Mortgage Parameters

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

Mortgage Summary

Property Total:	$35,000
Down Payment	$10,500
Mortgage Amount:	$24,500
Mortgage Payment:	$142.98 / month
Estimated Tax:	+ $19.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $162.42 / month
Total Interest Paid:	$26,971.20 over 30 years
Total Tax Paid:	$7,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	117.40	25.58	24474.42
Jan, 2026	117.27	25.71	24448.71
Feb, 2026	117.15	25.83	24422.88
Mar, 2026	117.03	25.95	24396.93
Apr, 2026	116.90	26.08	24370.85
May, 2026	116.78	26.20	24344.64
Jun, 2026	116.65	26.33	24318.32
Jul, 2026	116.53	26.45	24291.86
Aug, 2026	116.40	26.58	24265.28
Sep, 2026	116.27	26.71	24238.57
Oct, 2026	116.14	26.84	24211.73
Nov, 2026	116.01	26.97	24184.77
Dec, 2026	115.89	27.09	24157.67
Jan, 2027	115.76	27.22	24130.45
Feb, 2027	115.63	27.35	24103.09
Mar, 2027	115.49	27.49	24075.61
Apr, 2027	115.36	27.62	24047.99
May, 2027	115.23	27.75	24020.24
Jun, 2027	115.10	27.88	23992.36
Jul, 2027	114.96	28.02	23964.34
Aug, 2027	114.83	28.15	23936.19
Sep, 2027	114.69	28.29	23907.90
Oct, 2027	114.56	28.42	23879.48
Nov, 2027	114.42	28.56	23850.93
Dec, 2027	114.29	28.69	23822.23
Jan, 2028	114.15	28.83	23793.40
Feb, 2028	114.01	28.97	23764.43
Mar, 2028	113.87	29.11	23735.32
Apr, 2028	113.73	29.25	23706.07
May, 2028	113.59	29.39	23676.68
Jun, 2028	113.45	29.53	23647.15
Jul, 2028	113.31	29.67	23617.48
Aug, 2028	113.17	29.81	23587.67
Sep, 2028	113.02	29.96	23557.72
Oct, 2028	112.88	30.10	23527.62
Nov, 2028	112.74	30.24	23497.37
Dec, 2028	112.59	30.39	23466.98
Jan, 2029	112.45	30.53	23436.45
Feb, 2029	112.30	30.68	23405.77
Mar, 2029	112.15	30.83	23374.94
Apr, 2029	112.00	30.98	23343.97
May, 2029	111.86	31.12	23312.84
Jun, 2029	111.71	31.27	23281.57
Jul, 2029	111.56	31.42	23250.15
Aug, 2029	111.41	31.57	23218.58
Sep, 2029	111.26	31.72	23186.85
Oct, 2029	111.10	31.88	23154.98
Nov, 2029	110.95	32.03	23122.95
Dec, 2029	110.80	32.18	23090.76
Jan, 2030	110.64	32.34	23058.43
Feb, 2030	110.49	32.49	23025.94
Mar, 2030	110.33	32.65	22993.29
Apr, 2030	110.18	32.80	22960.48
May, 2030	110.02	32.96	22927.52
Jun, 2030	109.86	33.12	22894.40
Jul, 2030	109.70	33.28	22861.13
Aug, 2030	109.54	33.44	22827.69
Sep, 2030	109.38	33.60	22794.09
Oct, 2030	109.22	33.76	22760.33
Nov, 2030	109.06	33.92	22726.41
Dec, 2030	108.90	34.08	22692.33
Jan, 2031	108.73	34.25	22658.08
Feb, 2031	108.57	34.41	22623.67
Mar, 2031	108.41	34.57	22589.10
Apr, 2031	108.24	34.74	22554.36
May, 2031	108.07	34.91	22519.45
Jun, 2031	107.91	35.07	22484.38
Jul, 2031	107.74	35.24	22449.14
Aug, 2031	107.57	35.41	22413.72
Sep, 2031	107.40	35.58	22378.14
Oct, 2031	107.23	35.75	22342.39
Nov, 2031	107.06	35.92	22306.47
Dec, 2031	106.89	36.09	22270.37
Jan, 2032	106.71	36.27	22234.11
Feb, 2032	106.54	36.44	22197.67
Mar, 2032	106.36	36.62	22161.05
Apr, 2032	106.19	36.79	22124.26
May, 2032	106.01	36.97	22087.29
