Mortgage Parameters

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

Mortgage Summary

Property Total:	$154,000
Down Payment	$46,200
Mortgage Amount:	$107,800
Mortgage Payment:	$629.09 / month
Estimated Tax:	+ $85.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $714.65 / month
Total Interest Paid:	$118,674.00 over 30 years
Total Tax Paid:	$30,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	516.54	112.55	107687.45
Jan, 2025	516.00	113.09	107574.36
Feb, 2025	515.46	113.63	107460.73
Mar, 2025	514.92	114.17	107346.56
Apr, 2025	514.37	114.72	107231.84
May, 2025	513.82	115.27	107116.57
Jun, 2025	513.27	115.82	107000.75
Jul, 2025	512.71	116.38	106884.37
Aug, 2025	512.15	116.94	106767.43
Sep, 2025	511.59	117.50	106649.94
Oct, 2025	511.03	118.06	106531.88
Nov, 2025	510.47	118.62	106413.25
Dec, 2025	509.90	119.19	106294.06
Jan, 2026	509.33	119.76	106174.29
Feb, 2026	508.75	120.34	106053.96
Mar, 2026	508.18	120.91	105933.04
Apr, 2026	507.60	121.49	105811.55
May, 2026	507.01	122.08	105689.47
Jun, 2026	506.43	122.66	105566.81
Jul, 2026	505.84	123.25	105443.56
Aug, 2026	505.25	123.84	105319.72
Sep, 2026	504.66	124.43	105195.29
Oct, 2026	504.06	125.03	105070.26
Nov, 2026	503.46	125.63	104944.63
Dec, 2026	502.86	126.23	104818.40
Jan, 2027	502.25	126.84	104691.56
Feb, 2027	501.65	127.44	104564.12
Mar, 2027	501.04	128.05	104436.07
Apr, 2027	500.42	128.67	104307.40
May, 2027	499.81	129.28	104178.12
Jun, 2027	499.19	129.90	104048.21
Jul, 2027	498.56	130.53	103917.69
Aug, 2027	497.94	131.15	103786.54
Sep, 2027	497.31	131.78	103654.76
Oct, 2027	496.68	132.41	103522.35
Nov, 2027	496.04	133.05	103389.30
Dec, 2027	495.41	133.68	103255.62
Jan, 2028	494.77	134.32	103121.30
Feb, 2028	494.12	134.97	102986.33
Mar, 2028	493.48	135.61	102850.71
Apr, 2028	492.83	136.26	102714.45
May, 2028	492.17	136.92	102577.53
Jun, 2028	491.52	137.57	102439.96
Jul, 2028	490.86	138.23	102301.73
Aug, 2028	490.20	138.89	102162.84
Sep, 2028	489.53	139.56	102023.28
Oct, 2028	488.86	140.23	101883.05
Nov, 2028	488.19	140.90	101742.15
Dec, 2028	487.51	141.58	101600.57
Jan, 2029	486.84	142.25	101458.32
Feb, 2029	486.15	142.94	101315.38
Mar, 2029	485.47	143.62	101171.76
Apr, 2029	484.78	144.31	101027.45
May, 2029	484.09	145.00	100882.45
Jun, 2029	483.40	145.69	100736.76
Jul, 2029	482.70	146.39	100590.36
Aug, 2029	482.00	147.09	100443.27
Sep, 2029	481.29	147.80	100295.47
Oct, 2029	480.58	148.51	100146.96
Nov, 2029	479.87	149.22	99997.74
Dec, 2029	479.16	149.93	99847.81
Jan, 2030	478.44	150.65	99697.16
Feb, 2030	477.72	151.37	99545.78
Mar, 2030	476.99	152.10	99393.68
Apr, 2030	476.26	152.83	99240.85
May, 2030	475.53	153.56	99087.29
Jun, 2030	474.79	154.30	98933.00
Jul, 2030	474.05	155.04	98777.96
Aug, 2030	473.31	155.78	98622.18
Sep, 2030	472.56	156.53	98465.66
Oct, 2030	471.81	157.28	98308.38
Nov, 2030	471.06	158.03	98150.35
Dec, 2030	470.30	158.79	97991.57
Jan, 2031	469.54	159.55	97832.02
Feb, 2031	468.78	160.31	97671.71
Mar, 2031	468.01	161.08	97510.63
Apr, 2031	467.24	161.85	97348.78
May, 2031	466.46	162.63	97186.15
Jun, 2031	465.68	163.41	97022.74
