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

Mortgage Summary
Property Total: $15,000
Down Payment $4,500
Mortgage Amount: $10,500

Mortgage Payment: $61.28 / month
Estimated Tax: + $8.33 / month
Maint / HOA: + $0 / month
Total Monthly Payment: = $69.61 / month

Total Interest Paid: $11,559.60 over 30 years
Total Tax Paid: $3,000.00 over 30 years
Amortization Table
Month Interest Principal Balance
Mar, 202450.3110.9710489.03
Apr, 202450.2611.0210478.01
May, 202450.2111.0710466.94
Jun, 202450.1511.1310455.81
Jul, 202450.1011.1810444.63
Aug, 202450.0511.2310433.40
Sep, 202449.9911.2910422.12
Oct, 202449.9411.3410410.77
Nov, 202449.8811.4010399.38
Dec, 202449.8311.4510387.93
Jan, 202549.7811.5010376.43
Feb, 202549.7211.5610364.87
Mar, 202549.6611.6210353.25
Apr, 202549.6111.6710341.58
May, 202549.5511.7310329.85
Jun, 202549.5011.7810318.07
Jul, 202549.4411.8410306.23
Aug, 202549.3811.9010294.34
Sep, 202549.3311.9510282.38
Oct, 202549.2712.0110270.37
Nov, 202549.2112.0710258.30
Dec, 202549.1512.1310246.18
Jan, 202649.1012.1810233.99
Feb, 202649.0412.2410221.75
Mar, 202648.9812.3010209.45
Apr, 202648.9212.3610197.09
May, 202648.8612.4210184.67
Jun, 202648.8012.4810172.19
Jul, 202648.7412.5410159.66
Aug, 202648.6812.6010147.06
Sep, 202648.6212.6610134.40
Oct, 202648.5612.7210121.68
Nov, 202648.5012.7810108.90
Dec, 202648.4412.8410096.06
Jan, 202748.3812.9010083.16
Feb, 202748.3212.9610070.19
Mar, 202748.2513.0310057.16
Apr, 202748.1913.0910044.07
May, 202748.1313.1510030.92
Jun, 202748.0613.2210017.71
Jul, 202748.0013.2810004.43
Aug, 202747.9413.349991.09
Sep, 202747.8713.419977.68
Oct, 202747.8113.479964.21
Nov, 202747.7513.539950.68
Dec, 202747.6813.609937.08
Jan, 202847.6213.669923.41
Feb, 202847.5513.739909.68
Mar, 202847.4813.809895.88
Apr, 202847.4213.869882.02
May, 202847.3513.939868.09
Jun, 202847.2814.009854.10
Jul, 202847.2214.069840.04
Aug, 202847.1514.139825.91
Sep, 202847.0814.209811.71
Oct, 202847.0114.279797.44
Nov, 202846.9514.339783.11
Dec, 202846.8814.409768.71
Jan, 202946.8114.479754.23
Feb, 202946.7414.549739.69
Mar, 202946.6714.619725.08
Apr, 202946.6014.689710.40
May, 202946.5314.759695.65
Jun, 202946.4614.829680.83
Jul, 202946.3914.899665.94
Aug, 202946.3214.969650.97
Sep, 202946.2415.049635.94
Oct, 202946.1715.119620.83
Nov, 202946.1015.189605.65
Dec, 202946.0315.259590.40
Jan, 203045.9515.339575.07
Feb, 203045.8815.409559.67
Mar, 203045.8115.479544.20
Apr, 203045.7315.559528.65
May, 203045.6615.629513.03
Jun, 203045.5815.709497.33
Jul, 203045.5115.779481.56
Aug, 203045.4315.859465.71
Sep, 203045.3615.929449.79
Oct, 203045.2816.009433.79
Nov, 203045.2016.089417.71
Dec, 203045.1316.159401.56
Jan, 203145.0516.239385.33
Feb, 203144.9716.319369.02
Mar, 203144.8916.399352.63
Apr, 203144.8116.479336.17
May, 203144.7416.549319.62
Jun, 203144.6616.629303.00
Jul, 203144.5816.709286.30
Aug, 203144.5016.789269.51
Sep, 203144.4216.869252.65
Oct, 203144.3416.949235.71
Nov, 203144.2517.039218.68
Dec, 203144.1717.119201.57
Jan, 203244.0917.199184.38
Feb, 203244.0117.279167.11
Mar, 203243.9317.359149.76
Apr, 203243.8417.449132.32
May, 203243.7617.529114.80
Jun, 203243.6817.609097.19
Jul, 203243.5917.699079.50
Aug, 203243.5117.779061.73
Sep, 203243.4217.869043.87
Oct, 203243.3417.949025.93
Nov, 203243.2518.039007.90
Dec, 203243.1618.128989.78
Jan, 203343.0818.208971.58
Feb, 203342.9918.298953.28
