Mortgage Parameters

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

Mortgage Summary

Property Total:	$30,000
Down Payment	$9,000
Mortgage Amount:	$21,000
Mortgage Payment:	$122.55 / month
Estimated Tax:	+ $16.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $139.22 / month
Total Interest Paid:	$23,119.20 over 30 years
Total Tax Paid:	$6,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	100.63	21.92	20978.08
Dec, 2024	100.52	22.03	20956.04
Dec, 2024	200.93	44.17	20933.91
Jan, 2025	100.31	22.24	20911.67
Mar, 2025	100.20	22.35	20889.32
Mar, 2025	200.29	44.81	20866.86
May, 2025	99.99	22.56	20844.30
May, 2025	199.87	45.23	20821.63
Jul, 2025	99.77	22.78	20798.85
Jul, 2025	199.43	45.67	20775.96
Aug, 2025	99.55	23.00	20752.96
Oct, 2025	99.44	23.11	20729.85
Oct, 2025	198.77	46.33	20706.63
Dec, 2025	99.22	23.33	20683.30
Dec, 2025	198.33	46.77	20659.86
Jan, 2026	99.00	23.55	20636.31
Mar, 2026	98.88	23.67	20612.64
Mar, 2026	197.65	47.45	20588.86
May, 2026	98.65	23.90	20564.96
May, 2026	197.19	47.91	20540.95
Jul, 2026	98.43	24.12	20516.83
Jul, 2026	196.74	48.36	20492.59
Aug, 2026	98.19	24.36	20468.23
Oct, 2026	98.08	24.47	20443.76
Oct, 2026	196.04	49.06	20419.17
Dec, 2026	97.84	24.71	20394.46
Dec, 2026	195.56	49.54	20369.63
Jan, 2027	97.60	24.95	20344.69
Mar, 2027	97.48	25.07	20319.62
Mar, 2027	194.84	50.26	20294.44
May, 2027	97.24	25.31	20269.13
May, 2027	194.36	50.74	20243.71
Jul, 2027	97.00	25.55	20218.16
Jul, 2027	193.88	51.22	20192.49
Aug, 2027	96.76	25.79	20166.69
Oct, 2027	96.63	25.92	20140.77
Oct, 2027	193.14	51.96	20114.73
Dec, 2027	96.38	26.17	20088.56
Dec, 2027	192.64	52.46	20062.27
Jan, 2028	96.13	26.42	20035.85
Mar, 2028	96.01	26.54	20009.31
Mar, 2028	191.89	53.21	19982.64
May, 2028	95.75	26.80	19955.84
May, 2028	191.37	53.73	19928.91
Jul, 2028	95.49	27.06	19901.85
Jul, 2028	190.85	54.25	19874.66
Aug, 2028	95.23	27.32	19847.35
Oct, 2028	95.10	27.45	19819.90
Oct, 2028	190.07	55.03	19792.32
Dec, 2028	94.84	27.71	19764.61
Dec, 2028	189.55	55.55	19736.76
Jan, 2029	94.57	27.98	19708.78
Mar, 2029	94.44	28.11	19680.67
Mar, 2029	188.74	56.36	19652.43
May, 2029	94.17	28.38	19624.04
May, 2029	188.20	56.90	19595.53
Jul, 2029	93.90	28.65	19566.87
Jul, 2029	187.66	57.44	19538.08
Aug, 2029	93.62	28.93	19509.15
Oct, 2029	93.48	29.07	19480.08
Oct, 2029	186.82	58.28	19450.87
Dec, 2029	93.20	29.35	19421.52
Dec, 2029	186.26	58.84	19392.04
Jan, 2030	92.92	29.63	19362.41
Mar, 2030	92.78	29.77	19332.63
Mar, 2030	185.42	59.68	19302.72
May, 2030	92.49	30.06	19272.66
May, 2030	184.84	60.26	19242.46
Jul, 2030	92.20	30.35	19212.11
Jul, 2030	184.26	60.84	19181.62
Aug, 2030	91.91	30.64	19150.98
Oct, 2030	91.77	30.78	19120.20
Oct, 2030	183.39	61.71	19089.27
Dec, 2030	91.47	31.08	19058.19
Dec, 2030	182.79	62.31	19026.96
Jan, 2031	91.17	31.38	18995.58
Mar, 2031	91.02	31.53	18964.05
Mar, 2031	181.89	63.21	18932.37
May, 2031	90.72	31.83	18900.53
May, 2031	181.29	63.81	18868.55
