Mortgage Parameters

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

Mortgage Summary

Property Total:	$154,900
Down Payment	$46,470
Mortgage Amount:	$108,430
Mortgage Payment:	$632.77 / month
Estimated Tax:	+ $86.06 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $718.83 / month
Total Interest Paid:	$119,368.80 over 30 years
Total Tax Paid:	$30,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	519.56	113.21	108316.79
Jan, 2025	519.02	113.75	108203.04
Feb, 2025	518.47	114.30	108088.74
Mar, 2025	517.93	114.84	107973.90
Apr, 2025	517.37	115.40	107858.50
May, 2025	516.82	115.95	107742.55
Jun, 2025	516.27	116.50	107626.05
Jul, 2025	515.71	117.06	107508.99
Aug, 2025	515.15	117.62	107391.37
Sep, 2025	514.58	118.19	107273.18
Oct, 2025	514.02	118.75	107154.43
Nov, 2025	513.45	119.32	107035.10
Dec, 2025	512.88	119.89	106915.21
Jan, 2026	512.30	120.47	106794.74
Feb, 2026	511.72	121.05	106673.70
Mar, 2026	511.14	121.63	106552.07
Apr, 2026	510.56	122.21	106429.86
May, 2026	509.98	122.79	106307.07
Jun, 2026	509.39	123.38	106183.69
Jul, 2026	508.80	123.97	106059.72
Aug, 2026	508.20	124.57	105935.15
Sep, 2026	507.61	125.16	105809.98
Oct, 2026	507.01	125.76	105684.22
Nov, 2026	506.40	126.37	105557.85
Dec, 2026	505.80	126.97	105430.88
Jan, 2027	505.19	127.58	105303.30
Feb, 2027	504.58	128.19	105175.11
Mar, 2027	503.96	128.81	105046.30
Apr, 2027	503.35	129.42	104916.88
May, 2027	502.73	130.04	104786.84
Jun, 2027	502.10	130.67	104656.17
Jul, 2027	501.48	131.29	104524.88
Aug, 2027	500.85	131.92	104392.96
Sep, 2027	500.22	132.55	104260.40
Oct, 2027	499.58	133.19	104127.21
Nov, 2027	498.94	133.83	103993.39
Dec, 2027	498.30	134.47	103858.92
Jan, 2028	497.66	135.11	103723.81
Feb, 2028	497.01	135.76	103588.05
Mar, 2028	496.36	136.41	103451.64
Apr, 2028	495.71	137.06	103314.57
May, 2028	495.05	137.72	103176.85
Jun, 2028	494.39	138.38	103038.47
Jul, 2028	493.73	139.04	102899.43
Aug, 2028	493.06	139.71	102759.72
Sep, 2028	492.39	140.38	102619.34
Oct, 2028	491.72	141.05	102478.28
Nov, 2028	491.04	141.73	102336.56
Dec, 2028	490.36	142.41	102194.15
Jan, 2029	489.68	143.09	102051.06
Feb, 2029	488.99	143.78	101907.28
Mar, 2029	488.31	144.46	101762.82
Apr, 2029	487.61	145.16	101617.66
May, 2029	486.92	145.85	101471.81
Jun, 2029	486.22	146.55	101325.26
Jul, 2029	485.52	147.25	101178.01
Aug, 2029	484.81	147.96	101030.05
Sep, 2029	484.10	148.67	100881.38
Oct, 2029	483.39	149.38	100732.00
Nov, 2029	482.67	150.10	100581.90
Dec, 2029	481.95	150.82	100431.09
Jan, 2030	481.23	151.54	100279.55
Feb, 2030	480.51	152.26	100127.29
Mar, 2030	479.78	152.99	99974.29
Apr, 2030	479.04	153.73	99820.57
May, 2030	478.31	154.46	99666.10
Jun, 2030	477.57	155.20	99510.90
Jul, 2030	476.82	155.95	99354.95
Aug, 2030	476.08	156.69	99198.26
Sep, 2030	475.32	157.45	99040.81
Oct, 2030	474.57	158.20	98882.62
Nov, 2030	473.81	158.96	98723.66
Dec, 2030	473.05	159.72	98563.94
Jan, 2031	472.29	160.48	98403.45
Feb, 2031	471.52	161.25	98242.20
Mar, 2031	470.74	162.03	98080.17
Apr, 2031	469.97	162.80	97917.37
May, 2031	469.19	163.58	97753.79
Jun, 2031	468.40	164.37	97589.42
