Mortgage Parameters

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

Mortgage Summary

Property Total:	$40,000
Down Payment	$12,000
Mortgage Amount:	$28,000
Mortgage Payment:	$163.40 / month
Estimated Tax:	+ $22.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $185.62 / month
Total Interest Paid:	$30,823.20 over 30 years
Total Tax Paid:	$8,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	134.17	29.23	27970.77
May, 2025	134.03	29.37	27941.39
Jun, 2025	133.89	29.51	27911.88
Jul, 2025	133.74	29.66	27882.22
Aug, 2025	133.60	29.80	27852.43
Sep, 2025	133.46	29.94	27822.49
Oct, 2025	133.32	30.08	27792.40
Nov, 2025	133.17	30.23	27762.17
Dec, 2025	133.03	30.37	27731.80
Jan, 2026	132.88	30.52	27701.28
Feb, 2026	132.74	30.66	27670.62
Mar, 2026	132.59	30.81	27639.81
Apr, 2026	132.44	30.96	27608.85
May, 2026	132.29	31.11	27577.74
Jun, 2026	132.14	31.26	27546.48
Jul, 2026	131.99	31.41	27515.08
Aug, 2026	131.84	31.56	27483.52
Sep, 2026	131.69	31.71	27451.81
Oct, 2026	131.54	31.86	27419.95
Nov, 2026	131.39	32.01	27387.94
Dec, 2026	131.23	32.17	27355.77
Jan, 2027	131.08	32.32	27323.45
Feb, 2027	130.92	32.48	27290.98
Mar, 2027	130.77	32.63	27258.35
Apr, 2027	130.61	32.79	27225.56
May, 2027	130.46	32.94	27192.61
Jun, 2027	130.30	33.10	27159.51
Jul, 2027	130.14	33.26	27126.25
Aug, 2027	129.98	33.42	27092.83
Sep, 2027	129.82	33.58	27059.25
Oct, 2027	129.66	33.74	27025.51
Nov, 2027	129.50	33.90	26991.61
Dec, 2027	129.33	34.07	26957.54
Jan, 2028	129.17	34.23	26923.31
Feb, 2028	129.01	34.39	26888.92
Mar, 2028	128.84	34.56	26854.36
Apr, 2028	128.68	34.72	26819.64
May, 2028	128.51	34.89	26784.75
Jun, 2028	128.34	35.06	26749.70
Jul, 2028	128.18	35.22	26714.47
Aug, 2028	128.01	35.39	26679.08
Sep, 2028	127.84	35.56	26643.52
Oct, 2028	127.67	35.73	26607.78
Nov, 2028	127.50	35.90	26571.88
Dec, 2028	127.32	36.08	26535.80
Jan, 2029	127.15	36.25	26499.55
Feb, 2029	126.98	36.42	26463.13
Mar, 2029	126.80	36.60	26426.53
Apr, 2029	126.63	36.77	26389.76
May, 2029	126.45	36.95	26352.81
Jun, 2029	126.27	37.13	26315.68
Jul, 2029	126.10	37.30	26278.38
Aug, 2029	125.92	37.48	26240.90
Sep, 2029	125.74	37.66	26203.23
Oct, 2029	125.56	37.84	26165.39
Nov, 2029	125.38	38.02	26127.37
Dec, 2029	125.19	38.21	26089.16
Jan, 2030	125.01	38.39	26050.77
Feb, 2030	124.83	38.57	26012.20
Mar, 2030	124.64	38.76	25973.44
Apr, 2030	124.46	38.94	25934.50
May, 2030	124.27	39.13	25895.37
Jun, 2030	124.08	39.32	25856.05
Jul, 2030	123.89	39.51	25816.54
Aug, 2030	123.70	39.70	25776.85
Sep, 2030	123.51	39.89	25736.96
Oct, 2030	123.32	40.08	25696.88
Nov, 2030	123.13	40.27	25656.61
Dec, 2030	122.94	40.46	25616.15
Jan, 2031	122.74	40.66	25575.50
Feb, 2031	122.55	40.85	25534.64
Mar, 2031	122.35	41.05	25493.60
Apr, 2031	122.16	41.24	25452.35
May, 2031	121.96	41.44	25410.91
Jun, 2031	121.76	41.64	25369.27
Jul, 2031	121.56	41.84	25327.44
Aug, 2031	121.36	42.04	25285.40
Sep, 2031	121.16	42.24	25243.16
Oct, 2031	120.96	42.44	25200.71
