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

Mortgage Summary
Property Total: $60,000
Down Payment $18,000
Mortgage Amount: $42,000

Mortgage Payment: $245.10 / month
Estimated Tax: + $33.33 / month
Maint / HOA: + $0 / month
Total Monthly Payment: = $278.43 / month

Total Interest Paid: $46,234.80 over 30 years
Total Tax Paid: $12,000.00 over 30 years
Amortization Table
Month Interest Principal Balance
May, 2020201.2543.8541956.15
Jul, 2020201.0444.0641912.09
Jul, 2020401.8788.3341867.82
Aug, 2020200.6244.4841823.34
Oct, 2020200.4044.7041778.64
Oct, 2020400.5989.6141733.73
Dec, 2020199.9745.1341688.60
Dec, 2020399.7390.4741643.26
Jan, 2021199.5445.5641597.70
Mar, 2021199.3245.7841551.92
Mar, 2021398.4291.7841505.93
May, 2021198.8846.2241459.71
May, 2021397.5492.6641413.27
Jul, 2021198.4446.6641366.61
Jul, 2021396.6593.5541319.72
Aug, 2021197.9947.1141272.61
Oct, 2021197.7647.3441225.28
Oct, 2021395.3094.9041177.72
Dec, 2021197.3147.7941129.93
Dec, 2021394.3995.8141081.91
Jan, 2022196.8548.2541033.66
Mar, 2022196.6248.4840985.18
Mar, 2022393.0197.1940936.46
May, 2022196.1548.9540887.52
May, 2022392.0798.1340838.34
Jul, 2022195.6849.4240788.92
Jul, 2022391.1399.0740739.27
Aug, 2022195.2149.8940689.38
Oct, 2022194.9750.1340639.25
Oct, 2022389.70100.5040588.88
Dec, 2022194.4950.6140538.27
Dec, 2022388.74101.4640487.41
Jan, 2023194.0051.1040436.31
Mar, 2023193.7651.3440384.97
Mar, 2023387.27102.9340333.38
May, 2023193.2651.8440281.55
May, 2023386.28103.9240229.46
Jul, 2023192.7752.3340177.13
Jul, 2023385.29104.9140124.54
Aug, 2023192.2652.8440071.71
Oct, 2023192.0153.0940018.62
Oct, 2023383.77106.4339965.27
Dec, 2023191.5053.6039911.67
Dec, 2023382.74107.4639857.82
Jan, 2024190.9954.1139803.70
Mar, 2024190.7354.3739749.33
Mar, 2024381.20109.0039694.69
May, 2024190.2054.9039639.80
May, 2024380.14110.0639584.64
Jul, 2024189.6855.4239529.21
Jul, 2024379.09111.1139473.53
Aug, 2024189.1455.9639417.57
Oct, 2024188.8856.2239361.35
Oct, 2024377.49112.7139304.85
Dec, 2024188.3456.7639248.09
Dec, 2024376.40113.8039191.05
Jan, 2025187.7957.3139133.74
Mar, 2025187.5257.5839076.16
Mar, 2025374.76115.4439018.30
May, 2025186.9658.1438960.16
May, 2025373.64116.5638901.74
Jul, 2025186.4058.7038843.05
Jul, 2025372.52117.6838784.07
Aug, 2025185.8459.2638724.81
Oct, 2025185.5659.5438665.27
Oct, 2025370.83119.3738605.44
Dec, 2025184.9860.1238545.32
Dec, 2025369.68120.5238484.92
Jan, 2026184.4160.6938424.23
Mar, 2026184.1260.9838363.24
Mar, 2026367.94122.2638301.97
May, 2026183.5361.5738240.40
May, 2026366.77123.4338178.53
Jul, 2026182.9462.1638116.37
Jul, 2026365.58124.6238053.91
Aug, 2026182.3462.7637991.15
Oct, 2026182.0463.0637928.09
Oct, 2026363.78126.4237864.73
Dec, 2026181.4463.6637801.07
