Mortgage Parameters

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

Mortgage Summary

Property Total:	$160,740
Down Payment	$48,222
Mortgage Amount:	$112,518
Mortgage Payment:	$656.62 / month
Estimated Tax:	+ $89.30 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $745.92 / month
Total Interest Paid:	$123,865.20 over 30 years
Total Tax Paid:	$32,148.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	539.15	117.47	112400.53
Jan, 2025	538.59	118.03	112282.49
Feb, 2025	538.02	118.60	112163.89
Mar, 2025	537.45	119.17	112044.73
Apr, 2025	536.88	119.74	111924.99
May, 2025	536.31	120.31	111804.68
Jun, 2025	535.73	120.89	111683.79
Jul, 2025	535.15	121.47	111562.32
Aug, 2025	534.57	122.05	111440.27
Sep, 2025	533.98	122.64	111317.63
Oct, 2025	533.40	123.22	111194.41
Nov, 2025	532.81	123.81	111070.59
Dec, 2025	532.21	124.41	110946.19
Jan, 2026	531.62	125.00	110821.19
Feb, 2026	531.02	125.60	110695.58
Mar, 2026	530.42	126.20	110569.38
Apr, 2026	529.81	126.81	110442.57
May, 2026	529.20	127.42	110315.16
Jun, 2026	528.59	128.03	110187.13
Jul, 2026	527.98	128.64	110058.49
Aug, 2026	527.36	129.26	109929.23
Sep, 2026	526.74	129.88	109799.36
Oct, 2026	526.12	130.50	109668.86
Nov, 2026	525.50	131.12	109537.74
Dec, 2026	524.87	131.75	109405.98
Jan, 2027	524.24	132.38	109273.60
Feb, 2027	523.60	133.02	109140.58
Mar, 2027	522.97	133.65	109006.93
Apr, 2027	522.32	134.30	108872.63
May, 2027	521.68	134.94	108737.69
Jun, 2027	521.03	135.59	108602.11
Jul, 2027	520.39	136.23	108465.87
Aug, 2027	519.73	136.89	108328.99
Sep, 2027	519.08	137.54	108191.44
Oct, 2027	518.42	138.20	108053.24
Nov, 2027	517.76	138.86	107914.38
Dec, 2027	517.09	139.53	107774.85
Jan, 2028	516.42	140.20	107634.65
Feb, 2028	515.75	140.87	107493.78
Mar, 2028	515.07	141.55	107352.23
Apr, 2028	514.40	142.22	107210.01
May, 2028	513.71	142.91	107067.10
Jun, 2028	513.03	143.59	106923.51
Jul, 2028	512.34	144.28	106779.23
Aug, 2028	511.65	144.97	106634.26
Sep, 2028	510.96	145.66	106488.60
Oct, 2028	510.26	146.36	106342.24
Nov, 2028	509.56	147.06	106195.17
Dec, 2028	508.85	147.77	106047.41
Jan, 2029	508.14	148.48	105898.93
Feb, 2029	507.43	149.19	105749.74
Mar, 2029	506.72	149.90	105599.84
Apr, 2029	506.00	150.62	105449.22
May, 2029	505.28	151.34	105297.88
Jun, 2029	504.55	152.07	105145.81
Jul, 2029	503.82	152.80	104993.01
Aug, 2029	503.09	153.53	104839.48
Sep, 2029	502.36	154.26	104685.22
Oct, 2029	501.62	155.00	104530.22
Nov, 2029	500.87	155.75	104374.47
Dec, 2029	500.13	156.49	104217.98
Jan, 2030	499.38	157.24	104060.74
Feb, 2030	498.62	158.00	103902.74
Mar, 2030	497.87	158.75	103743.99
Apr, 2030	497.11	159.51	103584.47
May, 2030	496.34	160.28	103424.20
Jun, 2030	495.57	161.05	103263.15
Jul, 2030	494.80	161.82	103101.33
Aug, 2030	494.03	162.59	102938.74
Sep, 2030	493.25	163.37	102775.37
Oct, 2030	492.47	164.15	102611.21
Nov, 2030	491.68	164.94	102446.27
Dec, 2030	490.89	165.73	102280.54
Jan, 2031	490.09	166.53	102114.01
Feb, 2031	489.30	167.32	101946.69
Mar, 2031	488.49	168.13	101778.57
Apr, 2031	487.69	168.93	101609.63
May, 2031	486.88	169.74	101439.89
Jun, 2031	486.07	170.55	101269.34
