Mortgage Parameters

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

Mortgage Summary

Property Total:	$60,000
Down Payment	$18,000
Mortgage Amount:	$42,000
Mortgage Payment:	$245.10 / month
Estimated Tax:	+ $33.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $278.43 / month
Total Interest Paid:	$46,234.80 over 30 years
Total Tax Paid:	$12,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	201.25	43.85	41956.15
Nov, 2024	201.04	44.06	41912.09
Dec, 2024	200.83	44.27	41867.82
Jan, 2025	200.62	44.48	41823.34
Feb, 2025	200.40	44.70	41778.64
Mar, 2025	200.19	44.91	41733.73
Apr, 2025	199.97	45.13	41688.60
May, 2025	199.76	45.34	41643.26
Jun, 2025	199.54	45.56	41597.70
Jul, 2025	199.32	45.78	41551.92
Aug, 2025	199.10	46.00	41505.93
Sep, 2025	198.88	46.22	41459.71
Oct, 2025	198.66	46.44	41413.27
Nov, 2025	198.44	46.66	41366.61
Dec, 2025	198.21	46.89	41319.72
Jan, 2026	197.99	47.11	41272.61
Feb, 2026	197.76	47.34	41225.28
Mar, 2026	197.54	47.56	41177.72
Apr, 2026	197.31	47.79	41129.93
May, 2026	197.08	48.02	41081.91
Jun, 2026	196.85	48.25	41033.66
Jul, 2026	196.62	48.48	40985.18
Aug, 2026	196.39	48.71	40936.46
Sep, 2026	196.15	48.95	40887.52
Oct, 2026	195.92	49.18	40838.34
Nov, 2026	195.68	49.42	40788.92
Dec, 2026	195.45	49.65	40739.27
Jan, 2027	195.21	49.89	40689.38
Feb, 2027	194.97	50.13	40639.25
Mar, 2027	194.73	50.37	40588.88
Apr, 2027	194.49	50.61	40538.27
May, 2027	194.25	50.85	40487.41
Jun, 2027	194.00	51.10	40436.31
Jul, 2027	193.76	51.34	40384.97
Aug, 2027	193.51	51.59	40333.38
Sep, 2027	193.26	51.84	40281.55
Oct, 2027	193.02	52.08	40229.46
Nov, 2027	192.77	52.33	40177.13
Dec, 2027	192.52	52.58	40124.54
Jan, 2028	192.26	52.84	40071.71
Feb, 2028	192.01	53.09	40018.62
Mar, 2028	191.76	53.34	39965.27
Apr, 2028	191.50	53.60	39911.67
May, 2028	191.24	53.86	39857.82
Jun, 2028	190.99	54.11	39803.70
Jul, 2028	190.73	54.37	39749.33
Aug, 2028	190.47	54.63	39694.69
Sep, 2028	190.20	54.90	39639.80
Oct, 2028	189.94	55.16	39584.64
Nov, 2028	189.68	55.42	39529.21
Dec, 2028	189.41	55.69	39473.53
Jan, 2029	189.14	55.96	39417.57
Feb, 2029	188.88	56.22	39361.35
Mar, 2029	188.61	56.49	39304.85
Apr, 2029	188.34	56.76	39248.09
May, 2029	188.06	57.04	39191.05
Jun, 2029	187.79	57.31	39133.74
Jul, 2029	187.52	57.58	39076.16
Aug, 2029	187.24	57.86	39018.30
Sep, 2029	186.96	58.14	38960.16
Oct, 2029	186.68	58.42	38901.74
Nov, 2029	186.40	58.70	38843.05
Dec, 2029	186.12	58.98	38784.07
Jan, 2030	185.84	59.26	38724.81
Feb, 2030	185.56	59.54	38665.27
Mar, 2030	185.27	59.83	38605.44
Apr, 2030	184.98	60.12	38545.32
May, 2030	184.70	60.40	38484.92
Jun, 2030	184.41	60.69	38424.23
Jul, 2030	184.12	60.98	38363.24
Aug, 2030	183.82	61.28	38301.97
Sep, 2030	183.53	61.57	38240.40
Oct, 2030	183.24	61.86	38178.53
Nov, 2030	182.94	62.16	38116.37
Dec, 2030	182.64	62.46	38053.91
Jan, 2031	182.34	62.76	37991.15
Feb, 2031	182.04	63.06	37928.09
Mar, 2031	181.74	63.36	37864.73
Apr, 2031	181.44	63.66	37801.07
May, 2031	181.13	63.97	37737.10
Jun, 2031	180.82	64.28	37672.82
