Mortgage Parameters

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

Mortgage Summary

Property Total:	$133,600
Down Payment	$40,080
Mortgage Amount:	$93,520
Mortgage Payment:	$545.76 / month
Estimated Tax:	+ $74.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $619.98 / month
Total Interest Paid:	$102,952.80 over 30 years
Total Tax Paid:	$26,720.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	448.12	97.64	93422.36
Jan, 2025	447.65	98.11	93324.25
Feb, 2025	447.18	98.58	93225.66
Mar, 2025	446.71	99.05	93126.61
Apr, 2025	446.23	99.53	93027.08
May, 2025	445.75	100.01	92927.08
Jun, 2025	445.28	100.48	92826.59
Jul, 2025	444.79	100.97	92725.63
Aug, 2025	444.31	101.45	92624.18
Sep, 2025	443.82	101.94	92522.24
Oct, 2025	443.34	102.42	92419.82
Nov, 2025	442.84	102.92	92316.90
Dec, 2025	442.35	103.41	92213.49
Jan, 2026	441.86	103.90	92109.59
Feb, 2026	441.36	104.40	92005.19
Mar, 2026	440.86	104.90	91900.29
Apr, 2026	440.36	105.40	91794.88
May, 2026	439.85	105.91	91688.97
Jun, 2026	439.34	106.42	91582.56
Jul, 2026	438.83	106.93	91475.63
Aug, 2026	438.32	107.44	91368.19
Sep, 2026	437.81	107.95	91260.24
Oct, 2026	437.29	108.47	91151.76
Nov, 2026	436.77	108.99	91042.77
Dec, 2026	436.25	109.51	90933.26
Jan, 2027	435.72	110.04	90823.22
Feb, 2027	435.19	110.57	90712.66
Mar, 2027	434.66	111.10	90601.56
Apr, 2027	434.13	111.63	90489.93
May, 2027	433.60	112.16	90377.77
Jun, 2027	433.06	112.70	90265.07
Jul, 2027	432.52	113.24	90151.83
Aug, 2027	431.98	113.78	90038.05
Sep, 2027	431.43	114.33	89923.72
Oct, 2027	430.88	114.88	89808.85
Nov, 2027	430.33	115.43	89693.42
Dec, 2027	429.78	115.98	89577.44
Jan, 2028	429.23	116.53	89460.91
Feb, 2028	428.67	117.09	89343.81
Mar, 2028	428.11	117.65	89226.16
Apr, 2028	427.54	118.22	89107.94
May, 2028	426.98	118.78	88989.16
Jun, 2028	426.41	119.35	88869.80
Jul, 2028	425.83	119.93	88749.88
Aug, 2028	425.26	120.50	88629.38
Sep, 2028	424.68	121.08	88508.30
Oct, 2028	424.10	121.66	88386.64
Nov, 2028	423.52	122.24	88264.40
Dec, 2028	422.93	122.83	88141.57
Jan, 2029	422.35	123.41	88018.16
Feb, 2029	421.75	124.01	87894.15
Mar, 2029	421.16	124.60	87769.55
Apr, 2029	420.56	125.20	87644.35
May, 2029	419.96	125.80	87518.56
Jun, 2029	419.36	126.40	87392.16
Jul, 2029	418.75	127.01	87265.15
Aug, 2029	418.15	127.61	87137.54
Sep, 2029	417.53	128.23	87009.31
Oct, 2029	416.92	128.84	86880.47
Nov, 2029	416.30	129.46	86751.01
Dec, 2029	415.68	130.08	86620.93
Jan, 2030	415.06	130.70	86490.23
Feb, 2030	414.43	131.33	86358.91
Mar, 2030	413.80	131.96	86226.95
Apr, 2030	413.17	132.59	86094.36
May, 2030	412.54	133.22	85961.13
Jun, 2030	411.90	133.86	85827.27
Jul, 2030	411.26	134.50	85692.77
Aug, 2030	410.61	135.15	85557.62
Sep, 2030	409.96	135.80	85421.82
Oct, 2030	409.31	136.45	85285.38
Nov, 2030	408.66	137.10	85148.27
Dec, 2030	408.00	137.76	85010.52
Jan, 2031	407.34	138.42	84872.10
Feb, 2031	406.68	139.08	84733.02
Mar, 2031	406.01	139.75	84593.27
Apr, 2031	405.34	140.42	84452.85
May, 2031	404.67	141.09	84311.76
Jun, 2031	403.99	141.77	84170.00
Jul, 2031	403.31	142.45	84027.55
