Mortgage Parameters

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

Mortgage Summary

Property Total:	$32,500
Down Payment	$9,750
Mortgage Amount:	$22,750
Mortgage Payment:	$132.76 / month
Estimated Tax:	+ $18.06 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $150.82 / month
Total Interest Paid:	$25,045.20 over 30 years
Total Tax Paid:	$6,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	109.01	23.75	22726.25
Jan, 2026	108.90	23.86	22702.39
Feb, 2026	108.78	23.98	22678.41
Mar, 2026	108.67	24.09	22654.32
Apr, 2026	108.55	24.21	22630.11
May, 2026	108.44	24.32	22605.78
Jun, 2026	108.32	24.44	22581.34
Jul, 2026	108.20	24.56	22556.79
Aug, 2026	108.08	24.68	22532.11
Sep, 2026	107.97	24.79	22507.32
Oct, 2026	107.85	24.91	22482.40
Nov, 2026	107.73	25.03	22457.37
Dec, 2026	107.61	25.15	22432.22
Jan, 2027	107.49	25.27	22406.95
Feb, 2027	107.37	25.39	22381.56
Mar, 2027	107.24	25.52	22356.04
Apr, 2027	107.12	25.64	22330.40
May, 2027	107.00	25.76	22304.64
Jun, 2027	106.88	25.88	22278.76
Jul, 2027	106.75	26.01	22252.75
Aug, 2027	106.63	26.13	22226.62
Sep, 2027	106.50	26.26	22200.36
Oct, 2027	106.38	26.38	22173.98
Nov, 2027	106.25	26.51	22147.47
Dec, 2027	106.12	26.64	22120.83
Jan, 2028	106.00	26.76	22094.07
Feb, 2028	105.87	26.89	22067.18
Mar, 2028	105.74	27.02	22040.15
Apr, 2028	105.61	27.15	22013.00
May, 2028	105.48	27.28	21985.72
Jun, 2028	105.35	27.41	21958.31
Jul, 2028	105.22	27.54	21930.77
Aug, 2028	105.08	27.68	21903.09
Sep, 2028	104.95	27.81	21875.28
Oct, 2028	104.82	27.94	21847.34
Nov, 2028	104.69	28.07	21819.27
Dec, 2028	104.55	28.21	21791.06
Jan, 2029	104.42	28.34	21762.71
Feb, 2029	104.28	28.48	21734.23
Mar, 2029	104.14	28.62	21705.62
Apr, 2029	104.01	28.75	21676.86
May, 2029	103.87	28.89	21647.97
Jun, 2029	103.73	29.03	21618.94
Jul, 2029	103.59	29.17	21589.77
Aug, 2029	103.45	29.31	21560.46
Sep, 2029	103.31	29.45	21531.01
Oct, 2029	103.17	29.59	21501.42
Nov, 2029	103.03	29.73	21471.69
Dec, 2029	102.89	29.87	21441.82
Jan, 2030	102.74	30.02	21411.80
Feb, 2030	102.60	30.16	21381.64
Mar, 2030	102.45	30.31	21351.33
Apr, 2030	102.31	30.45	21320.88
May, 2030	102.16	30.60	21290.28
Jun, 2030	102.02	30.74	21259.54
Jul, 2030	101.87	30.89	21228.65
Aug, 2030	101.72	31.04	21197.61
Sep, 2030	101.57	31.19	21166.42
Oct, 2030	101.42	31.34	21135.08
Nov, 2030	101.27	31.49	21103.59
Dec, 2030	101.12	31.64	21071.95
Jan, 2031	100.97	31.79	21040.16
Feb, 2031	100.82	31.94	21008.22
Mar, 2031	100.66	32.10	20976.13
Apr, 2031	100.51	32.25	20943.88
May, 2031	100.36	32.40	20911.47
Jun, 2031	100.20	32.56	20878.91
Jul, 2031	100.04	32.72	20846.20
Aug, 2031	99.89	32.87	20813.33
Sep, 2031	99.73	33.03	20780.30
Oct, 2031	99.57	33.19	20747.11
Nov, 2031	99.41	33.35	20713.76
Dec, 2031	99.25	33.51	20680.26
Jan, 2032	99.09	33.67	20646.59
Feb, 2032	98.93	33.83	20612.76
Mar, 2032	98.77	33.99	20578.77
Apr, 2032	98.61	34.15	20544.62
May, 2032	98.44	34.32	20510.30
