Mortgage Parameters

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

Mortgage Summary

Property Total:	$23,500
Down Payment	$7,050
Mortgage Amount:	$16,450
Mortgage Payment:	$96.00 / month
Estimated Tax:	+ $13.06 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $109.06 / month
Total Interest Paid:	$18,111.60 over 30 years
Total Tax Paid:	$4,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	78.82	17.18	16432.82
Jan, 2026	78.74	17.26	16415.56
Feb, 2026	78.66	17.34	16398.22
Mar, 2026	78.57	17.43	16380.80
Apr, 2026	78.49	17.51	16363.29
May, 2026	78.41	17.59	16345.69
Jun, 2026	78.32	17.68	16328.02
Jul, 2026	78.24	17.76	16310.26
Aug, 2026	78.15	17.85	16292.41
Sep, 2026	78.07	17.93	16274.48
Oct, 2026	77.98	18.02	16256.46
Nov, 2026	77.90	18.10	16238.36
Dec, 2026	77.81	18.19	16220.16
Jan, 2027	77.72	18.28	16201.89
Feb, 2027	77.63	18.37	16183.52
Mar, 2027	77.55	18.45	16165.07
Apr, 2027	77.46	18.54	16146.52
May, 2027	77.37	18.63	16127.89
Jun, 2027	77.28	18.72	16109.17
Jul, 2027	77.19	18.81	16090.36
Aug, 2027	77.10	18.90	16071.46
Sep, 2027	77.01	18.99	16052.47
Oct, 2027	76.92	19.08	16033.39
Nov, 2027	76.83	19.17	16014.21
Dec, 2027	76.73	19.27	15994.95
Jan, 2028	76.64	19.36	15975.59
Feb, 2028	76.55	19.45	15956.14
Mar, 2028	76.46	19.54	15936.60
Apr, 2028	76.36	19.64	15916.96
May, 2028	76.27	19.73	15897.23
Jun, 2028	76.17	19.83	15877.40
Jul, 2028	76.08	19.92	15857.48
Aug, 2028	75.98	20.02	15837.47
Sep, 2028	75.89	20.11	15817.35
Oct, 2028	75.79	20.21	15797.15
Nov, 2028	75.69	20.31	15776.84
Dec, 2028	75.60	20.40	15756.44
Jan, 2029	75.50	20.50	15735.94
Feb, 2029	75.40	20.60	15715.34
Mar, 2029	75.30	20.70	15694.64
Apr, 2029	75.20	20.80	15673.85
May, 2029	75.10	20.90	15652.95
Jun, 2029	75.00	21.00	15631.95
Jul, 2029	74.90	21.10	15610.86
Aug, 2029	74.80	21.20	15589.66
Sep, 2029	74.70	21.30	15568.36
Oct, 2029	74.60	21.40	15546.96
Nov, 2029	74.50	21.50	15525.45
Dec, 2029	74.39	21.61	15503.85
Jan, 2030	74.29	21.71	15482.13
Feb, 2030	74.19	21.81	15460.32
Mar, 2030	74.08	21.92	15438.40
Apr, 2030	73.98	22.02	15416.38
May, 2030	73.87	22.13	15394.25
Jun, 2030	73.76	22.24	15372.01
Jul, 2030	73.66	22.34	15349.67
Aug, 2030	73.55	22.45	15327.22
Sep, 2030	73.44	22.56	15304.66
Oct, 2030	73.33	22.67	15282.00
Nov, 2030	73.23	22.77	15259.22
Dec, 2030	73.12	22.88	15236.34
Jan, 2031	73.01	22.99	15213.35
Feb, 2031	72.90	23.10	15190.24
Mar, 2031	72.79	23.21	15167.03
Apr, 2031	72.68	23.32	15143.71
May, 2031	72.56	23.44	15120.27
Jun, 2031	72.45	23.55	15096.72
Jul, 2031	72.34	23.66	15073.06
Aug, 2031	72.23	23.77	15049.28
Sep, 2031	72.11	23.89	15025.40
Oct, 2031	72.00	24.00	15001.39
Nov, 2031	71.88	24.12	14977.27
Dec, 2031	71.77	24.23	14953.04
Jan, 2032	71.65	24.35	14928.69
Feb, 2032	71.53	24.47	14904.22
Mar, 2032	71.42	24.58	14879.64
Apr, 2032	71.30	24.70	14854.94
May, 2032	71.18	24.82	14830.12
Jun, 2032	71.06	24.94	14805.18
