Mortgage Parameters

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

Mortgage Summary

Property Total:	$157,500
Down Payment	$47,250
Mortgage Amount:	$110,250
Mortgage Payment:	$643.39 / month
Estimated Tax:	+ $87.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $730.89 / month
Total Interest Paid:	$121,370.40 over 30 years
Total Tax Paid:	$31,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	528.28	115.11	110134.89
May, 2025	527.73	115.66	110019.23
Jun, 2025	527.18	116.21	109903.02
Jul, 2025	526.62	116.77	109786.25
Aug, 2025	526.06	117.33	109668.91
Sep, 2025	525.50	117.89	109551.02
Oct, 2025	524.93	118.46	109432.56
Nov, 2025	524.36	119.03	109313.54
Dec, 2025	523.79	119.60	109193.94
Jan, 2026	523.22	120.17	109073.77
Feb, 2026	522.65	120.74	108953.03
Mar, 2026	522.07	121.32	108831.70
Apr, 2026	521.49	121.90	108709.80
May, 2026	520.90	122.49	108587.31
Jun, 2026	520.31	123.08	108464.23
Jul, 2026	519.72	123.67	108340.57
Aug, 2026	519.13	124.26	108216.31
Sep, 2026	518.54	124.85	108091.46
Oct, 2026	517.94	125.45	107966.01
Nov, 2026	517.34	126.05	107839.95
Dec, 2026	516.73	126.66	107713.30
Jan, 2027	516.13	127.26	107586.03
Feb, 2027	515.52	127.87	107458.16
Mar, 2027	514.90	128.49	107329.67
Apr, 2027	514.29	129.10	107200.57
May, 2027	513.67	129.72	107070.85
Jun, 2027	513.05	130.34	106940.51
Jul, 2027	512.42	130.97	106809.54
Aug, 2027	511.80	131.59	106677.95
Sep, 2027	511.17	132.22	106545.72
Oct, 2027	510.53	132.86	106412.86
Nov, 2027	509.89	133.50	106279.37
Dec, 2027	509.26	134.13	106145.23
Jan, 2028	508.61	134.78	106010.46
Feb, 2028	507.97	135.42	105875.03
Mar, 2028	507.32	136.07	105738.96
Apr, 2028	506.67	136.72	105602.24
May, 2028	506.01	137.38	105464.86
Jun, 2028	505.35	138.04	105326.82
Jul, 2028	504.69	138.70	105188.12
Aug, 2028	504.03	139.36	105048.76
Sep, 2028	503.36	140.03	104908.73
Oct, 2028	502.69	140.70	104768.02
Nov, 2028	502.01	141.38	104626.65
Dec, 2028	501.34	142.05	104484.59
Jan, 2029	500.66	142.73	104341.86
Feb, 2029	499.97	143.42	104198.44
Mar, 2029	499.28	144.11	104054.33
Apr, 2029	498.59	144.80	103909.54
May, 2029	497.90	145.49	103764.05
Jun, 2029	497.20	146.19	103617.86
Jul, 2029	496.50	146.89	103470.97
Aug, 2029	495.80	147.59	103323.38
Sep, 2029	495.09	148.30	103175.08
Oct, 2029	494.38	149.01	103026.07
Nov, 2029	493.67	149.72	102876.35
Dec, 2029	492.95	150.44	102725.91
Jan, 2030	492.23	151.16	102574.75
Feb, 2030	491.50	151.89	102422.86
Mar, 2030	490.78	152.61	102270.25
Apr, 2030	490.04	153.35	102116.90
May, 2030	489.31	154.08	101962.82
Jun, 2030	488.57	154.82	101808.00
Jul, 2030	487.83	155.56	101652.44
Aug, 2030	487.08	156.31	101496.14
Sep, 2030	486.34	157.05	101339.08
Oct, 2030	485.58	157.81	101181.28
Nov, 2030	484.83	158.56	101022.71
Dec, 2030	484.07	159.32	100863.39
Jan, 2031	483.30	160.09	100703.31
Feb, 2031	482.54	160.85	100542.45
Mar, 2031	481.77	161.62	100380.83
Apr, 2031	480.99	162.40	100218.43
May, 2031	480.21	163.18	100055.25
Jun, 2031	479.43	163.96	99891.29
Jul, 2031	478.65	164.74	99726.55
Aug, 2031	477.86	165.53	99561.02
Sep, 2031	477.06	166.33	99394.69
Oct, 2031	476.27	167.12	99227.57
