Mortgage Parameters

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

Mortgage Summary

Property Total:	$67,500
Down Payment	$20,250
Mortgage Amount:	$47,250
Mortgage Payment:	$275.74 / month
Estimated Tax:	+ $37.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $313.24 / month
Total Interest Paid:	$52,016.40 over 30 years
Total Tax Paid:	$13,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	226.41	49.33	47200.67
Dec, 2024	226.17	49.57	47151.10
Jan, 2025	225.93	49.81	47101.29
Feb, 2025	225.69	50.05	47051.24
Mar, 2025	225.45	50.29	47000.96
Apr, 2025	225.21	50.53	46950.43
May, 2025	224.97	50.77	46899.66
Jun, 2025	224.73	51.01	46848.65
Jul, 2025	224.48	51.26	46797.39
Aug, 2025	224.24	51.50	46745.89
Sep, 2025	223.99	51.75	46694.14
Oct, 2025	223.74	52.00	46642.14
Nov, 2025	223.49	52.25	46589.89
Dec, 2025	223.24	52.50	46537.40
Jan, 2026	222.99	52.75	46484.65
Feb, 2026	222.74	53.00	46431.65
Mar, 2026	222.48	53.26	46378.39
Apr, 2026	222.23	53.51	46324.88
May, 2026	221.97	53.77	46271.12
Jun, 2026	221.72	54.02	46217.09
Jul, 2026	221.46	54.28	46162.81
Aug, 2026	221.20	54.54	46108.27
Sep, 2026	220.94	54.80	46053.46
Oct, 2026	220.67	55.07	45998.39
Nov, 2026	220.41	55.33	45943.06
Dec, 2026	220.14	55.60	45887.47
Jan, 2027	219.88	55.86	45831.60
Feb, 2027	219.61	56.13	45775.47
Mar, 2027	219.34	56.40	45719.08
Apr, 2027	219.07	56.67	45662.41
May, 2027	218.80	56.94	45605.47
Jun, 2027	218.53	57.21	45548.25
Jul, 2027	218.25	57.49	45490.76
Aug, 2027	217.98	57.76	45433.00
Sep, 2027	217.70	58.04	45374.96
Oct, 2027	217.42	58.32	45316.64
Nov, 2027	217.14	58.60	45258.04
Dec, 2027	216.86	58.88	45199.17
Jan, 2028	216.58	59.16	45140.00
Feb, 2028	216.30	59.44	45080.56
Mar, 2028	216.01	59.73	45020.83
Apr, 2028	215.72	60.02	44960.82
May, 2028	215.44	60.30	44900.51
Jun, 2028	215.15	60.59	44839.92
Jul, 2028	214.86	60.88	44779.04
Aug, 2028	214.57	61.17	44717.87
Sep, 2028	214.27	61.47	44656.40
Oct, 2028	213.98	61.76	44594.64
Nov, 2028	213.68	62.06	44532.58
Dec, 2028	213.39	62.35	44470.23
Jan, 2029	213.09	62.65	44407.57
Feb, 2029	212.79	62.95	44344.62
Mar, 2029	212.48	63.26	44281.36
Apr, 2029	212.18	63.56	44217.80
May, 2029	211.88	63.86	44153.94
Jun, 2029	211.57	64.17	44089.77
Jul, 2029	211.26	64.48	44025.30
Aug, 2029	210.95	64.79	43960.51
Sep, 2029	210.64	65.10	43895.41
Oct, 2029	210.33	65.41	43830.01
Nov, 2029	210.02	65.72	43764.29
Dec, 2029	209.70	66.04	43698.25
Jan, 2030	209.39	66.35	43631.90
Feb, 2030	209.07	66.67	43565.23
Mar, 2030	208.75	66.99	43498.24
Apr, 2030	208.43	67.31	43430.93
May, 2030	208.11	67.63	43363.29
Jun, 2030	207.78	67.96	43295.33
Jul, 2030	207.46	68.28	43227.05
Aug, 2030	207.13	68.61	43158.44
Sep, 2030	206.80	68.94	43089.50
Oct, 2030	206.47	69.27	43020.23
Nov, 2030	206.14	69.60	42950.63
Dec, 2030	205.81	69.93	42880.70
Jan, 2031	205.47	70.27	42810.43
Feb, 2031	205.13	70.61	42739.82
Mar, 2031	204.79	70.95	42668.87
Apr, 2031	204.46	71.28	42597.59
May, 2031	204.11	71.63	42525.96
Jun, 2031	203.77	71.97	42453.99
Jul, 2031	203.43	72.31	42381.68
