Mortgage Parameters

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

Mortgage Summary

Property Total:	$45,000
Down Payment	$13,500
Mortgage Amount:	$31,500
Mortgage Payment:	$183.83 / month
Estimated Tax:	+ $25.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $208.83 / month
Total Interest Paid:	$34,678.80 over 30 years
Total Tax Paid:	$9,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	150.94	32.89	31467.11
Jun, 2024	150.78	33.05	31434.06
Jul, 2024	150.62	33.21	31400.85
Aug, 2024	150.46	33.37	31367.48
Sep, 2024	150.30	33.53	31333.95
Oct, 2024	150.14	33.69	31300.27
Nov, 2024	149.98	33.85	31266.42
Dec, 2024	149.82	34.01	31232.40
Jan, 2025	149.66	34.17	31198.23
Feb, 2025	149.49	34.34	31163.89
Mar, 2025	149.33	34.50	31129.39
Apr, 2025	149.16	34.67	31094.72
May, 2025	149.00	34.83	31059.89
Jun, 2025	148.83	35.00	31024.88
Jul, 2025	148.66	35.17	30989.71
Aug, 2025	148.49	35.34	30954.38
Sep, 2025	148.32	35.51	30918.87
Oct, 2025	148.15	35.68	30883.19
Nov, 2025	147.98	35.85	30847.35
Dec, 2025	147.81	36.02	30811.33
Jan, 2026	147.64	36.19	30775.13
Feb, 2026	147.46	36.37	30738.77
Mar, 2026	147.29	36.54	30702.23
Apr, 2026	147.11	36.72	30665.51
May, 2026	146.94	36.89	30628.62
Jun, 2026	146.76	37.07	30591.55
Jul, 2026	146.58	37.25	30554.31
Aug, 2026	146.41	37.42	30516.88
Sep, 2026	146.23	37.60	30479.28
Oct, 2026	146.05	37.78	30441.50
Nov, 2026	145.87	37.96	30403.53
Dec, 2026	145.68	38.15	30365.39
Jan, 2027	145.50	38.33	30327.06
Feb, 2027	145.32	38.51	30288.54
Mar, 2027	145.13	38.70	30249.85
Apr, 2027	144.95	38.88	30210.96
May, 2027	144.76	39.07	30171.89
Jun, 2027	144.57	39.26	30132.64
Jul, 2027	144.39	39.44	30093.19
Aug, 2027	144.20	39.63	30053.56
Sep, 2027	144.01	39.82	30013.74
Oct, 2027	143.82	40.01	29973.72
Nov, 2027	143.62	40.21	29933.52
Dec, 2027	143.43	40.40	29893.12
Jan, 2028	143.24	40.59	29852.53
Feb, 2028	143.04	40.79	29811.74
Mar, 2028	142.85	40.98	29770.76
Apr, 2028	142.65	41.18	29729.58
May, 2028	142.45	41.38	29688.20
Jun, 2028	142.26	41.57	29646.63
Jul, 2028	142.06	41.77	29604.86
Aug, 2028	141.86	41.97	29562.88
Sep, 2028	141.66	42.17	29520.71
Oct, 2028	141.45	42.38	29478.33
Nov, 2028	141.25	42.58	29435.75
Dec, 2028	141.05	42.78	29392.97
Jan, 2029	140.84	42.99	29349.98
Feb, 2029	140.64	43.19	29306.78
Mar, 2029	140.43	43.40	29263.38
Apr, 2029	140.22	43.61	29219.77
May, 2029	140.01	43.82	29175.95
Jun, 2029	139.80	44.03	29131.93
Jul, 2029	139.59	44.24	29087.69
Aug, 2029	139.38	44.45	29043.24
Sep, 2029	139.17	44.66	28998.57
Oct, 2029	138.95	44.88	28953.69
Nov, 2029	138.74	45.09	28908.60
Dec, 2029	138.52	45.31	28863.29
Jan, 2030	138.30	45.53	28817.76
Feb, 2030	138.09	45.74	28772.02
Mar, 2030	137.87	45.96	28726.05
Apr, 2030	137.65	46.18	28679.87
May, 2030	137.42	46.41	28633.46
Jun, 2030	137.20	46.63	28586.84
Jul, 2030	136.98	46.85	28539.98
Aug, 2030	136.75	47.08	28492.91
Sep, 2030	136.53	47.30	28445.61
Oct, 2030	136.30	47.53	28398.08
Nov, 2030	136.07	47.76	28350.32
Dec, 2030	135.85	47.98	28302.34
