Mortgage Parameters

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

Mortgage Summary

Property Total:	$20,000
Down Payment	$6,000
Mortgage Amount:	$14,000
Mortgage Payment:	$81.70 / month
Estimated Tax:	+ $11.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $92.81 / month
Total Interest Paid:	$15,411.60 over 30 years
Total Tax Paid:	$4,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	67.08	14.62	13985.38
Dec, 2024	67.01	14.69	13970.70
Dec, 2024	133.95	29.45	13955.94
Jan, 2025	66.87	14.83	13941.11
Mar, 2025	66.80	14.90	13926.21
Mar, 2025	133.53	29.87	13911.24
May, 2025	66.66	15.04	13896.20
May, 2025	133.25	30.15	13881.09
Jul, 2025	66.51	15.19	13865.90
Jul, 2025	132.95	30.45	13850.64
Aug, 2025	66.37	15.33	13835.31
Oct, 2025	66.29	15.41	13819.90
Oct, 2025	132.51	30.89	13804.42
Dec, 2025	66.15	15.55	13788.87
Dec, 2025	132.22	31.18	13773.24
Jan, 2026	66.00	15.70	13757.54
Mar, 2026	65.92	15.78	13741.76
Mar, 2026	131.77	31.63	13725.91
May, 2026	65.77	15.93	13709.98
May, 2026	131.46	31.94	13693.97
Jul, 2026	65.62	16.08	13677.89
Jul, 2026	131.16	32.24	13661.73
Aug, 2026	65.46	16.24	13645.49
Oct, 2026	65.38	16.32	13629.17
Oct, 2026	130.69	32.71	13612.78
Dec, 2026	65.23	16.47	13596.31
Dec, 2026	130.38	33.02	13579.76
Jan, 2027	65.07	16.63	13563.13
Mar, 2027	64.99	16.71	13546.42
Mar, 2027	129.90	33.50	13529.63
May, 2027	64.83	16.87	13512.76
May, 2027	129.58	33.82	13495.80
Jul, 2027	64.67	17.03	13478.77
Jul, 2027	129.26	34.14	13461.66
Aug, 2027	64.50	17.20	13444.46
Oct, 2027	64.42	17.28	13427.18
Oct, 2027	128.76	34.64	13409.82
Dec, 2027	64.26	17.44	13392.38
Dec, 2027	128.43	34.97	13374.85
Jan, 2028	64.09	17.61	13357.24
Mar, 2028	64.00	17.70	13339.54
Mar, 2028	127.92	35.48	13321.76
May, 2028	63.83	17.87	13303.89
May, 2028	127.58	35.82	13285.94
Jul, 2028	63.66	18.04	13267.90
Jul, 2028	127.24	36.16	13249.78
Aug, 2028	63.49	18.21	13231.56
Oct, 2028	63.40	18.30	13213.27
Oct, 2028	126.71	36.69	13194.88
Dec, 2028	63.23	18.47	13176.40
Dec, 2028	126.37	37.03	13157.84
Jan, 2029	63.05	18.65	13139.19
Mar, 2029	62.96	18.74	13120.45
Mar, 2029	125.83	37.57	13101.62
May, 2029	62.78	18.92	13082.70
May, 2029	125.47	37.93	13063.68
Jul, 2029	62.60	19.10	13044.58
Jul, 2029	125.11	38.29	13025.39
Aug, 2029	62.41	19.29	13006.10
Oct, 2029	62.32	19.38	12986.72
Oct, 2029	124.55	38.85	12967.25
Dec, 2029	62.13	19.57	12947.68
Dec, 2029	124.17	39.23	12928.02
Jan, 2030	61.95	19.75	12908.27
Mar, 2030	61.85	19.85	12888.42
Mar, 2030	123.61	39.79	12868.48
May, 2030	61.66	20.04	12848.44
May, 2030	123.23	40.17	12828.31
Jul, 2030	61.47	20.23	12808.08
Jul, 2030	122.84	40.56	12787.75
Aug, 2030	61.27	20.43	12767.32
Oct, 2030	61.18	20.52	12746.80
Oct, 2030	122.26	41.14	12726.18
Dec, 2030	60.98	20.72	12705.46
Dec, 2030	121.86	41.54	12684.64
Jan, 2031	60.78	20.92	12663.72
Mar, 2031	60.68	21.02	12642.70
Mar, 2031	121.26	42.14	12621.58
May, 2031	60.48	21.22	12600.36
