Mortgage Parameters

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

Mortgage Summary

Property Total:	$18,750
Down Payment	$5,625
Mortgage Amount:	$13,125
Mortgage Payment:	$76.59 / month
Estimated Tax:	+ $10.42 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $87.01 / month
Total Interest Paid:	$14,448.60 over 30 years
Total Tax Paid:	$3,750.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	62.89	13.70	13111.30
Dec, 2024	62.82	13.77	13097.54
Jan, 2025	62.76	13.83	13083.70
Feb, 2025	62.69	13.90	13069.81
Mar, 2025	62.63	13.96	13055.84
Apr, 2025	62.56	14.03	13041.81
May, 2025	62.49	14.10	13027.71
Jun, 2025	62.42	14.17	13013.55
Jul, 2025	62.36	14.23	12999.32
Aug, 2025	62.29	14.30	12985.01
Sep, 2025	62.22	14.37	12970.64
Oct, 2025	62.15	14.44	12956.21
Nov, 2025	62.08	14.51	12941.70
Dec, 2025	62.01	14.58	12927.12
Jan, 2026	61.94	14.65	12912.47
Feb, 2026	61.87	14.72	12897.75
Mar, 2026	61.80	14.79	12882.97
Apr, 2026	61.73	14.86	12868.11
May, 2026	61.66	14.93	12853.18
Jun, 2026	61.59	15.00	12838.17
Jul, 2026	61.52	15.07	12823.10
Aug, 2026	61.44	15.15	12807.95
Sep, 2026	61.37	15.22	12792.74
Oct, 2026	61.30	15.29	12777.44
Nov, 2026	61.23	15.36	12762.08
Dec, 2026	61.15	15.44	12746.64
Jan, 2027	61.08	15.51	12731.13
Feb, 2027	61.00	15.59	12715.54
Mar, 2027	60.93	15.66	12699.88
Apr, 2027	60.85	15.74	12684.14
May, 2027	60.78	15.81	12668.33
Jun, 2027	60.70	15.89	12652.45
Jul, 2027	60.63	15.96	12636.48
Aug, 2027	60.55	16.04	12620.44
Sep, 2027	60.47	16.12	12604.32
Oct, 2027	60.40	16.19	12588.13
Nov, 2027	60.32	16.27	12571.86
Dec, 2027	60.24	16.35	12555.51
Jan, 2028	60.16	16.43	12539.08
Feb, 2028	60.08	16.51	12522.57
Mar, 2028	60.00	16.59	12505.99
Apr, 2028	59.92	16.67	12489.32
May, 2028	59.84	16.75	12472.58
Jun, 2028	59.76	16.83	12455.75
Jul, 2028	59.68	16.91	12438.84
Aug, 2028	59.60	16.99	12421.86
Sep, 2028	59.52	17.07	12404.79
Oct, 2028	59.44	17.15	12387.64
Nov, 2028	59.36	17.23	12370.41
Dec, 2028	59.27	17.32	12353.09
Jan, 2029	59.19	17.40	12335.69
Feb, 2029	59.11	17.48	12318.21
Mar, 2029	59.02	17.57	12300.65
Apr, 2029	58.94	17.65	12283.00
May, 2029	58.86	17.73	12265.26
Jun, 2029	58.77	17.82	12247.44
Jul, 2029	58.69	17.90	12229.54
Aug, 2029	58.60	17.99	12211.55
Sep, 2029	58.51	18.08	12193.47
Oct, 2029	58.43	18.16	12175.31
Nov, 2029	58.34	18.25	12157.06
Dec, 2029	58.25	18.34	12138.72
Jan, 2030	58.16	18.43	12120.30
Feb, 2030	58.08	18.51	12101.78
Mar, 2030	57.99	18.60	12083.18
Apr, 2030	57.90	18.69	12064.49
May, 2030	57.81	18.78	12045.71
Jun, 2030	57.72	18.87	12026.84
Jul, 2030	57.63	18.96	12007.88
Aug, 2030	57.54	19.05	11988.82
Sep, 2030	57.45	19.14	11969.68
Oct, 2030	57.35	19.24	11950.45
Nov, 2030	57.26	19.33	11931.12
Dec, 2030	57.17	19.42	11911.70
Jan, 2031	57.08	19.51	11892.18
Feb, 2031	56.98	19.61	11872.58
Mar, 2031	56.89	19.70	11852.88
Apr, 2031	56.80	19.79	11833.08
