Mortgage Parameters

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

Mortgage Summary

Property Total:	$18,750
Down Payment	$5,625
Mortgage Amount:	$13,125
Mortgage Payment:	$76.59 / month
Estimated Tax:	+ $10.42 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $87.01 / month
Total Interest Paid:	$14,448.60 over 30 years
Total Tax Paid:	$3,750.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jul, 2024	62.89	13.70	13111.30
Aug, 2024	62.82	13.77	13097.54
Sep, 2024	62.76	13.83	13083.70
Oct, 2024	62.69	13.90	13069.81
Nov, 2024	62.63	13.96	13055.84
Dec, 2024	62.56	14.03	13041.81
Jan, 2025	62.49	14.10	13027.71
Feb, 2025	62.42	14.17	13013.55
Mar, 2025	62.36	14.23	12999.32
Apr, 2025	62.29	14.30	12985.01
May, 2025	62.22	14.37	12970.64
Jun, 2025	62.15	14.44	12956.21
Jul, 2025	62.08	14.51	12941.70
Aug, 2025	62.01	14.58	12927.12
Sep, 2025	61.94	14.65	12912.47
Oct, 2025	61.87	14.72	12897.75
Nov, 2025	61.80	14.79	12882.97
Dec, 2025	61.73	14.86	12868.11
Jan, 2026	61.66	14.93	12853.18
Feb, 2026	61.59	15.00	12838.17
Mar, 2026	61.52	15.07	12823.10
Apr, 2026	61.44	15.15	12807.95
May, 2026	61.37	15.22	12792.74
Jun, 2026	61.30	15.29	12777.44
Jul, 2026	61.23	15.36	12762.08
Aug, 2026	61.15	15.44	12746.64
Sep, 2026	61.08	15.51	12731.13
Oct, 2026	61.00	15.59	12715.54
Nov, 2026	60.93	15.66	12699.88
Dec, 2026	60.85	15.74	12684.14
Jan, 2027	60.78	15.81	12668.33
Feb, 2027	60.70	15.89	12652.45
Mar, 2027	60.63	15.96	12636.48
Apr, 2027	60.55	16.04	12620.44
May, 2027	60.47	16.12	12604.32
Jun, 2027	60.40	16.19	12588.13
Jul, 2027	60.32	16.27	12571.86
Aug, 2027	60.24	16.35	12555.51
Sep, 2027	60.16	16.43	12539.08
Oct, 2027	60.08	16.51	12522.57
Nov, 2027	60.00	16.59	12505.99
Dec, 2027	59.92	16.67	12489.32
Jan, 2028	59.84	16.75	12472.58
Feb, 2028	59.76	16.83	12455.75
Mar, 2028	59.68	16.91	12438.84
Apr, 2028	59.60	16.99	12421.86
May, 2028	59.52	17.07	12404.79
Jun, 2028	59.44	17.15	12387.64
Jul, 2028	59.36	17.23	12370.41
Aug, 2028	59.27	17.32	12353.09
Sep, 2028	59.19	17.40	12335.69
Oct, 2028	59.11	17.48	12318.21
Nov, 2028	59.02	17.57	12300.65
Dec, 2028	58.94	17.65	12283.00
Jan, 2029	58.86	17.73	12265.26
Feb, 2029	58.77	17.82	12247.44
Mar, 2029	58.69	17.90	12229.54
Apr, 2029	58.60	17.99	12211.55
May, 2029	58.51	18.08	12193.47
Jun, 2029	58.43	18.16	12175.31
Jul, 2029	58.34	18.25	12157.06
Aug, 2029	58.25	18.34	12138.72
Sep, 2029	58.16	18.43	12120.30
Oct, 2029	58.08	18.51	12101.78
Nov, 2029	57.99	18.60	12083.18
Dec, 2029	57.90	18.69	12064.49
Jan, 2030	57.81	18.78	12045.71
Feb, 2030	57.72	18.87	12026.84
Mar, 2030	57.63	18.96	12007.88
Apr, 2030	57.54	19.05	11988.82
May, 2030	57.45	19.14	11969.68
Jun, 2030	57.35	19.24	11950.45
Jul, 2030	57.26	19.33	11931.12
Aug, 2030	57.17	19.42	11911.70
Sep, 2030	57.08	19.51	11892.18
Oct, 2030	56.98	19.61	11872.58
Nov, 2030	56.89	19.70	11852.88
Dec, 2030	56.80	19.79	11833.08
