Mortgage Parameters

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

Mortgage Summary

Property Total:	$96,000
Down Payment	$28,800
Mortgage Amount:	$67,200
Mortgage Payment:	$392.16 / month
Estimated Tax:	+ $53.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $445.49 / month
Total Interest Paid:	$73,976.40 over 30 years
Total Tax Paid:	$19,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	322.00	70.16	67129.84
Jan, 2025	321.66	70.50	67059.34
Feb, 2025	321.33	70.83	66988.51
Mar, 2025	320.99	71.17	66917.34
Apr, 2025	320.65	71.51	66845.82
May, 2025	320.30	71.86	66773.96
Jun, 2025	319.96	72.20	66701.76
Jul, 2025	319.61	72.55	66629.22
Aug, 2025	319.26	72.90	66556.32
Sep, 2025	318.92	73.24	66483.08
Oct, 2025	318.56	73.60	66409.48
Nov, 2025	318.21	73.95	66335.53
Dec, 2025	317.86	74.30	66261.23
Jan, 2026	317.50	74.66	66186.57
Feb, 2026	317.14	75.02	66111.56
Mar, 2026	316.78	75.38	66036.18
Apr, 2026	316.42	75.74	65960.45
May, 2026	316.06	76.10	65884.35
Jun, 2026	315.70	76.46	65807.88
Jul, 2026	315.33	76.83	65731.05
Aug, 2026	314.96	77.20	65653.85
Sep, 2026	314.59	77.57	65576.28
Oct, 2026	314.22	77.94	65498.34
Nov, 2026	313.85	78.31	65420.03
Dec, 2026	313.47	78.69	65341.34
Jan, 2027	313.09	79.07	65262.27
Feb, 2027	312.72	79.44	65182.83
Mar, 2027	312.33	79.83	65103.00
Apr, 2027	311.95	80.21	65022.80
May, 2027	311.57	80.59	64942.20
Jun, 2027	311.18	80.98	64861.22
Jul, 2027	310.79	81.37	64779.86
Aug, 2027	310.40	81.76	64698.10
Sep, 2027	310.01	82.15	64615.95
Oct, 2027	309.62	82.54	64533.41
Nov, 2027	309.22	82.94	64450.47
Dec, 2027	308.83	83.33	64367.14
Jan, 2028	308.43	83.73	64283.40
Feb, 2028	308.02	84.14	64199.27
Mar, 2028	307.62	84.54	64114.73
Apr, 2028	307.22	84.94	64029.79
May, 2028	306.81	85.35	63944.44
Jun, 2028	306.40	85.76	63858.68
Jul, 2028	305.99	86.17	63772.51
Aug, 2028	305.58	86.58	63685.92
Sep, 2028	305.16	87.00	63598.93
Oct, 2028	304.74	87.42	63511.51
Nov, 2028	304.33	87.83	63423.68
Dec, 2028	303.91	88.25	63335.42
Jan, 2029	303.48	88.68	63246.74
Feb, 2029	303.06	89.10	63157.64
Mar, 2029	302.63	89.53	63068.11
Apr, 2029	302.20	89.96	62978.15
May, 2029	301.77	90.39	62887.76
Jun, 2029	301.34	90.82	62796.94
Jul, 2029	300.90	91.26	62705.68
Aug, 2029	300.46	91.70	62613.99
Sep, 2029	300.03	92.13	62521.85
Oct, 2029	299.58	92.58	62429.28
Nov, 2029	299.14	93.02	62336.26
Dec, 2029	298.69	93.47	62242.79
Jan, 2030	298.25	93.91	62148.88
Feb, 2030	297.80	94.36	62054.51
Mar, 2030	297.34	94.82	61959.70
Apr, 2030	296.89	95.27	61864.43
May, 2030	296.43	95.73	61768.70
Jun, 2030	295.98	96.18	61672.52
Jul, 2030	295.51	96.65	61575.87
Aug, 2030	295.05	97.11	61478.76
Sep, 2030	294.59	97.57	61381.19
Oct, 2030	294.12	98.04	61283.15
Nov, 2030	293.65	98.51	61184.64
Dec, 2030	293.18	98.98	61085.65
Jan, 2031	292.70	99.46	60986.19
Feb, 2031	292.23	99.93	60886.26
Mar, 2031	291.75	100.41	60785.85
Apr, 2031	291.27	100.89	60684.95
May, 2031	290.78	101.38	60583.57
Jun, 2031	290.30	101.86	60481.71
Jul, 2031	289.81	102.35	60379.36
Aug, 2031	289.32	102.84	60276.52
Sep, 2031	288.82	103.34	60173.18
