Mortgage Parameters

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

Mortgage Summary

Property Total:	$59,000
Down Payment	$17,700
Mortgage Amount:	$41,300
Mortgage Payment:	$241.02 / month
Estimated Tax:	+ $32.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $273.80 / month
Total Interest Paid:	$45,468.00 over 30 years
Total Tax Paid:	$11,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Mar, 2025	197.90	43.12	41256.88
Apr, 2025	197.69	43.33	41213.55
May, 2025	197.48	43.54	41170.01
Jun, 2025	197.27	43.75	41126.26
Jul, 2025	197.06	43.96	41082.30
Aug, 2025	196.85	44.17	41038.14
Sep, 2025	196.64	44.38	40993.76
Oct, 2025	196.43	44.59	40949.17
Nov, 2025	196.21	44.81	40904.36
Dec, 2025	196.00	45.02	40859.34
Jan, 2026	195.78	45.24	40814.10
Feb, 2026	195.57	45.45	40768.65
Mar, 2026	195.35	45.67	40722.98
Apr, 2026	195.13	45.89	40677.09
May, 2026	194.91	46.11	40630.98
Jun, 2026	194.69	46.33	40584.65
Jul, 2026	194.47	46.55	40538.10
Aug, 2026	194.25	46.77	40491.33
Sep, 2026	194.02	47.00	40444.33
Oct, 2026	193.80	47.22	40397.10
Nov, 2026	193.57	47.45	40349.65
Dec, 2026	193.34	47.68	40301.98
Jan, 2027	193.11	47.91	40254.07
Feb, 2027	192.88	48.14	40205.93
Mar, 2027	192.65	48.37	40157.57
Apr, 2027	192.42	48.60	40108.97
May, 2027	192.19	48.83	40060.14
Jun, 2027	191.95	49.07	40011.07
Jul, 2027	191.72	49.30	39961.77
Aug, 2027	191.48	49.54	39912.23
Sep, 2027	191.25	49.77	39862.46
Oct, 2027	191.01	50.01	39812.45
Nov, 2027	190.77	50.25	39762.20
Dec, 2027	190.53	50.49	39711.70
Jan, 2028	190.29	50.73	39660.97
Feb, 2028	190.04	50.98	39609.99
Mar, 2028	189.80	51.22	39558.77
Apr, 2028	189.55	51.47	39507.30
May, 2028	189.31	51.71	39455.59
Jun, 2028	189.06	51.96	39403.63
Jul, 2028	188.81	52.21	39351.41
Aug, 2028	188.56	52.46	39298.95
Sep, 2028	188.31	52.71	39246.24
Oct, 2028	188.05	52.97	39193.28
Nov, 2028	187.80	53.22	39140.06
Dec, 2028	187.55	53.47	39086.58
Jan, 2029	187.29	53.73	39032.85
Feb, 2029	187.03	53.99	38978.87
Mar, 2029	186.77	54.25	38924.62
Apr, 2029	186.51	54.51	38870.11
May, 2029	186.25	54.77	38815.35
Jun, 2029	185.99	55.03	38760.32
Jul, 2029	185.73	55.29	38705.02
Aug, 2029	185.46	55.56	38649.46
Sep, 2029	185.20	55.82	38593.64
Oct, 2029	184.93	56.09	38537.55
Nov, 2029	184.66	56.36	38481.19
Dec, 2029	184.39	56.63	38424.55
Jan, 2030	184.12	56.90	38367.65
Feb, 2030	183.85	57.17	38310.48
Mar, 2030	183.57	57.45	38253.03
Apr, 2030	183.30	57.72	38195.30
May, 2030	183.02	58.00	38137.30
Jun, 2030	182.74	58.28	38079.02
Jul, 2030	182.46	58.56	38020.47
Aug, 2030	182.18	58.84	37961.63
Sep, 2030	181.90	59.12	37902.51
Oct, 2030	181.62	59.40	37843.10
Nov, 2030	181.33	59.69	37783.42
Dec, 2030	181.05	59.97	37723.44
Jan, 2031	180.76	60.26	37663.18
Feb, 2031	180.47	60.55	37602.63
Mar, 2031	180.18	60.84	37541.79
Apr, 2031	179.89	61.13	37480.66
May, 2031	179.59	61.43	37419.23
Jun, 2031	179.30	61.72	37357.51
Jul, 2031	179.00	62.02	37295.50
Aug, 2031	178.71	62.31	37233.18
Sep, 2031	178.41	62.61	37170.57
Oct, 2031	178.11	62.91	37107.66
Nov, 2031	177.81	63.21	37044.45
