Mortgage Parameters

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

Mortgage Summary

Property Total:	$18,000
Down Payment	$5,400
Mortgage Amount:	$12,600
Mortgage Payment:	$73.53 / month
Estimated Tax:	+ $10.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $83.53 / month
Total Interest Paid:	$13,870.80 over 30 years
Total Tax Paid:	$3,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	60.38	13.15	12586.84
Jan, 2026	60.31	13.22	12573.63
Feb, 2026	60.25	13.28	12560.35
Mar, 2026	60.18	13.35	12547.00
Apr, 2026	60.12	13.41	12533.59
May, 2026	60.06	13.47	12520.12
Jun, 2026	59.99	13.54	12506.58
Jul, 2026	59.93	13.60	12492.98
Aug, 2026	59.86	13.67	12479.31
Sep, 2026	59.80	13.73	12465.58
Oct, 2026	59.73	13.80	12451.78
Nov, 2026	59.66	13.87	12437.91
Dec, 2026	59.60	13.93	12423.98
Jan, 2027	59.53	14.00	12409.98
Feb, 2027	59.46	14.07	12395.92
Mar, 2027	59.40	14.13	12381.78
Apr, 2027	59.33	14.20	12367.58
May, 2027	59.26	14.27	12353.31
Jun, 2027	59.19	14.34	12338.98
Jul, 2027	59.12	14.41	12324.57
Aug, 2027	59.06	14.47	12310.10
Sep, 2027	58.99	14.54	12295.55
Oct, 2027	58.92	14.61	12280.94
Nov, 2027	58.85	14.68	12266.26
Dec, 2027	58.78	14.75	12251.50
Jan, 2028	58.71	14.82	12236.68
Feb, 2028	58.63	14.90	12221.78
Mar, 2028	58.56	14.97	12206.81
Apr, 2028	58.49	15.04	12191.77
May, 2028	58.42	15.11	12176.66
Jun, 2028	58.35	15.18	12161.48
Jul, 2028	58.27	15.26	12146.22
Aug, 2028	58.20	15.33	12130.89
Sep, 2028	58.13	15.40	12115.49
Oct, 2028	58.05	15.48	12100.01
Nov, 2028	57.98	15.55	12084.46
Dec, 2028	57.90	15.63	12068.84
Jan, 2029	57.83	15.70	12053.14
Feb, 2029	57.75	15.78	12037.36
Mar, 2029	57.68	15.85	12021.51
Apr, 2029	57.60	15.93	12005.59
May, 2029	57.53	16.00	11989.58
Jun, 2029	57.45	16.08	11973.50
Jul, 2029	57.37	16.16	11957.35
Aug, 2029	57.30	16.23	11941.11
Sep, 2029	57.22	16.31	11924.80
Oct, 2029	57.14	16.39	11908.41
Nov, 2029	57.06	16.47	11891.94
Dec, 2029	56.98	16.55	11875.39
Jan, 2030	56.90	16.63	11858.76
Feb, 2030	56.82	16.71	11842.06
Mar, 2030	56.74	16.79	11825.27
Apr, 2030	56.66	16.87	11808.40
May, 2030	56.58	16.95	11791.46
Jun, 2030	56.50	17.03	11774.43
Jul, 2030	56.42	17.11	11757.32
Aug, 2030	56.34	17.19	11740.12
Sep, 2030	56.25	17.28	11722.85
Oct, 2030	56.17	17.36	11705.49
Nov, 2030	56.09	17.44	11688.05
Dec, 2030	56.01	17.52	11670.52
Jan, 2031	55.92	17.61	11652.91
Feb, 2031	55.84	17.69	11635.22
Mar, 2031	55.75	17.78	11617.44
Apr, 2031	55.67	17.86	11599.58
May, 2031	55.58	17.95	11581.63
Jun, 2031	55.50	18.03	11563.60
Jul, 2031	55.41	18.12	11545.48
Aug, 2031	55.32	18.21	11527.27
Sep, 2031	55.23	18.30	11508.97
Oct, 2031	55.15	18.38	11490.59
Nov, 2031	55.06	18.47	11472.12
Dec, 2031	54.97	18.56	11453.56
Jan, 2032	54.88	18.65	11434.91
Feb, 2032	54.79	18.74	11416.17
Mar, 2032	54.70	18.83	11397.35
Apr, 2032	54.61	18.92	11378.43
May, 2032	54.52	19.01	11359.42
