Mortgage Parameters

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

Mortgage Summary

Property Total:	$50,000
Down Payment	$15,000
Mortgage Amount:	$35,000
Mortgage Payment:	$204.25 / month
Estimated Tax:	+ $27.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $232.03 / month
Total Interest Paid:	$38,530.80 over 30 years
Total Tax Paid:	$10,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	167.71	36.54	34963.46
Dec, 2024	167.53	36.72	34926.74
Dec, 2024	334.89	73.61	34889.85
Jan, 2025	167.18	37.07	34852.78
Mar, 2025	167.00	37.25	34815.53
Mar, 2025	333.82	74.68	34778.11
May, 2025	166.65	37.60	34740.50
May, 2025	333.11	75.39	34702.72
Jul, 2025	166.28	37.97	34664.75
Jul, 2025	332.38	76.12	34626.60
Aug, 2025	165.92	38.33	34588.27
Oct, 2025	165.74	38.51	34549.76
Oct, 2025	331.29	77.21	34511.06
Dec, 2025	165.37	38.88	34472.17
Dec, 2025	330.55	77.95	34433.10
Jan, 2026	164.99	39.26	34393.84
Mar, 2026	164.80	39.45	34354.40
Mar, 2026	329.41	79.09	34314.76
May, 2026	164.42	39.83	34274.94
May, 2026	328.65	79.85	34234.92
Jul, 2026	164.04	40.21	34194.71
Jul, 2026	327.89	80.61	34154.31
Aug, 2026	163.66	40.59	34113.72
Oct, 2026	163.46	40.79	34072.93
Oct, 2026	326.73	81.77	34031.95
Dec, 2026	163.07	41.18	33990.77
Dec, 2026	325.94	82.56	33949.39
Jan, 2027	162.67	41.58	33907.81
Mar, 2027	162.47	41.78	33866.04
Mar, 2027	324.74	83.76	33824.06
May, 2027	162.07	42.18	33781.89
May, 2027	323.94	84.56	33739.51
Jul, 2027	161.67	42.58	33696.93
Jul, 2027	323.13	85.37	33654.14
Aug, 2027	161.26	42.99	33611.15
Oct, 2027	161.05	43.20	33567.96
Oct, 2027	321.90	86.60	33524.55
Dec, 2027	160.64	43.61	33480.94
Dec, 2027	321.07	87.43	33437.12
Jan, 2028	160.22	44.03	33393.09
Mar, 2028	160.01	44.24	33348.85
Mar, 2028	319.81	88.69	33304.39
May, 2028	159.58	44.67	33259.73
May, 2028	318.95	89.55	33214.85
Jul, 2028	159.15	45.10	33169.75
Jul, 2028	318.09	90.41	33124.44
Aug, 2028	158.72	45.53	33078.91
Oct, 2028	158.50	45.75	33033.16
Oct, 2028	316.78	91.72	32987.20
Dec, 2028	158.06	46.19	32941.01
Dec, 2028	315.90	92.60	32894.60
Jan, 2029	157.62	46.63	32847.97
Mar, 2029	157.40	46.85	32801.12
Mar, 2029	314.57	93.93	32754.04
May, 2029	156.95	47.30	32706.74
May, 2029	313.67	94.83	32659.21
Jul, 2029	156.49	47.76	32611.45
Jul, 2029	312.75	95.75	32563.46
Aug, 2029	156.03	48.22	32515.25
Oct, 2029	155.80	48.45	32466.80
Oct, 2029	311.37	97.13	32418.12
Dec, 2029	155.34	48.91	32369.21
Dec, 2029	310.44	98.06	32320.06
Jan, 2030	154.87	49.38	32270.68
Mar, 2030	154.63	49.62	32221.06
Mar, 2030	309.02	99.48	32171.20
May, 2030	154.15	50.10	32121.10
May, 2030	308.06	100.44	32070.77
Jul, 2030	153.67	50.58	32020.19
Jul, 2030	307.10	101.40	31969.37
Aug, 2030	153.19	51.06	31918.31
Oct, 2030	152.94	51.31	31867.00
Oct, 2030	305.64	102.86	31815.44
Dec, 2030	152.45	51.80	31763.64
Dec, 2030	304.65	103.85	31711.59
Jan, 2031	151.95	52.30	31659.29
Mar, 2031	151.70	52.55	31606.75
Mar, 2031	303.15	105.35	31553.94
May, 2031	151.20	53.05	31500.89
May, 2031	302.14	106.36	31447.58
Jul, 2031	150.69	53.56	31394.02
