Mortgage Parameters

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

Mortgage Summary

Property Total:	$55,000
Down Payment	$16,500
Mortgage Amount:	$38,500
Mortgage Payment:	$224.68 / month
Estimated Tax:	+ $30.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $255.24 / month
Total Interest Paid:	$42,386.40 over 30 years
Total Tax Paid:	$11,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2020	184.48	40.20	38459.80
Oct, 2020	184.29	40.39	38419.41
Nov, 2020	184.09	40.59	38378.82
Dec, 2020	183.90	40.78	38338.04
Jan, 2021	183.70	40.98	38297.06
Feb, 2021	183.51	41.17	38255.89
Mar, 2021	183.31	41.37	38214.52
Apr, 2021	183.11	41.57	38172.95
May, 2021	182.91	41.77	38131.18
Jun, 2021	182.71	41.97	38089.21
Jul, 2021	182.51	42.17	38047.04
Aug, 2021	182.31	42.37	38004.67
Sep, 2021	182.11	42.57	37962.10
Oct, 2021	181.90	42.78	37919.32
Nov, 2021	181.70	42.98	37876.34
Dec, 2021	181.49	43.19	37833.15
Jan, 2022	181.28	43.40	37789.75
Feb, 2022	181.08	43.60	37746.15
Mar, 2022	180.87	43.81	37702.33
Apr, 2022	180.66	44.02	37658.31
May, 2022	180.45	44.23	37614.08
Jun, 2022	180.23	44.45	37569.63
Jul, 2022	180.02	44.66	37524.97
Aug, 2022	179.81	44.87	37480.10
Sep, 2022	179.59	45.09	37435.01
Oct, 2022	179.38	45.30	37389.71
Nov, 2022	179.16	45.52	37344.19
Dec, 2022	178.94	45.74	37298.45
Jan, 2023	178.72	45.96	37252.49
Feb, 2023	178.50	46.18	37206.31
Mar, 2023	178.28	46.40	37159.91
Apr, 2023	178.06	46.62	37113.29
May, 2023	177.83	46.85	37066.44
Jun, 2023	177.61	47.07	37019.37
Jul, 2023	177.38	47.30	36972.08
Aug, 2023	177.16	47.52	36924.55
Sep, 2023	176.93	47.75	36876.80
Oct, 2023	176.70	47.98	36828.83
Nov, 2023	176.47	48.21	36780.62
Dec, 2023	176.24	48.44	36732.18
Jan, 2024	176.01	48.67	36683.51
Feb, 2024	175.78	48.90	36634.60
Mar, 2024	175.54	49.14	36585.46
Apr, 2024	175.31	49.37	36536.09
May, 2024	175.07	49.61	36486.48
Jun, 2024	174.83	49.85	36436.63
Jul, 2024	174.59	50.09	36386.54
Aug, 2024	174.35	50.33	36336.21
Sep, 2024	174.11	50.57	36285.64
Oct, 2024	173.87	50.81	36234.83
Nov, 2024	173.63	51.05	36183.78
Dec, 2024	173.38	51.30	36132.48
Jan, 2025	173.13	51.55	36080.93
Feb, 2025	172.89	51.79	36029.14
Mar, 2025	172.64	52.04	35977.10
Apr, 2025	172.39	52.29	35924.81
May, 2025	172.14	52.54	35872.27
Jun, 2025	171.89	52.79	35819.48
Jul, 2025	171.63	53.05	35766.43
Aug, 2025	171.38	53.30	35713.13
Sep, 2025	171.13	53.55	35659.58
Oct, 2025	170.87	53.81	35605.77
Nov, 2025	170.61	54.07	35551.70
Dec, 2025	170.35	54.33	35497.37
Jan, 2026	170.09	54.59	35442.78
Feb, 2026	169.83	54.85	35387.93
Mar, 2026	169.57	55.11	35332.82
Apr, 2026	169.30	55.38	35277.44
May, 2026	169.04	55.64	35221.80
Jun, 2026	168.77	55.91	35165.89
Jul, 2026	168.50	56.18	35109.71
Aug, 2026	168.23	56.45	35053.27
Sep, 2026	167.96	56.72	34996.55
Oct, 2026	167.69	56.99	34939.56
Nov, 2026	167.42	57.26	34882.30
Dec, 2026	167.14	57.54	34824.77
Jan, 2027	166.87	57.81	34766.96
Feb, 2027	166.59	58.09	34708.87
Mar, 2027	166.31	58.37	34650.50
Apr, 2027	166.03	58.65	34591.85