Jul, 2031	90.41	32.14	18836.41
Jul, 2031	180.67	64.43	18804.12
Aug, 2031	90.10	32.45	18771.67
Oct, 2031	89.95	32.60	18739.07
Oct, 2031	179.74	65.36	18706.31
Dec, 2031	89.63	32.92	18673.40
Dec, 2031	179.11	65.99	18640.32
Jan, 2032	89.32	33.23	18607.09
Mar, 2032	89.16	33.39	18573.70
Mar, 2032	178.16	66.94	18540.15
May, 2032	88.84	33.71	18506.44
May, 2032	177.52	67.58	18472.56
Jul, 2032	88.51	34.04	18438.53
Jul, 2032	176.86	68.24	18404.33
Aug, 2032	88.19	34.36	18369.97
Oct, 2032	88.02	34.53	18335.44
Oct, 2032	175.88	69.22	18300.75
Dec, 2032	87.69	34.86	18265.89
Dec, 2032	175.21	69.89	18230.86
Jan, 2033	87.36	35.19	18195.67
Mar, 2033	87.19	35.36	18160.31
Mar, 2033	174.21	70.89	18124.77
May, 2033	86.85	35.70	18089.07
May, 2033	173.53	71.57	18053.20
Jul, 2033	86.50	36.05	18017.15
Jul, 2033	172.83	72.27	17980.94
Aug, 2033	86.16	36.39	17944.54
Oct, 2033	85.98	36.57	17907.98
Oct, 2033	171.79	73.31	17871.24
Dec, 2033	85.63	36.92	17834.32
Dec, 2033	171.09	74.01	17797.23
Jan, 2034	85.28	37.27	17759.95
Mar, 2034	85.10	37.45	17722.50
Mar, 2034	170.02	75.08	17684.87
May, 2034	84.74	37.81	17647.06
May, 2034	169.30	75.80	17609.07
Jul, 2034	84.38	38.17	17570.90
Jul, 2034	168.57	76.53	17532.54
Aug, 2034	84.01	38.54	17494.00
Oct, 2034	83.83	38.72	17455.28
Oct, 2034	167.47	77.63	17416.37
Dec, 2034	83.45	39.10	17377.27
Dec, 2034	166.72	78.38	17337.99
Jan, 2035	83.08	39.47	17298.52
Mar, 2035	82.89	39.66	17258.86
Mar, 2035	165.59	79.51	17219.00
May, 2035	82.51	40.04	17178.96
May, 2035	164.83	80.27	17138.73
Jul, 2035	82.12	40.43	17098.30
Jul, 2035	164.05	81.05	17057.68
Aug, 2035	81.73	40.82	17016.87
Oct, 2035	81.54	41.01	16975.85
Oct, 2035	162.88	82.22	16934.65
Dec, 2035	81.15	41.40	16893.24
Dec, 2035	162.10	83.00	16851.64
Jan, 2036	80.75	41.80	16809.84
Mar, 2036	80.55	42.00	16767.83
Mar, 2036	160.90	84.20	16725.63
May, 2036	80.14	42.41	16683.22
May, 2036	160.08	85.02	16640.61
Jul, 2036	79.74	42.81	16597.80
Jul, 2036	159.27	85.83	16554.78
Aug, 2036	79.32	43.23	16511.56
Oct, 2036	79.12	43.43	16468.12
Oct, 2036	158.03	87.07	16424.48
Dec, 2036	78.70	43.85	16380.63
Dec, 2036	157.19	87.91	16336.57
Jan, 2037	78.28	44.27	16292.30
Mar, 2037	78.07	44.48	16247.82
Mar, 2037	155.92	89.18	16203.13
May, 2037	77.64	44.91	16158.22
May, 2037	155.06	90.04	16113.09
Jul, 2037	77.21	45.34	16067.75
Jul, 2037	154.20	90.90	16022.19
Aug, 2037	76.77	45.78	15976.41
Oct, 2037	76.55	46.00	15930.42
Oct, 2037	152.88	92.22	15884.20
Dec, 2037	76.11	46.44	15837.76
Dec, 2037	152.00	93.10	15791.10
Jan, 2038	75.67	46.88	15744.22
Mar, 2038	75.44	47.11	15697.11
Mar, 2038	150.66	94.44	15649.77
May, 2038	74.99	47.56	15602.21
May, 2038	149.75	95.35	15554.42
Jul, 2038	74.53	48.02	15506.40
Jul, 2038	148.83	96.27	15458.16
Aug, 2038	74.07	48.48	15409.68
Oct, 2038	73.84	48.71	15360.96
Oct, 2038	147.44	97.66	15312.02
Dec, 2038	73.37	49.18	15262.84
Dec, 2038	146.50	98.60	15213.42
Jan, 2039	72.90	49.65	15163.77
Mar, 2039	72.66	49.89	15113.88
