Mortgage Parameters

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

Mortgage Summary

Property Total:	$122,500
Down Payment	$36,750
Mortgage Amount:	$85,750
Mortgage Payment:	$500.41 / month
Estimated Tax:	+ $68.06 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $568.47 / month
Total Interest Paid:	$94,399.20 over 30 years
Total Tax Paid:	$24,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	410.89	89.52	85660.48
Oct, 2024	410.46	89.95	85570.52
Nov, 2024	410.03	90.38	85480.14
Dec, 2024	409.59	90.82	85389.32
Jan, 2025	409.16	91.25	85298.07
Feb, 2025	408.72	91.69	85206.38
Mar, 2025	408.28	92.13	85114.25
Apr, 2025	407.84	92.57	85021.68
May, 2025	407.40	93.01	84928.66
Jun, 2025	406.95	93.46	84835.20
Jul, 2025	406.50	93.91	84741.29
Aug, 2025	406.05	94.36	84646.94
Sep, 2025	405.60	94.81	84552.13
Oct, 2025	405.15	95.26	84456.86
Nov, 2025	404.69	95.72	84361.14
Dec, 2025	404.23	96.18	84264.96
Jan, 2026	403.77	96.64	84168.32
Feb, 2026	403.31	97.10	84071.22
Mar, 2026	402.84	97.57	83973.65
Apr, 2026	402.37	98.04	83875.61
May, 2026	401.90	98.51	83777.11
Jun, 2026	401.43	98.98	83678.13
Jul, 2026	400.96	99.45	83578.68
Aug, 2026	400.48	99.93	83478.75
Sep, 2026	400.00	100.41	83378.34
Oct, 2026	399.52	100.89	83277.45
Nov, 2026	399.04	101.37	83176.08
Dec, 2026	398.55	101.86	83074.22
Jan, 2027	398.06	102.35	82971.87
Feb, 2027	397.57	102.84	82869.04
Mar, 2027	397.08	103.33	82765.71
Apr, 2027	396.59	103.82	82661.88
May, 2027	396.09	104.32	82557.56
Jun, 2027	395.59	104.82	82452.74
Jul, 2027	395.09	105.32	82347.42
Aug, 2027	394.58	105.83	82241.59
Sep, 2027	394.07	106.34	82135.25
Oct, 2027	393.56	106.85	82028.41
Nov, 2027	393.05	107.36	81921.05
Dec, 2027	392.54	107.87	81813.18
Jan, 2028	392.02	108.39	81704.79
Feb, 2028	391.50	108.91	81595.88
Mar, 2028	390.98	109.43	81486.45
Apr, 2028	390.46	109.95	81376.50
May, 2028	389.93	110.48	81266.02
Jun, 2028	389.40	111.01	81155.01
Jul, 2028	388.87	111.54	81043.46
Aug, 2028	388.33	112.08	80931.39
Sep, 2028	387.80	112.61	80818.77
Oct, 2028	387.26	113.15	80705.62
Nov, 2028	386.71	113.70	80591.93
Dec, 2028	386.17	114.24	80477.68
Jan, 2029	385.62	114.79	80362.90
Feb, 2029	385.07	115.34	80247.56
Mar, 2029	384.52	115.89	80131.67
Apr, 2029	383.96	116.45	80015.22
May, 2029	383.41	117.00	79898.22
Jun, 2029	382.85	117.56	79780.65
Jul, 2029	382.28	118.13	79662.53
Aug, 2029	381.72	118.69	79543.83
Sep, 2029	381.15	119.26	79424.57
Oct, 2029	380.58	119.83	79304.74
Nov, 2029	380.00	120.41	79184.33
Dec, 2029	379.42	120.99	79063.34
Jan, 2030	378.85	121.56	78941.78
Feb, 2030	378.26	122.15	78819.63
Mar, 2030	377.68	122.73	78696.90
Apr, 2030	377.09	123.32	78573.58
May, 2030	376.50	123.91	78449.67
Jun, 2030	375.90	124.51	78325.16
Jul, 2030	375.31	125.10	78200.06
Aug, 2030	374.71	125.70	78074.36
Sep, 2030	374.11	126.30	77948.05
Oct, 2030	373.50	126.91	77821.15
Nov, 2030	372.89	127.52	77693.63
Dec, 2030	372.28	128.13	77565.50
Jan, 2031	371.67	128.74	77436.76
Feb, 2031	371.05	129.36	77307.40
Mar, 2031	370.43	129.98	77177.42
Apr, 2031	369.81	130.60	77046.82
May, 2031	369.18	131.23	76915.59
