Mortgage Parameters

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

Mortgage Summary

Property Total:	$23,500
Down Payment	$7,050
Mortgage Amount:	$16,450
Mortgage Payment:	$96.00 / month
Estimated Tax:	+ $13.06 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $109.06 / month
Total Interest Paid:	$18,111.60 over 30 years
Total Tax Paid:	$4,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	78.82	17.18	16432.82
May, 2024	78.74	17.26	16415.56
Jun, 2024	78.66	17.34	16398.22
Jul, 2024	78.57	17.43	16380.80
Aug, 2024	78.49	17.51	16363.29
Sep, 2024	78.41	17.59	16345.69
Oct, 2024	78.32	17.68	16328.02
Nov, 2024	78.24	17.76	16310.26
Dec, 2024	78.15	17.85	16292.41
Jan, 2025	78.07	17.93	16274.48
Feb, 2025	77.98	18.02	16256.46
Mar, 2025	77.90	18.10	16238.36
Apr, 2025	77.81	18.19	16220.16
May, 2025	77.72	18.28	16201.89
Jun, 2025	77.63	18.37	16183.52
Jul, 2025	77.55	18.45	16165.07
Aug, 2025	77.46	18.54	16146.52
Sep, 2025	77.37	18.63	16127.89
Oct, 2025	77.28	18.72	16109.17
Nov, 2025	77.19	18.81	16090.36
Dec, 2025	77.10	18.90	16071.46
Jan, 2026	77.01	18.99	16052.47
Feb, 2026	76.92	19.08	16033.39
Mar, 2026	76.83	19.17	16014.21
Apr, 2026	76.73	19.27	15994.95
May, 2026	76.64	19.36	15975.59
Jun, 2026	76.55	19.45	15956.14
Jul, 2026	76.46	19.54	15936.60
Aug, 2026	76.36	19.64	15916.96
Sep, 2026	76.27	19.73	15897.23
Oct, 2026	76.17	19.83	15877.40
Nov, 2026	76.08	19.92	15857.48
Dec, 2026	75.98	20.02	15837.47
Jan, 2027	75.89	20.11	15817.35
Feb, 2027	75.79	20.21	15797.15
Mar, 2027	75.69	20.31	15776.84
Apr, 2027	75.60	20.40	15756.44
May, 2027	75.50	20.50	15735.94
Jun, 2027	75.40	20.60	15715.34
Jul, 2027	75.30	20.70	15694.64
Aug, 2027	75.20	20.80	15673.85
Sep, 2027	75.10	20.90	15652.95
Oct, 2027	75.00	21.00	15631.95
Nov, 2027	74.90	21.10	15610.86
Dec, 2027	74.80	21.20	15589.66
Jan, 2028	74.70	21.30	15568.36
Feb, 2028	74.60	21.40	15546.96
Mar, 2028	74.50	21.50	15525.45
Apr, 2028	74.39	21.61	15503.85
May, 2028	74.29	21.71	15482.13
Jun, 2028	74.19	21.81	15460.32
Jul, 2028	74.08	21.92	15438.40
Aug, 2028	73.98	22.02	15416.38
Sep, 2028	73.87	22.13	15394.25
Oct, 2028	73.76	22.24	15372.01
Nov, 2028	73.66	22.34	15349.67
Dec, 2028	73.55	22.45	15327.22
Jan, 2029	73.44	22.56	15304.66
Feb, 2029	73.33	22.67	15282.00
Mar, 2029	73.23	22.77	15259.22
Apr, 2029	73.12	22.88	15236.34
May, 2029	73.01	22.99	15213.35
Jun, 2029	72.90	23.10	15190.24
Jul, 2029	72.79	23.21	15167.03
Aug, 2029	72.68	23.32	15143.71
Sep, 2029	72.56	23.44	15120.27
Oct, 2029	72.45	23.55	15096.72
Nov, 2029	72.34	23.66	15073.06
Dec, 2029	72.23	23.77	15049.28
Jan, 2030	72.11	23.89	15025.40
Feb, 2030	72.00	24.00	15001.39
Mar, 2030	71.88	24.12	14977.27
Apr, 2030	71.77	24.23	14953.04
May, 2030	71.65	24.35	14928.69
Jun, 2030	71.53	24.47	14904.22
Jul, 2030	71.42	24.58	14879.64
Aug, 2030	71.30	24.70	14854.94
Sep, 2030	71.18	24.82	14830.12
Oct, 2030	71.06	24.94	14805.18
