Mortgage Parameters

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

Mortgage Summary

Property Total:	$151,500
Down Payment	$45,450
Mortgage Amount:	$106,050
Mortgage Payment:	$618.88 / month
Estimated Tax:	+ $84.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $703.05 / month
Total Interest Paid:	$116,748.00 over 30 years
Total Tax Paid:	$30,300.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	508.16	110.72	105939.28
May, 2025	507.63	111.25	105828.02
Jun, 2025	507.09	111.79	105716.23
Jul, 2025	506.56	112.32	105603.91
Aug, 2025	506.02	112.86	105491.05
Sep, 2025	505.48	113.40	105377.65
Oct, 2025	504.93	113.95	105263.70
Nov, 2025	504.39	114.49	105149.21
Dec, 2025	503.84	115.04	105034.17
Jan, 2026	503.29	115.59	104918.58
Feb, 2026	502.73	116.15	104802.43
Mar, 2026	502.18	116.70	104685.73
Apr, 2026	501.62	117.26	104568.47
May, 2026	501.06	117.82	104450.65
Jun, 2026	500.49	118.39	104332.26
Jul, 2026	499.93	118.95	104213.31
Aug, 2026	499.36	119.52	104093.78
Sep, 2026	498.78	120.10	103973.69
Oct, 2026	498.21	120.67	103853.01
Nov, 2026	497.63	121.25	103731.76
Dec, 2026	497.05	121.83	103609.93
Jan, 2027	496.46	122.42	103487.51
Feb, 2027	495.88	123.00	103364.51
Mar, 2027	495.29	123.59	103240.92
Apr, 2027	494.70	124.18	103116.74
May, 2027	494.10	124.78	102991.96
Jun, 2027	493.50	125.38	102866.58
Jul, 2027	492.90	125.98	102740.60
Aug, 2027	492.30	126.58	102614.02
Sep, 2027	491.69	127.19	102486.83
Oct, 2027	491.08	127.80	102359.04
Nov, 2027	490.47	128.41	102230.63
Dec, 2027	489.86	129.02	102101.60
Jan, 2028	489.24	129.64	101971.96
Feb, 2028	488.62	130.26	101841.69
Mar, 2028	487.99	130.89	101710.81
Apr, 2028	487.36	131.52	101579.29
May, 2028	486.73	132.15	101447.14
Jun, 2028	486.10	132.78	101314.37
Jul, 2028	485.46	133.42	101180.95
Aug, 2028	484.83	134.05	101046.90
Sep, 2028	484.18	134.70	100912.20
Oct, 2028	483.54	135.34	100776.86
Nov, 2028	482.89	135.99	100640.87
Dec, 2028	482.24	136.64	100504.22
Jan, 2029	481.58	137.30	100366.93
Feb, 2029	480.92	137.96	100228.97
Mar, 2029	480.26	138.62	100090.35
Apr, 2029	479.60	139.28	99951.07
May, 2029	478.93	139.95	99811.13
Jun, 2029	478.26	140.62	99670.51
Jul, 2029	477.59	141.29	99529.22
Aug, 2029	476.91	141.97	99387.25
Sep, 2029	476.23	142.65	99244.60
Oct, 2029	475.55	143.33	99101.26
Nov, 2029	474.86	144.02	98957.24
Dec, 2029	474.17	144.71	98812.53
Jan, 2030	473.48	145.40	98667.13
Feb, 2030	472.78	146.10	98521.03
Mar, 2030	472.08	146.80	98374.23
Apr, 2030	471.38	147.50	98226.73
May, 2030	470.67	148.21	98078.52
Jun, 2030	469.96	148.92	97929.60
Jul, 2030	469.25	149.63	97779.96
Aug, 2030	468.53	150.35	97629.61
Sep, 2030	467.81	151.07	97478.54
Oct, 2030	467.08	151.80	97326.74
Nov, 2030	466.36	152.52	97174.22
Dec, 2030	465.63	153.25	97020.97
Jan, 2031	464.89	153.99	96866.98
Feb, 2031	464.15	154.73	96712.26
Mar, 2031	463.41	155.47	96556.79
Apr, 2031	462.67	156.21	96400.58
May, 2031	461.92	156.96	96243.62
Jun, 2031	461.17	157.71	96085.90
Jul, 2031	460.41	158.47	95927.43
Aug, 2031	459.65	159.23	95768.21
Sep, 2031	458.89	159.99	95608.22
Oct, 2031	458.12	160.76	95447.46
