Mortgage Parameters

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

Mortgage Summary

Property Total:	$148,000
Down Payment	$44,400
Mortgage Amount:	$103,600
Mortgage Payment:	$604.58 / month
Estimated Tax:	+ $82.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $686.80 / month
Total Interest Paid:	$114,048.00 over 30 years
Total Tax Paid:	$29,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Mar, 2025	496.42	108.16	103491.84
Apr, 2025	495.90	108.68	103383.16
May, 2025	495.38	109.20	103273.95
Jun, 2025	494.85	109.73	103164.23
Jul, 2025	494.33	110.25	103053.98
Aug, 2025	493.80	110.78	102943.20
Sep, 2025	493.27	111.31	102831.89
Oct, 2025	492.74	111.84	102720.04
Nov, 2025	492.20	112.38	102607.66
Dec, 2025	491.66	112.92	102494.74
Jan, 2026	491.12	113.46	102381.28
Feb, 2026	490.58	114.00	102267.28
Mar, 2026	490.03	114.55	102152.73
Apr, 2026	489.48	115.10	102037.63
May, 2026	488.93	115.65	101921.98
Jun, 2026	488.38	116.20	101805.78
Jul, 2026	487.82	116.76	101689.02
Aug, 2026	487.26	117.32	101571.70
Sep, 2026	486.70	117.88	101453.82
Oct, 2026	486.13	118.45	101335.37
Nov, 2026	485.57	119.01	101216.36
Dec, 2026	485.00	119.58	101096.77
Jan, 2027	484.42	120.16	100976.61
Feb, 2027	483.85	120.73	100855.88
Mar, 2027	483.27	121.31	100734.57
Apr, 2027	482.69	121.89	100612.67
May, 2027	482.10	122.48	100490.20
Jun, 2027	481.52	123.06	100367.13
Jul, 2027	480.93	123.65	100243.48
Aug, 2027	480.33	124.25	100119.23
Sep, 2027	479.74	124.84	99994.39
Oct, 2027	479.14	125.44	99868.95
Nov, 2027	478.54	126.04	99742.91
Dec, 2027	477.93	126.65	99616.26
Jan, 2028	477.33	127.25	99489.01
Feb, 2028	476.72	127.86	99361.15
Mar, 2028	476.11	128.47	99232.67
Apr, 2028	475.49	129.09	99103.58
May, 2028	474.87	129.71	98973.87
Jun, 2028	474.25	130.33	98843.54
Jul, 2028	473.63	130.95	98712.59
Aug, 2028	473.00	131.58	98581.01
Sep, 2028	472.37	132.21	98448.79
Oct, 2028	471.73	132.85	98315.95
Nov, 2028	471.10	133.48	98182.47
Dec, 2028	470.46	134.12	98048.34
Jan, 2029	469.81	134.77	97913.58
Feb, 2029	469.17	135.41	97778.17
Mar, 2029	468.52	136.06	97642.11
Apr, 2029	467.87	136.71	97505.40
May, 2029	467.21	137.37	97368.03
Jun, 2029	466.56	138.02	97230.00
Jul, 2029	465.89	138.69	97091.32
Aug, 2029	465.23	139.35	96951.97
Sep, 2029	464.56	140.02	96811.95
Oct, 2029	463.89	140.69	96671.26
Nov, 2029	463.22	141.36	96529.90
Dec, 2029	462.54	142.04	96387.86
Jan, 2030	461.86	142.72	96245.13
Feb, 2030	461.17	143.41	96101.73
Mar, 2030	460.49	144.09	95957.64
Apr, 2030	459.80	144.78	95812.85
May, 2030	459.10	145.48	95667.38
Jun, 2030	458.41	146.17	95521.20
Jul, 2030	457.71	146.87	95374.33
Aug, 2030	457.00	147.58	95226.75
Sep, 2030	456.29	148.29	95078.46
Oct, 2030	455.58	149.00	94929.47
Nov, 2030	454.87	149.71	94779.76
Dec, 2030	454.15	150.43	94629.33
Jan, 2031	453.43	151.15	94478.18
Feb, 2031	452.71	151.87	94326.31
Mar, 2031	451.98	152.60	94173.71
Apr, 2031	451.25	153.33	94020.38
May, 2031	450.51	154.07	93866.32
Jun, 2031	449.78	154.80	93711.51
Jul, 2031	449.03	155.55	93555.97
Aug, 2031	448.29	156.29	93399.68
Sep, 2031	447.54	157.04	93242.64
Oct, 2031	446.79	157.79	93084.84
