Mortgage Parameters

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

Mortgage Summary

Property Total:	$42,000
Down Payment	$12,600
Mortgage Amount:	$29,400
Mortgage Payment:	$171.57 / month
Estimated Tax:	+ $23.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $194.90 / month
Total Interest Paid:	$32,364.00 over 30 years
Total Tax Paid:	$8,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	140.88	30.69	29369.31
Dec, 2024	140.73	30.84	29338.46
Dec, 2024	281.31	61.83	29307.47
Jan, 2025	140.43	31.14	29276.33
Mar, 2025	140.28	31.29	29245.05
Mar, 2025	280.41	62.73	29213.61
May, 2025	139.98	31.59	29182.02
May, 2025	279.81	63.33	29150.28
Jul, 2025	139.68	31.89	29118.39
Jul, 2025	279.21	63.93	29086.35
Aug, 2025	139.37	32.20	29054.15
Oct, 2025	139.22	32.35	29021.80
Oct, 2025	278.28	64.86	28989.29
Dec, 2025	138.91	32.66	28956.63
Dec, 2025	277.66	65.48	28923.81
Jan, 2026	138.59	32.98	28890.83
Mar, 2026	138.44	33.13	28857.69
Mar, 2026	276.72	66.42	28824.40
May, 2026	138.12	33.45	28790.95
May, 2026	276.08	67.06	28757.33
Jul, 2026	137.80	33.77	28723.56
Jul, 2026	275.43	67.71	28689.62
Aug, 2026	137.47	34.10	28655.53
Oct, 2026	137.31	34.26	28621.26
Oct, 2026	274.45	68.69	28586.84
Dec, 2026	136.98	34.59	28552.24
Dec, 2026	273.79	69.35	28517.49
Jan, 2027	136.65	34.92	28482.56
Mar, 2027	136.48	35.09	28447.47
Mar, 2027	272.79	70.35	28412.21
May, 2027	136.14	35.43	28376.79
May, 2027	272.11	71.03	28341.19
Jul, 2027	135.80	35.77	28305.42
Jul, 2027	271.43	71.71	28269.48
Aug, 2027	135.46	36.11	28233.37
Oct, 2027	135.28	36.29	28197.08
Oct, 2027	270.39	72.75	28160.62
Dec, 2027	134.94	36.63	28123.99
Dec, 2027	269.70	73.44	28087.18
Jan, 2028	134.58	36.99	28050.19
Mar, 2028	134.41	37.16	28013.03
Mar, 2028	268.64	74.50	27975.69
May, 2028	134.05	37.52	27938.17
May, 2028	267.92	75.22	27900.47
Jul, 2028	133.69	37.88	27862.59
Jul, 2028	267.20	75.94	27824.53
Aug, 2028	133.33	38.24	27786.29
Oct, 2028	133.14	38.43	27747.86
Oct, 2028	266.10	77.04	27709.25
Dec, 2028	132.77	38.80	27670.45
Dec, 2028	265.36	77.78	27631.47
Jan, 2029	132.40	39.17	27592.30
Mar, 2029	132.21	39.36	27552.94
Mar, 2029	264.23	78.91	27513.40
May, 2029	131.84	39.73	27473.66
May, 2029	263.48	79.66	27433.74
Jul, 2029	131.45	40.12	27393.62
Jul, 2029	262.71	80.43	27353.31
Aug, 2029	131.07	40.50	27312.81
Oct, 2029	130.87	40.70	27272.11
Oct, 2029	261.55	81.59	27231.22
Dec, 2029	130.48	41.09	27190.13
Dec, 2029	260.77	82.37	27148.85
Jan, 2030	130.09	41.48	27107.37
Mar, 2030	129.89	41.68	27065.69
Mar, 2030	259.58	83.56	27023.81
May, 2030	129.49	42.08	26981.73
May, 2030	258.78	84.36	26939.44
Jul, 2030	129.08	42.49	26896.96
Jul, 2030	257.96	85.18	26854.27
Aug, 2030	128.68	42.89	26811.38
Oct, 2030	128.47	43.10	26768.28
Oct, 2030	256.73	86.41	26724.97
Dec, 2030	128.06	43.51	26681.46
Dec, 2030	255.91	87.23	26637.74
Jan, 2031	127.64	43.93	26593.81
Mar, 2031	127.43	44.14	26549.67
Mar, 2031	254.65	88.49	26505.31
May, 2031	127.00	44.57	26460.75
May, 2031	253.79	89.35	26415.97
