Mortgage Parameters

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

Mortgage Summary

Property Total:	$25,000
Down Payment	$7,500
Mortgage Amount:	$17,500
Mortgage Payment:	$102.13 / month
Estimated Tax:	+ $13.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $116.02 / month
Total Interest Paid:	$19,267.20 over 30 years
Total Tax Paid:	$5,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Mar, 2025	83.85	18.28	17481.72
Apr, 2025	83.77	18.36	17463.36
May, 2025	83.68	18.45	17444.91
Jun, 2025	83.59	18.54	17426.37
Jul, 2025	83.50	18.63	17407.74
Aug, 2025	83.41	18.72	17389.02
Sep, 2025	83.32	18.81	17370.22
Oct, 2025	83.23	18.90	17351.32
Nov, 2025	83.14	18.99	17332.33
Dec, 2025	83.05	19.08	17313.25
Jan, 2026	82.96	19.17	17294.08
Feb, 2026	82.87	19.26	17274.82
Mar, 2026	82.78	19.35	17255.46
Apr, 2026	82.68	19.45	17236.01
May, 2026	82.59	19.54	17216.47
Jun, 2026	82.50	19.63	17196.84
Jul, 2026	82.40	19.73	17177.11
Aug, 2026	82.31	19.82	17157.29
Sep, 2026	82.21	19.92	17137.37
Oct, 2026	82.12	20.01	17117.36
Nov, 2026	82.02	20.11	17097.25
Dec, 2026	81.92	20.21	17077.04
Jan, 2027	81.83	20.30	17056.74
Feb, 2027	81.73	20.40	17036.34
Mar, 2027	81.63	20.50	17015.84
Apr, 2027	81.53	20.60	16995.25
May, 2027	81.44	20.69	16974.55
Jun, 2027	81.34	20.79	16953.76
Jul, 2027	81.24	20.89	16932.86
Aug, 2027	81.14	20.99	16911.87
Sep, 2027	81.04	21.09	16890.78
Oct, 2027	80.93	21.20	16869.58
Nov, 2027	80.83	21.30	16848.29
Dec, 2027	80.73	21.40	16826.89
Jan, 2028	80.63	21.50	16805.39
Feb, 2028	80.53	21.60	16783.78
Mar, 2028	80.42	21.71	16762.07
Apr, 2028	80.32	21.81	16740.26
May, 2028	80.21	21.92	16718.35
Jun, 2028	80.11	22.02	16696.32
Jul, 2028	80.00	22.13	16674.20
Aug, 2028	79.90	22.23	16651.97
Sep, 2028	79.79	22.34	16629.63
Oct, 2028	79.68	22.45	16607.18
Nov, 2028	79.58	22.55	16584.63
Dec, 2028	79.47	22.66	16561.96
Jan, 2029	79.36	22.77	16539.19
Feb, 2029	79.25	22.88	16516.31
Mar, 2029	79.14	22.99	16493.32
Apr, 2029	79.03	23.10	16470.22
May, 2029	78.92	23.21	16447.01
Jun, 2029	78.81	23.32	16423.69
Jul, 2029	78.70	23.43	16400.26
Aug, 2029	78.58	23.55	16376.71
Sep, 2029	78.47	23.66	16353.06
Oct, 2029	78.36	23.77	16329.28
Nov, 2029	78.24	23.89	16305.40
Dec, 2029	78.13	24.00	16281.40
Jan, 2030	78.02	24.11	16257.28
Feb, 2030	77.90	24.23	16233.05
Mar, 2030	77.78	24.35	16208.71
Apr, 2030	77.67	24.46	16184.24
May, 2030	77.55	24.58	16159.66
Jun, 2030	77.43	24.70	16134.96
Jul, 2030	77.31	24.82	16110.15
Aug, 2030	77.19	24.94	16085.21
Sep, 2030	77.07	25.06	16060.16
Oct, 2030	76.95	25.18	16034.98
Nov, 2030	76.83	25.30	16009.69
Dec, 2030	76.71	25.42	15984.27
Jan, 2031	76.59	25.54	15958.73
Feb, 2031	76.47	25.66	15933.07
Mar, 2031	76.35	25.78	15907.29
Apr, 2031	76.22	25.91	15881.38
May, 2031	76.10	26.03	15855.35
Jun, 2031	75.97	26.16	15829.19
Jul, 2031	75.85	26.28	15802.91
Aug, 2031	75.72	26.41	15776.50
Sep, 2031	75.60	26.53	15749.97
