Mortgage Parameters

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

Mortgage Summary

Property Total:	$17,500
Down Payment	$5,250
Mortgage Amount:	$12,250
Mortgage Payment:	$71.49 / month
Estimated Tax:	+ $9.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $81.21 / month
Total Interest Paid:	$13,485.60 over 30 years
Total Tax Paid:	$3,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	58.70	12.79	12237.21
May, 2024	58.64	12.85	12224.35
Jun, 2024	58.58	12.91	12211.44
Jul, 2024	58.51	12.98	12198.46
Aug, 2024	58.45	13.04	12185.42
Sep, 2024	58.39	13.10	12172.32
Oct, 2024	58.33	13.16	12159.16
Nov, 2024	58.26	13.23	12145.93
Dec, 2024	58.20	13.29	12132.64
Jan, 2025	58.14	13.35	12119.29
Feb, 2025	58.07	13.42	12105.87
Mar, 2025	58.01	13.48	12092.38
Apr, 2025	57.94	13.55	12078.84
May, 2025	57.88	13.61	12065.22
Jun, 2025	57.81	13.68	12051.55
Jul, 2025	57.75	13.74	12037.80
Aug, 2025	57.68	13.81	12024.00
Sep, 2025	57.61	13.88	12010.12
Oct, 2025	57.55	13.94	11996.18
Nov, 2025	57.48	14.01	11982.17
Dec, 2025	57.41	14.08	11968.10
Jan, 2026	57.35	14.14	11953.95
Feb, 2026	57.28	14.21	11939.74
Mar, 2026	57.21	14.28	11925.46
Apr, 2026	57.14	14.35	11911.12
May, 2026	57.07	14.42	11896.70
Jun, 2026	57.01	14.48	11882.21
Jul, 2026	56.94	14.55	11867.66
Aug, 2026	56.87	14.62	11853.04
Sep, 2026	56.80	14.69	11838.34
Oct, 2026	56.73	14.76	11823.58
Nov, 2026	56.65	14.84	11808.74
Dec, 2026	56.58	14.91	11793.84
Jan, 2027	56.51	14.98	11778.86
Feb, 2027	56.44	15.05	11763.81
Mar, 2027	56.37	15.12	11748.69
Apr, 2027	56.30	15.19	11733.49
May, 2027	56.22	15.27	11718.23
Jun, 2027	56.15	15.34	11702.88
Jul, 2027	56.08	15.41	11687.47
Aug, 2027	56.00	15.49	11671.98
Sep, 2027	55.93	15.56	11656.42
Oct, 2027	55.85	15.64	11640.79
Nov, 2027	55.78	15.71	11625.07
Dec, 2027	55.70	15.79	11609.29
Jan, 2028	55.63	15.86	11593.43
Feb, 2028	55.55	15.94	11577.49
Mar, 2028	55.48	16.01	11561.47
Apr, 2028	55.40	16.09	11545.38
May, 2028	55.32	16.17	11529.21
Jun, 2028	55.24	16.25	11512.97
Jul, 2028	55.17	16.32	11496.64
Aug, 2028	55.09	16.40	11480.24
Sep, 2028	55.01	16.48	11463.76
Oct, 2028	54.93	16.56	11447.20
Nov, 2028	54.85	16.64	11430.56
Dec, 2028	54.77	16.72	11413.84
Jan, 2029	54.69	16.80	11397.05
Feb, 2029	54.61	16.88	11380.17
Mar, 2029	54.53	16.96	11363.21
Apr, 2029	54.45	17.04	11346.17
May, 2029	54.37	17.12	11329.04
Jun, 2029	54.28	17.21	11311.84
Jul, 2029	54.20	17.29	11294.55
Aug, 2029	54.12	17.37	11277.18
Sep, 2029	54.04	17.45	11259.73
Oct, 2029	53.95	17.54	11242.19
Nov, 2029	53.87	17.62	11224.57
Dec, 2029	53.78	17.71	11206.86
Jan, 2030	53.70	17.79	11189.07
Feb, 2030	53.61	17.88	11171.20
Mar, 2030	53.53	17.96	11153.23
Apr, 2030	53.44	18.05	11135.19
May, 2030	53.36	18.13	11117.05
Jun, 2030	53.27	18.22	11098.83
Jul, 2030	53.18	18.31	11080.52
Aug, 2030	53.09	18.40	11062.13
Sep, 2030	53.01	18.48	11043.64
