Mortgage Parameters
Term:
Rate:
Price:
Percent Down:
Monthly Maint/HOA:
Tax Rate:

Mortgage Summary
Property Total: $13,500
Down Payment $4,050
Mortgage Amount: $9,450

Mortgage Payment: $55.15 / month
Estimated Tax: + $7.50 / month
Maint / HOA: + $0 / month
Total Monthly Payment: = $62.65 / month

Total Interest Paid: $10,404.00 over 30 years
Total Tax Paid: $2,700.00 over 30 years
Amortization Table
Month Interest Principal Balance
Mar, 202445.289.879440.13
Apr, 202445.239.929430.22
May, 202445.199.969420.25
Jun, 202445.1410.019410.24
Jul, 202445.0910.069400.18
Aug, 202445.0410.119390.07
Sep, 202444.9910.169379.92
Oct, 202444.9510.209369.71
Nov, 202444.9010.259359.46
Dec, 202444.8510.309349.16
Jan, 202544.8010.359338.81
Mar, 202544.7510.409328.40
Mar, 202589.4520.859317.95
Apr, 202544.6510.509307.45
May, 202544.6010.559296.90
Jun, 202544.5510.609286.30
Jul, 202544.5010.659275.64
Aug, 202544.4510.709264.94
Sep, 202544.3910.769254.18
Oct, 202544.3410.819243.38
Nov, 202544.2910.869232.52
Dec, 202544.2410.919221.61
Jan, 202644.1910.969210.64
Mar, 202644.1311.029199.63
Mar, 202688.2122.099188.56
Apr, 202644.0311.129177.44
May, 202643.9811.179166.26
Jun, 202643.9211.239155.04
Jul, 202643.8711.289143.75
Aug, 202643.8111.349132.42
Sep, 202643.7611.399121.03
Oct, 202643.7011.459109.58
Nov, 202643.6511.509098.08
Dec, 202643.5911.569086.53
Jan, 202743.5411.619074.92
Mar, 202743.4811.679063.25
Mar, 202786.9123.399051.53
Apr, 202743.3711.789039.75
May, 202743.3211.839027.92
Jun, 202743.2611.899016.02
Jul, 202743.2011.959004.08
Aug, 202743.1412.018992.07
Sep, 202743.0912.068980.01
Oct, 202743.0312.128967.89
Nov, 202742.9712.188955.71
Dec, 202742.9112.248943.47
Jan, 202842.8512.308931.17
Feb, 202842.8012.358918.82
Mar, 202842.7412.418906.41
Apr, 202842.6812.478893.93
May, 202842.6212.538881.40
Jun, 202842.5612.598868.81
Jul, 202842.5012.658856.15
Aug, 202842.4412.718843.44
Sep, 202842.3712.788830.66
Oct, 202842.3112.848817.83
Nov, 202842.2512.908804.93
Dec, 202842.1912.968791.97
Jan, 202942.1313.028778.95
Mar, 202942.0713.088765.86
Mar, 202984.0726.238752.72
Apr, 202941.9413.218739.51
May, 202941.8813.278726.23
Jun, 202941.8113.348712.90
Jul, 202941.7513.408699.50
Aug, 202941.6913.468686.03
Sep, 202941.6213.538672.50
Oct, 202941.5613.598658.91
Nov, 202941.4913.668645.25
Dec, 202941.4313.728631.52
Jan, 203041.3613.798617.73
Mar, 203041.2913.868603.87
Mar, 203082.5227.788589.95
Apr, 203041.1613.998575.96
May, 203041.0914.068561.91
Jun, 203041.0314.128547.78
Jul, 203040.9614.198533.59
Aug, 203040.8914.268519.33
Sep, 203040.8214.338505.00
Oct, 203040.7514.408490.60
Nov, 203040.6814.478476.14
Dec, 203040.6114.548461.60
Jan, 203140.5514.608447.00
Mar, 203140.4814.678432.32
Mar, 203180.8829.428417.58
Apr, 203140.3314.828402.76
May, 203140.2614.898387.88
Jun, 203140.1914.968372.92
Jul, 203140.1215.038357.89
Aug, 203140.0515.108342.79
Sep, 203139.9815.178327.61
Oct, 203139.9015.258312.37
Nov, 203139.8315.328297.05
Dec, 203139.7615.398281.65
Jan, 203239.6815.478266.18
Feb, 203239.6115.548250.64
Mar, 203239.5315.628235.03
Apr, 203239.4615.698219.34
May, 203239.3815.778203.57
Jun, 203239.3115.848187.73
Jul, 203239.2315.928171.81
Aug, 203239.1615.998155.82
Sep, 203239.0816.078139.75
Oct, 203239.0016.158123.60
Nov, 203238.9316.228107.38
Dec, 203238.8516.308091.08
Jan, 203338.7716.388074.70
Mar, 203338.6916.468058.24
