Mortgage Parameters

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

Mortgage Summary

Property Total:	$48,000
Down Payment	$14,400
Mortgage Amount:	$33,600
Mortgage Payment:	$196.08 / month
Estimated Tax:	+ $26.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $222.75 / month
Total Interest Paid:	$36,990.00 over 30 years
Total Tax Paid:	$9,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	161.00	35.08	33564.92
Jan, 2025	160.83	35.25	33529.67
Feb, 2025	160.66	35.42	33494.25
Mar, 2025	160.49	35.59	33458.67
Apr, 2025	160.32	35.76	33422.91
May, 2025	160.15	35.93	33386.98
Jun, 2025	159.98	36.10	33350.88
Jul, 2025	159.81	36.27	33314.61
Aug, 2025	159.63	36.45	33278.16
Sep, 2025	159.46	36.62	33241.54
Oct, 2025	159.28	36.80	33204.74
Nov, 2025	159.11	36.97	33167.77
Dec, 2025	158.93	37.15	33130.62
Jan, 2026	158.75	37.33	33093.29
Feb, 2026	158.57	37.51	33055.78
Mar, 2026	158.39	37.69	33018.09
Apr, 2026	158.21	37.87	32980.22
May, 2026	158.03	38.05	32942.17
Jun, 2026	157.85	38.23	32903.94
Jul, 2026	157.66	38.42	32865.53
Aug, 2026	157.48	38.60	32826.93
Sep, 2026	157.30	38.78	32788.14
Oct, 2026	157.11	38.97	32749.17
Nov, 2026	156.92	39.16	32710.01
Dec, 2026	156.74	39.34	32670.67
Jan, 2027	156.55	39.53	32631.14
Feb, 2027	156.36	39.72	32591.41
Mar, 2027	156.17	39.91	32551.50
Apr, 2027	155.98	40.10	32511.40
May, 2027	155.78	40.30	32471.10
Jun, 2027	155.59	40.49	32430.61
Jul, 2027	155.40	40.68	32389.93
Aug, 2027	155.20	40.88	32349.05
Sep, 2027	155.01	41.07	32307.98
Oct, 2027	154.81	41.27	32266.71
Nov, 2027	154.61	41.47	32225.24
Dec, 2027	154.41	41.67	32183.57
Jan, 2028	154.21	41.87	32141.70
Feb, 2028	154.01	42.07	32099.63
Mar, 2028	153.81	42.27	32057.37
Apr, 2028	153.61	42.47	32014.89
May, 2028	153.40	42.68	31972.22
Jun, 2028	153.20	42.88	31929.34
Jul, 2028	152.99	43.09	31886.25
Aug, 2028	152.79	43.29	31842.96
Sep, 2028	152.58	43.50	31799.46
Oct, 2028	152.37	43.71	31755.75
Nov, 2028	152.16	43.92	31711.84
Dec, 2028	151.95	44.13	31667.71
Jan, 2029	151.74	44.34	31623.37
Feb, 2029	151.53	44.55	31578.82
Mar, 2029	151.32	44.76	31534.06
Apr, 2029	151.10	44.98	31489.08
May, 2029	150.89	45.19	31443.88
Jun, 2029	150.67	45.41	31398.47
Jul, 2029	150.45	45.63	31352.84
Aug, 2029	150.23	45.85	31306.99
Sep, 2029	150.01	46.07	31260.93
Oct, 2029	149.79	46.29	31214.64
Nov, 2029	149.57	46.51	31168.13
Dec, 2029	149.35	46.73	31121.40
Jan, 2030	149.12	46.96	31074.44
Feb, 2030	148.90	47.18	31027.26
Mar, 2030	148.67	47.41	30979.85
Apr, 2030	148.45	47.63	30932.21
May, 2030	148.22	47.86	30884.35
Jun, 2030	147.99	48.09	30836.26
Jul, 2030	147.76	48.32	30787.94
Aug, 2030	147.53	48.55	30739.38
Sep, 2030	147.29	48.79	30690.59
Oct, 2030	147.06	49.02	30641.57
Nov, 2030	146.82	49.26	30592.32
Dec, 2030	146.59	49.49	30542.83
Jan, 2031	146.35	49.73	30493.10
Feb, 2031	146.11	49.97	30443.13
Mar, 2031	145.87	50.21	30392.92
Apr, 2031	145.63	50.45	30342.48
May, 2031	145.39	50.69	30291.79
Jun, 2031	145.15	50.93	30240.85
Jul, 2031	144.90	51.18	30189.68
