Mortgage Parameters

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

Mortgage Summary

Property Total:	$54,000
Down Payment	$16,200
Mortgage Amount:	$37,800
Mortgage Payment:	$220.59 / month
Estimated Tax:	+ $30.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $250.59 / month
Total Interest Paid:	$41,612.40 over 30 years
Total Tax Paid:	$10,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	181.13	39.46	37760.54
Jan, 2026	180.94	39.65	37720.88
Feb, 2026	180.75	39.84	37681.04
Mar, 2026	180.55	40.04	37641.00
Apr, 2026	180.36	40.23	37600.77
May, 2026	180.17	40.42	37560.36
Jun, 2026	179.98	40.61	37519.74
Jul, 2026	179.78	40.81	37478.93
Aug, 2026	179.59	41.00	37437.93
Sep, 2026	179.39	41.20	37396.73
Oct, 2026	179.19	41.40	37355.33
Nov, 2026	178.99	41.60	37313.74
Dec, 2026	178.79	41.80	37271.94
Jan, 2027	178.59	42.00	37229.95
Feb, 2027	178.39	42.20	37187.75
Mar, 2027	178.19	42.40	37145.35
Apr, 2027	177.99	42.60	37102.75
May, 2027	177.78	42.81	37059.94
Jun, 2027	177.58	43.01	37016.93
Jul, 2027	177.37	43.22	36973.72
Aug, 2027	177.17	43.42	36930.29
Sep, 2027	176.96	43.63	36886.66
Oct, 2027	176.75	43.84	36842.82
Nov, 2027	176.54	44.05	36798.77
Dec, 2027	176.33	44.26	36754.50
Jan, 2028	176.12	44.47	36710.03
Feb, 2028	175.90	44.69	36665.34
Mar, 2028	175.69	44.90	36620.44
Apr, 2028	175.47	45.12	36575.32
May, 2028	175.26	45.33	36529.99
Jun, 2028	175.04	45.55	36484.44
Jul, 2028	174.82	45.77	36438.67
Aug, 2028	174.60	45.99	36392.68
Sep, 2028	174.38	46.21	36346.47
Oct, 2028	174.16	46.43	36300.04
Nov, 2028	173.94	46.65	36253.39
Dec, 2028	173.71	46.88	36206.52
Jan, 2029	173.49	47.10	36159.42
Feb, 2029	173.26	47.33	36112.09
Mar, 2029	173.04	47.55	36064.54
Apr, 2029	172.81	47.78	36016.76
May, 2029	172.58	48.01	35968.75
Jun, 2029	172.35	48.24	35920.51
Jul, 2029	172.12	48.47	35872.04
Aug, 2029	171.89	48.70	35823.33
Sep, 2029	171.65	48.94	35774.40
Oct, 2029	171.42	49.17	35725.22
Nov, 2029	171.18	49.41	35675.82
Dec, 2029	170.95	49.64	35626.17
Jan, 2030	170.71	49.88	35576.29
Feb, 2030	170.47	50.12	35526.17
Mar, 2030	170.23	50.36	35475.81
Apr, 2030	169.99	50.60	35425.21
May, 2030	169.75	50.84	35374.37
Jun, 2030	169.50	51.09	35323.28
Jul, 2030	169.26	51.33	35271.95
Aug, 2030	169.01	51.58	35220.37
Sep, 2030	168.76	51.83	35168.54
Oct, 2030	168.52	52.07	35116.47
Nov, 2030	168.27	52.32	35064.14
Dec, 2030	168.02	52.57	35011.57
Jan, 2031	167.76	52.83	34958.74
Feb, 2031	167.51	53.08	34905.66
Mar, 2031	167.26	53.33	34852.33
Apr, 2031	167.00	53.59	34798.74
May, 2031	166.74	53.85	34744.90
Jun, 2031	166.49	54.10	34690.79
Jul, 2031	166.23	54.36	34636.43
Aug, 2031	165.97	54.62	34581.80
Sep, 2031	165.70	54.89	34526.92
Oct, 2031	165.44	55.15	34471.77
Nov, 2031	165.18	55.41	34416.36
Dec, 2031	164.91	55.68	34360.68
Jan, 2032	164.64	55.95	34304.73
Feb, 2032	164.38	56.21	34248.52
Mar, 2032	164.11	56.48	34192.04
Apr, 2032	163.84	56.75	34135.29
May, 2032	163.56	57.03	34078.26
Jun, 2032	163.29	57.30	34020.96
Jul, 2032	163.02	57.57	33963.39
