Mortgage Parameters

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

Mortgage Summary

Property Total:	$182,000
Down Payment	$54,600
Mortgage Amount:	$127,400
Mortgage Payment:	$743.47 / month
Estimated Tax:	+ $101.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $844.58 / month
Total Interest Paid:	$140,248.80 over 30 years
Total Tax Paid:	$36,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	610.46	133.01	127266.99
Dec, 2024	609.82	133.65	127133.34
Jan, 2025	609.18	134.29	126999.05
Feb, 2025	608.54	134.93	126864.12
Mar, 2025	607.89	135.58	126728.54
Apr, 2025	607.24	136.23	126592.31
May, 2025	606.59	136.88	126455.43
Jun, 2025	605.93	137.54	126317.89
Jul, 2025	605.27	138.20	126179.69
Aug, 2025	604.61	138.86	126040.83
Sep, 2025	603.95	139.52	125901.31
Oct, 2025	603.28	140.19	125761.12
Nov, 2025	602.61	140.86	125620.25
Dec, 2025	601.93	141.54	125478.71
Jan, 2026	601.25	142.22	125336.49
Feb, 2026	600.57	142.90	125193.59
Mar, 2026	599.89	143.58	125050.01
Apr, 2026	599.20	144.27	124905.74
May, 2026	598.51	144.96	124760.78
Jun, 2026	597.81	145.66	124615.12
Jul, 2026	597.11	146.36	124468.76
Aug, 2026	596.41	147.06	124321.70
Sep, 2026	595.71	147.76	124173.94
Oct, 2026	595.00	148.47	124025.47
Nov, 2026	594.29	149.18	123876.29
Dec, 2026	593.57	149.90	123726.39
Jan, 2027	592.86	150.61	123575.78
Feb, 2027	592.13	151.34	123424.44
Mar, 2027	591.41	152.06	123272.38
Apr, 2027	590.68	152.79	123119.59
May, 2027	589.95	153.52	122966.07
Jun, 2027	589.21	154.26	122811.81
Jul, 2027	588.47	155.00	122656.82
Aug, 2027	587.73	155.74	122501.08
Sep, 2027	586.98	156.49	122344.59
Oct, 2027	586.23	157.24	122187.36
Nov, 2027	585.48	157.99	122029.37
Dec, 2027	584.72	158.75	121870.62
Jan, 2028	583.96	159.51	121711.12
Feb, 2028	583.20	160.27	121550.84
Mar, 2028	582.43	161.04	121389.81
Apr, 2028	581.66	161.81	121227.99
May, 2028	580.88	162.59	121065.41
Jun, 2028	580.11	163.36	120902.04
Jul, 2028	579.32	164.15	120737.90
Aug, 2028	578.54	164.93	120572.96
Sep, 2028	577.75	165.72	120407.24
Oct, 2028	576.95	166.52	120240.72
Nov, 2028	576.15	167.32	120073.40
Dec, 2028	575.35	168.12	119905.28
Jan, 2029	574.55	168.92	119736.36
Feb, 2029	573.74	169.73	119566.63
Mar, 2029	572.92	170.55	119396.08
Apr, 2029	572.11	171.36	119224.72
May, 2029	571.29	172.18	119052.53
Jun, 2029	570.46	173.01	118879.52
Jul, 2029	569.63	173.84	118705.68
Aug, 2029	568.80	174.67	118531.01
Sep, 2029	567.96	175.51	118355.50
Oct, 2029	567.12	176.35	118179.15
Nov, 2029	566.28	177.19	118001.96
Dec, 2029	565.43	178.04	117823.91
Jan, 2030	564.57	178.90	117645.02
Feb, 2030	563.72	179.75	117465.26
Mar, 2030	562.85	180.62	117284.65
Apr, 2030	561.99	181.48	117103.17
May, 2030	561.12	182.35	116920.81
Jun, 2030	560.25	183.22	116737.59
Jul, 2030	559.37	184.10	116553.49
Aug, 2030	558.49	184.98	116368.50
Sep, 2030	557.60	185.87	116182.63
Oct, 2030	556.71	186.76	115995.87
Nov, 2030	555.81	187.66	115808.21
Dec, 2030	554.91	188.56	115619.66
Jan, 2031	554.01	189.46	115430.20
Feb, 2031	553.10	190.37	115239.83
Mar, 2031	552.19	191.28	115048.55
Apr, 2031	551.27	192.20	114856.36
May, 2031	550.35	193.12	114663.24
