Mortgage Parameters

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

Mortgage Summary

Property Total:	$36,000
Down Payment	$10,800
Mortgage Amount:	$25,200
Mortgage Payment:	$147.06 / month
Estimated Tax:	+ $20.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $167.06 / month
Total Interest Paid:	$27,741.60 over 30 years
Total Tax Paid:	$7,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	120.75	26.31	25173.69
Dec, 2024	120.62	26.44	25147.25
Dec, 2024	241.12	53.00	25120.69
Jan, 2025	120.37	26.69	25094.00
Mar, 2025	120.24	26.82	25067.18
Mar, 2025	240.35	53.77	25040.24
May, 2025	119.98	27.08	25013.16
May, 2025	239.83	54.29	24985.96
Jul, 2025	119.72	27.34	24958.62
Jul, 2025	239.31	54.81	24931.15
Aug, 2025	119.46	27.60	24903.56
Oct, 2025	119.33	27.73	24875.83
Oct, 2025	238.53	55.59	24847.96
Dec, 2025	119.06	28.00	24819.96
Dec, 2025	237.99	56.13	24791.83
Jan, 2026	118.79	28.27	24763.57
Mar, 2026	118.66	28.40	24735.17
Mar, 2026	237.18	56.94	24706.63
May, 2026	118.39	28.67	24677.96
May, 2026	236.64	57.48	24649.14
Jul, 2026	118.11	28.95	24620.19
Jul, 2026	236.08	58.04	24591.11
Aug, 2026	117.83	29.23	24561.88
Oct, 2026	117.69	29.37	24532.51
Oct, 2026	235.24	58.88	24503.00
Dec, 2026	117.41	29.65	24473.35
Dec, 2026	234.68	59.44	24443.56
Jan, 2027	117.13	29.93	24413.63
Mar, 2027	116.98	30.08	24383.55
Mar, 2027	233.82	60.30	24353.33
May, 2027	116.69	30.37	24322.96
May, 2027	233.24	60.88	24292.45
Jul, 2027	116.40	30.66	24261.79
Jul, 2027	232.65	61.47	24230.98
Aug, 2027	116.11	30.95	24200.03
Oct, 2027	115.96	31.10	24168.93
Oct, 2027	231.77	62.35	24137.68
Dec, 2027	115.66	31.40	24106.28
Dec, 2027	231.17	62.95	24074.73
Jan, 2028	115.36	31.70	24043.02
Mar, 2028	115.21	31.85	24011.17
Mar, 2028	230.26	63.86	23979.16
May, 2028	114.90	32.16	23947.00
May, 2028	229.65	64.47	23914.69
Jul, 2028	114.59	32.47	23882.22
Jul, 2028	229.03	65.09	23849.60
Aug, 2028	114.28	32.78	23816.82
Oct, 2028	114.12	32.94	23783.88
Oct, 2028	228.08	66.04	23750.78
Dec, 2028	113.81	33.25	23717.53
Dec, 2028	227.46	66.66	23684.12
Jan, 2029	113.49	33.57	23650.54
Mar, 2029	113.33	33.73	23616.81
Mar, 2029	226.49	67.63	23582.91
May, 2029	113.00	34.06	23548.85
May, 2029	225.84	68.28	23514.63
Jul, 2029	112.67	34.39	23480.24
Jul, 2029	225.18	68.94	23445.69
Aug, 2029	112.34	34.72	23410.98
Oct, 2029	112.18	34.88	23376.10
Oct, 2029	224.19	69.93	23341.05
Dec, 2029	111.84	35.22	23305.83
Dec, 2029	223.51	70.61	23270.44
Jan, 2030	111.50	35.56	23234.89
Mar, 2030	111.33	35.73	23199.16
Mar, 2030	222.49	71.63	23163.26
May, 2030	110.99	36.07	23127.19
May, 2030	221.81	72.31	23090.95
Jul, 2030	110.64	36.42	23054.54
Jul, 2030	221.11	73.01	23017.95
Aug, 2030	110.29	36.77	22981.18
Oct, 2030	110.12	36.94	22944.24
Oct, 2030	220.06	74.06	22907.12
Dec, 2030	109.76	37.30	22869.82
Dec, 2030	219.34	74.78	22832.35
Jan, 2031	109.40	37.66	22794.69
Mar, 2031	109.22	37.84	22756.86
Mar, 2031	218.26	75.86	22718.84
May, 2031	108.86	38.20	22680.64
May, 2031	217.54	76.58	22642.26