Jul, 2031	467.62	165.15	97424.27
Aug, 2031	466.82	165.95	97258.32
Sep, 2031	466.03	166.74	97091.58
Oct, 2031	465.23	167.54	96924.04
Nov, 2031	464.43	168.34	96755.70
Dec, 2031	463.62	169.15	96586.55
Jan, 2032	462.81	169.96	96416.59
Feb, 2032	462.00	170.77	96245.82
Mar, 2032	461.18	171.59	96074.23
Apr, 2032	460.36	172.41	95901.81
May, 2032	459.53	173.24	95728.57
Jun, 2032	458.70	174.07	95554.50
Jul, 2032	457.87	174.90	95379.60
Aug, 2032	457.03	175.74	95203.85
Sep, 2032	456.19	176.58	95027.27
Oct, 2032	455.34	177.43	94849.84
Nov, 2032	454.49	178.28	94671.56
Dec, 2032	453.63	179.14	94492.42
Jan, 2033	452.78	179.99	94312.43
Feb, 2033	451.91	180.86	94131.57
Mar, 2033	451.05	181.72	93949.85
Apr, 2033	450.18	182.59	93767.26
May, 2033	449.30	183.47	93583.79
Jun, 2033	448.42	184.35	93399.44
Jul, 2033	447.54	185.23	93214.21
Aug, 2033	446.65	186.12	93028.09
Sep, 2033	445.76	187.01	92841.08
Oct, 2033	444.86	187.91	92653.17
Nov, 2033	443.96	188.81	92464.37
Dec, 2033	443.06	189.71	92274.65
Jan, 2034	442.15	190.62	92084.03
Feb, 2034	441.24	191.53	91892.50
Mar, 2034	440.32	192.45	91700.05
Apr, 2034	439.40	193.37	91506.67
May, 2034	438.47	194.30	91312.37
Jun, 2034	437.54	195.23	91117.14
Jul, 2034	436.60	196.17	90920.97
Aug, 2034	435.66	197.11	90723.87
Sep, 2034	434.72	198.05	90525.82
Oct, 2034	433.77	199.00	90326.82
Nov, 2034	432.82	199.95	90126.86
Dec, 2034	431.86	200.91	89925.95
Jan, 2035	430.90	201.87	89724.07
Feb, 2035	429.93	202.84	89521.23
Mar, 2035	428.96	203.81	89317.42
Apr, 2035	427.98	204.79	89112.63
May, 2035	427.00	205.77	88906.86
Jun, 2035	426.01	206.76	88700.10
Jul, 2035	425.02	207.75	88492.35
Aug, 2035	424.03	208.74	88283.61
Sep, 2035	423.03	209.74	88073.86
Oct, 2035	422.02	210.75	87863.11
Nov, 2035	421.01	211.76	87651.35
Dec, 2035	420.00	212.77	87438.58
Jan, 2036	418.98	213.79	87224.78
Feb, 2036	417.95	214.82	87009.97
Mar, 2036	416.92	215.85	86794.12
Apr, 2036	415.89	216.88	86577.24
May, 2036	414.85	217.92	86359.32
Jun, 2036	413.81	218.96	86140.35
Jul, 2036	412.76	220.01	85920.34
Aug, 2036	411.70	221.07	85699.27
Sep, 2036	410.64	222.13	85477.14
Oct, 2036	409.58	223.19	85253.95
Nov, 2036	408.51	224.26	85029.69
Dec, 2036	407.43	225.34	84804.35
Jan, 2037	406.35	226.42	84577.94
Feb, 2037	405.27	227.50	84350.44
Mar, 2037	404.18	228.59	84121.85
Apr, 2037	403.08	229.69	83892.16
May, 2037	401.98	230.79	83661.37
Jun, 2037	400.88	231.89	83429.48
Jul, 2037	399.77	233.00	83196.48
Aug, 2037	398.65	234.12	82962.36
Sep, 2037	397.53	235.24	82727.11
Oct, 2037	396.40	236.37	82490.74
Nov, 2037	395.27	237.50	82253.24
Dec, 2037	394.13	238.64	82014.60
Jan, 2038	392.99	239.78	81774.82
Feb, 2038	391.84	240.93	81533.89
Mar, 2038	390.68	242.09	81291.80
Apr, 2038	389.52	243.25	81048.55
May, 2038	388.36	244.41	80804.14
Jun, 2038	387.19	245.58	80558.56
Jul, 2038	386.01	246.76	80311.80
Aug, 2038	384.83	247.94	80063.85
Sep, 2038	383.64	249.13	79814.72
Oct, 2038	382.45	250.32	79564.40
Nov, 2038	381.25	251.52	79312.88
Dec, 2038	380.04	252.73	79060.15
Jan, 2039	378.83	253.94	78806.21
Feb, 2039	377.61	255.16	78551.05
Mar, 2039	376.39	256.38	78294.67
