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

Mortgage Summary
Property Total: $20,000
Down Payment $6,000
Mortgage Amount: $14,000

Mortgage Payment: $81.70 / month
Estimated Tax: + $11.11 / month
Maint / HOA: + $0 / month
Total Monthly Payment: = $92.81 / month

Total Interest Paid: $15,411.60 over 30 years
Total Tax Paid: $4,000.00 over 30 years
Amortization Table
Month Interest Principal Balance
Mar, 202467.0814.6213985.38
Apr, 202467.0114.6913970.70
May, 202466.9414.7613955.94
Jun, 202466.8714.8313941.11
Jul, 202466.8014.9013926.21
Aug, 202466.7314.9713911.24
Sep, 202466.6615.0413896.20
Oct, 202466.5915.1113881.09
Nov, 202466.5115.1913865.90
Dec, 202466.4415.2613850.64
Jan, 202566.3715.3313835.31
Mar, 202566.2915.4113819.90
Mar, 2025132.5130.8913804.42
Apr, 202566.1515.5513788.87
May, 202566.0715.6313773.24
Jun, 202566.0015.7013757.54
Jul, 202565.9215.7813741.76
Aug, 202565.8515.8513725.91
Sep, 202565.7715.9313709.98
Oct, 202565.6916.0113693.97
Nov, 202565.6216.0813677.89
Dec, 202565.5416.1613661.73
Jan, 202665.4616.2413645.49
Mar, 202665.3816.3213629.17
Mar, 2026130.6932.7113612.78
Apr, 202665.2316.4713596.31
May, 202665.1516.5513579.76
Jun, 202665.0716.6313563.13
Jul, 202664.9916.7113546.42
Aug, 202664.9116.7913529.63
Sep, 202664.8316.8713512.76
Oct, 202664.7516.9513495.80
Nov, 202664.6717.0313478.77
Dec, 202664.5917.1113461.66
Jan, 202764.5017.2013444.46
Mar, 202764.4217.2813427.18
Mar, 2027128.7634.6413409.82
Apr, 202764.2617.4413392.38
May, 202764.1717.5313374.85
Jun, 202764.0917.6113357.24
Jul, 202764.0017.7013339.54
Aug, 202763.9217.7813321.76
Sep, 202763.8317.8713303.89
Oct, 202763.7517.9513285.94
Nov, 202763.6618.0413267.90
Dec, 202763.5818.1213249.78
Jan, 202863.4918.2113231.56
Feb, 202863.4018.3013213.27
Mar, 202863.3118.3913194.88
Apr, 202863.2318.4713176.40
May, 202863.1418.5613157.84
Jun, 202863.0518.6513139.19
Jul, 202862.9618.7413120.45
Aug, 202862.8718.8313101.62
Sep, 202862.7818.9213082.70
Oct, 202862.6919.0113063.68
Nov, 202862.6019.1013044.58
Dec, 202862.5119.1913025.39
Jan, 202962.4119.2913006.10
Mar, 202962.3219.3812986.72
Mar, 2029124.5538.8512967.25
Apr, 202962.1319.5712947.68
May, 202962.0419.6612928.02
Jun, 202961.9519.7512908.27
Jul, 202961.8519.8512888.42
Aug, 202961.7619.9412868.48
Sep, 202961.6620.0412848.44
Oct, 202961.5720.1312828.31
Nov, 202961.4720.2312808.08
Dec, 202961.3720.3312787.75
Jan, 203061.2720.4312767.32
Mar, 203061.1820.5212746.80
Mar, 2030122.2641.1412726.18
Apr, 203060.9820.7212705.46
May, 203060.8820.8212684.64
Jun, 203060.7820.9212663.72
Jul, 203060.6821.0212642.70
Aug, 203060.5821.1212621.58
Sep, 203060.4821.2212600.36
Oct, 203060.3821.3212579.03
Nov, 203060.2721.4312557.61
Dec, 203060.1721.5312536.08
Jan, 203160.0721.6312514.45
Mar, 203159.9721.7312492.71
Mar, 2031119.8343.5712470.87
Apr, 203159.7621.9412448.93
May, 203159.6522.0512426.88
Jun, 203159.5522.1512404.73
Jul, 203159.4422.2612382.47
Aug, 203159.3322.3712360.10
Sep, 203159.2322.4712337.62
Oct, 203159.1222.5812315.04
Nov, 203159.0122.6912292.35
Dec, 203158.9022.8012269.55
Jan, 203258.7922.9112246.64
Feb, 203258.6823.0212223.63
Mar, 203258.5723.1312200.50
Apr, 203258.4623.2412177.26
May, 203258.3523.3512153.91
Jun, 203258.2423.4612130.45
Jul, 203258.1323.5712106.87
Aug, 203258.0123.6912083.18
Sep, 203257.9023.8012059.38
Oct, 203257.7823.9212035.47
Nov, 203257.6724.0312011.44
Dec, 203257.5524.1511987.29
Jan, 203357.4424.2611963.03