Nov, 2031	475.47	167.92	99059.64
Dec, 2031	474.66	168.73	98890.91
Jan, 2032	473.85	169.54	98721.37
Feb, 2032	473.04	170.35	98551.02
Mar, 2032	472.22	171.17	98379.86
Apr, 2032	471.40	171.99	98207.87
May, 2032	470.58	172.81	98035.06
Jun, 2032	469.75	173.64	97861.42
Jul, 2032	468.92	174.47	97686.95
Aug, 2032	468.08	175.31	97511.64
Sep, 2032	467.24	176.15	97335.50
Oct, 2032	466.40	176.99	97158.51
Nov, 2032	465.55	177.84	96980.67
Dec, 2032	464.70	178.69	96801.98
Jan, 2033	463.84	179.55	96622.43
Feb, 2033	462.98	180.41	96442.02
Mar, 2033	462.12	181.27	96260.75
Apr, 2033	461.25	182.14	96078.61
May, 2033	460.38	183.01	95895.60
Jun, 2033	459.50	183.89	95711.71
Jul, 2033	458.62	184.77	95526.93
Aug, 2033	457.73	185.66	95341.28
Sep, 2033	456.84	186.55	95154.73
Oct, 2033	455.95	187.44	94967.29
Nov, 2033	455.05	188.34	94778.95
Dec, 2033	454.15	189.24	94589.71
Jan, 2034	453.24	190.15	94399.56
Feb, 2034	452.33	191.06	94208.51
Mar, 2034	451.42	191.97	94016.53
Apr, 2034	450.50	192.89	93823.64
May, 2034	449.57	193.82	93629.82
Jun, 2034	448.64	194.75	93435.07
Jul, 2034	447.71	195.68	93239.39
Aug, 2034	446.77	196.62	93042.77
Sep, 2034	445.83	197.56	92845.21
Oct, 2034	444.88	198.51	92646.71
Nov, 2034	443.93	199.46	92447.25
Dec, 2034	442.98	200.41	92246.84
Jan, 2035	442.02	201.37	92045.46
Feb, 2035	441.05	202.34	91843.12
Mar, 2035	440.08	203.31	91639.81
Apr, 2035	439.11	204.28	91435.53
May, 2035	438.13	205.26	91230.27
Jun, 2035	437.15	206.24	91024.03
Jul, 2035	436.16	207.23	90816.79
Aug, 2035	435.16	208.23	90608.57
Sep, 2035	434.17	209.22	90399.34
Oct, 2035	433.16	210.23	90189.12
Nov, 2035	432.16	211.23	89977.88
Dec, 2035	431.14	212.25	89765.64
Jan, 2036	430.13	213.26	89552.37
Feb, 2036	429.11	214.28	89338.09
Mar, 2036	428.08	215.31	89122.78
Apr, 2036	427.05	216.34	88906.43
May, 2036	426.01	217.38	88689.05
Jun, 2036	424.97	218.42	88470.63
Jul, 2036	423.92	219.47	88251.16
Aug, 2036	422.87	220.52	88030.64
Sep, 2036	421.81	221.58	87809.07
Oct, 2036	420.75	222.64	87586.43
Nov, 2036	419.68	223.71	87362.72
Dec, 2036	418.61	224.78	87137.95
Jan, 2037	417.54	225.85	86912.09
Feb, 2037	416.45	226.94	86685.16
Mar, 2037	415.37	228.02	86457.13
Apr, 2037	414.27	229.12	86228.02
May, 2037	413.18	230.21	85997.80
Jun, 2037	412.07	231.32	85766.49
Jul, 2037	410.96	232.43	85534.06
Aug, 2037	409.85	233.54	85300.52
Sep, 2037	408.73	234.66	85065.86
Oct, 2037	407.61	235.78	84830.08
Nov, 2037	406.48	236.91	84593.17
Dec, 2037	405.34	238.05	84355.12
Jan, 2038	404.20	239.19	84115.93
Feb, 2038	403.06	240.33	83875.60
Mar, 2038	401.90	241.49	83634.11
Apr, 2038	400.75	242.64	83391.47
May, 2038	399.58	243.81	83147.66
Jun, 2038	398.42	244.97	82902.69
Jul, 2038	397.24	246.15	82656.54
Aug, 2038	396.06	247.33	82409.21
Sep, 2038	394.88	248.51	82160.70
Oct, 2038	393.69	249.70	81911.00
Nov, 2038	392.49	250.90	81660.10
Dec, 2038	391.29	252.10	81407.99
Jan, 2039	390.08	253.31	81154.68
Feb, 2039	388.87	254.52	80900.16
Mar, 2039	387.65	255.74	80644.42
Apr, 2039	386.42	256.97	80387.45
May, 2039	385.19	258.20	80129.25
Jun, 2039	383.95	259.44	79869.81
Jul, 2039	382.71	260.68	79609.13
