Mortgage Parameters

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

Mortgage Summary

Property Total:	$18,000
Down Payment	$5,400
Mortgage Amount:	$12,600
Mortgage Payment:	$73.53 / month
Estimated Tax:	+ $10.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $83.53 / month
Total Interest Paid:	$13,870.80 over 30 years
Total Tax Paid:	$3,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	60.38	13.15	12586.84
Jun, 2024	60.31	13.22	12573.63
Jul, 2024	60.25	13.28	12560.35
Aug, 2024	60.18	13.35	12547.00
Sep, 2024	60.12	13.41	12533.59
Oct, 2024	60.06	13.47	12520.12
Nov, 2024	59.99	13.54	12506.58
Dec, 2024	59.93	13.60	12492.98
Jan, 2025	59.86	13.67	12479.31
Feb, 2025	59.80	13.73	12465.58
Mar, 2025	59.73	13.80	12451.78
Apr, 2025	59.66	13.87	12437.91
May, 2025	59.60	13.93	12423.98
Jun, 2025	59.53	14.00	12409.98
Jul, 2025	59.46	14.07	12395.92
Aug, 2025	59.40	14.13	12381.78
Sep, 2025	59.33	14.20	12367.58
Oct, 2025	59.26	14.27	12353.31
Nov, 2025	59.19	14.34	12338.98
Dec, 2025	59.12	14.41	12324.57
Jan, 2026	59.06	14.47	12310.10
Feb, 2026	58.99	14.54	12295.55
Mar, 2026	58.92	14.61	12280.94
Apr, 2026	58.85	14.68	12266.26
May, 2026	58.78	14.75	12251.50
Jun, 2026	58.71	14.82	12236.68
Jul, 2026	58.63	14.90	12221.78
Aug, 2026	58.56	14.97	12206.81
Sep, 2026	58.49	15.04	12191.77
Oct, 2026	58.42	15.11	12176.66
Nov, 2026	58.35	15.18	12161.48
Dec, 2026	58.27	15.26	12146.22
Jan, 2027	58.20	15.33	12130.89
Feb, 2027	58.13	15.40	12115.49
Mar, 2027	58.05	15.48	12100.01
Apr, 2027	57.98	15.55	12084.46
May, 2027	57.90	15.63	12068.84
Jun, 2027	57.83	15.70	12053.14
Jul, 2027	57.75	15.78	12037.36
Aug, 2027	57.68	15.85	12021.51
Sep, 2027	57.60	15.93	12005.59
Oct, 2027	57.53	16.00	11989.58
Nov, 2027	57.45	16.08	11973.50
Dec, 2027	57.37	16.16	11957.35
Jan, 2028	57.30	16.23	11941.11
Feb, 2028	57.22	16.31	11924.80
Mar, 2028	57.14	16.39	11908.41
Apr, 2028	57.06	16.47	11891.94
May, 2028	56.98	16.55	11875.39
Jun, 2028	56.90	16.63	11858.76
Jul, 2028	56.82	16.71	11842.06
Aug, 2028	56.74	16.79	11825.27
Sep, 2028	56.66	16.87	11808.40
Oct, 2028	56.58	16.95	11791.46
Nov, 2028	56.50	17.03	11774.43
Dec, 2028	56.42	17.11	11757.32
Jan, 2029	56.34	17.19	11740.12
Feb, 2029	56.25	17.28	11722.85
Mar, 2029	56.17	17.36	11705.49
Apr, 2029	56.09	17.44	11688.05
May, 2029	56.01	17.52	11670.52
Jun, 2029	55.92	17.61	11652.91
Jul, 2029	55.84	17.69	11635.22
Aug, 2029	55.75	17.78	11617.44
Sep, 2029	55.67	17.86	11599.58
Oct, 2029	55.58	17.95	11581.63
Nov, 2029	55.50	18.03	11563.60
Dec, 2029	55.41	18.12	11545.48
Jan, 2030	55.32	18.21	11527.27
Feb, 2030	55.23	18.30	11508.97
Mar, 2030	55.15	18.38	11490.59
Apr, 2030	55.06	18.47	11472.12
May, 2030	54.97	18.56	11453.56
Jun, 2030	54.88	18.65	11434.91
Jul, 2030	54.79	18.74	11416.17
Aug, 2030	54.70	18.83	11397.35
Sep, 2030	54.61	18.92	11378.43
Oct, 2030	54.52	19.01	11359.42
