Mortgage Parameters

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

Mortgage Summary

Property Total:	$180,000
Down Payment	$54,000
Mortgage Amount:	$126,000
Mortgage Payment:	$735.30 / month
Estimated Tax:	+ $100.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $835.30 / month
Total Interest Paid:	$138,708.00 over 30 years
Total Tax Paid:	$36,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	603.75	131.55	125868.45
Jan, 2025	603.12	132.18	125736.27
Feb, 2025	602.49	132.81	125603.46
Mar, 2025	601.85	133.45	125470.01
Apr, 2025	601.21	134.09	125335.92
May, 2025	600.57	134.73	125201.18
Jun, 2025	599.92	135.38	125065.81
Jul, 2025	599.27	136.03	124929.78
Aug, 2025	598.62	136.68	124793.10
Sep, 2025	597.97	137.33	124655.77
Oct, 2025	597.31	137.99	124517.78
Nov, 2025	596.65	138.65	124379.13
Dec, 2025	595.98	139.32	124239.81
Jan, 2026	595.32	139.98	124099.82
Feb, 2026	594.64	140.66	123959.17
Mar, 2026	593.97	141.33	123817.84
Apr, 2026	593.29	142.01	123675.83
May, 2026	592.61	142.69	123533.15
Jun, 2026	591.93	143.37	123389.78
Jul, 2026	591.24	144.06	123245.72
Aug, 2026	590.55	144.75	123100.97
Sep, 2026	589.86	145.44	122955.53
Oct, 2026	589.16	146.14	122809.39
Nov, 2026	588.46	146.84	122662.56
Dec, 2026	587.76	147.54	122515.01
Jan, 2027	587.05	148.25	122366.76
Feb, 2027	586.34	148.96	122217.80
Mar, 2027	585.63	149.67	122068.13
Apr, 2027	584.91	150.39	121917.74
May, 2027	584.19	151.11	121766.63
Jun, 2027	583.47	151.83	121614.80
Jul, 2027	582.74	152.56	121462.23
Aug, 2027	582.01	153.29	121308.94
Sep, 2027	581.27	154.03	121154.91
Oct, 2027	580.53	154.77	121000.15
Nov, 2027	579.79	155.51	120844.64
Dec, 2027	579.05	156.25	120688.39
Jan, 2028	578.30	157.00	120531.38
Feb, 2028	577.55	157.75	120373.63
Mar, 2028	576.79	158.51	120215.12
Apr, 2028	576.03	159.27	120055.85
May, 2028	575.27	160.03	119895.82
Jun, 2028	574.50	160.80	119735.02
Jul, 2028	573.73	161.57	119573.45
Aug, 2028	572.96	162.34	119411.11
Sep, 2028	572.18	163.12	119247.98
Oct, 2028	571.40	163.90	119084.08
Nov, 2028	570.61	164.69	118919.39
Dec, 2028	569.82	165.48	118753.91
Jan, 2029	569.03	166.27	118587.64
Feb, 2029	568.23	167.07	118420.58
Mar, 2029	567.43	167.87	118252.71
Apr, 2029	566.63	168.67	118084.04
May, 2029	565.82	169.48	117914.55
Jun, 2029	565.01	170.29	117744.26
Jul, 2029	564.19	171.11	117573.15
Aug, 2029	563.37	171.93	117401.22
Sep, 2029	562.55	172.75	117228.47
Oct, 2029	561.72	173.58	117054.89
Nov, 2029	560.89	174.41	116880.48
Dec, 2029	560.05	175.25	116705.23
Jan, 2030	559.21	176.09	116529.15
Feb, 2030	558.37	176.93	116352.21
Mar, 2030	557.52	177.78	116174.43
Apr, 2030	556.67	178.63	115995.80
May, 2030	555.81	179.49	115816.32
Jun, 2030	554.95	180.35	115635.97
Jul, 2030	554.09	181.21	115454.76
Aug, 2030	553.22	182.08	115272.68
Sep, 2030	552.35	182.95	115089.73
Oct, 2030	551.47	183.83	114905.90
Nov, 2030	550.59	184.71	114721.19
Dec, 2030	549.71	185.59	114535.60
Jan, 2031	548.82	186.48	114349.11
Feb, 2031	547.92	187.38	114161.74
Mar, 2031	547.02	188.28	113973.46
Apr, 2031	546.12	189.18	113784.28
May, 2031	545.22	190.08	113594.20
Jun, 2031	544.31	190.99	113403.21
