Mortgage Parameters

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

Mortgage Summary

Property Total:	$52,000
Down Payment	$15,600
Mortgage Amount:	$36,400
Mortgage Payment:	$212.42 / month
Estimated Tax:	+ $28.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $241.31 / month
Total Interest Paid:	$40,071.60 over 30 years
Total Tax Paid:	$10,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	174.42	38.00	36362.00
Jun, 2024	174.23	38.19	36323.81
Jul, 2024	174.05	38.37	36285.44
Aug, 2024	173.87	38.55	36246.89
Sep, 2024	173.68	38.74	36208.15
Oct, 2024	173.50	38.92	36169.23
Nov, 2024	173.31	39.11	36130.12
Dec, 2024	173.12	39.30	36090.83
Jan, 2025	172.94	39.48	36051.34
Feb, 2025	172.75	39.67	36011.67
Mar, 2025	172.56	39.86	35971.80
Apr, 2025	172.36	40.06	35931.75
May, 2025	172.17	40.25	35891.50
Jun, 2025	171.98	40.44	35851.06
Jul, 2025	171.79	40.63	35810.43
Aug, 2025	171.59	40.83	35769.60
Sep, 2025	171.40	41.02	35728.57
Oct, 2025	171.20	41.22	35687.35
Nov, 2025	171.00	41.42	35645.94
Dec, 2025	170.80	41.62	35604.32
Jan, 2026	170.60	41.82	35562.50
Feb, 2026	170.40	42.02	35520.49
Mar, 2026	170.20	42.22	35478.27
Apr, 2026	170.00	42.42	35435.85
May, 2026	169.80	42.62	35393.23
Jun, 2026	169.59	42.83	35350.40
Jul, 2026	169.39	43.03	35307.37
Aug, 2026	169.18	43.24	35264.13
Sep, 2026	168.97	43.45	35220.68
Oct, 2026	168.77	43.65	35177.03
Nov, 2026	168.56	43.86	35133.16
Dec, 2026	168.35	44.07	35089.09
Jan, 2027	168.14	44.28	35044.80
Feb, 2027	167.92	44.50	35000.31
Mar, 2027	167.71	44.71	34955.60
Apr, 2027	167.50	44.92	34910.67
May, 2027	167.28	45.14	34865.53
Jun, 2027	167.06	45.36	34820.18
Jul, 2027	166.85	45.57	34774.60
Aug, 2027	166.63	45.79	34728.81
Sep, 2027	166.41	46.01	34682.80
Oct, 2027	166.19	46.23	34636.57
Nov, 2027	165.97	46.45	34590.12
Dec, 2027	165.74	46.68	34543.44
Jan, 2028	165.52	46.90	34496.54
Feb, 2028	165.30	47.12	34449.42
Mar, 2028	165.07	47.35	34402.07
Apr, 2028	164.84	47.58	34354.49
May, 2028	164.62	47.80	34306.69
Jun, 2028	164.39	48.03	34258.65
Jul, 2028	164.16	48.26	34210.39
Aug, 2028	163.92	48.50	34161.89
Sep, 2028	163.69	48.73	34113.17
Oct, 2028	163.46	48.96	34064.20
Nov, 2028	163.22	49.20	34015.01
Dec, 2028	162.99	49.43	33965.58
Jan, 2029	162.75	49.67	33915.91
Feb, 2029	162.51	49.91	33866.00
Mar, 2029	162.27	50.15	33815.86
Apr, 2029	162.03	50.39	33765.47
May, 2029	161.79	50.63	33714.84
Jun, 2029	161.55	50.87	33663.98
Jul, 2029	161.31	51.11	33612.86
Aug, 2029	161.06	51.36	33561.50
Sep, 2029	160.82	51.60	33509.90
Oct, 2029	160.57	51.85	33458.05
Nov, 2029	160.32	52.10	33405.95
Dec, 2029	160.07	52.35	33353.60
Jan, 2030	159.82	52.60	33301.00
Feb, 2030	159.57	52.85	33248.14
Mar, 2030	159.31	53.11	33195.04
Apr, 2030	159.06	53.36	33141.68
May, 2030	158.80	53.62	33088.06
Jun, 2030	158.55	53.87	33034.19
Jul, 2030	158.29	54.13	32980.06
Aug, 2030	158.03	54.39	32925.67
Sep, 2030	157.77	54.65	32871.02
Oct, 2030	157.51	54.91	32816.10
Nov, 2030	157.24	55.18	32760.93
Dec, 2030	156.98	55.44	32705.49
