Mortgage Parameters

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

Mortgage Summary

Property Total:	$78,000
Down Payment	$23,400
Mortgage Amount:	$54,600
Mortgage Payment:	$318.63 / month
Estimated Tax:	+ $43.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $361.96 / month
Total Interest Paid:	$60,105.60 over 30 years
Total Tax Paid:	$15,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	261.62	57.00	54543.00
Jan, 2026	261.35	57.28	54485.72
Feb, 2026	261.08	57.55	54428.16
Mar, 2026	260.80	57.83	54370.34
Apr, 2026	260.52	58.11	54312.23
May, 2026	260.25	58.38	54253.85
Jun, 2026	259.97	58.66	54195.18
Jul, 2026	259.69	58.94	54136.24
Aug, 2026	259.40	59.23	54077.01
Sep, 2026	259.12	59.51	54017.50
Oct, 2026	258.83	59.80	53957.70
Nov, 2026	258.55	60.08	53897.62
Dec, 2026	258.26	60.37	53837.25
Jan, 2027	257.97	60.66	53776.59
Feb, 2027	257.68	60.95	53715.64
Mar, 2027	257.39	61.24	53654.40
Apr, 2027	257.09	61.54	53592.86
May, 2027	256.80	61.83	53531.03
Jun, 2027	256.50	62.13	53468.90
Jul, 2027	256.21	62.42	53406.48
Aug, 2027	255.91	62.72	53343.75
Sep, 2027	255.61	63.02	53280.73
Oct, 2027	255.30	63.33	53217.40
Nov, 2027	255.00	63.63	53153.77
Dec, 2027	254.70	63.93	53089.84
Jan, 2028	254.39	64.24	53025.60
Feb, 2028	254.08	64.55	52961.05
Mar, 2028	253.77	64.86	52896.19
Apr, 2028	253.46	65.17	52831.02
May, 2028	253.15	65.48	52765.54
Jun, 2028	252.83	65.80	52699.74
Jul, 2028	252.52	66.11	52633.63
Aug, 2028	252.20	66.43	52567.21
Sep, 2028	251.88	66.75	52500.46
Oct, 2028	251.56	67.07	52433.40
Nov, 2028	251.24	67.39	52366.01
Dec, 2028	250.92	67.71	52298.30
Jan, 2029	250.60	68.03	52230.27
Feb, 2029	250.27	68.36	52161.91
Mar, 2029	249.94	68.69	52093.22
Apr, 2029	249.61	69.02	52024.20
May, 2029	249.28	69.35	51954.85
Jun, 2029	248.95	69.68	51885.18
Jul, 2029	248.62	70.01	51815.16
Aug, 2029	248.28	70.35	51744.81
Sep, 2029	247.94	70.69	51674.13
Oct, 2029	247.61	71.02	51603.10
Nov, 2029	247.26	71.37	51531.74
Dec, 2029	246.92	71.71	51460.03
Jan, 2030	246.58	72.05	51387.98
Feb, 2030	246.23	72.40	51315.58
Mar, 2030	245.89	72.74	51242.84
Apr, 2030	245.54	73.09	51169.75
May, 2030	245.19	73.44	51096.31
Jun, 2030	244.84	73.79	51022.51
Jul, 2030	244.48	74.15	50948.37
Aug, 2030	244.13	74.50	50873.86
Sep, 2030	243.77	74.86	50799.00
Oct, 2030	243.41	75.22	50723.79
Nov, 2030	243.05	75.58	50648.21
Dec, 2030	242.69	75.94	50572.27
Jan, 2031	242.33	76.30	50495.96
Feb, 2031	241.96	76.67	50419.29
Mar, 2031	241.59	77.04	50342.26
Apr, 2031	241.22	77.41	50264.85
May, 2031	240.85	77.78	50187.07
Jun, 2031	240.48	78.15	50108.92
Jul, 2031	240.11	78.52	50030.40
Aug, 2031	239.73	78.90	49951.49
Sep, 2031	239.35	79.28	49872.22
Oct, 2031	238.97	79.66	49792.56
Nov, 2031	238.59	80.04	49712.52
Dec, 2031	238.21	80.42	49632.09
Jan, 2032	237.82	80.81	49551.28
Feb, 2032	237.43	81.20	49470.09
Mar, 2032	237.04	81.59	49388.50
Apr, 2032	236.65	81.98	49306.52
May, 2032	236.26	82.37	49224.15
Jun, 2032	235.87	82.76	49141.39
Jul, 2032	235.47	83.16	49058.23
Aug, 2032	235.07	83.56	48974.67
Sep, 2032	234.67	83.96	48890.71