Jun, 2032	98.28	34.48	20475.82
Jul, 2032	98.11	34.65	20441.17
Aug, 2032	97.95	34.81	20406.36
Sep, 2032	97.78	34.98	20371.38
Oct, 2032	97.61	35.15	20336.23
Nov, 2032	97.44	35.32	20300.92
Dec, 2032	97.28	35.48	20265.43
Jan, 2033	97.11	35.65	20229.78
Feb, 2033	96.93	35.83	20193.95
Mar, 2033	96.76	36.00	20157.95
Apr, 2033	96.59	36.17	20121.78
May, 2033	96.42	36.34	20085.44
Jun, 2033	96.24	36.52	20048.92
Jul, 2033	96.07	36.69	20012.23
Aug, 2033	95.89	36.87	19975.36
Sep, 2033	95.72	37.04	19938.32
Oct, 2033	95.54	37.22	19901.10
Nov, 2033	95.36	37.40	19863.70
Dec, 2033	95.18	37.58	19826.12
Jan, 2034	95.00	37.76	19788.36
Feb, 2034	94.82	37.94	19750.42
Mar, 2034	94.64	38.12	19712.29
Apr, 2034	94.45	38.31	19673.99
May, 2034	94.27	38.49	19635.50
Jun, 2034	94.09	38.67	19596.83
Jul, 2034	93.90	38.86	19557.97
Aug, 2034	93.72	39.04	19518.92
Sep, 2034	93.53	39.23	19479.69
Oct, 2034	93.34	39.42	19440.27
Nov, 2034	93.15	39.61	19400.66
Dec, 2034	92.96	39.80	19360.86
Jan, 2035	92.77	39.99	19320.87
Feb, 2035	92.58	40.18	19280.69
Mar, 2035	92.39	40.37	19240.32
Apr, 2035	92.19	40.57	19199.75
May, 2035	92.00	40.76	19158.99
Jun, 2035	91.80	40.96	19118.04
Jul, 2035	91.61	41.15	19076.88
Aug, 2035	91.41	41.35	19035.53
Sep, 2035	91.21	41.55	18993.98
Oct, 2035	91.01	41.75	18952.24
Nov, 2035	90.81	41.95	18910.29
Dec, 2035	90.61	42.15	18868.14
Jan, 2036	90.41	42.35	18825.79
Feb, 2036	90.21	42.55	18783.24
Mar, 2036	90.00	42.76	18740.48
Apr, 2036	89.80	42.96	18697.52
May, 2036	89.59	43.17	18654.35
Jun, 2036	89.39	43.37	18610.98
Jul, 2036	89.18	43.58	18567.40
Aug, 2036	88.97	43.79	18523.60
Sep, 2036	88.76	44.00	18479.60
Oct, 2036	88.55	44.21	18435.39
Nov, 2036	88.34	44.42	18390.97
Dec, 2036	88.12	44.64	18346.33
Jan, 2037	87.91	44.85	18301.48
Feb, 2037	87.69	45.07	18256.42
Mar, 2037	87.48	45.28	18211.13
Apr, 2037	87.26	45.50	18165.64
May, 2037	87.04	45.72	18119.92
Jun, 2037	86.82	45.94	18073.98
Jul, 2037	86.60	46.16	18027.83
Aug, 2037	86.38	46.38	17981.45
Sep, 2037	86.16	46.60	17934.85
Oct, 2037	85.94	46.82	17888.03
Nov, 2037	85.71	47.05	17840.98
Dec, 2037	85.49	47.27	17793.71
Jan, 2038	85.26	47.50	17746.21
Feb, 2038	85.03	47.73	17698.49
Mar, 2038	84.81	47.95	17650.53
Apr, 2038	84.58	48.18	17602.35
May, 2038	84.34	48.42	17553.93
Jun, 2038	84.11	48.65	17505.29
Jul, 2038	83.88	48.88	17456.41
Aug, 2038	83.65	49.11	17407.29
Sep, 2038	83.41	49.35	17357.94
Oct, 2038	83.17	49.59	17308.35
Nov, 2038	82.94	49.82	17258.53
Dec, 2038	82.70	50.06	17208.47
Jan, 2039	82.46	50.30	17158.16
Feb, 2039	82.22	50.54	17107.62
Mar, 2039	81.97	50.79	17056.83
Apr, 2039	81.73	51.03	17005.80
May, 2039	81.49	51.27	16954.53
Jun, 2039	81.24	51.52	16903.01
Jul, 2039	80.99	51.77	16851.24
Aug, 2039	80.75	52.01	16799.23
Sep, 2039	80.50	52.26	16746.97
Oct, 2039	80.25	52.51	16694.45
Nov, 2039	79.99	52.77	16641.69
Dec, 2039	79.74	53.02	16588.67
Jan, 2040	79.49	53.27	16535.40
Feb, 2040	79.23	53.53	16481.87
