Mortgage Parameters

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

Mortgage Summary

Property Total:	$145,000
Down Payment	$43,500
Mortgage Amount:	$101,500
Mortgage Payment:	$592.33 / month
Estimated Tax:	+ $80.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $672.89 / month
Total Interest Paid:	$111,740.40 over 30 years
Total Tax Paid:	$29,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	486.35	105.98	101394.02
Jan, 2025	485.85	106.48	101287.54
Feb, 2025	485.34	106.99	101180.55
Mar, 2025	484.82	107.51	101073.04
Apr, 2025	484.31	108.02	100965.02
May, 2025	483.79	108.54	100856.48
Jun, 2025	483.27	109.06	100747.42
Jul, 2025	482.75	109.58	100637.84
Aug, 2025	482.22	110.11	100527.73
Sep, 2025	481.70	110.63	100417.10
Oct, 2025	481.17	111.16	100305.93
Nov, 2025	480.63	111.70	100194.23
Dec, 2025	480.10	112.23	100082.00
Jan, 2026	479.56	112.77	99969.23
Feb, 2026	479.02	113.31	99855.92
Mar, 2026	478.48	113.85	99742.07
Apr, 2026	477.93	114.40	99627.67
May, 2026	477.38	114.95	99512.72
Jun, 2026	476.83	115.50	99397.22
Jul, 2026	476.28	116.05	99281.17
Aug, 2026	475.72	116.61	99164.56
Sep, 2026	475.16	117.17	99047.40
Oct, 2026	474.60	117.73	98929.67
Nov, 2026	474.04	118.29	98811.38
Dec, 2026	473.47	118.86	98692.52
Jan, 2027	472.90	119.43	98573.09
Feb, 2027	472.33	120.00	98453.09
Mar, 2027	471.75	120.58	98332.51
Apr, 2027	471.18	121.15	98211.36
May, 2027	470.60	121.73	98089.63
Jun, 2027	470.01	122.32	97967.31
Jul, 2027	469.43	122.90	97844.40
Aug, 2027	468.84	123.49	97720.91
Sep, 2027	468.25	124.08	97596.83
Oct, 2027	467.65	124.68	97472.15
Nov, 2027	467.05	125.28	97346.87
Dec, 2027	466.45	125.88	97221.00
Jan, 2028	465.85	126.48	97094.52
Feb, 2028	465.24	127.09	96967.43
Mar, 2028	464.64	127.69	96839.74
Apr, 2028	464.02	128.31	96711.43
May, 2028	463.41	128.92	96582.51
Jun, 2028	462.79	129.54	96452.97
Jul, 2028	462.17	130.16	96322.81
Aug, 2028	461.55	130.78	96192.03
Sep, 2028	460.92	131.41	96060.62
Oct, 2028	460.29	132.04	95928.58
Nov, 2028	459.66	132.67	95795.91
Dec, 2028	459.02	133.31	95662.60
Jan, 2029	458.38	133.95	95528.65
Feb, 2029	457.74	134.59	95394.06
Mar, 2029	457.10	135.23	95258.83
Apr, 2029	456.45	135.88	95122.95
May, 2029	455.80	136.53	94986.42
Jun, 2029	455.14	137.19	94849.23
Jul, 2029	454.49	137.84	94711.39
Aug, 2029	453.83	138.50	94572.88
Sep, 2029	453.16	139.17	94433.71
Oct, 2029	452.49	139.84	94293.88
Nov, 2029	451.82	140.51	94153.37
Dec, 2029	451.15	141.18	94012.20
Jan, 2030	450.48	141.85	93870.34
Feb, 2030	449.80	142.53	93727.81
Mar, 2030	449.11	143.22	93584.59
Apr, 2030	448.43	143.90	93440.68
May, 2030	447.74	144.59	93296.09
Jun, 2030	447.04	145.29	93150.80
Jul, 2030	446.35	145.98	93004.82
Aug, 2030	445.65	146.68	92858.14
Sep, 2030	444.95	147.38	92710.76
Oct, 2030	444.24	148.09	92562.66
Nov, 2030	443.53	148.80	92413.86
Dec, 2030	442.82	149.51	92264.35
Jan, 2031	442.10	150.23	92114.12
Feb, 2031	441.38	150.95	91963.17
Mar, 2031	440.66	151.67	91811.50
Apr, 2031	439.93	152.40	91659.10
May, 2031	439.20	153.13	91505.97
Jun, 2031	438.47	153.86	91352.10
Jul, 2031	437.73	154.60	91197.50
