Mortgage Parameters

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

Mortgage Summary

Property Total:	$28,500
Down Payment	$8,550
Mortgage Amount:	$19,950
Mortgage Payment:	$116.42 / month
Estimated Tax:	+ $15.83 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $132.25 / month
Total Interest Paid:	$21,960.00 over 30 years
Total Tax Paid:	$5,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	95.59	20.83	19929.17
May, 2024	95.49	20.93	19908.25
Jun, 2024	95.39	21.03	19887.22
Jul, 2024	95.29	21.13	19866.09
Aug, 2024	95.19	21.23	19844.87
Sep, 2024	95.09	21.33	19823.54
Oct, 2024	94.99	21.43	19802.10
Nov, 2024	94.89	21.53	19780.57
Dec, 2024	94.78	21.64	19758.93
Jan, 2025	94.68	21.74	19737.19
Feb, 2025	94.57	21.85	19715.34
Mar, 2025	94.47	21.95	19693.39
Apr, 2025	94.36	22.06	19671.34
May, 2025	94.26	22.16	19649.18
Jun, 2025	94.15	22.27	19626.91
Jul, 2025	94.05	22.37	19604.53
Aug, 2025	93.94	22.48	19582.05
Sep, 2025	93.83	22.59	19559.46
Oct, 2025	93.72	22.70	19536.76
Nov, 2025	93.61	22.81	19513.96
Dec, 2025	93.50	22.92	19491.04
Jan, 2026	93.39	23.03	19468.02
Feb, 2026	93.28	23.14	19444.88
Mar, 2026	93.17	23.25	19421.63
Apr, 2026	93.06	23.36	19398.28
May, 2026	92.95	23.47	19374.81
Jun, 2026	92.84	23.58	19351.22
Jul, 2026	92.72	23.70	19327.53
Aug, 2026	92.61	23.81	19303.72
Sep, 2026	92.50	23.92	19279.80
Oct, 2026	92.38	24.04	19255.76
Nov, 2026	92.27	24.15	19231.61
Dec, 2026	92.15	24.27	19207.34
Jan, 2027	92.04	24.38	19182.95
Feb, 2027	91.92	24.50	19158.45
Mar, 2027	91.80	24.62	19133.83
Apr, 2027	91.68	24.74	19109.10
May, 2027	91.56	24.86	19084.24
Jun, 2027	91.45	24.97	19059.27
Jul, 2027	91.33	25.09	19034.17
Aug, 2027	91.21	25.21	19008.96
Sep, 2027	91.08	25.34	18983.62
Oct, 2027	90.96	25.46	18958.16
Nov, 2027	90.84	25.58	18932.59
Dec, 2027	90.72	25.70	18906.88
Jan, 2028	90.60	25.82	18881.06
Feb, 2028	90.47	25.95	18855.11
Mar, 2028	90.35	26.07	18829.04
Apr, 2028	90.22	26.20	18802.84
May, 2028	90.10	26.32	18776.52
Jun, 2028	89.97	26.45	18750.07
Jul, 2028	89.84	26.58	18723.49
Aug, 2028	89.72	26.70	18696.79
Sep, 2028	89.59	26.83	18669.96
Oct, 2028	89.46	26.96	18643.00
Nov, 2028	89.33	27.09	18615.91
Dec, 2028	89.20	27.22	18588.69
Jan, 2029	89.07	27.35	18561.34
Feb, 2029	88.94	27.48	18533.86
Mar, 2029	88.81	27.61	18506.25
Apr, 2029	88.68	27.74	18478.51
May, 2029	88.54	27.88	18450.63
Jun, 2029	88.41	28.01	18422.62
Jul, 2029	88.28	28.14	18394.47
Aug, 2029	88.14	28.28	18366.19
Sep, 2029	88.00	28.42	18337.78
Oct, 2029	87.87	28.55	18309.23
Nov, 2029	87.73	28.69	18280.54
Dec, 2029	87.59	28.83	18251.71
Jan, 2030	87.46	28.96	18222.75
Feb, 2030	87.32	29.10	18193.65
Mar, 2030	87.18	29.24	18164.40
Apr, 2030	87.04	29.38	18135.02
May, 2030	86.90	29.52	18105.50
Jun, 2030	86.76	29.66	18075.83
Jul, 2030	86.61	29.81	18046.03
Aug, 2030	86.47	29.95	18016.08
Sep, 2030	86.33	30.09	17985.98
Oct, 2030	86.18	30.24	17955.75
