Mortgage Parameters

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

Mortgage Summary

Property Total:	$78,500
Down Payment	$23,550
Mortgage Amount:	$54,950
Mortgage Payment:	$320.67 / month
Estimated Tax:	+ $43.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $364.28 / month
Total Interest Paid:	$60,490.80 over 30 years
Total Tax Paid:	$15,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	263.30	57.37	54892.63
Jan, 2025	263.03	57.64	54834.99
Feb, 2025	262.75	57.92	54777.07
Mar, 2025	262.47	58.20	54718.87
Apr, 2025	262.19	58.48	54660.40
May, 2025	261.91	58.76	54601.64
Jun, 2025	261.63	59.04	54542.61
Jul, 2025	261.35	59.32	54483.29
Aug, 2025	261.07	59.60	54423.68
Sep, 2025	260.78	59.89	54363.79
Oct, 2025	260.49	60.18	54303.61
Nov, 2025	260.20	60.47	54243.15
Dec, 2025	259.92	60.75	54182.39
Jan, 2026	259.62	61.05	54121.35
Feb, 2026	259.33	61.34	54060.01
Mar, 2026	259.04	61.63	53998.38
Apr, 2026	258.74	61.93	53936.45
May, 2026	258.45	62.22	53874.23
Jun, 2026	258.15	62.52	53811.70
Jul, 2026	257.85	62.82	53748.88
Aug, 2026	257.55	63.12	53685.76
Sep, 2026	257.24	63.43	53622.33
Oct, 2026	256.94	63.73	53558.60
Nov, 2026	256.63	64.04	53494.57
Dec, 2026	256.33	64.34	53430.22
Jan, 2027	256.02	64.65	53365.57
Feb, 2027	255.71	64.96	53300.61
Mar, 2027	255.40	65.27	53235.34
Apr, 2027	255.09	65.58	53169.76
May, 2027	254.77	65.90	53103.86
Jun, 2027	254.46	66.21	53037.65
Jul, 2027	254.14	66.53	52971.12
Aug, 2027	253.82	66.85	52904.27
Sep, 2027	253.50	67.17	52837.10
Oct, 2027	253.18	67.49	52769.60
Nov, 2027	252.85	67.82	52701.79
Dec, 2027	252.53	68.14	52633.65
Jan, 2028	252.20	68.47	52565.18
Feb, 2028	251.87	68.80	52496.38
Mar, 2028	251.55	69.12	52427.26
Apr, 2028	251.21	69.46	52357.80
May, 2028	250.88	69.79	52288.01
Jun, 2028	250.55	70.12	52217.89
Jul, 2028	250.21	70.46	52147.43
Aug, 2028	249.87	70.80	52076.64
Sep, 2028	249.53	71.14	52005.50
Oct, 2028	249.19	71.48	51934.02
Nov, 2028	248.85	71.82	51862.20
Dec, 2028	248.51	72.16	51790.04
Jan, 2029	248.16	72.51	51717.53
Feb, 2029	247.81	72.86	51644.67
Mar, 2029	247.46	73.21	51571.47
Apr, 2029	247.11	73.56	51497.91
May, 2029	246.76	73.91	51424.00
Jun, 2029	246.41	74.26	51349.74
Jul, 2029	246.05	74.62	51275.12
Aug, 2029	245.69	74.98	51200.14
Sep, 2029	245.33	75.34	51124.81
Oct, 2029	244.97	75.70	51049.11
Nov, 2029	244.61	76.06	50973.05
Dec, 2029	244.25	76.42	50896.63
Jan, 2030	243.88	76.79	50819.83
Feb, 2030	243.51	77.16	50742.68
Mar, 2030	243.14	77.53	50665.15
Apr, 2030	242.77	77.90	50587.25
May, 2030	242.40	78.27	50508.98
Jun, 2030	242.02	78.65	50430.33
Jul, 2030	241.65	79.02	50351.30
Aug, 2030	241.27	79.40	50271.90
Sep, 2030	240.89	79.78	50192.12
Oct, 2030	240.50	80.17	50111.95
Nov, 2030	240.12	80.55	50031.40
Dec, 2030	239.73	80.94	49950.46
Jan, 2031	239.35	81.32	49869.14
Feb, 2031	238.96	81.71	49787.43
Mar, 2031	238.56	82.11	49705.32
Apr, 2031	238.17	82.50	49622.82
May, 2031	237.78	82.89	49539.93
Jun, 2031	237.38	83.29	49456.64
Jul, 2031	236.98	83.69	49372.95
Aug, 2031	236.58	84.09	49288.86
Sep, 2031	236.18	84.49	49204.36