Jul, 2031	301.12	107.38	31340.20
Aug, 2031	150.17	54.08	31286.12
Oct, 2031	149.91	54.34	31231.78
Oct, 2031	299.56	108.94	31177.18
Dec, 2031	149.39	54.86	31122.33
Dec, 2031	298.52	109.98	31067.20
Jan, 2032	148.86	55.39	31011.82
Mar, 2032	148.60	55.65	30956.17
Mar, 2032	296.93	111.57	30900.25
May, 2032	148.06	56.19	30844.06
May, 2032	295.85	112.65	30787.61
Jul, 2032	147.52	56.73	30730.88
Jul, 2032	294.77	113.73	30673.88
Aug, 2032	146.98	57.27	30616.61
Oct, 2032	146.70	57.55	30559.06
Oct, 2032	293.13	115.37	30501.24
Dec, 2032	146.15	58.10	30443.15
Dec, 2032	292.02	116.48	30384.77
Jan, 2033	145.59	58.66	30326.11
Mar, 2033	145.31	58.94	30267.18
Mar, 2033	290.34	118.16	30207.96
May, 2033	144.75	59.50	30148.45
May, 2033	289.21	119.29	30088.66
Jul, 2033	144.17	60.08	30028.59
Jul, 2033	288.06	120.44	29968.23
Aug, 2033	143.60	60.65	29907.57
Oct, 2033	143.31	60.94	29846.63
Oct, 2033	286.33	122.17	29785.39
Dec, 2033	142.72	61.53	29723.87
Dec, 2033	285.15	123.35	29662.04
Jan, 2034	142.13	62.12	29599.92
Mar, 2034	141.83	62.42	29537.51
Mar, 2034	283.36	125.14	29474.79
May, 2034	141.23	63.02	29411.77
May, 2034	282.16	126.34	29348.46
Jul, 2034	140.63	63.62	29284.83
Jul, 2034	280.95	127.55	29220.91
Aug, 2034	140.02	64.23	29156.67
Oct, 2034	139.71	64.54	29092.13
Oct, 2034	279.11	129.39	29027.28
Dec, 2034	139.09	65.16	28962.12
Dec, 2034	277.87	130.63	28896.65
Jan, 2035	138.46	65.79	28830.86
Mar, 2035	138.15	66.10	28764.76
Mar, 2035	275.98	132.52	28698.34
May, 2035	137.51	66.74	28631.60
May, 2035	274.70	133.80	28564.55
Jul, 2035	136.87	67.38	28497.17
Jul, 2035	273.42	135.08	28429.47
Aug, 2035	136.22	68.03	28361.44
Oct, 2035	135.90	68.35	28293.09
Oct, 2035	271.47	137.03	28224.41
Dec, 2035	135.24	69.01	28155.40
Dec, 2035	270.15	138.35	28086.06
Jan, 2036	134.58	69.67	28016.39
Mar, 2036	134.25	70.00	27946.39
Mar, 2036	268.16	140.34	27876.05
May, 2036	133.57	70.68	27805.37
May, 2036	266.80	141.70	27734.36
Jul, 2036	132.89	71.36	27663.00
Jul, 2036	265.44	143.06	27591.30
Aug, 2036	132.21	72.04	27519.26
Oct, 2036	131.86	72.39	27446.87
Oct, 2036	263.38	145.12	27374.14
Dec, 2036	131.17	73.08	27301.06
Dec, 2036	261.99	146.51	27227.62
Jan, 2037	130.47	73.78	27153.84
Mar, 2037	130.11	74.14	27079.70
Mar, 2037	259.87	148.63	27005.21
May, 2037	129.40	74.85	26930.36
May, 2037	258.44	150.06	26855.15
Jul, 2037	128.68	75.57	26779.58
Jul, 2037	257.00	151.50	26703.65
Aug, 2037	127.95	76.30	26627.36
Oct, 2037	127.59	76.66	26550.69
Oct, 2037	254.81	153.69	26473.67
Dec, 2037	126.85	77.40	26396.27
Dec, 2037	253.33	155.17	26318.50
Jan, 2038	126.11	78.14	26240.36
Mar, 2038	125.74	78.51	26161.85
Mar, 2038	251.10	157.40	26082.96
May, 2038	124.98	79.27	26003.69
May, 2038	249.58	158.92	25924.04
Jul, 2038	124.22	80.03	25844.01
Jul, 2038	248.06	160.44	25763.59
Aug, 2038	123.45	80.80	25682.79
Oct, 2038	123.06	81.19	25601.61
Oct, 2038	245.73	162.77	25520.03
Dec, 2038	122.28	81.97	25438.06
Dec, 2038	244.17	164.33	25355.70
Jan, 2039	121.50	82.75	25272.95
Mar, 2039	121.10	83.15	25189.80
