Mortgage Parameters
Term:
Rate:
Price:
Percent Down:
Monthly Maint/HOA:
Tax Rate:

Mortgage Summary
Property Total: $33,000
Down Payment $9,900
Mortgage Amount: $23,100

Mortgage Payment: $134.81 / month
Estimated Tax: + $18.33 / month
Maint / HOA: + $0 / month
Total Monthly Payment: = $153.14 / month

Total Interest Paid: $25,430.40 over 30 years
Total Tax Paid: $6,600.00 over 30 years
Amortization Table
Month Interest Principal Balance
Feb, 2025110.6924.1223075.88
Mar, 2025110.5724.2423051.64
Apr, 2025110.4624.3523027.29
May, 2025110.3424.4723002.81
Jun, 2025110.2224.5922978.23
Jul, 2025110.1024.7122953.52
Aug, 2025109.9924.8222928.70
Sep, 2025109.8724.9422903.75
Oct, 2025109.7525.0622878.69
Nov, 2025109.6325.1822853.51
Dec, 2025109.5125.3022828.20
Jan, 2026109.3925.4222802.78
Feb, 2026109.2625.5522777.23
Mar, 2026109.1425.6722751.56
Apr, 2026109.0225.7922725.77
May, 2026108.8925.9222699.85
Jun, 2026108.7726.0422673.81
Jul, 2026108.6526.1622647.65
Aug, 2026108.5226.2922621.36
Sep, 2026108.3926.4222594.94
Oct, 2026108.2726.5422568.40
Nov, 2026108.1426.6722541.73
Dec, 2026108.0126.8022514.93
Jan, 2027107.8826.9322488.01
Feb, 2027107.7627.0522460.95
Mar, 2027107.6327.1822433.77
Apr, 2027107.5027.3122406.45
May, 2027107.3627.4522379.01
Jun, 2027107.2327.5822351.43
Jul, 2027107.1027.7122323.72
Aug, 2027106.9727.8422295.88
Sep, 2027106.8327.9822267.90
Oct, 2027106.7028.1122239.79
Nov, 2027106.5728.2422211.55
Dec, 2027106.4328.3822183.17
Jan, 2028106.2928.5222154.65
Feb, 2028106.1628.6522126.00
Mar, 2028106.0228.7922097.21
Apr, 2028105.8828.9322068.29
May, 2028105.7429.0722039.22
Jun, 2028105.6029.2122010.01
Jul, 2028105.4629.3521980.67
Aug, 2028105.3229.4921951.18
Sep, 2028105.1829.6321921.55
Oct, 2028105.0429.7721891.79
Nov, 2028104.9029.9121861.87
Dec, 2028104.7530.0621831.82
Jan, 2029104.6130.2021801.62
Feb, 2029104.4730.3421771.28
Mar, 2029104.3230.4921740.79
Apr, 2029104.1730.6421710.15
May, 2029104.0330.7821679.37
Jun, 2029103.8830.9321648.44
Jul, 2029103.7331.0821617.36
Aug, 2029103.5831.2321586.13
Sep, 2029103.4331.3821554.76
Oct, 2029103.2831.5321523.23
Nov, 2029103.1331.6821491.55
Dec, 2029102.9831.8321459.72
Jan, 2030102.8331.9821427.74
Feb, 2030102.6732.1421395.61
Mar, 2030102.5232.2921363.32
Apr, 2030102.3732.4421330.87
May, 2030102.2132.6021298.27
Jun, 2030102.0532.7621265.52
Jul, 2030101.9032.9121232.60
Aug, 2030101.7433.0721199.53
Sep, 2030101.5833.2321166.31
Oct, 2030101.4233.3921132.92
Nov, 2030101.2633.5521099.37
Dec, 2030101.1033.7121065.66
Jan, 2031100.9433.8721031.79
Feb, 2031100.7834.0320997.76
Mar, 2031100.6134.2020963.56
Apr, 2031100.4534.3620929.20
May, 2031100.2934.5220894.68
