Mortgage Parameters

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

Mortgage Summary

Property Total:	$24,000
Down Payment	$7,200
Mortgage Amount:	$16,800
Mortgage Payment:	$98.04 / month
Estimated Tax:	+ $13.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $111.37 / month
Total Interest Paid:	$18,493.20 over 30 years
Total Tax Paid:	$4,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	80.50	17.54	16782.46
Jun, 2024	80.42	17.62	16764.84
Jul, 2024	80.33	17.71	16747.13
Aug, 2024	80.25	17.79	16729.33
Sep, 2024	80.16	17.88	16711.46
Oct, 2024	80.08	17.96	16693.49
Nov, 2024	79.99	18.05	16675.44
Dec, 2024	79.90	18.14	16657.30
Jan, 2025	79.82	18.22	16639.08
Feb, 2025	79.73	18.31	16620.77
Mar, 2025	79.64	18.40	16602.37
Apr, 2025	79.55	18.49	16583.88
May, 2025	79.46	18.58	16565.31
Jun, 2025	79.38	18.66	16546.64
Jul, 2025	79.29	18.75	16527.89
Aug, 2025	79.20	18.84	16509.05
Sep, 2025	79.11	18.93	16490.11
Oct, 2025	79.02	19.02	16471.09
Nov, 2025	78.92	19.12	16451.97
Dec, 2025	78.83	19.21	16432.76
Jan, 2026	78.74	19.30	16413.46
Feb, 2026	78.65	19.39	16394.07
Mar, 2026	78.55	19.49	16374.59
Apr, 2026	78.46	19.58	16355.01
May, 2026	78.37	19.67	16335.34
Jun, 2026	78.27	19.77	16315.57
Jul, 2026	78.18	19.86	16295.71
Aug, 2026	78.08	19.96	16275.75
Sep, 2026	77.99	20.05	16255.70
Oct, 2026	77.89	20.15	16235.55
Nov, 2026	77.80	20.24	16215.31
Dec, 2026	77.70	20.34	16194.96
Jan, 2027	77.60	20.44	16174.53
Feb, 2027	77.50	20.54	16153.99
Mar, 2027	77.40	20.64	16133.35
Apr, 2027	77.31	20.73	16112.62
May, 2027	77.21	20.83	16091.78
Jun, 2027	77.11	20.93	16070.85
Jul, 2027	77.01	21.03	16049.82
Aug, 2027	76.91	21.13	16028.68
Sep, 2027	76.80	21.24	16007.45
Oct, 2027	76.70	21.34	15986.11
Nov, 2027	76.60	21.44	15964.67
Dec, 2027	76.50	21.54	15943.13
Jan, 2028	76.39	21.65	15921.48
Feb, 2028	76.29	21.75	15899.73
Mar, 2028	76.19	21.85	15877.88
Apr, 2028	76.08	21.96	15855.92
May, 2028	75.98	22.06	15833.86
Jun, 2028	75.87	22.17	15811.69
Jul, 2028	75.76	22.28	15789.41
Aug, 2028	75.66	22.38	15767.03
Sep, 2028	75.55	22.49	15744.54
Oct, 2028	75.44	22.60	15721.94
Nov, 2028	75.33	22.71	15699.23
Dec, 2028	75.23	22.81	15676.42
Jan, 2029	75.12	22.92	15653.50
Feb, 2029	75.01	23.03	15630.46
Mar, 2029	74.90	23.14	15607.32
Apr, 2029	74.79	23.25	15584.06
May, 2029	74.67	23.37	15560.70
Jun, 2029	74.56	23.48	15537.22
Jul, 2029	74.45	23.59	15513.63
Aug, 2029	74.34	23.70	15489.92
Sep, 2029	74.22	23.82	15466.11
Oct, 2029	74.11	23.93	15442.18
Nov, 2029	73.99	24.05	15418.13
Dec, 2029	73.88	24.16	15393.97
Jan, 2030	73.76	24.28	15369.69
Feb, 2030	73.65	24.39	15345.30
Mar, 2030	73.53	24.51	15320.79
Apr, 2030	73.41	24.63	15296.16
May, 2030	73.29	24.75	15271.41
Jun, 2030	73.18	24.86	15246.55
Jul, 2030	73.06	24.98	15221.56
Aug, 2030	72.94	25.10	15196.46
Sep, 2030	72.82	25.22	15171.24
Oct, 2030	72.70	25.34	15145.89
Nov, 2030	72.57	25.47	15120.43
