Mortgage Parameters

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

Mortgage Summary

Property Total:	$28,800
Down Payment	$8,640
Mortgage Amount:	$20,160
Mortgage Payment:	$117.65 / month
Estimated Tax:	+ $16.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $133.65 / month
Total Interest Paid:	$22,194.00 over 30 years
Total Tax Paid:	$5,760.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	96.60	21.05	20138.95
Nov, 2024	96.50	21.15	20117.80
Dec, 2024	96.40	21.25	20096.55
Jan, 2025	96.30	21.35	20075.19
Feb, 2025	96.19	21.46	20053.74
Mar, 2025	96.09	21.56	20032.18
Apr, 2025	95.99	21.66	20010.51
May, 2025	95.88	21.77	19988.75
Jun, 2025	95.78	21.87	19966.88
Jul, 2025	95.67	21.98	19944.90
Aug, 2025	95.57	22.08	19922.82
Sep, 2025	95.46	22.19	19900.64
Oct, 2025	95.36	22.29	19878.34
Nov, 2025	95.25	22.40	19855.94
Dec, 2025	95.14	22.51	19833.44
Jan, 2026	95.04	22.61	19810.82
Feb, 2026	94.93	22.72	19788.10
Mar, 2026	94.82	22.83	19765.27
Apr, 2026	94.71	22.94	19742.32
May, 2026	94.60	23.05	19719.27
Jun, 2026	94.49	23.16	19696.11
Jul, 2026	94.38	23.27	19672.84
Aug, 2026	94.27	23.38	19649.45
Sep, 2026	94.15	23.50	19625.96
Oct, 2026	94.04	23.61	19602.35
Nov, 2026	93.93	23.72	19578.63
Dec, 2026	93.81	23.84	19554.79
Jan, 2027	93.70	23.95	19530.84
Feb, 2027	93.59	24.06	19506.78
Mar, 2027	93.47	24.18	19482.60
Apr, 2027	93.35	24.30	19458.30
May, 2027	93.24	24.41	19433.89
Jun, 2027	93.12	24.53	19409.36
Jul, 2027	93.00	24.65	19384.71
Aug, 2027	92.89	24.76	19359.95
Sep, 2027	92.77	24.88	19335.06
Oct, 2027	92.65	25.00	19310.06
Nov, 2027	92.53	25.12	19284.94
Dec, 2027	92.41	25.24	19259.70
Jan, 2028	92.29	25.36	19234.33
Feb, 2028	92.16	25.49	19208.85
Mar, 2028	92.04	25.61	19183.24
Apr, 2028	91.92	25.73	19157.51
May, 2028	91.80	25.85	19131.65
Jun, 2028	91.67	25.98	19105.68
Jul, 2028	91.55	26.10	19079.57
Aug, 2028	91.42	26.23	19053.35
Sep, 2028	91.30	26.35	19027.00
Oct, 2028	91.17	26.48	19000.52
Nov, 2028	91.04	26.61	18973.91
Dec, 2028	90.92	26.73	18947.18
Jan, 2029	90.79	26.86	18920.32
Feb, 2029	90.66	26.99	18893.33
Mar, 2029	90.53	27.12	18866.21
Apr, 2029	90.40	27.25	18838.96
May, 2029	90.27	27.38	18811.58
Jun, 2029	90.14	27.51	18784.07
Jul, 2029	90.01	27.64	18756.42
Aug, 2029	89.87	27.78	18728.65
Sep, 2029	89.74	27.91	18700.74
Oct, 2029	89.61	28.04	18672.70
Nov, 2029	89.47	28.18	18644.52
Dec, 2029	89.34	28.31	18616.21
Jan, 2030	89.20	28.45	18587.76
Feb, 2030	89.07	28.58	18559.18
Mar, 2030	88.93	28.72	18530.46
Apr, 2030	88.79	28.86	18501.60
May, 2030	88.65	29.00	18472.60
Jun, 2030	88.51	29.14	18443.47
Jul, 2030	88.37	29.28	18414.19
Aug, 2030	88.23	29.42	18384.78
Sep, 2030	88.09	29.56	18355.22
Oct, 2030	87.95	29.70	18325.52
Nov, 2030	87.81	29.84	18295.68
Dec, 2030	87.67	29.98	18265.70
Jan, 2031	87.52	30.13	18235.57
Feb, 2031	87.38	30.27	18205.30
Mar, 2031	87.23	30.42	18174.88
Apr, 2031	87.09	30.56	18144.32