May, 2031	120.86	42.54	12579.03
Jul, 2031	60.27	21.43	12557.61
Jul, 2031	120.44	42.96	12536.08
Aug, 2031	60.07	21.63	12514.45
Oct, 2031	59.97	21.73	12492.71
Oct, 2031	119.83	43.57	12470.87
Dec, 2031	59.76	21.94	12448.93
Dec, 2031	119.41	43.99	12426.88
Jan, 2032	59.55	22.15	12404.73
Mar, 2032	59.44	22.26	12382.47
Mar, 2032	118.77	44.63	12360.10
May, 2032	59.23	22.47	12337.62
May, 2032	118.35	45.05	12315.04
Jul, 2032	59.01	22.69	12292.35
Jul, 2032	117.91	45.49	12269.55
Aug, 2032	58.79	22.91	12246.64
Oct, 2032	58.68	23.02	12223.63
Oct, 2032	117.25	46.15	12200.50
Dec, 2032	58.46	23.24	12177.26
Dec, 2032	116.81	46.59	12153.91
Jan, 2033	58.24	23.46	12130.45
Mar, 2033	58.13	23.57	12106.87
Mar, 2033	116.14	47.26	12083.18
May, 2033	57.90	23.80	12059.38
May, 2033	115.68	47.72	12035.47
Jul, 2033	57.67	24.03	12011.44
Jul, 2033	115.22	48.18	11987.29
Aug, 2033	57.44	24.26	11963.03
Oct, 2033	57.32	24.38	11938.65
Oct, 2033	114.53	48.87	11914.16
Dec, 2033	57.09	24.61	11889.55
Dec, 2033	114.06	49.34	11864.82
Jan, 2034	56.85	24.85	11839.97
Mar, 2034	56.73	24.97	11815.00
Mar, 2034	113.34	50.06	11789.92
May, 2034	56.49	25.21	11764.71
May, 2034	112.86	50.54	11739.38
Jul, 2034	56.25	25.45	11713.93
Jul, 2034	112.38	51.02	11688.36
Aug, 2034	56.01	25.69	11662.67
Oct, 2034	55.88	25.82	11636.85
Oct, 2034	111.64	51.76	11610.91
Dec, 2034	55.64	26.06	11584.85
Dec, 2034	111.15	52.25	11558.66
Jan, 2035	55.39	26.31	11532.34
Mar, 2035	55.26	26.44	11505.90
Mar, 2035	110.39	53.01	11479.34
May, 2035	55.01	26.69	11452.64
May, 2035	109.89	53.51	11425.82
Jul, 2035	54.75	26.95	11398.87
Jul, 2035	109.37	54.03	11371.79
Aug, 2035	54.49	27.21	11344.58
Oct, 2035	54.36	27.34	11317.24
Oct, 2035	108.59	54.81	11289.76
Dec, 2035	54.10	27.60	11262.16
Dec, 2035	108.06	55.34	11234.43
Jan, 2036	53.83	27.87	11206.56
Mar, 2036	53.70	28.00	11178.56
Mar, 2036	107.26	56.14	11150.42
May, 2036	53.43	28.27	11122.15
May, 2036	106.72	56.68	11093.74
Jul, 2036	53.16	28.54	11065.20
Jul, 2036	106.18	57.22	11036.52
Aug, 2036	52.88	28.82	11007.70
Oct, 2036	52.75	28.95	10978.75
Oct, 2036	105.36	58.04	10949.66
Dec, 2036	52.47	29.23	10920.42
Dec, 2036	104.80	58.60	10891.05
Jan, 2037	52.19	29.51	10861.54
Mar, 2037	52.04	29.66	10831.88
Mar, 2037	103.94	59.46	10802.08
May, 2037	51.76	29.94	10772.14
May, 2037	103.38	60.02	10742.06
Jul, 2037	51.47	30.23	10711.83
Jul, 2037	102.80	60.60	10681.46
Aug, 2037	51.18	30.52	10650.94
Oct, 2037	51.04	30.66	10620.28
Oct, 2037	101.93	61.47	10589.47
Dec, 2037	50.74	30.96	10558.51
Dec, 2037	101.33	62.07	10527.40
Jan, 2038	50.44	31.26	10496.14
Mar, 2038	50.29	31.41	10464.74
Mar, 2038	100.43	62.97	10433.18
May, 2038	49.99	31.71	10401.47
May, 2038	99.83	63.57	10369.61
Jul, 2038	49.69	32.01	10337.60
Jul, 2038	99.22	64.18	10305.44
Aug, 2038	49.38	32.32	10273.12
Oct, 2038	49.23	32.47	10240.64
Oct, 2038	98.30	65.10	10208.01
Dec, 2038	48.91	32.79	10175.23
