Mortgage Parameters

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

Mortgage Summary

Property Total:	$26,500
Down Payment	$7,950
Mortgage Amount:	$18,550
Mortgage Payment:	$108.25 / month
Estimated Tax:	+ $14.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $122.97 / month
Total Interest Paid:	$20,419.20 over 30 years
Total Tax Paid:	$5,300.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	88.89	19.36	18530.64
May, 2025	88.79	19.46	18511.18
Jun, 2025	88.70	19.55	18491.63
Jul, 2025	88.61	19.64	18471.98
Aug, 2025	88.51	19.74	18452.24
Sep, 2025	88.42	19.83	18432.41
Oct, 2025	88.32	19.93	18412.48
Nov, 2025	88.23	20.02	18392.46
Dec, 2025	88.13	20.12	18372.34
Jan, 2026	88.03	20.22	18352.12
Feb, 2026	87.94	20.31	18331.81
Mar, 2026	87.84	20.41	18311.40
Apr, 2026	87.74	20.51	18290.89
May, 2026	87.64	20.61	18270.29
Jun, 2026	87.55	20.70	18249.58
Jul, 2026	87.45	20.80	18228.78
Aug, 2026	87.35	20.90	18207.88
Sep, 2026	87.25	21.00	18186.87
Oct, 2026	87.15	21.10	18165.77
Nov, 2026	87.04	21.21	18144.56
Dec, 2026	86.94	21.31	18123.25
Jan, 2027	86.84	21.41	18101.84
Feb, 2027	86.74	21.51	18080.33
Mar, 2027	86.63	21.62	18058.72
Apr, 2027	86.53	21.72	18037.00
May, 2027	86.43	21.82	18015.18
Jun, 2027	86.32	21.93	17993.25
Jul, 2027	86.22	22.03	17971.22
Aug, 2027	86.11	22.14	17949.08
Sep, 2027	86.01	22.24	17926.83
Oct, 2027	85.90	22.35	17904.48
Nov, 2027	85.79	22.46	17882.03
Dec, 2027	85.68	22.57	17859.46
Jan, 2028	85.58	22.67	17836.79
Feb, 2028	85.47	22.78	17814.01
Mar, 2028	85.36	22.89	17791.11
Apr, 2028	85.25	23.00	17768.11
May, 2028	85.14	23.11	17745.00
Jun, 2028	85.03	23.22	17721.78
Jul, 2028	84.92	23.33	17698.45
Aug, 2028	84.81	23.44	17675.00
Sep, 2028	84.69	23.56	17651.44
Oct, 2028	84.58	23.67	17627.77
Nov, 2028	84.47	23.78	17603.99
Dec, 2028	84.35	23.90	17580.09
Jan, 2029	84.24	24.01	17556.08
Feb, 2029	84.12	24.13	17531.95
Mar, 2029	84.01	24.24	17507.71
Apr, 2029	83.89	24.36	17483.35
May, 2029	83.77	24.48	17458.88
Jun, 2029	83.66	24.59	17434.28
Jul, 2029	83.54	24.71	17409.57
Aug, 2029	83.42	24.83	17384.74
Sep, 2029	83.30	24.95	17359.80
Oct, 2029	83.18	25.07	17334.73
Nov, 2029	83.06	25.19	17309.54
Dec, 2029	82.94	25.31	17284.23
Jan, 2030	82.82	25.43	17258.80
Feb, 2030	82.70	25.55	17233.25
Mar, 2030	82.58	25.67	17207.58
Apr, 2030	82.45	25.80	17181.78
May, 2030	82.33	25.92	17155.86
Jun, 2030	82.21	26.04	17129.81
Jul, 2030	82.08	26.17	17103.65
Aug, 2030	81.95	26.30	17077.35
Sep, 2030	81.83	26.42	17050.93
Oct, 2030	81.70	26.55	17024.38
Nov, 2030	81.58	26.67	16997.71
Dec, 2030	81.45	26.80	16970.90
Jan, 2031	81.32	26.93	16943.97
Feb, 2031	81.19	27.06	16916.91
Mar, 2031	81.06	27.19	16889.72
Apr, 2031	80.93	27.32	16862.40
May, 2031	80.80	27.45	16834.95
Jun, 2031	80.67	27.58	16807.37
Jul, 2031	80.54	27.71	16779.65
Aug, 2031	80.40	27.85	16751.81
Sep, 2031	80.27	27.98	16723.83
Oct, 2031	80.14	28.11	16695.71
