Mortgage Parameters

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

Mortgage Summary

Property Total:	$174,000
Down Payment	$52,200
Mortgage Amount:	$121,800
Mortgage Payment:	$710.79 / month
Estimated Tax:	+ $96.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $807.46 / month
Total Interest Paid:	$134,085.60 over 30 years
Total Tax Paid:	$34,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	583.63	127.16	121672.84
Dec, 2024	583.02	127.77	121545.06
Jan, 2025	582.40	128.39	121416.67
Feb, 2025	581.79	129.00	121287.67
Mar, 2025	581.17	129.62	121158.05
Apr, 2025	580.55	130.24	121027.81
May, 2025	579.92	130.87	120896.95
Jun, 2025	579.30	131.49	120765.45
Jul, 2025	578.67	132.12	120633.33
Aug, 2025	578.03	132.76	120500.58
Sep, 2025	577.40	133.39	120367.19
Oct, 2025	576.76	134.03	120233.15
Nov, 2025	576.12	134.67	120098.48
Dec, 2025	575.47	135.32	119963.16
Jan, 2026	574.82	135.97	119827.20
Feb, 2026	574.17	136.62	119690.58
Mar, 2026	573.52	137.27	119553.31
Apr, 2026	572.86	137.93	119415.38
May, 2026	572.20	138.59	119276.78
Jun, 2026	571.53	139.26	119137.53
Jul, 2026	570.87	139.92	118997.61
Aug, 2026	570.20	140.59	118857.01
Sep, 2026	569.52	141.27	118715.75
Oct, 2026	568.85	141.94	118573.80
Nov, 2026	568.17	142.62	118431.18
Dec, 2026	567.48	143.31	118287.87
Jan, 2027	566.80	143.99	118143.88
Feb, 2027	566.11	144.68	117999.19
Mar, 2027	565.41	145.38	117853.82
Apr, 2027	564.72	146.07	117707.74
May, 2027	564.02	146.77	117560.97
Jun, 2027	563.31	147.48	117413.49
Jul, 2027	562.61	148.18	117265.31
Aug, 2027	561.90	148.89	117116.42
Sep, 2027	561.18	149.61	116966.81
Oct, 2027	560.47	150.32	116816.48
Nov, 2027	559.75	151.04	116665.44
Dec, 2027	559.02	151.77	116513.67
Jan, 2028	558.29	152.50	116361.18
Feb, 2028	557.56	153.23	116207.95
Mar, 2028	556.83	153.96	116053.99
Apr, 2028	556.09	154.70	115899.29
May, 2028	555.35	155.44	115743.85
Jun, 2028	554.61	156.18	115587.67
Jul, 2028	553.86	156.93	115430.74
Aug, 2028	553.11	157.68	115273.05
Sep, 2028	552.35	158.44	115114.61
Oct, 2028	551.59	159.20	114955.41
Nov, 2028	550.83	159.96	114795.45
Dec, 2028	550.06	160.73	114634.72
Jan, 2029	549.29	161.50	114473.22
Feb, 2029	548.52	162.27	114310.95
Mar, 2029	547.74	163.05	114147.90
Apr, 2029	546.96	163.83	113984.07
May, 2029	546.17	164.62	113819.45
Jun, 2029	545.38	165.41	113654.05
Jul, 2029	544.59	166.20	113487.85
Aug, 2029	543.80	166.99	113320.86
Sep, 2029	543.00	167.79	113153.06
Oct, 2029	542.19	168.60	112984.46
Nov, 2029	541.38	169.41	112815.06
Dec, 2029	540.57	170.22	112644.84
Jan, 2030	539.76	171.03	112473.81
Feb, 2030	538.94	171.85	112301.95
Mar, 2030	538.11	172.68	112129.28
Apr, 2030	537.29	173.50	111955.77
May, 2030	536.45	174.34	111781.44
Jun, 2030	535.62	175.17	111606.27
Jul, 2030	534.78	176.01	111430.26
Aug, 2030	533.94	176.85	111253.40
Sep, 2030	533.09	177.70	111075.70
Oct, 2030	532.24	178.55	110897.15
Nov, 2030	531.38	179.41	110717.74
Dec, 2030	530.52	180.27	110537.48
Jan, 2031	529.66	181.13	110356.34
Feb, 2031	528.79	182.00	110174.35
Mar, 2031	527.92	182.87	109991.47
Apr, 2031	527.04	183.75	109807.73
May, 2031	526.16	184.63	109623.10