Jan, 2031	56.70	19.89	11813.19
Feb, 2031	56.60	19.99	11793.21
Mar, 2031	56.51	20.08	11773.13
Apr, 2031	56.41	20.18	11752.95
May, 2031	56.32	20.27	11732.68
Jun, 2031	56.22	20.37	11712.31
Jul, 2031	56.12	20.47	11691.84
Aug, 2031	56.02	20.57	11671.27
Sep, 2031	55.92	20.67	11650.60
Oct, 2031	55.83	20.76	11629.84
Nov, 2031	55.73	20.86	11608.98
Dec, 2031	55.63	20.96	11588.01
Jan, 2032	55.53	21.06	11566.95
Feb, 2032	55.42	21.17	11545.78
Mar, 2032	55.32	21.27	11524.52
Apr, 2032	55.22	21.37	11503.15
May, 2032	55.12	21.47	11481.68
Jun, 2032	55.02	21.57	11460.11
Jul, 2032	54.91	21.68	11438.43
Aug, 2032	54.81	21.78	11416.65
Sep, 2032	54.70	21.89	11394.76
Oct, 2032	54.60	21.99	11372.77
Nov, 2032	54.49	22.10	11350.68
Dec, 2032	54.39	22.20	11328.48
Jan, 2033	54.28	22.31	11306.17
Feb, 2033	54.18	22.41	11283.75
Mar, 2033	54.07	22.52	11261.23
Apr, 2033	53.96	22.63	11238.60
May, 2033	53.85	22.74	11215.86
Jun, 2033	53.74	22.85	11193.02
Jul, 2033	53.63	22.96	11170.06
Aug, 2033	53.52	23.07	11146.99
Sep, 2033	53.41	23.18	11123.81
Oct, 2033	53.30	23.29	11100.53
Nov, 2033	53.19	23.40	11077.13
Dec, 2033	53.08	23.51	11053.61
Jan, 2034	52.97	23.62	11029.99
Feb, 2034	52.85	23.74	11006.25
Mar, 2034	52.74	23.85	10982.40
Apr, 2034	52.62	23.97	10958.43
May, 2034	52.51	24.08	10934.35
Jun, 2034	52.39	24.20	10910.16
Jul, 2034	52.28	24.31	10885.84
Aug, 2034	52.16	24.43	10861.42
Sep, 2034	52.04	24.55	10836.87
Oct, 2034	51.93	24.66	10812.21
Nov, 2034	51.81	24.78	10787.42
Dec, 2034	51.69	24.90	10762.52
Jan, 2035	51.57	25.02	10737.50
Feb, 2035	51.45	25.14	10712.37
Mar, 2035	51.33	25.26	10687.11
Apr, 2035	51.21	25.38	10661.72
May, 2035	51.09	25.50	10636.22
Jun, 2035	50.97	25.62	10610.60
Jul, 2035	50.84	25.75	10584.85
Aug, 2035	50.72	25.87	10558.98
Sep, 2035	50.60	25.99	10532.98
Oct, 2035	50.47	26.12	10506.86
Nov, 2035	50.35	26.24	10480.62
Dec, 2035	50.22	26.37	10454.25
Jan, 2036	50.09	26.50	10427.75
Feb, 2036	49.97	26.62	10401.13
Mar, 2036	49.84	26.75	10374.38
Apr, 2036	49.71	26.88	10347.50
May, 2036	49.58	27.01	10320.49
Jun, 2036	49.45	27.14	10293.35
Jul, 2036	49.32	27.27	10266.08
Aug, 2036	49.19	27.40	10238.69
Sep, 2036	49.06	27.53	10211.16
Oct, 2036	48.93	27.66	10183.50
Nov, 2036	48.80	27.79	10155.70
Dec, 2036	48.66	27.93	10127.77
Jan, 2037	48.53	28.06	10099.71
Feb, 2037	48.39	28.20	10071.52
Mar, 2037	48.26	28.33	10043.19
Apr, 2037	48.12	28.47	10014.72
May, 2037	47.99	28.60	9986.12
Jun, 2037	47.85	28.74	9957.38
Jul, 2037	47.71	28.88	9928.50
Aug, 2037	47.57	29.02	9899.48
Sep, 2037	47.44	29.15	9870.33
Oct, 2037	47.30	29.29	9841.03
Nov, 2037	47.15	29.44	9811.60
Dec, 2037	47.01	29.58	9782.02
Jan, 2038	46.87	29.72	9752.31
Feb, 2038	46.73	29.86	9722.45
Mar, 2038	46.59	30.00	9692.44
Apr, 2038	46.44	30.15	9662.29
May, 2038	46.30	30.29	9632.00
Jun, 2038	46.15	30.44	9601.57
Jul, 2038	46.01	30.58	9570.98
Aug, 2038	45.86	30.73	9540.26
