Mortgage Parameters

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

Mortgage Summary

Property Total:	$70,000
Down Payment	$21,000
Mortgage Amount:	$49,000
Mortgage Payment:	$285.95 / month
Estimated Tax:	+ $38.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $324.84 / month
Total Interest Paid:	$53,942.40 over 30 years
Total Tax Paid:	$14,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	234.79	51.16	48948.84
Dec, 2024	234.55	51.40	48897.44
Dec, 2024	468.85	103.05	48845.79
Jan, 2025	234.05	51.90	48793.89
Mar, 2025	233.80	52.15	48741.75
Mar, 2025	467.35	104.55	48689.35
May, 2025	233.30	52.65	48636.70
May, 2025	466.35	105.55	48583.80
Jul, 2025	232.80	53.15	48530.65
Jul, 2025	465.34	106.56	48477.24
Aug, 2025	232.29	53.66	48423.58
Oct, 2025	232.03	53.92	48369.66
Oct, 2025	463.80	108.10	48315.48
Dec, 2025	231.51	54.44	48261.04
Dec, 2025	462.76	109.14	48206.34
Jan, 2026	230.99	54.96	48151.38
Mar, 2026	230.73	55.22	48096.16
Mar, 2026	461.19	110.71	48040.67
May, 2026	230.19	55.76	47984.91
May, 2026	460.12	111.78	47928.89
Jul, 2026	229.66	56.29	47872.60
Jul, 2026	459.05	112.85	47816.04
Aug, 2026	229.12	56.83	47759.21
Oct, 2026	228.85	57.10	47702.10
Oct, 2026	457.42	114.48	47644.73
Dec, 2026	228.30	57.65	47587.07
Dec, 2026	456.32	115.58	47529.15
Jan, 2027	227.74	58.21	47470.94
Mar, 2027	227.46	58.49	47412.46
Mar, 2027	454.64	117.26	47353.69
May, 2027	226.90	59.05	47294.64
May, 2027	453.52	118.38	47235.31
Jul, 2027	226.34	59.61	47175.70
Jul, 2027	452.39	119.51	47115.80
Aug, 2027	225.76	60.19	47055.61
Oct, 2027	225.47	60.48	46995.14
Oct, 2027	450.66	121.24	46934.37
Dec, 2027	224.89	61.06	46873.32
Dec, 2027	449.49	122.41	46811.97
Jan, 2028	224.31	61.64	46750.32
Mar, 2028	224.01	61.94	46688.39
Mar, 2028	447.73	124.17	46626.15
May, 2028	223.42	62.53	46563.62
May, 2028	446.54	125.36	46500.79
Jul, 2028	222.82	63.13	46437.65
Jul, 2028	445.33	126.57	46374.22
Aug, 2028	222.21	63.74	46310.48
Oct, 2028	221.90	64.05	46246.43
Oct, 2028	443.50	128.40	46182.08
Dec, 2028	221.29	64.66	46117.42
Dec, 2028	442.27	129.63	46052.45
Jan, 2029	220.67	65.28	45987.16
Mar, 2029	220.36	65.59	45921.57
Mar, 2029	440.40	131.50	45855.66
May, 2029	219.73	66.22	45789.44
May, 2029	439.14	132.76	45722.89
Jul, 2029	219.09	66.86	45656.03
Jul, 2029	437.86	134.04	45588.85
Aug, 2029	218.45	67.50	45521.35
Oct, 2029	218.12	67.83	45453.52
Oct, 2029	435.92	135.98	45385.37
Dec, 2029	217.47	68.48	45316.89
Dec, 2029	434.61	137.29	45248.08
Jan, 2030	216.81	69.14	45178.95
Mar, 2030	216.48	69.47	45109.48
Mar, 2030	432.63	139.27	45039.68
May, 2030	215.82	70.13	44969.54
May, 2030	431.30	140.60	44899.07
Jul, 2030	215.14	70.81	44828.26
Jul, 2030	429.94	141.96	44757.12
Aug, 2030	214.46	71.49	44685.63
Oct, 2030	214.12	71.83	44613.80
Oct, 2030	427.89	144.01	44541.62
Dec, 2030	213.43	72.52	44469.10
Dec, 2030	426.51	145.39	44396.23
Jan, 2031	212.73	73.22	44323.01
Mar, 2031	212.38	73.57	44249.44
Mar, 2031	424.41	147.49	44175.52
May, 2031	211.67	74.28	44101.25
May, 2031	422.99	148.91	44026.62
Jul, 2031	210.96	74.99	43951.63