Jul, 2031	543.39	191.91	113211.30
Aug, 2031	542.47	192.83	113018.47
Sep, 2031	541.55	193.75	112824.71
Oct, 2031	540.62	194.68	112630.03
Nov, 2031	539.69	195.61	112434.42
Dec, 2031	538.75	196.55	112237.87
Jan, 2032	537.81	197.49	112040.37
Feb, 2032	536.86	198.44	111841.93
Mar, 2032	535.91	199.39	111642.54
Apr, 2032	534.95	200.35	111442.20
May, 2032	533.99	201.31	111240.89
Jun, 2032	533.03	202.27	111038.62
Jul, 2032	532.06	203.24	110835.38
Aug, 2032	531.09	204.21	110631.16
Sep, 2032	530.11	205.19	110425.97
Oct, 2032	529.12	206.18	110219.80
Nov, 2032	528.14	207.16	110012.63
Dec, 2032	527.14	208.16	109804.48
Jan, 2033	526.15	209.15	109595.32
Feb, 2033	525.14	210.16	109385.17
Mar, 2033	524.14	211.16	109174.01
Apr, 2033	523.13	212.17	108961.83
May, 2033	522.11	213.19	108748.64
Jun, 2033	521.09	214.21	108534.43
Jul, 2033	520.06	215.24	108319.19
Aug, 2033	519.03	216.27	108102.92
Sep, 2033	517.99	217.31	107885.61
Oct, 2033	516.95	218.35	107667.26
Nov, 2033	515.91	219.39	107447.87
Dec, 2033	514.85	220.45	107227.42
Jan, 2034	513.80	221.50	107005.92
Feb, 2034	512.74	222.56	106783.36
Mar, 2034	511.67	223.63	106559.73
Apr, 2034	510.60	224.70	106335.03
May, 2034	509.52	225.78	106109.25
Jun, 2034	508.44	226.86	105882.39
Jul, 2034	507.35	227.95	105654.44
Aug, 2034	506.26	229.04	105425.40
Sep, 2034	505.16	230.14	105195.27
Oct, 2034	504.06	231.24	104964.03
Nov, 2034	502.95	232.35	104731.68
Dec, 2034	501.84	233.46	104498.22
Jan, 2035	500.72	234.58	104263.64
Feb, 2035	499.60	235.70	104027.93
Mar, 2035	498.47	236.83	103791.10
Apr, 2035	497.33	237.97	103553.13
May, 2035	496.19	239.11	103314.03
Jun, 2035	495.05	240.25	103073.77
Jul, 2035	493.90	241.40	102832.37
Aug, 2035	492.74	242.56	102589.81
Sep, 2035	491.58	243.72	102346.08
Oct, 2035	490.41	244.89	102101.19
Nov, 2035	489.23	246.07	101855.13
Dec, 2035	488.06	247.24	101607.88
Jan, 2036	486.87	248.43	101359.45
Feb, 2036	485.68	249.62	101109.83
Mar, 2036	484.48	250.82	100859.02
Apr, 2036	483.28	252.02	100607.00
May, 2036	482.08	253.22	100353.78
Jun, 2036	480.86	254.44	100099.34
Jul, 2036	479.64	255.66	99843.68
Aug, 2036	478.42	256.88	99586.80
Sep, 2036	477.19	258.11	99328.68
Oct, 2036	475.95	259.35	99069.33
Nov, 2036	474.71	260.59	98808.74
Dec, 2036	473.46	261.84	98546.90
Jan, 2037	472.20	263.10	98283.80
Feb, 2037	470.94	264.36	98019.45
Mar, 2037	469.68	265.62	97753.82
Apr, 2037	468.40	266.90	97486.93
May, 2037	467.12	268.18	97218.75
Jun, 2037	465.84	269.46	96949.29
Jul, 2037	464.55	270.75	96678.54
Aug, 2037	463.25	272.05	96406.49
Sep, 2037	461.95	273.35	96133.14
Oct, 2037	460.64	274.66	95858.48
Nov, 2037	459.32	275.98	95582.50
Dec, 2037	458.00	277.30	95305.20
Jan, 2038	456.67	278.63	95026.57
Feb, 2038	455.34	279.96	94746.61
Mar, 2038	453.99	281.31	94465.30
Apr, 2038	452.65	282.65	94182.65
May, 2038	451.29	284.01	93898.64
Jun, 2038	449.93	285.37	93613.27
Jul, 2038	448.56	286.74	93326.53
Aug, 2038	447.19	288.11	93038.42
Sep, 2038	445.81	289.49	92748.93
Oct, 2038	444.42	290.88	92458.05
Nov, 2038	443.03	292.27	92165.78
Dec, 2038	441.63	293.67	91872.11
Jan, 2039	440.22	295.08	91577.03
Feb, 2039	438.81	296.49	91280.54
