Mortgage Parameters

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

Mortgage Summary

Property Total:	$99,500
Down Payment	$29,850
Mortgage Amount:	$69,650
Mortgage Payment:	$406.46 / month
Estimated Tax:	+ $55.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $461.74 / month
Total Interest Paid:	$76,676.40 over 30 years
Total Tax Paid:	$19,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	333.74	72.72	69577.28
Dec, 2024	333.39	73.07	69504.21
Jan, 2025	333.04	73.42	69430.79
Feb, 2025	332.69	73.77	69357.02
Mar, 2025	332.34	74.12	69282.90
Apr, 2025	331.98	74.48	69208.42
May, 2025	331.62	74.84	69133.58
Jun, 2025	331.27	75.19	69058.39
Jul, 2025	330.90	75.56	68982.83
Aug, 2025	330.54	75.92	68906.91
Sep, 2025	330.18	76.28	68830.63
Oct, 2025	329.81	76.65	68753.99
Nov, 2025	329.45	77.01	68676.97
Dec, 2025	329.08	77.38	68599.59
Jan, 2026	328.71	77.75	68521.84
Feb, 2026	328.33	78.13	68443.71
Mar, 2026	327.96	78.50	68365.21
Apr, 2026	327.58	78.88	68286.33
May, 2026	327.21	79.25	68207.08
Jun, 2026	326.83	79.63	68127.44
Jul, 2026	326.44	80.02	68047.43
Aug, 2026	326.06	80.40	67967.03
Sep, 2026	325.68	80.78	67886.24
Oct, 2026	325.29	81.17	67805.07
Nov, 2026	324.90	81.56	67723.51
Dec, 2026	324.51	81.95	67641.56
Jan, 2027	324.12	82.34	67559.21
Feb, 2027	323.72	82.74	67476.48
Mar, 2027	323.32	83.14	67393.34
Apr, 2027	322.93	83.53	67309.81
May, 2027	322.53	83.93	67225.87
Jun, 2027	322.12	84.34	67141.54
Jul, 2027	321.72	84.74	67056.80
Aug, 2027	321.31	85.15	66971.65
Sep, 2027	320.91	85.55	66886.10
Oct, 2027	320.50	85.96	66800.13
Nov, 2027	320.08	86.38	66713.76
Dec, 2027	319.67	86.79	66626.97
Jan, 2028	319.25	87.21	66539.76
Feb, 2028	318.84	87.62	66452.14
Mar, 2028	318.42	88.04	66364.09
Apr, 2028	317.99	88.47	66275.63
May, 2028	317.57	88.89	66186.74
Jun, 2028	317.14	89.32	66097.42
Jul, 2028	316.72	89.74	66007.68
Aug, 2028	316.29	90.17	65917.51
Sep, 2028	315.85	90.61	65826.90
Oct, 2028	315.42	91.04	65735.86
Nov, 2028	314.98	91.48	65644.39
Dec, 2028	314.55	91.91	65552.47
Jan, 2029	314.11	92.35	65460.12
Feb, 2029	313.66	92.80	65367.32
Mar, 2029	313.22	93.24	65274.08
Apr, 2029	312.77	93.69	65180.39
May, 2029	312.32	94.14	65086.25
Jun, 2029	311.87	94.59	64991.67
Jul, 2029	311.42	95.04	64896.62
Aug, 2029	310.96	95.50	64801.13
Sep, 2029	310.51	95.95	64705.17
Oct, 2029	310.05	96.41	64608.76
Nov, 2029	309.58	96.88	64511.88
Dec, 2029	309.12	97.34	64414.54
Jan, 2030	308.65	97.81	64316.73
Feb, 2030	308.18	98.28	64218.46
Mar, 2030	307.71	98.75	64119.71
Apr, 2030	307.24	99.22	64020.49
May, 2030	306.76	99.70	63920.80
Jun, 2030	306.29	100.17	63820.62
Jul, 2030	305.81	100.65	63719.97
Aug, 2030	305.32	101.14	63618.84
Sep, 2030	304.84	101.62	63517.22
Oct, 2030	304.35	102.11	63415.11
Nov, 2030	303.86	102.60	63312.51
Dec, 2030	303.37	103.09	63209.43
Jan, 2031	302.88	103.58	63105.85
Feb, 2031	302.38	104.08	63001.77
Mar, 2031	301.88	104.58	62897.19
Apr, 2031	301.38	105.08	62792.11
May, 2031	300.88	105.58	62686.53
Jun, 2031	300.37	106.09	62580.45
Jul, 2031	299.86	106.60	62473.85
Aug, 2031	299.35	107.11	62366.74