Dec, 2026362.57127.6337737.10
Jan, 2027180.8264.2837672.82
Mar, 2027180.5264.5837608.24
Mar, 2027360.73129.4737543.34
May, 2027179.9065.2037478.14
May, 2027359.48130.7237412.62
Jul, 2027179.2765.8337346.79
Jul, 2027358.22131.9837280.64
Aug, 2027178.6466.4637214.18
Oct, 2027178.3266.7837147.40
Oct, 2027356.32133.8837080.30
Dec, 2027177.6867.4237012.87
Dec, 2027355.03135.1736945.13
Jan, 2028177.0368.0736877.05
Mar, 2028176.7068.4036808.66
Mar, 2028353.07137.1336739.93
May, 2028176.0569.0536670.88
May, 2028351.76138.4436601.49
Jul, 2028175.3869.7236531.77
Jul, 2028350.43139.7736461.72
Aug, 2028174.7170.3936391.34
Oct, 2028174.3870.7236320.61
Oct, 2028348.42141.7836249.55
Dec, 2028173.7071.4036178.14
Dec, 2028347.05143.1536106.40
Jan, 2029173.0172.0936034.31
Mar, 2029172.6672.4435961.87
Mar, 2029344.98145.2235889.09
May, 2029171.9773.1335815.96
May, 2029343.59146.6135742.47
Jul, 2029171.2773.8335668.64
Jul, 2029342.18148.0235594.45
Aug, 2029170.5674.5435519.91
Oct, 2029170.2074.9035445.01
Oct, 2029340.04150.1635369.75
Dec, 2029169.4875.6235294.13
Dec, 2029338.60151.6035218.15
Jan, 2030168.7576.3535141.80
Mar, 2030168.3976.7135065.09
Mar, 2030336.41153.7934988.01
May, 2030167.6577.4534910.56
May, 2030334.93155.2734832.74
Jul, 2030166.9178.1934754.55
Jul, 2030333.44156.7634675.98
Aug, 2030166.1678.9434597.03
Oct, 2030165.7879.3234517.71
Oct, 2030331.18159.0234438.01
Dec, 2030165.0280.0834357.92
Dec, 2030329.65160.5534277.46
Jan, 2031164.2580.8534196.60
Mar, 2031163.8681.2434115.36
Mar, 2031327.33162.8734033.73
May, 2031163.0882.0233951.71
May, 2031325.77164.4333869.29
Jul, 2031162.2982.8133786.48
Jul, 2031324.18166.0233703.28
Aug, 2031161.4983.6133619.67
Oct, 2031161.0984.0133535.67
Oct, 2031321.78168.4233451.26
Dec, 2031160.2984.8133366.45
Dec, 2031320.17170.0333281.23
Jan, 2032159.4785.6333195.60
Mar, 2032159.0686.0433109.56
Mar, 2032317.71172.4933023.11
May, 2032158.2486.8632936.25
May, 2032316.06174.1432848.97
Jul, 2032157.4087.7032761.27
Jul, 2032314.38175.8232673.15
Aug, 2032156.5688.5432584.61
Oct, 2032156.1388.9732495.64
Oct, 2032311.84178.3632406.25
Dec, 2032155.2889.8232316.43
Dec, 2032310.13180.0732226.18
Jan, 2033154.4290.6832135.50
Mar, 2033153.9891.1232044.38
Mar, 2033307.53182.6731952.83
May, 2033153.1191.9931860.83
May, 2033305.78184.4231768.40
Jul, 2033152.2292.8831675.52
Jul, 2033304.00186.2031582.20
Aug, 2033151.3393.7731488.43
Oct, 2033150.8894.2231394.22
Oct, 2033301.31188.8931299.55
Dec, 2033149.9895.1231204.42
Dec, 2033299.50190.7031108.84
Jan, 2034149.0696.0431012.81
Mar, 2034148.6096.5030916.31
Mar, 2034296.74193.4630819.35
May, 2034147.6897.4230721.93
May, 2034294.89195.3130624.04
Jul, 2034146.7498.3630525.68
Jul, 2034293.01197.1930426.85
Aug, 2034145.8099.3030327.54
Oct, 2034145.3299.7830227.76
