Mortgage Parameters

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

Mortgage Summary

Property Total:	$164,900
Down Payment	$49,470
Mortgage Amount:	$115,430
Mortgage Payment:	$673.62 / month
Estimated Tax:	+ $91.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $765.23 / month
Total Interest Paid:	$127,072.80 over 30 years
Total Tax Paid:	$32,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	553.10	120.52	115309.48
Feb, 2025	552.52	121.10	115188.39
Mar, 2025	551.94	121.68	115066.71
Apr, 2025	551.36	122.26	114944.45
May, 2025	550.78	122.84	114821.61
Jun, 2025	550.19	123.43	114698.17
Jul, 2025	549.60	124.02	114574.15
Aug, 2025	549.00	124.62	114449.53
Sep, 2025	548.40	125.22	114324.32
Oct, 2025	547.80	125.82	114198.50
Nov, 2025	547.20	126.42	114072.08
Dec, 2025	546.60	127.02	113945.06
Jan, 2026	545.99	127.63	113817.42
Feb, 2026	545.38	128.24	113689.18
Mar, 2026	544.76	128.86	113560.32
Apr, 2026	544.14	129.48	113430.84
May, 2026	543.52	130.10	113300.74
Jun, 2026	542.90	130.72	113170.02
Jul, 2026	542.27	131.35	113038.68
Aug, 2026	541.64	131.98	112906.70
Sep, 2026	541.01	132.61	112774.09
Oct, 2026	540.38	133.24	112640.85
Nov, 2026	539.74	133.88	112506.96
Dec, 2026	539.10	134.52	112372.44
Jan, 2027	538.45	135.17	112237.27
Feb, 2027	537.80	135.82	112101.46
Mar, 2027	537.15	136.47	111964.99
Apr, 2027	536.50	137.12	111827.87
May, 2027	535.84	137.78	111690.09
Jun, 2027	535.18	138.44	111551.65
Jul, 2027	534.52	139.10	111412.55
Aug, 2027	533.85	139.77	111272.78
Sep, 2027	533.18	140.44	111132.34
Oct, 2027	532.51	141.11	110991.23
Nov, 2027	531.83	141.79	110849.45
Dec, 2027	531.15	142.47	110706.98
Jan, 2028	530.47	143.15	110563.83
Feb, 2028	529.79	143.83	110419.99
Mar, 2028	529.10	144.52	110275.47
Apr, 2028	528.40	145.22	110130.25
May, 2028	527.71	145.91	109984.34
Jun, 2028	527.01	146.61	109837.73
Jul, 2028	526.31	147.31	109690.42
Aug, 2028	525.60	148.02	109542.40
Sep, 2028	524.89	148.73	109393.67
Oct, 2028	524.18	149.44	109244.22
Nov, 2028	523.46	150.16	109094.07
Dec, 2028	522.74	150.88	108943.19
Jan, 2029	522.02	151.60	108791.59
Feb, 2029	521.29	152.33	108639.26
Mar, 2029	520.56	153.06	108486.20
Apr, 2029	519.83	153.79	108332.41
May, 2029	519.09	154.53	108177.89
Jun, 2029	518.35	155.27	108022.62
Jul, 2029	517.61	156.01	107866.61
Aug, 2029	516.86	156.76	107709.85
Sep, 2029	516.11	157.51	107552.34
Oct, 2029	515.35	158.27	107394.07
Nov, 2029	514.60	159.02	107235.05
Dec, 2029	513.83	159.79	107075.26
Jan, 2030	513.07	160.55	106914.71
Feb, 2030	512.30	161.32	106753.39
Mar, 2030	511.53	162.09	106591.30
Apr, 2030	510.75	162.87	106428.43
May, 2030	509.97	163.65	106264.78
Jun, 2030	509.19	164.43	106100.34
Jul, 2030	508.40	165.22	105935.12
Aug, 2030	507.61	166.01	105769.11
Sep, 2030	506.81	166.81	105602.30
Oct, 2030	506.01	167.61	105434.69
Nov, 2030	505.21	168.41	105266.28
Dec, 2030	504.40	169.22	105097.06
Jan, 2031	503.59	170.03	104927.03
Feb, 2031	502.78	170.84	104756.18
Mar, 2031	501.96	171.66	104584.52
Apr, 2031	501.13	172.49	104412.03
May, 2031	500.31	173.31	104238.72
Jun, 2031	499.48	174.14	104064.58
Jul, 2031	498.64	174.98	103889.60