Aug, 2031	436.99	155.34	91042.16
Sep, 2031	436.24	156.09	90886.07
Oct, 2031	435.50	156.83	90729.24
Nov, 2031	434.74	157.59	90571.65
Dec, 2031	433.99	158.34	90413.31
Jan, 2032	433.23	159.10	90254.21
Feb, 2032	432.47	159.86	90094.35
Mar, 2032	431.70	160.63	89933.72
Apr, 2032	430.93	161.40	89772.33
May, 2032	430.16	162.17	89610.16
Jun, 2032	429.38	162.95	89447.21
Jul, 2032	428.60	163.73	89283.48
Aug, 2032	427.82	164.51	89118.97
Sep, 2032	427.03	165.30	88953.66
Oct, 2032	426.24	166.09	88787.57
Nov, 2032	425.44	166.89	88620.68
Dec, 2032	424.64	167.69	88452.99
Jan, 2033	423.84	168.49	88284.50
Feb, 2033	423.03	169.30	88115.20
Mar, 2033	422.22	170.11	87945.09
Apr, 2033	421.40	170.93	87774.16
May, 2033	420.58	171.75	87602.41
Jun, 2033	419.76	172.57	87429.85
Jul, 2033	418.93	173.40	87256.45
Aug, 2033	418.10	174.23	87082.23
Sep, 2033	417.27	175.06	86907.16
Oct, 2033	416.43	175.90	86731.26
Nov, 2033	415.59	176.74	86554.52
Dec, 2033	414.74	177.59	86376.93
Jan, 2034	413.89	178.44	86198.49
Feb, 2034	413.03	179.30	86019.20
Mar, 2034	412.18	180.15	85839.04
Apr, 2034	411.31	181.02	85658.02
May, 2034	410.44	181.89	85476.14
Jun, 2034	409.57	182.76	85293.38
Jul, 2034	408.70	183.63	85109.75
Aug, 2034	407.82	184.51	84925.24
Sep, 2034	406.93	185.40	84739.84
Oct, 2034	406.05	186.28	84553.55
Nov, 2034	405.15	187.18	84366.38
Dec, 2034	404.26	188.07	84178.30
Jan, 2035	403.35	188.98	83989.33
Feb, 2035	402.45	189.88	83799.45
Mar, 2035	401.54	190.79	83608.65
Apr, 2035	400.62	191.71	83416.95
May, 2035	399.71	192.62	83224.33
Jun, 2035	398.78	193.55	83030.78
Jul, 2035	397.86	194.47	82836.30
Aug, 2035	396.92	195.41	82640.90
Sep, 2035	395.99	196.34	82444.56
Oct, 2035	395.05	197.28	82247.27
Nov, 2035	394.10	198.23	82049.04
Dec, 2035	393.15	199.18	81849.87
Jan, 2036	392.20	200.13	81649.73
Feb, 2036	391.24	201.09	81448.64
Mar, 2036	390.27	202.06	81246.59
Apr, 2036	389.31	203.02	81043.56
May, 2036	388.33	204.00	80839.57
Jun, 2036	387.36	204.97	80634.59
Jul, 2036	386.37	205.96	80428.64
Aug, 2036	385.39	206.94	80221.69
Sep, 2036	384.40	207.93	80013.76
Oct, 2036	383.40	208.93	79804.83
Nov, 2036	382.40	209.93	79594.90
Dec, 2036	381.39	210.94	79383.96
Jan, 2037	380.38	211.95	79172.01
Feb, 2037	379.37	212.96	78959.05
Mar, 2037	378.35	213.98	78745.06
Apr, 2037	377.32	215.01	78530.05
May, 2037	376.29	216.04	78314.01
Jun, 2037	375.25	217.08	78096.94
Jul, 2037	374.21	218.12	77878.82
Aug, 2037	373.17	219.16	77659.66
Sep, 2037	372.12	220.21	77439.45
Oct, 2037	371.06	221.27	77218.18
Nov, 2037	370.00	222.33	76995.86
Dec, 2037	368.94	223.39	76772.47
Jan, 2038	367.87	224.46	76548.00
Feb, 2038	366.79	225.54	76322.47
Mar, 2038	365.71	226.62	76095.85
Apr, 2038	364.63	227.70	75868.15
May, 2038	363.53	228.80	75639.35
Jun, 2038	362.44	229.89	75409.46
Jul, 2038	361.34	230.99	75178.47
Aug, 2038	360.23	232.10	74946.37
Sep, 2038	359.12	233.21	74713.15
Oct, 2038	358.00	234.33	74478.82
Nov, 2038	356.88	235.45	74243.37
Dec, 2038	355.75	236.58	74006.79
Jan, 2039	354.62	237.71	73769.08
Feb, 2039	353.48	238.85	73530.22
Mar, 2039	352.33	240.00	73290.23
Apr, 2039	351.18	241.15	73049.08
