Mortgage Parameters

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

Mortgage Summary

Property Total:	$121,000
Down Payment	$36,300
Mortgage Amount:	$84,700
Mortgage Payment:	$494.29 / month
Estimated Tax:	+ $67.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $561.51 / month
Total Interest Paid:	$93,243.60 over 30 years
Total Tax Paid:	$24,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	405.85	88.44	84611.56
Jan, 2025	405.43	88.86	84522.70
Feb, 2025	405.00	89.29	84433.42
Mar, 2025	404.58	89.71	84343.71
Apr, 2025	404.15	90.14	84253.56
May, 2025	403.71	90.58	84162.99
Jun, 2025	403.28	91.01	84071.98
Jul, 2025	402.84	91.45	83980.53
Aug, 2025	402.41	91.88	83888.65
Sep, 2025	401.97	92.32	83796.33
Oct, 2025	401.52	92.77	83703.56
Nov, 2025	401.08	93.21	83610.35
Dec, 2025	400.63	93.66	83516.69
Jan, 2026	400.18	94.11	83422.59
Feb, 2026	399.73	94.56	83328.03
Mar, 2026	399.28	95.01	83233.02
Apr, 2026	398.82	95.47	83137.56
May, 2026	398.37	95.92	83041.63
Jun, 2026	397.91	96.38	82945.25
Jul, 2026	397.45	96.84	82848.41
Aug, 2026	396.98	97.31	82751.10
Sep, 2026	396.52	97.77	82653.32
Oct, 2026	396.05	98.24	82555.08
Nov, 2026	395.58	98.71	82456.37
Dec, 2026	395.10	99.19	82357.18
Jan, 2027	394.63	99.66	82257.52
Feb, 2027	394.15	100.14	82157.38
Mar, 2027	393.67	100.62	82056.76
Apr, 2027	393.19	101.10	81955.66
May, 2027	392.70	101.59	81854.07
Jun, 2027	392.22	102.07	81752.00
Jul, 2027	391.73	102.56	81649.44
Aug, 2027	391.24	103.05	81546.39
Sep, 2027	390.74	103.55	81442.84
Oct, 2027	390.25	104.04	81338.80
Nov, 2027	389.75	104.54	81234.26
Dec, 2027	389.25	105.04	81129.21
Jan, 2028	388.74	105.55	81023.67
Feb, 2028	388.24	106.05	80917.62
Mar, 2028	387.73	106.56	80811.06
Apr, 2028	387.22	107.07	80703.99
May, 2028	386.71	107.58	80596.40
Jun, 2028	386.19	108.10	80488.30
Jul, 2028	385.67	108.62	80379.69
Aug, 2028	385.15	109.14	80270.55
Sep, 2028	384.63	109.66	80160.89
Oct, 2028	384.10	110.19	80050.70
Nov, 2028	383.58	110.71	79939.99
Dec, 2028	383.05	111.24	79828.74
Jan, 2029	382.51	111.78	79716.97
Feb, 2029	381.98	112.31	79604.65
Mar, 2029	381.44	112.85	79491.80
Apr, 2029	380.90	113.39	79378.41
May, 2029	380.35	113.94	79264.48
Jun, 2029	379.81	114.48	79150.00
Jul, 2029	379.26	115.03	79034.97
Aug, 2029	378.71	115.58	78919.39
Sep, 2029	378.16	116.13	78803.25
Oct, 2029	377.60	116.69	78686.56
Nov, 2029	377.04	117.25	78569.31
Dec, 2029	376.48	117.81	78451.50
Jan, 2030	375.91	118.38	78333.12
Feb, 2030	375.35	118.94	78214.18
Mar, 2030	374.78	119.51	78094.66
Apr, 2030	374.20	120.09	77974.58
May, 2030	373.63	120.66	77853.92
Jun, 2030	373.05	121.24	77732.68
Jul, 2030	372.47	121.82	77610.85
Aug, 2030	371.89	122.40	77488.45
Sep, 2030	371.30	122.99	77365.46
Oct, 2030	370.71	123.58	77241.88
Nov, 2030	370.12	124.17	77117.71
Dec, 2030	369.52	124.77	76992.94
Jan, 2031	368.92	125.37	76867.57
Feb, 2031	368.32	125.97	76741.61
Mar, 2031	367.72	126.57	76615.04
Apr, 2031	367.11	127.18	76487.86
May, 2031	366.50	127.79	76360.07
Jun, 2031	365.89	128.40	76231.68
Jul, 2031	365.28	129.01	76102.66
Aug, 2031	364.66	129.63	75973.03