Apr, 2039	375.16	257.61	78037.06
May, 2039	373.93	258.84	77778.22
Jun, 2039	372.69	260.08	77518.14
Jul, 2039	371.44	261.33	77256.81
Aug, 2039	370.19	262.58	76994.23
Sep, 2039	368.93	263.84	76730.39
Oct, 2039	367.67	265.10	76465.28
Nov, 2039	366.40	266.37	76198.91
Dec, 2039	365.12	267.65	75931.26
Jan, 2040	363.84	268.93	75662.33
Feb, 2040	362.55	270.22	75392.11
Mar, 2040	361.25	271.52	75120.59
Apr, 2040	359.95	272.82	74847.77
May, 2040	358.65	274.12	74573.65
Jun, 2040	357.33	275.44	74298.21
Jul, 2040	356.01	276.76	74021.45
Aug, 2040	354.69	278.08	73743.37
Sep, 2040	353.35	279.42	73463.95
Oct, 2040	352.01	280.76	73183.20
Nov, 2040	350.67	282.10	72901.10
Dec, 2040	349.32	283.45	72617.64
Jan, 2041	347.96	284.81	72332.83
Feb, 2041	346.59	286.18	72046.66
Mar, 2041	345.22	287.55	71759.11
Apr, 2041	343.85	288.92	71470.19
May, 2041	342.46	290.31	71179.88
Jun, 2041	341.07	291.70	70888.18
Jul, 2041	339.67	293.10	70595.08
Aug, 2041	338.27	294.50	70300.58
Sep, 2041	336.86	295.91	70004.67
Oct, 2041	335.44	297.33	69707.34
Nov, 2041	334.01	298.76	69408.58
Dec, 2041	332.58	300.19	69108.39
Jan, 2042	331.14	301.63	68806.77
Feb, 2042	329.70	303.07	68503.70
Mar, 2042	328.25	304.52	68199.17
Apr, 2042	326.79	305.98	67893.19
May, 2042	325.32	307.45	67585.74
Jun, 2042	323.85	308.92	67276.82
Jul, 2042	322.37	310.40	66966.42
Aug, 2042	320.88	311.89	66654.53
Sep, 2042	319.39	313.38	66341.15
Oct, 2042	317.88	314.89	66026.26
Nov, 2042	316.38	316.39	65709.87
Dec, 2042	314.86	317.91	65391.96
Jan, 2043	313.34	319.43	65072.52
Feb, 2043	311.81	320.96	64751.56
Mar, 2043	310.27	322.50	64429.06
Apr, 2043	308.72	324.05	64105.01
May, 2043	307.17	325.60	63779.41
Jun, 2043	305.61	327.16	63452.25
Jul, 2043	304.04	328.73	63123.52
Aug, 2043	302.47	330.30	62793.22
Sep, 2043	300.88	331.89	62461.33
Oct, 2043	299.29	333.48	62127.86
Nov, 2043	297.70	335.07	61792.78
Dec, 2043	296.09	336.68	61456.10
Jan, 2044	294.48	338.29	61117.81
Feb, 2044	292.86	339.91	60777.90
Mar, 2044	291.23	341.54	60436.35
Apr, 2044	289.59	343.18	60093.17
May, 2044	287.95	344.82	59748.35
Jun, 2044	286.29	346.48	59401.87
Jul, 2044	284.63	348.14	59053.74
Aug, 2044	282.97	349.80	58703.93
Sep, 2044	281.29	351.48	58352.45
Oct, 2044	279.61	353.16	57999.29
Nov, 2044	277.91	354.86	57644.43
Dec, 2044	276.21	356.56	57287.88
Jan, 2045	274.50	358.27	56929.61
Feb, 2045	272.79	359.98	56569.63
Mar, 2045	271.06	361.71	56207.92
Apr, 2045	269.33	363.44	55844.48
May, 2045	267.59	365.18	55479.30
Jun, 2045	265.84	366.93	55112.37
Jul, 2045	264.08	368.69	54743.68
Aug, 2045	262.31	370.46	54373.22
Sep, 2045	260.54	372.23	54000.99
Oct, 2045	258.75	374.02	53626.97
Nov, 2045	256.96	375.81	53251.17
Dec, 2045	255.16	377.61	52873.56
Jan, 2046	253.35	379.42	52494.14
Feb, 2046	251.53	381.24	52112.90
Mar, 2046	249.71	383.06	51729.84
Apr, 2046	247.87	384.90	51344.94
May, 2046	246.03	386.74	50958.20
Jun, 2046	244.17	388.60	50569.61
Jul, 2046	242.31	390.46	50179.15
Aug, 2046	240.44	392.33	49786.82
Sep, 2046	238.56	394.21	49392.61
Oct, 2046	236.67	396.10	48996.52
Nov, 2046	234.77	398.00	48598.52
Dec, 2046	232.87	399.90	48198.62
