Mortgage Parameters

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

Mortgage Summary

Property Total:	$31,000
Down Payment	$9,300
Mortgage Amount:	$21,700
Mortgage Payment:	$126.64 / month
Estimated Tax:	+ $17.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $143.86 / month
Total Interest Paid:	$23,889.60 over 30 years
Total Tax Paid:	$6,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	103.98	22.66	21677.34
Jan, 2026	103.87	22.77	21654.57
Feb, 2026	103.76	22.88	21631.69
Mar, 2026	103.65	22.99	21608.70
Apr, 2026	103.54	23.10	21585.60
May, 2026	103.43	23.21	21562.40
Jun, 2026	103.32	23.32	21539.08
Jul, 2026	103.21	23.43	21515.64
Aug, 2026	103.10	23.54	21492.10
Sep, 2026	102.98	23.66	21468.44
Oct, 2026	102.87	23.77	21444.67
Nov, 2026	102.76	23.88	21420.79
Dec, 2026	102.64	24.00	21396.79
Jan, 2027	102.53	24.11	21372.68
Feb, 2027	102.41	24.23	21348.45
Mar, 2027	102.29	24.35	21324.10
Apr, 2027	102.18	24.46	21299.64
May, 2027	102.06	24.58	21275.06
Jun, 2027	101.94	24.70	21250.36
Jul, 2027	101.82	24.82	21225.55
Aug, 2027	101.71	24.93	21200.61
Sep, 2027	101.59	25.05	21175.56
Oct, 2027	101.47	25.17	21150.39
Nov, 2027	101.35	25.29	21125.09
Dec, 2027	101.22	25.42	21099.68
Jan, 2028	101.10	25.54	21074.14
Feb, 2028	100.98	25.66	21048.48
Mar, 2028	100.86	25.78	21022.70
Apr, 2028	100.73	25.91	20996.79
May, 2028	100.61	26.03	20970.76
Jun, 2028	100.48	26.16	20944.60
Jul, 2028	100.36	26.28	20918.32
Aug, 2028	100.23	26.41	20891.92
Sep, 2028	100.11	26.53	20865.38
Oct, 2028	99.98	26.66	20838.72
Nov, 2028	99.85	26.79	20811.94
Dec, 2028	99.72	26.92	20785.02
Jan, 2029	99.59	27.05	20757.97
Feb, 2029	99.47	27.17	20730.80
Mar, 2029	99.34	27.30	20703.50
Apr, 2029	99.20	27.44	20676.06
May, 2029	99.07	27.57	20648.49
Jun, 2029	98.94	27.70	20620.79
Jul, 2029	98.81	27.83	20592.96
Aug, 2029	98.67	27.97	20565.00
Sep, 2029	98.54	28.10	20536.90
Oct, 2029	98.41	28.23	20508.66
Nov, 2029	98.27	28.37	20480.29
Dec, 2029	98.13	28.51	20451.79
Jan, 2030	98.00	28.64	20423.15
Feb, 2030	97.86	28.78	20394.37
Mar, 2030	97.72	28.92	20365.45
Apr, 2030	97.58	29.06	20336.39
May, 2030	97.45	29.19	20307.20
Jun, 2030	97.31	29.33	20277.86
Jul, 2030	97.16	29.48	20248.39
Aug, 2030	97.02	29.62	20218.77
Sep, 2030	96.88	29.76	20189.01
Oct, 2030	96.74	29.90	20159.11
Nov, 2030	96.60	30.04	20129.07
Dec, 2030	96.45	30.19	20098.88
Jan, 2031	96.31	30.33	20068.55
Feb, 2031	96.16	30.48	20038.07
Mar, 2031	96.02	30.62	20007.45
Apr, 2031	95.87	30.77	19976.67
May, 2031	95.72	30.92	19945.76
Jun, 2031	95.57	31.07	19914.69
Jul, 2031	95.42	31.22	19883.47
Aug, 2031	95.27	31.37	19852.11
Sep, 2031	95.12	31.52	19820.59
Oct, 2031	94.97	31.67	19788.93
Nov, 2031	94.82	31.82	19757.11
Dec, 2031	94.67	31.97	19725.14
Jan, 2032	94.52	32.12	19693.02
Feb, 2032	94.36	32.28	19660.74
Mar, 2032	94.21	32.43	19628.31
Apr, 2032	94.05	32.59	19595.72
May, 2032	93.90	32.74	19562.97
Jun, 2032	93.74	32.90	19530.07