May, 2027	165.75	58.93	34532.93
Jun, 2027	165.47	59.21	34473.72
Jul, 2027	165.19	59.49	34414.22
Aug, 2027	164.90	59.78	34354.45
Sep, 2027	164.62	60.06	34294.38
Oct, 2027	164.33	60.35	34234.03
Nov, 2027	164.04	60.64	34173.39
Dec, 2027	163.75	60.93	34112.45
Jan, 2028	163.46	61.22	34051.23
Feb, 2028	163.16	61.52	33989.71
Mar, 2028	162.87	61.81	33927.90
Apr, 2028	162.57	62.11	33865.79
May, 2028	162.27	62.41	33803.38
Jun, 2028	161.97	62.71	33740.68
Jul, 2028	161.67	63.01	33677.67
Aug, 2028	161.37	63.31	33614.36
Sep, 2028	161.07	63.61	33550.75
Oct, 2028	160.76	63.92	33486.84
Nov, 2028	160.46	64.22	33422.61
Dec, 2028	160.15	64.53	33358.08
Jan, 2029	159.84	64.84	33293.25
Feb, 2029	159.53	65.15	33228.10
Mar, 2029	159.22	65.46	33162.63
Apr, 2029	158.90	65.78	33096.86
May, 2029	158.59	66.09	33030.77
Jun, 2029	158.27	66.41	32964.36
Jul, 2029	157.95	66.73	32897.63
Aug, 2029	157.63	67.05	32830.59
Sep, 2029	157.31	67.37	32763.22
Oct, 2029	156.99	67.69	32695.53
Nov, 2029	156.67	68.01	32627.52
Dec, 2029	156.34	68.34	32559.18
Jan, 2030	156.01	68.67	32490.51
Feb, 2030	155.68	69.00	32421.51
Mar, 2030	155.35	69.33	32352.19
Apr, 2030	155.02	69.66	32282.53
May, 2030	154.69	69.99	32212.54
Jun, 2030	154.35	70.33	32142.21
Jul, 2030	154.01	70.67	32071.54
Aug, 2030	153.68	71.00	32000.54
Sep, 2030	153.34	71.34	31929.19
Oct, 2030	152.99	71.69	31857.51
Nov, 2030	152.65	72.03	31785.48
Dec, 2030	152.31	72.37	31713.10
Jan, 2031	151.96	72.72	31640.38
Feb, 2031	151.61	73.07	31567.31
Mar, 2031	151.26	73.42	31493.89
Apr, 2031	150.91	73.77	31420.12
May, 2031	150.55	74.13	31346.00
Jun, 2031	150.20	74.48	31271.52
Jul, 2031	149.84	74.84	31196.68
Aug, 2031	149.48	75.20	31121.48
Sep, 2031	149.12	75.56	31045.93
Oct, 2031	148.76	75.92	30970.01
Nov, 2031	148.40	76.28	30893.73
Dec, 2031	148.03	76.65	30817.08
Jan, 2032	147.67	77.01	30740.06
Feb, 2032	147.30	77.38	30662.68
Mar, 2032	146.93	77.75	30584.92
Apr, 2032	146.55	78.13	30506.80
May, 2032	146.18	78.50	30428.30
Jun, 2032	145.80	78.88	30349.42
Jul, 2032	145.42	79.26	30270.16
Aug, 2032	145.04	79.64	30190.53
Sep, 2032	144.66	80.02	30110.51
Oct, 2032	144.28	80.40	30030.11
Nov, 2032	143.89	80.79	29949.32
Dec, 2032	143.51	81.17	29868.15
Jan, 2033	143.12	81.56	29786.59
Feb, 2033	142.73	81.95	29704.64
Mar, 2033	142.33	82.35	29622.29
Apr, 2033	141.94	82.74	29539.55
May, 2033	141.54	83.14	29456.41
Jun, 2033	141.15	83.53	29372.88
Jul, 2033	140.75	83.93	29288.95
Aug, 2033	140.34	84.34	29204.61
Sep, 2033	139.94	84.74	29119.87
Oct, 2033	139.53	85.15	29034.72
Nov, 2033	139.12	85.56	28949.16
Dec, 2033	138.71	85.97	28863.20
Jan, 2034	138.30	86.38	28776.82
Feb, 2034	137.89	86.79	28690.03
Mar, 2034	137.47	87.21	28602.82
Apr, 2034	137.06	87.62	28515.20
May, 2034	136.64	88.04	28427.15
Jun, 2034	136.21	88.47	28338.69
Jul, 2034	135.79	88.89	28249.80
Aug, 2034	135.36	89.32	28160.48
Sep, 2034	134.94	89.74	28070.74
Oct, 2034	134.51	90.17	27980.56
Nov, 2034	134.07	90.61	27889.96
Dec, 2034	133.64	91.04	27798.91
Jan, 2035	133.20	91.48	27707.44