May, 2031	86.94	30.71	18113.61
Jun, 2031	86.79	30.86	18082.76
Jul, 2031	86.65	31.00	18051.75
Aug, 2031	86.50	31.15	18020.60
Sep, 2031	86.35	31.30	17989.30
Oct, 2031	86.20	31.45	17957.85
Nov, 2031	86.05	31.60	17926.25
Dec, 2031	85.90	31.75	17894.49
Jan, 2032	85.74	31.91	17862.59
Feb, 2032	85.59	32.06	17830.53
Mar, 2032	85.44	32.21	17798.32
Apr, 2032	85.28	32.37	17765.95
May, 2032	85.13	32.52	17733.43
Jun, 2032	84.97	32.68	17700.75
Jul, 2032	84.82	32.83	17667.92
Aug, 2032	84.66	32.99	17634.93
Sep, 2032	84.50	33.15	17601.78
Oct, 2032	84.34	33.31	17568.47
Nov, 2032	84.18	33.47	17535.00
Dec, 2032	84.02	33.63	17501.37
Jan, 2033	83.86	33.79	17467.59
Feb, 2033	83.70	33.95	17433.63
Mar, 2033	83.54	34.11	17399.52
Apr, 2033	83.37	34.28	17365.24
May, 2033	83.21	34.44	17330.80
Jun, 2033	83.04	34.61	17296.19
Jul, 2033	82.88	34.77	17261.42
Aug, 2033	82.71	34.94	17226.48
Sep, 2033	82.54	35.11	17191.38
Oct, 2033	82.38	35.27	17156.10
Nov, 2033	82.21	35.44	17120.66
Dec, 2033	82.04	35.61	17085.04
Jan, 2034	81.87	35.78	17049.26
Feb, 2034	81.69	35.96	17013.31
Mar, 2034	81.52	36.13	16977.18
Apr, 2034	81.35	36.30	16940.88
May, 2034	81.18	36.47	16904.40
Jun, 2034	81.00	36.65	16867.75
Jul, 2034	80.82	36.83	16830.93
Aug, 2034	80.65	37.00	16793.92
Sep, 2034	80.47	37.18	16756.75
Oct, 2034	80.29	37.36	16719.39
Nov, 2034	80.11	37.54	16681.85
Dec, 2034	79.93	37.72	16644.14
Jan, 2035	79.75	37.90	16606.24
Feb, 2035	79.57	38.08	16568.16
Mar, 2035	79.39	38.26	16529.90
Apr, 2035	79.21	38.44	16491.46
May, 2035	79.02	38.63	16452.83
Jun, 2035	78.84	38.81	16414.01
Jul, 2035	78.65	39.00	16375.01
Aug, 2035	78.46	39.19	16335.83
Sep, 2035	78.28	39.37	16296.45
Oct, 2035	78.09	39.56	16256.89
Nov, 2035	77.90	39.75	16217.14
Dec, 2035	77.71	39.94	16177.19
Jan, 2036	77.52	40.13	16137.06
Feb, 2036	77.32	40.33	16096.73
Mar, 2036	77.13	40.52	16056.21
Apr, 2036	76.94	40.71	16015.50
May, 2036	76.74	40.91	15974.59
Jun, 2036	76.54	41.11	15933.49
Jul, 2036	76.35	41.30	15892.18
Aug, 2036	76.15	41.50	15850.68
Sep, 2036	75.95	41.70	15808.99
Oct, 2036	75.75	41.90	15767.09
Nov, 2036	75.55	42.10	15724.99
Dec, 2036	75.35	42.30	15682.69
Jan, 2037	75.15	42.50	15640.18
Feb, 2037	74.94	42.71	15597.48
Mar, 2037	74.74	42.91	15554.56
Apr, 2037	74.53	43.12	15511.45
May, 2037	74.33	43.32	15468.12
Jun, 2037	74.12	43.53	15424.59
Jul, 2037	73.91	43.74	15380.85
Aug, 2037	73.70	43.95	15336.90
Sep, 2037	73.49	44.16	15292.74
Oct, 2037	73.28	44.37	15248.37
Nov, 2037	73.07	44.58	15203.78
Dec, 2037	72.85	44.80	15158.98
Jan, 2038	72.64	45.01	15113.97
Feb, 2038	72.42	45.23	15068.74
Mar, 2038	72.20	45.45	15023.29
Apr, 2038	71.99	45.66	14977.63
May, 2038	71.77	45.88	14931.75
Jun, 2038	71.55	46.10	14885.65
Jul, 2038	71.33	46.32	14839.32
Aug, 2038	71.11	46.54	14792.78
Sep, 2038	70.88	46.77	14746.01
Oct, 2038	70.66	46.99	14699.02
Nov, 2038	70.43	47.22	14651.80
Dec, 2038	70.21	47.44	14604.36
Jan, 2039	69.98	47.67	14556.69
