Mortgage Parameters

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

Mortgage Summary

Property Total:	$23,500
Down Payment	$7,050
Mortgage Amount:	$16,450
Mortgage Payment:	$96.00 / month
Estimated Tax:	+ $13.06 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $109.06 / month
Total Interest Paid:	$18,111.60 over 30 years
Total Tax Paid:	$4,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	78.82	17.18	16432.82
May, 2025	78.74	17.26	16415.56
Jun, 2025	78.66	17.34	16398.22
Jul, 2025	78.57	17.43	16380.80
Aug, 2025	78.49	17.51	16363.29
Sep, 2025	78.41	17.59	16345.69
Oct, 2025	78.32	17.68	16328.02
Nov, 2025	78.24	17.76	16310.26
Dec, 2025	78.15	17.85	16292.41
Jan, 2026	78.07	17.93	16274.48
Feb, 2026	77.98	18.02	16256.46
Mar, 2026	77.90	18.10	16238.36
Apr, 2026	77.81	18.19	16220.16
May, 2026	77.72	18.28	16201.89
Jun, 2026	77.63	18.37	16183.52
Jul, 2026	77.55	18.45	16165.07
Aug, 2026	77.46	18.54	16146.52
Sep, 2026	77.37	18.63	16127.89
Oct, 2026	77.28	18.72	16109.17
Nov, 2026	77.19	18.81	16090.36
Dec, 2026	77.10	18.90	16071.46
Jan, 2027	77.01	18.99	16052.47
Feb, 2027	76.92	19.08	16033.39
Mar, 2027	76.83	19.17	16014.21
Apr, 2027	76.73	19.27	15994.95
May, 2027	76.64	19.36	15975.59
Jun, 2027	76.55	19.45	15956.14
Jul, 2027	76.46	19.54	15936.60
Aug, 2027	76.36	19.64	15916.96
Sep, 2027	76.27	19.73	15897.23
Oct, 2027	76.17	19.83	15877.40
Nov, 2027	76.08	19.92	15857.48
Dec, 2027	75.98	20.02	15837.47
Jan, 2028	75.89	20.11	15817.35
Feb, 2028	75.79	20.21	15797.15
Mar, 2028	75.69	20.31	15776.84
Apr, 2028	75.60	20.40	15756.44
May, 2028	75.50	20.50	15735.94
Jun, 2028	75.40	20.60	15715.34
Jul, 2028	75.30	20.70	15694.64
Aug, 2028	75.20	20.80	15673.85
Sep, 2028	75.10	20.90	15652.95
Oct, 2028	75.00	21.00	15631.95
Nov, 2028	74.90	21.10	15610.86
Dec, 2028	74.80	21.20	15589.66
Jan, 2029	74.70	21.30	15568.36
Feb, 2029	74.60	21.40	15546.96
Mar, 2029	74.50	21.50	15525.45
Apr, 2029	74.39	21.61	15503.85
May, 2029	74.29	21.71	15482.13
Jun, 2029	74.19	21.81	15460.32
Jul, 2029	74.08	21.92	15438.40
Aug, 2029	73.98	22.02	15416.38
Sep, 2029	73.87	22.13	15394.25
Oct, 2029	73.76	22.24	15372.01
Nov, 2029	73.66	22.34	15349.67
Dec, 2029	73.55	22.45	15327.22
Jan, 2030	73.44	22.56	15304.66
Feb, 2030	73.33	22.67	15282.00
Mar, 2030	73.23	22.77	15259.22
Apr, 2030	73.12	22.88	15236.34
May, 2030	73.01	22.99	15213.35
Jun, 2030	72.90	23.10	15190.24
Jul, 2030	72.79	23.21	15167.03
Aug, 2030	72.68	23.32	15143.71
Sep, 2030	72.56	23.44	15120.27
Oct, 2030	72.45	23.55	15096.72
Nov, 2030	72.34	23.66	15073.06
Dec, 2030	72.23	23.77	15049.28
Jan, 2031	72.11	23.89	15025.40
Feb, 2031	72.00	24.00	15001.39
Mar, 2031	71.88	24.12	14977.27
Apr, 2031	71.77	24.23	14953.04
May, 2031	71.65	24.35	14928.69
Jun, 2031	71.53	24.47	14904.22
Jul, 2031	71.42	24.58	14879.64
Aug, 2031	71.30	24.70	14854.94
Sep, 2031	71.18	24.82	14830.12
Oct, 2031	71.06	24.94	14805.18