Nov, 2030	86.04	30.38	17925.36
Dec, 2030	85.89	30.53	17894.84
Jan, 2031	85.75	30.67	17864.16
Feb, 2031	85.60	30.82	17833.34
Mar, 2031	85.45	30.97	17802.37
Apr, 2031	85.30	31.12	17771.26
May, 2031	85.15	31.27	17739.99
Jun, 2031	85.00	31.42	17708.58
Jul, 2031	84.85	31.57	17677.01
Aug, 2031	84.70	31.72	17645.29
Sep, 2031	84.55	31.87	17613.42
Oct, 2031	84.40	32.02	17581.40
Nov, 2031	84.24	32.18	17549.22
Dec, 2031	84.09	32.33	17516.89
Jan, 2032	83.94	32.48	17484.41
Feb, 2032	83.78	32.64	17451.77
Mar, 2032	83.62	32.80	17418.97
Apr, 2032	83.47	32.95	17386.02
May, 2032	83.31	33.11	17352.90
Jun, 2032	83.15	33.27	17319.63
Jul, 2032	82.99	33.43	17286.20
Aug, 2032	82.83	33.59	17252.61
Sep, 2032	82.67	33.75	17218.86
Oct, 2032	82.51	33.91	17184.95
Nov, 2032	82.34	34.08	17150.87
Dec, 2032	82.18	34.24	17116.64
Jan, 2033	82.02	34.40	17082.23
Feb, 2033	81.85	34.57	17047.66
Mar, 2033	81.69	34.73	17012.93
Apr, 2033	81.52	34.90	16978.03
May, 2033	81.35	35.07	16942.96
Jun, 2033	81.19	35.23	16907.73
Jul, 2033	81.02	35.40	16872.33
Aug, 2033	80.85	35.57	16836.75
Sep, 2033	80.68	35.74	16801.01
Oct, 2033	80.50	35.92	16765.09
Nov, 2033	80.33	36.09	16729.01
Dec, 2033	80.16	36.26	16692.75
Jan, 2034	79.99	36.43	16656.31
Feb, 2034	79.81	36.61	16619.70
Mar, 2034	79.64	36.78	16582.92
Apr, 2034	79.46	36.96	16545.96
May, 2034	79.28	37.14	16508.82
Jun, 2034	79.10	37.32	16471.51
Jul, 2034	78.93	37.49	16434.01
Aug, 2034	78.75	37.67	16396.34
Sep, 2034	78.57	37.85	16358.49
Oct, 2034	78.38	38.04	16320.45
Nov, 2034	78.20	38.22	16282.23
Dec, 2034	78.02	38.40	16243.83
Jan, 2035	77.84	38.58	16205.25
Feb, 2035	77.65	38.77	16166.48
Mar, 2035	77.46	38.96	16127.52
Apr, 2035	77.28	39.14	16088.38
May, 2035	77.09	39.33	16049.05
Jun, 2035	76.90	39.52	16009.53
Jul, 2035	76.71	39.71	15969.82
Aug, 2035	76.52	39.90	15929.92
Sep, 2035	76.33	40.09	15889.84
Oct, 2035	76.14	40.28	15849.55
Nov, 2035	75.95	40.47	15809.08
Dec, 2035	75.75	40.67	15768.41
Jan, 2036	75.56	40.86	15727.55
Feb, 2036	75.36	41.06	15686.49
Mar, 2036	75.16	41.26	15645.23
Apr, 2036	74.97	41.45	15603.78
May, 2036	74.77	41.65	15562.13
Jun, 2036	74.57	41.85	15520.28
Jul, 2036	74.37	42.05	15478.23
Aug, 2036	74.17	42.25	15435.97
Sep, 2036	73.96	42.46	15393.52
Oct, 2036	73.76	42.66	15350.86
Nov, 2036	73.56	42.86	15307.99
Dec, 2036	73.35	43.07	15264.92
Jan, 2037	73.14	43.28	15221.65
Feb, 2037	72.94	43.48	15178.17
Mar, 2037	72.73	43.69	15134.47
Apr, 2037	72.52	43.90	15090.57
May, 2037	72.31	44.11	15046.46
Jun, 2037	72.10	44.32	15002.14
Jul, 2037	71.89	44.53	14957.61
Aug, 2037	71.67	44.75	14912.86
Sep, 2037	71.46	44.96	14867.89
Oct, 2037	71.24	45.18	14822.72
Nov, 2037	71.03	45.39	14777.32
Dec, 2037	70.81	45.61	14731.71
Jan, 2038	70.59	45.83	14685.88
Feb, 2038	70.37	46.05	14639.83
Mar, 2038	70.15	46.27	14593.56
Apr, 2038	69.93	46.49	14547.07
May, 2038	69.70	46.72	14500.35
Jun, 2038	69.48	46.94	14453.41
Jul, 2038	69.26	47.16	14406.25