Jul, 2032	93.58	33.06	19497.01
Aug, 2032	93.42	33.22	19463.80
Sep, 2032	93.26	33.38	19430.42
Oct, 2032	93.10	33.54	19396.89
Nov, 2032	92.94	33.70	19363.19
Dec, 2032	92.78	33.86	19329.33
Jan, 2033	92.62	34.02	19295.31
Feb, 2033	92.46	34.18	19261.13
Mar, 2033	92.29	34.35	19226.78
Apr, 2033	92.13	34.51	19192.27
May, 2033	91.96	34.68	19157.59
Jun, 2033	91.80	34.84	19122.75
Jul, 2033	91.63	35.01	19087.74
Aug, 2033	91.46	35.18	19052.56
Sep, 2033	91.29	35.35	19017.21
Oct, 2033	91.12	35.52	18981.70
Nov, 2033	90.95	35.69	18946.01
Dec, 2033	90.78	35.86	18910.16
Jan, 2034	90.61	36.03	18874.13
Feb, 2034	90.44	36.20	18837.93
Mar, 2034	90.27	36.37	18801.55
Apr, 2034	90.09	36.55	18765.00
May, 2034	89.92	36.72	18728.28
Jun, 2034	89.74	36.90	18691.38
Jul, 2034	89.56	37.08	18654.30
Aug, 2034	89.39	37.25	18617.04
Sep, 2034	89.21	37.43	18579.61
Oct, 2034	89.03	37.61	18542.00
Nov, 2034	88.85	37.79	18504.21
Dec, 2034	88.67	37.97	18466.23
Jan, 2035	88.48	38.16	18428.08
Feb, 2035	88.30	38.34	18389.74
Mar, 2035	88.12	38.52	18351.21
Apr, 2035	87.93	38.71	18312.51
May, 2035	87.75	38.89	18273.61
Jun, 2035	87.56	39.08	18234.54
Jul, 2035	87.37	39.27	18195.27
Aug, 2035	87.19	39.45	18155.81
Sep, 2035	87.00	39.64	18116.17
Oct, 2035	86.81	39.83	18076.34
Nov, 2035	86.62	40.02	18036.31
Dec, 2035	86.42	40.22	17996.10
Jan, 2036	86.23	40.41	17955.69
Feb, 2036	86.04	40.60	17915.09
Mar, 2036	85.84	40.80	17874.29
Apr, 2036	85.65	40.99	17833.30
May, 2036	85.45	41.19	17792.11
Jun, 2036	85.25	41.39	17750.72
Jul, 2036	85.06	41.58	17709.14
Aug, 2036	84.86	41.78	17667.35
Sep, 2036	84.66	41.98	17625.37
Oct, 2036	84.45	42.19	17583.19
Nov, 2036	84.25	42.39	17540.80
Dec, 2036	84.05	42.59	17498.21
Jan, 2037	83.85	42.79	17455.41
Feb, 2037	83.64	43.00	17412.41
Mar, 2037	83.43	43.21	17369.21
Apr, 2037	83.23	43.41	17325.80
May, 2037	83.02	43.62	17282.18
Jun, 2037	82.81	43.83	17238.35
Jul, 2037	82.60	44.04	17194.31
Aug, 2037	82.39	44.25	17150.06
Sep, 2037	82.18	44.46	17105.59
Oct, 2037	81.96	44.68	17060.92
Nov, 2037	81.75	44.89	17016.03
Dec, 2037	81.54	45.10	16970.92
Jan, 2038	81.32	45.32	16925.60
Feb, 2038	81.10	45.54	16880.06
Mar, 2038	80.88	45.76	16834.31
Apr, 2038	80.66	45.98	16788.33
May, 2038	80.44	46.20	16742.14
Jun, 2038	80.22	46.42	16695.72
Jul, 2038	80.00	46.64	16649.08
Aug, 2038	79.78	46.86	16602.22
Sep, 2038	79.55	47.09	16555.13
Oct, 2038	79.33	47.31	16507.81
Nov, 2038	79.10	47.54	16460.27
Dec, 2038	78.87	47.77	16412.51
Jan, 2039	78.64	48.00	16364.51
Feb, 2039	78.41	48.23	16316.28
Mar, 2039	78.18	48.46	16267.83
Apr, 2039	77.95	48.69	16219.14
May, 2039	77.72	48.92	16170.21
Jun, 2039	77.48	49.16	16121.05
Jul, 2039	77.25	49.39	16071.66
Aug, 2039	77.01	49.63	16022.03
Sep, 2039	76.77	49.87	15972.16
Oct, 2039	76.53	50.11	15922.06
Nov, 2039	76.29	50.35	15871.71
Dec, 2039	76.05	50.59	15821.12
Jan, 2040	75.81	50.83	15770.29
Feb, 2040	75.57	51.07	15719.22
Mar, 2040	75.32	51.32	15667.90
