Mortgage Parameters

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

Mortgage Summary

Property Total:	$35,000
Down Payment	$10,500
Mortgage Amount:	$24,500
Mortgage Payment:	$142.98 / month
Estimated Tax:	+ $19.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $162.42 / month
Total Interest Paid:	$26,971.20 over 30 years
Total Tax Paid:	$7,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	117.40	25.58	24474.42
Jan, 2025	117.27	25.71	24448.71
Feb, 2025	117.15	25.83	24422.88
Mar, 2025	117.03	25.95	24396.93
Apr, 2025	116.90	26.08	24370.85
May, 2025	116.78	26.20	24344.64
Jun, 2025	116.65	26.33	24318.32
Jul, 2025	116.53	26.45	24291.86
Aug, 2025	116.40	26.58	24265.28
Sep, 2025	116.27	26.71	24238.57
Oct, 2025	116.14	26.84	24211.73
Nov, 2025	116.01	26.97	24184.77
Dec, 2025	115.89	27.09	24157.67
Jan, 2026	115.76	27.22	24130.45
Feb, 2026	115.63	27.35	24103.09
Mar, 2026	115.49	27.49	24075.61
Apr, 2026	115.36	27.62	24047.99
May, 2026	115.23	27.75	24020.24
Jun, 2026	115.10	27.88	23992.36
Jul, 2026	114.96	28.02	23964.34
Aug, 2026	114.83	28.15	23936.19
Sep, 2026	114.69	28.29	23907.90
Oct, 2026	114.56	28.42	23879.48
Nov, 2026	114.42	28.56	23850.93
Dec, 2026	114.29	28.69	23822.23
Jan, 2027	114.15	28.83	23793.40
Feb, 2027	114.01	28.97	23764.43
Mar, 2027	113.87	29.11	23735.32
Apr, 2027	113.73	29.25	23706.07
May, 2027	113.59	29.39	23676.68
Jun, 2027	113.45	29.53	23647.15
Jul, 2027	113.31	29.67	23617.48
Aug, 2027	113.17	29.81	23587.67
Sep, 2027	113.02	29.96	23557.72
Oct, 2027	112.88	30.10	23527.62
Nov, 2027	112.74	30.24	23497.37
Dec, 2027	112.59	30.39	23466.98
Jan, 2028	112.45	30.53	23436.45
Feb, 2028	112.30	30.68	23405.77
Mar, 2028	112.15	30.83	23374.94
Apr, 2028	112.00	30.98	23343.97
May, 2028	111.86	31.12	23312.84
Jun, 2028	111.71	31.27	23281.57
Jul, 2028	111.56	31.42	23250.15
Aug, 2028	111.41	31.57	23218.58
Sep, 2028	111.26	31.72	23186.85
Oct, 2028	111.10	31.88	23154.98
Nov, 2028	110.95	32.03	23122.95
Dec, 2028	110.80	32.18	23090.76
Jan, 2029	110.64	32.34	23058.43
Feb, 2029	110.49	32.49	23025.94
Mar, 2029	110.33	32.65	22993.29
Apr, 2029	110.18	32.80	22960.48
May, 2029	110.02	32.96	22927.52
Jun, 2029	109.86	33.12	22894.40
Jul, 2029	109.70	33.28	22861.13
Aug, 2029	109.54	33.44	22827.69
Sep, 2029	109.38	33.60	22794.09
Oct, 2029	109.22	33.76	22760.33
Nov, 2029	109.06	33.92	22726.41
Dec, 2029	108.90	34.08	22692.33
Jan, 2030	108.73	34.25	22658.08
Feb, 2030	108.57	34.41	22623.67
Mar, 2030	108.41	34.57	22589.10
Apr, 2030	108.24	34.74	22554.36
May, 2030	108.07	34.91	22519.45
Jun, 2030	107.91	35.07	22484.38
Jul, 2030	107.74	35.24	22449.14
Aug, 2030	107.57	35.41	22413.72
Sep, 2030	107.40	35.58	22378.14
Oct, 2030	107.23	35.75	22342.39
Nov, 2030	107.06	35.92	22306.47
Dec, 2030	106.89	36.09	22270.37
Jan, 2031	106.71	36.27	22234.11
Feb, 2031	106.54	36.44	22197.67
Mar, 2031	106.36	36.62	22161.05
Apr, 2031	106.19	36.79	22124.26
May, 2031	106.01	36.97	22087.29