Mar, 2039	145.08	100.02	15063.75
May, 2039	72.18	50.37	15013.38
May, 2039	144.12	100.98	14962.77
Jul, 2039	71.70	50.85	14911.92
Jul, 2039	143.15	101.95	14860.82
Aug, 2039	71.21	51.34	14809.48
Oct, 2039	70.96	51.59	14757.89
Oct, 2039	141.67	103.43	14706.06
Dec, 2039	70.47	52.08	14653.97
Dec, 2039	140.69	104.41	14601.64
Jan, 2040	69.97	52.58	14549.05
Mar, 2040	69.71	52.84	14496.22
Mar, 2040	139.17	105.93	14443.13
May, 2040	69.21	53.34	14389.79
May, 2040	138.16	106.94	14336.19
Jul, 2040	68.69	53.86	14282.33
Jul, 2040	137.13	107.97	14228.22
Aug, 2040	68.18	54.37	14173.85
Oct, 2040	67.92	54.63	14119.21
Oct, 2040	135.57	109.53	14064.32
Dec, 2040	67.39	55.16	14009.16
Dec, 2040	134.52	110.58	13953.73
Jan, 2041	66.86	55.69	13898.05
Mar, 2041	66.59	55.96	13842.09
Mar, 2041	132.92	112.18	13785.87
May, 2041	66.06	56.49	13729.38
May, 2041	131.85	113.25	13672.61
Jul, 2041	65.51	57.04	13615.58
Jul, 2041	130.75	114.35	13558.27
Aug, 2041	64.97	57.58	13500.68
Oct, 2041	64.69	57.86	13442.83
Oct, 2041	129.10	116.00	13384.69
Dec, 2041	64.13	58.42	13326.27
Dec, 2041	127.99	117.11	13267.58
Jan, 2042	63.57	58.98	13208.60
Mar, 2042	63.29	59.26	13149.34
Mar, 2042	126.30	118.80	13089.80
May, 2042	62.72	59.83	13029.97
May, 2042	125.16	119.94	12969.86
Jul, 2042	62.15	60.40	12909.46
Jul, 2042	124.01	121.09	12848.76
Aug, 2042	61.57	60.98	12787.78
Oct, 2042	61.27	61.28	12726.50
Oct, 2042	122.25	122.85	12664.94
Dec, 2042	60.69	61.86	12603.07
Dec, 2042	121.08	124.02	12540.91
Jan, 2043	60.09	62.46	12478.45
Mar, 2043	59.79	62.76	12415.70
Mar, 2043	119.28	125.82	12352.64
May, 2043	59.19	63.36	12289.28
May, 2043	118.08	127.02	12225.61
Jul, 2043	58.58	63.97	12161.65
Jul, 2043	116.85	128.25	12097.37
Aug, 2043	57.97	64.58	12032.79
Oct, 2043	57.66	64.89	11967.89
Oct, 2043	115.01	130.09	11902.69
Dec, 2043	57.03	65.52	11837.17
Dec, 2043	113.75	131.35	11771.34
Jan, 2044	56.40	66.15	11705.20
Mar, 2044	56.09	66.46	11638.73
Mar, 2044	111.86	133.24	11571.95
May, 2044	55.45	67.10	11504.85
May, 2044	110.58	134.52	11437.43
Jul, 2044	54.80	67.75	11369.68
Jul, 2044	109.28	135.82	11301.61
Aug, 2044	54.15	68.40	11233.22
Oct, 2044	53.83	68.72	11164.49
Oct, 2044	107.33	137.77	11095.44
Dec, 2044	53.17	69.38	11026.06
Dec, 2044	106.00	139.10	10956.34
Jan, 2045	52.50	70.05	10886.29
Mar, 2045	52.16	70.39	10815.90
Mar, 2045	103.99	141.11	10745.18
May, 2045	51.49	71.06	10674.12
May, 2045	102.64	142.46	10602.71
Jul, 2045	50.80	71.75	10530.97
Jul, 2045	101.26	143.84	10458.88
Aug, 2045	50.12	72.43	10386.44
Oct, 2045	49.77	72.78	10313.66
Oct, 2045	99.19	145.91	10240.53
Dec, 2045	49.07	73.48	10167.05
Dec, 2045	97.79	147.31	10093.22
Jan, 2046	48.36	74.19	10019.03
Mar, 2046	48.01	74.54	9944.49
Mar, 2046	95.66	149.44	9869.59
May, 2046	47.29	75.26	9794.33
May, 2046	94.22	150.88	9718.71
Jul, 2046	46.57	75.98	9642.73
Jul, 2046	92.77	152.33	9566.39
Aug, 2046	45.84	76.71	9489.67
Oct, 2046	45.47	77.08	9412.60
