Mortgage Parameters

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

Mortgage Summary

Property Total:	$114,999
Down Payment	$34,500
Mortgage Amount:	$80,499
Mortgage Payment:	$469.77 / month
Estimated Tax:	+ $63.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $533.66 / month
Total Interest Paid:	$88,618.50 over 30 years
Total Tax Paid:	$22,999.80 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	385.72	84.05	80414.95
Dec, 2024	385.32	84.45	80330.51
Jan, 2025	384.92	84.85	80245.65
Feb, 2025	384.51	85.26	80160.39
Mar, 2025	384.10	85.67	80074.73
Apr, 2025	383.69	86.08	79988.65
May, 2025	383.28	86.49	79902.16
Jun, 2025	382.86	86.91	79815.25
Jul, 2025	382.45	87.32	79727.93
Aug, 2025	382.03	87.74	79640.19
Sep, 2025	381.61	88.16	79552.03
Oct, 2025	381.19	88.58	79463.44
Nov, 2025	380.76	89.01	79374.44
Dec, 2025	380.34	89.43	79285.00
Jan, 2026	379.91	89.86	79195.14
Feb, 2026	379.48	90.29	79104.85
Mar, 2026	379.04	90.73	79014.12
Apr, 2026	378.61	91.16	78922.96
May, 2026	378.17	91.60	78831.36
Jun, 2026	377.73	92.04	78739.33
Jul, 2026	377.29	92.48	78646.85
Aug, 2026	376.85	92.92	78553.93
Sep, 2026	376.40	93.37	78460.56
Oct, 2026	375.96	93.81	78366.75
Nov, 2026	375.51	94.26	78272.49
Dec, 2026	375.06	94.71	78177.77
Jan, 2027	374.60	95.17	78082.60
Feb, 2027	374.15	95.62	77986.98
Mar, 2027	373.69	96.08	77890.90
Apr, 2027	373.23	96.54	77794.35
May, 2027	372.76	97.01	77697.35
Jun, 2027	372.30	97.47	77599.88
Jul, 2027	371.83	97.94	77501.94
Aug, 2027	371.36	98.41	77403.53
Sep, 2027	370.89	98.88	77304.66
Oct, 2027	370.42	99.35	77205.30
Nov, 2027	369.94	99.83	77105.48
Dec, 2027	369.46	100.31	77005.17
Jan, 2028	368.98	100.79	76904.38
Feb, 2028	368.50	101.27	76803.11
Mar, 2028	368.01	101.76	76701.36
Apr, 2028	367.53	102.24	76599.12
May, 2028	367.04	102.73	76496.38
Jun, 2028	366.55	103.22	76393.16
Jul, 2028	366.05	103.72	76289.44
Aug, 2028	365.55	104.22	76185.22
Sep, 2028	365.05	104.72	76080.51
Oct, 2028	364.55	105.22	75975.29
Nov, 2028	364.05	105.72	75869.57
Dec, 2028	363.54	106.23	75763.34
Jan, 2029	363.03	106.74	75656.60
Feb, 2029	362.52	107.25	75549.35
Mar, 2029	362.01	107.76	75441.59
Apr, 2029	361.49	108.28	75333.31
May, 2029	360.97	108.80	75224.51
Jun, 2029	360.45	109.32	75115.19
Jul, 2029	359.93	109.84	75005.35
Aug, 2029	359.40	110.37	74894.98
Sep, 2029	358.87	110.90	74784.08
Oct, 2029	358.34	111.43	74672.65
Nov, 2029	357.81	111.96	74560.69
Dec, 2029	357.27	112.50	74448.19
Jan, 2030	356.73	113.04	74335.15
Feb, 2030	356.19	113.58	74221.57
Mar, 2030	355.65	114.12	74107.45
Apr, 2030	355.10	114.67	73992.77
May, 2030	354.55	115.22	73877.55
Jun, 2030	354.00	115.77	73761.78
Jul, 2030	353.44	116.33	73645.45
Aug, 2030	352.88	116.89	73528.57
Sep, 2030	352.32	117.45	73411.12
Oct, 2030	351.76	118.01	73293.11
Nov, 2030	351.20	118.57	73174.54
Dec, 2030	350.63	119.14	73055.40
Jan, 2031	350.06	119.71	72935.68
Feb, 2031	349.48	120.29	72815.40
Mar, 2031	348.91	120.86	72694.53
Apr, 2031	348.33	121.44	72573.09
May, 2031	347.75	122.02	72451.07
Jun, 2031	347.16	122.61	72328.46
Jul, 2031	346.57	123.20	72205.26