Nov, 2030	70.94	25.06	14780.12
Dec, 2030	70.82	25.18	14754.94
Jan, 2031	70.70	25.30	14729.64
Feb, 2031	70.58	25.42	14704.22
Mar, 2031	70.46	25.54	14678.68
Apr, 2031	70.34	25.66	14653.02
May, 2031	70.21	25.79	14627.23
Jun, 2031	70.09	25.91	14601.32
Jul, 2031	69.96	26.04	14575.28
Aug, 2031	69.84	26.16	14549.12
Sep, 2031	69.71	26.29	14522.84
Oct, 2031	69.59	26.41	14496.42
Nov, 2031	69.46	26.54	14469.89
Dec, 2031	69.33	26.67	14443.22
Jan, 2032	69.21	26.79	14416.43
Feb, 2032	69.08	26.92	14389.51
Mar, 2032	68.95	27.05	14362.46
Apr, 2032	68.82	27.18	14335.28
May, 2032	68.69	27.31	14307.97
Jun, 2032	68.56	27.44	14280.53
Jul, 2032	68.43	27.57	14252.95
Aug, 2032	68.30	27.70	14225.25
Sep, 2032	68.16	27.84	14197.41
Oct, 2032	68.03	27.97	14169.44
Nov, 2032	67.90	28.10	14141.34
Dec, 2032	67.76	28.24	14113.10
Jan, 2033	67.63	28.37	14084.72
Feb, 2033	67.49	28.51	14056.21
Mar, 2033	67.35	28.65	14027.56
Apr, 2033	67.22	28.78	13998.78
May, 2033	67.08	28.92	13969.86
Jun, 2033	66.94	29.06	13940.80
Jul, 2033	66.80	29.20	13911.59
Aug, 2033	66.66	29.34	13882.25
Sep, 2033	66.52	29.48	13852.77
Oct, 2033	66.38	29.62	13823.15
Nov, 2033	66.24	29.76	13793.39
Dec, 2033	66.09	29.91	13763.48
Jan, 2034	65.95	30.05	13733.43
Feb, 2034	65.81	30.19	13703.24
Mar, 2034	65.66	30.34	13672.90
Apr, 2034	65.52	30.48	13642.41
May, 2034	65.37	30.63	13611.78
Jun, 2034	65.22	30.78	13581.01
Jul, 2034	65.08	30.92	13550.08
Aug, 2034	64.93	31.07	13519.01
Sep, 2034	64.78	31.22	13487.79
Oct, 2034	64.63	31.37	13456.42
Nov, 2034	64.48	31.52	13424.90
Dec, 2034	64.33	31.67	13393.22
Jan, 2035	64.18	31.82	13361.40
Feb, 2035	64.02	31.98	13329.42
Mar, 2035	63.87	32.13	13297.29
Apr, 2035	63.72	32.28	13265.01
May, 2035	63.56	32.44	13232.57
Jun, 2035	63.41	32.59	13199.98
Jul, 2035	63.25	32.75	13167.23
Aug, 2035	63.09	32.91	13134.32
Sep, 2035	62.94	33.06	13101.26
Oct, 2035	62.78	33.22	13068.03
Nov, 2035	62.62	33.38	13034.65
Dec, 2035	62.46	33.54	13001.11
Jan, 2036	62.30	33.70	12967.40
Feb, 2036	62.14	33.86	12933.54
Mar, 2036	61.97	34.03	12899.51
Apr, 2036	61.81	34.19	12865.32
May, 2036	61.65	34.35	12830.97
Jun, 2036	61.48	34.52	12796.45
Jul, 2036	61.32	34.68	12761.77
Aug, 2036	61.15	34.85	12726.92
Sep, 2036	60.98	35.02	12691.90
Oct, 2036	60.82	35.18	12656.72
Nov, 2036	60.65	35.35	12621.36
Dec, 2036	60.48	35.52	12585.84
Jan, 2037	60.31	35.69	12550.15
Feb, 2037	60.14	35.86	12514.28
Mar, 2037	59.96	36.04	12478.25
Apr, 2037	59.79	36.21	12442.04
May, 2037	59.62	36.38	12405.66
Jun, 2037	59.44	36.56	12369.10
Jul, 2037	59.27	36.73	12332.37
Aug, 2037	59.09	36.91	12295.46
Sep, 2037	58.92	37.08	12258.38
Oct, 2037	58.74	37.26	12221.12
Nov, 2037	58.56	37.44	12183.68
Dec, 2037	58.38	37.62	12146.06
Jan, 2038	58.20	37.80	12108.26
Feb, 2038	58.02	37.98	12070.28
Mar, 2038	57.84	38.16	12032.11
Apr, 2038	57.65	38.35	11993.77
May, 2038	57.47	38.53	11955.24
Jun, 2038	57.29	38.71	11916.52