Jun, 2031	549.43	194.04	114469.20
Jul, 2031	548.50	194.97	114274.23
Aug, 2031	547.56	195.91	114078.32
Sep, 2031	546.63	196.84	113881.48
Oct, 2031	545.68	197.79	113683.69
Nov, 2031	544.73	198.74	113484.95
Dec, 2031	543.78	199.69	113285.27
Jan, 2032	542.83	200.64	113084.62
Feb, 2032	541.86	201.61	112883.01
Mar, 2032	540.90	202.57	112680.44
Apr, 2032	539.93	203.54	112476.90
May, 2032	538.95	204.52	112272.38
Jun, 2032	537.97	205.50	112066.88
Jul, 2032	536.99	206.48	111860.40
Aug, 2032	536.00	207.47	111652.93
Sep, 2032	535.00	208.47	111444.46
Oct, 2032	534.00	209.47	111235.00
Nov, 2032	533.00	210.47	111024.53
Dec, 2032	531.99	211.48	110813.05
Jan, 2033	530.98	212.49	110600.56
Feb, 2033	529.96	213.51	110387.05
Mar, 2033	528.94	214.53	110172.52
Apr, 2033	527.91	215.56	109956.96
May, 2033	526.88	216.59	109740.36
Jun, 2033	525.84	217.63	109522.73
Jul, 2033	524.80	218.67	109304.06
Aug, 2033	523.75	219.72	109084.34
Sep, 2033	522.70	220.77	108863.56
Oct, 2033	521.64	221.83	108641.73
Nov, 2033	520.57	222.90	108418.84
Dec, 2033	519.51	223.96	108194.87
Jan, 2034	518.43	225.04	107969.84
Feb, 2034	517.36	226.11	107743.72
Mar, 2034	516.27	227.20	107516.53
Apr, 2034	515.18	228.29	107288.24
May, 2034	514.09	229.38	107058.86
Jun, 2034	512.99	230.48	106828.38
Jul, 2034	511.89	231.58	106596.80
Aug, 2034	510.78	232.69	106364.10
Sep, 2034	509.66	233.81	106130.29
Oct, 2034	508.54	234.93	105895.36
Nov, 2034	507.42	236.05	105659.31
Dec, 2034	506.28	237.19	105422.12
Jan, 2035	505.15	238.32	105183.80
Feb, 2035	504.01	239.46	104944.34
Mar, 2035	502.86	240.61	104703.72
Apr, 2035	501.71	241.76	104461.96
May, 2035	500.55	242.92	104219.04
Jun, 2035	499.38	244.09	103974.95
Jul, 2035	498.21	245.26	103729.69
Aug, 2035	497.04	246.43	103483.26
Sep, 2035	495.86	247.61	103235.65
Oct, 2035	494.67	248.80	102986.85
Nov, 2035	493.48	249.99	102736.86
Dec, 2035	492.28	251.19	102485.67
Jan, 2036	491.08	252.39	102233.28
Feb, 2036	489.87	253.60	101979.67
Mar, 2036	488.65	254.82	101724.86
Apr, 2036	487.43	256.04	101468.82
May, 2036	486.20	257.27	101211.55
Jun, 2036	484.97	258.50	100953.05
Jul, 2036	483.73	259.74	100693.32
Aug, 2036	482.49	260.98	100432.34
Sep, 2036	481.24	262.23	100170.11
Oct, 2036	479.98	263.49	99906.62
Nov, 2036	478.72	264.75	99641.87
Dec, 2036	477.45	266.02	99375.85
Jan, 2037	476.18	267.29	99108.55
Feb, 2037	474.90	268.57	98839.98
Mar, 2037	473.61	269.86	98570.12
Apr, 2037	472.32	271.15	98298.96
May, 2037	471.02	272.45	98026.51
Jun, 2037	469.71	273.76	97752.75
Jul, 2037	468.40	275.07	97477.68
Aug, 2037	467.08	276.39	97201.29
Sep, 2037	465.76	277.71	96923.57
Oct, 2037	464.43	279.04	96644.53
Nov, 2037	463.09	280.38	96364.15
Dec, 2037	461.74	281.73	96082.42
Jan, 2038	460.39	283.08	95799.35
Feb, 2038	459.04	284.43	95514.91
Mar, 2038	457.68	285.79	95229.12
Apr, 2038	456.31	287.16	94941.96
May, 2038	454.93	288.54	94653.42
Jun, 2038	453.55	289.92	94363.49
Jul, 2038	452.16	291.31	94072.18
Aug, 2038	450.76	292.71	93779.48
Sep, 2038	449.36	294.11	93485.37
Oct, 2038	447.95	295.52	93189.85
Nov, 2038	446.53	296.94	92892.91
Dec, 2038	445.11	298.36	92594.55
Jan, 2039	443.68	299.79	92294.77
