Mortgage Parameters

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

Mortgage Summary

Property Total:	$65,000
Down Payment	$19,500
Mortgage Amount:	$45,500
Mortgage Payment:	$265.53 / month
Estimated Tax:	+ $36.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $301.64 / month
Total Interest Paid:	$50,090.40 over 30 years
Total Tax Paid:	$13,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	218.02	47.51	45452.49
Jan, 2026	217.79	47.74	45404.75
Feb, 2026	217.56	47.97	45356.79
Mar, 2026	217.33	48.20	45308.59
Apr, 2026	217.10	48.43	45260.17
May, 2026	216.87	48.66	45211.51
Jun, 2026	216.64	48.89	45162.62
Jul, 2026	216.40	49.13	45113.49
Aug, 2026	216.17	49.36	45064.13
Sep, 2026	215.93	49.60	45014.53
Oct, 2026	215.69	49.84	44964.70
Nov, 2026	215.46	50.07	44914.62
Dec, 2026	215.22	50.31	44864.31
Jan, 2027	214.97	50.56	44813.75
Feb, 2027	214.73	50.80	44762.96
Mar, 2027	214.49	51.04	44711.92
Apr, 2027	214.24	51.29	44660.63
May, 2027	214.00	51.53	44609.10
Jun, 2027	213.75	51.78	44557.32
Jul, 2027	213.50	52.03	44505.29
Aug, 2027	213.25	52.28	44453.02
Sep, 2027	213.00	52.53	44400.49
Oct, 2027	212.75	52.78	44347.72
Nov, 2027	212.50	53.03	44294.68
Dec, 2027	212.25	53.28	44241.40
Jan, 2028	211.99	53.54	44187.86
Feb, 2028	211.73	53.80	44134.06
Mar, 2028	211.48	54.05	44080.01
Apr, 2028	211.22	54.31	44025.70
May, 2028	210.96	54.57	43971.12
Jun, 2028	210.69	54.84	43916.29
Jul, 2028	210.43	55.10	43861.19
Aug, 2028	210.17	55.36	43805.83
Sep, 2028	209.90	55.63	43750.20
Oct, 2028	209.64	55.89	43694.31
Nov, 2028	209.37	56.16	43638.15
Dec, 2028	209.10	56.43	43581.72
Jan, 2029	208.83	56.70	43525.01
Feb, 2029	208.56	56.97	43468.04
Mar, 2029	208.28	57.25	43410.80
Apr, 2029	208.01	57.52	43353.28
May, 2029	207.73	57.80	43295.48
Jun, 2029	207.46	58.07	43237.41
Jul, 2029	207.18	58.35	43179.06
Aug, 2029	206.90	58.63	43120.43
Sep, 2029	206.62	58.91	43061.52
Oct, 2029	206.34	59.19	43002.32
Nov, 2029	206.05	59.48	42942.84
Dec, 2029	205.77	59.76	42883.08
Jan, 2030	205.48	60.05	42823.03
Feb, 2030	205.19	60.34	42762.70
Mar, 2030	204.90	60.63	42702.07
Apr, 2030	204.61	60.92	42641.16
May, 2030	204.32	61.21	42579.95
Jun, 2030	204.03	61.50	42518.45
Jul, 2030	203.73	61.80	42456.65
Aug, 2030	203.44	62.09	42394.56
Sep, 2030	203.14	62.39	42332.17
Oct, 2030	202.84	62.69	42269.48
Nov, 2030	202.54	62.99	42206.49
Dec, 2030	202.24	63.29	42143.20
Jan, 2031	201.94	63.59	42079.61
Feb, 2031	201.63	63.90	42015.71
Mar, 2031	201.33	64.20	41951.51
Apr, 2031	201.02	64.51	41886.99
May, 2031	200.71	64.82	41822.17
Jun, 2031	200.40	65.13	41757.04
Jul, 2031	200.09	65.44	41691.60
Aug, 2031	199.77	65.76	41625.84
Sep, 2031	199.46	66.07	41559.77
Oct, 2031	199.14	66.39	41493.38
Nov, 2031	198.82	66.71	41426.67
Dec, 2031	198.50	67.03	41359.64
Jan, 2032	198.18	67.35	41292.29
Feb, 2032	197.86	67.67	41224.62
Mar, 2032	197.53	68.00	41156.63
Apr, 2032	197.21	68.32	41088.30
May, 2032	196.88	68.65	41019.66
Jun, 2032	196.55	68.98	40950.68
Jul, 2032	196.22	69.31	40881.37
Aug, 2032	195.89	69.64	40811.73