Nov, 2031	80.00	28.25	16667.46
Dec, 2031	79.86	28.39	16639.08
Jan, 2032	79.73	28.52	16610.56
Feb, 2032	79.59	28.66	16581.90
Mar, 2032	79.45	28.80	16553.10
Apr, 2032	79.32	28.93	16524.17
May, 2032	79.18	29.07	16495.10
Jun, 2032	79.04	29.21	16465.89
Jul, 2032	78.90	29.35	16436.54
Aug, 2032	78.76	29.49	16407.04
Sep, 2032	78.62	29.63	16377.41
Oct, 2032	78.48	29.77	16347.64
Nov, 2032	78.33	29.92	16317.72
Dec, 2032	78.19	30.06	16287.66
Jan, 2033	78.05	30.20	16257.45
Feb, 2033	77.90	30.35	16227.10
Mar, 2033	77.75	30.50	16196.61
Apr, 2033	77.61	30.64	16165.97
May, 2033	77.46	30.79	16135.18
Jun, 2033	77.31	30.94	16104.24
Jul, 2033	77.17	31.08	16073.16
Aug, 2033	77.02	31.23	16041.93
Sep, 2033	76.87	31.38	16010.54
Oct, 2033	76.72	31.53	15979.01
Nov, 2033	76.57	31.68	15947.33
Dec, 2033	76.41	31.84	15915.49
Jan, 2034	76.26	31.99	15883.50
Feb, 2034	76.11	32.14	15851.36
Mar, 2034	75.95	32.30	15819.07
Apr, 2034	75.80	32.45	15786.62
May, 2034	75.64	32.61	15754.01
Jun, 2034	75.49	32.76	15721.25
Jul, 2034	75.33	32.92	15688.33
Aug, 2034	75.17	33.08	15655.25
Sep, 2034	75.01	33.24	15622.02
Oct, 2034	74.86	33.39	15588.62
Nov, 2034	74.70	33.55	15555.07
Dec, 2034	74.53	33.72	15521.35
Jan, 2035	74.37	33.88	15487.48
Feb, 2035	74.21	34.04	15453.44
Mar, 2035	74.05	34.20	15419.23
Apr, 2035	73.88	34.37	15384.87
May, 2035	73.72	34.53	15350.34
Jun, 2035	73.55	34.70	15315.64
Jul, 2035	73.39	34.86	15280.78
Aug, 2035	73.22	35.03	15245.75
Sep, 2035	73.05	35.20	15210.55
Oct, 2035	72.88	35.37	15175.19
Nov, 2035	72.71	35.54	15139.65
Dec, 2035	72.54	35.71	15103.94
Jan, 2036	72.37	35.88	15068.07
Feb, 2036	72.20	36.05	15032.02
Mar, 2036	72.03	36.22	14995.80
Apr, 2036	71.85	36.40	14959.40
May, 2036	71.68	36.57	14922.83
Jun, 2036	71.51	36.74	14886.09
Jul, 2036	71.33	36.92	14849.17
Aug, 2036	71.15	37.10	14812.07
Sep, 2036	70.97	37.28	14774.79
Oct, 2036	70.80	37.45	14737.34
Nov, 2036	70.62	37.63	14699.71
Dec, 2036	70.44	37.81	14661.89
Jan, 2037	70.25	38.00	14623.90
Feb, 2037	70.07	38.18	14585.72
Mar, 2037	69.89	38.36	14547.36
Apr, 2037	69.71	38.54	14508.82
May, 2037	69.52	38.73	14470.09
Jun, 2037	69.34	38.91	14431.17
Jul, 2037	69.15	39.10	14392.07
Aug, 2037	68.96	39.29	14352.78
Sep, 2037	68.77	39.48	14313.31
Oct, 2037	68.58	39.67	14273.64
Nov, 2037	68.39	39.86	14233.79
Dec, 2037	68.20	40.05	14193.74
Jan, 2038	68.01	40.24	14153.50
Feb, 2038	67.82	40.43	14113.07
Mar, 2038	67.63	40.62	14072.45
Apr, 2038	67.43	40.82	14031.63
May, 2038	67.23	41.02	13990.61
Jun, 2038	67.04	41.21	13949.40
Jul, 2038	66.84	41.41	13907.99
Aug, 2038	66.64	41.61	13866.38
Sep, 2038	66.44	41.81	13824.58
Oct, 2038	66.24	42.01	13782.57
Nov, 2038	66.04	42.21	13740.36
Dec, 2038	65.84	42.41	13697.95
Jan, 2039	65.64	42.61	13655.34
Feb, 2039	65.43	42.82	13612.52
Mar, 2039	65.23	43.02	13569.49
Apr, 2039	65.02	43.23	13526.26
May, 2039	64.81	43.44	13482.83
Jun, 2039	64.61	43.64	13439.18
