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
Dec, 2025	201.25	43.85	41956.15
Jan, 2026	201.04	44.06	41912.09
Feb, 2026	200.83	44.27	41867.82
Mar, 2026	200.62	44.48	41823.34
Apr, 2026	200.40	44.70	41778.64
May, 2026	200.19	44.91	41733.73
Jun, 2026	199.97	45.13	41688.60
Jul, 2026	199.76	45.34	41643.26
Aug, 2026	199.54	45.56	41597.70
Sep, 2026	199.32	45.78	41551.92
Oct, 2026	199.10	46.00	41505.93
Nov, 2026	198.88	46.22	41459.71
Dec, 2026	198.66	46.44	41413.27
Jan, 2027	198.44	46.66	41366.61
Feb, 2027	198.21	46.89	41319.72
Mar, 2027	197.99	47.11	41272.61
Apr, 2027	197.76	47.34	41225.28
May, 2027	197.54	47.56	41177.72
Jun, 2027	197.31	47.79	41129.93
Jul, 2027	197.08	48.02	41081.91
Aug, 2027	196.85	48.25	41033.66
Sep, 2027	196.62	48.48	40985.18
Oct, 2027	196.39	48.71	40936.46
Nov, 2027	196.15	48.95	40887.52
Dec, 2027	195.92	49.18	40838.34
Jan, 2028	195.68	49.42	40788.92
Feb, 2028	195.45	49.65	40739.27
Mar, 2028	195.21	49.89	40689.38
Apr, 2028	194.97	50.13	40639.25
May, 2028	194.73	50.37	40588.88
Jun, 2028	194.49	50.61	40538.27
Jul, 2028	194.25	50.85	40487.41
Aug, 2028	194.00	51.10	40436.31
Sep, 2028	193.76	51.34	40384.97
Oct, 2028	193.51	51.59	40333.38
Nov, 2028	193.26	51.84	40281.55
Dec, 2028	193.02	52.08	40229.46
Jan, 2029	192.77	52.33	40177.13
Feb, 2029	192.52	52.58	40124.54
Mar, 2029	192.26	52.84	40071.71
Apr, 2029	192.01	53.09	40018.62
May, 2029	191.76	53.34	39965.27
Jun, 2029	191.50	53.60	39911.67
Jul, 2029	191.24	53.86	39857.82
Aug, 2029	190.99	54.11	39803.70
Sep, 2029	190.73	54.37	39749.33
Oct, 2029	190.47	54.63	39694.69
Nov, 2029	190.20	54.90	39639.80
Dec, 2029	189.94	55.16	39584.64
Jan, 2030	189.68	55.42	39529.21
Feb, 2030	189.41	55.69	39473.53
Mar, 2030	189.14	55.96	39417.57
Apr, 2030	188.88	56.22	39361.35
May, 2030	188.61	56.49	39304.85
Jun, 2030	188.34	56.76	39248.09
Jul, 2030	188.06	57.04	39191.05
Aug, 2030	187.79	57.31	39133.74
Sep, 2030	187.52	57.58	39076.16
Oct, 2030	187.24	57.86	39018.30
Nov, 2030	186.96	58.14	38960.16
Dec, 2030	186.68	58.42	38901.74
Jan, 2031	186.40	58.70	38843.05
Feb, 2031	186.12	58.98	38784.07
Mar, 2031	185.84	59.26	38724.81
Apr, 2031	185.56	59.54	38665.27
May, 2031	185.27	59.83	38605.44
Jun, 2031	184.98	60.12	38545.32
Jul, 2031	184.70	60.40	38484.92
Aug, 2031	184.41	60.69	38424.23
Sep, 2031	184.12	60.98	38363.24
Oct, 2031	183.82	61.28	38301.97
Nov, 2031	183.53	61.57	38240.40
Dec, 2031	183.24	61.86	38178.53
Jan, 2032	182.94	62.16	38116.37
Feb, 2032	182.64	62.46	38053.91
Mar, 2032	182.34	62.76	37991.15
Apr, 2032	182.04	63.06	37928.09
May, 2032	181.74	63.36	37864.73
Jun, 2032	181.44	63.66	37801.07
Jul, 2032	181.13	63.97	37737.10
Aug, 2032	180.82	64.28	37672.82
Sep, 2032	180.52	64.58	37608.24
Oct, 2032	180.21	64.89	37543.34
Nov, 2032	179.90	65.20	37478.14
Dec, 2032	179.58	65.52	37412.62
Jan, 2033	179.27	65.83	37346.79
Feb, 2033	178.95	66.15	37280.64
Mar, 2033	178.64	66.46	37214.18
Apr, 2033	178.32	66.78	37147.40