Nov, 2031	446.03	158.55	92926.29
Dec, 2031	445.27	159.31	92766.99
Jan, 2032	444.51	160.07	92606.92
Feb, 2032	443.74	160.84	92446.08
Mar, 2032	442.97	161.61	92284.47
Apr, 2032	442.20	162.38	92122.08
May, 2032	441.42	163.16	91958.92
Jun, 2032	440.64	163.94	91794.98
Jul, 2032	439.85	164.73	91630.25
Aug, 2032	439.06	165.52	91464.73
Sep, 2032	438.27	166.31	91298.42
Oct, 2032	437.47	167.11	91131.31
Nov, 2032	436.67	167.91	90963.40
Dec, 2032	435.87	168.71	90794.69
Jan, 2033	435.06	169.52	90625.17
Feb, 2033	434.25	170.33	90454.83
Mar, 2033	433.43	171.15	90283.68
Apr, 2033	432.61	171.97	90111.71
May, 2033	431.79	172.79	89938.92
Jun, 2033	430.96	173.62	89765.29
Jul, 2033	430.13	174.45	89590.84
Aug, 2033	429.29	175.29	89415.55
Sep, 2033	428.45	176.13	89239.42
Oct, 2033	427.61	176.97	89062.44
Nov, 2033	426.76	177.82	88884.62
Dec, 2033	425.91	178.67	88705.95
Jan, 2034	425.05	179.53	88526.42
Feb, 2034	424.19	180.39	88346.02
Mar, 2034	423.32	181.26	88164.77
Apr, 2034	422.46	182.12	87982.65
May, 2034	421.58	183.00	87799.65
Jun, 2034	420.71	183.87	87615.78
Jul, 2034	419.83	184.75	87431.02
Aug, 2034	418.94	185.64	87245.38
Sep, 2034	418.05	186.53	87058.85
Oct, 2034	417.16	187.42	86871.43
Nov, 2034	416.26	188.32	86683.11
Dec, 2034	415.36	189.22	86493.88
Jan, 2035	414.45	190.13	86303.75
Feb, 2035	413.54	191.04	86112.71
Mar, 2035	412.62	191.96	85920.76
Apr, 2035	411.70	192.88	85727.88
May, 2035	410.78	193.80	85534.08
Jun, 2035	409.85	194.73	85339.35
Jul, 2035	408.92	195.66	85143.69
Aug, 2035	407.98	196.60	84947.09
Sep, 2035	407.04	197.54	84749.55
Oct, 2035	406.09	198.49	84551.06
Nov, 2035	405.14	199.44	84351.62
Dec, 2035	404.18	200.40	84151.22
Jan, 2036	403.22	201.36	83949.87
Feb, 2036	402.26	202.32	83747.55
Mar, 2036	401.29	203.29	83544.26
Apr, 2036	400.32	204.26	83339.99
May, 2036	399.34	205.24	83134.75
Jun, 2036	398.35	206.23	82928.53
Jul, 2036	397.37	207.21	82721.31
Aug, 2036	396.37	208.21	82513.10
Sep, 2036	395.38	209.20	82303.90
Oct, 2036	394.37	210.21	82093.69
Nov, 2036	393.37	211.21	81882.48
Dec, 2036	392.35	212.23	81670.25
Jan, 2037	391.34	213.24	81457.01
Feb, 2037	390.31	214.27	81242.74
Mar, 2037	389.29	215.29	81027.45
Apr, 2037	388.26	216.32	80811.13
May, 2037	387.22	217.36	80593.77
Jun, 2037	386.18	218.40	80375.37
Jul, 2037	385.13	219.45	80155.92
Aug, 2037	384.08	220.50	79935.42
Sep, 2037	383.02	221.56	79713.86
Oct, 2037	381.96	222.62	79491.25
Nov, 2037	380.90	223.68	79267.56
Dec, 2037	379.82	224.76	79042.80
Jan, 2038	378.75	225.83	78816.97
Feb, 2038	377.66	226.92	78590.06
Mar, 2038	376.58	228.00	78362.05
Apr, 2038	375.48	229.10	78132.96
May, 2038	374.39	230.19	77902.77
Jun, 2038	373.28	231.30	77671.47
Jul, 2038	372.18	232.40	77439.07
Aug, 2038	371.06	233.52	77205.55
Sep, 2038	369.94	234.64	76970.91
Oct, 2038	368.82	235.76	76735.15
Nov, 2038	367.69	236.89	76498.26
Dec, 2038	366.55	238.03	76260.23
Jan, 2039	365.41	239.17	76021.07
Feb, 2039	364.27	240.31	75780.75
Mar, 2039	363.12	241.46	75539.29
Apr, 2039	361.96	242.62	75296.67
May, 2039	360.80	243.78	75052.89
Jun, 2039	359.63	244.95	74807.93