Nov, 2031	70.94	25.06	14780.12
Dec, 2031	70.82	25.18	14754.94
Jan, 2032	70.70	25.30	14729.64
Feb, 2032	70.58	25.42	14704.22
Mar, 2032	70.46	25.54	14678.68
Apr, 2032	70.34	25.66	14653.02
May, 2032	70.21	25.79	14627.23
Jun, 2032	70.09	25.91	14601.32
Jul, 2032	69.96	26.04	14575.28
Aug, 2032	69.84	26.16	14549.12
Sep, 2032	69.71	26.29	14522.84
Oct, 2032	69.59	26.41	14496.42
Nov, 2032	69.46	26.54	14469.89
Dec, 2032	69.33	26.67	14443.22
Jan, 2033	69.21	26.79	14416.43
Feb, 2033	69.08	26.92	14389.51
Mar, 2033	68.95	27.05	14362.46
Apr, 2033	68.82	27.18	14335.28
May, 2033	68.69	27.31	14307.97
Jun, 2033	68.56	27.44	14280.53
Jul, 2033	68.43	27.57	14252.95
Aug, 2033	68.30	27.70	14225.25
Sep, 2033	68.16	27.84	14197.41
Oct, 2033	68.03	27.97	14169.44
Nov, 2033	67.90	28.10	14141.34
Dec, 2033	67.76	28.24	14113.10
Jan, 2034	67.63	28.37	14084.72
Feb, 2034	67.49	28.51	14056.21
Mar, 2034	67.35	28.65	14027.56
Apr, 2034	67.22	28.78	13998.78
May, 2034	67.08	28.92	13969.86
Jun, 2034	66.94	29.06	13940.80
Jul, 2034	66.80	29.20	13911.59
Aug, 2034	66.66	29.34	13882.25
Sep, 2034	66.52	29.48	13852.77
Oct, 2034	66.38	29.62	13823.15
Nov, 2034	66.24	29.76	13793.39
Dec, 2034	66.09	29.91	13763.48
Jan, 2035	65.95	30.05	13733.43
Feb, 2035	65.81	30.19	13703.24
Mar, 2035	65.66	30.34	13672.90
Apr, 2035	65.52	30.48	13642.41
May, 2035	65.37	30.63	13611.78
Jun, 2035	65.22	30.78	13581.01
Jul, 2035	65.08	30.92	13550.08
Aug, 2035	64.93	31.07	13519.01
Sep, 2035	64.78	31.22	13487.79
Oct, 2035	64.63	31.37	13456.42
Nov, 2035	64.48	31.52	13424.90
Dec, 2035	64.33	31.67	13393.22
Jan, 2036	64.18	31.82	13361.40
Feb, 2036	64.02	31.98	13329.42
Mar, 2036	63.87	32.13	13297.29
Apr, 2036	63.72	32.28	13265.01
May, 2036	63.56	32.44	13232.57
Jun, 2036	63.41	32.59	13199.98
Jul, 2036	63.25	32.75	13167.23
Aug, 2036	63.09	32.91	13134.32
Sep, 2036	62.94	33.06	13101.26
Oct, 2036	62.78	33.22	13068.03
Nov, 2036	62.62	33.38	13034.65
Dec, 2036	62.46	33.54	13001.11
Jan, 2037	62.30	33.70	12967.40
Feb, 2037	62.14	33.86	12933.54
Mar, 2037	61.97	34.03	12899.51
Apr, 2037	61.81	34.19	12865.32
May, 2037	61.65	34.35	12830.97
Jun, 2037	61.48	34.52	12796.45
Jul, 2037	61.32	34.68	12761.77
Aug, 2037	61.15	34.85	12726.92
Sep, 2037	60.98	35.02	12691.90
Oct, 2037	60.82	35.18	12656.72
Nov, 2037	60.65	35.35	12621.36
Dec, 2037	60.48	35.52	12585.84
Jan, 2038	60.31	35.69	12550.15
Feb, 2038	60.14	35.86	12514.28
Mar, 2038	59.96	36.04	12478.25
Apr, 2038	59.79	36.21	12442.04
May, 2038	59.62	36.38	12405.66
Jun, 2038	59.44	36.56	12369.10
Jul, 2038	59.27	36.73	12332.37
Aug, 2038	59.09	36.91	12295.46
Sep, 2038	58.92	37.08	12258.38
Oct, 2038	58.74	37.26	12221.12
Nov, 2038	58.56	37.44	12183.68
Dec, 2038	58.38	37.62	12146.06
Jan, 2039	58.20	37.80	12108.26
Feb, 2039	58.02	37.98	12070.28
Mar, 2039	57.84	38.16	12032.11
Apr, 2039	57.65	38.35	11993.77
May, 2039	57.47	38.53	11955.24
Jun, 2039	57.29	38.71	11916.52
