Mortgage Parameters

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

Mortgage Summary

Property Total:	$80,000
Down Payment	$24,000
Mortgage Amount:	$56,000
Mortgage Payment:	$326.80 / month
Estimated Tax:	+ $44.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $371.24 / month
Total Interest Paid:	$61,646.40 over 30 years
Total Tax Paid:	$16,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Feb, 2026	268.33	58.47	55941.53
Mar, 2026	268.05	58.75	55882.79
Apr, 2026	267.77	59.03	55823.76
May, 2026	267.49	59.31	55764.45
Jun, 2026	267.20	59.60	55704.85
Jul, 2026	266.92	59.88	55644.97
Aug, 2026	266.63	60.17	55584.80
Sep, 2026	266.34	60.46	55524.35
Oct, 2026	266.05	60.75	55463.60
Nov, 2026	265.76	61.04	55402.56
Dec, 2026	265.47	61.33	55341.23
Jan, 2027	265.18	61.62	55279.61
Feb, 2027	264.88	61.92	55217.69
Mar, 2027	264.58	62.22	55155.48
Apr, 2027	264.29	62.51	55092.96
May, 2027	263.99	62.81	55030.15
Jun, 2027	263.69	63.11	54967.04
Jul, 2027	263.38	63.42	54903.62
Aug, 2027	263.08	63.72	54839.90
Sep, 2027	262.77	64.03	54775.88
Oct, 2027	262.47	64.33	54711.54
Nov, 2027	262.16	64.64	54646.90
Dec, 2027	261.85	64.95	54581.95
Jan, 2028	261.54	65.26	54516.69
Feb, 2028	261.23	65.57	54451.12
Mar, 2028	260.91	65.89	54385.23
Apr, 2028	260.60	66.20	54319.02
May, 2028	260.28	66.52	54252.50
Jun, 2028	259.96	66.84	54185.66
Jul, 2028	259.64	67.16	54118.50
Aug, 2028	259.32	67.48	54051.02
Sep, 2028	258.99	67.81	53983.21
Oct, 2028	258.67	68.13	53915.08
Nov, 2028	258.34	68.46	53846.63
Dec, 2028	258.02	68.78	53777.84
Jan, 2029	257.69	69.11	53708.73
Feb, 2029	257.35	69.45	53639.28
Mar, 2029	257.02	69.78	53569.50
Apr, 2029	256.69	70.11	53499.39
May, 2029	256.35	70.45	53428.94
Jun, 2029	256.01	70.79	53358.16
Jul, 2029	255.67	71.13	53287.03
Aug, 2029	255.33	71.47	53215.56
Sep, 2029	254.99	71.81	53143.76
Oct, 2029	254.65	72.15	53071.60
Nov, 2029	254.30	72.50	52999.10
Dec, 2029	253.95	72.85	52926.26
Jan, 2030	253.60	73.20	52853.06
Feb, 2030	253.25	73.55	52779.52
Mar, 2030	252.90	73.90	52705.62
Apr, 2030	252.55	74.25	52631.37
May, 2030	252.19	74.61	52556.76
Jun, 2030	251.83	74.97	52481.79
Jul, 2030	251.48	75.32	52406.47
Aug, 2030	251.11	75.69	52330.78
Sep, 2030	250.75	76.05	52254.73
Oct, 2030	250.39	76.41	52178.32
Nov, 2030	250.02	76.78	52101.54
Dec, 2030	249.65	77.15	52024.40
Jan, 2031	249.28	77.52	51946.88
Feb, 2031	248.91	77.89	51868.99
Mar, 2031	248.54	78.26	51790.73
Apr, 2031	248.16	78.64	51712.10
May, 2031	247.79	79.01	51633.08
Jun, 2031	247.41	79.39	51553.69
Jul, 2031	247.03	79.77	51473.92
Aug, 2031	246.65	80.15	51393.76
Sep, 2031	246.26	80.54	51313.23
Oct, 2031	245.88	80.92	51232.30
Nov, 2031	245.49	81.31	51150.99
Dec, 2031	245.10	81.70	51069.29
Jan, 2032	244.71	82.09	50987.20
Feb, 2032	244.31	82.49	50904.71
Mar, 2032	243.92	82.88	50821.83
Apr, 2032	243.52	83.28	50738.55
May, 2032	243.12	83.68	50654.87
Jun, 2032	242.72	84.08	50570.79
Jul, 2032	242.32	84.48	50486.31
Aug, 2032	241.91	84.89	50401.42
Sep, 2032	241.51	85.29	50316.13
Oct, 2032	241.10	85.70	50230.43