Mar, 2040	78.98	53.78	16428.08
Apr, 2040	78.72	54.04	16374.04
May, 2040	78.46	54.30	16319.74
Jun, 2040	78.20	54.56	16265.18
Jul, 2040	77.94	54.82	16210.36
Aug, 2040	77.67	55.09	16155.27
Sep, 2040	77.41	55.35	16099.92
Oct, 2040	77.15	55.61	16044.31
Nov, 2040	76.88	55.88	15988.43
Dec, 2040	76.61	56.15	15932.28
Jan, 2041	76.34	56.42	15875.86
Feb, 2041	76.07	56.69	15819.17
Mar, 2041	75.80	56.96	15762.21
Apr, 2041	75.53	57.23	15704.98
May, 2041	75.25	57.51	15647.47
Jun, 2041	74.98	57.78	15589.69
Jul, 2041	74.70	58.06	15531.63
Aug, 2041	74.42	58.34	15473.29
Sep, 2041	74.14	58.62	15414.68
Oct, 2041	73.86	58.90	15355.78
Nov, 2041	73.58	59.18	15296.60
Dec, 2041	73.30	59.46	15237.13
Jan, 2042	73.01	59.75	15177.38
Feb, 2042	72.72	60.04	15117.35
Mar, 2042	72.44	60.32	15057.03
Apr, 2042	72.15	60.61	14996.41
May, 2042	71.86	60.90	14935.51
Jun, 2042	71.57	61.19	14874.32
Jul, 2042	71.27	61.49	14812.83
Aug, 2042	70.98	61.78	14751.05
Sep, 2042	70.68	62.08	14688.97
Oct, 2042	70.38	62.38	14626.60
Nov, 2042	70.09	62.67	14563.92
Dec, 2042	69.79	62.97	14500.95
Jan, 2043	69.48	63.28	14437.67
Feb, 2043	69.18	63.58	14374.09
Mar, 2043	68.88	63.88	14310.21
Apr, 2043	68.57	64.19	14246.02
May, 2043	68.26	64.50	14181.52
Jun, 2043	67.95	64.81	14116.71
Jul, 2043	67.64	65.12	14051.60
Aug, 2043	67.33	65.43	13986.17
Sep, 2043	67.02	65.74	13920.42
Oct, 2043	66.70	66.06	13854.36
Nov, 2043	66.39	66.37	13787.99
Dec, 2043	66.07	66.69	13721.30
Jan, 2044	65.75	67.01	13654.29
Feb, 2044	65.43	67.33	13586.95
Mar, 2044	65.10	67.66	13519.30
Apr, 2044	64.78	67.98	13451.32
May, 2044	64.45	68.31	13383.01
Jun, 2044	64.13	68.63	13314.38
Jul, 2044	63.80	68.96	13245.42
Aug, 2044	63.47	69.29	13176.12
Sep, 2044	63.14	69.62	13106.50
Oct, 2044	62.80	69.96	13036.54
Nov, 2044	62.47	70.29	12966.25
Dec, 2044	62.13	70.63	12895.62
Jan, 2045	61.79	70.97	12824.65
Feb, 2045	61.45	71.31	12753.34
Mar, 2045	61.11	71.65	12681.69
Apr, 2045	60.77	71.99	12609.70
May, 2045	60.42	72.34	12537.36
Jun, 2045	60.07	72.69	12464.67
Jul, 2045	59.73	73.03	12391.64
Aug, 2045	59.38	73.38	12318.26
Sep, 2045	59.02	73.74	12244.52
Oct, 2045	58.67	74.09	12170.43
Nov, 2045	58.32	74.44	12095.99
Dec, 2045	57.96	74.80	12021.19
Jan, 2046	57.60	75.16	11946.03
Feb, 2046	57.24	75.52	11870.51
Mar, 2046	56.88	75.88	11794.63
Apr, 2046	56.52	76.24	11718.39
May, 2046	56.15	76.61	11641.78
Jun, 2046	55.78	76.98	11564.80
Jul, 2046	55.41	77.35	11487.46
Aug, 2046	55.04	77.72	11409.74
Sep, 2046	54.67	78.09	11331.65
Oct, 2046	54.30	78.46	11253.19
Nov, 2046	53.92	78.84	11174.35
Dec, 2046	53.54	79.22	11095.14
Jan, 2047	53.16	79.60	11015.54
Feb, 2047	52.78	79.98	10935.56
Mar, 2047	52.40	80.36	10855.20
Apr, 2047	52.01	80.75	10774.46
May, 2047	51.63	81.13	10693.32
Jun, 2047	51.24	81.52	10611.80
Jul, 2047	50.85	81.91	10529.89
Aug, 2047	50.46	82.30	10447.59
Sep, 2047	50.06	82.70	10364.89
Oct, 2047	49.67	83.09	10281.79
Nov, 2047	49.27	83.49	10198.30
Dec, 2047	48.87	83.89	10114.41