Jul, 2031	464.90	164.19	96858.55
Aug, 2031	464.11	164.98	96693.58
Sep, 2031	463.32	165.77	96527.81
Oct, 2031	462.53	166.56	96361.25
Nov, 2031	461.73	167.36	96193.89
Dec, 2031	460.93	168.16	96025.73
Jan, 2032	460.12	168.97	95856.76
Feb, 2032	459.31	169.78	95686.99
Mar, 2032	458.50	170.59	95516.40
Apr, 2032	457.68	171.41	95344.99
May, 2032	456.86	172.23	95172.76
Jun, 2032	456.04	173.05	94999.71
Jul, 2032	455.21	173.88	94825.82
Aug, 2032	454.37	174.72	94651.11
Sep, 2032	453.54	175.55	94475.55
Oct, 2032	452.70	176.39	94299.16
Nov, 2032	451.85	177.24	94121.92
Dec, 2032	451.00	178.09	93943.83
Jan, 2033	450.15	178.94	93764.89
Feb, 2033	449.29	179.80	93585.09
Mar, 2033	448.43	180.66	93404.43
Apr, 2033	447.56	181.53	93222.90
May, 2033	446.69	182.40	93040.50
Jun, 2033	445.82	183.27	92857.23
Jul, 2033	444.94	184.15	92673.08
Aug, 2033	444.06	185.03	92488.05
Sep, 2033	443.17	185.92	92302.13
Oct, 2033	442.28	186.81	92115.32
Nov, 2033	441.39	187.70	91927.62
Dec, 2033	440.49	188.60	91739.02
Jan, 2034	439.58	189.51	91549.51
Feb, 2034	438.67	190.42	91359.09
Mar, 2034	437.76	191.33	91167.77
Apr, 2034	436.85	192.24	90975.52
May, 2034	435.92	193.17	90782.36
Jun, 2034	435.00	194.09	90588.27
Jul, 2034	434.07	195.02	90393.24
Aug, 2034	433.13	195.96	90197.29
Sep, 2034	432.20	196.89	90000.39
Oct, 2034	431.25	197.84	89802.56
Nov, 2034	430.30	198.79	89603.77
Dec, 2034	429.35	199.74	89404.03
Jan, 2035	428.39	200.70	89203.33
Feb, 2035	427.43	201.66	89001.68
Mar, 2035	426.47	202.62	88799.05
Apr, 2035	425.50	203.59	88595.46
May, 2035	424.52	204.57	88390.89
Jun, 2035	423.54	205.55	88185.34
Jul, 2035	422.55	206.54	87978.80
Aug, 2035	421.57	207.52	87771.28
Sep, 2035	420.57	208.52	87562.76
Oct, 2035	419.57	209.52	87353.24
Nov, 2035	418.57	210.52	87142.72
Dec, 2035	417.56	211.53	86931.19
Jan, 2036	416.55	212.54	86718.64
Feb, 2036	415.53	213.56	86505.08
Mar, 2036	414.50	214.59	86290.49
Apr, 2036	413.48	215.61	86074.88
May, 2036	412.44	216.65	85858.23
Jun, 2036	411.40	217.69	85640.54
Jul, 2036	410.36	218.73	85421.82
Aug, 2036	409.31	219.78	85202.04
Sep, 2036	408.26	220.83	84981.21
Oct, 2036	407.20	221.89	84759.32
Nov, 2036	406.14	222.95	84536.37
Dec, 2036	405.07	224.02	84312.35
Jan, 2037	404.00	225.09	84087.26
Feb, 2037	402.92	226.17	83861.08
Mar, 2037	401.83	227.26	83633.83
Apr, 2037	400.75	228.34	83405.48
May, 2037	399.65	229.44	83176.04
Jun, 2037	398.55	230.54	82945.51
Jul, 2037	397.45	231.64	82713.86
Aug, 2037	396.34	232.75	82481.11
Sep, 2037	395.22	233.87	82247.24
Oct, 2037	394.10	234.99	82012.25
Nov, 2037	392.98	236.11	81776.14
Dec, 2037	391.84	237.25	81538.89
Jan, 2038	390.71	238.38	81300.51
Feb, 2038	389.56	239.53	81060.99
Mar, 2038	388.42	240.67	80820.31
Apr, 2038	387.26	241.83	80578.49
May, 2038	386.11	242.98	80335.50
Jun, 2038	384.94	244.15	80091.35
Jul, 2038	383.77	245.32	79846.03
Aug, 2038	382.60	246.49	79599.54
Sep, 2038	381.41	247.68	79351.86
Oct, 2038	380.23	248.86	79103.00
Nov, 2038	379.04	250.05	78852.95
Dec, 2038	377.84	251.25	78601.69
Jan, 2039	376.63	252.46	78349.24
Feb, 2039	375.42	253.67	78095.57
Mar, 2039	374.21	254.88	77840.69