Jul, 2039	64.40	43.85	13395.33
Aug, 2039	64.19	44.06	13351.27
Sep, 2039	63.97	44.28	13306.99
Oct, 2039	63.76	44.49	13262.50
Nov, 2039	63.55	44.70	13217.80
Dec, 2039	63.34	44.91	13172.89
Jan, 2040	63.12	45.13	13127.76
Feb, 2040	62.90	45.35	13082.41
Mar, 2040	62.69	45.56	13036.85
Apr, 2040	62.47	45.78	12991.07
May, 2040	62.25	46.00	12945.07
Jun, 2040	62.03	46.22	12898.84
Jul, 2040	61.81	46.44	12852.40
Aug, 2040	61.58	46.67	12805.73
Sep, 2040	61.36	46.89	12758.85
Oct, 2040	61.14	47.11	12711.73
Nov, 2040	60.91	47.34	12664.39
Dec, 2040	60.68	47.57	12616.83
Jan, 2041	60.46	47.79	12569.03
Feb, 2041	60.23	48.02	12521.01
Mar, 2041	60.00	48.25	12472.75
Apr, 2041	59.77	48.48	12424.27
May, 2041	59.53	48.72	12375.55
Jun, 2041	59.30	48.95	12326.60
Jul, 2041	59.06	49.19	12277.42
Aug, 2041	58.83	49.42	12228.00
Sep, 2041	58.59	49.66	12178.34
Oct, 2041	58.35	49.90	12128.44
Nov, 2041	58.12	50.13	12078.31
Dec, 2041	57.88	50.37	12027.93
Jan, 2042	57.63	50.62	11977.32
Feb, 2042	57.39	50.86	11926.46
Mar, 2042	57.15	51.10	11875.36
Apr, 2042	56.90	51.35	11824.01
May, 2042	56.66	51.59	11772.42
Jun, 2042	56.41	51.84	11720.58
Jul, 2042	56.16	52.09	11668.49
Aug, 2042	55.91	52.34	11616.15
Sep, 2042	55.66	52.59	11563.56
Oct, 2042	55.41	52.84	11510.72
Nov, 2042	55.16	53.09	11457.62
Dec, 2042	54.90	53.35	11404.27
Jan, 2043	54.65	53.60	11350.67
Feb, 2043	54.39	53.86	11296.81
Mar, 2043	54.13	54.12	11242.69
Apr, 2043	53.87	54.38	11188.31
May, 2043	53.61	54.64	11133.67
Jun, 2043	53.35	54.90	11078.77
Jul, 2043	53.09	55.16	11023.61
Aug, 2043	52.82	55.43	10968.18
Sep, 2043	52.56	55.69	10912.48
Oct, 2043	52.29	55.96	10856.52
Nov, 2043	52.02	56.23	10800.29
Dec, 2043	51.75	56.50	10743.79
Jan, 2044	51.48	56.77	10687.03
Feb, 2044	51.21	57.04	10629.98
Mar, 2044	50.94	57.31	10572.67
Apr, 2044	50.66	57.59	10515.08
May, 2044	50.38	57.87	10457.21
Jun, 2044	50.11	58.14	10399.07
Jul, 2044	49.83	58.42	10340.65
Aug, 2044	49.55	58.70	10281.95
Sep, 2044	49.27	58.98	10222.97
Oct, 2044	48.99	59.26	10163.70
Nov, 2044	48.70	59.55	10104.15
Dec, 2044	48.42	59.83	10044.32
Jan, 2045	48.13	60.12	9984.20
Feb, 2045	47.84	60.41	9923.79
Mar, 2045	47.55	60.70	9863.09
Apr, 2045	47.26	60.99	9802.10
May, 2045	46.97	61.28	9740.82
Jun, 2045	46.67	61.58	9679.24
Jul, 2045	46.38	61.87	9617.37
Aug, 2045	46.08	62.17	9555.21
Sep, 2045	45.79	62.46	9492.74
Oct, 2045	45.49	62.76	9429.98
Nov, 2045	45.19	63.06	9366.91
Dec, 2045	44.88	63.37	9303.55
Jan, 2046	44.58	63.67	9239.88
Feb, 2046	44.27	63.98	9175.90
Mar, 2046	43.97	64.28	9111.62
Apr, 2046	43.66	64.59	9047.03
May, 2046	43.35	64.90	8982.13
Jun, 2046	43.04	65.21	8916.92
Jul, 2046	42.73	65.52	8851.40
Aug, 2046	42.41	65.84	8785.56
Sep, 2046	42.10	66.15	8719.41
Oct, 2046	41.78	66.47	8652.94
Nov, 2046	41.46	66.79	8586.15
Dec, 2046	41.14	67.11	8519.04
Jan, 2047	40.82	67.43	8451.61
Feb, 2047	40.50	67.75	8383.86
Mar, 2047	40.17	68.08	8315.78
