Mortgage Parameters

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

Mortgage Summary

Property Total:	$140,000
Down Payment	$42,000
Mortgage Amount:	$98,000
Mortgage Payment:	$571.90 / month
Estimated Tax:	+ $77.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $649.68 / month
Total Interest Paid:	$107,884.80 over 30 years
Total Tax Paid:	$28,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	469.58	102.32	97897.68
Jan, 2025	469.09	102.81	97794.88
Feb, 2025	468.60	103.30	97691.58
Mar, 2025	468.11	103.79	97587.78
Apr, 2025	467.61	104.29	97483.49
May, 2025	467.11	104.79	97378.70
Jun, 2025	466.61	105.29	97273.41
Jul, 2025	466.10	105.80	97167.61
Aug, 2025	465.59	106.31	97061.30
Sep, 2025	465.09	106.81	96954.49
Oct, 2025	464.57	107.33	96847.16
Nov, 2025	464.06	107.84	96739.32
Dec, 2025	463.54	108.36	96630.96
Jan, 2026	463.02	108.88	96522.09
Feb, 2026	462.50	109.40	96412.69
Mar, 2026	461.98	109.92	96302.76
Apr, 2026	461.45	110.45	96192.32
May, 2026	460.92	110.98	96081.34
Jun, 2026	460.39	111.51	95969.83
Jul, 2026	459.86	112.04	95857.78
Aug, 2026	459.32	112.58	95745.20
Sep, 2026	458.78	113.12	95632.08
Oct, 2026	458.24	113.66	95518.42
Nov, 2026	457.69	114.21	95404.21
Dec, 2026	457.15	114.75	95289.45
Jan, 2027	456.60	115.30	95174.15
Feb, 2027	456.04	115.86	95058.29
Mar, 2027	455.49	116.41	94941.88
Apr, 2027	454.93	116.97	94824.91
May, 2027	454.37	117.53	94707.38
Jun, 2027	453.81	118.09	94589.29
Jul, 2027	453.24	118.66	94470.63
Aug, 2027	452.67	119.23	94351.40
Sep, 2027	452.10	119.80	94231.60
Oct, 2027	451.53	120.37	94111.22
Nov, 2027	450.95	120.95	93990.27
Dec, 2027	450.37	121.53	93868.74
Jan, 2028	449.79	122.11	93746.63
Feb, 2028	449.20	122.70	93623.93
Mar, 2028	448.61	123.29	93500.65
Apr, 2028	448.02	123.88	93376.77
May, 2028	447.43	124.47	93252.30
Jun, 2028	446.83	125.07	93127.24
Jul, 2028	446.23	125.67	93001.57
Aug, 2028	445.63	126.27	92875.30
Sep, 2028	445.03	126.87	92748.43
Oct, 2028	444.42	127.48	92620.95
Nov, 2028	443.81	128.09	92492.86
Dec, 2028	443.19	128.71	92364.16
Jan, 2029	442.58	129.32	92234.83
Feb, 2029	441.96	129.94	92104.89
Mar, 2029	441.34	130.56	91974.33
Apr, 2029	440.71	131.19	91843.14
May, 2029	440.08	131.82	91711.32
Jun, 2029	439.45	132.45	91578.87
Jul, 2029	438.82	133.08	91445.79
Aug, 2029	438.18	133.72	91312.06
Sep, 2029	437.54	134.36	91177.70
Oct, 2029	436.89	135.01	91042.69
Nov, 2029	436.25	135.65	90907.04
Dec, 2029	435.60	136.30	90770.74
Jan, 2030	434.94	136.96	90633.78
Feb, 2030	434.29	137.61	90496.17
Mar, 2030	433.63	138.27	90357.89
Apr, 2030	432.96	138.94	90218.96
May, 2030	432.30	139.60	90079.36
Jun, 2030	431.63	140.27	89939.09
Jul, 2030	430.96	140.94	89798.15
Aug, 2030	430.28	141.62	89656.53
Sep, 2030	429.60	142.30	89514.23
Oct, 2030	428.92	142.98	89371.26
Nov, 2030	428.24	143.66	89227.59
Dec, 2030	427.55	144.35	89083.24
Jan, 2031	426.86	145.04	88938.20
Feb, 2031	426.16	145.74	88792.46
Mar, 2031	425.46	146.44	88646.03
Apr, 2031	424.76	147.14	88498.89
May, 2031	424.06	147.84	88351.04
Jun, 2031	423.35	148.55	88202.49
Jul, 2031	422.64	149.26	88053.23