Jul, 2039	358.45	246.13	74561.81
Aug, 2039	357.28	247.30	74314.50
Sep, 2039	356.09	248.49	74066.01
Oct, 2039	354.90	249.68	73816.33
Nov, 2039	353.70	250.88	73565.46
Dec, 2039	352.50	252.08	73313.38
Jan, 2040	351.29	253.29	73060.09
Feb, 2040	350.08	254.50	72805.59
Mar, 2040	348.86	255.72	72549.87
Apr, 2040	347.63	256.95	72292.93
May, 2040	346.40	258.18	72034.75
Jun, 2040	345.17	259.41	71775.34
Jul, 2040	343.92	260.66	71514.68
Aug, 2040	342.67	261.91	71252.77
Sep, 2040	341.42	263.16	70989.61
Oct, 2040	340.16	264.42	70725.19
Nov, 2040	338.89	265.69	70459.50
Dec, 2040	337.62	266.96	70192.54
Jan, 2041	336.34	268.24	69924.30
Feb, 2041	335.05	269.53	69654.78
Mar, 2041	333.76	270.82	69383.96
Apr, 2041	332.46	272.12	69111.84
May, 2041	331.16	273.42	68838.42
Jun, 2041	329.85	274.73	68563.69
Jul, 2041	328.53	276.05	68287.65
Aug, 2041	327.21	277.37	68010.28
Sep, 2041	325.88	278.70	67731.58
Oct, 2041	324.55	280.03	67451.55
Nov, 2041	323.21	281.37	67170.18
Dec, 2041	321.86	282.72	66887.45
Jan, 2042	320.50	284.08	66603.38
Feb, 2042	319.14	285.44	66317.94
Mar, 2042	317.77	286.81	66031.13
Apr, 2042	316.40	288.18	65742.95
May, 2042	315.02	289.56	65453.39
Jun, 2042	313.63	290.95	65162.44
Jul, 2042	312.24	292.34	64870.10
Aug, 2042	310.84	293.74	64576.35
Sep, 2042	309.43	295.15	64281.20
Oct, 2042	308.01	296.57	63984.63
Nov, 2042	306.59	297.99	63686.65
Dec, 2042	305.17	299.41	63387.23
Jan, 2043	303.73	300.85	63086.38
Feb, 2043	302.29	302.29	62784.09
Mar, 2043	300.84	303.74	62480.35
Apr, 2043	299.39	305.19	62175.16
May, 2043	297.92	306.66	61868.50
Jun, 2043	296.45	308.13	61560.37
Jul, 2043	294.98	309.60	61250.77
Aug, 2043	293.49	311.09	60939.68
Sep, 2043	292.00	312.58	60627.11
Oct, 2043	290.50	314.08	60313.03
Nov, 2043	289.00	315.58	59997.45
Dec, 2043	287.49	317.09	59680.36
Jan, 2044	285.97	318.61	59361.75
Feb, 2044	284.44	320.14	59041.61
Mar, 2044	282.91	321.67	58719.94
Apr, 2044	281.37	323.21	58396.72
May, 2044	279.82	324.76	58071.96
Jun, 2044	278.26	326.32	57745.64
Jul, 2044	276.70	327.88	57417.76
Aug, 2044	275.13	329.45	57088.31
Sep, 2044	273.55	331.03	56757.27
Oct, 2044	271.96	332.62	56424.66
Nov, 2044	270.37	334.21	56090.44
Dec, 2044	268.77	335.81	55754.63
Jan, 2045	267.16	337.42	55417.21
Feb, 2045	265.54	339.04	55078.17
Mar, 2045	263.92	340.66	54737.51
Apr, 2045	262.28	342.30	54395.21
May, 2045	260.64	343.94	54051.27
Jun, 2045	259.00	345.58	53705.69
Jul, 2045	257.34	347.24	53358.45
Aug, 2045	255.68	348.90	53009.54
Sep, 2045	254.00	350.58	52658.97
Oct, 2045	252.32	352.26	52306.71
Nov, 2045	250.64	353.94	51952.77
Dec, 2045	248.94	355.64	51597.13
Jan, 2046	247.24	357.34	51239.79
Feb, 2046	245.52	359.06	50880.73
Mar, 2046	243.80	360.78	50519.95
Apr, 2046	242.07	362.51	50157.45
May, 2046	240.34	364.24	49793.21
Jun, 2046	238.59	365.99	49427.22
Jul, 2046	236.84	367.74	49059.48
Aug, 2046	235.08	369.50	48689.97
Sep, 2046	233.31	371.27	48318.70
Oct, 2046	231.53	373.05	47945.65
Nov, 2046	229.74	374.84	47570.81
Dec, 2046	227.94	376.64	47194.17
Jan, 2047	226.14	378.44	46815.73
Feb, 2047	224.33	380.25	46435.47
Mar, 2047	222.50	382.08	46053.40