Nov, 2031	457.35	161.53	95285.93
Dec, 2031	456.58	162.30	95123.63
Jan, 2032	455.80	163.08	94960.55
Feb, 2032	455.02	163.86	94796.69
Mar, 2032	454.23	164.65	94632.04
Apr, 2032	453.45	165.43	94466.61
May, 2032	452.65	166.23	94300.38
Jun, 2032	451.86	167.02	94133.36
Jul, 2032	451.06	167.82	93965.53
Aug, 2032	450.25	168.63	93796.90
Sep, 2032	449.44	169.44	93627.47
Oct, 2032	448.63	170.25	93457.22
Nov, 2032	447.82	171.06	93286.16
Dec, 2032	447.00	171.88	93114.27
Jan, 2033	446.17	172.71	92941.56
Feb, 2033	445.34	173.54	92768.03
Mar, 2033	444.51	174.37	92593.66
Apr, 2033	443.68	175.20	92418.46
May, 2033	442.84	176.04	92242.42
Jun, 2033	441.99	176.89	92065.53
Jul, 2033	441.15	177.73	91887.80
Aug, 2033	440.30	178.58	91709.22
Sep, 2033	439.44	179.44	91529.78
Oct, 2033	438.58	180.30	91349.48
Nov, 2033	437.72	181.16	91168.31
Dec, 2033	436.85	182.03	90986.28
Jan, 2034	435.98	182.90	90803.38
Feb, 2034	435.10	183.78	90619.60
Mar, 2034	434.22	184.66	90434.94
Apr, 2034	433.33	185.55	90249.39
May, 2034	432.44	186.44	90062.95
Jun, 2034	431.55	187.33	89875.63
Jul, 2034	430.65	188.23	89687.40
Aug, 2034	429.75	189.13	89498.27
Sep, 2034	428.85	190.03	89308.24
Oct, 2034	427.94	190.94	89117.29
Nov, 2034	427.02	191.86	88925.43
Dec, 2034	426.10	192.78	88732.66
Jan, 2035	425.18	193.70	88538.95
Feb, 2035	424.25	194.63	88344.32
Mar, 2035	423.32	195.56	88148.76
Apr, 2035	422.38	196.50	87952.26
May, 2035	421.44	197.44	87754.82
Jun, 2035	420.49	198.39	87556.43
Jul, 2035	419.54	199.34	87357.09
Aug, 2035	418.59	200.29	87156.79
Sep, 2035	417.63	201.25	86955.54
Oct, 2035	416.66	202.22	86753.32
Nov, 2035	415.69	203.19	86550.14
Dec, 2035	414.72	204.16	86345.98
Jan, 2036	413.74	205.14	86140.84
Feb, 2036	412.76	206.12	85934.71
Mar, 2036	411.77	207.11	85727.61
Apr, 2036	410.78	208.10	85519.50
May, 2036	409.78	209.10	85310.40
Jun, 2036	408.78	210.10	85100.30
Jul, 2036	407.77	211.11	84889.20
Aug, 2036	406.76	212.12	84677.08
Sep, 2036	405.74	213.14	84463.94
Oct, 2036	404.72	214.16	84249.78
Nov, 2036	403.70	215.18	84034.60
Dec, 2036	402.67	216.21	83818.39
Jan, 2037	401.63	217.25	83601.14
Feb, 2037	400.59	218.29	83382.85
Mar, 2037	399.54	219.34	83163.51
Apr, 2037	398.49	220.39	82943.12
May, 2037	397.44	221.44	82721.68
Jun, 2037	396.37	222.51	82499.17
Jul, 2037	395.31	223.57	82275.60
Aug, 2037	394.24	224.64	82050.96
Sep, 2037	393.16	225.72	81825.24
Oct, 2037	392.08	226.80	81598.44
Nov, 2037	390.99	227.89	81370.55
Dec, 2037	389.90	228.98	81141.57
Jan, 2038	388.80	230.08	80911.49
Feb, 2038	387.70	231.18	80680.31
Mar, 2038	386.59	232.29	80448.03
Apr, 2038	385.48	233.40	80214.63
May, 2038	384.36	234.52	79980.11
Jun, 2038	383.24	235.64	79744.47
Jul, 2038	382.11	236.77	79507.70
Aug, 2038	380.97	237.91	79269.79
Sep, 2038	379.83	239.05	79030.74
Oct, 2038	378.69	240.19	78790.55
Nov, 2038	377.54	241.34	78549.21
Dec, 2038	376.38	242.50	78306.71
Jan, 2039	375.22	243.66	78063.05
Feb, 2039	374.05	244.83	77818.22
Mar, 2039	372.88	246.00	77572.22
Apr, 2039	371.70	247.18	77325.04
May, 2039	370.52	248.36	77076.68
Jun, 2039	369.33	249.55	76827.13
Jul, 2039	368.13	250.75	76576.38