Mar, 203342.9018.388934.90
Apr, 203342.8118.478916.44
May, 203342.7218.568897.88
Jun, 203342.6418.648879.24
Jul, 203342.5518.738860.50
Aug, 203342.4618.828841.68
Sep, 203342.3718.918822.77
Oct, 203342.2819.008803.76
Nov, 203342.1819.108784.67
Dec, 203342.0919.198765.48
Jan, 203442.0019.288746.20
Feb, 203441.9119.378726.83
Mar, 203441.8219.468707.37
Apr, 203441.7219.568687.81
May, 203441.6319.658668.16
Jun, 203441.5319.758648.41
Jul, 203441.4419.848628.57
Aug, 203441.3519.938608.64
Sep, 203441.2520.038588.61
Oct, 203441.1520.138568.48
Nov, 203441.0620.228548.26
Dec, 203440.9620.328527.94
Jan, 203540.8620.428507.52
Feb, 203540.7720.518487.01
Mar, 203540.6720.618466.40
Apr, 203540.5720.718445.68
May, 203540.4720.818424.87
Jun, 203540.3720.918403.96
Jul, 203540.2721.018382.95
Aug, 203540.1721.118361.84
Sep, 203540.0721.218340.63
Oct, 203539.9721.318319.31
Nov, 203539.8621.428297.90
Dec, 203539.7621.528276.38
Jan, 203639.6621.628254.75
Feb, 203639.5521.738233.03
Mar, 203639.4521.838211.20
Apr, 203639.3521.938189.26
May, 203639.2422.048167.22
Jun, 203639.1322.158145.08
Jul, 203639.0322.258122.83
Aug, 203638.9222.368100.47
Sep, 203638.8122.478078.00
Oct, 203638.7122.578055.43
Nov, 203638.6022.688032.75
Dec, 203638.4922.798009.96
Jan, 203738.3822.907987.06
Feb, 203738.2723.017964.05
Mar, 203738.1623.127940.93
Apr, 203738.0523.237917.70
May, 203737.9423.347894.36
Jun, 203737.8323.457870.91
Jul, 203737.7123.577847.34
Aug, 203737.6023.687823.67
Sep, 203737.4923.797799.87
Oct, 203737.3723.917775.97
Nov, 203737.2624.027751.95
Dec, 203737.1424.147727.81
Jan, 203837.0324.257703.56
Feb, 203836.9124.377679.20
Mar, 203836.8024.487654.71
Apr, 203836.6824.607630.11
May, 203836.5624.727605.39
Jun, 203836.4424.847580.55
Jul, 203836.3224.967555.60
Aug, 203836.2025.087530.52
Sep, 203836.0825.207505.33
Oct, 203835.9625.327480.01
Nov, 203835.8425.447454.57
Dec, 203835.7225.567429.01
Jan, 203935.6025.687403.33
Feb, 203935.4725.817377.52
Mar, 203935.3525.937351.59
Apr, 203935.2326.057325.54
May, 203935.1026.187299.36
Jun, 203934.9826.307273.06
Jul, 203934.8526.437246.63
Aug, 203934.7226.567220.07
Sep, 203934.6026.687193.39
Oct, 203934.4726.817166.57
Nov, 203934.3426.947139.63
Dec, 203934.2127.077112.56
Jan, 204034.0827.207085.37
Feb, 204033.9527.337058.04
Mar, 204033.8227.467030.58
Apr, 204033.6927.597002.98
May, 204033.5627.726975.26
Jun, 204033.4227.866947.40
Jul, 204033.2927.996919.41
Aug, 204033.1628.126891.29
Sep, 204033.0228.266863.03
Oct, 204032.8928.396834.63
Nov, 204032.7528.536806.10
Dec, 204032.6128.676777.44
Jan, 204132.4828.806748.63
Feb, 204132.3428.946719.69
Mar, 204132.2029.086690.61
Apr, 204132.0629.226661.39
May, 204131.9229.366632.03
Jun, 204131.7829.506602.52
Jul, 204131.6429.646572.88
Aug, 204131.5029.786543.10
Sep, 204131.3529.936513.17
Oct, 204131.2130.076483.10
Nov, 204131.0630.226452.88
Dec, 204130.9230.366422.52
Jan, 204230.7730.516392.02
Feb, 204230.6330.656361.37
Mar, 204230.4830.806330.57
Apr, 204230.3330.956299.62
May, 204230.1931.096268.53
Jun, 204230.0431.246237.28
Jul, 204229.8931.396205.89
Aug, 204229.7431.546174.35
Sep, 204229.5931.696142.65
Oct, 204229.4331.856110.81
Nov, 204229.2832.006078.81
Dec, 204229.1332.156046.65
Jan, 204328.9732.316014.35
Feb, 204328.8232.465981.89
Mar, 204328.6632.625949.27
Apr, 204328.5132.775916.50
May, 204328.3532.935883.57
Jun, 204328.1933.095850.48
Jul, 204328.0333.255817.23