Jul, 2031	421.56	150.34	43876.28
Aug, 2031	210.24	75.71	43800.57
Oct, 2031	209.88	76.07	43724.50
Oct, 2031	419.39	152.51	43648.06
Dec, 2031	209.15	76.80	43571.26
Dec, 2031	417.93	153.97	43494.08
Jan, 2032	208.41	77.54	43416.54
Mar, 2032	208.04	77.91	43338.63
Mar, 2032	415.70	156.20	43260.35
May, 2032	207.29	78.66	43181.68
May, 2032	414.20	157.70	43102.65
Jul, 2032	206.53	79.42	43023.23
Jul, 2032	412.68	159.22	42943.43
Aug, 2032	205.77	80.18	42863.25
Oct, 2032	205.39	80.56	42782.69
Oct, 2032	410.39	161.51	42701.74
Dec, 2032	204.61	81.34	42620.40
Dec, 2032	408.83	163.07	42538.68
Jan, 2033	203.83	82.12	42456.56
Mar, 2033	203.44	82.51	42374.05
Mar, 2033	406.48	165.42	42291.14
May, 2033	202.65	83.30	42207.83
May, 2033	404.90	167.00	42124.13
Jul, 2033	201.84	84.11	42040.02
Jul, 2033	403.28	168.62	41955.52
Aug, 2033	201.04	84.91	41870.60
Oct, 2033	200.63	85.32	41785.28
Oct, 2033	400.85	171.05	41699.55
Dec, 2033	199.81	86.14	41613.41
Dec, 2033	399.21	172.69	41526.86
Jan, 2034	198.98	86.97	41439.89
Mar, 2034	198.57	87.38	41352.51
Mar, 2034	396.72	175.18	41264.71
May, 2034	197.73	88.22	41176.48
May, 2034	395.03	176.87	41087.84
Jul, 2034	196.88	89.07	40998.77
Jul, 2034	393.33	178.57	40909.27
Aug, 2034	196.02	89.93	40819.34
Oct, 2034	195.59	90.36	40728.99
Oct, 2034	390.75	181.15	40638.20
Dec, 2034	194.72	91.23	40546.97
Dec, 2034	389.01	182.89	40455.31
Jan, 2035	193.85	92.10	40363.21
Mar, 2035	193.41	92.54	40270.66
Mar, 2035	386.37	185.53	40177.68
May, 2035	192.52	93.43	40084.25
May, 2035	384.59	187.31	39990.37
Jul, 2035	191.62	94.33	39896.04
Jul, 2035	382.79	189.11	39801.25
Aug, 2035	190.71	95.24	39706.02
Oct, 2035	190.26	95.69	39610.33
Oct, 2035	380.06	191.84	39514.18
Dec, 2035	189.34	96.61	39417.56
Dec, 2035	378.22	193.68	39320.49
Jan, 2036	188.41	97.54	39222.95
Mar, 2036	187.94	98.01	39124.94
Mar, 2036	375.41	196.49	39026.47
May, 2036	187.00	98.95	38927.52
May, 2036	373.53	198.37	38828.10
Jul, 2036	186.05	99.90	38728.20
Jul, 2036	371.62	200.28	38627.82
Aug, 2036	185.09	100.86	38526.96
Oct, 2036	184.61	101.34	38425.62
Oct, 2036	368.73	203.17	38323.79
Dec, 2036	183.63	102.32	38221.48
Dec, 2036	366.77	205.13	38118.67
Jan, 2037	182.65	103.30	38015.38
Mar, 2037	182.16	103.79	37911.58
Mar, 2037	363.82	208.08	37807.29
May, 2037	181.16	104.79	37702.50
May, 2037	361.82	210.08	37597.21
Jul, 2037	180.15	105.80	37491.41
Jul, 2037	359.80	212.10	37385.11
Aug, 2037	179.14	106.81	37278.30
Oct, 2037	178.63	107.32	37170.97
Oct, 2037	356.74	215.16	37063.13
Dec, 2037	177.59	108.36	36954.78
Dec, 2037	354.66	217.24	36845.90
Jan, 2038	176.55	109.40	36736.51
Mar, 2038	176.03	109.92	36626.58
Mar, 2038	351.53	220.37	36516.14
May, 2038	174.97	110.98	36405.16
May, 2038	349.41	222.49	36293.65
Jul, 2038	173.91	112.04	36181.61
Jul, 2038	347.28	224.62	36069.03
Aug, 2038	172.83	113.12	35955.91
Oct, 2038	172.29	113.66	35842.25
Oct, 2038	344.03	227.87	35728.04
Dec, 2038	171.20	114.75	35613.29
Dec, 2038	341.85	230.05	35497.99
Jan, 2039	170.09	115.86	35382.13
Mar, 2039	169.54	116.41	35265.72