Dec, 2031	177.50	63.52	36980.93
Jan, 2032	177.20	63.82	36917.11
Feb, 2032	176.89	64.13	36852.99
Mar, 2032	176.59	64.43	36788.56
Apr, 2032	176.28	64.74	36723.81
May, 2032	175.97	65.05	36658.76
Jun, 2032	175.66	65.36	36593.40
Jul, 2032	175.34	65.68	36527.72
Aug, 2032	175.03	65.99	36461.73
Sep, 2032	174.71	66.31	36395.42
Oct, 2032	174.39	66.63	36328.80
Nov, 2032	174.08	66.94	36261.85
Dec, 2032	173.75	67.27	36194.59
Jan, 2033	173.43	67.59	36127.00
Feb, 2033	173.11	67.91	36059.09
Mar, 2033	172.78	68.24	35990.85
Apr, 2033	172.46	68.56	35922.29
May, 2033	172.13	68.89	35853.40
Jun, 2033	171.80	69.22	35784.17
Jul, 2033	171.47	69.55	35714.62
Aug, 2033	171.13	69.89	35644.73
Sep, 2033	170.80	70.22	35574.51
Oct, 2033	170.46	70.56	35503.95
Nov, 2033	170.12	70.90	35433.05
Dec, 2033	169.78	71.24	35361.82
Jan, 2034	169.44	71.58	35290.24
Feb, 2034	169.10	71.92	35218.32
Mar, 2034	168.75	72.27	35146.05
Apr, 2034	168.41	72.61	35073.44
May, 2034	168.06	72.96	35000.48
Jun, 2034	167.71	73.31	34927.17
Jul, 2034	167.36	73.66	34853.51
Aug, 2034	167.01	74.01	34779.50
Sep, 2034	166.65	74.37	34705.13
Oct, 2034	166.30	74.72	34630.40
Nov, 2034	165.94	75.08	34555.32
Dec, 2034	165.58	75.44	34479.88
Jan, 2035	165.22	75.80	34404.08
Feb, 2035	164.85	76.17	34327.91
Mar, 2035	164.49	76.53	34251.38
Apr, 2035	164.12	76.90	34174.48
May, 2035	163.75	77.27	34097.21
Jun, 2035	163.38	77.64	34019.57
Jul, 2035	163.01	78.01	33941.56
Aug, 2035	162.64	78.38	33863.18
Sep, 2035	162.26	78.76	33784.42
Oct, 2035	161.88	79.14	33705.28
Nov, 2035	161.50	79.52	33625.77
Dec, 2035	161.12	79.90	33545.87
Jan, 2036	160.74	80.28	33465.59
Feb, 2036	160.36	80.66	33384.93
Mar, 2036	159.97	81.05	33303.88
Apr, 2036	159.58	81.44	33222.44
May, 2036	159.19	81.83	33140.61
Jun, 2036	158.80	82.22	33058.39
Jul, 2036	158.40	82.62	32975.77
Aug, 2036	158.01	83.01	32892.76
Sep, 2036	157.61	83.41	32809.35
Oct, 2036	157.21	83.81	32725.55
Nov, 2036	156.81	84.21	32641.34
Dec, 2036	156.41	84.61	32556.72
Jan, 2037	156.00	85.02	32471.70
Feb, 2037	155.59	85.43	32386.28
Mar, 2037	155.18	85.84	32300.44
Apr, 2037	154.77	86.25	32214.19
May, 2037	154.36	86.66	32127.53
Jun, 2037	153.94	87.08	32040.46
Jul, 2037	153.53	87.49	31952.96
Aug, 2037	153.11	87.91	31865.05
Sep, 2037	152.69	88.33	31776.72
Oct, 2037	152.26	88.76	31687.96
Nov, 2037	151.84	89.18	31598.78
Dec, 2037	151.41	89.61	31509.17
Jan, 2038	150.98	90.04	31419.13
Feb, 2038	150.55	90.47	31328.66
Mar, 2038	150.12	90.90	31237.76
Apr, 2038	149.68	91.34	31146.42
May, 2038	149.24	91.78	31054.64
Jun, 2038	148.80	92.22	30962.43
Jul, 2038	148.36	92.66	30869.77
Aug, 2038	147.92	93.10	30776.67
Sep, 2038	147.47	93.55	30683.12
Oct, 2038	147.02	94.00	30589.12
Nov, 2038	146.57	94.45	30494.67
Dec, 2038	146.12	94.90	30399.77
Jan, 2039	145.67	95.35	30304.42
Feb, 2039	145.21	95.81	30208.61
Mar, 2039	144.75	96.27	30112.34
Apr, 2039	144.29	96.73	30015.61
May, 2039	143.82	97.20	29918.41
Jun, 2039	143.36	97.66	29820.75
Jul, 2039	142.89	98.13	29722.62
Aug, 2039	142.42	98.60	29624.02