Jun, 2031100.1234.6920859.99
Jul, 203199.9534.8620825.13
Aug, 203199.7935.0220790.11
Sep, 203199.6235.1920754.92
Oct, 203199.4535.3620719.56
Nov, 203199.2835.5320684.03
Dec, 203199.1135.7020648.33
Jan, 203298.9435.8720612.46
Feb, 203298.7736.0420576.42
Mar, 203298.6036.2120540.20
Apr, 203298.4236.3920503.82
May, 203298.2536.5620467.25
Jun, 203298.0736.7420430.52
Jul, 203297.9036.9120393.60
Aug, 203297.7237.0920356.51
Sep, 203297.5437.2720319.24
Oct, 203297.3637.4520281.80
Nov, 203297.1837.6320244.17
Dec, 203297.0037.8120206.36
Jan, 203396.8237.9920168.38
Feb, 203396.6438.1720130.21
Mar, 203396.4638.3520091.85
Apr, 203396.2738.5420053.32
May, 203396.0938.7220014.59
Jun, 203395.9038.9119975.69
Jul, 203395.7239.0919936.59
Aug, 203395.5339.2819897.31
Sep, 203395.3439.4719857.85
Oct, 203395.1539.6619818.19
Nov, 203394.9639.8519778.34
Dec, 203394.7740.0419738.30
Jan, 203494.5840.2319698.07
Feb, 203494.3940.4219657.65
Mar, 203494.1940.6219617.03
Apr, 203494.0040.8119576.22
May, 203493.8041.0119535.21
Jun, 203493.6141.2019494.01
Jul, 203493.4141.4019452.61
Aug, 203493.2141.6019411.01
Sep, 203493.0141.8019369.21
Oct, 203492.8142.0019327.21
Nov, 203492.6142.2019285.01
Dec, 203492.4142.4019242.61
Jan, 203592.2042.6119200.00
Feb, 203592.0042.8119157.19
Mar, 203591.7943.0219114.17
Apr, 203591.5943.2219070.95
May, 203591.3843.4319027.52
Jun, 203591.1743.6418983.89
Jul, 203590.9643.8518940.04
Aug, 203590.7544.0618895.99
Sep, 203590.5444.2718851.72
Oct, 203590.3344.4818807.24
Nov, 203590.1244.6918762.55
Dec, 203589.9044.9118717.64
Jan, 203689.6945.1218672.52
Feb, 203689.4745.3418627.18
Mar, 203689.2645.5518581.63
Apr, 203689.0445.7718535.86
May, 203688.8245.9918489.86
Jun, 203688.6046.2118443.65
Jul, 203688.3846.4318397.22
Aug, 203688.1546.6618350.56
Sep, 203687.9346.8818303.68
Oct, 203687.7147.1018256.58
Nov, 203687.4847.3318209.25
Dec, 203687.2547.5618161.69
Jan, 203787.0247.7918113.90
Feb, 203786.8048.0118065.89
Mar, 203786.5748.2418017.64
Apr, 203786.3348.4817969.17
May, 203786.1048.7117920.46
Jun, 203785.8748.9417871.52
Jul, 203785.6349.1817822.34
Aug, 203785.4049.4117772.93
Sep, 203785.1649.6517723.28
Oct, 203784.9249.8917673.40
Nov, 203784.6950.1217623.27
Dec, 203784.4450.3717572.91
Jan, 203884.2050.6117522.30
Feb, 203883.9650.8517471.45
Mar, 203883.7251.0917420.36
Apr, 203883.4751.3417369.02
May, 203883.2351.5817317.44
Jun, 203882.9851.8317265.61
Jul, 203882.7352.0817213.53
Aug, 203882.4852.3317161.20
Sep, 203882.2352.5817108.62
Oct, 203881.9852.8317055.79
Nov, 203881.7353.0817002.71
Dec, 203881.4753.3416949.37
Jan, 203981.2253.5916895.77
Feb, 203980.9653.8516841.92
Mar, 203980.7054.1116787.81