Jan, 2048	48.46	84.30	10030.11
Feb, 2048	48.06	84.70	9945.41
Mar, 2048	47.66	85.10	9860.31
Apr, 2048	47.25	85.51	9774.80
May, 2048	46.84	85.92	9688.87
Jun, 2048	46.43	86.33	9602.54
Jul, 2048	46.01	86.75	9515.79
Aug, 2048	45.60	87.16	9428.63
Sep, 2048	45.18	87.58	9341.05
Oct, 2048	44.76	88.00	9253.05
Nov, 2048	44.34	88.42	9164.62
Dec, 2048	43.91	88.85	9075.78
Jan, 2049	43.49	89.27	8986.50
Feb, 2049	43.06	89.70	8896.81
Mar, 2049	42.63	90.13	8806.68
Apr, 2049	42.20	90.56	8716.11
May, 2049	41.76	91.00	8625.12
Jun, 2049	41.33	91.43	8533.69
Jul, 2049	40.89	91.87	8441.82
Aug, 2049	40.45	92.31	8349.51
Sep, 2049	40.01	92.75	8256.76
Oct, 2049	39.56	93.20	8163.56
Nov, 2049	39.12	93.64	8069.92
Dec, 2049	38.67	94.09	7975.83
Jan, 2050	38.22	94.54	7881.28
Feb, 2050	37.76	95.00	7786.29
Mar, 2050	37.31	95.45	7690.84
Apr, 2050	36.85	95.91	7594.93
May, 2050	36.39	96.37	7498.56
Jun, 2050	35.93	96.83	7401.73
Jul, 2050	35.47	97.29	7304.44
Aug, 2050	35.00	97.76	7206.68
Sep, 2050	34.53	98.23	7108.45
Oct, 2050	34.06	98.70	7009.75
Nov, 2050	33.59	99.17	6910.58
Dec, 2050	33.11	99.65	6810.93
Jan, 2051	32.64	100.12	6710.81
Feb, 2051	32.16	100.60	6610.21
Mar, 2051	31.67	101.09	6509.12
Apr, 2051	31.19	101.57	6407.55
May, 2051	30.70	102.06	6305.49
Jun, 2051	30.21	102.55	6202.95
Jul, 2051	29.72	103.04	6099.91
Aug, 2051	29.23	103.53	5996.38
Sep, 2051	28.73	104.03	5892.35
Oct, 2051	28.23	104.53	5787.82
Nov, 2051	27.73	105.03	5682.80
Dec, 2051	27.23	105.53	5577.27
Jan, 2052	26.72	106.04	5471.23
Feb, 2052	26.22	106.54	5364.69
Mar, 2052	25.71	107.05	5257.63
Apr, 2052	25.19	107.57	5150.07
May, 2052	24.68	108.08	5041.98
Jun, 2052	24.16	108.60	4933.38
Jul, 2052	23.64	109.12	4824.26
Aug, 2052	23.12	109.64	4714.62
Sep, 2052	22.59	110.17	4604.45
Oct, 2052	22.06	110.70	4493.75
Nov, 2052	21.53	111.23	4382.53
Dec, 2052	21.00	111.76	4270.76
Jan, 2053	20.46	112.30	4158.47
Feb, 2053	19.93	112.83	4045.63
Mar, 2053	19.39	113.37	3932.26
Apr, 2053	18.84	113.92	3818.34
May, 2053	18.30	114.46	3703.88
Jun, 2053	17.75	115.01	3588.87
Jul, 2053	17.20	115.56	3473.30
Aug, 2053	16.64	116.12	3357.19
Sep, 2053	16.09	116.67	3240.51
Oct, 2053	15.53	117.23	3123.28
Nov, 2053	14.97	117.79	3005.49
Dec, 2053	14.40	118.36	2887.13
Jan, 2054	13.83	118.93	2768.20
Feb, 2054	13.26	119.50	2648.71
Mar, 2054	12.69	120.07	2528.64
Apr, 2054	12.12	120.64	2407.99
May, 2054	11.54	121.22	2286.77
Jun, 2054	10.96	121.80	2164.97
Jul, 2054	10.37	122.39	2042.58
Aug, 2054	9.79	122.97	1919.61
Sep, 2054	9.20	123.56	1796.05
Oct, 2054	8.61	124.15	1671.89
Nov, 2054	8.01	124.75	1547.15
Dec, 2054	7.41	125.35	1421.80
Jan, 2055	6.81	125.95	1295.85
Feb, 2055	6.21	126.55	1169.30
Mar, 2055	5.60	127.16	1042.14
Apr, 2055	4.99	127.77	914.38
May, 2055	4.38	128.38	786.00
Jun, 2055	3.77	128.99	657.01
Jul, 2055	3.15	129.61	527.39
Aug, 2055	2.53	130.23	397.16
Sep, 2055	1.90	130.86	266.30
Oct, 2055	1.28	131.48	134.82
Nov, 2055	0.65	132.11	2.71