Mortgage Parameters

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

Mortgage Summary

Property Total:	$18,500
Down Payment	$5,550
Mortgage Amount:	$12,950
Mortgage Payment:	$75.57 / month
Estimated Tax:	+ $10.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $85.85 / month
Total Interest Paid:	$14,256.00 over 30 years
Total Tax Paid:	$3,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	62.05	13.52	12936.48
Jun, 2024	61.99	13.58	12922.90
Jul, 2024	61.92	13.65	12909.25
Aug, 2024	61.86	13.71	12895.54
Sep, 2024	61.79	13.78	12881.76
Oct, 2024	61.73	13.84	12867.91
Nov, 2024	61.66	13.91	12854.00
Dec, 2024	61.59	13.98	12840.03
Jan, 2025	61.53	14.04	12825.98
Feb, 2025	61.46	14.11	12811.87
Mar, 2025	61.39	14.18	12797.69
Apr, 2025	61.32	14.25	12783.44
May, 2025	61.25	14.32	12769.12
Jun, 2025	61.19	14.38	12754.74
Jul, 2025	61.12	14.45	12740.29
Aug, 2025	61.05	14.52	12725.76
Sep, 2025	60.98	14.59	12711.17
Oct, 2025	60.91	14.66	12696.51
Nov, 2025	60.84	14.73	12681.78
Dec, 2025	60.77	14.80	12666.97
Jan, 2026	60.70	14.87	12652.10
Feb, 2026	60.62	14.95	12637.15
Mar, 2026	60.55	15.02	12622.14
Apr, 2026	60.48	15.09	12607.05
May, 2026	60.41	15.16	12591.89
Jun, 2026	60.34	15.23	12576.65
Jul, 2026	60.26	15.31	12561.35
Aug, 2026	60.19	15.38	12545.97
Sep, 2026	60.12	15.45	12530.51
Oct, 2026	60.04	15.53	12514.98
Nov, 2026	59.97	15.60	12499.38
Dec, 2026	59.89	15.68	12483.70
Jan, 2027	59.82	15.75	12467.95
Feb, 2027	59.74	15.83	12452.12
Mar, 2027	59.67	15.90	12436.22
Apr, 2027	59.59	15.98	12420.24
May, 2027	59.51	16.06	12404.19
Jun, 2027	59.44	16.13	12388.05
Jul, 2027	59.36	16.21	12371.84
Aug, 2027	59.28	16.29	12355.55
Sep, 2027	59.20	16.37	12339.19
Oct, 2027	59.13	16.44	12322.74
Nov, 2027	59.05	16.52	12306.22
Dec, 2027	58.97	16.60	12289.62
Jan, 2028	58.89	16.68	12272.93
Feb, 2028	58.81	16.76	12256.17
Mar, 2028	58.73	16.84	12239.33
Apr, 2028	58.65	16.92	12222.41
May, 2028	58.57	17.00	12205.40
Jun, 2028	58.48	17.09	12188.32
Jul, 2028	58.40	17.17	12171.15
Aug, 2028	58.32	17.25	12153.90
Sep, 2028	58.24	17.33	12136.57
Oct, 2028	58.15	17.42	12119.15
Nov, 2028	58.07	17.50	12101.65
Dec, 2028	57.99	17.58	12084.07
Jan, 2029	57.90	17.67	12066.40
Feb, 2029	57.82	17.75	12048.65
Mar, 2029	57.73	17.84	12030.81
Apr, 2029	57.65	17.92	12012.89
May, 2029	57.56	18.01	11994.88
Jun, 2029	57.48	18.09	11976.79
Jul, 2029	57.39	18.18	11958.61
Aug, 2029	57.30	18.27	11940.34
Sep, 2029	57.21	18.36	11921.98
Oct, 2029	57.13	18.44	11903.54
Nov, 2029	57.04	18.53	11885.01
Dec, 2029	56.95	18.62	11866.38
Jan, 2030	56.86	18.71	11847.67
Feb, 2030	56.77	18.80	11828.87
Mar, 2030	56.68	18.89	11809.98
Apr, 2030	56.59	18.98	11791.00
May, 2030	56.50	19.07	11771.93
Jun, 2030	56.41	19.16	11752.77
Jul, 2030	56.32	19.25	11733.51
Aug, 2030	56.22	19.35	11714.17
Sep, 2030	56.13	19.44	11694.73
Oct, 2030	56.04	19.53	11675.20