May, 2033	178.00	67.10	37080.30
Jun, 2033	177.68	67.42	37012.87
Jul, 2033	177.35	67.75	36945.13
Aug, 2033	177.03	68.07	36877.05
Sep, 2033	176.70	68.40	36808.66
Oct, 2033	176.37	68.73	36739.93
Nov, 2033	176.05	69.05	36670.88
Dec, 2033	175.71	69.39	36601.49
Jan, 2034	175.38	69.72	36531.77
Feb, 2034	175.05	70.05	36461.72
Mar, 2034	174.71	70.39	36391.34
Apr, 2034	174.38	70.72	36320.61
May, 2034	174.04	71.06	36249.55
Jun, 2034	173.70	71.40	36178.14
Jul, 2034	173.35	71.75	36106.40
Aug, 2034	173.01	72.09	36034.31
Sep, 2034	172.66	72.44	35961.87
Oct, 2034	172.32	72.78	35889.09
Nov, 2034	171.97	73.13	35815.96
Dec, 2034	171.62	73.48	35742.47
Jan, 2035	171.27	73.83	35668.64
Feb, 2035	170.91	74.19	35594.45
Mar, 2035	170.56	74.54	35519.91
Apr, 2035	170.20	74.90	35445.01
May, 2035	169.84	75.26	35369.75
Jun, 2035	169.48	75.62	35294.13
Jul, 2035	169.12	75.98	35218.15
Aug, 2035	168.75	76.35	35141.80
Sep, 2035	168.39	76.71	35065.09
Oct, 2035	168.02	77.08	34988.01
Nov, 2035	167.65	77.45	34910.56
Dec, 2035	167.28	77.82	34832.74
Jan, 2036	166.91	78.19	34754.55
Feb, 2036	166.53	78.57	34675.98
Mar, 2036	166.16	78.94	34597.03
Apr, 2036	165.78	79.32	34517.71
May, 2036	165.40	79.70	34438.01
Jun, 2036	165.02	80.08	34357.92
Jul, 2036	164.63	80.47	34277.46
Aug, 2036	164.25	80.85	34196.60
Sep, 2036	163.86	81.24	34115.36
Oct, 2036	163.47	81.63	34033.73
Nov, 2036	163.08	82.02	33951.71
Dec, 2036	162.69	82.41	33869.29
Jan, 2037	162.29	82.81	33786.48
Feb, 2037	161.89	83.21	33703.28
Mar, 2037	161.49	83.61	33619.67
Apr, 2037	161.09	84.01	33535.67
May, 2037	160.69	84.41	33451.26
Jun, 2037	160.29	84.81	33366.45
Jul, 2037	159.88	85.22	33281.23
Aug, 2037	159.47	85.63	33195.60
Sep, 2037	159.06	86.04	33109.56
Oct, 2037	158.65	86.45	33023.11
Nov, 2037	158.24	86.86	32936.25
Dec, 2037	157.82	87.28	32848.97
Jan, 2038	157.40	87.70	32761.27
Feb, 2038	156.98	88.12	32673.15
Mar, 2038	156.56	88.54	32584.61
Apr, 2038	156.13	88.97	32495.64
May, 2038	155.71	89.39	32406.25
Jun, 2038	155.28	89.82	32316.43
Jul, 2038	154.85	90.25	32226.18
Aug, 2038	154.42	90.68	32135.50
Sep, 2038	153.98	91.12	32044.38
Oct, 2038	153.55	91.55	31952.83
Nov, 2038	153.11	91.99	31860.83
Dec, 2038	152.67	92.43	31768.40
Jan, 2039	152.22	92.88	31675.52
Feb, 2039	151.78	93.32	31582.20
Mar, 2039	151.33	93.77	31488.43
Apr, 2039	150.88	94.22	31394.22
May, 2039	150.43	94.67	31299.55
Jun, 2039	149.98	95.12	31204.42
Jul, 2039	149.52	95.58	31108.84
Aug, 2039	149.06	96.04	31012.81
Sep, 2039	148.60	96.50	30916.31
Oct, 2039	148.14	96.96	30819.35
Nov, 2039	147.68	97.42	30721.93
Dec, 2039	147.21	97.89	30624.04
Jan, 2040	146.74	98.36	30525.68
Feb, 2040	146.27	98.83	30426.85
Mar, 2040	145.80	99.30	30327.54
Apr, 2040	145.32	99.78	30227.76
May, 2040	144.84	100.26	30127.50
Jun, 2040	144.36	100.74	30026.76
Jul, 2040	143.88	101.22	29925.54
Aug, 2040	143.39	101.71	29823.83
Sep, 2040	142.91	102.19	29721.64
Oct, 2040	142.42	102.68	29618.96