Jul, 2032	70.94	25.06	14780.12
Aug, 2032	70.82	25.18	14754.94
Sep, 2032	70.70	25.30	14729.64
Oct, 2032	70.58	25.42	14704.22
Nov, 2032	70.46	25.54	14678.68
Dec, 2032	70.34	25.66	14653.02
Jan, 2033	70.21	25.79	14627.23
Feb, 2033	70.09	25.91	14601.32
Mar, 2033	69.96	26.04	14575.28
Apr, 2033	69.84	26.16	14549.12
May, 2033	69.71	26.29	14522.84
Jun, 2033	69.59	26.41	14496.42
Jul, 2033	69.46	26.54	14469.89
Aug, 2033	69.33	26.67	14443.22
Sep, 2033	69.21	26.79	14416.43
Oct, 2033	69.08	26.92	14389.51
Nov, 2033	68.95	27.05	14362.46
Dec, 2033	68.82	27.18	14335.28
Jan, 2034	68.69	27.31	14307.97
Feb, 2034	68.56	27.44	14280.53
Mar, 2034	68.43	27.57	14252.95
Apr, 2034	68.30	27.70	14225.25
May, 2034	68.16	27.84	14197.41
Jun, 2034	68.03	27.97	14169.44
Jul, 2034	67.90	28.10	14141.34
Aug, 2034	67.76	28.24	14113.10
Sep, 2034	67.63	28.37	14084.72
Oct, 2034	67.49	28.51	14056.21
Nov, 2034	67.35	28.65	14027.56
Dec, 2034	67.22	28.78	13998.78
Jan, 2035	67.08	28.92	13969.86
Feb, 2035	66.94	29.06	13940.80
Mar, 2035	66.80	29.20	13911.59
Apr, 2035	66.66	29.34	13882.25
May, 2035	66.52	29.48	13852.77
Jun, 2035	66.38	29.62	13823.15
Jul, 2035	66.24	29.76	13793.39
Aug, 2035	66.09	29.91	13763.48
Sep, 2035	65.95	30.05	13733.43
Oct, 2035	65.81	30.19	13703.24
Nov, 2035	65.66	30.34	13672.90
Dec, 2035	65.52	30.48	13642.41
Jan, 2036	65.37	30.63	13611.78
Feb, 2036	65.22	30.78	13581.01
Mar, 2036	65.08	30.92	13550.08
Apr, 2036	64.93	31.07	13519.01
May, 2036	64.78	31.22	13487.79
Jun, 2036	64.63	31.37	13456.42
Jul, 2036	64.48	31.52	13424.90
Aug, 2036	64.33	31.67	13393.22
Sep, 2036	64.18	31.82	13361.40
Oct, 2036	64.02	31.98	13329.42
Nov, 2036	63.87	32.13	13297.29
Dec, 2036	63.72	32.28	13265.01
Jan, 2037	63.56	32.44	13232.57
Feb, 2037	63.41	32.59	13199.98
Mar, 2037	63.25	32.75	13167.23
Apr, 2037	63.09	32.91	13134.32
May, 2037	62.94	33.06	13101.26
Jun, 2037	62.78	33.22	13068.03
Jul, 2037	62.62	33.38	13034.65
Aug, 2037	62.46	33.54	13001.11
Sep, 2037	62.30	33.70	12967.40
Oct, 2037	62.14	33.86	12933.54
Nov, 2037	61.97	34.03	12899.51
Dec, 2037	61.81	34.19	12865.32
Jan, 2038	61.65	34.35	12830.97
Feb, 2038	61.48	34.52	12796.45
Mar, 2038	61.32	34.68	12761.77
Apr, 2038	61.15	34.85	12726.92
May, 2038	60.98	35.02	12691.90
Jun, 2038	60.82	35.18	12656.72
Jul, 2038	60.65	35.35	12621.36
Aug, 2038	60.48	35.52	12585.84
Sep, 2038	60.31	35.69	12550.15
Oct, 2038	60.14	35.86	12514.28
Nov, 2038	59.96	36.04	12478.25
Dec, 2038	59.79	36.21	12442.04
Jan, 2039	59.62	36.38	12405.66
Feb, 2039	59.44	36.56	12369.10
Mar, 2039	59.27	36.73	12332.37
Apr, 2039	59.09	36.91	12295.46
May, 2039	58.92	37.08	12258.38
Jun, 2039	58.74	37.26	12221.12
Jul, 2039	58.56	37.44	12183.68
Aug, 2039	58.38	37.62	12146.06
Sep, 2039	58.20	37.80	12108.26
Oct, 2039	58.02	37.98	12070.28
Nov, 2039	57.84	38.16	12032.11
Dec, 2039	57.65	38.35	11993.77
Jan, 2040	57.47	38.53	11955.24
Feb, 2040	57.29	38.71	11916.52
