Mortgage Parameters

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

Mortgage Summary

Property Total:	$22,500
Down Payment	$6,750
Mortgage Amount:	$15,750
Mortgage Payment:	$91.91 / month
Estimated Tax:	+ $12.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $104.41 / month
Total Interest Paid:	$17,337.60 over 30 years
Total Tax Paid:	$4,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Mar, 2025	75.47	16.44	15733.56
Apr, 2025	75.39	16.52	15717.04
May, 2025	75.31	16.60	15700.44
Jun, 2025	75.23	16.68	15683.76
Jul, 2025	75.15	16.76	15667.00
Aug, 2025	75.07	16.84	15650.16
Sep, 2025	74.99	16.92	15633.24
Oct, 2025	74.91	17.00	15616.24
Nov, 2025	74.83	17.08	15599.16
Dec, 2025	74.75	17.16	15582.00
Jan, 2026	74.66	17.25	15564.75
Feb, 2026	74.58	17.33	15547.42
Mar, 2026	74.50	17.41	15530.01
Apr, 2026	74.41	17.50	15512.51
May, 2026	74.33	17.58	15494.93
Jun, 2026	74.25	17.66	15477.27
Jul, 2026	74.16	17.75	15459.52
Aug, 2026	74.08	17.83	15441.69
Sep, 2026	73.99	17.92	15423.77
Oct, 2026	73.91	18.00	15405.77
Nov, 2026	73.82	18.09	15387.68
Dec, 2026	73.73	18.18	15369.50
Jan, 2027	73.65	18.26	15351.23
Feb, 2027	73.56	18.35	15332.88
Mar, 2027	73.47	18.44	15314.44
Apr, 2027	73.38	18.53	15295.91
May, 2027	73.29	18.62	15277.30
Jun, 2027	73.20	18.71	15258.59
Jul, 2027	73.11	18.80	15239.80
Aug, 2027	73.02	18.89	15220.91
Sep, 2027	72.93	18.98	15201.93
Oct, 2027	72.84	19.07	15182.87
Nov, 2027	72.75	19.16	15163.71
Dec, 2027	72.66	19.25	15144.46
Jan, 2028	72.57	19.34	15125.11
Feb, 2028	72.47	19.44	15105.68
Mar, 2028	72.38	19.53	15086.15
Apr, 2028	72.29	19.62	15066.53
May, 2028	72.19	19.72	15046.81
Jun, 2028	72.10	19.81	15027.00
Jul, 2028	72.00	19.91	15007.09
Aug, 2028	71.91	20.00	14987.09
Sep, 2028	71.81	20.10	14967.00
Oct, 2028	71.72	20.19	14946.80
Nov, 2028	71.62	20.29	14926.51
Dec, 2028	71.52	20.39	14906.13
Jan, 2029	71.43	20.48	14885.64
Feb, 2029	71.33	20.58	14865.06
Mar, 2029	71.23	20.68	14844.38
Apr, 2029	71.13	20.78	14823.60
May, 2029	71.03	20.88	14802.72
Jun, 2029	70.93	20.98	14781.74
Jul, 2029	70.83	21.08	14760.65
Aug, 2029	70.73	21.18	14739.47
Sep, 2029	70.63	21.28	14718.19
Oct, 2029	70.52	21.39	14696.80
Nov, 2029	70.42	21.49	14675.32
Dec, 2029	70.32	21.59	14653.73
Jan, 2030	70.22	21.69	14632.03
Feb, 2030	70.11	21.80	14610.23
Mar, 2030	70.01	21.90	14588.33
Apr, 2030	69.90	22.01	14566.32
May, 2030	69.80	22.11	14544.21
Jun, 2030	69.69	22.22	14521.99
Jul, 2030	69.58	22.33	14499.67
Aug, 2030	69.48	22.43	14477.23
Sep, 2030	69.37	22.54	14454.69
Oct, 2030	69.26	22.65	14432.05
Nov, 2030	69.15	22.76	14409.29
Dec, 2030	69.04	22.87	14386.42
Jan, 2031	68.93	22.98	14363.45
Feb, 2031	68.82	23.09	14340.36
Mar, 2031	68.71	23.20	14317.17
Apr, 2031	68.60	23.31	14293.86
May, 2031	68.49	23.42	14270.44
Jun, 2031	68.38	23.53	14246.91
Jul, 2031	68.27	23.64	14223.27
Aug, 2031	68.15	23.76	14199.51
Sep, 2031	68.04	23.87	14175.64
