Mortgage Parameters

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

Mortgage Summary

Property Total:	$173,400
Down Payment	$52,020
Mortgage Amount:	$121,380
Mortgage Payment:	$708.34 / month
Estimated Tax:	+ $96.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $804.67 / month
Total Interest Paid:	$133,621.20 over 30 years
Total Tax Paid:	$34,680.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	581.61	126.73	121253.27
May, 2025	581.01	127.33	121125.94
Jun, 2025	580.40	127.94	120997.99
Jul, 2025	579.78	128.56	120869.43
Aug, 2025	579.17	129.17	120740.26
Sep, 2025	578.55	129.79	120610.47
Oct, 2025	577.93	130.41	120480.05
Nov, 2025	577.30	131.04	120349.01
Dec, 2025	576.67	131.67	120217.35
Jan, 2026	576.04	132.30	120085.05
Feb, 2026	575.41	132.93	119952.11
Mar, 2026	574.77	133.57	119818.55
Apr, 2026	574.13	134.21	119684.34
May, 2026	573.49	134.85	119549.48
Jun, 2026	572.84	135.50	119413.98
Jul, 2026	572.19	136.15	119277.84
Aug, 2026	571.54	136.80	119141.04
Sep, 2026	570.88	137.46	119003.58
Oct, 2026	570.23	138.11	118865.47
Nov, 2026	569.56	138.78	118726.69
Dec, 2026	568.90	139.44	118587.25
Jan, 2027	568.23	140.11	118447.14
Feb, 2027	567.56	140.78	118306.36
Mar, 2027	566.88	141.46	118164.90
Apr, 2027	566.21	142.13	118022.77
May, 2027	565.53	142.81	117879.96
Jun, 2027	564.84	143.50	117736.46
Jul, 2027	564.15	144.19	117592.27
Aug, 2027	563.46	144.88	117447.39
Sep, 2027	562.77	145.57	117301.82
Oct, 2027	562.07	146.27	117155.55
Nov, 2027	561.37	146.97	117008.58
Dec, 2027	560.67	147.67	116860.91
Jan, 2028	559.96	148.38	116712.53
Feb, 2028	559.25	149.09	116563.44
Mar, 2028	558.53	149.81	116413.63
Apr, 2028	557.82	150.52	116263.10
May, 2028	557.09	151.25	116111.86
Jun, 2028	556.37	151.97	115959.89
Jul, 2028	555.64	152.70	115807.19
Aug, 2028	554.91	153.43	115653.76
Sep, 2028	554.17	154.17	115499.59
Oct, 2028	553.44	154.90	115344.69
Nov, 2028	552.69	155.65	115189.04
Dec, 2028	551.95	156.39	115032.65
Jan, 2029	551.20	157.14	114875.51
Feb, 2029	550.45	157.89	114717.61
Mar, 2029	549.69	158.65	114558.96
Apr, 2029	548.93	159.41	114399.55
May, 2029	548.16	160.18	114239.37
Jun, 2029	547.40	160.94	114078.43
Jul, 2029	546.63	161.71	113916.72
Aug, 2029	545.85	162.49	113754.23
Sep, 2029	545.07	163.27	113590.96
Oct, 2029	544.29	164.05	113426.91
Nov, 2029	543.50	164.84	113262.07
Dec, 2029	542.71	165.63	113096.45
Jan, 2030	541.92	166.42	112930.03
Feb, 2030	541.12	167.22	112762.81
Mar, 2030	540.32	168.02	112594.79
Apr, 2030	539.52	168.82	112425.97
May, 2030	538.71	169.63	112256.34
Jun, 2030	537.89	170.45	112085.89
Jul, 2030	537.08	171.26	111914.63
Aug, 2030	536.26	172.08	111742.55
Sep, 2030	535.43	172.91	111569.64
Oct, 2030	534.60	173.74	111395.91
Nov, 2030	533.77	174.57	111221.34
Dec, 2030	532.94	175.40	111045.93
Jan, 2031	532.10	176.24	110869.69
Feb, 2031	531.25	177.09	110692.60
Mar, 2031	530.40	177.94	110514.66
Apr, 2031	529.55	178.79	110335.87
May, 2031	528.69	179.65	110156.22
Jun, 2031	527.83	180.51	109975.72
Jul, 2031	526.97	181.37	109794.34
Aug, 2031	526.10	182.24	109612.10
Sep, 2031	525.22	183.12	109428.98
Oct, 2031	524.35	183.99	109244.99