Jan, 2031	135.62	48.21	28254.12
Feb, 2031	135.38	48.45	28205.68
Mar, 2031	135.15	48.68	28157.00
Apr, 2031	134.92	48.91	28108.09
May, 2031	134.68	49.15	28058.94
Jun, 2031	134.45	49.38	28009.56
Jul, 2031	134.21	49.62	27959.94
Aug, 2031	133.97	49.86	27910.09
Sep, 2031	133.74	50.09	27860.00
Oct, 2031	133.50	50.33	27809.66
Nov, 2031	133.25	50.58	27759.09
Dec, 2031	133.01	50.82	27708.27
Jan, 2032	132.77	51.06	27657.21
Feb, 2032	132.52	51.31	27605.90
Mar, 2032	132.28	51.55	27554.35
Apr, 2032	132.03	51.80	27502.55
May, 2032	131.78	52.05	27450.50
Jun, 2032	131.53	52.30	27398.21
Jul, 2032	131.28	52.55	27345.66
Aug, 2032	131.03	52.80	27292.86
Sep, 2032	130.78	53.05	27239.81
Oct, 2032	130.52	53.31	27186.50
Nov, 2032	130.27	53.56	27132.94
Dec, 2032	130.01	53.82	27079.12
Jan, 2033	129.75	54.08	27025.05
Feb, 2033	129.50	54.33	26970.71
Mar, 2033	129.23	54.60	26916.12
Apr, 2033	128.97	54.86	26861.26
May, 2033	128.71	55.12	26806.14
Jun, 2033	128.45	55.38	26750.76
Jul, 2033	128.18	55.65	26695.11
Aug, 2033	127.91	55.92	26639.19
Sep, 2033	127.65	56.18	26583.01
Oct, 2033	127.38	56.45	26526.56
Nov, 2033	127.11	56.72	26469.83
Dec, 2033	126.83	57.00	26412.84
Jan, 2034	126.56	57.27	26355.57
Feb, 2034	126.29	57.54	26298.03
Mar, 2034	126.01	57.82	26240.21
Apr, 2034	125.73	58.10	26182.11
May, 2034	125.46	58.37	26123.74
Jun, 2034	125.18	58.65	26065.08
Jul, 2034	124.90	58.93	26006.15
Aug, 2034	124.61	59.22	25946.93
Sep, 2034	124.33	59.50	25887.43
Oct, 2034	124.04	59.79	25827.64
Nov, 2034	123.76	60.07	25767.57
Dec, 2034	123.47	60.36	25707.21
Jan, 2035	123.18	60.65	25646.56
Feb, 2035	122.89	60.94	25585.62
Mar, 2035	122.60	61.23	25524.39
Apr, 2035	122.30	61.53	25462.86
May, 2035	122.01	61.82	25401.04
Jun, 2035	121.71	62.12	25338.93
Jul, 2035	121.42	62.41	25276.51
Aug, 2035	121.12	62.71	25213.80
Sep, 2035	120.82	63.01	25150.79
Oct, 2035	120.51	63.32	25087.47
Nov, 2035	120.21	63.62	25023.85
Dec, 2035	119.91	63.92	24959.93
Jan, 2036	119.60	64.23	24895.70
Feb, 2036	119.29	64.54	24831.16
Mar, 2036	118.98	64.85	24766.31
Apr, 2036	118.67	65.16	24701.15
May, 2036	118.36	65.47	24635.68
Jun, 2036	118.05	65.78	24569.90
Jul, 2036	117.73	66.10	24503.80
Aug, 2036	117.41	66.42	24437.38
Sep, 2036	117.10	66.73	24370.65
Oct, 2036	116.78	67.05	24303.59
Nov, 2036	116.45	67.38	24236.22
Dec, 2036	116.13	67.70	24168.52
Jan, 2037	115.81	68.02	24100.50
Feb, 2037	115.48	68.35	24032.15
Mar, 2037	115.15	68.68	23963.47
Apr, 2037	114.82	69.01	23894.47
May, 2037	114.49	69.34	23825.13
Jun, 2037	114.16	69.67	23755.47
Jul, 2037	113.83	70.00	23685.46
Aug, 2037	113.49	70.34	23615.13
Sep, 2037	113.16	70.67	23544.45
Oct, 2037	112.82	71.01	23473.44
Nov, 2037	112.48	71.35	23402.09
Dec, 2037	112.13	71.70	23330.39
Jan, 2038	111.79	72.04	23258.35
Feb, 2038	111.45	72.38	23185.97
Mar, 2038	111.10	72.73	23113.24
Apr, 2038	110.75	73.08	23040.16
May, 2038	110.40	73.43	22966.73
Jun, 2038	110.05	73.78	22892.95
Jul, 2038	109.70	74.13	22818.81
Aug, 2038	109.34	74.49	22744.32