Jun, 2031	368.55	131.86	76783.74
Jul, 2031	367.92	132.49	76651.25
Aug, 2031	367.29	133.12	76518.13
Sep, 2031	366.65	133.76	76384.36
Oct, 2031	366.01	134.40	76249.96
Nov, 2031	365.36	135.05	76114.92
Dec, 2031	364.72	135.69	75979.22
Jan, 2032	364.07	136.34	75842.88
Feb, 2032	363.41	137.00	75705.89
Mar, 2032	362.76	137.65	75568.23
Apr, 2032	362.10	138.31	75429.92
May, 2032	361.44	138.97	75290.95
Jun, 2032	360.77	139.64	75151.30
Jul, 2032	360.10	140.31	75010.99
Aug, 2032	359.43	140.98	74870.01
Sep, 2032	358.75	141.66	74728.35
Oct, 2032	358.07	142.34	74586.02
Nov, 2032	357.39	143.02	74443.00
Dec, 2032	356.71	143.70	74299.30
Jan, 2033	356.02	144.39	74154.90
Feb, 2033	355.33	145.08	74009.82
Mar, 2033	354.63	145.78	73864.04
Apr, 2033	353.93	146.48	73717.56
May, 2033	353.23	147.18	73570.38
Jun, 2033	352.52	147.89	73422.50
Jul, 2033	351.82	148.59	73273.90
Aug, 2033	351.10	149.31	73124.60
Sep, 2033	350.39	150.02	72974.57
Oct, 2033	349.67	150.74	72823.83
Nov, 2033	348.95	151.46	72672.37
Dec, 2033	348.22	152.19	72520.18
Jan, 2034	347.49	152.92	72367.27
Feb, 2034	346.76	153.65	72213.62
Mar, 2034	346.02	154.39	72059.23
Apr, 2034	345.28	155.13	71904.10
May, 2034	344.54	155.87	71748.23
Jun, 2034	343.79	156.62	71591.62
Jul, 2034	343.04	157.37	71434.25
Aug, 2034	342.29	158.12	71276.13
Sep, 2034	341.53	158.88	71117.25
Oct, 2034	340.77	159.64	70957.61
Nov, 2034	340.01	160.40	70797.21
Dec, 2034	339.24	161.17	70636.03
Jan, 2035	338.46	161.95	70474.09
Feb, 2035	337.69	162.72	70311.37
Mar, 2035	336.91	163.50	70147.86
Apr, 2035	336.13	164.28	69983.58
May, 2035	335.34	165.07	69818.51
Jun, 2035	334.55	165.86	69652.64
Jul, 2035	333.75	166.66	69485.99
Aug, 2035	332.95	167.46	69318.53
Sep, 2035	332.15	168.26	69150.27
Oct, 2035	331.35	169.06	68981.21
Nov, 2035	330.53	169.88	68811.33
Dec, 2035	329.72	170.69	68640.64
Jan, 2036	328.90	171.51	68469.14
Feb, 2036	328.08	172.33	68296.81
Mar, 2036	327.26	173.15	68123.65
Apr, 2036	326.43	173.98	67949.67
May, 2036	325.59	174.82	67774.85
Jun, 2036	324.75	175.66	67599.20
Jul, 2036	323.91	176.50	67422.70
Aug, 2036	323.07	177.34	67245.36
Sep, 2036	322.22	178.19	67067.16
Oct, 2036	321.36	179.05	66888.12
Nov, 2036	320.51	179.90	66708.21
Dec, 2036	319.64	180.77	66527.45
Jan, 2037	318.78	181.63	66345.81
Feb, 2037	317.91	182.50	66163.31
Mar, 2037	317.03	183.38	65979.93
Apr, 2037	316.15	184.26	65795.68
May, 2037	315.27	185.14	65610.54
Jun, 2037	314.38	186.03	65424.51
Jul, 2037	313.49	186.92	65237.59
Aug, 2037	312.60	187.81	65049.78
Sep, 2037	311.70	188.71	64861.07
Oct, 2037	310.79	189.62	64671.45
Nov, 2037	309.88	190.53	64480.92
Dec, 2037	308.97	191.44	64289.48
Jan, 2038	308.05	192.36	64097.13
Feb, 2038	307.13	193.28	63903.85
Mar, 2038	306.21	194.20	63709.65
Apr, 2038	305.28	195.13	63514.51
May, 2038	304.34	196.07	63318.44
Jun, 2038	303.40	197.01	63121.43
Jul, 2038	302.46	197.95	62923.48
Aug, 2038	301.51	198.90	62724.58
Sep, 2038	300.56	199.85	62524.72
Oct, 2038	299.60	200.81	62323.91
Nov, 2038	298.64	201.77	62122.14
Dec, 2038	297.67	202.74	61919.39
Jan, 2039	296.70	203.71	61715.68
