Mortgage Parameters

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

Mortgage Summary

Property Total:	$56,000
Down Payment	$16,800
Mortgage Amount:	$39,200
Mortgage Payment:	$228.76 / month
Estimated Tax:	+ $31.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $259.87 / month
Total Interest Paid:	$43,153.20 over 30 years
Total Tax Paid:	$11,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	187.83	40.93	39159.07
Jan, 2026	187.64	41.12	39117.95
Feb, 2026	187.44	41.32	39076.63
Mar, 2026	187.24	41.52	39035.11
Apr, 2026	187.04	41.72	38993.40
May, 2026	186.84	41.92	38951.48
Jun, 2026	186.64	42.12	38909.36
Jul, 2026	186.44	42.32	38867.04
Aug, 2026	186.24	42.52	38824.52
Sep, 2026	186.03	42.73	38781.79
Oct, 2026	185.83	42.93	38738.86
Nov, 2026	185.62	43.14	38695.73
Dec, 2026	185.42	43.34	38652.38
Jan, 2027	185.21	43.55	38608.83
Feb, 2027	185.00	43.76	38565.08
Mar, 2027	184.79	43.97	38521.11
Apr, 2027	184.58	44.18	38476.93
May, 2027	184.37	44.39	38432.53
Jun, 2027	184.16	44.60	38387.93
Jul, 2027	183.94	44.82	38343.11
Aug, 2027	183.73	45.03	38298.08
Sep, 2027	183.51	45.25	38252.83
Oct, 2027	183.29	45.47	38207.37
Nov, 2027	183.08	45.68	38161.68
Dec, 2027	182.86	45.90	38115.78
Jan, 2028	182.64	46.12	38069.66
Feb, 2028	182.42	46.34	38023.32
Mar, 2028	182.20	46.56	37976.75
Apr, 2028	181.97	46.79	37929.96
May, 2028	181.75	47.01	37882.95
Jun, 2028	181.52	47.24	37835.71
Jul, 2028	181.30	47.46	37788.25
Aug, 2028	181.07	47.69	37740.56
Sep, 2028	180.84	47.92	37692.64
Oct, 2028	180.61	48.15	37644.49
Nov, 2028	180.38	48.38	37596.11
Dec, 2028	180.15	48.61	37547.50
Jan, 2029	179.92	48.84	37498.65
Feb, 2029	179.68	49.08	37449.57
Mar, 2029	179.45	49.31	37400.26
Apr, 2029	179.21	49.55	37350.71
May, 2029	178.97	49.79	37300.92
Jun, 2029	178.73	50.03	37250.90
Jul, 2029	178.49	50.27	37200.63
Aug, 2029	178.25	50.51	37150.12
Sep, 2029	178.01	50.75	37099.37
Oct, 2029	177.77	50.99	37048.38
Nov, 2029	177.52	51.24	36997.14
Dec, 2029	177.28	51.48	36945.66
Jan, 2030	177.03	51.73	36893.93
Feb, 2030	176.78	51.98	36841.96
Mar, 2030	176.53	52.23	36789.73
Apr, 2030	176.28	52.48	36737.26
May, 2030	176.03	52.73	36684.53
Jun, 2030	175.78	52.98	36631.55
Jul, 2030	175.53	53.23	36578.31
Aug, 2030	175.27	53.49	36524.83
Sep, 2030	175.01	53.75	36471.08
Oct, 2030	174.76	54.00	36417.08
Nov, 2030	174.50	54.26	36362.82
Dec, 2030	174.24	54.52	36308.29
Jan, 2031	173.98	54.78	36253.51
Feb, 2031	173.71	55.05	36198.47
Mar, 2031	173.45	55.31	36143.16
Apr, 2031	173.19	55.57	36087.58
May, 2031	172.92	55.84	36031.74
Jun, 2031	172.65	56.11	35975.64
Jul, 2031	172.38	56.38	35919.26
Aug, 2031	172.11	56.65	35862.61
Sep, 2031	171.84	56.92	35805.69
Oct, 2031	171.57	57.19	35748.50
Nov, 2031	171.29	57.47	35691.04
Dec, 2031	171.02	57.74	35633.30
Jan, 2032	170.74	58.02	35575.28
Feb, 2032	170.46	58.30	35516.98
Mar, 2032	170.19	58.57	35458.41
Apr, 2032	169.90	58.86	35399.55
May, 2032	169.62	59.14	35340.42
Jun, 2032	169.34	59.42	35281.00
Jul, 2032	169.05	59.71	35221.29
Aug, 2032	168.77	59.99	35161.30