Jan, 2047	230.95	401.82	47796.80
Feb, 2047	229.03	403.74	47393.06
Mar, 2047	227.09	405.68	46987.38
Apr, 2047	225.15	407.62	46579.76
May, 2047	223.19	409.58	46170.18
Jun, 2047	221.23	411.54	45758.64
Jul, 2047	219.26	413.51	45345.13
Aug, 2047	217.28	415.49	44929.64
Sep, 2047	215.29	417.48	44512.16
Oct, 2047	213.29	419.48	44092.68
Nov, 2047	211.28	421.49	43671.18
Dec, 2047	209.26	423.51	43247.67
Jan, 2048	207.23	425.54	42822.13
Feb, 2048	205.19	427.58	42394.55
Mar, 2048	203.14	429.63	41964.92
Apr, 2048	201.08	431.69	41533.23
May, 2048	199.01	433.76	41099.48
Jun, 2048	196.93	435.84	40663.64
Jul, 2048	194.85	437.92	40225.72
Aug, 2048	192.75	440.02	39785.70
Sep, 2048	190.64	442.13	39343.57
Oct, 2048	188.52	444.25	38899.32
Nov, 2048	186.39	446.38	38452.94
Dec, 2048	184.25	448.52	38004.42
Jan, 2049	182.10	450.67	37553.76
Feb, 2049	179.95	452.82	37100.93
Mar, 2049	177.78	454.99	36645.94
Apr, 2049	175.60	457.17	36188.76
May, 2049	173.40	459.37	35729.40
Jun, 2049	171.20	461.57	35267.83
Jul, 2049	168.99	463.78	34804.05
Aug, 2049	166.77	466.00	34338.05
Sep, 2049	164.54	468.23	33869.82
Oct, 2049	162.29	470.48	33399.34
Nov, 2049	160.04	472.73	32926.61
Dec, 2049	157.77	475.00	32451.61
Jan, 2050	155.50	477.27	31974.34
Feb, 2050	153.21	479.56	31494.78
Mar, 2050	150.91	481.86	31012.92
Apr, 2050	148.60	484.17	30528.76
May, 2050	146.28	486.49	30042.27
Jun, 2050	143.95	488.82	29553.45
Jul, 2050	141.61	491.16	29062.29
Aug, 2050	139.26	493.51	28568.78
Sep, 2050	136.89	495.88	28072.90
Oct, 2050	134.52	498.25	27574.65
Nov, 2050	132.13	500.64	27074.01
Dec, 2050	129.73	503.04	26570.97
Jan, 2051	127.32	505.45	26065.52
Feb, 2051	124.90	507.87	25557.64
Mar, 2051	122.46	510.31	25047.34
Apr, 2051	120.02	512.75	24534.59
May, 2051	117.56	515.21	24019.38
Jun, 2051	115.09	517.68	23501.70
Jul, 2051	112.61	520.16	22981.54
Aug, 2051	110.12	522.65	22458.89
Sep, 2051	107.62	525.15	21933.74
Oct, 2051	105.10	527.67	21406.07
Nov, 2051	102.57	530.20	20875.87
Dec, 2051	100.03	532.74	20343.13
Jan, 2052	97.48	535.29	19807.84
Feb, 2052	94.91	537.86	19269.98
Mar, 2052	92.34	540.43	18729.54
Apr, 2052	89.75	543.02	18186.52
May, 2052	87.14	545.63	17640.89
Jun, 2052	84.53	548.24	17092.65
Jul, 2052	81.90	550.87	16541.78
Aug, 2052	79.26	553.51	15988.28
Sep, 2052	76.61	556.16	15432.12
Oct, 2052	73.95	558.82	14873.29
Nov, 2052	71.27	561.50	14311.79
Dec, 2052	68.58	564.19	13747.60
Jan, 2053	65.87	566.90	13180.70
Feb, 2053	63.16	569.61	12611.09
Mar, 2053	60.43	572.34	12038.75
Apr, 2053	57.69	575.08	11463.66
May, 2053	54.93	577.84	10885.82
Jun, 2053	52.16	580.61	10305.21
Jul, 2053	49.38	583.39	9721.82
Aug, 2053	46.58	586.19	9135.64
Sep, 2053	43.77	589.00	8546.64
Oct, 2053	40.95	591.82	7954.82
Nov, 2053	38.12	594.65	7360.17
Dec, 2053	35.27	597.50	6762.67
Jan, 2054	32.40	600.37	6162.30
Feb, 2054	29.53	603.24	5559.06
Mar, 2054	26.64	606.13	4952.93
Apr, 2054	23.73	609.04	4343.89
May, 2054	20.81	611.96	3731.94
Jun, 2054	17.88	614.89	3117.05
Jul, 2054	14.94	617.83	2499.21
Aug, 2054	11.98	620.79	1878.42
Sep, 2054	9.00	623.77	1254.65
Oct, 2054	6.01	626.76	627.89
Nov, 2054	3.01	629.76	0