Mortgage Parameters

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

Mortgage Summary

Property Total:	$31,500
Down Payment	$9,450
Mortgage Amount:	$22,050
Mortgage Payment:	$128.68 / month
Estimated Tax:	+ $17.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $146.18 / month
Total Interest Paid:	$24,274.80 over 30 years
Total Tax Paid:	$6,300.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	105.66	23.02	22026.98
Jun, 2024	105.55	23.13	22003.84
Jul, 2024	105.44	23.24	21980.60
Aug, 2024	105.32	23.36	21957.24
Sep, 2024	105.21	23.47	21933.77
Oct, 2024	105.10	23.58	21910.19
Nov, 2024	104.99	23.69	21886.50
Dec, 2024	104.87	23.81	21862.69
Jan, 2025	104.76	23.92	21838.77
Feb, 2025	104.64	24.04	21814.73
Mar, 2025	104.53	24.15	21790.58
Apr, 2025	104.41	24.27	21766.32
May, 2025	104.30	24.38	21741.93
Jun, 2025	104.18	24.50	21717.43
Jul, 2025	104.06	24.62	21692.82
Aug, 2025	103.94	24.74	21668.08
Sep, 2025	103.83	24.85	21643.23
Oct, 2025	103.71	24.97	21618.25
Nov, 2025	103.59	25.09	21593.16
Dec, 2025	103.47	25.21	21567.95
Jan, 2026	103.35	25.33	21542.62
Feb, 2026	103.23	25.45	21517.16
Mar, 2026	103.10	25.58	21491.58
Apr, 2026	102.98	25.70	21465.88
May, 2026	102.86	25.82	21440.06
Jun, 2026	102.73	25.95	21414.11
Jul, 2026	102.61	26.07	21388.04
Aug, 2026	102.48	26.20	21361.85
Sep, 2026	102.36	26.32	21335.53
Oct, 2026	102.23	26.45	21309.08
Nov, 2026	102.11	26.57	21282.51
Dec, 2026	101.98	26.70	21255.80
Jan, 2027	101.85	26.83	21228.98
Feb, 2027	101.72	26.96	21202.02
Mar, 2027	101.59	27.09	21174.93
Apr, 2027	101.46	27.22	21147.71
May, 2027	101.33	27.35	21120.37
Jun, 2027	101.20	27.48	21092.89
Jul, 2027	101.07	27.61	21065.28
Aug, 2027	100.94	27.74	21037.54
Sep, 2027	100.80	27.88	21009.66
Oct, 2027	100.67	28.01	20981.65
Nov, 2027	100.54	28.14	20953.51
Dec, 2027	100.40	28.28	20925.23
Jan, 2028	100.27	28.41	20896.82
Feb, 2028	100.13	28.55	20868.27
Mar, 2028	99.99	28.69	20839.58
Apr, 2028	99.86	28.82	20810.76
May, 2028	99.72	28.96	20781.80
Jun, 2028	99.58	29.10	20752.70
Jul, 2028	99.44	29.24	20723.46
Aug, 2028	99.30	29.38	20694.08
Sep, 2028	99.16	29.52	20664.56
Oct, 2028	99.02	29.66	20634.89
Nov, 2028	98.88	29.80	20605.09
Dec, 2028	98.73	29.95	20575.14
Jan, 2029	98.59	30.09	20545.05
Feb, 2029	98.45	30.23	20514.82
Mar, 2029	98.30	30.38	20484.44
Apr, 2029	98.15	30.53	20453.91
May, 2029	98.01	30.67	20423.24
Jun, 2029	97.86	30.82	20392.42
Jul, 2029	97.71	30.97	20361.45
Aug, 2029	97.57	31.11	20330.34
Sep, 2029	97.42	31.26	20299.08
Oct, 2029	97.27	31.41	20267.66
Nov, 2029	97.12	31.56	20236.10
Dec, 2029	96.96	31.72	20204.38
Jan, 2030	96.81	31.87	20172.52
Feb, 2030	96.66	32.02	20140.50
Mar, 2030	96.51	32.17	20108.32
Apr, 2030	96.35	32.33	20075.99
May, 2030	96.20	32.48	20043.51
Jun, 2030	96.04	32.64	20010.87
Jul, 2030	95.89	32.79	19978.08
Aug, 2030	95.73	32.95	19945.13
Sep, 2030	95.57	33.11	19912.02
Oct, 2030	95.41	33.27	19878.75
Nov, 2030	95.25	33.43	19845.32
