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
Oct, 2024	95.59	20.83	19929.17
Dec, 2024	95.49	20.93	19908.25
Dec, 2024	190.88	41.96	19887.22
Jan, 2025	95.29	21.13	19866.09
Mar, 2025	95.19	21.23	19844.87
Mar, 2025	190.28	42.56	19823.54
May, 2025	94.99	21.43	19802.10
May, 2025	189.88	42.96	19780.57
Jul, 2025	94.78	21.64	19758.93
Jul, 2025	189.46	43.38	19737.19
Aug, 2025	94.57	21.85	19715.34
Oct, 2025	94.47	21.95	19693.39
Oct, 2025	188.83	44.01	19671.34
Dec, 2025	94.26	22.16	19649.18
Dec, 2025	188.41	44.43	19626.91
Jan, 2026	94.05	22.37	19604.53
Mar, 2026	93.94	22.48	19582.05
Mar, 2026	187.77	45.07	19559.46
May, 2026	93.72	22.70	19536.76
May, 2026	187.33	45.51	19513.96
Jul, 2026	93.50	22.92	19491.04
Jul, 2026	186.89	45.95	19468.02
Aug, 2026	93.28	23.14	19444.88
Oct, 2026	93.17	23.25	19421.63
Oct, 2026	186.23	46.61	19398.28
Dec, 2026	92.95	23.47	19374.81
Dec, 2026	185.79	47.05	19351.22
Jan, 2027	92.72	23.70	19327.53
Mar, 2027	92.61	23.81	19303.72
Mar, 2027	185.11	47.73	19279.80
May, 2027	92.38	24.04	19255.76
May, 2027	184.65	48.19	19231.61
Jul, 2027	92.15	24.27	19207.34
Jul, 2027	184.19	48.65	19182.95
Aug, 2027	91.92	24.50	19158.45
Oct, 2027	91.80	24.62	19133.83
Oct, 2027	183.48	49.36	19109.10
Dec, 2027	91.56	24.86	19084.24
Dec, 2027	183.01	49.83	19059.27
Jan, 2028	91.33	25.09	19034.17
Mar, 2028	91.21	25.21	19008.96
Mar, 2028	182.29	50.55	18983.62
May, 2028	90.96	25.46	18958.16
May, 2028	181.80	51.04	18932.59
Jul, 2028	90.72	25.70	18906.88
Jul, 2028	181.32	51.52	18881.06
Aug, 2028	90.47	25.95	18855.11
Oct, 2028	90.35	26.07	18829.04
Oct, 2028	180.57	52.27	18802.84
Dec, 2028	90.10	26.32	18776.52
Dec, 2028	180.07	52.77	18750.07
Jan, 2029	89.84	26.58	18723.49
Mar, 2029	89.72	26.70	18696.79
Mar, 2029	179.31	53.53	18669.96
May, 2029	89.46	26.96	18643.00
May, 2029	178.79	54.05	18615.91
Jul, 2029	89.20	27.22	18588.69
Jul, 2029	178.27	54.57	18561.34
Aug, 2029	88.94	27.48	18533.86
Oct, 2029	88.81	27.61	18506.25
Oct, 2029	177.49	55.35	18478.51
Dec, 2029	88.54	27.88	18450.63
Dec, 2029	176.95	55.89	18422.62
Jan, 2030	88.28	28.14	18394.47
Mar, 2030	88.14	28.28	18366.19
Mar, 2030	176.14	56.70	18337.78
May, 2030	87.87	28.55	18309.23
May, 2030	175.60	57.24	18280.54
Jul, 2030	87.59	28.83	18251.71
Jul, 2030	175.05	57.79	18222.75
Aug, 2030	87.32	29.10	18193.65
Oct, 2030	87.18	29.24	18164.40
Oct, 2030	174.22	58.62	18135.02
Dec, 2030	86.90	29.52	18105.50
Dec, 2030	173.66	59.18	18075.83
Jan, 2031	86.61	29.81	18046.03
Mar, 2031	86.47	29.95	18016.08
Mar, 2031	172.80	60.04	17985.98
May, 2031	86.18	30.24	17955.75
May, 2031	172.22	60.62	17925.36
Jul, 2031	85.89	30.53	17894.84
Jul, 2031	171.64	61.20	17864.16
Aug, 2031	85.60	30.82	17833.34
Oct, 2031	85.45	30.97	17802.37
Oct, 2031	170.75	62.09	17771.26
Dec, 2031	85.15	31.27	17739.99
Dec, 2031	170.15	62.69	17708.58
Jan, 2032	84.85	31.57	17677.01