Nov, 2040	141.92	103.18	29515.78
Dec, 2040	141.43	103.67	29412.11
Jan, 2041	140.93	104.17	29307.94
Feb, 2041	140.43	104.67	29203.28
Mar, 2041	139.93	105.17	29098.11
Apr, 2041	139.43	105.67	28992.44
May, 2041	138.92	106.18	28886.26
Jun, 2041	138.41	106.69	28779.57
Jul, 2041	137.90	107.20	28672.38
Aug, 2041	137.39	107.71	28564.66
Sep, 2041	136.87	108.23	28456.44
Oct, 2041	136.35	108.75	28347.69
Nov, 2041	135.83	109.27	28238.42
Dec, 2041	135.31	109.79	28128.63
Jan, 2042	134.78	110.32	28018.31
Feb, 2042	134.25	110.85	27907.47
Mar, 2042	133.72	111.38	27796.09
Apr, 2042	133.19	111.91	27684.18
May, 2042	132.65	112.45	27571.74
Jun, 2042	132.11	112.99	27458.75
Jul, 2042	131.57	113.53	27345.22
Aug, 2042	131.03	114.07	27231.15
Sep, 2042	130.48	114.62	27116.54
Oct, 2042	129.93	115.17	27001.37
Nov, 2042	129.38	115.72	26885.65
Dec, 2042	128.83	116.27	26769.38
Jan, 2043	128.27	116.83	26652.55
Feb, 2043	127.71	117.39	26535.16
Mar, 2043	127.15	117.95	26417.20
Apr, 2043	126.58	118.52	26298.69
May, 2043	126.01	119.09	26179.60
Jun, 2043	125.44	119.66	26059.95
Jul, 2043	124.87	120.23	25939.72
Aug, 2043	124.29	120.81	25818.91
Sep, 2043	123.72	121.38	25697.53
Oct, 2043	123.13	121.97	25575.56
Nov, 2043	122.55	122.55	25453.01
Dec, 2043	121.96	123.14	25329.87
Jan, 2044	121.37	123.73	25206.14
Feb, 2044	120.78	124.32	25081.82
Mar, 2044	120.18	124.92	24956.91
Apr, 2044	119.59	125.51	24831.39
May, 2044	118.98	126.12	24705.28
Jun, 2044	118.38	126.72	24578.56
Jul, 2044	117.77	127.33	24451.23
Aug, 2044	117.16	127.94	24323.29
Sep, 2044	116.55	128.55	24194.74
Oct, 2044	115.93	129.17	24065.57
Nov, 2044	115.31	129.79	23935.79
Dec, 2044	114.69	130.41	23805.38
Jan, 2045	114.07	131.03	23674.35
Feb, 2045	113.44	131.66	23542.69
Mar, 2045	112.81	132.29	23410.39
Apr, 2045	112.17	132.93	23277.47
May, 2045	111.54	133.56	23143.91
Jun, 2045	110.90	134.20	23009.71
Jul, 2045	110.25	134.85	22874.86
Aug, 2045	109.61	135.49	22739.37
Sep, 2045	108.96	136.14	22603.23
Oct, 2045	108.31	136.79	22466.44
Nov, 2045	107.65	137.45	22328.99
Dec, 2045	106.99	138.11	22190.88
Jan, 2046	106.33	138.77	22052.11
Feb, 2046	105.67	139.43	21912.68
Mar, 2046	105.00	140.10	21772.58
Apr, 2046	104.33	140.77	21631.80
May, 2046	103.65	141.45	21490.36
Jun, 2046	102.97	142.13	21348.23
Jul, 2046	102.29	142.81	21205.42
Aug, 2046	101.61	143.49	21061.93
Sep, 2046	100.92	144.18	20917.75
Oct, 2046	100.23	144.87	20772.89
Nov, 2046	99.54	145.56	20627.32
Dec, 2046	98.84	146.26	20481.06
Jan, 2047	98.14	146.96	20334.10
Feb, 2047	97.43	147.67	20186.43
Mar, 2047	96.73	148.37	20038.06
Apr, 2047	96.02	149.08	19888.98
May, 2047	95.30	149.80	19739.18
Jun, 2047	94.58	150.52	19588.66
Jul, 2047	93.86	151.24	19437.42
Aug, 2047	93.14	151.96	19285.46
Sep, 2047	92.41	152.69	19132.77
Oct, 2047	91.68	153.42	18979.35
Nov, 2047	90.94	154.16	18825.19
Dec, 2047	90.20	154.90	18670.30
Jan, 2048	89.46	155.64	18514.66
Feb, 2048	88.72	156.38	18358.27
Mar, 2048	87.97	157.13	18201.14