Aug, 2039	366.93	251.95	76324.42
Sep, 2039	365.72	253.16	76071.27
Oct, 2039	364.51	254.37	75816.89
Nov, 2039	363.29	255.59	75561.30
Dec, 2039	362.06	256.82	75304.49
Jan, 2040	360.83	258.05	75046.44
Feb, 2040	359.60	259.28	74787.16
Mar, 2040	358.36	260.52	74526.63
Apr, 2040	357.11	261.77	74264.86
May, 2040	355.85	263.03	74001.83
Jun, 2040	354.59	264.29	73737.55
Jul, 2040	353.33	265.55	73471.99
Aug, 2040	352.05	266.83	73205.16
Sep, 2040	350.77	268.11	72937.06
Oct, 2040	349.49	269.39	72667.67
Nov, 2040	348.20	270.68	72396.99
Dec, 2040	346.90	271.98	72125.01
Jan, 2041	345.60	273.28	71851.73
Feb, 2041	344.29	274.59	71577.14
Mar, 2041	342.97	275.91	71301.23
Apr, 2041	341.65	277.23	71024.00
May, 2041	340.32	278.56	70745.45
Jun, 2041	338.99	279.89	70465.56
Jul, 2041	337.65	281.23	70184.32
Aug, 2041	336.30	282.58	69901.74
Sep, 2041	334.95	283.93	69617.81
Oct, 2041	333.59	285.29	69332.51
Nov, 2041	332.22	286.66	69045.85
Dec, 2041	330.84	288.04	68757.82
Jan, 2042	329.46	289.42	68468.40
Feb, 2042	328.08	290.80	68177.60
Mar, 2042	326.68	292.20	67885.40
Apr, 2042	325.28	293.60	67591.81
May, 2042	323.88	295.00	67296.81
Jun, 2042	322.46	296.42	67000.39
Jul, 2042	321.04	297.84	66702.55
Aug, 2042	319.62	299.26	66403.29
Sep, 2042	318.18	300.70	66102.59
Oct, 2042	316.74	302.14	65800.45
Nov, 2042	315.29	303.59	65496.87
Dec, 2042	313.84	305.04	65191.83
Jan, 2043	312.38	306.50	64885.32
Feb, 2043	310.91	307.97	64577.35
Mar, 2043	309.43	309.45	64267.91
Apr, 2043	307.95	310.93	63956.98
May, 2043	306.46	312.42	63644.56
Jun, 2043	304.96	313.92	63330.64
Jul, 2043	303.46	315.42	63015.22
Aug, 2043	301.95	316.93	62698.29
Sep, 2043	300.43	318.45	62379.84
Oct, 2043	298.90	319.98	62059.86
Nov, 2043	297.37	321.51	61738.35
Dec, 2043	295.83	323.05	61415.30
Jan, 2044	294.28	324.60	61090.70
Feb, 2044	292.73	326.15	60764.55
Mar, 2044	291.16	327.72	60436.83
Apr, 2044	289.59	329.29	60107.55
May, 2044	288.02	330.86	59776.68
Jun, 2044	286.43	332.45	59444.23
Jul, 2044	284.84	334.04	59110.19
Aug, 2044	283.24	335.64	58774.54
Sep, 2044	281.63	337.25	58437.29
Oct, 2044	280.01	338.87	58098.42
Nov, 2044	278.39	340.49	57757.93
Dec, 2044	276.76	342.12	57415.81
Jan, 2045	275.12	343.76	57072.05
Feb, 2045	273.47	345.41	56726.64
Mar, 2045	271.82	347.06	56379.57
Apr, 2045	270.15	348.73	56030.84
May, 2045	268.48	350.40	55680.44
Jun, 2045	266.80	352.08	55328.37
Jul, 2045	265.12	353.76	54974.60
Aug, 2045	263.42	355.46	54619.14
Sep, 2045	261.72	357.16	54261.98
Oct, 2045	260.01	358.87	53903.10
Nov, 2045	258.29	360.59	53542.51
Dec, 2045	256.56	362.32	53180.19
Jan, 2046	254.82	364.06	52816.13
Feb, 2046	253.08	365.80	52450.33
Mar, 2046	251.32	367.56	52082.77
Apr, 2046	249.56	369.32	51713.45
May, 2046	247.79	371.09	51342.37
Jun, 2046	246.02	372.86	50969.50
Jul, 2046	244.23	374.65	50594.85
Aug, 2046	242.43	376.45	50218.41
Sep, 2046	240.63	378.25	49840.16
Oct, 2046	238.82	380.06	49460.09
Nov, 2046	237.00	381.88	49078.21
Dec, 2046	235.17	383.71	48694.50
Jan, 2047	233.33	385.55	48308.94
Feb, 2047	231.48	387.40	47921.54
Mar, 2047	229.62	389.26	47532.29
Apr, 2047	227.76	391.12	47141.17