Aug, 2031	497.80	175.82	103713.79
Sep, 2031	496.96	176.66	103537.13
Oct, 2031	496.12	177.50	103359.62
Nov, 2031	495.26	178.36	103181.27
Dec, 2031	494.41	179.21	103002.06
Jan, 2032	493.55	180.07	102821.99
Feb, 2032	492.69	180.93	102641.06
Mar, 2032	491.82	181.80	102459.26
Apr, 2032	490.95	182.67	102276.59
May, 2032	490.08	183.54	102093.05
Jun, 2032	489.20	184.42	101908.62
Jul, 2032	488.31	185.31	101723.31
Aug, 2032	487.42	186.20	101537.12
Sep, 2032	486.53	187.09	101350.03
Oct, 2032	485.64	187.98	101162.05
Nov, 2032	484.73	188.89	100973.16
Dec, 2032	483.83	189.79	100783.37
Jan, 2033	482.92	190.70	100592.67
Feb, 2033	482.01	191.61	100401.06
Mar, 2033	481.09	192.53	100208.53
Apr, 2033	480.17	193.45	100015.07
May, 2033	479.24	194.38	99820.69
Jun, 2033	478.31	195.31	99625.38
Jul, 2033	477.37	196.25	99429.13
Aug, 2033	476.43	197.19	99231.94
Sep, 2033	475.49	198.13	99033.81
Oct, 2033	474.54	199.08	98834.72
Nov, 2033	473.58	200.04	98634.69
Dec, 2033	472.62	201.00	98433.69
Jan, 2034	471.66	201.96	98231.73
Feb, 2034	470.69	202.93	98028.81
Mar, 2034	469.72	203.90	97824.91
Apr, 2034	468.74	204.88	97620.03
May, 2034	467.76	205.86	97414.18
Jun, 2034	466.78	206.84	97207.33
Jul, 2034	465.79	207.83	96999.50
Aug, 2034	464.79	208.83	96790.67
Sep, 2034	463.79	209.83	96580.83
Oct, 2034	462.78	210.84	96370.00
Nov, 2034	461.77	211.85	96158.15
Dec, 2034	460.76	212.86	95945.29
Jan, 2035	459.74	213.88	95731.41
Feb, 2035	458.71	214.91	95516.50
Mar, 2035	457.68	215.94	95300.56
Apr, 2035	456.65	216.97	95083.59
May, 2035	455.61	218.01	94865.58
Jun, 2035	454.56	219.06	94646.52
Jul, 2035	453.51	220.11	94426.42
Aug, 2035	452.46	221.16	94205.26
Sep, 2035	451.40	222.22	93983.04
Oct, 2035	450.34	223.28	93759.75
Nov, 2035	449.27	224.35	93535.40
Dec, 2035	448.19	225.43	93309.97
Jan, 2036	447.11	226.51	93083.46
Feb, 2036	446.02	227.60	92855.87
Mar, 2036	444.93	228.69	92627.18
Apr, 2036	443.84	229.78	92397.40
May, 2036	442.74	230.88	92166.52
Jun, 2036	441.63	231.99	91934.53
Jul, 2036	440.52	233.10	91701.43
Aug, 2036	439.40	234.22	91467.21
Sep, 2036	438.28	235.34	91231.87
Oct, 2036	437.15	236.47	90995.40
Nov, 2036	436.02	237.60	90757.80
Dec, 2036	434.88	238.74	90519.06
Jan, 2037	433.74	239.88	90279.18
Feb, 2037	432.59	241.03	90038.15
Mar, 2037	431.43	242.19	89795.96
Apr, 2037	430.27	243.35	89552.61
May, 2037	429.11	244.51	89308.10
Jun, 2037	427.93	245.69	89062.41
Jul, 2037	426.76	246.86	88815.55
Aug, 2037	425.57	248.05	88567.51
Sep, 2037	424.39	249.23	88318.27
Oct, 2037	423.19	250.43	88067.84
Nov, 2037	421.99	251.63	87816.22
Dec, 2037	420.79	252.83	87563.38
Jan, 2038	419.57	254.05	87309.34
Feb, 2038	418.36	255.26	87054.07
Mar, 2038	417.13	256.49	86797.59
Apr, 2038	415.91	257.71	86539.87
May, 2038	414.67	258.95	86280.92
Jun, 2038	413.43	260.19	86020.73
Jul, 2038	412.18	261.44	85759.29
Aug, 2038	410.93	262.69	85496.60
Sep, 2038	409.67	263.95	85232.66
Oct, 2038	408.41	265.21	84967.44
Nov, 2038	407.14	266.48	84700.96
Dec, 2038	405.86	267.76	84433.20
Jan, 2039	404.58	269.04	84164.15
Feb, 2039	403.29	270.33	83893.82
Mar, 2039	401.99	271.63	83622.19
