Mortgage Parameters

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

Mortgage Summary

Property Total:	$22,500
Down Payment	$6,750
Mortgage Amount:	$15,750
Mortgage Payment:	$91.91 / month
Estimated Tax:	+ $12.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $104.41 / month
Total Interest Paid:	$17,337.60 over 30 years
Total Tax Paid:	$4,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	75.47	16.44	15733.56
Jun, 2024	75.39	16.52	15717.04
Jul, 2024	75.31	16.60	15700.44
Aug, 2024	75.23	16.68	15683.76
Sep, 2024	75.15	16.76	15667.00
Oct, 2024	75.07	16.84	15650.16
Nov, 2024	74.99	16.92	15633.24
Dec, 2024	74.91	17.00	15616.24
Jan, 2025	74.83	17.08	15599.16
Feb, 2025	74.75	17.16	15582.00
Mar, 2025	74.66	17.25	15564.75
Apr, 2025	74.58	17.33	15547.42
May, 2025	74.50	17.41	15530.01
Jun, 2025	74.41	17.50	15512.51
Jul, 2025	74.33	17.58	15494.93
Aug, 2025	74.25	17.66	15477.27
Sep, 2025	74.16	17.75	15459.52
Oct, 2025	74.08	17.83	15441.69
Nov, 2025	73.99	17.92	15423.77
Dec, 2025	73.91	18.00	15405.77
Jan, 2026	73.82	18.09	15387.68
Feb, 2026	73.73	18.18	15369.50
Mar, 2026	73.65	18.26	15351.23
Apr, 2026	73.56	18.35	15332.88
May, 2026	73.47	18.44	15314.44
Jun, 2026	73.38	18.53	15295.91
Jul, 2026	73.29	18.62	15277.30
Aug, 2026	73.20	18.71	15258.59
Sep, 2026	73.11	18.80	15239.80
Oct, 2026	73.02	18.89	15220.91
Nov, 2026	72.93	18.98	15201.93
Dec, 2026	72.84	19.07	15182.87
Jan, 2027	72.75	19.16	15163.71
Feb, 2027	72.66	19.25	15144.46
Mar, 2027	72.57	19.34	15125.11
Apr, 2027	72.47	19.44	15105.68
May, 2027	72.38	19.53	15086.15
Jun, 2027	72.29	19.62	15066.53
Jul, 2027	72.19	19.72	15046.81
Aug, 2027	72.10	19.81	15027.00
Sep, 2027	72.00	19.91	15007.09
Oct, 2027	71.91	20.00	14987.09
Nov, 2027	71.81	20.10	14967.00
Dec, 2027	71.72	20.19	14946.80
Jan, 2028	71.62	20.29	14926.51
Feb, 2028	71.52	20.39	14906.13
Mar, 2028	71.43	20.48	14885.64
Apr, 2028	71.33	20.58	14865.06
May, 2028	71.23	20.68	14844.38
Jun, 2028	71.13	20.78	14823.60
Jul, 2028	71.03	20.88	14802.72
Aug, 2028	70.93	20.98	14781.74
Sep, 2028	70.83	21.08	14760.65
Oct, 2028	70.73	21.18	14739.47
Nov, 2028	70.63	21.28	14718.19
Dec, 2028	70.52	21.39	14696.80
Jan, 2029	70.42	21.49	14675.32
Feb, 2029	70.32	21.59	14653.73
Mar, 2029	70.22	21.69	14632.03
Apr, 2029	70.11	21.80	14610.23
May, 2029	70.01	21.90	14588.33
Jun, 2029	69.90	22.01	14566.32
Jul, 2029	69.80	22.11	14544.21
Aug, 2029	69.69	22.22	14521.99
Sep, 2029	69.58	22.33	14499.67
Oct, 2029	69.48	22.43	14477.23
Nov, 2029	69.37	22.54	14454.69
Dec, 2029	69.26	22.65	14432.05
Jan, 2030	69.15	22.76	14409.29
Feb, 2030	69.04	22.87	14386.42
Mar, 2030	68.93	22.98	14363.45
Apr, 2030	68.82	23.09	14340.36
May, 2030	68.71	23.20	14317.17
Jun, 2030	68.60	23.31	14293.86
Jul, 2030	68.49	23.42	14270.44
Aug, 2030	68.38	23.53	14246.91
Sep, 2030	68.27	23.64	14223.27
Oct, 2030	68.15	23.76	14199.51
Nov, 2030	68.04	23.87	14175.64