Aug, 2032	162.74	57.85	33905.54
Sep, 2032	162.46	58.13	33847.41
Oct, 2032	162.19	58.40	33789.01
Nov, 2032	161.91	58.68	33730.33
Dec, 2032	161.62	58.97	33671.36
Jan, 2033	161.34	59.25	33612.11
Feb, 2033	161.06	59.53	33552.58
Mar, 2033	160.77	59.82	33492.76
Apr, 2033	160.49	60.10	33432.66
May, 2033	160.20	60.39	33372.27
Jun, 2033	159.91	60.68	33311.59
Jul, 2033	159.62	60.97	33250.61
Aug, 2033	159.33	61.26	33189.35
Sep, 2033	159.03	61.56	33127.79
Oct, 2033	158.74	61.85	33065.94
Nov, 2033	158.44	62.15	33003.79
Dec, 2033	158.14	62.45	32941.34
Jan, 2034	157.84	62.75	32878.60
Feb, 2034	157.54	63.05	32815.55
Mar, 2034	157.24	63.35	32752.20
Apr, 2034	156.94	63.65	32688.55
May, 2034	156.63	63.96	32624.59
Jun, 2034	156.33	64.26	32560.33
Jul, 2034	156.02	64.57	32495.76
Aug, 2034	155.71	64.88	32430.88
Sep, 2034	155.40	65.19	32365.68
Oct, 2034	155.09	65.50	32300.18
Nov, 2034	154.77	65.82	32234.36
Dec, 2034	154.46	66.13	32168.23
Jan, 2035	154.14	66.45	32101.78
Feb, 2035	153.82	66.77	32035.01
Mar, 2035	153.50	67.09	31967.92
Apr, 2035	153.18	67.41	31900.51
May, 2035	152.86	67.73	31832.77
Jun, 2035	152.53	68.06	31764.72
Jul, 2035	152.21	68.38	31696.33
Aug, 2035	151.88	68.71	31627.62
Sep, 2035	151.55	69.04	31558.58
Oct, 2035	151.22	69.37	31489.21
Nov, 2035	150.89	69.70	31419.50
Dec, 2035	150.55	70.04	31349.47
Jan, 2036	150.22	70.37	31279.09
Feb, 2036	149.88	70.71	31208.38
Mar, 2036	149.54	71.05	31137.33
Apr, 2036	149.20	71.39	31065.94
May, 2036	148.86	71.73	30994.21
Jun, 2036	148.51	72.08	30922.13
Jul, 2036	148.17	72.42	30849.71
Aug, 2036	147.82	72.77	30776.94
Sep, 2036	147.47	73.12	30703.82
Oct, 2036	147.12	73.47	30630.36
Nov, 2036	146.77	73.82	30556.54
Dec, 2036	146.42	74.17	30482.36
Jan, 2037	146.06	74.53	30407.84
Feb, 2037	145.70	74.89	30332.95
Mar, 2037	145.35	75.24	30257.71
Apr, 2037	144.98	75.61	30182.10
May, 2037	144.62	75.97	30106.13
Jun, 2037	144.26	76.33	30029.80
Jul, 2037	143.89	76.70	29953.10
Aug, 2037	143.53	77.06	29876.04
Sep, 2037	143.16	77.43	29798.61
Oct, 2037	142.78	77.81	29720.80
Nov, 2037	142.41	78.18	29642.62
Dec, 2037	142.04	78.55	29564.07
Jan, 2038	141.66	78.93	29485.14
Feb, 2038	141.28	79.31	29405.83
Mar, 2038	140.90	79.69	29326.15
Apr, 2038	140.52	80.07	29246.08
May, 2038	140.14	80.45	29165.63
Jun, 2038	139.75	80.84	29084.79
Jul, 2038	139.36	81.23	29003.56
Aug, 2038	138.98	81.61	28921.95
Sep, 2038	138.58	82.01	28839.94
Oct, 2038	138.19	82.40	28757.54
Nov, 2038	137.80	82.79	28674.75
Dec, 2038	137.40	83.19	28591.56
Jan, 2039	137.00	83.59	28507.97
Feb, 2039	136.60	83.99	28423.98
Mar, 2039	136.20	84.39	28339.59
Apr, 2039	135.79	84.80	28254.79
May, 2039	135.39	85.20	28169.59
Jun, 2039	134.98	85.61	28083.98
Jul, 2039	134.57	86.02	27997.96
Aug, 2039	134.16	86.43	27911.53
Sep, 2039	133.74	86.85	27824.68
Oct, 2039	133.33	87.26	27737.42
Nov, 2039	132.91	87.68	27649.73
Dec, 2039	132.49	88.10	27561.63
Jan, 2040	132.07	88.52	27473.11
Feb, 2040	131.64	88.95	27384.16
Mar, 2040	131.22	89.37	27294.79
Apr, 2040	130.79	89.80	27204.98