Mar, 203357.3224.3811938.65
Mar, 2033114.5348.8711914.16
Apr, 203357.0924.6111889.55
May, 203356.9724.7311864.82
Jun, 203356.8524.8511839.97
Jul, 203356.7324.9711815.00
Aug, 203356.6125.0911789.92
Sep, 203356.4925.2111764.71
Oct, 203356.3725.3311739.38
Nov, 203356.2525.4511713.93
Dec, 203356.1325.5711688.36
Jan, 203456.0125.6911662.67
Mar, 203455.8825.8211636.85
Mar, 2034111.6451.7611610.91
Apr, 203455.6426.0611584.85
May, 203455.5126.1911558.66
Jun, 203455.3926.3111532.34
Jul, 203455.2626.4411505.90
Aug, 203455.1326.5711479.34
Sep, 203455.0126.6911452.64
Oct, 203454.8826.8211425.82
Nov, 203454.7526.9511398.87
Dec, 203454.6227.0811371.79
Jan, 203554.4927.2111344.58
Mar, 203554.3627.3411317.24
Mar, 2035108.5954.8111289.76
Apr, 203554.1027.6011262.16
May, 203553.9627.7411234.43
Jun, 203553.8327.8711206.56
Jul, 203553.7028.0011178.56
Aug, 203553.5628.1411150.42
Sep, 203553.4328.2711122.15
Oct, 203553.2928.4111093.74
Nov, 203553.1628.5411065.20
Dec, 203553.0228.6811036.52
Jan, 203652.8828.8211007.70
Feb, 203652.7528.9510978.75
Mar, 203652.6129.0910949.66
Apr, 203652.4729.2310920.42
May, 203652.3329.3710891.05
Jun, 203652.1929.5110861.54
Jul, 203652.0429.6610831.88
Aug, 203651.9029.8010802.08
Sep, 203651.7629.9410772.14
Oct, 203651.6230.0810742.06
Nov, 203651.4730.2310711.83
Dec, 203651.3330.3710681.46
Jan, 203751.1830.5210650.94
Mar, 203751.0430.6610620.28
Mar, 2037101.9361.4710589.47
Apr, 203750.7430.9610558.51
May, 203750.5931.1110527.40
Jun, 203750.4431.2610496.14
Jul, 203750.2931.4110464.74
Aug, 203750.1431.5610433.18
Sep, 203749.9931.7110401.47
Oct, 203749.8431.8610369.61
Nov, 203749.6932.0110337.60
Dec, 203749.5332.1710305.44
Jan, 203849.3832.3210273.12
Mar, 203849.2332.4710240.64
Mar, 203898.3065.1010208.01
Apr, 203848.9132.7910175.23
May, 203848.7632.9410142.28
Jun, 203848.6033.1010109.18
Jul, 203848.4433.2610075.92
Aug, 203848.2833.4210042.50
Sep, 203848.1233.5810008.92
Oct, 203847.9633.749975.18
Nov, 203847.8033.909941.28
Dec, 203847.6434.069907.21
Jan, 203947.4734.239872.99
Mar, 203947.3134.399838.59
Mar, 203994.4568.959804.04
Apr, 203946.9834.729769.31
May, 203946.8134.899734.43
Jun, 203946.6435.069699.37
Jul, 203946.4835.229664.15
Aug, 203946.3135.399628.75
Sep, 203946.1435.569593.19
Oct, 203945.9735.739557.46
Nov, 203945.8035.909521.55
Dec, 203945.6236.089485.48
Jan, 204045.4536.259449.23
Feb, 204045.2836.429412.81
Mar, 204045.1036.609376.21
Apr, 204044.9336.779339.44
May, 204044.7536.959302.49
Jun, 204044.5737.139265.36
Jul, 204044.4037.309228.06
Aug, 204044.2237.489190.58
Sep, 204044.0437.669152.92
Oct, 204043.8637.849115.07
Nov, 204043.6838.029077.05
Dec, 204043.4938.219038.85
Jan, 204143.3138.399000.46
Mar, 204143.1338.578961.88
Mar, 204186.0777.338923.13
Apr, 204142.7638.948884.18
May, 204142.5739.138845.05
Jun, 204142.3839.328805.73
Jul, 204142.1939.518766.23
Aug, 204142.0039.708726.53
Sep, 204141.8139.898686.65
Oct, 204141.6240.088646.57
Nov, 204141.4340.278606.30
Dec, 204141.2440.468565.84
Jan, 204241.0440.668525.19
Mar, 204240.8540.858484.34
Mar, 204281.5081.908443.29
Apr, 204240.4641.248402.05
May, 204240.2641.448360.61
Jun, 204240.0641.648318.97
Jul, 204239.8641.848277.13
Aug, 204239.6642.048235.09
Sep, 204239.4642.248192.85
Oct, 204239.2642.448150.41
Nov, 204239.0542.658107.76
Dec, 204238.8542.858064.91
Jan, 204338.6443.068021.86
Mar, 204338.4443.267978.60
Mar, 204376.6786.737935.13
Apr, 204338.0243.687891.45
May, 204337.8143.897847.56
Jun, 204337.6044.107803.46
