Mortgage Parameters

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

Mortgage Summary

Property Total:	$147,000
Down Payment	$44,100
Mortgage Amount:	$102,900
Mortgage Payment:	$600.50 / month
Estimated Tax:	+ $81.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $682.17 / month
Total Interest Paid:	$113,281.20 over 30 years
Total Tax Paid:	$29,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	493.06	107.44	102792.56
Jan, 2025	492.55	107.95	102684.61
Feb, 2025	492.03	108.47	102576.14
Mar, 2025	491.51	108.99	102467.15
Apr, 2025	490.99	109.51	102357.64
May, 2025	490.46	110.04	102247.60
Jun, 2025	489.94	110.56	102137.04
Jul, 2025	489.41	111.09	102025.95
Aug, 2025	488.87	111.63	101914.32
Sep, 2025	488.34	112.16	101802.16
Oct, 2025	487.80	112.70	101689.46
Nov, 2025	487.26	113.24	101576.22
Dec, 2025	486.72	113.78	101462.44
Jan, 2026	486.17	114.33	101348.12
Feb, 2026	485.63	114.87	101233.24
Mar, 2026	485.08	115.42	101117.82
Apr, 2026	484.52	115.98	101001.84
May, 2026	483.97	116.53	100885.31
Jun, 2026	483.41	117.09	100768.22
Jul, 2026	482.85	117.65	100650.57
Aug, 2026	482.28	118.22	100532.35
Sep, 2026	481.72	118.78	100413.57
Oct, 2026	481.15	119.35	100294.22
Nov, 2026	480.58	119.92	100174.29
Dec, 2026	480.00	120.50	100053.79
Jan, 2027	479.42	121.08	99932.72
Feb, 2027	478.84	121.66	99811.06
Mar, 2027	478.26	122.24	99688.82
Apr, 2027	477.68	122.82	99566.00
May, 2027	477.09	123.41	99442.59
Jun, 2027	476.50	124.00	99318.58
Jul, 2027	475.90	124.60	99193.98
Aug, 2027	475.30	125.20	99068.79
Sep, 2027	474.70	125.80	98942.99
Oct, 2027	474.10	126.40	98816.60
Nov, 2027	473.50	127.00	98689.59
Dec, 2027	472.89	127.61	98561.98
Jan, 2028	472.28	128.22	98433.76
Feb, 2028	471.66	128.84	98304.92
Mar, 2028	471.04	129.46	98175.46
Apr, 2028	470.42	130.08	98045.39
May, 2028	469.80	130.70	97914.69
Jun, 2028	469.17	131.33	97783.36
Jul, 2028	468.55	131.95	97651.41
Aug, 2028	467.91	132.59	97518.82
Sep, 2028	467.28	133.22	97385.60
Oct, 2028	466.64	133.86	97251.74
Nov, 2028	466.00	134.50	97117.23
Dec, 2028	465.35	135.15	96982.09
Jan, 2029	464.71	135.79	96846.29
Feb, 2029	464.06	136.44	96709.85
Mar, 2029	463.40	137.10	96572.75
Apr, 2029	462.74	137.76	96434.99
May, 2029	462.08	138.42	96296.58
Jun, 2029	461.42	139.08	96157.50
Jul, 2029	460.75	139.75	96017.76
Aug, 2029	460.09	140.41	95877.34
Sep, 2029	459.41	141.09	95736.25
Oct, 2029	458.74	141.76	95594.49
Nov, 2029	458.06	142.44	95452.05
Dec, 2029	457.37	143.13	95308.92
Jan, 2030	456.69	143.81	95165.11
Feb, 2030	456.00	144.50	95020.61
Mar, 2030	455.31	145.19	94875.42
Apr, 2030	454.61	145.89	94729.53
May, 2030	453.91	146.59	94582.94
Jun, 2030	453.21	147.29	94435.65
Jul, 2030	452.50	148.00	94287.65
Aug, 2030	451.80	148.70	94138.95
Sep, 2030	451.08	149.42	93989.53
Oct, 2030	450.37	150.13	93839.40
Nov, 2030	449.65	150.85	93688.54
Dec, 2030	448.92	151.58	93536.97
Jan, 2031	448.20	152.30	93384.67
Feb, 2031	447.47	153.03	93231.63
Mar, 2031	446.73	153.77	93077.87
Apr, 2031	446.00	154.50	92923.37
May, 2031	445.26	155.24	92768.13
Jun, 2031	444.51	155.99	92612.14
Jul, 2031	443.77	156.73	92455.41