Dec, 2030	72.45	25.59	15094.84
Jan, 2031	72.33	25.71	15069.13
Feb, 2031	72.21	25.83	15043.30
Mar, 2031	72.08	25.96	15017.34
Apr, 2031	71.96	26.08	14991.26
May, 2031	71.83	26.21	14965.05
Jun, 2031	71.71	26.33	14938.72
Jul, 2031	71.58	26.46	14912.26
Aug, 2031	71.45	26.59	14885.67
Sep, 2031	71.33	26.71	14858.96
Oct, 2031	71.20	26.84	14832.12
Nov, 2031	71.07	26.97	14805.15
Dec, 2031	70.94	27.10	14778.05
Jan, 2032	70.81	27.23	14750.82
Feb, 2032	70.68	27.36	14723.46
Mar, 2032	70.55	27.49	14695.97
Apr, 2032	70.42	27.62	14668.35
May, 2032	70.29	27.75	14640.60
Jun, 2032	70.15	27.89	14612.71
Jul, 2032	70.02	28.02	14584.69
Aug, 2032	69.88	28.16	14556.53
Sep, 2032	69.75	28.29	14528.24
Oct, 2032	69.61	28.43	14499.82
Nov, 2032	69.48	28.56	14471.26
Dec, 2032	69.34	28.70	14442.56
Jan, 2033	69.20	28.84	14413.72
Feb, 2033	69.07	28.97	14384.75
Mar, 2033	68.93	29.11	14355.63
Apr, 2033	68.79	29.25	14326.38
May, 2033	68.65	29.39	14296.99
Jun, 2033	68.51	29.53	14267.46
Jul, 2033	68.36	29.68	14237.78
Aug, 2033	68.22	29.82	14207.96
Sep, 2033	68.08	29.96	14178.00
Oct, 2033	67.94	30.10	14147.90
Nov, 2033	67.79	30.25	14117.65
Dec, 2033	67.65	30.39	14087.26
Jan, 2034	67.50	30.54	14056.72
Feb, 2034	67.36	30.68	14026.04
Mar, 2034	67.21	30.83	13995.20
Apr, 2034	67.06	30.98	13964.22
May, 2034	66.91	31.13	13933.10
Jun, 2034	66.76	31.28	13901.82
Jul, 2034	66.61	31.43	13870.39
Aug, 2034	66.46	31.58	13838.81
Sep, 2034	66.31	31.73	13807.08
Oct, 2034	66.16	31.88	13775.20
Nov, 2034	66.01	32.03	13743.17
Dec, 2034	65.85	32.19	13710.98
Jan, 2035	65.70	32.34	13678.64
Feb, 2035	65.54	32.50	13646.14
Mar, 2035	65.39	32.65	13613.49
Apr, 2035	65.23	32.81	13580.68
May, 2035	65.07	32.97	13547.72
Jun, 2035	64.92	33.12	13514.59
Jul, 2035	64.76	33.28	13481.31
Aug, 2035	64.60	33.44	13447.87
Sep, 2035	64.44	33.60	13414.27
Oct, 2035	64.28	33.76	13380.50
Nov, 2035	64.11	33.93	13346.58
Dec, 2035	63.95	34.09	13312.49
Jan, 2036	63.79	34.25	13278.24
Feb, 2036	63.62	34.42	13243.82
Mar, 2036	63.46	34.58	13209.24
Apr, 2036	63.29	34.75	13174.50
May, 2036	63.13	34.91	13139.59
Jun, 2036	62.96	35.08	13104.51
Jul, 2036	62.79	35.25	13069.26
Aug, 2036	62.62	35.42	13033.84
Sep, 2036	62.45	35.59	12998.26
Oct, 2036	62.28	35.76	12962.50
Nov, 2036	62.11	35.93	12926.57
Dec, 2036	61.94	36.10	12890.47
Jan, 2037	61.77	36.27	12854.20
Feb, 2037	61.59	36.45	12817.75
Mar, 2037	61.42	36.62	12781.13
Apr, 2037	61.24	36.80	12744.33
May, 2037	61.07	36.97	12707.36
Jun, 2037	60.89	37.15	12670.21
Jul, 2037	60.71	37.33	12632.88
Aug, 2037	60.53	37.51	12595.37
Sep, 2037	60.35	37.69	12557.69
Oct, 2037	60.17	37.87	12519.82
Nov, 2037	59.99	38.05	12481.77
Dec, 2037	59.81	38.23	12443.54
Jan, 2038	59.63	38.41	12405.12
Feb, 2038	59.44	38.60	12366.52
Mar, 2038	59.26	38.78	12327.74
Apr, 2038	59.07	38.97	12288.77
May, 2038	58.88	39.16	12249.61
Jun, 2038	58.70	39.34	12210.27
Jul, 2038	58.51	39.53	12170.74