Aug, 2031	203.08	72.66	42309.02
Sep, 2031	202.73	73.01	42236.01
Oct, 2031	202.38	73.36	42162.65
Nov, 2031	202.03	73.71	42088.94
Dec, 2031	201.68	74.06	42014.87
Jan, 2032	201.32	74.42	41940.46
Feb, 2032	200.96	74.78	41865.68
Mar, 2032	200.61	75.13	41790.55
Apr, 2032	200.25	75.49	41715.05
May, 2032	199.88	75.86	41639.20
Jun, 2032	199.52	76.22	41562.98
Jul, 2032	199.16	76.58	41486.39
Aug, 2032	198.79	76.95	41409.44
Sep, 2032	198.42	77.32	41332.12
Oct, 2032	198.05	77.69	41254.43
Nov, 2032	197.68	78.06	41176.37
Dec, 2032	197.30	78.44	41097.93
Jan, 2033	196.93	78.81	41019.12
Feb, 2033	196.55	79.19	40939.93
Mar, 2033	196.17	79.57	40860.36
Apr, 2033	195.79	79.95	40780.41
May, 2033	195.41	80.33	40700.08
Jun, 2033	195.02	80.72	40619.36
Jul, 2033	194.63	81.11	40538.25
Aug, 2033	194.25	81.49	40456.76
Sep, 2033	193.86	81.88	40374.87
Oct, 2033	193.46	82.28	40292.60
Nov, 2033	193.07	82.67	40209.93
Dec, 2033	192.67	83.07	40126.86
Jan, 2034	192.27	83.47	40043.39
Feb, 2034	191.87	83.87	39959.53
Mar, 2034	191.47	84.27	39875.26
Apr, 2034	191.07	84.67	39790.59
May, 2034	190.66	85.08	39705.51
Jun, 2034	190.26	85.48	39620.03
Jul, 2034	189.85	85.89	39534.13
Aug, 2034	189.43	86.31	39447.83
Sep, 2034	189.02	86.72	39361.11
Oct, 2034	188.61	87.13	39273.98
Nov, 2034	188.19	87.55	39186.42
Dec, 2034	187.77	87.97	39098.45
Jan, 2035	187.35	88.39	39010.06
Feb, 2035	186.92	88.82	38921.24
Mar, 2035	186.50	89.24	38832.00
Apr, 2035	186.07	89.67	38742.33
May, 2035	185.64	90.10	38652.23
Jun, 2035	185.21	90.53	38561.70
Jul, 2035	184.77	90.97	38470.73
Aug, 2035	184.34	91.40	38379.33
Sep, 2035	183.90	91.84	38287.49
Oct, 2035	183.46	92.28	38195.21
Nov, 2035	183.02	92.72	38102.49
Dec, 2035	182.57	93.17	38009.33
Jan, 2036	182.13	93.61	37915.71
Feb, 2036	181.68	94.06	37821.65
Mar, 2036	181.23	94.51	37727.14
Apr, 2036	180.78	94.96	37632.18
May, 2036	180.32	95.42	37536.76
Jun, 2036	179.86	95.88	37440.88
Jul, 2036	179.40	96.34	37344.55
Aug, 2036	178.94	96.80	37247.75
Sep, 2036	178.48	97.26	37150.49
Oct, 2036	178.01	97.73	37052.76
Nov, 2036	177.54	98.20	36954.57
Dec, 2036	177.07	98.67	36855.90
Jan, 2037	176.60	99.14	36756.76
Feb, 2037	176.13	99.61	36657.15
Mar, 2037	175.65	100.09	36557.06
Apr, 2037	175.17	100.57	36456.49
May, 2037	174.69	101.05	36355.43
Jun, 2037	174.20	101.54	36253.90
Jul, 2037	173.72	102.02	36151.87
Aug, 2037	173.23	102.51	36049.36
Sep, 2037	172.74	103.00	35946.36
Oct, 2037	172.24	103.50	35842.86
Nov, 2037	171.75	103.99	35738.87
Dec, 2037	171.25	104.49	35634.38
Jan, 2038	170.75	104.99	35529.38
Feb, 2038	170.24	105.50	35423.89
Mar, 2038	169.74	106.00	35317.89
Apr, 2038	169.23	106.51	35211.38
May, 2038	168.72	107.02	35104.36
Jun, 2038	168.21	107.53	34996.83
Jul, 2038	167.69	108.05	34888.78
Aug, 2038	167.18	108.56	34780.22
Sep, 2038	166.66	109.08	34671.13
Oct, 2038	166.13	109.61	34561.53
Nov, 2038	165.61	110.13	34451.39
Dec, 2038	165.08	110.66	34340.73
Jan, 2039	164.55	111.19	34229.54
Feb, 2039	164.02	111.72	34117.82
Mar, 2039	163.48	112.26	34005.56
Apr, 2039	162.94	112.80	33892.76