Oct, 2030	52.92	18.57	11025.07
Nov, 2030	52.83	18.66	11006.41
Dec, 2030	52.74	18.75	10987.66
Jan, 2031	52.65	18.84	10968.82
Feb, 2031	52.56	18.93	10949.89
Mar, 2031	52.47	19.02	10930.87
Apr, 2031	52.38	19.11	10911.75
May, 2031	52.29	19.20	10892.55
Jun, 2031	52.19	19.30	10873.25
Jul, 2031	52.10	19.39	10853.86
Aug, 2031	52.01	19.48	10834.38
Sep, 2031	51.91	19.58	10814.81
Oct, 2031	51.82	19.67	10795.14
Nov, 2031	51.73	19.76	10775.37
Dec, 2031	51.63	19.86	10755.52
Jan, 2032	51.54	19.95	10735.56
Feb, 2032	51.44	20.05	10715.51
Mar, 2032	51.35	20.14	10695.37
Apr, 2032	51.25	20.24	10675.13
May, 2032	51.15	20.34	10654.79
Jun, 2032	51.05	20.44	10634.35
Jul, 2032	50.96	20.53	10613.82
Aug, 2032	50.86	20.63	10593.19
Sep, 2032	50.76	20.73	10572.46
Oct, 2032	50.66	20.83	10551.63
Nov, 2032	50.56	20.93	10530.70
Dec, 2032	50.46	21.03	10509.67
Jan, 2033	50.36	21.13	10488.53
Feb, 2033	50.26	21.23	10467.30
Mar, 2033	50.16	21.33	10445.97
Apr, 2033	50.05	21.44	10424.53
May, 2033	49.95	21.54	10402.99
Jun, 2033	49.85	21.64	10381.35
Jul, 2033	49.74	21.75	10359.60
Aug, 2033	49.64	21.85	10337.75
Sep, 2033	49.54	21.95	10315.80
Oct, 2033	49.43	22.06	10293.74
Nov, 2033	49.32	22.17	10271.57
Dec, 2033	49.22	22.27	10249.30
Jan, 2034	49.11	22.38	10226.92
Feb, 2034	49.00	22.49	10204.44
Mar, 2034	48.90	22.59	10181.84
Apr, 2034	48.79	22.70	10159.14
May, 2034	48.68	22.81	10136.33
Jun, 2034	48.57	22.92	10113.41
Jul, 2034	48.46	23.03	10090.38
Aug, 2034	48.35	23.14	10067.24
Sep, 2034	48.24	23.25	10043.99
Oct, 2034	48.13	23.36	10020.63
Nov, 2034	48.02	23.47	9997.15
Dec, 2034	47.90	23.59	9973.56
Jan, 2035	47.79	23.70	9949.86
Feb, 2035	47.68	23.81	9926.05
Mar, 2035	47.56	23.93	9902.12
Apr, 2035	47.45	24.04	9878.08
May, 2035	47.33	24.16	9853.92
Jun, 2035	47.22	24.27	9829.65
Jul, 2035	47.10	24.39	9805.26
Aug, 2035	46.98	24.51	9780.75
Sep, 2035	46.87	24.62	9756.13
Oct, 2035	46.75	24.74	9731.39
Nov, 2035	46.63	24.86	9706.53
Dec, 2035	46.51	24.98	9681.55
Jan, 2036	46.39	25.10	9656.45
Feb, 2036	46.27	25.22	9631.23
Mar, 2036	46.15	25.34	9605.89
Apr, 2036	46.03	25.46	9580.43
May, 2036	45.91	25.58	9554.84
Jun, 2036	45.78	25.71	9529.14
Jul, 2036	45.66	25.83	9503.31
Aug, 2036	45.54	25.95	9477.35
Sep, 2036	45.41	26.08	9451.28
Oct, 2036	45.29	26.20	9425.07
Nov, 2036	45.16	26.33	9398.75
Dec, 2036	45.04	26.45	9372.29
Jan, 2037	44.91	26.58	9345.71
Feb, 2037	44.78	26.71	9319.00
Mar, 2037	44.65	26.84	9292.17
Apr, 2037	44.52	26.97	9265.20
May, 2037	44.40	27.09	9238.11
Jun, 2037	44.27	27.22	9210.88
Jul, 2037	44.14	27.35	9183.53
Aug, 2037	44.00	27.49	9156.04
Sep, 2037	43.87	27.62	9128.42
Oct, 2037	43.74	27.75	9100.67
Nov, 2037	43.61	27.88	9072.79
Dec, 2037	43.47	28.02	9044.78
Jan, 2038	43.34	28.15	9016.63
Feb, 2038	43.20	28.29	8988.34
Mar, 2038	43.07	28.42	8959.92
Apr, 2038	42.93	28.56	8931.36
May, 2038	42.80	28.69	8902.67