Jul, 2031	485.25	171.37	101097.97
Aug, 2031	484.43	172.19	100925.78
Sep, 2031	483.60	173.02	100752.76
Oct, 2031	482.77	173.85	100578.91
Nov, 2031	481.94	174.68	100404.23
Dec, 2031	481.10	175.52	100228.72
Jan, 2032	480.26	176.36	100052.36
Feb, 2032	479.42	177.20	99875.16
Mar, 2032	478.57	178.05	99697.11
Apr, 2032	477.72	178.90	99518.20
May, 2032	476.86	179.76	99338.44
Jun, 2032	476.00	180.62	99157.82
Jul, 2032	475.13	181.49	98976.33
Aug, 2032	474.26	182.36	98793.97
Sep, 2032	473.39	183.23	98610.74
Oct, 2032	472.51	184.11	98426.63
Nov, 2032	471.63	184.99	98241.63
Dec, 2032	470.74	185.88	98055.76
Jan, 2033	469.85	186.77	97868.99
Feb, 2033	468.96	187.66	97681.32
Mar, 2033	468.06	188.56	97492.76
Apr, 2033	467.15	189.47	97303.29
May, 2033	466.24	190.38	97112.92
Jun, 2033	465.33	191.29	96921.63
Jul, 2033	464.42	192.20	96729.42
Aug, 2033	463.50	193.12	96536.30
Sep, 2033	462.57	194.05	96342.25
Oct, 2033	461.64	194.98	96147.27
Nov, 2033	460.71	195.91	95951.35
Dec, 2033	459.77	196.85	95754.50
Jan, 2034	458.82	197.80	95556.71
Feb, 2034	457.88	198.74	95357.96
Mar, 2034	456.92	199.70	95158.26
Apr, 2034	455.97	200.65	94957.61
May, 2034	455.01	201.61	94756.00
Jun, 2034	454.04	202.58	94553.42
Jul, 2034	453.07	203.55	94349.86
Aug, 2034	452.09	204.53	94145.34
Sep, 2034	451.11	205.51	93939.83
Oct, 2034	450.13	206.49	93733.34
Nov, 2034	449.14	207.48	93525.86
Dec, 2034	448.14	208.48	93317.38
Jan, 2035	447.15	209.47	93107.91
Feb, 2035	446.14	210.48	92897.43
Mar, 2035	445.13	211.49	92685.94
Apr, 2035	444.12	212.50	92473.44
May, 2035	443.10	213.52	92259.93
Jun, 2035	442.08	214.54	92045.38
Jul, 2035	441.05	215.57	91829.82
Aug, 2035	440.02	216.60	91613.21
Sep, 2035	438.98	217.64	91395.57
Oct, 2035	437.94	218.68	91176.89
Nov, 2035	436.89	219.73	90957.16
Dec, 2035	435.84	220.78	90736.38
Jan, 2036	434.78	221.84	90514.53
Feb, 2036	433.72	222.90	90291.63
Mar, 2036	432.65	223.97	90067.66
Apr, 2036	431.57	225.05	89842.61
May, 2036	430.50	226.12	89616.49
Jun, 2036	429.41	227.21	89389.28
Jul, 2036	428.32	228.30	89160.98
Aug, 2036	427.23	229.39	88931.59
Sep, 2036	426.13	230.49	88701.10
Oct, 2036	425.03	231.59	88469.51
Nov, 2036	423.92	232.70	88236.81
Dec, 2036	422.80	233.82	88002.99
Jan, 2037	421.68	234.94	87768.05
Feb, 2037	420.56	236.06	87531.98
Mar, 2037	419.42	237.20	87294.79
Apr, 2037	418.29	238.33	87056.46
May, 2037	417.15	239.47	86816.98
Jun, 2037	416.00	240.62	86576.36
Jul, 2037	414.85	241.77	86334.58
Aug, 2037	413.69	242.93	86091.65
Sep, 2037	412.52	244.10	85847.55
Oct, 2037	411.35	245.27	85602.29
Nov, 2037	410.18	246.44	85355.84
Dec, 2037	409.00	247.62	85108.22
Jan, 2038	407.81	248.81	84859.41
Feb, 2038	406.62	250.00	84609.41
Mar, 2038	405.42	251.20	84358.21
Apr, 2038	404.22	252.40	84105.80
May, 2038	403.01	253.61	83852.19
Jun, 2038	401.79	254.83	83597.36
Jul, 2038	400.57	256.05	83341.31
Aug, 2038	399.34	257.28	83084.04
Sep, 2038	398.11	258.51	82825.53
Oct, 2038	396.87	259.75	82565.78
Nov, 2038	395.63	260.99	82304.79
Dec, 2038	394.38	262.24	82042.55
Jan, 2039	393.12	263.50	81779.05
Feb, 2039	391.86	264.76	81514.28
Mar, 2039	390.59	266.03	81248.25
