Mortgage Parameters

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

Mortgage Summary

Property Total:	$75,000
Down Payment	$22,500
Mortgage Amount:	$52,500
Mortgage Payment:	$306.38 / month
Estimated Tax:	+ $41.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $348.05 / month
Total Interest Paid:	$57,798.00 over 30 years
Total Tax Paid:	$15,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	251.56	54.82	52445.18
Jan, 2026	251.30	55.08	52390.10
Feb, 2026	251.04	55.34	52334.76
Mar, 2026	250.77	55.61	52279.15
Apr, 2026	250.50	55.88	52223.27
May, 2026	250.24	56.14	52167.13
Jun, 2026	249.97	56.41	52110.72
Jul, 2026	249.70	56.68	52054.03
Aug, 2026	249.43	56.95	51997.08
Sep, 2026	249.15	57.23	51939.85
Oct, 2026	248.88	57.50	51882.35
Nov, 2026	248.60	57.78	51824.57
Dec, 2026	248.33	58.05	51766.52
Jan, 2027	248.05	58.33	51708.19
Feb, 2027	247.77	58.61	51649.58
Mar, 2027	247.49	58.89	51590.68
Apr, 2027	247.21	59.17	51531.51
May, 2027	246.92	59.46	51472.05
Jun, 2027	246.64	59.74	51412.31
Jul, 2027	246.35	60.03	51352.28
Aug, 2027	246.06	60.32	51291.96
Sep, 2027	245.77	60.61	51231.36
Oct, 2027	245.48	60.90	51170.46
Nov, 2027	245.19	61.19	51109.27
Dec, 2027	244.90	61.48	51047.79
Jan, 2028	244.60	61.78	50986.01
Feb, 2028	244.31	62.07	50923.94
Mar, 2028	244.01	62.37	50861.57
Apr, 2028	243.71	62.67	50798.90
May, 2028	243.41	62.97	50735.94
Jun, 2028	243.11	63.27	50672.67
Jul, 2028	242.81	63.57	50609.09
Aug, 2028	242.50	63.88	50545.21
Sep, 2028	242.20	64.18	50481.03
Oct, 2028	241.89	64.49	50416.54
Nov, 2028	241.58	64.80	50351.74
Dec, 2028	241.27	65.11	50286.63
Jan, 2029	240.96	65.42	50221.20
Feb, 2029	240.64	65.74	50155.47
Mar, 2029	240.33	66.05	50089.41
Apr, 2029	240.01	66.37	50023.05
May, 2029	239.69	66.69	49956.36
Jun, 2029	239.37	67.01	49889.35
Jul, 2029	239.05	67.33	49822.03
Aug, 2029	238.73	67.65	49754.38
Sep, 2029	238.41	67.97	49686.40
Oct, 2029	238.08	68.30	49618.10
Nov, 2029	237.75	68.63	49549.48
Dec, 2029	237.42	68.96	49480.52
Jan, 2030	237.09	69.29	49411.24
Feb, 2030	236.76	69.62	49341.62
Mar, 2030	236.43	69.95	49271.67
Apr, 2030	236.09	70.29	49201.38
May, 2030	235.76	70.62	49130.76
Jun, 2030	235.42	70.96	49059.80
Jul, 2030	235.08	71.30	48988.49
Aug, 2030	234.74	71.64	48916.85
Sep, 2030	234.39	71.99	48844.86
Oct, 2030	234.05	72.33	48772.53
Nov, 2030	233.70	72.68	48699.85
Dec, 2030	233.35	73.03	48626.83
Jan, 2031	233.00	73.38	48553.45
Feb, 2031	232.65	73.73	48479.72
Mar, 2031	232.30	74.08	48405.64
Apr, 2031	231.94	74.44	48331.20
May, 2031	231.59	74.79	48256.41
Jun, 2031	231.23	75.15	48181.26
Jul, 2031	230.87	75.51	48105.75
Aug, 2031	230.51	75.87	48029.88
Sep, 2031	230.14	76.24	47953.64
Oct, 2031	229.78	76.60	47877.04
Nov, 2031	229.41	76.97	47800.07
Dec, 2031	229.04	77.34	47722.73
Jan, 2032	228.67	77.71	47645.02
Feb, 2032	228.30	78.08	47566.94
Mar, 2032	227.92	78.46	47488.48
Apr, 2032	227.55	78.83	47409.65
May, 2032	227.17	79.21	47330.45
Jun, 2032	226.79	79.59	47250.86
Jul, 2032	226.41	79.97	47170.89
Aug, 2032	226.03	80.35	47090.53