Aug, 2031	402.63	143.13	83884.42
Sep, 2031	401.95	143.81	83740.61
Oct, 2031	401.26	144.50	83596.11
Nov, 2031	400.56	145.20	83450.91
Dec, 2031	399.87	145.89	83305.02
Jan, 2032	399.17	146.59	83158.43
Feb, 2032	398.47	147.29	83011.14
Mar, 2032	397.76	148.00	82863.14
Apr, 2032	397.05	148.71	82714.43
May, 2032	396.34	149.42	82565.01
Jun, 2032	395.62	150.14	82414.88
Jul, 2032	394.90	150.86	82264.02
Aug, 2032	394.18	151.58	82112.44
Sep, 2032	393.46	152.30	81960.14
Oct, 2032	392.73	153.03	81807.10
Nov, 2032	391.99	153.77	81653.34
Dec, 2032	391.26	154.50	81498.83
Jan, 2033	390.52	155.24	81343.59
Feb, 2033	389.77	155.99	81187.60
Mar, 2033	389.02	156.74	81030.86
Apr, 2033	388.27	157.49	80873.37
May, 2033	387.52	158.24	80715.13
Jun, 2033	386.76	159.00	80556.13
Jul, 2033	386.00	159.76	80396.37
Aug, 2033	385.23	160.53	80235.84
Sep, 2033	384.46	161.30	80074.55
Oct, 2033	383.69	162.07	79912.48
Nov, 2033	382.91	162.85	79749.63
Dec, 2033	382.13	163.63	79586.00
Jan, 2034	381.35	164.41	79421.59
Feb, 2034	380.56	165.20	79256.40
Mar, 2034	379.77	165.99	79090.41
Apr, 2034	378.97	166.79	78923.62
May, 2034	378.18	167.58	78756.04
Jun, 2034	377.37	168.39	78587.65
Jul, 2034	376.57	169.19	78418.46
Aug, 2034	375.76	170.00	78248.45
Sep, 2034	374.94	170.82	78077.63
Oct, 2034	374.12	171.64	77905.99
Nov, 2034	373.30	172.46	77733.53
Dec, 2034	372.47	173.29	77560.25
Jan, 2035	371.64	174.12	77386.13
Feb, 2035	370.81	174.95	77211.18
Mar, 2035	369.97	175.79	77035.39
Apr, 2035	369.13	176.63	76858.76
May, 2035	368.28	177.48	76681.28
Jun, 2035	367.43	178.33	76502.95
Jul, 2035	366.58	179.18	76323.76
Aug, 2035	365.72	180.04	76143.72
Sep, 2035	364.86	180.90	75962.82
Oct, 2035	363.99	181.77	75781.05
Nov, 2035	363.12	182.64	75598.40
Dec, 2035	362.24	183.52	75414.89
Jan, 2036	361.36	184.40	75230.49
Feb, 2036	360.48	185.28	75045.21
Mar, 2036	359.59	186.17	74859.04
Apr, 2036	358.70	187.06	74671.98
May, 2036	357.80	187.96	74484.02
Jun, 2036	356.90	188.86	74295.17
Jul, 2036	356.00	189.76	74105.40
Aug, 2036	355.09	190.67	73914.73
Sep, 2036	354.17	191.59	73723.15
Oct, 2036	353.26	192.50	73530.64
Nov, 2036	352.33	193.43	73337.22
Dec, 2036	351.41	194.35	73142.86
Jan, 2037	350.48	195.28	72947.58
Feb, 2037	349.54	196.22	72751.36
Mar, 2037	348.60	197.16	72554.20
Apr, 2037	347.66	198.10	72356.10
May, 2037	346.71	199.05	72157.04
Jun, 2037	345.75	200.01	71957.04
Jul, 2037	344.79	200.97	71756.07
Aug, 2037	343.83	201.93	71554.14
Sep, 2037	342.86	202.90	71351.25
Oct, 2037	341.89	203.87	71147.38
Nov, 2037	340.91	204.85	70942.53
Dec, 2037	339.93	205.83	70736.70
Jan, 2038	338.95	206.81	70529.89
Feb, 2038	337.96	207.80	70322.09
Mar, 2038	336.96	208.80	70113.29
Apr, 2038	335.96	209.80	69903.49
May, 2038	334.95	210.81	69692.68
Jun, 2038	333.94	211.82	69480.86
Jul, 2038	332.93	212.83	69268.03
Aug, 2038	331.91	213.85	69054.18
Sep, 2038	330.88	214.88	68839.31
Oct, 2038	329.86	215.90	68623.40
Nov, 2038	328.82	216.94	68406.46
Dec, 2038	327.78	217.98	68188.48
Jan, 2039	326.74	219.02	67969.46
Feb, 2039	325.69	220.07	67749.39
Mar, 2039	324.63	221.13	67528.26
Apr, 2039	323.57	222.19	67306.07
