Mortgage Parameters

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

Mortgage Summary

Property Total:	$139,500
Down Payment	$41,850
Mortgage Amount:	$97,650
Mortgage Payment:	$569.86 / month
Estimated Tax:	+ $77.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $647.36 / month
Total Interest Paid:	$107,499.60 over 30 years
Total Tax Paid:	$27,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	467.91	101.95	97548.05
Dec, 2024	467.42	102.44	97445.60
Jan, 2025	466.93	102.93	97342.67
Feb, 2025	466.43	103.43	97239.24
Mar, 2025	465.94	103.92	97135.32
Apr, 2025	465.44	104.42	97030.90
May, 2025	464.94	104.92	96925.98
Jun, 2025	464.44	105.42	96820.56
Jul, 2025	463.93	105.93	96714.63
Aug, 2025	463.42	106.44	96608.20
Sep, 2025	462.91	106.95	96501.25
Oct, 2025	462.40	107.46	96393.79
Nov, 2025	461.89	107.97	96285.82
Dec, 2025	461.37	108.49	96177.33
Jan, 2026	460.85	109.01	96068.32
Feb, 2026	460.33	109.53	95958.79
Mar, 2026	459.80	110.06	95848.73
Apr, 2026	459.28	110.58	95738.14
May, 2026	458.75	111.11	95627.03
Jun, 2026	458.21	111.65	95515.38
Jul, 2026	457.68	112.18	95403.20
Aug, 2026	457.14	112.72	95290.48
Sep, 2026	456.60	113.26	95177.22
Oct, 2026	456.06	113.80	95063.42
Nov, 2026	455.51	114.35	94949.07
Dec, 2026	454.96	114.90	94834.17
Jan, 2027	454.41	115.45	94718.73
Feb, 2027	453.86	116.00	94602.73
Mar, 2027	453.30	116.56	94486.17
Apr, 2027	452.75	117.11	94369.06
May, 2027	452.19	117.67	94251.38
Jun, 2027	451.62	118.24	94133.14
Jul, 2027	451.05	118.81	94014.34
Aug, 2027	450.49	119.37	93894.96
Sep, 2027	449.91	119.95	93775.02
Oct, 2027	449.34	120.52	93654.50
Nov, 2027	448.76	121.10	93533.40
Dec, 2027	448.18	121.68	93411.72
Jan, 2028	447.60	122.26	93289.46
Feb, 2028	447.01	122.85	93166.61
Mar, 2028	446.42	123.44	93043.17
Apr, 2028	445.83	124.03	92919.14
May, 2028	445.24	124.62	92794.52
Jun, 2028	444.64	125.22	92669.30
Jul, 2028	444.04	125.82	92543.48
Aug, 2028	443.44	126.42	92417.06
Sep, 2028	442.83	127.03	92290.03
Oct, 2028	442.22	127.64	92162.39
Nov, 2028	441.61	128.25	92034.15
Dec, 2028	441.00	128.86	91905.28
Jan, 2029	440.38	129.48	91775.80
Feb, 2029	439.76	130.10	91645.70
Mar, 2029	439.14	130.72	91514.98
Apr, 2029	438.51	131.35	91383.63
May, 2029	437.88	131.98	91251.65
Jun, 2029	437.25	132.61	91119.03
Jul, 2029	436.61	133.25	90985.79
Aug, 2029	435.97	133.89	90851.90
Sep, 2029	435.33	134.53	90717.37
Oct, 2029	434.69	135.17	90582.20
Nov, 2029	434.04	135.82	90446.38
Dec, 2029	433.39	136.47	90309.91
Jan, 2030	432.73	137.13	90172.78
Feb, 2030	432.08	137.78	90035.00
Mar, 2030	431.42	138.44	89896.56
Apr, 2030	430.75	139.11	89757.45
May, 2030	430.09	139.77	89617.68
Jun, 2030	429.42	140.44	89477.24
Jul, 2030	428.75	141.11	89336.12
Aug, 2030	428.07	141.79	89194.33
Sep, 2030	427.39	142.47	89051.86
Oct, 2030	426.71	143.15	88908.71
Nov, 2030	426.02	143.84	88764.87
Dec, 2030	425.33	144.53	88620.34
Jan, 2031	424.64	145.22	88475.12
Feb, 2031	423.94	145.92	88329.20
Mar, 2031	423.24	146.62	88182.59
Apr, 2031	422.54	147.32	88035.27
May, 2031	421.84	148.02	87887.24
Jun, 2031	421.13	148.73	87738.51
