Mortgage Parameters

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

Mortgage Summary

Property Total:	$115,000
Down Payment	$34,500
Mortgage Amount:	$80,500
Mortgage Payment:	$469.78 / month
Estimated Tax:	+ $63.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $533.67 / month
Total Interest Paid:	$88,621.20 over 30 years
Total Tax Paid:	$23,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	385.73	84.05	80415.95
May, 2025	385.33	84.45	80331.50
Jun, 2025	384.92	84.86	80246.64
Jul, 2025	384.52	85.26	80161.37
Aug, 2025	384.11	85.67	80075.70
Sep, 2025	383.70	86.08	79989.62
Oct, 2025	383.28	86.50	79903.12
Nov, 2025	382.87	86.91	79816.21
Dec, 2025	382.45	87.33	79728.88
Jan, 2026	382.03	87.75	79641.13
Feb, 2026	381.61	88.17	79552.97
Mar, 2026	381.19	88.59	79464.38
Apr, 2026	380.77	89.01	79375.37
May, 2026	380.34	89.44	79285.93
Jun, 2026	379.91	89.87	79196.06
Jul, 2026	379.48	90.30	79105.76
Aug, 2026	379.05	90.73	79015.03
Sep, 2026	378.61	91.17	78923.86
Oct, 2026	378.18	91.60	78832.26
Nov, 2026	377.74	92.04	78740.22
Dec, 2026	377.30	92.48	78647.73
Jan, 2027	376.85	92.93	78554.81
Feb, 2027	376.41	93.37	78461.44
Mar, 2027	375.96	93.82	78367.62
Apr, 2027	375.51	94.27	78273.35
May, 2027	375.06	94.72	78178.63
Jun, 2027	374.61	95.17	78083.45
Jul, 2027	374.15	95.63	77987.82
Aug, 2027	373.69	96.09	77891.74
Sep, 2027	373.23	96.55	77795.19
Oct, 2027	372.77	97.01	77698.18
Nov, 2027	372.30	97.48	77600.70
Dec, 2027	371.84	97.94	77502.76
Jan, 2028	371.37	98.41	77404.34
Feb, 2028	370.90	98.88	77305.46
Mar, 2028	370.42	99.36	77206.10
Apr, 2028	369.95	99.83	77106.27
May, 2028	369.47	100.31	77005.95
Jun, 2028	368.99	100.79	76905.16
Jul, 2028	368.50	101.28	76803.89
Aug, 2028	368.02	101.76	76702.12
Sep, 2028	367.53	102.25	76599.87
Oct, 2028	367.04	102.74	76497.14
Nov, 2028	366.55	103.23	76393.90
Dec, 2028	366.05	103.73	76290.18
Jan, 2029	365.56	104.22	76185.96
Feb, 2029	365.06	104.72	76081.23
Mar, 2029	364.56	105.22	75976.01
Apr, 2029	364.05	105.73	75870.28
May, 2029	363.55	106.23	75764.05
Jun, 2029	363.04	106.74	75657.30
Jul, 2029	362.52	107.26	75550.05
Aug, 2029	362.01	107.77	75442.28
Sep, 2029	361.49	108.29	75333.99
Oct, 2029	360.98	108.80	75225.19
Nov, 2029	360.45	109.33	75115.86
Dec, 2029	359.93	109.85	75006.01
Jan, 2030	359.40	110.38	74895.64
Feb, 2030	358.87	110.91	74784.73
Mar, 2030	358.34	111.44	74673.29
Apr, 2030	357.81	111.97	74561.32
May, 2030	357.27	112.51	74448.82
Jun, 2030	356.73	113.05	74335.77
Jul, 2030	356.19	113.59	74222.18
Aug, 2030	355.65	114.13	74108.05
Sep, 2030	355.10	114.68	73993.37
Oct, 2030	354.55	115.23	73878.14
Nov, 2030	354.00	115.78	73762.36
Dec, 2030	353.44	116.34	73646.03
Jan, 2031	352.89	116.89	73529.13
Feb, 2031	352.33	117.45	73411.68
Mar, 2031	351.76	118.02	73293.67
Apr, 2031	351.20	118.58	73175.08
May, 2031	350.63	119.15	73055.93
Jun, 2031	350.06	119.72	72936.21
Jul, 2031	349.49	120.29	72815.92
Aug, 2031	348.91	120.87	72695.05
Sep, 2031	348.33	121.45	72573.60
Oct, 2031	347.75	122.03	72451.57
Nov, 2031	347.16	122.62	72328.95
Dec, 2031	346.58	123.20	72205.75
