Mortgage Parameters

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

Mortgage Summary

Property Total:	$24,600
Down Payment	$7,380
Mortgage Amount:	$17,220
Mortgage Payment:	$100.49 / month
Estimated Tax:	+ $13.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $114.16 / month
Total Interest Paid:	$18,957.60 over 30 years
Total Tax Paid:	$4,920.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	82.51	17.98	17202.02
May, 2025	82.43	18.06	17183.96
Jun, 2025	82.34	18.15	17165.81
Jul, 2025	82.25	18.24	17147.57
Aug, 2025	82.17	18.32	17129.25
Sep, 2025	82.08	18.41	17110.83
Oct, 2025	81.99	18.50	17092.33
Nov, 2025	81.90	18.59	17073.74
Dec, 2025	81.81	18.68	17055.07
Jan, 2026	81.72	18.77	17036.30
Feb, 2026	81.63	18.86	17017.44
Mar, 2026	81.54	18.95	16998.49
Apr, 2026	81.45	19.04	16979.45
May, 2026	81.36	19.13	16960.32
Jun, 2026	81.27	19.22	16941.10
Jul, 2026	81.18	19.31	16921.79
Aug, 2026	81.08	19.41	16902.38
Sep, 2026	80.99	19.50	16882.88
Oct, 2026	80.90	19.59	16863.29
Nov, 2026	80.80	19.69	16843.60
Dec, 2026	80.71	19.78	16823.82
Jan, 2027	80.61	19.88	16803.95
Feb, 2027	80.52	19.97	16783.97
Mar, 2027	80.42	20.07	16763.91
Apr, 2027	80.33	20.16	16743.74
May, 2027	80.23	20.26	16723.49
Jun, 2027	80.13	20.36	16703.13
Jul, 2027	80.04	20.45	16682.67
Aug, 2027	79.94	20.55	16662.12
Sep, 2027	79.84	20.65	16641.47
Oct, 2027	79.74	20.75	16620.72
Nov, 2027	79.64	20.85	16599.87
Dec, 2027	79.54	20.95	16578.92
Jan, 2028	79.44	21.05	16557.87
Feb, 2028	79.34	21.15	16536.72
Mar, 2028	79.24	21.25	16515.47
Apr, 2028	79.14	21.35	16494.12
May, 2028	79.03	21.46	16472.66
Jun, 2028	78.93	21.56	16451.11
Jul, 2028	78.83	21.66	16429.44
Aug, 2028	78.72	21.77	16407.68
Sep, 2028	78.62	21.87	16385.81
Oct, 2028	78.52	21.97	16363.83
Nov, 2028	78.41	22.08	16341.75
Dec, 2028	78.30	22.19	16319.57
Jan, 2029	78.20	22.29	16297.28
Feb, 2029	78.09	22.40	16274.88
Mar, 2029	77.98	22.51	16252.37
Apr, 2029	77.88	22.61	16229.76
May, 2029	77.77	22.72	16207.03
Jun, 2029	77.66	22.83	16184.20
Jul, 2029	77.55	22.94	16161.26
Aug, 2029	77.44	23.05	16138.21
Sep, 2029	77.33	23.16	16115.05
Oct, 2029	77.22	23.27	16091.78
Nov, 2029	77.11	23.38	16068.40
Dec, 2029	76.99	23.50	16044.90
Jan, 2030	76.88	23.61	16021.29
Feb, 2030	76.77	23.72	15997.57
Mar, 2030	76.66	23.83	15973.73
Apr, 2030	76.54	23.95	15949.79
May, 2030	76.43	24.06	15925.72
Jun, 2030	76.31	24.18	15901.54
Jul, 2030	76.19	24.30	15877.25
Aug, 2030	76.08	24.41	15852.84
Sep, 2030	75.96	24.53	15828.31
Oct, 2030	75.84	24.65	15803.66
Nov, 2030	75.73	24.76	15778.90
Dec, 2030	75.61	24.88	15754.01
Jan, 2031	75.49	25.00	15729.01
Feb, 2031	75.37	25.12	15703.89
Mar, 2031	75.25	25.24	15678.65
Apr, 2031	75.13	25.36	15653.29
May, 2031	75.01	25.48	15627.80
Jun, 2031	74.88	25.61	15602.19
Jul, 2031	74.76	25.73	15576.46
Aug, 2031	74.64	25.85	15550.61
Sep, 2031	74.51	25.98	15524.63
Oct, 2031	74.39	26.10	15498.53