May, 2039	162.40	113.34	33779.43
Jun, 2039	161.86	113.88	33665.55
Jul, 2039	161.31	114.43	33551.12
Aug, 2039	160.77	114.97	33436.15
Sep, 2039	160.21	115.53	33320.62
Oct, 2039	159.66	116.08	33204.54
Nov, 2039	159.11	116.63	33087.91
Dec, 2039	158.55	117.19	32970.71
Jan, 2040	157.98	117.76	32852.96
Feb, 2040	157.42	118.32	32734.64
Mar, 2040	156.85	118.89	32615.75
Apr, 2040	156.28	119.46	32496.29
May, 2040	155.71	120.03	32376.27
Jun, 2040	155.14	120.60	32255.66
Jul, 2040	154.56	121.18	32134.48
Aug, 2040	153.98	121.76	32012.72
Sep, 2040	153.39	122.35	31890.37
Oct, 2040	152.81	122.93	31767.44
Nov, 2040	152.22	123.52	31643.92
Dec, 2040	151.63	124.11	31519.81
Jan, 2041	151.03	124.71	31395.10
Feb, 2041	150.43	125.31	31269.79
Mar, 2041	149.83	125.91	31143.89
Apr, 2041	149.23	126.51	31017.38
May, 2041	148.62	127.12	30890.26
Jun, 2041	148.02	127.72	30762.54
Jul, 2041	147.40	128.34	30634.20
Aug, 2041	146.79	128.95	30505.25
Sep, 2041	146.17	129.57	30375.68
Oct, 2041	145.55	130.19	30245.49
Nov, 2041	144.93	130.81	30114.68
Dec, 2041	144.30	131.44	29983.24
Jan, 2042	143.67	132.07	29851.17
Feb, 2042	143.04	132.70	29718.47
Mar, 2042	142.40	133.34	29585.13
Apr, 2042	141.76	133.98	29451.15
May, 2042	141.12	134.62	29316.53
Jun, 2042	140.48	135.26	29181.27
Jul, 2042	139.83	135.91	29045.35
Aug, 2042	139.18	136.56	28908.79
Sep, 2042	138.52	137.22	28771.57
Oct, 2042	137.86	137.88	28633.69
Nov, 2042	137.20	138.54	28495.16
Dec, 2042	136.54	139.20	28355.96
Jan, 2043	135.87	139.87	28216.09
Feb, 2043	135.20	140.54	28075.55
Mar, 2043	134.53	141.21	27934.34
Apr, 2043	133.85	141.89	27792.45
May, 2043	133.17	142.57	27649.88
Jun, 2043	132.49	143.25	27506.63
Jul, 2043	131.80	143.94	27362.69
Aug, 2043	131.11	144.63	27218.07
Sep, 2043	130.42	145.32	27072.75
Oct, 2043	129.72	146.02	26926.73
Nov, 2043	129.02	146.72	26780.01
Dec, 2043	128.32	147.42	26632.60
Jan, 2044	127.61	148.13	26484.47
Feb, 2044	126.90	148.84	26335.63
Mar, 2044	126.19	149.55	26186.09
Apr, 2044	125.47	150.27	26035.82
May, 2044	124.75	150.99	25884.84
Jun, 2044	124.03	151.71	25733.13
Jul, 2044	123.30	152.44	25580.69
Aug, 2044	122.57	153.17	25427.53
Sep, 2044	121.84	153.90	25273.63
Oct, 2044	121.10	154.64	25118.99
Nov, 2044	120.36	155.38	24963.61
Dec, 2044	119.62	156.12	24807.49
Jan, 2045	118.87	156.87	24650.62
Feb, 2045	118.12	157.62	24493.00
Mar, 2045	117.36	158.38	24334.62
Apr, 2045	116.60	159.14	24175.48
May, 2045	115.84	159.90	24015.58
Jun, 2045	115.07	160.67	23854.92
Jul, 2045	114.30	161.44	23693.48
Aug, 2045	113.53	162.21	23531.27
Sep, 2045	112.75	162.99	23368.29
Oct, 2045	111.97	163.77	23204.52
Nov, 2045	111.19	164.55	23039.97
Dec, 2045	110.40	165.34	22874.63
Jan, 2046	109.61	166.13	22708.50
Feb, 2046	108.81	166.93	22541.57
Mar, 2046	108.01	167.73	22373.84
Apr, 2046	107.21	168.53	22205.31
May, 2046	106.40	169.34	22035.97
Jun, 2046	105.59	170.15	21865.82
Jul, 2046	104.77	170.97	21694.85
Aug, 2046	103.95	171.79	21523.06
Sep, 2046	103.13	172.61	21350.46
Oct, 2046	102.30	173.44	21177.02
Nov, 2046	101.47	174.27	21002.75
