Mortgage Parameters

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

Mortgage Summary

Property Total:	$144,000
Down Payment	$43,200
Mortgage Amount:	$100,800
Mortgage Payment:	$588.24 / month
Estimated Tax:	+ $80.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $668.24 / month
Total Interest Paid:	$110,966.40 over 30 years
Total Tax Paid:	$28,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	483.00	105.24	100694.76
Dec, 2024	482.50	105.74	100589.02
Jan, 2025	481.99	106.25	100482.76
Feb, 2025	481.48	106.76	100376.00
Mar, 2025	480.97	107.27	100268.73
Apr, 2025	480.45	107.79	100160.95
May, 2025	479.94	108.30	100052.65
Jun, 2025	479.42	108.82	99943.82
Jul, 2025	478.90	109.34	99834.48
Aug, 2025	478.37	109.87	99724.62
Sep, 2025	477.85	110.39	99614.22
Oct, 2025	477.32	110.92	99503.30
Nov, 2025	476.79	111.45	99391.85
Dec, 2025	476.25	111.99	99279.86
Jan, 2026	475.72	112.52	99167.34
Feb, 2026	475.18	113.06	99054.27
Mar, 2026	474.64	113.60	98940.67
Apr, 2026	474.09	114.15	98826.52
May, 2026	473.54	114.70	98711.82
Jun, 2026	472.99	115.25	98596.58
Jul, 2026	472.44	115.80	98480.78
Aug, 2026	471.89	116.35	98364.43
Sep, 2026	471.33	116.91	98247.51
Oct, 2026	470.77	117.47	98130.04
Nov, 2026	470.21	118.03	98012.01
Dec, 2026	469.64	118.60	97893.41
Jan, 2027	469.07	119.17	97774.24
Feb, 2027	468.50	119.74	97654.51
Mar, 2027	467.93	120.31	97534.19
Apr, 2027	467.35	120.89	97413.30
May, 2027	466.77	121.47	97291.84
Jun, 2027	466.19	122.05	97169.79
Jul, 2027	465.61	122.63	97047.15
Aug, 2027	465.02	123.22	96923.93
Sep, 2027	464.43	123.81	96800.12
Oct, 2027	463.83	124.41	96675.71
Nov, 2027	463.24	125.00	96550.71
Dec, 2027	462.64	125.60	96425.11
Jan, 2028	462.04	126.20	96298.90
Feb, 2028	461.43	126.81	96172.10
Mar, 2028	460.82	127.42	96044.68
Apr, 2028	460.21	128.03	95916.66
May, 2028	459.60	128.64	95788.02
Jun, 2028	458.98	129.26	95658.76
Jul, 2028	458.36	129.88	95528.89
Aug, 2028	457.74	130.50	95398.39
Sep, 2028	457.12	131.12	95267.26
Oct, 2028	456.49	131.75	95135.51
Nov, 2028	455.86	132.38	95003.13
Dec, 2028	455.22	133.02	94870.11
Jan, 2029	454.59	133.65	94736.46
Feb, 2029	453.95	134.29	94602.17
Mar, 2029	453.30	134.94	94467.23
Apr, 2029	452.66	135.58	94331.64
May, 2029	452.01	136.23	94195.41
Jun, 2029	451.35	136.89	94058.52
Jul, 2029	450.70	137.54	93920.98
Aug, 2029	450.04	138.20	93782.78
Sep, 2029	449.38	138.86	93643.91
Oct, 2029	448.71	139.53	93504.38
Nov, 2029	448.04	140.20	93364.19
Dec, 2029	447.37	140.87	93223.32
Jan, 2030	446.70	141.54	93081.77
Feb, 2030	446.02	142.22	92939.55
Mar, 2030	445.34	142.90	92796.64
Apr, 2030	444.65	143.59	92653.05
May, 2030	443.96	144.28	92508.78
Jun, 2030	443.27	144.97	92363.81
Jul, 2030	442.58	145.66	92218.14
Aug, 2030	441.88	146.36	92071.78
Sep, 2030	441.18	147.06	91924.72
Oct, 2030	440.47	147.77	91776.95
Nov, 2030	439.76	148.48	91628.48
Dec, 2030	439.05	149.19	91479.29
Jan, 2031	438.34	149.90	91329.39
Feb, 2031	437.62	150.62	91178.77
Mar, 2031	436.90	151.34	91027.43
Apr, 2031	436.17	152.07	90875.36
May, 2031	435.44	152.80	90722.56
Jun, 2031	434.71	153.53	90569.04