Oct, 2032	234.27	84.36	48806.35
Nov, 2032	233.86	84.77	48721.58
Dec, 2032	233.46	85.17	48636.41
Jan, 2033	233.05	85.58	48550.83
Feb, 2033	232.64	85.99	48464.84
Mar, 2033	232.23	86.40	48378.43
Apr, 2033	231.81	86.82	48291.62
May, 2033	231.40	87.23	48204.39
Jun, 2033	230.98	87.65	48116.73
Jul, 2033	230.56	88.07	48028.66
Aug, 2033	230.14	88.49	47940.17
Sep, 2033	229.71	88.92	47851.25
Oct, 2033	229.29	89.34	47761.91
Nov, 2033	228.86	89.77	47672.14
Dec, 2033	228.43	90.20	47581.94
Jan, 2034	228.00	90.63	47491.31
Feb, 2034	227.56	91.07	47400.24
Mar, 2034	227.13	91.50	47308.74
Apr, 2034	226.69	91.94	47216.79
May, 2034	226.25	92.38	47124.41
Jun, 2034	225.80	92.83	47031.58
Jul, 2034	225.36	93.27	46938.31
Aug, 2034	224.91	93.72	46844.60
Sep, 2034	224.46	94.17	46750.43
Oct, 2034	224.01	94.62	46655.81
Nov, 2034	223.56	95.07	46560.74
Dec, 2034	223.10	95.53	46465.22
Jan, 2035	222.65	95.98	46369.23
Feb, 2035	222.19	96.44	46272.79
Mar, 2035	221.72	96.91	46175.88
Apr, 2035	221.26	97.37	46078.51
May, 2035	220.79	97.84	45980.67
Jun, 2035	220.32	98.31	45882.37
Jul, 2035	219.85	98.78	45783.59
Aug, 2035	219.38	99.25	45684.34
Sep, 2035	218.90	99.73	45584.61
Oct, 2035	218.43	100.20	45484.41
Nov, 2035	217.95	100.68	45383.73
Dec, 2035	217.46	101.17	45282.56
Jan, 2036	216.98	101.65	45180.91
Feb, 2036	216.49	102.14	45078.77
Mar, 2036	216.00	102.63	44976.14
Apr, 2036	215.51	103.12	44873.02
May, 2036	215.02	103.61	44769.41
Jun, 2036	214.52	104.11	44665.30
Jul, 2036	214.02	104.61	44560.69
Aug, 2036	213.52	105.11	44455.58
Sep, 2036	213.02	105.61	44349.97
Oct, 2036	212.51	106.12	44243.85
Nov, 2036	212.00	106.63	44137.22
Dec, 2036	211.49	107.14	44030.08
Jan, 2037	210.98	107.65	43922.43
Feb, 2037	210.46	108.17	43814.26
Mar, 2037	209.94	108.69	43705.57
Apr, 2037	209.42	109.21	43596.37
May, 2037	208.90	109.73	43486.64
Jun, 2037	208.37	110.26	43376.38
Jul, 2037	207.85	110.78	43265.59
Aug, 2037	207.31	111.32	43154.28
Sep, 2037	206.78	111.85	43042.43
Oct, 2037	206.24	112.39	42930.05
Nov, 2037	205.71	112.92	42817.12
Dec, 2037	205.17	113.46	42703.66
Jan, 2038	204.62	114.01	42589.65
Feb, 2038	204.08	114.55	42475.09
Mar, 2038	203.53	115.10	42359.99
Apr, 2038	202.97	115.66	42244.34
May, 2038	202.42	116.21	42128.13
Jun, 2038	201.86	116.77	42011.36
Jul, 2038	201.30	117.33	41894.03
Aug, 2038	200.74	117.89	41776.15
Sep, 2038	200.18	118.45	41657.69
Oct, 2038	199.61	119.02	41538.67
Nov, 2038	199.04	119.59	41419.08
Dec, 2038	198.47	120.16	41298.92
Jan, 2039	197.89	120.74	41178.18
Feb, 2039	197.31	121.32	41056.86
Mar, 2039	196.73	121.90	40934.96
Apr, 2039	196.15	122.48	40812.48
May, 2039	195.56	123.07	40689.41
Jun, 2039	194.97	123.66	40565.75
Jul, 2039	194.38	124.25	40441.50
Aug, 2039	193.78	124.85	40316.65
Sep, 2039	193.18	125.45	40191.20
Oct, 2039	192.58	126.05	40065.16
Nov, 2039	191.98	126.65	39938.51
Dec, 2039	191.37	127.26	39811.25
Jan, 2040	190.76	127.87	39683.38
Feb, 2040	190.15	128.48	39554.90
Mar, 2040	189.53	129.10	39425.80
Apr, 2040	188.92	129.71	39296.09
May, 2040	188.29	130.34	39165.75