Aug, 2031	144.66	51.42	30138.26
Sep, 2031	144.41	51.67	30086.59
Oct, 2031	144.16	51.92	30034.68
Nov, 2031	143.92	52.16	29982.51
Dec, 2031	143.67	52.41	29930.10
Jan, 2032	143.42	52.66	29877.43
Feb, 2032	143.16	52.92	29824.52
Mar, 2032	142.91	53.17	29771.34
Apr, 2032	142.65	53.43	29717.92
May, 2032	142.40	53.68	29664.24
Jun, 2032	142.14	53.94	29610.30
Jul, 2032	141.88	54.20	29556.10
Aug, 2032	141.62	54.46	29501.64
Sep, 2032	141.36	54.72	29446.93
Oct, 2032	141.10	54.98	29391.95
Nov, 2032	140.84	55.24	29336.70
Dec, 2032	140.57	55.51	29281.19
Jan, 2033	140.31	55.77	29225.42
Feb, 2033	140.04	56.04	29169.38
Mar, 2033	139.77	56.31	29113.07
Apr, 2033	139.50	56.58	29056.49
May, 2033	139.23	56.85	28999.64
Jun, 2033	138.96	57.12	28942.51
Jul, 2033	138.68	57.40	28885.12
Aug, 2033	138.41	57.67	28827.44
Sep, 2033	138.13	57.95	28769.50
Oct, 2033	137.85	58.23	28711.27
Nov, 2033	137.57	58.51	28652.76
Dec, 2033	137.29	58.79	28593.98
Jan, 2034	137.01	59.07	28534.91
Feb, 2034	136.73	59.35	28475.56
Mar, 2034	136.45	59.63	28415.93
Apr, 2034	136.16	59.92	28356.01
May, 2034	135.87	60.21	28295.80
Jun, 2034	135.58	60.50	28235.30
Jul, 2034	135.29	60.79	28174.52
Aug, 2034	135.00	61.08	28113.44
Sep, 2034	134.71	61.37	28052.07
Oct, 2034	134.42	61.66	27990.41
Nov, 2034	134.12	61.96	27928.45
Dec, 2034	133.82	62.26	27866.19
Jan, 2035	133.53	62.55	27803.64
Feb, 2035	133.23	62.85	27740.78
Mar, 2035	132.92	63.16	27677.63
Apr, 2035	132.62	63.46	27614.17
May, 2035	132.32	63.76	27550.41
Jun, 2035	132.01	64.07	27486.34
Jul, 2035	131.71	64.37	27421.96
Aug, 2035	131.40	64.68	27357.28
Sep, 2035	131.09	64.99	27292.29
Oct, 2035	130.78	65.30	27226.98
Nov, 2035	130.46	65.62	27161.37
Dec, 2035	130.15	65.93	27095.44
Jan, 2036	129.83	66.25	27029.19
Feb, 2036	129.51	66.57	26962.62
Mar, 2036	129.20	66.88	26895.74
Apr, 2036	128.88	67.20	26828.53
May, 2036	128.55	67.53	26761.01
Jun, 2036	128.23	67.85	26693.16
Jul, 2036	127.90	68.18	26624.98
Aug, 2036	127.58	68.50	26556.48
Sep, 2036	127.25	68.83	26487.65
Oct, 2036	126.92	69.16	26418.49
Nov, 2036	126.59	69.49	26349.00
Dec, 2036	126.26	69.82	26279.17
Jan, 2037	125.92	70.16	26209.01
Feb, 2037	125.58	70.50	26138.52
Mar, 2037	125.25	70.83	26067.69
Apr, 2037	124.91	71.17	25996.51
May, 2037	124.57	71.51	25925.00
Jun, 2037	124.22	71.86	25853.14
Jul, 2037	123.88	72.20	25780.94
Aug, 2037	123.53	72.55	25708.40
Sep, 2037	123.19	72.89	25635.50
Oct, 2037	122.84	73.24	25562.26
Nov, 2037	122.49	73.59	25488.67
Dec, 2037	122.13	73.95	25414.72
Jan, 2038	121.78	74.30	25340.42
Feb, 2038	121.42	74.66	25265.76
Mar, 2038	121.07	75.01	25190.75
Apr, 2038	120.71	75.37	25115.37
May, 2038	120.34	75.74	25039.64
Jun, 2038	119.98	76.10	24963.54
Jul, 2038	119.62	76.46	24887.08
Aug, 2038	119.25	76.83	24810.25
Sep, 2038	118.88	77.20	24733.05
Oct, 2038	118.51	77.57	24655.48
Nov, 2038	118.14	77.94	24577.54
Dec, 2038	117.77	78.31	24499.23
Jan, 2039	117.39	78.69	24420.54
Feb, 2039	117.02	79.06	24341.48
Mar, 2039	116.64	79.44	24262.03