Sep, 2032	195.56	69.97	40741.76
Oct, 2032	195.22	70.31	40671.45
Nov, 2032	194.88	70.65	40600.80
Dec, 2032	194.55	70.98	40529.82
Jan, 2033	194.21	71.32	40458.49
Feb, 2033	193.86	71.67	40386.83
Mar, 2033	193.52	72.01	40314.82
Apr, 2033	193.18	72.35	40242.46
May, 2033	192.83	72.70	40169.76
Jun, 2033	192.48	73.05	40096.71
Jul, 2033	192.13	73.40	40023.31
Aug, 2033	191.78	73.75	39949.56
Sep, 2033	191.42	74.11	39875.45
Oct, 2033	191.07	74.46	39800.99
Nov, 2033	190.71	74.82	39726.18
Dec, 2033	190.35	75.18	39651.00
Jan, 2034	189.99	75.54	39575.47
Feb, 2034	189.63	75.90	39499.57
Mar, 2034	189.27	76.26	39423.31
Apr, 2034	188.90	76.63	39346.68
May, 2034	188.54	76.99	39269.69
Jun, 2034	188.17	77.36	39192.32
Jul, 2034	187.80	77.73	39114.59
Aug, 2034	187.42	78.11	39036.48
Sep, 2034	187.05	78.48	38958.00
Oct, 2034	186.67	78.86	38879.15
Nov, 2034	186.30	79.23	38799.91
Dec, 2034	185.92	79.61	38720.30
Jan, 2035	185.53	80.00	38640.30
Feb, 2035	185.15	80.38	38559.93
Mar, 2035	184.77	80.76	38479.16
Apr, 2035	184.38	81.15	38398.01
May, 2035	183.99	81.54	38316.47
Jun, 2035	183.60	81.93	38234.54
Jul, 2035	183.21	82.32	38152.22
Aug, 2035	182.81	82.72	38069.50
Sep, 2035	182.42	83.11	37986.39
Oct, 2035	182.02	83.51	37902.88
Nov, 2035	181.62	83.91	37818.96
Dec, 2035	181.22	84.31	37734.65
Jan, 2036	180.81	84.72	37649.93
Feb, 2036	180.41	85.12	37564.81
Mar, 2036	180.00	85.53	37479.28
Apr, 2036	179.59	85.94	37393.33
May, 2036	179.18	86.35	37306.98
Jun, 2036	178.76	86.77	37220.21
Jul, 2036	178.35	87.18	37133.03
Aug, 2036	177.93	87.60	37045.43
Sep, 2036	177.51	88.02	36957.41
Oct, 2036	177.09	88.44	36868.97
Nov, 2036	176.66	88.87	36780.10
Dec, 2036	176.24	89.29	36690.81
Jan, 2037	175.81	89.72	36601.09
Feb, 2037	175.38	90.15	36510.94
Mar, 2037	174.95	90.58	36420.36
Apr, 2037	174.51	91.02	36329.34
May, 2037	174.08	91.45	36237.89
Jun, 2037	173.64	91.89	36146.00
Jul, 2037	173.20	92.33	36053.67
Aug, 2037	172.76	92.77	35960.90
Sep, 2037	172.31	93.22	35867.68
Oct, 2037	171.87	93.66	35774.01
Nov, 2037	171.42	94.11	35679.90
Dec, 2037	170.97	94.56	35585.34
Jan, 2038	170.51	95.02	35490.32
Feb, 2038	170.06	95.47	35394.85
Mar, 2038	169.60	95.93	35298.92
Apr, 2038	169.14	96.39	35202.53
May, 2038	168.68	96.85	35105.68
Jun, 2038	168.21	97.32	35008.36
Jul, 2038	167.75	97.78	34910.58
Aug, 2038	167.28	98.25	34812.33
Sep, 2038	166.81	98.72	34713.61
Oct, 2038	166.34	99.19	34614.42
Nov, 2038	165.86	99.67	34514.75
Dec, 2038	165.38	100.15	34414.60
Jan, 2039	164.90	100.63	34313.97
Feb, 2039	164.42	101.11	34212.86
Mar, 2039	163.94	101.59	34111.27
Apr, 2039	163.45	102.08	34009.19
May, 2039	162.96	102.57	33906.62
Jun, 2039	162.47	103.06	33803.56
Jul, 2039	161.98	103.55	33700.01
Aug, 2039	161.48	104.05	33595.96
Sep, 2039	160.98	104.55	33491.41
Oct, 2039	160.48	105.05	33386.36
Nov, 2039	159.98	105.55	33280.80
Dec, 2039	159.47	106.06	33174.74
Jan, 2040	158.96	106.57	33068.17
Feb, 2040	158.45	107.08	32961.10
Mar, 2040	157.94	107.59	32853.51
Apr, 2040	157.42	108.11	32745.40
May, 2040	156.91	108.62	32636.77