Apr, 2040	75.08	51.56	15616.33
May, 2040	74.83	51.81	15564.52
Jun, 2040	74.58	52.06	15512.46
Jul, 2040	74.33	52.31	15460.15
Aug, 2040	74.08	52.56	15407.59
Sep, 2040	73.83	52.81	15354.78
Oct, 2040	73.57	53.07	15301.72
Nov, 2040	73.32	53.32	15248.40
Dec, 2040	73.07	53.57	15194.82
Jan, 2041	72.81	53.83	15140.99
Feb, 2041	72.55	54.09	15086.90
Mar, 2041	72.29	54.35	15032.55
Apr, 2041	72.03	54.61	14977.94
May, 2041	71.77	54.87	14923.07
Jun, 2041	71.51	55.13	14867.94
Jul, 2041	71.24	55.40	14812.54
Aug, 2041	70.98	55.66	14756.88
Sep, 2041	70.71	55.93	14700.95
Oct, 2041	70.44	56.20	14644.75
Nov, 2041	70.17	56.47	14588.28
Dec, 2041	69.90	56.74	14531.54
Jan, 2042	69.63	57.01	14474.54
Feb, 2042	69.36	57.28	14417.25
Mar, 2042	69.08	57.56	14359.69
Apr, 2042	68.81	57.83	14301.86
May, 2042	68.53	58.11	14243.75
Jun, 2042	68.25	58.39	14185.36
Jul, 2042	67.97	58.67	14126.69
Aug, 2042	67.69	58.95	14067.74
Sep, 2042	67.41	59.23	14008.51
Oct, 2042	67.12	59.52	13949.00
Nov, 2042	66.84	59.80	13889.20
Dec, 2042	66.55	60.09	13829.11
Jan, 2043	66.26	60.38	13768.73
Feb, 2043	65.98	60.66	13708.07
Mar, 2043	65.68	60.96	13647.11
Apr, 2043	65.39	61.25	13585.86
May, 2043	65.10	61.54	13524.32
Jun, 2043	64.80	61.84	13462.49
Jul, 2043	64.51	62.13	13400.36
Aug, 2043	64.21	62.43	13337.93
Sep, 2043	63.91	62.73	13275.20
Oct, 2043	63.61	63.03	13212.17
Nov, 2043	63.31	63.33	13148.84
Dec, 2043	63.00	63.64	13085.20
Jan, 2044	62.70	63.94	13021.26
Feb, 2044	62.39	64.25	12957.01
Mar, 2044	62.09	64.55	12892.46
Apr, 2044	61.78	64.86	12827.60
May, 2044	61.47	65.17	12762.42
Jun, 2044	61.15	65.49	12696.93
Jul, 2044	60.84	65.80	12631.13
Aug, 2044	60.52	66.12	12565.02
Sep, 2044	60.21	66.43	12498.59
Oct, 2044	59.89	66.75	12431.83
Nov, 2044	59.57	67.07	12364.76
Dec, 2044	59.25	67.39	12297.37
Jan, 2045	58.92	67.72	12229.66
Feb, 2045	58.60	68.04	12161.62
Mar, 2045	58.27	68.37	12093.25
Apr, 2045	57.95	68.69	12024.56
May, 2045	57.62	69.02	11955.54
Jun, 2045	57.29	69.35	11886.18
Jul, 2045	56.95	69.69	11816.50
Aug, 2045	56.62	70.02	11746.48
Sep, 2045	56.29	70.35	11676.12
Oct, 2045	55.95	70.69	11605.43
Nov, 2045	55.61	71.03	11534.40
Dec, 2045	55.27	71.37	11463.03
Jan, 2046	54.93	71.71	11391.32
Feb, 2046	54.58	72.06	11319.26
Mar, 2046	54.24	72.40	11246.86
Apr, 2046	53.89	72.75	11174.11
May, 2046	53.54	73.10	11101.01
Jun, 2046	53.19	73.45	11027.56
Jul, 2046	52.84	73.80	10953.76
Aug, 2046	52.49	74.15	10879.61
Sep, 2046	52.13	74.51	10805.10
Oct, 2046	51.77	74.87	10730.24
Nov, 2046	51.42	75.22	10655.01
Dec, 2046	51.06	75.58	10579.43
Jan, 2047	50.69	75.95	10503.48
Feb, 2047	50.33	76.31	10427.17
Mar, 2047	49.96	76.68	10350.49
Apr, 2047	49.60	77.04	10273.45
May, 2047	49.23	77.41	10196.04
Jun, 2047	48.86	77.78	10118.25
Jul, 2047	48.48	78.16	10040.10
Aug, 2047	48.11	78.53	9961.57
Sep, 2047	47.73	78.91	9882.66
Oct, 2047	47.35	79.29	9803.37
Nov, 2047	46.97	79.67	9723.71
Dec, 2047	46.59	80.05	9643.66
