Mortgage Parameters

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

Mortgage Summary

Property Total:	$156,900
Down Payment	$47,070
Mortgage Amount:	$109,830
Mortgage Payment:	$640.94 / month
Estimated Tax:	+ $87.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $728.11 / month
Total Interest Paid:	$120,909.60 over 30 years
Total Tax Paid:	$31,380.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	526.27	114.67	109715.33
Dec, 2024	525.72	115.22	109600.11
Jan, 2025	525.17	115.77	109484.34
Feb, 2025	524.61	116.33	109368.01
Mar, 2025	524.06	116.88	109251.12
Apr, 2025	523.49	117.45	109133.68
May, 2025	522.93	118.01	109015.67
Jun, 2025	522.37	118.57	108897.10
Jul, 2025	521.80	119.14	108777.96
Aug, 2025	521.23	119.71	108658.24
Sep, 2025	520.65	120.29	108537.96
Oct, 2025	520.08	120.86	108417.09
Nov, 2025	519.50	121.44	108295.65
Dec, 2025	518.92	122.02	108173.63
Jan, 2026	518.33	122.61	108051.02
Feb, 2026	517.74	123.20	107927.83
Mar, 2026	517.15	123.79	107804.04
Apr, 2026	516.56	124.38	107679.66
May, 2026	515.97	124.97	107554.69
Jun, 2026	515.37	125.57	107429.11
Jul, 2026	514.76	126.18	107302.94
Aug, 2026	514.16	126.78	107176.16
Sep, 2026	513.55	127.39	107048.77
Oct, 2026	512.94	128.00	106920.77
Nov, 2026	512.33	128.61	106792.16
Dec, 2026	511.71	129.23	106662.93
Jan, 2027	511.09	129.85	106533.09
Feb, 2027	510.47	130.47	106402.62
Mar, 2027	509.85	131.09	106271.52
Apr, 2027	509.22	131.72	106139.80
May, 2027	508.59	132.35	106007.45
Jun, 2027	507.95	132.99	105874.46
Jul, 2027	507.32	133.62	105740.83
Aug, 2027	506.67	134.27	105606.57
Sep, 2027	506.03	134.91	105471.66
Oct, 2027	505.39	135.55	105336.11
Nov, 2027	504.74	136.20	105199.90
Dec, 2027	504.08	136.86	105063.04
Jan, 2028	503.43	137.51	104925.53
Feb, 2028	502.77	138.17	104787.36
Mar, 2028	502.11	138.83	104648.53
Apr, 2028	501.44	139.50	104509.03
May, 2028	500.77	140.17	104368.86
Jun, 2028	500.10	140.84	104228.02
Jul, 2028	499.43	141.51	104086.51
Aug, 2028	498.75	142.19	103944.31
Sep, 2028	498.07	142.87	103801.44
Oct, 2028	497.38	143.56	103657.88
Nov, 2028	496.69	144.25	103513.64
Dec, 2028	496.00	144.94	103368.70
Jan, 2029	495.31	145.63	103223.07
Feb, 2029	494.61	146.33	103076.74
Mar, 2029	493.91	147.03	102929.71
Apr, 2029	493.20	147.74	102781.97
May, 2029	492.50	148.44	102633.53
Jun, 2029	491.79	149.15	102484.37
Jul, 2029	491.07	149.87	102334.51
Aug, 2029	490.35	150.59	102183.92
Sep, 2029	489.63	151.31	102032.61
Oct, 2029	488.91	152.03	101880.58
Nov, 2029	488.18	152.76	101727.81
Dec, 2029	487.45	153.49	101574.32
Jan, 2030	486.71	154.23	101420.09
Feb, 2030	485.97	154.97	101265.12
Mar, 2030	485.23	155.71	101109.41
Apr, 2030	484.48	156.46	100952.95
May, 2030	483.73	157.21	100795.75
Jun, 2030	482.98	157.96	100637.78
Jul, 2030	482.22	158.72	100479.07
Aug, 2030	481.46	159.48	100319.59
Sep, 2030	480.70	160.24	100159.35
Oct, 2030	479.93	161.01	99998.34
Nov, 2030	479.16	161.78	99836.56
Dec, 2030	478.38	162.56	99674.00
Jan, 2031	477.60	163.34	99510.66
Feb, 2031	476.82	164.12	99346.55
Mar, 2031	476.04	164.90	99181.64
Apr, 2031	475.25	165.69	99015.95
May, 2031	474.45	166.49	98849.46
