Mortgage Parameters

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

Mortgage Summary

Property Total:	$100,000
Down Payment	$30,000
Mortgage Amount:	$70,000
Mortgage Payment:	$408.50 / month
Estimated Tax:	+ $55.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $464.06 / month
Total Interest Paid:	$77,061.60 over 30 years
Total Tax Paid:	$20,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	335.42	73.08	69926.92
Jan, 2025	335.07	73.43	69853.48
Feb, 2025	334.71	73.79	69779.70
Mar, 2025	334.36	74.14	69705.56
Apr, 2025	334.01	74.49	69631.06
May, 2025	333.65	74.85	69556.21
Jun, 2025	333.29	75.21	69481.00
Jul, 2025	332.93	75.57	69405.43
Aug, 2025	332.57	75.93	69329.50
Sep, 2025	332.20	76.30	69253.21
Oct, 2025	331.84	76.66	69176.54
Nov, 2025	331.47	77.03	69099.51
Dec, 2025	331.10	77.40	69022.12
Jan, 2026	330.73	77.77	68944.35
Feb, 2026	330.36	78.14	68866.21
Mar, 2026	329.98	78.52	68787.69
Apr, 2026	329.61	78.89	68708.80
May, 2026	329.23	79.27	68629.53
Jun, 2026	328.85	79.65	68549.88
Jul, 2026	328.47	80.03	68469.84
Aug, 2026	328.08	80.42	68389.43
Sep, 2026	327.70	80.80	68308.63
Oct, 2026	327.31	81.19	68227.44
Nov, 2026	326.92	81.58	68145.86
Dec, 2026	326.53	81.97	68063.90
Jan, 2027	326.14	82.36	67981.54
Feb, 2027	325.74	82.76	67898.78
Mar, 2027	325.35	83.15	67815.63
Apr, 2027	324.95	83.55	67732.08
May, 2027	324.55	83.95	67648.13
Jun, 2027	324.15	84.35	67563.78
Jul, 2027	323.74	84.76	67479.02
Aug, 2027	323.34	85.16	67393.86
Sep, 2027	322.93	85.57	67308.28
Oct, 2027	322.52	85.98	67222.30
Nov, 2027	322.11	86.39	67135.91
Dec, 2027	321.69	86.81	67049.10
Jan, 2028	321.28	87.22	66961.88
Feb, 2028	320.86	87.64	66874.24
Mar, 2028	320.44	88.06	66786.18
Apr, 2028	320.02	88.48	66697.70
May, 2028	319.59	88.91	66608.79
Jun, 2028	319.17	89.33	66519.46
Jul, 2028	318.74	89.76	66429.69
Aug, 2028	318.31	90.19	66339.50
Sep, 2028	317.88	90.62	66248.88
Oct, 2028	317.44	91.06	66157.82
Nov, 2028	317.01	91.49	66066.33
Dec, 2028	316.57	91.93	65974.40
Jan, 2029	316.13	92.37	65882.02
Feb, 2029	315.68	92.82	65789.21
Mar, 2029	315.24	93.26	65695.95
Apr, 2029	314.79	93.71	65602.24
May, 2029	314.34	94.16	65508.09
Jun, 2029	313.89	94.61	65413.48
Jul, 2029	313.44	95.06	65318.42
Aug, 2029	312.98	95.52	65222.90
Sep, 2029	312.53	95.97	65126.93
Oct, 2029	312.07	96.43	65030.50
Nov, 2029	311.60	96.90	64933.60
Dec, 2029	311.14	97.36	64836.24
Jan, 2030	310.67	97.83	64738.41
Feb, 2030	310.20	98.30	64640.12
Mar, 2030	309.73	98.77	64541.35
Apr, 2030	309.26	99.24	64442.11
May, 2030	308.79	99.71	64342.40
Jun, 2030	308.31	100.19	64242.21
Jul, 2030	307.83	100.67	64141.53
Aug, 2030	307.34	101.16	64040.38
Sep, 2030	306.86	101.64	63938.74
Oct, 2030	306.37	102.13	63836.61
Nov, 2030	305.88	102.62	63733.99
Dec, 2030	305.39	103.11	63630.89
Jan, 2031	304.90	103.60	63527.28
Feb, 2031	304.40	104.10	63423.19
Mar, 2031	303.90	104.60	63318.59
Apr, 2031	303.40	105.10	63213.49
May, 2031	302.90	105.60	63107.89
Jun, 2031	302.39	106.11	63001.78
Jul, 2031	301.88	106.62	62895.16
Aug, 2031	301.37	107.13	62788.04
Sep, 2031	300.86	107.64	62680.40