Jun, 2032	105.83	37.15	22050.14
Jul, 2032	105.66	37.32	22012.82
Aug, 2032	105.48	37.50	21975.32
Sep, 2032	105.30	37.68	21937.64
Oct, 2032	105.12	37.86	21899.78
Nov, 2032	104.94	38.04	21861.73
Dec, 2032	104.75	38.23	21823.51
Jan, 2033	104.57	38.41	21785.10
Feb, 2033	104.39	38.59	21746.50
Mar, 2033	104.20	38.78	21707.73
Apr, 2033	104.02	38.96	21668.76
May, 2033	103.83	39.15	21629.61
Jun, 2033	103.64	39.34	21590.27
Jul, 2033	103.45	39.53	21550.75
Aug, 2033	103.26	39.72	21511.03
Sep, 2033	103.07	39.91	21471.12
Oct, 2033	102.88	40.10	21431.03
Nov, 2033	102.69	40.29	21390.74
Dec, 2033	102.50	40.48	21350.26
Jan, 2034	102.30	40.68	21309.58
Feb, 2034	102.11	40.87	21268.71
Mar, 2034	101.91	41.07	21227.64
Apr, 2034	101.72	41.26	21186.38
May, 2034	101.52	41.46	21144.91
Jun, 2034	101.32	41.66	21103.25
Jul, 2034	101.12	41.86	21061.39
Aug, 2034	100.92	42.06	21019.33
Sep, 2034	100.72	42.26	20977.07
Oct, 2034	100.52	42.46	20934.60
Nov, 2034	100.31	42.67	20891.94
Dec, 2034	100.11	42.87	20849.06
Jan, 2035	99.90	43.08	20805.98
Feb, 2035	99.70	43.28	20762.70
Mar, 2035	99.49	43.49	20719.21
Apr, 2035	99.28	43.70	20675.51
May, 2035	99.07	43.91	20631.60
Jun, 2035	98.86	44.12	20587.48
Jul, 2035	98.65	44.33	20543.15
Aug, 2035	98.44	44.54	20498.60
Sep, 2035	98.22	44.76	20453.84
Oct, 2035	98.01	44.97	20408.87
Nov, 2035	97.79	45.19	20363.68
Dec, 2035	97.58	45.40	20318.28
Jan, 2036	97.36	45.62	20272.66
Feb, 2036	97.14	45.84	20226.82
Mar, 2036	96.92	46.06	20180.76
Apr, 2036	96.70	46.28	20134.48
May, 2036	96.48	46.50	20087.98
Jun, 2036	96.25	46.73	20041.25
Jul, 2036	96.03	46.95	19994.30
Aug, 2036	95.81	47.17	19947.13
Sep, 2036	95.58	47.40	19899.73
Oct, 2036	95.35	47.63	19852.10
Nov, 2036	95.12	47.86	19804.25
Dec, 2036	94.90	48.08	19756.16
Jan, 2037	94.66	48.32	19707.85
Feb, 2037	94.43	48.55	19659.30
Mar, 2037	94.20	48.78	19610.52
Apr, 2037	93.97	49.01	19561.51
May, 2037	93.73	49.25	19512.26
Jun, 2037	93.50	49.48	19462.78
Jul, 2037	93.26	49.72	19413.05
Aug, 2037	93.02	49.96	19363.10
Sep, 2037	92.78	50.20	19312.90
Oct, 2037	92.54	50.44	19262.46
Nov, 2037	92.30	50.68	19211.78
Dec, 2037	92.06	50.92	19160.85
Jan, 2038	91.81	51.17	19109.69
Feb, 2038	91.57	51.41	19058.27
Mar, 2038	91.32	51.66	19006.61
Apr, 2038	91.07	51.91	18954.71
May, 2038	90.82	52.16	18902.55
Jun, 2038	90.57	52.41	18850.15
Jul, 2038	90.32	52.66	18797.49
Aug, 2038	90.07	52.91	18744.58
Sep, 2038	89.82	53.16	18691.42
Oct, 2038	89.56	53.42	18638.00
Nov, 2038	89.31	53.67	18584.33
Dec, 2038	89.05	53.93	18530.40
Jan, 2039	88.79	54.19	18476.21
Feb, 2039	88.53	54.45	18421.76
Mar, 2039	88.27	54.71	18367.05
Apr, 2039	88.01	54.97	18312.08
May, 2039	87.75	55.23	18256.85
Jun, 2039	87.48	55.50	18201.35
Jul, 2039	87.21	55.77	18145.58
Aug, 2039	86.95	56.03	18089.55
Sep, 2039	86.68	56.30	18033.25
Oct, 2039	86.41	56.57	17976.68
Nov, 2039	86.14	56.84	17919.84
Dec, 2039	85.87	57.11	17862.72
Jan, 2040	85.59	57.39	17805.34
Feb, 2040	85.32	57.66	17747.67