Sep, 2032	168.48	60.28	35101.02
Oct, 2032	168.19	60.57	35040.45
Nov, 2032	167.90	60.86	34979.60
Dec, 2032	167.61	61.15	34918.45
Jan, 2033	167.32	61.44	34857.00
Feb, 2033	167.02	61.74	34795.27
Mar, 2033	166.73	62.03	34733.24
Apr, 2033	166.43	62.33	34670.91
May, 2033	166.13	62.63	34608.28
Jun, 2033	165.83	62.93	34545.35
Jul, 2033	165.53	63.23	34482.12
Aug, 2033	165.23	63.53	34418.58
Sep, 2033	164.92	63.84	34354.75
Oct, 2033	164.62	64.14	34290.60
Nov, 2033	164.31	64.45	34226.15
Dec, 2033	164.00	64.76	34161.39
Jan, 2034	163.69	65.07	34096.32
Feb, 2034	163.38	65.38	34030.94
Mar, 2034	163.06	65.70	33965.25
Apr, 2034	162.75	66.01	33899.24
May, 2034	162.43	66.33	33832.91
Jun, 2034	162.12	66.64	33766.27
Jul, 2034	161.80	66.96	33699.30
Aug, 2034	161.48	67.28	33632.02
Sep, 2034	161.15	67.61	33564.41
Oct, 2034	160.83	67.93	33496.48
Nov, 2034	160.50	68.26	33428.23
Dec, 2034	160.18	68.58	33359.64
Jan, 2035	159.85	68.91	33290.73
Feb, 2035	159.52	69.24	33221.49
Mar, 2035	159.19	69.57	33151.92
Apr, 2035	158.85	69.91	33082.01
May, 2035	158.52	70.24	33011.77
Jun, 2035	158.18	70.58	32941.19
Jul, 2035	157.84	70.92	32870.27
Aug, 2035	157.50	71.26	32799.01
Sep, 2035	157.16	71.60	32727.42
Oct, 2035	156.82	71.94	32655.47
Nov, 2035	156.47	72.29	32583.19
Dec, 2035	156.13	72.63	32510.56
Jan, 2036	155.78	72.98	32437.58
Feb, 2036	155.43	73.33	32364.25
Mar, 2036	155.08	73.68	32290.57
Apr, 2036	154.73	74.03	32216.53
May, 2036	154.37	74.39	32142.14
Jun, 2036	154.01	74.75	32067.40
Jul, 2036	153.66	75.10	31992.29
Aug, 2036	153.30	75.46	31916.83
Sep, 2036	152.93	75.83	31841.00
Oct, 2036	152.57	76.19	31764.81
Nov, 2036	152.21	76.55	31688.26
Dec, 2036	151.84	76.92	31611.34
Jan, 2037	151.47	77.29	31534.05
Feb, 2037	151.10	77.66	31456.39
Mar, 2037	150.73	78.03	31378.36
Apr, 2037	150.35	78.41	31299.96
May, 2037	149.98	78.78	31221.17
Jun, 2037	149.60	79.16	31142.02
Jul, 2037	149.22	79.54	31062.48
Aug, 2037	148.84	79.92	30982.56
Sep, 2037	148.46	80.30	30902.26
Oct, 2037	148.07	80.69	30821.57
Nov, 2037	147.69	81.07	30740.50
Dec, 2037	147.30	81.46	30659.04
Jan, 2038	146.91	81.85	30577.18
Feb, 2038	146.52	82.24	30494.94
Mar, 2038	146.12	82.64	30412.30
Apr, 2038	145.73	83.03	30329.27
May, 2038	145.33	83.43	30245.83
Jun, 2038	144.93	83.83	30162.00
Jul, 2038	144.53	84.23	30077.77
Aug, 2038	144.12	84.64	29993.13
Sep, 2038	143.72	85.04	29908.09
Oct, 2038	143.31	85.45	29822.64
Nov, 2038	142.90	85.86	29736.78
Dec, 2038	142.49	86.27	29650.51
Jan, 2039	142.08	86.68	29563.82
Feb, 2039	141.66	87.10	29476.72
Mar, 2039	141.24	87.52	29389.20
Apr, 2039	140.82	87.94	29301.27
May, 2039	140.40	88.36	29212.91
Jun, 2039	139.98	88.78	29124.13
Jul, 2039	139.55	89.21	29034.92
Aug, 2039	139.13	89.63	28945.29
Sep, 2039	138.70	90.06	28855.22
Oct, 2039	138.26	90.50	28764.73
Nov, 2039	137.83	90.93	28673.80
Dec, 2039	137.40	91.36	28582.43
Jan, 2040	136.96	91.80	28490.63
Feb, 2040	136.52	92.24	28398.39
Mar, 2040	136.08	92.68	28305.70
Apr, 2040	135.63	93.13	28212.58
May, 2040	135.19	93.57	28119.00
