Mortgage Parameters

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

Mortgage Summary

Property Total:	$42,500
Down Payment	$12,750
Mortgage Amount:	$29,750
Mortgage Payment:	$173.61 / month
Estimated Tax:	+ $23.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $197.22 / month
Total Interest Paid:	$32,749.20 over 30 years
Total Tax Paid:	$8,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	142.55	31.06	29718.94
May, 2024	142.40	31.21	29687.74
Jun, 2024	142.25	31.36	29656.38
Jul, 2024	142.10	31.51	29624.87
Aug, 2024	141.95	31.66	29593.22
Sep, 2024	141.80	31.81	29561.41
Oct, 2024	141.65	31.96	29529.44
Nov, 2024	141.50	32.11	29497.33
Dec, 2024	141.34	32.27	29465.06
Jan, 2025	141.19	32.42	29432.64
Mar, 2025	141.03	32.58	29400.06
Mar, 2025	281.91	65.31	29367.32
Apr, 2025	140.72	32.89	29334.43
May, 2025	140.56	33.05	29301.38
Jun, 2025	140.40	33.21	29268.18
Jul, 2025	140.24	33.37	29234.81
Aug, 2025	140.08	33.53	29201.28
Sep, 2025	139.92	33.69	29167.60
Oct, 2025	139.76	33.85	29133.75
Nov, 2025	139.60	34.01	29099.74
Dec, 2025	139.44	34.17	29065.56
Jan, 2026	139.27	34.34	29031.23
Mar, 2026	139.11	34.50	28996.72
Mar, 2026	278.05	69.17	28962.06
Apr, 2026	138.78	34.83	28927.22
May, 2026	138.61	35.00	28892.22
Jun, 2026	138.44	35.17	28857.05
Jul, 2026	138.27	35.34	28821.72
Aug, 2026	138.10	35.51	28786.21
Sep, 2026	137.93	35.68	28750.53
Oct, 2026	137.76	35.85	28714.69
Nov, 2026	137.59	36.02	28678.67
Dec, 2026	137.42	36.19	28642.48
Jan, 2027	137.25	36.36	28606.11
Mar, 2027	137.07	36.54	28569.57
Mar, 2027	273.97	73.25	28532.86
Apr, 2027	136.72	36.89	28495.97
May, 2027	136.54	37.07	28458.90
Jun, 2027	136.37	37.24	28421.66
Jul, 2027	136.19	37.42	28384.24
Aug, 2027	136.01	37.60	28346.63
Sep, 2027	135.83	37.78	28308.85
Oct, 2027	135.65	37.96	28270.89
Nov, 2027	135.46	38.15	28232.74
Dec, 2027	135.28	38.33	28194.41
Jan, 2028	135.10	38.51	28155.90
Mar, 2028	134.91	38.70	28117.21
Mar, 2028	269.64	77.58	28078.32
Apr, 2028	134.54	39.07	28039.26
May, 2028	134.35	39.26	28000.00
Jun, 2028	134.17	39.44	27960.56
Jul, 2028	133.98	39.63	27920.93
Aug, 2028	133.79	39.82	27881.10
Sep, 2028	133.60	40.01	27841.09
Oct, 2028	133.41	40.20	27800.89
Nov, 2028	133.21	40.40	27760.49
Dec, 2028	133.02	40.59	27719.90
Jan, 2029	132.82	40.79	27679.11
Mar, 2029	132.63	40.98	27638.13
Mar, 2029	265.06	82.16	27596.95
Apr, 2029	132.24	41.37	27555.58
May, 2029	132.04	41.57	27514.01
Jun, 2029	131.84	41.77	27472.23
Jul, 2029	131.64	41.97	27430.26
Aug, 2029	131.44	42.17	27388.09
Sep, 2029	131.23	42.38	27345.71
Oct, 2029	131.03	42.58	27303.13
Nov, 2029	130.83	42.78	27260.35
Dec, 2029	130.62	42.99	27217.36
Jan, 2030	130.42	43.19	27174.17
Mar, 2030	130.21	43.40	27130.77
Mar, 2030	260.21	87.01	27087.16
Apr, 2030	129.79	43.82	27043.34
May, 2030	129.58	44.03	26999.32
Jun, 2030	129.37	44.24	26955.08
Jul, 2030	129.16	44.45	26910.63
Aug, 2030	128.95	44.66	26865.97
Sep, 2030	128.73	44.88	26821.09
Oct, 2030	128.52	45.09	26776.00
Nov, 2030	128.30	45.31	26730.69