Sep, 2031	364.04	130.25	75842.78
Oct, 2031	363.41	130.88	75711.90
Nov, 2031	362.79	131.50	75580.40
Dec, 2031	362.16	132.13	75448.26
Jan, 2032	361.52	132.77	75315.50
Feb, 2032	360.89	133.40	75182.09
Mar, 2032	360.25	134.04	75048.05
Apr, 2032	359.61	134.68	74913.37
May, 2032	358.96	135.33	74778.04
Jun, 2032	358.31	135.98	74642.06
Jul, 2032	357.66	136.63	74505.43
Aug, 2032	357.01	137.28	74368.14
Sep, 2032	356.35	137.94	74230.20
Oct, 2032	355.69	138.60	74091.60
Nov, 2032	355.02	139.27	73952.33
Dec, 2032	354.35	139.94	73812.39
Jan, 2033	353.68	140.61	73671.79
Feb, 2033	353.01	141.28	73530.51
Mar, 2033	352.33	141.96	73388.55
Apr, 2033	351.65	142.64	73245.92
May, 2033	350.97	143.32	73102.60
Jun, 2033	350.28	144.01	72958.59
Jul, 2033	349.59	144.70	72813.89
Aug, 2033	348.90	145.39	72668.50
Sep, 2033	348.20	146.09	72522.42
Oct, 2033	347.50	146.79	72375.63
Nov, 2033	346.80	147.49	72228.14
Dec, 2033	346.09	148.20	72079.94
Jan, 2034	345.38	148.91	71931.04
Feb, 2034	344.67	149.62	71781.41
Mar, 2034	343.95	150.34	71631.08
Apr, 2034	343.23	151.06	71480.02
May, 2034	342.51	151.78	71328.24
Jun, 2034	341.78	152.51	71175.73
Jul, 2034	341.05	153.24	71022.49
Aug, 2034	340.32	153.97	70868.52
Sep, 2034	339.58	154.71	70713.80
Oct, 2034	338.84	155.45	70558.35
Nov, 2034	338.09	156.20	70402.15
Dec, 2034	337.34	156.95	70245.21
Jan, 2035	336.59	157.70	70087.51
Feb, 2035	335.84	158.45	69929.05
Mar, 2035	335.08	159.21	69769.84
Apr, 2035	334.31	159.98	69609.86
May, 2035	333.55	160.74	69449.12
Jun, 2035	332.78	161.51	69287.61
Jul, 2035	332.00	162.29	69125.32
Aug, 2035	331.23	163.06	68962.26
Sep, 2035	330.44	163.85	68798.41
Oct, 2035	329.66	164.63	68633.78
Nov, 2035	328.87	165.42	68468.36
Dec, 2035	328.08	166.21	68302.15
Jan, 2036	327.28	167.01	68135.14
Feb, 2036	326.48	167.81	67967.33
Mar, 2036	325.68	168.61	67798.72
Apr, 2036	324.87	169.42	67629.30
May, 2036	324.06	170.23	67459.06
Jun, 2036	323.24	171.05	67288.01
Jul, 2036	322.42	171.87	67116.15
Aug, 2036	321.60	172.69	66943.45
Sep, 2036	320.77	173.52	66769.94
Oct, 2036	319.94	174.35	66595.58
Nov, 2036	319.10	175.19	66420.40
Dec, 2036	318.26	176.03	66244.37
Jan, 2037	317.42	176.87	66067.50
Feb, 2037	316.57	177.72	65889.79
Mar, 2037	315.72	178.57	65711.22
Apr, 2037	314.87	179.42	65531.80
May, 2037	314.01	180.28	65351.51
Jun, 2037	313.14	181.15	65170.36
Jul, 2037	312.27	182.02	64988.35
Aug, 2037	311.40	182.89	64805.46
Sep, 2037	310.53	183.76	64621.70
Oct, 2037	309.65	184.64	64437.05
Nov, 2037	308.76	185.53	64251.52
Dec, 2037	307.87	186.42	64065.11
Jan, 2038	306.98	187.31	63877.80
Feb, 2038	306.08	188.21	63689.59
Mar, 2038	305.18	189.11	63500.48
Apr, 2038	304.27	190.02	63310.46
May, 2038	303.36	190.93	63119.53
Jun, 2038	302.45	191.84	62927.69
Jul, 2038	301.53	192.76	62734.93
Aug, 2038	300.60	193.69	62541.24
Sep, 2038	299.68	194.61	62346.63
Oct, 2038	298.74	195.55	62151.08
Nov, 2038	297.81	196.48	61954.60
Dec, 2038	296.87	197.42	61757.18
Jan, 2039	295.92	198.37	61558.81
Feb, 2039	294.97	199.32	61359.49
Mar, 2039	294.01	200.28	61159.21
Apr, 2039	293.05	201.24	60957.97