Mar, 2040	57.10	38.90	11877.62
Apr, 2040	56.91	39.09	11838.53
May, 2040	56.73	39.27	11799.26
Jun, 2040	56.54	39.46	11759.80
Jul, 2040	56.35	39.65	11720.15
Aug, 2040	56.16	39.84	11680.31
Sep, 2040	55.97	40.03	11640.28
Oct, 2040	55.78	40.22	11600.05
Nov, 2040	55.58	40.42	11559.64
Dec, 2040	55.39	40.61	11519.03
Jan, 2041	55.20	40.80	11478.22
Feb, 2041	55.00	41.00	11437.22
Mar, 2041	54.80	41.20	11396.02
Apr, 2041	54.61	41.39	11354.63
May, 2041	54.41	41.59	11313.04
Jun, 2041	54.21	41.79	11271.25
Jul, 2041	54.01	41.99	11229.25
Aug, 2041	53.81	42.19	11187.06
Sep, 2041	53.60	42.40	11144.67
Oct, 2041	53.40	42.60	11102.07
Nov, 2041	53.20	42.80	11059.26
Dec, 2041	52.99	43.01	11016.26
Jan, 2042	52.79	43.21	10973.04
Feb, 2042	52.58	43.42	10929.62
Mar, 2042	52.37	43.63	10885.99
Apr, 2042	52.16	43.84	10842.16
May, 2042	51.95	44.05	10798.11
Jun, 2042	51.74	44.26	10753.85
Jul, 2042	51.53	44.47	10709.38
Aug, 2042	51.32	44.68	10664.69
Sep, 2042	51.10	44.90	10619.79
Oct, 2042	50.89	45.11	10574.68
Nov, 2042	50.67	45.33	10529.35
Dec, 2042	50.45	45.55	10483.80
Jan, 2043	50.23	45.77	10438.04
Feb, 2043	50.02	45.98	10392.05
Mar, 2043	49.80	46.20	10345.85
Apr, 2043	49.57	46.43	10299.42
May, 2043	49.35	46.65	10252.78
Jun, 2043	49.13	46.87	10205.90
Jul, 2043	48.90	47.10	10158.81
Aug, 2043	48.68	47.32	10111.48
Sep, 2043	48.45	47.55	10063.94
Oct, 2043	48.22	47.78	10016.16
Nov, 2043	47.99	48.01	9968.15
Dec, 2043	47.76	48.24	9919.92
Jan, 2044	47.53	48.47	9871.45
Feb, 2044	47.30	48.70	9822.75
Mar, 2044	47.07	48.93	9773.82
Apr, 2044	46.83	49.17	9724.65
May, 2044	46.60	49.40	9675.25
Jun, 2044	46.36	49.64	9625.61
Jul, 2044	46.12	49.88	9575.73
Aug, 2044	45.88	50.12	9525.61
Sep, 2044	45.64	50.36	9475.26
Oct, 2044	45.40	50.60	9424.66
Nov, 2044	45.16	50.84	9373.82
Dec, 2044	44.92	51.08	9322.74
Jan, 2045	44.67	51.33	9271.41
Feb, 2045	44.43	51.57	9219.83
Mar, 2045	44.18	51.82	9168.01
Apr, 2045	43.93	52.07	9115.94
May, 2045	43.68	52.32	9063.62
Jun, 2045	43.43	52.57	9011.05
Jul, 2045	43.18	52.82	8958.23
Aug, 2045	42.92	53.08	8905.15
Sep, 2045	42.67	53.33	8851.83
Oct, 2045	42.41	53.59	8798.24
Nov, 2045	42.16	53.84	8744.40
Dec, 2045	41.90	54.10	8690.30
Jan, 2046	41.64	54.36	8635.94
Feb, 2046	41.38	54.62	8581.32
Mar, 2046	41.12	54.88	8526.44
Apr, 2046	40.86	55.14	8471.30
May, 2046	40.59	55.41	8415.89
Jun, 2046	40.33	55.67	8360.21
Jul, 2046	40.06	55.94	8304.27
Aug, 2046	39.79	56.21	8248.06
Sep, 2046	39.52	56.48	8191.59
Oct, 2046	39.25	56.75	8134.84
Nov, 2046	38.98	57.02	8077.82
Dec, 2046	38.71	57.29	8020.52
Jan, 2047	38.43	57.57	7962.95
Feb, 2047	38.16	57.84	7905.11
Mar, 2047	37.88	58.12	7846.99
Apr, 2047	37.60	58.40	7788.59
May, 2047	37.32	58.68	7729.91
Jun, 2047	37.04	58.96	7670.95
Jul, 2047	36.76	59.24	7611.70
Aug, 2047	36.47	59.53	7552.18
Sep, 2047	36.19	59.81	7492.37
Oct, 2047	35.90	60.10	7432.27
Nov, 2047	35.61	60.39	7371.88