Jan, 2048	46.21	80.43	9563.23
Feb, 2048	45.82	80.82	9482.41
Mar, 2048	45.44	81.20	9401.21
Apr, 2048	45.05	81.59	9319.62
May, 2048	44.66	81.98	9237.63
Jun, 2048	44.26	82.38	9155.26
Jul, 2048	43.87	82.77	9072.49
Aug, 2048	43.47	83.17	8989.32
Sep, 2048	43.07	83.57	8905.75
Oct, 2048	42.67	83.97	8821.79
Nov, 2048	42.27	84.37	8737.42
Dec, 2048	41.87	84.77	8652.64
Jan, 2049	41.46	85.18	8567.46
Feb, 2049	41.05	85.59	8481.88
Mar, 2049	40.64	86.00	8395.88
Apr, 2049	40.23	86.41	8309.47
May, 2049	39.82	86.82	8222.64
Jun, 2049	39.40	87.24	8135.40
Jul, 2049	38.98	87.66	8047.75
Aug, 2049	38.56	88.08	7959.67
Sep, 2049	38.14	88.50	7871.17
Oct, 2049	37.72	88.92	7782.25
Nov, 2049	37.29	89.35	7692.90
Dec, 2049	36.86	89.78	7603.12
Jan, 2050	36.43	90.21	7512.91
Feb, 2050	36.00	90.64	7422.27
Mar, 2050	35.57	91.07	7331.19
Apr, 2050	35.13	91.51	7239.68
May, 2050	34.69	91.95	7147.73
Jun, 2050	34.25	92.39	7055.34
Jul, 2050	33.81	92.83	6962.51
Aug, 2050	33.36	93.28	6869.23
Sep, 2050	32.92	93.72	6775.51
Oct, 2050	32.47	94.17	6681.33
Nov, 2050	32.01	94.63	6586.71
Dec, 2050	31.56	95.08	6491.63
Jan, 2051	31.11	95.53	6396.09
Feb, 2051	30.65	95.99	6300.10
Mar, 2051	30.19	96.45	6203.65
Apr, 2051	29.73	96.91	6106.73
May, 2051	29.26	97.38	6009.36
Jun, 2051	28.79	97.85	5911.51
Jul, 2051	28.33	98.31	5813.20
Aug, 2051	27.85	98.79	5714.41
Sep, 2051	27.38	99.26	5615.15
Oct, 2051	26.91	99.73	5515.42
Nov, 2051	26.43	100.21	5415.21
Dec, 2051	25.95	100.69	5314.52
Jan, 2052	25.47	101.17	5213.34
Feb, 2052	24.98	101.66	5111.68
Mar, 2052	24.49	102.15	5009.53
Apr, 2052	24.00	102.64	4906.90
May, 2052	23.51	103.13	4803.77
Jun, 2052	23.02	103.62	4700.15
Jul, 2052	22.52	104.12	4596.03
Aug, 2052	22.02	104.62	4491.41
Sep, 2052	21.52	105.12	4386.29
Oct, 2052	21.02	105.62	4280.67
Nov, 2052	20.51	106.13	4174.54
Dec, 2052	20.00	106.64	4067.91
Jan, 2053	19.49	107.15	3960.76
Feb, 2053	18.98	107.66	3853.10
Mar, 2053	18.46	108.18	3744.92
Apr, 2053	17.94	108.70	3636.22
May, 2053	17.42	109.22	3527.01
Jun, 2053	16.90	109.74	3417.27
Jul, 2053	16.37	110.27	3307.00
Aug, 2053	15.85	110.79	3196.21
Sep, 2053	15.32	111.32	3084.88
Oct, 2053	14.78	111.86	2973.03
Nov, 2053	14.25	112.39	2860.63
Dec, 2053	13.71	112.93	2747.70
Jan, 2054	13.17	113.47	2634.22
Feb, 2054	12.62	114.02	2520.21
Mar, 2054	12.08	114.56	2405.64
Apr, 2054	11.53	115.11	2290.53
May, 2054	10.98	115.66	2174.87
Jun, 2054	10.42	116.22	2058.65
Jul, 2054	9.86	116.78	1941.87
Aug, 2054	9.30	117.34	1824.54
Sep, 2054	8.74	117.90	1706.64
Oct, 2054	8.18	118.46	1588.18
Nov, 2054	7.61	119.03	1469.15
Dec, 2054	7.04	119.60	1349.55
Jan, 2055	6.47	120.17	1229.37
Feb, 2055	5.89	120.75	1108.62
Mar, 2055	5.31	121.33	987.30
Apr, 2055	4.73	121.91	865.39
May, 2055	4.15	122.49	742.89
Jun, 2055	3.56	123.08	619.81
Jul, 2055	2.97	123.67	496.14
Aug, 2055	2.38	124.26	371.88
Sep, 2055	1.78	124.86	247.02
Oct, 2055	1.18	125.46	121.57
Nov, 2055	0.58	126.06	0