Mar, 2039	437.39	297.91	90982.62
Apr, 2039	435.96	299.34	90683.28
May, 2039	434.52	300.78	90382.51
Jun, 2039	433.08	302.22	90080.29
Jul, 2039	431.63	303.67	89776.62
Aug, 2039	430.18	305.12	89471.50
Sep, 2039	428.72	306.58	89164.92
Oct, 2039	427.25	308.05	88856.87
Nov, 2039	425.77	309.53	88547.34
Dec, 2039	424.29	311.01	88236.33
Jan, 2040	422.80	312.50	87923.83
Feb, 2040	421.30	314.00	87609.83
Mar, 2040	419.80	315.50	87294.33
Apr, 2040	418.29	317.01	86977.31
May, 2040	416.77	318.53	86658.78
Jun, 2040	415.24	320.06	86338.72
Jul, 2040	413.71	321.59	86017.13
Aug, 2040	412.17	323.13	85693.99
Sep, 2040	410.62	324.68	85369.31
Oct, 2040	409.06	326.24	85043.07
Nov, 2040	407.50	327.80	84715.27
Dec, 2040	405.93	329.37	84385.90
Jan, 2041	404.35	330.95	84054.94
Feb, 2041	402.76	332.54	83722.41
Mar, 2041	401.17	334.13	83388.28
Apr, 2041	399.57	335.73	83052.55
May, 2041	397.96	337.34	82715.21
Jun, 2041	396.34	338.96	82376.25
Jul, 2041	394.72	340.58	82035.67
Aug, 2041	393.09	342.21	81693.46
Sep, 2041	391.45	343.85	81349.61
Oct, 2041	389.80	345.50	81004.11
Nov, 2041	388.14	347.16	80656.95
Dec, 2041	386.48	348.82	80308.13
Jan, 2042	384.81	350.49	79957.64
Feb, 2042	383.13	352.17	79605.47
Mar, 2042	381.44	353.86	79251.61
Apr, 2042	379.75	355.55	78896.06
May, 2042	378.04	357.26	78538.81
Jun, 2042	376.33	358.97	78179.84
Jul, 2042	374.61	360.69	77819.15
Aug, 2042	372.88	362.42	77456.73
Sep, 2042	371.15	364.15	77092.58
Oct, 2042	369.40	365.90	76726.68
Nov, 2042	367.65	367.65	76359.03
Dec, 2042	365.89	369.41	75989.62
Jan, 2043	364.12	371.18	75618.43
Feb, 2043	362.34	372.96	75245.47
Mar, 2043	360.55	374.75	74870.72
Apr, 2043	358.76	376.54	74494.18
May, 2043	356.95	378.35	74115.83
Jun, 2043	355.14	380.16	73735.67
Jul, 2043	353.32	381.98	73353.69
Aug, 2043	351.49	383.81	72969.87
Sep, 2043	349.65	385.65	72584.22
Oct, 2043	347.80	387.50	72196.72
Nov, 2043	345.94	389.36	71807.36
Dec, 2043	344.08	391.22	71416.14
Jan, 2044	342.20	393.10	71023.04
Feb, 2044	340.32	394.98	70628.06
Mar, 2044	338.43	396.87	70231.18
Apr, 2044	336.52	398.78	69832.41
May, 2044	334.61	400.69	69431.72
Jun, 2044	332.69	402.61	69029.12
Jul, 2044	330.76	404.54	68624.58
Aug, 2044	328.83	406.47	68218.11
Sep, 2044	326.88	408.42	67809.69
Oct, 2044	324.92	410.38	67399.31
Nov, 2044	322.96	412.34	66986.96
Dec, 2044	320.98	414.32	66572.64
Jan, 2045	318.99	416.31	66156.34
Feb, 2045	317.00	418.30	65738.03
Mar, 2045	314.99	420.31	65317.73
Apr, 2045	312.98	422.32	64895.41
May, 2045	310.96	424.34	64471.07
Jun, 2045	308.92	426.38	64044.69
Jul, 2045	306.88	428.42	63616.27
Aug, 2045	304.83	430.47	63185.80
Sep, 2045	302.77	432.53	62753.26
Oct, 2045	300.69	434.61	62318.66
Nov, 2045	298.61	436.69	61881.97
Dec, 2045	296.52	438.78	61443.19
Jan, 2046	294.42	440.88	61002.30
Feb, 2046	292.30	443.00	60559.30
Mar, 2046	290.18	445.12	60114.18
Apr, 2046	288.05	447.25	59666.93
May, 2046	285.90	449.40	59217.53
Jun, 2046	283.75	451.55	58765.99
Jul, 2046	281.59	453.71	58312.27
Aug, 2046	279.41	455.89	57856.39
Sep, 2046	277.23	458.07	57398.31
Oct, 2046	275.03	460.27	56938.05
Nov, 2046	272.83	462.47	56475.58
Dec, 2046	270.61	464.69	56010.89