Mar, 2032	84.70	31.72	17645.29
Mar, 2032	169.25	63.59	17613.42
May, 2032	84.40	32.02	17581.40
May, 2032	168.64	64.20	17549.22
Jul, 2032	84.09	32.33	17516.89
Jul, 2032	168.03	64.81	17484.41
Aug, 2032	83.78	32.64	17451.77
Oct, 2032	83.62	32.80	17418.97
Oct, 2032	167.09	65.75	17386.02
Dec, 2032	83.31	33.11	17352.90
Dec, 2032	166.46	66.38	17319.63
Jan, 2033	82.99	33.43	17286.20
Mar, 2033	82.83	33.59	17252.61
Mar, 2033	165.50	67.34	17218.86
May, 2033	82.51	33.91	17184.95
May, 2033	164.85	67.99	17150.87
Jul, 2033	82.18	34.24	17116.64
Jul, 2033	164.20	68.64	17082.23
Aug, 2033	81.85	34.57	17047.66
Oct, 2033	81.69	34.73	17012.93
Oct, 2033	163.21	69.63	16978.03
Dec, 2033	81.35	35.07	16942.96
Dec, 2033	162.54	70.30	16907.73
Jan, 2034	81.02	35.40	16872.33
Mar, 2034	80.85	35.57	16836.75
Mar, 2034	161.53	71.31	16801.01
May, 2034	80.50	35.92	16765.09
May, 2034	160.83	72.01	16729.01
Jul, 2034	80.16	36.26	16692.75
Jul, 2034	160.15	72.69	16656.31
Aug, 2034	79.81	36.61	16619.70
Oct, 2034	79.64	36.78	16582.92
Oct, 2034	159.10	73.74	16545.96
Dec, 2034	79.28	37.14	16508.82
Dec, 2034	158.38	74.46	16471.51
Jan, 2035	78.93	37.49	16434.01
Mar, 2035	78.75	37.67	16396.34
Mar, 2035	157.32	75.52	16358.49
May, 2035	78.38	38.04	16320.45
May, 2035	156.58	76.26	16282.23
Jul, 2035	78.02	38.40	16243.83
Jul, 2035	155.86	76.98	16205.25
Aug, 2035	77.65	38.77	16166.48
Oct, 2035	77.46	38.96	16127.52
Oct, 2035	154.74	78.10	16088.38
Dec, 2035	77.09	39.33	16049.05
Dec, 2035	153.99	78.85	16009.53
Jan, 2036	76.71	39.71	15969.82
Mar, 2036	76.52	39.90	15929.92
Mar, 2036	152.85	79.99	15889.84
May, 2036	76.14	40.28	15849.55
May, 2036	152.09	80.75	15809.08
Jul, 2036	75.75	40.67	15768.41
Jul, 2036	151.31	81.53	15727.55
Aug, 2036	75.36	41.06	15686.49
Oct, 2036	75.16	41.26	15645.23
Oct, 2036	150.13	82.71	15603.78
Dec, 2036	74.77	41.65	15562.13
Dec, 2036	149.34	83.50	15520.28
Jan, 2037	74.37	42.05	15478.23
Mar, 2037	74.17	42.25	15435.97
Mar, 2037	148.13	84.71	15393.52
May, 2037	73.76	42.66	15350.86
May, 2037	147.32	85.52	15307.99
Jul, 2037	73.35	43.07	15264.92
Jul, 2037	146.49	86.35	15221.65
Aug, 2037	72.94	43.48	15178.17
Oct, 2037	72.73	43.69	15134.47
Oct, 2037	145.25	87.59	15090.57
Dec, 2037	72.31	44.11	15046.46
Dec, 2037	144.41	88.43	15002.14
Jan, 2038	71.89	44.53	14957.61
Mar, 2038	71.67	44.75	14912.86
Mar, 2038	143.13	89.71	14867.89
May, 2038	71.24	45.18	14822.72
May, 2038	142.27	90.57	14777.32
Jul, 2038	70.81	45.61	14731.71
Jul, 2038	141.40	91.44	14685.88
Aug, 2038	70.37	46.05	14639.83
Oct, 2038	70.15	46.27	14593.56
Oct, 2038	140.08	92.76	14547.07
Dec, 2038	69.70	46.72	14500.35
Dec, 2038	139.18	93.66	14453.41
Jan, 2039	69.26	47.16	14406.25
Mar, 2039	69.03	47.39	14358.86
Mar, 2039	137.83	95.01	14311.24
May, 2039	68.57	47.85	14263.39
May, 2039	136.92	95.92	14215.32
Jul, 2039	68.12	48.30	14167.02
Jul, 2039	136.00	96.84	14118.48