Aug, 2038	69.03	47.39	14358.86
Sep, 2038	68.80	47.62	14311.24
Oct, 2038	68.57	47.85	14263.39
Nov, 2038	68.35	48.07	14215.32
Dec, 2038	68.12	48.30	14167.02
Jan, 2039	67.88	48.54	14118.48
Feb, 2039	67.65	48.77	14069.71
Mar, 2039	67.42	49.00	14020.71
Apr, 2039	67.18	49.24	13971.47
May, 2039	66.95	49.47	13922.00
Jun, 2039	66.71	49.71	13872.29
Jul, 2039	66.47	49.95	13822.34
Aug, 2039	66.23	50.19	13772.15
Sep, 2039	65.99	50.43	13721.72
Oct, 2039	65.75	50.67	13671.05
Nov, 2039	65.51	50.91	13620.14
Dec, 2039	65.26	51.16	13568.98
Jan, 2040	65.02	51.40	13517.58
Feb, 2040	64.77	51.65	13465.93
Mar, 2040	64.52	51.90	13414.04
Apr, 2040	64.28	52.14	13361.89
May, 2040	64.03	52.39	13309.50
Jun, 2040	63.77	52.65	13256.85
Jul, 2040	63.52	52.90	13203.95
Aug, 2040	63.27	53.15	13150.80
Sep, 2040	63.01	53.41	13097.40
Oct, 2040	62.76	53.66	13043.74
Nov, 2040	62.50	53.92	12989.82
Dec, 2040	62.24	54.18	12935.64
Jan, 2041	61.98	54.44	12881.20
Feb, 2041	61.72	54.70	12826.51
Mar, 2041	61.46	54.96	12771.55
Apr, 2041	61.20	55.22	12716.32
May, 2041	60.93	55.49	12660.83
Jun, 2041	60.67	55.75	12605.08
Jul, 2041	60.40	56.02	12549.06
Aug, 2041	60.13	56.29	12492.77
Sep, 2041	59.86	56.56	12436.21
Oct, 2041	59.59	56.83	12379.38
Nov, 2041	59.32	57.10	12322.28
Dec, 2041	59.04	57.38	12264.91
Jan, 2042	58.77	57.65	12207.25
Feb, 2042	58.49	57.93	12149.33
Mar, 2042	58.22	58.20	12091.12
Apr, 2042	57.94	58.48	12032.64
May, 2042	57.66	58.76	11973.88
Jun, 2042	57.37	59.05	11914.83
Jul, 2042	57.09	59.33	11855.50
Aug, 2042	56.81	59.61	11795.89
Sep, 2042	56.52	59.90	11735.99
Oct, 2042	56.23	60.19	11675.81
Nov, 2042	55.95	60.47	11615.33
Dec, 2042	55.66	60.76	11554.57
Jan, 2043	55.37	61.05	11493.52
Feb, 2043	55.07	61.35	11432.17
Mar, 2043	54.78	61.64	11370.53
Apr, 2043	54.48	61.94	11308.59
May, 2043	54.19	62.23	11246.36
Jun, 2043	53.89	62.53	11183.83
Jul, 2043	53.59	62.83	11121.00
Aug, 2043	53.29	63.13	11057.87
Sep, 2043	52.99	63.43	10994.43
Oct, 2043	52.68	63.74	10930.69
Nov, 2043	52.38	64.04	10866.65
Dec, 2043	52.07	64.35	10802.30
Jan, 2044	51.76	64.66	10737.64
Feb, 2044	51.45	64.97	10672.67
Mar, 2044	51.14	65.28	10607.39
Apr, 2044	50.83	65.59	10541.80
May, 2044	50.51	65.91	10475.89
Jun, 2044	50.20	66.22	10409.67
Jul, 2044	49.88	66.54	10343.13
Aug, 2044	49.56	66.86	10276.27
Sep, 2044	49.24	67.18	10209.09
Oct, 2044	48.92	67.50	10141.59
Nov, 2044	48.60	67.82	10073.76
Dec, 2044	48.27	68.15	10005.61
Jan, 2045	47.94	68.48	9937.14
Feb, 2045	47.62	68.80	9868.33
Mar, 2045	47.29	69.13	9799.20
Apr, 2045	46.95	69.47	9729.73
May, 2045	46.62	69.80	9659.93
Jun, 2045	46.29	70.13	9589.80
Jul, 2045	45.95	70.47	9519.33
Aug, 2045	45.61	70.81	9448.52
Sep, 2045	45.27	71.15	9377.38
Oct, 2045	44.93	71.49	9305.89
Nov, 2045	44.59	71.83	9234.06
Dec, 2045	44.25	72.17	9161.89
Jan, 2046	43.90	72.52	9089.37
Feb, 2046	43.55	72.87	9016.50
Mar, 2046	43.20	73.22	8943.29
Apr, 2046	42.85	73.57	8869.72
