Mortgage Parameters

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

Mortgage Summary

Property Total:	$58,000
Down Payment	$17,400
Mortgage Amount:	$40,600
Mortgage Payment:	$236.93 / month
Estimated Tax:	+ $32.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $269.15 / month
Total Interest Paid:	$44,694.00 over 30 years
Total Tax Paid:	$11,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	194.54	42.39	40557.61
Dec, 2024	194.34	42.59	40515.02
Dec, 2024	388.47	85.39	40472.22
Jan, 2025	193.93	43.00	40429.22
Mar, 2025	193.72	43.21	40386.02
Mar, 2025	387.24	86.62	40342.60
May, 2025	193.31	43.62	40298.98
May, 2025	386.41	87.45	40255.15
Jul, 2025	192.89	44.04	40211.11
Jul, 2025	385.57	88.29	40166.86
Aug, 2025	192.47	44.46	40122.40
Oct, 2025	192.25	44.68	40077.72
Oct, 2025	384.29	89.57	40032.83
Dec, 2025	191.82	45.11	39987.72
Dec, 2025	383.43	90.43	39942.40
Jan, 2026	191.39	45.54	39896.86
Mar, 2026	191.17	45.76	39851.10
Mar, 2026	382.12	91.74	39805.13
May, 2026	190.73	46.20	39758.93
May, 2026	381.24	92.62	39712.51
Jul, 2026	190.29	46.64	39665.87
Jul, 2026	380.36	93.50	39619.00
Aug, 2026	189.84	47.09	39571.92
Oct, 2026	189.62	47.31	39524.60
Oct, 2026	379.01	94.85	39477.06
Dec, 2026	189.16	47.77	39429.29
Dec, 2026	378.09	95.77	39381.29
Jan, 2027	188.70	48.23	39333.06
Mar, 2027	188.47	48.46	39284.61
Mar, 2027	376.71	97.15	39235.91
May, 2027	188.01	48.92	39186.99
May, 2027	375.78	98.08	39137.83
Jul, 2027	187.54	49.39	39088.44
Jul, 2027	374.84	99.02	39038.81
Aug, 2027	187.06	49.87	38988.94
Oct, 2027	186.82	50.11	38938.83
Oct, 2027	373.40	100.46	38888.48
Dec, 2027	186.34	50.59	38837.89
Dec, 2027	372.44	101.42	38787.06
Jan, 2028	185.85	51.08	38735.98
Mar, 2028	185.61	51.32	38684.66
Mar, 2028	370.97	102.89	38633.10
May, 2028	185.12	51.81	38581.28
May, 2028	369.99	103.87	38529.22
Jul, 2028	184.62	52.31	38476.91
Jul, 2028	368.99	104.87	38424.35
Aug, 2028	184.12	52.81	38371.54
Oct, 2028	183.86	53.07	38318.47
Oct, 2028	367.47	106.39	38265.15
Dec, 2028	183.35	53.58	38211.57
Dec, 2028	366.45	107.41	38157.74
Jan, 2029	182.84	54.09	38103.65
Mar, 2029	182.58	54.35	38049.30
Mar, 2029	364.90	108.96	37994.69
May, 2029	182.06	54.87	37939.82
May, 2029	363.85	110.01	37884.68
Jul, 2029	181.53	55.40	37829.28
Jul, 2029	362.80	111.06	37773.62
Aug, 2029	181.00	55.93	37717.69
Oct, 2029	180.73	56.20	37661.49
Oct, 2029	361.19	112.67	37605.02
Dec, 2029	180.19	56.74	37548.28
Dec, 2029	360.11	113.75	37491.27
Jan, 2030	179.65	57.28	37433.98
Mar, 2030	179.37	57.56	37376.43
Mar, 2030	358.47	115.39	37318.59
May, 2030	178.82	58.11	37260.48
May, 2030	357.36	116.50	37202.09
Jul, 2030	178.26	58.67	37143.42
Jul, 2030	356.24	117.62	37084.47
Aug, 2030	177.70	59.23	37025.23
Oct, 2030	177.41	59.52	36965.72
Oct, 2030	354.54	119.32	36905.91
Dec, 2030	176.84	60.09	36845.83
Dec, 2030	353.39	120.47	36785.45
Jan, 2031	176.26	60.67	36724.78
Mar, 2031	175.97	60.96	36663.82
Mar, 2031	351.65	122.21	36602.58
May, 2031	175.39	61.54	36541.03
May, 2031	350.48	123.38	36479.20
Jul, 2031	174.80	62.13	36417.06
