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

Mortgage Summary
Property Total: $30,000
Down Payment $9,000
Mortgage Amount: $21,000

Mortgage Payment: $122.55 / month
Estimated Tax: + $16.67 / month
Maint / HOA: + $0 / month
Total Monthly Payment: = $139.22 / month

Total Interest Paid: $23,119.20 over 30 years
Total Tax Paid: $6,000.00 over 30 years
Amortization Table
Month Interest Principal Balance
Jul, 2020100.6321.9220978.08
Aug, 2020100.5222.0320956.04
Sep, 2020100.4122.1420933.91
Oct, 2020100.3122.2420911.67
Nov, 2020100.2022.3520889.32
Dec, 2020100.0922.4620866.86
Jan, 202199.9922.5620844.30
Feb, 202199.8822.6720821.63
Mar, 202199.7722.7820798.85
Apr, 202199.6622.8920775.96
May, 202199.5523.0020752.96
Jun, 202199.4423.1120729.85
Jul, 202199.3323.2220706.63
Aug, 202199.2223.3320683.30
Sep, 202199.1123.4420659.86
Oct, 202199.0023.5520636.31
Nov, 202198.8823.6720612.64
Dec, 202198.7723.7820588.86
Jan, 202298.6523.9020564.96
Feb, 202298.5424.0120540.95
Mar, 202298.4324.1220516.83
Apr, 202298.3124.2420492.59
May, 202298.1924.3620468.23
Jun, 202298.0824.4720443.76
Jul, 202297.9624.5920419.17
Aug, 202297.8424.7120394.46
Sep, 202297.7224.8320369.63
Oct, 202297.6024.9520344.69
Nov, 202297.4825.0720319.62
Dec, 202297.3625.1920294.44
Jan, 202397.2425.3120269.13
Feb, 202397.1225.4320243.71
Mar, 202397.0025.5520218.16
Apr, 202396.8825.6720192.49
May, 202396.7625.7920166.69
Jun, 202396.6325.9220140.77
Jul, 202396.5126.0420114.73
Aug, 202396.3826.1720088.56
Sep, 202396.2626.2920062.27
Oct, 202396.1326.4220035.85
Nov, 202396.0126.5420009.31
Dec, 202395.8826.6719982.64
Jan, 202495.7526.8019955.84
Feb, 202495.6226.9319928.91
Mar, 202495.4927.0619901.85
Apr, 202495.3627.1919874.66
May, 202495.2327.3219847.35
Jun, 202495.1027.4519819.90
Jul, 202494.9727.5819792.32
Aug, 202494.8427.7119764.61
Sep, 202494.7127.8419736.76
Oct, 202494.5727.9819708.78
Nov, 202494.4428.1119680.67
Dec, 202494.3028.2519652.43
Jan, 202594.1728.3819624.04
Feb, 202594.0328.5219595.53
Mar, 202593.9028.6519566.87
Apr, 202593.7628.7919538.08
May, 202593.6228.9319509.15
Jun, 202593.4829.0719480.08
Jul, 202593.3429.2119450.87
Aug, 202593.2029.3519421.52
Sep, 202593.0629.4919392.04
Oct, 202592.9229.6319362.41
Nov, 202592.7829.7719332.63
Dec, 202592.6429.9119302.72
Jan, 202692.4930.0619272.66
Feb, 202692.3530.2019242.46
Mar, 202692.2030.3519212.11
Apr, 202692.0630.4919181.62
May, 202691.9130.6419150.98
Jun, 202691.7730.7819120.20
Jul, 202691.6230.9319089.27
Aug, 202691.4731.0819058.19
Sep, 202691.3231.2319026.96
Oct, 202691.1731.3818995.58
Nov, 202691.0231.5318964.05
Dec, 202690.8731.6818932.37
Jan, 202790.7231.8318900.53
Feb, 202790.5731.9818868.55
Mar, 202790.4132.1418836.41
Apr, 202790.2632.2918804.12
May, 202790.1032.4518771.67
Jun, 202789.9532.6018739.07
Jul, 202789.7932.7618706.31
Aug, 202789.6332.9218673.40
Sep, 202789.4833.0718640.32
Oct, 202789.3233.2318607.09
Nov, 202789.1633.3918573.70
Dec, 202789.0033.5518540.15
Jan, 202888.8433.7118506.44
Feb, 202888.6833.8718472.56
Mar, 202888.5134.0418438.53
Apr, 202888.3534.2018404.33
May, 202888.1934.3618369.97
Jun, 202888.0234.5318335.44
Jul, 202887.8634.6918300.75
Aug, 202887.6934.8618265.89
Sep, 202887.5235.0318230.86
Oct, 202887.3635.1918195.67
Nov, 202887.1935.3618160.31
Dec, 202887.0235.5318124.77
Jan, 202986.8535.7018089.07
Feb, 202986.6835.8718053.20
Mar, 202986.5036.0518017.15
Apr, 202986.3336.2217980.94
May, 202986.1636.3917944.54
Jun, 202985.9836.5717907.98
Jul, 202985.8136.7417871.24