Jan, 2032	345.99	123.79	72081.96
Feb, 2032	345.39	124.39	71957.57
Mar, 2032	344.80	124.98	71832.58
Apr, 2032	344.20	125.58	71707.00
May, 2032	343.60	126.18	71580.82
Jun, 2032	342.99	126.79	71454.03
Jul, 2032	342.38	127.40	71326.63
Aug, 2032	341.77	128.01	71198.63
Sep, 2032	341.16	128.62	71070.01
Oct, 2032	340.54	129.24	70940.77
Nov, 2032	339.92	129.86	70810.92
Dec, 2032	339.30	130.48	70680.44
Jan, 2033	338.68	131.10	70549.33
Feb, 2033	338.05	131.73	70417.60
Mar, 2033	337.42	132.36	70285.24
Apr, 2033	336.78	133.00	70152.24
May, 2033	336.15	133.63	70018.61
Jun, 2033	335.51	134.27	69884.34
Jul, 2033	334.86	134.92	69749.42
Aug, 2033	334.22	135.56	69613.86
Sep, 2033	333.57	136.21	69477.64
Oct, 2033	332.91	136.87	69340.78
Nov, 2033	332.26	137.52	69203.25
Dec, 2033	331.60	138.18	69065.07
Jan, 2034	330.94	138.84	68926.23
Feb, 2034	330.27	139.51	68786.72
Mar, 2034	329.60	140.18	68646.54
Apr, 2034	328.93	140.85	68505.69
May, 2034	328.26	141.52	68364.17
Jun, 2034	327.58	142.20	68221.97
Jul, 2034	326.90	142.88	68079.09
Aug, 2034	326.21	143.57	67935.52
Sep, 2034	325.52	144.26	67791.26
Oct, 2034	324.83	144.95	67646.32
Nov, 2034	324.14	145.64	67500.68
Dec, 2034	323.44	146.34	67354.34
Jan, 2035	322.74	147.04	67207.30
Feb, 2035	322.03	147.75	67059.55
Mar, 2035	321.33	148.45	66911.10
Apr, 2035	320.62	149.16	66761.93
May, 2035	319.90	149.88	66612.05
Jun, 2035	319.18	150.60	66461.46
Jul, 2035	318.46	151.32	66310.14
Aug, 2035	317.74	152.04	66158.09
Sep, 2035	317.01	152.77	66005.32
Oct, 2035	316.28	153.50	65851.82
Nov, 2035	315.54	154.24	65697.58
Dec, 2035	314.80	154.98	65542.60
Jan, 2036	314.06	155.72	65386.88
Feb, 2036	313.31	156.47	65230.41
Mar, 2036	312.56	157.22	65073.19
Apr, 2036	311.81	157.97	64915.22
May, 2036	311.05	158.73	64756.49
Jun, 2036	310.29	159.49	64597.00
Jul, 2036	309.53	160.25	64436.75
Aug, 2036	308.76	161.02	64275.73
Sep, 2036	307.99	161.79	64113.94
Oct, 2036	307.21	162.57	63951.37
Nov, 2036	306.43	163.35	63788.02
Dec, 2036	305.65	164.13	63623.89
Jan, 2037	304.86	164.92	63458.98
Feb, 2037	304.07	165.71	63293.27
Mar, 2037	303.28	166.50	63126.77
Apr, 2037	302.48	167.30	62959.48
May, 2037	301.68	168.10	62791.38
Jun, 2037	300.88	168.90	62622.47
Jul, 2037	300.07	169.71	62452.76
Aug, 2037	299.25	170.53	62282.23
Sep, 2037	298.44	171.34	62110.89
Oct, 2037	297.61	172.17	61938.72
Nov, 2037	296.79	172.99	61765.73
Dec, 2037	295.96	173.82	61591.91
Jan, 2038	295.13	174.65	61417.26
Feb, 2038	294.29	175.49	61241.77
Mar, 2038	293.45	176.33	61065.44
Apr, 2038	292.61	177.17	60888.27
May, 2038	291.76	178.02	60710.24
Jun, 2038	290.90	178.88	60531.37
Jul, 2038	290.05	179.73	60351.63
Aug, 2038	289.18	180.60	60171.04
Sep, 2038	288.32	181.46	59989.58
Oct, 2038	287.45	182.33	59807.25
Nov, 2038	286.58	183.20	59624.04
Dec, 2038	285.70	184.08	59439.96
Jan, 2039	284.82	184.96	59255.00
Feb, 2039	283.93	185.85	59069.15
Mar, 2039	283.04	186.74	58882.41
Apr, 2039	282.14	187.64	58694.77
May, 2039	281.25	188.53	58506.24
Jun, 2039	280.34	189.44	58316.80
Jul, 2039	279.43	190.35	58126.46
Aug, 2039	278.52	191.26	57935.20