May, 2039	322.51	223.25	67082.82
Jun, 2039	321.44	224.32	66858.50
Jul, 2039	320.36	225.40	66633.10
Aug, 2039	319.28	226.48	66406.63
Sep, 2039	318.20	227.56	66179.07
Oct, 2039	317.11	228.65	65950.41
Nov, 2039	316.01	229.75	65720.67
Dec, 2039	314.91	230.85	65489.82
Jan, 2040	313.81	231.95	65257.86
Feb, 2040	312.69	233.07	65024.80
Mar, 2040	311.58	234.18	64790.61
Apr, 2040	310.46	235.30	64555.31
May, 2040	309.33	236.43	64318.88
Jun, 2040	308.19	237.57	64081.31
Jul, 2040	307.06	238.70	63842.61
Aug, 2040	305.91	239.85	63602.76
Sep, 2040	304.76	241.00	63361.76
Oct, 2040	303.61	242.15	63119.61
Nov, 2040	302.45	243.31	62876.30
Dec, 2040	301.28	244.48	62631.82
Jan, 2041	300.11	245.65	62386.17
Feb, 2041	298.93	246.83	62139.35
Mar, 2041	297.75	248.01	61891.34
Apr, 2041	296.56	249.20	61642.14
May, 2041	295.37	250.39	61391.75
Jun, 2041	294.17	251.59	61140.16
Jul, 2041	292.96	252.80	60887.36
Aug, 2041	291.75	254.01	60633.35
Sep, 2041	290.53	255.23	60378.13
Oct, 2041	289.31	256.45	60121.68
Nov, 2041	288.08	257.68	59864.00
Dec, 2041	286.85	258.91	59605.09
Jan, 2042	285.61	260.15	59344.94
Feb, 2042	284.36	261.40	59083.54
Mar, 2042	283.11	262.65	58820.89
Apr, 2042	281.85	263.91	58556.98
May, 2042	280.59	265.17	58291.80
Jun, 2042	279.31	266.45	58025.36
Jul, 2042	278.04	267.72	57757.64
Aug, 2042	276.76	269.00	57488.63
Sep, 2042	275.47	270.29	57218.34
Oct, 2042	274.17	271.59	56946.75
Nov, 2042	272.87	272.89	56673.86
Dec, 2042	271.56	274.20	56399.66
Jan, 2043	270.25	275.51	56124.15
Feb, 2043	268.93	276.83	55847.32
Mar, 2043	267.60	278.16	55569.16
Apr, 2043	266.27	279.49	55289.67
May, 2043	264.93	280.83	55008.84
Jun, 2043	263.58	282.18	54726.66
Jul, 2043	262.23	283.53	54443.13
Aug, 2043	260.87	284.89	54158.25
Sep, 2043	259.51	286.25	53872.00
Oct, 2043	258.14	287.62	53584.37
Nov, 2043	256.76	289.00	53295.37
Dec, 2043	255.37	290.39	53004.98
Jan, 2044	253.98	291.78	52713.21
Feb, 2044	252.58	293.18	52420.03
Mar, 2044	251.18	294.58	52125.45
Apr, 2044	249.77	295.99	51829.46
May, 2044	248.35	297.41	51532.05
Jun, 2044	246.92	298.84	51233.21
Jul, 2044	245.49	300.27	50932.94
Aug, 2044	244.05	301.71	50631.24
Sep, 2044	242.61	303.15	50328.09
Oct, 2044	241.16	304.60	50023.48
Nov, 2044	239.70	306.06	49717.42
Dec, 2044	238.23	307.53	49409.89
Jan, 2045	236.76	309.00	49100.88
Feb, 2045	235.28	310.48	48790.40
Mar, 2045	233.79	311.97	48478.42
Apr, 2045	232.29	313.47	48164.96
May, 2045	230.79	314.97	47849.99
Jun, 2045	229.28	316.48	47533.51
Jul, 2045	227.76	318.00	47215.51
Aug, 2045	226.24	319.52	46895.99
Sep, 2045	224.71	321.05	46574.94
Oct, 2045	223.17	322.59	46252.36
Nov, 2045	221.63	324.13	45928.22
Dec, 2045	220.07	325.69	45602.53
Jan, 2046	218.51	327.25	45275.29
Feb, 2046	216.94	328.82	44946.47
Mar, 2046	215.37	330.39	44616.08
Apr, 2046	213.79	331.97	44284.10
May, 2046	212.19	333.57	43950.54
Jun, 2046	210.60	335.16	43615.38
Jul, 2046	208.99	336.77	43278.61
Aug, 2046	207.38	338.38	42940.22
Sep, 2046	205.76	340.00	42600.22
Oct, 2046	204.13	341.63	42258.58
Nov, 2046	202.49	343.27	41915.31
Dec, 2046	200.84	344.92	41570.40
