Mortgage Parameters

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

Mortgage Summary

Property Total:	$165,000
Down Payment	$49,500
Mortgage Amount:	$115,500
Mortgage Payment:	$674.03 / month
Estimated Tax:	+ $91.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $765.70 / month
Total Interest Paid:	$127,152.00 over 30 years
Total Tax Paid:	$33,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	553.44	120.59	115379.41
Oct, 2024	552.86	121.17	115258.24
Nov, 2024	552.28	121.75	115136.49
Dec, 2024	551.70	122.33	115014.15
Jan, 2025	551.11	122.92	114891.23
Feb, 2025	550.52	123.51	114767.72
Mar, 2025	549.93	124.10	114643.62
Apr, 2025	549.33	124.70	114518.92
May, 2025	548.74	125.29	114393.63
Jun, 2025	548.14	125.89	114267.74
Jul, 2025	547.53	126.50	114141.24
Aug, 2025	546.93	127.10	114014.14
Sep, 2025	546.32	127.71	113886.42
Oct, 2025	545.71	128.32	113758.10
Nov, 2025	545.09	128.94	113629.16
Dec, 2025	544.47	129.56	113499.60
Jan, 2026	543.85	130.18	113369.43
Feb, 2026	543.23	130.80	113238.63
Mar, 2026	542.60	131.43	113107.20
Apr, 2026	541.97	132.06	112975.14
May, 2026	541.34	132.69	112842.45
Jun, 2026	540.70	133.33	112709.12
Jul, 2026	540.06	133.97	112575.16
Aug, 2026	539.42	134.61	112440.55
Sep, 2026	538.78	135.25	112305.30
Oct, 2026	538.13	135.90	112169.40
Nov, 2026	537.48	136.55	112032.84
Dec, 2026	536.82	137.21	111895.64
Jan, 2027	536.17	137.86	111757.77
Feb, 2027	535.51	138.52	111619.25
Mar, 2027	534.84	139.19	111480.06
Apr, 2027	534.18	139.85	111340.21
May, 2027	533.51	140.52	111199.68
Jun, 2027	532.83	141.20	111058.49
Jul, 2027	532.16	141.87	110916.61
Aug, 2027	531.48	142.55	110774.06
Sep, 2027	530.79	143.24	110630.82
Oct, 2027	530.11	143.92	110486.89
Nov, 2027	529.42	144.61	110342.28
Dec, 2027	528.72	145.31	110196.97
Jan, 2028	528.03	146.00	110050.97
Feb, 2028	527.33	146.70	109904.27
Mar, 2028	526.62	147.41	109756.86
Apr, 2028	525.92	148.11	109608.75
May, 2028	525.21	148.82	109459.93
Jun, 2028	524.50	149.53	109310.40
Jul, 2028	523.78	150.25	109160.14
Aug, 2028	523.06	150.97	109009.17
Sep, 2028	522.34	151.69	108857.48
Oct, 2028	521.61	152.42	108705.06
Nov, 2028	520.88	153.15	108551.91
Dec, 2028	520.14	153.89	108398.02
Jan, 2029	519.41	154.62	108243.40
Feb, 2029	518.67	155.36	108088.03
Mar, 2029	517.92	156.11	107931.93
Apr, 2029	517.17	156.86	107775.07
May, 2029	516.42	157.61	107617.46
Jun, 2029	515.67	158.36	107459.10
Jul, 2029	514.91	159.12	107299.98
Aug, 2029	514.15	159.88	107140.09
Sep, 2029	513.38	160.65	106979.44
Oct, 2029	512.61	161.42	106818.02
Nov, 2029	511.84	162.19	106655.83
Dec, 2029	511.06	162.97	106492.86
Jan, 2030	510.28	163.75	106329.11
Feb, 2030	509.49	164.54	106164.57
Mar, 2030	508.71	165.32	105999.25
Apr, 2030	507.91	166.12	105833.13
May, 2030	507.12	166.91	105666.22
Jun, 2030	506.32	167.71	105498.50
Jul, 2030	505.51	168.52	105329.99
Aug, 2030	504.71	169.32	105160.66
Sep, 2030	503.89	170.14	104990.53
Oct, 2030	503.08	170.95	104819.58
Nov, 2030	502.26	171.77	104647.81
Dec, 2030	501.44	172.59	104475.22
Jan, 2031	500.61	173.42	104301.80
Feb, 2031	499.78	174.25	104127.55
Mar, 2031	498.94	175.09	103952.46