Jul, 2039	57.10	38.90	11877.62
Aug, 2039	56.91	39.09	11838.53
Sep, 2039	56.73	39.27	11799.26
Oct, 2039	56.54	39.46	11759.80
Nov, 2039	56.35	39.65	11720.15
Dec, 2039	56.16	39.84	11680.31
Jan, 2040	55.97	40.03	11640.28
Feb, 2040	55.78	40.22	11600.05
Mar, 2040	55.58	40.42	11559.64
Apr, 2040	55.39	40.61	11519.03
May, 2040	55.20	40.80	11478.22
Jun, 2040	55.00	41.00	11437.22
Jul, 2040	54.80	41.20	11396.02
Aug, 2040	54.61	41.39	11354.63
Sep, 2040	54.41	41.59	11313.04
Oct, 2040	54.21	41.79	11271.25
Nov, 2040	54.01	41.99	11229.25
Dec, 2040	53.81	42.19	11187.06
Jan, 2041	53.60	42.40	11144.67
Feb, 2041	53.40	42.60	11102.07
Mar, 2041	53.20	42.80	11059.26
Apr, 2041	52.99	43.01	11016.26
May, 2041	52.79	43.21	10973.04
Jun, 2041	52.58	43.42	10929.62
Jul, 2041	52.37	43.63	10885.99
Aug, 2041	52.16	43.84	10842.16
Sep, 2041	51.95	44.05	10798.11
Oct, 2041	51.74	44.26	10753.85
Nov, 2041	51.53	44.47	10709.38
Dec, 2041	51.32	44.68	10664.69
Jan, 2042	51.10	44.90	10619.79
Feb, 2042	50.89	45.11	10574.68
Mar, 2042	50.67	45.33	10529.35
Apr, 2042	50.45	45.55	10483.80
May, 2042	50.23	45.77	10438.04
Jun, 2042	50.02	45.98	10392.05
Jul, 2042	49.80	46.20	10345.85
Aug, 2042	49.57	46.43	10299.42
Sep, 2042	49.35	46.65	10252.78
Oct, 2042	49.13	46.87	10205.90
Nov, 2042	48.90	47.10	10158.81
Dec, 2042	48.68	47.32	10111.48
Jan, 2043	48.45	47.55	10063.94
Feb, 2043	48.22	47.78	10016.16
Mar, 2043	47.99	48.01	9968.15
Apr, 2043	47.76	48.24	9919.92
May, 2043	47.53	48.47	9871.45
Jun, 2043	47.30	48.70	9822.75
Jul, 2043	47.07	48.93	9773.82
Aug, 2043	46.83	49.17	9724.65
Sep, 2043	46.60	49.40	9675.25
Oct, 2043	46.36	49.64	9625.61
Nov, 2043	46.12	49.88	9575.73
Dec, 2043	45.88	50.12	9525.61
Jan, 2044	45.64	50.36	9475.26
Feb, 2044	45.40	50.60	9424.66
Mar, 2044	45.16	50.84	9373.82
Apr, 2044	44.92	51.08	9322.74
May, 2044	44.67	51.33	9271.41
Jun, 2044	44.43	51.57	9219.83
Jul, 2044	44.18	51.82	9168.01
Aug, 2044	43.93	52.07	9115.94
Sep, 2044	43.68	52.32	9063.62
Oct, 2044	43.43	52.57	9011.05
Nov, 2044	43.18	52.82	8958.23
Dec, 2044	42.92	53.08	8905.15
Jan, 2045	42.67	53.33	8851.83
Feb, 2045	42.41	53.59	8798.24
Mar, 2045	42.16	53.84	8744.40
Apr, 2045	41.90	54.10	8690.30
May, 2045	41.64	54.36	8635.94
Jun, 2045	41.38	54.62	8581.32
Jul, 2045	41.12	54.88	8526.44
Aug, 2045	40.86	55.14	8471.30
Sep, 2045	40.59	55.41	8415.89
Oct, 2045	40.33	55.67	8360.21
Nov, 2045	40.06	55.94	8304.27
Dec, 2045	39.79	56.21	8248.06
Jan, 2046	39.52	56.48	8191.59
Feb, 2046	39.25	56.75	8134.84
Mar, 2046	38.98	57.02	8077.82
Apr, 2046	38.71	57.29	8020.52
May, 2046	38.43	57.57	7962.95
Jun, 2046	38.16	57.84	7905.11
Jul, 2046	37.88	58.12	7846.99
Aug, 2046	37.60	58.40	7788.59
Sep, 2046	37.32	58.68	7729.91
Oct, 2046	37.04	58.96	7670.95
Nov, 2046	36.76	59.24	7611.70
Dec, 2046	36.47	59.53	7552.18
Jan, 2047	36.19	59.81	7492.37
Feb, 2047	35.90	60.10	7432.27
Mar, 2047	35.61	60.39	7371.88