Feb, 2039	69.75	47.90	14508.79
Mar, 2039	69.52	48.13	14460.66
Apr, 2039	69.29	48.36	14412.30
May, 2039	69.06	48.59	14363.71
Jun, 2039	68.83	48.82	14314.89
Jul, 2039	68.59	49.06	14265.83
Aug, 2039	68.36	49.29	14216.53
Sep, 2039	68.12	49.53	14167.01
Oct, 2039	67.88	49.77	14117.24
Nov, 2039	67.65	50.00	14067.23
Dec, 2039	67.41	50.24	14016.99
Jan, 2040	67.16	50.49	13966.50
Feb, 2040	66.92	50.73	13915.78
Mar, 2040	66.68	50.97	13864.81
Apr, 2040	66.44	51.21	13813.59
May, 2040	66.19	51.46	13762.13
Jun, 2040	65.94	51.71	13710.43
Jul, 2040	65.70	51.95	13658.47
Aug, 2040	65.45	52.20	13606.27
Sep, 2040	65.20	52.45	13553.82
Oct, 2040	64.95	52.70	13501.11
Nov, 2040	64.69	52.96	13448.15
Dec, 2040	64.44	53.21	13394.94
Jan, 2041	64.18	53.47	13341.48
Feb, 2041	63.93	53.72	13287.75
Mar, 2041	63.67	53.98	13233.77
Apr, 2041	63.41	54.24	13179.54
May, 2041	63.15	54.50	13125.04
Jun, 2041	62.89	54.76	13070.28
Jul, 2041	62.63	55.02	13015.26
Aug, 2041	62.36	55.29	12959.97
Sep, 2041	62.10	55.55	12904.42
Oct, 2041	61.83	55.82	12848.61
Nov, 2041	61.57	56.08	12792.52
Dec, 2041	61.30	56.35	12736.17
Jan, 2042	61.03	56.62	12679.55
Feb, 2042	60.76	56.89	12622.65
Mar, 2042	60.48	57.17	12565.49
Apr, 2042	60.21	57.44	12508.05
May, 2042	59.93	57.72	12450.33
Jun, 2042	59.66	57.99	12392.34
Jul, 2042	59.38	58.27	12334.07
Aug, 2042	59.10	58.55	12275.52
Sep, 2042	58.82	58.83	12216.69
Oct, 2042	58.54	59.11	12157.58
Nov, 2042	58.26	59.39	12098.18
Dec, 2042	57.97	59.68	12038.50
Jan, 2043	57.68	59.97	11978.54
Feb, 2043	57.40	60.25	11918.29
Mar, 2043	57.11	60.54	11857.74
Apr, 2043	56.82	60.83	11796.91
May, 2043	56.53	61.12	11735.79
Jun, 2043	56.23	61.42	11674.37
Jul, 2043	55.94	61.71	11612.66
Aug, 2043	55.64	62.01	11550.66
Sep, 2043	55.35	62.30	11488.35
Oct, 2043	55.05	62.60	11425.75
Nov, 2043	54.75	62.90	11362.85
Dec, 2043	54.45	63.20	11299.65
Jan, 2044	54.14	63.51	11236.14
Feb, 2044	53.84	63.81	11172.33
Mar, 2044	53.53	64.12	11108.22
Apr, 2044	53.23	64.42	11043.79
May, 2044	52.92	64.73	10979.06
Jun, 2044	52.61	65.04	10914.02
Jul, 2044	52.30	65.35	10848.67
Aug, 2044	51.98	65.67	10783.00
Sep, 2044	51.67	65.98	10717.02
Oct, 2044	51.35	66.30	10650.72
Nov, 2044	51.03	66.62	10584.10
Dec, 2044	50.72	66.93	10517.17
Jan, 2045	50.39	67.26	10449.91
Feb, 2045	50.07	67.58	10382.34
Mar, 2045	49.75	67.90	10314.44
Apr, 2045	49.42	68.23	10246.21
May, 2045	49.10	68.55	10177.66
Jun, 2045	48.77	68.88	10108.77
Jul, 2045	48.44	69.21	10039.56
Aug, 2045	48.11	69.54	9970.02
Sep, 2045	47.77	69.88	9900.14
Oct, 2045	47.44	70.21	9829.93
Nov, 2045	47.10	70.55	9759.38
Dec, 2045	46.76	70.89	9688.49
Jan, 2046	46.42	71.23	9617.27
Feb, 2046	46.08	71.57	9545.70
Mar, 2046	45.74	71.91	9473.79
Apr, 2046	45.40	72.25	9401.54
May, 2046	45.05	72.60	9328.93
Jun, 2046	44.70	72.95	9255.99
Jul, 2046	44.35	73.30	9182.69
Aug, 2046	44.00	73.65	9109.04
Sep, 2046	43.65	74.00	9035.04
Oct, 2046	43.29	74.36	8960.68