Oct, 2031	235.77	84.90	49119.46
Nov, 2031	235.36	85.31	49034.16
Dec, 2031	234.96	85.71	48948.44
Jan, 2032	234.54	86.13	48862.32
Feb, 2032	234.13	86.54	48775.78
Mar, 2032	233.72	86.95	48688.83
Apr, 2032	233.30	87.37	48601.46
May, 2032	232.88	87.79	48513.67
Jun, 2032	232.46	88.21	48425.46
Jul, 2032	232.04	88.63	48336.83
Aug, 2032	231.61	89.06	48247.77
Sep, 2032	231.19	89.48	48158.29
Oct, 2032	230.76	89.91	48068.38
Nov, 2032	230.33	90.34	47978.04
Dec, 2032	229.89	90.78	47887.26
Jan, 2033	229.46	91.21	47796.05
Feb, 2033	229.02	91.65	47704.40
Mar, 2033	228.58	92.09	47612.32
Apr, 2033	228.14	92.53	47519.79
May, 2033	227.70	92.97	47426.82
Jun, 2033	227.25	93.42	47333.40
Jul, 2033	226.81	93.86	47239.54
Aug, 2033	226.36	94.31	47145.22
Sep, 2033	225.90	94.77	47050.46
Oct, 2033	225.45	95.22	46955.24
Nov, 2033	224.99	95.68	46859.56
Dec, 2033	224.54	96.13	46763.43
Jan, 2034	224.07	96.60	46666.83
Feb, 2034	223.61	97.06	46569.77
Mar, 2034	223.15	97.52	46472.25
Apr, 2034	222.68	97.99	46374.26
May, 2034	222.21	98.46	46275.80
Jun, 2034	221.74	98.93	46176.87
Jul, 2034	221.26	99.41	46077.46
Aug, 2034	220.79	99.88	45977.58
Sep, 2034	220.31	100.36	45877.22
Oct, 2034	219.83	100.84	45776.38
Nov, 2034	219.35	101.32	45675.05
Dec, 2034	218.86	101.81	45573.24
Jan, 2035	218.37	102.30	45470.94
Feb, 2035	217.88	102.79	45368.16
Mar, 2035	217.39	103.28	45264.87
Apr, 2035	216.89	103.78	45161.10
May, 2035	216.40	104.27	45056.83
Jun, 2035	215.90	104.77	44952.05
Jul, 2035	215.40	105.27	44846.78
Aug, 2035	214.89	105.78	44741.00
Sep, 2035	214.38	106.29	44634.71
Oct, 2035	213.87	106.80	44527.92
Nov, 2035	213.36	107.31	44420.61
Dec, 2035	212.85	107.82	44312.79
Jan, 2036	212.33	108.34	44204.45
Feb, 2036	211.81	108.86	44095.59
Mar, 2036	211.29	109.38	43986.22
Apr, 2036	210.77	109.90	43876.31
May, 2036	210.24	110.43	43765.88
Jun, 2036	209.71	110.96	43654.93
Jul, 2036	209.18	111.49	43543.44
Aug, 2036	208.65	112.02	43431.41
Sep, 2036	208.11	112.56	43318.85
Oct, 2036	207.57	113.10	43205.75
Nov, 2036	207.03	113.64	43092.11
Dec, 2036	206.48	114.19	42977.92
Jan, 2037	205.94	114.73	42863.19
Feb, 2037	205.39	115.28	42747.90
Mar, 2037	204.83	115.84	42632.07
Apr, 2037	204.28	116.39	42515.67
May, 2037	203.72	116.95	42398.73
Jun, 2037	203.16	117.51	42281.22
Jul, 2037	202.60	118.07	42163.14
Aug, 2037	202.03	118.64	42044.51
Sep, 2037	201.46	119.21	41925.30
Oct, 2037	200.89	119.78	41805.52
Nov, 2037	200.32	120.35	41685.17
Dec, 2037	199.74	120.93	41564.24
Jan, 2038	199.16	121.51	41442.73
Feb, 2038	198.58	122.09	41320.64
Mar, 2038	197.99	122.68	41197.97
Apr, 2038	197.41	123.26	41074.70
May, 2038	196.82	123.85	40950.85
Jun, 2038	196.22	124.45	40826.40
Jul, 2038	195.63	125.04	40701.36
Aug, 2038	195.03	125.64	40575.72
Sep, 2038	194.43	126.24	40449.47
Oct, 2038	193.82	126.85	40322.62
Nov, 2038	193.21	127.46	40195.16
Dec, 2038	192.60	128.07	40067.10
Jan, 2039	191.99	128.68	39938.41
Feb, 2039	191.37	129.30	39809.12
Mar, 2039	190.75	129.92	39679.20
Apr, 2039	190.13	130.54	39548.66
May, 2039	189.50	131.17	39417.49