Dec, 2046	100.64	175.10	20827.65
Jan, 2047	99.80	175.94	20651.71
Feb, 2047	98.96	176.78	20474.93
Mar, 2047	98.11	177.63	20297.30
Apr, 2047	97.26	178.48	20118.81
May, 2047	96.40	179.34	19939.48
Jun, 2047	95.54	180.20	19759.28
Jul, 2047	94.68	181.06	19578.22
Aug, 2047	93.81	181.93	19396.29
Sep, 2047	92.94	182.80	19213.49
Oct, 2047	92.06	183.68	19029.82
Nov, 2047	91.18	184.56	18845.26
Dec, 2047	90.30	185.44	18659.82
Jan, 2048	89.41	186.33	18473.49
Feb, 2048	88.52	187.22	18286.27
Mar, 2048	87.62	188.12	18098.15
Apr, 2048	86.72	189.02	17909.13
May, 2048	85.81	189.93	17719.21
Jun, 2048	84.90	190.84	17528.37
Jul, 2048	83.99	191.75	17336.62
Aug, 2048	83.07	192.67	17143.95
Sep, 2048	82.15	193.59	16950.36
Oct, 2048	81.22	194.52	16755.84
Nov, 2048	80.29	195.45	16560.39
Dec, 2048	79.35	196.39	16364.00
Jan, 2049	78.41	197.33	16166.67
Feb, 2049	77.47	198.27	15968.40
Mar, 2049	76.52	199.22	15769.17
Apr, 2049	75.56	200.18	15569.00
May, 2049	74.60	201.14	15367.86
Jun, 2049	73.64	202.10	15165.75
Jul, 2049	72.67	203.07	14962.68
Aug, 2049	71.70	204.04	14758.64
Sep, 2049	70.72	205.02	14553.62
Oct, 2049	69.74	206.00	14347.61
Nov, 2049	68.75	206.99	14140.62
Dec, 2049	67.76	207.98	13932.64
Jan, 2050	66.76	208.98	13723.66
Feb, 2050	65.76	209.98	13513.68
Mar, 2050	64.75	210.99	13302.69
Apr, 2050	63.74	212.00	13090.70
May, 2050	62.73	213.01	12877.68
Jun, 2050	61.71	214.03	12663.65
Jul, 2050	60.68	215.06	12448.59
Aug, 2050	59.65	216.09	12232.50
Sep, 2050	58.61	217.13	12015.37
Oct, 2050	57.57	218.17	11797.20
Nov, 2050	56.53	219.21	11577.99
Dec, 2050	55.48	220.26	11357.73
Jan, 2051	54.42	221.32	11136.41
Feb, 2051	53.36	222.38	10914.04
Mar, 2051	52.30	223.44	10690.59
Apr, 2051	51.23	224.51	10466.08
May, 2051	50.15	225.59	10240.49
Jun, 2051	49.07	226.67	10013.82
Jul, 2051	47.98	227.76	9786.06
Aug, 2051	46.89	228.85	9557.21
Sep, 2051	45.79	229.95	9327.27
Oct, 2051	44.69	231.05	9096.22
Nov, 2051	43.59	232.15	8864.06
Dec, 2051	42.47	233.27	8630.80
Jan, 2052	41.36	234.38	8396.41
Feb, 2052	40.23	235.51	8160.91
Mar, 2052	39.10	236.64	7924.27
Apr, 2052	37.97	237.77	7686.50
May, 2052	36.83	238.91	7447.59
Jun, 2052	35.69	240.05	7207.54
Jul, 2052	34.54	241.20	6966.34
Aug, 2052	33.38	242.36	6723.98
Sep, 2052	32.22	243.52	6480.45
Oct, 2052	31.05	244.69	6235.77
Nov, 2052	29.88	245.86	5989.91
Dec, 2052	28.70	247.04	5742.87
Jan, 2053	27.52	248.22	5494.65
Feb, 2053	26.33	249.41	5245.23
Mar, 2053	25.13	250.61	4994.63
Apr, 2053	23.93	251.81	4742.82
May, 2053	22.73	253.01	4489.81
Jun, 2053	21.51	254.23	4235.58
Jul, 2053	20.30	255.44	3980.14
Aug, 2053	19.07	256.67	3723.47
Sep, 2053	17.84	257.90	3465.57
Oct, 2053	16.61	259.13	3206.44
Nov, 2053	15.36	260.38	2946.06
Dec, 2053	14.12	261.62	2684.44
Jan, 2054	12.86	262.88	2421.56
Feb, 2054	11.60	264.14	2157.42
Mar, 2054	10.34	265.40	1892.02
Apr, 2054	9.07	266.67	1625.35
May, 2054	7.79	267.95	1357.39
Jun, 2054	6.50	269.24	1088.16
Jul, 2054	5.21	270.53	817.63
Aug, 2054	3.92	271.82	545.81
Sep, 2054	2.62	273.12	272.69
Oct, 2054	1.31	274.43	0