Mortgage Parameters

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

Mortgage Summary

Property Total:	$46,750
Down Payment	$14,025
Mortgage Amount:	$32,725
Mortgage Payment:	$190.97 / month
Estimated Tax:	+ $25.97 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $216.94 / month
Total Interest Paid:	$36,023.40 over 30 years
Total Tax Paid:	$9,350.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	156.81	34.16	32690.84
Dec, 2024	156.64	34.33	32656.51
Jan, 2025	156.48	34.49	32622.02
Feb, 2025	156.31	34.66	32587.36
Mar, 2025	156.15	34.82	32552.54
Apr, 2025	155.98	34.99	32517.55
May, 2025	155.81	35.16	32482.40
Jun, 2025	155.64	35.33	32447.07
Jul, 2025	155.48	35.49	32411.58
Aug, 2025	155.31	35.66	32375.91
Sep, 2025	155.13	35.84	32340.08
Oct, 2025	154.96	36.01	32304.07
Nov, 2025	154.79	36.18	32267.89
Dec, 2025	154.62	36.35	32231.54
Jan, 2026	154.44	36.53	32195.01
Feb, 2026	154.27	36.70	32158.31
Mar, 2026	154.09	36.88	32121.43
Apr, 2026	153.92	37.05	32084.37
May, 2026	153.74	37.23	32047.14
Jun, 2026	153.56	37.41	32009.73
Jul, 2026	153.38	37.59	31972.14
Aug, 2026	153.20	37.77	31934.37
Sep, 2026	153.02	37.95	31896.42
Oct, 2026	152.84	38.13	31858.29
Nov, 2026	152.65	38.32	31819.97
Dec, 2026	152.47	38.50	31781.47
Jan, 2027	152.29	38.68	31742.79
Feb, 2027	152.10	38.87	31703.92
Mar, 2027	151.91	39.06	31664.86
Apr, 2027	151.73	39.24	31625.62
May, 2027	151.54	39.43	31586.19
Jun, 2027	151.35	39.62	31546.57
Jul, 2027	151.16	39.81	31506.76
Aug, 2027	150.97	40.00	31466.76
Sep, 2027	150.78	40.19	31426.57
Oct, 2027	150.59	40.38	31386.19
Nov, 2027	150.39	40.58	31345.61
Dec, 2027	150.20	40.77	31304.83
Jan, 2028	150.00	40.97	31263.87
Feb, 2028	149.81	41.16	31222.70
Mar, 2028	149.61	41.36	31181.34
Apr, 2028	149.41	41.56	31139.78
May, 2028	149.21	41.76	31098.02
Jun, 2028	149.01	41.96	31056.07
Jul, 2028	148.81	42.16	31013.91
Aug, 2028	148.61	42.36	30971.54
Sep, 2028	148.41	42.56	30928.98
Oct, 2028	148.20	42.77	30886.21
Nov, 2028	148.00	42.97	30843.24
Dec, 2028	147.79	43.18	30800.06
Jan, 2029	147.58	43.39	30756.67
Feb, 2029	147.38	43.59	30713.08
Mar, 2029	147.17	43.80	30669.27
Apr, 2029	146.96	44.01	30625.26
May, 2029	146.75	44.22	30581.04
Jun, 2029	146.53	44.44	30536.60
Jul, 2029	146.32	44.65	30491.95
Aug, 2029	146.11	44.86	30447.09
Sep, 2029	145.89	45.08	30402.01
Oct, 2029	145.68	45.29	30356.72
Nov, 2029	145.46	45.51	30311.21
Dec, 2029	145.24	45.73	30265.48
Jan, 2030	145.02	45.95	30219.53
Feb, 2030	144.80	46.17	30173.36
Mar, 2030	144.58	46.39	30126.97
Apr, 2030	144.36	46.61	30080.36
May, 2030	144.14	46.83	30033.53
Jun, 2030	143.91	47.06	29986.47
Jul, 2030	143.69	47.28	29939.18
Aug, 2030	143.46	47.51	29891.67
Sep, 2030	143.23	47.74	29843.93
Oct, 2030	143.00	47.97	29795.96
Nov, 2030	142.77	48.20	29747.77
Dec, 2030	142.54	48.43	29699.34
Jan, 2031	142.31	48.66	29650.68
Feb, 2031	142.08	48.89	29601.78
Mar, 2031	141.84	49.13	29552.66
Apr, 2031	141.61	49.36	29503.29
May, 2031	141.37	49.60	29453.69
Jun, 2031	141.13	49.84	29403.85