Jul, 2031	180.52	64.58	37608.24
Aug, 2031	180.21	64.89	37543.34
Sep, 2031	179.90	65.20	37478.14
Oct, 2031	179.58	65.52	37412.62
Nov, 2031	179.27	65.83	37346.79
Dec, 2031	178.95	66.15	37280.64
Jan, 2032	178.64	66.46	37214.18
Feb, 2032	178.32	66.78	37147.40
Mar, 2032	178.00	67.10	37080.30
Apr, 2032	177.68	67.42	37012.87
May, 2032	177.35	67.75	36945.13
Jun, 2032	177.03	68.07	36877.05
Jul, 2032	176.70	68.40	36808.66
Aug, 2032	176.37	68.73	36739.93
Sep, 2032	176.05	69.05	36670.88
Oct, 2032	175.71	69.39	36601.49
Nov, 2032	175.38	69.72	36531.77
Dec, 2032	175.05	70.05	36461.72
Jan, 2033	174.71	70.39	36391.34
Feb, 2033	174.38	70.72	36320.61
Mar, 2033	174.04	71.06	36249.55
Apr, 2033	173.70	71.40	36178.14
May, 2033	173.35	71.75	36106.40
Jun, 2033	173.01	72.09	36034.31
Jul, 2033	172.66	72.44	35961.87
Aug, 2033	172.32	72.78	35889.09
Sep, 2033	171.97	73.13	35815.96
Oct, 2033	171.62	73.48	35742.47
Nov, 2033	171.27	73.83	35668.64
Dec, 2033	170.91	74.19	35594.45
Jan, 2034	170.56	74.54	35519.91
Feb, 2034	170.20	74.90	35445.01
Mar, 2034	169.84	75.26	35369.75
Apr, 2034	169.48	75.62	35294.13
May, 2034	169.12	75.98	35218.15
Jun, 2034	168.75	76.35	35141.80
Jul, 2034	168.39	76.71	35065.09
Aug, 2034	168.02	77.08	34988.01
Sep, 2034	167.65	77.45	34910.56
Oct, 2034	167.28	77.82	34832.74
Nov, 2034	166.91	78.19	34754.55
Dec, 2034	166.53	78.57	34675.98
Jan, 2035	166.16	78.94	34597.03
Feb, 2035	165.78	79.32	34517.71
Mar, 2035	165.40	79.70	34438.01
Apr, 2035	165.02	80.08	34357.92
May, 2035	164.63	80.47	34277.46
Jun, 2035	164.25	80.85	34196.60
Jul, 2035	163.86	81.24	34115.36
Aug, 2035	163.47	81.63	34033.73
Sep, 2035	163.08	82.02	33951.71
Oct, 2035	162.69	82.41	33869.29
Nov, 2035	162.29	82.81	33786.48
Dec, 2035	161.89	83.21	33703.28
Jan, 2036	161.49	83.61	33619.67
Feb, 2036	161.09	84.01	33535.67
Mar, 2036	160.69	84.41	33451.26
Apr, 2036	160.29	84.81	33366.45
May, 2036	159.88	85.22	33281.23
Jun, 2036	159.47	85.63	33195.60
Jul, 2036	159.06	86.04	33109.56
Aug, 2036	158.65	86.45	33023.11
Sep, 2036	158.24	86.86	32936.25
Oct, 2036	157.82	87.28	32848.97
Nov, 2036	157.40	87.70	32761.27
Dec, 2036	156.98	88.12	32673.15
Jan, 2037	156.56	88.54	32584.61
Feb, 2037	156.13	88.97	32495.64
Mar, 2037	155.71	89.39	32406.25
Apr, 2037	155.28	89.82	32316.43
May, 2037	154.85	90.25	32226.18
Jun, 2037	154.42	90.68	32135.50
Jul, 2037	153.98	91.12	32044.38
Aug, 2037	153.55	91.55	31952.83
Sep, 2037	153.11	91.99	31860.83
Oct, 2037	152.67	92.43	31768.40
Nov, 2037	152.22	92.88	31675.52
Dec, 2037	151.78	93.32	31582.20
Jan, 2038	151.33	93.77	31488.43
Feb, 2038	150.88	94.22	31394.22
Mar, 2038	150.43	94.67	31299.55
Apr, 2038	149.98	95.12	31204.42
May, 2038	149.52	95.58	31108.84
Jun, 2038	149.06	96.04	31012.81
Jul, 2038	148.60	96.50	30916.31
Aug, 2038	148.14	96.96	30819.35
Sep, 2038	147.68	97.42	30721.93
Oct, 2038	147.21	97.89	30624.04
Nov, 2038	146.74	98.36	30525.68
Dec, 2038	146.27	98.83	30426.85
Jan, 2039	145.80	99.30	30327.54
Feb, 2039	145.32	99.78	30227.76
Mar, 2039	144.84	100.26	30127.50
