Mortgage Parameters

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

Mortgage Summary

Property Total:	$48,000
Down Payment	$14,400
Mortgage Amount:	$33,600
Mortgage Payment:	$196.08 / month
Estimated Tax:	+ $26.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $222.75 / month
Total Interest Paid:	$36,990.00 over 30 years
Total Tax Paid:	$9,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	161.00	35.08	33564.92
May, 2024	160.83	35.25	33529.67
Jun, 2024	160.66	35.42	33494.25
Jul, 2024	160.49	35.59	33458.67
Aug, 2024	160.32	35.76	33422.91
Sep, 2024	160.15	35.93	33386.98
Oct, 2024	159.98	36.10	33350.88
Nov, 2024	159.81	36.27	33314.61
Dec, 2024	159.63	36.45	33278.16
Jan, 2025	159.46	36.62	33241.54
Feb, 2025	159.28	36.80	33204.74
Mar, 2025	159.11	36.97	33167.77
Apr, 2025	158.93	37.15	33130.62
May, 2025	158.75	37.33	33093.29
Jun, 2025	158.57	37.51	33055.78
Jul, 2025	158.39	37.69	33018.09
Aug, 2025	158.21	37.87	32980.22
Sep, 2025	158.03	38.05	32942.17
Oct, 2025	157.85	38.23	32903.94
Nov, 2025	157.66	38.42	32865.53
Dec, 2025	157.48	38.60	32826.93
Jan, 2026	157.30	38.78	32788.14
Feb, 2026	157.11	38.97	32749.17
Mar, 2026	156.92	39.16	32710.01
Apr, 2026	156.74	39.34	32670.67
May, 2026	156.55	39.53	32631.14
Jun, 2026	156.36	39.72	32591.41
Jul, 2026	156.17	39.91	32551.50
Aug, 2026	155.98	40.10	32511.40
Sep, 2026	155.78	40.30	32471.10
Oct, 2026	155.59	40.49	32430.61
Nov, 2026	155.40	40.68	32389.93
Dec, 2026	155.20	40.88	32349.05
Jan, 2027	155.01	41.07	32307.98
Feb, 2027	154.81	41.27	32266.71
Mar, 2027	154.61	41.47	32225.24
Apr, 2027	154.41	41.67	32183.57
May, 2027	154.21	41.87	32141.70
Jun, 2027	154.01	42.07	32099.63
Jul, 2027	153.81	42.27	32057.37
Aug, 2027	153.61	42.47	32014.89
Sep, 2027	153.40	42.68	31972.22
Oct, 2027	153.20	42.88	31929.34
Nov, 2027	152.99	43.09	31886.25
Dec, 2027	152.79	43.29	31842.96
Jan, 2028	152.58	43.50	31799.46
Feb, 2028	152.37	43.71	31755.75
Mar, 2028	152.16	43.92	31711.84
Apr, 2028	151.95	44.13	31667.71
May, 2028	151.74	44.34	31623.37
Jun, 2028	151.53	44.55	31578.82
Jul, 2028	151.32	44.76	31534.06
Aug, 2028	151.10	44.98	31489.08
Sep, 2028	150.89	45.19	31443.88
Oct, 2028	150.67	45.41	31398.47
Nov, 2028	150.45	45.63	31352.84
Dec, 2028	150.23	45.85	31306.99
Jan, 2029	150.01	46.07	31260.93
Feb, 2029	149.79	46.29	31214.64
Mar, 2029	149.57	46.51	31168.13
Apr, 2029	149.35	46.73	31121.40
May, 2029	149.12	46.96	31074.44
Jun, 2029	148.90	47.18	31027.26
Jul, 2029	148.67	47.41	30979.85
Aug, 2029	148.45	47.63	30932.21
Sep, 2029	148.22	47.86	30884.35
Oct, 2029	147.99	48.09	30836.26
Nov, 2029	147.76	48.32	30787.94
Dec, 2029	147.53	48.55	30739.38
Jan, 2030	147.29	48.79	30690.59
Feb, 2030	147.06	49.02	30641.57
Mar, 2030	146.82	49.26	30592.32
Apr, 2030	146.59	49.49	30542.83
May, 2030	146.35	49.73	30493.10
Jun, 2030	146.11	49.97	30443.13
Jul, 2030	145.87	50.21	30392.92
Aug, 2030	145.63	50.45	30342.48
Sep, 2030	145.39	50.69	30291.79
Oct, 2030	145.15	50.93	30240.85
Nov, 2030	144.90	51.18	30189.68
