Mortgage Parameters

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

Mortgage Summary

Property Total:	$40,000
Down Payment	$12,000
Mortgage Amount:	$28,000
Mortgage Payment:	$163.40 / month
Estimated Tax:	+ $22.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $185.62 / month
Total Interest Paid:	$30,823.20 over 30 years
Total Tax Paid:	$8,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	134.17	29.23	27970.77
Dec, 2024	134.03	29.37	27941.39
Jan, 2025	133.89	29.51	27911.88
Feb, 2025	133.74	29.66	27882.22
Mar, 2025	133.60	29.80	27852.43
Apr, 2025	133.46	29.94	27822.49
May, 2025	133.32	30.08	27792.40
Jun, 2025	133.17	30.23	27762.17
Jul, 2025	133.03	30.37	27731.80
Aug, 2025	132.88	30.52	27701.28
Sep, 2025	132.74	30.66	27670.62
Oct, 2025	132.59	30.81	27639.81
Nov, 2025	132.44	30.96	27608.85
Dec, 2025	132.29	31.11	27577.74
Jan, 2026	132.14	31.26	27546.48
Feb, 2026	131.99	31.41	27515.08
Mar, 2026	131.84	31.56	27483.52
Apr, 2026	131.69	31.71	27451.81
May, 2026	131.54	31.86	27419.95
Jun, 2026	131.39	32.01	27387.94
Jul, 2026	131.23	32.17	27355.77
Aug, 2026	131.08	32.32	27323.45
Sep, 2026	130.92	32.48	27290.98
Oct, 2026	130.77	32.63	27258.35
Nov, 2026	130.61	32.79	27225.56
Dec, 2026	130.46	32.94	27192.61
Jan, 2027	130.30	33.10	27159.51
Feb, 2027	130.14	33.26	27126.25
Mar, 2027	129.98	33.42	27092.83
Apr, 2027	129.82	33.58	27059.25
May, 2027	129.66	33.74	27025.51
Jun, 2027	129.50	33.90	26991.61
Jul, 2027	129.33	34.07	26957.54
Aug, 2027	129.17	34.23	26923.31
Sep, 2027	129.01	34.39	26888.92
Oct, 2027	128.84	34.56	26854.36
Nov, 2027	128.68	34.72	26819.64
Dec, 2027	128.51	34.89	26784.75
Jan, 2028	128.34	35.06	26749.70
Feb, 2028	128.18	35.22	26714.47
Mar, 2028	128.01	35.39	26679.08
Apr, 2028	127.84	35.56	26643.52
May, 2028	127.67	35.73	26607.78
Jun, 2028	127.50	35.90	26571.88
Jul, 2028	127.32	36.08	26535.80
Aug, 2028	127.15	36.25	26499.55
Sep, 2028	126.98	36.42	26463.13
Oct, 2028	126.80	36.60	26426.53
Nov, 2028	126.63	36.77	26389.76
Dec, 2028	126.45	36.95	26352.81
Jan, 2029	126.27	37.13	26315.68
Feb, 2029	126.10	37.30	26278.38
Mar, 2029	125.92	37.48	26240.90
Apr, 2029	125.74	37.66	26203.23
May, 2029	125.56	37.84	26165.39
Jun, 2029	125.38	38.02	26127.37
Jul, 2029	125.19	38.21	26089.16
Aug, 2029	125.01	38.39	26050.77
Sep, 2029	124.83	38.57	26012.20
Oct, 2029	124.64	38.76	25973.44
Nov, 2029	124.46	38.94	25934.50
Dec, 2029	124.27	39.13	25895.37
Jan, 2030	124.08	39.32	25856.05
Feb, 2030	123.89	39.51	25816.54
Mar, 2030	123.70	39.70	25776.85
Apr, 2030	123.51	39.89	25736.96
May, 2030	123.32	40.08	25696.88
Jun, 2030	123.13	40.27	25656.61
Jul, 2030	122.94	40.46	25616.15
Aug, 2030	122.74	40.66	25575.50
Sep, 2030	122.55	40.85	25534.64
Oct, 2030	122.35	41.05	25493.60
Nov, 2030	122.16	41.24	25452.35
Dec, 2030	121.96	41.44	25410.91
Jan, 2031	121.76	41.64	25369.27
Feb, 2031	121.56	41.84	25327.44
Mar, 2031	121.36	42.04	25285.40
Apr, 2031	121.16	42.24	25243.16
May, 2031	120.96	42.44	25200.71