Nov, 2032	240.69	86.11	50144.32
Dec, 2032	240.27	86.53	50057.79
Jan, 2033	239.86	86.94	49970.85
Feb, 2033	239.44	87.36	49883.50
Mar, 2033	239.03	87.77	49795.72
Apr, 2033	238.60	88.20	49707.53
May, 2033	238.18	88.62	49618.91
Jun, 2033	237.76	89.04	49529.86
Jul, 2033	237.33	89.47	49440.40
Aug, 2033	236.90	89.90	49350.50
Sep, 2033	236.47	90.33	49260.17
Oct, 2033	236.04	90.76	49169.41
Nov, 2033	235.60	91.20	49078.21
Dec, 2033	235.17	91.63	48986.58
Jan, 2034	234.73	92.07	48894.50
Feb, 2034	234.29	92.51	48801.99
Mar, 2034	233.84	92.96	48709.03
Apr, 2034	233.40	93.40	48615.63
May, 2034	232.95	93.85	48521.78
Jun, 2034	232.50	94.30	48427.48
Jul, 2034	232.05	94.75	48332.73
Aug, 2034	231.59	95.21	48237.52
Sep, 2034	231.14	95.66	48141.86
Oct, 2034	230.68	96.12	48045.74
Nov, 2034	230.22	96.58	47949.16
Dec, 2034	229.76	97.04	47852.12
Jan, 2035	229.29	97.51	47754.61
Feb, 2035	228.82	97.98	47656.63
Mar, 2035	228.35	98.45	47558.19
Apr, 2035	227.88	98.92	47459.27
May, 2035	227.41	99.39	47359.88
Jun, 2035	226.93	99.87	47260.01
Jul, 2035	226.45	100.35	47159.67
Aug, 2035	225.97	100.83	47058.84
Sep, 2035	225.49	101.31	46957.53
Oct, 2035	225.00	101.80	46855.73
Nov, 2035	224.52	102.28	46753.45
Dec, 2035	224.03	102.77	46650.68
Jan, 2036	223.53	103.27	46547.41
Feb, 2036	223.04	103.76	46443.65
Mar, 2036	222.54	104.26	46339.39
Apr, 2036	222.04	104.76	46234.64
May, 2036	221.54	105.26	46129.38
Jun, 2036	221.04	105.76	46023.62
Jul, 2036	220.53	106.27	45917.35
Aug, 2036	220.02	106.78	45810.57
Sep, 2036	219.51	107.29	45703.27
Oct, 2036	218.99	107.81	45595.47
Nov, 2036	218.48	108.32	45487.15
Dec, 2036	217.96	108.84	45378.31
Jan, 2037	217.44	109.36	45268.94
Feb, 2037	216.91	109.89	45159.06
Mar, 2037	216.39	110.41	45048.65
Apr, 2037	215.86	110.94	44937.70
May, 2037	215.33	111.47	44826.23
Jun, 2037	214.79	112.01	44714.22
Jul, 2037	214.26	112.54	44601.68
Aug, 2037	213.72	113.08	44488.59
Sep, 2037	213.17	113.63	44374.97
Oct, 2037	212.63	114.17	44260.80
Nov, 2037	212.08	114.72	44146.08
Dec, 2037	211.53	115.27	44030.82
Jan, 2038	210.98	115.82	43915.00
Feb, 2038	210.43	116.37	43798.62
Mar, 2038	209.87	116.93	43681.69
Apr, 2038	209.31	117.49	43564.20
May, 2038	208.75	118.05	43446.14
Jun, 2038	208.18	118.62	43327.52
Jul, 2038	207.61	119.19	43208.33
Aug, 2038	207.04	119.76	43088.57
Sep, 2038	206.47	120.33	42968.24
Oct, 2038	205.89	120.91	42847.33
Nov, 2038	205.31	121.49	42725.84
Dec, 2038	204.73	122.07	42603.77
Jan, 2039	204.14	122.66	42481.11
Feb, 2039	203.56	123.24	42357.87
Mar, 2039	202.96	123.84	42234.03
Apr, 2039	202.37	124.43	42109.60
May, 2039	201.78	125.02	41984.58
Jun, 2039	201.18	125.62	41858.95
Jul, 2039	200.57	126.23	41732.73
Aug, 2039	199.97	126.83	41605.90
Sep, 2039	199.36	127.44	41478.46
Oct, 2039	198.75	128.05	41350.41
Nov, 2039	198.14	128.66	41221.75
Dec, 2039	197.52	129.28	41092.47
Jan, 2040	196.90	129.90	40962.57
Feb, 2040	196.28	130.52	40832.05
Mar, 2040	195.65	131.15	40700.90
Apr, 2040	195.03	131.77	40569.13
May, 2040	194.39	132.41	40436.72
Jun, 2040	193.76	133.04	40303.68
Jul, 2040	193.12	133.68	40170.00