Aug, 2031	345.98	123.79	72081.48
Sep, 2031	345.39	124.38	71957.10
Oct, 2031	344.79	124.98	71832.12
Nov, 2031	344.20	125.57	71706.55
Dec, 2031	343.59	126.18	71580.37
Jan, 2032	342.99	126.78	71453.59
Feb, 2032	342.38	127.39	71326.20
Mar, 2032	341.77	128.00	71198.20
Apr, 2032	341.16	128.61	71069.59
May, 2032	340.54	129.23	70940.36
Jun, 2032	339.92	129.85	70810.52
Jul, 2032	339.30	130.47	70680.05
Aug, 2032	338.68	131.09	70548.95
Sep, 2032	338.05	131.72	70417.23
Oct, 2032	337.42	132.35	70284.87
Nov, 2032	336.78	132.99	70151.89
Dec, 2032	336.14	133.63	70018.26
Jan, 2033	335.50	134.27	69883.99
Feb, 2033	334.86	134.91	69749.09
Mar, 2033	334.21	135.56	69613.53
Apr, 2033	333.56	136.21	69477.32
May, 2033	332.91	136.86	69340.47
Jun, 2033	332.26	137.51	69202.95
Jul, 2033	331.60	138.17	69064.78
Aug, 2033	330.94	138.83	68925.95
Sep, 2033	330.27	139.50	68786.45
Oct, 2033	329.60	140.17	68646.28
Nov, 2033	328.93	140.84	68505.44
Dec, 2033	328.26	141.51	68363.92
Jan, 2034	327.58	142.19	68221.73
Feb, 2034	326.90	142.87	68078.86
Mar, 2034	326.21	143.56	67935.30
Apr, 2034	325.52	144.25	67791.05
May, 2034	324.83	144.94	67646.11
Jun, 2034	324.14	145.63	67500.48
Jul, 2034	323.44	146.33	67354.15
Aug, 2034	322.74	147.03	67207.12
Sep, 2034	322.03	147.74	67059.38
Oct, 2034	321.33	148.44	66910.94
Nov, 2034	320.61	149.16	66761.78
Dec, 2034	319.90	149.87	66611.91
Jan, 2035	319.18	150.59	66461.33
Feb, 2035	318.46	151.31	66310.02
Mar, 2035	317.74	152.03	66157.98
Apr, 2035	317.01	152.76	66005.22
May, 2035	316.28	153.49	65851.72
Jun, 2035	315.54	154.23	65697.49
Jul, 2035	314.80	154.97	65542.52
Aug, 2035	314.06	155.71	65386.81
Sep, 2035	313.31	156.46	65230.35
Oct, 2035	312.56	157.21	65073.15
Nov, 2035	311.81	157.96	64915.19
Dec, 2035	311.05	158.72	64756.47
Jan, 2036	310.29	159.48	64596.99
Feb, 2036	309.53	160.24	64436.75
Mar, 2036	308.76	161.01	64275.74
Apr, 2036	307.99	161.78	64113.95
May, 2036	307.21	162.56	63951.40
Jun, 2036	306.43	163.34	63788.06
Jul, 2036	305.65	164.12	63623.94
Aug, 2036	304.86	164.91	63459.04
Sep, 2036	304.07	165.70	63293.34
Oct, 2036	303.28	166.49	63126.85
Nov, 2036	302.48	167.29	62959.56
Dec, 2036	301.68	168.09	62791.47
Jan, 2037	300.88	168.89	62622.58
Feb, 2037	300.07	169.70	62452.88
Mar, 2037	299.25	170.52	62282.36
Apr, 2037	298.44	171.33	62111.03
May, 2037	297.62	172.15	61938.87
Jun, 2037	296.79	172.98	61765.89
Jul, 2037	295.96	173.81	61592.08
Aug, 2037	295.13	174.64	61417.44
Sep, 2037	294.29	175.48	61241.96
Oct, 2037	293.45	176.32	61065.65
Nov, 2037	292.61	177.16	60888.48
Dec, 2037	291.76	178.01	60710.47
Jan, 2038	290.90	178.87	60531.60
Feb, 2038	290.05	179.72	60351.88
Mar, 2038	289.19	180.58	60171.30
Apr, 2038	288.32	181.45	59989.85
May, 2038	287.45	182.32	59807.53
Jun, 2038	286.58	183.19	59624.34
Jul, 2038	285.70	184.07	59440.27
Aug, 2038	284.82	184.95	59255.31
Sep, 2038	283.93	185.84	59069.48
Oct, 2038	283.04	186.73	58882.75
Nov, 2038	282.15	187.62	58695.12
Dec, 2038	281.25	188.52	58506.60
Jan, 2039	280.34	189.43	58317.18
Feb, 2039	279.44	190.33	58126.84
Mar, 2039	278.52	191.25	57935.60