Mar, 2039	338.52	233.38	35148.75
May, 2039	168.42	117.53	35031.22
May, 2039	336.28	235.62	34913.13
Jul, 2039	167.29	118.66	34794.47
Jul, 2039	334.01	237.89	34675.25
Aug, 2039	166.15	119.80	34555.45
Oct, 2039	165.58	120.37	34435.08
Oct, 2039	330.58	241.32	34314.13
Dec, 2039	164.42	121.53	34192.60
Dec, 2039	328.26	243.64	34070.49
Jan, 2040	163.25	122.70	33947.79
Mar, 2040	162.67	123.28	33824.51
Mar, 2040	324.75	247.15	33700.64
May, 2040	161.48	124.47	33576.17
May, 2040	322.37	249.53	33451.10
Jul, 2040	160.29	125.66	33325.44
Jul, 2040	319.97	251.93	33199.18
Aug, 2040	159.08	126.87	33072.31
Oct, 2040	158.47	127.48	32944.83
Oct, 2040	316.33	255.57	32816.74
Dec, 2040	157.25	128.70	32688.03
Dec, 2040	313.88	258.02	32558.71
Jan, 2041	156.01	129.94	32428.77
Mar, 2041	155.39	130.56	32298.21
Mar, 2041	310.15	261.75	32167.02
May, 2041	154.13	131.82	32035.21
May, 2041	307.63	264.27	31902.76
Jul, 2041	152.87	133.08	31769.68
Jul, 2041	305.10	266.80	31635.96
Aug, 2041	151.59	134.36	31501.60
Oct, 2041	150.95	135.00	31366.59
Oct, 2041	301.25	270.65	31230.94
Dec, 2041	149.65	136.30	31094.64
Dec, 2041	298.65	273.25	30957.68
Jan, 2042	148.34	137.61	30820.07
Mar, 2042	147.68	138.27	30681.80
Mar, 2042	294.70	277.20	30542.87
May, 2042	146.35	139.60	30403.27
May, 2042	292.03	279.87	30263.00
Jul, 2042	145.01	140.94	30122.06
Jul, 2042	289.34	282.56	29980.45
Aug, 2042	143.66	142.29	29838.15
Oct, 2042	142.97	142.98	29695.18
Oct, 2042	285.26	286.64	29551.52
Dec, 2042	141.60	144.35	29407.17
Dec, 2042	282.51	289.39	29262.13
Jan, 2043	140.21	145.74	29116.39
Mar, 2043	139.52	146.43	28969.96
Mar, 2043	278.33	293.57	28822.82
May, 2043	138.11	147.84	28674.98
May, 2043	275.51	296.39	28526.43
Jul, 2043	136.69	149.26	28377.17
Jul, 2043	272.66	299.24	28227.20
Aug, 2043	135.26	150.69	28076.50
Oct, 2043	134.53	151.42	27925.08
Oct, 2043	268.34	303.56	27772.94
Dec, 2043	133.08	152.87	27620.07
Dec, 2043	265.43	306.47	27466.47
Jan, 2044	131.61	154.34	27312.13
Mar, 2044	130.87	155.08	27157.05
Mar, 2044	261.00	310.90	27001.23
May, 2044	129.38	156.57	26844.66
May, 2044	258.01	313.89	26687.34
Jul, 2044	127.88	158.07	26529.26
Jul, 2044	255.00	316.90	26370.43
Aug, 2044	126.36	159.59	26210.84
Oct, 2044	125.59	160.36	26050.49
Oct, 2044	250.42	321.48	25889.36
Dec, 2044	124.05	161.90	25727.46
Dec, 2044	247.33	324.57	25564.79
Jan, 2045	122.50	163.45	25401.34
Mar, 2045	121.71	164.24	25237.10
Mar, 2045	242.64	329.26	25072.08
May, 2045	120.14	165.81	24906.27
May, 2045	239.48	332.42	24739.66
Jul, 2045	118.54	167.41	24572.26
Jul, 2045	236.28	335.62	24404.05
Aug, 2045	116.94	169.01	24235.03
Oct, 2045	116.13	169.82	24065.21
Oct, 2045	231.44	340.46	23894.57
Dec, 2045	114.49	171.46	23723.12
Dec, 2045	228.16	343.74	23550.84
Jan, 2046	112.85	173.10	23377.74
Mar, 2046	112.02	173.93	23203.81
Mar, 2046	223.20	348.70	23029.04
May, 2046	110.35	175.60	22853.44
May, 2046	219.86	352.04	22676.99
Jul, 2046	108.66	177.29	22499.71
Jul, 2046	216.47	355.43	22321.57
Aug, 2046	106.96	178.99	22142.57
Oct, 2046	106.10	179.85	21962.72
Oct, 2046	211.34	360.56	21782.01