Jun, 2031	525.28	185.51	109437.59
Jul, 2031	524.39	186.40	109251.18
Aug, 2031	523.50	187.29	109063.89
Sep, 2031	522.60	188.19	108875.70
Oct, 2031	521.70	189.09	108686.60
Nov, 2031	520.79	190.00	108496.60
Dec, 2031	519.88	190.91	108305.69
Jan, 2032	518.96	191.83	108113.87
Feb, 2032	518.05	192.74	107921.12
Mar, 2032	517.12	193.67	107727.46
Apr, 2032	516.19	194.60	107532.86
May, 2032	515.26	195.53	107337.33
Jun, 2032	514.32	196.47	107140.87
Jul, 2032	513.38	197.41	106943.46
Aug, 2032	512.44	198.35	106745.11
Sep, 2032	511.49	199.30	106545.80
Oct, 2032	510.53	200.26	106345.55
Nov, 2032	509.57	201.22	106144.33
Dec, 2032	508.61	202.18	105942.15
Jan, 2033	507.64	203.15	105739.00
Feb, 2033	506.67	204.12	105534.87
Mar, 2033	505.69	205.10	105329.77
Apr, 2033	504.71	206.08	105123.68
May, 2033	503.72	207.07	104916.61
Jun, 2033	502.73	208.06	104708.55
Jul, 2033	501.73	209.06	104499.49
Aug, 2033	500.73	210.06	104289.42
Sep, 2033	499.72	211.07	104078.35
Oct, 2033	498.71	212.08	103866.27
Nov, 2033	497.69	213.10	103653.17
Dec, 2033	496.67	214.12	103439.06
Jan, 2034	495.65	215.14	103223.91
Feb, 2034	494.61	216.18	103007.74
Mar, 2034	493.58	217.21	102790.52
Apr, 2034	492.54	218.25	102572.27
May, 2034	491.49	219.30	102352.97
Jun, 2034	490.44	220.35	102132.63
Jul, 2034	489.39	221.40	101911.22
Aug, 2034	488.32	222.47	101688.76
Sep, 2034	487.26	223.53	101465.22
Oct, 2034	486.19	224.60	101240.62
Nov, 2034	485.11	225.68	101014.94
Dec, 2034	484.03	226.76	100788.18
Jan, 2035	482.94	227.85	100560.34
Feb, 2035	481.85	228.94	100331.40
Mar, 2035	480.75	230.04	100101.36
Apr, 2035	479.65	231.14	99870.23
May, 2035	478.54	232.25	99637.98
Jun, 2035	477.43	233.36	99404.62
Jul, 2035	476.31	234.48	99170.15
Aug, 2035	475.19	235.60	98934.55
Sep, 2035	474.06	236.73	98697.82
Oct, 2035	472.93	237.86	98459.95
Nov, 2035	471.79	239.00	98220.95
Dec, 2035	470.64	240.15	97980.80
Jan, 2036	469.49	241.30	97739.51
Feb, 2036	468.34	242.45	97497.05
Mar, 2036	467.17	243.62	97253.43
Apr, 2036	466.01	244.78	97008.65
May, 2036	464.83	245.96	96762.69
Jun, 2036	463.65	247.14	96515.56
Jul, 2036	462.47	248.32	96267.24
Aug, 2036	461.28	249.51	96017.73
Sep, 2036	460.08	250.71	95767.02
Oct, 2036	458.88	251.91	95515.12
Nov, 2036	457.68	253.11	95262.00
Dec, 2036	456.46	254.33	95007.68
Jan, 2037	455.25	255.54	94752.13
Feb, 2037	454.02	256.77	94495.36
Mar, 2037	452.79	258.00	94237.36
Apr, 2037	451.55	259.24	93978.13
May, 2037	450.31	260.48	93717.65
Jun, 2037	449.06	261.73	93455.92
Jul, 2037	447.81	262.98	93192.94
Aug, 2037	446.55	264.24	92928.70
Sep, 2037	445.28	265.51	92663.20
Oct, 2037	444.01	266.78	92396.42
Nov, 2037	442.73	268.06	92128.36
Dec, 2037	441.45	269.34	91859.02
Jan, 2038	440.16	270.63	91588.39
Feb, 2038	438.86	271.93	91316.46
Mar, 2038	437.56	273.23	91043.23
Apr, 2038	436.25	274.54	90768.68
May, 2038	434.93	275.86	90492.83
Jun, 2038	433.61	277.18	90215.65
Jul, 2038	432.28	278.51	89937.14
Aug, 2038	430.95	279.84	89657.30
Sep, 2038	429.61	281.18	89376.12
Oct, 2038	428.26	282.53	89093.59
Nov, 2038	426.91	283.88	88809.71
Dec, 2038	425.55	285.24	88524.46
Jan, 2039	424.18	286.61	88237.85