May, 2039	350.03	242.30	72806.78
Jun, 2039	348.87	243.46	72563.31
Jul, 2039	347.70	244.63	72318.68
Aug, 2039	346.53	245.80	72072.88
Sep, 2039	345.35	246.98	71825.90
Oct, 2039	344.17	248.16	71577.73
Nov, 2039	342.98	249.35	71328.38
Dec, 2039	341.78	250.55	71077.83
Jan, 2040	340.58	251.75	70826.08
Feb, 2040	339.37	252.96	70573.13
Mar, 2040	338.16	254.17	70318.96
Apr, 2040	336.95	255.38	70063.58
May, 2040	335.72	256.61	69806.97
Jun, 2040	334.49	257.84	69549.13
Jul, 2040	333.26	259.07	69290.05
Aug, 2040	332.01	260.32	69029.74
Sep, 2040	330.77	261.56	68768.18
Oct, 2040	329.51	262.82	68505.36
Nov, 2040	328.25	264.08	68241.29
Dec, 2040	326.99	265.34	67975.95
Jan, 2041	325.72	266.61	67709.33
Feb, 2041	324.44	267.89	67441.44
Mar, 2041	323.16	269.17	67172.27
Apr, 2041	321.87	270.46	66901.81
May, 2041	320.57	271.76	66630.05
Jun, 2041	319.27	273.06	66356.99
Jul, 2041	317.96	274.37	66082.62
Aug, 2041	316.65	275.68	65806.93
Sep, 2041	315.32	277.01	65529.93
Oct, 2041	314.00	278.33	65251.60
Nov, 2041	312.66	279.67	64971.93
Dec, 2041	311.32	281.01	64690.92
Jan, 2042	309.98	282.35	64408.57
Feb, 2042	308.62	283.71	64124.87
Mar, 2042	307.26	285.07	63839.80
Apr, 2042	305.90	286.43	63553.37
May, 2042	304.53	287.80	63265.57
Jun, 2042	303.15	289.18	62976.38
Jul, 2042	301.76	290.57	62685.82
Aug, 2042	300.37	291.96	62393.86
Sep, 2042	298.97	293.36	62100.50
Oct, 2042	297.56	294.77	61805.73
Nov, 2042	296.15	296.18	61509.55
Dec, 2042	294.73	297.60	61211.96
Jan, 2043	293.31	299.02	60912.93
Feb, 2043	291.87	300.46	60612.48
Mar, 2043	290.43	301.90	60310.58
Apr, 2043	288.99	303.34	60007.24
May, 2043	287.53	304.80	59702.45
Jun, 2043	286.07	306.26	59396.19
Jul, 2043	284.61	307.72	59088.47
Aug, 2043	283.13	309.20	58779.27
Sep, 2043	281.65	310.68	58468.59
Oct, 2043	280.16	312.17	58156.42
Nov, 2043	278.67	313.66	57842.76
Dec, 2043	277.16	315.17	57527.59
Jan, 2044	275.65	316.68	57210.91
Feb, 2044	274.14	318.19	56892.72
Mar, 2044	272.61	319.72	56573.00
Apr, 2044	271.08	321.25	56251.75
May, 2044	269.54	322.79	55928.96
Jun, 2044	267.99	324.34	55604.62
Jul, 2044	266.44	325.89	55278.73
Aug, 2044	264.88	327.45	54951.28
Sep, 2044	263.31	329.02	54622.26
Oct, 2044	261.73	330.60	54291.66
Nov, 2044	260.15	332.18	53959.48
Dec, 2044	258.56	333.77	53625.70
Jan, 2045	256.96	335.37	53290.33
Feb, 2045	255.35	336.98	52953.35
Mar, 2045	253.73	338.60	52614.75
Apr, 2045	252.11	340.22	52274.54
May, 2045	250.48	341.85	51932.69
Jun, 2045	248.84	343.49	51589.20
Jul, 2045	247.20	345.13	51244.07
Aug, 2045	245.54	346.79	50897.28
Sep, 2045	243.88	348.45	50548.84
Oct, 2045	242.21	350.12	50198.72
Nov, 2045	240.54	351.79	49846.93
Dec, 2045	238.85	353.48	49493.45
Jan, 2046	237.16	355.17	49138.27
Feb, 2046	235.45	356.88	48781.40
Mar, 2046	233.74	358.59	48422.81
Apr, 2046	232.03	360.30	48062.51
May, 2046	230.30	362.03	47700.48
Jun, 2046	228.56	363.77	47336.71
Jul, 2046	226.82	365.51	46971.20
Aug, 2046	225.07	367.26	46603.94
Sep, 2046	223.31	369.02	46234.92
Oct, 2046	221.54	370.79	45864.14
Nov, 2046	219.77	372.56	45491.57
Dec, 2046	217.98	374.35	45117.22