Sep, 2039	141.95	99.07	29524.95
Oct, 2039	141.47	99.55	29425.41
Nov, 2039	141.00	100.02	29325.38
Dec, 2039	140.52	100.50	29224.88
Jan, 2040	140.04	100.98	29123.90
Feb, 2040	139.55	101.47	29022.43
Mar, 2040	139.07	101.95	28920.47
Apr, 2040	138.58	102.44	28818.03
May, 2040	138.09	102.93	28715.10
Jun, 2040	137.59	103.43	28611.67
Jul, 2040	137.10	103.92	28507.75
Aug, 2040	136.60	104.42	28403.33
Sep, 2040	136.10	104.92	28298.41
Oct, 2040	135.60	105.42	28192.98
Nov, 2040	135.09	105.93	28087.05
Dec, 2040	134.58	106.44	27980.62
Jan, 2041	134.07	106.95	27873.67
Feb, 2041	133.56	107.46	27766.21
Mar, 2041	133.05	107.97	27658.24
Apr, 2041	132.53	108.49	27549.75
May, 2041	132.01	109.01	27440.74
Jun, 2041	131.49	109.53	27331.20
Jul, 2041	130.96	110.06	27221.15
Aug, 2041	130.43	110.59	27110.56
Sep, 2041	129.90	111.12	26999.45
Oct, 2041	129.37	111.65	26887.80
Nov, 2041	128.84	112.18	26775.62
Dec, 2041	128.30	112.72	26662.90
Jan, 2042	127.76	113.26	26549.64
Feb, 2042	127.22	113.80	26435.83
Mar, 2042	126.67	114.35	26321.48
Apr, 2042	126.12	114.90	26206.59
May, 2042	125.57	115.45	26091.14
Jun, 2042	125.02	116.00	25975.14
Jul, 2042	124.46	116.56	25858.59
Aug, 2042	123.91	117.11	25741.47
Sep, 2042	123.34	117.68	25623.80
Oct, 2042	122.78	118.24	25505.56
Nov, 2042	122.21	118.81	25386.75
Dec, 2042	121.64	119.38	25267.38
Jan, 2043	121.07	119.95	25147.43
Feb, 2043	120.50	120.52	25026.91
Mar, 2043	119.92	121.10	24905.81
Apr, 2043	119.34	121.68	24784.13
May, 2043	118.76	122.26	24661.86
Jun, 2043	118.17	122.85	24539.02
Jul, 2043	117.58	123.44	24415.58
Aug, 2043	116.99	124.03	24291.55
Sep, 2043	116.40	124.62	24166.93
Oct, 2043	115.80	125.22	24041.71
Nov, 2043	115.20	125.82	23915.89
Dec, 2043	114.60	126.42	23789.46
Jan, 2044	113.99	127.03	23662.43
Feb, 2044	113.38	127.64	23534.80
Mar, 2044	112.77	128.25	23406.55
Apr, 2044	112.16	128.86	23277.68
May, 2044	111.54	129.48	23148.20
Jun, 2044	110.92	130.10	23018.10
Jul, 2044	110.30	130.72	22887.38
Aug, 2044	109.67	131.35	22756.03
Sep, 2044	109.04	131.98	22624.05
Oct, 2044	108.41	132.61	22491.43
Nov, 2044	107.77	133.25	22358.18
Dec, 2044	107.13	133.89	22224.30
Jan, 2045	106.49	134.53	22089.77
Feb, 2045	105.85	135.17	21954.59
Mar, 2045	105.20	135.82	21818.77
Apr, 2045	104.55	136.47	21682.30
May, 2045	103.89	137.13	21545.18
Jun, 2045	103.24	137.78	21407.39
Jul, 2045	102.58	138.44	21268.95
Aug, 2045	101.91	139.11	21129.84
Sep, 2045	101.25	139.77	20990.07
Oct, 2045	100.58	140.44	20849.63
Nov, 2045	99.90	141.12	20708.51
Dec, 2045	99.23	141.79	20566.72
Jan, 2046	98.55	142.47	20424.25
Feb, 2046	97.87	143.15	20281.10
Mar, 2046	97.18	143.84	20137.26
Apr, 2046	96.49	144.53	19992.73
May, 2046	95.80	145.22	19847.51
Jun, 2046	95.10	145.92	19701.59
Jul, 2046	94.40	146.62	19554.97
Aug, 2046	93.70	147.32	19407.65
Sep, 2046	93.00	148.02	19259.63
Oct, 2046	92.29	148.73	19110.89
Nov, 2046	91.57	149.45	18961.45
Dec, 2046	90.86	150.16	18811.28
Jan, 2047	90.14	150.88	18660.40
Feb, 2047	89.41	151.61	18508.80
Mar, 2047	88.69	152.33	18356.46