Aug, 2039	381.46	261.93	79347.20
Sep, 2039	380.21	263.18	79084.02
Oct, 2039	378.94	264.45	78819.57
Nov, 2039	377.68	265.71	78553.86
Dec, 2039	376.40	266.99	78286.87
Jan, 2040	375.12	268.27	78018.61
Feb, 2040	373.84	269.55	77749.05
Mar, 2040	372.55	270.84	77478.21
Apr, 2040	371.25	272.14	77206.07
May, 2040	369.95	273.44	76932.63
Jun, 2040	368.64	274.75	76657.87
Jul, 2040	367.32	276.07	76381.80
Aug, 2040	366.00	277.39	76104.41
Sep, 2040	364.67	278.72	75825.68
Oct, 2040	363.33	280.06	75545.63
Nov, 2040	361.99	281.40	75264.23
Dec, 2040	360.64	282.75	74981.48
Jan, 2041	359.29	284.10	74697.37
Feb, 2041	357.92	285.47	74411.91
Mar, 2041	356.56	286.83	74125.07
Apr, 2041	355.18	288.21	73836.87
May, 2041	353.80	289.59	73547.28
Jun, 2041	352.41	290.98	73256.30
Jul, 2041	351.02	292.37	72963.93
Aug, 2041	349.62	293.77	72670.16
Sep, 2041	348.21	295.18	72374.98
Oct, 2041	346.80	296.59	72078.39
Nov, 2041	345.38	298.01	71780.38
Dec, 2041	343.95	299.44	71480.93
Jan, 2042	342.51	300.88	71180.06
Feb, 2042	341.07	302.32	70877.74
Mar, 2042	339.62	303.77	70573.97
Apr, 2042	338.17	305.22	70268.75
May, 2042	336.70	306.69	69962.06
Jun, 2042	335.23	308.16	69653.91
Jul, 2042	333.76	309.63	69344.27
Aug, 2042	332.27	311.12	69033.16
Sep, 2042	330.78	312.61	68720.55
Oct, 2042	329.29	314.10	68406.45
Nov, 2042	327.78	315.61	68090.84
Dec, 2042	326.27	317.12	67773.72
Jan, 2043	324.75	318.64	67455.08
Feb, 2043	323.22	320.17	67134.91
Mar, 2043	321.69	321.70	66813.21
Apr, 2043	320.15	323.24	66489.96
May, 2043	318.60	324.79	66165.17
Jun, 2043	317.04	326.35	65838.82
Jul, 2043	315.48	327.91	65510.91
Aug, 2043	313.91	329.48	65181.43
Sep, 2043	312.33	331.06	64850.37
Oct, 2043	310.74	332.65	64517.72
Nov, 2043	309.15	334.24	64183.47
Dec, 2043	307.55	335.84	63847.63
Jan, 2044	305.94	337.45	63510.18
Feb, 2044	304.32	339.07	63171.11
Mar, 2044	302.69	340.70	62830.41
Apr, 2044	301.06	342.33	62488.08
May, 2044	299.42	343.97	62144.12
Jun, 2044	297.77	345.62	61798.50
Jul, 2044	296.12	347.27	61451.23
Aug, 2044	294.45	348.94	61102.29
Sep, 2044	292.78	350.61	60751.68
Oct, 2044	291.10	352.29	60399.39
Nov, 2044	289.41	353.98	60045.42
Dec, 2044	287.72	355.67	59689.75
Jan, 2045	286.01	357.38	59332.37
Feb, 2045	284.30	359.09	58973.28
Mar, 2045	282.58	360.81	58612.47
Apr, 2045	280.85	362.54	58249.93
May, 2045	279.11	364.28	57885.66
Jun, 2045	277.37	366.02	57519.63
Jul, 2045	275.61	367.78	57151.86
Aug, 2045	273.85	369.54	56782.32
Sep, 2045	272.08	371.31	56411.01
Oct, 2045	270.30	373.09	56037.93
Nov, 2045	268.52	374.87	55663.05
Dec, 2045	266.72	376.67	55286.38
Jan, 2046	264.91	378.48	54907.90
Feb, 2046	263.10	380.29	54527.62
Mar, 2046	261.28	382.11	54145.50
Apr, 2046	259.45	383.94	53761.56
May, 2046	257.61	385.78	53375.78
Jun, 2046	255.76	387.63	52988.15
Jul, 2046	253.90	389.49	52598.66
Aug, 2046	252.04	391.35	52207.30
Sep, 2046	250.16	393.23	51814.07
Oct, 2046	248.28	395.11	51418.96
Nov, 2046	246.38	397.01	51021.95
Dec, 2046	244.48	398.91	50623.04
Jan, 2047	242.57	400.82	50222.22
Feb, 2047	240.65	402.74	49819.48
Mar, 2047	238.72	404.67	49414.81
Apr, 2047	236.78	406.61	49008.20