Nov, 2031	74.26	26.23	15472.31
Dec, 2031	74.14	26.35	15445.96
Jan, 2032	74.01	26.48	15419.48
Feb, 2032	73.88	26.61	15392.87
Mar, 2032	73.76	26.73	15366.14
Apr, 2032	73.63	26.86	15339.28
May, 2032	73.50	26.99	15312.29
Jun, 2032	73.37	27.12	15285.17
Jul, 2032	73.24	27.25	15257.92
Aug, 2032	73.11	27.38	15230.54
Sep, 2032	72.98	27.51	15203.03
Oct, 2032	72.85	27.64	15175.39
Nov, 2032	72.72	27.77	15147.62
Dec, 2032	72.58	27.91	15119.71
Jan, 2033	72.45	28.04	15091.67
Feb, 2033	72.31	28.18	15063.49
Mar, 2033	72.18	28.31	15035.18
Apr, 2033	72.04	28.45	15006.73
May, 2033	71.91	28.58	14978.15
Jun, 2033	71.77	28.72	14949.43
Jul, 2033	71.63	28.86	14920.58
Aug, 2033	71.49	29.00	14891.58
Sep, 2033	71.36	29.13	14862.45
Oct, 2033	71.22	29.27	14833.17
Nov, 2033	71.08	29.41	14803.76
Dec, 2033	70.93	29.56	14774.20
Jan, 2034	70.79	29.70	14744.50
Feb, 2034	70.65	29.84	14714.67
Mar, 2034	70.51	29.98	14684.68
Apr, 2034	70.36	30.13	14654.56
May, 2034	70.22	30.27	14624.29
Jun, 2034	70.07	30.42	14593.87
Jul, 2034	69.93	30.56	14563.31
Aug, 2034	69.78	30.71	14532.60
Sep, 2034	69.64	30.85	14501.75
Oct, 2034	69.49	31.00	14470.75
Nov, 2034	69.34	31.15	14439.59
Dec, 2034	69.19	31.30	14408.29
Jan, 2035	69.04	31.45	14376.84
Feb, 2035	68.89	31.60	14345.24
Mar, 2035	68.74	31.75	14313.49
Apr, 2035	68.59	31.90	14281.59
May, 2035	68.43	32.06	14249.53
Jun, 2035	68.28	32.21	14217.32
Jul, 2035	68.12	32.37	14184.95
Aug, 2035	67.97	32.52	14152.43
Sep, 2035	67.81	32.68	14119.76
Oct, 2035	67.66	32.83	14086.92
Nov, 2035	67.50	32.99	14053.93
Dec, 2035	67.34	33.15	14020.78
Jan, 2036	67.18	33.31	13987.48
Feb, 2036	67.02	33.47	13954.01
Mar, 2036	66.86	33.63	13920.38
Apr, 2036	66.70	33.79	13886.60
May, 2036	66.54	33.95	13852.65
Jun, 2036	66.38	34.11	13818.53
Jul, 2036	66.21	34.28	13784.26
Aug, 2036	66.05	34.44	13749.82
Sep, 2036	65.88	34.61	13715.21
Oct, 2036	65.72	34.77	13680.44
Nov, 2036	65.55	34.94	13645.50
Dec, 2036	65.38	35.11	13610.40
Jan, 2037	65.22	35.27	13575.12
Feb, 2037	65.05	35.44	13539.68
Mar, 2037	64.88	35.61	13504.07
Apr, 2037	64.71	35.78	13468.29
May, 2037	64.54	35.95	13432.33
Jun, 2037	64.36	36.13	13396.20
Jul, 2037	64.19	36.30	13359.90
Aug, 2037	64.02	36.47	13323.43
Sep, 2037	63.84	36.65	13286.78
Oct, 2037	63.67	36.82	13249.96
Nov, 2037	63.49	37.00	13212.96
Dec, 2037	63.31	37.18	13175.78
Jan, 2038	63.13	37.36	13138.42
Feb, 2038	62.95	37.54	13100.89
Mar, 2038	62.78	37.71	13063.17
Apr, 2038	62.59	37.90	13025.28
May, 2038	62.41	38.08	12987.20
Jun, 2038	62.23	38.26	12948.94
Jul, 2038	62.05	38.44	12910.50
Aug, 2038	61.86	38.63	12871.87
Sep, 2038	61.68	38.81	12833.06
Oct, 2038	61.49	39.00	12794.06
Nov, 2038	61.30	39.19	12754.87
Dec, 2038	61.12	39.37	12715.50
Jan, 2039	60.93	39.56	12675.94
Feb, 2039	60.74	39.75	12636.19
Mar, 2039	60.55	39.94	12596.25
Apr, 2039	60.36	40.13	12556.11
May, 2039	60.16	40.33	12515.79
Jun, 2039	59.97	40.52	12475.27