Jun, 2040	134.74	94.02	28024.98
Jul, 2040	134.29	94.47	27930.50
Aug, 2040	133.83	94.93	27835.58
Sep, 2040	133.38	95.38	27740.20
Oct, 2040	132.92	95.84	27644.36
Nov, 2040	132.46	96.30	27548.06
Dec, 2040	132.00	96.76	27451.30
Jan, 2041	131.54	97.22	27354.08
Feb, 2041	131.07	97.69	27256.39
Mar, 2041	130.60	98.16	27158.24
Apr, 2041	130.13	98.63	27059.61
May, 2041	129.66	99.10	26960.51
Jun, 2041	129.19	99.57	26860.94
Jul, 2041	128.71	100.05	26760.88
Aug, 2041	128.23	100.53	26660.35
Sep, 2041	127.75	101.01	26559.34
Oct, 2041	127.26	101.50	26457.84
Nov, 2041	126.78	101.98	26355.86
Dec, 2041	126.29	102.47	26253.39
Jan, 2042	125.80	102.96	26150.43
Feb, 2042	125.30	103.46	26046.97
Mar, 2042	124.81	103.95	25943.02
Apr, 2042	124.31	104.45	25838.57
May, 2042	123.81	104.95	25733.62
Jun, 2042	123.31	105.45	25628.17
Jul, 2042	122.80	105.96	25522.21
Aug, 2042	122.29	106.47	25415.74
Sep, 2042	121.78	106.98	25308.77
Oct, 2042	121.27	107.49	25201.28
Nov, 2042	120.76	108.00	25093.27
Dec, 2042	120.24	108.52	24984.75
Jan, 2043	119.72	109.04	24875.71
Feb, 2043	119.20	109.56	24766.15
Mar, 2043	118.67	110.09	24656.06
Apr, 2043	118.14	110.62	24545.44
May, 2043	117.61	111.15	24434.29
Jun, 2043	117.08	111.68	24322.62
Jul, 2043	116.55	112.21	24210.40
Aug, 2043	116.01	112.75	24097.65
Sep, 2043	115.47	113.29	23984.36
Oct, 2043	114.93	113.83	23870.52
Nov, 2043	114.38	114.38	23756.14
Dec, 2043	113.83	114.93	23641.21
Jan, 2044	113.28	115.48	23525.73
Feb, 2044	112.73	116.03	23409.70
Mar, 2044	112.17	116.59	23293.11
Apr, 2044	111.61	117.15	23175.97
May, 2044	111.05	117.71	23058.26
Jun, 2044	110.49	118.27	22939.99
Jul, 2044	109.92	118.84	22821.15
Aug, 2044	109.35	119.41	22701.74
Sep, 2044	108.78	119.98	22581.76
Oct, 2044	108.20	120.56	22461.20
Nov, 2044	107.63	121.13	22340.07
Dec, 2044	107.05	121.71	22218.35
Jan, 2045	106.46	122.30	22096.06
Feb, 2045	105.88	122.88	21973.17
Mar, 2045	105.29	123.47	21849.70
Apr, 2045	104.70	124.06	21725.64
May, 2045	104.10	124.66	21600.98
Jun, 2045	103.50	125.26	21475.73
Jul, 2045	102.90	125.86	21349.87
Aug, 2045	102.30	126.46	21223.41
Sep, 2045	101.70	127.06	21096.35
Oct, 2045	101.09	127.67	20968.67
Nov, 2045	100.47	128.29	20840.39
Dec, 2045	99.86	128.90	20711.49
Jan, 2046	99.24	129.52	20581.97
Feb, 2046	98.62	130.14	20451.83
Mar, 2046	98.00	130.76	20321.07
Apr, 2046	97.37	131.39	20189.68
May, 2046	96.74	132.02	20057.67
Jun, 2046	96.11	132.65	19925.01
Jul, 2046	95.47	133.29	19791.73
Aug, 2046	94.84	133.92	19657.80
Sep, 2046	94.19	134.57	19523.24
Oct, 2046	93.55	135.21	19388.03
Nov, 2046	92.90	135.86	19252.17
Dec, 2046	92.25	136.51	19115.66
Jan, 2047	91.60	137.16	18978.49
Feb, 2047	90.94	137.82	18840.67
Mar, 2047	90.28	138.48	18702.19
Apr, 2047	89.61	139.15	18563.05
May, 2047	88.95	139.81	18423.23
Jun, 2047	88.28	140.48	18282.75
Jul, 2047	87.60	141.16	18141.60
Aug, 2047	86.93	141.83	17999.76
Sep, 2047	86.25	142.51	17857.25
Oct, 2047	85.57	143.19	17714.06
Nov, 2047	84.88	143.88	17570.18
Dec, 2047	84.19	144.57	17425.61