Oct, 2031	67.92	23.99	14151.66
Nov, 2031	67.81	24.10	14127.56
Dec, 2031	67.69	24.22	14103.34
Jan, 2032	67.58	24.33	14079.01
Feb, 2032	67.46	24.45	14054.56
Mar, 2032	67.34	24.57	14029.99
Apr, 2032	67.23	24.68	14005.31
May, 2032	67.11	24.80	13980.51
Jun, 2032	66.99	24.92	13955.59
Jul, 2032	66.87	25.04	13930.55
Aug, 2032	66.75	25.16	13905.39
Sep, 2032	66.63	25.28	13880.11
Oct, 2032	66.51	25.40	13854.71
Nov, 2032	66.39	25.52	13829.19
Dec, 2032	66.26	25.65	13803.54
Jan, 2033	66.14	25.77	13777.77
Feb, 2033	66.02	25.89	13751.88
Mar, 2033	65.89	26.02	13725.87
Apr, 2033	65.77	26.14	13699.73
May, 2033	65.64	26.27	13673.46
Jun, 2033	65.52	26.39	13647.07
Jul, 2033	65.39	26.52	13620.55
Aug, 2033	65.27	26.64	13593.91
Sep, 2033	65.14	26.77	13567.14
Oct, 2033	65.01	26.90	13540.23
Nov, 2033	64.88	27.03	13513.20
Dec, 2033	64.75	27.16	13486.05
Jan, 2034	64.62	27.29	13458.76
Feb, 2034	64.49	27.42	13431.34
Mar, 2034	64.36	27.55	13403.78
Apr, 2034	64.23	27.68	13376.10
May, 2034	64.09	27.82	13348.28
Jun, 2034	63.96	27.95	13320.34
Jul, 2034	63.83	28.08	13292.25
Aug, 2034	63.69	28.22	13264.03
Sep, 2034	63.56	28.35	13235.68
Oct, 2034	63.42	28.49	13207.19
Nov, 2034	63.28	28.63	13178.57
Dec, 2034	63.15	28.76	13149.80
Jan, 2035	63.01	28.90	13120.90
Feb, 2035	62.87	29.04	13091.86
Mar, 2035	62.73	29.18	13062.69
Apr, 2035	62.59	29.32	13033.37
May, 2035	62.45	29.46	13003.91
Jun, 2035	62.31	29.60	12974.31
Jul, 2035	62.17	29.74	12944.57
Aug, 2035	62.03	29.88	12914.68
Sep, 2035	61.88	30.03	12884.66
Oct, 2035	61.74	30.17	12854.49
Nov, 2035	61.59	30.32	12824.17
Dec, 2035	61.45	30.46	12793.71
Jan, 2036	61.30	30.61	12763.10
Feb, 2036	61.16	30.75	12732.35
Mar, 2036	61.01	30.90	12701.45
Apr, 2036	60.86	31.05	12670.40
May, 2036	60.71	31.20	12639.20
Jun, 2036	60.56	31.35	12607.86
Jul, 2036	60.41	31.50	12576.36
Aug, 2036	60.26	31.65	12544.71
Sep, 2036	60.11	31.80	12512.91
Oct, 2036	59.96	31.95	12480.96
Nov, 2036	59.80	32.11	12448.85
Dec, 2036	59.65	32.26	12416.59
Jan, 2037	59.50	32.41	12384.18
Feb, 2037	59.34	32.57	12351.61
Mar, 2037	59.18	32.73	12318.88
Apr, 2037	59.03	32.88	12286.00
May, 2037	58.87	33.04	12252.96
Jun, 2037	58.71	33.20	12219.76
Jul, 2037	58.55	33.36	12186.41
Aug, 2037	58.39	33.52	12152.89
Sep, 2037	58.23	33.68	12119.21
Oct, 2037	58.07	33.84	12085.37
Nov, 2037	57.91	34.00	12051.37
Dec, 2037	57.75	34.16	12017.21
Jan, 2038	57.58	34.33	11982.88
Feb, 2038	57.42	34.49	11948.39
Mar, 2038	57.25	34.66	11913.73
Apr, 2038	57.09	34.82	11878.91
May, 2038	56.92	34.99	11843.92
Jun, 2038	56.75	35.16	11808.76
Jul, 2038	56.58	35.33	11773.44
Aug, 2038	56.41	35.50	11737.94
Sep, 2038	56.24	35.67	11702.27
Oct, 2038	56.07	35.84	11666.44
Nov, 2038	55.90	36.01	11630.43
Dec, 2038	55.73	36.18	11594.25
Jan, 2039	55.56	36.35	11557.89
Feb, 2039	55.38	36.53	11521.37
Mar, 2039	55.21	36.70	11484.66
Apr, 2039	55.03	36.88	11447.78