May, 2031	56.70	19.89	11813.19
Jun, 2031	56.60	19.99	11793.21
Jul, 2031	56.51	20.08	11773.13
Aug, 2031	56.41	20.18	11752.95
Sep, 2031	56.32	20.27	11732.68
Oct, 2031	56.22	20.37	11712.31
Nov, 2031	56.12	20.47	11691.84
Dec, 2031	56.02	20.57	11671.27
Jan, 2032	55.92	20.67	11650.60
Feb, 2032	55.83	20.76	11629.84
Mar, 2032	55.73	20.86	11608.98
Apr, 2032	55.63	20.96	11588.01
May, 2032	55.53	21.06	11566.95
Jun, 2032	55.42	21.17	11545.78
Jul, 2032	55.32	21.27	11524.52
Aug, 2032	55.22	21.37	11503.15
Sep, 2032	55.12	21.47	11481.68
Oct, 2032	55.02	21.57	11460.11
Nov, 2032	54.91	21.68	11438.43
Dec, 2032	54.81	21.78	11416.65
Jan, 2033	54.70	21.89	11394.76
Feb, 2033	54.60	21.99	11372.77
Mar, 2033	54.49	22.10	11350.68
Apr, 2033	54.39	22.20	11328.48
May, 2033	54.28	22.31	11306.17
Jun, 2033	54.18	22.41	11283.75
Jul, 2033	54.07	22.52	11261.23
Aug, 2033	53.96	22.63	11238.60
Sep, 2033	53.85	22.74	11215.86
Oct, 2033	53.74	22.85	11193.02
Nov, 2033	53.63	22.96	11170.06
Dec, 2033	53.52	23.07	11146.99
Jan, 2034	53.41	23.18	11123.81
Feb, 2034	53.30	23.29	11100.53
Mar, 2034	53.19	23.40	11077.13
Apr, 2034	53.08	23.51	11053.61
May, 2034	52.97	23.62	11029.99
Jun, 2034	52.85	23.74	11006.25
Jul, 2034	52.74	23.85	10982.40
Aug, 2034	52.62	23.97	10958.43
Sep, 2034	52.51	24.08	10934.35
Oct, 2034	52.39	24.20	10910.16
Nov, 2034	52.28	24.31	10885.84
Dec, 2034	52.16	24.43	10861.42
Jan, 2035	52.04	24.55	10836.87
Feb, 2035	51.93	24.66	10812.21
Mar, 2035	51.81	24.78	10787.42
Apr, 2035	51.69	24.90	10762.52
May, 2035	51.57	25.02	10737.50
Jun, 2035	51.45	25.14	10712.37
Jul, 2035	51.33	25.26	10687.11
Aug, 2035	51.21	25.38	10661.72
Sep, 2035	51.09	25.50	10636.22
Oct, 2035	50.97	25.62	10610.60
Nov, 2035	50.84	25.75	10584.85
Dec, 2035	50.72	25.87	10558.98
Jan, 2036	50.60	25.99	10532.98
Feb, 2036	50.47	26.12	10506.86
Mar, 2036	50.35	26.24	10480.62
Apr, 2036	50.22	26.37	10454.25
May, 2036	50.09	26.50	10427.75
Jun, 2036	49.97	26.62	10401.13
Jul, 2036	49.84	26.75	10374.38
Aug, 2036	49.71	26.88	10347.50
Sep, 2036	49.58	27.01	10320.49
Oct, 2036	49.45	27.14	10293.35
Nov, 2036	49.32	27.27	10266.08
Dec, 2036	49.19	27.40	10238.69
Jan, 2037	49.06	27.53	10211.16
Feb, 2037	48.93	27.66	10183.50
Mar, 2037	48.80	27.79	10155.70
Apr, 2037	48.66	27.93	10127.77
May, 2037	48.53	28.06	10099.71
Jun, 2037	48.39	28.20	10071.52
Jul, 2037	48.26	28.33	10043.19
Aug, 2037	48.12	28.47	10014.72
Sep, 2037	47.99	28.60	9986.12
Oct, 2037	47.85	28.74	9957.38
Nov, 2037	47.71	28.88	9928.50
Dec, 2037	47.57	29.02	9899.48
Jan, 2038	47.44	29.15	9870.33
Feb, 2038	47.30	29.29	9841.03
Mar, 2038	47.15	29.44	9811.60
Apr, 2038	47.01	29.58	9782.02
May, 2038	46.87	29.72	9752.31
Jun, 2038	46.73	29.86	9722.45
Jul, 2038	46.59	30.00	9692.44
Aug, 2038	46.44	30.15	9662.29
Sep, 2038	46.30	30.29	9632.00
Oct, 2038	46.15	30.44	9601.57
Nov, 2038	46.01	30.58	9570.98
Dec, 2038	45.86	30.73	9540.26