Sep, 2031	298.84	107.62	62259.12
Oct, 2031	298.32	108.14	62150.99
Nov, 2031	297.81	108.65	62042.34
Dec, 2031	297.29	109.17	61933.16
Jan, 2032	296.76	109.70	61823.47
Feb, 2032	296.24	110.22	61713.24
Mar, 2032	295.71	110.75	61602.49
Apr, 2032	295.18	111.28	61491.21
May, 2032	294.65	111.81	61379.40
Jun, 2032	294.11	112.35	61267.05
Jul, 2032	293.57	112.89	61154.16
Aug, 2032	293.03	113.43	61040.73
Sep, 2032	292.49	113.97	60926.75
Oct, 2032	291.94	114.52	60812.24
Nov, 2032	291.39	115.07	60697.17
Dec, 2032	290.84	115.62	60581.55
Jan, 2033	290.29	116.17	60465.37
Feb, 2033	289.73	116.73	60348.64
Mar, 2033	289.17	117.29	60231.35
Apr, 2033	288.61	117.85	60113.50
May, 2033	288.04	118.42	59995.09
Jun, 2033	287.48	118.98	59876.10
Jul, 2033	286.91	119.55	59756.55
Aug, 2033	286.33	120.13	59636.42
Sep, 2033	285.76	120.70	59515.72
Oct, 2033	285.18	121.28	59394.44
Nov, 2033	284.60	121.86	59272.58
Dec, 2033	284.01	122.45	59150.13
Jan, 2034	283.43	123.03	59027.10
Feb, 2034	282.84	123.62	58903.48
Mar, 2034	282.25	124.21	58779.27
Apr, 2034	281.65	124.81	58654.46
May, 2034	281.05	125.41	58529.05
Jun, 2034	280.45	126.01	58403.04
Jul, 2034	279.85	126.61	58276.43
Aug, 2034	279.24	127.22	58149.21
Sep, 2034	278.63	127.83	58021.38
Oct, 2034	278.02	128.44	57892.94
Nov, 2034	277.40	129.06	57763.88
Dec, 2034	276.79	129.67	57634.21
Jan, 2035	276.16	130.30	57503.91
Feb, 2035	275.54	130.92	57372.99
Mar, 2035	274.91	131.55	57241.44
Apr, 2035	274.28	132.18	57109.27
May, 2035	273.65	132.81	56976.46
Jun, 2035	273.01	133.45	56843.01
Jul, 2035	272.37	134.09	56708.92
Aug, 2035	271.73	134.73	56574.19
Sep, 2035	271.08	135.38	56438.82
Oct, 2035	270.44	136.02	56302.79
Nov, 2035	269.78	136.68	56166.12
Dec, 2035	269.13	137.33	56028.78
Jan, 2036	268.47	137.99	55890.80
Feb, 2036	267.81	138.65	55752.15
Mar, 2036	267.15	139.31	55612.83
Apr, 2036	266.48	139.98	55472.85
May, 2036	265.81	140.65	55332.20
Jun, 2036	265.13	141.33	55190.87
Jul, 2036	264.46	142.00	55048.87
Aug, 2036	263.78	142.68	54906.18
Sep, 2036	263.09	143.37	54762.82
Oct, 2036	262.41	144.05	54618.76
Nov, 2036	261.71	144.75	54474.02
Dec, 2036	261.02	145.44	54328.58
Jan, 2037	260.32	146.14	54182.44
Feb, 2037	259.62	146.84	54035.61
Mar, 2037	258.92	147.54	53888.07
Apr, 2037	258.21	148.25	53739.82
May, 2037	257.50	148.96	53590.86
Jun, 2037	256.79	149.67	53441.19
Jul, 2037	256.07	150.39	53290.80
Aug, 2037	255.35	151.11	53139.70
Sep, 2037	254.63	151.83	52987.86
Oct, 2037	253.90	152.56	52835.30
Nov, 2037	253.17	153.29	52682.01
Dec, 2037	252.43	154.03	52527.99
Jan, 2038	251.70	154.76	52373.22
Feb, 2038	250.96	155.50	52217.72
Mar, 2038	250.21	156.25	52061.47
Apr, 2038	249.46	157.00	51904.47
May, 2038	248.71	157.75	51746.72
Jun, 2038	247.95	158.51	51588.21
Jul, 2038	247.19	159.27	51428.95
Aug, 2038	246.43	160.03	51268.92
Sep, 2038	245.66	160.80	51108.12
Oct, 2038	244.89	161.57	50946.55
Nov, 2038	244.12	162.34	50784.21
Dec, 2038	243.34	163.12	50621.09
Jan, 2039	242.56	163.90	50457.19
Feb, 2039	241.77	164.69	50292.51
Mar, 2039	240.98	165.48	50127.03