May, 2040	130.36	90.23	27114.75
Jun, 2040	129.92	90.67	27024.09
Jul, 2040	129.49	91.10	26932.99
Aug, 2040	129.05	91.54	26841.45
Sep, 2040	128.62	91.97	26749.48
Oct, 2040	128.17	92.42	26657.06
Nov, 2040	127.73	92.86	26564.20
Dec, 2040	127.29	93.30	26470.90
Jan, 2041	126.84	93.75	26377.15
Feb, 2041	126.39	94.20	26282.95
Mar, 2041	125.94	94.65	26188.30
Apr, 2041	125.49	95.10	26093.19
May, 2041	125.03	95.56	25997.63
Jun, 2041	124.57	96.02	25901.62
Jul, 2041	124.11	96.48	25805.14
Aug, 2041	123.65	96.94	25708.20
Sep, 2041	123.19	97.40	25610.79
Oct, 2041	122.72	97.87	25512.92
Nov, 2041	122.25	98.34	25414.58
Dec, 2041	121.78	98.81	25315.77
Jan, 2042	121.30	99.29	25216.48
Feb, 2042	120.83	99.76	25116.72
Mar, 2042	120.35	100.24	25016.48
Apr, 2042	119.87	100.72	24915.76
May, 2042	119.39	101.20	24814.56
Jun, 2042	118.90	101.69	24712.88
Jul, 2042	118.42	102.17	24610.70
Aug, 2042	117.93	102.66	24508.04
Sep, 2042	117.43	103.16	24404.88
Oct, 2042	116.94	103.65	24301.23
Nov, 2042	116.44	104.15	24197.09
Dec, 2042	115.94	104.65	24092.44
Jan, 2043	115.44	105.15	23987.29
Feb, 2043	114.94	105.65	23881.64
Mar, 2043	114.43	106.16	23775.48
Apr, 2043	113.92	106.67	23668.82
May, 2043	113.41	107.18	23561.64
Jun, 2043	112.90	107.69	23453.95
Jul, 2043	112.38	108.21	23345.74
Aug, 2043	111.87	108.72	23237.02
Sep, 2043	111.34	109.25	23127.77
Oct, 2043	110.82	109.77	23018.00
Nov, 2043	110.29	110.30	22907.71
Dec, 2043	109.77	110.82	22796.89
Jan, 2044	109.24	111.35	22685.53
Feb, 2044	108.70	111.89	22573.64
Mar, 2044	108.17	112.42	22461.22
Apr, 2044	107.63	112.96	22348.25
May, 2044	107.09	113.50	22234.75
Jun, 2044	106.54	114.05	22120.70
Jul, 2044	106.00	114.59	22006.11
Aug, 2044	105.45	115.14	21890.96
Sep, 2044	104.89	115.70	21775.27
Oct, 2044	104.34	116.25	21659.02
Nov, 2044	103.78	116.81	21542.21
Dec, 2044	103.22	117.37	21424.84
Jan, 2045	102.66	117.93	21306.91
Feb, 2045	102.10	118.49	21188.42
Mar, 2045	101.53	119.06	21069.36
Apr, 2045	100.96	119.63	20949.72
May, 2045	100.38	120.21	20829.52
Jun, 2045	99.81	120.78	20708.73
Jul, 2045	99.23	121.36	20587.37
Aug, 2045	98.65	121.94	20465.43
Sep, 2045	98.06	122.53	20342.91
Oct, 2045	97.48	123.11	20219.79
Nov, 2045	96.89	123.70	20096.09
Dec, 2045	96.29	124.30	19971.79
Jan, 2046	95.70	124.89	19846.90
Feb, 2046	95.10	125.49	19721.41
Mar, 2046	94.50	126.09	19595.32
Apr, 2046	93.89	126.70	19468.62
May, 2046	93.29	127.30	19341.32
Jun, 2046	92.68	127.91	19213.41
Jul, 2046	92.06	128.53	19084.88
Aug, 2046	91.45	129.14	18955.74
Sep, 2046	90.83	129.76	18825.98
Oct, 2046	90.21	130.38	18695.60
Nov, 2046	89.58	131.01	18564.59
Dec, 2046	88.96	131.63	18432.96
Jan, 2047	88.32	132.27	18300.69
Feb, 2047	87.69	132.90	18167.79
Mar, 2047	87.05	133.54	18034.26
Apr, 2047	86.41	134.18	17900.08
May, 2047	85.77	134.82	17765.26
Jun, 2047	85.13	135.46	17629.80
Jul, 2047	84.48	136.11	17493.68
Aug, 2047	83.82	136.77	17356.92
Sep, 2047	83.17	137.42	17219.49
Oct, 2047	82.51	138.08	17081.41
Nov, 2047	81.85	138.74	16942.67
Dec, 2047	81.18	139.41	16803.27