Aug, 2039	67.65	48.77	14069.71
Oct, 2039	67.42	49.00	14020.71
Oct, 2039	134.60	98.24	13971.47
Dec, 2039	66.95	49.47	13922.00
Dec, 2039	133.66	99.18	13872.29
Jan, 2040	66.47	49.95	13822.34
Mar, 2040	66.23	50.19	13772.15
Mar, 2040	132.22	100.62	13721.72
May, 2040	65.75	50.67	13671.05
May, 2040	131.26	101.58	13620.14
Jul, 2040	65.26	51.16	13568.98
Jul, 2040	130.28	102.56	13517.58
Aug, 2040	64.77	51.65	13465.93
Oct, 2040	64.52	51.90	13414.04
Oct, 2040	128.80	104.04	13361.89
Dec, 2040	64.03	52.39	13309.50
Dec, 2040	127.80	105.04	13256.85
Jan, 2041	63.52	52.90	13203.95
Mar, 2041	63.27	53.15	13150.80
Mar, 2041	126.28	106.56	13097.40
May, 2041	62.76	53.66	13043.74
May, 2041	125.26	107.58	12989.82
Jul, 2041	62.24	54.18	12935.64
Jul, 2041	124.22	108.62	12881.20
Aug, 2041	61.72	54.70	12826.51
Oct, 2041	61.46	54.96	12771.55
Oct, 2041	122.66	110.18	12716.32
Dec, 2041	60.93	55.49	12660.83
Dec, 2041	121.60	111.24	12605.08
Jan, 2042	60.40	56.02	12549.06
Mar, 2042	60.13	56.29	12492.77
Mar, 2042	119.99	112.85	12436.21
May, 2042	59.59	56.83	12379.38
May, 2042	118.91	113.93	12322.28
Jul, 2042	59.04	57.38	12264.91
Jul, 2042	117.81	115.03	12207.25
Aug, 2042	58.49	57.93	12149.33
Oct, 2042	58.22	58.20	12091.12
Oct, 2042	116.16	116.68	12032.64
Dec, 2042	57.66	58.76	11973.88
Dec, 2042	115.03	117.81	11914.83
Jan, 2043	57.09	59.33	11855.50
Mar, 2043	56.81	59.61	11795.89
Mar, 2043	113.33	119.51	11735.99
May, 2043	56.23	60.19	11675.81
May, 2043	112.18	120.66	11615.33
Jul, 2043	55.66	60.76	11554.57
Jul, 2043	111.03	121.81	11493.52
Aug, 2043	55.07	61.35	11432.17
Oct, 2043	54.78	61.64	11370.53
Oct, 2043	109.26	123.58	11308.59
Dec, 2043	54.19	62.23	11246.36
Dec, 2043	108.08	124.76	11183.83
Jan, 2044	53.59	62.83	11121.00
Mar, 2044	53.29	63.13	11057.87
Mar, 2044	106.28	126.56	10994.43
May, 2044	52.68	63.74	10930.69
May, 2044	105.06	127.78	10866.65
Jul, 2044	52.07	64.35	10802.30
Jul, 2044	103.83	129.01	10737.64
Aug, 2044	51.45	64.97	10672.67
Oct, 2044	51.14	65.28	10607.39
Oct, 2044	101.97	130.87	10541.80
Dec, 2044	50.51	65.91	10475.89
Dec, 2044	100.71	132.13	10409.67
Jan, 2045	49.88	66.54	10343.13
Mar, 2045	49.56	66.86	10276.27
Mar, 2045	98.80	134.04	10209.09
May, 2045	48.92	67.50	10141.59
May, 2045	97.52	135.32	10073.76
Jul, 2045	48.27	68.15	10005.61
Jul, 2045	96.21	136.63	9937.14
Aug, 2045	47.62	68.80	9868.33
Oct, 2045	47.29	69.13	9799.20
Oct, 2045	94.24	138.60	9729.73
Dec, 2045	46.62	69.80	9659.93
Dec, 2045	92.91	139.93	9589.80
Jan, 2046	45.95	70.47	9519.33
Mar, 2046	45.61	70.81	9448.52
Mar, 2046	90.88	141.96	9377.38
May, 2046	44.93	71.49	9305.89
May, 2046	89.52	143.32	9234.06
Jul, 2046	44.25	72.17	9161.89
Jul, 2046	88.15	144.69	9089.37
Aug, 2046	43.55	72.87	9016.50
Oct, 2046	43.20	73.22	8943.29
Oct, 2046	86.05	146.79	8869.72
Dec, 2046	42.50	73.92	8795.80
Dec, 2046	84.65	148.19	8721.53