Nov, 2031	523.47	184.87	109060.12
Dec, 2031	522.58	185.76	108874.36
Jan, 2032	521.69	186.65	108687.71
Feb, 2032	520.80	187.54	108500.16
Mar, 2032	519.90	188.44	108311.72
Apr, 2032	518.99	189.35	108122.37
May, 2032	518.09	190.25	107932.12
Jun, 2032	517.17	191.17	107740.95
Jul, 2032	516.26	192.08	107548.87
Aug, 2032	515.34	193.00	107355.87
Sep, 2032	514.41	193.93	107161.94
Oct, 2032	513.48	194.86	106967.09
Nov, 2032	512.55	195.79	106771.30
Dec, 2032	511.61	196.73	106574.57
Jan, 2033	510.67	197.67	106376.90
Feb, 2033	509.72	198.62	106178.28
Mar, 2033	508.77	199.57	105978.72
Apr, 2033	507.81	200.53	105778.19
May, 2033	506.85	201.49	105576.70
Jun, 2033	505.89	202.45	105374.25
Jul, 2033	504.92	203.42	105170.83
Aug, 2033	503.94	204.40	104966.43
Sep, 2033	502.96	205.38	104761.06
Oct, 2033	501.98	206.36	104554.70
Nov, 2033	500.99	207.35	104347.35
Dec, 2033	500.00	208.34	104139.01
Jan, 2034	499.00	209.34	103929.67
Feb, 2034	498.00	210.34	103719.32
Mar, 2034	496.99	211.35	103507.97
Apr, 2034	495.98	212.36	103295.61
May, 2034	494.96	213.38	103082.23
Jun, 2034	493.94	214.40	102867.82
Jul, 2034	492.91	215.43	102652.39
Aug, 2034	491.88	216.46	102435.93
Sep, 2034	490.84	217.50	102218.42
Oct, 2034	489.80	218.54	101999.88
Nov, 2034	488.75	219.59	101780.29
Dec, 2034	487.70	220.64	101559.65
Jan, 2035	486.64	221.70	101337.95
Feb, 2035	485.58	222.76	101115.18
Mar, 2035	484.51	223.83	100891.36
Apr, 2035	483.44	224.90	100666.45
May, 2035	482.36	225.98	100440.47
Jun, 2035	481.28	227.06	100213.41
Jul, 2035	480.19	228.15	99985.26
Aug, 2035	479.10	229.24	99756.02
Sep, 2035	478.00	230.34	99525.67
Oct, 2035	476.89	231.45	99294.23
Nov, 2035	475.78	232.56	99061.67
Dec, 2035	474.67	233.67	98828.00
Jan, 2036	473.55	234.79	98593.21
Feb, 2036	472.43	235.91	98357.30
Mar, 2036	471.30	237.04	98120.25
Apr, 2036	470.16	238.18	97882.07
May, 2036	469.02	239.32	97642.75
Jun, 2036	467.87	240.47	97402.28
Jul, 2036	466.72	241.62	97160.66
Aug, 2036	465.56	242.78	96917.88
Sep, 2036	464.40	243.94	96673.94
Oct, 2036	463.23	245.11	96428.83
Nov, 2036	462.05	246.29	96182.55
Dec, 2036	460.87	247.47	95935.08
Jan, 2037	459.69	248.65	95686.43
Feb, 2037	458.50	249.84	95436.59
Mar, 2037	457.30	251.04	95185.55
Apr, 2037	456.10	252.24	94933.31
May, 2037	454.89	253.45	94679.85
Jun, 2037	453.67	254.67	94425.19
Jul, 2037	452.45	255.89	94169.30
Aug, 2037	451.23	257.11	93912.19
Sep, 2037	450.00	258.34	93653.85
Oct, 2037	448.76	259.58	93394.26
Nov, 2037	447.51	260.83	93133.44
Dec, 2037	446.26	262.08	92871.36
Jan, 2038	445.01	263.33	92608.03
Feb, 2038	443.75	264.59	92343.44
Mar, 2038	442.48	265.86	92077.58
Apr, 2038	441.21	267.13	91810.44
May, 2038	439.93	268.41	91542.03
Jun, 2038	438.64	269.70	91272.33
Jul, 2038	437.35	270.99	91001.33
Aug, 2038	436.05	272.29	90729.04
Sep, 2038	434.74	273.60	90455.44
Oct, 2038	433.43	274.91	90180.54
Nov, 2038	432.12	276.22	89904.31
Dec, 2038	430.79	277.55	89626.76
Jan, 2039	429.46	278.88	89347.88
Feb, 2039	428.13	280.21	89067.67
Mar, 2039	426.78	281.56	88786.11
Apr, 2039	425.43	282.91	88503.21
May, 2039	424.08	284.26	88218.94
Jun, 2039	422.72	285.62	87933.32