Nov, 2030	54.43	19.10	11340.32
Dec, 2030	54.34	19.19	11321.13
Jan, 2031	54.25	19.28	11301.85
Feb, 2031	54.15	19.38	11282.47
Mar, 2031	54.06	19.47	11263.00
Apr, 2031	53.97	19.56	11243.44
May, 2031	53.87	19.66	11223.79
Jun, 2031	53.78	19.75	11204.04
Jul, 2031	53.69	19.84	11184.19
Aug, 2031	53.59	19.94	11164.25
Sep, 2031	53.50	20.03	11144.22
Oct, 2031	53.40	20.13	11124.09
Nov, 2031	53.30	20.23	11103.86
Dec, 2031	53.21	20.32	11083.54
Jan, 2032	53.11	20.42	11063.12
Feb, 2032	53.01	20.52	11042.60
Mar, 2032	52.91	20.62	11021.98
Apr, 2032	52.81	20.72	11001.26
May, 2032	52.71	20.82	10980.45
Jun, 2032	52.61	20.92	10959.53
Jul, 2032	52.51	21.02	10938.52
Aug, 2032	52.41	21.12	10917.40
Sep, 2032	52.31	21.22	10896.18
Oct, 2032	52.21	21.32	10874.86
Nov, 2032	52.11	21.42	10853.44
Dec, 2032	52.01	21.52	10831.92
Jan, 2033	51.90	21.63	10810.29
Feb, 2033	51.80	21.73	10788.56
Mar, 2033	51.70	21.83	10766.73
Apr, 2033	51.59	21.94	10744.79
May, 2033	51.49	22.04	10722.74
Jun, 2033	51.38	22.15	10700.59
Jul, 2033	51.27	22.26	10678.34
Aug, 2033	51.17	22.36	10655.97
Sep, 2033	51.06	22.47	10633.50
Oct, 2033	50.95	22.58	10610.92
Nov, 2033	50.84	22.69	10588.24
Dec, 2033	50.74	22.79	10565.44
Jan, 2034	50.63	22.90	10542.54
Feb, 2034	50.52	23.01	10519.53
Mar, 2034	50.41	23.12	10496.40
Apr, 2034	50.30	23.23	10473.17
May, 2034	50.18	23.35	10449.82
Jun, 2034	50.07	23.46	10426.36
Jul, 2034	49.96	23.57	10402.79
Aug, 2034	49.85	23.68	10379.11
Sep, 2034	49.73	23.80	10355.31
Oct, 2034	49.62	23.91	10331.40
Nov, 2034	49.50	24.03	10307.38
Dec, 2034	49.39	24.14	10283.24
Jan, 2035	49.27	24.26	10258.98
Feb, 2035	49.16	24.37	10234.61
Mar, 2035	49.04	24.49	10210.12
Apr, 2035	48.92	24.61	10185.51
May, 2035	48.81	24.72	10160.79
Jun, 2035	48.69	24.84	10135.95
Jul, 2035	48.57	24.96	10110.98
Aug, 2035	48.45	25.08	10085.90
Sep, 2035	48.33	25.20	10060.70
Oct, 2035	48.21	25.32	10035.38
Nov, 2035	48.09	25.44	10009.93
Dec, 2035	47.96	25.57	9984.37
Jan, 2036	47.84	25.69	9958.68
Feb, 2036	47.72	25.81	9932.87
Mar, 2036	47.59	25.94	9906.93
Apr, 2036	47.47	26.06	9880.87
May, 2036	47.35	26.18	9854.69
Jun, 2036	47.22	26.31	9828.38
Jul, 2036	47.09	26.44	9801.94
Aug, 2036	46.97	26.56	9775.38
Sep, 2036	46.84	26.69	9748.69
Oct, 2036	46.71	26.82	9721.88
Nov, 2036	46.58	26.95	9694.93
Dec, 2036	46.45	27.08	9667.85
Jan, 2037	46.33	27.20	9640.65
Feb, 2037	46.19	27.34	9613.31
Mar, 2037	46.06	27.47	9585.85
Apr, 2037	45.93	27.60	9558.25
May, 2037	45.80	27.73	9530.52
Jun, 2037	45.67	27.86	9502.66
Jul, 2037	45.53	28.00	9474.66
Aug, 2037	45.40	28.13	9446.53
Sep, 2037	45.26	28.27	9418.26
Oct, 2037	45.13	28.40	9389.86
Nov, 2037	44.99	28.54	9361.33
Dec, 2037	44.86	28.67	9332.65
Jan, 2038	44.72	28.81	9303.84
Feb, 2038	44.58	28.95	9274.89
Mar, 2038	44.44	29.09	9245.81
Apr, 2038	44.30	29.23	9216.58
May, 2038	44.16	29.37	9187.21
Jun, 2038	44.02	29.51	9157.70