Jul, 2031	108.49	38.57	22603.69
Jul, 2031	216.80	77.32	22564.94
Aug, 2031	108.12	38.94	22526.01
Oct, 2031	107.94	39.12	22486.88
Oct, 2031	215.69	78.43	22447.57
Dec, 2031	107.56	39.50	22408.07
Dec, 2031	214.93	79.19	22368.39
Jan, 2032	107.18	39.88	22328.51
Mar, 2032	106.99	40.07	22288.44
Mar, 2032	213.79	80.33	22248.18
May, 2032	106.61	40.45	22207.72
May, 2032	213.02	81.10	22167.08
Jul, 2032	106.22	40.84	22126.23
Jul, 2032	212.24	81.88	22085.19
Aug, 2032	105.82	41.24	22043.96
Oct, 2032	105.63	41.43	22002.53
Oct, 2032	211.06	83.06	21960.90
Dec, 2032	105.23	41.83	21919.06
Dec, 2032	210.26	83.86	21877.03
Jan, 2033	104.83	42.23	21834.80
Mar, 2033	104.63	42.43	21792.37
Mar, 2033	209.05	85.07	21749.73
May, 2033	104.22	42.84	21706.89
May, 2033	208.23	85.89	21663.84
Jul, 2033	103.81	43.25	21620.58
Jul, 2033	207.41	86.71	21577.12
Aug, 2033	103.39	43.67	21533.45
Oct, 2033	103.18	43.88	21489.57
Oct, 2033	206.15	87.97	21445.48
Dec, 2033	102.76	44.30	21401.18
Dec, 2033	205.31	88.81	21356.67
Jan, 2034	102.33	44.73	21311.95
Mar, 2034	102.12	44.94	21267.01
Mar, 2034	204.02	90.10	21221.85
May, 2034	101.69	45.37	21176.48
May, 2034	203.16	90.96	21130.89
Jul, 2034	101.25	45.81	21085.08
Jul, 2034	202.28	91.84	21039.05
Aug, 2034	100.81	46.25	20992.81
Oct, 2034	100.59	46.47	20946.34
Oct, 2034	200.96	93.16	20899.64
Dec, 2034	100.14	46.92	20852.73
Dec, 2034	200.06	94.06	20805.59
Jan, 2035	99.69	47.37	20758.22
Mar, 2035	99.47	47.59	20710.63
Mar, 2035	198.71	95.41	20662.81
May, 2035	99.01	48.05	20614.75
May, 2035	197.79	96.33	20566.47
Jul, 2035	98.55	48.51	20517.96
Jul, 2035	196.87	97.25	20469.22
Aug, 2035	98.08	48.98	20420.24
Oct, 2035	97.85	49.21	20371.03
Oct, 2035	195.46	98.66	20321.58
Dec, 2035	97.37	49.69	20271.89
Dec, 2035	194.51	99.61	20221.97
Jan, 2036	96.90	50.16	20171.80
Mar, 2036	96.66	50.40	20121.40
Mar, 2036	193.08	101.04	20070.76
May, 2036	96.17	50.89	20019.87
May, 2036	192.10	102.02	19968.74
Jul, 2036	95.68	51.38	19917.36
Jul, 2036	191.12	103.00	19865.74
Aug, 2036	95.19	51.87	19813.87
Oct, 2036	94.94	52.12	19761.75
Oct, 2036	189.63	104.49	19709.38
Dec, 2036	94.44	52.62	19656.76
Dec, 2036	188.63	105.49	19603.89
Jan, 2037	93.94	53.12	19550.76
Mar, 2037	93.68	53.38	19497.39
Mar, 2037	187.10	107.02	19443.75
May, 2037	93.17	53.89	19389.86
May, 2037	186.08	108.04	19335.71
Jul, 2037	92.65	54.41	19281.30
Jul, 2037	185.04	109.08	19226.63
Aug, 2037	92.13	54.93	19171.70
Oct, 2037	91.86	55.20	19116.50
Oct, 2037	183.46	110.66	19061.04
Dec, 2037	91.33	55.73	19005.31
Dec, 2037	182.40	111.72	18949.32
Jan, 2038	90.80	56.26	18893.06
Mar, 2038	90.53	56.53	18836.53
Mar, 2038	180.79	113.33	18779.73
May, 2038	89.99	57.07	18722.65
May, 2038	179.70	114.42	18665.31
Jul, 2038	89.44	57.62	18607.68
Jul, 2038	178.60	115.52	18549.79
Aug, 2038	88.88	58.18	18491.61
Oct, 2038	88.61	58.45	18433.16
Oct, 2038	176.94	117.18	18374.42
Dec, 2038	88.04	59.02	18315.41
Dec, 2038	175.80	118.32	18256.11
Jan, 2039	87.48	59.58	18196.52