Jul, 2039	421.35	286.99	87646.33
Aug, 2039	419.97	288.37	87357.96
Sep, 2039	418.59	289.75	87068.21
Oct, 2039	417.20	291.14	86777.07
Nov, 2039	415.81	292.53	86484.54
Dec, 2039	414.41	293.93	86190.60
Jan, 2040	413.00	295.34	85895.26
Feb, 2040	411.58	296.76	85598.50
Mar, 2040	410.16	298.18	85300.32
Apr, 2040	408.73	299.61	85000.71
May, 2040	407.30	301.04	84699.67
Jun, 2040	405.85	302.49	84397.18
Jul, 2040	404.40	303.94	84093.24
Aug, 2040	402.95	305.39	83787.85
Sep, 2040	401.48	306.86	83480.99
Oct, 2040	400.01	308.33	83172.67
Nov, 2040	398.54	309.80	82862.86
Dec, 2040	397.05	311.29	82551.57
Jan, 2041	395.56	312.78	82238.79
Feb, 2041	394.06	314.28	81924.51
Mar, 2041	392.55	315.79	81608.73
Apr, 2041	391.04	317.30	81291.43
May, 2041	389.52	318.82	80972.61
Jun, 2041	387.99	320.35	80652.26
Jul, 2041	386.46	321.88	80330.38
Aug, 2041	384.92	323.42	80006.96
Sep, 2041	383.37	324.97	79681.99
Oct, 2041	381.81	326.53	79355.46
Nov, 2041	380.24	328.10	79027.36
Dec, 2041	378.67	329.67	78697.69
Jan, 2042	377.09	331.25	78366.45
Feb, 2042	375.51	332.83	78033.61
Mar, 2042	373.91	334.43	77699.18
Apr, 2042	372.31	336.03	77363.15
May, 2042	370.70	337.64	77025.51
Jun, 2042	369.08	339.26	76686.25
Jul, 2042	367.45	340.89	76345.37
Aug, 2042	365.82	342.52	76002.85
Sep, 2042	364.18	344.16	75658.69
Oct, 2042	362.53	345.81	75312.88
Nov, 2042	360.87	347.47	74965.41
Dec, 2042	359.21	349.13	74616.28
Jan, 2043	357.54	350.80	74265.48
Feb, 2043	355.86	352.48	73912.99
Mar, 2043	354.17	354.17	73558.82
Apr, 2043	352.47	355.87	73202.95
May, 2043	350.76	357.58	72845.37
Jun, 2043	349.05	359.29	72486.09
Jul, 2043	347.33	361.01	72125.07
Aug, 2043	345.60	362.74	71762.33
Sep, 2043	343.86	364.48	71397.86
Oct, 2043	342.11	366.23	71031.63
Nov, 2043	340.36	367.98	70663.65
Dec, 2043	338.60	369.74	70293.91
Jan, 2044	336.82	371.52	69922.39
Feb, 2044	335.04	373.30	69549.10
Mar, 2044	333.26	375.08	69174.01
Apr, 2044	331.46	376.88	68797.13
May, 2044	329.65	378.69	68418.44
Jun, 2044	327.84	380.50	68037.94
Jul, 2044	326.02	382.32	67655.62
Aug, 2044	324.18	384.16	67271.46
Sep, 2044	322.34	386.00	66885.46
Oct, 2044	320.49	387.85	66497.62
Nov, 2044	318.63	389.71	66107.91
Dec, 2044	316.77	391.57	65716.34
Jan, 2045	314.89	393.45	65322.89
Feb, 2045	313.01	395.33	64927.55
Mar, 2045	311.11	397.23	64530.32
Apr, 2045	309.21	399.13	64131.19
May, 2045	307.30	401.04	63730.15
Jun, 2045	305.37	402.97	63327.18
Jul, 2045	303.44	404.90	62922.28
Aug, 2045	301.50	406.84	62515.45
Sep, 2045	299.55	408.79	62106.66
Oct, 2045	297.59	410.75	61695.91
Nov, 2045	295.63	412.71	61283.20
Dec, 2045	293.65	414.69	60868.51
Jan, 2046	291.66	416.68	60451.83
Feb, 2046	289.67	418.67	60033.16
Mar, 2046	287.66	420.68	59612.48
Apr, 2046	285.64	422.70	59189.78
May, 2046	283.62	424.72	58765.06
Jun, 2046	281.58	426.76	58338.30
Jul, 2046	279.54	428.80	57909.50
Aug, 2046	277.48	430.86	57478.64
Sep, 2046	275.42	432.92	57045.72
Oct, 2046	273.34	435.00	56610.72
Nov, 2046	271.26	437.08	56173.64
Dec, 2046	269.17	439.17	55734.47
Jan, 2047	267.06	441.28	55293.19
Feb, 2047	264.95	443.39	54849.79
Mar, 2047	262.82	445.52	54404.28
Apr, 2047	260.69	447.65	53956.62