Jul, 2031	433.98	154.26	90414.77
Aug, 2031	433.24	155.00	90259.77
Sep, 2031	432.49	155.75	90104.03
Oct, 2031	431.75	156.49	89947.53
Nov, 2031	431.00	157.24	89790.29
Dec, 2031	430.25	157.99	89632.30
Jan, 2032	429.49	158.75	89473.55
Feb, 2032	428.73	159.51	89314.03
Mar, 2032	427.96	160.28	89153.76
Apr, 2032	427.20	161.04	88992.71
May, 2032	426.42	161.82	88830.89
Jun, 2032	425.65	162.59	88668.30
Jul, 2032	424.87	163.37	88504.93
Aug, 2032	424.09	164.15	88340.78
Sep, 2032	423.30	164.94	88175.84
Oct, 2032	422.51	165.73	88010.11
Nov, 2032	421.72	166.52	87843.58
Dec, 2032	420.92	167.32	87676.26
Jan, 2033	420.12	168.12	87508.13
Feb, 2033	419.31	168.93	87339.20
Mar, 2033	418.50	169.74	87169.46
Apr, 2033	417.69	170.55	86998.91
May, 2033	416.87	171.37	86827.54
Jun, 2033	416.05	172.19	86655.35
Jul, 2033	415.22	173.02	86482.33
Aug, 2033	414.39	173.85	86308.49
Sep, 2033	413.56	174.68	86133.81
Oct, 2033	412.72	175.52	85958.29
Nov, 2033	411.88	176.36	85781.94
Dec, 2033	411.04	177.20	85604.74
Jan, 2034	410.19	178.05	85426.69
Feb, 2034	409.34	178.90	85247.78
Mar, 2034	408.48	179.76	85068.02
Apr, 2034	407.62	180.62	84887.40
May, 2034	406.75	181.49	84705.91
Jun, 2034	405.88	182.36	84523.55
Jul, 2034	405.01	183.23	84340.32
Aug, 2034	404.13	184.11	84156.21
Sep, 2034	403.25	184.99	83971.22
Oct, 2034	402.36	185.88	83785.34
Nov, 2034	401.47	186.77	83598.57
Dec, 2034	400.58	187.66	83410.91
Jan, 2035	399.68	188.56	83222.35
Feb, 2035	398.77	189.47	83032.88
Mar, 2035	397.87	190.37	82842.51
Apr, 2035	396.95	191.29	82651.22
May, 2035	396.04	192.20	82459.02
Jun, 2035	395.12	193.12	82265.89
Jul, 2035	394.19	194.05	82071.85
Aug, 2035	393.26	194.98	81876.87
Sep, 2035	392.33	195.91	81680.95
Oct, 2035	391.39	196.85	81484.10
Nov, 2035	390.44	197.80	81286.31
Dec, 2035	389.50	198.74	81087.56
Jan, 2036	388.54	199.70	80887.87
Feb, 2036	387.59	200.65	80687.21
Mar, 2036	386.63	201.61	80485.60
Apr, 2036	385.66	202.58	80283.02
May, 2036	384.69	203.55	80079.47
Jun, 2036	383.71	204.53	79874.94
Jul, 2036	382.73	205.51	79669.44
Aug, 2036	381.75	206.49	79462.95
Sep, 2036	380.76	207.48	79255.47
Oct, 2036	379.77	208.47	79046.99
Nov, 2036	378.77	209.47	78837.52
Dec, 2036	377.76	210.48	78627.04
Jan, 2037	376.75	211.49	78415.56
Feb, 2037	375.74	212.50	78203.06
Mar, 2037	374.72	213.52	77989.54
Apr, 2037	373.70	214.54	77775.00
May, 2037	372.67	215.57	77559.43
Jun, 2037	371.64	216.60	77342.83
Jul, 2037	370.60	217.64	77125.19
Aug, 2037	369.56	218.68	76906.51
Sep, 2037	368.51	219.73	76686.78
Oct, 2037	367.46	220.78	76466.00
Nov, 2037	366.40	221.84	76244.16
Dec, 2037	365.34	222.90	76021.26
Jan, 2038	364.27	223.97	75797.29
Feb, 2038	363.20	225.04	75572.24
Mar, 2038	362.12	226.12	75346.12
Apr, 2038	361.03	227.21	75118.91
May, 2038	359.94	228.30	74890.62
Jun, 2038	358.85	229.39	74661.23
Jul, 2038	357.75	230.49	74430.74
Aug, 2038	356.65	231.59	74199.15
Sep, 2038	355.54	232.70	73966.44
Oct, 2038	354.42	233.82	73732.63
Nov, 2038	353.30	234.94	73497.69
Dec, 2038	352.18	236.06	73261.62
Jan, 2039	351.05	237.19	73024.43
Feb, 2039	349.91	238.33	72786.10
Mar, 2039	348.77	239.47	72546.62