Apr, 2039	372.99	256.10	77584.59
May, 2039	371.76	257.33	77327.25
Jun, 2039	370.53	258.56	77068.69
Jul, 2039	369.29	259.80	76808.89
Aug, 2039	368.04	261.05	76547.84
Sep, 2039	366.79	262.30	76285.54
Oct, 2039	365.53	263.56	76021.99
Nov, 2039	364.27	264.82	75757.17
Dec, 2039	363.00	266.09	75491.08
Jan, 2040	361.73	267.36	75223.72
Feb, 2040	360.45	268.64	74955.08
Mar, 2040	359.16	269.93	74685.15
Apr, 2040	357.87	271.22	74413.92
May, 2040	356.57	272.52	74141.40
Jun, 2040	355.26	273.83	73867.57
Jul, 2040	353.95	275.14	73592.43
Aug, 2040	352.63	276.46	73315.97
Sep, 2040	351.31	277.78	73038.19
Oct, 2040	349.97	279.12	72759.07
Nov, 2040	348.64	280.45	72478.62
Dec, 2040	347.29	281.80	72196.82
Jan, 2041	345.94	283.15	71913.67
Feb, 2041	344.59	284.50	71629.17
Mar, 2041	343.22	285.87	71343.30
Apr, 2041	341.85	287.24	71056.07
May, 2041	340.48	288.61	70767.45
Jun, 2041	339.09	290.00	70477.46
Jul, 2041	337.70	291.39	70186.07
Aug, 2041	336.31	292.78	69893.29
Sep, 2041	334.91	294.18	69599.11
Oct, 2041	333.50	295.59	69303.51
Nov, 2041	332.08	297.01	69006.50
Dec, 2041	330.66	298.43	68708.07
Jan, 2042	329.23	299.86	68408.20
Feb, 2042	327.79	301.30	68106.90
Mar, 2042	326.35	302.74	67804.16
Apr, 2042	324.89	304.20	67499.96
May, 2042	323.44	305.65	67194.31
Jun, 2042	321.97	307.12	66887.19
Jul, 2042	320.50	308.59	66578.61
Aug, 2042	319.02	310.07	66268.54
Sep, 2042	317.54	311.55	65956.98
Oct, 2042	316.04	313.05	65643.94
Nov, 2042	314.54	314.55	65329.39
Dec, 2042	313.04	316.05	65013.34
Jan, 2043	311.52	317.57	64695.77
Feb, 2043	310.00	319.09	64376.68
Mar, 2043	308.47	320.62	64056.06
Apr, 2043	306.94	322.15	63733.91
May, 2043	305.39	323.70	63410.21
Jun, 2043	303.84	325.25	63084.96
Jul, 2043	302.28	326.81	62758.15
Aug, 2043	300.72	328.37	62429.78
Sep, 2043	299.14	329.95	62099.83
Oct, 2043	297.56	331.53	61768.30
Nov, 2043	295.97	333.12	61435.19
Dec, 2043	294.38	334.71	61100.47
Jan, 2044	292.77	336.32	60764.16
Feb, 2044	291.16	337.93	60426.23
Mar, 2044	289.54	339.55	60086.68
Apr, 2044	287.92	341.17	59745.51
May, 2044	286.28	342.81	59402.70
Jun, 2044	284.64	344.45	59058.24
Jul, 2044	282.99	346.10	58712.14
Aug, 2044	281.33	347.76	58364.38
Sep, 2044	279.66	349.43	58014.95
Oct, 2044	277.99	351.10	57663.85
Nov, 2044	276.31	352.78	57311.07
Dec, 2044	274.62	354.47	56956.59
Jan, 2045	272.92	356.17	56600.42
Feb, 2045	271.21	357.88	56242.54
Mar, 2045	269.50	359.59	55882.95
Apr, 2045	267.77	361.32	55521.63
May, 2045	266.04	363.05	55158.58
Jun, 2045	264.30	364.79	54793.79
Jul, 2045	262.55	366.54	54427.25
Aug, 2045	260.80	368.29	54058.96
Sep, 2045	259.03	370.06	53688.90
Oct, 2045	257.26	371.83	53317.07
Nov, 2045	255.48	373.61	52943.46
Dec, 2045	253.69	375.40	52568.06
Jan, 2046	251.89	377.20	52190.86
Feb, 2046	250.08	379.01	51811.85
Mar, 2046	248.27	380.82	51431.02
Apr, 2046	246.44	382.65	51048.37
May, 2046	244.61	384.48	50663.89
Jun, 2046	242.76	386.33	50277.57
Jul, 2046	240.91	388.18	49889.39
Aug, 2046	239.05	390.04	49499.35
Sep, 2046	237.18	391.91	49107.45
Oct, 2046	235.31	393.78	48713.66
Nov, 2046	233.42	395.67	48317.99
Dec, 2046	231.52	397.57	47920.43