Apr, 2039	277.61	192.16	57743.43
May, 2039	276.69	193.08	57550.35
Jun, 2039	275.76	194.01	57356.34
Jul, 2039	274.83	194.94	57161.41
Aug, 2039	273.90	195.87	56965.54
Sep, 2039	272.96	196.81	56768.72
Oct, 2039	272.02	197.75	56570.97
Nov, 2039	271.07	198.70	56372.27
Dec, 2039	270.12	199.65	56172.62
Jan, 2040	269.16	200.61	55972.01
Feb, 2040	268.20	201.57	55770.44
Mar, 2040	267.23	202.54	55567.90
Apr, 2040	266.26	203.51	55364.39
May, 2040	265.29	204.48	55159.91
Jun, 2040	264.31	205.46	54954.45
Jul, 2040	263.32	206.45	54748.00
Aug, 2040	262.33	207.44	54540.57
Sep, 2040	261.34	208.43	54332.14
Oct, 2040	260.34	209.43	54122.71
Nov, 2040	259.34	210.43	53912.28
Dec, 2040	258.33	211.44	53700.84
Jan, 2041	257.32	212.45	53488.38
Feb, 2041	256.30	213.47	53274.91
Mar, 2041	255.28	214.49	53060.42
Apr, 2041	254.25	215.52	52844.89
May, 2041	253.22	216.55	52628.34
Jun, 2041	252.18	217.59	52410.75
Jul, 2041	251.13	218.64	52192.11
Aug, 2041	250.09	219.68	51972.43
Sep, 2041	249.03	220.74	51751.69
Oct, 2041	247.98	221.79	51529.90
Nov, 2041	246.91	222.86	51307.05
Dec, 2041	245.85	223.92	51083.12
Jan, 2042	244.77	225.00	50858.12
Feb, 2042	243.70	226.07	50632.05
Mar, 2042	242.61	227.16	50404.89
Apr, 2042	241.52	228.25	50176.65
May, 2042	240.43	229.34	49947.30
Jun, 2042	239.33	230.44	49716.87
Jul, 2042	238.23	231.54	49485.32
Aug, 2042	237.12	232.65	49252.67
Sep, 2042	236.00	233.77	49018.90
Oct, 2042	234.88	234.89	48784.01
Nov, 2042	233.76	236.01	48548.00
Dec, 2042	232.63	237.14	48310.86
Jan, 2043	231.49	238.28	48072.58
Feb, 2043	230.35	239.42	47833.15
Mar, 2043	229.20	240.57	47592.58
Apr, 2043	228.05	241.72	47350.86
May, 2043	226.89	242.88	47107.98
Jun, 2043	225.73	244.04	46863.94
Jul, 2043	224.56	245.21	46618.72
Aug, 2043	223.38	246.39	46372.34
Sep, 2043	222.20	247.57	46124.77
Oct, 2043	221.01	248.76	45876.01
Nov, 2043	219.82	249.95	45626.06
Dec, 2043	218.62	251.15	45374.92
Jan, 2044	217.42	252.35	45122.57
Feb, 2044	216.21	253.56	44869.01
Mar, 2044	215.00	254.77	44614.24
Apr, 2044	213.78	255.99	44358.25
May, 2044	212.55	257.22	44101.03
Jun, 2044	211.32	258.45	43842.57
Jul, 2044	210.08	259.69	43582.88
Aug, 2044	208.83	260.94	43321.95
Sep, 2044	207.58	262.19	43059.76
Oct, 2044	206.33	263.44	42796.32
Nov, 2044	205.07	264.70	42531.61
Dec, 2044	203.80	265.97	42265.64
Jan, 2045	202.52	267.25	41998.40
Feb, 2045	201.24	268.53	41729.87
Mar, 2045	199.96	269.81	41460.05
Apr, 2045	198.66	271.11	41188.95
May, 2045	197.36	272.41	40916.54
Jun, 2045	196.06	273.71	40642.83
Jul, 2045	194.75	275.02	40367.80
Aug, 2045	193.43	276.34	40091.46
Sep, 2045	192.10	277.67	39813.80
Oct, 2045	190.77	279.00	39534.80
Nov, 2045	189.44	280.33	39254.47
Dec, 2045	188.09	281.68	38972.80
Jan, 2046	186.74	283.03	38689.77
Feb, 2046	185.39	284.38	38405.39
Mar, 2046	184.03	285.74	38119.64
Apr, 2046	182.66	287.11	37832.53
May, 2046	181.28	288.49	37544.04
Jun, 2046	179.90	289.87	37254.17
Jul, 2046	178.51	291.26	36962.91
Aug, 2046	177.11	292.66	36670.25
Sep, 2046	175.71	294.06	36376.20
Oct, 2046	174.30	295.47	36080.73
Nov, 2046	172.89	296.88	35783.84