Nov, 2031	120.75	42.65	25158.07
Dec, 2031	120.55	42.85	25115.21
Jan, 2032	120.34	43.06	25072.16
Feb, 2032	120.14	43.26	25028.90
Mar, 2032	119.93	43.47	24985.43
Apr, 2032	119.72	43.68	24941.75
May, 2032	119.51	43.89	24897.86
Jun, 2032	119.30	44.10	24853.76
Jul, 2032	119.09	44.31	24809.45
Aug, 2032	118.88	44.52	24764.93
Sep, 2032	118.67	44.73	24720.20
Oct, 2032	118.45	44.95	24675.25
Nov, 2032	118.24	45.16	24630.08
Dec, 2032	118.02	45.38	24584.70
Jan, 2033	117.80	45.60	24539.10
Feb, 2033	117.58	45.82	24493.29
Mar, 2033	117.36	46.04	24447.25
Apr, 2033	117.14	46.26	24400.99
May, 2033	116.92	46.48	24354.52
Jun, 2033	116.70	46.70	24307.82
Jul, 2033	116.47	46.93	24260.89
Aug, 2033	116.25	47.15	24213.74
Sep, 2033	116.02	47.38	24166.36
Oct, 2033	115.80	47.60	24118.76
Nov, 2033	115.57	47.83	24070.93
Dec, 2033	115.34	48.06	24022.87
Jan, 2034	115.11	48.29	23974.58
Feb, 2034	114.88	48.52	23926.06
Mar, 2034	114.65	48.75	23877.30
Apr, 2034	114.41	48.99	23828.32
May, 2034	114.18	49.22	23779.09
Jun, 2034	113.94	49.46	23729.63
Jul, 2034	113.70	49.70	23679.94
Aug, 2034	113.47	49.93	23630.01
Sep, 2034	113.23	50.17	23579.83
Oct, 2034	112.99	50.41	23529.42
Nov, 2034	112.75	50.65	23478.76
Dec, 2034	112.50	50.90	23427.87
Jan, 2035	112.26	51.14	23376.73
Feb, 2035	112.01	51.39	23325.34
Mar, 2035	111.77	51.63	23273.71
Apr, 2035	111.52	51.88	23221.83
May, 2035	111.27	52.13	23169.70
Jun, 2035	111.02	52.38	23117.32
Jul, 2035	110.77	52.63	23064.69
Aug, 2035	110.52	52.88	23011.81
Sep, 2035	110.26	53.14	22958.67
Oct, 2035	110.01	53.39	22905.28
Nov, 2035	109.75	53.65	22851.64
Dec, 2035	109.50	53.90	22797.73
Jan, 2036	109.24	54.16	22743.57
Feb, 2036	108.98	54.42	22689.15
Mar, 2036	108.72	54.68	22634.47
Apr, 2036	108.46	54.94	22579.53
May, 2036	108.19	55.21	22524.32
Jun, 2036	107.93	55.47	22468.85
Jul, 2036	107.66	55.74	22413.12
Aug, 2036	107.40	56.00	22357.11
Sep, 2036	107.13	56.27	22300.84
Oct, 2036	106.86	56.54	22244.30
Nov, 2036	106.59	56.81	22187.48
Dec, 2036	106.32	57.08	22130.40
Jan, 2037	106.04	57.36	22073.04
Feb, 2037	105.77	57.63	22015.41
Mar, 2037	105.49	57.91	21957.50
Apr, 2037	105.21	58.19	21899.31
May, 2037	104.93	58.47	21840.85
Jun, 2037	104.65	58.75	21782.10
Jul, 2037	104.37	59.03	21723.07
Aug, 2037	104.09	59.31	21663.76
Sep, 2037	103.81	59.59	21604.17
Oct, 2037	103.52	59.88	21544.29
Nov, 2037	103.23	60.17	21484.12
Dec, 2037	102.94	60.46	21423.67
Jan, 2038	102.66	60.74	21362.92
Feb, 2038	102.36	61.04	21301.88
Mar, 2038	102.07	61.33	21240.56
Apr, 2038	101.78	61.62	21178.93
May, 2038	101.48	61.92	21117.02
Jun, 2038	101.19	62.21	21054.80
Jul, 2038	100.89	62.51	20992.29
Aug, 2038	100.59	62.81	20929.48
Sep, 2038	100.29	63.11	20866.36
Oct, 2038	99.98	63.42	20802.95
Nov, 2038	99.68	63.72	20739.23
Dec, 2038	99.38	64.02	20675.21
Jan, 2039	99.07	64.33	20610.87
Feb, 2039	98.76	64.64	20546.23
Mar, 2039	98.45	64.95	20481.28
Apr, 2039	98.14	65.26	20416.02
May, 2039	97.83	65.57	20350.45
Jun, 2039	97.51	65.89	20284.56