Jun, 2040	187.67	130.96	39034.79
Jul, 2040	187.04	131.59	38903.20
Aug, 2040	186.41	132.22	38770.98
Sep, 2040	185.78	132.85	38638.13
Oct, 2040	185.14	133.49	38504.64
Nov, 2040	184.50	134.13	38370.51
Dec, 2040	183.86	134.77	38235.74
Jan, 2041	183.21	135.42	38100.33
Feb, 2041	182.56	136.07	37964.26
Mar, 2041	181.91	136.72	37827.54
Apr, 2041	181.26	137.37	37690.17
May, 2041	180.60	138.03	37552.14
Jun, 2041	179.94	138.69	37413.45
Jul, 2041	179.27	139.36	37274.09
Aug, 2041	178.61	140.02	37134.06
Sep, 2041	177.93	140.70	36993.37
Oct, 2041	177.26	141.37	36852.00
Nov, 2041	176.58	142.05	36709.95
Dec, 2041	175.90	142.73	36567.22
Jan, 2042	175.22	143.41	36423.81
Feb, 2042	174.53	144.10	36279.71
Mar, 2042	173.84	144.79	36134.92
Apr, 2042	173.15	145.48	35989.44
May, 2042	172.45	146.18	35843.26
Jun, 2042	171.75	146.88	35696.38
Jul, 2042	171.05	147.58	35548.79
Aug, 2042	170.34	148.29	35400.50
Sep, 2042	169.63	149.00	35251.50
Oct, 2042	168.91	149.72	35101.78
Nov, 2042	168.20	150.43	34951.35
Dec, 2042	167.48	151.15	34800.19
Jan, 2043	166.75	151.88	34648.31
Feb, 2043	166.02	152.61	34495.70
Mar, 2043	165.29	153.34	34342.37
Apr, 2043	164.56	154.07	34188.29
May, 2043	163.82	154.81	34033.48
Jun, 2043	163.08	155.55	33877.93
Jul, 2043	162.33	156.30	33721.63
Aug, 2043	161.58	157.05	33564.58
Sep, 2043	160.83	157.80	33406.78
Oct, 2043	160.07	158.56	33248.23
Nov, 2043	159.31	159.32	33088.91
Dec, 2043	158.55	160.08	32928.83
Jan, 2044	157.78	160.85	32767.99
Feb, 2044	157.01	161.62	32606.37
Mar, 2044	156.24	162.39	32443.98
Apr, 2044	155.46	163.17	32280.81
May, 2044	154.68	163.95	32116.86
Jun, 2044	153.89	164.74	31952.12
Jul, 2044	153.10	165.53	31786.60
Aug, 2044	152.31	166.32	31620.28
Sep, 2044	151.51	167.12	31453.16
Oct, 2044	150.71	167.92	31285.24
Nov, 2044	149.91	168.72	31116.52
Dec, 2044	149.10	169.53	30946.99
Jan, 2045	148.29	170.34	30776.65
Feb, 2045	147.47	171.16	30605.49
Mar, 2045	146.65	171.98	30433.51
Apr, 2045	145.83	172.80	30260.71
May, 2045	145.00	173.63	30087.08
Jun, 2045	144.17	174.46	29912.62
Jul, 2045	143.33	175.30	29737.32
Aug, 2045	142.49	176.14	29561.18
Sep, 2045	141.65	176.98	29384.20
Oct, 2045	140.80	177.83	29206.37
Nov, 2045	139.95	178.68	29027.68
Dec, 2045	139.09	179.54	28848.14
Jan, 2046	138.23	180.40	28667.75
Feb, 2046	137.37	181.26	28486.48
Mar, 2046	136.50	182.13	28304.35
Apr, 2046	135.63	183.00	28121.34
May, 2046	134.75	183.88	27937.46
Jun, 2046	133.87	184.76	27752.70
Jul, 2046	132.98	185.65	27567.05
Aug, 2046	132.09	186.54	27380.51
Sep, 2046	131.20	187.43	27193.08
Oct, 2046	130.30	188.33	27004.75
Nov, 2046	129.40	189.23	26815.52
Dec, 2046	128.49	190.14	26625.38
Jan, 2047	127.58	191.05	26434.33
Feb, 2047	126.66	191.97	26242.36
Mar, 2047	125.74	192.89	26049.48
Apr, 2047	124.82	193.81	25855.67
May, 2047	123.89	194.74	25660.93
Jun, 2047	122.96	195.67	25465.26
Jul, 2047	122.02	196.61	25268.65
Aug, 2047	121.08	197.55	25071.10
Sep, 2047	120.13	198.50	24872.60
Oct, 2047	119.18	199.45	24673.15
Nov, 2047	118.23	200.40	24472.75
Dec, 2047	117.27	201.36	24271.38