Oct, 2046	90.57	154.53	9335.15
Dec, 2046	44.73	77.82	9257.33
Dec, 2046	89.09	156.01	9179.14
Jan, 2047	43.98	78.57	9100.57
Mar, 2047	43.61	78.94	9021.63
Mar, 2047	86.84	158.26	8942.31
May, 2047	42.85	79.70	8862.60
May, 2047	85.32	159.78	8782.52
Jul, 2047	42.08	80.47	8702.05
Jul, 2047	83.78	161.32	8621.20
Aug, 2047	41.31	81.24	8539.96
Oct, 2047	40.92	81.63	8458.33
Oct, 2047	81.45	163.65	8376.31
Dec, 2047	40.14	82.41	8293.90
Dec, 2047	79.88	165.22	8211.09
Jan, 2048	39.34	83.21	8127.88
Mar, 2048	38.95	83.60	8044.28
Mar, 2048	77.50	167.60	7960.28
May, 2048	38.14	84.41	7875.87
May, 2048	75.88	169.22	7791.06
Jul, 2048	37.33	85.22	7705.84
Jul, 2048	74.25	170.85	7620.21
Aug, 2048	36.51	86.04	7534.18
Oct, 2048	36.10	86.45	7447.73
Oct, 2048	71.79	173.31	7360.87
Dec, 2048	35.27	87.28	7273.59
Dec, 2048	70.12	174.98	7185.89
Jan, 2049	34.43	88.12	7097.77
Mar, 2049	34.01	88.54	7009.23
Mar, 2049	67.60	177.50	6920.27
May, 2049	33.16	89.39	6830.88
May, 2049	65.89	179.21	6741.06
Jul, 2049	32.30	90.25	6650.81
Jul, 2049	64.17	180.93	6560.13
Aug, 2049	31.43	91.12	6469.01
Oct, 2049	31.00	91.55	6377.46
Oct, 2049	61.56	183.54	6285.47
Dec, 2049	30.12	92.43	6193.04
Dec, 2049	59.79	185.31	6100.16
Jan, 2050	29.23	93.32	6006.84
Mar, 2050	28.78	93.77	5913.07
Mar, 2050	57.11	187.99	5818.86
May, 2050	27.88	94.67	5724.19
May, 2050	55.31	189.79	5629.07
Jul, 2050	26.97	95.58	5533.49
Jul, 2050	53.48	191.62	5437.45
Aug, 2050	26.05	96.50	5340.96
Oct, 2050	25.59	96.96	5244.00
Oct, 2050	50.72	194.38	5146.58
Dec, 2050	24.66	97.89	5048.69
Dec, 2050	48.85	196.25	4950.33
Jan, 2051	23.72	98.83	4851.50
Mar, 2051	23.25	99.30	4752.20
Mar, 2051	46.02	199.08	4652.42
May, 2051	22.29	100.26	4552.16
May, 2051	44.10	201.00	4451.42
Jul, 2051	21.33	101.22	4350.20
Jul, 2051	42.17	202.93	4248.50
Aug, 2051	20.36	102.19	4146.31
Oct, 2051	19.87	102.68	4043.62
Oct, 2051	39.25	205.85	3940.45
Dec, 2051	18.88	103.67	3836.78
Dec, 2051	37.26	207.84	3732.61
Jan, 2052	17.89	104.66	3627.95
Mar, 2052	17.38	105.17	3522.78
Mar, 2052	34.26	210.84	3417.11
May, 2052	16.37	106.18	3310.94
May, 2052	32.23	212.87	3204.25
Jul, 2052	15.35	107.20	3097.06
Jul, 2052	30.19	214.91	2989.35
Aug, 2052	14.32	108.23	2881.12
Oct, 2052	13.81	108.74	2772.38
Oct, 2052	27.09	218.01	2663.11
Dec, 2052	12.76	109.79	2553.32
Dec, 2052	24.99	220.11	2443.01
Jan, 2053	11.71	110.84	2332.16
Mar, 2053	11.17	111.38	2220.79
Mar, 2053	21.81	223.29	2108.88
May, 2053	10.11	112.44	1996.43
May, 2053	19.68	225.42	1883.45
Jul, 2053	9.02	113.53	1769.92
Jul, 2053	17.50	227.60	1655.85
Aug, 2053	7.93	114.62	1541.24
Oct, 2053	7.39	115.16	1426.07
Oct, 2053	14.22	230.88	1310.36
Dec, 2053	6.28	116.27	1194.09
Dec, 2053	12.00	233.10	1077.26
Jan, 2054	5.16	117.39	959.87
Mar, 2054	4.60	117.95	841.92
Mar, 2054	8.63	236.47	723.40
May, 2054	3.47	119.08	604.32
May, 2054	6.37	238.73	484.67
Jul, 2054	2.32	120.23	364.44
Jul, 2054	4.07	241.03	243.63
Aug, 2054	1.17	121.38	122.25
Oct, 2054	0.59	121.96	0.29