Mar, 203377.3033.008041.70
Apr, 203338.5316.628025.08
May, 203338.4516.708008.39
Jun, 203338.3716.787991.61
Jul, 203338.2916.867974.75
Aug, 203338.2116.947957.82
Sep, 203338.1317.027940.80
Oct, 203338.0517.107923.70
Nov, 203337.9717.187906.51
Dec, 203337.8917.267889.25
Jan, 203437.8017.357871.90
Mar, 203437.7217.437854.47
Mar, 203475.3634.947836.96
Apr, 203437.5517.607819.36
May, 203437.4717.687801.68
Jun, 203437.3817.777783.91
Jul, 203437.3017.857766.06
Aug, 203437.2117.947748.12
Sep, 203437.1318.027730.10
Oct, 203437.0418.117711.99
Nov, 203436.9518.207693.79
Dec, 203436.8718.287675.51
Jan, 203536.7818.377657.14
Mar, 203536.6918.467638.68
Mar, 203573.2937.017620.13
Apr, 203536.5118.647601.49
May, 203536.4218.737582.76
Jun, 203536.3318.827563.95
Jul, 203536.2418.917545.04
Aug, 203536.1519.007526.05
Sep, 203536.0619.097506.96
Oct, 203535.9719.187487.78
Nov, 203535.8819.277468.51
Dec, 203535.7919.367449.14
Jan, 203635.6919.467429.69
Feb, 203635.6019.557410.14
Mar, 203635.5119.647390.50
Apr, 203635.4119.747370.76
May, 203635.3219.837350.93
Jun, 203635.2219.937331.00
Jul, 203635.1320.027310.98
Aug, 203635.0320.127290.86
Sep, 203634.9420.217270.64
Oct, 203634.8420.317250.33
Nov, 203634.7420.417229.92
Dec, 203634.6420.517209.42
Jan, 203734.5520.607188.81
Mar, 203734.4520.707168.11
Mar, 203768.8041.507147.31
Apr, 203734.2520.907126.40
May, 203734.1521.007105.40
Jun, 203734.0521.107084.30
Jul, 203733.9521.207063.09
Aug, 203733.8421.317041.79
Sep, 203733.7421.417020.38
Oct, 203733.6421.516998.87
Nov, 203733.5421.616977.26
Dec, 203733.4321.726955.54
Jan, 203833.3321.826933.72
Mar, 203833.2221.936911.79
Mar, 203866.3443.966889.76
Apr, 203833.0122.146867.62
May, 203832.9122.246845.38
Jun, 203832.8022.356823.03
Jul, 203832.6922.466800.57
Aug, 203832.5922.566778.01
Sep, 203832.4822.676755.34
Oct, 203832.3722.786732.56
Nov, 203832.2622.896709.67
Dec, 203832.1523.006686.67
Jan, 203932.0423.116663.56
Mar, 203931.9323.226640.34
Mar, 203963.7546.556617.01
Apr, 203931.7123.446593.56
May, 203931.5923.566570.01
Jun, 203931.4823.676546.34
Jul, 203931.3723.786522.56
Aug, 203931.2523.906498.66
Sep, 203931.1424.016474.65
Oct, 203931.0224.136450.52
Nov, 203930.9124.246426.28
Dec, 203930.7924.366401.93
Jan, 204030.6824.476377.45
Feb, 204030.5624.596352.86
Mar, 204030.4424.716328.15
Apr, 204030.3224.836303.32
May, 204030.2024.956278.38
Jun, 204030.0825.076253.31
Jul, 204029.9625.196228.12
Aug, 204029.8425.316202.82
Sep, 204029.7225.436177.39
Oct, 204029.6025.556151.84
Nov, 204029.4825.676126.17
Dec, 204029.3525.806100.37
Jan, 204129.2325.926074.45
Mar, 204129.1126.046048.41
Mar, 204158.0952.216022.24
Apr, 204128.8626.295995.95
May, 204128.7326.425969.53
Jun, 204128.6026.555942.98
Jul, 204128.4826.675916.31
Aug, 204128.3526.805889.51
Sep, 204128.2226.935862.58
Oct, 204128.0927.065835.52
Nov, 204127.9627.195808.33
Dec, 204127.8327.325781.01
Jan, 204227.7027.455753.56
Mar, 204227.5727.585725.98
Mar, 204255.0155.295698.27
Apr, 204227.3027.855670.43
May, 204227.1727.985642.45
Jun, 204227.0428.115614.33
Jul, 204226.9028.255586.08
Aug, 204226.7728.385557.70
Sep, 204226.6328.525529.18
Oct, 204226.4928.665500.53
Nov, 204226.3628.795471.73
Dec, 204226.2228.935442.80
Jan, 204326.0829.075413.73
Mar, 204325.9429.215384.52
Mar, 204351.7458.565355.17
Apr, 204325.6629.495325.68
May, 204325.5229.635296.05
Jun, 204325.3829.775266.28
Jul, 204325.2329.925236.36