Jun, 2031	105.83	37.15	22050.14
Jul, 2031	105.66	37.32	22012.82
Aug, 2031	105.48	37.50	21975.32
Sep, 2031	105.30	37.68	21937.64
Oct, 2031	105.12	37.86	21899.78
Nov, 2031	104.94	38.04	21861.73
Dec, 2031	104.75	38.23	21823.51
Jan, 2032	104.57	38.41	21785.10
Feb, 2032	104.39	38.59	21746.50
Mar, 2032	104.20	38.78	21707.73
Apr, 2032	104.02	38.96	21668.76
May, 2032	103.83	39.15	21629.61
Jun, 2032	103.64	39.34	21590.27
Jul, 2032	103.45	39.53	21550.75
Aug, 2032	103.26	39.72	21511.03
Sep, 2032	103.07	39.91	21471.12
Oct, 2032	102.88	40.10	21431.03
Nov, 2032	102.69	40.29	21390.74
Dec, 2032	102.50	40.48	21350.26
Jan, 2033	102.30	40.68	21309.58
Feb, 2033	102.11	40.87	21268.71
Mar, 2033	101.91	41.07	21227.64
Apr, 2033	101.72	41.26	21186.38
May, 2033	101.52	41.46	21144.91
Jun, 2033	101.32	41.66	21103.25
Jul, 2033	101.12	41.86	21061.39
Aug, 2033	100.92	42.06	21019.33
Sep, 2033	100.72	42.26	20977.07
Oct, 2033	100.52	42.46	20934.60
Nov, 2033	100.31	42.67	20891.94
Dec, 2033	100.11	42.87	20849.06
Jan, 2034	99.90	43.08	20805.98
Feb, 2034	99.70	43.28	20762.70
Mar, 2034	99.49	43.49	20719.21
Apr, 2034	99.28	43.70	20675.51
May, 2034	99.07	43.91	20631.60
Jun, 2034	98.86	44.12	20587.48
Jul, 2034	98.65	44.33	20543.15
Aug, 2034	98.44	44.54	20498.60
Sep, 2034	98.22	44.76	20453.84
Oct, 2034	98.01	44.97	20408.87
Nov, 2034	97.79	45.19	20363.68
Dec, 2034	97.58	45.40	20318.28
Jan, 2035	97.36	45.62	20272.66
Feb, 2035	97.14	45.84	20226.82
Mar, 2035	96.92	46.06	20180.76
Apr, 2035	96.70	46.28	20134.48
May, 2035	96.48	46.50	20087.98
Jun, 2035	96.25	46.73	20041.25
Jul, 2035	96.03	46.95	19994.30
Aug, 2035	95.81	47.17	19947.13
Sep, 2035	95.58	47.40	19899.73
Oct, 2035	95.35	47.63	19852.10
Nov, 2035	95.12	47.86	19804.25
Dec, 2035	94.90	48.08	19756.16
Jan, 2036	94.66	48.32	19707.85
Feb, 2036	94.43	48.55	19659.30
Mar, 2036	94.20	48.78	19610.52
Apr, 2036	93.97	49.01	19561.51
May, 2036	93.73	49.25	19512.26
Jun, 2036	93.50	49.48	19462.78
Jul, 2036	93.26	49.72	19413.05
Aug, 2036	93.02	49.96	19363.10
Sep, 2036	92.78	50.20	19312.90
Oct, 2036	92.54	50.44	19262.46
Nov, 2036	92.30	50.68	19211.78
Dec, 2036	92.06	50.92	19160.85
Jan, 2037	91.81	51.17	19109.69
Feb, 2037	91.57	51.41	19058.27
Mar, 2037	91.32	51.66	19006.61
Apr, 2037	91.07	51.91	18954.71
May, 2037	90.82	52.16	18902.55
Jun, 2037	90.57	52.41	18850.15
Jul, 2037	90.32	52.66	18797.49
Aug, 2037	90.07	52.91	18744.58
Sep, 2037	89.82	53.16	18691.42
Oct, 2037	89.56	53.42	18638.00
Nov, 2037	89.31	53.67	18584.33
Dec, 2037	89.05	53.93	18530.40
Jan, 2038	88.79	54.19	18476.21
Feb, 2038	88.53	54.45	18421.76
Mar, 2038	88.27	54.71	18367.05
Apr, 2038	88.01	54.97	18312.08
May, 2038	87.75	55.23	18256.85
Jun, 2038	87.48	55.50	18201.35
Jul, 2038	87.21	55.77	18145.58
Aug, 2038	86.95	56.03	18089.55
Sep, 2038	86.68	56.30	18033.25
Oct, 2038	86.41	56.57	17976.68
Nov, 2038	86.14	56.84	17919.84
Dec, 2038	85.87	57.11	17862.72
Jan, 2039	85.59	57.39	17805.34
Feb, 2039	85.32	57.66	17747.67