Aug, 2031	421.92	149.98	87903.25
Sep, 2031	421.20	150.70	87752.55
Oct, 2031	420.48	151.42	87601.14
Nov, 2031	419.76	152.14	87448.99
Dec, 2031	419.03	152.87	87296.12
Jan, 2032	418.29	153.61	87142.51
Feb, 2032	417.56	154.34	86988.17
Mar, 2032	416.82	155.08	86833.09
Apr, 2032	416.08	155.82	86677.26
May, 2032	415.33	156.57	86520.69
Jun, 2032	414.58	157.32	86363.37
Jul, 2032	413.82	158.08	86205.29
Aug, 2032	413.07	158.83	86046.46
Sep, 2032	412.31	159.59	85886.87
Oct, 2032	411.54	160.36	85726.51
Nov, 2032	410.77	161.13	85565.38
Dec, 2032	410.00	161.90	85403.48
Jan, 2033	409.23	162.67	85240.81
Feb, 2033	408.45	163.45	85077.35
Mar, 2033	407.66	164.24	84913.12
Apr, 2033	406.88	165.02	84748.09
May, 2033	406.08	165.82	84582.28
Jun, 2033	405.29	166.61	84415.67
Jul, 2033	404.49	167.41	84248.26
Aug, 2033	403.69	168.21	84080.05
Sep, 2033	402.88	169.02	83911.03
Oct, 2033	402.07	169.83	83741.20
Nov, 2033	401.26	170.64	83570.56
Dec, 2033	400.44	171.46	83399.11
Jan, 2034	399.62	172.28	83226.83
Feb, 2034	398.80	173.10	83053.72
Mar, 2034	397.97	173.93	82879.79
Apr, 2034	397.13	174.77	82705.02
May, 2034	396.29	175.61	82529.41
Jun, 2034	395.45	176.45	82352.97
Jul, 2034	394.61	177.29	82175.68
Aug, 2034	393.76	178.14	81997.53
Sep, 2034	392.90	179.00	81818.54
Oct, 2034	392.05	179.85	81638.69
Nov, 2034	391.19	180.71	81457.97
Dec, 2034	390.32	181.58	81276.39
Jan, 2035	389.45	182.45	81093.94
Feb, 2035	388.58	183.32	80910.62
Mar, 2035	387.70	184.20	80726.41
Apr, 2035	386.81	185.09	80541.33
May, 2035	385.93	185.97	80355.35
Jun, 2035	385.04	186.86	80168.49
Jul, 2035	384.14	187.76	79980.73
Aug, 2035	383.24	188.66	79792.07
Sep, 2035	382.34	189.56	79602.51
Oct, 2035	381.43	190.47	79412.04
Nov, 2035	380.52	191.38	79220.65
Dec, 2035	379.60	192.30	79028.35
Jan, 2036	378.68	193.22	78835.13
Feb, 2036	377.75	194.15	78640.98
Mar, 2036	376.82	195.08	78445.90
Apr, 2036	375.89	196.01	78249.89
May, 2036	374.95	196.95	78052.94
Jun, 2036	374.00	197.90	77855.04
Jul, 2036	373.06	198.84	77656.20
Aug, 2036	372.10	199.80	77456.40
Sep, 2036	371.15	200.75	77255.64
Oct, 2036	370.18	201.72	77053.93
Nov, 2036	369.22	202.68	76851.24
Dec, 2036	368.25	203.65	76647.59
Jan, 2037	367.27	204.63	76442.96
Feb, 2037	366.29	205.61	76237.35
Mar, 2037	365.30	206.60	76030.75
Apr, 2037	364.31	207.59	75823.17
May, 2037	363.32	208.58	75614.59
Jun, 2037	362.32	209.58	75405.01
Jul, 2037	361.32	210.58	75194.42
Aug, 2037	360.31	211.59	74982.83
Sep, 2037	359.29	212.61	74770.22
Oct, 2037	358.27	213.63	74556.59
Nov, 2037	357.25	214.65	74341.94
Dec, 2037	356.22	215.68	74126.27
Jan, 2038	355.19	216.71	73909.56
Feb, 2038	354.15	217.75	73691.80
Mar, 2038	353.11	218.79	73473.01
Apr, 2038	352.06	219.84	73253.17
May, 2038	351.00	220.90	73032.27
Jun, 2038	349.95	221.95	72810.32
Jul, 2038	348.88	223.02	72587.30
Aug, 2038	347.81	224.09	72363.22
Sep, 2038	346.74	225.16	72138.06
Oct, 2038	345.66	226.24	71911.82
Nov, 2038	344.58	227.32	71684.50
Dec, 2038	343.49	228.41	71456.09
Jan, 2039	342.39	229.51	71226.58
Feb, 2039	341.29	230.61	70995.97
Mar, 2039	340.19	231.71	70764.26
Apr, 2039	339.08	232.82	70531.44