Jan, 2031	156.71	55.71	32649.78
Feb, 2031	156.45	55.97	32593.81
Mar, 2031	156.18	56.24	32537.56
Apr, 2031	155.91	56.51	32481.05
May, 2031	155.64	56.78	32424.27
Jun, 2031	155.37	57.05	32367.22
Jul, 2031	155.09	57.33	32309.89
Aug, 2031	154.82	57.60	32252.29
Sep, 2031	154.54	57.88	32194.41
Oct, 2031	154.26	58.16	32136.26
Nov, 2031	153.99	58.43	32077.82
Dec, 2031	153.71	58.71	32019.11
Jan, 2032	153.42	59.00	31960.11
Feb, 2032	153.14	59.28	31900.84
Mar, 2032	152.86	59.56	31841.27
Apr, 2032	152.57	59.85	31781.43
May, 2032	152.29	60.13	31721.29
Jun, 2032	152.00	60.42	31660.87
Jul, 2032	151.71	60.71	31600.16
Aug, 2032	151.42	61.00	31539.16
Sep, 2032	151.13	61.29	31477.86
Oct, 2032	150.83	61.59	31416.27
Nov, 2032	150.54	61.88	31354.39
Dec, 2032	150.24	62.18	31292.21
Jan, 2033	149.94	62.48	31229.73
Feb, 2033	149.64	62.78	31166.95
Mar, 2033	149.34	63.08	31103.88
Apr, 2033	149.04	63.38	31040.50
May, 2033	148.74	63.68	30976.81
Jun, 2033	148.43	63.99	30912.82
Jul, 2033	148.12	64.30	30848.53
Aug, 2033	147.82	64.60	30783.92
Sep, 2033	147.51	64.91	30719.01
Oct, 2033	147.20	65.22	30653.78
Nov, 2033	146.88	65.54	30588.25
Dec, 2033	146.57	65.85	30522.39
Jan, 2034	146.25	66.17	30456.23
Feb, 2034	145.94	66.48	30389.74
Mar, 2034	145.62	66.80	30322.94
Apr, 2034	145.30	67.12	30255.82
May, 2034	144.98	67.44	30188.37
Jun, 2034	144.65	67.77	30120.61
Jul, 2034	144.33	68.09	30052.51
Aug, 2034	144.00	68.42	29984.10
Sep, 2034	143.67	68.75	29915.35
Oct, 2034	143.34	69.08	29846.27
Nov, 2034	143.01	69.41	29776.87
Dec, 2034	142.68	69.74	29707.13
Jan, 2035	142.35	70.07	29637.06
Feb, 2035	142.01	70.41	29566.65
Mar, 2035	141.67	70.75	29495.90
Apr, 2035	141.33	71.09	29424.81
May, 2035	140.99	71.43	29353.39
Jun, 2035	140.65	71.77	29281.62
Jul, 2035	140.31	72.11	29209.51
Aug, 2035	139.96	72.46	29137.05
Sep, 2035	139.62	72.80	29064.24
Oct, 2035	139.27	73.15	28991.09
Nov, 2035	138.92	73.50	28917.59
Dec, 2035	138.56	73.86	28843.73
Jan, 2036	138.21	74.21	28769.52
Feb, 2036	137.85	74.57	28694.95
Mar, 2036	137.50	74.92	28620.03
Apr, 2036	137.14	75.28	28544.75
May, 2036	136.78	75.64	28469.10
Jun, 2036	136.41	76.01	28393.10
Jul, 2036	136.05	76.37	28316.73
Aug, 2036	135.68	76.74	28239.99
Sep, 2036	135.32	77.10	28162.89
Oct, 2036	134.95	77.47	28085.42
Nov, 2036	134.58	77.84	28007.57
Dec, 2036	134.20	78.22	27929.36
Jan, 2037	133.83	78.59	27850.76
Feb, 2037	133.45	78.97	27771.80
Mar, 2037	133.07	79.35	27692.45
Apr, 2037	132.69	79.73	27612.72
May, 2037	132.31	80.11	27532.61
Jun, 2037	131.93	80.49	27452.12
Jul, 2037	131.54	80.88	27371.24
Aug, 2037	131.15	81.27	27289.98
Sep, 2037	130.76	81.66	27208.32
Oct, 2037	130.37	82.05	27126.27
Nov, 2037	129.98	82.44	27043.83
Dec, 2037	129.59	82.83	26961.00
Jan, 2038	129.19	83.23	26877.77
Feb, 2038	128.79	83.63	26794.14
Mar, 2038	128.39	84.03	26710.10
Apr, 2038	127.99	84.43	26625.67
May, 2038	127.58	84.84	26540.83
Jun, 2038	127.17	85.25	26455.59
Jul, 2038	126.77	85.65	26369.93
Aug, 2038	126.36	86.06	26283.87
Sep, 2038	125.94	86.48	26197.39