Apr, 2039	389.31	267.31	80980.95
May, 2039	388.03	268.59	80712.36
Jun, 2039	386.75	269.87	80442.49
Jul, 2039	385.45	271.17	80171.32
Aug, 2039	384.15	272.47	79898.86
Sep, 2039	382.85	273.77	79625.09
Oct, 2039	381.54	275.08	79350.00
Nov, 2039	380.22	276.40	79073.60
Dec, 2039	378.89	277.73	78795.88
Jan, 2040	377.56	279.06	78516.82
Feb, 2040	376.23	280.39	78236.43
Mar, 2040	374.88	281.74	77954.69
Apr, 2040	373.53	283.09	77671.60
May, 2040	372.18	284.44	77387.16
Jun, 2040	370.81	285.81	77101.35
Jul, 2040	369.44	287.18	76814.18
Aug, 2040	368.07	288.55	76525.62
Sep, 2040	366.69	289.93	76235.69
Oct, 2040	365.30	291.32	75944.36
Nov, 2040	363.90	292.72	75651.64
Dec, 2040	362.50	294.12	75357.52
Jan, 2041	361.09	295.53	75061.99
Feb, 2041	359.67	296.95	74765.04
Mar, 2041	358.25	298.37	74466.67
Apr, 2041	356.82	299.80	74166.87
May, 2041	355.38	301.24	73865.63
Jun, 2041	353.94	302.68	73562.95
Jul, 2041	352.49	304.13	73258.82
Aug, 2041	351.03	305.59	72953.23
Sep, 2041	349.57	307.05	72646.18
Oct, 2041	348.10	308.52	72337.66
Nov, 2041	346.62	310.00	72027.66
Dec, 2041	345.13	311.49	71716.17
Jan, 2042	343.64	312.98	71403.19
Feb, 2042	342.14	314.48	71088.71
Mar, 2042	340.63	315.99	70772.72
Apr, 2042	339.12	317.50	70455.22
May, 2042	337.60	319.02	70136.20
Jun, 2042	336.07	320.55	69815.65
Jul, 2042	334.53	322.09	69493.56
Aug, 2042	332.99	323.63	69169.93
Sep, 2042	331.44	325.18	68844.75
Oct, 2042	329.88	326.74	68518.01
Nov, 2042	328.32	328.30	68189.71
Dec, 2042	326.74	329.88	67859.83
Jan, 2043	325.16	331.46	67528.37
Feb, 2043	323.57	333.05	67195.33
Mar, 2043	321.98	334.64	66860.68
Apr, 2043	320.37	336.25	66524.44
May, 2043	318.76	337.86	66186.58
Jun, 2043	317.14	339.48	65847.10
Jul, 2043	315.52	341.10	65506.00
Aug, 2043	313.88	342.74	65163.26
Sep, 2043	312.24	344.38	64818.88
Oct, 2043	310.59	346.03	64472.86
Nov, 2043	308.93	347.69	64125.17
Dec, 2043	307.27	349.35	63775.81
Jan, 2044	305.59	351.03	63424.79
Feb, 2044	303.91	352.71	63072.08
Mar, 2044	302.22	354.40	62717.68
Apr, 2044	300.52	356.10	62361.58
May, 2044	298.82	357.80	62003.78
Jun, 2044	297.10	359.52	61644.26
Jul, 2044	295.38	361.24	61283.02
Aug, 2044	293.65	362.97	60920.04
Sep, 2044	291.91	364.71	60555.33
Oct, 2044	290.16	366.46	60188.87
Nov, 2044	288.41	368.21	59820.66
Dec, 2044	286.64	369.98	59450.68
Jan, 2045	284.87	371.75	59078.93
Feb, 2045	283.09	373.53	58705.39
Mar, 2045	281.30	375.32	58330.07
Apr, 2045	279.50	377.12	57952.95
May, 2045	277.69	378.93	57574.02
Jun, 2045	275.88	380.74	57193.27
Jul, 2045	274.05	382.57	56810.71
Aug, 2045	272.22	384.40	56426.30
Sep, 2045	270.38	386.24	56040.06
Oct, 2045	268.53	388.09	55651.97
Nov, 2045	266.67	389.95	55262.01
Dec, 2045	264.80	391.82	54870.19
Jan, 2046	262.92	393.70	54476.49
Feb, 2046	261.03	395.59	54080.90
Mar, 2046	259.14	397.48	53683.42
Apr, 2046	257.23	399.39	53284.03
May, 2046	255.32	401.30	52882.73
Jun, 2046	253.40	403.22	52479.51
Jul, 2046	251.46	405.16	52074.35
Aug, 2046	249.52	407.10	51667.25
Sep, 2046	247.57	409.05	51258.21
Oct, 2046	245.61	411.01	50847.20
Nov, 2046	243.64	412.98	50434.22
Dec, 2046	241.66	414.96	50019.27