Jan, 2047	268.39	466.91	55543.97
Feb, 2047	266.15	469.15	55074.82
Mar, 2047	263.90	471.40	54603.42
Apr, 2047	261.64	473.66	54129.76
May, 2047	259.37	475.93	53653.83
Jun, 2047	257.09	478.21	53175.63
Jul, 2047	254.80	480.50	52695.13
Aug, 2047	252.50	482.80	52212.32
Sep, 2047	250.18	485.12	51727.21
Oct, 2047	247.86	487.44	51239.77
Nov, 2047	245.52	489.78	50749.99
Dec, 2047	243.18	492.12	50257.87
Jan, 2048	240.82	494.48	49763.39
Feb, 2048	238.45	496.85	49266.54
Mar, 2048	236.07	499.23	48767.31
Apr, 2048	233.68	501.62	48265.68
May, 2048	231.27	504.03	47761.66
Jun, 2048	228.86	506.44	47255.21
Jul, 2048	226.43	508.87	46746.34
Aug, 2048	223.99	511.31	46235.04
Sep, 2048	221.54	513.76	45721.28
Oct, 2048	219.08	516.22	45205.06
Nov, 2048	216.61	518.69	44686.37
Dec, 2048	214.12	521.18	44165.19
Jan, 2049	211.62	523.68	43641.52
Feb, 2049	209.12	526.18	43115.33
Mar, 2049	206.59	528.71	42586.63
Apr, 2049	204.06	531.24	42055.39
May, 2049	201.52	533.78	41521.60
Jun, 2049	198.96	536.34	40985.26
Jul, 2049	196.39	538.91	40446.35
Aug, 2049	193.81	541.49	39904.85
Sep, 2049	191.21	544.09	39360.76
Oct, 2049	188.60	546.70	38814.07
Nov, 2049	185.98	549.32	38264.75
Dec, 2049	183.35	551.95	37712.80
Jan, 2050	180.71	554.59	37158.21
Feb, 2050	178.05	557.25	36600.96
Mar, 2050	175.38	559.92	36041.04
Apr, 2050	172.70	562.60	35478.44
May, 2050	170.00	565.30	34913.14
Jun, 2050	167.29	568.01	34345.13
Jul, 2050	164.57	570.73	33774.40
Aug, 2050	161.84	573.46	33200.94
Sep, 2050	159.09	576.21	32624.72
Oct, 2050	156.33	578.97	32045.75
Nov, 2050	153.55	581.75	31464.00
Dec, 2050	150.77	584.53	30879.47
Jan, 2051	147.96	587.34	30292.13
Feb, 2051	145.15	590.15	29701.98
Mar, 2051	142.32	592.98	29109.00
Apr, 2051	139.48	595.82	28513.18
May, 2051	136.63	598.67	27914.51
Jun, 2051	133.76	601.54	27312.97
Jul, 2051	130.87	604.43	26708.54
Aug, 2051	127.98	607.32	26101.22
Sep, 2051	125.07	610.23	25490.99
Oct, 2051	122.14	613.16	24877.83
Nov, 2051	119.21	616.09	24261.74
Dec, 2051	116.25	619.05	23642.69
Jan, 2052	113.29	622.01	23020.68
Feb, 2052	110.31	624.99	22395.69
Mar, 2052	107.31	627.99	21767.70
Apr, 2052	104.30	631.00	21136.70
May, 2052	101.28	634.02	20502.68
Jun, 2052	98.24	637.06	19865.63
Jul, 2052	95.19	640.11	19225.52
Aug, 2052	92.12	643.18	18582.34
Sep, 2052	89.04	646.26	17936.08
Oct, 2052	85.94	649.36	17286.72
Nov, 2052	82.83	652.47	16634.25
Dec, 2052	79.71	655.59	15978.66
Jan, 2053	76.56	658.74	15319.93
Feb, 2053	73.41	661.89	14658.03
Mar, 2053	70.24	665.06	13992.97
Apr, 2053	67.05	668.25	13324.72
May, 2053	63.85	671.45	12653.27
Jun, 2053	60.63	674.67	11978.60
Jul, 2053	57.40	677.90	11300.69
Aug, 2053	54.15	681.15	10619.54
Sep, 2053	50.89	684.41	9935.13
Oct, 2053	47.61	687.69	9247.43
Nov, 2053	44.31	690.99	8556.45
Dec, 2053	41.00	694.30	7862.14
Jan, 2054	37.67	697.63	7164.52
Feb, 2054	34.33	700.97	6463.55
Mar, 2054	30.97	704.33	5759.22
Apr, 2054	27.60	707.70	5051.52
May, 2054	24.21	711.09	4340.42
Jun, 2054	20.80	714.50	3625.92
Jul, 2054	17.37	717.93	2907.99
Aug, 2054	13.93	721.37	2186.63
Sep, 2054	10.48	724.82	1461.80
Oct, 2054	7.00	728.30	733.51
Nov, 2054	3.51	731.79	1.72