Dec, 2030	67.92	23.99	14151.66
Jan, 2031	67.81	24.10	14127.56
Feb, 2031	67.69	24.22	14103.34
Mar, 2031	67.58	24.33	14079.01
Apr, 2031	67.46	24.45	14054.56
May, 2031	67.34	24.57	14029.99
Jun, 2031	67.23	24.68	14005.31
Jul, 2031	67.11	24.80	13980.51
Aug, 2031	66.99	24.92	13955.59
Sep, 2031	66.87	25.04	13930.55
Oct, 2031	66.75	25.16	13905.39
Nov, 2031	66.63	25.28	13880.11
Dec, 2031	66.51	25.40	13854.71
Jan, 2032	66.39	25.52	13829.19
Feb, 2032	66.26	25.65	13803.54
Mar, 2032	66.14	25.77	13777.77
Apr, 2032	66.02	25.89	13751.88
May, 2032	65.89	26.02	13725.87
Jun, 2032	65.77	26.14	13699.73
Jul, 2032	65.64	26.27	13673.46
Aug, 2032	65.52	26.39	13647.07
Sep, 2032	65.39	26.52	13620.55
Oct, 2032	65.27	26.64	13593.91
Nov, 2032	65.14	26.77	13567.14
Dec, 2032	65.01	26.90	13540.23
Jan, 2033	64.88	27.03	13513.20
Feb, 2033	64.75	27.16	13486.05
Mar, 2033	64.62	27.29	13458.76
Apr, 2033	64.49	27.42	13431.34
May, 2033	64.36	27.55	13403.78
Jun, 2033	64.23	27.68	13376.10
Jul, 2033	64.09	27.82	13348.28
Aug, 2033	63.96	27.95	13320.34
Sep, 2033	63.83	28.08	13292.25
Oct, 2033	63.69	28.22	13264.03
Nov, 2033	63.56	28.35	13235.68
Dec, 2033	63.42	28.49	13207.19
Jan, 2034	63.28	28.63	13178.57
Feb, 2034	63.15	28.76	13149.80
Mar, 2034	63.01	28.90	13120.90
Apr, 2034	62.87	29.04	13091.86
May, 2034	62.73	29.18	13062.69
Jun, 2034	62.59	29.32	13033.37
Jul, 2034	62.45	29.46	13003.91
Aug, 2034	62.31	29.60	12974.31
Sep, 2034	62.17	29.74	12944.57
Oct, 2034	62.03	29.88	12914.68
Nov, 2034	61.88	30.03	12884.66
Dec, 2034	61.74	30.17	12854.49
Jan, 2035	61.59	30.32	12824.17
Feb, 2035	61.45	30.46	12793.71
Mar, 2035	61.30	30.61	12763.10
Apr, 2035	61.16	30.75	12732.35
May, 2035	61.01	30.90	12701.45
Jun, 2035	60.86	31.05	12670.40
Jul, 2035	60.71	31.20	12639.20
Aug, 2035	60.56	31.35	12607.86
Sep, 2035	60.41	31.50	12576.36
Oct, 2035	60.26	31.65	12544.71
Nov, 2035	60.11	31.80	12512.91
Dec, 2035	59.96	31.95	12480.96
Jan, 2036	59.80	32.11	12448.85
Feb, 2036	59.65	32.26	12416.59
Mar, 2036	59.50	32.41	12384.18
Apr, 2036	59.34	32.57	12351.61
May, 2036	59.18	32.73	12318.88
Jun, 2036	59.03	32.88	12286.00
Jul, 2036	58.87	33.04	12252.96
Aug, 2036	58.71	33.20	12219.76
Sep, 2036	58.55	33.36	12186.41
Oct, 2036	58.39	33.52	12152.89
Nov, 2036	58.23	33.68	12119.21
Dec, 2036	58.07	33.84	12085.37
Jan, 2037	57.91	34.00	12051.37
Feb, 2037	57.75	34.16	12017.21
Mar, 2037	57.58	34.33	11982.88
Apr, 2037	57.42	34.49	11948.39
May, 2037	57.25	34.66	11913.73
Jun, 2037	57.09	34.82	11878.91
Jul, 2037	56.92	34.99	11843.92
Aug, 2037	56.75	35.16	11808.76
Sep, 2037	56.58	35.33	11773.44
Oct, 2037	56.41	35.50	11737.94
Nov, 2037	56.24	35.67	11702.27
Dec, 2037	56.07	35.84	11666.44
Jan, 2038	55.90	36.01	11630.43
Feb, 2038	55.73	36.18	11594.25
Mar, 2038	55.56	36.35	11557.89
Apr, 2038	55.38	36.53	11521.37
May, 2038	55.21	36.70	11484.66
Jun, 2038	55.03	36.88	11447.78