Jan, 2048	80.52	140.07	16663.19
Feb, 2048	79.84	140.75	16522.45
Mar, 2048	79.17	141.42	16381.03
Apr, 2048	78.49	142.10	16238.93
May, 2048	77.81	142.78	16096.15
Jun, 2048	77.13	143.46	15952.69
Jul, 2048	76.44	144.15	15808.54
Aug, 2048	75.75	144.84	15663.70
Sep, 2048	75.06	145.53	15518.16
Oct, 2048	74.36	146.23	15371.93
Nov, 2048	73.66	146.93	15225.00
Dec, 2048	72.95	147.64	15077.36
Jan, 2049	72.25	148.34	14929.02
Feb, 2049	71.53	149.06	14779.96
Mar, 2049	70.82	149.77	14630.19
Apr, 2049	70.10	150.49	14479.70
May, 2049	69.38	151.21	14328.50
Jun, 2049	68.66	151.93	14176.56
Jul, 2049	67.93	152.66	14023.90
Aug, 2049	67.20	153.39	13870.51
Sep, 2049	66.46	154.13	13716.38
Oct, 2049	65.72	154.87	13561.52
Nov, 2049	64.98	155.61	13405.91
Dec, 2049	64.24	156.35	13249.56
Jan, 2050	63.49	157.10	13092.45
Feb, 2050	62.73	157.86	12934.60
Mar, 2050	61.98	158.61	12775.99
Apr, 2050	61.22	159.37	12616.62
May, 2050	60.45	160.14	12456.48
Jun, 2050	59.69	160.90	12295.58
Jul, 2050	58.92	161.67	12133.90
Aug, 2050	58.14	162.45	11971.46
Sep, 2050	57.36	163.23	11808.23
Oct, 2050	56.58	164.01	11644.22
Nov, 2050	55.80	164.79	11479.43
Dec, 2050	55.01	165.58	11313.84
Jan, 2051	54.21	166.38	11147.46
Feb, 2051	53.41	167.18	10980.29
Mar, 2051	52.61	167.98	10812.31
Apr, 2051	51.81	168.78	10643.53
May, 2051	51.00	169.59	10473.94
Jun, 2051	50.19	170.40	10303.54
Jul, 2051	49.37	171.22	10132.32
Aug, 2051	48.55	172.04	9960.28
Sep, 2051	47.73	172.86	9787.42
Oct, 2051	46.90	173.69	9613.73
Nov, 2051	46.07	174.52	9439.20
Dec, 2051	45.23	175.36	9263.84
Jan, 2052	44.39	176.20	9087.64
Feb, 2052	43.54	177.05	8910.59
Mar, 2052	42.70	177.89	8732.70
Apr, 2052	41.84	178.75	8553.96
May, 2052	40.99	179.60	8374.35
Jun, 2052	40.13	180.46	8193.89
Jul, 2052	39.26	181.33	8012.56
Aug, 2052	38.39	182.20	7830.37
Sep, 2052	37.52	183.07	7647.30
Oct, 2052	36.64	183.95	7463.35
Nov, 2052	35.76	184.83	7278.52
Dec, 2052	34.88	185.71	7092.81
Jan, 2053	33.99	186.60	6906.20
Feb, 2053	33.09	187.50	6718.71
Mar, 2053	32.19	188.40	6530.31
Apr, 2053	31.29	189.30	6341.01
May, 2053	30.38	190.21	6150.81
Jun, 2053	29.47	191.12	5959.69
Jul, 2053	28.56	192.03	5767.65
Aug, 2053	27.64	192.95	5574.70
Sep, 2053	26.71	193.88	5380.82
Oct, 2053	25.78	194.81	5186.02
Nov, 2053	24.85	195.74	4990.28
Dec, 2053	23.91	196.68	4793.60
Jan, 2054	22.97	197.62	4595.98
Feb, 2054	22.02	198.57	4397.41
Mar, 2054	21.07	199.52	4197.89
Apr, 2054	20.11	200.48	3997.42
May, 2054	19.15	201.44	3795.98
Jun, 2054	18.19	202.40	3593.58
Jul, 2054	17.22	203.37	3390.21
Aug, 2054	16.24	204.35	3185.86
Sep, 2054	15.27	205.32	2980.54
Oct, 2054	14.28	206.31	2774.23
Nov, 2054	13.29	207.30	2566.93
Dec, 2054	12.30	208.29	2358.64
Jan, 2055	11.30	209.29	2149.36
Feb, 2055	10.30	210.29	1939.06
Mar, 2055	9.29	211.30	1727.77
Apr, 2055	8.28	212.31	1515.45
May, 2055	7.26	213.33	1302.13
Jun, 2055	6.24	214.35	1087.78
Jul, 2055	5.21	215.38	872.40
Aug, 2055	4.18	216.41	655.99
Sep, 2055	3.14	217.45	438.54
Oct, 2055	2.10	218.49	220.05
Nov, 2055	1.05	219.54	0.52