Mortgage Parameters

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

Mortgage Summary

Property Total:	$70,500
Down Payment	$21,150
Mortgage Amount:	$49,350
Mortgage Payment:	$287.99 / month
Estimated Tax:	+ $39.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $327.16 / month
Total Interest Paid:	$54,327.60 over 30 years
Total Tax Paid:	$14,100.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	236.47	51.52	49298.48
Jan, 2026	236.22	51.77	49246.71
Feb, 2026	235.97	52.02	49194.69
Mar, 2026	235.72	52.27	49142.43
Apr, 2026	235.47	52.52	49089.91
May, 2026	235.22	52.77	49037.15
Jun, 2026	234.97	53.02	48984.13
Jul, 2026	234.72	53.27	48930.85
Aug, 2026	234.46	53.53	48877.32
Sep, 2026	234.20	53.79	48823.54
Oct, 2026	233.95	54.04	48769.49
Nov, 2026	233.69	54.30	48715.19
Dec, 2026	233.43	54.56	48660.63
Jan, 2027	233.17	54.82	48605.80
Feb, 2027	232.90	55.09	48550.71
Mar, 2027	232.64	55.35	48495.36
Apr, 2027	232.37	55.62	48439.75
May, 2027	232.11	55.88	48383.86
Jun, 2027	231.84	56.15	48327.71
Jul, 2027	231.57	56.42	48271.29
Aug, 2027	231.30	56.69	48214.60
Sep, 2027	231.03	56.96	48157.64
Oct, 2027	230.76	57.23	48100.41
Nov, 2027	230.48	57.51	48042.90
Dec, 2027	230.21	57.78	47985.11
Jan, 2028	229.93	58.06	47927.05
Feb, 2028	229.65	58.34	47868.71
Mar, 2028	229.37	58.62	47810.09
Apr, 2028	229.09	58.90	47751.19
May, 2028	228.81	59.18	47692.01
Jun, 2028	228.52	59.47	47632.55
Jul, 2028	228.24	59.75	47572.79
Aug, 2028	227.95	60.04	47512.76
Sep, 2028	227.67	60.32	47452.43
Oct, 2028	227.38	60.61	47391.82
Nov, 2028	227.09	60.90	47330.91
Dec, 2028	226.79	61.20	47269.72
Jan, 2029	226.50	61.49	47208.23
Feb, 2029	226.21	61.78	47146.45
Mar, 2029	225.91	62.08	47084.37
Apr, 2029	225.61	62.38	47021.99
May, 2029	225.31	62.68	46959.31
Jun, 2029	225.01	62.98	46896.34
Jul, 2029	224.71	63.28	46833.06
Aug, 2029	224.41	63.58	46769.48
Sep, 2029	224.10	63.89	46705.59
Oct, 2029	223.80	64.19	46641.40
Nov, 2029	223.49	64.50	46576.90
Dec, 2029	223.18	64.81	46512.09
Jan, 2030	222.87	65.12	46446.97
Feb, 2030	222.56	65.43	46381.54
Mar, 2030	222.24	65.75	46315.79
Apr, 2030	221.93	66.06	46249.73
May, 2030	221.61	66.38	46183.35
Jun, 2030	221.30	66.69	46116.66
Jul, 2030	220.98	67.01	46049.65
Aug, 2030	220.65	67.34	45982.31
Sep, 2030	220.33	67.66	45914.65
Oct, 2030	220.01	67.98	45846.67
Nov, 2030	219.68	68.31	45778.36
Dec, 2030	219.35	68.64	45709.73
Jan, 2031	219.03	68.96	45640.76
Feb, 2031	218.70	69.29	45571.47
Mar, 2031	218.36	69.63	45501.84
Apr, 2031	218.03	69.96	45431.88
May, 2031	217.69	70.30	45361.58
Jun, 2031	217.36	70.63	45290.95
Jul, 2031	217.02	70.97	45219.98
Aug, 2031	216.68	71.31	45148.67
Sep, 2031	216.34	71.65	45077.02
Oct, 2031	215.99	72.00	45005.02
Nov, 2031	215.65	72.34	44932.68
Dec, 2031	215.30	72.69	44859.99
Jan, 2032	214.95	73.04	44786.96
Feb, 2032	214.60	73.39	44713.57
Mar, 2032	214.25	73.74	44639.83
Apr, 2032	213.90	74.09	44565.74
May, 2032	213.54	74.45	44491.30
Jun, 2032	213.19	74.80	44416.49
Jul, 2032	212.83	75.16	44341.33
Aug, 2032	212.47	75.52	44265.81