Mar, 2039	241.80	166.70	25106.25
May, 2039	120.30	83.95	25022.30
May, 2039	240.20	168.30	24937.95
Jul, 2039	119.49	84.76	24853.20
Jul, 2039	238.58	169.92	24768.03
Aug, 2039	118.68	85.57	24682.46
Oct, 2039	118.27	85.98	24596.48
Oct, 2039	236.13	172.37	24510.09
Dec, 2039	117.44	86.81	24423.29
Dec, 2039	234.47	174.03	24336.06
Jan, 2040	116.61	87.64	24248.42
Mar, 2040	116.19	88.06	24160.36
Mar, 2040	231.96	176.54	24071.88
May, 2040	115.34	88.91	23982.98
May, 2040	230.26	178.24	23893.65
Jul, 2040	114.49	89.76	23803.89
Jul, 2040	228.55	179.95	23713.70
Aug, 2040	113.63	90.62	23623.08
Oct, 2040	113.19	91.06	23532.02
Oct, 2040	225.95	182.55	23440.53
Dec, 2040	112.32	91.93	23348.60
Dec, 2040	224.20	184.30	23256.22
Jan, 2041	111.44	92.81	23163.41
Mar, 2041	110.99	93.26	23070.15
Mar, 2041	221.53	186.97	22976.45
May, 2041	110.10	94.15	22882.29
May, 2041	219.74	188.76	22787.69
Jul, 2041	109.19	95.06	22692.63
Jul, 2041	217.93	190.57	22597.11
Aug, 2041	108.28	95.97	22501.14
Oct, 2041	107.82	96.43	22404.71
Oct, 2041	215.18	193.32	22307.81
Dec, 2041	106.89	97.36	22210.46
Dec, 2041	213.32	195.18	22112.63
Jan, 2042	105.96	98.29	22014.34
Mar, 2042	105.49	98.76	21915.57
Mar, 2042	210.50	198.00	21816.33
May, 2042	104.54	99.71	21716.62
May, 2042	208.60	199.90	21616.43
Jul, 2042	103.58	100.67	21515.76
Jul, 2042	206.68	201.82	21414.61
Aug, 2042	102.61	101.64	21312.97
Oct, 2042	102.12	102.13	21210.84
Oct, 2042	203.76	204.74	21108.23
Dec, 2042	101.14	103.11	21005.12
Dec, 2042	201.79	206.71	20901.52
Jan, 2043	100.15	104.10	20797.42
Mar, 2043	99.65	104.60	20692.83
Mar, 2043	198.80	209.70	20587.73
May, 2043	98.65	105.60	20482.13
May, 2043	196.79	211.71	20376.02
Jul, 2043	97.64	106.61	20269.41
Jul, 2043	194.76	213.74	20162.28
Aug, 2043	96.61	107.64	20054.64
Oct, 2043	96.10	108.15	19946.49
Oct, 2043	191.68	216.82	19837.82
Dec, 2043	95.06	109.19	19728.62
Dec, 2043	189.59	218.91	19618.91
Jan, 2044	94.01	110.24	19508.66
Mar, 2044	93.48	110.77	19397.89
Mar, 2044	186.43	222.07	19286.59
May, 2044	92.41	111.84	19174.75
May, 2044	184.29	224.21	19062.38
Jul, 2044	91.34	112.91	18949.47
Jul, 2044	182.14	226.36	18836.02
Aug, 2044	90.26	113.99	18722.03
Oct, 2044	89.71	114.54	18607.49
Oct, 2044	178.87	229.63	18492.40
Dec, 2044	88.61	115.64	18376.76
Dec, 2044	176.67	231.83	18260.57
Jan, 2045	87.50	116.75	18143.81
Mar, 2045	86.94	117.31	18026.50
Mar, 2045	173.32	235.18	17908.63
May, 2045	85.81	118.44	17790.19
May, 2045	171.05	237.45	17671.19
Jul, 2045	84.67	119.58	17551.61
Jul, 2045	168.77	239.73	17431.46
Aug, 2045	83.53	120.72	17310.74
Oct, 2045	82.95	121.30	17189.44
Oct, 2045	165.32	243.18	17067.55
Dec, 2045	81.78	122.47	16945.08
Dec, 2045	162.98	245.52	16822.03
Jan, 2046	80.61	123.64	16698.38
Mar, 2046	80.01	124.24	16574.15
Mar, 2046	159.43	249.07	16449.32
May, 2046	78.82	125.43	16323.88
May, 2046	157.04	251.46	16197.85
Jul, 2046	77.61	126.64	16071.22
Jul, 2046	154.62	253.88	15943.98
Aug, 2046	76.40	127.85	15816.12
Oct, 2046	75.79	128.46	15687.66
Oct, 2046	150.96	257.54	15558.58