Mar, 2039	85.04	57.94	17689.73
Apr, 2039	84.76	58.22	17631.52
May, 2039	84.48	58.50	17573.02
Jun, 2039	84.20	58.78	17514.25
Jul, 2039	83.92	59.06	17455.19
Aug, 2039	83.64	59.34	17395.85
Sep, 2039	83.36	59.62	17336.22
Oct, 2039	83.07	59.91	17276.31
Nov, 2039	82.78	60.20	17216.12
Dec, 2039	82.49	60.49	17155.63
Jan, 2040	82.20	60.78	17094.85
Feb, 2040	81.91	61.07	17033.79
Mar, 2040	81.62	61.36	16972.43
Apr, 2040	81.33	61.65	16910.77
May, 2040	81.03	61.95	16848.82
Jun, 2040	80.73	62.25	16786.58
Jul, 2040	80.44	62.54	16724.03
Aug, 2040	80.14	62.84	16661.19
Sep, 2040	79.83	63.15	16598.04
Oct, 2040	79.53	63.45	16534.60
Nov, 2040	79.23	63.75	16470.84
Dec, 2040	78.92	64.06	16406.79
Jan, 2041	78.62	64.36	16342.42
Feb, 2041	78.31	64.67	16277.75
Mar, 2041	78.00	64.98	16212.77
Apr, 2041	77.69	65.29	16147.47
May, 2041	77.37	65.61	16081.87
Jun, 2041	77.06	65.92	16015.95
Jul, 2041	76.74	66.24	15949.71
Aug, 2041	76.43	66.55	15883.15
Sep, 2041	76.11	66.87	15816.28
Oct, 2041	75.79	67.19	15749.09
Nov, 2041	75.46	67.52	15681.57
Dec, 2041	75.14	67.84	15613.73
Jan, 2042	74.82	68.16	15545.57
Feb, 2042	74.49	68.49	15477.08
Mar, 2042	74.16	68.82	15408.26
Apr, 2042	73.83	69.15	15339.11
May, 2042	73.50	69.48	15269.63
Jun, 2042	73.17	69.81	15199.82
Jul, 2042	72.83	70.15	15129.67
Aug, 2042	72.50	70.48	15059.19
Sep, 2042	72.16	70.82	14988.36
Oct, 2042	71.82	71.16	14917.20
Nov, 2042	71.48	71.50	14845.70
Dec, 2042	71.14	71.84	14773.86
Jan, 2043	70.79	72.19	14701.67
Feb, 2043	70.45	72.53	14629.13
Mar, 2043	70.10	72.88	14556.25
Apr, 2043	69.75	73.23	14483.02
May, 2043	69.40	73.58	14409.44
Jun, 2043	69.05	73.93	14335.50
Jul, 2043	68.69	74.29	14261.22
Aug, 2043	68.33	74.65	14186.57
Sep, 2043	67.98	75.00	14111.57
Oct, 2043	67.62	75.36	14036.21
Nov, 2043	67.26	75.72	13960.48
Dec, 2043	66.89	76.09	13884.40
Jan, 2044	66.53	76.45	13807.95
Feb, 2044	66.16	76.82	13731.13
Mar, 2044	65.79	77.19	13653.94
Apr, 2044	65.43	77.55	13576.39
May, 2044	65.05	77.93	13498.46
Jun, 2044	64.68	78.30	13420.16
Jul, 2044	64.30	78.68	13341.49
Aug, 2044	63.93	79.05	13262.44
Sep, 2044	63.55	79.43	13183.00
Oct, 2044	63.17	79.81	13103.19
Nov, 2044	62.79	80.19	13023.00
Dec, 2044	62.40	80.58	12942.42
Jan, 2045	62.02	80.96	12861.46
Feb, 2045	61.63	81.35	12780.11
Mar, 2045	61.24	81.74	12698.36
Apr, 2045	60.85	82.13	12616.23
May, 2045	60.45	82.53	12533.70
Jun, 2045	60.06	82.92	12450.78
Jul, 2045	59.66	83.32	12367.46
Aug, 2045	59.26	83.72	12283.74
Sep, 2045	58.86	84.12	12199.62
Oct, 2045	58.46	84.52	12115.10
Nov, 2045	58.05	84.93	12030.17
Dec, 2045	57.64	85.34	11944.83
Jan, 2046	57.24	85.74	11859.09
Feb, 2046	56.82	86.16	11772.93
Mar, 2046	56.41	86.57	11686.36
Apr, 2046	56.00	86.98	11599.38
May, 2046	55.58	87.40	11511.98
Jun, 2046	55.16	87.82	11424.16
Jul, 2046	54.74	88.24	11335.92
Aug, 2046	54.32	88.66	11247.26
Sep, 2046	53.89	89.09	11158.18
Oct, 2046	53.47	89.51	11068.66
Nov, 2046	53.04	89.94	10978.72
Dec, 2046	52.61	90.37	10888.35