Feb, 2039	442.25	301.22	91993.54
Mar, 2039	440.80	302.67	91690.87
Apr, 2039	439.35	304.12	91386.76
May, 2039	437.89	305.58	91081.18
Jun, 2039	436.43	307.04	90774.14
Jul, 2039	434.96	308.51	90465.63
Aug, 2039	433.48	309.99	90155.64
Sep, 2039	432.00	311.47	89844.17
Oct, 2039	430.50	312.97	89531.20
Nov, 2039	429.00	314.47	89216.73
Dec, 2039	427.50	315.97	88900.76
Jan, 2040	425.98	317.49	88583.27
Feb, 2040	424.46	319.01	88264.27
Mar, 2040	422.93	320.54	87943.73
Apr, 2040	421.40	322.07	87621.66
May, 2040	419.85	323.62	87298.04
Jun, 2040	418.30	325.17	86972.87
Jul, 2040	416.75	326.72	86646.15
Aug, 2040	415.18	328.29	86317.86
Sep, 2040	413.61	329.86	85987.99
Oct, 2040	412.03	331.44	85656.55
Nov, 2040	410.44	333.03	85323.52
Dec, 2040	408.84	334.63	84988.89
Jan, 2041	407.24	336.23	84652.66
Feb, 2041	405.63	337.84	84314.81
Mar, 2041	404.01	339.46	83975.35
Apr, 2041	402.38	341.09	83634.26
May, 2041	400.75	342.72	83291.54
Jun, 2041	399.11	344.36	82947.18
Jul, 2041	397.46	346.01	82601.16
Aug, 2041	395.80	347.67	82253.49
Sep, 2041	394.13	349.34	81904.15
Oct, 2041	392.46	351.01	81553.14
Nov, 2041	390.78	352.69	81200.44
Dec, 2041	389.09	354.38	80846.06
Jan, 2042	387.39	356.08	80489.98
Feb, 2042	385.68	357.79	80132.19
Mar, 2042	383.97	359.50	79772.68
Apr, 2042	382.24	361.23	79411.46
May, 2042	380.51	362.96	79048.50
Jun, 2042	378.77	364.70	78683.81
Jul, 2042	377.03	366.44	78317.36
Aug, 2042	375.27	368.20	77949.16
Sep, 2042	373.51	369.96	77579.20
Oct, 2042	371.73	371.74	77207.46
Nov, 2042	369.95	373.52	76833.95
Dec, 2042	368.16	375.31	76458.64
Jan, 2043	366.36	377.11	76081.53
Feb, 2043	364.56	378.91	75702.62
Mar, 2043	362.74	380.73	75321.89
Apr, 2043	360.92	382.55	74939.34
May, 2043	359.08	384.39	74554.95
Jun, 2043	357.24	386.23	74168.73
Jul, 2043	355.39	388.08	73780.65
Aug, 2043	353.53	389.94	73390.71
Sep, 2043	351.66	391.81	72998.90
Oct, 2043	349.79	393.68	72605.22
Nov, 2043	347.90	395.57	72209.65
Dec, 2043	346.00	397.47	71812.18
Jan, 2044	344.10	399.37	71412.81
Feb, 2044	342.19	401.28	71011.53
Mar, 2044	340.26	403.21	70608.32
Apr, 2044	338.33	405.14	70203.19
May, 2044	336.39	407.08	69796.11
Jun, 2044	334.44	409.03	69387.08
Jul, 2044	332.48	410.99	68976.09
Aug, 2044	330.51	412.96	68563.13
Sep, 2044	328.53	414.94	68148.19
Oct, 2044	326.54	416.93	67731.26
Nov, 2044	324.55	418.92	67312.34
Dec, 2044	322.54	420.93	66891.41
Jan, 2045	320.52	422.95	66468.46
Feb, 2045	318.49	424.98	66043.48
Mar, 2045	316.46	427.01	65616.47
Apr, 2045	314.41	429.06	65187.41
May, 2045	312.36	431.11	64756.30
Jun, 2045	310.29	433.18	64323.12
Jul, 2045	308.21	435.26	63887.86
Aug, 2045	306.13	437.34	63450.52
Sep, 2045	304.03	439.44	63011.09
Oct, 2045	301.93	441.54	62569.55
Nov, 2045	299.81	443.66	62125.89
Dec, 2045	297.69	445.78	61680.10
Jan, 2046	295.55	447.92	61232.18
Feb, 2046	293.40	450.07	60782.12
Mar, 2046	291.25	452.22	60329.90
Apr, 2046	289.08	454.39	59875.51
May, 2046	286.90	456.57	59418.94
Jun, 2046	284.72	458.75	58960.19
Jul, 2046	282.52	460.95	58499.23
Aug, 2046	280.31	463.16	58036.07
Sep, 2046	278.09	465.38	57570.69
Oct, 2046	275.86	467.61	57103.08
Nov, 2046	273.62	469.85	56633.23