Apr, 2039	400.69	272.93	83349.26
May, 2039	399.38	274.24	83075.02
Jun, 2039	398.07	275.55	82799.47
Jul, 2039	396.75	276.87	82522.60
Aug, 2039	395.42	278.20	82244.40
Sep, 2039	394.09	279.53	81964.87
Oct, 2039	392.75	280.87	81683.99
Nov, 2039	391.40	282.22	81401.78
Dec, 2039	390.05	283.57	81118.21
Jan, 2040	388.69	284.93	80833.28
Feb, 2040	387.33	286.29	80546.98
Mar, 2040	385.95	287.67	80259.32
Apr, 2040	384.58	289.04	79970.27
May, 2040	383.19	290.43	79679.85
Jun, 2040	381.80	291.82	79388.02
Jul, 2040	380.40	293.22	79094.81
Aug, 2040	379.00	294.62	78800.18
Sep, 2040	377.58	296.04	78504.15
Oct, 2040	376.17	297.45	78206.69
Nov, 2040	374.74	298.88	77907.81
Dec, 2040	373.31	300.31	77607.50
Jan, 2041	371.87	301.75	77305.75
Feb, 2041	370.42	303.20	77002.55
Mar, 2041	368.97	304.65	76697.90
Apr, 2041	367.51	306.11	76391.79
May, 2041	366.04	307.58	76084.22
Jun, 2041	364.57	309.05	75775.17
Jul, 2041	363.09	310.53	75464.64
Aug, 2041	361.60	312.02	75152.62
Sep, 2041	360.11	313.51	74839.11
Oct, 2041	358.60	315.02	74524.09
Nov, 2041	357.09	316.53	74207.56
Dec, 2041	355.58	318.04	73889.52
Jan, 2042	354.05	319.57	73569.96
Feb, 2042	352.52	321.10	73248.86
Mar, 2042	350.98	322.64	72926.22
Apr, 2042	349.44	324.18	72602.04
May, 2042	347.88	325.74	72276.31
Jun, 2042	346.32	327.30	71949.01
Jul, 2042	344.76	328.86	71620.15
Aug, 2042	343.18	330.44	71289.70
Sep, 2042	341.60	332.02	70957.68
Oct, 2042	340.01	333.61	70624.07
Nov, 2042	338.41	335.21	70288.85
Dec, 2042	336.80	336.82	69952.03
Jan, 2043	335.19	338.43	69613.60
Feb, 2043	333.57	340.05	69273.55
Mar, 2043	331.94	341.68	68931.86
Apr, 2043	330.30	343.32	68588.54
May, 2043	328.65	344.97	68243.57
Jun, 2043	327.00	346.62	67896.95
Jul, 2043	325.34	348.28	67548.67
Aug, 2043	323.67	349.95	67198.73
Sep, 2043	321.99	351.63	66847.10
Oct, 2043	320.31	353.31	66493.79
Nov, 2043	318.62	355.00	66138.78
Dec, 2043	316.92	356.70	65782.08
Jan, 2044	315.21	358.41	65423.67
Feb, 2044	313.49	360.13	65063.53
Mar, 2044	311.76	361.86	64701.68
Apr, 2044	310.03	363.59	64338.09
May, 2044	308.29	365.33	63972.75
Jun, 2044	306.54	367.08	63605.67
Jul, 2044	304.78	368.84	63236.82
Aug, 2044	303.01	370.61	62866.21
Sep, 2044	301.23	372.39	62493.83
Oct, 2044	299.45	374.17	62119.66
Nov, 2044	297.66	375.96	61743.69
Dec, 2044	295.86	377.76	61365.93
Jan, 2045	294.05	379.57	60986.36
Feb, 2045	292.23	381.39	60604.96
Mar, 2045	290.40	383.22	60221.74
Apr, 2045	288.56	385.06	59836.68
May, 2045	286.72	386.90	59449.78
Jun, 2045	284.86	388.76	59061.02
Jul, 2045	283.00	390.62	58670.40
Aug, 2045	281.13	392.49	58277.91
Sep, 2045	279.25	394.37	57883.54
Oct, 2045	277.36	396.26	57487.28
Nov, 2045	275.46	398.16	57089.12
Dec, 2045	273.55	400.07	56689.05
Jan, 2046	271.64	401.98	56287.07
Feb, 2046	269.71	403.91	55883.16
Mar, 2046	267.77	405.85	55477.31
Apr, 2046	265.83	407.79	55069.52
May, 2046	263.87	409.75	54659.77
Jun, 2046	261.91	411.71	54248.06
Jul, 2046	259.94	413.68	53834.38
Aug, 2046	257.96	415.66	53418.72
Sep, 2046	255.96	417.66	53001.06
Oct, 2046	253.96	419.66	52581.41
Nov, 2046	251.95	421.67	52159.74
Dec, 2046	249.93	423.69	51736.05
Jan, 2047	247.90	425.72	51310.33