Jun, 2032	54.43	19.10	11340.32
Jul, 2032	54.34	19.19	11321.13
Aug, 2032	54.25	19.28	11301.85
Sep, 2032	54.15	19.38	11282.47
Oct, 2032	54.06	19.47	11263.00
Nov, 2032	53.97	19.56	11243.44
Dec, 2032	53.87	19.66	11223.79
Jan, 2033	53.78	19.75	11204.04
Feb, 2033	53.69	19.84	11184.19
Mar, 2033	53.59	19.94	11164.25
Apr, 2033	53.50	20.03	11144.22
May, 2033	53.40	20.13	11124.09
Jun, 2033	53.30	20.23	11103.86
Jul, 2033	53.21	20.32	11083.54
Aug, 2033	53.11	20.42	11063.12
Sep, 2033	53.01	20.52	11042.60
Oct, 2033	52.91	20.62	11021.98
Nov, 2033	52.81	20.72	11001.26
Dec, 2033	52.71	20.82	10980.45
Jan, 2034	52.61	20.92	10959.53
Feb, 2034	52.51	21.02	10938.52
Mar, 2034	52.41	21.12	10917.40
Apr, 2034	52.31	21.22	10896.18
May, 2034	52.21	21.32	10874.86
Jun, 2034	52.11	21.42	10853.44
Jul, 2034	52.01	21.52	10831.92
Aug, 2034	51.90	21.63	10810.29
Sep, 2034	51.80	21.73	10788.56
Oct, 2034	51.70	21.83	10766.73
Nov, 2034	51.59	21.94	10744.79
Dec, 2034	51.49	22.04	10722.74
Jan, 2035	51.38	22.15	10700.59
Feb, 2035	51.27	22.26	10678.34
Mar, 2035	51.17	22.36	10655.97
Apr, 2035	51.06	22.47	10633.50
May, 2035	50.95	22.58	10610.92
Jun, 2035	50.84	22.69	10588.24
Jul, 2035	50.74	22.79	10565.44
Aug, 2035	50.63	22.90	10542.54
Sep, 2035	50.52	23.01	10519.53
Oct, 2035	50.41	23.12	10496.40
Nov, 2035	50.30	23.23	10473.17
Dec, 2035	50.18	23.35	10449.82
Jan, 2036	50.07	23.46	10426.36
Feb, 2036	49.96	23.57	10402.79
Mar, 2036	49.85	23.68	10379.11
Apr, 2036	49.73	23.80	10355.31
May, 2036	49.62	23.91	10331.40
Jun, 2036	49.50	24.03	10307.38
Jul, 2036	49.39	24.14	10283.24
Aug, 2036	49.27	24.26	10258.98
Sep, 2036	49.16	24.37	10234.61
Oct, 2036	49.04	24.49	10210.12
Nov, 2036	48.92	24.61	10185.51
Dec, 2036	48.81	24.72	10160.79
Jan, 2037	48.69	24.84	10135.95
Feb, 2037	48.57	24.96	10110.98
Mar, 2037	48.45	25.08	10085.90
Apr, 2037	48.33	25.20	10060.70
May, 2037	48.21	25.32	10035.38
Jun, 2037	48.09	25.44	10009.93
Jul, 2037	47.96	25.57	9984.37
Aug, 2037	47.84	25.69	9958.68
Sep, 2037	47.72	25.81	9932.87
Oct, 2037	47.59	25.94	9906.93
Nov, 2037	47.47	26.06	9880.87
Dec, 2037	47.35	26.18	9854.69
Jan, 2038	47.22	26.31	9828.38
Feb, 2038	47.09	26.44	9801.94
Mar, 2038	46.97	26.56	9775.38
Apr, 2038	46.84	26.69	9748.69
May, 2038	46.71	26.82	9721.88
Jun, 2038	46.58	26.95	9694.93
Jul, 2038	46.45	27.08	9667.85
Aug, 2038	46.33	27.20	9640.65
Sep, 2038	46.19	27.34	9613.31
Oct, 2038	46.06	27.47	9585.85
Nov, 2038	45.93	27.60	9558.25
Dec, 2038	45.80	27.73	9530.52
Jan, 2039	45.67	27.86	9502.66
Feb, 2039	45.53	28.00	9474.66
Mar, 2039	45.40	28.13	9446.53
Apr, 2039	45.26	28.27	9418.26
May, 2039	45.13	28.40	9389.86
Jun, 2039	44.99	28.54	9361.33
Jul, 2039	44.86	28.67	9332.65
Aug, 2039	44.72	28.81	9303.84
Sep, 2039	44.58	28.95	9274.89
Oct, 2039	44.44	29.09	9245.81
Nov, 2039	44.30	29.23	9216.58
Dec, 2039	44.16	29.37	9187.21
Jan, 2040	44.02	29.51	9157.70