Jul, 2031	140.89	50.08	29353.78
Aug, 2031	140.65	50.32	29303.46
Sep, 2031	140.41	50.56	29252.90
Oct, 2031	140.17	50.80	29202.10
Nov, 2031	139.93	51.04	29151.06
Dec, 2031	139.68	51.29	29099.77
Jan, 2032	139.44	51.53	29048.24
Feb, 2032	139.19	51.78	28996.46
Mar, 2032	138.94	52.03	28944.43
Apr, 2032	138.69	52.28	28892.15
May, 2032	138.44	52.53	28839.62
Jun, 2032	138.19	52.78	28786.84
Jul, 2032	137.94	53.03	28733.81
Aug, 2032	137.68	53.29	28680.52
Sep, 2032	137.43	53.54	28626.98
Oct, 2032	137.17	53.80	28573.18
Nov, 2032	136.91	54.06	28519.12
Dec, 2032	136.65	54.32	28464.81
Jan, 2033	136.39	54.58	28410.23
Feb, 2033	136.13	54.84	28355.39
Mar, 2033	135.87	55.10	28300.29
Apr, 2033	135.61	55.36	28244.93
May, 2033	135.34	55.63	28189.30
Jun, 2033	135.07	55.90	28133.40
Jul, 2033	134.81	56.16	28077.24
Aug, 2033	134.54	56.43	28020.81
Sep, 2033	134.27	56.70	27964.10
Oct, 2033	133.99	56.98	27907.13
Nov, 2033	133.72	57.25	27849.88
Dec, 2033	133.45	57.52	27792.36
Jan, 2034	133.17	57.80	27734.56
Feb, 2034	132.89	58.08	27676.48
Mar, 2034	132.62	58.35	27618.13
Apr, 2034	132.34	58.63	27559.50
May, 2034	132.06	58.91	27500.58
Jun, 2034	131.77	59.20	27441.39
Jul, 2034	131.49	59.48	27381.91
Aug, 2034	131.20	59.77	27322.14
Sep, 2034	130.92	60.05	27262.09
Oct, 2034	130.63	60.34	27201.75
Nov, 2034	130.34	60.63	27141.12
Dec, 2034	130.05	60.92	27080.20
Jan, 2035	129.76	61.21	27018.99
Feb, 2035	129.47	61.50	26957.49
Mar, 2035	129.17	61.80	26895.69
Apr, 2035	128.88	62.09	26833.60
May, 2035	128.58	62.39	26771.20
Jun, 2035	128.28	62.69	26708.51
Jul, 2035	127.98	62.99	26645.52
Aug, 2035	127.68	63.29	26582.23
Sep, 2035	127.37	63.60	26518.63
Oct, 2035	127.07	63.90	26454.73
Nov, 2035	126.76	64.21	26390.52
Dec, 2035	126.45	64.52	26326.00
Jan, 2036	126.15	64.82	26261.18
Feb, 2036	125.83	65.14	26196.04
Mar, 2036	125.52	65.45	26130.60
Apr, 2036	125.21	65.76	26064.84
May, 2036	124.89	66.08	25998.76
Jun, 2036	124.58	66.39	25932.37
Jul, 2036	124.26	66.71	25865.66
Aug, 2036	123.94	67.03	25798.63
Sep, 2036	123.62	67.35	25731.28
Oct, 2036	123.30	67.67	25663.60
Nov, 2036	122.97	68.00	25595.60
Dec, 2036	122.65	68.32	25527.28
Jan, 2037	122.32	68.65	25458.63
Feb, 2037	121.99	68.98	25389.65
Mar, 2037	121.66	69.31	25320.33
Apr, 2037	121.33	69.64	25250.69
May, 2037	120.99	69.98	25180.71
Jun, 2037	120.66	70.31	25110.40
Jul, 2037	120.32	70.65	25039.75
Aug, 2037	119.98	70.99	24968.76
Sep, 2037	119.64	71.33	24897.44
Oct, 2037	119.30	71.67	24825.77
Nov, 2037	118.96	72.01	24753.75
Dec, 2037	118.61	72.36	24681.40
Jan, 2038	118.27	72.70	24608.69
Feb, 2038	117.92	73.05	24535.64
Mar, 2038	117.57	73.40	24462.23
Apr, 2038	117.21	73.76	24388.48
May, 2038	116.86	74.11	24314.37
Jun, 2038	116.51	74.46	24239.91
Jul, 2038	116.15	74.82	24165.09
Aug, 2038	115.79	75.18	24089.91
Sep, 2038	115.43	75.54	24014.37
Oct, 2038	115.07	75.90	23938.47
Nov, 2038	114.71	76.26	23862.20
Dec, 2038	114.34	76.63	23785.57
Jan, 2039	113.97	77.00	23708.57
Feb, 2039	113.60	77.37	23631.21
