Mortgage Parameters

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

Mortgage Summary

Property Total:	$5,000
Down Payment	$1,500
Mortgage Amount:	$3,500
Mortgage Payment:	$20.43 / month
Estimated Tax:	+ $2.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $23.21 / month
Total Interest Paid:	$3,855.60 over 30 years
Total Tax Paid:	$1,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	16.77	3.66	3496.34
Jan, 2026	16.75	3.68	3492.66
Feb, 2026	16.74	3.69	3488.97
Mar, 2026	16.72	3.71	3485.26
Apr, 2026	16.70	3.73	3481.53
May, 2026	16.68	3.75	3477.78
Jun, 2026	16.66	3.77	3474.01
Jul, 2026	16.65	3.78	3470.23
Aug, 2026	16.63	3.80	3466.43
Sep, 2026	16.61	3.82	3462.61
Oct, 2026	16.59	3.84	3458.77
Nov, 2026	16.57	3.86	3454.91
Dec, 2026	16.55	3.88	3451.04
Jan, 2027	16.54	3.89	3447.15
Feb, 2027	16.52	3.91	3443.23
Mar, 2027	16.50	3.93	3439.30
Apr, 2027	16.48	3.95	3435.35
May, 2027	16.46	3.97	3431.38
Jun, 2027	16.44	3.99	3427.39
Jul, 2027	16.42	4.01	3423.39
Aug, 2027	16.40	4.03	3419.36
Sep, 2027	16.38	4.05	3415.32
Oct, 2027	16.37	4.06	3411.25
Nov, 2027	16.35	4.08	3407.17
Dec, 2027	16.33	4.10	3403.06
Jan, 2028	16.31	4.12	3398.94
Feb, 2028	16.29	4.14	3394.80
Mar, 2028	16.27	4.16	3390.63
Apr, 2028	16.25	4.18	3386.45
May, 2028	16.23	4.20	3382.25
Jun, 2028	16.21	4.22	3378.02
Jul, 2028	16.19	4.24	3373.78
Aug, 2028	16.17	4.26	3369.51
Sep, 2028	16.15	4.28	3365.23
Oct, 2028	16.13	4.30	3360.93
Nov, 2028	16.10	4.33	3356.60
Dec, 2028	16.08	4.35	3352.25
Jan, 2029	16.06	4.37	3347.89
Feb, 2029	16.04	4.39	3343.50
Mar, 2029	16.02	4.41	3339.09
Apr, 2029	16.00	4.43	3334.66
May, 2029	15.98	4.45	3330.21
Jun, 2029	15.96	4.47	3325.73
Jul, 2029	15.94	4.49	3321.24
Aug, 2029	15.91	4.52	3316.72
Sep, 2029	15.89	4.54	3312.19
Oct, 2029	15.87	4.56	3307.63
Nov, 2029	15.85	4.58	3303.05
Dec, 2029	15.83	4.60	3298.44
Jan, 2030	15.81	4.62	3293.82
Feb, 2030	15.78	4.65	3289.17
Mar, 2030	15.76	4.67	3284.50
Apr, 2030	15.74	4.69	3279.81
May, 2030	15.72	4.71	3275.10
Jun, 2030	15.69	4.74	3270.36
Jul, 2030	15.67	4.76	3265.60
Aug, 2030	15.65	4.78	3260.82
Sep, 2030	15.62	4.81	3256.01
Oct, 2030	15.60	4.83	3251.18
Nov, 2030	15.58	4.85	3246.33
Dec, 2030	15.56	4.87	3241.46
Jan, 2031	15.53	4.90	3236.56
Feb, 2031	15.51	4.92	3231.64
Mar, 2031	15.48	4.95	3226.69
Apr, 2031	15.46	4.97	3221.73
May, 2031	15.44	4.99	3216.73
Jun, 2031	15.41	5.02	3211.72
Jul, 2031	15.39	5.04	3206.68
Aug, 2031	15.37	5.06	3201.61
Sep, 2031	15.34	5.09	3196.52
Oct, 2031	15.32	5.11	3191.41
Nov, 2031	15.29	5.14	3186.27
Dec, 2031	15.27	5.16	3181.11
Jan, 2032	15.24	5.19	3175.92
Feb, 2032	15.22	5.21	3170.71
Mar, 2032	15.19	5.24	3165.47
Apr, 2032	15.17	5.26	3160.21
May, 2032	15.14	5.29	3154.92
Jun, 2032	15.12	5.31	3149.61