Oct, 2031	288.33	103.83	60069.35
Nov, 2031	287.83	104.33	59965.02
Dec, 2031	287.33	104.83	59860.20
Jan, 2032	286.83	105.33	59754.87
Feb, 2032	286.33	105.83	59649.03
Mar, 2032	285.82	106.34	59542.69
Apr, 2032	285.31	106.85	59435.84
May, 2032	284.80	107.36	59328.47
Jun, 2032	284.28	107.88	59220.60
Jul, 2032	283.77	108.39	59112.20
Aug, 2032	283.25	108.91	59003.29
Sep, 2032	282.72	109.44	58893.85
Oct, 2032	282.20	109.96	58783.89
Nov, 2032	281.67	110.49	58673.40
Dec, 2032	281.14	111.02	58562.39
Jan, 2033	280.61	111.55	58450.84
Feb, 2033	280.08	112.08	58338.76
Mar, 2033	279.54	112.62	58226.14
Apr, 2033	279.00	113.16	58112.98
May, 2033	278.46	113.70	57999.27
Jun, 2033	277.91	114.25	57885.03
Jul, 2033	277.37	114.79	57770.23
Aug, 2033	276.82	115.34	57654.89
Sep, 2033	276.26	115.90	57538.99
Oct, 2033	275.71	116.45	57422.54
Nov, 2033	275.15	117.01	57305.53
Dec, 2033	274.59	117.57	57187.96
Jan, 2034	274.03	118.13	57069.82
Feb, 2034	273.46	118.70	56951.12
Mar, 2034	272.89	119.27	56831.85
Apr, 2034	272.32	119.84	56712.01
May, 2034	271.75	120.41	56591.60
Jun, 2034	271.17	120.99	56470.61
Jul, 2034	270.59	121.57	56349.04
Aug, 2034	270.01	122.15	56226.88
Sep, 2034	269.42	122.74	56104.14
Oct, 2034	268.83	123.33	55980.81
Nov, 2034	268.24	123.92	55856.90
Dec, 2034	267.65	124.51	55732.38
Jan, 2035	267.05	125.11	55607.27
Feb, 2035	266.45	125.71	55481.57
Mar, 2035	265.85	126.31	55355.25
Apr, 2035	265.24	126.92	55228.34
May, 2035	264.64	127.52	55100.81
Jun, 2035	264.02	128.14	54972.68
Jul, 2035	263.41	128.75	54843.93
Aug, 2035	262.79	129.37	54714.56
Sep, 2035	262.17	129.99	54584.58
Oct, 2035	261.55	130.61	54453.97
Nov, 2035	260.93	131.23	54322.73
Dec, 2035	260.30	131.86	54190.87
Jan, 2036	259.66	132.50	54058.37
Feb, 2036	259.03	133.13	53925.24
Mar, 2036	258.39	133.77	53791.48
Apr, 2036	257.75	134.41	53657.07
May, 2036	257.11	135.05	53522.01
Jun, 2036	256.46	135.70	53386.31
Jul, 2036	255.81	136.35	53249.96
Aug, 2036	255.16	137.00	53112.96
Sep, 2036	254.50	137.66	52975.30
Oct, 2036	253.84	138.32	52836.98
Nov, 2036	253.18	138.98	52698.00
Dec, 2036	252.51	139.65	52558.35
Jan, 2037	251.84	140.32	52418.03
Feb, 2037	251.17	140.99	52277.04
Mar, 2037	250.49	141.67	52135.37
Apr, 2037	249.82	142.34	51993.03
May, 2037	249.13	143.03	51850.00
Jun, 2037	248.45	143.71	51706.29
Jul, 2037	247.76	144.40	51561.89
Aug, 2037	247.07	145.09	51416.80
Sep, 2037	246.37	145.79	51271.01
Oct, 2037	245.67	146.49	51124.52
Nov, 2037	244.97	147.19	50977.33
Dec, 2037	244.27	147.89	50829.44
Jan, 2038	243.56	148.60	50680.84
Feb, 2038	242.85	149.31	50531.52
Mar, 2038	242.13	150.03	50381.49
Apr, 2038	241.41	150.75	50230.74
May, 2038	240.69	151.47	50079.27
Jun, 2038	239.96	152.20	49927.08
Jul, 2038	239.23	152.93	49774.15
Aug, 2038	238.50	153.66	49620.49
Sep, 2038	237.76	154.40	49466.10
Oct, 2038	237.03	155.13	49310.96
Nov, 2038	236.28	155.88	49155.08
Dec, 2038	235.53	156.63	48998.46
Jan, 2039	234.78	157.38	48841.08
Feb, 2039	234.03	158.13	48682.95
Mar, 2039	233.27	158.89	48524.07
Apr, 2039	232.51	159.65	48364.42
May, 2039	231.75	160.41	48204.00