Oct, 2031	75.47	26.66	15723.31
Nov, 2031	75.34	26.79	15696.52
Dec, 2031	75.21	26.92	15669.60
Jan, 2032	75.08	27.05	15642.55
Feb, 2032	74.95	27.18	15615.38
Mar, 2032	74.82	27.31	15588.07
Apr, 2032	74.69	27.44	15560.63
May, 2032	74.56	27.57	15533.06
Jun, 2032	74.43	27.70	15505.36
Jul, 2032	74.30	27.83	15477.53
Aug, 2032	74.16	27.97	15449.56
Sep, 2032	74.03	28.10	15421.46
Oct, 2032	73.89	28.24	15393.23
Nov, 2032	73.76	28.37	15364.86
Dec, 2032	73.62	28.51	15336.35
Jan, 2033	73.49	28.64	15307.71
Feb, 2033	73.35	28.78	15278.92
Mar, 2033	73.21	28.92	15250.01
Apr, 2033	73.07	29.06	15220.95
May, 2033	72.93	29.20	15191.75
Jun, 2033	72.79	29.34	15162.42
Jul, 2033	72.65	29.48	15132.94
Aug, 2033	72.51	29.62	15103.32
Sep, 2033	72.37	29.76	15073.56
Oct, 2033	72.23	29.90	15043.66
Nov, 2033	72.08	30.05	15013.61
Dec, 2033	71.94	30.19	14983.42
Jan, 2034	71.80	30.33	14953.09
Feb, 2034	71.65	30.48	14922.61
Mar, 2034	71.50	30.63	14891.98
Apr, 2034	71.36	30.77	14861.21
May, 2034	71.21	30.92	14830.29
Jun, 2034	71.06	31.07	14799.22
Jul, 2034	70.91	31.22	14768.01
Aug, 2034	70.76	31.37	14736.64
Sep, 2034	70.61	31.52	14705.12
Oct, 2034	70.46	31.67	14673.45
Nov, 2034	70.31	31.82	14641.63
Dec, 2034	70.16	31.97	14609.66
Jan, 2035	70.00	32.13	14577.54
Feb, 2035	69.85	32.28	14545.26
Mar, 2035	69.70	32.43	14512.82
Apr, 2035	69.54	32.59	14480.23
May, 2035	69.38	32.75	14447.49
Jun, 2035	69.23	32.90	14414.59
Jul, 2035	69.07	33.06	14381.53
Aug, 2035	68.91	33.22	14348.31
Sep, 2035	68.75	33.38	14314.93
Oct, 2035	68.59	33.54	14281.39
Nov, 2035	68.43	33.70	14247.69
Dec, 2035	68.27	33.86	14213.83
Jan, 2036	68.11	34.02	14179.81
Feb, 2036	67.94	34.19	14145.63
Mar, 2036	67.78	34.35	14111.28
Apr, 2036	67.62	34.51	14076.77
May, 2036	67.45	34.68	14042.09
Jun, 2036	67.28	34.85	14007.24
Jul, 2036	67.12	35.01	13972.23
Aug, 2036	66.95	35.18	13937.05
Sep, 2036	66.78	35.35	13901.70
Oct, 2036	66.61	35.52	13866.18
Nov, 2036	66.44	35.69	13830.50
Dec, 2036	66.27	35.86	13794.64
Jan, 2037	66.10	36.03	13758.61
Feb, 2037	65.93	36.20	13722.40
Mar, 2037	65.75	36.38	13686.03
Apr, 2037	65.58	36.55	13649.47
May, 2037	65.40	36.73	13612.75
Jun, 2037	65.23	36.90	13575.85
Jul, 2037	65.05	37.08	13538.77
Aug, 2037	64.87	37.26	13501.51
Sep, 2037	64.69	37.44	13464.08
Oct, 2037	64.52	37.61	13426.46
Nov, 2037	64.34	37.79	13388.67
Dec, 2037	64.15	37.98	13350.69
Jan, 2038	63.97	38.16	13312.53
Feb, 2038	63.79	38.34	13274.19
Mar, 2038	63.61	38.52	13235.67
Apr, 2038	63.42	38.71	13196.96
May, 2038	63.24	38.89	13158.06
Jun, 2038	63.05	39.08	13118.98
Jul, 2038	62.86	39.27	13079.71
Aug, 2038	62.67	39.46	13040.26
Sep, 2038	62.48	39.65	13000.61
Oct, 2038	62.29	39.84	12960.78
Nov, 2038	62.10	40.03	12920.75
Dec, 2038	61.91	40.22	12880.53
Jan, 2039	61.72	40.41	12840.12
Feb, 2039	61.53	40.60	12799.52
Mar, 2039	61.33	40.80	12758.72
Apr, 2039	61.14	40.99	12717.72
May, 2039	60.94	41.19	12676.53