Dec, 2038	97.67	65.73	10142.28
Jan, 2039	48.60	33.10	10109.18
Mar, 2039	48.44	33.26	10075.92
Mar, 2039	96.72	66.68	10042.50
May, 2039	48.12	33.58	10008.92
May, 2039	96.08	67.32	9975.18
Jul, 2039	47.80	33.90	9941.28
Jul, 2039	95.44	67.96	9907.21
Aug, 2039	47.47	34.23	9872.99
Oct, 2039	47.31	34.39	9838.59
Oct, 2039	94.45	68.95	9804.04
Dec, 2039	46.98	34.72	9769.31
Dec, 2039	93.79	69.61	9734.43
Jan, 2040	46.64	35.06	9699.37
Mar, 2040	46.48	35.22	9664.15
Mar, 2040	92.79	70.61	9628.75
May, 2040	46.14	35.56	9593.19
May, 2040	92.11	71.29	9557.46
Jul, 2040	45.80	35.90	9521.55
Jul, 2040	91.42	71.98	9485.48
Aug, 2040	45.45	36.25	9449.23
Oct, 2040	45.28	36.42	9412.81
Oct, 2040	90.38	73.02	9376.21
Dec, 2040	44.93	36.77	9339.44
Dec, 2040	89.68	73.72	9302.49
Jan, 2041	44.57	37.13	9265.36
Mar, 2041	44.40	37.30	9228.06
Mar, 2041	88.62	74.78	9190.58
May, 2041	44.04	37.66	9152.92
May, 2041	87.90	75.50	9115.07
Jul, 2041	43.68	38.02	9077.05
Jul, 2041	87.17	76.23	9038.85
Aug, 2041	43.31	38.39	9000.46
Oct, 2041	43.13	38.57	8961.88
Oct, 2041	86.07	77.33	8923.13
Dec, 2041	42.76	38.94	8884.18
Dec, 2041	85.33	78.07	8845.05
Jan, 2042	42.38	39.32	8805.73
Mar, 2042	42.19	39.51	8766.23
Mar, 2042	84.19	79.21	8726.53
May, 2042	41.81	39.89	8686.65
May, 2042	83.43	79.97	8646.57
Jul, 2042	41.43	40.27	8606.30
Jul, 2042	82.67	80.73	8565.84
Aug, 2042	41.04	40.66	8525.19
Oct, 2042	40.85	40.85	8484.34
Oct, 2042	81.50	81.90	8443.29
Dec, 2042	40.46	41.24	8402.05
Dec, 2042	80.72	82.68	8360.61
Jan, 2043	40.06	41.64	8318.97
Mar, 2043	39.86	41.84	8277.13
Mar, 2043	79.52	83.88	8235.09
May, 2043	39.46	42.24	8192.85
May, 2043	78.72	84.68	8150.41
Jul, 2043	39.05	42.65	8107.76
Jul, 2043	77.90	85.50	8064.91
Aug, 2043	38.64	43.06	8021.86
Oct, 2043	38.44	43.26	7978.60
Oct, 2043	76.67	86.73	7935.13
Dec, 2043	38.02	43.68	7891.45
Dec, 2043	75.83	87.57	7847.56
Jan, 2044	37.60	44.10	7803.46
Mar, 2044	37.39	44.31	7759.16
Mar, 2044	74.57	88.83	7714.64
May, 2044	36.97	44.73	7669.90
May, 2044	73.72	89.68	7624.95
Jul, 2044	36.54	45.16	7579.79
Jul, 2044	72.86	90.54	7534.41
Aug, 2044	36.10	45.60	7488.81
Oct, 2044	35.88	45.82	7443.00
Oct, 2044	71.54	91.86	7396.96
Dec, 2044	35.44	46.26	7350.70
Dec, 2044	70.66	92.74	7304.23
Jan, 2045	35.00	46.70	7257.53
Mar, 2045	34.78	46.92	7210.60
Mar, 2045	69.33	94.07	7163.45
May, 2045	34.32	47.38	7116.08
May, 2045	68.42	94.98	7068.47
Jul, 2045	33.87	47.83	7020.64
Jul, 2045	67.51	95.89	6972.58
Aug, 2045	33.41	48.29	6924.30
Oct, 2045	33.18	48.52	6875.77
Oct, 2045	66.13	97.27	6827.02
Dec, 2045	32.71	48.99	6778.03
Dec, 2045	65.19	98.21	6728.81
Jan, 2046	32.24	49.46	6679.35
Mar, 2046	32.01	49.69	6629.66
Mar, 2046	63.78	99.62	6579.73
May, 2046	31.53	50.17	6529.55
May, 2046	62.82	100.58	6479.14
Jul, 2046	31.05	50.65	6428.49
Jul, 2046	61.85	101.55	6377.59
Aug, 2046	30.56	51.14	6326.45
Oct, 2046	30.31	51.39	6275.06
Oct, 2046	60.38	103.02	6223.43