Jul, 2039	97.20	66.20	20218.36
Aug, 2039	96.88	66.52	20151.84
Sep, 2039	96.56	66.84	20085.00
Oct, 2039	96.24	67.16	20017.84
Nov, 2039	95.92	67.48	19950.36
Dec, 2039	95.60	67.80	19882.56
Jan, 2040	95.27	68.13	19814.43
Feb, 2040	94.94	68.46	19745.97
Mar, 2040	94.62	68.78	19677.19
Apr, 2040	94.29	69.11	19608.07
May, 2040	93.96	69.44	19538.63
Jun, 2040	93.62	69.78	19468.85
Jul, 2040	93.29	70.11	19398.74
Aug, 2040	92.95	70.45	19328.29
Sep, 2040	92.61	70.79	19257.51
Oct, 2040	92.28	71.12	19186.38
Nov, 2040	91.93	71.47	19114.92
Dec, 2040	91.59	71.81	19043.11
Jan, 2041	91.25	72.15	18970.96
Feb, 2041	90.90	72.50	18898.46
Mar, 2041	90.56	72.84	18825.62
Apr, 2041	90.21	73.19	18752.42
May, 2041	89.86	73.54	18678.88
Jun, 2041	89.50	73.90	18604.98
Jul, 2041	89.15	74.25	18530.73
Aug, 2041	88.79	74.61	18456.12
Sep, 2041	88.44	74.96	18381.16
Oct, 2041	88.08	75.32	18305.83
Nov, 2041	87.72	75.68	18230.15
Dec, 2041	87.35	76.05	18154.10
Jan, 2042	86.99	76.41	18077.69
Feb, 2042	86.62	76.78	18000.91
Mar, 2042	86.25	77.15	17923.77
Apr, 2042	85.88	77.52	17846.25
May, 2042	85.51	77.89	17768.36
Jun, 2042	85.14	78.26	17690.10
Jul, 2042	84.77	78.63	17611.47
Aug, 2042	84.39	79.01	17532.46
Sep, 2042	84.01	79.39	17453.07
Oct, 2042	83.63	79.77	17373.30
Nov, 2042	83.25	80.15	17293.14
Dec, 2042	82.86	80.54	17212.61
Jan, 2043	82.48	80.92	17131.68
Feb, 2043	82.09	81.31	17050.37
Mar, 2043	81.70	81.70	16968.67
Apr, 2043	81.31	82.09	16886.58
May, 2043	80.91	82.49	16804.10
Jun, 2043	80.52	82.88	16721.22
Jul, 2043	80.12	83.28	16637.94
Aug, 2043	79.72	83.68	16554.26
Sep, 2043	79.32	84.08	16470.18
Oct, 2043	78.92	84.48	16385.70
Nov, 2043	78.51	84.89	16300.82
Dec, 2043	78.11	85.29	16215.53
Jan, 2044	77.70	85.70	16129.83
Feb, 2044	77.29	86.11	16043.72
Mar, 2044	76.88	86.52	15957.19
Apr, 2044	76.46	86.94	15870.25
May, 2044	76.04	87.36	15782.90
Jun, 2044	75.63	87.77	15695.12
Jul, 2044	75.21	88.19	15606.93
Aug, 2044	74.78	88.62	15518.31
Sep, 2044	74.36	89.04	15429.27
Oct, 2044	73.93	89.47	15339.80
Nov, 2044	73.50	89.90	15249.91
Dec, 2044	73.07	90.33	15159.58
Jan, 2045	72.64	90.76	15068.82
Feb, 2045	72.20	91.20	14977.62
Mar, 2045	71.77	91.63	14885.99
Apr, 2045	71.33	92.07	14793.92
May, 2045	70.89	92.51	14701.41
Jun, 2045	70.44	92.96	14608.45
Jul, 2045	70.00	93.40	14515.05
Aug, 2045	69.55	93.85	14421.20
Sep, 2045	69.10	94.30	14326.90
Oct, 2045	68.65	94.75	14232.15
Nov, 2045	68.20	95.20	14136.95
Dec, 2045	67.74	95.66	14041.29
Jan, 2046	67.28	96.12	13945.17
Feb, 2046	66.82	96.58	13848.59
Mar, 2046	66.36	97.04	13751.55
Apr, 2046	65.89	97.51	13654.04
May, 2046	65.43	97.97	13556.07
Jun, 2046	64.96	98.44	13457.62
Jul, 2046	64.48	98.92	13358.71
Aug, 2046	64.01	99.39	13259.32
Sep, 2046	63.53	99.87	13159.45
Oct, 2046	63.06	100.34	13059.11
Nov, 2046	62.57	100.83	12958.28
Dec, 2046	62.09	101.31	12856.97
Jan, 2047	61.61	101.79	12755.18
Feb, 2047	61.12	102.28	12652.90
Mar, 2047	60.63	102.77	12550.13
Apr, 2047	60.14	103.26	12446.86