Apr, 2039	347.62	240.62	72306.00
May, 2039	346.47	241.77	72064.23
Jun, 2039	345.31	242.93	71821.30
Jul, 2039	344.14	244.10	71577.20
Aug, 2039	342.97	245.27	71331.94
Sep, 2039	341.80	246.44	71085.49
Oct, 2039	340.62	247.62	70837.87
Nov, 2039	339.43	248.81	70589.06
Dec, 2039	338.24	250.00	70339.06
Jan, 2040	337.04	251.20	70087.86
Feb, 2040	335.84	252.40	69835.46
Mar, 2040	334.63	253.61	69581.85
Apr, 2040	333.41	254.83	69327.02
May, 2040	332.19	256.05	69070.98
Jun, 2040	330.97	257.27	68813.70
Jul, 2040	329.73	258.51	68555.19
Aug, 2040	328.49	259.75	68295.45
Sep, 2040	327.25	260.99	68034.46
Oct, 2040	326.00	262.24	67772.21
Nov, 2040	324.74	263.50	67508.72
Dec, 2040	323.48	264.76	67243.96
Jan, 2041	322.21	266.03	66977.93
Feb, 2041	320.94	267.30	66710.62
Mar, 2041	319.66	268.58	66442.04
Apr, 2041	318.37	269.87	66172.17
May, 2041	317.07	271.17	65901.00
Jun, 2041	315.78	272.46	65628.54
Jul, 2041	314.47	273.77	65354.77
Aug, 2041	313.16	275.08	65079.68
Sep, 2041	311.84	276.40	64803.28
Oct, 2041	310.52	277.72	64525.56
Nov, 2041	309.18	279.06	64246.51
Dec, 2041	307.85	280.39	63966.11
Jan, 2042	306.50	281.74	63684.38
Feb, 2042	305.15	283.09	63401.29
Mar, 2042	303.80	284.44	63116.85
Apr, 2042	302.43	285.81	62831.04
May, 2042	301.07	287.17	62543.87
Jun, 2042	299.69	288.55	62255.32
Jul, 2042	298.31	289.93	61965.39
Aug, 2042	296.92	291.32	61674.06
Sep, 2042	295.52	292.72	61381.34
Oct, 2042	294.12	294.12	61087.22
Nov, 2042	292.71	295.53	60791.69
Dec, 2042	291.29	296.95	60494.75
Jan, 2043	289.87	298.37	60196.38
Feb, 2043	288.44	299.80	59896.58
Mar, 2043	287.00	301.24	59595.34
Apr, 2043	285.56	302.68	59292.66
May, 2043	284.11	304.13	58988.53
Jun, 2043	282.65	305.59	58682.95
Jul, 2043	281.19	307.05	58375.90
Aug, 2043	279.72	308.52	58067.38
Sep, 2043	278.24	310.00	57757.37
Oct, 2043	276.75	311.49	57445.89
Nov, 2043	275.26	312.98	57132.91
Dec, 2043	273.76	314.48	56818.43
Jan, 2044	272.25	315.99	56502.45
Feb, 2044	270.74	317.50	56184.95
Mar, 2044	269.22	319.02	55865.93
Apr, 2044	267.69	320.55	55545.38
May, 2044	266.15	322.09	55223.29
Jun, 2044	264.61	323.63	54899.66
Jul, 2044	263.06	325.18	54574.49
Aug, 2044	261.50	326.74	54247.75
Sep, 2044	259.94	328.30	53919.45
Oct, 2044	258.36	329.88	53589.57
Nov, 2044	256.78	331.46	53258.11
Dec, 2044	255.20	333.04	52925.07
Jan, 2045	253.60	334.64	52590.43
Feb, 2045	252.00	336.24	52254.18
Mar, 2045	250.38	337.86	51916.33
Apr, 2045	248.77	339.47	51576.85
May, 2045	247.14	341.10	51235.75
Jun, 2045	245.50	342.74	50893.02
Jul, 2045	243.86	344.38	50548.64
Aug, 2045	242.21	346.03	50202.61
Sep, 2045	240.55	347.69	49854.93
Oct, 2045	238.89	349.35	49505.57
Nov, 2045	237.21	351.03	49154.55
Dec, 2045	235.53	352.71	48801.84
Jan, 2046	233.84	354.40	48447.44
Feb, 2046	232.14	356.10	48091.35
Mar, 2046	230.44	357.80	47733.54
Apr, 2046	228.72	359.52	47374.03
May, 2046	227.00	361.24	47012.79
Jun, 2046	225.27	362.97	46649.82
Jul, 2046	223.53	364.71	46285.11
Aug, 2046	221.78	366.46	45918.65
Sep, 2046	220.03	368.21	45550.44
Oct, 2046	218.26	369.98	45180.46
Nov, 2046	216.49	371.75	44808.71