Apr, 2039	144.36	100.74	30026.76
May, 2039	143.88	101.22	29925.54
Jun, 2039	143.39	101.71	29823.83
Jul, 2039	142.91	102.19	29721.64
Aug, 2039	142.42	102.68	29618.96
Sep, 2039	141.92	103.18	29515.78
Oct, 2039	141.43	103.67	29412.11
Nov, 2039	140.93	104.17	29307.94
Dec, 2039	140.43	104.67	29203.28
Jan, 2040	139.93	105.17	29098.11
Feb, 2040	139.43	105.67	28992.44
Mar, 2040	138.92	106.18	28886.26
Apr, 2040	138.41	106.69	28779.57
May, 2040	137.90	107.20	28672.38
Jun, 2040	137.39	107.71	28564.66
Jul, 2040	136.87	108.23	28456.44
Aug, 2040	136.35	108.75	28347.69
Sep, 2040	135.83	109.27	28238.42
Oct, 2040	135.31	109.79	28128.63
Nov, 2040	134.78	110.32	28018.31
Dec, 2040	134.25	110.85	27907.47
Jan, 2041	133.72	111.38	27796.09
Feb, 2041	133.19	111.91	27684.18
Mar, 2041	132.65	112.45	27571.74
Apr, 2041	132.11	112.99	27458.75
May, 2041	131.57	113.53	27345.22
Jun, 2041	131.03	114.07	27231.15
Jul, 2041	130.48	114.62	27116.54
Aug, 2041	129.93	115.17	27001.37
Sep, 2041	129.38	115.72	26885.65
Oct, 2041	128.83	116.27	26769.38
Nov, 2041	128.27	116.83	26652.55
Dec, 2041	127.71	117.39	26535.16
Jan, 2042	127.15	117.95	26417.20
Feb, 2042	126.58	118.52	26298.69
Mar, 2042	126.01	119.09	26179.60
Apr, 2042	125.44	119.66	26059.95
May, 2042	124.87	120.23	25939.72
Jun, 2042	124.29	120.81	25818.91
Jul, 2042	123.72	121.38	25697.53
Aug, 2042	123.13	121.97	25575.56
Sep, 2042	122.55	122.55	25453.01
Oct, 2042	121.96	123.14	25329.87
Nov, 2042	121.37	123.73	25206.14
Dec, 2042	120.78	124.32	25081.82
Jan, 2043	120.18	124.92	24956.91
Feb, 2043	119.59	125.51	24831.39
Mar, 2043	118.98	126.12	24705.28
Apr, 2043	118.38	126.72	24578.56
May, 2043	117.77	127.33	24451.23
Jun, 2043	117.16	127.94	24323.29
Jul, 2043	116.55	128.55	24194.74
Aug, 2043	115.93	129.17	24065.57
Sep, 2043	115.31	129.79	23935.79
Oct, 2043	114.69	130.41	23805.38
Nov, 2043	114.07	131.03	23674.35
Dec, 2043	113.44	131.66	23542.69
Jan, 2044	112.81	132.29	23410.39
Feb, 2044	112.17	132.93	23277.47
Mar, 2044	111.54	133.56	23143.91
Apr, 2044	110.90	134.20	23009.71
May, 2044	110.25	134.85	22874.86
Jun, 2044	109.61	135.49	22739.37
Jul, 2044	108.96	136.14	22603.23
Aug, 2044	108.31	136.79	22466.44
Sep, 2044	107.65	137.45	22328.99
Oct, 2044	106.99	138.11	22190.88
Nov, 2044	106.33	138.77	22052.11
Dec, 2044	105.67	139.43	21912.68
Jan, 2045	105.00	140.10	21772.58
Feb, 2045	104.33	140.77	21631.80
Mar, 2045	103.65	141.45	21490.36
Apr, 2045	102.97	142.13	21348.23
May, 2045	102.29	142.81	21205.42
Jun, 2045	101.61	143.49	21061.93
Jul, 2045	100.92	144.18	20917.75
Aug, 2045	100.23	144.87	20772.89
Sep, 2045	99.54	145.56	20627.32
Oct, 2045	98.84	146.26	20481.06
Nov, 2045	98.14	146.96	20334.10
Dec, 2045	97.43	147.67	20186.43
Jan, 2046	96.73	148.37	20038.06
Feb, 2046	96.02	149.08	19888.98
Mar, 2046	95.30	149.80	19739.18
Apr, 2046	94.58	150.52	19588.66
May, 2046	93.86	151.24	19437.42
Jun, 2046	93.14	151.96	19285.46
Jul, 2046	92.41	152.69	19132.77
Aug, 2046	91.68	153.42	18979.35
Sep, 2046	90.94	154.16	18825.19
Oct, 2046	90.20	154.90	18670.30