Mar, 2040	85.04	57.94	17689.73
Apr, 2040	84.76	58.22	17631.52
May, 2040	84.48	58.50	17573.02
Jun, 2040	84.20	58.78	17514.25
Jul, 2040	83.92	59.06	17455.19
Aug, 2040	83.64	59.34	17395.85
Sep, 2040	83.36	59.62	17336.22
Oct, 2040	83.07	59.91	17276.31
Nov, 2040	82.78	60.20	17216.12
Dec, 2040	82.49	60.49	17155.63
Jan, 2041	82.20	60.78	17094.85
Feb, 2041	81.91	61.07	17033.79
Mar, 2041	81.62	61.36	16972.43
Apr, 2041	81.33	61.65	16910.77
May, 2041	81.03	61.95	16848.82
Jun, 2041	80.73	62.25	16786.58
Jul, 2041	80.44	62.54	16724.03
Aug, 2041	80.14	62.84	16661.19
Sep, 2041	79.83	63.15	16598.04
Oct, 2041	79.53	63.45	16534.60
Nov, 2041	79.23	63.75	16470.84
Dec, 2041	78.92	64.06	16406.79
Jan, 2042	78.62	64.36	16342.42
Feb, 2042	78.31	64.67	16277.75
Mar, 2042	78.00	64.98	16212.77
Apr, 2042	77.69	65.29	16147.47
May, 2042	77.37	65.61	16081.87
Jun, 2042	77.06	65.92	16015.95
Jul, 2042	76.74	66.24	15949.71
Aug, 2042	76.43	66.55	15883.15
Sep, 2042	76.11	66.87	15816.28
Oct, 2042	75.79	67.19	15749.09
Nov, 2042	75.46	67.52	15681.57
Dec, 2042	75.14	67.84	15613.73
Jan, 2043	74.82	68.16	15545.57
Feb, 2043	74.49	68.49	15477.08
Mar, 2043	74.16	68.82	15408.26
Apr, 2043	73.83	69.15	15339.11
May, 2043	73.50	69.48	15269.63
Jun, 2043	73.17	69.81	15199.82
Jul, 2043	72.83	70.15	15129.67
Aug, 2043	72.50	70.48	15059.19
Sep, 2043	72.16	70.82	14988.36
Oct, 2043	71.82	71.16	14917.20
Nov, 2043	71.48	71.50	14845.70
Dec, 2043	71.14	71.84	14773.86
Jan, 2044	70.79	72.19	14701.67
Feb, 2044	70.45	72.53	14629.13
Mar, 2044	70.10	72.88	14556.25
Apr, 2044	69.75	73.23	14483.02
May, 2044	69.40	73.58	14409.44
Jun, 2044	69.05	73.93	14335.50
Jul, 2044	68.69	74.29	14261.22
Aug, 2044	68.33	74.65	14186.57
Sep, 2044	67.98	75.00	14111.57
Oct, 2044	67.62	75.36	14036.21
Nov, 2044	67.26	75.72	13960.48
Dec, 2044	66.89	76.09	13884.40
Jan, 2045	66.53	76.45	13807.95
Feb, 2045	66.16	76.82	13731.13
Mar, 2045	65.79	77.19	13653.94
Apr, 2045	65.43	77.55	13576.39
May, 2045	65.05	77.93	13498.46
Jun, 2045	64.68	78.30	13420.16
Jul, 2045	64.30	78.68	13341.49
Aug, 2045	63.93	79.05	13262.44
Sep, 2045	63.55	79.43	13183.00
Oct, 2045	63.17	79.81	13103.19
Nov, 2045	62.79	80.19	13023.00
Dec, 2045	62.40	80.58	12942.42
Jan, 2046	62.02	80.96	12861.46
Feb, 2046	61.63	81.35	12780.11
Mar, 2046	61.24	81.74	12698.36
Apr, 2046	60.85	82.13	12616.23
May, 2046	60.45	82.53	12533.70
Jun, 2046	60.06	82.92	12450.78
Jul, 2046	59.66	83.32	12367.46
Aug, 2046	59.26	83.72	12283.74
Sep, 2046	58.86	84.12	12199.62
Oct, 2046	58.46	84.52	12115.10
Nov, 2046	58.05	84.93	12030.17
Dec, 2046	57.64	85.34	11944.83
Jan, 2047	57.24	85.74	11859.09
Feb, 2047	56.82	86.16	11772.93
Mar, 2047	56.41	86.57	11686.36
Apr, 2047	56.00	86.98	11599.38
May, 2047	55.58	87.40	11511.98
Jun, 2047	55.16	87.82	11424.16
Jul, 2047	54.74	88.24	11335.92
Aug, 2047	54.32	88.66	11247.26
Sep, 2047	53.89	89.09	11158.18
Oct, 2047	53.47	89.51	11068.66
Nov, 2047	53.04	89.94	10978.72
Dec, 2047	52.61	90.37	10888.35