Feb, 2035	132.76	91.92	27615.52
Mar, 2035	132.32	92.36	27523.17
Apr, 2035	131.88	92.80	27430.37
May, 2035	131.44	93.24	27337.13
Jun, 2035	130.99	93.69	27243.44
Jul, 2035	130.54	94.14	27149.30
Aug, 2035	130.09	94.59	27054.71
Sep, 2035	129.64	95.04	26959.67
Oct, 2035	129.18	95.50	26864.17
Nov, 2035	128.72	95.96	26768.21
Dec, 2035	128.26	96.42	26671.80
Jan, 2036	127.80	96.88	26574.92
Feb, 2036	127.34	97.34	26477.58
Mar, 2036	126.87	97.81	26379.77
Apr, 2036	126.40	98.28	26281.49
May, 2036	125.93	98.75	26182.74
Jun, 2036	125.46	99.22	26083.52
Jul, 2036	124.98	99.70	25983.83
Aug, 2036	124.51	100.17	25883.65
Sep, 2036	124.03	100.65	25783.00
Oct, 2036	123.54	101.14	25681.86
Nov, 2036	123.06	101.62	25580.24
Dec, 2036	122.57	102.11	25478.13
Jan, 2037	122.08	102.60	25375.53
Feb, 2037	121.59	103.09	25272.45
Mar, 2037	121.10	103.58	25168.86
Apr, 2037	120.60	104.08	25064.78
May, 2037	120.10	104.58	24960.21
Jun, 2037	119.60	105.08	24855.13
Jul, 2037	119.10	105.58	24749.54
Aug, 2037	118.59	106.09	24643.46
Sep, 2037	118.08	106.60	24536.86
Oct, 2037	117.57	107.11	24429.75
Nov, 2037	117.06	107.62	24322.13
Dec, 2037	116.54	108.14	24213.99
Jan, 2038	116.03	108.65	24105.34
Feb, 2038	115.50	109.18	23996.16
Mar, 2038	114.98	109.70	23886.47
Apr, 2038	114.46	110.22	23776.24
May, 2038	113.93	110.75	23665.49
Jun, 2038	113.40	111.28	23554.21
Jul, 2038	112.86	111.82	23442.39
Aug, 2038	112.33	112.35	23330.04
Sep, 2038	111.79	112.89	23217.15
Oct, 2038	111.25	113.43	23103.72
Nov, 2038	110.71	113.97	22989.74
Dec, 2038	110.16	114.52	22875.22
Jan, 2039	109.61	115.07	22760.15
Feb, 2039	109.06	115.62	22644.53
Mar, 2039	108.51	116.17	22528.36
Apr, 2039	107.95	116.73	22411.62
May, 2039	107.39	117.29	22294.33
Jun, 2039	106.83	117.85	22176.48
Jul, 2039	106.26	118.42	22058.06
Aug, 2039	105.69	118.99	21939.08
Sep, 2039	105.12	119.56	21819.52
Oct, 2039	104.55	120.13	21699.39
Nov, 2039	103.98	120.70	21578.69
Dec, 2039	103.40	121.28	21457.41
Jan, 2040	102.82	121.86	21335.55
Feb, 2040	102.23	122.45	21213.10
Mar, 2040	101.65	123.03	21090.06
Apr, 2040	101.06	123.62	20966.44
May, 2040	100.46	124.22	20842.23
Jun, 2040	99.87	124.81	20717.41
Jul, 2040	99.27	125.41	20592.01
Aug, 2040	98.67	126.01	20466.00
Sep, 2040	98.07	126.61	20339.38
Oct, 2040	97.46	127.22	20212.16
Nov, 2040	96.85	127.83	20084.33
Dec, 2040	96.24	128.44	19955.89
Jan, 2041	95.62	129.06	19826.83
Feb, 2041	95.00	129.68	19697.15
Mar, 2041	94.38	130.30	19566.86
Apr, 2041	93.76	130.92	19435.93
May, 2041	93.13	131.55	19304.38
Jun, 2041	92.50	132.18	19172.20
Jul, 2041	91.87	132.81	19039.39
Aug, 2041	91.23	133.45	18905.94
Sep, 2041	90.59	134.09	18771.85
Oct, 2041	89.95	134.73	18637.12
Nov, 2041	89.30	135.38	18501.74
Dec, 2041	88.65	136.03	18365.72
Jan, 2042	88.00	136.68	18229.04
Feb, 2042	87.35	137.33	18091.71
Mar, 2042	86.69	137.99	17953.72
Apr, 2042	86.03	138.65	17815.07
May, 2042	85.36	139.32	17675.75
Jun, 2042	84.70	139.98	17535.77
Jul, 2042	84.03	140.65	17395.11
Aug, 2042	83.35	141.33	17253.78
Sep, 2042	82.67	142.01	17111.78