Jun, 2039	188.88	131.79	39285.70
Jul, 2039	188.24	132.43	39153.27
Aug, 2039	187.61	133.06	39020.21
Sep, 2039	186.97	133.70	38886.51
Oct, 2039	186.33	134.34	38752.17
Nov, 2039	185.69	134.98	38617.19
Dec, 2039	185.04	135.63	38481.56
Jan, 2040	184.39	136.28	38345.28
Feb, 2040	183.74	136.93	38208.35
Mar, 2040	183.08	137.59	38070.76
Apr, 2040	182.42	138.25	37932.51
May, 2040	181.76	138.91	37793.60
Jun, 2040	181.09	139.58	37654.03
Jul, 2040	180.43	140.24	37513.78
Aug, 2040	179.75	140.92	37372.87
Sep, 2040	179.08	141.59	37231.28
Oct, 2040	178.40	142.27	37089.01
Nov, 2040	177.72	142.95	36946.05
Dec, 2040	177.03	143.64	36802.42
Jan, 2041	176.34	144.33	36658.09
Feb, 2041	175.65	145.02	36513.08
Mar, 2041	174.96	145.71	36367.36
Apr, 2041	174.26	146.41	36220.95
May, 2041	173.56	147.11	36073.84
Jun, 2041	172.85	147.82	35926.03
Jul, 2041	172.15	148.52	35777.50
Aug, 2041	171.43	149.24	35628.27
Sep, 2041	170.72	149.95	35478.32
Oct, 2041	170.00	150.67	35327.65
Nov, 2041	169.28	151.39	35176.25
Dec, 2041	168.55	152.12	35024.14
Jan, 2042	167.82	152.85	34871.29
Feb, 2042	167.09	153.58	34717.71
Mar, 2042	166.36	154.31	34563.40
Apr, 2042	165.62	155.05	34408.34
May, 2042	164.87	155.80	34252.55
Jun, 2042	164.13	156.54	34096.00
Jul, 2042	163.38	157.29	33938.71
Aug, 2042	162.62	158.05	33780.66
Sep, 2042	161.87	158.80	33621.86
Oct, 2042	161.10	159.57	33462.29
Nov, 2042	160.34	160.33	33301.96
Dec, 2042	159.57	161.10	33140.87
Jan, 2043	158.80	161.87	32979.00
Feb, 2043	158.02	162.65	32816.35
Mar, 2043	157.25	163.42	32652.93
Apr, 2043	156.46	164.21	32488.72
May, 2043	155.68	164.99	32323.72
Jun, 2043	154.88	165.79	32157.94
Jul, 2043	154.09	166.58	31991.36
Aug, 2043	153.29	167.38	31823.98
Sep, 2043	152.49	168.18	31655.80
Oct, 2043	151.68	168.99	31486.81
Nov, 2043	150.87	169.80	31317.02
Dec, 2043	150.06	170.61	31146.41
Jan, 2044	149.24	171.43	30974.98
Feb, 2044	148.42	172.25	30802.73
Mar, 2044	147.60	173.07	30629.66
Apr, 2044	146.77	173.90	30455.76
May, 2044	145.93	174.74	30281.02
Jun, 2044	145.10	175.57	30105.45
Jul, 2044	144.26	176.41	29929.03
Aug, 2044	143.41	177.26	29751.77
Sep, 2044	142.56	178.11	29573.66
Oct, 2044	141.71	178.96	29394.70
Nov, 2044	140.85	179.82	29214.88
Dec, 2044	139.99	180.68	29034.20
Jan, 2045	139.12	181.55	28852.65
Feb, 2045	138.25	182.42	28670.23
Mar, 2045	137.38	183.29	28486.94
Apr, 2045	136.50	184.17	28302.77
May, 2045	135.62	185.05	28117.72
Jun, 2045	134.73	185.94	27931.78
Jul, 2045	133.84	186.83	27744.95
Aug, 2045	132.94	187.73	27557.22
Sep, 2045	132.05	188.62	27368.60
Oct, 2045	131.14	189.53	27179.07
Nov, 2045	130.23	190.44	26988.63
Dec, 2045	129.32	191.35	26797.28
Jan, 2046	128.40	192.27	26605.02
Feb, 2046	127.48	193.19	26411.83
Mar, 2046	126.56	194.11	26217.72
Apr, 2046	125.63	195.04	26022.67
May, 2046	124.69	195.98	25826.69
Jun, 2046	123.75	196.92	25629.78
Jul, 2046	122.81	197.86	25431.92
Aug, 2046	121.86	198.81	25233.11
Sep, 2046	120.91	199.76	25033.35
Oct, 2046	119.95	200.72	24832.63
Nov, 2046	118.99	201.68	24630.95
Dec, 2046	118.02	202.65	24428.30