Aug, 204325.0930.065206.30
Sep, 204324.9530.205176.10
Oct, 204324.8030.355145.75
Nov, 204324.6630.495115.26
Dec, 204324.5130.645084.62
Jan, 204424.3630.795053.83
Feb, 204424.2230.935022.90
Mar, 204424.0731.084991.82
Apr, 204423.9231.234960.59
May, 204423.7731.384929.21
Jun, 204423.6231.534897.68
Jul, 204423.4731.684865.99
Aug, 204423.3231.834834.16
Sep, 204423.1631.994802.17
Oct, 204423.0132.144770.03
Nov, 204422.8632.294737.74
Dec, 204422.7032.454705.29
Jan, 204522.5532.604672.69
Mar, 204522.3932.764639.93
Mar, 204544.6265.684607.01
Apr, 204522.0833.074573.94
May, 204521.9233.234540.70
Jun, 204521.7633.394507.31
Jul, 204521.6033.554473.76
Aug, 204521.4433.714440.05
Sep, 204521.2833.874406.17
Oct, 204521.1134.044372.13
Nov, 204520.9534.204337.93
Dec, 204520.7934.364303.57
Jan, 204620.6234.534269.04
Mar, 204620.4634.694234.35
Mar, 204640.7569.554199.49
Apr, 204620.1235.034164.46
May, 204619.9535.204129.26
Jun, 204619.7935.364093.90
Jul, 204619.6235.534058.37
Aug, 204619.4535.704022.66
Sep, 204619.2835.873986.79
Oct, 204619.1036.053950.74
Nov, 204618.9336.223914.52
Dec, 204618.7636.393878.13
Jan, 204718.5836.573841.56
Mar, 204718.4136.743804.82
Mar, 204736.6473.663767.90
Apr, 204718.0537.103730.81
May, 204717.8837.273693.53
Jun, 204717.7037.453656.08
Jul, 204717.5237.633618.45
Aug, 204717.3437.813580.64
Sep, 204717.1637.993542.64
Oct, 204716.9838.173504.47
Nov, 204716.7938.363466.11
Dec, 204716.6138.543427.57
Jan, 204816.4238.733388.84
Feb, 204816.2438.913349.93
Mar, 204816.0539.103310.83
Apr, 204815.8639.293271.55
May, 204815.6839.473232.07
Jun, 204815.4939.663192.41
Jul, 204815.3039.853152.56
Aug, 204815.1140.043112.51
Sep, 204814.9140.243072.28
Oct, 204814.7240.433031.85
Nov, 204814.5340.622991.23
Dec, 204814.3340.822950.41
Jan, 204914.1441.012909.40
Mar, 204913.9441.212868.19
Mar, 204927.6882.622826.78
Apr, 204913.5441.612785.18
May, 204913.3541.802743.37
Jun, 204913.1542.002701.37
Jul, 204912.9442.212659.16
Aug, 204912.7442.412616.75
Sep, 204912.5442.612574.14
Oct, 204912.3342.822531.33
Nov, 204912.1343.022488.31
Dec, 204911.9243.232445.08
Jan, 205011.7243.432401.65
Mar, 205011.5143.642358.00
Mar, 205022.8187.492314.15
Apr, 205011.0944.062270.09
May, 205010.8844.272225.82
Jun, 205010.6744.482181.33
Jul, 205010.4544.702136.64
Aug, 205010.2444.912091.72
Sep, 205010.0245.132046.60
Oct, 20509.8145.342001.25
Nov, 20509.5945.561955.69
Dec, 20509.3745.781909.91
Jan, 20519.1546.001863.92
Mar, 20518.9346.221817.70
Mar, 205117.6492.661771.26
Apr, 20518.4946.661724.59
May, 20518.2646.891677.71
Jun, 20518.0447.111630.60
Jul, 20517.8147.341583.26
Aug, 20517.5947.561535.70
Sep, 20517.3647.791487.91
Oct, 20517.1348.021439.88
Nov, 20516.9048.251391.63
Dec, 20516.6748.481343.15
Jan, 20526.4448.711294.44
Feb, 20526.2048.951245.49
Mar, 20525.9749.181196.31
Apr, 20525.7349.421146.89
May, 20525.5049.651097.24
Jun, 20525.2649.891047.34
Jul, 20525.0250.13997.21
Aug, 20524.7850.37946.84
Sep, 20524.5450.61896.23
Oct, 20524.2950.86845.37
Nov, 20524.0551.10794.27
Dec, 20523.8151.34742.93
Jan, 20533.5651.59691.34
Mar, 20533.3151.84639.50
Mar, 20536.37103.93587.42
Apr, 20532.8152.34535.08
May, 20532.5652.59482.49
Jun, 20532.3152.84429.66
Jul, 20532.0653.09376.57
Aug, 20531.8053.35323.22
Sep, 20531.5553.60269.62
Oct, 20531.2953.86215.76
Nov, 20531.0354.12161.64
Dec, 20530.7754.38107.27
Jan, 20540.5154.6452.63
Mar, 20540.2554.900