Jul, 2039	59.78	40.71	12434.56
Aug, 2039	59.58	40.91	12393.65
Sep, 2039	59.39	41.10	12352.55
Oct, 2039	59.19	41.30	12311.25
Nov, 2039	58.99	41.50	12269.75
Dec, 2039	58.79	41.70	12228.05
Jan, 2040	58.59	41.90	12186.15
Feb, 2040	58.39	42.10	12144.05
Mar, 2040	58.19	42.30	12101.75
Apr, 2040	57.99	42.50	12059.25
May, 2040	57.78	42.71	12016.55
Jun, 2040	57.58	42.91	11973.64
Jul, 2040	57.37	43.12	11930.52
Aug, 2040	57.17	43.32	11887.20
Sep, 2040	56.96	43.53	11843.67
Oct, 2040	56.75	43.74	11799.93
Nov, 2040	56.54	43.95	11755.98
Dec, 2040	56.33	44.16	11711.82
Jan, 2041	56.12	44.37	11667.45
Feb, 2041	55.91	44.58	11622.86
Mar, 2041	55.69	44.80	11578.07
Apr, 2041	55.48	45.01	11533.06
May, 2041	55.26	45.23	11487.83
Jun, 2041	55.05	45.44	11442.38
Jul, 2041	54.83	45.66	11396.72
Aug, 2041	54.61	45.88	11350.84
Sep, 2041	54.39	46.10	11304.74
Oct, 2041	54.17	46.32	11258.42
Nov, 2041	53.95	46.54	11211.88
Dec, 2041	53.72	46.77	11165.11
Jan, 2042	53.50	46.99	11118.12
Feb, 2042	53.27	47.22	11070.90
Mar, 2042	53.05	47.44	11023.46
Apr, 2042	52.82	47.67	10975.79
May, 2042	52.59	47.90	10927.89
Jun, 2042	52.36	48.13	10879.77
Jul, 2042	52.13	48.36	10831.41
Aug, 2042	51.90	48.59	10782.82
Sep, 2042	51.67	48.82	10734.00
Oct, 2042	51.43	49.06	10684.94
Nov, 2042	51.20	49.29	10635.65
Dec, 2042	50.96	49.53	10586.12
Jan, 2043	50.73	49.76	10536.36
Feb, 2043	50.49	50.00	10486.35
Mar, 2043	50.25	50.24	10436.11
Apr, 2043	50.01	50.48	10385.63
May, 2043	49.76	50.73	10334.90
Jun, 2043	49.52	50.97	10283.93
Jul, 2043	49.28	51.21	10232.72
Aug, 2043	49.03	51.46	10181.26
Sep, 2043	48.79	51.70	10129.56
Oct, 2043	48.54	51.95	10077.61
Nov, 2043	48.29	52.20	10025.40
Dec, 2043	48.04	52.45	9972.95
Jan, 2044	47.79	52.70	9920.25
Feb, 2044	47.53	52.96	9867.29
Mar, 2044	47.28	53.21	9814.08
Apr, 2044	47.03	53.46	9760.62
May, 2044	46.77	53.72	9706.90
Jun, 2044	46.51	53.98	9652.92
Jul, 2044	46.25	54.24	9598.69
Aug, 2044	45.99	54.50	9544.19
Sep, 2044	45.73	54.76	9489.43
Oct, 2044	45.47	55.02	9434.41
Nov, 2044	45.21	55.28	9379.13
Dec, 2044	44.94	55.55	9323.58
Jan, 2045	44.68	55.81	9267.77
Feb, 2045	44.41	56.08	9211.68
Mar, 2045	44.14	56.35	9155.33
Apr, 2045	43.87	56.62	9098.71
May, 2045	43.60	56.89	9041.82
Jun, 2045	43.33	57.16	8984.66
Jul, 2045	43.05	57.44	8927.22
Aug, 2045	42.78	57.71	8869.50
Sep, 2045	42.50	57.99	8811.51
Oct, 2045	42.22	58.27	8753.25
Nov, 2045	41.94	58.55	8694.70
Dec, 2045	41.66	58.83	8635.87
Jan, 2046	41.38	59.11	8576.76
Feb, 2046	41.10	59.39	8517.37
Mar, 2046	40.81	59.68	8457.69
Apr, 2046	40.53	59.96	8397.73
May, 2046	40.24	60.25	8337.48
Jun, 2046	39.95	60.54	8276.94
Jul, 2046	39.66	60.83	8216.11
Aug, 2046	39.37	61.12	8154.98
Sep, 2046	39.08	61.41	8093.57
Oct, 2046	38.78	61.71	8031.86
Nov, 2046	38.49	62.00	7969.86
Dec, 2046	38.19	62.30	7907.56
Jan, 2047	37.89	62.60	7844.96
Feb, 2047	37.59	62.90	7782.06
Mar, 2047	37.29	63.20	7718.86