Dec, 2030	128.08	45.53	26685.16
Jan, 2031	127.87	45.74	26639.42
Mar, 2031	127.65	45.96	26593.46
Mar, 2031	255.08	92.14	26547.27
Apr, 2031	127.21	46.40	26500.87
May, 2031	126.98	46.63	26454.24
Jun, 2031	126.76	46.85	26407.39
Jul, 2031	126.54	47.07	26360.32
Aug, 2031	126.31	47.30	26313.02
Sep, 2031	126.08	47.53	26265.49
Oct, 2031	125.86	47.75	26217.74
Nov, 2031	125.63	47.98	26169.75
Dec, 2031	125.40	48.21	26121.54
Jan, 2032	125.17	48.44	26073.10
Mar, 2032	124.93	48.68	26024.42
Mar, 2032	249.63	97.59	25975.51
Apr, 2032	124.47	49.14	25926.36
May, 2032	124.23	49.38	25876.99
Jun, 2032	123.99	49.62	25827.37
Jul, 2032	123.76	49.85	25777.52
Aug, 2032	123.52	50.09	25727.42
Sep, 2032	123.28	50.33	25677.09
Oct, 2032	123.04	50.57	25626.52
Nov, 2032	122.79	50.82	25575.70
Dec, 2032	122.55	51.06	25524.64
Jan, 2033	122.31	51.30	25473.34
Mar, 2033	122.06	51.55	25421.79
Mar, 2033	243.87	103.35	25369.99
Apr, 2033	121.56	52.05	25317.94
May, 2033	121.32	52.29	25265.65
Jun, 2033	121.06	52.55	25213.10
Jul, 2033	120.81	52.80	25160.30
Aug, 2033	120.56	53.05	25107.25
Sep, 2033	120.31	53.30	25053.95
Oct, 2033	120.05	53.56	25000.39
Nov, 2033	119.79	53.82	24946.57
Dec, 2033	119.54	54.07	24892.50
Jan, 2034	119.28	54.33	24838.17
Mar, 2034	119.02	54.59	24783.57
Mar, 2034	237.77	109.45	24728.72
Apr, 2034	118.49	55.12	24673.60
May, 2034	118.23	55.38	24618.22
Jun, 2034	117.96	55.65	24562.57
Jul, 2034	117.70	55.91	24506.65
Aug, 2034	117.43	56.18	24450.47
Sep, 2034	117.16	56.45	24394.02
Oct, 2034	116.89	56.72	24337.30
Nov, 2034	116.62	56.99	24280.30
Dec, 2034	116.34	57.27	24223.04
Jan, 2035	116.07	57.54	24165.50
Mar, 2035	115.79	57.82	24107.68
Mar, 2035	231.31	115.91	24049.59
Apr, 2035	115.24	58.37	23991.21
May, 2035	114.96	58.65	23932.56
Jun, 2035	114.68	58.93	23873.63
Jul, 2035	114.39	59.22	23814.41
Aug, 2035	114.11	59.50	23754.91
Sep, 2035	113.83	59.78	23695.13
Oct, 2035	113.54	60.07	23635.06
Nov, 2035	113.25	60.36	23574.70
Dec, 2035	112.96	60.65	23514.05
Jan, 2036	112.67	60.94	23453.11
Mar, 2036	112.38	61.23	23391.88
Mar, 2036	224.47	122.75	23330.36
Apr, 2036	111.79	61.82	23268.54
May, 2036	111.50	62.11	23206.43
Jun, 2036	111.20	62.41	23144.01
Jul, 2036	110.90	62.71	23081.30
Aug, 2036	110.60	63.01	23018.29
Sep, 2036	110.30	63.31	22954.97
Oct, 2036	109.99	63.62	22891.36
Nov, 2036	109.69	63.92	22827.44
Dec, 2036	109.38	64.23	22763.21
Jan, 2037	109.07	64.54	22698.67
Mar, 2037	108.76	64.85	22633.82
Mar, 2037	217.21	130.01	22568.67
Apr, 2037	108.14	65.47	22503.20
May, 2037	107.83	65.78	22437.42
Jun, 2037	107.51	66.10	22371.32
Jul, 2037	107.20	66.41	22304.91
Aug, 2037	106.88	66.73	22238.17
Sep, 2037	106.56	67.05	22171.12
Oct, 2037	106.24	67.37	22103.75
Nov, 2037	105.91	67.70	22036.05
Dec, 2037	105.59	68.02	21968.03
Jan, 2038	105.26	68.35	21899.69
Mar, 2038	104.94	68.67	21831.01
Mar, 2038	209.55	137.67	21762.01
Apr, 2038	104.28	69.33	21692.67
May, 2038	103.94	69.67	21623.01
Jun, 2038	103.61	70.00	21553.01
Jul, 2038	103.27	70.34	21482.67