Dec, 2046	29.82	51.88	6171.55
Dec, 2046	59.39	104.01	6119.42
Jan, 2047	29.32	52.38	6067.05
Mar, 2047	29.07	52.63	6014.42
Mar, 2047	57.89	105.51	5961.54
May, 2047	28.57	53.13	5908.40
May, 2047	56.88	106.52	5855.01
Jul, 2047	28.06	53.64	5801.37
Jul, 2047	55.86	107.54	5747.47
Aug, 2047	27.54	54.16	5693.31
Oct, 2047	27.28	54.42	5638.89
Oct, 2047	54.30	109.10	5584.21
Dec, 2047	26.76	54.94	5529.27
Dec, 2047	53.25	110.15	5474.06
Jan, 2048	26.23	55.47	5418.59
Mar, 2048	25.96	55.74	5362.85
Mar, 2048	51.66	111.74	5306.85
May, 2048	25.43	56.27	5250.58
May, 2048	50.59	112.81	5194.04
Jul, 2048	24.89	56.81	5137.23
Jul, 2048	49.51	113.89	5080.14
Aug, 2048	24.34	57.36	5022.78
Oct, 2048	24.07	57.63	4965.15
Oct, 2048	47.86	115.54	4907.24
Dec, 2048	23.51	58.19	4849.06
Dec, 2048	46.75	116.65	4790.59
Jan, 2049	22.95	58.75	4731.85
Mar, 2049	22.67	59.03	4672.82
Mar, 2049	45.06	118.34	4613.51
May, 2049	22.11	59.59	4553.92
May, 2049	43.93	119.47	4494.04
Jul, 2049	21.53	60.17	4433.87
Jul, 2049	42.78	120.62	4373.42
Aug, 2049	20.96	60.74	4312.67
Oct, 2049	20.66	61.04	4251.64
Oct, 2049	41.03	122.37	4190.31
Dec, 2049	20.08	61.62	4128.69
Dec, 2049	39.86	123.54	4066.77
Jan, 2050	19.49	62.21	4004.56
Mar, 2050	19.19	62.51	3942.05
Mar, 2050	38.08	125.32	3879.24
May, 2050	18.59	63.11	3816.13
May, 2050	36.88	126.52	3752.71
Jul, 2050	17.98	63.72	3688.99
Jul, 2050	35.66	127.74	3624.97
Aug, 2050	17.37	64.33	3560.64
Oct, 2050	17.06	64.64	3496.00
Oct, 2050	33.81	129.59	3431.05
Dec, 2050	16.44	65.26	3365.79
Dec, 2050	32.57	130.83	3300.22
Jan, 2051	15.81	65.89	3234.33
Mar, 2051	15.50	66.20	3168.13
Mar, 2051	30.68	132.72	3101.61
May, 2051	14.86	66.84	3034.77
May, 2051	29.40	134.00	2967.62
Jul, 2051	14.22	67.48	2900.14
Jul, 2051	28.12	135.28	2832.33
Aug, 2051	13.57	68.13	2764.20
Oct, 2051	13.25	68.45	2695.75
Oct, 2051	26.17	137.23	2626.97
Dec, 2051	12.59	69.11	2557.85
Dec, 2051	24.85	138.55	2488.41
Jan, 2052	11.92	69.78	2418.63
Mar, 2052	11.59	70.11	2348.52
Mar, 2052	22.84	140.56	2278.08
May, 2052	10.92	70.78	2207.29
May, 2052	21.50	141.90	2136.17
Jul, 2052	10.24	71.46	2064.70
Jul, 2052	20.13	143.27	1992.90
Aug, 2052	9.55	72.15	1920.75
Oct, 2052	9.20	72.50	1848.25
Oct, 2052	18.06	145.34	1775.41
Dec, 2052	8.51	73.19	1702.21
Dec, 2052	16.67	146.73	1628.67
Jan, 2053	7.80	73.90	1554.77
Mar, 2053	7.45	74.25	1480.52
Mar, 2053	14.54	148.86	1405.92
May, 2053	6.74	74.96	1330.96
May, 2053	13.12	150.28	1255.63
Jul, 2053	6.02	75.68	1179.95
Jul, 2053	11.67	151.73	1103.90
Aug, 2053	5.29	76.41	1027.49
Oct, 2053	4.92	76.78	950.72
Oct, 2053	9.48	153.92	873.57
Dec, 2053	4.19	77.51	796.06
Dec, 2053	8.00	155.40	718.17
Jan, 2054	3.44	78.26	639.91
Mar, 2054	3.07	78.63	561.28
Mar, 2054	5.76	157.64	482.27
May, 2054	2.31	79.39	402.88
May, 2054	4.24	159.16	323.11
Jul, 2054	1.55	80.15	242.96
Jul, 2054	2.71	160.69	162.42
Aug, 2054	0.78	80.92	81.50
Oct, 2054	0.39	81.31	0.19