Jul, 2032	15.09	5.34	3144.27
Aug, 2032	15.07	5.36	3138.91
Sep, 2032	15.04	5.39	3133.52
Oct, 2032	15.01	5.42	3128.10
Nov, 2032	14.99	5.44	3122.66
Dec, 2032	14.96	5.47	3117.20
Jan, 2033	14.94	5.49	3111.70
Feb, 2033	14.91	5.52	3106.18
Mar, 2033	14.88	5.55	3100.64
Apr, 2033	14.86	5.57	3095.06
May, 2033	14.83	5.60	3089.46
Jun, 2033	14.80	5.63	3083.84
Jul, 2033	14.78	5.65	3078.18
Aug, 2033	14.75	5.68	3072.50
Sep, 2033	14.72	5.71	3066.80
Oct, 2033	14.70	5.73	3061.06
Nov, 2033	14.67	5.76	3055.30
Dec, 2033	14.64	5.79	3049.51
Jan, 2034	14.61	5.82	3043.69
Feb, 2034	14.58	5.85	3037.85
Mar, 2034	14.56	5.87	3031.97
Apr, 2034	14.53	5.90	3026.07
May, 2034	14.50	5.93	3020.14
Jun, 2034	14.47	5.96	3014.18
Jul, 2034	14.44	5.99	3008.19
Aug, 2034	14.41	6.02	3002.18
Sep, 2034	14.39	6.04	2996.13
Oct, 2034	14.36	6.07	2990.06
Nov, 2034	14.33	6.10	2983.96
Dec, 2034	14.30	6.13	2977.83
Jan, 2035	14.27	6.16	2971.66
Feb, 2035	14.24	6.19	2965.47
Mar, 2035	14.21	6.22	2959.25
Apr, 2035	14.18	6.25	2953.00
May, 2035	14.15	6.28	2946.72
Jun, 2035	14.12	6.31	2940.41
Jul, 2035	14.09	6.34	2934.07
Aug, 2035	14.06	6.37	2927.70
Sep, 2035	14.03	6.40	2921.30
Oct, 2035	14.00	6.43	2914.87
Nov, 2035	13.97	6.46	2908.40
Dec, 2035	13.94	6.49	2901.91
Jan, 2036	13.90	6.53	2895.39
Feb, 2036	13.87	6.56	2888.83
Mar, 2036	13.84	6.59	2882.24
Apr, 2036	13.81	6.62	2875.62
May, 2036	13.78	6.65	2868.97
Jun, 2036	13.75	6.68	2862.29
Jul, 2036	13.72	6.71	2855.57
Aug, 2036	13.68	6.75	2848.83
Sep, 2036	13.65	6.78	2842.05
Oct, 2036	13.62	6.81	2835.24
Nov, 2036	13.59	6.84	2828.39
Dec, 2036	13.55	6.88	2821.51
Jan, 2037	13.52	6.91	2814.60
Feb, 2037	13.49	6.94	2807.66
Mar, 2037	13.45	6.98	2800.68
Apr, 2037	13.42	7.01	2793.67
May, 2037	13.39	7.04	2786.63
Jun, 2037	13.35	7.08	2779.55
Jul, 2037	13.32	7.11	2772.44
Aug, 2037	13.28	7.15	2765.30
Sep, 2037	13.25	7.18	2758.12
Oct, 2037	13.22	7.21	2750.90
Nov, 2037	13.18	7.25	2743.65
Dec, 2037	13.15	7.28	2736.37
Jan, 2038	13.11	7.32	2729.05
Feb, 2038	13.08	7.35	2721.70
Mar, 2038	13.04	7.39	2714.31
Apr, 2038	13.01	7.42	2706.89
May, 2038	12.97	7.46	2699.43
Jun, 2038	12.93	7.50	2691.93
Jul, 2038	12.90	7.53	2684.40
Aug, 2038	12.86	7.57	2676.83
Sep, 2038	12.83	7.60	2669.23
Oct, 2038	12.79	7.64	2661.59
Nov, 2038	12.75	7.68	2653.91
Dec, 2038	12.72	7.71	2646.20
Jan, 2039	12.68	7.75	2638.45
Feb, 2039	12.64	7.79	2630.66
Mar, 2039	12.61	7.82	2622.84
Apr, 2039	12.57	7.86	2614.98
May, 2039	12.53	7.90	2607.08
Jun, 2039	12.49	7.94	2599.14
Jul, 2039	12.45	7.98	2591.16
Aug, 2039	12.42	8.01	2583.15
Sep, 2039	12.38	8.05	2575.10
Oct, 2039	12.34	8.09	2567.00
Nov, 2039	12.30	8.13	2558.87
Dec, 2039	12.26	8.17	2550.71
Jan, 2040	12.22	8.21	2542.50
Feb, 2040	12.18	8.25	2534.25
Mar, 2040	12.14	8.29	2525.96