Sep, 2039	277.61	192.17	57743.02
Oct, 2039	276.69	193.09	57549.93
Nov, 2039	275.76	194.02	57355.91
Dec, 2039	274.83	194.95	57160.96
Jan, 2040	273.90	195.88	56965.08
Feb, 2040	272.96	196.82	56768.25
Mar, 2040	272.01	197.77	56570.49
Apr, 2040	271.07	198.71	56371.78
May, 2040	270.11	199.67	56172.11
Jun, 2040	269.16	200.62	55971.49
Jul, 2040	268.20	201.58	55769.91
Aug, 2040	267.23	202.55	55567.36
Sep, 2040	266.26	203.52	55363.84
Oct, 2040	265.29	204.49	55159.34
Nov, 2040	264.31	205.47	54953.87
Dec, 2040	263.32	206.46	54747.41
Jan, 2041	262.33	207.45	54539.96
Feb, 2041	261.34	208.44	54331.52
Mar, 2041	260.34	209.44	54122.07
Apr, 2041	259.33	210.45	53911.63
May, 2041	258.33	211.45	53700.18
Jun, 2041	257.31	212.47	53487.71
Jul, 2041	256.30	213.48	53274.22
Aug, 2041	255.27	214.51	53059.72
Sep, 2041	254.24	215.54	52844.18
Oct, 2041	253.21	216.57	52627.61
Nov, 2041	252.17	217.61	52410.01
Dec, 2041	251.13	218.65	52191.36
Jan, 2042	250.08	219.70	51971.66
Feb, 2042	249.03	220.75	51750.91
Mar, 2042	247.97	221.81	51529.11
Apr, 2042	246.91	222.87	51306.24
May, 2042	245.84	223.94	51082.30
Jun, 2042	244.77	225.01	50857.29
Jul, 2042	243.69	226.09	50631.20
Aug, 2042	242.61	227.17	50404.03
Sep, 2042	241.52	228.26	50175.77
Oct, 2042	240.43	229.35	49946.41
Nov, 2042	239.33	230.45	49715.96
Dec, 2042	238.22	231.56	49484.40
Jan, 2043	237.11	232.67	49251.73
Feb, 2043	236.00	233.78	49017.95
Mar, 2043	234.88	234.90	48783.05
Apr, 2043	233.75	236.03	48547.02
May, 2043	232.62	237.16	48309.86
Jun, 2043	231.48	238.30	48071.57
Jul, 2043	230.34	239.44	47832.13
Aug, 2043	229.20	240.58	47591.55
Sep, 2043	228.04	241.74	47349.81
Oct, 2043	226.88	242.90	47106.91
Nov, 2043	225.72	244.06	46862.85
Dec, 2043	224.55	245.23	46617.62
Jan, 2044	223.38	246.40	46371.22
Feb, 2044	222.20	247.58	46123.64
Mar, 2044	221.01	248.77	45874.87
Apr, 2044	219.82	249.96	45624.90
May, 2044	218.62	251.16	45373.74
Jun, 2044	217.42	252.36	45121.38
Jul, 2044	216.21	253.57	44867.80
Aug, 2044	214.99	254.79	44613.02
Sep, 2044	213.77	256.01	44357.01
Oct, 2044	212.54	257.24	44099.77
Nov, 2044	211.31	258.47	43841.30
Dec, 2044	210.07	259.71	43581.59
Jan, 2045	208.83	260.95	43320.64
Feb, 2045	207.58	262.20	43058.44
Mar, 2045	206.32	263.46	42794.98
Apr, 2045	205.06	264.72	42530.26
May, 2045	203.79	265.99	42264.27
Jun, 2045	202.52	267.26	41997.01
Jul, 2045	201.24	268.54	41728.46
Aug, 2045	199.95	269.83	41458.63
Sep, 2045	198.66	271.12	41187.51
Oct, 2045	197.36	272.42	40915.09
Nov, 2045	196.05	273.73	40641.36
Dec, 2045	194.74	275.04	40366.32
Jan, 2046	193.42	276.36	40089.96
Feb, 2046	192.10	277.68	39812.28
Mar, 2046	190.77	279.01	39533.26
Apr, 2046	189.43	280.35	39252.91
May, 2046	188.09	281.69	38971.22
Jun, 2046	186.74	283.04	38688.18
Jul, 2046	185.38	284.40	38403.78
Aug, 2046	184.02	285.76	38118.02
Sep, 2046	182.65	287.13	37830.89
Oct, 2046	181.27	288.51	37542.38
Nov, 2046	179.89	289.89	37252.49
Dec, 2046	178.50	291.28	36961.21
Jan, 2047	177.11	292.67	36668.54
Feb, 2047	175.70	294.08	36374.46
Mar, 2047	174.29	295.49	36078.98
Apr, 2047	172.88	296.90	35782.07