Jan, 2047	216.19	376.14	44741.08
Feb, 2047	214.38	377.95	44363.13
Mar, 2047	212.57	379.76	43983.38
Apr, 2047	210.75	381.58	43601.80
May, 2047	208.93	383.40	43218.40
Jun, 2047	207.09	385.24	42833.15
Jul, 2047	205.24	387.09	42446.07
Aug, 2047	203.39	388.94	42057.12
Sep, 2047	201.52	390.81	41666.32
Oct, 2047	199.65	392.68	41273.64
Nov, 2047	197.77	394.56	40879.08
Dec, 2047	195.88	396.45	40482.63
Jan, 2048	193.98	398.35	40084.28
Feb, 2048	192.07	400.26	39684.02
Mar, 2048	190.15	402.18	39281.84
Apr, 2048	188.23	404.10	38877.73
May, 2048	186.29	406.04	38471.69
Jun, 2048	184.34	407.99	38063.71
Jul, 2048	182.39	409.94	37653.77
Aug, 2048	180.42	411.91	37241.86
Sep, 2048	178.45	413.88	36827.98
Oct, 2048	176.47	415.86	36412.12
Nov, 2048	174.47	417.86	35994.26
Dec, 2048	172.47	419.86	35574.40
Jan, 2049	170.46	421.87	35152.54
Feb, 2049	168.44	423.89	34728.64
Mar, 2049	166.41	425.92	34302.72
Apr, 2049	164.37	427.96	33874.76
May, 2049	162.32	430.01	33444.75
Jun, 2049	160.26	432.07	33012.67
Jul, 2049	158.19	434.14	32578.53
Aug, 2049	156.11	436.22	32142.30
Sep, 2049	154.02	438.31	31703.99
Oct, 2049	151.91	440.42	31263.57
Nov, 2049	149.80	442.53	30821.05
Dec, 2049	147.68	444.65	30376.40
Jan, 2050	145.55	446.78	29929.63
Feb, 2050	143.41	448.92	29480.71
Mar, 2050	141.26	451.07	29029.64
Apr, 2050	139.10	453.23	28576.41
May, 2050	136.93	455.40	28121.01
Jun, 2050	134.75	457.58	27663.43
Jul, 2050	132.55	459.78	27203.65
Aug, 2050	130.35	461.98	26741.67
Sep, 2050	128.14	464.19	26277.48
Oct, 2050	125.91	466.42	25811.06
Nov, 2050	123.68	468.65	25342.41
Dec, 2050	121.43	470.90	24871.51
Jan, 2051	119.18	473.15	24398.36
Feb, 2051	116.91	475.42	23922.94
Mar, 2051	114.63	477.70	23445.24
Apr, 2051	112.34	479.99	22965.25
May, 2051	110.04	482.29	22482.96
Jun, 2051	107.73	484.60	21998.36
Jul, 2051	105.41	486.92	21511.44
Aug, 2051	103.08	489.25	21022.19
Sep, 2051	100.73	491.60	20530.59
Oct, 2051	98.38	493.95	20036.63
Nov, 2051	96.01	496.32	19540.31
Dec, 2051	93.63	498.70	19041.61
Jan, 2052	91.24	501.09	18540.52
Feb, 2052	88.84	503.49	18037.03
Mar, 2052	86.43	505.90	17531.13
Apr, 2052	84.00	508.33	17022.80
May, 2052	81.57	510.76	16512.04
Jun, 2052	79.12	513.21	15998.83
Jul, 2052	76.66	515.67	15483.16
Aug, 2052	74.19	518.14	14965.02
Sep, 2052	71.71	520.62	14444.40
Oct, 2052	69.21	523.12	13921.28
Nov, 2052	66.71	525.62	13395.66
Dec, 2052	64.19	528.14	12867.52
Jan, 2053	61.66	530.67	12336.84
Feb, 2053	59.11	533.22	11803.63
Mar, 2053	56.56	535.77	11267.86
Apr, 2053	53.99	538.34	10729.52
May, 2053	51.41	540.92	10188.60
Jun, 2053	48.82	543.51	9645.09
Jul, 2053	46.22	546.11	9098.98
Aug, 2053	43.60	548.73	8550.25
Sep, 2053	40.97	551.36	7998.89
Oct, 2053	38.33	554.00	7444.88
Nov, 2053	35.67	556.66	6888.23
Dec, 2053	33.01	559.32	6328.90
Jan, 2054	30.33	562.00	5766.90
Feb, 2054	27.63	564.70	5202.20
Mar, 2054	24.93	567.40	4634.80
Apr, 2054	22.21	570.12	4064.68
May, 2054	19.48	572.85	3491.83
Jun, 2054	16.73	575.60	2916.23
Jul, 2054	13.97	578.36	2337.87
Aug, 2054	11.20	581.13	1756.74
Sep, 2054	8.42	583.91	1172.83
Oct, 2054	5.62	586.71	586.12
Nov, 2054	2.81	589.52	0