Sep, 2038	45.71	30.88	9509.38
Oct, 2038	45.57	31.02	9478.35
Nov, 2038	45.42	31.17	9447.18
Dec, 2038	45.27	31.32	9415.86
Jan, 2039	45.12	31.47	9384.39
Feb, 2039	44.97	31.62	9352.76
Mar, 2039	44.82	31.77	9320.99
Apr, 2039	44.66	31.93	9289.06
May, 2039	44.51	32.08	9256.98
Jun, 2039	44.36	32.23	9224.75
Jul, 2039	44.20	32.39	9192.36
Aug, 2039	44.05	32.54	9159.82
Sep, 2039	43.89	32.70	9127.12
Oct, 2039	43.73	32.86	9094.26
Nov, 2039	43.58	33.01	9061.25
Dec, 2039	43.42	33.17	9028.08
Jan, 2040	43.26	33.33	8994.75
Feb, 2040	43.10	33.49	8961.26
Mar, 2040	42.94	33.65	8927.61
Apr, 2040	42.78	33.81	8893.79
May, 2040	42.62	33.97	8859.82
Jun, 2040	42.45	34.14	8825.68
Jul, 2040	42.29	34.30	8791.38
Aug, 2040	42.13	34.46	8756.92
Sep, 2040	41.96	34.63	8722.29
Oct, 2040	41.79	34.80	8687.49
Nov, 2040	41.63	34.96	8652.53
Dec, 2040	41.46	35.13	8617.40
Jan, 2041	41.29	35.30	8582.10
Feb, 2041	41.12	35.47	8546.64
Mar, 2041	40.95	35.64	8511.00
Apr, 2041	40.78	35.81	8475.19
May, 2041	40.61	35.98	8439.21
Jun, 2041	40.44	36.15	8403.06
Jul, 2041	40.26	36.33	8366.73
Aug, 2041	40.09	36.50	8330.23
Sep, 2041	39.92	36.67	8293.56
Oct, 2041	39.74	36.85	8256.71
Nov, 2041	39.56	37.03	8219.68
Dec, 2041	39.39	37.20	8182.48
Jan, 2042	39.21	37.38	8145.10
Feb, 2042	39.03	37.56	8107.53
Mar, 2042	38.85	37.74	8069.79
Apr, 2042	38.67	37.92	8031.87
May, 2042	38.49	38.10	7993.77
Jun, 2042	38.30	38.29	7955.48
Jul, 2042	38.12	38.47	7917.01
Aug, 2042	37.94	38.65	7878.36
Sep, 2042	37.75	38.84	7839.52
Oct, 2042	37.56	39.03	7800.49
Nov, 2042	37.38	39.21	7761.28
Dec, 2042	37.19	39.40	7721.88
Jan, 2043	37.00	39.59	7682.29
Feb, 2043	36.81	39.78	7642.51
Mar, 2043	36.62	39.97	7602.54
Apr, 2043	36.43	40.16	7562.38
May, 2043	36.24	40.35	7522.03
Jun, 2043	36.04	40.55	7481.48
Jul, 2043	35.85	40.74	7440.74
Aug, 2043	35.65	40.94	7399.80
Sep, 2043	35.46	41.13	7358.67
Oct, 2043	35.26	41.33	7317.34
Nov, 2043	35.06	41.53	7275.81
Dec, 2043	34.86	41.73	7234.08
Jan, 2044	34.66	41.93	7192.16
Feb, 2044	34.46	42.13	7150.03
Mar, 2044	34.26	42.33	7107.70
Apr, 2044	34.06	42.53	7065.17
May, 2044	33.85	42.74	7022.43
Jun, 2044	33.65	42.94	6979.49
Jul, 2044	33.44	43.15	6936.34
Aug, 2044	33.24	43.35	6892.99
Sep, 2044	33.03	43.56	6849.43
Oct, 2044	32.82	43.77	6805.66
Nov, 2044	32.61	43.98	6761.68
Dec, 2044	32.40	44.19	6717.49
Jan, 2045	32.19	44.40	6673.09
Feb, 2045	31.98	44.61	6628.47
Mar, 2045	31.76	44.83	6583.64
Apr, 2045	31.55	45.04	6538.60
May, 2045	31.33	45.26	6493.34
Jun, 2045	31.11	45.48	6447.87
Jul, 2045	30.90	45.69	6402.17
Aug, 2045	30.68	45.91	6356.26
Sep, 2045	30.46	46.13	6310.13
Oct, 2045	30.24	46.35	6263.77
Nov, 2045	30.01	46.58	6217.20
Dec, 2045	29.79	46.80	6170.40
Jan, 2046	29.57	47.02	6123.37
Feb, 2046	29.34	47.25	6076.12
Mar, 2046	29.11	47.48	6028.65
Apr, 2046	28.89	47.70	5980.95
May, 2046	28.66	47.93	5933.02
Jun, 2046	28.43	48.16	5884.85