Jul, 2038	54.85	37.06	11410.73
Aug, 2038	54.68	37.23	11373.49
Sep, 2038	54.50	37.41	11336.08
Oct, 2038	54.32	37.59	11298.49
Nov, 2038	54.14	37.77	11260.72
Dec, 2038	53.96	37.95	11222.77
Jan, 2039	53.78	38.13	11184.63
Feb, 2039	53.59	38.32	11146.32
Mar, 2039	53.41	38.50	11107.81
Apr, 2039	53.22	38.69	11069.13
May, 2039	53.04	38.87	11030.26
Jun, 2039	52.85	39.06	10991.20
Jul, 2039	52.67	39.24	10951.96
Aug, 2039	52.48	39.43	10912.53
Sep, 2039	52.29	39.62	10872.91
Oct, 2039	52.10	39.81	10833.10
Nov, 2039	51.91	40.00	10793.09
Dec, 2039	51.72	40.19	10752.90
Jan, 2040	51.52	40.39	10712.51
Feb, 2040	51.33	40.58	10671.94
Mar, 2040	51.14	40.77	10631.16
Apr, 2040	50.94	40.97	10590.19
May, 2040	50.74	41.17	10549.03
Jun, 2040	50.55	41.36	10507.67
Jul, 2040	50.35	41.56	10466.10
Aug, 2040	50.15	41.76	10424.34
Sep, 2040	49.95	41.96	10382.38
Oct, 2040	49.75	42.16	10340.22
Nov, 2040	49.55	42.36	10297.86
Dec, 2040	49.34	42.57	10255.29
Jan, 2041	49.14	42.77	10212.52
Feb, 2041	48.94	42.97	10169.55
Mar, 2041	48.73	43.18	10126.37
Apr, 2041	48.52	43.39	10082.98
May, 2041	48.31	43.60	10039.38
Jun, 2041	48.11	43.80	9995.58
Jul, 2041	47.90	44.01	9951.57
Aug, 2041	47.68	44.23	9907.34
Sep, 2041	47.47	44.44	9862.90
Oct, 2041	47.26	44.65	9818.25
Nov, 2041	47.05	44.86	9773.39
Dec, 2041	46.83	45.08	9728.31
Jan, 2042	46.61	45.30	9683.01
Feb, 2042	46.40	45.51	9637.50
Mar, 2042	46.18	45.73	9591.77
Apr, 2042	45.96	45.95	9545.82
May, 2042	45.74	46.17	9499.65
Jun, 2042	45.52	46.39	9453.26
Jul, 2042	45.30	46.61	9406.65
Aug, 2042	45.07	46.84	9359.81
Sep, 2042	44.85	47.06	9312.75
Oct, 2042	44.62	47.29	9265.46
Nov, 2042	44.40	47.51	9217.95
Dec, 2042	44.17	47.74	9170.21
Jan, 2043	43.94	47.97	9122.24
Feb, 2043	43.71	48.20	9074.04
Mar, 2043	43.48	48.43	9025.61
Apr, 2043	43.25	48.66	8976.95
May, 2043	43.01	48.90	8928.05
Jun, 2043	42.78	49.13	8878.92
Jul, 2043	42.54	49.37	8829.56
Aug, 2043	42.31	49.60	8779.96
Sep, 2043	42.07	49.84	8730.12
Oct, 2043	41.83	50.08	8680.04
Nov, 2043	41.59	50.32	8629.72
Dec, 2043	41.35	50.56	8579.16
Jan, 2044	41.11	50.80	8528.36
Feb, 2044	40.87	51.04	8477.32
Mar, 2044	40.62	51.29	8426.03
Apr, 2044	40.37	51.54	8374.49
May, 2044	40.13	51.78	8322.71
Jun, 2044	39.88	52.03	8270.68
Jul, 2044	39.63	52.28	8218.40
Aug, 2044	39.38	52.53	8165.87
Sep, 2044	39.13	52.78	8113.09
Oct, 2044	38.88	53.03	8060.05
Nov, 2044	38.62	53.29	8006.76
Dec, 2044	38.37	53.54	7953.22
Jan, 2045	38.11	53.80	7899.42
Feb, 2045	37.85	54.06	7845.36
Mar, 2045	37.59	54.32	7791.04
Apr, 2045	37.33	54.58	7736.46
May, 2045	37.07	54.84	7681.63
Jun, 2045	36.81	55.10	7626.52
Jul, 2045	36.54	55.37	7571.16
Aug, 2045	36.28	55.63	7515.53
Sep, 2045	36.01	55.90	7459.63
Oct, 2045	35.74	56.17	7403.46
Nov, 2045	35.47	56.44	7347.03
Dec, 2045	35.20	56.71	7290.32
Jan, 2046	34.93	56.98	7233.34
Feb, 2046	34.66	57.25	7176.09
Mar, 2046	34.39	57.52	7118.57
Apr, 2046	34.11	57.80	7060.77