Jul, 2031	349.30	124.56	36354.63
Aug, 2031	174.20	62.73	36291.90
Oct, 2031	173.90	63.03	36228.87
Oct, 2031	347.50	126.36	36165.53
Dec, 2031	173.29	63.64	36101.90
Dec, 2031	346.28	127.58	36037.96
Jan, 2032	172.68	64.25	35973.71
Mar, 2032	172.37	64.56	35909.15
Mar, 2032	344.43	129.43	35844.29
May, 2032	171.75	65.18	35779.11
May, 2032	343.19	130.67	35713.62
Jul, 2032	171.13	65.80	35647.82
Jul, 2032	341.94	131.92	35581.70
Aug, 2032	170.50	66.43	35515.27
Oct, 2032	170.18	66.75	35448.52
Oct, 2032	340.04	133.82	35381.44
Dec, 2032	169.54	67.39	35314.05
Dec, 2032	338.75	135.11	35246.33
Jan, 2033	168.89	68.04	35178.29
Mar, 2033	168.56	68.37	35109.92
Mar, 2033	336.80	137.06	35041.23
May, 2033	167.91	69.02	34972.20
May, 2033	335.49	138.37	34902.85
Jul, 2033	167.24	69.69	34833.16
Jul, 2033	334.15	139.71	34763.14
Aug, 2033	166.57	70.36	34692.78
Oct, 2033	166.24	70.69	34622.09
Oct, 2033	332.14	141.72	34551.06
Dec, 2033	165.56	71.37	34479.69
Dec, 2033	330.78	143.08	34407.97
Jan, 2034	164.87	72.06	34335.91
Mar, 2034	164.53	72.40	34263.51
Mar, 2034	328.71	145.15	34190.76
May, 2034	163.83	73.10	34117.66
May, 2034	327.31	146.55	34044.21
Jul, 2034	163.13	73.80	33970.41
Jul, 2034	325.90	147.96	33896.25
Aug, 2034	162.42	74.51	33821.74
Oct, 2034	162.06	74.87	33746.87
Oct, 2034	323.76	150.10	33671.65
Dec, 2034	161.34	75.59	33596.06
Dec, 2034	322.32	151.54	33520.11
Jan, 2035	160.62	76.31	33443.80
Mar, 2035	160.25	76.68	33367.12
Mar, 2035	320.13	153.73	33290.08
May, 2035	159.51	77.42	33212.66
May, 2035	318.65	155.21	33134.87
Jul, 2035	158.77	78.16	33056.72
Jul, 2035	317.17	156.69	32978.18
Aug, 2035	158.02	78.91	32899.27
Oct, 2035	157.64	79.29	32819.98
Oct, 2035	314.90	158.96	32740.32
Dec, 2035	156.88	80.05	32660.27
Dec, 2035	313.38	160.48	32579.84
Jan, 2036	156.11	80.82	32499.02
Mar, 2036	155.72	81.21	32417.81
Mar, 2036	311.06	162.80	32336.22
May, 2036	154.94	81.99	32254.23
May, 2036	309.49	164.37	32171.85
Jul, 2036	154.16	82.77	32089.08
Jul, 2036	307.92	165.94	32005.91
Aug, 2036	153.36	83.57	31922.34
Oct, 2036	152.96	83.97	31838.37
Oct, 2036	305.52	168.34	31754.00
Dec, 2036	152.15	84.78	31669.23
Dec, 2036	303.90	169.96	31584.04
Jan, 2037	151.34	85.59	31498.45
Mar, 2037	150.93	86.00	31412.45
Mar, 2037	301.45	172.41	31326.04
May, 2037	150.10	86.83	31239.22
May, 2037	299.79	174.07	31151.97
Jul, 2037	149.27	87.66	31064.31
Jul, 2037	298.12	175.74	30976.23
Aug, 2037	148.43	88.50	30887.73
Oct, 2037	148.00	88.93	30798.81
Oct, 2037	295.58	178.28	30709.45
Dec, 2037	147.15	89.78	30619.67
Dec, 2037	293.87	179.99	30529.46
Jan, 2038	146.29	90.64	30438.82
Mar, 2038	145.85	91.08	30347.74
Mar, 2038	291.27	182.59	30256.23
May, 2038	144.98	91.95	30164.28
May, 2038	289.52	184.34	30071.88
Jul, 2038	144.09	92.84	29979.05
Jul, 2038	287.74	186.12	29885.77
Aug, 2038	143.20	93.73	29792.04
Oct, 2038	142.75	94.18	29697.86
Oct, 2038	285.05	188.81	29603.24
Dec, 2038	141.85	95.08	29508.15
Dec, 2038	283.24	190.62	29412.62
Jan, 2039	140.94	95.99	29316.62
Mar, 2039	140.48	96.45	29220.17