May, 2047	234.83	408.56	48599.64
Jun, 2047	232.87	410.52	48189.12
Jul, 2047	230.91	412.48	47776.64
Aug, 2047	228.93	414.46	47362.18
Sep, 2047	226.94	416.45	46945.73
Oct, 2047	224.95	418.44	46527.29
Nov, 2047	222.94	420.45	46106.84
Dec, 2047	220.93	422.46	45684.38
Jan, 2048	218.90	424.49	45259.90
Feb, 2048	216.87	426.52	44833.38
Mar, 2048	214.83	428.56	44404.81
Apr, 2048	212.77	430.62	43974.20
May, 2048	210.71	432.68	43541.51
Jun, 2048	208.64	434.75	43106.76
Jul, 2048	206.55	436.84	42669.92
Aug, 2048	204.46	438.93	42230.99
Sep, 2048	202.36	441.03	41789.96
Oct, 2048	200.24	443.15	41346.81
Nov, 2048	198.12	445.27	40901.55
Dec, 2048	195.99	447.40	40454.14
Jan, 2049	193.84	449.55	40004.59
Feb, 2049	191.69	451.70	39552.89
Mar, 2049	189.52	453.87	39099.03
Apr, 2049	187.35	456.04	38642.99
May, 2049	185.16	458.23	38184.76
Jun, 2049	182.97	460.42	37724.34
Jul, 2049	180.76	462.63	37261.71
Aug, 2049	178.55	464.84	36796.87
Sep, 2049	176.32	467.07	36329.80
Oct, 2049	174.08	469.31	35860.49
Nov, 2049	171.83	471.56	35388.93
Dec, 2049	169.57	473.82	34915.11
Jan, 2050	167.30	476.09	34439.02
Feb, 2050	165.02	478.37	33960.65
Mar, 2050	162.73	480.66	33479.99
Apr, 2050	160.42	482.97	32997.03
May, 2050	158.11	485.28	32511.75
Jun, 2050	155.79	487.60	32024.14
Jul, 2050	153.45	489.94	31534.20
Aug, 2050	151.10	492.29	31041.91
Sep, 2050	148.74	494.65	30547.26
Oct, 2050	146.37	497.02	30050.25
Nov, 2050	143.99	499.40	29550.85
Dec, 2050	141.60	501.79	29049.05
Jan, 2051	139.19	504.20	28544.86
Feb, 2051	136.78	506.61	28038.25
Mar, 2051	134.35	509.04	27529.21
Apr, 2051	131.91	511.48	27017.73
May, 2051	129.46	513.93	26503.80
Jun, 2051	127.00	516.39	25987.40
Jul, 2051	124.52	518.87	25468.54
Aug, 2051	122.04	521.35	24947.18
Sep, 2051	119.54	523.85	24423.33
Oct, 2051	117.03	526.36	23896.97
Nov, 2051	114.51	528.88	23368.09
Dec, 2051	111.97	531.42	22836.67
Jan, 2052	109.43	533.96	22302.70
Feb, 2052	106.87	536.52	21766.18
Mar, 2052	104.30	539.09	21227.09
Apr, 2052	101.71	541.68	20685.41
May, 2052	99.12	544.27	20141.14
Jun, 2052	96.51	546.88	19594.26
Jul, 2052	93.89	549.50	19044.76
Aug, 2052	91.26	552.13	18492.62
Sep, 2052	88.61	554.78	17937.84
Oct, 2052	85.95	557.44	17380.41
Nov, 2052	83.28	560.11	16820.30
Dec, 2052	80.60	562.79	16257.50
Jan, 2053	77.90	565.49	15692.02
Feb, 2053	75.19	568.20	15123.82
Mar, 2053	72.47	570.92	14552.89
Apr, 2053	69.73	573.66	13979.24
May, 2053	66.98	576.41	13402.83
Jun, 2053	64.22	579.17	12823.66
Jul, 2053	61.45	581.94	12241.72
Aug, 2053	58.66	584.73	11656.99
Sep, 2053	55.86	587.53	11069.45
Oct, 2053	53.04	590.35	10479.11
Nov, 2053	50.21	593.18	9885.93
Dec, 2053	47.37	596.02	9289.91
Jan, 2054	44.51	598.88	8691.03
Feb, 2054	41.64	601.75	8089.29
Mar, 2054	38.76	604.63	7484.66
Apr, 2054	35.86	607.53	6877.13
May, 2054	32.95	610.44	6266.69
Jun, 2054	30.03	613.36	5653.33
Jul, 2054	27.09	616.30	5037.03
Aug, 2054	24.14	619.25	4417.78
Sep, 2054	21.17	622.22	3795.56
Oct, 2054	18.19	625.20	3170.35
Nov, 2054	15.19	628.20	2542.15
Dec, 2054	12.18	631.21	1910.95
Jan, 2055	9.16	634.23	1276.71
Feb, 2055	6.12	637.27	639.44
Mar, 2055	3.06	640.33	0