Dec, 2046	104.37	181.58	21600.43
Dec, 2046	207.87	364.03	21417.99
Jan, 2047	102.63	183.32	21234.66
Mar, 2047	101.75	184.20	21050.46
Mar, 2047	202.62	369.28	20865.38
May, 2047	99.98	185.97	20679.41
May, 2047	199.07	372.83	20492.55
Jul, 2047	98.19	187.76	20304.79
Jul, 2047	195.48	376.42	20116.14
Aug, 2047	96.39	189.56	19926.58
Oct, 2047	95.48	190.47	19736.11
Oct, 2047	190.05	381.85	19544.73
Dec, 2047	93.65	192.30	19352.43
Dec, 2047	186.38	385.52	19159.21
Jan, 2048	91.80	194.15	18965.06
Mar, 2048	90.87	195.08	18769.99
Mar, 2048	180.81	391.09	18573.98
May, 2048	89.00	196.95	18377.03
May, 2048	177.06	394.84	18179.13
Jul, 2048	87.11	198.84	17980.29
Jul, 2048	173.27	398.63	17780.50
Aug, 2048	85.20	200.75	17579.75
Oct, 2048	84.24	201.71	17378.03
Oct, 2048	167.51	404.39	17175.35
Dec, 2048	82.30	203.65	16971.70
Dec, 2048	163.62	408.28	16767.07
Jan, 2049	80.34	205.61	16561.47
Mar, 2049	79.36	206.59	16354.87
Mar, 2049	157.73	414.17	16147.29
May, 2049	77.37	208.58	15938.71
May, 2049	153.74	418.16	15729.14
Jul, 2049	75.37	210.58	15518.55
Jul, 2049	149.73	422.17	15306.96
Aug, 2049	73.35	212.60	15094.36
Oct, 2049	72.33	213.62	14880.74
Oct, 2049	143.63	428.27	14666.09
Dec, 2049	70.28	215.67	14450.42
Dec, 2049	139.52	432.38	14233.71
Jan, 2050	68.20	217.75	14015.96
Mar, 2050	67.16	218.79	13797.17
Mar, 2050	133.27	438.63	13577.33
May, 2050	65.06	220.89	13356.44
May, 2050	129.06	442.84	13134.49
Jul, 2050	62.94	223.01	12911.47
Jul, 2050	124.81	447.09	12687.39
Aug, 2050	60.79	225.16	12462.24
Oct, 2050	59.71	226.24	12236.00
Oct, 2050	118.34	453.56	12008.68
Dec, 2050	57.54	228.41	11780.27
Dec, 2050	113.99	457.91	11550.77
Jan, 2051	55.35	230.60	11320.17
Mar, 2051	54.24	231.71	11088.46
Mar, 2051	107.37	464.53	10855.64
May, 2051	52.02	233.93	10621.71
May, 2051	102.92	468.98	10386.66
Jul, 2051	49.77	236.18	10150.47
Jul, 2051	98.41	473.49	9913.16
Aug, 2051	47.50	238.45	9674.71
Oct, 2051	46.36	239.59	9435.12
Oct, 2051	91.57	480.33	9194.38
Dec, 2051	44.06	241.89	8952.49
Dec, 2051	86.96	484.94	8709.43
Jan, 2052	41.73	244.22	8465.22
Mar, 2052	40.56	245.39	8219.83
Mar, 2052	79.95	491.95	7973.27
May, 2052	38.21	247.74	7725.52
May, 2052	75.23	496.67	7476.59
Jul, 2052	35.83	250.12	7226.46
Jul, 2052	70.46	501.44	6975.14
Aug, 2052	33.42	252.53	6722.61
Oct, 2052	32.21	253.74	6468.88
Oct, 2052	63.21	508.69	6213.92
Dec, 2052	29.78	256.17	5957.75
Dec, 2052	58.33	513.57	5700.35
Jan, 2053	27.31	258.64	5441.71
Mar, 2053	26.07	259.88	5181.84
Mar, 2053	50.90	521.00	4920.71
May, 2053	23.58	262.37	4658.34
May, 2053	45.90	526.00	4394.71
Jul, 2053	21.06	264.89	4129.82
Jul, 2053	40.85	531.05	3863.66
Aug, 2053	18.51	267.44	3596.22
Oct, 2053	17.23	268.72	3327.51
Oct, 2053	33.17	538.73	3057.50
Dec, 2053	14.65	271.30	2786.20
Dec, 2053	28.00	543.90	2513.60
Jan, 2054	12.04	273.91	2239.70
Mar, 2054	10.73	275.22	1964.48
Mar, 2054	20.14	551.76	1687.94
May, 2054	8.09	277.86	1410.08
May, 2054	14.85	557.05	1130.89
Jul, 2054	5.42	280.53	850.35
Jul, 2054	9.49	562.41	568.48
Aug, 2054	2.72	283.23	285.25
Oct, 2054	1.37	284.58	0.67