Mar, 2039	87.19	59.87	18136.66
Mar, 2039	174.09	120.03	18076.50
May, 2039	86.62	60.44	18016.06
May, 2039	172.95	121.17	17955.32
Jul, 2039	86.04	61.02	17894.30
Jul, 2039	171.78	122.34	17832.98
Aug, 2039	85.45	61.61	17771.37
Oct, 2039	85.15	61.91	17709.47
Oct, 2039	170.01	124.11	17647.27
Dec, 2039	84.56	62.50	17584.77
Dec, 2039	168.82	125.30	17521.97
Jan, 2040	83.96	63.10	17458.87
Mar, 2040	83.66	63.40	17395.46
Mar, 2040	167.01	127.11	17331.76
May, 2040	83.05	64.01	17267.74
May, 2040	165.79	128.33	17203.43
Jul, 2040	82.43	64.63	17138.80
Jul, 2040	164.55	129.57	17073.86
Aug, 2040	81.81	65.25	17008.61
Oct, 2040	81.50	65.56	16943.05
Oct, 2040	162.69	131.43	16877.18
Dec, 2040	80.87	66.19	16810.99
Dec, 2040	161.42	132.70	16744.48
Jan, 2041	80.23	66.83	16677.66
Mar, 2041	79.91	67.15	16610.51
Mar, 2041	159.50	134.62	16543.04
May, 2041	79.27	67.79	16475.25
May, 2041	158.21	135.91	16407.13
Jul, 2041	78.62	68.44	16338.69
Jul, 2041	156.91	137.21	16269.92
Aug, 2041	77.96	69.10	16200.82
Oct, 2041	77.63	69.43	16131.39
Oct, 2041	154.93	139.19	16061.63
Dec, 2041	76.96	70.10	15991.53
Dec, 2041	153.59	140.53	15921.09
Jan, 2042	76.29	70.77	15850.32
Mar, 2042	75.95	71.11	15779.21
Mar, 2042	151.56	142.56	15707.76
May, 2042	75.27	71.79	15635.97
May, 2042	150.19	143.93	15563.83
Jul, 2042	74.58	72.48	15491.35
Jul, 2042	148.81	145.31	15418.52
Aug, 2042	73.88	73.18	15345.34
Oct, 2042	73.53	73.53	15271.81
Oct, 2042	146.71	147.41	15197.92
Dec, 2042	72.82	74.24	15123.69
Dec, 2042	145.29	148.83	15049.09
Jan, 2043	72.11	74.95	14974.14
Mar, 2043	71.75	75.31	14898.84
Mar, 2043	143.14	150.98	14823.17
May, 2043	71.03	76.03	14747.13
May, 2043	141.69	152.43	14670.74
Jul, 2043	70.30	76.76	14593.97
Jul, 2043	140.23	153.89	14516.84
Aug, 2043	69.56	77.50	14439.34
Oct, 2043	69.19	77.87	14361.47
Oct, 2043	138.01	156.11	14283.23
Dec, 2043	68.44	78.62	14204.61
Dec, 2043	136.50	157.62	14125.61
Jan, 2044	67.69	79.37	14046.24
Mar, 2044	67.30	79.76	13966.48
Mar, 2044	134.22	159.90	13886.34
May, 2044	66.54	80.52	13805.82
May, 2044	132.69	161.43	13724.92
Jul, 2044	65.77	81.29	13643.62
Jul, 2044	131.15	162.97	13561.94
Aug, 2044	64.98	82.08	13479.86
Oct, 2044	64.59	82.47	13397.39
Oct, 2044	128.79	165.33	13314.53
Dec, 2044	63.80	83.26	13231.27
Dec, 2044	127.20	166.92	13147.61
Jan, 2045	63.00	84.06	13063.55
Mar, 2045	62.60	84.46	12979.08
Mar, 2045	124.79	169.33	12894.21
May, 2045	61.78	85.28	12808.94
May, 2045	123.16	170.96	12723.25
Jul, 2045	60.97	86.09	12637.16
Jul, 2045	121.52	172.60	12550.65
Aug, 2045	60.14	86.92	12463.73
Oct, 2045	59.72	87.34	12376.39
Oct, 2045	119.02	175.10	12288.64
Dec, 2045	58.88	88.18	12200.46
Dec, 2045	117.34	176.78	12111.86
Jan, 2046	58.04	89.02	12022.84
Mar, 2046	57.61	89.45	11933.39
Mar, 2046	114.79	179.33	11843.51
May, 2046	56.75	90.31	11753.20
May, 2046	113.07	181.05	11662.45
Jul, 2046	55.88	91.18	11571.28
Jul, 2046	111.33	182.79	11479.66
Aug, 2046	55.01	92.05	11387.61
Oct, 2046	54.57	92.49	11295.12
Oct, 2046	108.69	185.43	11202.18