Jun, 2039	230.98	161.18	48042.82
Jul, 2039	230.21	161.95	47880.87
Aug, 2039	229.43	162.73	47718.13
Sep, 2039	228.65	163.51	47554.62
Oct, 2039	227.87	164.29	47390.33
Nov, 2039	227.08	165.08	47225.25
Dec, 2039	226.29	165.87	47059.38
Jan, 2040	225.49	166.67	46892.71
Feb, 2040	224.69	167.47	46725.24
Mar, 2040	223.89	168.27	46556.98
Apr, 2040	223.09	169.07	46387.90
May, 2040	222.28	169.88	46218.02
Jun, 2040	221.46	170.70	46047.32
Jul, 2040	220.64	171.52	45875.80
Aug, 2040	219.82	172.34	45703.46
Sep, 2040	219.00	173.16	45530.30
Oct, 2040	218.17	173.99	45356.30
Nov, 2040	217.33	174.83	45181.48
Dec, 2040	216.49	175.67	45005.81
Jan, 2041	215.65	176.51	44829.30
Feb, 2041	214.81	177.35	44651.95
Mar, 2041	213.96	178.20	44473.75
Apr, 2041	213.10	179.06	44294.69
May, 2041	212.25	179.91	44114.78
Jun, 2041	211.38	180.78	43934.00
Jul, 2041	210.52	181.64	43752.36
Aug, 2041	209.65	182.51	43569.84
Sep, 2041	208.77	183.39	43386.46
Oct, 2041	207.89	184.27	43202.19
Nov, 2041	207.01	185.15	43017.04
Dec, 2041	206.12	186.04	42831.00
Jan, 2042	205.23	186.93	42644.08
Feb, 2042	204.34	187.82	42456.25
Mar, 2042	203.44	188.72	42267.53
Apr, 2042	202.53	189.63	42077.90
May, 2042	201.62	190.54	41887.36
Jun, 2042	200.71	191.45	41695.91
Jul, 2042	199.79	192.37	41503.55
Aug, 2042	198.87	193.29	41310.26
Sep, 2042	197.94	194.22	41116.04
Oct, 2042	197.01	195.15	40920.90
Nov, 2042	196.08	196.08	40724.82
Dec, 2042	195.14	197.02	40527.80
Jan, 2043	194.20	197.96	40329.83
Feb, 2043	193.25	198.91	40130.92
Mar, 2043	192.29	199.87	39931.05
Apr, 2043	191.34	200.82	39730.23
May, 2043	190.37	201.79	39528.44
Jun, 2043	189.41	202.75	39325.69
Jul, 2043	188.44	203.72	39121.97
Aug, 2043	187.46	204.70	38917.26
Sep, 2043	186.48	205.68	38711.58
Oct, 2043	185.49	206.67	38504.92
Nov, 2043	184.50	207.66	38297.26
Dec, 2043	183.51	208.65	38088.61
Jan, 2044	182.51	209.65	37878.95
Feb, 2044	181.50	210.66	37668.30
Mar, 2044	180.49	211.67	37456.63
Apr, 2044	179.48	212.68	37243.95
May, 2044	178.46	213.70	37030.25
Jun, 2044	177.44	214.72	36815.53
Jul, 2044	176.41	215.75	36599.78
Aug, 2044	175.37	216.79	36382.99
Sep, 2044	174.34	217.82	36165.17
Oct, 2044	173.29	218.87	35946.30
Nov, 2044	172.24	219.92	35726.38
Dec, 2044	171.19	220.97	35505.41
Jan, 2045	170.13	222.03	35283.38
Feb, 2045	169.07	223.09	35060.28
Mar, 2045	168.00	224.16	34836.12
Apr, 2045	166.92	225.24	34610.89
May, 2045	165.84	226.32	34384.57
Jun, 2045	164.76	227.40	34157.17
Jul, 2045	163.67	228.49	33928.68
Aug, 2045	162.57	229.59	33699.09
Sep, 2045	161.47	230.69	33468.41
Oct, 2045	160.37	231.79	33236.62
Nov, 2045	159.26	232.90	33003.72
Dec, 2045	158.14	234.02	32769.70
Jan, 2046	157.02	235.14	32534.56
Feb, 2046	155.89	236.27	32298.30
Mar, 2046	154.76	237.40	32060.90
Apr, 2046	153.63	238.53	31822.36
May, 2046	152.48	239.68	31582.69
Jun, 2046	151.33	240.83	31341.86
Jul, 2046	150.18	241.98	31099.88
Aug, 2046	149.02	243.14	30856.74
Sep, 2046	147.86	244.30	30612.43
Oct, 2046	146.68	245.48	30366.96
Nov, 2046	145.51	246.65	30120.31
Dec, 2046	144.33	247.83	29872.47