Jun, 2039	60.74	41.39	12635.14
Jul, 2039	60.54	41.59	12593.56
Aug, 2039	60.34	41.79	12551.77
Sep, 2039	60.14	41.99	12509.79
Oct, 2039	59.94	42.19	12467.60
Nov, 2039	59.74	42.39	12425.21
Dec, 2039	59.54	42.59	12382.62
Jan, 2040	59.33	42.80	12339.82
Feb, 2040	59.13	43.00	12296.82
Mar, 2040	58.92	43.21	12253.61
Apr, 2040	58.72	43.41	12210.20
May, 2040	58.51	43.62	12166.57
Jun, 2040	58.30	43.83	12122.74
Jul, 2040	58.09	44.04	12078.70
Aug, 2040	57.88	44.25	12034.45
Sep, 2040	57.67	44.46	11989.98
Oct, 2040	57.45	44.68	11945.30
Nov, 2040	57.24	44.89	11900.41
Dec, 2040	57.02	45.11	11855.30
Jan, 2041	56.81	45.32	11809.98
Feb, 2041	56.59	45.54	11764.44
Mar, 2041	56.37	45.76	11718.68
Apr, 2041	56.15	45.98	11672.70
May, 2041	55.93	46.20	11626.51
Jun, 2041	55.71	46.42	11580.09
Jul, 2041	55.49	46.64	11533.44
Aug, 2041	55.26	46.87	11486.58
Sep, 2041	55.04	47.09	11439.49
Oct, 2041	54.81	47.32	11392.17
Nov, 2041	54.59	47.54	11344.63
Dec, 2041	54.36	47.77	11296.86
Jan, 2042	54.13	48.00	11248.86
Feb, 2042	53.90	48.23	11200.63
Mar, 2042	53.67	48.46	11152.17
Apr, 2042	53.44	48.69	11103.48
May, 2042	53.20	48.93	11054.55
Jun, 2042	52.97	49.16	11005.39
Jul, 2042	52.73	49.40	10956.00
Aug, 2042	52.50	49.63	10906.36
Sep, 2042	52.26	49.87	10856.49
Oct, 2042	52.02	50.11	10806.38
Nov, 2042	51.78	50.35	10756.03
Dec, 2042	51.54	50.59	10705.44
Jan, 2043	51.30	50.83	10654.61
Feb, 2043	51.05	51.08	10603.53
Mar, 2043	50.81	51.32	10552.21
Apr, 2043	50.56	51.57	10500.65
May, 2043	50.32	51.81	10448.83
Jun, 2043	50.07	52.06	10396.77
Jul, 2043	49.82	52.31	10344.46
Aug, 2043	49.57	52.56	10291.89
Sep, 2043	49.32	52.81	10239.08
Oct, 2043	49.06	53.07	10186.01
Nov, 2043	48.81	53.32	10132.69
Dec, 2043	48.55	53.58	10079.11
Jan, 2044	48.30	53.83	10025.28
Feb, 2044	48.04	54.09	9971.18
Mar, 2044	47.78	54.35	9916.83
Apr, 2044	47.52	54.61	9862.22
May, 2044	47.26	54.87	9807.35
Jun, 2044	46.99	55.14	9752.21
Jul, 2044	46.73	55.40	9696.81
Aug, 2044	46.46	55.67	9641.14
Sep, 2044	46.20	55.93	9585.21
Oct, 2044	45.93	56.20	9529.01
Nov, 2044	45.66	56.47	9472.54
Dec, 2044	45.39	56.74	9415.80
Jan, 2045	45.12	57.01	9358.79
Feb, 2045	44.84	57.29	9301.50
Mar, 2045	44.57	57.56	9243.94
Apr, 2045	44.29	57.84	9186.11
May, 2045	44.02	58.11	9127.99
Jun, 2045	43.74	58.39	9069.60
Jul, 2045	43.46	58.67	9010.93
Aug, 2045	43.18	58.95	8951.98
Sep, 2045	42.89	59.24	8892.74
Oct, 2045	42.61	59.52	8833.22
Nov, 2045	42.33	59.80	8773.42
Dec, 2045	42.04	60.09	8713.33
Jan, 2046	41.75	60.38	8652.95
Feb, 2046	41.46	60.67	8592.28
Mar, 2046	41.17	60.96	8531.32
Apr, 2046	40.88	61.25	8470.07
May, 2046	40.59	61.54	8408.53
Jun, 2046	40.29	61.84	8346.69
Jul, 2046	39.99	62.14	8284.55
Aug, 2046	39.70	62.43	8222.12
Sep, 2046	39.40	62.73	8159.39
Oct, 2046	39.10	63.03	8096.35
Nov, 2046	38.80	63.33	8033.02
Dec, 2046	38.49	63.64	7969.38
Jan, 2047	38.19	63.94	7905.44
Feb, 2047	37.88	64.25	7841.19