Oct, 2034290.16200.0430127.50
Dec, 2034144.36100.7430026.76
Dec, 2034288.24201.9629925.54
Jan, 2035143.39101.7129823.83
Mar, 2035142.91102.1929721.64
Mar, 2035285.33204.8729618.96
May, 2035141.92103.1829515.78
May, 2035283.35206.8529412.11
Jul, 2035140.93104.1729307.94
Jul, 2035281.36208.8429203.28
Aug, 2035139.93105.1729098.11
Oct, 2035139.43105.6728992.44
Oct, 2035278.35211.8528886.26
Dec, 2035138.41106.6928779.57
Dec, 2035276.31213.8928672.38
Jan, 2036137.39107.7128564.66
Mar, 2036136.87108.2328456.44
Mar, 2036273.22216.9828347.69
May, 2036135.83109.2728238.42
May, 2036271.14219.0628128.63
Jul, 2036134.78110.3228018.31
Jul, 2036269.03221.1727907.47
Aug, 2036133.72111.3827796.09
Oct, 2036133.19111.9127684.18
Oct, 2036265.84224.3627571.74
Dec, 2036132.11112.9927458.75
Dec, 2036263.68226.5227345.22
Jan, 2037131.03114.0727231.15
Mar, 2037130.48114.6227116.54
Mar, 2037260.41229.7927001.37
May, 2037129.38115.7226885.65
May, 2037258.21231.9926769.38
Jul, 2037128.27116.8326652.55
Jul, 2037255.98234.2226535.16
Aug, 2037127.15117.9526417.20
Oct, 2037126.58118.5226298.69
Oct, 2037252.59237.6126179.60
Dec, 2037125.44119.6626059.95
Dec, 2037250.31239.8925939.72
Jan, 2038124.29120.8125818.91
Mar, 2038123.72121.3825697.53
Mar, 2038246.85243.3525575.56
May, 2038122.55122.5525453.01
May, 2038244.51245.6925329.87
Jul, 2038121.37123.7325206.14
Jul, 2038242.15248.0525081.82
Aug, 2038120.18124.9224956.91
Oct, 2038119.59125.5124831.39
Oct, 2038238.57251.6324705.28
Dec, 2038118.38126.7224578.56
Dec, 2038236.15254.0524451.23
Jan, 2039117.16127.9424323.29
Mar, 2039116.55128.5524194.74
Mar, 2039232.48257.7224065.57
May, 2039115.31129.7923935.79
May, 2039230.00260.2023805.38
Jul, 2039114.07131.0323674.35
Jul, 2039227.51262.6923542.69
Aug, 2039112.81132.2923410.39
Oct, 2039112.17132.9323277.47
Oct, 2039223.71266.4923143.91
Dec, 2039110.90134.2023009.71
Dec, 2039221.15269.0522874.86
Jan, 2040109.61135.4922739.37
Mar, 2040108.96136.1422603.23
Mar, 2040217.27272.9322466.44
May, 2040107.65137.4522328.99
May, 2040214.64275.5622190.88
Jul, 2040106.33138.7722052.11
Jul, 2040212.00278.2021912.68
Aug, 2040105.00140.1021772.58
Oct, 2040104.33140.7721631.80
Oct, 2040207.98282.2221490.36
Dec, 2040102.97142.1321348.23
Dec, 2040205.26284.9421205.42
Jan, 2041101.61143.4921061.93
Mar, 2041100.92144.1820917.75
Mar, 2041201.15289.0520772.89
May, 204199.54145.5620627.32
May, 2041198.38291.8220481.06
Jul, 204198.14146.9620334.10
Jul, 2041195.57294.6320186.43
Aug, 204196.73148.3720038.06
Oct, 204196.02149.0819888.98
Oct, 2041191.32298.8819739.18
Dec, 204194.58150.5219588.66
Dec, 2041188.44301.7619437.42
Jan, 204293.14151.9619285.46
Mar, 204292.41152.6919132.77
Mar, 2042184.09306.1118979.35
May, 204290.94154.1618825.19