Jun, 2031	120.75	42.65	25158.07
Jul, 2031	120.55	42.85	25115.21
Aug, 2031	120.34	43.06	25072.16
Sep, 2031	120.14	43.26	25028.90
Oct, 2031	119.93	43.47	24985.43
Nov, 2031	119.72	43.68	24941.75
Dec, 2031	119.51	43.89	24897.86
Jan, 2032	119.30	44.10	24853.76
Feb, 2032	119.09	44.31	24809.45
Mar, 2032	118.88	44.52	24764.93
Apr, 2032	118.67	44.73	24720.20
May, 2032	118.45	44.95	24675.25
Jun, 2032	118.24	45.16	24630.08
Jul, 2032	118.02	45.38	24584.70
Aug, 2032	117.80	45.60	24539.10
Sep, 2032	117.58	45.82	24493.29
Oct, 2032	117.36	46.04	24447.25
Nov, 2032	117.14	46.26	24400.99
Dec, 2032	116.92	46.48	24354.52
Jan, 2033	116.70	46.70	24307.82
Feb, 2033	116.47	46.93	24260.89
Mar, 2033	116.25	47.15	24213.74
Apr, 2033	116.02	47.38	24166.36
May, 2033	115.80	47.60	24118.76
Jun, 2033	115.57	47.83	24070.93
Jul, 2033	115.34	48.06	24022.87
Aug, 2033	115.11	48.29	23974.58
Sep, 2033	114.88	48.52	23926.06
Oct, 2033	114.65	48.75	23877.30
Nov, 2033	114.41	48.99	23828.32
Dec, 2033	114.18	49.22	23779.09
Jan, 2034	113.94	49.46	23729.63
Feb, 2034	113.70	49.70	23679.94
Mar, 2034	113.47	49.93	23630.01
Apr, 2034	113.23	50.17	23579.83
May, 2034	112.99	50.41	23529.42
Jun, 2034	112.75	50.65	23478.76
Jul, 2034	112.50	50.90	23427.87
Aug, 2034	112.26	51.14	23376.73
Sep, 2034	112.01	51.39	23325.34
Oct, 2034	111.77	51.63	23273.71
Nov, 2034	111.52	51.88	23221.83
Dec, 2034	111.27	52.13	23169.70
Jan, 2035	111.02	52.38	23117.32
Feb, 2035	110.77	52.63	23064.69
Mar, 2035	110.52	52.88	23011.81
Apr, 2035	110.26	53.14	22958.67
May, 2035	110.01	53.39	22905.28
Jun, 2035	109.75	53.65	22851.64
Jul, 2035	109.50	53.90	22797.73
Aug, 2035	109.24	54.16	22743.57
Sep, 2035	108.98	54.42	22689.15
Oct, 2035	108.72	54.68	22634.47
Nov, 2035	108.46	54.94	22579.53
Dec, 2035	108.19	55.21	22524.32
Jan, 2036	107.93	55.47	22468.85
Feb, 2036	107.66	55.74	22413.12
Mar, 2036	107.40	56.00	22357.11
Apr, 2036	107.13	56.27	22300.84
May, 2036	106.86	56.54	22244.30
Jun, 2036	106.59	56.81	22187.48
Jul, 2036	106.32	57.08	22130.40
Aug, 2036	106.04	57.36	22073.04
Sep, 2036	105.77	57.63	22015.41
Oct, 2036	105.49	57.91	21957.50
Nov, 2036	105.21	58.19	21899.31
Dec, 2036	104.93	58.47	21840.85
Jan, 2037	104.65	58.75	21782.10
Feb, 2037	104.37	59.03	21723.07
Mar, 2037	104.09	59.31	21663.76
Apr, 2037	103.81	59.59	21604.17
May, 2037	103.52	59.88	21544.29
Jun, 2037	103.23	60.17	21484.12
Jul, 2037	102.94	60.46	21423.67
Aug, 2037	102.66	60.74	21362.92
Sep, 2037	102.36	61.04	21301.88
Oct, 2037	102.07	61.33	21240.56
Nov, 2037	101.78	61.62	21178.93
Dec, 2037	101.48	61.92	21117.02
Jan, 2038	101.19	62.21	21054.80
Feb, 2038	100.89	62.51	20992.29
Mar, 2038	100.59	62.81	20929.48
Apr, 2038	100.29	63.11	20866.36
May, 2038	99.98	63.42	20802.95
Jun, 2038	99.68	63.72	20739.23
Jul, 2038	99.38	64.02	20675.21
Aug, 2038	99.07	64.33	20610.87
Sep, 2038	98.76	64.64	20546.23
Oct, 2038	98.45	64.95	20481.28
Nov, 2038	98.14	65.26	20416.02
Dec, 2038	97.83	65.57	20350.45
Jan, 2039	97.51	65.89	20284.56