May, 2039	292.09	202.20	60755.77
Jun, 2039	291.12	203.17	60552.61
Jul, 2039	290.15	204.14	60348.46
Aug, 2039	289.17	205.12	60143.34
Sep, 2039	288.19	206.10	59937.24
Oct, 2039	287.20	207.09	59730.15
Nov, 2039	286.21	208.08	59522.07
Dec, 2039	285.21	209.08	59312.99
Jan, 2040	284.21	210.08	59102.90
Feb, 2040	283.20	211.09	58891.82
Mar, 2040	282.19	212.10	58679.72
Apr, 2040	281.17	213.12	58466.60
May, 2040	280.15	214.14	58252.46
Jun, 2040	279.13	215.16	58037.30
Jul, 2040	278.10	216.19	57821.10
Aug, 2040	277.06	217.23	57603.87
Sep, 2040	276.02	218.27	57385.60
Oct, 2040	274.97	219.32	57166.28
Nov, 2040	273.92	220.37	56945.92
Dec, 2040	272.87	221.42	56724.49
Jan, 2041	271.80	222.49	56502.01
Feb, 2041	270.74	223.55	56278.46
Mar, 2041	269.67	224.62	56053.83
Apr, 2041	268.59	225.70	55828.13
May, 2041	267.51	226.78	55601.35
Jun, 2041	266.42	227.87	55373.49
Jul, 2041	265.33	228.96	55144.53
Aug, 2041	264.23	230.06	54914.47
Sep, 2041	263.13	231.16	54683.32
Oct, 2041	262.02	232.27	54451.05
Nov, 2041	260.91	233.38	54217.67
Dec, 2041	259.79	234.50	53983.17
Jan, 2042	258.67	235.62	53747.55
Feb, 2042	257.54	236.75	53510.80
Mar, 2042	256.41	237.88	53272.92
Apr, 2042	255.27	239.02	53033.90
May, 2042	254.12	240.17	52793.73
Jun, 2042	252.97	241.32	52552.41
Jul, 2042	251.81	242.48	52309.93
Aug, 2042	250.65	243.64	52066.29
Sep, 2042	249.48	244.81	51821.49
Oct, 2042	248.31	245.98	51575.51
Nov, 2042	247.13	247.16	51328.35
Dec, 2042	245.95	248.34	51080.01
Jan, 2043	244.76	249.53	50830.48
Feb, 2043	243.56	250.73	50579.75
Mar, 2043	242.36	251.93	50327.82
Apr, 2043	241.15	253.14	50074.68
May, 2043	239.94	254.35	49820.34
Jun, 2043	238.72	255.57	49564.77
Jul, 2043	237.50	256.79	49307.98
Aug, 2043	236.27	258.02	49049.95
Sep, 2043	235.03	259.26	48790.69
Oct, 2043	233.79	260.50	48530.19
Nov, 2043	232.54	261.75	48268.44
Dec, 2043	231.29	263.00	48005.44
Jan, 2044	230.03	264.26	47741.18
Feb, 2044	228.76	265.53	47475.65
Mar, 2044	227.49	266.80	47208.84
Apr, 2044	226.21	268.08	46940.76
May, 2044	224.92	269.37	46671.40
Jun, 2044	223.63	270.66	46400.74
Jul, 2044	222.34	271.95	46128.79
Aug, 2044	221.03	273.26	45855.53
Sep, 2044	219.72	274.57	45580.97
Oct, 2044	218.41	275.88	45305.08
Nov, 2044	217.09	277.20	45027.88
Dec, 2044	215.76	278.53	44749.35
Jan, 2045	214.42	279.87	44469.48
Feb, 2045	213.08	281.21	44188.28
Mar, 2045	211.74	282.55	43905.72
Apr, 2045	210.38	283.91	43621.81
May, 2045	209.02	285.27	43336.55
Jun, 2045	207.65	286.64	43049.91
Jul, 2045	206.28	288.01	42761.90
Aug, 2045	204.90	289.39	42472.51
Sep, 2045	203.51	290.78	42181.74
Oct, 2045	202.12	292.17	41889.57
Nov, 2045	200.72	293.57	41596.00
Dec, 2045	199.31	294.98	41301.02
Jan, 2046	197.90	296.39	41004.63
Feb, 2046	196.48	297.81	40706.82
Mar, 2046	195.05	299.24	40407.59
Apr, 2046	193.62	300.67	40106.92
May, 2046	192.18	302.11	39804.80
Jun, 2046	190.73	303.56	39501.25
Jul, 2046	189.28	305.01	39196.23
Aug, 2046	187.82	306.47	38889.76
Sep, 2046	186.35	307.94	38581.81
Oct, 2046	184.87	309.42	38272.40
Nov, 2046	183.39	310.90	37961.49
Dec, 2046	181.90	312.39	37649.10