Dec, 2030	144.66	51.42	30138.26
Jan, 2031	144.41	51.67	30086.59
Feb, 2031	144.16	51.92	30034.68
Mar, 2031	143.92	52.16	29982.51
Apr, 2031	143.67	52.41	29930.10
May, 2031	143.42	52.66	29877.43
Jun, 2031	143.16	52.92	29824.52
Jul, 2031	142.91	53.17	29771.34
Aug, 2031	142.65	53.43	29717.92
Sep, 2031	142.40	53.68	29664.24
Oct, 2031	142.14	53.94	29610.30
Nov, 2031	141.88	54.20	29556.10
Dec, 2031	141.62	54.46	29501.64
Jan, 2032	141.36	54.72	29446.93
Feb, 2032	141.10	54.98	29391.95
Mar, 2032	140.84	55.24	29336.70
Apr, 2032	140.57	55.51	29281.19
May, 2032	140.31	55.77	29225.42
Jun, 2032	140.04	56.04	29169.38
Jul, 2032	139.77	56.31	29113.07
Aug, 2032	139.50	56.58	29056.49
Sep, 2032	139.23	56.85	28999.64
Oct, 2032	138.96	57.12	28942.51
Nov, 2032	138.68	57.40	28885.12
Dec, 2032	138.41	57.67	28827.44
Jan, 2033	138.13	57.95	28769.50
Feb, 2033	137.85	58.23	28711.27
Mar, 2033	137.57	58.51	28652.76
Apr, 2033	137.29	58.79	28593.98
May, 2033	137.01	59.07	28534.91
Jun, 2033	136.73	59.35	28475.56
Jul, 2033	136.45	59.63	28415.93
Aug, 2033	136.16	59.92	28356.01
Sep, 2033	135.87	60.21	28295.80
Oct, 2033	135.58	60.50	28235.30
Nov, 2033	135.29	60.79	28174.52
Dec, 2033	135.00	61.08	28113.44
Jan, 2034	134.71	61.37	28052.07
Feb, 2034	134.42	61.66	27990.41
Mar, 2034	134.12	61.96	27928.45
Apr, 2034	133.82	62.26	27866.19
May, 2034	133.53	62.55	27803.64
Jun, 2034	133.23	62.85	27740.78
Jul, 2034	132.92	63.16	27677.63
Aug, 2034	132.62	63.46	27614.17
Sep, 2034	132.32	63.76	27550.41
Oct, 2034	132.01	64.07	27486.34
Nov, 2034	131.71	64.37	27421.96
Dec, 2034	131.40	64.68	27357.28
Jan, 2035	131.09	64.99	27292.29
Feb, 2035	130.78	65.30	27226.98
Mar, 2035	130.46	65.62	27161.37
Apr, 2035	130.15	65.93	27095.44
May, 2035	129.83	66.25	27029.19
Jun, 2035	129.51	66.57	26962.62
Jul, 2035	129.20	66.88	26895.74
Aug, 2035	128.88	67.20	26828.53
Sep, 2035	128.55	67.53	26761.01
Oct, 2035	128.23	67.85	26693.16
Nov, 2035	127.90	68.18	26624.98
Dec, 2035	127.58	68.50	26556.48
Jan, 2036	127.25	68.83	26487.65
Feb, 2036	126.92	69.16	26418.49
Mar, 2036	126.59	69.49	26349.00
Apr, 2036	126.26	69.82	26279.17
May, 2036	125.92	70.16	26209.01
Jun, 2036	125.58	70.50	26138.52
Jul, 2036	125.25	70.83	26067.69
Aug, 2036	124.91	71.17	25996.51
Sep, 2036	124.57	71.51	25925.00
Oct, 2036	124.22	71.86	25853.14
Nov, 2036	123.88	72.20	25780.94
Dec, 2036	123.53	72.55	25708.40
Jan, 2037	123.19	72.89	25635.50
Feb, 2037	122.84	73.24	25562.26
Mar, 2037	122.49	73.59	25488.67
Apr, 2037	122.13	73.95	25414.72
May, 2037	121.78	74.30	25340.42
Jun, 2037	121.42	74.66	25265.76
Jul, 2037	121.07	75.01	25190.75
Aug, 2037	120.71	75.37	25115.37
Sep, 2037	120.34	75.74	25039.64
Oct, 2037	119.98	76.10	24963.54
Nov, 2037	119.62	76.46	24887.08
Dec, 2037	119.25	76.83	24810.25
Jan, 2038	118.88	77.20	24733.05
Feb, 2038	118.51	77.57	24655.48
Mar, 2038	118.14	77.94	24577.54
Apr, 2038	117.77	78.31	24499.23
May, 2038	117.39	78.69	24420.54
Jun, 2038	117.02	79.06	24341.48
Jul, 2038	116.64	79.44	24262.03