Apr, 2031	498.11	175.92	103776.54
May, 2031	497.26	176.77	103599.77
Jun, 2031	496.42	177.61	103422.15
Jul, 2031	495.56	178.47	103243.69
Aug, 2031	494.71	179.32	103064.37
Sep, 2031	493.85	180.18	102884.19
Oct, 2031	492.99	181.04	102703.14
Nov, 2031	492.12	181.91	102521.23
Dec, 2031	491.25	182.78	102338.45
Jan, 2032	490.37	183.66	102154.79
Feb, 2032	489.49	184.54	101970.25
Mar, 2032	488.61	185.42	101784.83
Apr, 2032	487.72	186.31	101598.52
May, 2032	486.83	187.20	101411.32
Jun, 2032	485.93	188.10	101223.22
Jul, 2032	485.03	189.00	101034.21
Aug, 2032	484.12	189.91	100844.31
Sep, 2032	483.21	190.82	100653.49
Oct, 2032	482.30	191.73	100461.76
Nov, 2032	481.38	192.65	100269.11
Dec, 2032	480.46	193.57	100075.53
Jan, 2033	479.53	194.50	99881.03
Feb, 2033	478.60	195.43	99685.60
Mar, 2033	477.66	196.37	99489.23
Apr, 2033	476.72	197.31	99291.92
May, 2033	475.77	198.26	99093.66
Jun, 2033	474.82	199.21	98894.45
Jul, 2033	473.87	200.16	98694.29
Aug, 2033	472.91	201.12	98493.17
Sep, 2033	471.95	202.08	98291.09
Oct, 2033	470.98	203.05	98088.04
Nov, 2033	470.01	204.02	97884.01
Dec, 2033	469.03	205.00	97679.01
Jan, 2034	468.05	205.98	97473.03
Feb, 2034	467.06	206.97	97266.05
Mar, 2034	466.07	207.96	97058.09
Apr, 2034	465.07	208.96	96849.13
May, 2034	464.07	209.96	96639.17
Jun, 2034	463.06	210.97	96428.20
Jul, 2034	462.05	211.98	96216.22
Aug, 2034	461.04	212.99	96003.23
Sep, 2034	460.02	214.01	95789.22
Oct, 2034	458.99	215.04	95574.18
Nov, 2034	457.96	216.07	95358.11
Dec, 2034	456.92	217.11	95141.00
Jan, 2035	455.88	218.15	94922.85
Feb, 2035	454.84	219.19	94703.66
Mar, 2035	453.79	220.24	94483.42
Apr, 2035	452.73	221.30	94262.12
May, 2035	451.67	222.36	94039.77
Jun, 2035	450.61	223.42	93816.34
Jul, 2035	449.54	224.49	93591.85
Aug, 2035	448.46	225.57	93366.28
Sep, 2035	447.38	226.65	93139.63
Oct, 2035	446.29	227.74	92911.90
Nov, 2035	445.20	228.83	92683.07
Dec, 2035	444.11	229.92	92453.14
Jan, 2036	443.00	231.03	92222.12
Feb, 2036	441.90	232.13	91989.99
Mar, 2036	440.79	233.24	91756.74
Apr, 2036	439.67	234.36	91522.38
May, 2036	438.54	235.49	91286.89
Jun, 2036	437.42	236.61	91050.28
Jul, 2036	436.28	237.75	90812.53
Aug, 2036	435.14	238.89	90573.65
Sep, 2036	434.00	240.03	90333.62
Oct, 2036	432.85	241.18	90092.43
Nov, 2036	431.69	242.34	89850.10
Dec, 2036	430.53	243.50	89606.60
Jan, 2037	429.36	244.67	89361.93
Feb, 2037	428.19	245.84	89116.10
Mar, 2037	427.01	247.02	88869.08
Apr, 2037	425.83	248.20	88620.88
May, 2037	424.64	249.39	88371.49
Jun, 2037	423.45	250.58	88120.91
Jul, 2037	422.25	251.78	87869.13
Aug, 2037	421.04	252.99	87616.14
Sep, 2037	419.83	254.20	87361.93
Oct, 2037	418.61	255.42	87106.51
Nov, 2037	417.39	256.64	86849.87
Dec, 2037	416.16	257.87	86591.99
Jan, 2038	414.92	259.11	86332.88
Feb, 2038	413.68	260.35	86072.53
Mar, 2038	412.43	261.60	85810.93
Apr, 2038	411.18	262.85	85548.08
May, 2038	409.92	264.11	85283.97
Jun, 2038	408.65	265.38	85018.59
Jul, 2038	407.38	266.65	84751.94
Aug, 2038	406.10	267.93	84484.01
Sep, 2038	404.82	269.21	84214.80
Oct, 2038	403.53	270.50	83944.30
Nov, 2038	402.23	271.80	83672.51