Aug, 2031	443.02	157.48	92297.92
Sep, 2031	442.26	158.24	92139.68
Oct, 2031	441.50	159.00	91980.68
Nov, 2031	440.74	159.76	91820.93
Dec, 2031	439.98	160.52	91660.40
Jan, 2032	439.21	161.29	91499.11
Feb, 2032	438.43	162.07	91337.04
Mar, 2032	437.66	162.84	91174.20
Apr, 2032	436.88	163.62	91010.57
May, 2032	436.09	164.41	90846.17
Jun, 2032	435.30	165.20	90680.97
Jul, 2032	434.51	165.99	90514.98
Aug, 2032	433.72	166.78	90348.20
Sep, 2032	432.92	167.58	90180.62
Oct, 2032	432.12	168.38	90012.23
Nov, 2032	431.31	169.19	89843.04
Dec, 2032	430.50	170.00	89673.04
Jan, 2033	429.68	170.82	89502.22
Feb, 2033	428.86	171.64	89330.59
Mar, 2033	428.04	172.46	89158.13
Apr, 2033	427.22	173.28	88984.85
May, 2033	426.39	174.11	88810.73
Jun, 2033	425.55	174.95	88635.78
Jul, 2033	424.71	175.79	88460.00
Aug, 2033	423.87	176.63	88283.37
Sep, 2033	423.02	177.48	88105.89
Oct, 2033	422.17	178.33	87927.57
Nov, 2033	421.32	179.18	87748.39
Dec, 2033	420.46	180.04	87568.35
Jan, 2034	419.60	180.90	87387.45
Feb, 2034	418.73	181.77	87205.68
Mar, 2034	417.86	182.64	87023.04
Apr, 2034	416.99	183.51	86839.52
May, 2034	416.11	184.39	86655.13
Jun, 2034	415.22	185.28	86469.85
Jul, 2034	414.33	186.17	86283.69
Aug, 2034	413.44	187.06	86096.63
Sep, 2034	412.55	187.95	85908.68
Oct, 2034	411.65	188.85	85719.82
Nov, 2034	410.74	189.76	85530.06
Dec, 2034	409.83	190.67	85339.39
Jan, 2035	408.92	191.58	85147.81
Feb, 2035	408.00	192.50	84955.31
Mar, 2035	407.08	193.42	84761.89
Apr, 2035	406.15	194.35	84567.54
May, 2035	405.22	195.28	84372.26
Jun, 2035	404.28	196.22	84176.04
Jul, 2035	403.34	197.16	83978.89
Aug, 2035	402.40	198.10	83780.79
Sep, 2035	401.45	199.05	83581.74
Oct, 2035	400.50	200.00	83381.73
Nov, 2035	399.54	200.96	83180.77
Dec, 2035	398.57	201.93	82978.84
Jan, 2036	397.61	202.89	82775.95
Feb, 2036	396.63	203.87	82572.08
Mar, 2036	395.66	204.84	82367.24
Apr, 2036	394.68	205.82	82161.42
May, 2036	393.69	206.81	81954.61
Jun, 2036	392.70	207.80	81746.81
Jul, 2036	391.70	208.80	81538.01
Aug, 2036	390.70	209.80	81328.21
Sep, 2036	389.70	210.80	81117.41
Oct, 2036	388.69	211.81	80905.60
Nov, 2036	387.67	212.83	80692.77
Dec, 2036	386.65	213.85	80478.93
Jan, 2037	385.63	214.87	80264.05
Feb, 2037	384.60	215.90	80048.15
Mar, 2037	383.56	216.94	79831.22
Apr, 2037	382.52	217.98	79613.24
May, 2037	381.48	219.02	79394.22
Jun, 2037	380.43	220.07	79174.15
Jul, 2037	379.38	221.12	78953.03
Aug, 2037	378.32	222.18	78730.84
Sep, 2037	377.25	223.25	78507.60
Oct, 2037	376.18	224.32	78283.28
Nov, 2037	375.11	225.39	78057.89
Dec, 2037	374.03	226.47	77831.41
Jan, 2038	372.94	227.56	77603.86
Feb, 2038	371.85	228.65	77375.21
Mar, 2038	370.76	229.74	77145.46
Apr, 2038	369.66	230.84	76914.62
May, 2038	368.55	231.95	76682.67
Jun, 2038	367.44	233.06	76449.61
Jul, 2038	366.32	234.18	76215.43
Aug, 2038	365.20	235.30	75980.13
Sep, 2038	364.07	236.43	75743.70
Oct, 2038	362.94	237.56	75506.14
Nov, 2038	361.80	238.70	75267.44
Dec, 2038	360.66	239.84	75027.59
Jan, 2039	359.51	240.99	74786.60
Feb, 2039	358.35	242.15	74544.45
Mar, 2039	357.19	243.31	74301.14
Apr, 2039	356.03	244.47	74056.67