Jan, 2047	143.14	249.02	29623.45
Feb, 2047	141.95	250.21	29373.24
Mar, 2047	140.75	251.41	29121.82
Apr, 2047	139.54	252.62	28869.21
May, 2047	138.33	253.83	28615.38
Jun, 2047	137.12	255.04	28360.33
Jul, 2047	135.89	256.27	28104.07
Aug, 2047	134.67	257.49	27846.57
Sep, 2047	133.43	258.73	27587.84
Oct, 2047	132.19	259.97	27327.88
Nov, 2047	130.95	261.21	27066.66
Dec, 2047	129.69	262.47	26804.20
Jan, 2048	128.44	263.72	26540.47
Feb, 2048	127.17	264.99	26275.49
Mar, 2048	125.90	266.26	26009.23
Apr, 2048	124.63	267.53	25741.70
May, 2048	123.35	268.81	25472.88
Jun, 2048	122.06	270.10	25202.78
Jul, 2048	120.76	271.40	24931.38
Aug, 2048	119.46	272.70	24658.69
Sep, 2048	118.16	274.00	24384.68
Oct, 2048	116.84	275.32	24109.37
Nov, 2048	115.52	276.64	23832.73
Dec, 2048	114.20	277.96	23554.77
Jan, 2049	112.87	279.29	23275.48
Feb, 2049	111.53	280.63	22994.84
Mar, 2049	110.18	281.98	22712.87
Apr, 2049	108.83	283.33	22429.54
May, 2049	107.47	284.69	22144.85
Jun, 2049	106.11	286.05	21858.81
Jul, 2049	104.74	287.42	21571.39
Aug, 2049	103.36	288.80	21282.59
Sep, 2049	101.98	290.18	20992.41
Oct, 2049	100.59	291.57	20700.84
Nov, 2049	99.19	292.97	20407.87
Dec, 2049	97.79	294.37	20113.50
Jan, 2050	96.38	295.78	19817.71
Feb, 2050	94.96	297.20	19520.51
Mar, 2050	93.54	298.62	19221.89
Apr, 2050	92.10	300.06	18921.83
May, 2050	90.67	301.49	18620.34
Jun, 2050	89.22	302.94	18317.40
Jul, 2050	87.77	304.39	18013.01
Aug, 2050	86.31	305.85	17707.17
Sep, 2050	84.85	307.31	17399.85
Oct, 2050	83.37	308.79	17091.07
Nov, 2050	81.89	310.27	16780.80
Dec, 2050	80.41	311.75	16469.05
Jan, 2051	78.91	313.25	16155.80
Feb, 2051	77.41	314.75	15841.06
Mar, 2051	75.91	316.25	15524.80
Apr, 2051	74.39	317.77	15207.03
May, 2051	72.87	319.29	14887.74
Jun, 2051	71.34	320.82	14566.92
Jul, 2051	69.80	322.36	14244.56
Aug, 2051	68.26	323.90	13920.65
Sep, 2051	66.70	325.46	13595.19
Oct, 2051	65.14	327.02	13268.18
Nov, 2051	63.58	328.58	12939.59
Dec, 2051	62.00	330.16	12609.44
Jan, 2052	60.42	331.74	12277.70
Feb, 2052	58.83	333.33	11944.37
Mar, 2052	57.23	334.93	11609.44
Apr, 2052	55.63	336.53	11272.91
May, 2052	54.02	338.14	10934.77
Jun, 2052	52.40	339.76	10595.00
Jul, 2052	50.77	341.39	10253.61
Aug, 2052	49.13	343.03	9910.58
Sep, 2052	47.49	344.67	9565.91
Oct, 2052	45.84	346.32	9219.59
Nov, 2052	44.18	347.98	8871.60
Dec, 2052	42.51	349.65	8521.95
Jan, 2053	40.83	351.33	8170.63
Feb, 2053	39.15	353.01	7817.62
Mar, 2053	37.46	354.70	7462.92
Apr, 2053	35.76	356.40	7106.52
May, 2053	34.05	358.11	6748.41
Jun, 2053	32.34	359.82	6388.59
Jul, 2053	30.61	361.55	6027.04
Aug, 2053	28.88	363.28	5663.76
Sep, 2053	27.14	365.02	5298.74
Oct, 2053	25.39	366.77	4931.97
Nov, 2053	23.63	368.53	4563.44
Dec, 2053	21.87	370.29	4193.14
Jan, 2054	20.09	372.07	3821.08
Feb, 2054	18.31	373.85	3447.23
Mar, 2054	16.52	375.64	3071.58
Apr, 2054	14.72	377.44	2694.14
May, 2054	12.91	379.25	2314.89
Jun, 2054	11.09	381.07	1933.82
Jul, 2054	9.27	382.89	1550.93
Aug, 2054	7.43	384.73	1166.20
Sep, 2054	5.59	386.57	779.63
Oct, 2054	3.74	388.42	391.20
Nov, 2054	1.87	390.29	0.92