May, 2046	33.83	58.08	7002.69
Jun, 2046	33.55	58.36	6944.34
Jul, 2046	33.27	58.64	6885.70
Aug, 2046	32.99	58.92	6826.78
Sep, 2046	32.71	59.20	6767.59
Oct, 2046	32.43	59.48	6708.10
Nov, 2046	32.14	59.77	6648.34
Dec, 2046	31.86	60.05	6588.28
Jan, 2047	31.57	60.34	6527.94
Feb, 2047	31.28	60.63	6467.31
Mar, 2047	30.99	60.92	6406.39
Apr, 2047	30.70	61.21	6345.18
May, 2047	30.40	61.51	6283.67
Jun, 2047	30.11	61.80	6221.87
Jul, 2047	29.81	62.10	6159.78
Aug, 2047	29.52	62.39	6097.38
Sep, 2047	29.22	62.69	6034.69
Oct, 2047	28.92	62.99	5971.69
Nov, 2047	28.61	63.30	5908.40
Dec, 2047	28.31	63.60	5844.80
Jan, 2048	28.01	63.90	5780.90
Feb, 2048	27.70	64.21	5716.69
Mar, 2048	27.39	64.52	5652.17
Apr, 2048	27.08	64.83	5587.34
May, 2048	26.77	65.14	5522.20
Jun, 2048	26.46	65.45	5456.75
Jul, 2048	26.15	65.76	5390.99
Aug, 2048	25.83	66.08	5324.91
Sep, 2048	25.52	66.39	5258.52
Oct, 2048	25.20	66.71	5191.81
Nov, 2048	24.88	67.03	5124.77
Dec, 2048	24.56	67.35	5057.42
Jan, 2049	24.23	67.68	4989.74
Feb, 2049	23.91	68.00	4921.74
Mar, 2049	23.58	68.33	4853.42
Apr, 2049	23.26	68.65	4784.76
May, 2049	22.93	68.98	4715.78
Jun, 2049	22.60	69.31	4646.46
Jul, 2049	22.26	69.65	4576.82
Aug, 2049	21.93	69.98	4506.84
Sep, 2049	21.60	70.31	4436.52
Oct, 2049	21.26	70.65	4365.87
Nov, 2049	20.92	70.99	4294.88
Dec, 2049	20.58	71.33	4223.55
Jan, 2050	20.24	71.67	4151.88
Feb, 2050	19.89	72.02	4079.86
Mar, 2050	19.55	72.36	4007.50
Apr, 2050	19.20	72.71	3934.80
May, 2050	18.85	73.06	3861.74
Jun, 2050	18.50	73.41	3788.34
Jul, 2050	18.15	73.76	3714.58
Aug, 2050	17.80	74.11	3640.47
Sep, 2050	17.44	74.47	3566.00
Oct, 2050	17.09	74.82	3491.18
Nov, 2050	16.73	75.18	3416.00
Dec, 2050	16.37	75.54	3340.45
Jan, 2051	16.01	75.90	3264.55
Feb, 2051	15.64	76.27	3188.28
Mar, 2051	15.28	76.63	3111.65
Apr, 2051	14.91	77.00	3034.65
May, 2051	14.54	77.37	2957.28
Jun, 2051	14.17	77.74	2879.54
Jul, 2051	13.80	78.11	2801.43
Aug, 2051	13.42	78.49	2722.94
Sep, 2051	13.05	78.86	2644.08
Oct, 2051	12.67	79.24	2564.84
Nov, 2051	12.29	79.62	2485.22
Dec, 2051	11.91	80.00	2405.22
Jan, 2052	11.53	80.38	2324.83
Feb, 2052	11.14	80.77	2244.06
Mar, 2052	10.75	81.16	2162.91
Apr, 2052	10.36	81.55	2081.36
May, 2052	9.97	81.94	1999.42
Jun, 2052	9.58	82.33	1917.09
Jul, 2052	9.19	82.72	1834.37
Aug, 2052	8.79	83.12	1751.25
Sep, 2052	8.39	83.52	1667.73
Oct, 2052	7.99	83.92	1583.81
Nov, 2052	7.59	84.32	1499.49
Dec, 2052	7.19	84.72	1414.77
Jan, 2053	6.78	85.13	1329.64
Feb, 2053	6.37	85.54	1244.10
Mar, 2053	5.96	85.95	1158.15
Apr, 2053	5.55	86.36	1071.79
May, 2053	5.14	86.77	985.01
Jun, 2053	4.72	87.19	897.82
Jul, 2053	4.30	87.61	810.22
Aug, 2053	3.88	88.03	722.19
Sep, 2053	3.46	88.45	633.74
Oct, 2053	3.04	88.87	544.86
Nov, 2053	2.61	89.30	455.57
Dec, 2053	2.18	89.73	365.84
Jan, 2054	1.75	90.16	275.68
Feb, 2054	1.32	90.59	185.09
Mar, 2054	0.89	91.02	94.07
Apr, 2054	0.45	91.46	2.61