Apr, 2048	87.21	157.89	18043.25
May, 2048	86.46	158.64	17884.61
Jun, 2048	85.70	159.40	17725.21
Jul, 2048	84.93	160.17	17565.04
Aug, 2048	84.17	160.93	17404.11
Sep, 2048	83.39	161.71	17242.40
Oct, 2048	82.62	162.48	17079.92
Nov, 2048	81.84	163.26	16916.66
Dec, 2048	81.06	164.04	16752.62
Jan, 2049	80.27	164.83	16587.80
Feb, 2049	79.48	165.62	16422.18
Mar, 2049	78.69	166.41	16255.77
Apr, 2049	77.89	167.21	16088.56
May, 2049	77.09	168.01	15920.55
Jun, 2049	76.29	168.81	15751.74
Jul, 2049	75.48	169.62	15582.11
Aug, 2049	74.66	170.44	15411.68
Sep, 2049	73.85	171.25	15240.43
Oct, 2049	73.03	172.07	15068.35
Nov, 2049	72.20	172.90	14895.46
Dec, 2049	71.37	173.73	14721.73
Jan, 2050	70.54	174.56	14547.17
Feb, 2050	69.71	175.39	14371.78
Mar, 2050	68.86	176.24	14195.54
Apr, 2050	68.02	177.08	14018.46
May, 2050	67.17	177.93	13840.53
Jun, 2050	66.32	178.78	13661.75
Jul, 2050	65.46	179.64	13482.12
Aug, 2050	64.60	180.50	13301.62
Sep, 2050	63.74	181.36	13120.25
Oct, 2050	62.87	182.23	12938.02
Nov, 2050	61.99	183.11	12754.92
Dec, 2050	61.12	183.98	12570.93
Jan, 2051	60.24	184.86	12386.07
Feb, 2051	59.35	185.75	12200.32
Mar, 2051	58.46	186.64	12013.68
Apr, 2051	57.57	187.53	11826.15
May, 2051	56.67	188.43	11637.71
Jun, 2051	55.76	189.34	11448.38
Jul, 2051	54.86	190.24	11258.13
Aug, 2051	53.95	191.15	11066.98
Sep, 2051	53.03	192.07	10874.91
Oct, 2051	52.11	192.99	10681.92
Nov, 2051	51.18	193.92	10488.00
Dec, 2051	50.26	194.84	10293.16
Jan, 2052	49.32	195.78	10097.38
Feb, 2052	48.38	196.72	9900.66
Mar, 2052	47.44	197.66	9703.00
Apr, 2052	46.49	198.61	9504.39
May, 2052	45.54	199.56	9304.84
Jun, 2052	44.59	200.51	9104.32
Jul, 2052	43.62	201.48	8902.85
Aug, 2052	42.66	202.44	8700.41
Sep, 2052	41.69	203.41	8497.00
Oct, 2052	40.71	204.39	8292.61
Nov, 2052	39.74	205.36	8087.25
Dec, 2052	38.75	206.35	7880.90
Jan, 2053	37.76	207.34	7673.56
Feb, 2053	36.77	208.33	7465.23
Mar, 2053	35.77	209.33	7255.90
Apr, 2053	34.77	210.33	7045.57
May, 2053	33.76	211.34	6834.23
Jun, 2053	32.75	212.35	6621.88
Jul, 2053	31.73	213.37	6408.51
Aug, 2053	30.71	214.39	6194.11
Sep, 2053	29.68	215.42	5978.69
Oct, 2053	28.65	216.45	5762.24
Nov, 2053	27.61	217.49	5544.75
Dec, 2053	26.57	218.53	5326.22
Jan, 2054	25.52	219.58	5106.64
Feb, 2054	24.47	220.63	4886.01
Mar, 2054	23.41	221.69	4664.32
Apr, 2054	22.35	222.75	4441.57
May, 2054	21.28	223.82	4217.76
Jun, 2054	20.21	224.89	3992.87
Jul, 2054	19.13	225.97	3766.90
Aug, 2054	18.05	227.05	3539.85
Sep, 2054	16.96	228.14	3311.71
Oct, 2054	15.87	229.23	3082.48
Nov, 2054	14.77	230.33	2852.15
Dec, 2054	13.67	231.43	2620.71
Jan, 2055	12.56	232.54	2388.17
Feb, 2055	11.44	233.66	2154.52
Mar, 2055	10.32	234.78	1919.74
Apr, 2055	9.20	235.90	1683.84
May, 2055	8.07	237.03	1446.81
Jun, 2055	6.93	238.17	1208.64
Jul, 2055	5.79	239.31	969.33
Aug, 2055	4.64	240.46	728.88
Sep, 2055	3.49	241.61	487.27
Oct, 2055	2.33	242.77	244.50
Nov, 2055	1.17	243.93	0.57