Jan, 2047	117.05	203.62	24224.68
Feb, 2047	116.08	204.59	24020.09
Mar, 2047	115.10	205.57	23814.52
Apr, 2047	114.11	206.56	23607.96
May, 2047	113.12	207.55	23400.41
Jun, 2047	112.13	208.54	23191.87
Jul, 2047	111.13	209.54	22982.32
Aug, 2047	110.12	210.55	22771.78
Sep, 2047	109.11	211.56	22560.22
Oct, 2047	108.10	212.57	22347.65
Nov, 2047	107.08	213.59	22134.07
Dec, 2047	106.06	214.61	21919.45
Jan, 2048	105.03	215.64	21703.81
Feb, 2048	104.00	216.67	21487.14
Mar, 2048	102.96	217.71	21269.43
Apr, 2048	101.92	218.75	21050.68
May, 2048	100.87	219.80	20830.88
Jun, 2048	99.81	220.86	20610.02
Jul, 2048	98.76	221.91	20388.11
Aug, 2048	97.69	222.98	20165.13
Sep, 2048	96.62	224.05	19941.08
Oct, 2048	95.55	225.12	19715.96
Nov, 2048	94.47	226.20	19489.77
Dec, 2048	93.39	227.28	19262.49
Jan, 2049	92.30	228.37	19034.12
Feb, 2049	91.21	229.46	18804.65
Mar, 2049	90.11	230.56	18574.09
Apr, 2049	89.00	231.67	18342.42
May, 2049	87.89	232.78	18109.64
Jun, 2049	86.78	233.89	17875.74
Jul, 2049	85.65	235.02	17640.73
Aug, 2049	84.53	236.14	17404.59
Sep, 2049	83.40	237.27	17167.31
Oct, 2049	82.26	238.41	16928.90
Nov, 2049	81.12	239.55	16689.35
Dec, 2049	79.97	240.70	16448.65
Jan, 2050	78.82	241.85	16206.80
Feb, 2050	77.66	243.01	15963.78
Mar, 2050	76.49	244.18	15719.61
Apr, 2050	75.32	245.35	15474.26
May, 2050	74.15	246.52	15227.74
Jun, 2050	72.97	247.70	14980.03
Jul, 2050	71.78	248.89	14731.14
Aug, 2050	70.59	250.08	14481.06
Sep, 2050	69.39	251.28	14229.78
Oct, 2050	68.18	252.49	13977.29
Nov, 2050	66.97	253.70	13723.60
Dec, 2050	65.76	254.91	13468.69
Jan, 2051	64.54	256.13	13212.55
Feb, 2051	63.31	257.36	12955.19
Mar, 2051	62.08	258.59	12696.60
Apr, 2051	60.84	259.83	12436.77
May, 2051	59.59	261.08	12175.69
Jun, 2051	58.34	262.33	11913.36
Jul, 2051	57.08	263.59	11649.78
Aug, 2051	55.82	264.85	11384.93
Sep, 2051	54.55	266.12	11118.81
Oct, 2051	53.28	267.39	10851.42
Nov, 2051	52.00	268.67	10582.75
Dec, 2051	50.71	269.96	10312.79
Jan, 2052	49.42	271.25	10041.53
Feb, 2052	48.12	272.55	9768.98
Mar, 2052	46.81	273.86	9495.12
Apr, 2052	45.50	275.17	9219.94
May, 2052	44.18	276.49	8943.45
Jun, 2052	42.85	277.82	8665.64
Jul, 2052	41.52	279.15	8386.49
Aug, 2052	40.19	280.48	8106.01
Sep, 2052	38.84	281.83	7824.18
Oct, 2052	37.49	283.18	7541.00
Nov, 2052	36.13	284.54	7256.46
Dec, 2052	34.77	285.90	6970.56
Jan, 2053	33.40	287.27	6683.29
Feb, 2053	32.02	288.65	6394.65
Mar, 2053	30.64	290.03	6104.62
Apr, 2053	29.25	291.42	5813.20
May, 2053	27.85	292.82	5520.38
Jun, 2053	26.45	294.22	5226.17
Jul, 2053	25.04	295.63	4930.54
Aug, 2053	23.63	297.04	4633.49
Sep, 2053	22.20	298.47	4335.03
Oct, 2053	20.77	299.90	4035.13
Nov, 2053	19.33	301.34	3733.79
Dec, 2053	17.89	302.78	3431.01
Jan, 2054	16.44	304.23	3126.78
Feb, 2054	14.98	305.69	2821.10
Mar, 2054	13.52	307.15	2513.94
Apr, 2054	12.05	308.62	2205.32
May, 2054	10.57	310.10	1895.22
Jun, 2054	9.08	311.59	1583.63
Jul, 2054	7.59	313.08	1270.55
Aug, 2054	6.09	314.58	955.97
Sep, 2054	4.58	316.09	639.88
Oct, 2054	3.07	317.60	322.27
Nov, 2054	1.54	319.13	3.15