Aug, 2038	102.94	70.67	21412.00
Sep, 2038	102.60	71.01	21340.99
Oct, 2038	102.26	71.35	21269.64
Nov, 2038	101.92	71.69	21197.95
Dec, 2038	101.57	72.04	21125.91
Jan, 2039	101.23	72.38	21053.53
Mar, 2039	100.88	72.73	20980.80
Mar, 2039	201.41	145.81	20907.72
Apr, 2039	100.18	73.43	20834.30
May, 2039	99.83	73.78	20760.52
Jun, 2039	99.48	74.13	20686.38
Jul, 2039	99.12	74.49	20611.90
Aug, 2039	98.77	74.84	20537.05
Sep, 2039	98.41	75.20	20461.85
Oct, 2039	98.05	75.56	20386.28
Nov, 2039	97.68	75.93	20310.36
Dec, 2039	97.32	76.29	20234.07
Jan, 2040	96.95	76.66	20157.41
Mar, 2040	96.59	77.02	20080.39
Mar, 2040	192.81	154.41	20003.00
Apr, 2040	95.85	77.76	19925.24
May, 2040	95.48	78.13	19847.10
Jun, 2040	95.10	78.51	19768.59
Jul, 2040	94.72	78.89	19689.71
Aug, 2040	94.35	79.26	19610.45
Sep, 2040	93.97	79.64	19530.80
Oct, 2040	93.59	80.02	19450.78
Nov, 2040	93.20	80.41	19370.37
Dec, 2040	92.82	80.79	19289.58
Jan, 2041	92.43	81.18	19208.39
Mar, 2041	92.04	81.57	19126.82
Mar, 2041	183.69	163.53	19044.86
Apr, 2041	91.26	82.35	18962.51
May, 2041	90.86	82.75	18879.76
Jun, 2041	90.47	83.14	18796.62
Jul, 2041	90.07	83.54	18713.08
Aug, 2041	89.67	83.94	18629.13
Sep, 2041	89.26	84.35	18544.79
Oct, 2041	88.86	84.75	18460.04
Nov, 2041	88.45	85.16	18374.88
Dec, 2041	88.05	85.56	18289.32
Jan, 2042	87.64	85.97	18203.34
Mar, 2042	87.22	86.39	18116.96
Mar, 2042	174.03	173.19	18030.16
Apr, 2042	86.39	87.22	17942.94
May, 2042	85.98	87.63	17855.31
Jun, 2042	85.56	88.05	17767.26
Jul, 2042	85.13	88.48	17678.78
Aug, 2042	84.71	88.90	17589.88
Sep, 2042	84.28	89.33	17500.56
Oct, 2042	83.86	89.75	17410.80
Nov, 2042	83.43	90.18	17320.62
Dec, 2042	82.99	90.62	17230.01
Jan, 2043	82.56	91.05	17138.96
Mar, 2043	82.12	91.49	17047.47
Mar, 2043	163.81	183.41	16955.55
Apr, 2043	81.25	92.36	16863.18
May, 2043	80.80	92.81	16770.37
Jun, 2043	80.36	93.25	16677.12
Jul, 2043	79.91	93.70	16583.42
Aug, 2043	79.46	94.15	16489.28
Sep, 2043	79.01	94.60	16394.68
Oct, 2043	78.56	95.05	16299.62
Nov, 2043	78.10	95.51	16204.12
Dec, 2043	77.64	95.97	16108.15
Jan, 2044	77.18	96.43	16011.73
Mar, 2044	76.72	96.89	15914.84
Mar, 2044	152.98	194.24	15817.49
Apr, 2044	75.79	97.82	15719.67
May, 2044	75.32	98.29	15621.38
Jun, 2044	74.85	98.76	15522.63
Jul, 2044	74.38	99.23	15423.39
Aug, 2044	73.90	99.71	15323.69
Sep, 2044	73.43	100.18	15223.50
Oct, 2044	72.95	100.66	15122.84
Nov, 2044	72.46	101.15	15021.69
Dec, 2044	71.98	101.63	14920.06
Jan, 2045	71.49	102.12	14817.95
Mar, 2045	71.00	102.61	14715.34
Mar, 2045	141.51	205.71	14612.24
Apr, 2045	70.02	103.59	14508.65
May, 2045	69.52	104.09	14404.56
Jun, 2045	69.02	104.59	14299.97
Jul, 2045	68.52	105.09	14194.88
Aug, 2045	68.02	105.59	14089.29
Sep, 2045	67.51	106.10	13983.19
Oct, 2045	67.00	106.61	13876.58
Nov, 2045	66.49	107.12	13769.46
Dec, 2045	65.98	107.63	13661.83
Jan, 2046	65.46	108.15	13553.68
Mar, 2046	64.94	108.67	13445.02
Mar, 2046	129.36	217.86	13335.83
Apr, 2046	63.90	109.71	13226.12