May, 2046	42.50	73.92	8795.80
Jun, 2046	42.15	74.27	8721.53
Jul, 2046	41.79	74.63	8646.90
Aug, 2046	41.43	74.99	8571.91
Sep, 2046	41.07	75.35	8496.57
Oct, 2046	40.71	75.71	8420.86
Nov, 2046	40.35	76.07	8344.79
Dec, 2046	39.99	76.43	8268.35
Jan, 2047	39.62	76.80	8191.55
Feb, 2047	39.25	77.17	8114.38
Mar, 2047	38.88	77.54	8036.85
Apr, 2047	38.51	77.91	7958.94
May, 2047	38.14	78.28	7880.65
Jun, 2047	37.76	78.66	7801.99
Jul, 2047	37.38	79.04	7722.96
Aug, 2047	37.01	79.41	7643.54
Sep, 2047	36.63	79.79	7563.75
Oct, 2047	36.24	80.18	7483.57
Nov, 2047	35.86	80.56	7403.01
Dec, 2047	35.47	80.95	7322.06
Jan, 2048	35.08	81.34	7240.73
Feb, 2048	34.70	81.72	7159.00
Mar, 2048	34.30	82.12	7076.89
Apr, 2048	33.91	82.51	6994.38
May, 2048	33.51	82.91	6911.47
Jun, 2048	33.12	83.30	6828.17
Jul, 2048	32.72	83.70	6744.47
Aug, 2048	32.32	84.10	6660.36
Sep, 2048	31.91	84.51	6575.86
Oct, 2048	31.51	84.91	6490.95
Nov, 2048	31.10	85.32	6405.63
Dec, 2048	30.69	85.73	6319.90
Jan, 2049	30.28	86.14	6233.77
Feb, 2049	29.87	86.55	6147.22
Mar, 2049	29.46	86.96	6060.25
Apr, 2049	29.04	87.38	5972.87
May, 2049	28.62	87.80	5885.07
Jun, 2049	28.20	88.22	5796.85
Jul, 2049	27.78	88.64	5708.21
Aug, 2049	27.35	89.07	5619.14
Sep, 2049	26.93	89.49	5529.64
Oct, 2049	26.50	89.92	5439.72
Nov, 2049	26.07	90.35	5349.37
Dec, 2049	25.63	90.79	5258.58
Jan, 2050	25.20	91.22	5167.36
Feb, 2050	24.76	91.66	5075.70
Mar, 2050	24.32	92.10	4983.60
Apr, 2050	23.88	92.54	4891.06
May, 2050	23.44	92.98	4798.07
Jun, 2050	22.99	93.43	4704.64
Jul, 2050	22.54	93.88	4610.77
Aug, 2050	22.09	94.33	4516.44
Sep, 2050	21.64	94.78	4421.66
Oct, 2050	21.19	95.23	4326.43
Nov, 2050	20.73	95.69	4230.74
Dec, 2050	20.27	96.15	4134.59
Jan, 2051	19.81	96.61	4037.98
Feb, 2051	19.35	97.07	3940.91
Mar, 2051	18.88	97.54	3843.38
Apr, 2051	18.42	98.00	3745.37
May, 2051	17.95	98.47	3646.90
Jun, 2051	17.47	98.95	3547.95
Jul, 2051	17.00	99.42	3448.53
Aug, 2051	16.52	99.90	3348.64
Sep, 2051	16.05	100.37	3248.26
Oct, 2051	15.56	100.86	3147.41
Nov, 2051	15.08	101.34	3046.07
Dec, 2051	14.60	101.82	2944.24
Jan, 2052	14.11	102.31	2841.93
Feb, 2052	13.62	102.80	2739.13
Mar, 2052	13.12	103.30	2635.84
Apr, 2052	12.63	103.79	2532.05
May, 2052	12.13	104.29	2427.76
Jun, 2052	11.63	104.79	2322.97
Jul, 2052	11.13	105.29	2217.68
Aug, 2052	10.63	105.79	2111.89
Sep, 2052	10.12	106.30	2005.59
Oct, 2052	9.61	106.81	1898.78
Nov, 2052	9.10	107.32	1791.46
Dec, 2052	8.58	107.84	1683.62
Jan, 2053	8.07	108.35	1575.27
Feb, 2053	7.55	108.87	1466.40
Mar, 2053	7.03	109.39	1357.00
Apr, 2053	6.50	109.92	1247.08
May, 2053	5.98	110.44	1136.64
Jun, 2053	5.45	110.97	1025.67
Jul, 2053	4.91	111.51	914.16
Aug, 2053	4.38	112.04	802.12
Sep, 2053	3.84	112.58	689.55
Oct, 2053	3.30	113.12	576.43
Nov, 2053	2.76	113.66	462.77
Dec, 2053	2.22	114.20	348.57
Jan, 2054	1.67	114.75	233.82
Feb, 2054	1.12	115.30	118.52
Mar, 2054	0.57	115.85	2.67