Jan, 2048	52.17	90.81	10797.54
Feb, 2048	51.74	91.24	10706.30
Mar, 2048	51.30	91.68	10614.62
Apr, 2048	50.86	92.12	10522.50
May, 2048	50.42	92.56	10429.94
Jun, 2048	49.98	93.00	10336.94
Jul, 2048	49.53	93.45	10243.49
Aug, 2048	49.08	93.90	10149.59
Sep, 2048	48.63	94.35	10055.25
Oct, 2048	48.18	94.80	9960.45
Nov, 2048	47.73	95.25	9865.19
Dec, 2048	47.27	95.71	9769.48
Jan, 2049	46.81	96.17	9673.32
Feb, 2049	46.35	96.63	9576.69
Mar, 2049	45.89	97.09	9479.60
Apr, 2049	45.42	97.56	9382.04
May, 2049	44.96	98.02	9284.01
Jun, 2049	44.49	98.49	9185.52
Jul, 2049	44.01	98.97	9086.55
Aug, 2049	43.54	99.44	8987.11
Sep, 2049	43.06	99.92	8887.20
Oct, 2049	42.58	100.40	8786.80
Nov, 2049	42.10	100.88	8685.93
Dec, 2049	41.62	101.36	8584.57
Jan, 2050	41.13	101.85	8482.72
Feb, 2050	40.65	102.33	8380.39
Mar, 2050	40.16	102.82	8277.56
Apr, 2050	39.66	103.32	8174.25
May, 2050	39.17	103.81	8070.43
Jun, 2050	38.67	104.31	7966.12
Jul, 2050	38.17	104.81	7861.32
Aug, 2050	37.67	105.31	7756.00
Sep, 2050	37.16	105.82	7650.19
Oct, 2050	36.66	106.32	7543.87
Nov, 2050	36.15	106.83	7437.03
Dec, 2050	35.64	107.34	7329.69
Jan, 2051	35.12	107.86	7221.83
Feb, 2051	34.60	108.38	7113.46
Mar, 2051	34.09	108.89	7004.56
Apr, 2051	33.56	109.42	6895.14
May, 2051	33.04	109.94	6785.20
Jun, 2051	32.51	110.47	6674.74
Jul, 2051	31.98	111.00	6563.74
Aug, 2051	31.45	111.53	6452.21
Sep, 2051	30.92	112.06	6340.15
Oct, 2051	30.38	112.60	6227.55
Nov, 2051	29.84	113.14	6114.41
Dec, 2051	29.30	113.68	6000.73
Jan, 2052	28.75	114.23	5886.50
Feb, 2052	28.21	114.77	5771.73
Mar, 2052	27.66	115.32	5656.40
Apr, 2052	27.10	115.88	5540.52
May, 2052	26.55	116.43	5424.09
Jun, 2052	25.99	116.99	5307.10
Jul, 2052	25.43	117.55	5189.55
Aug, 2052	24.87	118.11	5071.44
Sep, 2052	24.30	118.68	4952.76
Oct, 2052	23.73	119.25	4833.51
Nov, 2052	23.16	119.82	4713.69
Dec, 2052	22.59	120.39	4593.30
Jan, 2053	22.01	120.97	4472.33
Feb, 2053	21.43	121.55	4350.78
Mar, 2053	20.85	122.13	4228.65
Apr, 2053	20.26	122.72	4105.93
May, 2053	19.67	123.31	3982.62
Jun, 2053	19.08	123.90	3858.73
Jul, 2053	18.49	124.49	3734.24
Aug, 2053	17.89	125.09	3609.15
Sep, 2053	17.29	125.69	3483.46
Oct, 2053	16.69	126.29	3357.18
Nov, 2053	16.09	126.89	3230.28
Dec, 2053	15.48	127.50	3102.78
Jan, 2054	14.87	128.11	2974.67
Feb, 2054	14.25	128.73	2845.94
Mar, 2054	13.64	129.34	2716.60
Apr, 2054	13.02	129.96	2586.63
May, 2054	12.39	130.59	2456.05
Jun, 2054	11.77	131.21	2324.84
Jul, 2054	11.14	131.84	2193.00
Aug, 2054	10.51	132.47	2060.53
Sep, 2054	9.87	133.11	1927.42
Oct, 2054	9.24	133.74	1793.67
Nov, 2054	8.59	134.39	1659.29
Dec, 2054	7.95	135.03	1524.26
Jan, 2055	7.30	135.68	1388.58
Feb, 2055	6.65	136.33	1252.26
Mar, 2055	6.00	136.98	1115.28
Apr, 2055	5.34	137.64	977.64
May, 2055	4.68	138.30	839.35
Jun, 2055	4.02	138.96	700.39
Jul, 2055	3.36	139.62	560.76
Aug, 2055	2.69	140.29	420.47
Sep, 2055	2.01	140.97	279.51
Oct, 2055	1.34	141.64	137.87
Nov, 2055	0.66	142.32	0