Aug, 2038	58.32	39.72	12131.02
Sep, 2038	58.13	39.91	12091.10
Oct, 2038	57.94	40.10	12051.00
Nov, 2038	57.74	40.30	12010.71
Dec, 2038	57.55	40.49	11970.22
Jan, 2039	57.36	40.68	11929.53
Feb, 2039	57.16	40.88	11888.66
Mar, 2039	56.97	41.07	11847.58
Apr, 2039	56.77	41.27	11806.31
May, 2039	56.57	41.47	11764.84
Jun, 2039	56.37	41.67	11723.18
Jul, 2039	56.17	41.87	11681.31
Aug, 2039	55.97	42.07	11639.24
Sep, 2039	55.77	42.27	11596.98
Oct, 2039	55.57	42.47	11554.50
Nov, 2039	55.37	42.67	11511.83
Dec, 2039	55.16	42.88	11468.95
Jan, 2040	54.96	43.08	11425.87
Feb, 2040	54.75	43.29	11382.57
Mar, 2040	54.54	43.50	11339.08
Apr, 2040	54.33	43.71	11295.37
May, 2040	54.12	43.92	11251.45
Jun, 2040	53.91	44.13	11207.33
Jul, 2040	53.70	44.34	11162.99
Aug, 2040	53.49	44.55	11118.44
Sep, 2040	53.28	44.76	11073.67
Oct, 2040	53.06	44.98	11028.69
Nov, 2040	52.85	45.19	10983.50
Dec, 2040	52.63	45.41	10938.09
Jan, 2041	52.41	45.63	10892.46
Feb, 2041	52.19	45.85	10846.61
Mar, 2041	51.97	46.07	10800.55
Apr, 2041	51.75	46.29	10754.26
May, 2041	51.53	46.51	10707.75
Jun, 2041	51.31	46.73	10661.02
Jul, 2041	51.08	46.96	10614.06
Aug, 2041	50.86	47.18	10566.88
Sep, 2041	50.63	47.41	10519.47
Oct, 2041	50.41	47.63	10471.84
Nov, 2041	50.18	47.86	10423.98
Dec, 2041	49.95	48.09	10375.89
Jan, 2042	49.72	48.32	10327.56
Feb, 2042	49.49	48.55	10279.01
Mar, 2042	49.25	48.79	10230.22
Apr, 2042	49.02	49.02	10181.20
May, 2042	48.78	49.26	10131.95
Jun, 2042	48.55	49.49	10082.46
Jul, 2042	48.31	49.73	10032.73
Aug, 2042	48.07	49.97	9982.76
Sep, 2042	47.83	50.21	9932.56
Oct, 2042	47.59	50.45	9882.11
Nov, 2042	47.35	50.69	9831.42
Dec, 2042	47.11	50.93	9780.49
Jan, 2043	46.86	51.18	9729.32
Feb, 2043	46.62	51.42	9677.90
Mar, 2043	46.37	51.67	9626.23
Apr, 2043	46.13	51.91	9574.31
May, 2043	45.88	52.16	9522.15
Jun, 2043	45.63	52.41	9469.74
Jul, 2043	45.38	52.66	9417.07
Aug, 2043	45.12	52.92	9364.16
Sep, 2043	44.87	53.17	9310.99
Oct, 2043	44.62	53.42	9257.56
Nov, 2043	44.36	53.68	9203.88
Dec, 2043	44.10	53.94	9149.94
Jan, 2044	43.84	54.20	9095.75
Feb, 2044	43.58	54.46	9041.29
Mar, 2044	43.32	54.72	8986.57
Apr, 2044	43.06	54.98	8931.59
May, 2044	42.80	55.24	8876.35
Jun, 2044	42.53	55.51	8820.84
Jul, 2044	42.27	55.77	8765.07
Aug, 2044	42.00	56.04	8709.03
Sep, 2044	41.73	56.31	8652.72
Oct, 2044	41.46	56.58	8596.14
Nov, 2044	41.19	56.85	8539.29
Dec, 2044	40.92	57.12	8482.17
Jan, 2045	40.64	57.40	8424.77
Feb, 2045	40.37	57.67	8367.10
Mar, 2045	40.09	57.95	8309.15
Apr, 2045	39.81	58.23	8250.93
May, 2045	39.54	58.50	8192.42
Jun, 2045	39.26	58.78	8133.64
Jul, 2045	38.97	59.07	8074.57
Aug, 2045	38.69	59.35	8015.22
Sep, 2045	38.41	59.63	7955.59
Oct, 2045	38.12	59.92	7895.67
Nov, 2045	37.83	60.21	7835.46
Dec, 2045	37.54	60.50	7774.97
Jan, 2046	37.26	60.78	7714.18
Feb, 2046	36.96	61.08	7653.11
Mar, 2046	36.67	61.37	7591.74
Apr, 2046	36.38	61.66	7530.08