Aug, 2038	116.26	79.82	24182.21
Sep, 2038	115.87	80.21	24102.00
Oct, 2038	115.49	80.59	24021.41
Nov, 2038	115.10	80.98	23940.43
Dec, 2038	114.71	81.37	23859.07
Jan, 2039	114.32	81.76	23777.31
Feb, 2039	113.93	82.15	23695.16
Mar, 2039	113.54	82.54	23612.62
Apr, 2039	113.14	82.94	23529.69
May, 2039	112.75	83.33	23446.35
Jun, 2039	112.35	83.73	23362.62
Jul, 2039	111.95	84.13	23278.49
Aug, 2039	111.54	84.54	23193.95
Sep, 2039	111.14	84.94	23109.01
Oct, 2039	110.73	85.35	23023.66
Nov, 2039	110.32	85.76	22937.90
Dec, 2039	109.91	86.17	22851.73
Jan, 2040	109.50	86.58	22765.15
Feb, 2040	109.08	87.00	22678.15
Mar, 2040	108.67	87.41	22590.74
Apr, 2040	108.25	87.83	22502.91
May, 2040	107.83	88.25	22414.65
Jun, 2040	107.40	88.68	22325.98
Jul, 2040	106.98	89.10	22236.87
Aug, 2040	106.55	89.53	22147.35
Sep, 2040	106.12	89.96	22057.39
Oct, 2040	105.69	90.39	21967.00
Nov, 2040	105.26	90.82	21876.18
Dec, 2040	104.82	91.26	21784.92
Jan, 2041	104.39	91.69	21693.23
Feb, 2041	103.95	92.13	21601.09
Mar, 2041	103.51	92.57	21508.52
Apr, 2041	103.06	93.02	21415.50
May, 2041	102.62	93.46	21322.04
Jun, 2041	102.17	93.91	21228.13
Jul, 2041	101.72	94.36	21133.76
Aug, 2041	101.27	94.81	21038.95
Sep, 2041	100.81	95.27	20943.68
Oct, 2041	100.36	95.72	20847.96
Nov, 2041	99.90	96.18	20751.77
Dec, 2041	99.44	96.64	20655.13
Jan, 2042	98.97	97.11	20558.02
Feb, 2042	98.51	97.57	20460.45
Mar, 2042	98.04	98.04	20362.41
Apr, 2042	97.57	98.51	20263.90
May, 2042	97.10	98.98	20164.92
Jun, 2042	96.62	99.46	20065.46
Jul, 2042	96.15	99.93	19965.53
Aug, 2042	95.67	100.41	19865.11
Sep, 2042	95.19	100.89	19764.22
Oct, 2042	94.70	101.38	19662.84
Nov, 2042	94.22	101.86	19560.98
Dec, 2042	93.73	102.35	19458.63
Jan, 2043	93.24	102.84	19355.79
Feb, 2043	92.75	103.33	19252.46
Mar, 2043	92.25	103.83	19148.63
Apr, 2043	91.75	104.33	19044.30
May, 2043	91.25	104.83	18939.48
Jun, 2043	90.75	105.33	18834.15
Jul, 2043	90.25	105.83	18728.32
Aug, 2043	89.74	106.34	18621.98
Sep, 2043	89.23	106.85	18515.13
Oct, 2043	88.72	107.36	18407.76
Nov, 2043	88.20	107.88	18299.89
Dec, 2043	87.69	108.39	18191.50
Jan, 2044	87.17	108.91	18082.58
Feb, 2044	86.65	109.43	17973.15
Mar, 2044	86.12	109.96	17863.19
Apr, 2044	85.59	110.49	17752.70
May, 2044	85.07	111.01	17641.69
Jun, 2044	84.53	111.55	17530.14
Jul, 2044	84.00	112.08	17418.06
Aug, 2044	83.46	112.62	17305.44
Sep, 2044	82.92	113.16	17192.28
Oct, 2044	82.38	113.70	17078.58
Nov, 2044	81.83	114.25	16964.34
Dec, 2044	81.29	114.79	16849.55
Jan, 2045	80.74	115.34	16734.20
Feb, 2045	80.18	115.90	16618.31
Mar, 2045	79.63	116.45	16501.86
Apr, 2045	79.07	117.01	16384.85
May, 2045	78.51	117.57	16267.28
Jun, 2045	77.95	118.13	16149.15
Jul, 2045	77.38	118.70	16030.45
Aug, 2045	76.81	119.27	15911.18
Sep, 2045	76.24	119.84	15791.34
Oct, 2045	75.67	120.41	15670.93
Nov, 2045	75.09	120.99	15549.94
Dec, 2045	74.51	121.57	15428.37
Jan, 2046	73.93	122.15	15306.22
Feb, 2046	73.34	122.74	15183.48
Mar, 2046	72.75	123.33	15060.15
Apr, 2046	72.16	123.92	14936.24