May, 2046	63.38	110.23	13115.89
Jun, 2046	62.85	110.76	13005.13
Jul, 2046	62.32	111.29	12893.83
Aug, 2046	61.78	111.83	12782.00
Sep, 2046	61.25	112.36	12669.64
Oct, 2046	60.71	112.90	12556.74
Nov, 2046	60.17	113.44	12443.30
Dec, 2046	59.62	113.99	12329.31
Jan, 2047	59.08	114.53	12214.78
Mar, 2047	58.53	115.08	12099.70
Mar, 2047	116.51	230.71	11984.07
Apr, 2047	57.42	116.19	11867.88
May, 2047	56.87	116.74	11751.14
Jun, 2047	56.31	117.30	11633.83
Jul, 2047	55.75	117.86	11515.97
Aug, 2047	55.18	118.43	11397.54
Sep, 2047	54.61	119.00	11278.54
Oct, 2047	54.04	119.57	11158.98
Nov, 2047	53.47	120.14	11038.84
Dec, 2047	52.89	120.72	10918.12
Jan, 2048	52.32	121.29	10796.83
Mar, 2048	51.73	121.88	10674.95
Mar, 2048	102.88	244.34	10552.49
Apr, 2048	50.56	123.05	10429.45
May, 2048	49.97	123.64	10305.81
Jun, 2048	49.38	124.23	10181.58
Jul, 2048	48.79	124.82	10056.76
Aug, 2048	48.19	125.42	9931.34
Sep, 2048	47.59	126.02	9805.32
Oct, 2048	46.98	126.63	9678.69
Nov, 2048	46.38	127.23	9551.46
Dec, 2048	45.77	127.84	9423.62
Jan, 2049	45.15	128.46	9295.16
Mar, 2049	44.54	129.07	9166.09
Mar, 2049	88.46	258.76	9036.40
Apr, 2049	43.30	130.31	8906.09
May, 2049	42.68	130.93	8775.15
Jun, 2049	42.05	131.56	8643.59
Jul, 2049	41.42	132.19	8511.40
Aug, 2049	40.78	132.83	8378.57
Sep, 2049	40.15	133.46	8245.11
Oct, 2049	39.51	134.10	8111.01
Nov, 2049	38.87	134.74	7976.26
Dec, 2049	38.22	135.39	7840.87
Jan, 2050	37.57	136.04	7704.83
Mar, 2050	36.92	136.69	7568.14
Mar, 2050	73.18	274.04	7430.80
Apr, 2050	35.61	138.00	7292.79
May, 2050	34.94	138.67	7154.13
Jun, 2050	34.28	139.33	7014.80
Jul, 2050	33.61	140.00	6874.80
Aug, 2050	32.94	140.67	6734.13
Sep, 2050	32.27	141.34	6592.79
Oct, 2050	31.59	142.02	6450.77
Nov, 2050	30.91	142.70	6308.07
Dec, 2050	30.23	143.38	6164.69
Jan, 2051	29.54	144.07	6020.62
Mar, 2051	28.85	144.76	5875.85
Mar, 2051	57.01	290.21	5730.40
Apr, 2051	27.46	146.15	5584.25
May, 2051	26.76	146.85	5437.40
Jun, 2051	26.05	147.56	5289.84
Jul, 2051	25.35	148.26	5141.58
Aug, 2051	24.64	148.97	4992.60
Sep, 2051	23.92	149.69	4842.92
Oct, 2051	23.21	150.40	4692.51
Nov, 2051	22.48	151.13	4541.39
Dec, 2051	21.76	151.85	4389.54
Jan, 2052	21.03	152.58	4236.96
Mar, 2052	20.30	153.31	4083.65
Mar, 2052	39.87	307.35	3929.61
Apr, 2052	18.83	154.78	3774.83
May, 2052	18.09	155.52	3619.31
Jun, 2052	17.34	156.27	3463.04
Jul, 2052	16.59	157.02	3306.02
Aug, 2052	15.84	157.77	3148.26
Sep, 2052	15.09	158.52	2989.73
Oct, 2052	14.33	159.28	2830.45
Nov, 2052	13.56	160.05	2670.40
Dec, 2052	12.80	160.81	2509.58
Jan, 2053	12.03	161.58	2348.00
Mar, 2053	11.25	162.36	2185.64
Mar, 2053	21.72	325.50	2022.50
Apr, 2053	9.69	163.92	1858.58
May, 2053	8.91	164.70	1693.88
Jun, 2053	8.12	165.49	1528.39
Jul, 2053	7.32	166.29	1362.10
Aug, 2053	6.53	167.08	1195.02
Sep, 2053	5.73	167.88	1027.13
Oct, 2053	4.92	168.69	858.45
Nov, 2053	4.11	169.50	688.95
Dec, 2053	3.30	170.31	518.64
Jan, 2054	2.49	171.12	347.51
Mar, 2054	1.67	171.94	175.57
Mar, 2054	2.51	344.71	2.80