Jan, 2047	41.79	74.63	8646.90
Mar, 2047	41.43	74.99	8571.91
Mar, 2047	82.50	150.34	8496.57
May, 2047	40.71	75.71	8420.86
May, 2047	81.06	151.78	8344.79
Jul, 2047	39.99	76.43	8268.35
Jul, 2047	79.61	153.23	8191.55
Aug, 2047	39.25	77.17	8114.38
Oct, 2047	38.88	77.54	8036.85
Oct, 2047	77.39	155.45	7958.94
Dec, 2047	38.14	78.28	7880.65
Dec, 2047	75.90	156.94	7801.99
Jan, 2048	37.38	79.04	7722.96
Mar, 2048	37.01	79.41	7643.54
Mar, 2048	73.64	159.20	7563.75
May, 2048	36.24	80.18	7483.57
May, 2048	72.10	160.74	7403.01
Jul, 2048	35.47	80.95	7322.06
Jul, 2048	70.55	162.29	7240.73
Aug, 2048	34.70	81.72	7159.00
Oct, 2048	34.30	82.12	7076.89
Oct, 2048	68.21	164.63	6994.38
Dec, 2048	33.51	82.91	6911.47
Dec, 2048	66.63	166.21	6828.17
Jan, 2049	32.72	83.70	6744.47
Mar, 2049	32.32	84.10	6660.36
Mar, 2049	64.23	168.61	6575.86
May, 2049	31.51	84.91	6490.95
May, 2049	62.61	170.23	6405.63
Jul, 2049	30.69	85.73	6319.90
Jul, 2049	60.97	171.87	6233.77
Aug, 2049	29.87	86.55	6147.22
Oct, 2049	29.46	86.96	6060.25
Oct, 2049	58.50	174.34	5972.87
Dec, 2049	28.62	87.80	5885.07
Dec, 2049	56.82	176.02	5796.85
Jan, 2050	27.78	88.64	5708.21
Mar, 2050	27.35	89.07	5619.14
Mar, 2050	54.28	178.56	5529.64
May, 2050	26.50	89.92	5439.72
May, 2050	52.57	180.27	5349.37
Jul, 2050	25.63	90.79	5258.58
Jul, 2050	50.83	182.01	5167.36
Aug, 2050	24.76	91.66	5075.70
Oct, 2050	24.32	92.10	4983.60
Oct, 2050	48.20	184.64	4891.06
Dec, 2050	23.44	92.98	4798.07
Dec, 2050	46.43	186.41	4704.64
Jan, 2051	22.54	93.88	4610.77
Mar, 2051	22.09	94.33	4516.44
Mar, 2051	43.73	189.11	4421.66
May, 2051	21.19	95.23	4326.43
May, 2051	41.92	190.92	4230.74
Jul, 2051	20.27	96.15	4134.59
Jul, 2051	40.08	192.76	4037.98
Aug, 2051	19.35	97.07	3940.91
Oct, 2051	18.88	97.54	3843.38
Oct, 2051	37.30	195.54	3745.37
Dec, 2051	17.95	98.47	3646.90
Dec, 2051	35.42	197.42	3547.95
Jan, 2052	17.00	99.42	3448.53
Mar, 2052	16.52	99.90	3348.64
Mar, 2052	32.57	200.27	3248.26
May, 2052	15.56	100.86	3147.41
May, 2052	30.64	202.20	3046.07
Jul, 2052	14.60	101.82	2944.24
Jul, 2052	28.71	204.13	2841.93
Aug, 2052	13.62	102.80	2739.13
Oct, 2052	13.12	103.30	2635.84
Oct, 2052	25.75	207.09	2532.05
Dec, 2052	12.13	104.29	2427.76
Dec, 2052	23.76	209.08	2322.97
Jan, 2053	11.13	105.29	2217.68
Mar, 2053	10.63	105.79	2111.89
Mar, 2053	20.75	212.09	2005.59
May, 2053	9.61	106.81	1898.78
May, 2053	18.71	214.13	1791.46
Jul, 2053	8.58	107.84	1683.62
Jul, 2053	16.65	216.19	1575.27
Aug, 2053	7.55	108.87	1466.40
Oct, 2053	7.03	109.39	1357.00
Oct, 2053	13.53	219.31	1247.08
Dec, 2053	5.98	110.44	1136.64
Dec, 2053	11.43	221.41	1025.67
Jan, 2054	4.91	111.51	914.16
Mar, 2054	4.38	112.04	802.12
Mar, 2054	8.22	224.62	689.55
May, 2054	3.30	113.12	576.43
May, 2054	6.06	226.78	462.77
Jul, 2054	2.22	114.20	348.57
Jul, 2054	3.89	228.95	233.82
Aug, 2054	1.12	115.30	118.52
Oct, 2054	0.57	115.85	2.67