Jan, 2047	239.68	416.94	49602.32
Feb, 2047	237.68	418.94	49183.38
Mar, 2047	235.67	420.95	48762.43
Apr, 2047	233.65	422.97	48339.46
May, 2047	231.63	424.99	47914.47
Jun, 2047	229.59	427.03	47487.44
Jul, 2047	227.54	429.08	47058.36
Aug, 2047	225.49	431.13	46627.23
Sep, 2047	223.42	433.20	46194.03
Oct, 2047	221.35	435.27	45758.76
Nov, 2047	219.26	437.36	45321.40
Dec, 2047	217.17	439.45	44881.95
Jan, 2048	215.06	441.56	44440.39
Feb, 2048	212.94	443.68	43996.71
Mar, 2048	210.82	445.80	43550.91
Apr, 2048	208.68	447.94	43102.97
May, 2048	206.54	450.08	42652.88
Jun, 2048	204.38	452.24	42200.64
Jul, 2048	202.21	454.41	41746.23
Aug, 2048	200.03	456.59	41289.65
Sep, 2048	197.85	458.77	40830.87
Oct, 2048	195.65	460.97	40369.90
Nov, 2048	193.44	463.18	39906.72
Dec, 2048	191.22	465.40	39441.32
Jan, 2049	188.99	467.63	38973.69
Feb, 2049	186.75	469.87	38503.82
Mar, 2049	184.50	472.12	38031.70
Apr, 2049	182.24	474.38	37557.31
May, 2049	179.96	476.66	37080.65
Jun, 2049	177.68	478.94	36601.71
Jul, 2049	175.38	481.24	36120.47
Aug, 2049	173.08	483.54	35636.93
Sep, 2049	170.76	485.86	35151.07
Oct, 2049	168.43	488.19	34662.88
Nov, 2049	166.09	490.53	34172.36
Dec, 2049	163.74	492.88	33679.48
Jan, 2050	161.38	495.24	33184.24
Feb, 2050	159.01	497.61	32686.63
Mar, 2050	156.62	500.00	32186.63
Apr, 2050	154.23	502.39	31684.24
May, 2050	151.82	504.80	31179.44
Jun, 2050	149.40	507.22	30672.22
Jul, 2050	146.97	509.65	30162.57
Aug, 2050	144.53	512.09	29650.48
Sep, 2050	142.08	514.54	29135.94
Oct, 2050	139.61	517.01	28618.93
Nov, 2050	137.13	519.49	28099.44
Dec, 2050	134.64	521.98	27577.46
Jan, 2051	132.14	524.48	27052.98
Feb, 2051	129.63	526.99	26525.99
Mar, 2051	127.10	529.52	25996.48
Apr, 2051	124.57	532.05	25464.42
May, 2051	122.02	534.60	24929.82
Jun, 2051	119.46	537.16	24392.66
Jul, 2051	116.88	539.74	23852.92
Aug, 2051	114.30	542.32	23310.59
Sep, 2051	111.70	544.92	22765.67
Oct, 2051	109.09	547.53	22218.13
Nov, 2051	106.46	550.16	21667.98
Dec, 2051	103.83	552.79	21115.18
Jan, 2052	101.18	555.44	20559.74
Feb, 2052	98.52	558.10	20001.63
Mar, 2052	95.84	560.78	19440.85
Apr, 2052	93.15	563.47	18877.39
May, 2052	90.45	566.17	18311.22
Jun, 2052	87.74	568.88	17742.34
Jul, 2052	85.02	571.60	17170.74
Aug, 2052	82.28	574.34	16596.40
Sep, 2052	79.52	577.10	16019.30
Oct, 2052	76.76	579.86	15439.44
Nov, 2052	73.98	582.64	14856.80
Dec, 2052	71.19	585.43	14271.37
Jan, 2053	68.38	588.24	13683.13
Feb, 2053	65.57	591.05	13092.08
Mar, 2053	62.73	593.89	12498.19
Apr, 2053	59.89	596.73	11901.46
May, 2053	57.03	599.59	11301.87
Jun, 2053	54.15	602.47	10699.40
Jul, 2053	51.27	605.35	10094.05
Aug, 2053	48.37	608.25	9485.80
Sep, 2053	45.45	611.17	8874.63
Oct, 2053	42.52	614.10	8260.53
Nov, 2053	39.58	617.04	7643.49
Dec, 2053	36.63	619.99	7023.50
Jan, 2054	33.65	622.97	6400.53
Feb, 2054	30.67	625.95	5774.58
Mar, 2054	27.67	628.95	5145.63
Apr, 2054	24.66	631.96	4513.67
May, 2054	21.63	634.99	3878.68
Jun, 2054	18.59	638.03	3240.64
Jul, 2054	15.53	641.09	2599.55
Aug, 2054	12.46	644.16	1955.39
Sep, 2054	9.37	647.25	1308.14
Oct, 2054	6.27	650.35	657.78
Nov, 2054	3.15	653.47	4.32