Dec, 2046	74.55	129.70	15428.88
Dec, 2046	148.48	260.02	15298.56
Jan, 2047	73.31	130.94	15167.62
Mar, 2047	72.68	131.57	15036.05
Mar, 2047	144.73	263.77	14903.84
May, 2047	71.41	132.84	14771.01
May, 2047	142.19	266.31	14637.54
Jul, 2047	70.14	134.11	14503.42
Jul, 2047	139.64	268.86	14368.67
Aug, 2047	68.85	135.40	14233.27
Oct, 2047	68.20	136.05	14097.22
Oct, 2047	135.75	272.75	13960.52
Dec, 2047	66.89	137.36	13823.16
Dec, 2047	133.13	275.37	13685.15
Jan, 2048	65.57	138.68	13546.47
Mar, 2048	64.91	139.34	13407.13
Mar, 2048	129.15	279.35	13267.13
May, 2048	63.57	140.68	13126.45
May, 2048	126.47	282.03	12985.10
Jul, 2048	62.22	142.03	12843.07
Jul, 2048	123.76	284.74	12700.36
Aug, 2048	60.86	143.39	12556.96
Oct, 2048	60.17	144.08	12412.88
Oct, 2048	119.65	288.85	12268.11
Dec, 2048	58.78	145.47	12122.64
Dec, 2048	116.87	291.63	11976.48
Jan, 2049	57.39	146.86	11829.62
Mar, 2049	56.68	147.57	11682.05
Mar, 2049	112.66	295.84	11533.78
May, 2049	55.27	148.98	11384.79
May, 2049	109.82	298.68	11235.10
Jul, 2049	53.83	150.42	11084.68
Jul, 2049	106.94	301.56	10933.55
Aug, 2049	52.39	151.86	10781.69
Oct, 2049	51.66	152.59	10629.10
Oct, 2049	102.59	305.91	10475.78
Dec, 2049	50.20	154.05	10321.73
Dec, 2049	99.66	308.84	10166.93
Jan, 2050	48.72	155.53	10011.40
Mar, 2050	47.97	156.28	9855.12
Mar, 2050	95.19	313.31	9698.09
May, 2050	46.47	157.78	9540.31
May, 2050	92.18	316.32	9381.78
Jul, 2050	44.95	159.30	9222.48
Jul, 2050	89.14	319.36	9062.42
Aug, 2050	43.42	160.83	8901.60
Oct, 2050	42.65	161.60	8740.00
Oct, 2050	84.53	323.97	8577.63
Dec, 2050	41.10	163.15	8414.48
Dec, 2050	81.42	327.08	8250.55
Jan, 2051	39.53	164.72	8085.83
Mar, 2051	38.74	165.51	7920.33
Mar, 2051	76.69	331.81	7754.03
May, 2051	37.15	167.10	7586.94
May, 2051	73.50	335.00	7419.04
Jul, 2051	35.55	168.70	7250.34
Jul, 2051	70.29	338.21	7080.83
Aug, 2051	33.93	170.32	6910.51
Oct, 2051	33.11	171.14	6739.37
Oct, 2051	65.40	343.10	6567.41
Dec, 2051	31.47	172.78	6394.63
Dec, 2051	62.11	346.39	6221.02
Jan, 2052	29.81	174.44	6046.58
Mar, 2052	28.97	175.28	5871.31
Mar, 2052	57.10	351.40	5695.19
May, 2052	27.29	176.96	5518.23
May, 2052	53.73	354.77	5340.42
Jul, 2052	25.59	178.66	5161.76
Jul, 2052	50.32	358.18	4982.24
Aug, 2052	23.87	180.38	4801.87
Oct, 2052	23.01	181.24	4620.63
Oct, 2052	45.15	363.35	4438.52
Dec, 2052	21.27	182.98	4255.53
Dec, 2052	41.66	366.84	4071.68
Jan, 2053	19.51	184.74	3886.94
Mar, 2053	18.62	185.63	3701.31
Mar, 2053	36.36	372.14	3514.80
May, 2053	16.84	187.41	3327.39
May, 2053	32.78	375.72	3139.08
Jul, 2053	15.04	189.21	2949.87
Jul, 2053	29.17	379.33	2759.76
Aug, 2053	13.22	191.03	2568.73
Oct, 2053	12.31	191.94	2376.79
Oct, 2053	23.70	384.80	2183.93
Dec, 2053	10.46	193.79	1990.14
Dec, 2053	20.00	388.50	1795.43
Jan, 2054	8.60	195.65	1599.78
Mar, 2054	7.67	196.58	1403.20
Mar, 2054	14.39	394.11	1205.67
May, 2054	5.78	198.47	1007.20
May, 2054	10.61	397.89	807.78
Jul, 2054	3.87	200.38	607.40
Jul, 2054	6.78	401.72	406.06
Aug, 2054	1.95	202.30	203.75
Oct, 2054	0.98	203.27	0.48