Jan, 2039	45.71	30.88	9509.38
Feb, 2039	45.57	31.02	9478.35
Mar, 2039	45.42	31.17	9447.18
Apr, 2039	45.27	31.32	9415.86
May, 2039	45.12	31.47	9384.39
Jun, 2039	44.97	31.62	9352.76
Jul, 2039	44.82	31.77	9320.99
Aug, 2039	44.66	31.93	9289.06
Sep, 2039	44.51	32.08	9256.98
Oct, 2039	44.36	32.23	9224.75
Nov, 2039	44.20	32.39	9192.36
Dec, 2039	44.05	32.54	9159.82
Jan, 2040	43.89	32.70	9127.12
Feb, 2040	43.73	32.86	9094.26
Mar, 2040	43.58	33.01	9061.25
Apr, 2040	43.42	33.17	9028.08
May, 2040	43.26	33.33	8994.75
Jun, 2040	43.10	33.49	8961.26
Jul, 2040	42.94	33.65	8927.61
Aug, 2040	42.78	33.81	8893.79
Sep, 2040	42.62	33.97	8859.82
Oct, 2040	42.45	34.14	8825.68
Nov, 2040	42.29	34.30	8791.38
Dec, 2040	42.13	34.46	8756.92
Jan, 2041	41.96	34.63	8722.29
Feb, 2041	41.79	34.80	8687.49
Mar, 2041	41.63	34.96	8652.53
Apr, 2041	41.46	35.13	8617.40
May, 2041	41.29	35.30	8582.10
Jun, 2041	41.12	35.47	8546.64
Jul, 2041	40.95	35.64	8511.00
Aug, 2041	40.78	35.81	8475.19
Sep, 2041	40.61	35.98	8439.21
Oct, 2041	40.44	36.15	8403.06
Nov, 2041	40.26	36.33	8366.73
Dec, 2041	40.09	36.50	8330.23
Jan, 2042	39.92	36.67	8293.56
Feb, 2042	39.74	36.85	8256.71
Mar, 2042	39.56	37.03	8219.68
Apr, 2042	39.39	37.20	8182.48
May, 2042	39.21	37.38	8145.10
Jun, 2042	39.03	37.56	8107.53
Jul, 2042	38.85	37.74	8069.79
Aug, 2042	38.67	37.92	8031.87
Sep, 2042	38.49	38.10	7993.77
Oct, 2042	38.30	38.29	7955.48
Nov, 2042	38.12	38.47	7917.01
Dec, 2042	37.94	38.65	7878.36
Jan, 2043	37.75	38.84	7839.52
Feb, 2043	37.56	39.03	7800.49
Mar, 2043	37.38	39.21	7761.28
Apr, 2043	37.19	39.40	7721.88
May, 2043	37.00	39.59	7682.29
Jun, 2043	36.81	39.78	7642.51
Jul, 2043	36.62	39.97	7602.54
Aug, 2043	36.43	40.16	7562.38
Sep, 2043	36.24	40.35	7522.03
Oct, 2043	36.04	40.55	7481.48
Nov, 2043	35.85	40.74	7440.74
Dec, 2043	35.65	40.94	7399.80
Jan, 2044	35.46	41.13	7358.67
Feb, 2044	35.26	41.33	7317.34
Mar, 2044	35.06	41.53	7275.81
Apr, 2044	34.86	41.73	7234.08
May, 2044	34.66	41.93	7192.16
Jun, 2044	34.46	42.13	7150.03
Jul, 2044	34.26	42.33	7107.70
Aug, 2044	34.06	42.53	7065.17
Sep, 2044	33.85	42.74	7022.43
Oct, 2044	33.65	42.94	6979.49
Nov, 2044	33.44	43.15	6936.34
Dec, 2044	33.24	43.35	6892.99
Jan, 2045	33.03	43.56	6849.43
Feb, 2045	32.82	43.77	6805.66
Mar, 2045	32.61	43.98	6761.68
Apr, 2045	32.40	44.19	6717.49
May, 2045	32.19	44.40	6673.09
Jun, 2045	31.98	44.61	6628.47
Jul, 2045	31.76	44.83	6583.64
Aug, 2045	31.55	45.04	6538.60
Sep, 2045	31.33	45.26	6493.34
Oct, 2045	31.11	45.48	6447.87
Nov, 2045	30.90	45.69	6402.17
Dec, 2045	30.68	45.91	6356.26
Jan, 2046	30.46	46.13	6310.13
Feb, 2046	30.24	46.35	6263.77
Mar, 2046	30.01	46.58	6217.20
Apr, 2046	29.79	46.80	6170.40
May, 2046	29.57	47.02	6123.37
Jun, 2046	29.34	47.25	6076.12
Jul, 2046	29.11	47.48	6028.65
Aug, 2046	28.89	47.70	5980.95
Sep, 2046	28.66	47.93	5933.02
Oct, 2046	28.43	48.16	5884.85