Apr, 2039	116.26	79.82	24182.21
May, 2039	115.87	80.21	24102.00
Jun, 2039	115.49	80.59	24021.41
Jul, 2039	115.10	80.98	23940.43
Aug, 2039	114.71	81.37	23859.07
Sep, 2039	114.32	81.76	23777.31
Oct, 2039	113.93	82.15	23695.16
Nov, 2039	113.54	82.54	23612.62
Dec, 2039	113.14	82.94	23529.69
Jan, 2040	112.75	83.33	23446.35
Feb, 2040	112.35	83.73	23362.62
Mar, 2040	111.95	84.13	23278.49
Apr, 2040	111.54	84.54	23193.95
May, 2040	111.14	84.94	23109.01
Jun, 2040	110.73	85.35	23023.66
Jul, 2040	110.32	85.76	22937.90
Aug, 2040	109.91	86.17	22851.73
Sep, 2040	109.50	86.58	22765.15
Oct, 2040	109.08	87.00	22678.15
Nov, 2040	108.67	87.41	22590.74
Dec, 2040	108.25	87.83	22502.91
Jan, 2041	107.83	88.25	22414.65
Feb, 2041	107.40	88.68	22325.98
Mar, 2041	106.98	89.10	22236.87
Apr, 2041	106.55	89.53	22147.35
May, 2041	106.12	89.96	22057.39
Jun, 2041	105.69	90.39	21967.00
Jul, 2041	105.26	90.82	21876.18
Aug, 2041	104.82	91.26	21784.92
Sep, 2041	104.39	91.69	21693.23
Oct, 2041	103.95	92.13	21601.09
Nov, 2041	103.51	92.57	21508.52
Dec, 2041	103.06	93.02	21415.50
Jan, 2042	102.62	93.46	21322.04
Feb, 2042	102.17	93.91	21228.13
Mar, 2042	101.72	94.36	21133.76
Apr, 2042	101.27	94.81	21038.95
May, 2042	100.81	95.27	20943.68
Jun, 2042	100.36	95.72	20847.96
Jul, 2042	99.90	96.18	20751.77
Aug, 2042	99.44	96.64	20655.13
Sep, 2042	98.97	97.11	20558.02
Oct, 2042	98.51	97.57	20460.45
Nov, 2042	98.04	98.04	20362.41
Dec, 2042	97.57	98.51	20263.90
Jan, 2043	97.10	98.98	20164.92
Feb, 2043	96.62	99.46	20065.46
Mar, 2043	96.15	99.93	19965.53
Apr, 2043	95.67	100.41	19865.11
May, 2043	95.19	100.89	19764.22
Jun, 2043	94.70	101.38	19662.84
Jul, 2043	94.22	101.86	19560.98
Aug, 2043	93.73	102.35	19458.63
Sep, 2043	93.24	102.84	19355.79
Oct, 2043	92.75	103.33	19252.46
Nov, 2043	92.25	103.83	19148.63
Dec, 2043	91.75	104.33	19044.30
Jan, 2044	91.25	104.83	18939.48
Feb, 2044	90.75	105.33	18834.15
Mar, 2044	90.25	105.83	18728.32
Apr, 2044	89.74	106.34	18621.98
May, 2044	89.23	106.85	18515.13
Jun, 2044	88.72	107.36	18407.76
Jul, 2044	88.20	107.88	18299.89
Aug, 2044	87.69	108.39	18191.50
Sep, 2044	87.17	108.91	18082.58
Oct, 2044	86.65	109.43	17973.15
Nov, 2044	86.12	109.96	17863.19
Dec, 2044	85.59	110.49	17752.70
Jan, 2045	85.07	111.01	17641.69
Feb, 2045	84.53	111.55	17530.14
Mar, 2045	84.00	112.08	17418.06
Apr, 2045	83.46	112.62	17305.44
May, 2045	82.92	113.16	17192.28
Jun, 2045	82.38	113.70	17078.58
Jul, 2045	81.83	114.25	16964.34
Aug, 2045	81.29	114.79	16849.55
Sep, 2045	80.74	115.34	16734.20
Oct, 2045	80.18	115.90	16618.31
Nov, 2045	79.63	116.45	16501.86
Dec, 2045	79.07	117.01	16384.85
Jan, 2046	78.51	117.57	16267.28
Feb, 2046	77.95	118.13	16149.15
Mar, 2046	77.38	118.70	16030.45
Apr, 2046	76.81	119.27	15911.18
May, 2046	76.24	119.84	15791.34
Jun, 2046	75.67	120.41	15670.93
Jul, 2046	75.09	120.99	15549.94
Aug, 2046	74.51	121.57	15428.37
Sep, 2046	73.93	122.15	15306.22
Oct, 2046	73.34	122.74	15183.48
Nov, 2046	72.75	123.33	15060.15
Dec, 2046	72.16	123.92	14936.24