Dec, 2046	271.37	472.10	56161.13
Jan, 2047	269.11	474.36	55686.76
Feb, 2047	266.83	476.64	55210.13
Mar, 2047	264.55	478.92	54731.20
Apr, 2047	262.25	481.22	54249.99
May, 2047	259.95	483.52	53766.47
Jun, 2047	257.63	485.84	53280.63
Jul, 2047	255.30	488.17	52792.46
Aug, 2047	252.96	490.51	52301.95
Sep, 2047	250.61	492.86	51809.10
Oct, 2047	248.25	495.22	51313.88
Nov, 2047	245.88	497.59	50816.29
Dec, 2047	243.49	499.98	50316.31
Jan, 2048	241.10	502.37	49813.94
Feb, 2048	238.69	504.78	49309.16
Mar, 2048	236.27	507.20	48801.97
Apr, 2048	233.84	509.63	48292.34
May, 2048	231.40	512.07	47780.27
Jun, 2048	228.95	514.52	47265.75
Jul, 2048	226.48	516.99	46748.76
Aug, 2048	224.00	519.47	46229.29
Sep, 2048	221.52	521.95	45707.34
Oct, 2048	219.01	524.46	45182.88
Nov, 2048	216.50	526.97	44655.92
Dec, 2048	213.98	529.49	44126.42
Jan, 2049	211.44	532.03	43594.39
Feb, 2049	208.89	534.58	43059.81
Mar, 2049	206.33	537.14	42522.67
Apr, 2049	203.75	539.72	41982.95
May, 2049	201.17	542.30	41440.65
Jun, 2049	198.57	544.90	40895.75
Jul, 2049	195.96	547.51	40348.24
Aug, 2049	193.34	550.13	39798.11
Sep, 2049	190.70	552.77	39245.33
Oct, 2049	188.05	555.42	38689.92
Nov, 2049	185.39	558.08	38131.83
Dec, 2049	182.72	560.75	37571.08
Jan, 2050	180.03	563.44	37007.64
Feb, 2050	177.33	566.14	36441.50
Mar, 2050	174.62	568.85	35872.64
Apr, 2050	171.89	571.58	35301.06
May, 2050	169.15	574.32	34726.74
Jun, 2050	166.40	577.07	34149.67
Jul, 2050	163.63	579.84	33569.83
Aug, 2050	160.86	582.61	32987.22
Sep, 2050	158.06	585.41	32401.81
Oct, 2050	155.26	588.21	31813.60
Nov, 2050	152.44	591.03	31222.57
Dec, 2050	149.61	593.86	30628.71
Jan, 2051	146.76	596.71	30032.00
Feb, 2051	143.90	599.57	29432.44
Mar, 2051	141.03	602.44	28830.00
Apr, 2051	138.14	605.33	28224.67
May, 2051	135.24	608.23	27616.44
Jun, 2051	132.33	611.14	27005.30
Jul, 2051	129.40	614.07	26391.23
Aug, 2051	126.46	617.01	25774.22
Sep, 2051	123.50	619.97	25154.25
Oct, 2051	120.53	622.94	24531.31
Nov, 2051	117.55	625.92	23905.39
Dec, 2051	114.55	628.92	23276.47
Jan, 2052	111.53	631.94	22644.53
Feb, 2052	108.51	634.96	22009.56
Mar, 2052	105.46	638.01	21371.56
Apr, 2052	102.41	641.06	20730.49
May, 2052	99.33	644.14	20086.36
Jun, 2052	96.25	647.22	19439.13
Jul, 2052	93.15	650.32	18788.81
Aug, 2052	90.03	653.44	18135.37
Sep, 2052	86.90	656.57	17478.80
Oct, 2052	83.75	659.72	16819.08
Nov, 2052	80.59	662.88	16156.20
Dec, 2052	77.42	666.05	15490.15
Jan, 2053	74.22	669.25	14820.90
Feb, 2053	71.02	672.45	14148.45
Mar, 2053	67.79	675.68	13472.77
Apr, 2053	64.56	678.91	12793.86
May, 2053	61.30	682.17	12111.69
Jun, 2053	58.04	685.43	11426.26
Jul, 2053	54.75	688.72	10737.54
Aug, 2053	51.45	692.02	10045.52
Sep, 2053	48.13	695.34	9350.18
Oct, 2053	44.80	698.67	8651.52
Nov, 2053	41.46	702.01	7949.50
Dec, 2053	38.09	705.38	7244.12
Jan, 2054	34.71	708.76	6535.36
Feb, 2054	31.32	712.15	5823.21
Mar, 2054	27.90	715.57	5107.64
Apr, 2054	24.47	719.00	4388.65
May, 2054	21.03	722.44	3666.21
Jun, 2054	17.57	725.90	2940.30
Jul, 2054	14.09	729.38	2210.92
Aug, 2054	10.59	732.88	1478.05
Sep, 2054	7.08	736.39	741.66
Oct, 2054	3.55	739.92	1.74