Feb, 2039	295.72	204.69	61510.99
Mar, 2039	294.74	205.67	61305.32
Apr, 2039	293.75	206.66	61098.67
May, 2039	292.76	207.65	60891.02
Jun, 2039	291.77	208.64	60682.38
Jul, 2039	290.77	209.64	60472.74
Aug, 2039	289.77	210.64	60262.10
Sep, 2039	288.76	211.65	60050.44
Oct, 2039	287.74	212.67	59837.77
Nov, 2039	286.72	213.69	59624.09
Dec, 2039	285.70	214.71	59409.38
Jan, 2040	284.67	215.74	59193.64
Feb, 2040	283.64	216.77	58976.86
Mar, 2040	282.60	217.81	58759.05
Apr, 2040	281.55	218.86	58540.19
May, 2040	280.51	219.90	58320.29
Jun, 2040	279.45	220.96	58099.33
Jul, 2040	278.39	222.02	57877.31
Aug, 2040	277.33	223.08	57654.23
Sep, 2040	276.26	224.15	57430.08
Oct, 2040	275.19	225.22	57204.86
Nov, 2040	274.11	226.30	56978.55
Dec, 2040	273.02	227.39	56751.17
Jan, 2041	271.93	228.48	56522.69
Feb, 2041	270.84	229.57	56293.12
Mar, 2041	269.74	230.67	56062.44
Apr, 2041	268.63	231.78	55830.67
May, 2041	267.52	232.89	55597.78
Jun, 2041	266.41	234.00	55363.77
Jul, 2041	265.28	235.13	55128.65
Aug, 2041	264.16	236.25	54892.40
Sep, 2041	263.03	237.38	54655.01
Oct, 2041	261.89	238.52	54416.49
Nov, 2041	260.75	239.66	54176.83
Dec, 2041	259.60	240.81	53936.01
Jan, 2042	258.44	241.97	53694.05
Feb, 2042	257.28	243.13	53450.92
Mar, 2042	256.12	244.29	53206.63
Apr, 2042	254.95	245.46	52961.17
May, 2042	253.77	246.64	52714.53
Jun, 2042	252.59	247.82	52466.71
Jul, 2042	251.40	249.01	52217.71
Aug, 2042	250.21	250.20	51967.51
Sep, 2042	249.01	251.40	51716.11
Oct, 2042	247.81	252.60	51463.50
Nov, 2042	246.60	253.81	51209.69
Dec, 2042	245.38	255.03	50954.66
Jan, 2043	244.16	256.25	50698.41
Feb, 2043	242.93	257.48	50440.93
Mar, 2043	241.70	258.71	50182.21
Apr, 2043	240.46	259.95	49922.26
May, 2043	239.21	261.20	49661.06
Jun, 2043	237.96	262.45	49398.61
Jul, 2043	236.70	263.71	49134.90
Aug, 2043	235.44	264.97	48869.93
Sep, 2043	234.17	266.24	48603.69
Oct, 2043	232.89	267.52	48336.17
Nov, 2043	231.61	268.80	48067.37
Dec, 2043	230.32	270.09	47797.28
Jan, 2044	229.03	271.38	47525.90
Feb, 2044	227.73	272.68	47253.22
Mar, 2044	226.42	273.99	46979.23
Apr, 2044	225.11	275.30	46703.93
May, 2044	223.79	276.62	46427.31
Jun, 2044	222.46	277.95	46149.36
Jul, 2044	221.13	279.28	45870.09
Aug, 2044	219.79	280.62	45589.47
Sep, 2044	218.45	281.96	45307.51
Oct, 2044	217.10	283.31	45024.20
Nov, 2044	215.74	284.67	44739.53
Dec, 2044	214.38	286.03	44453.50
Jan, 2045	213.01	287.40	44166.09
Feb, 2045	211.63	288.78	43877.31
Mar, 2045	210.25	290.16	43587.15
Apr, 2045	208.86	291.55	43295.59
May, 2045	207.46	292.95	43002.64
Jun, 2045	206.05	294.36	42708.29
Jul, 2045	204.64	295.77	42412.52
Aug, 2045	203.23	297.18	42115.34
Sep, 2045	201.80	298.61	41816.73
Oct, 2045	200.37	300.04	41516.69
Nov, 2045	198.93	301.48	41215.21
Dec, 2045	197.49	302.92	40912.29
Jan, 2046	196.04	304.37	40607.92
Feb, 2046	194.58	305.83	40302.09
Mar, 2046	193.11	307.30	39994.80
Apr, 2046	191.64	308.77	39686.03
May, 2046	190.16	310.25	39375.78
Jun, 2046	188.68	311.73	39064.05
Jul, 2046	187.18	313.23	38750.82
Aug, 2046	185.68	314.73	38436.09
Sep, 2046	184.17	316.24	38119.85