Dec, 2046	214.71	373.53	44435.18
Jan, 2047	212.92	375.32	44059.86
Feb, 2047	211.12	377.12	43682.74
Mar, 2047	209.31	378.93	43303.81
Apr, 2047	207.50	380.74	42923.07
May, 2047	205.67	382.57	42540.50
Jun, 2047	203.84	384.40	42156.10
Jul, 2047	202.00	386.24	41769.86
Aug, 2047	200.15	388.09	41381.77
Sep, 2047	198.29	389.95	40991.81
Oct, 2047	196.42	391.82	40599.99
Nov, 2047	194.54	393.70	40206.29
Dec, 2047	192.66	395.58	39810.71
Jan, 2048	190.76	397.48	39413.23
Feb, 2048	188.86	399.38	39013.84
Mar, 2048	186.94	401.30	38612.55
Apr, 2048	185.02	403.22	38209.32
May, 2048	183.09	405.15	37804.17
Jun, 2048	181.14	407.10	37397.08
Jul, 2048	179.19	409.05	36988.03
Aug, 2048	177.23	411.01	36577.02
Sep, 2048	175.26	412.98	36164.05
Oct, 2048	173.29	414.95	35749.10
Nov, 2048	171.30	416.94	35332.15
Dec, 2048	169.30	418.94	34913.21
Jan, 2049	167.29	420.95	34492.27
Feb, 2049	165.28	422.96	34069.30
Mar, 2049	163.25	424.99	33644.31
Apr, 2049	161.21	427.03	33217.28
May, 2049	159.17	429.07	32788.21
Jun, 2049	157.11	431.13	32357.08
Jul, 2049	155.04	433.20	31923.88
Aug, 2049	152.97	435.27	31488.61
Sep, 2049	150.88	437.36	31051.25
Oct, 2049	148.79	439.45	30611.80
Nov, 2049	146.68	441.56	30170.24
Dec, 2049	144.57	443.67	29726.57
Jan, 2050	142.44	445.80	29280.77
Feb, 2050	140.30	447.94	28832.83
Mar, 2050	138.16	450.08	28382.75
Apr, 2050	136.00	452.24	27930.51
May, 2050	133.83	454.41	27476.10
Jun, 2050	131.66	456.58	27019.52
Jul, 2050	129.47	458.77	26560.75
Aug, 2050	127.27	460.97	26099.78
Sep, 2050	125.06	463.18	25636.60
Oct, 2050	122.84	465.40	25171.20
Nov, 2050	120.61	467.63	24703.57
Dec, 2050	118.37	469.87	24233.71
Jan, 2051	116.12	472.12	23761.59
Feb, 2051	113.86	474.38	23287.20
Mar, 2051	111.58	476.66	22810.55
Apr, 2051	109.30	478.94	22331.61
May, 2051	107.01	481.23	21850.37
Jun, 2051	104.70	483.54	21366.83
Jul, 2051	102.38	485.86	20880.98
Aug, 2051	100.05	488.19	20392.79
Sep, 2051	97.72	490.52	19902.27
Oct, 2051	95.37	492.87	19409.39
Nov, 2051	93.00	495.24	18914.15
Dec, 2051	90.63	497.61	18416.54
Jan, 2052	88.25	499.99	17916.55
Feb, 2052	85.85	502.39	17414.16
Mar, 2052	83.44	504.80	16909.36
Apr, 2052	81.02	507.22	16402.15
May, 2052	78.59	509.65	15892.50
Jun, 2052	76.15	512.09	15380.41
Jul, 2052	73.70	514.54	14865.87
Aug, 2052	71.23	517.01	14348.86
Sep, 2052	68.75	519.49	13829.38
Oct, 2052	66.27	521.97	13307.40
Nov, 2052	63.76	524.48	12782.93
Dec, 2052	61.25	526.99	12255.94
Jan, 2053	58.73	529.51	11726.43
Feb, 2053	56.19	532.05	11194.38
Mar, 2053	53.64	534.60	10659.78
Apr, 2053	51.08	537.16	10122.61
May, 2053	48.50	539.74	9582.88
Jun, 2053	45.92	542.32	9040.56
Jul, 2053	43.32	544.92	8495.63
Aug, 2053	40.71	547.53	7948.10
Sep, 2053	38.08	550.16	7397.95
Oct, 2053	35.45	552.79	6845.16
Nov, 2053	32.80	555.44	6289.72
Dec, 2053	30.14	558.10	5731.61
Jan, 2054	27.46	560.78	5170.84
Feb, 2054	24.78	563.46	4607.38
Mar, 2054	22.08	566.16	4041.21
Apr, 2054	19.36	568.88	3472.34
May, 2054	16.64	571.60	2900.73
Jun, 2054	13.90	574.34	2326.39
Jul, 2054	11.15	577.09	1749.30
Aug, 2054	8.38	579.86	1169.44
Sep, 2054	5.60	582.64	586.81
Oct, 2054	2.81	585.43	1.38