Dec, 2046	171.46	298.31	35485.54
Jan, 2047	170.03	299.74	35185.80
Feb, 2047	168.60	301.17	34884.63
Mar, 2047	167.16	302.61	34582.02
Apr, 2047	165.71	304.06	34277.95
May, 2047	164.25	305.52	33972.43
Jun, 2047	162.78	306.99	33665.45
Jul, 2047	161.31	308.46	33356.99
Aug, 2047	159.84	309.93	33047.06
Sep, 2047	158.35	311.42	32735.64
Oct, 2047	156.86	312.91	32422.72
Nov, 2047	155.36	314.41	32108.31
Dec, 2047	153.85	315.92	31792.40
Jan, 2048	152.34	317.43	31474.96
Feb, 2048	150.82	318.95	31156.01
Mar, 2048	149.29	320.48	30835.53
Apr, 2048	147.75	322.02	30513.51
May, 2048	146.21	323.56	30189.96
Jun, 2048	144.66	325.11	29864.85
Jul, 2048	143.10	326.67	29538.18
Aug, 2048	141.54	328.23	29209.94
Sep, 2048	139.96	329.81	28880.14
Oct, 2048	138.38	331.39	28548.75
Nov, 2048	136.80	332.97	28215.78
Dec, 2048	135.20	334.57	27881.21
Jan, 2049	133.60	336.17	27545.04
Feb, 2049	131.99	337.78	27207.25
Mar, 2049	130.37	339.40	26867.85
Apr, 2049	128.74	341.03	26526.82
May, 2049	127.11	342.66	26184.16
Jun, 2049	125.47	344.30	25839.86
Jul, 2049	123.82	345.95	25493.90
Aug, 2049	122.16	347.61	25146.29
Sep, 2049	120.49	349.28	24797.01
Oct, 2049	118.82	350.95	24446.06
Nov, 2049	117.14	352.63	24093.43
Dec, 2049	115.45	354.32	23739.11
Jan, 2050	113.75	356.02	23383.09
Feb, 2050	112.04	357.73	23025.36
Mar, 2050	110.33	359.44	22665.92
Apr, 2050	108.61	361.16	22304.76
May, 2050	106.88	362.89	21941.87
Jun, 2050	105.14	364.63	21577.23
Jul, 2050	103.39	366.38	21210.86
Aug, 2050	101.64	368.13	20842.72
Sep, 2050	99.87	369.90	20472.82
Oct, 2050	98.10	371.67	20101.15
Nov, 2050	96.32	373.45	19727.70
Dec, 2050	94.53	375.24	19352.46
Jan, 2051	92.73	377.04	18975.42
Feb, 2051	90.92	378.85	18596.57
Mar, 2051	89.11	380.66	18215.91
Apr, 2051	87.28	382.49	17833.43
May, 2051	85.45	384.32	17449.11
Jun, 2051	83.61	386.16	17062.95
Jul, 2051	81.76	388.01	16674.94
Aug, 2051	79.90	389.87	16285.07
Sep, 2051	78.03	391.74	15893.33
Oct, 2051	76.16	393.61	15499.72
Nov, 2051	74.27	395.50	15104.22
Dec, 2051	72.37	397.40	14706.82
Jan, 2052	70.47	399.30	14307.52
Feb, 2052	68.56	401.21	13906.31
Mar, 2052	66.63	403.14	13503.17
Apr, 2052	64.70	405.07	13098.10
May, 2052	62.76	407.01	12691.10
Jun, 2052	60.81	408.96	12282.14
Jul, 2052	58.85	410.92	11871.22
Aug, 2052	56.88	412.89	11458.33
Sep, 2052	54.90	414.87	11043.47
Oct, 2052	52.92	416.85	10626.61
Nov, 2052	50.92	418.85	10207.76
Dec, 2052	48.91	420.86	9786.91
Jan, 2053	46.90	422.87	9364.03
Feb, 2053	44.87	424.90	8939.13
Mar, 2053	42.83	426.94	8512.19
Apr, 2053	40.79	428.98	8083.21
May, 2053	38.73	431.04	7652.17
Jun, 2053	36.67	433.10	7219.07
Jul, 2053	34.59	435.18	6783.89
Aug, 2053	32.51	437.26	6346.63
Sep, 2053	30.41	439.36	5907.27
Oct, 2053	28.31	441.46	5465.80
Nov, 2053	26.19	443.58	5022.22
Dec, 2053	24.06	445.71	4576.52
Jan, 2054	21.93	447.84	4128.68
Feb, 2054	19.78	449.99	3678.69
Mar, 2054	17.63	452.14	3226.55
Apr, 2054	15.46	454.31	2772.24
May, 2054	13.28	456.49	2315.75
Jun, 2054	11.10	458.67	1857.08
Jul, 2054	8.90	460.87	1396.21
Aug, 2054	6.69	463.08	933.13
Sep, 2054	4.47	465.30	467.83
Oct, 2054	2.24	467.53	0.30