Jul, 2031	420.41	149.45	87589.06
Aug, 2031	419.70	150.16	87438.90
Sep, 2031	418.98	150.88	87288.02
Oct, 2031	418.26	151.60	87136.42
Nov, 2031	417.53	152.33	86984.08
Dec, 2031	416.80	153.06	86831.02
Jan, 2032	416.07	153.79	86677.23
Feb, 2032	415.33	154.53	86522.70
Mar, 2032	414.59	155.27	86367.42
Apr, 2032	413.84	156.02	86211.41
May, 2032	413.10	156.76	86054.64
Jun, 2032	412.35	157.51	85897.13
Jul, 2032	411.59	158.27	85738.86
Aug, 2032	410.83	159.03	85579.83
Sep, 2032	410.07	159.79	85420.04
Oct, 2032	409.30	160.56	85259.49
Nov, 2032	408.54	161.32	85098.16
Dec, 2032	407.76	162.10	84936.06
Jan, 2033	406.99	162.87	84773.19
Feb, 2033	406.20	163.66	84609.53
Mar, 2033	405.42	164.44	84445.09
Apr, 2033	404.63	165.23	84279.87
May, 2033	403.84	166.02	84113.85
Jun, 2033	403.05	166.81	83947.03
Jul, 2033	402.25	167.61	83779.42
Aug, 2033	401.44	168.42	83611.00
Sep, 2033	400.64	169.22	83441.78
Oct, 2033	399.83	170.03	83271.74
Nov, 2033	399.01	170.85	83100.90
Dec, 2033	398.19	171.67	82929.23
Jan, 2034	397.37	172.49	82756.74
Feb, 2034	396.54	173.32	82583.42
Mar, 2034	395.71	174.15	82409.27
Apr, 2034	394.88	174.98	82234.29
May, 2034	394.04	175.82	82058.47
Jun, 2034	393.20	176.66	81881.81
Jul, 2034	392.35	177.51	81704.30
Aug, 2034	391.50	178.36	81525.94
Sep, 2034	390.65	179.21	81346.72
Oct, 2034	389.79	180.07	81166.65
Nov, 2034	388.92	180.94	80985.71
Dec, 2034	388.06	181.80	80803.91
Jan, 2035	387.19	182.67	80621.23
Feb, 2035	386.31	183.55	80437.68
Mar, 2035	385.43	184.43	80253.25
Apr, 2035	384.55	185.31	80067.94
May, 2035	383.66	186.20	79881.74
Jun, 2035	382.77	187.09	79694.64
Jul, 2035	381.87	187.99	79506.66
Aug, 2035	380.97	188.89	79317.76
Sep, 2035	380.06	189.80	79127.97
Oct, 2035	379.15	190.71	78937.26
Nov, 2035	378.24	191.62	78745.64
Dec, 2035	377.32	192.54	78553.11
Jan, 2036	376.40	193.46	78359.65
Feb, 2036	375.47	194.39	78165.26
Mar, 2036	374.54	195.32	77969.94
Apr, 2036	373.61	196.25	77773.69
May, 2036	372.67	197.19	77576.49
Jun, 2036	371.72	198.14	77378.36
Jul, 2036	370.77	199.09	77179.27
Aug, 2036	369.82	200.04	76979.22
Sep, 2036	368.86	201.00	76778.22
Oct, 2036	367.90	201.96	76576.26
Nov, 2036	366.93	202.93	76373.33
Dec, 2036	365.96	203.90	76169.42
Jan, 2037	364.98	204.88	75964.54
Feb, 2037	364.00	205.86	75758.68
Mar, 2037	363.01	206.85	75551.83
Apr, 2037	362.02	207.84	75343.99
May, 2037	361.02	208.84	75135.15
Jun, 2037	360.02	209.84	74925.31
Jul, 2037	359.02	210.84	74714.47
Aug, 2037	358.01	211.85	74502.62
Sep, 2037	356.99	212.87	74289.75
Oct, 2037	355.97	213.89	74075.86
Nov, 2037	354.95	214.91	73860.95
Dec, 2037	353.92	215.94	73645.00
Jan, 2038	352.88	216.98	73428.03
Feb, 2038	351.84	218.02	73210.01
Mar, 2038	350.80	219.06	72990.95
Apr, 2038	349.75	220.11	72770.83
May, 2038	348.69	221.17	72549.67
Jun, 2038	347.63	222.23	72327.44
Jul, 2038	346.57	223.29	72104.15
Aug, 2038	345.50	224.36	71879.79
Sep, 2038	344.42	225.44	71654.35
Oct, 2038	343.34	226.52	71427.84
Nov, 2038	342.26	227.60	71200.24
Dec, 2038	341.17	228.69	70971.54
Jan, 2039	340.07	229.79	70741.76
Feb, 2039	338.97	230.89	70510.87
Mar, 2039	337.86	232.00	70278.87