May, 2046	36.08	61.96	7468.12
Jun, 2046	35.78	62.26	7405.86
Jul, 2046	35.49	62.55	7343.31
Aug, 2046	35.19	62.85	7280.46
Sep, 2046	34.89	63.15	7217.30
Oct, 2046	34.58	63.46	7153.84
Nov, 2046	34.28	63.76	7090.08
Dec, 2046	33.97	64.07	7026.02
Jan, 2047	33.67	64.37	6961.64
Feb, 2047	33.36	64.68	6896.96
Mar, 2047	33.05	64.99	6831.97
Apr, 2047	32.74	65.30	6766.67
May, 2047	32.42	65.62	6701.05
Jun, 2047	32.11	65.93	6635.12
Jul, 2047	31.79	66.25	6568.87
Aug, 2047	31.48	66.56	6502.31
Sep, 2047	31.16	66.88	6435.42
Oct, 2047	30.84	67.20	6368.22
Nov, 2047	30.51	67.53	6300.70
Dec, 2047	30.19	67.85	6232.85
Jan, 2048	29.87	68.17	6164.67
Feb, 2048	29.54	68.50	6096.17
Mar, 2048	29.21	68.83	6027.34
Apr, 2048	28.88	69.16	5958.18
May, 2048	28.55	69.49	5888.69
Jun, 2048	28.22	69.82	5818.87
Jul, 2048	27.88	70.16	5748.71
Aug, 2048	27.55	70.49	5678.22
Sep, 2048	27.21	70.83	5607.38
Oct, 2048	26.87	71.17	5536.21
Nov, 2048	26.53	71.51	5464.70
Dec, 2048	26.19	71.85	5392.85
Jan, 2049	25.84	72.20	5320.65
Feb, 2049	25.49	72.55	5248.10
Mar, 2049	25.15	72.89	5175.21
Apr, 2049	24.80	73.24	5101.97
May, 2049	24.45	73.59	5028.37
Jun, 2049	24.09	73.95	4954.43
Jul, 2049	23.74	74.30	4880.13
Aug, 2049	23.38	74.66	4805.47
Sep, 2049	23.03	75.01	4730.46
Oct, 2049	22.67	75.37	4655.08
Nov, 2049	22.31	75.73	4579.35
Dec, 2049	21.94	76.10	4503.25
Jan, 2050	21.58	76.46	4426.79
Feb, 2050	21.21	76.83	4349.96
Mar, 2050	20.84	77.20	4272.77
Apr, 2050	20.47	77.57	4195.20
May, 2050	20.10	77.94	4117.26
Jun, 2050	19.73	78.31	4038.95
Jul, 2050	19.35	78.69	3960.26
Aug, 2050	18.98	79.06	3881.20
Sep, 2050	18.60	79.44	3801.76
Oct, 2050	18.22	79.82	3721.93
Nov, 2050	17.83	80.21	3641.73
Dec, 2050	17.45	80.59	3561.14
Jan, 2051	17.06	80.98	3480.16
Feb, 2051	16.68	81.36	3398.80
Mar, 2051	16.29	81.75	3317.04
Apr, 2051	15.89	82.15	3234.90
May, 2051	15.50	82.54	3152.36
Jun, 2051	15.11	82.93	3069.42
Jul, 2051	14.71	83.33	2986.09
Aug, 2051	14.31	83.73	2902.36
Sep, 2051	13.91	84.13	2818.23
Oct, 2051	13.50	84.54	2733.69
Nov, 2051	13.10	84.94	2648.75
Dec, 2051	12.69	85.35	2563.40
Jan, 2052	12.28	85.76	2477.65
Feb, 2052	11.87	86.17	2391.48
Mar, 2052	11.46	86.58	2304.90
Apr, 2052	11.04	87.00	2217.90
May, 2052	10.63	87.41	2130.49
Jun, 2052	10.21	87.83	2042.66
Jul, 2052	9.79	88.25	1954.40
Aug, 2052	9.36	88.68	1865.73
Sep, 2052	8.94	89.10	1776.63
Oct, 2052	8.51	89.53	1687.10
Nov, 2052	8.08	89.96	1597.15
Dec, 2052	7.65	90.39	1506.76
Jan, 2053	7.22	90.82	1415.94
Feb, 2053	6.78	91.26	1324.68
Mar, 2053	6.35	91.69	1232.99
Apr, 2053	5.91	92.13	1140.86
May, 2053	5.47	92.57	1048.29
Jun, 2053	5.02	93.02	955.27
Jul, 2053	4.58	93.46	861.81
Aug, 2053	4.13	93.91	767.90
Sep, 2053	3.68	94.36	673.54
Oct, 2053	3.23	94.81	578.72
Nov, 2053	2.77	95.27	483.46
Dec, 2053	2.32	95.72	387.73
Jan, 2054	1.86	96.18	291.55
Feb, 2054	1.40	96.64	194.91
Mar, 2054	0.93	97.11	97.80
Apr, 2054	0.47	97.57	0.23