Aug, 202985.6336.9217834.32
Sep, 202985.4637.0917797.23
Oct, 202985.2837.2717759.95
Nov, 202985.1037.4517722.50
Dec, 202984.9237.6317684.87
Jan, 203084.7437.8117647.06
Feb, 203084.5637.9917609.07
Mar, 203084.3838.1717570.90
Apr, 203084.1938.3617532.54
May, 203084.0138.5417494.00
Jun, 203083.8338.7217455.28
Jul, 203083.6438.9117416.37
Aug, 203083.4539.1017377.27
Sep, 203083.2739.2817337.99
Oct, 203083.0839.4717298.52
Nov, 203082.8939.6617258.86
Dec, 203082.7039.8517219.00
Jan, 203182.5140.0417178.96
Feb, 203182.3240.2317138.73
Mar, 203182.1240.4317098.30
Apr, 203181.9340.6217057.68
May, 203181.7340.8217016.87
Jun, 203181.5441.0116975.85
Jul, 203181.3441.2116934.65
Aug, 203181.1541.4016893.24
Sep, 203180.9541.6016851.64
Oct, 203180.7541.8016809.84
Nov, 203180.5542.0016767.83
Dec, 203180.3542.2016725.63
Jan, 203280.1442.4116683.22
Feb, 203279.9442.6116640.61
Mar, 203279.7442.8116597.80
Apr, 203279.5343.0216554.78
May, 203279.3243.2316511.56
Jun, 203279.1243.4316468.12
Jul, 203278.9143.6416424.48
Aug, 203278.7043.8516380.63
Sep, 203278.4944.0616336.57
Oct, 203278.2844.2716292.30
Nov, 203278.0744.4816247.82
Dec, 203277.8544.7016203.13
Jan, 203377.6444.9116158.22
Feb, 203377.4245.1316113.09
Mar, 203377.2145.3416067.75
Apr, 203376.9945.5616022.19
May, 203376.7745.7815976.41
Jun, 203376.5546.0015930.42
Jul, 203376.3346.2215884.20
Aug, 203376.1146.4415837.76
Sep, 203375.8946.6615791.10
Oct, 203375.6746.8815744.22
Nov, 203375.4447.1115697.11
Dec, 203375.2247.3315649.77
Jan, 203474.9947.5615602.21
Feb, 203474.7647.7915554.42
Mar, 203474.5348.0215506.40
Apr, 203474.3048.2515458.16
May, 203474.0748.4815409.68
Jun, 203473.8448.7115360.96
Jul, 203473.6048.9515312.02
Aug, 203473.3749.1815262.84
Sep, 203473.1349.4215213.42
Oct, 203472.9049.6515163.77
Nov, 203472.6649.8915113.88
Dec, 203472.4250.1315063.75
Jan, 203572.1850.3715013.38
Feb, 203571.9450.6114962.77
Mar, 203571.7050.8514911.92
Apr, 203571.4551.1014860.82
May, 203571.2151.3414809.48
Jun, 203570.9651.5914757.89
Jul, 203570.7151.8414706.06
Aug, 203570.4752.0814653.97
Sep, 203570.2252.3314601.64
Oct, 203569.9752.5814549.05
Nov, 203569.7152.8414496.22
Dec, 203569.4653.0914443.13
Jan, 203669.2153.3414389.79
Feb, 203668.9553.6014336.19
Mar, 203668.6953.8614282.33
Apr, 203668.4454.1114228.22
May, 203668.1854.3714173.85
Jun, 203667.9254.6314119.21
Jul, 203667.6554.9014064.32
Aug, 203667.3955.1614009.16
Sep, 203667.1355.4213953.73
Oct, 203666.8655.6913898.05
Nov, 203666.5955.9613842.09
Dec, 203666.3356.2213785.87
Jan, 203766.0656.4913729.38
Feb, 203765.7956.7613672.61
Mar, 203765.5157.0413615.58
Apr, 203765.2457.3113558.27
May, 203764.9757.5813500.68
Jun, 203764.6957.8613442.83
Jul, 203764.4158.1413384.69
Aug, 203764.1358.4213326.27
Sep, 203763.8658.6913267.58
Oct, 203763.5758.9813208.60
Nov, 203763.2959.2613149.34
Dec, 203763.0159.5413089.80
Jan, 203862.7259.8313029.97
Feb, 203862.4460.1112969.86
Mar, 203862.1560.4012909.46
Apr, 203861.8660.6912848.76
May, 203861.5760.9812787.78
Jun, 203861.2761.2812726.50
Jul, 203860.9861.5712664.94
Aug, 203860.6961.8612603.07
Sep, 203860.3962.1612540.91
Oct, 203860.0962.4612478.45
Nov, 203859.7962.7612415.70
Dec, 203859.4963.0612352.64
Jan, 203959.1963.3612289.28
Feb, 203958.8963.6612225.61
Mar, 203958.5863.9712161.65
Apr, 203958.2764.2812097.37
May, 203957.9764.5812032.79
Jun, 203957.6664.8911967.89
Jul, 203957.3565.2011902.69
Aug, 203957.0365.5211837.17
Sep, 203956.7265.8311771.34
Oct, 203956.4066.1511705.20
Nov, 203956.0966.4611638.73