Apr, 2047	220.67	383.91	45669.49
May, 2047	218.83	385.75	45283.74
Jun, 2047	216.98	387.60	44896.15
Jul, 2047	215.13	389.45	44506.69
Aug, 2047	213.26	391.32	44115.38
Sep, 2047	211.39	393.19	43722.18
Oct, 2047	209.50	395.08	43327.10
Nov, 2047	207.61	396.97	42930.13
Dec, 2047	205.71	398.87	42531.26
Jan, 2048	203.80	400.78	42130.48
Feb, 2048	201.88	402.70	41727.77
Mar, 2048	199.95	404.63	41323.14
Apr, 2048	198.01	406.57	40916.56
May, 2048	196.06	408.52	40508.04
Jun, 2048	194.10	410.48	40097.56
Jul, 2048	192.13	412.45	39685.12
Aug, 2048	190.16	414.42	39270.69
Sep, 2048	188.17	416.41	38854.29
Oct, 2048	186.18	418.40	38435.88
Nov, 2048	184.17	420.41	38015.48
Dec, 2048	182.16	422.42	37593.05
Jan, 2049	180.13	424.45	37168.61
Feb, 2049	178.10	426.48	36742.13
Mar, 2049	176.06	428.52	36313.60
Apr, 2049	174.00	430.58	35883.02
May, 2049	171.94	432.64	35450.38
Jun, 2049	169.87	434.71	35015.67
Jul, 2049	167.78	436.80	34578.87
Aug, 2049	165.69	438.89	34139.98
Sep, 2049	163.59	440.99	33698.99
Oct, 2049	161.47	443.11	33255.89
Nov, 2049	159.35	445.23	32810.66
Dec, 2049	157.22	447.36	32363.29
Jan, 2050	155.07	449.51	31913.79
Feb, 2050	152.92	451.66	31462.13
Mar, 2050	150.76	453.82	31008.30
Apr, 2050	148.58	456.00	30552.31
May, 2050	146.40	458.18	30094.12
Jun, 2050	144.20	460.38	29633.74
Jul, 2050	142.00	462.58	29171.16
Aug, 2050	139.78	464.80	28706.36
Sep, 2050	137.55	467.03	28239.33
Oct, 2050	135.31	469.27	27770.06
Nov, 2050	133.06	471.52	27298.55
Dec, 2050	130.81	473.77	26824.77
Jan, 2051	128.54	476.04	26348.73
Feb, 2051	126.25	478.33	25870.40
Mar, 2051	123.96	480.62	25389.78
Apr, 2051	121.66	482.92	24906.86
May, 2051	119.35	485.23	24421.63
Jun, 2051	117.02	487.56	23934.07
Jul, 2051	114.68	489.90	23444.17
Aug, 2051	112.34	492.24	22951.93
Sep, 2051	109.98	494.60	22457.33
Oct, 2051	107.61	496.97	21960.36
Nov, 2051	105.23	499.35	21461.00
Dec, 2051	102.83	501.75	20959.26
Jan, 2052	100.43	504.15	20455.11
Feb, 2052	98.01	506.57	19948.54
Mar, 2052	95.59	508.99	19439.55
Apr, 2052	93.15	511.43	18928.12
May, 2052	90.70	513.88	18414.23
Jun, 2052	88.23	516.35	17897.89
Jul, 2052	85.76	518.82	17379.07
Aug, 2052	83.27	521.31	16857.76
Sep, 2052	80.78	523.80	16333.96
Oct, 2052	78.27	526.31	15807.65
Nov, 2052	75.74	528.84	15278.81
Dec, 2052	73.21	531.37	14747.44
Jan, 2053	70.66	533.92	14213.53
Feb, 2053	68.11	536.47	13677.05
Mar, 2053	65.54	539.04	13138.01
Apr, 2053	62.95	541.63	12596.38
May, 2053	60.36	544.22	12052.16
Jun, 2053	57.75	546.83	11505.33
Jul, 2053	55.13	549.45	10955.88
Aug, 2053	52.50	552.08	10403.80
Sep, 2053	49.85	554.73	9849.07
Oct, 2053	47.19	557.39	9291.68
Nov, 2053	44.52	560.06	8731.62
Dec, 2053	41.84	562.74	8168.88
Jan, 2054	39.14	565.44	7603.45
Feb, 2054	36.43	568.15	7035.30
Mar, 2054	33.71	570.87	6464.43
Apr, 2054	30.98	573.60	5890.83
May, 2054	28.23	576.35	5314.47
Jun, 2054	25.47	579.11	4735.36
Jul, 2054	22.69	581.89	4153.47
Aug, 2054	19.90	584.68	3568.79
Sep, 2054	17.10	587.48	2981.31
Oct, 2054	14.29	590.29	2391.02
Nov, 2054	11.46	593.12	1797.89
Dec, 2054	8.61	595.97	1201.93
Jan, 2055	5.76	598.82	603.11
Feb, 2055	2.89	601.69	1.42