Nov, 2030	55.94	19.63	11655.57
Dec, 2030	55.85	19.72	11635.85
Jan, 2031	55.76	19.81	11616.03
Feb, 2031	55.66	19.91	11596.12
Mar, 2031	55.56	20.01	11576.12
Apr, 2031	55.47	20.10	11556.02
May, 2031	55.37	20.20	11535.82
Jun, 2031	55.28	20.29	11515.53
Jul, 2031	55.18	20.39	11495.13
Aug, 2031	55.08	20.49	11474.65
Sep, 2031	54.98	20.59	11454.06
Oct, 2031	54.88	20.69	11433.37
Nov, 2031	54.78	20.79	11412.59
Dec, 2031	54.69	20.88	11391.70
Jan, 2032	54.59	20.98	11370.72
Feb, 2032	54.48	21.09	11349.63
Mar, 2032	54.38	21.19	11328.45
Apr, 2032	54.28	21.29	11307.16
May, 2032	54.18	21.39	11285.77
Jun, 2032	54.08	21.49	11264.28
Jul, 2032	53.97	21.60	11242.68
Aug, 2032	53.87	21.70	11220.98
Sep, 2032	53.77	21.80	11199.18
Oct, 2032	53.66	21.91	11177.27
Nov, 2032	53.56	22.01	11155.26
Dec, 2032	53.45	22.12	11133.14
Jan, 2033	53.35	22.22	11110.92
Feb, 2033	53.24	22.33	11088.59
Mar, 2033	53.13	22.44	11066.15
Apr, 2033	53.03	22.54	11043.61
May, 2033	52.92	22.65	11020.95
Jun, 2033	52.81	22.76	10998.19
Jul, 2033	52.70	22.87	10975.32
Aug, 2033	52.59	22.98	10952.34
Sep, 2033	52.48	23.09	10929.25
Oct, 2033	52.37	23.20	10906.05
Nov, 2033	52.26	23.31	10882.74
Dec, 2033	52.15	23.42	10859.32
Jan, 2034	52.03	23.54	10835.78
Feb, 2034	51.92	23.65	10812.13
Mar, 2034	51.81	23.76	10788.37
Apr, 2034	51.69	23.88	10764.49
May, 2034	51.58	23.99	10740.50
Jun, 2034	51.46	24.11	10716.40
Jul, 2034	51.35	24.22	10692.18
Aug, 2034	51.23	24.34	10667.84
Sep, 2034	51.12	24.45	10643.39
Oct, 2034	51.00	24.57	10618.82
Nov, 2034	50.88	24.69	10594.13
Dec, 2034	50.76	24.81	10569.32
Jan, 2035	50.64	24.93	10544.40
Feb, 2035	50.53	25.04	10519.35
Mar, 2035	50.41	25.16	10494.19
Apr, 2035	50.28	25.29	10468.90
May, 2035	50.16	25.41	10443.50
Jun, 2035	50.04	25.53	10417.97
Jul, 2035	49.92	25.65	10392.32
Aug, 2035	49.80	25.77	10366.54
Sep, 2035	49.67	25.90	10340.65
Oct, 2035	49.55	26.02	10314.63
Nov, 2035	49.42	26.15	10288.48
Dec, 2035	49.30	26.27	10262.21
Jan, 2036	49.17	26.40	10235.81
Feb, 2036	49.05	26.52	10209.29
Mar, 2036	48.92	26.65	10182.64
Apr, 2036	48.79	26.78	10155.86
May, 2036	48.66	26.91	10128.95
Jun, 2036	48.53	27.04	10101.92
Jul, 2036	48.41	27.16	10074.75
Aug, 2036	48.27	27.30	10047.46
Sep, 2036	48.14	27.43	10020.03
Oct, 2036	48.01	27.56	9992.47
Nov, 2036	47.88	27.69	9964.78
Dec, 2036	47.75	27.82	9936.96
Jan, 2037	47.61	27.96	9909.01
Feb, 2037	47.48	28.09	9880.92
Mar, 2037	47.35	28.22	9852.69
Apr, 2037	47.21	28.36	9824.34
May, 2037	47.07	28.50	9795.84
Jun, 2037	46.94	28.63	9767.21
Jul, 2037	46.80	28.77	9738.44
Aug, 2037	46.66	28.91	9709.53
Sep, 2037	46.52	29.05	9680.49
Oct, 2037	46.39	29.18	9651.30
Nov, 2037	46.25	29.32	9621.98
Dec, 2037	46.11	29.46	9592.51
Jan, 2038	45.96	29.61	9562.91
Feb, 2038	45.82	29.75	9533.16
Mar, 2038	45.68	29.89	9503.27
Apr, 2038	45.54	30.03	9473.24
May, 2038	45.39	30.18	9443.06
Jun, 2038	45.25	30.32	9412.74