Jul, 2031	126.58	44.99	26370.98
Jul, 2031	252.94	90.20	26325.77
Aug, 2031	126.14	45.43	26280.34
Oct, 2031	125.93	45.64	26234.70
Oct, 2031	251.64	91.50	26188.84
Dec, 2031	125.49	46.08	26142.75
Dec, 2031	250.76	92.38	26096.45
Jan, 2032	125.05	46.52	26049.93
Mar, 2032	124.82	46.75	26003.18
Mar, 2032	249.42	93.72	25956.21
May, 2032	124.37	47.20	25909.01
May, 2032	248.52	94.62	25861.59
Jul, 2032	123.92	47.65	25813.94
Jul, 2032	247.61	95.53	25766.06
Aug, 2032	123.46	48.11	25717.95
Oct, 2032	123.23	48.34	25669.61
Oct, 2032	246.23	96.91	25621.04
Dec, 2032	122.77	48.80	25572.24
Dec, 2032	245.30	97.84	25523.21
Jan, 2033	122.30	49.27	25473.93
Mar, 2033	122.06	49.51	25424.43
Mar, 2033	243.89	99.25	25374.68
May, 2033	121.59	49.98	25324.70
May, 2033	242.94	100.20	25274.48
Jul, 2033	121.11	50.46	25224.01
Jul, 2033	241.98	101.16	25173.31
Aug, 2033	120.62	50.95	25122.36
Oct, 2033	120.38	51.19	25071.17
Oct, 2033	240.51	102.63	25019.73
Dec, 2033	119.89	51.68	24968.05
Dec, 2033	239.53	103.61	24916.12
Jan, 2034	119.39	52.18	24863.94
Mar, 2034	119.14	52.43	24811.51
Mar, 2034	238.03	105.11	24758.82
May, 2034	118.64	52.93	24705.89
May, 2034	237.02	106.12	24652.70
Jul, 2034	118.13	53.44	24599.26
Jul, 2034	236.00	107.14	24545.56
Aug, 2034	117.61	53.96	24491.61
Oct, 2034	117.36	54.21	24437.39
Oct, 2034	234.46	108.68	24382.92
Dec, 2034	116.83	54.74	24328.18
Dec, 2034	233.40	109.74	24273.18
Jan, 2035	116.31	55.26	24217.92
Mar, 2035	116.04	55.53	24162.40
Mar, 2035	231.82	111.32	24106.61
May, 2035	115.51	56.06	24050.55
May, 2035	230.75	112.39	23994.22
Jul, 2035	114.97	56.60	23937.62
Jul, 2035	229.67	113.47	23880.75
Aug, 2035	114.43	57.14	23823.61
Oct, 2035	114.15	57.42	23766.20
Oct, 2035	228.03	115.11	23708.51
Dec, 2035	113.60	57.97	23650.54
Dec, 2035	226.93	116.21	23592.29
Jan, 2036	113.05	58.52	23533.77
Mar, 2036	112.77	58.80	23474.97
Mar, 2036	225.25	117.89	23415.88
May, 2036	112.20	59.37	23356.51
May, 2036	224.12	119.02	23296.86
Jul, 2036	111.63	59.94	23236.92
Jul, 2036	222.97	120.17	23176.69
Aug, 2036	111.05	60.52	23116.18
Oct, 2036	110.77	60.80	23055.37
Oct, 2036	221.24	121.90	22994.28
Dec, 2036	110.18	61.39	22932.89
Dec, 2036	220.07	123.07	22871.20
Jan, 2037	109.59	61.98	22809.23
Mar, 2037	109.29	62.28	22746.95
Mar, 2037	218.29	124.85	22684.38
May, 2037	108.70	62.87	22621.50
May, 2037	217.09	126.05	22558.33
Jul, 2037	108.09	63.48	22494.85
Jul, 2037	215.88	127.26	22431.07
Aug, 2037	107.48	64.09	22366.98
Oct, 2037	107.18	64.39	22302.58
Oct, 2037	214.05	129.09	22237.88
Dec, 2037	106.56	65.01	22172.87
Dec, 2037	212.80	130.34	22107.54
Jan, 2038	105.93	65.64	22041.90
Mar, 2038	105.62	65.95	21975.95
Mar, 2038	210.92	132.22	21909.68
May, 2038	104.98	66.59	21843.10
May, 2038	209.64	133.50	21776.19
Jul, 2038	104.34	67.23	21708.97
Jul, 2038	208.36	134.78	21641.42
Aug, 2038	103.70	67.87	21573.55
Oct, 2038	103.37	68.20	21505.35
Oct, 2038	206.42	136.72	21436.83
Dec, 2038	102.72	68.85	21367.97
Dec, 2038	205.11	138.03	21298.79
Jan, 2039	102.06	69.51	21229.28