Apr, 2039	240.19	166.27	49960.76
May, 2039	239.40	167.06	49793.70
Jun, 2039	238.59	167.87	49625.83
Jul, 2039	237.79	168.67	49457.16
Aug, 2039	236.98	169.48	49287.69
Sep, 2039	236.17	170.29	49117.40
Oct, 2039	235.35	171.11	48946.29
Nov, 2039	234.53	171.93	48774.37
Dec, 2039	233.71	172.75	48601.62
Jan, 2040	232.88	173.58	48428.04
Feb, 2040	232.05	174.41	48253.63
Mar, 2040	231.22	175.24	48078.38
Apr, 2040	230.38	176.08	47902.30
May, 2040	229.53	176.93	47725.37
Jun, 2040	228.68	177.78	47547.60
Jul, 2040	227.83	178.63	47368.97
Aug, 2040	226.98	179.48	47189.48
Sep, 2040	226.12	180.34	47009.14
Oct, 2040	225.25	181.21	46827.93
Nov, 2040	224.38	182.08	46645.86
Dec, 2040	223.51	182.95	46462.91
Jan, 2041	222.63	183.83	46279.08
Feb, 2041	221.75	184.71	46094.38
Mar, 2041	220.87	185.59	45908.79
Apr, 2041	219.98	186.48	45722.31
May, 2041	219.09	187.37	45534.93
Jun, 2041	218.19	188.27	45346.66
Jul, 2041	217.29	189.17	45157.49
Aug, 2041	216.38	190.08	44967.41
Sep, 2041	215.47	190.99	44776.41
Oct, 2041	214.55	191.91	44584.51
Nov, 2041	213.63	192.83	44391.68
Dec, 2041	212.71	193.75	44197.93
Jan, 2042	211.78	194.68	44003.25
Feb, 2042	210.85	195.61	43807.64
Mar, 2042	209.91	196.55	43611.09
Apr, 2042	208.97	197.49	43413.60
May, 2042	208.02	198.44	43215.17
Jun, 2042	207.07	199.39	43015.78
Jul, 2042	206.12	200.34	42815.44
Aug, 2042	205.16	201.30	42614.14
Sep, 2042	204.19	202.27	42411.87
Oct, 2042	203.22	203.24	42208.63
Nov, 2042	202.25	204.21	42004.42
Dec, 2042	201.27	205.19	41799.23
Jan, 2043	200.29	206.17	41593.06
Feb, 2043	199.30	207.16	41385.90
Mar, 2043	198.31	208.15	41177.75
Apr, 2043	197.31	209.15	40968.60
May, 2043	196.31	210.15	40758.45
Jun, 2043	195.30	211.16	40547.29
Jul, 2043	194.29	212.17	40335.12
Aug, 2043	193.27	213.19	40121.93
Sep, 2043	192.25	214.21	39907.72
Oct, 2043	191.22	215.24	39692.48
Nov, 2043	190.19	216.27	39476.22
Dec, 2043	189.16	217.30	39258.91
Jan, 2044	188.12	218.34	39040.57
Feb, 2044	187.07	219.39	38821.18
Mar, 2044	186.02	220.44	38600.74
Apr, 2044	184.96	221.50	38379.24
May, 2044	183.90	222.56	38156.68
Jun, 2044	182.83	223.63	37933.05
Jul, 2044	181.76	224.70	37708.36
Aug, 2044	180.69	225.77	37482.58
Sep, 2044	179.60	226.86	37255.73
Oct, 2044	178.52	227.94	37027.78
Nov, 2044	177.42	229.04	36798.75
Dec, 2044	176.33	230.13	36568.61
Jan, 2045	175.22	231.24	36337.38
Feb, 2045	174.12	232.34	36105.04
Mar, 2045	173.00	233.46	35871.58
Apr, 2045	171.88	234.58	35637.00
May, 2045	170.76	235.70	35401.30
Jun, 2045	169.63	236.83	35164.48
Jul, 2045	168.50	237.96	34926.51
Aug, 2045	167.36	239.10	34687.41
Sep, 2045	166.21	240.25	34447.16
Oct, 2045	165.06	241.40	34205.76
Nov, 2045	163.90	242.56	33963.20
Dec, 2045	162.74	243.72	33719.48
Jan, 2046	161.57	244.89	33474.59
Feb, 2046	160.40	246.06	33228.53
Mar, 2046	159.22	247.24	32981.29
Apr, 2046	158.04	248.42	32732.87
May, 2046	156.84	249.62	32483.25
Jun, 2046	155.65	250.81	32232.44
Jul, 2046	154.45	252.01	31980.43
Aug, 2046	153.24	253.22	31727.21
Sep, 2046	152.03	254.43	31472.77
Oct, 2046	150.81	255.65	31217.12
Nov, 2046	149.58	256.88	30960.24