Dec, 2030	95.09	33.59	19811.73
Jan, 2031	94.93	33.75	19777.98
Feb, 2031	94.77	33.91	19744.07
Mar, 2031	94.61	34.07	19710.00
Apr, 2031	94.44	34.24	19675.77
May, 2031	94.28	34.40	19641.36
Jun, 2031	94.11	34.57	19606.80
Jul, 2031	93.95	34.73	19572.07
Aug, 2031	93.78	34.90	19537.17
Sep, 2031	93.62	35.06	19502.11
Oct, 2031	93.45	35.23	19466.88
Nov, 2031	93.28	35.40	19431.47
Dec, 2031	93.11	35.57	19395.90
Jan, 2032	92.94	35.74	19360.16
Feb, 2032	92.77	35.91	19324.25
Mar, 2032	92.60	36.08	19288.16
Apr, 2032	92.42	36.26	19251.91
May, 2032	92.25	36.43	19215.48
Jun, 2032	92.07	36.61	19178.87
Jul, 2032	91.90	36.78	19142.09
Aug, 2032	91.72	36.96	19105.13
Sep, 2032	91.55	37.13	19068.00
Oct, 2032	91.37	37.31	19030.68
Nov, 2032	91.19	37.49	18993.19
Dec, 2032	91.01	37.67	18955.52
Jan, 2033	90.83	37.85	18917.67
Feb, 2033	90.65	38.03	18879.64
Mar, 2033	90.46	38.22	18841.42
Apr, 2033	90.28	38.40	18803.02
May, 2033	90.10	38.58	18764.44
Jun, 2033	89.91	38.77	18725.68
Jul, 2033	89.73	38.95	18686.72
Aug, 2033	89.54	39.14	18647.58
Sep, 2033	89.35	39.33	18608.26
Oct, 2033	89.16	39.52	18568.74
Nov, 2033	88.98	39.70	18529.04
Dec, 2033	88.78	39.90	18489.14
Jan, 2034	88.59	40.09	18449.05
Feb, 2034	88.40	40.28	18408.78
Mar, 2034	88.21	40.47	18368.30
Apr, 2034	88.01	40.67	18327.64
May, 2034	87.82	40.86	18286.78
Jun, 2034	87.62	41.06	18245.72
Jul, 2034	87.43	41.25	18204.47
Aug, 2034	87.23	41.45	18163.02
Sep, 2034	87.03	41.65	18121.37
Oct, 2034	86.83	41.85	18079.52
Nov, 2034	86.63	42.05	18037.47
Dec, 2034	86.43	42.25	17995.22
Jan, 2035	86.23	42.45	17952.77
Feb, 2035	86.02	42.66	17910.11
Mar, 2035	85.82	42.86	17867.25
Apr, 2035	85.61	43.07	17824.19
May, 2035	85.41	43.27	17780.92
Jun, 2035	85.20	43.48	17737.44
Jul, 2035	84.99	43.69	17693.75
Aug, 2035	84.78	43.90	17649.85
Sep, 2035	84.57	44.11	17605.74
Oct, 2035	84.36	44.32	17561.42
Nov, 2035	84.15	44.53	17516.89
Dec, 2035	83.94	44.74	17472.15
Jan, 2036	83.72	44.96	17427.19
Feb, 2036	83.51	45.17	17382.01
Mar, 2036	83.29	45.39	17336.62
Apr, 2036	83.07	45.61	17291.01
May, 2036	82.85	45.83	17245.19
Jun, 2036	82.63	46.05	17199.14
Jul, 2036	82.41	46.27	17152.87
Aug, 2036	82.19	46.49	17106.38
Sep, 2036	81.97	46.71	17059.67
Oct, 2036	81.74	46.94	17012.73
Nov, 2036	81.52	47.16	16965.57
Dec, 2036	81.29	47.39	16918.19
Jan, 2037	81.07	47.61	16870.57
Feb, 2037	80.84	47.84	16822.73
Mar, 2037	80.61	48.07	16774.66
Apr, 2037	80.38	48.30	16726.36
May, 2037	80.15	48.53	16677.83
Jun, 2037	79.91	48.77	16629.06
Jul, 2037	79.68	49.00	16580.06
Aug, 2037	79.45	49.23	16530.83
Sep, 2037	79.21	49.47	16481.36
Oct, 2037	78.97	49.71	16431.65
Nov, 2037	78.73	49.95	16381.71
Dec, 2037	78.50	50.18	16331.52
Jan, 2038	78.26	50.42	16281.10
Feb, 2038	78.01	50.67	16230.43
Mar, 2038	77.77	50.91	16179.52
Apr, 2038	77.53	51.15	16128.37
May, 2038	77.28	51.40	16076.97
Jun, 2038	77.04	51.64	16025.33
Jul, 2038	76.79	51.89	15973.43
Aug, 2038	76.54	52.14	15921.29