Jun, 2038	42.66	28.83	8873.84
Jul, 2038	42.52	28.97	8844.87
Aug, 2038	42.38	29.11	8815.76
Sep, 2038	42.24	29.25	8786.51
Oct, 2038	42.10	29.39	8757.12
Nov, 2038	41.96	29.53	8727.59
Dec, 2038	41.82	29.67	8697.92
Jan, 2039	41.68	29.81	8668.11
Feb, 2039	41.53	29.96	8638.16
Mar, 2039	41.39	30.10	8608.06
Apr, 2039	41.25	30.24	8577.81
May, 2039	41.10	30.39	8547.43
Jun, 2039	40.96	30.53	8516.89
Jul, 2039	40.81	30.68	8486.21
Aug, 2039	40.66	30.83	8455.39
Sep, 2039	40.52	30.97	8424.41
Oct, 2039	40.37	31.12	8393.29
Nov, 2039	40.22	31.27	8362.02
Dec, 2039	40.07	31.42	8330.59
Jan, 2040	39.92	31.57	8299.02
Feb, 2040	39.77	31.72	8267.30
Mar, 2040	39.61	31.88	8235.42
Apr, 2040	39.46	32.03	8203.39
May, 2040	39.31	32.18	8171.21
Jun, 2040	39.15	32.34	8138.88
Jul, 2040	39.00	32.49	8106.38
Aug, 2040	38.84	32.65	8073.74
Sep, 2040	38.69	32.80	8040.93
Oct, 2040	38.53	32.96	8007.97
Nov, 2040	38.37	33.12	7974.85
Dec, 2040	38.21	33.28	7941.58
Jan, 2041	38.05	33.44	7908.14
Feb, 2041	37.89	33.60	7874.54
Mar, 2041	37.73	33.76	7840.79
Apr, 2041	37.57	33.92	7806.87
May, 2041	37.41	34.08	7772.78
Jun, 2041	37.24	34.25	7738.54
Jul, 2041	37.08	34.41	7704.13
Aug, 2041	36.92	34.57	7669.56
Sep, 2041	36.75	34.74	7634.82
Oct, 2041	36.58	34.91	7599.91
Nov, 2041	36.42	35.07	7564.83
Dec, 2041	36.25	35.24	7529.59
Jan, 2042	36.08	35.41	7494.18
Feb, 2042	35.91	35.58	7458.60
Mar, 2042	35.74	35.75	7422.85
Apr, 2042	35.57	35.92	7386.93
May, 2042	35.40	36.09	7350.83
Jun, 2042	35.22	36.27	7314.57
Jul, 2042	35.05	36.44	7278.13
Aug, 2042	34.87	36.62	7241.51
Sep, 2042	34.70	36.79	7204.72
Oct, 2042	34.52	36.97	7167.75
Nov, 2042	34.35	37.14	7130.61
Dec, 2042	34.17	37.32	7093.29
Jan, 2043	33.99	37.50	7055.78
Feb, 2043	33.81	37.68	7018.10
Mar, 2043	33.63	37.86	6980.24
Apr, 2043	33.45	38.04	6942.20
May, 2043	33.26	38.23	6903.97
Jun, 2043	33.08	38.41	6865.56
Jul, 2043	32.90	38.59	6826.97
Aug, 2043	32.71	38.78	6788.19
Sep, 2043	32.53	38.96	6749.23
Oct, 2043	32.34	39.15	6710.08
Nov, 2043	32.15	39.34	6670.74
Dec, 2043	31.96	39.53	6631.22
Jan, 2044	31.77	39.72	6591.50
Feb, 2044	31.58	39.91	6551.60
Mar, 2044	31.39	40.10	6511.50
Apr, 2044	31.20	40.29	6471.21
May, 2044	31.01	40.48	6430.73
Jun, 2044	30.81	40.68	6390.05
Jul, 2044	30.62	40.87	6349.18
Aug, 2044	30.42	41.07	6308.11
Sep, 2044	30.23	41.26	6266.85
Oct, 2044	30.03	41.46	6225.39
Nov, 2044	29.83	41.66	6183.73
Dec, 2044	29.63	41.86	6141.87
Jan, 2045	29.43	42.06	6099.81
Feb, 2045	29.23	42.26	6057.55
Mar, 2045	29.03	42.46	6015.08
Apr, 2045	28.82	42.67	5972.42
May, 2045	28.62	42.87	5929.54
Jun, 2045	28.41	43.08	5886.47
Jul, 2045	28.21	43.28	5843.18
Aug, 2045	28.00	43.49	5799.69
Sep, 2045	27.79	43.70	5755.99
Oct, 2045	27.58	43.91	5712.08
Nov, 2045	27.37	44.12	5667.96
Dec, 2045	27.16	44.33	5623.63
Jan, 2046	26.95	44.54	5579.09
Feb, 2046	26.73	44.76	5534.33
Mar, 2046	26.52	44.97	5489.36