May, 2047	258.54	449.80	53506.83
Jun, 2047	256.39	451.95	53054.87
Jul, 2047	254.22	454.12	52600.75
Aug, 2047	252.05	456.29	52144.46
Sep, 2047	249.86	458.48	51685.98
Oct, 2047	247.66	460.68	51225.30
Nov, 2047	245.45	462.89	50762.41
Dec, 2047	243.24	465.10	50297.31
Jan, 2048	241.01	467.33	49829.98
Feb, 2048	238.77	469.57	49360.41
Mar, 2048	236.52	471.82	48888.59
Apr, 2048	234.26	474.08	48414.50
May, 2048	231.99	476.35	47938.15
Jun, 2048	229.70	478.64	47459.51
Jul, 2048	227.41	480.93	46978.58
Aug, 2048	225.11	483.23	46495.35
Sep, 2048	222.79	485.55	46009.80
Oct, 2048	220.46	487.88	45521.92
Nov, 2048	218.13	490.21	45031.71
Dec, 2048	215.78	492.56	44539.15
Jan, 2049	213.42	494.92	44044.22
Feb, 2049	211.05	497.29	43546.93
Mar, 2049	208.66	499.68	43047.25
Apr, 2049	206.27	502.07	42545.18
May, 2049	203.86	504.48	42040.70
Jun, 2049	201.45	506.89	41533.81
Jul, 2049	199.02	509.32	41024.48
Aug, 2049	196.58	511.76	40512.72
Sep, 2049	194.12	514.22	39998.50
Oct, 2049	191.66	516.68	39481.82
Nov, 2049	189.18	519.16	38962.66
Dec, 2049	186.70	521.64	38441.02
Jan, 2050	184.20	524.14	37916.88
Feb, 2050	181.69	526.65	37390.22
Mar, 2050	179.16	529.18	36861.04
Apr, 2050	176.63	531.71	36329.33
May, 2050	174.08	534.26	35795.07
Jun, 2050	171.52	536.82	35258.25
Jul, 2050	168.95	539.39	34718.85
Aug, 2050	166.36	541.98	34176.87
Sep, 2050	163.76	544.58	33632.30
Oct, 2050	161.15	547.19	33085.11
Nov, 2050	158.53	549.81	32535.30
Dec, 2050	155.90	552.44	31982.86
Jan, 2051	153.25	555.09	31427.77
Feb, 2051	150.59	557.75	30870.03
Mar, 2051	147.92	560.42	30309.60
Apr, 2051	145.23	563.11	29746.50
May, 2051	142.54	565.80	29180.69
Jun, 2051	139.82	568.52	28612.18
Jul, 2051	137.10	571.24	28040.94
Aug, 2051	134.36	573.98	27466.96
Sep, 2051	131.61	576.73	26890.23
Oct, 2051	128.85	579.49	26310.74
Nov, 2051	126.07	582.27	25728.47
Dec, 2051	123.28	585.06	25143.42
Jan, 2052	120.48	587.86	24555.55
Feb, 2052	117.66	590.68	23964.88
Mar, 2052	114.83	593.51	23371.37
Apr, 2052	111.99	596.35	22775.02
May, 2052	109.13	599.21	22175.81
Jun, 2052	106.26	602.08	21573.73
Jul, 2052	103.37	604.97	20968.76
Aug, 2052	100.48	607.86	20360.90
Sep, 2052	97.56	610.78	19750.12
Oct, 2052	94.64	613.70	19136.41
Nov, 2052	91.70	616.64	18519.77
Dec, 2052	88.74	619.60	17900.17
Jan, 2053	85.77	622.57	17277.60
Feb, 2053	82.79	625.55	16652.05
Mar, 2053	79.79	628.55	16023.50
Apr, 2053	76.78	631.56	15391.94
May, 2053	73.75	634.59	14757.35
Jun, 2053	70.71	637.63	14119.73
Jul, 2053	67.66	640.68	13479.04
Aug, 2053	64.59	643.75	12835.29
Sep, 2053	61.50	646.84	12188.45
Oct, 2053	58.40	649.94	11538.51
Nov, 2053	55.29	653.05	10885.46
Dec, 2053	52.16	656.18	10229.28
Jan, 2054	49.02	659.32	9569.96
Feb, 2054	45.86	662.48	8907.47
Mar, 2054	42.68	665.66	8241.82
Apr, 2054	39.49	668.85	7572.97
May, 2054	36.29	672.05	6900.92
Jun, 2054	33.07	675.27	6225.64
Jul, 2054	29.83	678.51	5547.13
Aug, 2054	26.58	681.76	4865.37
Sep, 2054	23.31	685.03	4180.35
Oct, 2054	20.03	688.31	3492.04
Nov, 2054	16.73	691.61	2800.43
Dec, 2054	13.42	694.92	2105.51
Jan, 2055	10.09	698.25	1407.26
Feb, 2055	6.74	701.60	705.66
Mar, 2055	3.38	704.96	0.70