Apr, 2039	336.75	233.11	70045.76
May, 2039	335.64	234.22	69811.54
Jun, 2039	334.51	235.35	69576.19
Jul, 2039	333.39	236.47	69339.72
Aug, 2039	332.25	237.61	69102.11
Sep, 2039	331.11	238.75	68863.37
Oct, 2039	329.97	239.89	68623.48
Nov, 2039	328.82	241.04	68382.44
Dec, 2039	327.67	242.19	68140.24
Jan, 2040	326.51	243.35	67896.89
Feb, 2040	325.34	244.52	67652.37
Mar, 2040	324.17	245.69	67406.68
Apr, 2040	322.99	246.87	67159.81
May, 2040	321.81	248.05	66911.75
Jun, 2040	320.62	249.24	66662.51
Jul, 2040	319.42	250.44	66412.08
Aug, 2040	318.22	251.64	66160.44
Sep, 2040	317.02	252.84	65907.60
Oct, 2040	315.81	254.05	65653.55
Nov, 2040	314.59	255.27	65398.28
Dec, 2040	313.37	256.49	65141.78
Jan, 2041	312.14	257.72	64884.06
Feb, 2041	310.90	258.96	64625.11
Mar, 2041	309.66	260.20	64364.91
Apr, 2041	308.42	261.44	64103.46
May, 2041	307.16	262.70	63840.76
Jun, 2041	305.90	263.96	63576.81
Jul, 2041	304.64	265.22	63311.59
Aug, 2041	303.37	266.49	63045.10
Sep, 2041	302.09	267.77	62777.33
Oct, 2041	300.81	269.05	62508.27
Nov, 2041	299.52	270.34	62237.93
Dec, 2041	298.22	271.64	61966.30
Jan, 2042	296.92	272.94	61693.36
Feb, 2042	295.61	274.25	61419.11
Mar, 2042	294.30	275.56	61143.55
Apr, 2042	292.98	276.88	60866.67
May, 2042	291.65	278.21	60588.46
Jun, 2042	290.32	279.54	60308.92
Jul, 2042	288.98	280.88	60028.04
Aug, 2042	287.63	282.23	59745.82
Sep, 2042	286.28	283.58	59462.24
Oct, 2042	284.92	284.94	59177.30
Nov, 2042	283.56	286.30	58891.00
Dec, 2042	282.19	287.67	58603.33
Jan, 2043	280.81	289.05	58314.28
Feb, 2043	279.42	290.44	58023.84
Mar, 2043	278.03	291.83	57732.01
Apr, 2043	276.63	293.23	57438.78
May, 2043	275.23	294.63	57144.15
Jun, 2043	273.82	296.04	56848.11
Jul, 2043	272.40	297.46	56550.64
Aug, 2043	270.97	298.89	56251.75
Sep, 2043	269.54	300.32	55951.43
Oct, 2043	268.10	301.76	55649.67
Nov, 2043	266.65	303.21	55346.47
Dec, 2043	265.20	304.66	55041.81
Jan, 2044	263.74	306.12	54735.69
Feb, 2044	262.28	307.58	54428.11
Mar, 2044	260.80	309.06	54119.05
Apr, 2044	259.32	310.54	53808.51
May, 2044	257.83	312.03	53496.48
Jun, 2044	256.34	313.52	53182.96
Jul, 2044	254.84	315.02	52867.94
Aug, 2044	253.33	316.53	52551.40
Sep, 2044	251.81	318.05	52233.35
Oct, 2044	250.28	319.58	51913.77
Nov, 2044	248.75	321.11	51592.67
Dec, 2044	247.21	322.65	51270.02
Jan, 2045	245.67	324.19	50945.83
Feb, 2045	244.12	325.74	50620.09
Mar, 2045	242.55	327.31	50292.78
Apr, 2045	240.99	328.87	49963.91
May, 2045	239.41	330.45	49633.46
Jun, 2045	237.83	332.03	49301.42
Jul, 2045	236.24	333.62	48967.80
Aug, 2045	234.64	335.22	48632.58
Sep, 2045	233.03	336.83	48295.75
Oct, 2045	231.42	338.44	47957.31
Nov, 2045	229.80	340.06	47617.24
Dec, 2045	228.17	341.69	47275.55
Jan, 2046	226.53	343.33	46932.22
Feb, 2046	224.88	344.98	46587.24
Mar, 2046	223.23	346.63	46240.61
Apr, 2046	221.57	348.29	45892.32
May, 2046	219.90	349.96	45542.36
Jun, 2046	218.22	351.64	45190.72
Jul, 2046	216.54	353.32	44837.40
Aug, 2046	214.85	355.01	44482.39
Sep, 2046	213.14	356.72	44125.67
Oct, 2046	211.44	358.42	43767.25
Nov, 2046	209.72	360.14	43407.11