Jan, 2047	180.40	313.89	37335.22
Feb, 2047	178.90	315.39	37019.82
Mar, 2047	177.39	316.90	36702.92
Apr, 2047	175.87	318.42	36384.50
May, 2047	174.34	319.95	36064.55
Jun, 2047	172.81	321.48	35743.07
Jul, 2047	171.27	323.02	35420.05
Aug, 2047	169.72	324.57	35095.48
Sep, 2047	168.17	326.12	34769.36
Oct, 2047	166.60	327.69	34441.67
Nov, 2047	165.03	329.26	34112.41
Dec, 2047	163.46	330.83	33781.58
Jan, 2048	161.87	332.42	33449.16
Feb, 2048	160.28	334.01	33115.14
Mar, 2048	158.68	335.61	32779.53
Apr, 2048	157.07	337.22	32442.31
May, 2048	155.45	338.84	32103.47
Jun, 2048	153.83	340.46	31763.01
Jul, 2048	152.20	342.09	31420.92
Aug, 2048	150.56	343.73	31077.19
Sep, 2048	148.91	345.38	30731.81
Oct, 2048	147.26	347.03	30384.78
Nov, 2048	145.59	348.70	30036.08
Dec, 2048	143.92	350.37	29685.71
Jan, 2049	142.24	352.05	29333.67
Feb, 2049	140.56	353.73	28979.93
Mar, 2049	138.86	355.43	28624.51
Apr, 2049	137.16	357.13	28267.37
May, 2049	135.45	358.84	27908.53
Jun, 2049	133.73	360.56	27547.97
Jul, 2049	132.00	362.29	27185.68
Aug, 2049	130.26	364.03	26821.66
Sep, 2049	128.52	365.77	26455.89
Oct, 2049	126.77	367.52	26088.36
Nov, 2049	125.01	369.28	25719.08
Dec, 2049	123.24	371.05	25348.03
Jan, 2050	121.46	372.83	24975.20
Feb, 2050	119.67	374.62	24600.58
Mar, 2050	117.88	376.41	24224.17
Apr, 2050	116.07	378.22	23845.95
May, 2050	114.26	380.03	23465.92
Jun, 2050	112.44	381.85	23084.08
Jul, 2050	110.61	383.68	22700.40
Aug, 2050	108.77	385.52	22314.88
Sep, 2050	106.93	387.36	21927.51
Oct, 2050	105.07	389.22	21538.29
Nov, 2050	103.20	391.09	21147.21
Dec, 2050	101.33	392.96	20754.25
Jan, 2051	99.45	394.84	20359.41
Feb, 2051	97.56	396.73	19962.67
Mar, 2051	95.65	398.64	19564.04
Apr, 2051	93.74	400.55	19163.49
May, 2051	91.83	402.46	18761.03
Jun, 2051	89.90	404.39	18356.63
Jul, 2051	87.96	406.33	17950.30
Aug, 2051	86.01	408.28	17542.02
Sep, 2051	84.06	410.23	17131.79
Oct, 2051	82.09	412.20	16719.59
Nov, 2051	80.11	414.18	16305.41
Dec, 2051	78.13	416.16	15889.25
Jan, 2052	76.14	418.15	15471.10
Feb, 2052	74.13	420.16	15050.94
Mar, 2052	72.12	422.17	14628.77
Apr, 2052	70.10	424.19	14204.58
May, 2052	68.06	426.23	13778.35
Jun, 2052	66.02	428.27	13350.08
Jul, 2052	63.97	430.32	12919.76
Aug, 2052	61.91	432.38	12487.38
Sep, 2052	59.84	434.45	12052.92
Oct, 2052	57.75	436.54	11616.39
Nov, 2052	55.66	438.63	11177.76
Dec, 2052	53.56	440.73	10737.03
Jan, 2053	51.45	442.84	10294.19
Feb, 2053	49.33	444.96	9849.22
Mar, 2053	47.19	447.10	9402.13
Apr, 2053	45.05	449.24	8952.89
May, 2053	42.90	451.39	8501.50
Jun, 2053	40.74	453.55	8047.95
Jul, 2053	38.56	455.73	7592.22
Aug, 2053	36.38	457.91	7134.31
Sep, 2053	34.19	460.10	6674.20
Oct, 2053	31.98	462.31	6211.89
Nov, 2053	29.77	464.52	5747.37
Dec, 2053	27.54	466.75	5280.62
Jan, 2054	25.30	468.99	4811.63
Feb, 2054	23.06	471.23	4340.40
Mar, 2054	20.80	473.49	3866.90
Apr, 2054	18.53	475.76	3391.14
May, 2054	16.25	478.04	2913.10
Jun, 2054	13.96	480.33	2432.77
Jul, 2054	11.66	482.63	1950.14
Aug, 2054	9.34	484.95	1465.19
Sep, 2054	7.02	487.27	977.92
Oct, 2054	4.69	489.60	488.32
Nov, 2054	2.34	491.95	0