May, 2039	54.85	37.06	11410.73
Jun, 2039	54.68	37.23	11373.49
Jul, 2039	54.50	37.41	11336.08
Aug, 2039	54.32	37.59	11298.49
Sep, 2039	54.14	37.77	11260.72
Oct, 2039	53.96	37.95	11222.77
Nov, 2039	53.78	38.13	11184.63
Dec, 2039	53.59	38.32	11146.32
Jan, 2040	53.41	38.50	11107.81
Feb, 2040	53.22	38.69	11069.13
Mar, 2040	53.04	38.87	11030.26
Apr, 2040	52.85	39.06	10991.20
May, 2040	52.67	39.24	10951.96
Jun, 2040	52.48	39.43	10912.53
Jul, 2040	52.29	39.62	10872.91
Aug, 2040	52.10	39.81	10833.10
Sep, 2040	51.91	40.00	10793.09
Oct, 2040	51.72	40.19	10752.90
Nov, 2040	51.52	40.39	10712.51
Dec, 2040	51.33	40.58	10671.94
Jan, 2041	51.14	40.77	10631.16
Feb, 2041	50.94	40.97	10590.19
Mar, 2041	50.74	41.17	10549.03
Apr, 2041	50.55	41.36	10507.67
May, 2041	50.35	41.56	10466.10
Jun, 2041	50.15	41.76	10424.34
Jul, 2041	49.95	41.96	10382.38
Aug, 2041	49.75	42.16	10340.22
Sep, 2041	49.55	42.36	10297.86
Oct, 2041	49.34	42.57	10255.29
Nov, 2041	49.14	42.77	10212.52
Dec, 2041	48.94	42.97	10169.55
Jan, 2042	48.73	43.18	10126.37
Feb, 2042	48.52	43.39	10082.98
Mar, 2042	48.31	43.60	10039.38
Apr, 2042	48.11	43.80	9995.58
May, 2042	47.90	44.01	9951.57
Jun, 2042	47.68	44.23	9907.34
Jul, 2042	47.47	44.44	9862.90
Aug, 2042	47.26	44.65	9818.25
Sep, 2042	47.05	44.86	9773.39
Oct, 2042	46.83	45.08	9728.31
Nov, 2042	46.61	45.30	9683.01
Dec, 2042	46.40	45.51	9637.50
Jan, 2043	46.18	45.73	9591.77
Feb, 2043	45.96	45.95	9545.82
Mar, 2043	45.74	46.17	9499.65
Apr, 2043	45.52	46.39	9453.26
May, 2043	45.30	46.61	9406.65
Jun, 2043	45.07	46.84	9359.81
Jul, 2043	44.85	47.06	9312.75
Aug, 2043	44.62	47.29	9265.46
Sep, 2043	44.40	47.51	9217.95
Oct, 2043	44.17	47.74	9170.21
Nov, 2043	43.94	47.97	9122.24
Dec, 2043	43.71	48.20	9074.04
Jan, 2044	43.48	48.43	9025.61
Feb, 2044	43.25	48.66	8976.95
Mar, 2044	43.01	48.90	8928.05
Apr, 2044	42.78	49.13	8878.92
May, 2044	42.54	49.37	8829.56
Jun, 2044	42.31	49.60	8779.96
Jul, 2044	42.07	49.84	8730.12
Aug, 2044	41.83	50.08	8680.04
Sep, 2044	41.59	50.32	8629.72
Oct, 2044	41.35	50.56	8579.16
Nov, 2044	41.11	50.80	8528.36
Dec, 2044	40.87	51.04	8477.32
Jan, 2045	40.62	51.29	8426.03
Feb, 2045	40.37	51.54	8374.49
Mar, 2045	40.13	51.78	8322.71
Apr, 2045	39.88	52.03	8270.68
May, 2045	39.63	52.28	8218.40
Jun, 2045	39.38	52.53	8165.87
Jul, 2045	39.13	52.78	8113.09
Aug, 2045	38.88	53.03	8060.05
Sep, 2045	38.62	53.29	8006.76
Oct, 2045	38.37	53.54	7953.22
Nov, 2045	38.11	53.80	7899.42
Dec, 2045	37.85	54.06	7845.36
Jan, 2046	37.59	54.32	7791.04
Feb, 2046	37.33	54.58	7736.46
Mar, 2046	37.07	54.84	7681.63
Apr, 2046	36.81	55.10	7626.52
May, 2046	36.54	55.37	7571.16
Jun, 2046	36.28	55.63	7515.53
Jul, 2046	36.01	55.90	7459.63
Aug, 2046	35.74	56.17	7403.46
Sep, 2046	35.47	56.44	7347.03
Oct, 2046	35.20	56.71	7290.32
Nov, 2046	34.93	56.98	7233.34
Dec, 2046	34.66	57.25	7176.09
Jan, 2047	34.39	57.52	7118.57
Feb, 2047	34.11	57.80	7060.77