Feb, 2039	97.20	66.20	20218.36
Mar, 2039	96.88	66.52	20151.84
Apr, 2039	96.56	66.84	20085.00
May, 2039	96.24	67.16	20017.84
Jun, 2039	95.92	67.48	19950.36
Jul, 2039	95.60	67.80	19882.56
Aug, 2039	95.27	68.13	19814.43
Sep, 2039	94.94	68.46	19745.97
Oct, 2039	94.62	68.78	19677.19
Nov, 2039	94.29	69.11	19608.07
Dec, 2039	93.96	69.44	19538.63
Jan, 2040	93.62	69.78	19468.85
Feb, 2040	93.29	70.11	19398.74
Mar, 2040	92.95	70.45	19328.29
Apr, 2040	92.61	70.79	19257.51
May, 2040	92.28	71.12	19186.38
Jun, 2040	91.93	71.47	19114.92
Jul, 2040	91.59	71.81	19043.11
Aug, 2040	91.25	72.15	18970.96
Sep, 2040	90.90	72.50	18898.46
Oct, 2040	90.56	72.84	18825.62
Nov, 2040	90.21	73.19	18752.42
Dec, 2040	89.86	73.54	18678.88
Jan, 2041	89.50	73.90	18604.98
Feb, 2041	89.15	74.25	18530.73
Mar, 2041	88.79	74.61	18456.12
Apr, 2041	88.44	74.96	18381.16
May, 2041	88.08	75.32	18305.83
Jun, 2041	87.72	75.68	18230.15
Jul, 2041	87.35	76.05	18154.10
Aug, 2041	86.99	76.41	18077.69
Sep, 2041	86.62	76.78	18000.91
Oct, 2041	86.25	77.15	17923.77
Nov, 2041	85.88	77.52	17846.25
Dec, 2041	85.51	77.89	17768.36
Jan, 2042	85.14	78.26	17690.10
Feb, 2042	84.77	78.63	17611.47
Mar, 2042	84.39	79.01	17532.46
Apr, 2042	84.01	79.39	17453.07
May, 2042	83.63	79.77	17373.30
Jun, 2042	83.25	80.15	17293.14
Jul, 2042	82.86	80.54	17212.61
Aug, 2042	82.48	80.92	17131.68
Sep, 2042	82.09	81.31	17050.37
Oct, 2042	81.70	81.70	16968.67
Nov, 2042	81.31	82.09	16886.58
Dec, 2042	80.91	82.49	16804.10
Jan, 2043	80.52	82.88	16721.22
Feb, 2043	80.12	83.28	16637.94
Mar, 2043	79.72	83.68	16554.26
Apr, 2043	79.32	84.08	16470.18
May, 2043	78.92	84.48	16385.70
Jun, 2043	78.51	84.89	16300.82
Jul, 2043	78.11	85.29	16215.53
Aug, 2043	77.70	85.70	16129.83
Sep, 2043	77.29	86.11	16043.72
Oct, 2043	76.88	86.52	15957.19
Nov, 2043	76.46	86.94	15870.25
Dec, 2043	76.04	87.36	15782.90
Jan, 2044	75.63	87.77	15695.12
Feb, 2044	75.21	88.19	15606.93
Mar, 2044	74.78	88.62	15518.31
Apr, 2044	74.36	89.04	15429.27
May, 2044	73.93	89.47	15339.80
Jun, 2044	73.50	89.90	15249.91
Jul, 2044	73.07	90.33	15159.58
Aug, 2044	72.64	90.76	15068.82
Sep, 2044	72.20	91.20	14977.62
Oct, 2044	71.77	91.63	14885.99
Nov, 2044	71.33	92.07	14793.92
Dec, 2044	70.89	92.51	14701.41
Jan, 2045	70.44	92.96	14608.45
Feb, 2045	70.00	93.40	14515.05
Mar, 2045	69.55	93.85	14421.20
Apr, 2045	69.10	94.30	14326.90
May, 2045	68.65	94.75	14232.15
Jun, 2045	68.20	95.20	14136.95
Jul, 2045	67.74	95.66	14041.29
Aug, 2045	67.28	96.12	13945.17
Sep, 2045	66.82	96.58	13848.59
Oct, 2045	66.36	97.04	13751.55
Nov, 2045	65.89	97.51	13654.04
Dec, 2045	65.43	97.97	13556.07
Jan, 2046	64.96	98.44	13457.62
Feb, 2046	64.48	98.92	13358.71
Mar, 2046	64.01	99.39	13259.32
Apr, 2046	63.53	99.87	13159.45
May, 2046	63.06	100.34	13059.11
Jun, 2046	62.57	100.83	12958.28
Jul, 2046	62.09	101.31	12856.97
Aug, 2046	61.61	101.79	12755.18
Sep, 2046	61.12	102.28	12652.90
Oct, 2046	60.63	102.77	12550.13
Nov, 2046	60.14	103.26	12446.86