Oct, 2031	300.34	108.16	62572.24
Nov, 2031	299.83	108.67	62463.57
Dec, 2031	299.30	109.20	62354.37
Jan, 2032	298.78	109.72	62244.65
Feb, 2032	298.26	110.24	62134.41
Mar, 2032	297.73	110.77	62023.63
Apr, 2032	297.20	111.30	61912.33
May, 2032	296.66	111.84	61800.49
Jun, 2032	296.13	112.37	61688.12
Jul, 2032	295.59	112.91	61575.21
Aug, 2032	295.05	113.45	61461.76
Sep, 2032	294.50	114.00	61347.76
Oct, 2032	293.96	114.54	61233.22
Nov, 2032	293.41	115.09	61118.13
Dec, 2032	292.86	115.64	61002.49
Jan, 2033	292.30	116.20	60886.29
Feb, 2033	291.75	116.75	60769.54
Mar, 2033	291.19	117.31	60652.23
Apr, 2033	290.63	117.87	60534.35
May, 2033	290.06	118.44	60415.91
Jun, 2033	289.49	119.01	60296.90
Jul, 2033	288.92	119.58	60177.33
Aug, 2033	288.35	120.15	60057.18
Sep, 2033	287.77	120.73	59936.45
Oct, 2033	287.20	121.30	59815.15
Nov, 2033	286.61	121.89	59693.26
Dec, 2033	286.03	122.47	59570.79
Jan, 2034	285.44	123.06	59447.73
Feb, 2034	284.85	123.65	59324.09
Mar, 2034	284.26	124.24	59199.85
Apr, 2034	283.67	124.83	59075.01
May, 2034	283.07	125.43	58949.58
Jun, 2034	282.47	126.03	58823.55
Jul, 2034	281.86	126.64	58696.91
Aug, 2034	281.26	127.24	58569.67
Sep, 2034	280.65	127.85	58441.81
Oct, 2034	280.03	128.47	58313.35
Nov, 2034	279.42	129.08	58184.27
Dec, 2034	278.80	129.70	58054.57
Jan, 2035	278.18	130.32	57924.24
Feb, 2035	277.55	130.95	57793.30
Mar, 2035	276.93	131.57	57661.72
Apr, 2035	276.30	132.20	57529.52
May, 2035	275.66	132.84	57396.68
Jun, 2035	275.03	133.47	57263.21
Jul, 2035	274.39	134.11	57129.09
Aug, 2035	273.74	134.76	56994.34
Sep, 2035	273.10	135.40	56858.93
Oct, 2035	272.45	136.05	56722.88
Nov, 2035	271.80	136.70	56586.18
Dec, 2035	271.14	137.36	56448.82
Jan, 2036	270.48	138.02	56310.81
Feb, 2036	269.82	138.68	56172.13
Mar, 2036	269.16	139.34	56032.79
Apr, 2036	268.49	140.01	55892.78
May, 2036	267.82	140.68	55752.10
Jun, 2036	267.15	141.35	55610.74
Jul, 2036	266.47	142.03	55468.71
Aug, 2036	265.79	142.71	55326.00
Sep, 2036	265.10	143.40	55182.60
Oct, 2036	264.42	144.08	55038.52
Nov, 2036	263.73	144.77	54893.75
Dec, 2036	263.03	145.47	54748.28
Jan, 2037	262.34	146.16	54602.11
Feb, 2037	261.64	146.86	54455.25
Mar, 2037	260.93	147.57	54307.68
Apr, 2037	260.22	148.28	54159.40
May, 2037	259.51	148.99	54010.42
Jun, 2037	258.80	149.70	53860.72
Jul, 2037	258.08	150.42	53710.30
Aug, 2037	257.36	151.14	53559.16
Sep, 2037	256.64	151.86	53407.30
Oct, 2037	255.91	152.59	53254.71
Nov, 2037	255.18	153.32	53101.39
Dec, 2037	254.44	154.06	52947.33
Jan, 2038	253.71	154.79	52792.54
Feb, 2038	252.96	155.54	52637.00
Mar, 2038	252.22	156.28	52480.72
Apr, 2038	251.47	157.03	52323.69
May, 2038	250.72	157.78	52165.91
Jun, 2038	249.96	158.54	52007.37
Jul, 2038	249.20	159.30	51848.07
Aug, 2038	248.44	160.06	51688.01
Sep, 2038	247.67	160.83	51527.18
Oct, 2038	246.90	161.60	51365.59
Nov, 2038	246.13	162.37	51203.21
Dec, 2038	245.35	163.15	51040.06
Jan, 2039	244.57	163.93	50876.13
Feb, 2039	243.78	164.72	50711.41
Mar, 2039	242.99	165.51	50545.90
Apr, 2039	242.20	166.30	50379.60