Jun, 2031	473.65	167.29	98682.17
Jul, 2031	472.85	168.09	98514.08
Aug, 2031	472.05	168.89	98345.19
Sep, 2031	471.24	169.70	98175.49
Oct, 2031	470.42	170.52	98004.97
Nov, 2031	469.61	171.33	97833.64
Dec, 2031	468.79	172.15	97661.49
Jan, 2032	467.96	172.98	97488.51
Feb, 2032	467.13	173.81	97314.70
Mar, 2032	466.30	174.64	97140.06
Apr, 2032	465.46	175.48	96964.58
May, 2032	464.62	176.32	96788.26
Jun, 2032	463.78	177.16	96611.10
Jul, 2032	462.93	178.01	96433.09
Aug, 2032	462.08	178.86	96254.22
Sep, 2032	461.22	179.72	96074.50
Oct, 2032	460.36	180.58	95893.92
Nov, 2032	459.49	181.45	95712.47
Dec, 2032	458.62	182.32	95530.15
Jan, 2033	457.75	183.19	95346.96
Feb, 2033	456.87	184.07	95162.89
Mar, 2033	455.99	184.95	94977.94
Apr, 2033	455.10	185.84	94792.11
May, 2033	454.21	186.73	94605.38
Jun, 2033	453.32	187.62	94417.75
Jul, 2033	452.42	188.52	94229.23
Aug, 2033	451.52	189.42	94039.81
Sep, 2033	450.61	190.33	93849.48
Oct, 2033	449.70	191.24	93658.23
Nov, 2033	448.78	192.16	93466.07
Dec, 2033	447.86	193.08	93272.99
Jan, 2034	446.93	194.01	93078.98
Feb, 2034	446.00	194.94	92884.04
Mar, 2034	445.07	195.87	92688.17
Apr, 2034	444.13	196.81	92491.36
May, 2034	443.19	197.75	92293.61
Jun, 2034	442.24	198.70	92094.91
Jul, 2034	441.29	199.65	91895.26
Aug, 2034	440.33	200.61	91694.65
Sep, 2034	439.37	201.57	91493.08
Oct, 2034	438.40	202.54	91290.55
Nov, 2034	437.43	203.51	91087.04
Dec, 2034	436.46	204.48	90882.56
Jan, 2035	435.48	205.46	90677.10
Feb, 2035	434.49	206.45	90470.65
Mar, 2035	433.51	207.43	90263.22
Apr, 2035	432.51	208.43	90054.79
May, 2035	431.51	209.43	89845.36
Jun, 2035	430.51	210.43	89634.93
Jul, 2035	429.50	211.44	89423.49
Aug, 2035	428.49	212.45	89211.04
Sep, 2035	427.47	213.47	88997.57
Oct, 2035	426.45	214.49	88783.08
Nov, 2035	425.42	215.52	88567.55
Dec, 2035	424.39	216.55	88351.00
Jan, 2036	423.35	217.59	88133.41
Feb, 2036	422.31	218.63	87914.78
Mar, 2036	421.26	219.68	87695.09
Apr, 2036	420.21	220.73	87474.36
May, 2036	419.15	221.79	87252.57
Jun, 2036	418.09	222.85	87029.71
Jul, 2036	417.02	223.92	86805.79
Aug, 2036	415.94	225.00	86580.79
Sep, 2036	414.87	226.07	86354.72
Oct, 2036	413.78	227.16	86127.56
Nov, 2036	412.69	228.25	85899.32
Dec, 2036	411.60	229.34	85669.98
Jan, 2037	410.50	230.44	85439.54
Feb, 2037	409.40	231.54	85208.00
Mar, 2037	408.29	232.65	84975.35
Apr, 2037	407.17	233.77	84741.58
May, 2037	406.05	234.89	84506.69
Jun, 2037	404.93	236.01	84270.68
Jul, 2037	403.80	237.14	84033.54
Aug, 2037	402.66	238.28	83795.26
Sep, 2037	401.52	239.42	83555.84
Oct, 2037	400.37	240.57	83315.27
Nov, 2037	399.22	241.72	83073.55
Dec, 2037	398.06	242.88	82830.67
Jan, 2038	396.90	244.04	82586.63
Feb, 2038	395.73	245.21	82341.41
Mar, 2038	394.55	246.39	82095.03
Apr, 2038	393.37	247.57	81847.46
May, 2038	392.19	248.75	81598.70
Jun, 2038	390.99	249.95	81348.76
Jul, 2038	389.80	251.14	81097.61
Aug, 2038	388.59	252.35	80845.27
Sep, 2038	387.38	253.56	80591.71
Oct, 2038	386.17	254.77	80336.94
Nov, 2038	384.95	255.99	80080.95
Dec, 2038	383.72	257.22	79823.73
Jan, 2039	382.49	258.45	79565.28
Feb, 2039	381.25	259.69	79305.59