Sep, 2038	76.29	52.39	15868.90
Oct, 2038	76.04	52.64	15816.26
Nov, 2038	75.79	52.89	15763.37
Dec, 2038	75.53	53.15	15710.22
Jan, 2039	75.28	53.40	15656.82
Feb, 2039	75.02	53.66	15603.16
Mar, 2039	74.77	53.91	15549.25
Apr, 2039	74.51	54.17	15495.07
May, 2039	74.25	54.43	15440.64
Jun, 2039	73.99	54.69	15385.95
Jul, 2039	73.72	54.96	15330.99
Aug, 2039	73.46	55.22	15275.77
Sep, 2039	73.20	55.48	15220.29
Oct, 2039	72.93	55.75	15164.54
Nov, 2039	72.66	56.02	15108.52
Dec, 2039	72.40	56.28	15052.24
Jan, 2040	72.13	56.55	14995.68
Feb, 2040	71.85	56.83	14938.86
Mar, 2040	71.58	57.10	14881.76
Apr, 2040	71.31	57.37	14824.39
May, 2040	71.03	57.65	14766.74
Jun, 2040	70.76	57.92	14708.82
Jul, 2040	70.48	58.20	14650.62
Aug, 2040	70.20	58.48	14592.14
Sep, 2040	69.92	58.76	14533.38
Oct, 2040	69.64	59.04	14474.34
Nov, 2040	69.36	59.32	14415.01
Dec, 2040	69.07	59.61	14355.41
Jan, 2041	68.79	59.89	14295.51
Feb, 2041	68.50	60.18	14235.33
Mar, 2041	68.21	60.47	14174.86
Apr, 2041	67.92	60.76	14114.10
May, 2041	67.63	61.05	14053.05
Jun, 2041	67.34	61.34	13991.71
Jul, 2041	67.04	61.64	13930.08
Aug, 2041	66.75	61.93	13868.14
Sep, 2041	66.45	62.23	13805.92
Oct, 2041	66.15	62.53	13743.39
Nov, 2041	65.85	62.83	13680.56
Dec, 2041	65.55	63.13	13617.44
Jan, 2042	65.25	63.43	13554.01
Feb, 2042	64.95	63.73	13490.27
Mar, 2042	64.64	64.04	13426.23
Apr, 2042	64.33	64.35	13361.89
May, 2042	64.03	64.65	13297.23
Jun, 2042	63.72	64.96	13232.27
Jul, 2042	63.40	65.28	13166.99
Aug, 2042	63.09	65.59	13101.40
Sep, 2042	62.78	65.90	13035.50
Oct, 2042	62.46	66.22	12969.28
Nov, 2042	62.14	66.54	12902.75
Dec, 2042	61.83	66.85	12835.89
Jan, 2043	61.51	67.17	12768.72
Feb, 2043	61.18	67.50	12701.22
Mar, 2043	60.86	67.82	12633.40
Apr, 2043	60.54	68.14	12565.26
May, 2043	60.21	68.47	12496.79
Jun, 2043	59.88	68.80	12427.99
Jul, 2043	59.55	69.13	12358.86
Aug, 2043	59.22	69.46	12289.40
Sep, 2043	58.89	69.79	12219.60
Oct, 2043	58.55	70.13	12149.48
Nov, 2043	58.22	70.46	12079.01
Dec, 2043	57.88	70.80	12008.21
Jan, 2044	57.54	71.14	11937.07
Feb, 2044	57.20	71.48	11865.59
Mar, 2044	56.86	71.82	11793.77
Apr, 2044	56.51	72.17	11721.60
May, 2044	56.17	72.51	11649.08
Jun, 2044	55.82	72.86	11576.22
Jul, 2044	55.47	73.21	11503.01
Aug, 2044	55.12	73.56	11429.45
Sep, 2044	54.77	73.91	11355.54
Oct, 2044	54.41	74.27	11281.27
Nov, 2044	54.06	74.62	11206.64
Dec, 2044	53.70	74.98	11131.66
Jan, 2045	53.34	75.34	11056.32
Feb, 2045	52.98	75.70	10980.62
Mar, 2045	52.62	76.06	10904.55
Apr, 2045	52.25	76.43	10828.13
May, 2045	51.88	76.80	10751.33
Jun, 2045	51.52	77.16	10674.17
Jul, 2045	51.15	77.53	10596.63
Aug, 2045	50.78	77.90	10518.73
Sep, 2045	50.40	78.28	10440.45
Oct, 2045	50.03	78.65	10361.80
Nov, 2045	49.65	79.03	10282.77
Dec, 2045	49.27	79.41	10203.36
Jan, 2046	48.89	79.79	10123.57
Feb, 2046	48.51	80.17	10043.40
Mar, 2046	48.12	80.56	9962.85
Apr, 2046	47.74	80.94	9881.90
May, 2046	47.35	81.33	9800.58