Nov, 2046	89.46	155.64	18514.66
Dec, 2046	88.72	156.38	18358.27
Jan, 2047	87.97	157.13	18201.14
Feb, 2047	87.21	157.89	18043.25
Mar, 2047	86.46	158.64	17884.61
Apr, 2047	85.70	159.40	17725.21
May, 2047	84.93	160.17	17565.04
Jun, 2047	84.17	160.93	17404.11
Jul, 2047	83.39	161.71	17242.40
Aug, 2047	82.62	162.48	17079.92
Sep, 2047	81.84	163.26	16916.66
Oct, 2047	81.06	164.04	16752.62
Nov, 2047	80.27	164.83	16587.80
Dec, 2047	79.48	165.62	16422.18
Jan, 2048	78.69	166.41	16255.77
Feb, 2048	77.89	167.21	16088.56
Mar, 2048	77.09	168.01	15920.55
Apr, 2048	76.29	168.81	15751.74
May, 2048	75.48	169.62	15582.11
Jun, 2048	74.66	170.44	15411.68
Jul, 2048	73.85	171.25	15240.43
Aug, 2048	73.03	172.07	15068.35
Sep, 2048	72.20	172.90	14895.46
Oct, 2048	71.37	173.73	14721.73
Nov, 2048	70.54	174.56	14547.17
Dec, 2048	69.71	175.39	14371.78
Jan, 2049	68.86	176.24	14195.54
Feb, 2049	68.02	177.08	14018.46
Mar, 2049	67.17	177.93	13840.53
Apr, 2049	66.32	178.78	13661.75
May, 2049	65.46	179.64	13482.12
Jun, 2049	64.60	180.50	13301.62
Jul, 2049	63.74	181.36	13120.25
Aug, 2049	62.87	182.23	12938.02
Sep, 2049	61.99	183.11	12754.92
Oct, 2049	61.12	183.98	12570.93
Nov, 2049	60.24	184.86	12386.07
Dec, 2049	59.35	185.75	12200.32
Jan, 2050	58.46	186.64	12013.68
Feb, 2050	57.57	187.53	11826.15
Mar, 2050	56.67	188.43	11637.71
Apr, 2050	55.76	189.34	11448.38
May, 2050	54.86	190.24	11258.13
Jun, 2050	53.95	191.15	11066.98
Jul, 2050	53.03	192.07	10874.91
Aug, 2050	52.11	192.99	10681.92
Sep, 2050	51.18	193.92	10488.00
Oct, 2050	50.26	194.84	10293.16
Nov, 2050	49.32	195.78	10097.38
Dec, 2050	48.38	196.72	9900.66
Jan, 2051	47.44	197.66	9703.00
Feb, 2051	46.49	198.61	9504.39
Mar, 2051	45.54	199.56	9304.84
Apr, 2051	44.59	200.51	9104.32
May, 2051	43.62	201.48	8902.85
Jun, 2051	42.66	202.44	8700.41
Jul, 2051	41.69	203.41	8497.00
Aug, 2051	40.71	204.39	8292.61
Sep, 2051	39.74	205.36	8087.25
Oct, 2051	38.75	206.35	7880.90
Nov, 2051	37.76	207.34	7673.56
Dec, 2051	36.77	208.33	7465.23
Jan, 2052	35.77	209.33	7255.90
Feb, 2052	34.77	210.33	7045.57
Mar, 2052	33.76	211.34	6834.23
Apr, 2052	32.75	212.35	6621.88
May, 2052	31.73	213.37	6408.51
Jun, 2052	30.71	214.39	6194.11
Jul, 2052	29.68	215.42	5978.69
Aug, 2052	28.65	216.45	5762.24
Sep, 2052	27.61	217.49	5544.75
Oct, 2052	26.57	218.53	5326.22
Nov, 2052	25.52	219.58	5106.64
Dec, 2052	24.47	220.63	4886.01
Jan, 2053	23.41	221.69	4664.32
Feb, 2053	22.35	222.75	4441.57
Mar, 2053	21.28	223.82	4217.76
Apr, 2053	20.21	224.89	3992.87
May, 2053	19.13	225.97	3766.90
Jun, 2053	18.05	227.05	3539.85
Jul, 2053	16.96	228.14	3311.71
Aug, 2053	15.87	229.23	3082.48
Sep, 2053	14.77	230.33	2852.15
Oct, 2053	13.67	231.43	2620.71
Nov, 2053	12.56	232.54	2388.17
Dec, 2053	11.44	233.66	2154.52
Jan, 2054	10.32	234.78	1919.74
Feb, 2054	9.20	235.90	1683.84
Mar, 2054	8.07	237.03	1446.81
Apr, 2054	6.93	238.17	1208.64
May, 2054	5.79	239.31	969.33
Jun, 2054	4.64	240.46	728.88
Jul, 2054	3.49	241.61	487.27
Aug, 2054	2.33	242.77	244.50
Sep, 2054	1.17	243.93	0.57