Feb, 2039	422.81	287.98	87949.87
Mar, 2039	421.43	289.36	87660.51
Apr, 2039	420.04	290.75	87369.76
May, 2039	418.65	292.14	87077.61
Jun, 2039	417.25	293.54	86784.07
Jul, 2039	415.84	294.95	86489.12
Aug, 2039	414.43	296.36	86192.76
Sep, 2039	413.01	297.78	85894.97
Oct, 2039	411.58	299.21	85595.76
Nov, 2039	410.15	300.64	85295.12
Dec, 2039	408.71	302.08	84993.04
Jan, 2040	407.26	303.53	84689.50
Feb, 2040	405.80	304.99	84384.52
Mar, 2040	404.34	306.45	84078.07
Apr, 2040	402.87	307.92	83770.15
May, 2040	401.40	309.39	83460.76
Jun, 2040	399.92	310.87	83149.89
Jul, 2040	398.43	312.36	82837.53
Aug, 2040	396.93	313.86	82523.67
Sep, 2040	395.43	315.36	82208.30
Oct, 2040	393.91	316.88	81891.43
Nov, 2040	392.40	318.39	81573.03
Dec, 2040	390.87	319.92	81253.11
Jan, 2041	389.34	321.45	80931.66
Feb, 2041	387.80	322.99	80608.67
Mar, 2041	386.25	324.54	80284.13
Apr, 2041	384.69	326.10	79958.03
May, 2041	383.13	327.66	79630.38
Jun, 2041	381.56	329.23	79301.15
Jul, 2041	379.98	330.81	78970.34
Aug, 2041	378.40	332.39	78637.95
Sep, 2041	376.81	333.98	78303.97
Oct, 2041	375.21	335.58	77968.39
Nov, 2041	373.60	337.19	77631.19
Dec, 2041	371.98	338.81	77292.39
Jan, 2042	370.36	340.43	76951.96
Feb, 2042	368.73	342.06	76609.89
Mar, 2042	367.09	343.70	76266.19
Apr, 2042	365.44	345.35	75920.85
May, 2042	363.79	347.00	75573.84
Jun, 2042	362.12	348.67	75225.18
Jul, 2042	360.45	350.34	74874.84
Aug, 2042	358.78	352.01	74522.83
Sep, 2042	357.09	353.70	74169.12
Oct, 2042	355.39	355.40	73813.73
Nov, 2042	353.69	357.10	73456.63
Dec, 2042	351.98	358.81	73097.82
Jan, 2043	350.26	360.53	72737.29
Feb, 2043	348.53	362.26	72375.03
Mar, 2043	346.80	363.99	72011.04
Apr, 2043	345.05	365.74	71645.30
May, 2043	343.30	367.49	71277.81
Jun, 2043	341.54	369.25	70908.56
Jul, 2043	339.77	371.02	70537.54
Aug, 2043	337.99	372.80	70164.74
Sep, 2043	336.21	374.58	69790.16
Oct, 2043	334.41	376.38	69413.78
Nov, 2043	332.61	378.18	69035.60
Dec, 2043	330.80	379.99	68655.61
Jan, 2044	328.97	381.82	68273.79
Feb, 2044	327.15	383.64	67890.15
Mar, 2044	325.31	385.48	67504.66
Apr, 2044	323.46	387.33	67117.33
May, 2044	321.60	389.19	66728.15
Jun, 2044	319.74	391.05	66337.10
Jul, 2044	317.87	392.92	65944.17
Aug, 2044	315.98	394.81	65549.36
Sep, 2044	314.09	396.70	65152.66
Oct, 2044	312.19	398.60	64754.06
Nov, 2044	310.28	400.51	64353.55
Dec, 2044	308.36	402.43	63951.12
Jan, 2045	306.43	404.36	63546.77
Feb, 2045	304.49	406.30	63140.47
Mar, 2045	302.55	408.24	62732.23
Apr, 2045	300.59	410.20	62322.03
May, 2045	298.63	412.16	61909.87
Jun, 2045	296.65	414.14	61495.73
Jul, 2045	294.67	416.12	61079.61
Aug, 2045	292.67	418.12	60661.49
Sep, 2045	290.67	420.12	60241.37
Oct, 2045	288.66	422.13	59819.24
Nov, 2045	286.63	424.16	59395.08
Dec, 2045	284.60	426.19	58968.89
Jan, 2046	282.56	428.23	58540.66
Feb, 2046	280.51	430.28	58110.38
Mar, 2046	278.45	432.34	57678.03
Apr, 2046	276.37	434.42	57243.62
May, 2046	274.29	436.50	56807.12
Jun, 2046	272.20	438.59	56368.53
Jul, 2046	270.10	440.69	55927.84
Aug, 2046	267.99	442.80	55485.04
Sep, 2046	265.87	444.92	55040.11
Oct, 2046	263.73	447.06	54593.06
Nov, 2046	261.59	449.20	54143.86