Oct, 2046	182.66	317.75	37802.10
Nov, 2046	181.14	319.27	37482.82
Dec, 2046	179.61	320.80	37162.02
Jan, 2047	178.07	322.34	36839.68
Feb, 2047	176.52	323.89	36515.79
Mar, 2047	174.97	325.44	36190.35
Apr, 2047	173.41	327.00	35863.35
May, 2047	171.85	328.56	35534.79
Jun, 2047	170.27	330.14	35204.65
Jul, 2047	168.69	331.72	34872.93
Aug, 2047	167.10	333.31	34539.62
Sep, 2047	165.50	334.91	34204.71
Oct, 2047	163.90	336.51	33868.20
Nov, 2047	162.29	338.12	33530.07
Dec, 2047	160.66	339.75	33190.33
Jan, 2048	159.04	341.37	32848.96
Feb, 2048	157.40	343.01	32505.95
Mar, 2048	155.76	344.65	32161.29
Apr, 2048	154.11	346.30	31814.99
May, 2048	152.45	347.96	31467.03
Jun, 2048	150.78	349.63	31117.40
Jul, 2048	149.10	351.31	30766.09
Aug, 2048	147.42	352.99	30413.10
Sep, 2048	145.73	354.68	30058.42
Oct, 2048	144.03	356.38	29702.04
Nov, 2048	142.32	358.09	29343.95
Dec, 2048	140.61	359.80	28984.15
Jan, 2049	138.88	361.53	28622.62
Feb, 2049	137.15	363.26	28259.36
Mar, 2049	135.41	365.00	27894.36
Apr, 2049	133.66	366.75	27527.61
May, 2049	131.90	368.51	27159.11
Jun, 2049	130.14	370.27	26788.83
Jul, 2049	128.36	372.05	26416.79
Aug, 2049	126.58	373.83	26042.96
Sep, 2049	124.79	375.62	25667.34
Oct, 2049	122.99	377.42	25289.91
Nov, 2049	121.18	379.23	24910.69
Dec, 2049	119.36	381.05	24529.64
Jan, 2050	117.54	382.87	24146.77
Feb, 2050	115.70	384.71	23762.06
Mar, 2050	113.86	386.55	23375.51
Apr, 2050	112.01	388.40	22987.11
May, 2050	110.15	390.26	22596.84
Jun, 2050	108.28	392.13	22204.71
Jul, 2050	106.40	394.01	21810.70
Aug, 2050	104.51	395.90	21414.80
Sep, 2050	102.61	397.80	21017.00
Oct, 2050	100.71	399.70	20617.30
Nov, 2050	98.79	401.62	20215.68
Dec, 2050	96.87	403.54	19812.14
Jan, 2051	94.93	405.48	19406.66
Feb, 2051	92.99	407.42	18999.24
Mar, 2051	91.04	409.37	18589.87
Apr, 2051	89.08	411.33	18178.53
May, 2051	87.11	413.30	17765.23
Jun, 2051	85.13	415.28	17349.94
Jul, 2051	83.14	417.27	16932.67
Aug, 2051	81.14	419.27	16513.39
Sep, 2051	79.13	421.28	16092.11
Oct, 2051	77.11	423.30	15668.81
Nov, 2051	75.08	425.33	15243.48
Dec, 2051	73.04	427.37	14816.11
Jan, 2052	70.99	429.42	14386.69
Feb, 2052	68.94	431.47	13955.22
Mar, 2052	66.87	433.54	13521.68
Apr, 2052	64.79	435.62	13086.06
May, 2052	62.70	437.71	12648.36
Jun, 2052	60.61	439.80	12208.55
Jul, 2052	58.50	441.91	11766.64
Aug, 2052	56.38	444.03	11322.61
Sep, 2052	54.25	446.16	10876.46
Oct, 2052	52.12	448.29	10428.16
Nov, 2052	49.97	450.44	9977.72
Dec, 2052	47.81	452.60	9525.12
Jan, 2053	45.64	454.77	9070.35
Feb, 2053	43.46	456.95	8613.40
Mar, 2053	41.27	459.14	8154.27
Apr, 2053	39.07	461.34	7692.93
May, 2053	36.86	463.55	7229.38
Jun, 2053	34.64	465.77	6763.61
Jul, 2053	32.41	468.00	6295.61
Aug, 2053	30.17	470.24	5825.37
Sep, 2053	27.91	472.50	5352.87
Oct, 2053	25.65	474.76	4878.11
Nov, 2053	23.37	477.04	4401.07
Dec, 2053	21.09	479.32	3921.75
Jan, 2054	18.79	481.62	3440.14
Feb, 2054	16.48	483.93	2956.21
Mar, 2054	14.17	486.24	2469.96
Apr, 2054	11.84	488.57	1981.39
May, 2054	9.49	490.92	1490.47
Jun, 2054	7.14	493.27	997.21
Jul, 2054	4.78	495.63	501.57
Aug, 2054	2.40	498.01	3.57