Jan, 2048	83.50	145.26	17280.35
Feb, 2048	82.80	145.96	17134.39
Mar, 2048	82.10	146.66	16987.73
Apr, 2048	81.40	147.36	16840.37
May, 2048	80.69	148.07	16692.30
Jun, 2048	79.98	148.78	16543.53
Jul, 2048	79.27	149.49	16394.04
Aug, 2048	78.55	150.21	16243.83
Sep, 2048	77.84	150.92	16092.91
Oct, 2048	77.11	151.65	15941.26
Nov, 2048	76.39	152.37	15788.89
Dec, 2048	75.66	153.10	15635.78
Jan, 2049	74.92	153.84	15481.94
Feb, 2049	74.18	154.58	15327.37
Mar, 2049	73.44	155.32	15172.05
Apr, 2049	72.70	156.06	15015.99
May, 2049	71.95	156.81	14859.18
Jun, 2049	71.20	157.56	14701.62
Jul, 2049	70.45	158.31	14543.31
Aug, 2049	69.69	159.07	14384.23
Sep, 2049	68.92	159.84	14224.40
Oct, 2049	68.16	160.60	14063.80
Nov, 2049	67.39	161.37	13902.43
Dec, 2049	66.62	162.14	13740.28
Jan, 2050	65.84	162.92	13577.36
Feb, 2050	65.06	163.70	13413.66
Mar, 2050	64.27	164.49	13249.17
Apr, 2050	63.49	165.27	13083.90
May, 2050	62.69	166.07	12917.83
Jun, 2050	61.90	166.86	12750.97
Jul, 2050	61.10	167.66	12583.31
Aug, 2050	60.30	168.46	12414.84
Sep, 2050	59.49	169.27	12245.57
Oct, 2050	58.68	170.08	12075.49
Nov, 2050	57.86	170.90	11904.59
Dec, 2050	57.04	171.72	11732.87
Jan, 2051	56.22	172.54	11560.33
Feb, 2051	55.39	173.37	11386.97
Mar, 2051	54.56	174.20	11212.77
Apr, 2051	53.73	175.03	11037.74
May, 2051	52.89	175.87	10861.86
Jun, 2051	52.05	176.71	10685.15
Jul, 2051	51.20	177.56	10507.59
Aug, 2051	50.35	178.41	10329.18
Sep, 2051	49.49	179.27	10149.91
Oct, 2051	48.64	180.12	9969.79
Nov, 2051	47.77	180.99	9788.80
Dec, 2051	46.90	181.86	9606.95
Jan, 2052	46.03	182.73	9424.22
Feb, 2052	45.16	183.60	9240.62
Mar, 2052	44.28	184.48	9056.13
Apr, 2052	43.39	185.37	8870.77
May, 2052	42.51	186.25	8684.51
Jun, 2052	41.61	187.15	8497.37
Jul, 2052	40.72	188.04	8309.32
Aug, 2052	39.82	188.94	8120.38
Sep, 2052	38.91	189.85	7930.53
Oct, 2052	38.00	190.76	7739.77
Nov, 2052	37.09	191.67	7548.10
Dec, 2052	36.17	192.59	7355.50
Jan, 2053	35.25	193.51	7161.99
Feb, 2053	34.32	194.44	6967.55
Mar, 2053	33.39	195.37	6772.17
Apr, 2053	32.45	196.31	6575.86
May, 2053	31.51	197.25	6378.61
Jun, 2053	30.56	198.20	6180.42
Jul, 2053	29.61	199.15	5981.27
Aug, 2053	28.66	200.10	5781.17
Sep, 2053	27.70	201.06	5580.11
Oct, 2053	26.74	202.02	5378.09
Nov, 2053	25.77	202.99	5175.10
Dec, 2053	24.80	203.96	4971.14
Jan, 2054	23.82	204.94	4766.20
Feb, 2054	22.84	205.92	4560.28
Mar, 2054	21.85	206.91	4353.37
Apr, 2054	20.86	207.90	4145.47
May, 2054	19.86	208.90	3936.57
Jun, 2054	18.86	209.90	3726.67
Jul, 2054	17.86	210.90	3515.77
Aug, 2054	16.85	211.91	3303.86
Sep, 2054	15.83	212.93	3090.93
Oct, 2054	14.81	213.95	2876.98
Nov, 2054	13.79	214.97	2662.01
Dec, 2054	12.76	216.00	2446.00
Jan, 2055	11.72	217.04	2228.96
Feb, 2055	10.68	218.08	2010.88
Mar, 2055	9.64	219.12	1791.76
Apr, 2055	8.59	220.17	1571.58
May, 2055	7.53	221.23	1350.35
Jun, 2055	6.47	222.29	1128.06
Jul, 2055	5.41	223.35	904.71
Aug, 2055	4.34	224.42	680.28
Sep, 2055	3.26	225.50	454.78
Oct, 2055	2.18	226.58	228.20
Nov, 2055	1.09	227.67	0.54