Apr, 2046	26.30	45.19	5444.17
May, 2046	26.09	45.40	5398.77
Jun, 2046	25.87	45.62	5353.15
Jul, 2046	25.65	45.84	5307.31
Aug, 2046	25.43	46.06	5261.25
Sep, 2046	25.21	46.28	5214.97
Oct, 2046	24.99	46.50	5168.47
Nov, 2046	24.77	46.72	5121.74
Dec, 2046	24.54	46.95	5074.80
Jan, 2047	24.32	47.17	5027.62
Feb, 2047	24.09	47.40	4980.22
Mar, 2047	23.86	47.63	4932.60
Apr, 2047	23.64	47.85	4884.74
May, 2047	23.41	48.08	4836.66
Jun, 2047	23.18	48.31	4788.34
Jul, 2047	22.94	48.55	4739.80
Aug, 2047	22.71	48.78	4691.02
Sep, 2047	22.48	49.01	4642.01
Oct, 2047	22.24	49.25	4592.76
Nov, 2047	22.01	49.48	4543.28
Dec, 2047	21.77	49.72	4493.56
Jan, 2048	21.53	49.96	4443.60
Feb, 2048	21.29	50.20	4393.40
Mar, 2048	21.05	50.44	4342.96
Apr, 2048	20.81	50.68	4292.28
May, 2048	20.57	50.92	4241.36
Jun, 2048	20.32	51.17	4190.19
Jul, 2048	20.08	51.41	4138.78
Aug, 2048	19.83	51.66	4087.12
Sep, 2048	19.58	51.91	4035.22
Oct, 2048	19.34	52.15	3983.06
Nov, 2048	19.09	52.40	3930.66
Dec, 2048	18.83	52.66	3878.00
Jan, 2049	18.58	52.91	3825.09
Feb, 2049	18.33	53.16	3771.93
Mar, 2049	18.07	53.42	3718.52
Apr, 2049	17.82	53.67	3664.84
May, 2049	17.56	53.93	3610.92
Jun, 2049	17.30	54.19	3556.73
Jul, 2049	17.04	54.45	3502.28
Aug, 2049	16.78	54.71	3447.57
Sep, 2049	16.52	54.97	3392.60
Oct, 2049	16.26	55.23	3337.37
Nov, 2049	15.99	55.50	3281.87
Dec, 2049	15.73	55.76	3226.11
Jan, 2050	15.46	56.03	3170.07
Feb, 2050	15.19	56.30	3113.77
Mar, 2050	14.92	56.57	3057.20
Apr, 2050	14.65	56.84	3000.36
May, 2050	14.38	57.11	2943.25
Jun, 2050	14.10	57.39	2885.86
Jul, 2050	13.83	57.66	2828.20
Aug, 2050	13.55	57.94	2770.26
Sep, 2050	13.27	58.22	2712.05
Oct, 2050	13.00	58.49	2653.55
Nov, 2050	12.71	58.78	2594.78
Dec, 2050	12.43	59.06	2535.72
Jan, 2051	12.15	59.34	2476.38
Feb, 2051	11.87	59.62	2416.76
Mar, 2051	11.58	59.91	2356.85
Apr, 2051	11.29	60.20	2296.65
May, 2051	11.00	60.49	2236.16
Jun, 2051	10.71	60.78	2175.39
Jul, 2051	10.42	61.07	2114.32
Aug, 2051	10.13	61.36	2052.96
Sep, 2051	9.84	61.65	1991.31
Oct, 2051	9.54	61.95	1929.36
Nov, 2051	9.24	62.25	1867.12
Dec, 2051	8.95	62.54	1804.57
Jan, 2052	8.65	62.84	1741.73
Feb, 2052	8.35	63.14	1678.59
Mar, 2052	8.04	63.45	1615.14
Apr, 2052	7.74	63.75	1551.39
May, 2052	7.43	64.06	1487.33
Jun, 2052	7.13	64.36	1422.97
Jul, 2052	6.82	64.67	1358.30
Aug, 2052	6.51	64.98	1293.32
Sep, 2052	6.20	65.29	1228.02
Oct, 2052	5.88	65.61	1162.42
Nov, 2052	5.57	65.92	1096.50
Dec, 2052	5.25	66.24	1030.26
Jan, 2053	4.94	66.55	963.71
Feb, 2053	4.62	66.87	896.84
Mar, 2053	4.30	67.19	829.64
Apr, 2053	3.98	67.51	762.13
May, 2053	3.65	67.84	694.29
Jun, 2053	3.33	68.16	626.13
Jul, 2053	3.00	68.49	557.64
Aug, 2053	2.67	68.82	488.82
Sep, 2053	2.34	69.15	419.67
Oct, 2053	2.01	69.48	350.19
Nov, 2053	1.68	69.81	280.38
Dec, 2053	1.34	70.15	210.24
Jan, 2054	1.01	70.48	139.75
Feb, 2054	0.67	70.82	68.93
Mar, 2054	0.33	71.16	0