Apr, 2040	12.10	8.33	2517.64
May, 2040	12.06	8.37	2509.27
Jun, 2040	12.02	8.41	2500.86
Jul, 2040	11.98	8.45	2492.42
Aug, 2040	11.94	8.49	2483.93
Sep, 2040	11.90	8.53	2475.40
Oct, 2040	11.86	8.57	2466.83
Nov, 2040	11.82	8.61	2458.22
Dec, 2040	11.78	8.65	2449.57
Jan, 2041	11.74	8.69	2440.88
Feb, 2041	11.70	8.73	2432.15
Mar, 2041	11.65	8.78	2423.37
Apr, 2041	11.61	8.82	2414.55
May, 2041	11.57	8.86	2405.69
Jun, 2041	11.53	8.90	2396.79
Jul, 2041	11.48	8.95	2387.84
Aug, 2041	11.44	8.99	2378.86
Sep, 2041	11.40	9.03	2369.83
Oct, 2041	11.36	9.07	2360.75
Nov, 2041	11.31	9.12	2351.63
Dec, 2041	11.27	9.16	2342.47
Jan, 2042	11.22	9.21	2333.27
Feb, 2042	11.18	9.25	2324.02
Mar, 2042	11.14	9.29	2314.72
Apr, 2042	11.09	9.34	2305.38
May, 2042	11.05	9.38	2296.00
Jun, 2042	11.00	9.43	2286.57
Jul, 2042	10.96	9.47	2277.10
Aug, 2042	10.91	9.52	2267.58
Sep, 2042	10.87	9.56	2258.01
Oct, 2042	10.82	9.61	2248.40
Nov, 2042	10.77	9.66	2238.75
Dec, 2042	10.73	9.70	2229.04
Jan, 2043	10.68	9.75	2219.30
Feb, 2043	10.63	9.80	2209.50
Mar, 2043	10.59	9.84	2199.66
Apr, 2043	10.54	9.89	2189.77
May, 2043	10.49	9.94	2179.83
Jun, 2043	10.45	9.98	2169.84
Jul, 2043	10.40	10.03	2159.81
Aug, 2043	10.35	10.08	2149.73
Sep, 2043	10.30	10.13	2139.60
Oct, 2043	10.25	10.18	2129.42
Nov, 2043	10.20	10.23	2119.20
Dec, 2043	10.15	10.28	2108.92
Jan, 2044	10.11	10.32	2098.60
Feb, 2044	10.06	10.37	2088.22
Mar, 2044	10.01	10.42	2077.80
Apr, 2044	9.96	10.47	2067.33
May, 2044	9.91	10.52	2056.80
Jun, 2044	9.86	10.57	2046.23
Jul, 2044	9.80	10.63	2035.60
Aug, 2044	9.75	10.68	2024.93
Sep, 2044	9.70	10.73	2014.20
Oct, 2044	9.65	10.78	2003.42
Nov, 2044	9.60	10.83	1992.59
Dec, 2044	9.55	10.88	1981.71
Jan, 2045	9.50	10.93	1970.77
Feb, 2045	9.44	10.99	1959.79
Mar, 2045	9.39	11.04	1948.75
Apr, 2045	9.34	11.09	1937.65
May, 2045	9.28	11.15	1926.51
Jun, 2045	9.23	11.20	1915.31
Jul, 2045	9.18	11.25	1904.06
Aug, 2045	9.12	11.31	1892.75
Sep, 2045	9.07	11.36	1881.39
Oct, 2045	9.01	11.42	1869.98
Nov, 2045	8.96	11.47	1858.51
Dec, 2045	8.91	11.52	1846.98
Jan, 2046	8.85	11.58	1835.40
Feb, 2046	8.79	11.64	1823.77
Mar, 2046	8.74	11.69	1812.07
Apr, 2046	8.68	11.75	1800.33
May, 2046	8.63	11.80	1788.52
Jun, 2046	8.57	11.86	1776.66
Jul, 2046	8.51	11.92	1764.75
Aug, 2046	8.46	11.97	1752.77
Sep, 2046	8.40	12.03	1740.74
Oct, 2046	8.34	12.09	1728.65
Nov, 2046	8.28	12.15	1716.51
Dec, 2046	8.22	12.21	1704.30
Jan, 2047	8.17	12.26	1692.04
Feb, 2047	8.11	12.32	1679.72
Mar, 2047	8.05	12.38	1667.33
Apr, 2047	7.99	12.44	1654.89
May, 2047	7.93	12.50	1642.39
Jun, 2047	7.87	12.56	1629.83
Jul, 2047	7.81	12.62	1617.21
Aug, 2047	7.75	12.68	1604.53
Sep, 2047	7.69	12.74	1591.79
Oct, 2047	7.63	12.80	1578.99
Nov, 2047	7.57	12.86	1566.12
Dec, 2047	7.50	12.93	1553.20