May, 2039	354.85	245.65	73811.03
Jun, 2039	353.68	246.82	73564.20
Jul, 2039	352.50	248.00	73316.20
Aug, 2039	351.31	249.19	73067.01
Sep, 2039	350.11	250.39	72816.62
Oct, 2039	348.91	251.59	72565.03
Nov, 2039	347.71	252.79	72312.24
Dec, 2039	346.50	254.00	72058.23
Jan, 2040	345.28	255.22	71803.01
Feb, 2040	344.06	256.44	71546.57
Mar, 2040	342.83	257.67	71288.90
Apr, 2040	341.59	258.91	71029.99
May, 2040	340.35	260.15	70769.84
Jun, 2040	339.11	261.39	70508.45
Jul, 2040	337.85	262.65	70245.80
Aug, 2040	336.59	263.91	69981.89
Sep, 2040	335.33	265.17	69716.72
Oct, 2040	334.06	266.44	69450.28
Nov, 2040	332.78	267.72	69182.57
Dec, 2040	331.50	269.00	68913.57
Jan, 2041	330.21	270.29	68643.28
Feb, 2041	328.92	271.58	68371.69
Mar, 2041	327.61	272.89	68098.81
Apr, 2041	326.31	274.19	67824.61
May, 2041	324.99	275.51	67549.11
Jun, 2041	323.67	276.83	67272.28
Jul, 2041	322.35	278.15	66994.13
Aug, 2041	321.01	279.49	66714.64
Sep, 2041	319.67	280.83	66433.81
Oct, 2041	318.33	282.17	66151.64
Nov, 2041	316.98	283.52	65868.12
Dec, 2041	315.62	284.88	65583.24
Jan, 2042	314.25	286.25	65296.99
Feb, 2042	312.88	287.62	65009.37
Mar, 2042	311.50	289.00	64720.37
Apr, 2042	310.12	290.38	64429.99
May, 2042	308.73	291.77	64138.22
Jun, 2042	307.33	293.17	63845.05
Jul, 2042	305.92	294.58	63550.47
Aug, 2042	304.51	295.99	63254.49
Sep, 2042	303.09	297.41	62957.08
Oct, 2042	301.67	298.83	62658.25
Nov, 2042	300.24	300.26	62357.99
Dec, 2042	298.80	301.70	62056.29
Jan, 2043	297.35	303.15	61753.14
Feb, 2043	295.90	304.60	61448.54
Mar, 2043	294.44	306.06	61142.48
Apr, 2043	292.97	307.53	60834.95
May, 2043	291.50	309.00	60525.96
Jun, 2043	290.02	310.48	60215.48
Jul, 2043	288.53	311.97	59903.51
Aug, 2043	287.04	313.46	59590.05
Sep, 2043	285.54	314.96	59275.08
Oct, 2043	284.03	316.47	58958.61
Nov, 2043	282.51	317.99	58640.62
Dec, 2043	280.99	319.51	58321.10
Jan, 2044	279.46	321.04	58000.06
Feb, 2044	277.92	322.58	57677.48
Mar, 2044	276.37	324.13	57353.35
Apr, 2044	274.82	325.68	57027.67
May, 2044	273.26	327.24	56700.42
Jun, 2044	271.69	328.81	56371.61
Jul, 2044	270.11	330.39	56041.23
Aug, 2044	268.53	331.97	55709.26
Sep, 2044	266.94	333.56	55375.70
Oct, 2044	265.34	335.16	55040.54
Nov, 2044	263.74	336.76	54703.78
Dec, 2044	262.12	338.38	54365.40
Jan, 2045	260.50	340.00	54025.40
Feb, 2045	258.87	341.63	53683.77
Mar, 2045	257.23	343.27	53340.51
Apr, 2045	255.59	344.91	52995.60
May, 2045	253.94	346.56	52649.03
Jun, 2045	252.28	348.22	52300.81
Jul, 2045	250.61	349.89	51950.92
Aug, 2045	248.93	351.57	51599.35
Sep, 2045	247.25	353.25	51246.10
Oct, 2045	245.55	354.95	50891.15
Nov, 2045	243.85	356.65	50534.50
Dec, 2045	242.14	358.36	50176.15
Jan, 2046	240.43	360.07	49816.08
Feb, 2046	238.70	361.80	49454.28
Mar, 2046	236.97	363.53	49090.75
Apr, 2046	235.23	365.27	48725.47
May, 2046	233.48	367.02	48358.45
Jun, 2046	231.72	368.78	47989.67
Jul, 2046	229.95	370.55	47619.12
Aug, 2046	228.17	372.33	47246.79
Sep, 2046	226.39	374.11	46872.68
Oct, 2046	224.60	375.90	46496.78
Nov, 2046	222.80	377.70	46119.08
Dec, 2046	220.99	379.51	45739.56