Mar, 2039	113.23	77.74	23553.47
Apr, 2039	112.86	78.11	23475.36
May, 2039	112.49	78.48	23396.88
Jun, 2039	112.11	78.86	23318.02
Jul, 2039	111.73	79.24	23238.78
Aug, 2039	111.35	79.62	23159.16
Sep, 2039	110.97	80.00	23079.16
Oct, 2039	110.59	80.38	22998.78
Nov, 2039	110.20	80.77	22918.01
Dec, 2039	109.82	81.15	22836.86
Jan, 2040	109.43	81.54	22755.31
Feb, 2040	109.04	81.93	22673.38
Mar, 2040	108.64	82.33	22591.05
Apr, 2040	108.25	82.72	22508.33
May, 2040	107.85	83.12	22425.21
Jun, 2040	107.45	83.52	22341.70
Jul, 2040	107.05	83.92	22257.78
Aug, 2040	106.65	84.32	22173.46
Sep, 2040	106.25	84.72	22088.74
Oct, 2040	105.84	85.13	22003.61
Nov, 2040	105.43	85.54	21918.08
Dec, 2040	105.02	85.95	21832.13
Jan, 2041	104.61	86.36	21745.77
Feb, 2041	104.20	86.77	21659.00
Mar, 2041	103.78	87.19	21571.82
Apr, 2041	103.36	87.61	21484.21
May, 2041	102.95	88.02	21396.19
Jun, 2041	102.52	88.45	21307.74
Jul, 2041	102.10	88.87	21218.87
Aug, 2041	101.67	89.30	21129.57
Sep, 2041	101.25	89.72	21039.85
Oct, 2041	100.82	90.15	20949.69
Nov, 2041	100.38	90.59	20859.11
Dec, 2041	99.95	91.02	20768.09
Jan, 2042	99.51	91.46	20676.63
Feb, 2042	99.08	91.89	20584.74
Mar, 2042	98.64	92.33	20492.40
Apr, 2042	98.19	92.78	20399.63
May, 2042	97.75	93.22	20306.40
Jun, 2042	97.30	93.67	20212.74
Jul, 2042	96.85	94.12	20118.62
Aug, 2042	96.40	94.57	20024.05
Sep, 2042	95.95	95.02	19929.03
Oct, 2042	95.49	95.48	19833.55
Nov, 2042	95.04	95.93	19737.62
Dec, 2042	94.58	96.39	19641.22
Jan, 2043	94.11	96.86	19544.37
Feb, 2043	93.65	97.32	19447.05
Mar, 2043	93.18	97.79	19349.26
Apr, 2043	92.72	98.25	19251.01
May, 2043	92.24	98.73	19152.28
Jun, 2043	91.77	99.20	19053.08
Jul, 2043	91.30	99.67	18953.41
Aug, 2043	90.82	100.15	18853.26
Sep, 2043	90.34	100.63	18752.63
Oct, 2043	89.86	101.11	18651.51
Nov, 2043	89.37	101.60	18549.91
Dec, 2043	88.89	102.08	18447.83
Jan, 2044	88.40	102.57	18345.25
Feb, 2044	87.90	103.07	18242.19
Mar, 2044	87.41	103.56	18138.63
Apr, 2044	86.91	104.06	18034.57
May, 2044	86.42	104.55	17930.02
Jun, 2044	85.91	105.06	17824.96
Jul, 2044	85.41	105.56	17719.41
Aug, 2044	84.91	106.06	17613.34
Sep, 2044	84.40	106.57	17506.77
Oct, 2044	83.89	107.08	17399.68
Nov, 2044	83.37	107.60	17292.09
Dec, 2044	82.86	108.11	17183.98
Jan, 2045	82.34	108.63	17075.35
Feb, 2045	81.82	109.15	16966.20
Mar, 2045	81.30	109.67	16856.52
Apr, 2045	80.77	110.20	16746.32
May, 2045	80.24	110.73	16635.60
Jun, 2045	79.71	111.26	16524.34
Jul, 2045	79.18	111.79	16412.55
Aug, 2045	78.64	112.33	16300.22
Sep, 2045	78.11	112.86	16187.36
Oct, 2045	77.56	113.41	16073.95
Nov, 2045	77.02	113.95	15960.00
Dec, 2045	76.48	114.49	15845.51
Jan, 2046	75.93	115.04	15730.46
Feb, 2046	75.38	115.59	15614.87
Mar, 2046	74.82	116.15	15498.72
Apr, 2046	74.26	116.71	15382.01
May, 2046	73.71	117.26	15264.75
Jun, 2046	73.14	117.83	15146.92
Jul, 2046	72.58	118.39	15028.53
Aug, 2046	72.01	118.96	14909.57
Sep, 2046	71.44	119.53	14790.04
Oct, 2046	70.87	120.10	14669.94
Nov, 2046	70.29	120.68	14549.27