Sep, 2038	108.98	74.85	22669.48
Oct, 2038	108.62	75.21	22594.27
Nov, 2038	108.26	75.57	22518.71
Dec, 2038	107.90	75.93	22442.78
Jan, 2039	107.54	76.29	22366.49
Feb, 2039	107.17	76.66	22289.83
Mar, 2039	106.81	77.02	22212.81
Apr, 2039	106.44	77.39	22135.41
May, 2039	106.07	77.76	22057.65
Jun, 2039	105.69	78.14	21979.51
Jul, 2039	105.32	78.51	21901.00
Aug, 2039	104.94	78.89	21822.11
Sep, 2039	104.56	79.27	21742.85
Oct, 2039	104.18	79.65	21663.20
Nov, 2039	103.80	80.03	21583.17
Dec, 2039	103.42	80.41	21502.76
Jan, 2040	103.03	80.80	21421.97
Feb, 2040	102.65	81.18	21340.78
Mar, 2040	102.26	81.57	21259.21
Apr, 2040	101.87	81.96	21177.25
May, 2040	101.47	82.36	21094.89
Jun, 2040	101.08	82.75	21012.14
Jul, 2040	100.68	83.15	20929.00
Aug, 2040	100.28	83.55	20845.45
Sep, 2040	99.88	83.95	20761.50
Oct, 2040	99.48	84.35	20677.16
Nov, 2040	99.08	84.75	20592.40
Dec, 2040	98.67	85.16	20507.25
Jan, 2041	98.26	85.57	20421.68
Feb, 2041	97.85	85.98	20335.70
Mar, 2041	97.44	86.39	20249.32
Apr, 2041	97.03	86.80	20162.51
May, 2041	96.61	87.22	20075.30
Jun, 2041	96.19	87.64	19987.66
Jul, 2041	95.77	88.06	19899.60
Aug, 2041	95.35	88.48	19811.13
Sep, 2041	94.93	88.90	19722.23
Oct, 2041	94.50	89.33	19632.90
Nov, 2041	94.07	89.76	19543.14
Dec, 2041	93.64	90.19	19452.96
Jan, 2042	93.21	90.62	19362.34
Feb, 2042	92.78	91.05	19271.29
Mar, 2042	92.34	91.49	19179.80
Apr, 2042	91.90	91.93	19087.87
May, 2042	91.46	92.37	18995.50
Jun, 2042	91.02	92.81	18902.69
Jul, 2042	90.58	93.25	18809.44
Aug, 2042	90.13	93.70	18715.74
Sep, 2042	89.68	94.15	18621.59
Oct, 2042	89.23	94.60	18526.99
Nov, 2042	88.78	95.05	18431.93
Dec, 2042	88.32	95.51	18336.42
Jan, 2043	87.86	95.97	18240.45
Feb, 2043	87.40	96.43	18144.02
Mar, 2043	86.94	96.89	18047.13
Apr, 2043	86.48	97.35	17949.78
May, 2043	86.01	97.82	17851.96
Jun, 2043	85.54	98.29	17753.67
Jul, 2043	85.07	98.76	17654.91
Aug, 2043	84.60	99.23	17555.68
Sep, 2043	84.12	99.71	17455.97
Oct, 2043	83.64	100.19	17355.78
Nov, 2043	83.16	100.67	17255.11
Dec, 2043	82.68	101.15	17153.96
Jan, 2044	82.20	101.63	17052.33
Feb, 2044	81.71	102.12	16950.21
Mar, 2044	81.22	102.61	16847.60
Apr, 2044	80.73	103.10	16744.50
May, 2044	80.23	103.60	16640.90
Jun, 2044	79.74	104.09	16536.81
Jul, 2044	79.24	104.59	16432.22
Aug, 2044	78.74	105.09	16327.13
Sep, 2044	78.23	105.60	16221.53
Oct, 2044	77.73	106.10	16115.43
Nov, 2044	77.22	106.61	16008.82
Dec, 2044	76.71	107.12	15901.70
Jan, 2045	76.20	107.63	15794.06
Feb, 2045	75.68	108.15	15685.91
Mar, 2045	75.16	108.67	15577.24
Apr, 2045	74.64	109.19	15468.05
May, 2045	74.12	109.71	15358.34
Jun, 2045	73.59	110.24	15248.10
Jul, 2045	73.06	110.77	15137.34
Aug, 2045	72.53	111.30	15026.04
Sep, 2045	72.00	111.83	14914.21
Oct, 2045	71.46	112.37	14801.85
Nov, 2045	70.93	112.90	14688.94
Dec, 2045	70.38	113.45	14575.50
Jan, 2046	69.84	113.99	14461.51
Feb, 2046	69.29	114.54	14346.97
Mar, 2046	68.75	115.08	14231.89
Apr, 2046	68.19	115.64	14116.25
May, 2046	67.64	116.19	14000.06
