.90
Oct, 2044	51.83	70.72	10745.18
Nov, 2044	51.49	71.06	10674.12
Dec, 2044	51.15	71.40	10602.71
Jan, 2045	50.80	71.75	10530.97
Feb, 2045	50.46	72.09	10458.88
Mar, 2045	50.12	72.43	10386.44
Apr, 2045	49.77	72.78	10313.66
May, 2045	49.42	73.13	10240.53
Jun, 2045	49.07	73.48	10167.05
Jul, 2045	48.72	73.83	10093.22
Aug, 2045	48.36	74.19	10019.03
Sep, 2045	48.01	74.54	9944.49
Oct, 2045	47.65	74.90	9869.59
Nov, 2045	47.29	75.26	9794.33
Dec, 2045	46.93	75.62	9718.71
Jan, 2046	46.57	75.98	9642.73
Feb, 2046	46.20	76.35	9566.39
Mar, 2046	45.84	76.71	9489.67
Apr, 2046	45.47	77.08	9412.60
May, 2046	45.10	77.45	9335.15
Jun, 2046	44.73	77.82	9257.33
Jul, 2046	44.36	78.19	9179.14
Aug, 2046	43.98	78.57	9100.57
Sep, 2046	43.61	78.94	9021.63
Oct, 2046	43.23	79.32	8942.31
Nov, 2046	42.85	79.70	8862.60
Dec, 2046	42.47	80.08	8782.52
Jan, 2047	42.08	80.47	8702.05
Feb, 2047	41.70	80.85	8621.20
Mar, 2047	41.31	81.24	8539.96
Apr, 2047	40.92	81.63	8458.33
May, 2047	40.53	82.02	8376.31
Jun, 2047	40.14	82.41	8293.90
Jul, 2047	39.74	82.81	8211.09
Aug, 2047	39.34	83.21	8127.88
Sep, 2047	38.95	83.60	8044.28
Oct, 2047	38.55	84.00	7960.28
Nov, 2047	38.14	84.41	7875.87
Dec, 2047	37.74	84.81	7791.06
Jan, 2048	37.33	85.22	7705.84
Feb, 2048	36.92	85.63	7620.21
Mar, 2048	36.51	86.04	7534.18
Apr, 2048	36.10	86.45	7447.73
May, 2048	35.69	86.86	7360.87
Jun, 2048	35.27	87.28	7273.59
Jul, 2048	34.85	87.70	7185.89
Aug, 2048	34.43	88.12	7097.77
Sep, 2048	34.01	88.54	7009.23
Oct, 2048	33.59	88.96	6920.27
Nov, 2048	33.16	89.39	6830.88
Dec, 2048	32.73	89.82	6741.06
Jan, 2049	32.30	90.25	6650.81
Feb, 2049	31.87	90.68	6560.13
Mar, 2049	31.43	91.12	6469.01
Apr, 2049	31.00	91.55	6377.46
May, 2049	30.56	91.99	6285.47
Jun, 2049	30.12	92.43	6193.04
Jul, 2049	29.67	92.88	6100.16
Aug, 2049	29.23	93.32	6006.84
Sep, 2049	28.78	93.77	5913.07
Oct, 2049	28.33	94.22	5818.86
Nov, 2049	27.88	94.67	5724.19
Dec, 2049	27.43	95.12	5629.07
Jan, 2050	26.97	95.58	5533.49
Feb, 2050	26.51	96.04	5437.45
Mar, 2050	26.05	96.50	5340.96
Apr, 2050	25.59	96.96	5244.00
May, 2050	25.13	97.42	5146.58
Jun, 2050	24.66	97.89	5048.69
Jul, 2050	24.19	98.36	4950.33
Aug, 2050	23.72	98.83	4851.50
Sep, 2050	23.25	99.30	4752.20
Oct, 2050	22.77	99.78	4652.42
Nov, 2050	22.29	100.26	4552.16
Dec, 2050	21.81	100.74	4451.42
Jan, 2051	21.33	101.22	4350.20
Feb, 2051	20.84	101.71	4248.50
Mar, 2051	20.36	102.19	4146.31
Apr, 2051	19.87	102.68	4043.62
May, 2051	19.38	103.17	3940.45
Jun, 2051	18.88	103.67	3836.78
Jul, 2051	18.38	104.17	3732.61
Aug, 2051	17.89	104.66	3627.95
Sep, 2051	17.38	105.17	3522.78
Oct, 2051	16.88	105.67	3417.11
Nov, 2051	16.37	106.18	3310.94
Dec, 2051	15.86	106.69	3204.25
Jan, 2052	15.35	107.20	3097.06
Feb, 2052	14.84	107.71	2989.35
Mar, 2052	14.32	108.23	2881.12
Apr, 2052	13.81	108.74	2772.38
May, 2052	13.28	109.27	2663.11
Jun, 2052	12.76	109.79	2553.32
Jul, 2052	12.23	110.32	2443.01
Aug, 2052	11.71	110.84	2332.16
Sep, 2052	11.17	111.38	2220.79
Oct, 2052	10.64	111.91	2108.88
Nov, 2052	10.11	112.44	1996.43
Dec, 2052	9.57	112.98	1883.45
Jan, 2053	9.02	113.53	1769.92
Feb, 2053	8.48	114.07	1655.85
Mar, 2053	7.93	114.62	1541.24
Apr, 2053	7.39	115.16	1426.07
May, 2053	6.83	115.72	1310.36
Jun, 2053	6.28	116.27	1194.09
Jul, 2053	5.72	116.83	1077.26
Aug, 2053	5.16	117.39	959.87
Sep, 2053	4.60	117.95	841.92
Oct, 2053	4.03	118.52	723.40
Nov, 2053	3.47	119.08	604.32
Dec, 2053	2.90	119.65	484.67
Jan, 2054	2.32	120.23	364.44
Feb, 2054	1.75	120.80	243.63
Mar, 2054	1.17	121.38	122.25
Apr, 2054	0.59	121.96	0.29