May, 2039	241.40	167.10	50212.50
Jun, 2039	240.60	167.90	50044.60
Jul, 2039	239.80	168.70	49875.90
Aug, 2039	238.99	169.51	49706.39
Sep, 2039	238.18	170.32	49536.07
Oct, 2039	237.36	171.14	49364.93
Nov, 2039	236.54	171.96	49192.97
Dec, 2039	235.72	172.78	49020.18
Jan, 2040	234.89	173.61	48846.57
Feb, 2040	234.06	174.44	48672.13
Mar, 2040	233.22	175.28	48496.85
Apr, 2040	232.38	176.12	48320.73
May, 2040	231.54	176.96	48143.77
Jun, 2040	230.69	177.81	47965.96
Jul, 2040	229.84	178.66	47787.29
Aug, 2040	228.98	179.52	47607.77
Sep, 2040	228.12	180.38	47427.39
Oct, 2040	227.26	181.24	47246.15
Nov, 2040	226.39	182.11	47064.04
Dec, 2040	225.52	182.98	46881.05
Jan, 2041	224.64	183.86	46697.19
Feb, 2041	223.76	184.74	46512.45
Mar, 2041	222.87	185.63	46326.82
Apr, 2041	221.98	186.52	46140.30
May, 2041	221.09	187.41	45952.89
Jun, 2041	220.19	188.31	45764.58
Jul, 2041	219.29	189.21	45575.37
Aug, 2041	218.38	190.12	45385.25
Sep, 2041	217.47	191.03	45194.23
Oct, 2041	216.56	191.94	45002.28
Nov, 2041	215.64	192.86	44809.42
Dec, 2041	214.71	193.79	44615.63
Jan, 2042	213.78	194.72	44420.91
Feb, 2042	212.85	195.65	44225.26
Mar, 2042	211.91	196.59	44028.67
Apr, 2042	210.97	197.53	43831.15
May, 2042	210.02	198.48	43632.67
Jun, 2042	209.07	199.43	43433.24
Jul, 2042	208.12	200.38	43232.86
Aug, 2042	207.16	201.34	43031.52
Sep, 2042	206.19	202.31	42829.21
Oct, 2042	205.22	203.28	42625.93
Nov, 2042	204.25	204.25	42421.68
Dec, 2042	203.27	205.23	42216.45
Jan, 2043	202.29	206.21	42010.24
Feb, 2043	201.30	207.20	41803.04
Mar, 2043	200.31	208.19	41594.85
Apr, 2043	199.31	209.19	41385.65
May, 2043	198.31	210.19	41175.46
Jun, 2043	197.30	211.20	40964.26
Jul, 2043	196.29	212.21	40752.05
Aug, 2043	195.27	213.23	40538.82
Sep, 2043	194.25	214.25	40324.57
Oct, 2043	193.22	215.28	40109.29
Nov, 2043	192.19	216.31	39892.98
Dec, 2043	191.15	217.35	39675.63
Jan, 2044	190.11	218.39	39457.24
Feb, 2044	189.07	219.43	39237.81
Mar, 2044	188.01	220.49	39017.32
Apr, 2044	186.96	221.54	38795.78
May, 2044	185.90	222.60	38573.18
Jun, 2044	184.83	223.67	38349.51
Jul, 2044	183.76	224.74	38124.77
Aug, 2044	182.68	225.82	37898.95
Sep, 2044	181.60	226.90	37672.05
Oct, 2044	180.51	227.99	37444.06
Nov, 2044	179.42	229.08	37214.98
Dec, 2044	178.32	230.18	36984.80
Jan, 2045	177.22	231.28	36753.52
Feb, 2045	176.11	232.39	36521.13
Mar, 2045	175.00	233.50	36287.63
Apr, 2045	173.88	234.62	36053.01
May, 2045	172.75	235.75	35817.26
Jun, 2045	171.62	236.88	35580.38
Jul, 2045	170.49	238.01	35342.37
Aug, 2045	169.35	239.15	35103.22
Sep, 2045	168.20	240.30	34862.92
Oct, 2045	167.05	241.45	34621.48
Nov, 2045	165.89	242.61	34378.87
Dec, 2045	164.73	243.77	34135.10
Jan, 2046	163.56	244.94	33890.17
Feb, 2046	162.39	246.11	33644.06
Mar, 2046	161.21	247.29	33396.77
Apr, 2046	160.03	248.47	33148.29
May, 2046	158.84	249.66	32898.63
Jun, 2046	157.64	250.86	32647.77
Jul, 2046	156.44	252.06	32395.71
Aug, 2046	155.23	253.27	32142.44
Sep, 2046	154.02	254.48	31887.95
Oct, 2046	152.80	255.70	31632.25
Nov, 2046	151.57	256.93	31375.32
Dec, 2046	150.34	258.16	31117.16