Mar, 2039	380.01	260.93	79044.65
Apr, 2039	378.76	262.18	78782.47
May, 2039	377.50	263.44	78519.03
Jun, 2039	376.24	264.70	78254.33
Jul, 2039	374.97	265.97	77988.35
Aug, 2039	373.69	267.25	77721.11
Sep, 2039	372.41	268.53	77452.58
Oct, 2039	371.13	269.81	77182.77
Nov, 2039	369.83	271.11	76911.66
Dec, 2039	368.54	272.40	76639.26
Jan, 2040	367.23	273.71	76365.55
Feb, 2040	365.92	275.02	76090.53
Mar, 2040	364.60	276.34	75814.19
Apr, 2040	363.28	277.66	75536.52
May, 2040	361.95	278.99	75257.53
Jun, 2040	360.61	280.33	74977.20
Jul, 2040	359.27	281.67	74695.52
Aug, 2040	357.92	283.02	74412.50
Sep, 2040	356.56	284.38	74128.12
Oct, 2040	355.20	285.74	73842.38
Nov, 2040	353.83	287.11	73555.26
Dec, 2040	352.45	288.49	73266.78
Jan, 2041	351.07	289.87	72976.91
Feb, 2041	349.68	291.26	72685.65
Mar, 2041	348.29	292.65	72392.99
Apr, 2041	346.88	294.06	72098.94
May, 2041	345.47	295.47	71803.47
Jun, 2041	344.06	296.88	71506.59
Jul, 2041	342.64	298.30	71208.28
Aug, 2041	341.21	299.73	70908.55
Sep, 2041	339.77	301.17	70607.38
Oct, 2041	338.33	302.61	70304.77
Nov, 2041	336.88	304.06	70000.71
Dec, 2041	335.42	305.52	69695.19
Jan, 2042	333.96	306.98	69388.20
Feb, 2042	332.49	308.45	69079.75
Mar, 2042	331.01	309.93	68769.81
Apr, 2042	329.52	311.42	68458.40
May, 2042	328.03	312.91	68145.49
Jun, 2042	326.53	314.41	67831.08
Jul, 2042	325.02	315.92	67515.16
Aug, 2042	323.51	317.43	67197.73
Sep, 2042	321.99	318.95	66878.78
Oct, 2042	320.46	320.48	66558.30
Nov, 2042	318.93	322.01	66236.29
Dec, 2042	317.38	323.56	65912.73
Jan, 2043	315.83	325.11	65587.62
Feb, 2043	314.27	326.67	65260.95
Mar, 2043	312.71	328.23	64932.72
Apr, 2043	311.14	329.80	64602.92
May, 2043	309.56	331.38	64271.53
Jun, 2043	307.97	332.97	63938.56
Jul, 2043	306.37	334.57	63603.99
Aug, 2043	304.77	336.17	63267.82
Sep, 2043	303.16	337.78	62930.04
Oct, 2043	301.54	339.40	62590.64
Nov, 2043	299.91	341.03	62249.61
Dec, 2043	298.28	342.66	61906.95
Jan, 2044	296.64	344.30	61562.65
Feb, 2044	294.99	345.95	61216.70
Mar, 2044	293.33	347.61	60869.09
Apr, 2044	291.66	349.28	60519.81
May, 2044	289.99	350.95	60168.86
Jun, 2044	288.31	352.63	59816.23
Jul, 2044	286.62	354.32	59461.91
Aug, 2044	284.92	356.02	59105.89
Sep, 2044	283.22	357.72	58748.17
Oct, 2044	281.50	359.44	58388.73
Nov, 2044	279.78	361.16	58027.57
Dec, 2044	278.05	362.89	57664.68
Jan, 2045	276.31	364.63	57300.05
Feb, 2045	274.56	366.38	56933.67
Mar, 2045	272.81	368.13	56565.54
Apr, 2045	271.04	369.90	56195.64
May, 2045	269.27	371.67	55823.97
Jun, 2045	267.49	373.45	55450.52
Jul, 2045	265.70	375.24	55075.28
Aug, 2045	263.90	377.04	54698.25
Sep, 2045	262.10	378.84	54319.40
Oct, 2045	260.28	380.66	53938.74
Nov, 2045	258.46	382.48	53556.26
Dec, 2045	256.62	384.32	53171.94
Jan, 2046	254.78	386.16	52785.79
Feb, 2046	252.93	388.01	52397.78
Mar, 2046	251.07	389.87	52007.91
Apr, 2046	249.20	391.74	51616.17
May, 2046	247.33	393.61	51222.56
Jun, 2046	245.44	395.50	50827.06
Jul, 2046	243.55	397.39	50429.67
Aug, 2046	241.64	399.30	50030.37
Sep, 2046	239.73	401.21	49629.16
Oct, 2046	237.81	403.13	49226.03
Nov, 2046	235.87	405.07	48820.96