Sep, 2032	212.11	75.88	44189.93
Oct, 2032	211.74	76.25	44113.68
Nov, 2032	211.38	76.61	44037.07
Dec, 2032	211.01	76.98	43960.09
Jan, 2033	210.64	77.35	43882.74
Feb, 2033	210.27	77.72	43805.03
Mar, 2033	209.90	78.09	43726.93
Apr, 2033	209.52	78.47	43648.47
May, 2033	209.15	78.84	43569.63
Jun, 2033	208.77	79.22	43490.41
Jul, 2033	208.39	79.60	43410.81
Aug, 2033	208.01	79.98	43330.83
Sep, 2033	207.63	80.36	43250.47
Oct, 2033	207.24	80.75	43169.72
Nov, 2033	206.85	81.14	43088.59
Dec, 2033	206.47	81.52	43007.06
Jan, 2034	206.08	81.91	42925.15
Feb, 2034	205.68	82.31	42842.84
Mar, 2034	205.29	82.70	42760.14
Apr, 2034	204.89	83.10	42677.04
May, 2034	204.49	83.50	42593.54
Jun, 2034	204.09	83.90	42509.65
Jul, 2034	203.69	84.30	42425.35
Aug, 2034	203.29	84.70	42340.65
Sep, 2034	202.88	85.11	42255.54
Oct, 2034	202.47	85.52	42170.03
Nov, 2034	202.06	85.93	42084.10
Dec, 2034	201.65	86.34	41997.76
Jan, 2035	201.24	86.75	41911.01
Feb, 2035	200.82	87.17	41823.85
Mar, 2035	200.41	87.58	41736.26
Apr, 2035	199.99	88.00	41648.26
May, 2035	199.56	88.43	41559.83
Jun, 2035	199.14	88.85	41470.98
Jul, 2035	198.72	89.27	41381.71
Aug, 2035	198.29	89.70	41292.01
Sep, 2035	197.86	90.13	41201.87
Oct, 2035	197.43	90.56	41111.31
Nov, 2035	196.99	91.00	41020.31
Dec, 2035	196.56	91.43	40928.88
Jan, 2036	196.12	91.87	40837.00
Feb, 2036	195.68	92.31	40744.69
Mar, 2036	195.23	92.76	40651.94
Apr, 2036	194.79	93.20	40558.74
May, 2036	194.34	93.65	40465.09
Jun, 2036	193.90	94.09	40371.00
Jul, 2036	193.44	94.55	40276.45
Aug, 2036	192.99	95.00	40181.45
Sep, 2036	192.54	95.45	40086.00
Oct, 2036	192.08	95.91	39990.09
Nov, 2036	191.62	96.37	39893.72
Dec, 2036	191.16	96.83	39796.88
Jan, 2037	190.69	97.30	39699.59
Feb, 2037	190.23	97.76	39601.82
Mar, 2037	189.76	98.23	39503.59
Apr, 2037	189.29	98.70	39404.89
May, 2037	188.82	99.17	39305.72
Jun, 2037	188.34	99.65	39206.07
Jul, 2037	187.86	100.13	39105.94
Aug, 2037	187.38	100.61	39005.33
Sep, 2037	186.90	101.09	38904.24
Oct, 2037	186.42	101.57	38802.67
Nov, 2037	185.93	102.06	38700.61
Dec, 2037	185.44	102.55	38598.06
Jan, 2038	184.95	103.04	38495.02
Feb, 2038	184.46	103.53	38391.48
Mar, 2038	183.96	104.03	38287.45
Apr, 2038	183.46	104.53	38182.92
May, 2038	182.96	105.03	38077.89
Jun, 2038	182.46	105.53	37972.36
Jul, 2038	181.95	106.04	37866.32
Aug, 2038	181.44	106.55	37759.77
Sep, 2038	180.93	107.06	37652.71
Oct, 2038	180.42	107.57	37545.14
Nov, 2038	179.90	108.09	37437.06
Dec, 2038	179.39	108.60	37328.45
Jan, 2039	178.87	109.12	37219.33
Feb, 2039	178.34	109.65	37109.68
Mar, 2039	177.82	110.17	36999.51
Apr, 2039	177.29	110.70	36888.81
May, 2039	176.76	111.23	36777.58
Jun, 2039	176.23	111.76	36665.81
Jul, 2039	175.69	112.30	36553.51
Aug, 2039	175.15	112.84	36440.68
Sep, 2039	174.61	113.38	36327.30
Oct, 2039	174.07	113.92	36213.38
Nov, 2039	173.52	114.47	36098.91
Dec, 2039	172.97	115.02	35983.89
Jan, 2040	172.42	115.57	35868.32
Feb, 2040	171.87	116.12	35752.20
Mar, 2040	171.31	116.68	35635.53
Apr, 2040	170.75	117.24	35518.29
May, 2040	170.19	117.80	35400.49