Jan, 2047	229.62	399.47	47520.95
Feb, 2047	227.70	401.39	47119.57
Mar, 2047	225.78	403.31	46716.26
Apr, 2047	223.85	405.24	46311.02
May, 2047	221.91	407.18	45903.84
Jun, 2047	219.96	409.13	45494.70
Jul, 2047	218.00	411.09	45083.61
Aug, 2047	216.03	413.06	44670.54
Sep, 2047	214.05	415.04	44255.50
Oct, 2047	212.06	417.03	43838.47
Nov, 2047	210.06	419.03	43419.44
Dec, 2047	208.05	421.04	42998.40
Jan, 2048	206.03	423.06	42575.34
Feb, 2048	204.01	425.08	42150.26
Mar, 2048	201.97	427.12	41723.14
Apr, 2048	199.92	429.17	41293.97
May, 2048	197.87	431.22	40862.75
Jun, 2048	195.80	433.29	40429.46
Jul, 2048	193.72	435.37	39994.09
Aug, 2048	191.64	437.45	39556.64
Sep, 2048	189.54	439.55	39117.10
Oct, 2048	187.44	441.65	38675.44
Nov, 2048	185.32	443.77	38231.67
Dec, 2048	183.19	445.90	37785.77
Jan, 2049	181.06	448.03	37337.74
Feb, 2049	178.91	450.18	36887.56
Mar, 2049	176.75	452.34	36435.22
Apr, 2049	174.59	454.50	35980.72
May, 2049	172.41	456.68	35524.04
Jun, 2049	170.22	458.87	35065.17
Jul, 2049	168.02	461.07	34604.10
Aug, 2049	165.81	463.28	34140.82
Sep, 2049	163.59	465.50	33675.32
Oct, 2049	161.36	467.73	33207.59
Nov, 2049	159.12	469.97	32737.62
Dec, 2049	156.87	472.22	32265.40
Jan, 2050	154.61	474.48	31790.91
Feb, 2050	152.33	476.76	31314.15
Mar, 2050	150.05	479.04	30835.11
Apr, 2050	147.75	481.34	30353.77
May, 2050	145.45	483.64	29870.13
Jun, 2050	143.13	485.96	29384.17
Jul, 2050	140.80	488.29	28895.88
Aug, 2050	138.46	490.63	28405.24
Sep, 2050	136.11	492.98	27912.26
Oct, 2050	133.75	495.34	27416.92
Nov, 2050	131.37	497.72	26919.20
Dec, 2050	128.99	500.10	26419.10
Jan, 2051	126.59	502.50	25916.60
Feb, 2051	124.18	504.91	25411.70
Mar, 2051	121.76	507.33	24904.37
Apr, 2051	119.33	509.76	24394.61
May, 2051	116.89	512.20	23882.41
Jun, 2051	114.44	514.65	23367.76
Jul, 2051	111.97	517.12	22850.64
Aug, 2051	109.49	519.60	22331.04
Sep, 2051	107.00	522.09	21808.96
Oct, 2051	104.50	524.59	21284.37
Nov, 2051	101.99	527.10	20757.27
Dec, 2051	99.46	529.63	20227.64
Jan, 2052	96.92	532.17	19695.47
Feb, 2052	94.37	534.72	19160.76
Mar, 2052	91.81	537.28	18623.48
Apr, 2052	89.24	539.85	18083.63
May, 2052	86.65	542.44	17541.19
Jun, 2052	84.05	545.04	16996.15
Jul, 2052	81.44	547.65	16448.50
Aug, 2052	78.82	550.27	15898.22
Sep, 2052	76.18	552.91	15345.31
Oct, 2052	73.53	555.56	14789.75
Nov, 2052	70.87	558.22	14231.53
Dec, 2052	68.19	560.90	13670.63
Jan, 2053	65.51	563.58	13107.05
Feb, 2053	62.80	566.29	12540.76
Mar, 2053	60.09	569.00	11971.76
Apr, 2053	57.36	571.73	11400.04
May, 2053	54.63	574.46	10825.57
Jun, 2053	51.87	577.22	10248.36
Jul, 2053	49.11	579.98	9668.37
Aug, 2053	46.33	582.76	9085.61
Sep, 2053	43.54	585.55	8500.05
Oct, 2053	40.73	588.36	7911.69
Nov, 2053	37.91	591.18	7320.51
Dec, 2053	35.08	594.01	6726.50
Jan, 2054	32.23	596.86	6129.64
Feb, 2054	29.37	599.72	5529.92
Mar, 2054	26.50	602.59	4927.33
Apr, 2054	23.61	605.48	4321.85
May, 2054	20.71	608.38	3713.47
Jun, 2054	17.79	611.30	3102.17
Jul, 2054	14.86	614.23	2487.95
Aug, 2054	11.92	617.17	1870.78
Sep, 2054	8.96	620.13	1250.65
Oct, 2054	5.99	623.10	627.56
Nov, 2054	3.01	626.08	1.47