Nov, 2046	28.20	48.39	5836.46
Dec, 2046	27.97	48.62	5787.84
Jan, 2047	27.73	48.86	5738.98
Feb, 2047	27.50	49.09	5689.89
Mar, 2047	27.26	49.33	5640.57
Apr, 2047	27.03	49.56	5591.00
May, 2047	26.79	49.80	5541.20
Jun, 2047	26.55	50.04	5491.17
Jul, 2047	26.31	50.28	5440.89
Aug, 2047	26.07	50.52	5390.37
Sep, 2047	25.83	50.76	5339.61
Oct, 2047	25.59	51.00	5288.60
Nov, 2047	25.34	51.25	5237.35
Dec, 2047	25.10	51.49	5185.86
Jan, 2048	24.85	51.74	5134.12
Feb, 2048	24.60	51.99	5082.13
Mar, 2048	24.35	52.24	5029.89
Apr, 2048	24.10	52.49	4977.40
May, 2048	23.85	52.74	4924.66
Jun, 2048	23.60	52.99	4871.67
Jul, 2048	23.34	53.25	4818.42
Aug, 2048	23.09	53.50	4764.92
Sep, 2048	22.83	53.76	4711.16
Oct, 2048	22.57	54.02	4657.15
Nov, 2048	22.32	54.27	4602.87
Dec, 2048	22.06	54.53	4548.34
Jan, 2049	21.79	54.80	4493.54
Feb, 2049	21.53	55.06	4438.48
Mar, 2049	21.27	55.32	4383.16
Apr, 2049	21.00	55.59	4327.58
May, 2049	20.74	55.85	4271.72
Jun, 2049	20.47	56.12	4215.60
Jul, 2049	20.20	56.39	4159.21
Aug, 2049	19.93	56.66	4102.55
Sep, 2049	19.66	56.93	4045.62
Oct, 2049	19.39	57.20	3988.41
Nov, 2049	19.11	57.48	3930.93
Dec, 2049	18.84	57.75	3873.18
Jan, 2050	18.56	58.03	3815.15
Feb, 2050	18.28	58.31	3756.84
Mar, 2050	18.00	58.59	3698.25
Apr, 2050	17.72	58.87	3639.38
May, 2050	17.44	59.15	3580.23
Jun, 2050	17.16	59.43	3520.80
Jul, 2050	16.87	59.72	3461.08
Aug, 2050	16.58	60.01	3401.07
Sep, 2050	16.30	60.29	3340.78
Oct, 2050	16.01	60.58	3280.20
Nov, 2050	15.72	60.87	3219.32
Dec, 2050	15.43	61.16	3158.16
Jan, 2051	15.13	61.46	3096.70
Feb, 2051	14.84	61.75	3034.95
Mar, 2051	14.54	62.05	2972.90
Apr, 2051	14.25	62.34	2910.56
May, 2051	13.95	62.64	2847.91
Jun, 2051	13.65	62.94	2784.97
Jul, 2051	13.34	63.25	2721.72
Aug, 2051	13.04	63.55	2658.18
Sep, 2051	12.74	63.85	2594.32
Oct, 2051	12.43	64.16	2530.16
Nov, 2051	12.12	64.47	2465.70
Dec, 2051	11.81	64.78	2400.92
Jan, 2052	11.50	65.09	2335.84
Feb, 2052	11.19	65.40	2270.44
Mar, 2052	10.88	65.71	2204.73
Apr, 2052	10.56	66.03	2138.70
May, 2052	10.25	66.34	2072.36
Jun, 2052	9.93	66.66	2005.70
Jul, 2052	9.61	66.98	1938.72
Aug, 2052	9.29	67.30	1871.42
Sep, 2052	8.97	67.62	1803.80
Oct, 2052	8.64	67.95	1735.85
Nov, 2052	8.32	68.27	1667.58
Dec, 2052	7.99	68.60	1598.98
Jan, 2053	7.66	68.93	1530.05
Feb, 2053	7.33	69.26	1460.79
Mar, 2053	7.00	69.59	1391.20
Apr, 2053	6.67	69.92	1321.28
May, 2053	6.33	70.26	1251.02
Jun, 2053	5.99	70.60	1180.43
Jul, 2053	5.66	70.93	1109.49
Aug, 2053	5.32	71.27	1038.22
Sep, 2053	4.97	71.62	966.60
Oct, 2053	4.63	71.96	894.64
Nov, 2053	4.29	72.30	822.34
Dec, 2053	3.94	72.65	749.69
Jan, 2054	3.59	73.00	676.69
Feb, 2054	3.24	73.35	603.35
Mar, 2054	2.89	73.70	529.65
Apr, 2054	2.54	74.05	455.60
May, 2054	2.18	74.41	381.19
Jun, 2054	1.83	74.76	306.42
Jul, 2054	1.47	75.12	231.30
Aug, 2054	1.11	75.48	155.82
Sep, 2054	0.75	75.84	79.98
Oct, 2054	0.38	76.21	3.77