Sep, 2032	225.64	80.74	47009.80
Oct, 2032	225.26	81.12	46928.67
Nov, 2032	224.87	81.51	46847.16
Dec, 2032	224.48	81.90	46765.25
Jan, 2033	224.08	82.30	46682.96
Feb, 2033	223.69	82.69	46600.27
Mar, 2033	223.29	83.09	46517.18
Apr, 2033	222.89	83.49	46433.69
May, 2033	222.49	83.89	46349.81
Jun, 2033	222.09	84.29	46265.52
Jul, 2033	221.69	84.69	46180.83
Aug, 2033	221.28	85.10	46095.73
Sep, 2033	220.88	85.50	46010.23
Oct, 2033	220.47	85.91	45924.32
Nov, 2033	220.05	86.33	45837.99
Dec, 2033	219.64	86.74	45751.25
Jan, 2034	219.22	87.16	45664.09
Feb, 2034	218.81	87.57	45576.52
Mar, 2034	218.39	87.99	45488.53
Apr, 2034	217.97	88.41	45400.12
May, 2034	217.54	88.84	45311.28
Jun, 2034	217.12	89.26	45222.01
Jul, 2034	216.69	89.69	45132.32
Aug, 2034	216.26	90.12	45042.20
Sep, 2034	215.83	90.55	44951.65
Oct, 2034	215.39	90.99	44860.66
Nov, 2034	214.96	91.42	44769.24
Dec, 2034	214.52	91.86	44677.38
Jan, 2035	214.08	92.30	44585.08
Feb, 2035	213.64	92.74	44492.33
Mar, 2035	213.19	93.19	44399.15
Apr, 2035	212.75	93.63	44305.51
May, 2035	212.30	94.08	44211.43
Jun, 2035	211.85	94.53	44116.90
Jul, 2035	211.39	94.99	44021.91
Aug, 2035	210.94	95.44	43926.47
Sep, 2035	210.48	95.90	43830.57
Oct, 2035	210.02	96.36	43734.21
Nov, 2035	209.56	96.82	43637.39
Dec, 2035	209.10	97.28	43540.11
Jan, 2036	208.63	97.75	43442.36
Feb, 2036	208.16	98.22	43344.14
Mar, 2036	207.69	98.69	43245.45
Apr, 2036	207.22	99.16	43146.29
May, 2036	206.74	99.64	43046.65
Jun, 2036	206.27	100.11	42946.53
Jul, 2036	205.79	100.59	42845.94
Aug, 2036	205.30	101.08	42744.86
Sep, 2036	204.82	101.56	42643.30
Oct, 2036	204.33	102.05	42541.25
Nov, 2036	203.84	102.54	42438.72
Dec, 2036	203.35	103.03	42335.69
Jan, 2037	202.86	103.52	42232.17
Feb, 2037	202.36	104.02	42128.15
Mar, 2037	201.86	104.52	42023.64
Apr, 2037	201.36	105.02	41918.62
May, 2037	200.86	105.52	41813.10
Jun, 2037	200.35	106.03	41707.07
Jul, 2037	199.85	106.53	41600.54
Aug, 2037	199.34	107.04	41493.50
Sep, 2037	198.82	107.56	41385.94
Oct, 2037	198.31	108.07	41277.87
Nov, 2037	197.79	108.59	41169.28
Dec, 2037	197.27	109.11	41060.17
Jan, 2038	196.75	109.63	40950.53
Feb, 2038	196.22	110.16	40840.37
Mar, 2038	195.69	110.69	40729.69
Apr, 2038	195.16	111.22	40618.47
May, 2038	194.63	111.75	40506.72
Jun, 2038	194.09	112.29	40394.43
Jul, 2038	193.56	112.82	40281.61
Aug, 2038	193.02	113.36	40168.25
Sep, 2038	192.47	113.91	40054.34
Oct, 2038	191.93	114.45	39939.89
Nov, 2038	191.38	115.00	39824.89
Dec, 2038	190.83	115.55	39709.33
Jan, 2039	190.27	116.11	39593.23
Feb, 2039	189.72	116.66	39476.56
Mar, 2039	189.16	117.22	39359.34
Apr, 2039	188.60	117.78	39241.56
May, 2039	188.03	118.35	39123.21
Jun, 2039	187.47	118.91	39004.30
Jul, 2039	186.90	119.48	38884.81
Aug, 2039	186.32	120.06	38764.76
Sep, 2039	185.75	120.63	38644.12
Oct, 2039	185.17	121.21	38522.91
Nov, 2039	184.59	121.79	38401.12
Dec, 2039	184.01	122.37	38278.75
Jan, 2040	183.42	122.96	38155.79
Feb, 2040	182.83	123.55	38032.24
Mar, 2040	182.24	124.14	37908.10
Apr, 2040	181.64	124.74	37783.36
May, 2040	181.05	125.33	37658.02