Jun, 2046	46.96	81.72	9718.86
Jul, 2046	46.57	82.11	9636.75
Aug, 2046	46.18	82.50	9554.24
Sep, 2046	45.78	82.90	9471.34
Oct, 2046	45.38	83.30	9388.05
Nov, 2046	44.98	83.70	9304.35
Dec, 2046	44.58	84.10	9220.25
Jan, 2047	44.18	84.50	9135.75
Feb, 2047	43.78	84.90	9050.85
Mar, 2047	43.37	85.31	8965.54
Apr, 2047	42.96	85.72	8879.82
May, 2047	42.55	86.13	8793.69
Jun, 2047	42.14	86.54	8707.14
Jul, 2047	41.72	86.96	8620.19
Aug, 2047	41.31	87.37	8532.81
Sep, 2047	40.89	87.79	8445.02
Oct, 2047	40.47	88.21	8356.80
Nov, 2047	40.04	88.64	8268.17
Dec, 2047	39.62	89.06	8179.10
Jan, 2048	39.19	89.49	8089.62
Feb, 2048	38.76	89.92	7999.70
Mar, 2048	38.33	90.35	7909.35
Apr, 2048	37.90	90.78	7818.57
May, 2048	37.46	91.22	7727.35
Jun, 2048	37.03	91.65	7635.70
Jul, 2048	36.59	92.09	7543.61
Aug, 2048	36.15	92.53	7451.07
Sep, 2048	35.70	92.98	7358.10
Oct, 2048	35.26	93.42	7264.67
Nov, 2048	34.81	93.87	7170.80
Dec, 2048	34.36	94.32	7076.48
Jan, 2049	33.91	94.77	6981.71
Feb, 2049	33.45	95.23	6886.49
Mar, 2049	33.00	95.68	6790.80
Apr, 2049	32.54	96.14	6694.66
May, 2049	32.08	96.60	6598.06
Jun, 2049	31.62	97.06	6501.00
Jul, 2049	31.15	97.53	6403.47
Aug, 2049	30.68	98.00	6305.47
Sep, 2049	30.21	98.47	6207.01
Oct, 2049	29.74	98.94	6108.07
Nov, 2049	29.27	99.41	6008.66
Dec, 2049	28.79	99.89	5908.77
Jan, 2050	28.31	100.37	5808.40
Feb, 2050	27.83	100.85	5707.55
Mar, 2050	27.35	101.33	5606.22
Apr, 2050	26.86	101.82	5504.40
May, 2050	26.38	102.30	5402.10
Jun, 2050	25.89	102.79	5299.30
Jul, 2050	25.39	103.29	5196.02
Aug, 2050	24.90	103.78	5092.23
Sep, 2050	24.40	104.28	4987.95
Oct, 2050	23.90	104.78	4883.18
Nov, 2050	23.40	105.28	4777.89
Dec, 2050	22.89	105.79	4672.11
Jan, 2051	22.39	106.29	4565.82
Feb, 2051	21.88	106.80	4459.01
Mar, 2051	21.37	107.31	4351.70
Apr, 2051	20.85	107.83	4243.87
May, 2051	20.34	108.34	4135.53
Jun, 2051	19.82	108.86	4026.66
Jul, 2051	19.29	109.39	3917.28
Aug, 2051	18.77	109.91	3807.37
Sep, 2051	18.24	110.44	3696.93
Oct, 2051	17.71	110.97	3585.96
Nov, 2051	17.18	111.50	3474.47
Dec, 2051	16.65	112.03	3362.44
Jan, 2052	16.11	112.57	3249.87
Feb, 2052	15.57	113.11	3136.76
Mar, 2052	15.03	113.65	3023.11
Apr, 2052	14.49	114.19	2908.92
May, 2052	13.94	114.74	2794.17
Jun, 2052	13.39	115.29	2678.88
Jul, 2052	12.84	115.84	2563.04
Aug, 2052	12.28	116.40	2446.64
Sep, 2052	11.72	116.96	2329.68
Oct, 2052	11.16	117.52	2212.17
Nov, 2052	10.60	118.08	2094.09
Dec, 2052	10.03	118.65	1975.44
Jan, 2053	9.47	119.21	1856.23
Feb, 2053	8.89	119.79	1736.44
Mar, 2053	8.32	120.36	1616.08
Apr, 2053	7.74	120.94	1495.15
May, 2053	7.16	121.52	1373.63
Jun, 2053	6.58	122.10	1251.53
Jul, 2053	6.00	122.68	1128.85
Aug, 2053	5.41	123.27	1005.58
Sep, 2053	4.82	123.86	881.72
Oct, 2053	4.22	124.46	757.26
Nov, 2053	3.63	125.05	632.21
Dec, 2053	3.03	125.65	506.56
Jan, 2054	2.43	126.25	380.31
Feb, 2054	1.82	126.86	253.45
Mar, 2054	1.21	127.47	125.98
Apr, 2054	0.60	128.08	0