Dec, 2046	259.44	451.35	53692.51
Jan, 2047	257.28	453.51	53238.99
Feb, 2047	255.10	455.69	52783.31
Mar, 2047	252.92	457.87	52325.44
Apr, 2047	250.73	460.06	51865.37
May, 2047	248.52	462.27	51403.11
Jun, 2047	246.31	464.48	50938.62
Jul, 2047	244.08	466.71	50471.91
Aug, 2047	241.84	468.95	50002.97
Sep, 2047	239.60	471.19	49531.77
Oct, 2047	237.34	473.45	49058.32
Nov, 2047	235.07	475.72	48582.61
Dec, 2047	232.79	478.00	48104.61
Jan, 2048	230.50	480.29	47624.32
Feb, 2048	228.20	482.59	47141.73
Mar, 2048	225.89	484.90	46656.83
Apr, 2048	223.56	487.23	46169.60
May, 2048	221.23	489.56	45680.04
Jun, 2048	218.88	491.91	45188.13
Jul, 2048	216.53	494.26	44693.87
Aug, 2048	214.16	496.63	44197.24
Sep, 2048	211.78	499.01	43698.23
Oct, 2048	209.39	501.40	43196.82
Nov, 2048	206.98	503.81	42693.02
Dec, 2048	204.57	506.22	42186.80
Jan, 2049	202.15	508.64	41678.15
Feb, 2049	199.71	511.08	41167.07
Mar, 2049	197.26	513.53	40653.54
Apr, 2049	194.80	515.99	40137.55
May, 2049	192.33	518.46	39619.08
Jun, 2049	189.84	520.95	39098.14
Jul, 2049	187.35	523.44	38574.69
Aug, 2049	184.84	525.95	38048.74
Sep, 2049	182.32	528.47	37520.27
Oct, 2049	179.78	531.01	36989.26
Nov, 2049	177.24	533.55	36455.71
Dec, 2049	174.68	536.11	35919.60
Jan, 2050	172.11	538.68	35380.93
Feb, 2050	169.53	541.26	34839.67
Mar, 2050	166.94	543.85	34295.82
Apr, 2050	164.33	546.46	33749.37
May, 2050	161.72	549.07	33200.29
Jun, 2050	159.08	551.71	32648.59
Jul, 2050	156.44	554.35	32094.24
Aug, 2050	153.78	557.01	31537.23
Sep, 2050	151.12	559.67	30977.56
Oct, 2050	148.43	562.36	30415.20
Nov, 2050	145.74	565.05	29850.15
Dec, 2050	143.03	567.76	29282.39
Jan, 2051	140.31	570.48	28711.92
Feb, 2051	137.58	573.21	28138.70
Mar, 2051	134.83	575.96	27562.74
Apr, 2051	132.07	578.72	26984.03
May, 2051	129.30	581.49	26402.53
Jun, 2051	126.51	584.28	25818.26
Jul, 2051	123.71	587.08	25231.18
Aug, 2051	120.90	589.89	24641.29
Sep, 2051	118.07	592.72	24048.57
Oct, 2051	115.23	595.56	23453.01
Nov, 2051	112.38	598.41	22854.60
Dec, 2051	109.51	601.28	22253.32
Jan, 2052	106.63	604.16	21649.17
Feb, 2052	103.74	607.05	21042.11
Mar, 2052	100.83	609.96	20432.15
Apr, 2052	97.90	612.89	19819.26
May, 2052	94.97	615.82	19203.44
Jun, 2052	92.02	618.77	18584.67
Jul, 2052	89.05	621.74	17962.93
Aug, 2052	86.07	624.72	17338.21
Sep, 2052	83.08	627.71	16710.50
Oct, 2052	80.07	630.72	16079.78
Nov, 2052	77.05	633.74	15446.04
Dec, 2052	74.01	636.78	14809.26
Jan, 2053	70.96	639.83	14169.43
Feb, 2053	67.90	642.89	13526.54
Mar, 2053	64.81	645.98	12880.56
Apr, 2053	61.72	649.07	12231.49
May, 2053	58.61	652.18	11579.31
Jun, 2053	55.48	655.31	10924.00
Jul, 2053	52.34	658.45	10265.56
Aug, 2053	49.19	661.60	9603.96
Sep, 2053	46.02	664.77	8939.19
Oct, 2053	42.83	667.96	8271.23
Nov, 2053	39.63	671.16	7600.07
Dec, 2053	36.42	674.37	6925.70
Jan, 2054	33.19	677.60	6248.10
Feb, 2054	29.94	680.85	5567.24
Mar, 2054	26.68	684.11	4883.13
Apr, 2054	23.40	687.39	4195.74
May, 2054	20.10	690.69	3505.05
Jun, 2054	16.80	693.99	2811.06
Jul, 2054	13.47	697.32	2113.74
Aug, 2054	10.13	700.66	1413.08
Sep, 2054	6.77	704.02	709.06
Oct, 2054	3.40	707.39	1.67