Dec, 203955.7766.7811571.95
Jan, 204055.4567.1011504.85
Feb, 204055.1367.4211437.43
Mar, 204054.8067.7511369.68
Apr, 204054.4868.0711301.61
May, 204054.1568.4011233.22
Jun, 204053.8368.7211164.49
Jul, 204053.5069.0511095.44
Aug, 204053.1769.3811026.06
Sep, 204052.8369.7210956.34
Oct, 204052.5070.0510886.29
Nov, 204052.1670.3910815.90
Dec, 204051.8370.7210745.18
Jan, 204151.4971.0610674.12
Feb, 204151.1571.4010602.71
Mar, 204150.8071.7510530.97
Apr, 204150.4672.0910458.88
May, 204150.1272.4310386.44
Jun, 204149.7772.7810313.66
Jul, 204149.4273.1310240.53
Aug, 204149.0773.4810167.05
Sep, 204148.7273.8310093.22
Oct, 204148.3674.1910019.03
Nov, 204148.0174.549944.49
Dec, 204147.6574.909869.59
Jan, 204247.2975.269794.33
Feb, 204246.9375.629718.71
Mar, 204246.5775.989642.73
Apr, 204246.2076.359566.39
May, 204245.8476.719489.67
Jun, 204245.4777.089412.60
Jul, 204245.1077.459335.15
Aug, 204244.7377.829257.33
Sep, 204244.3678.199179.14
Oct, 204243.9878.579100.57
Nov, 204243.6178.949021.63
Dec, 204243.2379.328942.31
Jan, 204342.8579.708862.60
Feb, 204342.4780.088782.52
Mar, 204342.0880.478702.05
Apr, 204341.7080.858621.20
May, 204341.3181.248539.96
Jun, 204340.9281.638458.33
Jul, 204340.5382.028376.31
Aug, 204340.1482.418293.90
Sep, 204339.7482.818211.09
Oct, 204339.3483.218127.88
Nov, 204338.9583.608044.28
Dec, 204338.5584.007960.28
Jan, 204438.1484.417875.87
Feb, 204437.7484.817791.06
Mar, 204437.3385.227705.84
Apr, 204436.9285.637620.21
May, 204436.5186.047534.18
Jun, 204436.1086.457447.73
Jul, 204435.6986.867360.87
Aug, 204435.2787.287273.59
Sep, 204434.8587.707185.89
Oct, 204434.4388.127097.77
Nov, 204434.0188.547009.23
Dec, 204433.5988.966920.27
Jan, 204533.1689.396830.88
Feb, 204532.7389.826741.06
Mar, 204532.3090.256650.81
Apr, 204531.8790.686560.13
May, 204531.4391.126469.01
Jun, 204531.0091.556377.46
Jul, 204530.5691.996285.47
Aug, 204530.1292.436193.04
Sep, 204529.6792.886100.16
Oct, 204529.2393.326006.84
Nov, 204528.7893.775913.07
Dec, 204528.3394.225818.86
Jan, 204627.8894.675724.19
Feb, 204627.4395.125629.07
Mar, 204626.9795.585533.49
Apr, 204626.5196.045437.45
May, 204626.0596.505340.96
Jun, 204625.5996.965244.00
Jul, 204625.1397.425146.58
Aug, 204624.6697.895048.69
Sep, 204624.1998.364950.33
Oct, 204623.7298.834851.50
Nov, 204623.2599.304752.20
Dec, 204622.7799.784652.42
Jan, 204722.29100.264552.16
Feb, 204721.81100.744451.42
Mar, 204721.33101.224350.20
Apr, 204720.84101.714248.50
May, 204720.36102.194146.31
Jun, 204719.87102.684043.62
Jul, 204719.38103.173940.45
Aug, 204718.88103.673836.78
Sep, 204718.38104.173732.61
Oct, 204717.89104.663627.95
Nov, 204717.38105.173522.78
Dec, 204716.88105.673417.11
Jan, 204816.37106.183310.94
Feb, 204815.86106.693204.25
Mar, 204815.35107.203097.06
Apr, 204814.84107.712989.35
May, 204814.32108.232881.12
Jun, 204813.81108.742772.38
Jul, 204813.28109.272663.11
Aug, 204812.76109.792553.32
Sep, 204812.23110.322443.01
Oct, 204811.71110.842332.16
Nov, 204811.17111.382220.79
Dec, 204810.64111.912108.88
Jan, 204910.11112.441996.43
Feb, 20499.57112.981883.45
Mar, 20499.02113.531769.92
Apr, 20498.48114.071655.85
May, 20497.93114.621541.24
Jun, 20497.39115.161426.07
Jul, 20496.83115.721310.36
Aug, 20496.28116.271194.09
Sep, 20495.72116.831077.26
Oct, 20495.16117.39959.87
Nov, 20494.60117.95841.92
Dec, 20494.03118.52723.40
Jan, 20503.47119.08604.32
Feb, 20502.90119.65484.67
Mar, 20502.32120.23364.44
Apr, 20501.75120.80243.63
May, 20501.17121.38122.25
Jun, 20500.59121.960.29