Apr, 203980.4454.3716733.45
May, 203980.1854.6316678.82
Jun, 203979.9254.8916623.93
Jul, 203979.6655.1516568.77
Aug, 203979.3955.4216513.35
Sep, 203979.1355.6816457.67
Oct, 203978.8655.9516401.72
Nov, 203978.5956.2216345.50
Dec, 203978.3256.4916289.01
Jan, 204078.0556.7616232.26
Feb, 204077.7857.0316175.23
Mar, 204077.5157.3016117.92
Apr, 204077.2357.5816060.34
May, 204076.9657.8516002.49
Jun, 204076.6858.1315944.36
Jul, 204076.4058.4115885.95
Aug, 204076.1258.6915827.26
Sep, 204075.8458.9715768.29
Oct, 204075.5659.2515709.03
Nov, 204075.2759.5415649.50
Dec, 204074.9959.8215589.67
Jan, 204174.7060.1115529.56
Feb, 204174.4160.4015469.17
Mar, 204174.1260.6915408.48
Apr, 204173.8360.9815347.50
May, 204173.5461.2715286.23
Jun, 204173.2561.5615224.67
Jul, 204172.9561.8615162.81
Aug, 204172.6662.1515100.65
Sep, 204172.3662.4515038.20
Oct, 204172.0662.7514975.45
Nov, 204171.7663.0514912.40
Dec, 204171.4663.3514849.04
Jan, 204271.1563.6614785.38
Feb, 204270.8563.9614721.42
Mar, 204270.5464.2714657.15
Apr, 204270.2364.5814592.57
May, 204269.9264.8914527.69
Jun, 204269.6165.2014462.49
Jul, 204269.3065.5114396.98
Aug, 204268.9965.8214331.15
Sep, 204268.6766.1414265.01
Oct, 204268.3566.4614198.56
Nov, 204268.0366.7814131.78
Dec, 204267.7167.1014064.69
Jan, 204367.3967.4213997.27
Feb, 204367.0767.7413929.53
Mar, 204366.7568.0613861.46
Apr, 204366.4268.3913793.07
May, 204366.0968.7213724.36
Jun, 204365.7669.0513655.31
Jul, 204365.4369.3813585.93
Aug, 204365.1069.7113516.22
Sep, 204364.7770.0413446.17
Oct, 204364.4370.3813375.79
Nov, 204364.0970.7213305.08
Dec, 204363.7571.0613234.02
Jan, 204463.4171.4013162.62
Feb, 204463.0771.7413090.88
Mar, 204462.7372.0813018.80
Apr, 204462.3872.4312946.37
May, 204462.0372.7812873.60
Jun, 204461.6973.1212800.47
Jul, 204461.3473.4712727.00
Aug, 204460.9873.8312653.17
Sep, 204460.6374.1812578.99
Oct, 204460.2774.5412504.46
Nov, 204459.9274.8912429.56
Dec, 204459.5675.2512354.31
Jan, 204559.2075.6112278.70
Feb, 204558.8475.9712202.73
Mar, 204558.4776.3412126.39
Apr, 204558.1176.7012049.68
May, 204557.7477.0711972.61
Jun, 204557.3777.4411895.17
Jul, 204557.0077.8111817.36
Aug, 204556.6278.1911739.17
Sep, 204556.2578.5611660.61
Oct, 204555.8778.9411581.68
Nov, 204555.5079.3111502.36
Dec, 204555.1279.6911422.67
Jan, 204654.7380.0811342.59
Feb, 204654.3580.4611262.13
Mar, 204653.9680.8511181.28
Apr, 204653.5881.2311100.05
May, 204653.1981.6211018.43
Jun, 204652.8082.0110936.42
Jul, 204652.4082.4110854.01
Aug, 204652.0182.8010771.21
Sep, 204651.6183.2010688.01
Oct, 204651.2183.6010604.41
Nov, 204650.8184.0010520.42
Dec, 204650.4184.4010436.02
Jan, 204750.0184.8010351.21