Mar, 2047	37.57	64.56	7776.63
Apr, 2047	37.26	64.87	7711.76
May, 2047	36.95	65.18	7646.59
Jun, 2047	36.64	65.49	7581.09
Jul, 2047	36.33	65.80	7515.29
Aug, 2047	36.01	66.12	7449.17
Sep, 2047	35.69	66.44	7382.74
Oct, 2047	35.38	66.75	7315.98
Nov, 2047	35.06	67.07	7248.91
Dec, 2047	34.73	67.40	7181.51
Jan, 2048	34.41	67.72	7113.79
Feb, 2048	34.09	68.04	7045.75
Mar, 2048	33.76	68.37	6977.38
Apr, 2048	33.43	68.70	6908.68
May, 2048	33.10	69.03	6839.66
Jun, 2048	32.77	69.36	6770.30
Jul, 2048	32.44	69.69	6700.61
Aug, 2048	32.11	70.02	6630.59
Sep, 2048	31.77	70.36	6560.23
Oct, 2048	31.43	70.70	6489.54
Nov, 2048	31.10	71.03	6418.50
Dec, 2048	30.76	71.37	6347.13
Jan, 2049	30.41	71.72	6275.41
Feb, 2049	30.07	72.06	6203.35
Mar, 2049	29.72	72.41	6130.94
Apr, 2049	29.38	72.75	6058.19
May, 2049	29.03	73.10	5985.09
Jun, 2049	28.68	73.45	5911.64
Jul, 2049	28.33	73.80	5837.84
Aug, 2049	27.97	74.16	5763.68
Sep, 2049	27.62	74.51	5689.17
Oct, 2049	27.26	74.87	5614.30
Nov, 2049	26.90	75.23	5539.07
Dec, 2049	26.54	75.59	5463.48
Jan, 2050	26.18	75.95	5387.53
Feb, 2050	25.82	76.31	5311.21
Mar, 2050	25.45	76.68	5234.53
Apr, 2050	25.08	77.05	5157.49
May, 2050	24.71	77.42	5080.07
Jun, 2050	24.34	77.79	5002.28
Jul, 2050	23.97	78.16	4924.12
Aug, 2050	23.59	78.54	4845.58
Sep, 2050	23.22	78.91	4766.67
Oct, 2050	22.84	79.29	4687.38
Nov, 2050	22.46	79.67	4607.71
Dec, 2050	22.08	80.05	4527.66
Jan, 2051	21.70	80.43	4447.23
Feb, 2051	21.31	80.82	4366.41
Mar, 2051	20.92	81.21	4285.20
Apr, 2051	20.53	81.60	4203.60
May, 2051	20.14	81.99	4121.62
Jun, 2051	19.75	82.38	4039.23
Jul, 2051	19.35	82.78	3956.46
Aug, 2051	18.96	83.17	3873.29
Sep, 2051	18.56	83.57	3789.72
Oct, 2051	18.16	83.97	3705.75
Nov, 2051	17.76	84.37	3621.37
Dec, 2051	17.35	84.78	3536.59
Jan, 2052	16.95	85.18	3451.41
Feb, 2052	16.54	85.59	3365.82
Mar, 2052	16.13	86.00	3279.82
Apr, 2052	15.72	86.41	3193.40
May, 2052	15.30	86.83	3106.57
Jun, 2052	14.89	87.24	3019.33
Jul, 2052	14.47	87.66	2931.67
Aug, 2052	14.05	88.08	2843.59
Sep, 2052	13.63	88.50	2755.08
Oct, 2052	13.20	88.93	2666.15
Nov, 2052	12.78	89.35	2576.80
Dec, 2052	12.35	89.78	2487.01
Jan, 2053	11.92	90.21	2396.80
Feb, 2053	11.48	90.65	2306.16
Mar, 2053	11.05	91.08	2215.08
Apr, 2053	10.61	91.52	2123.56
May, 2053	10.18	91.95	2031.61
Jun, 2053	9.73	92.40	1939.21
Jul, 2053	9.29	92.84	1846.37
Aug, 2053	8.85	93.28	1753.09
Sep, 2053	8.40	93.73	1659.36
Oct, 2053	7.95	94.18	1565.18
Nov, 2053	7.50	94.63	1470.55
Dec, 2053	7.05	95.08	1375.47
Jan, 2054	6.59	95.54	1279.93
Feb, 2054	6.13	96.00	1183.93
Mar, 2054	5.67	96.46	1087.47
Apr, 2054	5.21	96.92	990.56
May, 2054	4.75	97.38	893.17
Jun, 2054	4.28	97.85	795.32
Jul, 2054	3.81	98.32	697.00
Aug, 2054	3.34	98.79	598.21
Sep, 2054	2.87	99.26	498.95
Oct, 2054	2.39	99.74	399.21
Nov, 2054	1.91	100.22	298.99
Dec, 2054	1.43	100.70	198.29
Jan, 2055	0.95	101.18	97.12
Feb, 2055	0.47	101.66	0