Jul, 2038	43.88	29.65	9128.05
Aug, 2038	43.74	29.79	9098.26
Sep, 2038	43.60	29.93	9068.33
Oct, 2038	43.45	30.08	9038.25
Nov, 2038	43.31	30.22	9008.03
Dec, 2038	43.16	30.37	8977.66
Jan, 2039	43.02	30.51	8947.15
Feb, 2039	42.87	30.66	8916.49
Mar, 2039	42.72	30.81	8885.69
Apr, 2039	42.58	30.95	8854.73
May, 2039	42.43	31.10	8823.63
Jun, 2039	42.28	31.25	8792.38
Jul, 2039	42.13	31.40	8760.98
Aug, 2039	41.98	31.55	8729.43
Sep, 2039	41.83	31.70	8697.73
Oct, 2039	41.68	31.85	8665.88
Nov, 2039	41.52	32.01	8633.87
Dec, 2039	41.37	32.16	8601.71
Jan, 2040	41.22	32.31	8569.40
Feb, 2040	41.06	32.47	8536.93
Mar, 2040	40.91	32.62	8504.31
Apr, 2040	40.75	32.78	8471.53
May, 2040	40.59	32.94	8438.59
Jun, 2040	40.43	33.10	8405.49
Jul, 2040	40.28	33.25	8372.24
Aug, 2040	40.12	33.41	8338.83
Sep, 2040	39.96	33.57	8305.25
Oct, 2040	39.80	33.73	8271.52
Nov, 2040	39.63	33.90	8237.63
Dec, 2040	39.47	34.06	8203.57
Jan, 2041	39.31	34.22	8169.35
Feb, 2041	39.14	34.39	8134.96
Mar, 2041	38.98	34.55	8100.41
Apr, 2041	38.81	34.72	8065.70
May, 2041	38.65	34.88	8030.81
Jun, 2041	38.48	35.05	7995.76
Jul, 2041	38.31	35.22	7960.55
Aug, 2041	38.14	35.39	7925.16
Sep, 2041	37.97	35.56	7889.61
Oct, 2041	37.80	35.73	7853.88
Nov, 2041	37.63	35.90	7817.98
Dec, 2041	37.46	36.07	7781.91
Jan, 2042	37.29	36.24	7745.67
Feb, 2042	37.11	36.42	7709.26
Mar, 2042	36.94	36.59	7672.67
Apr, 2042	36.76	36.77	7635.90
May, 2042	36.59	36.94	7598.96
Jun, 2042	36.41	37.12	7561.84
Jul, 2042	36.23	37.30	7524.55
Aug, 2042	36.06	37.47	7487.07
Sep, 2042	35.88	37.65	7449.42
Oct, 2042	35.70	37.83	7411.58
Nov, 2042	35.51	38.02	7373.57
Dec, 2042	35.33	38.20	7335.37
Jan, 2043	35.15	38.38	7296.99
Feb, 2043	34.96	38.57	7258.42
Mar, 2043	34.78	38.75	7219.67
Apr, 2043	34.59	38.94	7180.74
May, 2043	34.41	39.12	7141.61
Jun, 2043	34.22	39.31	7102.30
Jul, 2043	34.03	39.50	7062.81
Aug, 2043	33.84	39.69	7023.12
Sep, 2043	33.65	39.88	6983.24
Oct, 2043	33.46	40.07	6943.17
Nov, 2043	33.27	40.26	6902.91
Dec, 2043	33.08	40.45	6862.46
Jan, 2044	32.88	40.65	6821.81
Feb, 2044	32.69	40.84	6780.97
Mar, 2044	32.49	41.04	6739.93
Apr, 2044	32.30	41.23	6698.70
May, 2044	32.10	41.43	6657.26
Jun, 2044	31.90	41.63	6615.63
Jul, 2044	31.70	41.83	6573.80
Aug, 2044	31.50	42.03	6531.77
Sep, 2044	31.30	42.23	6489.54
Oct, 2044	31.10	42.43	6447.11
Nov, 2044	30.89	42.64	6404.47
Dec, 2044	30.69	42.84	6361.63
Jan, 2045	30.48	43.05	6318.58
Feb, 2045	30.28	43.25	6275.33
Mar, 2045	30.07	43.46	6231.87
Apr, 2045	29.86	43.67	6188.20
May, 2045	29.65	43.88	6144.32
Jun, 2045	29.44	44.09	6100.23
Jul, 2045	29.23	44.30	6055.93
Aug, 2045	29.02	44.51	6011.42
Sep, 2045	28.80	44.73	5966.69
Oct, 2045	28.59	44.94	5921.75
Nov, 2045	28.38	45.15	5876.60
Dec, 2045	28.16	45.37	5831.23
Jan, 2046	27.94	45.59	5785.64
Feb, 2046	27.72	45.81	5739.83
Mar, 2046	27.50	46.03	5693.80
Apr, 2046	27.28	46.25	5647.56