Jan, 2047	149.10	259.40	30857.76
Feb, 2047	147.86	260.64	30597.12
Mar, 2047	146.61	261.89	30335.23
Apr, 2047	145.36	263.14	30072.09
May, 2047	144.10	264.40	29807.69
Jun, 2047	142.83	265.67	29542.01
Jul, 2047	141.56	266.94	29275.07
Aug, 2047	140.28	268.22	29006.85
Sep, 2047	138.99	269.51	28737.34
Oct, 2047	137.70	270.80	28466.54
Nov, 2047	136.40	272.10	28194.44
Dec, 2047	135.10	273.40	27921.04
Jan, 2048	133.79	274.71	27646.33
Feb, 2048	132.47	276.03	27370.30
Mar, 2048	131.15	277.35	27092.95
Apr, 2048	129.82	278.68	26814.27
May, 2048	128.49	280.01	26534.25
Jun, 2048	127.14	281.36	26252.90
Jul, 2048	125.80	282.70	25970.19
Aug, 2048	124.44	284.06	25686.13
Sep, 2048	123.08	285.42	25400.71
Oct, 2048	121.71	286.79	25113.92
Nov, 2048	120.34	288.16	24825.76
Dec, 2048	118.96	289.54	24536.22
Jan, 2049	117.57	290.93	24245.29
Feb, 2049	116.18	292.32	23952.96
Mar, 2049	114.77	293.73	23659.24
Apr, 2049	113.37	295.13	23364.10
May, 2049	111.95	296.55	23067.56
Jun, 2049	110.53	297.97	22769.59
Jul, 2049	109.10	299.40	22470.19
Aug, 2049	107.67	300.83	22169.36
Sep, 2049	106.23	302.27	21867.09
Oct, 2049	104.78	303.72	21563.37
Nov, 2049	103.32	305.18	21258.20
Dec, 2049	101.86	306.64	20951.56
Jan, 2050	100.39	308.11	20643.45
Feb, 2050	98.92	309.58	20333.87
Mar, 2050	97.43	311.07	20022.80
Apr, 2050	95.94	312.56	19710.24
May, 2050	94.44	314.06	19396.19
Jun, 2050	92.94	315.56	19080.63
Jul, 2050	91.43	317.07	18763.56
Aug, 2050	89.91	318.59	18444.96
Sep, 2050	88.38	320.12	18124.85
Oct, 2050	86.85	321.65	17803.19
Nov, 2050	85.31	323.19	17480.00
Dec, 2050	83.76	324.74	17155.26
Jan, 2051	82.20	326.30	16828.96
Feb, 2051	80.64	327.86	16501.10
Mar, 2051	79.07	329.43	16171.67
Apr, 2051	77.49	331.01	15840.66
May, 2051	75.90	332.60	15508.06
Jun, 2051	74.31	334.19	15173.87
Jul, 2051	72.71	335.79	14838.08
Aug, 2051	71.10	337.40	14500.68
Sep, 2051	69.48	339.02	14161.66
Oct, 2051	67.86	340.64	13821.02
Nov, 2051	66.23	342.27	13478.74
Dec, 2051	64.59	343.91	13134.83
Jan, 2052	62.94	345.56	12789.27
Feb, 2052	61.28	347.22	12442.05
Mar, 2052	59.62	348.88	12093.17
Apr, 2052	57.95	350.55	11742.61
May, 2052	56.27	352.23	11390.38
Jun, 2052	54.58	353.92	11036.46
Jul, 2052	52.88	355.62	10680.84
Aug, 2052	51.18	357.32	10323.52
Sep, 2052	49.47	359.03	9964.49
Oct, 2052	47.75	360.75	9603.73
Nov, 2052	46.02	362.48	9241.25
Dec, 2052	44.28	364.22	8877.03
Jan, 2053	42.54	365.96	8511.07
Feb, 2053	40.78	367.72	8143.35
Mar, 2053	39.02	369.48	7773.87
Apr, 2053	37.25	371.25	7402.62
May, 2053	35.47	373.03	7029.59
Jun, 2053	33.68	374.82	6654.78
Jul, 2053	31.89	376.61	6278.16
Aug, 2053	30.08	378.42	5899.75
Sep, 2053	28.27	380.23	5519.52
Oct, 2053	26.45	382.05	5137.46
Nov, 2053	24.62	383.88	4753.58
Dec, 2053	22.78	385.72	4367.86
Jan, 2054	20.93	387.57	3980.29
Feb, 2054	19.07	389.43	3590.86
Mar, 2054	17.21	391.29	3199.57
Apr, 2054	15.33	393.17	2806.40
May, 2054	13.45	395.05	2411.34
Jun, 2054	11.55	396.95	2014.40
Jul, 2054	9.65	398.85	1615.55
Aug, 2054	7.74	400.76	1214.79
Sep, 2054	5.82	402.68	812.11
Oct, 2054	3.89	404.61	407.50
Nov, 2054	1.95	406.55	0.96