Feb, 2040	43.88	29.65	9128.05
Mar, 2040	43.74	29.79	9098.26
Apr, 2040	43.60	29.93	9068.33
May, 2040	43.45	30.08	9038.25
Jun, 2040	43.31	30.22	9008.03
Jul, 2040	43.16	30.37	8977.66
Aug, 2040	43.02	30.51	8947.15
Sep, 2040	42.87	30.66	8916.49
Oct, 2040	42.72	30.81	8885.69
Nov, 2040	42.58	30.95	8854.73
Dec, 2040	42.43	31.10	8823.63
Jan, 2041	42.28	31.25	8792.38
Feb, 2041	42.13	31.40	8760.98
Mar, 2041	41.98	31.55	8729.43
Apr, 2041	41.83	31.70	8697.73
May, 2041	41.68	31.85	8665.88
Jun, 2041	41.52	32.01	8633.87
Jul, 2041	41.37	32.16	8601.71
Aug, 2041	41.22	32.31	8569.40
Sep, 2041	41.06	32.47	8536.93
Oct, 2041	40.91	32.62	8504.31
Nov, 2041	40.75	32.78	8471.53
Dec, 2041	40.59	32.94	8438.59
Jan, 2042	40.43	33.10	8405.49
Feb, 2042	40.28	33.25	8372.24
Mar, 2042	40.12	33.41	8338.83
Apr, 2042	39.96	33.57	8305.25
May, 2042	39.80	33.73	8271.52
Jun, 2042	39.63	33.90	8237.63
Jul, 2042	39.47	34.06	8203.57
Aug, 2042	39.31	34.22	8169.35
Sep, 2042	39.14	34.39	8134.96
Oct, 2042	38.98	34.55	8100.41
Nov, 2042	38.81	34.72	8065.70
Dec, 2042	38.65	34.88	8030.81
Jan, 2043	38.48	35.05	7995.76
Feb, 2043	38.31	35.22	7960.55
Mar, 2043	38.14	35.39	7925.16
Apr, 2043	37.97	35.56	7889.61
May, 2043	37.80	35.73	7853.88
Jun, 2043	37.63	35.90	7817.98
Jul, 2043	37.46	36.07	7781.91
Aug, 2043	37.29	36.24	7745.67
Sep, 2043	37.11	36.42	7709.26
Oct, 2043	36.94	36.59	7672.67
Nov, 2043	36.76	36.77	7635.90
Dec, 2043	36.59	36.94	7598.96
Jan, 2044	36.41	37.12	7561.84
Feb, 2044	36.23	37.30	7524.55
Mar, 2044	36.06	37.47	7487.07
Apr, 2044	35.88	37.65	7449.42
May, 2044	35.70	37.83	7411.58
Jun, 2044	35.51	38.02	7373.57
Jul, 2044	35.33	38.20	7335.37
Aug, 2044	35.15	38.38	7296.99
Sep, 2044	34.96	38.57	7258.42
Oct, 2044	34.78	38.75	7219.67
Nov, 2044	34.59	38.94	7180.74
Dec, 2044	34.41	39.12	7141.61
Jan, 2045	34.22	39.31	7102.30
Feb, 2045	34.03	39.50	7062.81
Mar, 2045	33.84	39.69	7023.12
Apr, 2045	33.65	39.88	6983.24
May, 2045	33.46	40.07	6943.17
Jun, 2045	33.27	40.26	6902.91
Jul, 2045	33.08	40.45	6862.46
Aug, 2045	32.88	40.65	6821.81
Sep, 2045	32.69	40.84	6780.97
Oct, 2045	32.49	41.04	6739.93
Nov, 2045	32.30	41.23	6698.70
Dec, 2045	32.10	41.43	6657.26
Jan, 2046	31.90	41.63	6615.63
Feb, 2046	31.70	41.83	6573.80
Mar, 2046	31.50	42.03	6531.77
Apr, 2046	31.30	42.23	6489.54
May, 2046	31.10	42.43	6447.11
Jun, 2046	30.89	42.64	6404.47
Jul, 2046	30.69	42.84	6361.63
Aug, 2046	30.48	43.05	6318.58
Sep, 2046	30.28	43.25	6275.33
Oct, 2046	30.07	43.46	6231.87
Nov, 2046	29.86	43.67	6188.20
Dec, 2046	29.65	43.88	6144.32
Jan, 2047	29.44	44.09	6100.23
Feb, 2047	29.23	44.30	6055.93
Mar, 2047	29.02	44.51	6011.42
Apr, 2047	28.80	44.73	5966.69
May, 2047	28.59	44.94	5921.75
Jun, 2047	28.38	45.15	5876.60
Jul, 2047	28.16	45.37	5831.23
Aug, 2047	27.94	45.59	5785.64
Sep, 2047	27.72	45.81	5739.83
Oct, 2047	27.50	46.03	5693.80
Nov, 2047	27.28	46.25	5647.56