Jul, 2038	45.10	30.47	9382.27
Aug, 2038	44.96	30.61	9351.66
Sep, 2038	44.81	30.76	9320.90
Oct, 2038	44.66	30.91	9289.99
Nov, 2038	44.51	31.06	9258.93
Dec, 2038	44.37	31.20	9227.73
Jan, 2039	44.22	31.35	9196.38
Feb, 2039	44.07	31.50	9164.87
Mar, 2039	43.92	31.65	9133.22
Apr, 2039	43.76	31.81	9101.41
May, 2039	43.61	31.96	9069.45
Jun, 2039	43.46	32.11	9037.34
Jul, 2039	43.30	32.27	9005.07
Aug, 2039	43.15	32.42	8972.65
Sep, 2039	42.99	32.58	8940.08
Oct, 2039	42.84	32.73	8907.34
Nov, 2039	42.68	32.89	8874.46
Dec, 2039	42.52	33.05	8841.41
Jan, 2040	42.37	33.20	8808.20
Feb, 2040	42.21	33.36	8774.84
Mar, 2040	42.05	33.52	8741.32
Apr, 2040	41.89	33.68	8707.63
May, 2040	41.72	33.85	8673.79
Jun, 2040	41.56	34.01	8639.78
Jul, 2040	41.40	34.17	8605.61
Aug, 2040	41.24	34.33	8571.27
Sep, 2040	41.07	34.50	8536.77
Oct, 2040	40.91	34.66	8502.11
Nov, 2040	40.74	34.83	8467.28
Dec, 2040	40.57	35.00	8432.28
Jan, 2041	40.40	35.17	8397.11
Feb, 2041	40.24	35.33	8361.78
Mar, 2041	40.07	35.50	8326.28
Apr, 2041	39.90	35.67	8290.60
May, 2041	39.73	35.84	8254.76
Jun, 2041	39.55	36.02	8218.74
Jul, 2041	39.38	36.19	8182.56
Aug, 2041	39.21	36.36	8146.19
Sep, 2041	39.03	36.54	8109.66
Oct, 2041	38.86	36.71	8072.95
Nov, 2041	38.68	36.89	8036.06
Dec, 2041	38.51	37.06	7998.99
Jan, 2042	38.33	37.24	7961.75
Feb, 2042	38.15	37.42	7924.33
Mar, 2042	37.97	37.60	7886.73
Apr, 2042	37.79	37.78	7848.95
May, 2042	37.61	37.96	7810.99
Jun, 2042	37.43	38.14	7772.85
Jul, 2042	37.24	38.33	7734.53
Aug, 2042	37.06	38.51	7696.02
Sep, 2042	36.88	38.69	7657.32
Oct, 2042	36.69	38.88	7618.45
Nov, 2042	36.51	39.06	7579.38
Dec, 2042	36.32	39.25	7540.13
Jan, 2043	36.13	39.44	7500.69
Feb, 2043	35.94	39.63	7461.06
Mar, 2043	35.75	39.82	7421.24
Apr, 2043	35.56	40.01	7381.23
May, 2043	35.37	40.20	7341.03
Jun, 2043	35.18	40.39	7300.64
Jul, 2043	34.98	40.59	7260.05
Aug, 2043	34.79	40.78	7219.26
Sep, 2043	34.59	40.98	7178.29
Oct, 2043	34.40	41.17	7137.11
Nov, 2043	34.20	41.37	7095.74
Dec, 2043	34.00	41.57	7054.17
Jan, 2044	33.80	41.77	7012.40
Feb, 2044	33.60	41.97	6970.43
Mar, 2044	33.40	42.17	6928.26
Apr, 2044	33.20	42.37	6885.89
May, 2044	32.99	42.58	6843.32
Jun, 2044	32.79	42.78	6800.54
Jul, 2044	32.59	42.98	6757.55
Aug, 2044	32.38	43.19	6714.36
Sep, 2044	32.17	43.40	6670.97
Oct, 2044	31.97	43.60	6627.36
Nov, 2044	31.76	43.81	6583.55
Dec, 2044	31.55	44.02	6539.52
Jan, 2045	31.34	44.23	6495.29
Feb, 2045	31.12	44.45	6450.84
Mar, 2045	30.91	44.66	6406.18
Apr, 2045	30.70	44.87	6361.31
May, 2045	30.48	45.09	6316.22
Jun, 2045	30.27	45.30	6270.92
Jul, 2045	30.05	45.52	6225.39
Aug, 2045	29.83	45.74	6179.65
Sep, 2045	29.61	45.96	6133.70
Oct, 2045	29.39	46.18	6087.52
Nov, 2045	29.17	46.40	6041.12
Dec, 2045	28.95	46.62	5994.49
Jan, 2046	28.72	46.85	5947.65
Feb, 2046	28.50	47.07	5900.57
Mar, 2046	28.27	47.30	5853.28
Apr, 2046	28.05	47.52	5805.76