Jun, 2040	169.63	118.36	35282.13
Jul, 2040	169.06	118.93	35163.20
Aug, 2040	168.49	119.50	35043.70
Sep, 2040	167.92	120.07	34923.63
Oct, 2040	167.34	120.65	34802.98
Nov, 2040	166.76	121.23	34681.75
Dec, 2040	166.18	121.81	34559.95
Jan, 2041	165.60	122.39	34437.56
Feb, 2041	165.01	122.98	34314.58
Mar, 2041	164.42	123.57	34191.01
Apr, 2041	163.83	124.16	34066.86
May, 2041	163.24	124.75	33942.10
Jun, 2041	162.64	125.35	33816.75
Jul, 2041	162.04	125.95	33690.80
Aug, 2041	161.44	126.55	33564.25
Sep, 2041	160.83	127.16	33437.08
Oct, 2041	160.22	127.77	33309.31
Nov, 2041	159.61	128.38	33180.93
Dec, 2041	158.99	129.00	33051.93
Jan, 2042	158.37	129.62	32922.32
Feb, 2042	157.75	130.24	32792.08
Mar, 2042	157.13	130.86	32661.22
Apr, 2042	156.50	131.49	32529.73
May, 2042	155.87	132.12	32397.61
Jun, 2042	155.24	132.75	32264.86
Jul, 2042	154.60	133.39	32131.47
Aug, 2042	153.96	134.03	31997.45
Sep, 2042	153.32	134.67	31862.78
Oct, 2042	152.68	135.31	31727.46
Nov, 2042	152.03	135.96	31591.50
Dec, 2042	151.38	136.61	31454.89
Jan, 2043	150.72	137.27	31317.62
Feb, 2043	150.06	137.93	31179.69
Mar, 2043	149.40	138.59	31041.10
Apr, 2043	148.74	139.25	30901.85
May, 2043	148.07	139.92	30761.93
Jun, 2043	147.40	140.59	30621.34
Jul, 2043	146.73	141.26	30480.08
Aug, 2043	146.05	141.94	30338.14
Sep, 2043	145.37	142.62	30195.52
Oct, 2043	144.69	143.30	30052.22
Nov, 2043	144.00	143.99	29908.23
Dec, 2043	143.31	144.68	29763.55
Jan, 2044	142.62	145.37	29618.18
Feb, 2044	141.92	146.07	29472.11
Mar, 2044	141.22	146.77	29325.34
Apr, 2044	140.52	147.47	29177.87
May, 2044	139.81	148.18	29029.69
Jun, 2044	139.10	148.89	28880.80
Jul, 2044	138.39	149.60	28731.19
Aug, 2044	137.67	150.32	28580.87
Sep, 2044	136.95	151.04	28429.83
Oct, 2044	136.23	151.76	28278.07
Nov, 2044	135.50	152.49	28125.58
Dec, 2044	134.77	153.22	27972.36
Jan, 2045	134.03	153.96	27818.40
Feb, 2045	133.30	154.69	27663.71
Mar, 2045	132.56	155.43	27508.27
Apr, 2045	131.81	156.18	27352.09
May, 2045	131.06	156.93	27195.17
Jun, 2045	130.31	157.68	27037.49
Jul, 2045	129.55	158.44	26879.05
Aug, 2045	128.80	159.19	26719.86
Sep, 2045	128.03	159.96	26559.90
Oct, 2045	127.27	160.72	26399.18
Nov, 2045	126.50	161.49	26237.68
Dec, 2045	125.72	162.27	26075.41
Jan, 2046	124.94	163.05	25912.37
Feb, 2046	124.16	163.83	25748.54
Mar, 2046	123.38	164.61	25583.93
Apr, 2046	122.59	165.40	25418.53
May, 2046	121.80	166.19	25252.34
Jun, 2046	121.00	166.99	25085.35
Jul, 2046	120.20	167.79	24917.56
Aug, 2046	119.40	168.59	24748.97
Sep, 2046	118.59	169.40	24579.56
Oct, 2046	117.78	170.21	24409.35
Nov, 2046	116.96	171.03	24238.32
Dec, 2046	116.14	171.85	24066.47
Jan, 2047	115.32	172.67	23893.80
Feb, 2047	114.49	173.50	23720.30
Mar, 2047	113.66	174.33	23545.97
Apr, 2047	112.82	175.17	23370.81
May, 2047	111.99	176.00	23194.80
Jun, 2047	111.14	176.85	23017.96
Jul, 2047	110.29	177.70	22840.26
Aug, 2047	109.44	178.55	22661.71
Sep, 2047	108.59	179.40	22482.31
Oct, 2047	107.73	180.26	22302.05
Nov, 2047	106.86	181.13	22120.92
Dec, 2047	106.00	181.99	21938.93