Apr, 2047	35.32	60.68	7311.20
May, 2047	35.03	60.97	7250.24
Jun, 2047	34.74	61.26	7188.98
Jul, 2047	34.45	61.55	7127.42
Aug, 2047	34.15	61.85	7065.58
Sep, 2047	33.86	62.14	7003.43
Oct, 2047	33.56	62.44	6940.99
Nov, 2047	33.26	62.74	6878.25
Dec, 2047	32.96	63.04	6815.21
Jan, 2048	32.66	63.34	6751.86
Feb, 2048	32.35	63.65	6688.22
Mar, 2048	32.05	63.95	6624.26
Apr, 2048	31.74	64.26	6560.00
May, 2048	31.43	64.57	6495.44
Jun, 2048	31.12	64.88	6430.56
Jul, 2048	30.81	65.19	6365.37
Aug, 2048	30.50	65.50	6299.88
Sep, 2048	30.19	65.81	6234.06
Oct, 2048	29.87	66.13	6167.93
Nov, 2048	29.55	66.45	6101.49
Dec, 2048	29.24	66.76	6034.73
Jan, 2049	28.92	67.08	5967.64
Feb, 2049	28.59	67.41	5900.24
Mar, 2049	28.27	67.73	5832.51
Apr, 2049	27.95	68.05	5764.46
May, 2049	27.62	68.38	5696.08
Jun, 2049	27.29	68.71	5627.37
Jul, 2049	26.96	69.04	5558.34
Aug, 2049	26.63	69.37	5488.97
Sep, 2049	26.30	69.70	5419.27
Oct, 2049	25.97	70.03	5349.24
Nov, 2049	25.63	70.37	5278.87
Dec, 2049	25.29	70.71	5208.16
Jan, 2050	24.96	71.04	5137.12
Feb, 2050	24.62	71.38	5065.74
Mar, 2050	24.27	71.73	4994.01
Apr, 2050	23.93	72.07	4921.94
May, 2050	23.58	72.42	4849.52
Jun, 2050	23.24	72.76	4776.76
Jul, 2050	22.89	73.11	4703.65
Aug, 2050	22.54	73.46	4630.19
Sep, 2050	22.19	73.81	4556.37
Oct, 2050	21.83	74.17	4482.21
Nov, 2050	21.48	74.52	4407.68
Dec, 2050	21.12	74.88	4332.80
Jan, 2051	20.76	75.24	4257.56
Feb, 2051	20.40	75.60	4181.97
Mar, 2051	20.04	75.96	4106.00
Apr, 2051	19.67	76.33	4029.68
May, 2051	19.31	76.69	3952.99
Jun, 2051	18.94	77.06	3875.93
Jul, 2051	18.57	77.43	3798.50
Aug, 2051	18.20	77.80	3720.70
Sep, 2051	17.83	78.17	3642.53
Oct, 2051	17.45	78.55	3563.98
Nov, 2051	17.08	78.92	3485.06
Dec, 2051	16.70	79.30	3405.76
Jan, 2052	16.32	79.68	3326.08
Feb, 2052	15.94	80.06	3246.02
Mar, 2052	15.55	80.45	3165.57
Apr, 2052	15.17	80.83	3084.74
May, 2052	14.78	81.22	3003.52
Jun, 2052	14.39	81.61	2921.91
Jul, 2052	14.00	82.00	2839.91
Aug, 2052	13.61	82.39	2757.52
Sep, 2052	13.21	82.79	2674.73
Oct, 2052	12.82	83.18	2591.55
Nov, 2052	12.42	83.58	2507.97
Dec, 2052	12.02	83.98	2423.99
Jan, 2053	11.61	84.39	2339.60
Feb, 2053	11.21	84.79	2254.81
Mar, 2053	10.80	85.20	2169.62
Apr, 2053	10.40	85.60	2084.01
May, 2053	9.99	86.01	1998.00
Jun, 2053	9.57	86.43	1911.57
Jul, 2053	9.16	86.84	1824.73
Aug, 2053	8.74	87.26	1737.47
Sep, 2053	8.33	87.67	1649.80
Oct, 2053	7.91	88.09	1561.71
Nov, 2053	7.48	88.52	1473.19
Dec, 2053	7.06	88.94	1384.25
Jan, 2054	6.63	89.37	1294.88
Feb, 2054	6.20	89.80	1205.09
Mar, 2054	5.77	90.23	1114.86
Apr, 2054	5.34	90.66	1024.20
May, 2054	4.91	91.09	933.11
Jun, 2054	4.47	91.53	841.58
Jul, 2054	4.03	91.97	749.61
Aug, 2054	3.59	92.41	657.20
Sep, 2054	3.15	92.85	564.35
Oct, 2054	2.70	93.30	471.06
Nov, 2054	2.26	93.74	377.32
Dec, 2054	1.81	94.19	283.12
Jan, 2055	1.36	94.64	188.48
Feb, 2055	0.90	95.10	93.38
Mar, 2055	0.45	95.55	0