Mar, 2039	280.49	193.37	29123.25
May, 2039	139.55	97.38	29025.87
May, 2039	278.63	195.23	28928.02
Jul, 2039	138.61	98.32	28829.71
Jul, 2039	276.75	197.11	28730.92
Aug, 2039	137.67	99.26	28631.66
Oct, 2039	137.19	99.74	28531.92
Oct, 2039	273.91	199.95	28431.71
Dec, 2039	136.24	100.69	28331.01
Dec, 2039	271.99	201.87	28229.83
Jan, 2040	135.27	101.66	28128.17
Mar, 2040	134.78	102.15	28026.02
Mar, 2040	269.07	204.79	27923.38
May, 2040	133.80	103.13	27820.25
May, 2040	267.11	206.75	27716.63
Jul, 2040	132.81	104.12	27612.51
Jul, 2040	265.12	208.74	27507.89
Aug, 2040	131.81	105.12	27402.77
Oct, 2040	131.30	105.63	27297.14
Oct, 2040	262.10	211.76	27191.01
Dec, 2040	130.29	106.64	27084.37
Dec, 2040	260.07	213.79	26977.22
Jan, 2041	129.27	107.66	26869.56
Mar, 2041	128.75	108.18	26761.38
Mar, 2041	256.98	216.88	26652.68
May, 2041	127.71	109.22	26543.46
May, 2041	254.90	218.96	26433.72
Jul, 2041	126.66	110.27	26323.45
Jul, 2041	252.79	221.07	26212.65
Aug, 2041	125.60	111.33	26101.32
Oct, 2041	125.07	111.86	25989.46
Oct, 2041	249.60	224.26	25877.06
Dec, 2041	123.99	112.94	25764.13
Dec, 2041	247.44	226.42	25650.65
Jan, 2042	122.91	114.02	25536.63
Mar, 2042	122.36	114.57	25422.06
Mar, 2042	244.17	229.69	25306.95
May, 2042	121.26	115.67	25191.28
May, 2042	241.97	231.89	25075.06
Jul, 2042	120.15	116.78	24958.28
Jul, 2042	239.74	234.12	24840.94
Aug, 2042	119.03	117.90	24723.04
Oct, 2042	118.46	118.47	24604.58
Oct, 2042	236.36	237.50	24485.54
Dec, 2042	117.33	119.60	24365.94
Dec, 2042	234.08	239.78	24245.76
Jan, 2043	116.18	120.75	24125.01
Mar, 2043	115.60	121.33	24003.68
Mar, 2043	230.62	243.24	23881.77
May, 2043	114.43	122.50	23759.27
May, 2043	228.28	245.58	23636.19
Jul, 2043	113.26	123.67	23512.51
Jul, 2043	225.92	247.94	23388.25
Aug, 2043	112.07	124.86	23263.39
Oct, 2043	111.47	125.46	23137.93
Oct, 2043	222.34	251.52	23011.87
Dec, 2043	110.27	126.66	22885.20
Dec, 2043	219.93	253.93	22757.93
Jan, 2044	109.05	127.88	22630.05
Mar, 2044	108.44	128.49	22501.55
Mar, 2044	216.26	257.60	22372.44
May, 2044	107.20	129.73	22242.72
May, 2044	213.78	260.08	22112.37
Jul, 2044	105.96	130.97	21981.39
Jul, 2044	211.29	262.57	21849.79
Aug, 2044	104.70	132.23	21717.55
Oct, 2044	104.06	132.87	21584.69
Oct, 2044	207.49	266.37	21451.18
Dec, 2044	102.79	134.14	21317.04
Dec, 2044	204.93	268.93	21182.26
Jan, 2045	101.50	135.43	21046.82
Mar, 2045	100.85	136.08	20910.74
Mar, 2045	201.05	272.81	20774.01
May, 2045	99.54	137.39	20636.62
May, 2045	198.42	275.44	20498.58
Jul, 2045	98.22	138.71	20359.87
Jul, 2045	195.78	278.08	20220.50
Aug, 2045	96.89	140.04	20080.46
Oct, 2045	96.22	140.71	19939.75
Oct, 2045	191.76	282.10	19798.36
Dec, 2045	94.87	142.06	19656.30
Dec, 2045	189.06	284.80	19513.55
Jan, 2046	93.50	143.43	19370.13
Mar, 2046	92.82	144.11	19226.01
Mar, 2046	184.94	288.92	19081.21
May, 2046	91.43	145.50	18935.71
May, 2046	182.16	291.70	18789.51
Jul, 2046	90.03	146.90	18642.61
Jul, 2046	179.36	294.50	18495.01
Aug, 2046	88.62	148.31	18346.70
Oct, 2046	87.91	149.02	18197.69
Oct, 2046	175.11	298.75	18047.95