Oct, 2042	81.99	142.69	16969.09
Nov, 2042	81.31	143.37	16825.72
Dec, 2042	80.62	144.06	16681.67
Jan, 2043	79.93	144.75	16536.92
Feb, 2043	79.24	145.44	16391.48
Mar, 2043	78.54	146.14	16245.34
Apr, 2043	77.84	146.84	16098.50
May, 2043	77.14	147.54	15950.96
Jun, 2043	76.43	148.25	15802.71
Jul, 2043	75.72	148.96	15653.75
Aug, 2043	75.01	149.67	15504.08
Sep, 2043	74.29	150.39	15353.69
Oct, 2043	73.57	151.11	15202.58
Nov, 2043	72.85	151.83	15050.75
Dec, 2043	72.12	152.56	14898.19
Jan, 2044	71.39	153.29	14744.89
Feb, 2044	70.65	154.03	14590.87
Mar, 2044	69.91	154.77	14436.10
Apr, 2044	69.17	155.51	14280.59
May, 2044	68.43	156.25	14124.34
Jun, 2044	67.68	157.00	13967.34
Jul, 2044	66.93	157.75	13809.59
Aug, 2044	66.17	158.51	13651.08
Sep, 2044	65.41	159.27	13491.81
Oct, 2044	64.65	160.03	13331.78
Nov, 2044	63.88	160.80	13170.98
Dec, 2044	63.11	161.57	13009.41
Jan, 2045	62.34	162.34	12847.07
Feb, 2045	61.56	163.12	12683.95
Mar, 2045	60.78	163.90	12520.04
Apr, 2045	59.99	164.69	12355.35
May, 2045	59.20	165.48	12189.88
Jun, 2045	58.41	166.27	12023.61
Jul, 2045	57.61	167.07	11856.54
Aug, 2045	56.81	167.87	11688.67
Sep, 2045	56.01	168.67	11520.00
Oct, 2045	55.20	169.48	11350.52
Nov, 2045	54.39	170.29	11180.23
Dec, 2045	53.57	171.11	11009.12
Jan, 2046	52.75	171.93	10837.19
Feb, 2046	51.93	172.75	10664.44
Mar, 2046	51.10	173.58	10490.86
Apr, 2046	50.27	174.41	10316.45
May, 2046	49.43	175.25	10141.20
Jun, 2046	48.59	176.09	9965.12
Jul, 2046	47.75	176.93	9788.19
Aug, 2046	46.90	177.78	9610.41
Sep, 2046	46.05	178.63	9431.78
Oct, 2046	45.19	179.49	9252.29
Nov, 2046	44.33	180.35	9071.95
Dec, 2046	43.47	181.21	8890.74
Jan, 2047	42.60	182.08	8708.66
Feb, 2047	41.73	182.95	8525.71
Mar, 2047	40.85	183.83	8341.88
Apr, 2047	39.97	184.71	8157.17
May, 2047	39.09	185.59	7971.58
Jun, 2047	38.20	186.48	7785.09
Jul, 2047	37.30	187.38	7597.72
Aug, 2047	36.41	188.27	7409.44
Sep, 2047	35.50	189.18	7220.27
Oct, 2047	34.60	190.08	7030.18
Nov, 2047	33.69	190.99	6839.19
Dec, 2047	32.77	191.91	6647.28
Jan, 2048	31.85	192.83	6454.45
Feb, 2048	30.93	193.75	6260.70
Mar, 2048	30.00	194.68	6066.02
Apr, 2048	29.07	195.61	5870.40
May, 2048	28.13	196.55	5673.85
Jun, 2048	27.19	197.49	5476.36
Jul, 2048	26.24	198.44	5277.92
Aug, 2048	25.29	199.39	5078.53
Sep, 2048	24.33	200.35	4878.19
Oct, 2048	23.37	201.31	4676.88
Nov, 2048	22.41	202.27	4474.61
Dec, 2048	21.44	203.24	4271.37
Jan, 2049	20.47	204.21	4067.16
Feb, 2049	19.49	205.19	3861.97
Mar, 2049	18.51	206.17	3655.79
Apr, 2049	17.52	207.16	3448.63
May, 2049	16.52	208.16	3240.48
Jun, 2049	15.53	209.15	3031.32
Jul, 2049	14.53	210.15	2821.17
Aug, 2049	13.52	211.16	2610.01
Sep, 2049	12.51	212.17	2397.83
Oct, 2049	11.49	213.19	2184.64
Nov, 2049	10.47	214.21	1970.43
Dec, 2049	9.44	215.24	1755.19
Jan, 2050	8.41	216.27	1538.92
Feb, 2050	7.37	217.31	1321.62
Mar, 2050	6.33	218.35	1103.27
Apr, 2050	5.29	219.39	883.87
May, 2050	4.24	220.44	663.43
Jun, 2050	3.18	221.50	441.93
Jul, 2050	2.12	222.56	219.37
Aug, 2050	1.05	223.63	0