Oct, 2038	125.53	86.89	26110.50
Nov, 2038	125.11	87.31	26023.19
Dec, 2038	124.69	87.73	25935.47
Jan, 2039	124.27	88.15	25847.32
Feb, 2039	123.85	88.57	25758.75
Mar, 2039	123.43	88.99	25669.76
Apr, 2039	123.00	89.42	25580.34
May, 2039	122.57	89.85	25490.50
Jun, 2039	122.14	90.28	25400.22
Jul, 2039	121.71	90.71	25309.51
Aug, 2039	121.27	91.15	25218.36
Sep, 2039	120.84	91.58	25126.78
Oct, 2039	120.40	92.02	25034.76
Nov, 2039	119.96	92.46	24942.30
Dec, 2039	119.52	92.90	24849.39
Jan, 2040	119.07	93.35	24756.04
Feb, 2040	118.62	93.80	24662.24
Mar, 2040	118.17	94.25	24568.00
Apr, 2040	117.72	94.70	24473.30
May, 2040	117.27	95.15	24378.15
Jun, 2040	116.81	95.61	24282.54
Jul, 2040	116.35	96.07	24186.47
Aug, 2040	115.89	96.53	24089.95
Sep, 2040	115.43	96.99	23992.96
Oct, 2040	114.97	97.45	23895.50
Nov, 2040	114.50	97.92	23797.58
Dec, 2040	114.03	98.39	23699.19
Jan, 2041	113.56	98.86	23600.33
Feb, 2041	113.08	99.34	23501.00
Mar, 2041	112.61	99.81	23401.19
Apr, 2041	112.13	100.29	23300.90
May, 2041	111.65	100.77	23200.13
Jun, 2041	111.17	101.25	23098.87
Jul, 2041	110.68	101.74	22997.14
Aug, 2041	110.19	102.23	22894.91
Sep, 2041	109.70	102.72	22792.20
Oct, 2041	109.21	103.21	22688.99
Nov, 2041	108.72	103.70	22585.29
Dec, 2041	108.22	104.20	22481.09
Jan, 2042	107.72	104.70	22376.39
Feb, 2042	107.22	105.20	22271.19
Mar, 2042	106.72	105.70	22165.49
Apr, 2042	106.21	106.21	22059.28
May, 2042	105.70	106.72	21952.56
Jun, 2042	105.19	107.23	21845.33
Jul, 2042	104.68	107.74	21737.58
Aug, 2042	104.16	108.26	21629.32
Sep, 2042	103.64	108.78	21520.54
Oct, 2042	103.12	109.30	21411.24
Nov, 2042	102.60	109.82	21301.42
Dec, 2042	102.07	110.35	21191.06
Jan, 2043	101.54	110.88	21080.19
Feb, 2043	101.01	111.41	20968.77
Mar, 2043	100.48	111.94	20856.83
Apr, 2043	99.94	112.48	20744.35
May, 2043	99.40	113.02	20631.33
Jun, 2043	98.86	113.56	20517.77
Jul, 2043	98.31	114.11	20403.66
Aug, 2043	97.77	114.65	20289.01
Sep, 2043	97.22	115.20	20173.81
Oct, 2043	96.67	115.75	20058.05
Nov, 2043	96.11	116.31	19941.74
Dec, 2043	95.55	116.87	19824.88
Jan, 2044	94.99	117.43	19707.45
Feb, 2044	94.43	117.99	19589.46
Mar, 2044	93.87	118.55	19470.91
Apr, 2044	93.30	119.12	19351.79
May, 2044	92.73	119.69	19232.10
Jun, 2044	92.15	120.27	19111.83
Jul, 2044	91.58	120.84	18990.99
Aug, 2044	91.00	121.42	18869.57
Sep, 2044	90.42	122.00	18747.56
Oct, 2044	89.83	122.59	18624.97
Nov, 2044	89.24	123.18	18501.80
Dec, 2044	88.65	123.77	18378.03
Jan, 2045	88.06	124.36	18253.68
Feb, 2045	87.47	124.95	18128.72
Mar, 2045	86.87	125.55	18003.17
Apr, 2045	86.27	126.15	17877.01
May, 2045	85.66	126.76	17750.25
Jun, 2045	85.05	127.37	17622.89
Jul, 2045	84.44	127.98	17494.91
Aug, 2045	83.83	128.59	17366.32
Sep, 2045	83.21	129.21	17237.11
Oct, 2045	82.59	129.83	17107.29
Nov, 2045	81.97	130.45	16976.84
Dec, 2045	81.35	131.07	16845.77
Jan, 2046	80.72	131.70	16714.07
Feb, 2046	80.09	132.33	16581.74
Mar, 2046	79.45	132.97	16448.77
Apr, 2046	78.82	133.60	16315.17
May, 2046	78.18	134.24	16180.92