Jun, 2040	180.44	125.94	37532.09
Jul, 2040	179.84	126.54	37405.55
Aug, 2040	179.23	127.15	37278.40
Sep, 2040	178.63	127.75	37150.65
Oct, 2040	178.01	128.37	37022.28
Nov, 2040	177.40	128.98	36893.30
Dec, 2040	176.78	129.60	36763.70
Jan, 2041	176.16	130.22	36633.48
Feb, 2041	175.54	130.84	36502.64
Mar, 2041	174.91	131.47	36371.17
Apr, 2041	174.28	132.10	36239.06
May, 2041	173.65	132.73	36106.33
Jun, 2041	173.01	133.37	35972.96
Jul, 2041	172.37	134.01	35838.95
Aug, 2041	171.73	134.65	35704.30
Sep, 2041	171.08	135.30	35569.00
Oct, 2041	170.43	135.95	35433.06
Nov, 2041	169.78	136.60	35296.46
Dec, 2041	169.13	137.25	35159.21
Jan, 2042	168.47	137.91	35021.30
Feb, 2042	167.81	138.57	34882.73
Mar, 2042	167.15	139.23	34743.50
Apr, 2042	166.48	139.90	34603.60
May, 2042	165.81	140.57	34463.02
Jun, 2042	165.14	141.24	34321.78
Jul, 2042	164.46	141.92	34179.86
Aug, 2042	163.78	142.60	34037.26
Sep, 2042	163.10	143.28	33893.97
Oct, 2042	162.41	143.97	33750.00
Nov, 2042	161.72	144.66	33605.34
Dec, 2042	161.03	145.35	33459.98
Jan, 2043	160.33	146.05	33313.93
Feb, 2043	159.63	146.75	33167.18
Mar, 2043	158.93	147.45	33019.73
Apr, 2043	158.22	148.16	32871.57
May, 2043	157.51	148.87	32722.70
Jun, 2043	156.80	149.58	32573.11
Jul, 2043	156.08	150.30	32422.81
Aug, 2043	155.36	151.02	32271.79
Sep, 2043	154.64	151.74	32120.05
Oct, 2043	153.91	152.47	31967.58
Nov, 2043	153.18	153.20	31814.38
Dec, 2043	152.44	153.94	31660.44
Jan, 2044	151.71	154.67	31505.77
Feb, 2044	150.97	155.41	31350.35
Mar, 2044	150.22	156.16	31194.19
Apr, 2044	149.47	156.91	31037.28
May, 2044	148.72	157.66	30879.62
Jun, 2044	147.96	158.42	30721.21
Jul, 2044	147.21	159.17	30562.03
Aug, 2044	146.44	159.94	30402.10
Sep, 2044	145.68	160.70	30241.39
Oct, 2044	144.91	161.47	30079.92
Nov, 2044	144.13	162.25	29917.67
Dec, 2044	143.36	163.02	29754.65
Jan, 2045	142.57	163.81	29590.84
Feb, 2045	141.79	164.59	29426.25
Mar, 2045	141.00	165.38	29260.87
Apr, 2045	140.21	166.17	29094.70
May, 2045	139.41	166.97	28927.73
Jun, 2045	138.61	167.77	28759.97
Jul, 2045	137.81	168.57	28591.39
Aug, 2045	137.00	169.38	28422.02
Sep, 2045	136.19	170.19	28251.82
Oct, 2045	135.37	171.01	28080.82
Nov, 2045	134.55	171.83	27908.99
Dec, 2045	133.73	172.65	27736.34
Jan, 2046	132.90	173.48	27562.87
Feb, 2046	132.07	174.31	27388.56
Mar, 2046	131.24	175.14	27213.41
Apr, 2046	130.40	175.98	27037.43
May, 2046	129.55	176.83	26860.61
Jun, 2046	128.71	177.67	26682.93
Jul, 2046	127.86	178.52	26504.41
Aug, 2046	127.00	179.38	26325.03
Sep, 2046	126.14	180.24	26144.79
Oct, 2046	125.28	181.10	25963.69
Nov, 2046	124.41	181.97	25781.72
Dec, 2046	123.54	182.84	25598.87
Jan, 2047	122.66	183.72	25415.15
Feb, 2047	121.78	184.60	25230.56
Mar, 2047	120.90	185.48	25045.07
Apr, 2047	120.01	186.37	24858.70
May, 2047	119.11	187.27	24671.43
Jun, 2047	118.22	188.16	24483.27
Jul, 2047	117.32	189.06	24294.21
Aug, 2047	116.41	189.97	24104.24
Sep, 2047	115.50	190.88	23913.36
Oct, 2047	114.58	191.80	23721.56
Nov, 2047	113.67	192.71	23528.85
Dec, 2047	112.74	193.64	23335.21