Feb, 204749.6085.2110266.00
Mar, 204749.1985.6210180.38
Apr, 204748.7886.0310094.35
May, 204748.3786.4410007.91
Jun, 204747.9586.869921.06
Jul, 204747.5487.279833.79
Aug, 204747.1287.699746.10
Sep, 204746.7088.119657.99
Oct, 204746.2888.539569.45
Nov, 204745.8588.969480.50
Dec, 204745.4389.389391.12
Jan, 204845.0089.819301.30
Feb, 204844.5790.249211.06
Mar, 204844.1490.679120.39
Apr, 204843.7091.119029.28
May, 204843.2791.548937.74
Jun, 204842.8391.988845.75
Jul, 204842.3992.428753.33
Aug, 204841.9492.878660.46
Sep, 204841.5093.318567.15
Oct, 204841.0593.768473.39
Nov, 204840.6094.218379.18
Dec, 204840.1594.668284.52
Jan, 204939.7095.118189.41
Feb, 204939.2495.578093.84
Mar, 204938.7896.037997.81
Apr, 204938.3296.497901.33
May, 204937.8696.957804.38
Jun, 204937.4097.417706.96
Jul, 204936.9397.887609.08
Aug, 204936.4698.357510.73
Sep, 204935.9998.827411.91
Oct, 204935.5299.297312.62
Nov, 204935.0499.777212.85
Dec, 204934.56100.257112.60
Jan, 205034.08100.737011.87
Feb, 205033.60101.216910.66
Mar, 205033.11101.706808.96
Apr, 205032.63102.186706.78
May, 205032.14102.676604.10
Jun, 205031.64103.176500.94
Jul, 205031.15103.666397.28
Aug, 205030.65104.166293.12
Sep, 205030.15104.666188.47
Oct, 205029.65105.166083.31
Nov, 205029.15105.665977.65
Dec, 205028.64106.175871.48
Jan, 205128.13106.685764.81
Feb, 205127.62107.195657.62
Mar, 205127.11107.705549.92
Apr, 205126.59108.225441.70
May, 205126.07108.745332.97
Jun, 205125.55109.265223.71
Jul, 205125.03109.785113.93
Aug, 205124.50110.315003.63
Sep, 205123.98110.834892.79
Oct, 205123.44111.374781.43
Nov, 205122.91111.904669.53
Dec, 205122.37112.444557.09
Jan, 205221.84112.974444.12
Feb, 205221.29113.524330.60
Mar, 205220.75114.064216.54
Apr, 205220.20114.614101.94
May, 205219.66115.153986.78
Jun, 205219.10115.713871.08
Jul, 205218.55116.263754.82
Aug, 205217.99116.823638.00
Sep, 205217.43117.383520.62
Oct, 205216.87117.943402.68
Nov, 205216.30118.513284.17
Dec, 205215.74119.073165.10
Jan, 205315.17119.643045.46
Feb, 205314.59120.222925.24
Mar, 205314.02120.792804.45
Apr, 205313.44121.372683.07
May, 205312.86121.952561.12
Jun, 205312.27122.542438.58
Jul, 205311.68123.132315.46
Aug, 205311.09123.722191.74
Sep, 205310.50124.312067.43
Oct, 20539.91124.901942.53
Nov, 20539.31125.501817.03
Dec, 20538.71126.101690.93
Jan, 20548.10126.711564.22
Feb, 20547.50127.311436.90
Mar, 20546.89127.921308.98
Apr, 20546.27128.541180.44
May, 20545.66129.151051.29
Jun, 20545.04129.77921.51
Jul, 20544.42130.39791.12
Aug, 20543.79131.02660.10
Sep, 20543.16131.65528.45
Oct, 20542.53132.28396.18
Nov, 20541.90132.91263.26
Dec, 20541.26133.55129.72
Jan, 20550.62134.190