Dec, 2038	400.93	273.10	83399.41
Jan, 2039	399.62	274.41	83125.00
Feb, 2039	398.31	275.72	82849.28
Mar, 2039	396.99	277.04	82572.23
Apr, 2039	395.66	278.37	82293.86
May, 2039	394.32	279.71	82014.16
Jun, 2039	392.98	281.05	81733.11
Jul, 2039	391.64	282.39	81450.72
Aug, 2039	390.28	283.75	81166.97
Sep, 2039	388.93	285.10	80881.87
Oct, 2039	387.56	286.47	80595.40
Nov, 2039	386.19	287.84	80307.55
Dec, 2039	384.81	289.22	80018.33
Jan, 2040	383.42	290.61	79727.72
Feb, 2040	382.03	292.00	79435.72
Mar, 2040	380.63	293.40	79142.32
Apr, 2040	379.22	294.81	78847.51
May, 2040	377.81	296.22	78551.29
Jun, 2040	376.39	297.64	78253.66
Jul, 2040	374.97	299.06	77954.59
Aug, 2040	373.53	300.50	77654.09
Sep, 2040	372.09	301.94	77352.16
Oct, 2040	370.65	303.38	77048.77
Nov, 2040	369.19	304.84	76743.93
Dec, 2040	367.73	306.30	76437.63
Jan, 2041	366.26	307.77	76129.87
Feb, 2041	364.79	309.24	75820.63
Mar, 2041	363.31	310.72	75509.90
Apr, 2041	361.82	312.21	75197.69
May, 2041	360.32	313.71	74883.99
Jun, 2041	358.82	315.21	74568.77
Jul, 2041	357.31	316.72	74252.05
Aug, 2041	355.79	318.24	73933.81
Sep, 2041	354.27	319.76	73614.05
Oct, 2041	352.73	321.30	73292.75
Nov, 2041	351.19	322.84	72969.92
Dec, 2041	349.65	324.38	72645.54
Jan, 2042	348.09	325.94	72319.60
Feb, 2042	346.53	327.50	71992.10
Mar, 2042	344.96	329.07	71663.03
Apr, 2042	343.39	330.64	71332.39
May, 2042	341.80	332.23	71000.16
Jun, 2042	340.21	333.82	70666.34
Jul, 2042	338.61	335.42	70330.92
Aug, 2042	337.00	337.03	69993.89
Sep, 2042	335.39	338.64	69655.25
Oct, 2042	333.76	340.27	69314.98
Nov, 2042	332.13	341.90	68973.09
Dec, 2042	330.50	343.53	68629.55
Jan, 2043	328.85	345.18	68284.37
Feb, 2043	327.20	346.83	67937.54
Mar, 2043	325.53	348.50	67589.04
Apr, 2043	323.86	350.17	67238.88
May, 2043	322.19	351.84	66887.03
Jun, 2043	320.50	353.53	66533.50
Jul, 2043	318.81	355.22	66178.28
Aug, 2043	317.10	356.93	65821.35
Sep, 2043	315.39	358.64	65462.72
Oct, 2043	313.68	360.35	65102.36
Nov, 2043	311.95	362.08	64740.28
Dec, 2043	310.21	363.82	64376.47
Jan, 2044	308.47	365.56	64010.91
Feb, 2044	306.72	367.31	63643.60
Mar, 2044	304.96	369.07	63274.52
Apr, 2044	303.19	370.84	62903.69
May, 2044	301.41	372.62	62531.07
Jun, 2044	299.63	374.40	62156.67
Jul, 2044	297.83	376.20	61780.47
Aug, 2044	296.03	378.00	61402.47
Sep, 2044	294.22	379.81	61022.66
Oct, 2044	292.40	381.63	60641.03
Nov, 2044	290.57	383.46	60257.57
Dec, 2044	288.73	385.30	59872.28
Jan, 2045	286.89	387.14	59485.14
Feb, 2045	285.03	389.00	59096.14
Mar, 2045	283.17	390.86	58705.28
Apr, 2045	281.30	392.73	58312.54
May, 2045	279.41	394.62	57917.93
Jun, 2045	277.52	396.51	57521.42
Jul, 2045	275.62	398.41	57123.02
Aug, 2045	273.71	400.32	56722.70
Sep, 2045	271.80	402.23	56320.47
Oct, 2045	269.87	404.16	55916.31
Nov, 2045	267.93	406.10	55510.21
Dec, 2045	265.99	408.04	55102.16
Jan, 2046	264.03	410.00	54692.17
Feb, 2046	262.07	411.96	54280.20
Mar, 2046	260.09	413.94	53866.26
Apr, 2046	258.11	415.92	53450.34
May, 2046	256.12	417.91	53032.43
Jun, 2046	254.11	419.92	52612.51
Jul, 2046	252.10	421.93	52190.59
Aug, 2046	250.08	423.95	51766.64
Sep, 2046	248.05	425.98	51340.65