Dec, 2047	35.32	60.68	7311.20
Jan, 2048	35.03	60.97	7250.24
Feb, 2048	34.74	61.26	7188.98
Mar, 2048	34.45	61.55	7127.42
Apr, 2048	34.15	61.85	7065.58
May, 2048	33.86	62.14	7003.43
Jun, 2048	33.56	62.44	6940.99
Jul, 2048	33.26	62.74	6878.25
Aug, 2048	32.96	63.04	6815.21
Sep, 2048	32.66	63.34	6751.86
Oct, 2048	32.35	63.65	6688.22
Nov, 2048	32.05	63.95	6624.26
Dec, 2048	31.74	64.26	6560.00
Jan, 2049	31.43	64.57	6495.44
Feb, 2049	31.12	64.88	6430.56
Mar, 2049	30.81	65.19	6365.37
Apr, 2049	30.50	65.50	6299.88
May, 2049	30.19	65.81	6234.06
Jun, 2049	29.87	66.13	6167.93
Jul, 2049	29.55	66.45	6101.49
Aug, 2049	29.24	66.76	6034.73
Sep, 2049	28.92	67.08	5967.64
Oct, 2049	28.59	67.41	5900.24
Nov, 2049	28.27	67.73	5832.51
Dec, 2049	27.95	68.05	5764.46
Jan, 2050	27.62	68.38	5696.08
Feb, 2050	27.29	68.71	5627.37
Mar, 2050	26.96	69.04	5558.34
Apr, 2050	26.63	69.37	5488.97
May, 2050	26.30	69.70	5419.27
Jun, 2050	25.97	70.03	5349.24
Jul, 2050	25.63	70.37	5278.87
Aug, 2050	25.29	70.71	5208.16
Sep, 2050	24.96	71.04	5137.12
Oct, 2050	24.62	71.38	5065.74
Nov, 2050	24.27	71.73	4994.01
Dec, 2050	23.93	72.07	4921.94
Jan, 2051	23.58	72.42	4849.52
Feb, 2051	23.24	72.76	4776.76
Mar, 2051	22.89	73.11	4703.65
Apr, 2051	22.54	73.46	4630.19
May, 2051	22.19	73.81	4556.37
Jun, 2051	21.83	74.17	4482.21
Jul, 2051	21.48	74.52	4407.68
Aug, 2051	21.12	74.88	4332.80
Sep, 2051	20.76	75.24	4257.56
Oct, 2051	20.40	75.60	4181.97
Nov, 2051	20.04	75.96	4106.00
Dec, 2051	19.67	76.33	4029.68
Jan, 2052	19.31	76.69	3952.99
Feb, 2052	18.94	77.06	3875.93
Mar, 2052	18.57	77.43	3798.50
Apr, 2052	18.20	77.80	3720.70
May, 2052	17.83	78.17	3642.53
Jun, 2052	17.45	78.55	3563.98
Jul, 2052	17.08	78.92	3485.06
Aug, 2052	16.70	79.30	3405.76
Sep, 2052	16.32	79.68	3326.08
Oct, 2052	15.94	80.06	3246.02
Nov, 2052	15.55	80.45	3165.57
Dec, 2052	15.17	80.83	3084.74
Jan, 2053	14.78	81.22	3003.52
Feb, 2053	14.39	81.61	2921.91
Mar, 2053	14.00	82.00	2839.91
Apr, 2053	13.61	82.39	2757.52
May, 2053	13.21	82.79	2674.73
Jun, 2053	12.82	83.18	2591.55
Jul, 2053	12.42	83.58	2507.97
Aug, 2053	12.02	83.98	2423.99
Sep, 2053	11.61	84.39	2339.60
Oct, 2053	11.21	84.79	2254.81
Nov, 2053	10.80	85.20	2169.62
Dec, 2053	10.40	85.60	2084.01
Jan, 2054	9.99	86.01	1998.00
Feb, 2054	9.57	86.43	1911.57
Mar, 2054	9.16	86.84	1824.73
Apr, 2054	8.74	87.26	1737.47
May, 2054	8.33	87.67	1649.80
Jun, 2054	7.91	88.09	1561.71
Jul, 2054	7.48	88.52	1473.19
Aug, 2054	7.06	88.94	1384.25
Sep, 2054	6.63	89.37	1294.88
Oct, 2054	6.20	89.80	1205.09
Nov, 2054	5.77	90.23	1114.86
Dec, 2054	5.34	90.66	1024.20
Jan, 2055	4.91	91.09	933.11
Feb, 2055	4.47	91.53	841.58
Mar, 2055	4.03	91.97	749.61
Apr, 2055	3.59	92.41	657.20
May, 2055	3.15	92.85	564.35
Jun, 2055	2.70	93.30	471.06
Jul, 2055	2.26	93.74	377.32
Aug, 2055	1.81	94.19	283.12
Sep, 2055	1.36	94.64	188.48
Oct, 2055	0.90	95.10	93.38
Nov, 2055	0.45	95.55	0