Jan, 2048	111.81	194.57	23140.64
Feb, 2048	110.88	195.50	22945.15
Mar, 2048	109.95	196.43	22748.71
Apr, 2048	109.00	197.38	22551.34
May, 2048	108.06	198.32	22353.01
Jun, 2048	107.11	199.27	22153.74
Jul, 2048	106.15	200.23	21953.52
Aug, 2048	105.19	201.19	21752.33
Sep, 2048	104.23	202.15	21550.18
Oct, 2048	103.26	203.12	21347.06
Nov, 2048	102.29	204.09	21142.97
Dec, 2048	101.31	205.07	20937.90
Jan, 2049	100.33	206.05	20731.85
Feb, 2049	99.34	207.04	20524.81
Mar, 2049	98.35	208.03	20316.78
Apr, 2049	97.35	209.03	20107.75
May, 2049	96.35	210.03	19897.72
Jun, 2049	95.34	211.04	19686.68
Jul, 2049	94.33	212.05	19474.63
Aug, 2049	93.32	213.06	19261.57
Sep, 2049	92.30	214.08	19047.48
Oct, 2049	91.27	215.11	18832.37
Nov, 2049	90.24	216.14	18616.23
Dec, 2049	89.20	217.18	18399.05
Jan, 2050	88.16	218.22	18180.83
Feb, 2050	87.12	219.26	17961.57
Mar, 2050	86.07	220.31	17741.26
Apr, 2050	85.01	221.37	17519.89
May, 2050	83.95	222.43	17297.46
Jun, 2050	82.88	223.50	17073.96
Jul, 2050	81.81	224.57	16849.39
Aug, 2050	80.74	225.64	16623.75
Sep, 2050	79.66	226.72	16397.03
Oct, 2050	78.57	227.81	16169.21
Nov, 2050	77.48	228.90	15940.31
Dec, 2050	76.38	230.00	15710.31
Jan, 2051	75.28	231.10	15479.21
Feb, 2051	74.17	232.21	15247.00
Mar, 2051	73.06	233.32	15013.68
Apr, 2051	71.94	234.44	14779.24
May, 2051	70.82	235.56	14543.68
Jun, 2051	69.69	236.69	14306.99
Jul, 2051	68.55	237.83	14069.16
Aug, 2051	67.41	238.97	13830.20
Sep, 2051	66.27	240.11	13590.09
Oct, 2051	65.12	241.26	13348.82
Nov, 2051	63.96	242.42	13106.41
Dec, 2051	62.80	243.58	12862.83
Jan, 2052	61.63	244.75	12618.08
Feb, 2052	60.46	245.92	12372.17
Mar, 2052	59.28	247.10	12125.07
Apr, 2052	58.10	248.28	11876.79
May, 2052	56.91	249.47	11627.32
Jun, 2052	55.71	250.67	11376.65
Jul, 2052	54.51	251.87	11124.79
Aug, 2052	53.31	253.07	10871.71
Sep, 2052	52.09	254.29	10617.42
Oct, 2052	50.88	255.50	10361.92
Nov, 2052	49.65	256.73	10105.19
Dec, 2052	48.42	257.96	9847.23
Jan, 2053	47.18	259.20	9588.04
Feb, 2053	45.94	260.44	9327.60
Mar, 2053	44.69	261.69	9065.91
Apr, 2053	43.44	262.94	8802.97
May, 2053	42.18	264.20	8538.78
Jun, 2053	40.91	265.47	8273.31
Jul, 2053	39.64	266.74	8006.57
Aug, 2053	38.36	268.02	7738.56
Sep, 2053	37.08	269.30	7469.26
Oct, 2053	35.79	270.59	7198.67
Nov, 2053	34.49	271.89	6926.78
Dec, 2053	33.19	273.19	6653.59
Jan, 2054	31.88	274.50	6379.10
Feb, 2054	30.57	275.81	6103.28
Mar, 2054	29.24	277.14	5826.15
Apr, 2054	27.92	278.46	5547.68
May, 2054	26.58	279.80	5267.89
Jun, 2054	25.24	281.14	4986.75
Jul, 2054	23.89	282.49	4704.26
Aug, 2054	22.54	283.84	4420.42
Sep, 2054	21.18	285.20	4135.23
Oct, 2054	19.81	286.57	3848.66
Nov, 2054	18.44	287.94	3560.72
Dec, 2054	17.06	289.32	3271.40
Jan, 2055	15.68	290.70	2980.70
Feb, 2055	14.28	292.10	2688.60
Mar, 2055	12.88	293.50	2395.10
Apr, 2055	11.48	294.90	2100.20
May, 2055	10.06	296.32	1803.88
Jun, 2055	8.64	297.74	1506.15
Jul, 2055	7.22	299.16	1206.98
Aug, 2055	5.78	300.60	906.39
Sep, 2055	4.34	302.04	604.35
Oct, 2055	2.90	303.48	300.87
Nov, 2055	1.44	304.94	0