May, 2039	337.96	233.94	70297.50
Jun, 2039	336.84	235.06	70062.45
Jul, 2039	335.72	236.18	69826.26
Aug, 2039	334.58	237.32	69588.95
Sep, 2039	333.45	238.45	69350.49
Oct, 2039	332.30	239.60	69110.90
Nov, 2039	331.16	240.74	68870.15
Dec, 2039	330.00	241.90	68628.26
Jan, 2040	328.84	243.06	68385.20
Feb, 2040	327.68	244.22	68140.98
Mar, 2040	326.51	245.39	67895.59
Apr, 2040	325.33	246.57	67649.02
May, 2040	324.15	247.75	67401.27
Jun, 2040	322.96	248.94	67152.34
Jul, 2040	321.77	250.13	66902.21
Aug, 2040	320.57	251.33	66650.88
Sep, 2040	319.37	252.53	66398.35
Oct, 2040	318.16	253.74	66144.61
Nov, 2040	316.94	254.96	65889.65
Dec, 2040	315.72	256.18	65633.47
Jan, 2041	314.49	257.41	65376.07
Feb, 2041	313.26	258.64	65117.43
Mar, 2041	312.02	259.88	64857.55
Apr, 2041	310.78	261.12	64596.43
May, 2041	309.52	262.38	64334.05
Jun, 2041	308.27	263.63	64070.42
Jul, 2041	307.00	264.90	63805.52
Aug, 2041	305.73	266.17	63539.36
Sep, 2041	304.46	267.44	63271.92
Oct, 2041	303.18	268.72	63003.19
Nov, 2041	301.89	270.01	62733.18
Dec, 2041	300.60	271.30	62461.88
Jan, 2042	299.30	272.60	62189.28
Feb, 2042	297.99	273.91	61915.37
Mar, 2042	296.68	275.22	61640.14
Apr, 2042	295.36	276.54	61363.60
May, 2042	294.03	277.87	61085.74
Jun, 2042	292.70	279.20	60806.54
Jul, 2042	291.36	280.54	60526.00
Aug, 2042	290.02	281.88	60244.13
Sep, 2042	288.67	283.23	59960.89
Oct, 2042	287.31	284.59	59676.31
Nov, 2042	285.95	285.95	59390.36
Dec, 2042	284.58	287.32	59103.04
Jan, 2043	283.20	288.70	58814.34
Feb, 2043	281.82	290.08	58524.26
Mar, 2043	280.43	291.47	58232.78
Apr, 2043	279.03	292.87	57939.92
May, 2043	277.63	294.27	57645.65
Jun, 2043	276.22	295.68	57349.96
Jul, 2043	274.80	297.10	57052.87
Aug, 2043	273.38	298.52	56754.34
Sep, 2043	271.95	299.95	56454.39
Oct, 2043	270.51	301.39	56153.00
Nov, 2043	269.07	302.83	55850.17
Dec, 2043	267.62	304.28	55545.88
Jan, 2044	266.16	305.74	55240.14
Feb, 2044	264.69	307.21	54932.93
Mar, 2044	263.22	308.68	54624.25
Apr, 2044	261.74	310.16	54314.10
May, 2044	260.26	311.64	54002.45
Jun, 2044	258.76	313.14	53689.31
Jul, 2044	257.26	314.64	53374.67
Aug, 2044	255.75	316.15	53058.53
Sep, 2044	254.24	317.66	52740.87
Oct, 2044	252.72	319.18	52421.68
Nov, 2044	251.19	320.71	52100.97
Dec, 2044	249.65	322.25	51778.72
Jan, 2045	248.11	323.79	51454.93
Feb, 2045	246.55	325.35	51129.58
Mar, 2045	245.00	326.90	50802.68
Apr, 2045	243.43	328.47	50474.21
May, 2045	241.86	330.04	50144.16
Jun, 2045	240.27	331.63	49812.54
Jul, 2045	238.69	333.21	49479.32
Aug, 2045	237.09	334.81	49144.51
Sep, 2045	235.48	336.42	48808.09
Oct, 2045	233.87	338.03	48470.07
Nov, 2045	232.25	339.65	48130.42
Dec, 2045	230.62	341.28	47789.14
Jan, 2046	228.99	342.91	47446.23
Feb, 2046	227.35	344.55	47101.68
Mar, 2046	225.70	346.20	46755.48
Apr, 2046	224.04	347.86	46407.61
May, 2046	222.37	349.53	46058.08
Jun, 2046	220.69	351.21	45706.88
Jul, 2046	219.01	352.89	45353.99
Aug, 2046	217.32	354.58	44999.41
Sep, 2046	215.62	356.28	44643.13
Oct, 2046	213.92	357.98	44285.15
Nov, 2046	212.20	359.70	43925.45
Dec, 2046	210.48	361.42	43564.02