Jul, 2046	28.20	48.39	5836.46
Aug, 2046	27.97	48.62	5787.84
Sep, 2046	27.73	48.86	5738.98
Oct, 2046	27.50	49.09	5689.89
Nov, 2046	27.26	49.33	5640.57
Dec, 2046	27.03	49.56	5591.00
Jan, 2047	26.79	49.80	5541.20
Feb, 2047	26.55	50.04	5491.17
Mar, 2047	26.31	50.28	5440.89
Apr, 2047	26.07	50.52	5390.37
May, 2047	25.83	50.76	5339.61
Jun, 2047	25.59	51.00	5288.60
Jul, 2047	25.34	51.25	5237.35
Aug, 2047	25.10	51.49	5185.86
Sep, 2047	24.85	51.74	5134.12
Oct, 2047	24.60	51.99	5082.13
Nov, 2047	24.35	52.24	5029.89
Dec, 2047	24.10	52.49	4977.40
Jan, 2048	23.85	52.74	4924.66
Feb, 2048	23.60	52.99	4871.67
Mar, 2048	23.34	53.25	4818.42
Apr, 2048	23.09	53.50	4764.92
May, 2048	22.83	53.76	4711.16
Jun, 2048	22.57	54.02	4657.15
Jul, 2048	22.32	54.27	4602.87
Aug, 2048	22.06	54.53	4548.34
Sep, 2048	21.79	54.80	4493.54
Oct, 2048	21.53	55.06	4438.48
Nov, 2048	21.27	55.32	4383.16
Dec, 2048	21.00	55.59	4327.58
Jan, 2049	20.74	55.85	4271.72
Feb, 2049	20.47	56.12	4215.60
Mar, 2049	20.20	56.39	4159.21
Apr, 2049	19.93	56.66	4102.55
May, 2049	19.66	56.93	4045.62
Jun, 2049	19.39	57.20	3988.41
Jul, 2049	19.11	57.48	3930.93
Aug, 2049	18.84	57.75	3873.18
Sep, 2049	18.56	58.03	3815.15
Oct, 2049	18.28	58.31	3756.84
Nov, 2049	18.00	58.59	3698.25
Dec, 2049	17.72	58.87	3639.38
Jan, 2050	17.44	59.15	3580.23
Feb, 2050	17.16	59.43	3520.80
Mar, 2050	16.87	59.72	3461.08
Apr, 2050	16.58	60.01	3401.07
May, 2050	16.30	60.29	3340.78
Jun, 2050	16.01	60.58	3280.20
Jul, 2050	15.72	60.87	3219.32
Aug, 2050	15.43	61.16	3158.16
Sep, 2050	15.13	61.46	3096.70
Oct, 2050	14.84	61.75	3034.95
Nov, 2050	14.54	62.05	2972.90
Dec, 2050	14.25	62.34	2910.56
Jan, 2051	13.95	62.64	2847.91
Feb, 2051	13.65	62.94	2784.97
Mar, 2051	13.34	63.25	2721.72
Apr, 2051	13.04	63.55	2658.18
May, 2051	12.74	63.85	2594.32
Jun, 2051	12.43	64.16	2530.16
Jul, 2051	12.12	64.47	2465.70
Aug, 2051	11.81	64.78	2400.92
Sep, 2051	11.50	65.09	2335.84
Oct, 2051	11.19	65.40	2270.44
Nov, 2051	10.88	65.71	2204.73
Dec, 2051	10.56	66.03	2138.70
Jan, 2052	10.25	66.34	2072.36
Feb, 2052	9.93	66.66	2005.70
Mar, 2052	9.61	66.98	1938.72
Apr, 2052	9.29	67.30	1871.42
May, 2052	8.97	67.62	1803.80
Jun, 2052	8.64	67.95	1735.85
Jul, 2052	8.32	68.27	1667.58
Aug, 2052	7.99	68.60	1598.98
Sep, 2052	7.66	68.93	1530.05
Oct, 2052	7.33	69.26	1460.79
Nov, 2052	7.00	69.59	1391.20
Dec, 2052	6.67	69.92	1321.28
Jan, 2053	6.33	70.26	1251.02
Feb, 2053	5.99	70.60	1180.43
Mar, 2053	5.66	70.93	1109.49
Apr, 2053	5.32	71.27	1038.22
May, 2053	4.97	71.62	966.60
Jun, 2053	4.63	71.96	894.64
Jul, 2053	4.29	72.30	822.34
Aug, 2053	3.94	72.65	749.69
Sep, 2053	3.59	73.00	676.69
Oct, 2053	3.24	73.35	603.35
Nov, 2053	2.89	73.70	529.65
Dec, 2053	2.54	74.05	455.60
Jan, 2054	2.18	74.41	381.19
Feb, 2054	1.83	74.76	306.42
Mar, 2054	1.47	75.12	231.30
Apr, 2054	1.11	75.48	155.82
May, 2054	0.75	75.84	79.98
Jun, 2054	0.38	76.21	3.77