Dec, 2046	53.68	93.38	11108.79
Dec, 2046	106.91	187.21	11014.96
Jan, 2047	52.78	94.28	10920.68
Mar, 2047	52.33	94.73	10825.95
Mar, 2047	104.20	189.92	10730.77
May, 2047	51.42	95.64	10635.13
May, 2047	102.38	191.74	10539.03
Jul, 2047	50.50	96.56	10442.46
Jul, 2047	100.54	193.58	10345.44
Aug, 2047	49.57	97.49	10247.95
Oct, 2047	49.10	97.96	10150.00
Oct, 2047	97.74	196.38	10051.57
Dec, 2047	48.16	98.90	9952.68
Dec, 2047	95.85	198.27	9853.31
Jan, 2048	47.21	99.85	9753.46
Mar, 2048	46.74	100.32	9653.14
Mar, 2048	92.99	201.13	9552.33
May, 2048	45.77	101.29	9451.04
May, 2048	91.06	203.06	9349.27
Jul, 2048	44.80	102.26	9247.01
Jul, 2048	89.11	205.01	9144.26
Aug, 2048	43.82	103.24	9041.01
Oct, 2048	43.32	103.74	8937.27
Oct, 2048	86.14	207.98	8833.04
Dec, 2048	42.32	104.74	8728.30
Dec, 2048	84.14	209.98	8623.07
Jan, 2049	41.32	105.74	8517.33
Mar, 2049	40.81	106.25	8411.08
Mar, 2049	81.11	213.01	8304.32
May, 2049	39.79	107.27	8197.05
May, 2049	79.07	215.05	8089.27
Jul, 2049	38.76	108.30	7980.97
Jul, 2049	77.00	217.12	7872.15
Aug, 2049	37.72	109.34	7762.81
Oct, 2049	37.20	109.86	7652.95
Oct, 2049	73.87	220.25	7542.56
Dec, 2049	36.14	110.92	7431.64
Dec, 2049	71.75	222.37	7320.19
Jan, 2050	35.08	111.98	7208.21
Mar, 2050	34.54	112.52	7095.69
Mar, 2050	68.54	225.58	6982.63
May, 2050	33.46	113.60	6869.03
May, 2050	66.37	227.75	6754.88
Jul, 2050	32.37	114.69	6640.19
Jul, 2050	64.19	229.93	6524.94
Aug, 2050	31.27	115.79	6409.15
Oct, 2050	30.71	116.35	6292.80
Oct, 2050	60.86	233.26	6175.89
Dec, 2050	29.59	117.47	6058.43
Dec, 2050	58.62	235.50	5940.40
Jan, 2051	28.46	118.60	5821.80
Mar, 2051	27.90	119.16	5702.64
Mar, 2051	55.23	238.89	5582.90
May, 2051	26.75	120.31	5462.59
May, 2051	52.92	241.20	5341.71
Jul, 2051	25.60	121.46	5220.24
Jul, 2051	50.61	243.51	5098.20
Aug, 2051	24.43	122.63	4975.57
Oct, 2051	23.84	123.22	4852.35
Oct, 2051	47.09	247.03	4728.54
Dec, 2051	22.66	124.40	4604.14
Dec, 2051	44.72	249.40	4479.14
Jan, 2052	21.46	125.60	4353.54
Mar, 2052	20.86	126.20	4227.34
Mar, 2052	41.12	253.00	4100.54
May, 2052	19.65	127.41	3973.13
May, 2052	38.69	255.43	3845.10
Jul, 2052	18.42	128.64	3716.47
Jul, 2052	36.23	257.89	3587.22
Aug, 2052	17.19	129.87	3457.34
Oct, 2052	16.57	130.49	3326.85
Oct, 2052	32.51	261.61	3195.73
Dec, 2052	15.31	131.75	3063.99
Dec, 2052	29.99	264.13	2931.61
Jan, 2053	14.05	133.01	2798.59
Mar, 2053	13.41	133.65	2664.94
Mar, 2053	26.18	267.94	2530.65
May, 2053	12.13	134.93	2395.72
May, 2053	23.61	270.51	2260.14
Jul, 2053	10.83	136.23	2123.91
Jul, 2053	21.01	273.11	1987.03
Aug, 2053	9.52	137.54	1849.49
Oct, 2053	8.86	138.20	1711.29
Oct, 2053	17.06	277.06	1572.43
Dec, 2053	7.53	139.53	1432.90
Dec, 2053	14.40	279.72	1292.71
Jan, 2054	6.19	140.87	1151.84
Mar, 2054	5.52	141.54	1010.30
Mar, 2054	10.36	283.76	868.08
May, 2054	4.16	142.90	725.18
May, 2054	7.63	286.49	581.60
Jul, 2054	2.79	144.27	437.33
Jul, 2054	4.89	289.23	292.36
Aug, 2054	1.40	145.66	146.70
Oct, 2054	0.70	146.36	0.34