Jan, 2047	208.74	363.16	43200.87
Feb, 2047	207.00	364.90	42835.97
Mar, 2047	205.26	366.64	42469.33
Apr, 2047	203.50	368.40	42100.93
May, 2047	201.73	370.17	41730.76
Jun, 2047	199.96	371.94	41358.82
Jul, 2047	198.18	373.72	40985.10
Aug, 2047	196.39	375.51	40609.58
Sep, 2047	194.59	377.31	40232.27
Oct, 2047	192.78	379.12	39853.15
Nov, 2047	190.96	380.94	39472.22
Dec, 2047	189.14	382.76	39089.45
Jan, 2048	187.30	384.60	38704.86
Feb, 2048	185.46	386.44	38318.42
Mar, 2048	183.61	388.29	37930.13
Apr, 2048	181.75	390.15	37539.97
May, 2048	179.88	392.02	37147.95
Jun, 2048	178.00	393.90	36754.05
Jul, 2048	176.11	395.79	36358.27
Aug, 2048	174.22	397.68	35960.58
Sep, 2048	172.31	399.59	35561.00
Oct, 2048	170.40	401.50	35159.49
Nov, 2048	168.47	403.43	34756.06
Dec, 2048	166.54	405.36	34350.70
Jan, 2049	164.60	407.30	33943.40
Feb, 2049	162.65	409.25	33534.15
Mar, 2049	160.68	411.22	33122.93
Apr, 2049	158.71	413.19	32709.75
May, 2049	156.73	415.17	32294.58
Jun, 2049	154.74	417.16	31877.42
Jul, 2049	152.75	419.15	31458.27
Aug, 2049	150.74	421.16	31037.11
Sep, 2049	148.72	423.18	30613.93
Oct, 2049	146.69	425.21	30188.72
Nov, 2049	144.65	427.25	29761.47
Dec, 2049	142.61	429.29	29332.18
Jan, 2050	140.55	431.35	28900.83
Feb, 2050	138.48	433.42	28467.41
Mar, 2050	136.41	435.49	28031.92
Apr, 2050	134.32	437.58	27594.34
May, 2050	132.22	439.68	27154.66
Jun, 2050	130.12	441.78	26712.88
Jul, 2050	128.00	443.90	26268.98
Aug, 2050	125.87	446.03	25822.95
Sep, 2050	123.73	448.17	25374.78
Oct, 2050	121.59	450.31	24924.47
Nov, 2050	119.43	452.47	24472.00
Dec, 2050	117.26	454.64	24017.36
Jan, 2051	115.08	456.82	23560.55
Feb, 2051	112.89	459.01	23101.54
Mar, 2051	110.69	461.21	22640.34
Apr, 2051	108.48	463.42	22176.92
May, 2051	106.26	465.64	21711.29
Jun, 2051	104.03	467.87	21243.42
Jul, 2051	101.79	470.11	20773.31
Aug, 2051	99.54	472.36	20300.95
Sep, 2051	97.28	474.62	19826.32
Oct, 2051	95.00	476.90	19349.43
Nov, 2051	92.72	479.18	18870.24
Dec, 2051	90.42	481.48	18388.76
Jan, 2052	88.11	483.79	17904.97
Feb, 2052	85.79	486.11	17418.87
Mar, 2052	83.47	488.43	16930.43
Apr, 2052	81.12	490.78	16439.66
May, 2052	78.77	493.13	15946.53
Jun, 2052	76.41	495.49	15451.04
Jul, 2052	74.04	497.86	14953.18
Aug, 2052	71.65	500.25	14452.93
Sep, 2052	69.25	502.65	13950.28
Oct, 2052	66.85	505.05	13445.23
Nov, 2052	64.43	507.47	12937.75
Dec, 2052	61.99	509.91	12427.85
Jan, 2053	59.55	512.35	11915.50
Feb, 2053	57.10	514.80	11400.69
Mar, 2053	54.63	517.27	10883.42
Apr, 2053	52.15	519.75	10363.67
May, 2053	49.66	522.24	9841.43
Jun, 2053	47.16	524.74	9316.69
Jul, 2053	44.64	527.26	8789.43
Aug, 2053	42.12	529.78	8259.64
Sep, 2053	39.58	532.32	7727.32
Oct, 2053	37.03	534.87	7192.45
Nov, 2053	34.46	537.44	6655.01
Dec, 2053	31.89	540.01	6115.00
Jan, 2054	29.30	542.60	5572.40
Feb, 2054	26.70	545.20	5027.20
Mar, 2054	24.09	547.81	4479.39
Apr, 2054	21.46	550.44	3928.96
May, 2054	18.83	553.07	3375.88
Jun, 2054	16.18	555.72	2820.16
Jul, 2054	13.51	558.39	2261.77
Aug, 2054	10.84	561.06	1700.71
Sep, 2054	8.15	563.75	1136.96
Oct, 2054	5.45	566.45	570.51
Nov, 2054	2.73	569.17	1.34