Mar, 2039	101.72	69.85	21159.43
Mar, 2039	203.11	140.03	21089.25
May, 2039	101.05	70.52	21018.73
May, 2039	201.76	141.38	20947.88
Jul, 2039	100.38	71.19	20876.68
Jul, 2039	200.41	142.73	20805.15
Aug, 2039	99.69	71.88	20733.27
Oct, 2039	99.35	72.22	20661.05
Oct, 2039	198.35	144.79	20588.48
Dec, 2039	98.65	72.92	20515.56
Dec, 2039	196.95	146.19	20442.29
Jan, 2040	97.95	73.62	20368.68
Mar, 2040	97.60	73.97	20294.71
Mar, 2040	194.85	148.29	20220.38
May, 2040	96.89	74.68	20145.70
May, 2040	193.42	149.72	20070.66
Jul, 2040	96.17	75.40	19995.26
Jul, 2040	191.98	151.16	19919.51
Aug, 2040	95.45	76.12	19843.38
Oct, 2040	95.08	76.49	19766.90
Oct, 2040	189.80	153.34	19690.04
Dec, 2040	94.35	77.22	19612.82
Dec, 2040	188.33	154.81	19535.23
Jan, 2041	93.61	77.96	19457.26
Mar, 2041	93.23	78.34	19378.93
Mar, 2041	186.09	157.05	19300.21
May, 2041	92.48	79.09	19221.13
May, 2041	184.58	158.56	19141.66
Jul, 2041	91.72	79.85	19061.81
Jul, 2041	183.06	160.08	18981.57
Aug, 2041	90.95	80.62	18900.96
Oct, 2041	90.57	81.00	18819.96
Oct, 2041	180.75	162.39	18738.56
Dec, 2041	89.79	81.78	18656.78
Dec, 2041	179.19	163.95	18574.61
Jan, 2042	89.00	82.57	18492.04
Mar, 2042	88.61	82.96	18409.08
Mar, 2042	176.82	166.32	18325.72
May, 2042	87.81	83.76	18241.96
May, 2042	175.22	167.92	18157.80
Jul, 2042	87.01	84.56	18073.24
Jul, 2042	173.61	169.53	17988.27
Aug, 2042	86.19	85.38	17902.89
Oct, 2042	85.78	85.79	17817.11
Oct, 2042	171.15	171.99	17730.91
Dec, 2042	84.96	86.61	17644.30
Dec, 2042	169.51	173.63	17557.28
Jan, 2043	84.13	87.44	17469.84
Mar, 2043	83.71	87.86	17381.98
Mar, 2043	167.00	176.14	17293.69
May, 2043	82.87	88.70	17204.99
May, 2043	165.31	177.83	17115.86
Jul, 2043	82.01	89.56	17026.30
Jul, 2043	163.59	179.55	16936.32
Aug, 2043	81.15	90.42	16845.90
Oct, 2043	80.72	90.85	16755.05
Oct, 2043	161.00	182.14	16663.77
Dec, 2043	79.85	91.72	16572.04
Dec, 2043	159.26	183.88	16479.88
Jan, 2044	78.97	92.60	16387.28
Mar, 2044	78.52	93.05	16294.23
Mar, 2044	156.60	186.54	16200.74
May, 2044	77.63	93.94	16106.79
May, 2044	154.81	188.33	16012.40
Jul, 2044	76.73	94.84	15917.56
Jul, 2044	153.00	190.14	15822.26
Aug, 2044	75.81	95.76	15726.50
Oct, 2044	75.36	96.21	15630.29
Oct, 2044	150.26	192.88	15533.62
Dec, 2044	74.43	97.14	15436.48
Dec, 2044	148.40	194.74	15338.87
Jan, 2045	73.50	98.07	15240.80
Mar, 2045	73.03	98.54	15142.26
Mar, 2045	145.59	197.55	15043.25
May, 2045	72.08	99.49	14943.76
May, 2045	143.69	199.45	14843.80
Jul, 2045	71.13	100.44	14743.35
Jul, 2045	141.78	201.36	14642.43
Aug, 2045	70.16	101.41	14541.02
Oct, 2045	69.68	101.89	14439.13
Oct, 2045	138.87	204.27	14336.74
Dec, 2045	68.70	102.87	14233.87
Dec, 2045	136.90	206.24	14130.50
Jan, 2046	67.71	103.86	14026.64
Mar, 2046	67.21	104.36	13922.28
Mar, 2046	133.92	209.22	13817.42
May, 2046	66.21	105.36	13712.06
May, 2046	131.91	211.23	13606.20
Jul, 2046	65.20	106.37	13499.82
Jul, 2046	129.89	213.25	13392.94
Aug, 2046	64.17	107.40	13285.54
Oct, 2046	63.66	107.91	13177.63
Oct, 2046	126.80	216.34	13069.21