Jun, 2046	77.53	134.89	16046.04
Jul, 2046	76.89	135.53	15910.50
Aug, 2046	76.24	136.18	15774.32
Sep, 2046	75.59	136.83	15637.49
Oct, 2046	74.93	137.49	15500.00
Nov, 2046	74.27	138.15	15361.85
Dec, 2046	73.61	138.81	15223.04
Jan, 2047	72.94	139.48	15083.56
Feb, 2047	72.28	140.14	14943.42
Mar, 2047	71.60	140.82	14802.60
Apr, 2047	70.93	141.49	14661.11
May, 2047	70.25	142.17	14518.94
Jun, 2047	69.57	142.85	14376.09
Jul, 2047	68.89	143.53	14232.56
Aug, 2047	68.20	144.22	14088.33
Sep, 2047	67.51	144.91	13943.42
Oct, 2047	66.81	145.61	13797.81
Nov, 2047	66.11	146.31	13651.51
Dec, 2047	65.41	147.01	13504.50
Jan, 2048	64.71	147.71	13356.79
Feb, 2048	64.00	148.42	13208.37
Mar, 2048	63.29	149.13	13059.24
Apr, 2048	62.58	149.84	12909.40
May, 2048	61.86	150.56	12758.83
Jun, 2048	61.14	151.28	12607.55
Jul, 2048	60.41	152.01	12455.54
Aug, 2048	59.68	152.74	12302.80
Sep, 2048	58.95	153.47	12149.33
Oct, 2048	58.22	154.20	11995.13
Nov, 2048	57.48	154.94	11840.19
Dec, 2048	56.73	155.69	11684.50
Jan, 2049	55.99	156.43	11528.07
Feb, 2049	55.24	157.18	11370.89
Mar, 2049	54.49	157.93	11212.95
Apr, 2049	53.73	158.69	11054.26
May, 2049	52.97	159.45	10894.81
Jun, 2049	52.20	160.22	10734.59
Jul, 2049	51.44	160.98	10573.61
Aug, 2049	50.67	161.75	10411.86
Sep, 2049	49.89	162.53	10249.33
Oct, 2049	49.11	163.31	10086.02
Nov, 2049	48.33	164.09	9921.93
Dec, 2049	47.54	164.88	9757.05
Jan, 2050	46.75	165.67	9591.38
Feb, 2050	45.96	166.46	9424.92
Mar, 2050	45.16	167.26	9257.66
Apr, 2050	44.36	168.06	9089.60
May, 2050	43.55	168.87	8920.74
Jun, 2050	42.75	169.67	8751.06
Jul, 2050	41.93	170.49	8580.57
Aug, 2050	41.12	171.30	8409.27
Sep, 2050	40.29	172.13	8237.14
Oct, 2050	39.47	172.95	8064.19
Nov, 2050	38.64	173.78	7890.41
Dec, 2050	37.81	174.61	7715.80
Jan, 2051	36.97	175.45	7540.35
Feb, 2051	36.13	176.29	7364.06
Mar, 2051	35.29	177.13	7186.93
Apr, 2051	34.44	177.98	7008.95
May, 2051	33.58	178.84	6830.11
Jun, 2051	32.73	179.69	6650.42
Jul, 2051	31.87	180.55	6469.87
Aug, 2051	31.00	181.42	6288.45
Sep, 2051	30.13	182.29	6106.16
Oct, 2051	29.26	183.16	5923.00
Nov, 2051	28.38	184.04	5738.96
Dec, 2051	27.50	184.92	5554.04
Jan, 2052	26.61	185.81	5368.23
Feb, 2052	25.72	186.70	5181.53
Mar, 2052	24.83	187.59	4993.94
Apr, 2052	23.93	188.49	4805.45
May, 2052	23.03	189.39	4616.06
Jun, 2052	22.12	190.30	4425.76
Jul, 2052	21.21	191.21	4234.54
Aug, 2052	20.29	192.13	4042.41
Sep, 2052	19.37	193.05	3849.36
Oct, 2052	18.44	193.98	3655.39
Nov, 2052	17.52	194.90	3460.48
Dec, 2052	16.58	195.84	3264.65
Jan, 2053	15.64	196.78	3067.87
Feb, 2053	14.70	197.72	2870.15
Mar, 2053	13.75	198.67	2671.48
Apr, 2053	12.80	199.62	2471.86
May, 2053	11.84	200.58	2271.29
Jun, 2053	10.88	201.54	2069.75
Jul, 2053	9.92	202.50	1867.25
Aug, 2053	8.95	203.47	1663.77
Sep, 2053	7.97	204.45	1459.33
Oct, 2053	6.99	205.43	1253.90
Nov, 2053	6.01	206.41	1047.49
Dec, 2053	5.02	207.40	840.09
Jan, 2054	4.03	208.39	631.69
Feb, 2054	3.03	209.39	422.30
Mar, 2054	2.02	210.40	211.90
Apr, 2054	1.02	211.40	0.50