May, 2046	27.82	47.75	5758.00
Jun, 2046	27.59	47.98	5710.03
Jul, 2046	27.36	48.21	5661.82
Aug, 2046	27.13	48.44	5613.38
Sep, 2046	26.90	48.67	5564.70
Oct, 2046	26.66	48.91	5515.80
Nov, 2046	26.43	49.14	5466.66
Dec, 2046	26.19	49.38	5417.28
Jan, 2047	25.96	49.61	5367.67
Feb, 2047	25.72	49.85	5317.82
Mar, 2047	25.48	50.09	5267.73
Apr, 2047	25.24	50.33	5217.40
May, 2047	25.00	50.57	5166.83
Jun, 2047	24.76	50.81	5116.02
Jul, 2047	24.51	51.06	5064.96
Aug, 2047	24.27	51.30	5013.66
Sep, 2047	24.02	51.55	4962.12
Oct, 2047	23.78	51.79	4910.32
Nov, 2047	23.53	52.04	4858.28
Dec, 2047	23.28	52.29	4805.99
Jan, 2048	23.03	52.54	4753.45
Feb, 2048	22.78	52.79	4700.66
Mar, 2048	22.52	53.05	4647.61
Apr, 2048	22.27	53.30	4594.31
May, 2048	22.01	53.56	4540.76
Jun, 2048	21.76	53.81	4486.94
Jul, 2048	21.50	54.07	4432.87
Aug, 2048	21.24	54.33	4378.54
Sep, 2048	20.98	54.59	4323.95
Oct, 2048	20.72	54.85	4269.10
Nov, 2048	20.46	55.11	4213.99
Dec, 2048	20.19	55.38	4158.61
Jan, 2049	19.93	55.64	4102.97
Feb, 2049	19.66	55.91	4047.06
Mar, 2049	19.39	56.18	3990.88
Apr, 2049	19.12	56.45	3934.43
May, 2049	18.85	56.72	3877.72
Jun, 2049	18.58	56.99	3820.73
Jul, 2049	18.31	57.26	3763.46
Aug, 2049	18.03	57.54	3705.93
Sep, 2049	17.76	57.81	3648.12
Oct, 2049	17.48	58.09	3590.03
Nov, 2049	17.20	58.37	3531.66
Dec, 2049	16.92	58.65	3473.01
Jan, 2050	16.64	58.93	3414.08
Feb, 2050	16.36	59.21	3354.87
Mar, 2050	16.08	59.49	3295.38
Apr, 2050	15.79	59.78	3235.60
May, 2050	15.50	60.07	3175.53
Jun, 2050	15.22	60.35	3115.18
Jul, 2050	14.93	60.64	3054.53
Aug, 2050	14.64	60.93	2993.60
Sep, 2050	14.34	61.23	2932.37
Oct, 2050	14.05	61.52	2870.86
Nov, 2050	13.76	61.81	2809.04
Dec, 2050	13.46	62.11	2746.93
Jan, 2051	13.16	62.41	2684.52
Feb, 2051	12.86	62.71	2621.82
Mar, 2051	12.56	63.01	2558.81
Apr, 2051	12.26	63.31	2495.50
May, 2051	11.96	63.61	2431.89
Jun, 2051	11.65	63.92	2367.97
Jul, 2051	11.35	64.22	2303.75
Aug, 2051	11.04	64.53	2239.22
Sep, 2051	10.73	64.84	2174.38
Oct, 2051	10.42	65.15	2109.23
Nov, 2051	10.11	65.46	2043.76
Dec, 2051	9.79	65.78	1977.98
Jan, 2052	9.48	66.09	1911.89
Feb, 2052	9.16	66.41	1845.48
Mar, 2052	8.84	66.73	1778.76
Apr, 2052	8.52	67.05	1711.71
May, 2052	8.20	67.37	1644.34
Jun, 2052	7.88	67.69	1576.65
Jul, 2052	7.55	68.02	1508.64
Aug, 2052	7.23	68.34	1440.29
Sep, 2052	6.90	68.67	1371.63
Oct, 2052	6.57	69.00	1302.63
Nov, 2052	6.24	69.33	1233.30
Dec, 2052	5.91	69.66	1163.64
Jan, 2053	5.58	69.99	1093.65
Feb, 2053	5.24	70.33	1023.32
Mar, 2053	4.90	70.67	952.65
Apr, 2053	4.56	71.01	881.64
May, 2053	4.22	71.35	810.30
Jun, 2053	3.88	71.69	738.61
Jul, 2053	3.54	72.03	666.58
Aug, 2053	3.19	72.38	594.20
Sep, 2053	2.85	72.72	521.48
Oct, 2053	2.50	73.07	448.41
Nov, 2053	2.15	73.42	374.99
Dec, 2053	1.80	73.77	301.22
Jan, 2054	1.44	74.13	227.09
Feb, 2054	1.09	74.48	152.61
Mar, 2054	0.73	74.84	77.77
Apr, 2054	0.37	75.20	2.57