Jan, 2048	7.44	12.99	1540.21
Feb, 2048	7.38	13.05	1527.16
Mar, 2048	7.32	13.11	1514.05
Apr, 2048	7.25	13.18	1500.87
May, 2048	7.19	13.24	1487.63
Jun, 2048	7.13	13.30	1474.33
Jul, 2048	7.06	13.37	1460.97
Aug, 2048	7.00	13.43	1447.54
Sep, 2048	6.94	13.49	1434.04
Oct, 2048	6.87	13.56	1420.49
Nov, 2048	6.81	13.62	1406.86
Dec, 2048	6.74	13.69	1393.17
Jan, 2049	6.68	13.75	1379.42
Feb, 2049	6.61	13.82	1365.60
Mar, 2049	6.54	13.89	1351.71
Apr, 2049	6.48	13.95	1337.76
May, 2049	6.41	14.02	1323.74
Jun, 2049	6.34	14.09	1309.65
Jul, 2049	6.28	14.15	1295.50
Aug, 2049	6.21	14.22	1281.27
Sep, 2049	6.14	14.29	1266.98
Oct, 2049	6.07	14.36	1252.63
Nov, 2049	6.00	14.43	1238.20
Dec, 2049	5.93	14.50	1223.70
Jan, 2050	5.86	14.57	1209.13
Feb, 2050	5.79	14.64	1194.50
Mar, 2050	5.72	14.71	1179.79
Apr, 2050	5.65	14.78	1165.01
May, 2050	5.58	14.85	1150.17
Jun, 2050	5.51	14.92	1135.25
Jul, 2050	5.44	14.99	1120.26
Aug, 2050	5.37	15.06	1105.20
Sep, 2050	5.30	15.13	1090.06
Oct, 2050	5.22	15.21	1074.85
Nov, 2050	5.15	15.28	1059.58
Dec, 2050	5.08	15.35	1044.22
Jan, 2051	5.00	15.43	1028.80
Feb, 2051	4.93	15.50	1013.30
Mar, 2051	4.86	15.57	997.72
Apr, 2051	4.78	15.65	982.07
May, 2051	4.71	15.72	966.35
Jun, 2051	4.63	15.80	950.55
Jul, 2051	4.55	15.88	934.67
Aug, 2051	4.48	15.95	918.72
Sep, 2051	4.40	16.03	902.69
Oct, 2051	4.33	16.10	886.59
Nov, 2051	4.25	16.18	870.41
Dec, 2051	4.17	16.26	854.15
Jan, 2052	4.09	16.34	837.81
Feb, 2052	4.01	16.42	821.39
Mar, 2052	3.94	16.49	804.90
Apr, 2052	3.86	16.57	788.33
May, 2052	3.78	16.65	771.67
Jun, 2052	3.70	16.73	754.94
Jul, 2052	3.62	16.81	738.13
Aug, 2052	3.54	16.89	721.24
Sep, 2052	3.46	16.97	704.26
Oct, 2052	3.37	17.06	687.21
Nov, 2052	3.29	17.14	670.07
Dec, 2052	3.21	17.22	652.85
Jan, 2053	3.13	17.30	635.55
Feb, 2053	3.05	17.38	618.16
Mar, 2053	2.96	17.47	600.70
Apr, 2053	2.88	17.55	583.15
May, 2053	2.79	17.64	565.51
Jun, 2053	2.71	17.72	547.79
Jul, 2053	2.62	17.81	529.98
Aug, 2053	2.54	17.89	512.09
Sep, 2053	2.45	17.98	494.12
Oct, 2053	2.37	18.06	476.05
Nov, 2053	2.28	18.15	457.91
Dec, 2053	2.19	18.24	439.67
Jan, 2054	2.11	18.32	421.35
Feb, 2054	2.02	18.41	402.94
Mar, 2054	1.93	18.50	384.44
Apr, 2054	1.84	18.59	365.85
May, 2054	1.75	18.68	347.17
Jun, 2054	1.66	18.77	328.41
Jul, 2054	1.57	18.86	309.55
Aug, 2054	1.48	18.95	290.60
Sep, 2054	1.39	19.04	271.56
Oct, 2054	1.30	19.13	252.44
Nov, 2054	1.21	19.22	233.22
Dec, 2054	1.12	19.31	213.90
Jan, 2055	1.02	19.41	194.50
Feb, 2055	0.93	19.50	175.00
Mar, 2055	0.84	19.59	155.41
Apr, 2055	0.74	19.69	135.72
May, 2055	0.65	19.78	115.94
Jun, 2055	0.56	19.87	96.07
Jul, 2055	0.46	19.97	76.10
Aug, 2055	0.36	20.07	56.03
Sep, 2055	0.27	20.16	35.87
Oct, 2055	0.17	20.26	15.61
Nov, 2055	0.07	20.36	0