Dec, 2046	148.35	258.11	30702.14
Jan, 2047	147.11	259.35	30442.79
Feb, 2047	145.87	260.59	30182.20
Mar, 2047	144.62	261.84	29920.36
Apr, 2047	143.37	263.09	29657.27
May, 2047	142.11	264.35	29392.92
Jun, 2047	140.84	265.62	29127.30
Jul, 2047	139.57	266.89	28860.41
Aug, 2047	138.29	268.17	28592.24
Sep, 2047	137.00	269.46	28322.78
Oct, 2047	135.71	270.75	28052.04
Nov, 2047	134.42	272.04	27779.99
Dec, 2047	133.11	273.35	27506.65
Jan, 2048	131.80	274.66	27231.99
Feb, 2048	130.49	275.97	26956.01
Mar, 2048	129.16	277.30	26678.72
Apr, 2048	127.84	278.62	26400.09
May, 2048	126.50	279.96	26120.14
Jun, 2048	125.16	281.30	25838.83
Jul, 2048	123.81	282.65	25556.19
Aug, 2048	122.46	284.00	25272.18
Sep, 2048	121.10	285.36	24986.82
Oct, 2048	119.73	286.73	24700.09
Nov, 2048	118.35	288.11	24411.98
Dec, 2048	116.97	289.49	24122.50
Jan, 2049	115.59	290.87	23831.62
Feb, 2049	114.19	292.27	23539.36
Mar, 2049	112.79	293.67	23245.69
Apr, 2049	111.39	295.07	22950.61
May, 2049	109.97	296.49	22654.13
Jun, 2049	108.55	297.91	22356.22
Jul, 2049	107.12	299.34	22056.88
Aug, 2049	105.69	300.77	21756.11
Sep, 2049	104.25	302.21	21453.90
Oct, 2049	102.80	303.66	21150.24
Nov, 2049	101.34	305.12	20845.12
Dec, 2049	99.88	306.58	20538.54
Jan, 2050	98.41	308.05	20230.50
Feb, 2050	96.94	309.52	19920.98
Mar, 2050	95.45	311.01	19609.97
Apr, 2050	93.96	312.50	19297.48
May, 2050	92.47	313.99	18983.48
Jun, 2050	90.96	315.50	18667.99
Jul, 2050	89.45	317.01	18350.98
Aug, 2050	87.93	318.53	18032.45
Sep, 2050	86.41	320.05	17712.39
Oct, 2050	84.87	321.59	17390.80
Nov, 2050	83.33	323.13	17067.68
Dec, 2050	81.78	324.68	16743.00
Jan, 2051	80.23	326.23	16416.77
Feb, 2051	78.66	327.80	16088.97
Mar, 2051	77.09	329.37	15759.60
Apr, 2051	75.51	330.95	15428.66
May, 2051	73.93	332.53	15096.13
Jun, 2051	72.34	334.12	14762.00
Jul, 2051	70.73	335.73	14426.28
Aug, 2051	69.13	337.33	14088.94
Sep, 2051	67.51	338.95	13749.99
Oct, 2051	65.89	340.57	13409.42
Nov, 2051	64.25	342.21	13067.21
Dec, 2051	62.61	343.85	12723.36
Jan, 2052	60.97	345.49	12377.87
Feb, 2052	59.31	347.15	12030.72
Mar, 2052	57.65	348.81	11681.91
Apr, 2052	55.98	350.48	11331.42
May, 2052	54.30	352.16	10979.26
Jun, 2052	52.61	353.85	10625.41
Jul, 2052	50.91	355.55	10269.86
Aug, 2052	49.21	357.25	9912.61
Sep, 2052	47.50	358.96	9553.65
Oct, 2052	45.78	360.68	9192.97
Nov, 2052	44.05	362.41	8830.56
Dec, 2052	42.31	364.15	8466.41
Jan, 2053	40.57	365.89	8100.52
Feb, 2053	38.81	367.65	7732.87
Mar, 2053	37.05	369.41	7363.47
Apr, 2053	35.28	371.18	6992.29
May, 2053	33.50	372.96	6619.34
Jun, 2053	31.72	374.74	6244.59
Jul, 2053	29.92	376.54	5868.05
Aug, 2053	28.12	378.34	5489.71
Sep, 2053	26.30	380.16	5109.56
Oct, 2053	24.48	381.98	4727.58
Nov, 2053	22.65	383.81	4343.77
Dec, 2053	20.81	385.65	3958.13
Jan, 2054	18.97	387.49	3570.63
Feb, 2054	17.11	389.35	3181.28
Mar, 2054	15.24	391.22	2790.07
Apr, 2054	13.37	393.09	2396.98
May, 2054	11.49	394.97	2002.00
Jun, 2054	9.59	396.87	1605.13
Jul, 2054	7.69	398.77	1206.37
Aug, 2054	5.78	400.68	805.69
Sep, 2054	3.86	402.60	403.09
Oct, 2054	1.93	404.53	0