Jun, 2040	156.38	109.15	32527.63
Jul, 2040	155.86	109.67	32417.96
Aug, 2040	155.34	110.19	32307.77
Sep, 2040	154.81	110.72	32197.04
Oct, 2040	154.28	111.25	32085.79
Nov, 2040	153.74	111.79	31974.01
Dec, 2040	153.21	112.32	31861.68
Jan, 2041	152.67	112.86	31748.82
Feb, 2041	152.13	113.40	31635.42
Mar, 2041	151.59	113.94	31521.48
Apr, 2041	151.04	114.49	31406.99
May, 2041	150.49	115.04	31291.95
Jun, 2041	149.94	115.59	31176.36
Jul, 2041	149.39	116.14	31060.22
Aug, 2041	148.83	116.70	30943.52
Sep, 2041	148.27	117.26	30826.26
Oct, 2041	147.71	117.82	30708.44
Nov, 2041	147.14	118.39	30590.06
Dec, 2041	146.58	118.95	30471.10
Jan, 2042	146.01	119.52	30351.58
Feb, 2042	145.43	120.10	30231.48
Mar, 2042	144.86	120.67	30110.81
Apr, 2042	144.28	121.25	29989.56
May, 2042	143.70	121.83	29867.73
Jun, 2042	143.12	122.41	29745.32
Jul, 2042	142.53	123.00	29622.32
Aug, 2042	141.94	123.59	29498.73
Sep, 2042	141.35	124.18	29374.55
Oct, 2042	140.75	124.78	29249.77
Nov, 2042	140.16	125.37	29124.40
Dec, 2042	139.55	125.98	28998.42
Jan, 2043	138.95	126.58	28871.84
Feb, 2043	138.34	127.19	28744.66
Mar, 2043	137.73	127.80	28616.86
Apr, 2043	137.12	128.41	28488.45
May, 2043	136.51	129.02	28359.43
Jun, 2043	135.89	129.64	28229.79
Jul, 2043	135.27	130.26	28099.53
Aug, 2043	134.64	130.89	27968.64
Sep, 2043	134.02	131.51	27837.13
Oct, 2043	133.39	132.14	27704.98
Nov, 2043	132.75	132.78	27572.21
Dec, 2043	132.12	133.41	27438.79
Jan, 2044	131.48	134.05	27304.74
Feb, 2044	130.84	134.69	27170.05
Mar, 2044	130.19	135.34	27034.71
Apr, 2044	129.54	135.99	26898.72
May, 2044	128.89	136.64	26762.08
Jun, 2044	128.23	137.30	26624.78
Jul, 2044	127.58	137.95	26486.83
Aug, 2044	126.92	138.61	26348.22
Sep, 2044	126.25	139.28	26208.94
Oct, 2044	125.58	139.95	26068.99
Nov, 2044	124.91	140.62	25928.38
Dec, 2044	124.24	141.29	25787.09
Jan, 2045	123.56	141.97	25645.12
Feb, 2045	122.88	142.65	25502.47
Mar, 2045	122.20	143.33	25359.14
Apr, 2045	121.51	144.02	25215.12
May, 2045	120.82	144.71	25070.42
Jun, 2045	120.13	145.40	24925.02
Jul, 2045	119.43	146.10	24778.92
Aug, 2045	118.73	146.80	24632.12
Sep, 2045	118.03	147.50	24484.62
Oct, 2045	117.32	148.21	24336.41
Nov, 2045	116.61	148.92	24187.49
Dec, 2045	115.90	149.63	24037.86
Jan, 2046	115.18	150.35	23887.51
Feb, 2046	114.46	151.07	23736.44
Mar, 2046	113.74	151.79	23584.65
Apr, 2046	113.01	152.52	23432.13
May, 2046	112.28	153.25	23278.88
Jun, 2046	111.54	153.99	23124.89
Jul, 2046	110.81	154.72	22970.17
Aug, 2046	110.07	155.46	22814.71
Sep, 2046	109.32	156.21	22658.50
Oct, 2046	108.57	156.96	22501.54
Nov, 2046	107.82	157.71	22343.83
Dec, 2046	107.06	158.47	22185.36
Jan, 2047	106.30	159.23	22026.14
Feb, 2047	105.54	159.99	21866.15
Mar, 2047	104.78	160.75	21705.40
Apr, 2047	104.01	161.52	21543.87
May, 2047	103.23	162.30	21381.57
Jun, 2047	102.45	163.08	21218.49
Jul, 2047	101.67	163.86	21054.64
Aug, 2047	100.89	164.64	20889.99
Sep, 2047	100.10	165.43	20724.56
Oct, 2047	99.31	166.22	20558.34
Nov, 2047	98.51	167.02	20391.32
Dec, 2047	97.71	167.82	20223.49