Dec, 2046	86.48	150.45	17897.50
Dec, 2046	172.24	301.62	17746.33
Jan, 2047	85.03	151.90	17594.44
Mar, 2047	84.31	152.62	17441.81
Mar, 2047	167.89	305.97	17288.46
May, 2047	82.84	154.09	17134.37
May, 2047	164.94	308.92	16979.54
Jul, 2047	81.36	155.57	16823.97
Jul, 2047	161.97	311.89	16667.66
Aug, 2047	79.87	157.06	16510.59
Oct, 2047	79.11	157.82	16352.77
Oct, 2047	157.47	316.39	16194.20
Dec, 2047	77.60	159.33	16034.87
Dec, 2047	154.43	319.43	15874.77
Jan, 2048	76.07	160.86	15713.91
Mar, 2048	75.30	161.63	15552.28
Mar, 2048	149.82	324.04	15389.87
May, 2048	73.74	163.19	15226.68
May, 2048	146.70	327.16	15062.71
Jul, 2048	72.18	164.75	14897.96
Jul, 2048	143.57	330.29	14732.41
Aug, 2048	70.59	166.34	14566.08
Oct, 2048	69.80	167.13	14398.94
Oct, 2048	138.79	335.07	14231.01
Dec, 2048	68.19	168.74	14062.27
Dec, 2048	135.57	338.29	13892.72
Jan, 2049	66.57	170.36	13722.36
Mar, 2049	65.75	171.18	13551.18
Mar, 2049	130.68	343.18	13379.18
May, 2049	64.11	172.82	13206.36
May, 2049	127.39	346.47	13032.71
Jul, 2049	62.45	174.48	12858.23
Jul, 2049	124.06	349.80	12682.91
Aug, 2049	60.77	176.16	12506.76
Oct, 2049	59.93	177.00	12329.75
Oct, 2049	119.01	354.85	12151.90
Dec, 2049	58.23	178.70	11973.20
Dec, 2049	115.60	358.26	11793.64
Jan, 2050	56.51	180.42	11613.22
Mar, 2050	55.65	181.28	11431.94
Mar, 2050	110.43	363.43	11249.79
May, 2050	53.91	183.02	11066.76
May, 2050	106.94	366.92	10882.86
Jul, 2050	52.15	184.78	10698.08
Jul, 2050	103.41	370.45	10512.41
Aug, 2050	50.37	186.56	10325.85
Oct, 2050	49.48	187.45	10138.40
Oct, 2050	98.06	375.80	9950.05
Dec, 2050	47.68	189.25	9760.80
Dec, 2050	94.45	379.41	9570.64
Jan, 2051	45.86	191.07	9379.57
Mar, 2051	44.94	191.99	9187.58
Mar, 2051	88.96	384.90	8994.68
May, 2051	43.10	193.83	8800.84
May, 2051	85.27	388.59	8606.09
Jul, 2051	41.24	195.69	8410.39
Jul, 2051	81.54	392.32	8213.76
Aug, 2051	39.36	197.57	8016.19
Oct, 2051	38.41	198.52	7817.67
Oct, 2051	75.87	397.99	7618.20
Dec, 2051	36.50	200.43	7417.77
Dec, 2051	72.04	401.82	7216.39
Jan, 2052	34.58	202.35	7014.04
Mar, 2052	33.61	203.32	6810.72
Mar, 2052	66.24	407.62	6606.42
May, 2052	31.66	205.27	6401.15
May, 2052	62.33	411.53	6194.89
Jul, 2052	29.68	207.25	5987.64
Jul, 2052	58.37	415.49	5779.40
Aug, 2052	27.69	209.24	5570.17
Oct, 2052	26.69	210.24	5359.93
Oct, 2052	52.37	421.49	5148.68
Dec, 2052	24.67	212.26	4936.42
Dec, 2052	48.32	425.54	4723.14
Jan, 2053	22.63	214.30	4508.85
Mar, 2053	21.60	215.33	4293.52
Mar, 2053	42.17	431.69	4077.16
May, 2053	19.54	217.39	3859.77
May, 2053	38.03	435.83	3641.33
Jul, 2053	17.45	219.48	3421.85
Jul, 2053	33.85	440.01	3201.32
Aug, 2053	15.34	221.59	2979.73
Oct, 2053	14.28	222.65	2757.08
Oct, 2053	27.49	446.37	2533.36
Dec, 2053	12.14	224.79	2308.57
Dec, 2053	23.20	450.66	2082.70
Jan, 2054	9.98	226.95	1855.75
Mar, 2054	8.89	228.04	1627.71
Mar, 2054	16.69	457.17	1398.58
May, 2054	6.70	230.23	1168.35
May, 2054	12.30	461.56	937.02
Jul, 2054	4.49	232.44	704.58
Jul, 2054	7.87	465.99	471.03
Aug, 2054	2.26	234.67	236.35
Oct, 2054	1.13	235.80	0.56