Dec, 2046	59.64	103.76	12343.11
Jan, 2047	59.14	104.26	12238.85
Feb, 2047	58.64	104.76	12134.09
Mar, 2047	58.14	105.26	12028.84
Apr, 2047	57.64	105.76	11923.07
May, 2047	57.13	106.27	11816.81
Jun, 2047	56.62	106.78	11710.03
Jul, 2047	56.11	107.29	11602.74
Aug, 2047	55.60	107.80	11494.94
Sep, 2047	55.08	108.32	11386.61
Oct, 2047	54.56	108.84	11277.78
Nov, 2047	54.04	109.36	11168.42
Dec, 2047	53.52	109.88	11058.53
Jan, 2048	52.99	110.41	10948.12
Feb, 2048	52.46	110.94	10837.18
Mar, 2048	51.93	111.47	10725.71
Apr, 2048	51.39	112.01	10613.70
May, 2048	50.86	112.54	10501.16
Jun, 2048	50.32	113.08	10388.08
Jul, 2048	49.78	113.62	10274.45
Aug, 2048	49.23	114.17	10160.28
Sep, 2048	48.68	114.72	10045.57
Oct, 2048	48.14	115.26	9930.30
Nov, 2048	47.58	115.82	9814.49
Dec, 2048	47.03	116.37	9698.11
Jan, 2049	46.47	116.93	9581.18
Feb, 2049	45.91	117.49	9463.69
Mar, 2049	45.35	118.05	9345.64
Apr, 2049	44.78	118.62	9227.02
May, 2049	44.21	119.19	9107.84
Jun, 2049	43.64	119.76	8988.08
Jul, 2049	43.07	120.33	8867.75
Aug, 2049	42.49	120.91	8746.84
Sep, 2049	41.91	121.49	8625.35
Oct, 2049	41.33	122.07	8503.28
Nov, 2049	40.74	122.66	8380.62
Dec, 2049	40.16	123.24	8257.38
Jan, 2050	39.57	123.83	8133.55
Feb, 2050	38.97	124.43	8009.12
Mar, 2050	38.38	125.02	7884.10
Apr, 2050	37.78	125.62	7758.47
May, 2050	37.18	126.22	7632.25
Jun, 2050	36.57	126.83	7505.42
Jul, 2050	35.96	127.44	7377.99
Aug, 2050	35.35	128.05	7249.94
Sep, 2050	34.74	128.66	7121.28
Oct, 2050	34.12	129.28	6992.00
Nov, 2050	33.50	129.90	6862.10
Dec, 2050	32.88	130.52	6731.58
Jan, 2051	32.26	131.14	6600.44
Feb, 2051	31.63	131.77	6468.67
Mar, 2051	31.00	132.40	6336.26
Apr, 2051	30.36	133.04	6203.22
May, 2051	29.72	133.68	6069.55
Jun, 2051	29.08	134.32	5935.23
Jul, 2051	28.44	134.96	5800.27
Aug, 2051	27.79	135.61	5664.66
Sep, 2051	27.14	136.26	5528.41
Oct, 2051	26.49	136.91	5391.50
Nov, 2051	25.83	137.57	5253.93
Dec, 2051	25.18	138.22	5115.71
Jan, 2052	24.51	138.89	4976.82
Feb, 2052	23.85	139.55	4837.27
Mar, 2052	23.18	140.22	4697.05
Apr, 2052	22.51	140.89	4556.15
May, 2052	21.83	141.57	4414.58
Jun, 2052	21.15	142.25	4272.34
Jul, 2052	20.47	142.93	4129.41
Aug, 2052	19.79	143.61	3985.80
Sep, 2052	19.10	144.30	3841.49
Oct, 2052	18.41	144.99	3696.50
Nov, 2052	17.71	145.69	3550.81
Dec, 2052	17.01	146.39	3404.43
Jan, 2053	16.31	147.09	3257.34
Feb, 2053	15.61	147.79	3109.55
Mar, 2053	14.90	148.50	2961.05
Apr, 2053	14.19	149.21	2811.84
May, 2053	13.47	149.93	2661.91
Jun, 2053	12.75	150.65	2511.27
Jul, 2053	12.03	151.37	2359.90
Aug, 2053	11.31	152.09	2207.81
Sep, 2053	10.58	152.82	2054.99
Oct, 2053	9.85	153.55	1901.43
Nov, 2053	9.11	154.29	1747.14
Dec, 2053	8.37	155.03	1592.12
Jan, 2054	7.63	155.77	1436.34
Feb, 2054	6.88	156.52	1279.83
Mar, 2054	6.13	157.27	1122.56
Apr, 2054	5.38	158.02	964.54
May, 2054	4.62	158.78	805.76
Jun, 2054	3.86	159.54	646.22
Jul, 2054	3.10	160.30	485.92
Aug, 2054	2.33	161.07	324.85
Sep, 2054	1.56	161.84	163.00
Oct, 2054	0.78	162.62	0.38