Jan, 2048	96.90	168.63	20054.87
Feb, 2048	96.10	169.43	19885.43
Mar, 2048	95.28	170.25	19715.19
Apr, 2048	94.47	171.06	19544.13
May, 2048	93.65	171.88	19372.25
Jun, 2048	92.83	172.70	19199.54
Jul, 2048	92.00	173.53	19026.01
Aug, 2048	91.17	174.36	18851.65
Sep, 2048	90.33	175.20	18676.45
Oct, 2048	89.49	176.04	18500.41
Nov, 2048	88.65	176.88	18323.53
Dec, 2048	87.80	177.73	18145.80
Jan, 2049	86.95	178.58	17967.21
Feb, 2049	86.09	179.44	17787.78
Mar, 2049	85.23	180.30	17607.48
Apr, 2049	84.37	181.16	17426.32
May, 2049	83.50	182.03	17244.29
Jun, 2049	82.63	182.90	17061.39
Jul, 2049	81.75	183.78	16877.61
Aug, 2049	80.87	184.66	16692.95
Sep, 2049	79.99	185.54	16507.41
Oct, 2049	79.10	186.43	16320.98
Nov, 2049	78.20	187.33	16133.65
Dec, 2049	77.31	188.22	15945.43
Jan, 2050	76.41	189.12	15756.31
Feb, 2050	75.50	190.03	15566.27
Mar, 2050	74.59	190.94	15375.33
Apr, 2050	73.67	191.86	15183.48
May, 2050	72.75	192.78	14990.70
Jun, 2050	71.83	193.70	14797.00
Jul, 2050	70.90	194.63	14602.37
Aug, 2050	69.97	195.56	14406.81
Sep, 2050	69.03	196.50	14210.32
Oct, 2050	68.09	197.44	14012.88
Nov, 2050	67.15	198.38	13814.49
Dec, 2050	66.19	199.34	13615.16
Jan, 2051	65.24	200.29	13414.87
Feb, 2051	64.28	201.25	13213.62
Mar, 2051	63.32	202.21	13011.40
Apr, 2051	62.35	203.18	12808.22
May, 2051	61.37	204.16	12604.06
Jun, 2051	60.39	205.14	12398.92
Jul, 2051	59.41	206.12	12192.81
Aug, 2051	58.42	207.11	11985.70
Sep, 2051	57.43	208.10	11777.60
Oct, 2051	56.43	209.10	11568.51
Nov, 2051	55.43	210.10	11358.41
Dec, 2051	54.43	211.10	11147.30
Jan, 2052	53.41	212.12	10935.19
Feb, 2052	52.40	213.13	10722.06
Mar, 2052	51.38	214.15	10507.90
Apr, 2052	50.35	215.18	10292.72
May, 2052	49.32	216.21	10076.51
Jun, 2052	48.28	217.25	9859.26
Jul, 2052	47.24	218.29	9640.98
Aug, 2052	46.20	219.33	9421.64
Sep, 2052	45.15	220.38	9201.26
Oct, 2052	44.09	221.44	8979.82
Nov, 2052	43.03	222.50	8757.32
Dec, 2052	41.96	223.57	8533.75
Jan, 2053	40.89	224.64	8309.11
Feb, 2053	39.81	225.72	8083.39
Mar, 2053	38.73	226.80	7856.60
Apr, 2053	37.65	227.88	7628.71
May, 2053	36.55	228.98	7399.74
Jun, 2053	35.46	230.07	7169.66
Jul, 2053	34.35	231.18	6938.49
Aug, 2053	33.25	232.28	6706.21
Sep, 2053	32.13	233.40	6472.81
Oct, 2053	31.02	234.51	6238.30
Nov, 2053	29.89	235.64	6002.66
Dec, 2053	28.76	236.77	5765.89
Jan, 2054	27.63	237.90	5527.99
Feb, 2054	26.49	239.04	5288.95
Mar, 2054	25.34	240.19	5048.76
Apr, 2054	24.19	241.34	4807.42
May, 2054	23.04	242.49	4564.93
Jun, 2054	21.87	243.66	4321.27
Jul, 2054	20.71	244.82	4076.45
Aug, 2054	19.53	246.00	3830.45
Sep, 2054	18.35	247.18	3583.27
Oct, 2054	17.17	248.36	3334.91
Nov, 2054	15.98	249.55	3085.36
Dec, 2054	14.78	250.75	2834.62
Jan, 2055	13.58	251.95	2582.67
Feb, 2055	12.38	253.15	2329.52
Mar, 2055	11.16	254.37	2075.15
Apr, 2055	9.94	255.59	1819.56
May, 2055	8.72	256.81	1562.75
Jun, 2055	7.49	258.04	1304.71
Jul, 2055	6.25	259.28	1045.43
Aug, 2055	5.01	260.52	784.91
Sep, 2055	3.76	261.77	523.14
Oct, 2055	2.51	263.02	260.12
Nov, 2055	1.25	264.28	0