May, 2047	171.46	298.32	35483.75
Jun, 2047	170.03	299.75	35184.00
Jul, 2047	168.59	301.19	34882.81
Aug, 2047	167.15	302.63	34580.17
Sep, 2047	165.70	304.08	34276.09
Oct, 2047	164.24	305.54	33970.55
Nov, 2047	162.78	307.00	33663.54
Dec, 2047	161.30	308.48	33355.07
Jan, 2048	159.83	309.95	33045.12
Feb, 2048	158.34	311.44	32733.68
Mar, 2048	156.85	312.93	32420.75
Apr, 2048	155.35	314.43	32106.31
May, 2048	153.84	315.94	31790.38
Jun, 2048	152.33	317.45	31472.93
Jul, 2048	150.81	318.97	31153.95
Aug, 2048	149.28	320.50	30833.45
Sep, 2048	147.74	322.04	30511.42
Oct, 2048	146.20	323.58	30187.84
Nov, 2048	144.65	325.13	29862.71
Dec, 2048	143.09	326.69	29536.02
Jan, 2049	141.53	328.25	29207.77
Feb, 2049	139.95	329.83	28877.94
Mar, 2049	138.37	331.41	28546.53
Apr, 2049	136.79	332.99	28213.54
May, 2049	135.19	334.59	27878.95
Jun, 2049	133.59	336.19	27542.76
Jul, 2049	131.98	337.80	27204.95
Aug, 2049	130.36	339.42	26865.53
Sep, 2049	128.73	341.05	26524.48
Oct, 2049	127.10	342.68	26181.80
Nov, 2049	125.45	344.33	25837.47
Dec, 2049	123.80	345.98	25491.49
Jan, 2050	122.15	347.63	25143.86
Feb, 2050	120.48	349.30	24794.56
Mar, 2050	118.81	350.97	24443.59
Apr, 2050	117.13	352.65	24090.94
May, 2050	115.44	354.34	23736.59
Jun, 2050	113.74	356.04	23380.55
Jul, 2050	112.03	357.75	23022.80
Aug, 2050	110.32	359.46	22663.34
Sep, 2050	108.60	361.18	22302.15
Oct, 2050	106.86	362.92	21939.24
Nov, 2050	105.13	364.65	21574.58
Dec, 2050	103.38	366.40	21208.18
Jan, 2051	101.62	368.16	20840.02
Feb, 2051	99.86	369.92	20470.10
Mar, 2051	98.09	371.69	20098.41
Apr, 2051	96.30	373.48	19724.93
May, 2051	94.52	375.26	19349.67
Jun, 2051	92.72	377.06	18972.61
Jul, 2051	90.91	378.87	18593.74
Aug, 2051	89.09	380.69	18213.05
Sep, 2051	87.27	382.51	17830.54
Oct, 2051	85.44	384.34	17446.20
Nov, 2051	83.60	386.18	17060.02
Dec, 2051	81.75	388.03	16671.98
Jan, 2052	79.89	389.89	16282.09
Feb, 2052	78.02	391.76	15890.33
Mar, 2052	76.14	393.64	15496.69
Apr, 2052	74.25	395.53	15101.16
May, 2052	72.36	397.42	14703.74
Jun, 2052	70.46	399.32	14304.42
Jul, 2052	68.54	401.24	13903.18
Aug, 2052	66.62	403.16	13500.02
Sep, 2052	64.69	405.09	13094.93
Oct, 2052	62.75	407.03	12687.89
Nov, 2052	60.80	408.98	12278.91
Dec, 2052	58.84	410.94	11867.97
Jan, 2053	56.87	412.91	11455.05
Feb, 2053	54.89	414.89	11040.16
Mar, 2053	52.90	416.88	10623.28
Apr, 2053	50.90	418.88	10204.41
May, 2053	48.90	420.88	9783.52
Jun, 2053	46.88	422.90	9360.62
Jul, 2053	44.85	424.93	8935.70
Aug, 2053	42.82	426.96	8508.73
Sep, 2053	40.77	429.01	8079.72
Oct, 2053	38.72	431.06	7648.66
Nov, 2053	36.65	433.13	7215.53
Dec, 2053	34.57	435.21	6780.32
Jan, 2054	32.49	437.29	6343.03
Feb, 2054	30.39	439.39	5903.65
Mar, 2054	28.29	441.49	5462.15
Apr, 2054	26.17	443.61	5018.55
May, 2054	24.05	445.73	4572.81
Jun, 2054	21.91	447.87	4124.95
Jul, 2054	19.77	450.01	3674.93
Aug, 2054	17.61	452.17	3222.76
Sep, 2054	15.44	454.34	2768.42
Oct, 2054	13.27	456.51	2311.91
Nov, 2054	11.08	458.70	1853.21
Dec, 2054	8.88	460.90	1392.31
Jan, 2055	6.67	463.11	929.20
Feb, 2055	4.45	465.33	463.87
Mar, 2055	2.22	467.56	0