Jul, 2038	57.10	38.90	11877.62
Aug, 2038	56.91	39.09	11838.53
Sep, 2038	56.73	39.27	11799.26
Oct, 2038	56.54	39.46	11759.80
Nov, 2038	56.35	39.65	11720.15
Dec, 2038	56.16	39.84	11680.31
Jan, 2039	55.97	40.03	11640.28
Feb, 2039	55.78	40.22	11600.05
Mar, 2039	55.58	40.42	11559.64
Apr, 2039	55.39	40.61	11519.03
May, 2039	55.20	40.80	11478.22
Jun, 2039	55.00	41.00	11437.22
Jul, 2039	54.80	41.20	11396.02
Aug, 2039	54.61	41.39	11354.63
Sep, 2039	54.41	41.59	11313.04
Oct, 2039	54.21	41.79	11271.25
Nov, 2039	54.01	41.99	11229.25
Dec, 2039	53.81	42.19	11187.06
Jan, 2040	53.60	42.40	11144.67
Feb, 2040	53.40	42.60	11102.07
Mar, 2040	53.20	42.80	11059.26
Apr, 2040	52.99	43.01	11016.26
May, 2040	52.79	43.21	10973.04
Jun, 2040	52.58	43.42	10929.62
Jul, 2040	52.37	43.63	10885.99
Aug, 2040	52.16	43.84	10842.16
Sep, 2040	51.95	44.05	10798.11
Oct, 2040	51.74	44.26	10753.85
Nov, 2040	51.53	44.47	10709.38
Dec, 2040	51.32	44.68	10664.69
Jan, 2041	51.10	44.90	10619.79
Feb, 2041	50.89	45.11	10574.68
Mar, 2041	50.67	45.33	10529.35
Apr, 2041	50.45	45.55	10483.80
May, 2041	50.23	45.77	10438.04
Jun, 2041	50.02	45.98	10392.05
Jul, 2041	49.80	46.20	10345.85
Aug, 2041	49.57	46.43	10299.42
Sep, 2041	49.35	46.65	10252.78
Oct, 2041	49.13	46.87	10205.90
Nov, 2041	48.90	47.10	10158.81
Dec, 2041	48.68	47.32	10111.48
Jan, 2042	48.45	47.55	10063.94
Feb, 2042	48.22	47.78	10016.16
Mar, 2042	47.99	48.01	9968.15
Apr, 2042	47.76	48.24	9919.92
May, 2042	47.53	48.47	9871.45
Jun, 2042	47.30	48.70	9822.75
Jul, 2042	47.07	48.93	9773.82
Aug, 2042	46.83	49.17	9724.65
Sep, 2042	46.60	49.40	9675.25
Oct, 2042	46.36	49.64	9625.61
Nov, 2042	46.12	49.88	9575.73
Dec, 2042	45.88	50.12	9525.61
Jan, 2043	45.64	50.36	9475.26
Feb, 2043	45.40	50.60	9424.66
Mar, 2043	45.16	50.84	9373.82
Apr, 2043	44.92	51.08	9322.74
May, 2043	44.67	51.33	9271.41
Jun, 2043	44.43	51.57	9219.83
Jul, 2043	44.18	51.82	9168.01
Aug, 2043	43.93	52.07	9115.94
Sep, 2043	43.68	52.32	9063.62
Oct, 2043	43.43	52.57	9011.05
Nov, 2043	43.18	52.82	8958.23
Dec, 2043	42.92	53.08	8905.15
Jan, 2044	42.67	53.33	8851.83
Feb, 2044	42.41	53.59	8798.24
Mar, 2044	42.16	53.84	8744.40
Apr, 2044	41.90	54.10	8690.30
May, 2044	41.64	54.36	8635.94
Jun, 2044	41.38	54.62	8581.32
Jul, 2044	41.12	54.88	8526.44
Aug, 2044	40.86	55.14	8471.30
Sep, 2044	40.59	55.41	8415.89
Oct, 2044	40.33	55.67	8360.21
Nov, 2044	40.06	55.94	8304.27
Dec, 2044	39.79	56.21	8248.06
Jan, 2045	39.52	56.48	8191.59
Feb, 2045	39.25	56.75	8134.84
Mar, 2045	38.98	57.02	8077.82
Apr, 2045	38.71	57.29	8020.52
May, 2045	38.43	57.57	7962.95
Jun, 2045	38.16	57.84	7905.11
Jul, 2045	37.88	58.12	7846.99
Aug, 2045	37.60	58.40	7788.59
Sep, 2045	37.32	58.68	7729.91
Oct, 2045	37.04	58.96	7670.95
Nov, 2045	36.76	59.24	7611.70
Dec, 2045	36.47	59.53	7552.18
Jan, 2046	36.19	59.81	7492.37
Feb, 2046	35.90	60.10	7432.27
Mar, 2046	35.61	60.39	7371.88