May, 2046	71.57	124.51	14811.73
Jun, 2046	70.97	125.11	14686.62
Jul, 2046	70.37	125.71	14560.91
Aug, 2046	69.77	126.31	14434.60
Sep, 2046	69.17	126.91	14307.69
Oct, 2046	68.56	127.52	14180.17
Nov, 2046	67.95	128.13	14052.03
Dec, 2046	67.33	128.75	13923.29
Jan, 2047	66.72	129.36	13793.92
Feb, 2047	66.10	129.98	13663.94
Mar, 2047	65.47	130.61	13533.33
Apr, 2047	64.85	131.23	13402.10
May, 2047	64.22	131.86	13270.24
Jun, 2047	63.59	132.49	13137.74
Jul, 2047	62.95	133.13	13004.61
Aug, 2047	62.31	133.77	12870.85
Sep, 2047	61.67	134.41	12736.44
Oct, 2047	61.03	135.05	12601.39
Nov, 2047	60.38	135.70	12465.69
Dec, 2047	59.73	136.35	12329.34
Jan, 2048	59.08	137.00	12192.34
Feb, 2048	58.42	137.66	12054.68
Mar, 2048	57.76	138.32	11916.37
Apr, 2048	57.10	138.98	11777.38
May, 2048	56.43	139.65	11637.74
Jun, 2048	55.76	140.32	11497.42
Jul, 2048	55.09	140.99	11356.43
Aug, 2048	54.42	141.66	11214.77
Sep, 2048	53.74	142.34	11072.43
Oct, 2048	53.06	143.02	10929.40
Nov, 2048	52.37	143.71	10785.69
Dec, 2048	51.68	144.40	10641.29
Jan, 2049	50.99	145.09	10496.20
Feb, 2049	50.29	145.79	10350.42
Mar, 2049	49.60	146.48	10203.93
Apr, 2049	48.89	147.19	10056.75
May, 2049	48.19	147.89	9908.86
Jun, 2049	47.48	148.60	9760.26
Jul, 2049	46.77	149.31	9610.94
Aug, 2049	46.05	150.03	9460.92
Sep, 2049	45.33	150.75	9310.17
Oct, 2049	44.61	151.47	9158.70
Nov, 2049	43.89	152.19	9006.51
Dec, 2049	43.16	152.92	8853.58
Jan, 2050	42.42	153.66	8699.93
Feb, 2050	41.69	154.39	8545.53
Mar, 2050	40.95	155.13	8390.40
Apr, 2050	40.20	155.88	8234.52
May, 2050	39.46	156.62	8077.90
Jun, 2050	38.71	157.37	7920.53
Jul, 2050	37.95	158.13	7762.40
Aug, 2050	37.19	158.89	7603.52
Sep, 2050	36.43	159.65	7443.87
Oct, 2050	35.67	160.41	7283.46
Nov, 2050	34.90	161.18	7122.28
Dec, 2050	34.13	161.95	6960.33
Jan, 2051	33.35	162.73	6797.60
Feb, 2051	32.57	163.51	6634.09
Mar, 2051	31.79	164.29	6469.80
Apr, 2051	31.00	165.08	6304.72
May, 2051	30.21	165.87	6138.85
Jun, 2051	29.42	166.66	5972.18
Jul, 2051	28.62	167.46	5804.72
Aug, 2051	27.81	168.27	5636.45
Sep, 2051	27.01	169.07	5467.38
Oct, 2051	26.20	169.88	5297.50
Nov, 2051	25.38	170.70	5126.80
Dec, 2051	24.57	171.51	4955.29
Jan, 2052	23.74	172.34	4782.95
Feb, 2052	22.92	173.16	4609.79
Mar, 2052	22.09	173.99	4435.80
Apr, 2052	21.25	174.83	4260.98
May, 2052	20.42	175.66	4085.31
Jun, 2052	19.58	176.50	3908.81
Jul, 2052	18.73	177.35	3731.46
Aug, 2052	17.88	178.20	3553.26
Sep, 2052	17.03	179.05	3374.20
Oct, 2052	16.17	179.91	3194.29
Nov, 2052	15.31	180.77	3013.52
Dec, 2052	14.44	181.64	2831.88
Jan, 2053	13.57	182.51	2649.37
Feb, 2053	12.69	183.39	2465.98
Mar, 2053	11.82	184.26	2281.72
Apr, 2053	10.93	185.15	2096.57
May, 2053	10.05	186.03	1910.54
Jun, 2053	9.15	186.93	1723.61
Jul, 2053	8.26	187.82	1535.79
Aug, 2053	7.36	188.72	1347.07
Sep, 2053	6.45	189.63	1157.45
Oct, 2053	5.55	190.53	966.91
Nov, 2053	4.63	191.45	775.46
Dec, 2053	3.72	192.36	583.10
Jan, 2054	2.79	193.29	389.81
Feb, 2054	1.87	194.21	195.60
Mar, 2054	0.94	195.14	0.46