Jul, 204337.3944.317759.16
Aug, 204337.1844.527714.64
Sep, 204336.9744.737669.90
Oct, 204336.7544.957624.95
Nov, 204336.5445.167579.79
Dec, 204336.3245.387534.41
Jan, 204436.1045.607488.81
Feb, 204435.8845.827443.00
Mar, 204435.6646.047396.96
Apr, 204435.4446.267350.70
May, 204435.2246.487304.23
Jun, 204435.0046.707257.53
Jul, 204434.7846.927210.60
Aug, 204434.5547.157163.45
Sep, 204434.3247.387116.08
Oct, 204434.1047.607068.47
Nov, 204433.8747.837020.64
Dec, 204433.6448.066972.58
Jan, 204533.4148.296924.30
Mar, 204533.1848.526875.77
Mar, 204566.1397.276827.02
Apr, 204532.7148.996778.03
May, 204532.4849.226728.81
Jun, 204532.2449.466679.35
Jul, 204532.0149.696629.66
Aug, 204531.7749.936579.73
Sep, 204531.5350.176529.55
Oct, 204531.2950.416479.14
Nov, 204531.0550.656428.49
Dec, 204530.8050.906377.59
Jan, 204630.5651.146326.45
Mar, 204630.3151.396275.06
Mar, 204660.38103.026223.43
Apr, 204629.8251.886171.55
May, 204629.5752.136119.42
Jun, 204629.3252.386067.05
Jul, 204629.0752.636014.42
Aug, 204628.8252.885961.54
Sep, 204628.5753.135908.40
Oct, 204628.3153.395855.01
Nov, 204628.0653.645801.37
Dec, 204627.8053.905747.47
Jan, 204727.5454.165693.31
Mar, 204727.2854.425638.89
Mar, 204754.30109.105584.21
Apr, 204726.7654.945529.27
May, 204726.4955.215474.06
Jun, 204726.2355.475418.59
Jul, 204725.9655.745362.85
Aug, 204725.7056.005306.85
Sep, 204725.4356.275250.58
Oct, 204725.1656.545194.04
Nov, 204724.8956.815137.23
Dec, 204724.6257.085080.14
Jan, 204824.3457.365022.78
Feb, 204824.0757.634965.15
Mar, 204823.7957.914907.24
Apr, 204823.5158.194849.06
May, 204823.2458.464790.59
Jun, 204822.9558.754731.85
Jul, 204822.6759.034672.82
Aug, 204822.3959.314613.51
Sep, 204822.1159.594553.92
Oct, 204821.8259.884494.04
Nov, 204821.5360.174433.87
Dec, 204821.2560.454373.42
Jan, 204920.9660.744312.67
Mar, 204920.6661.044251.64
Mar, 204941.03122.374190.31
Apr, 204920.0861.624128.69
May, 204919.7861.924066.77
Jun, 204919.4962.214004.56
Jul, 204919.1962.513942.05
Aug, 204918.8962.813879.24
Sep, 204918.5963.113816.13
Oct, 204918.2963.413752.71
Nov, 204917.9863.723688.99
Dec, 204917.6864.023624.97
Jan, 205017.3764.333560.64
Mar, 205017.0664.643496.00
Mar, 205033.81129.593431.05
Apr, 205016.4465.263365.79
May, 205016.1365.573300.22
Jun, 205015.8165.893234.33
Jul, 205015.5066.203168.13
Aug, 205015.1866.523101.61
Sep, 205014.8666.843034.77
Oct, 205014.5467.162967.62
Nov, 205014.2267.482900.14
Dec, 205013.9067.802832.33
Jan, 205113.5768.132764.20
Mar, 205113.2568.452695.75
Mar, 205126.17137.232626.97
Apr, 205112.5969.112557.85
May, 205112.2669.442488.41
Jun, 205111.9269.782418.63
Jul, 205111.5970.112348.52
Aug, 205111.2570.452278.08
Sep, 205110.9270.782207.29
Oct, 205110.5871.122136.17
Nov, 205110.2471.462064.70
Dec, 20519.8971.811992.90
Jan, 20529.5572.151920.75
Feb, 20529.2072.501848.25
Mar, 20528.8672.841775.41
Apr, 20528.5173.191702.21
May, 20528.1673.541628.67
Jun, 20527.8073.901554.77
Jul, 20527.4574.251480.52
Aug, 20527.0974.611405.92
Sep, 20526.7474.961330.96
Oct, 20526.3875.321255.63
Nov, 20526.0275.681179.95
Dec, 20525.6576.051103.90
Jan, 20535.2976.411027.49
Mar, 20534.9276.78950.72
Mar, 20539.48153.92873.57
Apr, 20534.1977.51796.06
May, 20533.8177.89718.17
Jun, 20533.4478.26639.91
Jul, 20533.0778.63561.28
Aug, 20532.6979.01482.27
Sep, 20532.3179.39402.88
Oct, 20531.9379.77323.11
Nov, 20531.5580.15242.96
Dec, 20531.1680.54162.42
Jan, 20540.7880.9281.50
Mar, 20540.3981.310.19