May, 2046	27.06	46.47	5601.09
Jun, 2046	26.84	46.69	5554.40
Jul, 2046	26.61	46.92	5507.48
Aug, 2046	26.39	47.14	5460.34
Sep, 2046	26.16	47.37	5412.98
Oct, 2046	25.94	47.59	5365.38
Nov, 2046	25.71	47.82	5317.56
Dec, 2046	25.48	48.05	5269.51
Jan, 2047	25.25	48.28	5221.23
Feb, 2047	25.02	48.51	5172.72
Mar, 2047	24.79	48.74	5123.98
Apr, 2047	24.55	48.98	5075.00
May, 2047	24.32	49.21	5025.79
Jun, 2047	24.08	49.45	4976.34
Jul, 2047	23.84	49.69	4926.65
Aug, 2047	23.61	49.92	4876.73
Sep, 2047	23.37	50.16	4826.57
Oct, 2047	23.13	50.40	4776.17
Nov, 2047	22.89	50.64	4725.52
Dec, 2047	22.64	50.89	4674.63
Jan, 2048	22.40	51.13	4623.50
Feb, 2048	22.15	51.38	4572.13
Mar, 2048	21.91	51.62	4520.51
Apr, 2048	21.66	51.87	4468.64
May, 2048	21.41	52.12	4416.52
Jun, 2048	21.16	52.37	4364.15
Jul, 2048	20.91	52.62	4311.53
Aug, 2048	20.66	52.87	4258.66
Sep, 2048	20.41	53.12	4205.54
Oct, 2048	20.15	53.38	4152.16
Nov, 2048	19.90	53.63	4098.53
Dec, 2048	19.64	53.89	4044.63
Jan, 2049	19.38	54.15	3990.49
Feb, 2049	19.12	54.41	3936.08
Mar, 2049	18.86	54.67	3881.41
Apr, 2049	18.60	54.93	3826.48
May, 2049	18.34	55.19	3771.28
Jun, 2049	18.07	55.46	3715.82
Jul, 2049	17.80	55.73	3660.10
Aug, 2049	17.54	55.99	3604.10
Sep, 2049	17.27	56.26	3547.84
Oct, 2049	17.00	56.53	3491.31
Nov, 2049	16.73	56.80	3434.51
Dec, 2049	16.46	57.07	3377.44
Jan, 2050	16.18	57.35	3320.09
Feb, 2050	15.91	57.62	3262.47
Mar, 2050	15.63	57.90	3204.58
Apr, 2050	15.36	58.17	3146.40
May, 2050	15.08	58.45	3087.95
Jun, 2050	14.80	58.73	3029.21
Jul, 2050	14.51	59.02	2970.20
Aug, 2050	14.23	59.30	2910.90
Sep, 2050	13.95	59.58	2851.32
Oct, 2050	13.66	59.87	2791.45
Nov, 2050	13.38	60.15	2731.30
Dec, 2050	13.09	60.44	2670.85
Jan, 2051	12.80	60.73	2610.12
Feb, 2051	12.51	61.02	2549.10
Mar, 2051	12.21	61.32	2487.78
Apr, 2051	11.92	61.61	2426.17
May, 2051	11.63	61.90	2364.27
Jun, 2051	11.33	62.20	2302.07
Jul, 2051	11.03	62.50	2239.57
Aug, 2051	10.73	62.80	2176.77
Sep, 2051	10.43	63.10	2113.67
Oct, 2051	10.13	63.40	2050.27
Nov, 2051	9.82	63.71	1986.56
Dec, 2051	9.52	64.01	1922.55
Jan, 2052	9.21	64.32	1858.23
Feb, 2052	8.90	64.63	1793.61
Mar, 2052	8.59	64.94	1728.67
Apr, 2052	8.28	65.25	1663.43
May, 2052	7.97	65.56	1597.87
Jun, 2052	7.66	65.87	1531.99
Jul, 2052	7.34	66.19	1465.80
Aug, 2052	7.02	66.51	1399.30
Sep, 2052	6.70	66.83	1332.47
Oct, 2052	6.38	67.15	1265.33
Nov, 2052	6.06	67.47	1197.86
Dec, 2052	5.74	67.79	1130.07
Jan, 2053	5.41	68.12	1061.95
Feb, 2053	5.09	68.44	993.51
Mar, 2053	4.76	68.77	924.74
Apr, 2053	4.43	69.10	855.64
May, 2053	4.10	69.43	786.21
Jun, 2053	3.77	69.76	716.45
Jul, 2053	3.43	70.10	646.35
Aug, 2053	3.10	70.43	575.92
Sep, 2053	2.76	70.77	505.15
Oct, 2053	2.42	71.11	434.04
Nov, 2053	2.08	71.45	362.59
Dec, 2053	1.74	71.79	290.80
Jan, 2054	1.39	72.14	218.66
Feb, 2054	1.05	72.48	146.18
Mar, 2054	0.70	72.83	73.35
Apr, 2054	0.35	73.18	0.17