Apr, 2046	35.32	60.68	7311.20
May, 2046	35.03	60.97	7250.24
Jun, 2046	34.74	61.26	7188.98
Jul, 2046	34.45	61.55	7127.42
Aug, 2046	34.15	61.85	7065.58
Sep, 2046	33.86	62.14	7003.43
Oct, 2046	33.56	62.44	6940.99
Nov, 2046	33.26	62.74	6878.25
Dec, 2046	32.96	63.04	6815.21
Jan, 2047	32.66	63.34	6751.86
Feb, 2047	32.35	63.65	6688.22
Mar, 2047	32.05	63.95	6624.26
Apr, 2047	31.74	64.26	6560.00
May, 2047	31.43	64.57	6495.44
Jun, 2047	31.12	64.88	6430.56
Jul, 2047	30.81	65.19	6365.37
Aug, 2047	30.50	65.50	6299.88
Sep, 2047	30.19	65.81	6234.06
Oct, 2047	29.87	66.13	6167.93
Nov, 2047	29.55	66.45	6101.49
Dec, 2047	29.24	66.76	6034.73
Jan, 2048	28.92	67.08	5967.64
Feb, 2048	28.59	67.41	5900.24
Mar, 2048	28.27	67.73	5832.51
Apr, 2048	27.95	68.05	5764.46
May, 2048	27.62	68.38	5696.08
Jun, 2048	27.29	68.71	5627.37
Jul, 2048	26.96	69.04	5558.34
Aug, 2048	26.63	69.37	5488.97
Sep, 2048	26.30	69.70	5419.27
Oct, 2048	25.97	70.03	5349.24
Nov, 2048	25.63	70.37	5278.87
Dec, 2048	25.29	70.71	5208.16
Jan, 2049	24.96	71.04	5137.12
Feb, 2049	24.62	71.38	5065.74
Mar, 2049	24.27	71.73	4994.01
Apr, 2049	23.93	72.07	4921.94
May, 2049	23.58	72.42	4849.52
Jun, 2049	23.24	72.76	4776.76
Jul, 2049	22.89	73.11	4703.65
Aug, 2049	22.54	73.46	4630.19
Sep, 2049	22.19	73.81	4556.37
Oct, 2049	21.83	74.17	4482.21
Nov, 2049	21.48	74.52	4407.68
Dec, 2049	21.12	74.88	4332.80
Jan, 2050	20.76	75.24	4257.56
Feb, 2050	20.40	75.60	4181.97
Mar, 2050	20.04	75.96	4106.00
Apr, 2050	19.67	76.33	4029.68
May, 2050	19.31	76.69	3952.99
Jun, 2050	18.94	77.06	3875.93
Jul, 2050	18.57	77.43	3798.50
Aug, 2050	18.20	77.80	3720.70
Sep, 2050	17.83	78.17	3642.53
Oct, 2050	17.45	78.55	3563.98
Nov, 2050	17.08	78.92	3485.06
Dec, 2050	16.70	79.30	3405.76
Jan, 2051	16.32	79.68	3326.08
Feb, 2051	15.94	80.06	3246.02
Mar, 2051	15.55	80.45	3165.57
Apr, 2051	15.17	80.83	3084.74
May, 2051	14.78	81.22	3003.52
Jun, 2051	14.39	81.61	2921.91
Jul, 2051	14.00	82.00	2839.91
Aug, 2051	13.61	82.39	2757.52
Sep, 2051	13.21	82.79	2674.73
Oct, 2051	12.82	83.18	2591.55
Nov, 2051	12.42	83.58	2507.97
Dec, 2051	12.02	83.98	2423.99
Jan, 2052	11.61	84.39	2339.60
Feb, 2052	11.21	84.79	2254.81
Mar, 2052	10.80	85.20	2169.62
Apr, 2052	10.40	85.60	2084.01
May, 2052	9.99	86.01	1998.00
Jun, 2052	9.57	86.43	1911.57
Jul, 2052	9.16	86.84	1824.73
Aug, 2052	8.74	87.26	1737.47
Sep, 2052	8.33	87.67	1649.80
Oct, 2052	7.91	88.09	1561.71
Nov, 2052	7.48	88.52	1473.19
Dec, 2052	7.06	88.94	1384.25
Jan, 2053	6.63	89.37	1294.88
Feb, 2053	6.20	89.80	1205.09
Mar, 2053	5.77	90.23	1114.86
Apr, 2053	5.34	90.66	1024.20
May, 2053	4.91	91.09	933.11
Jun, 2053	4.47	91.53	841.58
Jul, 2053	4.03	91.97	749.61
Aug, 2053	3.59	92.41	657.20
Sep, 2053	3.15	92.85	564.35
Oct, 2053	2.70	93.30	471.06
Nov, 2053	2.26	93.74	377.32
Dec, 2053	1.81	94.19	283.12
Jan, 2054	1.36	94.64	188.48
Feb, 2054	0.90	95.10	93.38
Mar, 2054	0.45	95.55	0