Apr, 2047	39.85	68.40	8247.38
May, 2047	39.52	68.73	8178.65
Jun, 2047	39.19	69.06	8109.59
Jul, 2047	38.86	69.39	8040.19
Aug, 2047	38.53	69.72	7970.47
Sep, 2047	38.19	70.06	7900.41
Oct, 2047	37.86	70.39	7830.02
Nov, 2047	37.52	70.73	7759.29
Dec, 2047	37.18	71.07	7688.22
Jan, 2048	36.84	71.41	7616.81
Feb, 2048	36.50	71.75	7545.05
Mar, 2048	36.15	72.10	7472.96
Apr, 2048	35.81	72.44	7400.51
May, 2048	35.46	72.79	7327.73
Jun, 2048	35.11	73.14	7254.59
Jul, 2048	34.76	73.49	7181.10
Aug, 2048	34.41	73.84	7107.26
Sep, 2048	34.06	74.19	7033.06
Oct, 2048	33.70	74.55	6958.51
Nov, 2048	33.34	74.91	6883.61
Dec, 2048	32.98	75.27	6808.34
Jan, 2049	32.62	75.63	6732.71
Feb, 2049	32.26	75.99	6656.73
Mar, 2049	31.90	76.35	6580.37
Apr, 2049	31.53	76.72	6503.65
May, 2049	31.16	77.09	6426.57
Jun, 2049	30.79	77.46	6349.11
Jul, 2049	30.42	77.83	6271.28
Aug, 2049	30.05	78.20	6193.08
Sep, 2049	29.68	78.57	6114.51
Oct, 2049	29.30	78.95	6035.56
Nov, 2049	28.92	79.33	5956.23
Dec, 2049	28.54	79.71	5876.52
Jan, 2050	28.16	80.09	5796.43
Feb, 2050	27.77	80.48	5715.95
Mar, 2050	27.39	80.86	5635.09
Apr, 2050	27.00	81.25	5553.84
May, 2050	26.61	81.64	5472.20
Jun, 2050	26.22	82.03	5390.17
Jul, 2050	25.83	82.42	5307.75
Aug, 2050	25.43	82.82	5224.93
Sep, 2050	25.04	83.21	5141.72
Oct, 2050	24.64	83.61	5058.11
Nov, 2050	24.24	84.01	4974.09
Dec, 2050	23.83	84.42	4889.68
Jan, 2051	23.43	84.82	4804.86
Feb, 2051	23.02	85.23	4719.63
Mar, 2051	22.61	85.64	4634.00
Apr, 2051	22.20	86.05	4547.95
May, 2051	21.79	86.46	4461.49
Jun, 2051	21.38	86.87	4374.62
Jul, 2051	20.96	87.29	4287.33
Aug, 2051	20.54	87.71	4199.63
Sep, 2051	20.12	88.13	4111.50
Oct, 2051	19.70	88.55	4022.95
Nov, 2051	19.28	88.97	3933.98
Dec, 2051	18.85	89.40	3844.58
Jan, 2052	18.42	89.83	3754.75
Feb, 2052	17.99	90.26	3664.49
Mar, 2052	17.56	90.69	3573.80
Apr, 2052	17.12	91.13	3482.68
May, 2052	16.69	91.56	3391.11
Jun, 2052	16.25	92.00	3299.11
Jul, 2052	15.81	92.44	3206.67
Aug, 2052	15.37	92.88	3113.79
Sep, 2052	14.92	93.33	3020.46
Oct, 2052	14.47	93.78	2926.68
Nov, 2052	14.02	94.23	2832.45
Dec, 2052	13.57	94.68	2737.77
Jan, 2053	13.12	95.13	2642.64
Feb, 2053	12.66	95.59	2547.06
Mar, 2053	12.20	96.05	2451.01
Apr, 2053	11.74	96.51	2354.50
May, 2053	11.28	96.97	2257.54
Jun, 2053	10.82	97.43	2160.10
Jul, 2053	10.35	97.90	2062.20
Aug, 2053	9.88	98.37	1963.84
Sep, 2053	9.41	98.84	1865.00
Oct, 2053	8.94	99.31	1765.68
Nov, 2053	8.46	99.79	1665.89
Dec, 2053	7.98	100.27	1565.63
Jan, 2054	7.50	100.75	1464.88
Feb, 2054	7.02	101.23	1363.65
Mar, 2054	6.53	101.72	1261.93
Apr, 2054	6.05	102.20	1159.73
May, 2054	5.56	102.69	1057.03
Jun, 2054	5.06	103.19	953.85
Jul, 2054	4.57	103.68	850.17
Aug, 2054	4.07	104.18	745.99
Sep, 2054	3.57	104.68	641.32
Oct, 2054	3.07	105.18	536.14
Nov, 2054	2.57	105.68	430.46
Dec, 2054	2.06	106.19	324.27
Jan, 2055	1.55	106.70	217.58
Feb, 2055	1.04	107.21	110.37
Mar, 2055	0.53	107.72	2.65