Dec, 2046	62.62	108.95	12960.26
Dec, 2046	124.72	218.42	12850.79
Jan, 2047	61.58	109.99	12740.80
Mar, 2047	61.05	110.52	12630.28
Mar, 2047	121.57	221.57	12519.23
May, 2047	59.99	111.58	12407.65
May, 2047	119.44	223.70	12295.53
Jul, 2047	58.92	112.65	12182.88
Jul, 2047	117.30	225.84	12069.68
Aug, 2047	57.83	113.74	11955.95
Oct, 2047	57.29	114.28	11841.66
Oct, 2047	114.03	229.11	11726.84
Dec, 2047	56.19	115.38	11611.46
Dec, 2047	111.83	231.31	11495.53
Jan, 2048	55.08	116.49	11379.04
Mar, 2048	54.52	117.05	11261.99
Mar, 2048	108.48	234.66	11144.39
May, 2048	53.40	118.17	11026.22
May, 2048	106.23	236.91	10907.48
Jul, 2048	52.27	119.30	10788.18
Jul, 2048	103.96	239.18	10668.30
Aug, 2048	51.12	120.45	10547.85
Oct, 2048	50.54	121.03	10426.82
Oct, 2048	100.50	242.64	10305.21
Dec, 2048	49.38	122.19	10183.02
Dec, 2048	98.17	244.97	10060.24
Jan, 2049	48.21	123.36	9936.88
Mar, 2049	47.61	123.96	9812.92
Mar, 2049	94.63	248.51	9688.37
May, 2049	46.42	125.15	9563.23
May, 2049	92.24	250.90	9437.48
Jul, 2049	45.22	126.35	9311.13
Jul, 2049	89.84	253.30	9184.18
Aug, 2049	44.01	127.56	9056.62
Oct, 2049	43.40	128.17	8928.44
Oct, 2049	86.18	256.96	8799.65
Dec, 2049	42.17	129.40	8670.25
Dec, 2049	83.71	259.43	8540.22
Jan, 2050	40.92	130.65	8409.58
Mar, 2050	40.30	131.27	8278.30
Mar, 2050	79.97	263.17	8146.40
May, 2050	39.03	132.54	8013.86
May, 2050	77.43	265.71	7880.69
Jul, 2050	37.76	133.81	7746.88
Jul, 2050	74.88	268.26	7612.44
Aug, 2050	36.48	135.09	7477.34
Oct, 2050	35.83	135.74	7341.60
Oct, 2050	71.01	272.13	7205.21
Dec, 2050	34.52	137.05	7068.16
Dec, 2050	68.39	274.75	6930.46
Jan, 2051	33.21	138.36	6792.10
Mar, 2051	32.55	139.02	6653.08
Mar, 2051	64.43	278.71	6513.39
May, 2051	31.21	140.36	6373.03
May, 2051	61.75	281.39	6231.99
Jul, 2051	29.86	141.71	6090.28
Jul, 2051	59.04	284.10	5947.90
Aug, 2051	28.50	143.07	5804.83
Oct, 2051	27.81	143.76	5661.07
Oct, 2051	54.94	288.20	5516.63
Dec, 2051	26.43	145.14	5371.49
Dec, 2051	52.17	290.97	5225.66
Jan, 2052	25.04	146.53	5079.13
Mar, 2052	24.34	147.23	4931.90
Mar, 2052	47.97	295.17	4783.96
May, 2052	22.92	148.65	4635.31
May, 2052	45.13	298.01	4485.95
Jul, 2052	21.50	150.07	4335.88
Jul, 2052	42.28	300.86	4185.09
Aug, 2052	20.05	151.52	4033.57
Oct, 2052	19.33	152.24	3881.33
Oct, 2052	37.93	305.21	3728.35
Dec, 2052	17.87	153.70	3574.65
Dec, 2052	35.00	308.14	3420.21
Jan, 2053	16.39	155.18	3265.03
Mar, 2053	15.64	155.93	3109.10
Mar, 2053	30.54	312.60	2952.43
May, 2053	14.15	157.42	2795.01
May, 2053	27.54	315.60	2636.83
Jul, 2053	12.63	158.94	2477.89
Jul, 2053	24.50	318.64	2318.20
Aug, 2053	11.11	160.46	2157.73
Oct, 2053	10.34	161.23	1996.50
Oct, 2053	19.91	323.23	1834.50
Dec, 2053	8.79	162.78	1671.72
Dec, 2053	16.80	326.34	1508.16
Jan, 2054	7.23	164.34	1343.82
Mar, 2054	6.44	165.13	1178.69
Mar, 2054	12.09	331.05	1012.76
May, 2054	4.85	166.72	846.05
May, 2054	8.90	334.24	678.53
Jul, 2054	3.25	168.32	510.21
Jul, 2054	5.69	337.45	341.09
Aug, 2054	1.63	169.94	171.15
Oct, 2054	0.82	170.75	0.40