Nov, 2046	42.94	74.71	8885.96
Dec, 2046	42.58	75.07	8810.89
Jan, 2047	42.22	75.43	8735.46
Feb, 2047	41.86	75.79	8659.67
Mar, 2047	41.49	76.16	8583.51
Apr, 2047	41.13	76.52	8506.99
May, 2047	40.76	76.89	8430.11
Jun, 2047	40.39	77.26	8352.85
Jul, 2047	40.02	77.63	8275.22
Aug, 2047	39.65	78.00	8197.23
Sep, 2047	39.28	78.37	8118.85
Oct, 2047	38.90	78.75	8040.11
Nov, 2047	38.53	79.12	7960.98
Dec, 2047	38.15	79.50	7881.48
Jan, 2048	37.77	79.88	7801.59
Feb, 2048	37.38	80.27	7721.33
Mar, 2048	37.00	80.65	7640.68
Apr, 2048	36.61	81.04	7559.64
May, 2048	36.22	81.43	7478.21
Jun, 2048	35.83	81.82	7396.39
Jul, 2048	35.44	82.21	7314.18
Aug, 2048	35.05	82.60	7231.58
Sep, 2048	34.65	83.00	7148.58
Oct, 2048	34.25	83.40	7065.19
Nov, 2048	33.85	83.80	6981.39
Dec, 2048	33.45	84.20	6897.19
Jan, 2049	33.05	84.60	6812.59
Feb, 2049	32.64	85.01	6727.59
Mar, 2049	32.24	85.41	6642.17
Apr, 2049	31.83	85.82	6556.35
May, 2049	31.42	86.23	6470.11
Jun, 2049	31.00	86.65	6383.47
Jul, 2049	30.59	87.06	6296.40
Aug, 2049	30.17	87.48	6208.93
Sep, 2049	29.75	87.90	6121.03
Oct, 2049	29.33	88.32	6032.71
Nov, 2049	28.91	88.74	5943.96
Dec, 2049	28.48	89.17	5854.79
Jan, 2050	28.05	89.60	5765.20
Feb, 2050	27.62	90.03	5675.17
Mar, 2050	27.19	90.46	5584.72
Apr, 2050	26.76	90.89	5493.83
May, 2050	26.32	91.33	5402.50
Jun, 2050	25.89	91.76	5310.74
Jul, 2050	25.45	92.20	5218.54
Aug, 2050	25.01	92.64	5125.89
Sep, 2050	24.56	93.09	5032.80
Oct, 2050	24.12	93.53	4939.27
Nov, 2050	23.67	93.98	4845.29
Dec, 2050	23.22	94.43	4750.85
Jan, 2051	22.76	94.89	4655.97
Feb, 2051	22.31	95.34	4560.63
Mar, 2051	21.85	95.80	4464.83
Apr, 2051	21.39	96.26	4368.57
May, 2051	20.93	96.72	4271.86
Jun, 2051	20.47	97.18	4174.68
Jul, 2051	20.00	97.65	4077.03
Aug, 2051	19.54	98.11	3978.92
Sep, 2051	19.07	98.58	3880.33
Oct, 2051	18.59	99.06	3781.27
Nov, 2051	18.12	99.53	3681.74
Dec, 2051	17.64	100.01	3581.74
Jan, 2052	17.16	100.49	3481.25
Feb, 2052	16.68	100.97	3380.28
Mar, 2052	16.20	101.45	3278.83
Apr, 2052	15.71	101.94	3176.89
May, 2052	15.22	102.43	3074.46
Jun, 2052	14.73	102.92	2971.54
Jul, 2052	14.24	103.41	2868.13
Aug, 2052	13.74	103.91	2764.22
Sep, 2052	13.25	104.40	2659.82
Oct, 2052	12.74	104.91	2554.91
Nov, 2052	12.24	105.41	2449.51
Dec, 2052	11.74	105.91	2343.59
Jan, 2053	11.23	106.42	2237.17
Feb, 2053	10.72	106.93	2130.24
Mar, 2053	10.21	107.44	2022.80
Apr, 2053	9.69	107.96	1914.84
May, 2053	9.18	108.47	1806.37
Jun, 2053	8.66	108.99	1697.37
Jul, 2053	8.13	109.52	1587.86
Aug, 2053	7.61	110.04	1477.81
Sep, 2053	7.08	110.57	1367.25
Oct, 2053	6.55	111.10	1256.15
Nov, 2053	6.02	111.63	1144.52
Dec, 2053	5.48	112.17	1032.35
Jan, 2054	4.95	112.70	919.65
Feb, 2054	4.41	113.24	806.40
Mar, 2054	3.86	113.79	692.62
Apr, 2054	3.32	114.33	578.29
May, 2054	2.77	114.88	463.41
Jun, 2054	2.22	115.43	347.98
Jul, 2054	1.67	115.98	232.00
Aug, 2054	1.11	116.54	115.46
Sep, 2054	0.55	117.10	0