Dec, 2046	233.93	407.01	48413.96
Jan, 2047	231.98	408.96	48005.00
Feb, 2047	230.02	410.92	47594.08
Mar, 2047	228.05	412.89	47181.20
Apr, 2047	226.08	414.86	46766.33
May, 2047	224.09	416.85	46349.48
Jun, 2047	222.09	418.85	45930.63
Jul, 2047	220.08	420.86	45509.78
Aug, 2047	218.07	422.87	45086.91
Sep, 2047	216.04	424.90	44662.01
Oct, 2047	214.01	426.93	44235.07
Nov, 2047	211.96	428.98	43806.09
Dec, 2047	209.90	431.04	43375.06
Jan, 2048	207.84	433.10	42941.96
Feb, 2048	205.76	435.18	42506.78
Mar, 2048	203.68	437.26	42069.52
Apr, 2048	201.58	439.36	41630.16
May, 2048	199.48	441.46	41188.70
Jun, 2048	197.36	443.58	40745.12
Jul, 2048	195.24	445.70	40299.42
Aug, 2048	193.10	447.84	39851.58
Sep, 2048	190.96	449.98	39401.60
Oct, 2048	188.80	452.14	38949.45
Nov, 2048	186.63	454.31	38495.15
Dec, 2048	184.46	456.48	38038.66
Jan, 2049	182.27	458.67	37579.99
Feb, 2049	180.07	460.87	37119.12
Mar, 2049	177.86	463.08	36656.05
Apr, 2049	175.64	465.30	36190.75
May, 2049	173.41	467.53	35723.22
Jun, 2049	171.17	469.77	35253.46
Jul, 2049	168.92	472.02	34781.44
Aug, 2049	166.66	474.28	34307.16
Sep, 2049	164.39	476.55	33830.61
Oct, 2049	162.11	478.83	33351.77
Nov, 2049	159.81	481.13	32870.64
Dec, 2049	157.51	483.43	32387.21
Jan, 2050	155.19	485.75	31901.46
Feb, 2050	152.86	488.08	31413.38
Mar, 2050	150.52	490.42	30922.96
Apr, 2050	148.17	492.77	30430.19
May, 2050	145.81	495.13	29935.07
Jun, 2050	143.44	497.50	29437.56
Jul, 2050	141.05	499.89	28937.68
Aug, 2050	138.66	502.28	28435.40
Sep, 2050	136.25	504.69	27930.71
Oct, 2050	133.83	507.11	27423.61
Nov, 2050	131.40	509.54	26914.07
Dec, 2050	128.96	511.98	26402.10
Jan, 2051	126.51	514.43	25887.67
Feb, 2051	124.05	516.89	25370.77
Mar, 2051	121.57	519.37	24851.40
Apr, 2051	119.08	521.86	24329.54
May, 2051	116.58	524.36	23805.18
Jun, 2051	114.07	526.87	23278.30
Jul, 2051	111.54	529.40	22748.91
Aug, 2051	109.01	531.93	22216.97
Sep, 2051	106.46	534.48	21682.49
Oct, 2051	103.90	537.04	21145.44
Nov, 2051	101.32	539.62	20605.82
Dec, 2051	98.74	542.20	20063.62
Jan, 2052	96.14	544.80	19518.82
Feb, 2052	93.53	547.41	18971.41
Mar, 2052	90.90	550.04	18421.37
Apr, 2052	88.27	552.67	17868.70
May, 2052	85.62	555.32	17313.38
Jun, 2052	82.96	557.98	16755.40
Jul, 2052	80.29	560.65	16194.75
Aug, 2052	77.60	563.34	15631.41
Sep, 2052	74.90	566.04	15065.37
Oct, 2052	72.19	568.75	14496.62
Nov, 2052	69.46	571.48	13925.14
Dec, 2052	66.72	574.22	13350.92
Jan, 2053	63.97	576.97	12773.96
Feb, 2053	61.21	579.73	12194.22
Mar, 2053	58.43	582.51	11611.72
Apr, 2053	55.64	585.30	11026.42
May, 2053	52.83	588.11	10438.31
Jun, 2053	50.02	590.92	9847.39
Jul, 2053	47.19	593.75	9253.63
Aug, 2053	44.34	596.60	8657.03
Sep, 2053	41.48	599.46	8057.57
Oct, 2053	38.61	602.33	7455.24
Nov, 2053	35.72	605.22	6850.03
Dec, 2053	32.82	608.12	6241.91
Jan, 2054	29.91	611.03	5630.88
Feb, 2054	26.98	613.96	5016.92
Mar, 2054	24.04	616.90	4400.02
Apr, 2054	21.08	619.86	3780.16
May, 2054	18.11	622.83	3157.34
Jun, 2054	15.13	625.81	2531.52
Jul, 2054	12.13	628.81	1902.72
Aug, 2054	9.12	631.82	1270.89
Sep, 2054	6.09	634.85	636.04
Oct, 2054	3.05	637.89	0