May, 2042181.14309.0618670.30
Jul, 204289.46155.6418514.66
Jul, 2042178.18312.0218358.27
Aug, 204287.97157.1318201.14
Oct, 204287.21157.8918043.25
Oct, 2042173.67316.5317884.61
Dec, 204285.70159.4017725.21
Dec, 2042170.63319.5717565.04
Jan, 204384.17160.9317404.11
Mar, 204383.39161.7117242.40
Mar, 2043166.01324.1917079.92
May, 204381.84163.2616916.66
May, 2043162.90327.3016752.62
Jul, 204380.27164.8316587.80
Jul, 2043159.75330.4516422.18
Aug, 204378.69166.4116255.77
Oct, 204377.89167.2116088.56
Oct, 2043154.98335.2215920.55
Dec, 204376.29168.8115751.74
Dec, 2043151.77338.4315582.11
Jan, 204474.66170.4415411.68
Mar, 204473.85171.2515240.43
Mar, 2044146.88343.3215068.35
May, 204472.20172.9014895.46
May, 2044143.57346.6314721.73
Jul, 204470.54174.5614547.17
Jul, 2044140.25349.9514371.78
Aug, 204468.86176.2414195.54
Oct, 204468.02177.0814018.46
Oct, 2044135.19355.0113840.53
Dec, 204466.32178.7813661.75
Dec, 2044131.78358.4213482.12
Jan, 204564.60180.5013301.62
Mar, 204563.74181.3613120.25
Mar, 2045126.61363.5912938.02
May, 204561.99183.1112754.92
May, 2045123.11367.0912570.93
Jul, 204560.24184.8612386.07
Jul, 2045119.59370.6112200.32
Aug, 204558.46186.6412013.68
Oct, 204557.57187.5311826.15
Oct, 2045114.24375.9611637.71
Dec, 204555.76189.3411448.38
Dec, 2045110.62379.5811258.13
Jan, 204653.95191.1511066.98
Mar, 204653.03192.0710874.91
Mar, 2046105.14385.0610681.92
May, 204651.18193.9210488.00
May, 2046101.44388.7610293.16
Jul, 204649.32195.7810097.38
Jul, 204697.70392.509900.66
Aug, 204647.44197.669703.00
Oct, 204646.49198.619504.39
Oct, 204692.03398.179304.84
Dec, 204644.59200.519104.32
Dec, 204688.21401.998902.85
Jan, 204742.66202.448700.41
Mar, 204741.69203.418497.00
Mar, 204782.40407.808292.61
May, 204739.74205.368087.25
May, 204778.49411.717880.90
Jul, 204737.76207.347673.56
Jul, 204774.53415.677465.23
Aug, 204735.77209.337255.90
Oct, 204734.77210.337045.57
Oct, 204768.53421.676834.23
Dec, 204732.75212.356621.88
Dec, 204764.48425.726408.51
Jan, 204830.71214.396194.11
Mar, 204829.68215.425978.69
Mar, 204858.33431.875762.24
May, 204827.61217.495544.75
May, 204854.18436.025326.22
Jul, 204825.52219.585106.64
Jul, 204849.99440.214886.01
Aug, 204823.41221.694664.32
Oct, 204822.35222.754441.57
Oct, 204843.63446.574217.76
Dec, 204820.21224.893992.87
Dec, 204839.34450.863766.90
Jan, 204918.05227.053539.85
Mar, 204916.96228.143311.71
Mar, 204932.83457.373082.48
May, 204914.77230.332852.15
May, 204928.44461.762620.71
Jul, 204912.56232.542388.17
Jul, 204924.00466.202154.52
Aug, 204910.32234.781919.74
Oct, 20499.20235.901683.84
Oct, 204917.27472.931446.81
Dec, 20496.93238.171208.64
Dec, 204912.72477.48969.33
Jan, 20504.64240.46728.88
Mar, 20503.49241.61487.27
Mar, 20505.82484.38244.50
May, 20501.17243.930.57