Jun, 2046	67.08	116.75	13883.32
Jul, 2046	66.52	117.31	13766.01
Aug, 2046	65.96	117.87	13648.14
Sep, 2046	65.40	118.43	13529.71
Oct, 2046	64.83	119.00	13410.71
Nov, 2046	64.26	119.57	13291.14
Dec, 2046	63.69	120.14	13171.00
Jan, 2047	63.11	120.72	13050.28
Feb, 2047	62.53	121.30	12928.98
Mar, 2047	61.95	121.88	12807.10
Apr, 2047	61.37	122.46	12684.64
May, 2047	60.78	123.05	12561.59
Jun, 2047	60.19	123.64	12437.95
Jul, 2047	59.60	124.23	12313.72
Aug, 2047	59.00	124.83	12188.89
Sep, 2047	58.41	125.42	12063.47
Oct, 2047	57.80	126.03	11937.44
Nov, 2047	57.20	126.63	11810.81
Dec, 2047	56.59	127.24	11683.57
Jan, 2048	55.98	127.85	11555.73
Feb, 2048	55.37	128.46	11427.27
Mar, 2048	54.76	129.07	11298.19
Apr, 2048	54.14	129.69	11168.50
May, 2048	53.52	130.31	11038.19
Jun, 2048	52.89	130.94	10907.25
Jul, 2048	52.26	131.57	10775.68
Aug, 2048	51.63	132.20	10643.49
Sep, 2048	51.00	132.83	10510.66
Oct, 2048	50.36	133.47	10377.19
Nov, 2048	49.72	134.11	10243.08
Dec, 2048	49.08	134.75	10108.34
Jan, 2049	48.44	135.39	9972.94
Feb, 2049	47.79	136.04	9836.90
Mar, 2049	47.14	136.69	9700.20
Apr, 2049	46.48	137.35	9562.85
May, 2049	45.82	138.01	9424.85
Jun, 2049	45.16	138.67	9286.18
Jul, 2049	44.50	139.33	9146.84
Aug, 2049	43.83	140.00	9006.84
Sep, 2049	43.16	140.67	8866.17
Oct, 2049	42.48	141.35	8724.82
Nov, 2049	41.81	142.02	8582.80
Dec, 2049	41.13	142.70	8440.09
Jan, 2050	40.44	143.39	8296.71
Feb, 2050	39.76	144.07	8152.63
Mar, 2050	39.06	144.77	8007.87
Apr, 2050	38.37	145.46	7862.41
May, 2050	37.67	146.16	7716.25
Jun, 2050	36.97	146.86	7569.40
Jul, 2050	36.27	147.56	7421.84
Aug, 2050	35.56	148.27	7273.57
Sep, 2050	34.85	148.98	7124.59
Oct, 2050	34.14	149.69	6974.90
Nov, 2050	33.42	150.41	6824.49
Dec, 2050	32.70	151.13	6673.36
Jan, 2051	31.98	151.85	6521.51
Feb, 2051	31.25	152.58	6368.93
Mar, 2051	30.52	153.31	6215.61
Apr, 2051	29.78	154.05	6061.57
May, 2051	29.05	154.78	5906.78
Jun, 2051	28.30	155.53	5751.26
Jul, 2051	27.56	156.27	5594.98
Aug, 2051	26.81	157.02	5437.96
Sep, 2051	26.06	157.77	5280.19
Oct, 2051	25.30	158.53	5121.66
Nov, 2051	24.54	159.29	4962.37
Dec, 2051	23.78	160.05	4802.32
Jan, 2052	23.01	160.82	4641.50
Feb, 2052	22.24	161.59	4479.91
Mar, 2052	21.47	162.36	4317.55
Apr, 2052	20.69	163.14	4154.41
May, 2052	19.91	163.92	3990.48
Jun, 2052	19.12	164.71	3825.77
Jul, 2052	18.33	165.50	3660.28
Aug, 2052	17.54	166.29	3493.99
Sep, 2052	16.74	167.09	3326.90
Oct, 2052	15.94	167.89	3159.01
Nov, 2052	15.14	168.69	2990.32
Dec, 2052	14.33	169.50	2820.81
Jan, 2053	13.52	170.31	2650.50
Feb, 2053	12.70	171.13	2479.37
Mar, 2053	11.88	171.95	2307.42
Apr, 2053	11.06	172.77	2134.65
May, 2053	10.23	173.60	1961.05
Jun, 2053	9.40	174.43	1786.61
Jul, 2053	8.56	175.27	1611.34
Aug, 2053	7.72	176.11	1435.23
Sep, 2053	6.88	176.95	1258.28
Oct, 2053	6.03	177.80	1080.48
Nov, 2053	5.18	178.65	901.83
Dec, 2053	4.32	179.51	722.32
Jan, 2054	3.46	180.37	541.95
Feb, 2054	2.60	181.23	360.72
Mar, 2054	1.73	182.10	178.62
Apr, 2054	0.86	182.97	0