Jan, 2048	116.30	202.33	24069.06
Feb, 2048	115.33	203.30	23865.76
Mar, 2048	114.36	204.27	23661.48
Apr, 2048	113.38	205.25	23456.23
May, 2048	112.39	206.24	23250.00
Jun, 2048	111.41	207.22	23042.77
Jul, 2048	110.41	208.22	22834.55
Aug, 2048	109.42	209.21	22625.34
Sep, 2048	108.41	210.22	22415.12
Oct, 2048	107.41	211.22	22203.90
Nov, 2048	106.39	212.24	21991.66
Dec, 2048	105.38	213.25	21778.41
Jan, 2049	104.35	214.28	21564.13
Feb, 2049	103.33	215.30	21348.83
Mar, 2049	102.30	216.33	21132.50
Apr, 2049	101.26	217.37	20915.13
May, 2049	100.22	218.41	20696.72
Jun, 2049	99.17	219.46	20477.26
Jul, 2049	98.12	220.51	20256.75
Aug, 2049	97.06	221.57	20035.18
Sep, 2049	96.00	222.63	19812.55
Oct, 2049	94.94	223.69	19588.86
Nov, 2049	93.86	224.77	19364.09
Dec, 2049	92.79	225.84	19138.25
Jan, 2050	91.70	226.93	18911.32
Feb, 2050	90.62	228.01	18683.31
Mar, 2050	89.52	229.11	18454.20
Apr, 2050	88.43	230.20	18224.00
May, 2050	87.32	231.31	17992.69
Jun, 2050	86.21	232.42	17760.28
Jul, 2050	85.10	233.53	17526.75
Aug, 2050	83.98	234.65	17292.10
Sep, 2050	82.86	235.77	17056.33
Oct, 2050	81.73	236.90	16819.43
Nov, 2050	80.59	238.04	16581.39
Dec, 2050	79.45	239.18	16342.21
Jan, 2051	78.31	240.32	16101.89
Feb, 2051	77.15	241.48	15860.42
Mar, 2051	76.00	242.63	15617.78
Apr, 2051	74.84	243.79	15373.99
May, 2051	73.67	244.96	15129.03
Jun, 2051	72.49	246.14	14882.89
Jul, 2051	71.31	247.32	14635.57
Aug, 2051	70.13	248.50	14387.07
Sep, 2051	68.94	249.69	14137.38
Oct, 2051	67.74	250.89	13886.49
Nov, 2051	66.54	252.09	13634.40
Dec, 2051	65.33	253.30	13381.10
Jan, 2052	64.12	254.51	13126.59
Feb, 2052	62.90	255.73	12870.86
Mar, 2052	61.67	256.96	12613.90
Apr, 2052	60.44	258.19	12355.71
May, 2052	59.20	259.43	12096.29
Jun, 2052	57.96	260.67	11835.62
Jul, 2052	56.71	261.92	11573.70
Aug, 2052	55.46	263.17	11310.53
Sep, 2052	54.20	264.43	11046.09
Oct, 2052	52.93	265.70	10780.39
Nov, 2052	51.66	266.97	10513.42
Dec, 2052	50.38	268.25	10245.17
Jan, 2053	49.09	269.54	9975.63
Feb, 2053	47.80	270.83	9704.80
Mar, 2053	46.50	272.13	9432.67
Apr, 2053	45.20	273.43	9159.24
May, 2053	43.89	274.74	8884.50
Jun, 2053	42.57	276.06	8608.44
Jul, 2053	41.25	277.38	8331.06
Aug, 2053	39.92	278.71	8052.35
Sep, 2053	38.58	280.05	7772.30
Oct, 2053	37.24	281.39	7490.91
Nov, 2053	35.89	282.74	7208.18
Dec, 2053	34.54	284.09	6924.09
Jan, 2054	33.18	285.45	6638.63
Feb, 2054	31.81	286.82	6351.81
Mar, 2054	30.44	288.19	6063.62
Apr, 2054	29.05	289.58	5774.04
May, 2054	27.67	290.96	5483.08
Jun, 2054	26.27	292.36	5190.73
Jul, 2054	24.87	293.76	4896.97
Aug, 2054	23.46	295.17	4601.80
Sep, 2054	22.05	296.58	4305.22
Oct, 2054	20.63	298.00	4007.22
Nov, 2054	19.20	299.43	3707.79
Dec, 2054	17.77	300.86	3406.93
Jan, 2055	16.32	302.31	3104.62
Feb, 2055	14.88	303.75	2800.87
Mar, 2055	13.42	305.21	2495.66
Apr, 2055	11.96	306.67	2188.99
May, 2055	10.49	308.14	1880.85
Jun, 2055	9.01	309.62	1571.23
Jul, 2055	7.53	311.10	1260.13
Aug, 2055	6.04	312.59	947.54
Sep, 2055	4.54	314.09	633.45
Oct, 2055	3.04	315.59	317.85
Nov, 2055	1.52	317.11	0.75