Dec, 2046	207.99	361.87	43045.24
Jan, 2047	206.26	363.60	42681.64
Feb, 2047	204.52	365.34	42316.30
Mar, 2047	202.77	367.09	41949.20
Apr, 2047	201.01	368.85	41580.35
May, 2047	199.24	370.62	41209.73
Jun, 2047	197.46	372.40	40837.33
Jul, 2047	195.68	374.18	40463.15
Aug, 2047	193.89	375.97	40087.17
Sep, 2047	192.08	377.78	39709.40
Oct, 2047	190.27	379.59	39329.81
Nov, 2047	188.46	381.40	38948.41
Dec, 2047	186.63	383.23	38565.18
Jan, 2048	184.79	385.07	38180.11
Feb, 2048	182.95	386.91	37793.19
Mar, 2048	181.09	388.77	37404.43
Apr, 2048	179.23	390.63	37013.80
May, 2048	177.36	392.50	36621.29
Jun, 2048	175.48	394.38	36226.91
Jul, 2048	173.59	396.27	35830.64
Aug, 2048	171.69	398.17	35432.47
Sep, 2048	169.78	400.08	35032.39
Oct, 2048	167.86	402.00	34630.39
Nov, 2048	165.94	403.92	34226.47
Dec, 2048	164.00	405.86	33820.61
Jan, 2049	162.06	407.80	33412.81
Feb, 2049	160.10	409.76	33003.05
Mar, 2049	158.14	411.72	32591.33
Apr, 2049	156.17	413.69	32177.64
May, 2049	154.18	415.68	31761.96
Jun, 2049	152.19	417.67	31344.29
Jul, 2049	150.19	419.67	30924.62
Aug, 2049	148.18	421.68	30502.95
Sep, 2049	146.16	423.70	30079.25
Oct, 2049	144.13	425.73	29653.51
Nov, 2049	142.09	427.77	29225.74
Dec, 2049	140.04	429.82	28795.92
Jan, 2050	137.98	431.88	28364.05
Feb, 2050	135.91	433.95	27930.10
Mar, 2050	133.83	436.03	27494.07
Apr, 2050	131.74	438.12	27055.95
May, 2050	129.64	440.22	26615.73
Jun, 2050	127.53	442.33	26173.41
Jul, 2050	125.41	444.45	25728.96
Aug, 2050	123.28	446.58	25282.39
Sep, 2050	121.14	448.72	24833.67
Oct, 2050	118.99	450.87	24382.81
Nov, 2050	116.83	453.03	23929.78
Dec, 2050	114.66	455.20	23474.58
Jan, 2051	112.48	457.38	23017.21
Feb, 2051	110.29	459.57	22557.64
Mar, 2051	108.09	461.77	22095.87
Apr, 2051	105.88	463.98	21631.88
May, 2051	103.65	466.21	21165.67
Jun, 2051	101.42	468.44	20697.23
Jul, 2051	99.17	470.69	20226.55
Aug, 2051	96.92	472.94	19753.61
Sep, 2051	94.65	475.21	19278.40
Oct, 2051	92.38	477.48	18800.91
Nov, 2051	90.09	479.77	18321.14
Dec, 2051	87.79	482.07	17839.07
Jan, 2052	85.48	484.38	17354.69
Feb, 2052	83.16	486.70	16867.99
Mar, 2052	80.83	489.03	16378.95
Apr, 2052	78.48	491.38	15887.58
May, 2052	76.13	493.73	15393.84
Jun, 2052	73.76	496.10	14897.75
Jul, 2052	71.39	498.47	14399.27
Aug, 2052	69.00	500.86	13898.41
Sep, 2052	66.60	503.26	13395.14
Oct, 2052	64.19	505.67	12889.47
Nov, 2052	61.76	508.10	12381.37
Dec, 2052	59.33	510.53	11870.84
Jan, 2053	56.88	512.98	11357.86
Feb, 2053	54.42	515.44	10842.42
Mar, 2053	51.95	517.91	10324.52
Apr, 2053	49.47	520.39	9804.13
May, 2053	46.98	522.88	9281.25
Jun, 2053	44.47	525.39	8755.86
Jul, 2053	41.96	527.90	8227.95
Aug, 2053	39.43	530.43	7697.52
Sep, 2053	36.88	532.98	7164.54
Oct, 2053	34.33	535.53	6629.01
Nov, 2053	31.76	538.10	6090.92
Dec, 2053	29.19	540.67	5550.24
Jan, 2054	26.59	543.27	5006.98
Feb, 2054	23.99	545.87	4461.11
Mar, 2054	21.38	548.48	3912.63
Apr, 2054	18.75	551.11	3361.51
May, 2054	16.11	553.75	2807.76
Jun, 2054	13.45	556.41	2251.35
Jul, 2054	10.79	559.07	1692.28
Aug, 2054	8.11	561.75	1130.53
Sep, 2054	5.42	564.44	566.09
Oct, 2054	2.71	567.15	0