Aug, 2040	192.48	134.32	40035.68
Sep, 2040	191.84	134.96	39900.72
Oct, 2040	191.19	135.61	39765.11
Nov, 2040	190.54	136.26	39628.85
Dec, 2040	189.89	136.91	39491.94
Jan, 2041	189.23	137.57	39354.37
Feb, 2041	188.57	138.23	39216.15
Mar, 2041	187.91	138.89	39077.26
Apr, 2041	187.25	139.55	38937.70
May, 2041	186.58	140.22	38797.48
Jun, 2041	185.90	140.90	38656.58
Jul, 2041	185.23	141.57	38515.01
Aug, 2041	184.55	142.25	38372.76
Sep, 2041	183.87	142.93	38229.83
Oct, 2041	183.18	143.62	38086.22
Nov, 2041	182.50	144.30	37941.92
Dec, 2041	181.81	144.99	37796.92
Jan, 2042	181.11	145.69	37651.23
Feb, 2042	180.41	146.39	37504.84
Mar, 2042	179.71	147.09	37357.75
Apr, 2042	179.01	147.79	37209.96
May, 2042	178.30	148.50	37061.46
Jun, 2042	177.59	149.21	36912.24
Jul, 2042	176.87	149.93	36762.31
Aug, 2042	176.15	150.65	36611.67
Sep, 2042	175.43	151.37	36460.30
Oct, 2042	174.71	152.09	36308.20
Nov, 2042	173.98	152.82	36155.38
Dec, 2042	173.24	153.56	36001.82
Jan, 2043	172.51	154.29	35847.53
Feb, 2043	171.77	155.03	35692.50
Mar, 2043	171.03	155.77	35536.73
Apr, 2043	170.28	156.52	35380.21
May, 2043	169.53	157.27	35222.94
Jun, 2043	168.78	158.02	35064.92
Jul, 2043	168.02	158.78	34906.14
Aug, 2043	167.26	159.54	34746.59
Sep, 2043	166.49	160.31	34586.29
Oct, 2043	165.73	161.07	34425.21
Nov, 2043	164.95	161.85	34263.37
Dec, 2043	164.18	162.62	34100.75
Jan, 2044	163.40	163.40	33937.35
Feb, 2044	162.62	164.18	33773.16
Mar, 2044	161.83	164.97	33608.19
Apr, 2044	161.04	165.76	33442.43
May, 2044	160.24	166.56	33275.88
Jun, 2044	159.45	167.35	33108.52
Jul, 2044	158.65	168.15	32940.37
Aug, 2044	157.84	168.96	32771.41
Sep, 2044	157.03	169.77	32601.64
Oct, 2044	156.22	170.58	32431.05
Nov, 2044	155.40	171.40	32259.65
Dec, 2044	154.58	172.22	32087.43
Jan, 2045	153.75	173.05	31914.38
Feb, 2045	152.92	173.88	31740.51
Mar, 2045	152.09	174.71	31565.80
Apr, 2045	151.25	175.55	31390.25
May, 2045	150.41	176.39	31213.86
Jun, 2045	149.57	177.23	31036.63
Jul, 2045	148.72	178.08	30858.54
Aug, 2045	147.86	178.94	30679.61
Sep, 2045	147.01	179.79	30499.81
Oct, 2045	146.14	180.66	30319.16
Nov, 2045	145.28	181.52	30137.64
Dec, 2045	144.41	182.39	29955.25
Jan, 2046	143.54	183.26	29771.98
Feb, 2046	142.66	184.14	29587.84
Mar, 2046	141.78	185.02	29402.82
Apr, 2046	140.89	185.91	29216.90
May, 2046	140.00	186.80	29030.10
Jun, 2046	139.10	187.70	28842.40
Jul, 2046	138.20	188.60	28653.81
Aug, 2046	137.30	189.50	28464.31
Sep, 2046	136.39	190.41	28273.90
Oct, 2046	135.48	191.32	28082.58
Nov, 2046	134.56	192.24	27890.34
Dec, 2046	133.64	193.16	27697.18
Jan, 2047	132.72	194.08	27503.10
Feb, 2047	131.79	195.01	27308.08
Mar, 2047	130.85	195.95	27112.13
Apr, 2047	129.91	196.89	26915.25
May, 2047	128.97	197.83	26717.41
Jun, 2047	128.02	198.78	26518.64
Jul, 2047	127.07	199.73	26318.90
Aug, 2047	126.11	200.69	26118.22
Sep, 2047	125.15	201.65	25916.57
Oct, 2047	124.18	202.62	25713.95
Nov, 2047	123.21	203.59	25510.36
Dec, 2047	122.24	204.56	25305.80
Jan, 2048	121.26	205.54	25100.26
Feb, 2048	120.27	206.53	24893.73