Oct, 2046	246.01	428.02	50912.63
Nov, 2046	243.96	430.07	50482.56
Dec, 2046	241.90	432.13	50050.42
Jan, 2047	239.82	434.21	49616.22
Feb, 2047	237.74	436.29	49179.93
Mar, 2047	235.65	438.38	48741.56
Apr, 2047	233.55	440.48	48301.08
May, 2047	231.44	442.59	47858.49
Jun, 2047	229.32	444.71	47413.78
Jul, 2047	227.19	446.84	46966.95
Aug, 2047	225.05	448.98	46517.96
Sep, 2047	222.90	451.13	46066.83
Oct, 2047	220.74	453.29	45613.54
Nov, 2047	218.56	455.47	45158.08
Dec, 2047	216.38	457.65	44700.43
Jan, 2048	214.19	459.84	44240.59
Feb, 2048	211.99	462.04	43778.54
Mar, 2048	209.77	464.26	43314.29
Apr, 2048	207.55	466.48	42847.80
May, 2048	205.31	468.72	42379.09
Jun, 2048	203.07	470.96	41908.12
Jul, 2048	200.81	473.22	41434.90
Aug, 2048	198.54	475.49	40959.41
Sep, 2048	196.26	477.77	40481.65
Oct, 2048	193.97	480.06	40001.59
Nov, 2048	191.67	482.36	39519.24
Dec, 2048	189.36	484.67	39034.57
Jan, 2049	187.04	486.99	38547.58
Feb, 2049	184.71	489.32	38058.26
Mar, 2049	182.36	491.67	37566.59
Apr, 2049	180.01	494.02	37072.57
May, 2049	177.64	496.39	36576.18
Jun, 2049	175.26	498.77	36077.41
Jul, 2049	172.87	501.16	35576.25
Aug, 2049	170.47	503.56	35072.69
Sep, 2049	168.06	505.97	34566.71
Oct, 2049	165.63	508.40	34058.32
Nov, 2049	163.20	510.83	33547.48
Dec, 2049	160.75	513.28	33034.20
Jan, 2050	158.29	515.74	32518.46
Feb, 2050	155.82	518.21	32000.25
Mar, 2050	153.33	520.70	31479.55
Apr, 2050	150.84	523.19	30956.36
May, 2050	148.33	525.70	30430.66
Jun, 2050	145.81	528.22	29902.45
Jul, 2050	143.28	530.75	29371.70
Aug, 2050	140.74	533.29	28838.41
Sep, 2050	138.18	535.85	28302.56
Oct, 2050	135.62	538.41	27764.15
Nov, 2050	133.04	540.99	27223.16
Dec, 2050	130.44	543.59	26679.57
Jan, 2051	127.84	546.19	26133.38
Feb, 2051	125.22	548.81	25584.57
Mar, 2051	122.59	551.44	25033.14
Apr, 2051	119.95	554.08	24479.06
May, 2051	117.30	556.73	23922.32
Jun, 2051	114.63	559.40	23362.92
Jul, 2051	111.95	562.08	22800.84
Aug, 2051	109.25	564.78	22236.06
Sep, 2051	106.55	567.48	21668.58
Oct, 2051	103.83	570.20	21098.38
Nov, 2051	101.10	572.93	20525.44
Dec, 2051	98.35	575.68	19949.76
Jan, 2052	95.59	578.44	19371.33
Feb, 2052	92.82	581.21	18790.12
Mar, 2052	90.04	583.99	18206.12
Apr, 2052	87.24	586.79	17619.33
May, 2052	84.43	589.60	17029.73
Jun, 2052	81.60	592.43	16437.30
Jul, 2052	78.76	595.27	15842.03
Aug, 2052	75.91	598.12	15243.91
Sep, 2052	73.04	600.99	14642.92
Oct, 2052	70.16	603.87	14039.06
Nov, 2052	67.27	606.76	13432.30
Dec, 2052	64.36	609.67	12822.63
Jan, 2053	61.44	612.59	12210.04
Feb, 2053	58.51	615.52	11594.52
Mar, 2053	55.56	618.47	10976.05
Apr, 2053	52.59	621.44	10354.61
May, 2053	49.62	624.41	9730.20
Jun, 2053	46.62	627.41	9102.79
Jul, 2053	43.62	630.41	8472.38
Aug, 2053	40.60	633.43	7838.94
Sep, 2053	37.56	636.47	7202.48
Oct, 2053	34.51	639.52	6562.96
Nov, 2053	31.45	642.58	5920.38
Dec, 2053	28.37	645.66	5274.71
Jan, 2054	25.27	648.76	4625.96
Feb, 2054	22.17	651.86	3974.09
Mar, 2054	19.04	654.99	3319.11
Apr, 2054	15.90	658.13	2660.98
May, 2054	12.75	661.28	1999.70
Jun, 2054	9.58	664.45	1335.25
Jul, 2054	6.40	667.63	667.62
Aug, 2054	3.20	670.83	0