Jan, 2047	199.19	346.57	41223.83
Feb, 2047	197.53	348.23	40875.60
Mar, 2047	195.86	349.90	40525.70
Apr, 2047	194.19	351.57	40174.13
May, 2047	192.50	353.26	39820.87
Jun, 2047	190.81	354.95	39465.92
Jul, 2047	189.11	356.65	39109.26
Aug, 2047	187.40	358.36	38750.90
Sep, 2047	185.68	360.08	38390.82
Oct, 2047	183.96	361.80	38029.02
Nov, 2047	182.22	363.54	37665.48
Dec, 2047	180.48	365.28	37300.20
Jan, 2048	178.73	367.03	36933.17
Feb, 2048	176.97	368.79	36564.39
Mar, 2048	175.20	370.56	36193.83
Apr, 2048	173.43	372.33	35821.50
May, 2048	171.64	374.12	35447.38
Jun, 2048	169.85	375.91	35071.47
Jul, 2048	168.05	377.71	34693.77
Aug, 2048	166.24	379.52	34314.25
Sep, 2048	164.42	381.34	33932.91
Oct, 2048	162.60	383.16	33549.74
Nov, 2048	160.76	385.00	33164.74
Dec, 2048	158.91	386.85	32777.90
Jan, 2049	157.06	388.70	32389.20
Feb, 2049	155.20	390.56	31998.64
Mar, 2049	153.33	392.43	31606.20
Apr, 2049	151.45	394.31	31211.89
May, 2049	149.56	396.20	30815.69
Jun, 2049	147.66	398.10	30417.59
Jul, 2049	145.75	400.01	30017.58
Aug, 2049	143.83	401.93	29615.65
Sep, 2049	141.91	403.85	29211.80
Oct, 2049	139.97	405.79	28806.01
Nov, 2049	138.03	407.73	28398.28
Dec, 2049	136.08	409.68	27988.60
Jan, 2050	134.11	411.65	27576.95
Feb, 2050	132.14	413.62	27163.33
Mar, 2050	130.16	415.60	26747.73
Apr, 2050	128.17	417.59	26330.13
May, 2050	126.17	419.59	25910.54
Jun, 2050	124.15	421.61	25488.93
Jul, 2050	122.13	423.63	25065.31
Aug, 2050	120.10	425.66	24639.65
Sep, 2050	118.06	427.70	24211.96
Oct, 2050	116.02	429.74	23782.21
Nov, 2050	113.96	431.80	23350.41
Dec, 2050	111.89	433.87	22916.53
Jan, 2051	109.81	435.95	22480.58
Feb, 2051	107.72	438.04	22042.54
Mar, 2051	105.62	440.14	21602.40
Apr, 2051	103.51	442.25	21160.15
May, 2051	101.39	444.37	20715.79
Jun, 2051	99.26	446.50	20269.29
Jul, 2051	97.12	448.64	19820.65
Aug, 2051	94.97	450.79	19369.87
Sep, 2051	92.81	452.95	18916.92
Oct, 2051	90.64	455.12	18461.81
Nov, 2051	88.46	457.30	18004.51
Dec, 2051	86.27	459.49	17545.02
Jan, 2052	84.07	461.69	17083.33
Feb, 2052	81.86	463.90	16619.43
Mar, 2052	79.63	466.13	16153.30
Apr, 2052	77.40	468.36	15684.94
May, 2052	75.16	470.60	15214.34
Jun, 2052	72.90	472.86	14741.48
Jul, 2052	70.64	475.12	14266.36
Aug, 2052	68.36	477.40	13788.96
Sep, 2052	66.07	479.69	13309.27
Oct, 2052	63.77	481.99	12827.28
Nov, 2052	61.46	484.30	12342.99
Dec, 2052	59.14	486.62	11856.37
Jan, 2053	56.81	488.95	11367.42
Feb, 2053	54.47	491.29	10876.13
Mar, 2053	52.11	493.65	10382.49
Apr, 2053	49.75	496.01	9886.48
May, 2053	47.37	498.39	9388.09
Jun, 2053	44.98	500.78	8887.31
Jul, 2053	42.59	503.17	8384.14
Aug, 2053	40.17	505.59	7878.55
Sep, 2053	37.75	508.01	7370.54
Oct, 2053	35.32	510.44	6860.10
Nov, 2053	32.87	512.89	6347.21
Dec, 2053	30.41	515.35	5831.87
Jan, 2054	27.94	517.82	5314.05
Feb, 2054	25.46	520.30	4793.75
Mar, 2054	22.97	522.79	4270.96
Apr, 2054	20.47	525.29	3745.67
May, 2054	17.95	527.81	3217.86
Jun, 2054	15.42	530.34	2687.52
Jul, 2054	12.88	532.88	2154.63
Aug, 2054	10.32	535.44	1619.20
Sep, 2054	7.76	538.00	1081.20
Oct, 2054	5.18	540.58	540.62
Nov, 2054	2.59	543.17	0