Dec, 2047	27.06	46.47	5601.09
Jan, 2048	26.84	46.69	5554.40
Feb, 2048	26.61	46.92	5507.48
Mar, 2048	26.39	47.14	5460.34
Apr, 2048	26.16	47.37	5412.98
May, 2048	25.94	47.59	5365.38
Jun, 2048	25.71	47.82	5317.56
Jul, 2048	25.48	48.05	5269.51
Aug, 2048	25.25	48.28	5221.23
Sep, 2048	25.02	48.51	5172.72
Oct, 2048	24.79	48.74	5123.98
Nov, 2048	24.55	48.98	5075.00
Dec, 2048	24.32	49.21	5025.79
Jan, 2049	24.08	49.45	4976.34
Feb, 2049	23.84	49.69	4926.65
Mar, 2049	23.61	49.92	4876.73
Apr, 2049	23.37	50.16	4826.57
May, 2049	23.13	50.40	4776.17
Jun, 2049	22.89	50.64	4725.52
Jul, 2049	22.64	50.89	4674.63
Aug, 2049	22.40	51.13	4623.50
Sep, 2049	22.15	51.38	4572.13
Oct, 2049	21.91	51.62	4520.51
Nov, 2049	21.66	51.87	4468.64
Dec, 2049	21.41	52.12	4416.52
Jan, 2050	21.16	52.37	4364.15
Feb, 2050	20.91	52.62	4311.53
Mar, 2050	20.66	52.87	4258.66
Apr, 2050	20.41	53.12	4205.54
May, 2050	20.15	53.38	4152.16
Jun, 2050	19.90	53.63	4098.53
Jul, 2050	19.64	53.89	4044.63
Aug, 2050	19.38	54.15	3990.49
Sep, 2050	19.12	54.41	3936.08
Oct, 2050	18.86	54.67	3881.41
Nov, 2050	18.60	54.93	3826.48
Dec, 2050	18.34	55.19	3771.28
Jan, 2051	18.07	55.46	3715.82
Feb, 2051	17.80	55.73	3660.10
Mar, 2051	17.54	55.99	3604.10
Apr, 2051	17.27	56.26	3547.84
May, 2051	17.00	56.53	3491.31
Jun, 2051	16.73	56.80	3434.51
Jul, 2051	16.46	57.07	3377.44
Aug, 2051	16.18	57.35	3320.09
Sep, 2051	15.91	57.62	3262.47
Oct, 2051	15.63	57.90	3204.58
Nov, 2051	15.36	58.17	3146.40
Dec, 2051	15.08	58.45	3087.95
Jan, 2052	14.80	58.73	3029.21
Feb, 2052	14.51	59.02	2970.20
Mar, 2052	14.23	59.30	2910.90
Apr, 2052	13.95	59.58	2851.32
May, 2052	13.66	59.87	2791.45
Jun, 2052	13.38	60.15	2731.30
Jul, 2052	13.09	60.44	2670.85
Aug, 2052	12.80	60.73	2610.12
Sep, 2052	12.51	61.02	2549.10
Oct, 2052	12.21	61.32	2487.78
Nov, 2052	11.92	61.61	2426.17
Dec, 2052	11.63	61.90	2364.27
Jan, 2053	11.33	62.20	2302.07
Feb, 2053	11.03	62.50	2239.57
Mar, 2053	10.73	62.80	2176.77
Apr, 2053	10.43	63.10	2113.67
May, 2053	10.13	63.40	2050.27
Jun, 2053	9.82	63.71	1986.56
Jul, 2053	9.52	64.01	1922.55
Aug, 2053	9.21	64.32	1858.23
Sep, 2053	8.90	64.63	1793.61
Oct, 2053	8.59	64.94	1728.67
Nov, 2053	8.28	65.25	1663.43
Dec, 2053	7.97	65.56	1597.87
Jan, 2054	7.66	65.87	1531.99
Feb, 2054	7.34	66.19	1465.80
Mar, 2054	7.02	66.51	1399.30
Apr, 2054	6.70	66.83	1332.47
May, 2054	6.38	67.15	1265.33
Jun, 2054	6.06	67.47	1197.86
Jul, 2054	5.74	67.79	1130.07
Aug, 2054	5.41	68.12	1061.95
Sep, 2054	5.09	68.44	993.51
Oct, 2054	4.76	68.77	924.74
Nov, 2054	4.43	69.10	855.64
Dec, 2054	4.10	69.43	786.21
Jan, 2055	3.77	69.76	716.45
Feb, 2055	3.43	70.10	646.35
Mar, 2055	3.10	70.43	575.92
Apr, 2055	2.76	70.77	505.15
May, 2055	2.42	71.11	434.04
Jun, 2055	2.08	71.45	362.59
Jul, 2055	1.74	71.79	290.80
Aug, 2055	1.39	72.14	218.66
Sep, 2055	1.05	72.48	146.18
Oct, 2055	0.70	72.83	73.35
Nov, 2055	0.35	73.18	0.17