Apr, 2047	87.96	153.06	18203.40
May, 2047	87.22	153.80	18049.61
Jun, 2047	86.49	154.53	17895.07
Jul, 2047	85.75	155.27	17739.80
Aug, 2047	85.00	156.02	17583.79
Sep, 2047	84.26	156.76	17427.02
Oct, 2047	83.50	157.52	17269.51
Nov, 2047	82.75	158.27	17111.23
Dec, 2047	81.99	159.03	16952.21
Jan, 2048	81.23	159.79	16792.42
Feb, 2048	80.46	160.56	16631.86
Mar, 2048	79.69	161.33	16470.53
Apr, 2048	78.92	162.10	16308.43
May, 2048	78.14	162.88	16145.56
Jun, 2048	77.36	163.66	15981.90
Jul, 2048	76.58	164.44	15817.46
Aug, 2048	75.79	165.23	15652.24
Sep, 2048	75.00	166.02	15486.22
Oct, 2048	74.20	166.82	15319.40
Nov, 2048	73.41	167.61	15151.79
Dec, 2048	72.60	168.42	14983.37
Jan, 2049	71.80	169.22	14814.14
Feb, 2049	70.98	170.04	14644.11
Mar, 2049	70.17	170.85	14473.26
Apr, 2049	69.35	171.67	14301.59
May, 2049	68.53	172.49	14129.10
Jun, 2049	67.70	173.32	13955.78
Jul, 2049	66.87	174.15	13781.63
Aug, 2049	66.04	174.98	13606.65
Sep, 2049	65.20	175.82	13430.83
Oct, 2049	64.36	176.66	13254.16
Nov, 2049	63.51	177.51	13076.65
Dec, 2049	62.66	178.36	12898.29
Jan, 2050	61.80	179.22	12719.07
Feb, 2050	60.95	180.07	12539.00
Mar, 2050	60.08	180.94	12358.06
Apr, 2050	59.22	181.80	12176.26
May, 2050	58.34	182.68	11993.58
Jun, 2050	57.47	183.55	11810.03
Jul, 2050	56.59	184.43	11625.60
Aug, 2050	55.71	185.31	11440.29
Sep, 2050	54.82	186.20	11254.09
Oct, 2050	53.93	187.09	11066.99
Nov, 2050	53.03	187.99	10879.00
Dec, 2050	52.13	188.89	10690.11
Jan, 2051	51.22	189.80	10500.31
Feb, 2051	50.31	190.71	10309.61
Mar, 2051	49.40	191.62	10117.99
Apr, 2051	48.48	192.54	9925.45
May, 2051	47.56	193.46	9731.99
Jun, 2051	46.63	194.39	9537.60
Jul, 2051	45.70	195.32	9342.28
Aug, 2051	44.77	196.25	9146.03
Sep, 2051	43.82	197.20	8948.83
Oct, 2051	42.88	198.14	8750.69
Nov, 2051	41.93	199.09	8551.60
Dec, 2051	40.98	200.04	8351.56
Jan, 2052	40.02	201.00	8150.56
Feb, 2052	39.05	201.97	7948.59
Mar, 2052	38.09	202.93	7745.66
Apr, 2052	37.11	203.91	7541.75
May, 2052	36.14	204.88	7336.87
Jun, 2052	35.16	205.86	7131.01
Jul, 2052	34.17	206.85	6924.16
Aug, 2052	33.18	207.84	6716.31
Sep, 2052	32.18	208.84	6507.48
Oct, 2052	31.18	209.84	6297.64
Nov, 2052	30.18	210.84	6086.79
Dec, 2052	29.17	211.85	5874.94
Jan, 2053	28.15	212.87	5662.07
Feb, 2053	27.13	213.89	5448.18
Mar, 2053	26.11	214.91	5233.27
Apr, 2053	25.08	215.94	5017.32
May, 2053	24.04	216.98	4800.35
Jun, 2053	23.00	218.02	4582.33
Jul, 2053	21.96	219.06	4363.26
Aug, 2053	20.91	220.11	4143.15
Sep, 2053	19.85	221.17	3921.98
Oct, 2053	18.79	222.23	3699.76
Nov, 2053	17.73	223.29	3476.46
Dec, 2053	16.66	224.36	3252.10
Jan, 2054	15.58	225.44	3026.67
Feb, 2054	14.50	226.52	2800.15
Mar, 2054	13.42	227.60	2572.55
Apr, 2054	12.33	228.69	2343.85
May, 2054	11.23	229.79	2114.06
Jun, 2054	10.13	230.89	1883.17
Jul, 2054	9.02	232.00	1651.18
Aug, 2054	7.91	233.11	1418.07
Sep, 2054	6.79	234.23	1183.84
Oct, 2054	5.67	235.35	948.50
Nov, 2054	4.54	236.48	712.02
Dec, 2054	3.41	237.61	474.41
Jan, 2055	2.27	238.75	235.67
Feb, 2055	1.13	239.89	0