Mar, 2048	119.28	207.52	24686.21
Apr, 2048	118.29	208.51	24477.70
May, 2048	117.29	209.51	24268.19
Jun, 2048	116.29	210.51	24057.67
Jul, 2048	115.28	211.52	23846.15
Aug, 2048	114.26	212.54	23633.61
Sep, 2048	113.24	213.56	23420.06
Oct, 2048	112.22	214.58	23205.48
Nov, 2048	111.19	215.61	22989.87
Dec, 2048	110.16	216.64	22773.23
Jan, 2049	109.12	217.68	22555.55
Feb, 2049	108.08	218.72	22336.83
Mar, 2049	107.03	219.77	22117.06
Apr, 2049	105.98	220.82	21896.24
May, 2049	104.92	221.88	21674.36
Jun, 2049	103.86	222.94	21451.41
Jul, 2049	102.79	224.01	21227.40
Aug, 2049	101.71	225.09	21002.32
Sep, 2049	100.64	226.16	20776.15
Oct, 2049	99.55	227.25	20548.91
Nov, 2049	98.46	228.34	20320.57
Dec, 2049	97.37	229.43	20091.14
Jan, 2050	96.27	230.53	19860.61
Feb, 2050	95.17	231.63	19628.97
Mar, 2050	94.06	232.74	19396.23
Apr, 2050	92.94	233.86	19162.37
May, 2050	91.82	234.98	18927.39
Jun, 2050	90.69	236.11	18691.28
Jul, 2050	89.56	237.24	18454.05
Aug, 2050	88.43	238.37	18215.67
Sep, 2050	87.28	239.52	17976.15
Oct, 2050	86.14	240.66	17735.49
Nov, 2050	84.98	241.82	17493.67
Dec, 2050	83.82	242.98	17250.70
Jan, 2051	82.66	244.14	17006.56
Feb, 2051	81.49	245.31	16761.25
Mar, 2051	80.31	246.49	16514.76
Apr, 2051	79.13	247.67	16267.09
May, 2051	77.95	248.85	16018.24
Jun, 2051	76.75	250.05	15768.19
Jul, 2051	75.56	251.24	15516.95
Aug, 2051	74.35	252.45	15264.50
Sep, 2051	73.14	253.66	15010.84
Oct, 2051	71.93	254.87	14755.97
Nov, 2051	70.71	256.09	14499.88
Dec, 2051	69.48	257.32	14242.56
Jan, 2052	68.25	258.55	13984.00
Feb, 2052	67.01	259.79	13724.21
Mar, 2052	65.76	261.04	13463.17
Apr, 2052	64.51	262.29	13200.88
May, 2052	63.25	263.55	12937.33
Jun, 2052	61.99	264.81	12672.53
Jul, 2052	60.72	266.08	12406.45
Aug, 2052	59.45	267.35	12139.10
Sep, 2052	58.17	268.63	11870.46
Oct, 2052	56.88	269.92	11600.54
Nov, 2052	55.59	271.21	11329.33
Dec, 2052	54.29	272.51	11056.81
Jan, 2053	52.98	273.82	10783.00
Feb, 2053	51.67	275.13	10507.86
Mar, 2053	50.35	276.45	10231.41
Apr, 2053	49.03	277.77	9953.64
May, 2053	47.69	279.11	9674.53
Jun, 2053	46.36	280.44	9394.09
Jul, 2053	45.01	281.79	9112.30
Aug, 2053	43.66	283.14	8829.17
Sep, 2053	42.31	284.49	8544.67
Oct, 2053	40.94	285.86	8258.82
Nov, 2053	39.57	287.23	7971.59
Dec, 2053	38.20	288.60	7682.99
Jan, 2054	36.81	289.99	7393.00
Feb, 2054	35.42	291.38	7101.63
Mar, 2054	34.03	292.77	6808.86
Apr, 2054	32.63	294.17	6514.68
May, 2054	31.22	295.58	6219.10
Jun, 2054	29.80	297.00	5922.10
Jul, 2054	28.38	298.42	5623.67
Aug, 2054	26.95	299.85	5323.82
Sep, 2054	25.51	301.29	5022.53
Oct, 2054	24.07	302.73	4719.80
Nov, 2054	22.62	304.18	4415.61
Dec, 2054	21.16	305.64	4109.97
Jan, 2055	19.69	307.11	3802.86
Feb, 2055	18.22	308.58	3494.29
Mar, 2055	16.74	310.06	3184.23
Apr, 2055	15.26	311.54	2872.69
May, 2055	13.76	313.04	2559.65
Jun, 2055	12.27	314.53	2245.12
Jul, 2055	10.76	316.04	1929.08
Aug, 2055	9.24	317.56	1611.52
Sep, 2055	7.72	319.08	1292.44
Oct, 2055	6.19	320.61	971.83
Nov, 2055	4.66	322.14	649.69
Dec, 2055	3.11	323.69	326.00
Jan, 2056	1.56	325.24	0.77