Mar, 2047	33.83	58.08	7002.69
Apr, 2047	33.55	58.36	6944.34
May, 2047	33.27	58.64	6885.70
Jun, 2047	32.99	58.92	6826.78
Jul, 2047	32.71	59.20	6767.59
Aug, 2047	32.43	59.48	6708.10
Sep, 2047	32.14	59.77	6648.34
Oct, 2047	31.86	60.05	6588.28
Nov, 2047	31.57	60.34	6527.94
Dec, 2047	31.28	60.63	6467.31
Jan, 2048	30.99	60.92	6406.39
Feb, 2048	30.70	61.21	6345.18
Mar, 2048	30.40	61.51	6283.67
Apr, 2048	30.11	61.80	6221.87
May, 2048	29.81	62.10	6159.78
Jun, 2048	29.52	62.39	6097.38
Jul, 2048	29.22	62.69	6034.69
Aug, 2048	28.92	62.99	5971.69
Sep, 2048	28.61	63.30	5908.40
Oct, 2048	28.31	63.60	5844.80
Nov, 2048	28.01	63.90	5780.90
Dec, 2048	27.70	64.21	5716.69
Jan, 2049	27.39	64.52	5652.17
Feb, 2049	27.08	64.83	5587.34
Mar, 2049	26.77	65.14	5522.20
Apr, 2049	26.46	65.45	5456.75
May, 2049	26.15	65.76	5390.99
Jun, 2049	25.83	66.08	5324.91
Jul, 2049	25.52	66.39	5258.52
Aug, 2049	25.20	66.71	5191.81
Sep, 2049	24.88	67.03	5124.77
Oct, 2049	24.56	67.35	5057.42
Nov, 2049	24.23	67.68	4989.74
Dec, 2049	23.91	68.00	4921.74
Jan, 2050	23.58	68.33	4853.42
Feb, 2050	23.26	68.65	4784.76
Mar, 2050	22.93	68.98	4715.78
Apr, 2050	22.60	69.31	4646.46
May, 2050	22.26	69.65	4576.82
Jun, 2050	21.93	69.98	4506.84
Jul, 2050	21.60	70.31	4436.52
Aug, 2050	21.26	70.65	4365.87
Sep, 2050	20.92	70.99	4294.88
Oct, 2050	20.58	71.33	4223.55
Nov, 2050	20.24	71.67	4151.88
Dec, 2050	19.89	72.02	4079.86
Jan, 2051	19.55	72.36	4007.50
Feb, 2051	19.20	72.71	3934.80
Mar, 2051	18.85	73.06	3861.74
Apr, 2051	18.50	73.41	3788.34
May, 2051	18.15	73.76	3714.58
Jun, 2051	17.80	74.11	3640.47
Jul, 2051	17.44	74.47	3566.00
Aug, 2051	17.09	74.82	3491.18
Sep, 2051	16.73	75.18	3416.00
Oct, 2051	16.37	75.54	3340.45
Nov, 2051	16.01	75.90	3264.55
Dec, 2051	15.64	76.27	3188.28
Jan, 2052	15.28	76.63	3111.65
Feb, 2052	14.91	77.00	3034.65
Mar, 2052	14.54	77.37	2957.28
Apr, 2052	14.17	77.74	2879.54
May, 2052	13.80	78.11	2801.43
Jun, 2052	13.42	78.49	2722.94
Jul, 2052	13.05	78.86	2644.08
Aug, 2052	12.67	79.24	2564.84
Sep, 2052	12.29	79.62	2485.22
Oct, 2052	11.91	80.00	2405.22
Nov, 2052	11.53	80.38	2324.83
Dec, 2052	11.14	80.77	2244.06
Jan, 2053	10.75	81.16	2162.91
Feb, 2053	10.36	81.55	2081.36
Mar, 2053	9.97	81.94	1999.42
Apr, 2053	9.58	82.33	1917.09
May, 2053	9.19	82.72	1834.37
Jun, 2053	8.79	83.12	1751.25
Jul, 2053	8.39	83.52	1667.73
Aug, 2053	7.99	83.92	1583.81
Sep, 2053	7.59	84.32	1499.49
Oct, 2053	7.19	84.72	1414.77
Nov, 2053	6.78	85.13	1329.64
Dec, 2053	6.37	85.54	1244.10
Jan, 2054	5.96	85.95	1158.15
Feb, 2054	5.55	86.36	1071.79
Mar, 2054	5.14	86.77	985.01
Apr, 2054	4.72	87.19	897.82
May, 2054	4.30	87.61	810.22
Jun, 2054	3.88	88.03	722.19
Jul, 2054	3.46	88.45	633.74
Aug, 2054	3.04	88.87	544.86
Sep, 2054	2.61	89.30	455.57
Oct, 2054	2.18	89.73	365.84
Nov, 2054	1.75	90.16	275.68
Dec, 2054	1.32	90.59	185.09
Jan, 2055	0.89	91.02	94.07
Feb, 2055	0.45	91.46	2.61