May, 2047	225.88	393.00	46748.17
Jun, 2047	224.00	394.88	46353.29
Jul, 2047	222.11	396.77	45956.52
Aug, 2047	220.21	398.67	45557.85
Sep, 2047	218.30	400.58	45157.27
Oct, 2047	216.38	402.50	44754.77
Nov, 2047	214.45	404.43	44350.34
Dec, 2047	212.51	406.37	43943.97
Jan, 2048	210.56	408.32	43535.65
Feb, 2048	208.61	410.27	43125.38
Mar, 2048	206.64	412.24	42713.15
Apr, 2048	204.67	414.21	42298.93
May, 2048	202.68	416.20	41882.74
Jun, 2048	200.69	418.19	41464.54
Jul, 2048	198.68	420.20	41044.35
Aug, 2048	196.67	422.21	40622.14
Sep, 2048	194.65	424.23	40197.91
Oct, 2048	192.61	426.27	39771.64
Nov, 2048	190.57	428.31	39343.33
Dec, 2048	188.52	430.36	38912.97
Jan, 2049	186.46	432.42	38480.55
Feb, 2049	184.39	434.49	38046.06
Mar, 2049	182.30	436.58	37609.48
Apr, 2049	180.21	438.67	37170.81
May, 2049	178.11	440.77	36730.04
Jun, 2049	176.00	442.88	36287.16
Jul, 2049	173.88	445.00	35842.16
Aug, 2049	171.74	447.14	35395.02
Sep, 2049	169.60	449.28	34945.74
Oct, 2049	167.45	451.43	34494.31
Nov, 2049	165.29	453.59	34040.72
Dec, 2049	163.11	455.77	33584.95
Jan, 2050	160.93	457.95	33127.00
Feb, 2050	158.73	460.15	32666.85
Mar, 2050	156.53	462.35	32204.50
Apr, 2050	154.31	464.57	31739.93
May, 2050	152.09	466.79	31273.14
Jun, 2050	149.85	469.03	30804.11
Jul, 2050	147.60	471.28	30332.83
Aug, 2050	145.34	473.54	29859.30
Sep, 2050	143.08	475.80	29383.49
Oct, 2050	140.80	478.08	28905.41
Nov, 2050	138.51	480.37	28425.03
Dec, 2050	136.20	482.68	27942.36
Jan, 2051	133.89	484.99	27457.37
Feb, 2051	131.57	487.31	26970.05
Mar, 2051	129.23	489.65	26480.41
Apr, 2051	126.89	491.99	25988.41
May, 2051	124.53	494.35	25494.06
Jun, 2051	122.16	496.72	24997.34
Jul, 2051	119.78	499.10	24498.24
Aug, 2051	117.39	501.49	23996.74
Sep, 2051	114.98	503.90	23492.85
Oct, 2051	112.57	506.31	22986.54
Nov, 2051	110.14	508.74	22477.80
Dec, 2051	107.71	511.17	21966.63
Jan, 2052	105.26	513.62	21453.01
Feb, 2052	102.80	516.08	20936.92
Mar, 2052	100.32	518.56	20418.36
Apr, 2052	97.84	521.04	19897.32
May, 2052	95.34	523.54	19373.78
Jun, 2052	92.83	526.05	18847.74
Jul, 2052	90.31	528.57	18319.17
Aug, 2052	87.78	531.10	17788.07
Sep, 2052	85.23	533.65	17254.42
Oct, 2052	82.68	536.20	16718.22
Nov, 2052	80.11	538.77	16179.45
Dec, 2052	77.53	541.35	15638.09
Jan, 2053	74.93	543.95	15094.15
Feb, 2053	72.33	546.55	14547.59
Mar, 2053	69.71	549.17	13998.42
Apr, 2053	67.08	551.80	13446.62
May, 2053	64.43	554.45	12892.17
Jun, 2053	61.77	557.11	12335.06
Jul, 2053	59.11	559.77	11775.29
Aug, 2053	56.42	562.46	11212.83
Sep, 2053	53.73	565.15	10647.68
Oct, 2053	51.02	567.86	10079.82
Nov, 2053	48.30	570.58	9509.24
Dec, 2053	45.57	573.31	8935.92
Jan, 2054	42.82	576.06	8359.86
Feb, 2054	40.06	578.82	7781.04
Mar, 2054	37.28	581.60	7199.44
Apr, 2054	34.50	584.38	6615.06
May, 2054	31.70	587.18	6027.88
Jun, 2054	28.88	590.00	5437.88
Jul, 2054	26.06	592.82	4845.06
Aug, 2054	23.22	595.66	4249.39
Sep, 2054	20.36	598.52	3650.87
Oct, 2054	17.49	601.39	3049.49
Nov, 2054	14.61	604.27	2445.22
Dec, 2054	11.72	607.16	1838.06
Jan, 2055	8.81	610.07	1227.98
Feb, 2055	5.88	613.00	614.99
Mar, 2055	2.95	615.93	0