Aug, 204327.8733.415783.83
Sep, 204327.7133.575750.26
Oct, 204327.5533.735716.53
Nov, 204327.3933.895682.65
Dec, 204327.2334.055648.60
Jan, 204427.0734.215614.38
Feb, 204426.9034.385580.00
Mar, 204426.7434.545545.46
Apr, 204426.5734.715510.75
May, 204426.4134.875475.88
Jun, 204426.2435.045440.84
Jul, 204426.0735.215405.63
Aug, 204425.9035.385370.25
Sep, 204425.7335.555334.70
Oct, 204425.5635.725298.98
Nov, 204425.3935.895263.10
Dec, 204425.2236.065227.03
Jan, 204525.0536.235190.80
Feb, 204524.8736.415154.39
Mar, 204524.7036.585117.81
Apr, 204524.5236.765081.05
May, 204524.3536.935044.12
Jun, 204524.1737.115007.01
Jul, 204523.9937.294969.72
Aug, 204523.8137.474932.26
Sep, 204523.6337.654894.61
Oct, 204523.4537.834856.78
Nov, 204523.2738.014818.78
Dec, 204523.0938.194780.59
Jan, 204622.9138.374742.21
Feb, 204622.7238.564703.66
Mar, 204622.5438.744664.91
Apr, 204622.3538.934625.99
May, 204622.1739.114586.87
Jun, 204621.9839.304547.57
Jul, 204621.7939.494508.08
Aug, 204621.6039.684468.40
Sep, 204621.4139.874428.53
Oct, 204621.2240.064388.47
Nov, 204621.0340.254348.22
Dec, 204620.8440.444307.78
Jan, 204720.6440.644267.14
Feb, 204720.4540.834226.31
Mar, 204720.2541.034185.28
Apr, 204720.0541.234144.05
May, 204719.8641.424102.63
Jun, 204719.6641.624061.01
Jul, 204719.4641.824019.19
Aug, 204719.2642.023977.16
Sep, 204719.0642.223934.94
Oct, 204718.8542.433892.52
Nov, 204718.6542.633849.89
Dec, 204718.4542.833807.06
Jan, 204818.2443.043764.02
Feb, 204818.0443.243720.77
Mar, 204817.8343.453677.32
Apr, 204817.6243.663633.66
May, 204817.4143.873589.79
Jun, 204817.2044.083545.72
Jul, 204816.9944.293501.42
Aug, 204816.7844.503456.92
Sep, 204816.5644.723412.21
Oct, 204816.3544.933367.28
Nov, 204816.1345.153322.13
Dec, 204815.9245.363276.77
Jan, 204915.7045.583231.19
Feb, 204915.4845.803185.39
Mar, 204915.2646.023139.38
Apr, 204915.0446.243093.14
May, 204914.8246.463046.68
Jun, 204914.6046.683000.00
Jul, 204914.3846.902953.10
Aug, 204914.1547.132905.97
Sep, 204913.9247.362858.61
Oct, 204913.7047.582811.03
Nov, 204913.4747.812763.22
Dec, 204913.2448.042715.18
Jan, 205013.0148.272666.91
Feb, 205012.7848.502618.41
Mar, 205012.5548.732569.67
Apr, 205012.3148.972520.71
May, 205012.0849.202471.51
Jun, 205011.8449.442422.07
Jul, 205011.6149.672372.39
Aug, 205011.3749.912322.48
Sep, 205011.1350.152272.33
Oct, 205010.8950.392221.94
Nov, 205010.6550.632171.30
Dec, 205010.4050.882120.43
Jan, 205110.1651.122069.31
Feb, 20519.9251.362017.94
Mar, 20519.6751.611966.33
Apr, 20519.4251.861914.48
May, 20519.1752.111862.37
Jun, 20518.9252.361810.01
Jul, 20518.6752.611757.41
Aug, 20518.4252.861704.55
Sep, 20518.1753.111651.43
Oct, 20517.9153.371598.07
Nov, 20517.6653.621544.45
Dec, 20517.4053.881490.57
Jan, 20527.1454.141436.43
Feb, 20526.8854.401382.03
Mar, 20526.6254.661327.37
Apr, 20526.3654.921272.45
May, 20526.1055.181217.27
Jun, 20525.8355.451161.82
Jul, 20525.5755.711106.11
Aug, 20525.3055.981050.13
Sep, 20525.0356.25993.88
Oct, 20524.7656.52937.36
Nov, 20524.4956.79880.58
Dec, 20524.2257.06823.52
Jan, 20533.9557.33766.18
Feb, 20533.6757.61708.57
Mar, 20533.4057.88650.69
Apr, 20533.1258.16592.53
May, 20532.8458.44534.09
Jun, 20532.5658.72475.36
Jul, 20532.2859.00416.36
Aug, 20532.0059.28357.08
Sep, 20531.7159.57297.51
Oct, 20531.4359.85237.65
Nov, 20531.1460.14177.51
Dec, 20530.8560.43117.08
Jan, 20540.5660.7256.36
Feb, 20540.2761.010