Apr, 2047	36.99	63.50	7655.35
May, 2047	36.68	63.81	7591.55
Jun, 2047	36.38	64.11	7527.43
Jul, 2047	36.07	64.42	7463.01
Aug, 2047	35.76	64.73	7398.28
Sep, 2047	35.45	65.04	7333.24
Oct, 2047	35.14	65.35	7267.89
Nov, 2047	34.83	65.66	7202.22
Dec, 2047	34.51	65.98	7136.25
Jan, 2048	34.19	66.30	7069.95
Feb, 2048	33.88	66.61	7003.34
Mar, 2048	33.56	66.93	6936.40
Apr, 2048	33.24	67.25	6869.15
May, 2048	32.91	67.58	6801.58
Jun, 2048	32.59	67.90	6733.68
Jul, 2048	32.27	68.22	6665.45
Aug, 2048	31.94	68.55	6596.90
Sep, 2048	31.61	68.88	6528.02
Oct, 2048	31.28	69.21	6458.81
Nov, 2048	30.95	69.54	6389.27
Dec, 2048	30.62	69.87	6319.39
Jan, 2049	30.28	70.21	6249.19
Feb, 2049	29.94	70.55	6178.64
Mar, 2049	29.61	70.88	6107.76
Apr, 2049	29.27	71.22	6036.53
May, 2049	28.93	71.56	5964.97
Jun, 2049	28.58	71.91	5893.06
Jul, 2049	28.24	72.25	5820.81
Aug, 2049	27.89	72.60	5748.21
Sep, 2049	27.54	72.95	5675.26
Oct, 2049	27.19	73.30	5601.97
Nov, 2049	26.84	73.65	5528.32
Dec, 2049	26.49	74.00	5454.32
Jan, 2050	26.14	74.35	5379.96
Feb, 2050	25.78	74.71	5305.25
Mar, 2050	25.42	75.07	5230.18
Apr, 2050	25.06	75.43	5154.75
May, 2050	24.70	75.79	5078.96
Jun, 2050	24.34	76.15	5002.81
Jul, 2050	23.97	76.52	4926.29
Aug, 2050	23.61	76.88	4849.41
Sep, 2050	23.24	77.25	4772.15
Oct, 2050	22.87	77.62	4694.53
Nov, 2050	22.49	78.00	4616.54
Dec, 2050	22.12	78.37	4538.17
Jan, 2051	21.75	78.74	4459.42
Feb, 2051	21.37	79.12	4380.30
Mar, 2051	20.99	79.50	4300.80
Apr, 2051	20.61	79.88	4220.92
May, 2051	20.23	80.26	4140.65
Jun, 2051	19.84	80.65	4060.00
Jul, 2051	19.45	81.04	3978.97
Aug, 2051	19.07	81.42	3897.54
Sep, 2051	18.68	81.81	3815.73
Oct, 2051	18.28	82.21	3733.52
Nov, 2051	17.89	82.60	3650.92
Dec, 2051	17.49	83.00	3567.93
Jan, 2052	17.10	83.39	3484.53
Feb, 2052	16.70	83.79	3400.74
Mar, 2052	16.30	84.19	3316.54
Apr, 2052	15.89	84.60	3231.95
May, 2052	15.49	85.00	3146.94
Jun, 2052	15.08	85.41	3061.53
Jul, 2052	14.67	85.82	2975.71
Aug, 2052	14.26	86.23	2889.48
Sep, 2052	13.85	86.64	2802.84
Oct, 2052	13.43	87.06	2715.78
Nov, 2052	13.01	87.48	2628.30
Dec, 2052	12.59	87.90	2540.40
Jan, 2053	12.17	88.32	2452.09
Feb, 2053	11.75	88.74	2363.35
Mar, 2053	11.32	89.17	2274.18
Apr, 2053	10.90	89.59	2184.59
May, 2053	10.47	90.02	2094.56
Jun, 2053	10.04	90.45	2004.11
Jul, 2053	9.60	90.89	1913.22
Aug, 2053	9.17	91.32	1821.90
Sep, 2053	8.73	91.76	1730.14
Oct, 2053	8.29	92.20	1637.94
Nov, 2053	7.85	92.64	1545.30
Dec, 2053	7.40	93.09	1452.21
Jan, 2054	6.96	93.53	1358.68
Feb, 2054	6.51	93.98	1264.70
Mar, 2054	6.06	94.43	1170.27
Apr, 2054	5.61	94.88	1075.39
May, 2054	5.15	95.34	980.05
Jun, 2054	4.70	95.79	884.26
Jul, 2054	4.24	96.25	788.01
Aug, 2054	3.78	96.71	691.29
Sep, 2054	3.31	97.18	594.12
Oct, 2054	2.85	97.64	496.47
Nov, 2054	2.38	98.11	398.36
Dec, 2054	1.91	98.58	299.78
Jan, 2055	1.44	99.05	200.73
Feb, 2055	0.96	99.53	101.20
Mar, 2055	0.48	100.01	1.19