Jan, 2047	71.57	124.51	14811.73
Feb, 2047	70.97	125.11	14686.62
Mar, 2047	70.37	125.71	14560.91
Apr, 2047	69.77	126.31	14434.60
May, 2047	69.17	126.91	14307.69
Jun, 2047	68.56	127.52	14180.17
Jul, 2047	67.95	128.13	14052.03
Aug, 2047	67.33	128.75	13923.29
Sep, 2047	66.72	129.36	13793.92
Oct, 2047	66.10	129.98	13663.94
Nov, 2047	65.47	130.61	13533.33
Dec, 2047	64.85	131.23	13402.10
Jan, 2048	64.22	131.86	13270.24
Feb, 2048	63.59	132.49	13137.74
Mar, 2048	62.95	133.13	13004.61
Apr, 2048	62.31	133.77	12870.85
May, 2048	61.67	134.41	12736.44
Jun, 2048	61.03	135.05	12601.39
Jul, 2048	60.38	135.70	12465.69
Aug, 2048	59.73	136.35	12329.34
Sep, 2048	59.08	137.00	12192.34
Oct, 2048	58.42	137.66	12054.68
Nov, 2048	57.76	138.32	11916.37
Dec, 2048	57.10	138.98	11777.38
Jan, 2049	56.43	139.65	11637.74
Feb, 2049	55.76	140.32	11497.42
Mar, 2049	55.09	140.99	11356.43
Apr, 2049	54.42	141.66	11214.77
May, 2049	53.74	142.34	11072.43
Jun, 2049	53.06	143.02	10929.40
Jul, 2049	52.37	143.71	10785.69
Aug, 2049	51.68	144.40	10641.29
Sep, 2049	50.99	145.09	10496.20
Oct, 2049	50.29	145.79	10350.42
Nov, 2049	49.60	146.48	10203.93
Dec, 2049	48.89	147.19	10056.75
Jan, 2050	48.19	147.89	9908.86
Feb, 2050	47.48	148.60	9760.26
Mar, 2050	46.77	149.31	9610.94
Apr, 2050	46.05	150.03	9460.92
May, 2050	45.33	150.75	9310.17
Jun, 2050	44.61	151.47	9158.70
Jul, 2050	43.89	152.19	9006.51
Aug, 2050	43.16	152.92	8853.58
Sep, 2050	42.42	153.66	8699.93
Oct, 2050	41.69	154.39	8545.53
Nov, 2050	40.95	155.13	8390.40
Dec, 2050	40.20	155.88	8234.52
Jan, 2051	39.46	156.62	8077.90
Feb, 2051	38.71	157.37	7920.53
Mar, 2051	37.95	158.13	7762.40
Apr, 2051	37.19	158.89	7603.52
May, 2051	36.43	159.65	7443.87
Jun, 2051	35.67	160.41	7283.46
Jul, 2051	34.90	161.18	7122.28
Aug, 2051	34.13	161.95	6960.33
Sep, 2051	33.35	162.73	6797.60
Oct, 2051	32.57	163.51	6634.09
Nov, 2051	31.79	164.29	6469.80
Dec, 2051	31.00	165.08	6304.72
Jan, 2052	30.21	165.87	6138.85
Feb, 2052	29.42	166.66	5972.18
Mar, 2052	28.62	167.46	5804.72
Apr, 2052	27.81	168.27	5636.45
May, 2052	27.01	169.07	5467.38
Jun, 2052	26.20	169.88	5297.50
Jul, 2052	25.38	170.70	5126.80
Aug, 2052	24.57	171.51	4955.29
Sep, 2052	23.74	172.34	4782.95
Oct, 2052	22.92	173.16	4609.79
Nov, 2052	22.09	173.99	4435.80
Dec, 2052	21.25	174.83	4260.98
Jan, 2053	20.42	175.66	4085.31
Feb, 2053	19.58	176.50	3908.81
Mar, 2053	18.73	177.35	3731.46
Apr, 2053	17.88	178.20	3553.26
May, 2053	17.03	179.05	3374.20
Jun, 2053	16.17	179.91	3194.29
Jul, 2053	15.31	180.77	3013.52
Aug, 2053	14.44	181.64	2831.88
Sep, 2053	13.57	182.51	2649.37
Oct, 2053	12.69	183.39	2465.98
Nov, 2053	11.82	184.26	2281.72
Dec, 2053	10.93	185.15	2096.57
Jan, 2054	10.05	186.03	1910.54
Feb, 2054	9.15	186.93	1723.61
Mar, 2054	8.26	187.82	1535.79
Apr, 2054	7.36	188.72	1347.07
May, 2054	6.45	189.63	1157.45
Jun, 2054	5.55	190.53	966.91
Jul, 2054	4.63	191.45	775.46
Aug, 2054	3.72	192.36	583.10
Sep, 2054	2.79	193.29	389.81
Oct, 2054	1.87	194.21	195.60
Nov, 2054	0.94	195.14	0.46