May, 2047	59.64	103.76	12343.11
Jun, 2047	59.14	104.26	12238.85
Jul, 2047	58.64	104.76	12134.09
Aug, 2047	58.14	105.26	12028.84
Sep, 2047	57.64	105.76	11923.07
Oct, 2047	57.13	106.27	11816.81
Nov, 2047	56.62	106.78	11710.03
Dec, 2047	56.11	107.29	11602.74
Jan, 2048	55.60	107.80	11494.94
Feb, 2048	55.08	108.32	11386.61
Mar, 2048	54.56	108.84	11277.78
Apr, 2048	54.04	109.36	11168.42
May, 2048	53.52	109.88	11058.53
Jun, 2048	52.99	110.41	10948.12
Jul, 2048	52.46	110.94	10837.18
Aug, 2048	51.93	111.47	10725.71
Sep, 2048	51.39	112.01	10613.70
Oct, 2048	50.86	112.54	10501.16
Nov, 2048	50.32	113.08	10388.08
Dec, 2048	49.78	113.62	10274.45
Jan, 2049	49.23	114.17	10160.28
Feb, 2049	48.68	114.72	10045.57
Mar, 2049	48.14	115.26	9930.30
Apr, 2049	47.58	115.82	9814.49
May, 2049	47.03	116.37	9698.11
Jun, 2049	46.47	116.93	9581.18
Jul, 2049	45.91	117.49	9463.69
Aug, 2049	45.35	118.05	9345.64
Sep, 2049	44.78	118.62	9227.02
Oct, 2049	44.21	119.19	9107.84
Nov, 2049	43.64	119.76	8988.08
Dec, 2049	43.07	120.33	8867.75
Jan, 2050	42.49	120.91	8746.84
Feb, 2050	41.91	121.49	8625.35
Mar, 2050	41.33	122.07	8503.28
Apr, 2050	40.74	122.66	8380.62
May, 2050	40.16	123.24	8257.38
Jun, 2050	39.57	123.83	8133.55
Jul, 2050	38.97	124.43	8009.12
Aug, 2050	38.38	125.02	7884.10
Sep, 2050	37.78	125.62	7758.47
Oct, 2050	37.18	126.22	7632.25
Nov, 2050	36.57	126.83	7505.42
Dec, 2050	35.96	127.44	7377.99
Jan, 2051	35.35	128.05	7249.94
Feb, 2051	34.74	128.66	7121.28
Mar, 2051	34.12	129.28	6992.00
Apr, 2051	33.50	129.90	6862.10
May, 2051	32.88	130.52	6731.58
Jun, 2051	32.26	131.14	6600.44
Jul, 2051	31.63	131.77	6468.67
Aug, 2051	31.00	132.40	6336.26
Sep, 2051	30.36	133.04	6203.22
Oct, 2051	29.72	133.68	6069.55
Nov, 2051	29.08	134.32	5935.23
Dec, 2051	28.44	134.96	5800.27
Jan, 2052	27.79	135.61	5664.66
Feb, 2052	27.14	136.26	5528.41
Mar, 2052	26.49	136.91	5391.50
Apr, 2052	25.83	137.57	5253.93
May, 2052	25.18	138.22	5115.71
Jun, 2052	24.51	138.89	4976.82
Jul, 2052	23.85	139.55	4837.27
Aug, 2052	23.18	140.22	4697.05
Sep, 2052	22.51	140.89	4556.15
Oct, 2052	21.83	141.57	4414.58
Nov, 2052	21.15	142.25	4272.34
Dec, 2052	20.47	142.93	4129.41
Jan, 2053	19.79	143.61	3985.80
Feb, 2053	19.10	144.30	3841.49
Mar, 2053	18.41	144.99	3696.50
Apr, 2053	17.71	145.69	3550.81
May, 2053	17.01	146.39	3404.43
Jun, 2053	16.31	147.09	3257.34
Jul, 2053	15.61	147.79	3109.55
Aug, 2053	14.90	148.50	2961.05
Sep, 2053	14.19	149.21	2811.84
Oct, 2053	13.47	149.93	2661.91
Nov, 2053	12.75	150.65	2511.27
Dec, 2053	12.03	151.37	2359.90
Jan, 2054	11.31	152.09	2207.81
Feb, 2054	10.58	152.82	2054.99
Mar, 2054	9.85	153.55	1901.43
Apr, 2054	9.11	154.29	1747.14
May, 2054	8.37	155.03	1592.12
Jun, 2054	7.63	155.77	1436.34
Jul, 2054	6.88	156.52	1279.83
Aug, 2054	6.13	157.27	1122.56
Sep, 2054	5.38	158.02	964.54
Oct, 2054	4.62	158.78	805.76
Nov, 2054	3.86	159.54	646.22
Dec, 2054	3.10	160.30	485.92
Jan, 2055	2.33	161.07	324.85
Feb, 2055	1.56	161.84	163.00
Mar, 2055	0.78	162.62	0.38