Feb, 2047	245.86	427.76	50882.58
Mar, 2047	243.81	429.81	50452.77
Apr, 2047	241.75	431.87	50020.90
May, 2047	239.68	433.94	49586.97
Jun, 2047	237.60	436.02	49150.95
Jul, 2047	235.51	438.11	48712.84
Aug, 2047	233.42	440.20	48272.64
Sep, 2047	231.31	442.31	47830.33
Oct, 2047	229.19	444.43	47385.89
Nov, 2047	227.06	446.56	46939.33
Dec, 2047	224.92	448.70	46490.63
Jan, 2048	222.77	450.85	46039.78
Feb, 2048	220.61	453.01	45586.76
Mar, 2048	218.44	455.18	45131.58
Apr, 2048	216.26	457.36	44674.22
May, 2048	214.06	459.56	44214.66
Jun, 2048	211.86	461.76	43752.90
Jul, 2048	209.65	463.97	43288.93
Aug, 2048	207.43	466.19	42822.74
Sep, 2048	205.19	468.43	42354.31
Oct, 2048	202.95	470.67	41883.64
Nov, 2048	200.69	472.93	41410.71
Dec, 2048	198.43	475.19	40935.52
Jan, 2049	196.15	477.47	40458.04
Feb, 2049	193.86	479.76	39978.29
Mar, 2049	191.56	482.06	39496.23
Apr, 2049	189.25	484.37	39011.86
May, 2049	186.93	486.69	38525.17
Jun, 2049	184.60	489.02	38036.15
Jul, 2049	182.26	491.36	37544.79
Aug, 2049	179.90	493.72	37051.07
Sep, 2049	177.54	496.08	36554.99
Oct, 2049	175.16	498.46	36056.53
Nov, 2049	172.77	500.85	35555.68
Dec, 2049	170.37	503.25	35052.43
Jan, 2050	167.96	505.66	34546.77
Feb, 2050	165.54	508.08	34038.69
Mar, 2050	163.10	510.52	33528.17
Apr, 2050	160.66	512.96	33015.20
May, 2050	158.20	515.42	32499.78
Jun, 2050	155.73	517.89	31981.89
Jul, 2050	153.25	520.37	31461.52
Aug, 2050	150.75	522.87	30938.65
Sep, 2050	148.25	525.37	30413.28
Oct, 2050	145.73	527.89	29885.39
Nov, 2050	143.20	530.42	29354.97
Dec, 2050	140.66	532.96	28822.01
Jan, 2051	138.11	535.51	28286.49
Feb, 2051	135.54	538.08	27748.41
Mar, 2051	132.96	540.66	27207.75
Apr, 2051	130.37	543.25	26664.50
May, 2051	127.77	545.85	26118.65
Jun, 2051	125.15	548.47	25570.18
Jul, 2051	122.52	551.10	25019.09
Aug, 2051	119.88	553.74	24465.35
Sep, 2051	117.23	556.39	23908.96
Oct, 2051	114.56	559.06	23349.90
Nov, 2051	111.88	561.74	22788.17
Dec, 2051	109.19	564.43	22223.74
Jan, 2052	106.49	567.13	21656.61
Feb, 2052	103.77	569.85	21086.76
Mar, 2052	101.04	572.58	20514.18
Apr, 2052	98.30	575.32	19938.86
May, 2052	95.54	578.08	19360.78
Jun, 2052	92.77	580.85	18779.93
Jul, 2052	89.99	583.63	18196.30
Aug, 2052	87.19	586.43	17609.87
Sep, 2052	84.38	589.24	17020.63
Oct, 2052	81.56	592.06	16428.57
Nov, 2052	78.72	594.90	15833.67
Dec, 2052	75.87	597.75	15235.92
Jan, 2053	73.01	600.61	14635.30
Feb, 2053	70.13	603.49	14031.81
Mar, 2053	67.24	606.38	13425.42
Apr, 2053	64.33	609.29	12816.13
May, 2053	61.41	612.21	12203.93
Jun, 2053	58.48	615.14	11588.78
Jul, 2053	55.53	618.09	10970.69
Aug, 2053	52.57	621.05	10349.64
Sep, 2053	49.59	624.03	9725.61
Oct, 2053	46.60	627.02	9098.59
Nov, 2053	43.60	630.02	8468.57
Dec, 2053	40.58	633.04	7835.53
Jan, 2054	37.55	636.07	7199.46
Feb, 2054	34.50	639.12	6560.33
Mar, 2054	31.43	642.19	5918.15
Apr, 2054	28.36	645.26	5272.89
May, 2054	25.27	648.35	4624.53
Jun, 2054	22.16	651.46	3973.07
Jul, 2054	19.04	654.58	3318.49
Aug, 2054	15.90	657.72	2660.77
Sep, 2054	12.75	660.87	1999.90
Oct, 2054	9.58	664.04	1335.86
Nov, 2054	6.40	667.22	668.64
Dec, 2054	3.20	670.42	0