Dec, 2046	69.72	121.25	14428.01
Jan, 2047	69.13	121.84	14306.18
Feb, 2047	68.55	122.42	14183.76
Mar, 2047	67.96	123.01	14060.75
Apr, 2047	67.37	123.60	13937.16
May, 2047	66.78	124.19	13812.97
Jun, 2047	66.19	124.78	13688.18
Jul, 2047	65.59	125.38	13562.80
Aug, 2047	64.99	125.98	13436.82
Sep, 2047	64.38	126.59	13310.24
Oct, 2047	63.78	127.19	13183.05
Nov, 2047	63.17	127.80	13055.24
Dec, 2047	62.56	128.41	12926.83
Jan, 2048	61.94	129.03	12797.80
Feb, 2048	61.32	129.65	12668.15
Mar, 2048	60.70	130.27	12537.89
Apr, 2048	60.08	130.89	12406.99
May, 2048	59.45	131.52	12275.47
Jun, 2048	58.82	132.15	12143.32
Jul, 2048	58.19	132.78	12010.54
Aug, 2048	57.55	133.42	11877.12
Sep, 2048	56.91	134.06	11743.06
Oct, 2048	56.27	134.70	11608.36
Nov, 2048	55.62	135.35	11473.01
Dec, 2048	54.97	136.00	11337.02
Jan, 2049	54.32	136.65	11200.37
Feb, 2049	53.67	137.30	11063.07
Mar, 2049	53.01	137.96	10925.11
Apr, 2049	52.35	138.62	10786.49
May, 2049	51.69	139.28	10647.21
Jun, 2049	51.02	139.95	10507.25
Jul, 2049	50.35	140.62	10366.63
Aug, 2049	49.67	141.30	10225.33
Sep, 2049	49.00	141.97	10083.36
Oct, 2049	48.32	142.65	9940.71
Nov, 2049	47.63	143.34	9797.37
Dec, 2049	46.95	144.02	9653.35
Jan, 2050	46.26	144.71	9508.63
Feb, 2050	45.56	145.41	9363.22
Mar, 2050	44.87	146.10	9217.12
Apr, 2050	44.17	146.80	9070.31
May, 2050	43.46	147.51	8922.81
Jun, 2050	42.76	148.21	8774.59
Jul, 2050	42.04	148.93	8625.67
Aug, 2050	41.33	149.64	8476.03
Sep, 2050	40.61	150.36	8325.67
Oct, 2050	39.89	151.08	8174.60
Nov, 2050	39.17	151.80	8022.80
Dec, 2050	38.44	152.53	7870.27
Jan, 2051	37.71	153.26	7717.01
Feb, 2051	36.98	153.99	7563.02
Mar, 2051	36.24	154.73	7408.29
Apr, 2051	35.50	155.47	7252.81
May, 2051	34.75	156.22	7096.60
Jun, 2051	34.00	156.97	6939.63
Jul, 2051	33.25	157.72	6781.91
Aug, 2051	32.50	158.47	6623.44
Sep, 2051	31.74	159.23	6464.21
Oct, 2051	30.97	160.00	6304.21
Nov, 2051	30.21	160.76	6143.45
Dec, 2051	29.44	161.53	5981.92
Jan, 2052	28.66	162.31	5819.61
Feb, 2052	27.89	163.08	5656.53
Mar, 2052	27.10	163.87	5492.66
Apr, 2052	26.32	164.65	5328.01
May, 2052	25.53	165.44	5162.57
Jun, 2052	24.74	166.23	4996.34
Jul, 2052	23.94	167.03	4829.31
Aug, 2052	23.14	167.83	4661.48
Sep, 2052	22.34	168.63	4492.85
Oct, 2052	21.53	169.44	4323.40
Nov, 2052	20.72	170.25	4153.15
Dec, 2052	19.90	171.07	3982.08
Jan, 2053	19.08	171.89	3810.19
Feb, 2053	18.26	172.71	3637.48
Mar, 2053	17.43	173.54	3463.94
Apr, 2053	16.60	174.37	3289.57
May, 2053	15.76	175.21	3114.36
Jun, 2053	14.92	176.05	2938.31
Jul, 2053	14.08	176.89	2761.42
Aug, 2053	13.23	177.74	2583.68
Sep, 2053	12.38	178.59	2405.09
Oct, 2053	11.52	179.45	2225.65
Nov, 2053	10.66	180.31	2045.34
Dec, 2053	9.80	181.17	1864.17
Jan, 2054	8.93	182.04	1682.13
Feb, 2054	8.06	182.91	1499.22
Mar, 2054	7.18	183.79	1315.44
Apr, 2054	6.30	184.67	1130.77
May, 2054	5.42	185.55	945.22
Jun, 2054	4.53	186.44	758.78
Jul, 2054	3.64	187.33	571.44
Aug, 2054	2.74	188.23	383.21
Sep, 2054	1.84	189.13	194.08
Oct, 2054	0.93	190.04	4.04