Jan, 2048	105.12	182.87	21756.06
Feb, 2048	104.25	183.74	21572.32
Mar, 2048	103.37	184.62	21387.70
Apr, 2048	102.48	185.51	21202.19
May, 2048	101.59	186.40	21015.79
Jun, 2048	100.70	187.29	20828.50
Jul, 2048	99.80	188.19	20640.32
Aug, 2048	98.90	189.09	20451.23
Sep, 2048	98.00	189.99	20261.23
Oct, 2048	97.09	190.90	20070.33
Nov, 2048	96.17	191.82	19878.51
Dec, 2048	95.25	192.74	19685.77
Jan, 2049	94.33	193.66	19492.11
Feb, 2049	93.40	194.59	19297.52
Mar, 2049	92.47	195.52	19102.00
Apr, 2049	91.53	196.46	18905.54
May, 2049	90.59	197.40	18708.14
Jun, 2049	89.64	198.35	18509.79
Jul, 2049	88.69	199.30	18310.49
Aug, 2049	87.74	200.25	18110.24
Sep, 2049	86.78	201.21	17909.03
Oct, 2049	85.81	202.18	17706.85
Nov, 2049	84.85	203.14	17503.71
Dec, 2049	83.87	204.12	17299.59
Jan, 2050	82.89	205.10	17094.49
Feb, 2050	81.91	206.08	16888.41
Mar, 2050	80.92	207.07	16681.35
Apr, 2050	79.93	208.06	16473.29
May, 2050	78.93	209.06	16264.23
Jun, 2050	77.93	210.06	16054.18
Jul, 2050	76.93	211.06	15843.11
Aug, 2050	75.91	212.08	15631.04
Sep, 2050	74.90	213.09	15417.95
Oct, 2050	73.88	214.11	15203.83
Nov, 2050	72.85	215.14	14988.69
Dec, 2050	71.82	216.17	14772.53
Jan, 2051	70.79	217.20	14555.32
Feb, 2051	69.74	218.25	14337.08
Mar, 2051	68.70	219.29	14117.78
Apr, 2051	67.65	220.34	13897.44
May, 2051	66.59	221.40	13676.04
Jun, 2051	65.53	222.46	13453.58
Jul, 2051	64.47	223.52	13230.06
Aug, 2051	63.39	224.60	13005.46
Sep, 2051	62.32	225.67	12779.79
Oct, 2051	61.24	226.75	12553.04
Nov, 2051	60.15	227.84	12325.20
Dec, 2051	59.06	228.93	12096.27
Jan, 2052	57.96	230.03	11866.24
Feb, 2052	56.86	231.13	11635.11
Mar, 2052	55.75	232.24	11402.87
Apr, 2052	54.64	233.35	11169.52
May, 2052	53.52	234.47	10935.05
Jun, 2052	52.40	235.59	10699.45
Jul, 2052	51.27	236.72	10462.73
Aug, 2052	50.13	237.86	10224.88
Sep, 2052	48.99	239.00	9985.88
Oct, 2052	47.85	240.14	9745.74
Nov, 2052	46.70	241.29	9504.45
Dec, 2052	45.54	242.45	9262.00
Jan, 2053	44.38	243.61	9018.39
Feb, 2053	43.21	244.78	8773.61
Mar, 2053	42.04	245.95	8527.66
Apr, 2053	40.86	247.13	8280.54
May, 2053	39.68	248.31	8032.22
Jun, 2053	38.49	249.50	7782.72
Jul, 2053	37.29	250.70	7532.02
Aug, 2053	36.09	251.90	7280.12
Sep, 2053	34.88	253.11	7027.02
Oct, 2053	33.67	254.32	6772.70
Nov, 2053	32.45	255.54	6517.16
Dec, 2053	31.23	256.76	6260.40
Jan, 2054	30.00	257.99	6002.41
Feb, 2054	28.76	259.23	5743.18
Mar, 2054	27.52	260.47	5482.71
Apr, 2054	26.27	261.72	5220.99
May, 2054	25.02	262.97	4958.02
Jun, 2054	23.76	264.23	4693.78
Jul, 2054	22.49	265.50	4428.29
Aug, 2054	21.22	266.77	4161.51
Sep, 2054	19.94	268.05	3893.46
Oct, 2054	18.66	269.33	3624.13
Nov, 2054	17.37	270.62	3353.51
Dec, 2054	16.07	271.92	3081.59
Jan, 2055	14.77	273.22	2808.36
Feb, 2055	13.46	274.53	2533.83
Mar, 2055	12.14	275.85	2257.98
Apr, 2055	10.82	277.17	1980.81
May, 2055	9.49	278.50	1702.31
Jun, 2055	8.16	279.83	1422.48
Jul, 2055	6.82	281.17	1141.30
Aug, 2055	5.47	282.52	858.78
Sep, 2055	4.11	283.88	574.91
Oct, 2055	2.75	285.24	289.67
Nov, 2055	1.39	286.60	3.07