Jan, 2047	52.17	90.81	10797.54
Feb, 2047	51.74	91.24	10706.30
Mar, 2047	51.30	91.68	10614.62
Apr, 2047	50.86	92.12	10522.50
May, 2047	50.42	92.56	10429.94
Jun, 2047	49.98	93.00	10336.94
Jul, 2047	49.53	93.45	10243.49
Aug, 2047	49.08	93.90	10149.59
Sep, 2047	48.63	94.35	10055.25
Oct, 2047	48.18	94.80	9960.45
Nov, 2047	47.73	95.25	9865.19
Dec, 2047	47.27	95.71	9769.48
Jan, 2048	46.81	96.17	9673.32
Feb, 2048	46.35	96.63	9576.69
Mar, 2048	45.89	97.09	9479.60
Apr, 2048	45.42	97.56	9382.04
May, 2048	44.96	98.02	9284.01
Jun, 2048	44.49	98.49	9185.52
Jul, 2048	44.01	98.97	9086.55
Aug, 2048	43.54	99.44	8987.11
Sep, 2048	43.06	99.92	8887.20
Oct, 2048	42.58	100.40	8786.80
Nov, 2048	42.10	100.88	8685.93
Dec, 2048	41.62	101.36	8584.57
Jan, 2049	41.13	101.85	8482.72
Feb, 2049	40.65	102.33	8380.39
Mar, 2049	40.16	102.82	8277.56
Apr, 2049	39.66	103.32	8174.25
May, 2049	39.17	103.81	8070.43
Jun, 2049	38.67	104.31	7966.12
Jul, 2049	38.17	104.81	7861.32
Aug, 2049	37.67	105.31	7756.00
Sep, 2049	37.16	105.82	7650.19
Oct, 2049	36.66	106.32	7543.87
Nov, 2049	36.15	106.83	7437.03
Dec, 2049	35.64	107.34	7329.69
Jan, 2050	35.12	107.86	7221.83
Feb, 2050	34.60	108.38	7113.46
Mar, 2050	34.09	108.89	7004.56
Apr, 2050	33.56	109.42	6895.14
May, 2050	33.04	109.94	6785.20
Jun, 2050	32.51	110.47	6674.74
Jul, 2050	31.98	111.00	6563.74
Aug, 2050	31.45	111.53	6452.21
Sep, 2050	30.92	112.06	6340.15
Oct, 2050	30.38	112.60	6227.55
Nov, 2050	29.84	113.14	6114.41
Dec, 2050	29.30	113.68	6000.73
Jan, 2051	28.75	114.23	5886.50
Feb, 2051	28.21	114.77	5771.73
Mar, 2051	27.66	115.32	5656.40
Apr, 2051	27.10	115.88	5540.52
May, 2051	26.55	116.43	5424.09
Jun, 2051	25.99	116.99	5307.10
Jul, 2051	25.43	117.55	5189.55
Aug, 2051	24.87	118.11	5071.44
Sep, 2051	24.30	118.68	4952.76
Oct, 2051	23.73	119.25	4833.51
Nov, 2051	23.16	119.82	4713.69
Dec, 2051	22.59	120.39	4593.30
Jan, 2052	22.01	120.97	4472.33
Feb, 2052	21.43	121.55	4350.78
Mar, 2052	20.85	122.13	4228.65
Apr, 2052	20.26	122.72	4105.93
May, 2052	19.67	123.31	3982.62
Jun, 2052	19.08	123.90	3858.73
Jul, 2052	18.49	124.49	3734.24
Aug, 2052	17.89	125.09	3609.15
Sep, 2052	17.29	125.69	3483.46
Oct, 2052	16.69	126.29	3357.18
Nov, 2052	16.09	126.89	3230.28
Dec, 2052	15.48	127.50	3102.78
Jan, 2053	14.87	128.11	2974.67
Feb, 2053	14.25	128.73	2845.94
Mar, 2053	13.64	129.34	2716.60
Apr, 2053	13.02	129.96	2586.63
May, 2053	12.39	130.59	2456.05
Jun, 2053	11.77	131.21	2324.84
Jul, 2053	11.14	131.84	2193.00
Aug, 2053	10.51	132.47	2060.53
Sep, 2053	9.87	133.11	1927.42
Oct, 2053	9.24	133.74	1793.67
Nov, 2053	8.59	134.39	1659.29
Dec, 2053	7.95	135.03	1524.26
Jan, 2054	7.30	135.68	1388.58
Feb, 2054	6.65	136.33	1252.26
Mar, 2054	6.00	136.98	1115.28
Apr, 2054	5.34	137.64	977.64
May, 2054	4.68	138.30	839.35
Jun, 2054	4.02	138.96	700.39
Jul, 2054	3.36	139.62	560.76
Aug, 2054	2.69	140.29	420.47
Sep, 2054	2.01	140.97	279.51
Oct, 2054	1.34	141.64	137.87
Nov, 2054	0.66	142.32	0