Jan, 2047	219.17	381.33	45358.23
Feb, 2047	217.34	383.16	44975.08
Mar, 2047	215.51	384.99	44590.08
Apr, 2047	213.66	386.84	44203.24
May, 2047	211.81	388.69	43814.55
Jun, 2047	209.94	390.56	43423.99
Jul, 2047	208.07	392.43	43031.57
Aug, 2047	206.19	394.31	42637.26
Sep, 2047	204.30	396.20	42241.06
Oct, 2047	202.41	398.09	41842.97
Nov, 2047	200.50	400.00	41442.97
Dec, 2047	198.58	401.92	41041.05
Jan, 2048	196.66	403.84	40637.20
Feb, 2048	194.72	405.78	40231.42
Mar, 2048	192.78	407.72	39823.70
Apr, 2048	190.82	409.68	39414.02
May, 2048	188.86	411.64	39002.38
Jun, 2048	186.89	413.61	38588.76
Jul, 2048	184.90	415.60	38173.17
Aug, 2048	182.91	417.59	37755.58
Sep, 2048	180.91	419.59	37335.99
Oct, 2048	178.90	421.60	36914.40
Nov, 2048	176.88	423.62	36490.78
Dec, 2048	174.85	425.65	36065.13
Jan, 2049	172.81	427.69	35637.44
Feb, 2049	170.76	429.74	35207.70
Mar, 2049	168.70	431.80	34775.91
Apr, 2049	166.63	433.87	34342.04
May, 2049	164.56	435.94	33906.10
Jun, 2049	162.47	438.03	33468.06
Jul, 2049	160.37	440.13	33027.93
Aug, 2049	158.26	442.24	32585.69
Sep, 2049	156.14	444.36	32141.33
Oct, 2049	154.01	446.49	31694.84
Nov, 2049	151.87	448.63	31246.21
Dec, 2049	149.72	450.78	30795.43
Jan, 2050	147.56	452.94	30342.50
Feb, 2050	145.39	455.11	29887.39
Mar, 2050	143.21	457.29	29430.10
Apr, 2050	141.02	459.48	28970.62
May, 2050	138.82	461.68	28508.93
Jun, 2050	136.61	463.89	28045.04
Jul, 2050	134.38	466.12	27578.92
Aug, 2050	132.15	468.35	27110.57
Sep, 2050	129.90	470.60	26639.98
Oct, 2050	127.65	472.85	26167.12
Nov, 2050	125.38	475.12	25692.01
Dec, 2050	123.11	477.39	25214.62
Jan, 2051	120.82	479.68	24734.94
Feb, 2051	118.52	481.98	24252.96
Mar, 2051	116.21	484.29	23768.67
Apr, 2051	113.89	486.61	23282.06
May, 2051	111.56	488.94	22793.12
Jun, 2051	109.22	491.28	22301.84
Jul, 2051	106.86	493.64	21808.20
Aug, 2051	104.50	496.00	21312.20
Sep, 2051	102.12	498.38	20813.82
Oct, 2051	99.73	500.77	20313.05
Nov, 2051	97.33	503.17	19809.89
Dec, 2051	94.92	505.58	19304.31
Jan, 2052	92.50	508.00	18796.31
Feb, 2052	90.07	510.43	18285.87
Mar, 2052	87.62	512.88	17772.99
Apr, 2052	85.16	515.34	17257.66
May, 2052	82.69	517.81	16739.85
Jun, 2052	80.21	520.29	16219.56
Jul, 2052	77.72	522.78	15696.78
Aug, 2052	75.21	525.29	15171.49
Sep, 2052	72.70	527.80	14643.69
Oct, 2052	70.17	530.33	14113.36
Nov, 2052	67.63	532.87	13580.48
Dec, 2052	65.07	535.43	13045.06
Jan, 2053	62.51	537.99	12507.07
Feb, 2053	59.93	540.57	11966.50
Mar, 2053	57.34	543.16	11423.33
Apr, 2053	54.74	545.76	10877.57
May, 2053	52.12	548.38	10329.19
Jun, 2053	49.49	551.01	9778.19
Jul, 2053	46.85	553.65	9224.54
Aug, 2053	44.20	556.30	8668.24
Sep, 2053	41.54	558.96	8109.28
Oct, 2053	38.86	561.64	7547.63
Nov, 2053	36.17	564.33	6983.30
Dec, 2053	33.46	567.04	6416.26
Jan, 2054	30.74	569.76	5846.51
Feb, 2054	28.01	572.49	5274.02
Mar, 2054	25.27	575.23	4698.79
Apr, 2054	22.52	577.98	4120.81
May, 2054	19.75	580.75	3540.05
Jun, 2054	16.96	583.54	2956.52
Jul, 2054	14.17	586.33	2370.18
Aug, 2054	11.36	589.14	1781.04
Sep, 2054	8.53	591.97	1189.07
Oct, 2054	5.70	594.80	594.27
Nov, 2054	2.85	597.65	0