Mortgage Parameters

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

Mortgage Summary

Property Total:	$150,000
Down Payment	$45,000
Mortgage Amount:	$105,000
Mortgage Payment:	$612.75 / month
Estimated Tax:	+ $83.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $696.08 / month
Total Interest Paid:	$115,588.80 over 30 years
Total Tax Paid:	$30,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Mar, 2025	503.13	109.62	104890.38
Apr, 2025	502.60	110.15	104780.22
May, 2025	502.07	110.68	104669.55
Jun, 2025	501.54	111.21	104558.34
Jul, 2025	501.01	111.74	104446.60
Aug, 2025	500.47	112.28	104334.32
Sep, 2025	499.94	112.81	104221.51
Oct, 2025	499.39	113.36	104108.15
Nov, 2025	498.85	113.90	103994.25
Dec, 2025	498.31	114.44	103879.81
Jan, 2026	497.76	114.99	103764.81
Feb, 2026	497.21	115.54	103649.27
Mar, 2026	496.65	116.10	103533.17
Apr, 2026	496.10	116.65	103416.52
May, 2026	495.54	117.21	103299.31
Jun, 2026	494.98	117.77	103181.53
Jul, 2026	494.41	118.34	103063.20
Aug, 2026	493.84	118.91	102944.29
Sep, 2026	493.27	119.48	102824.81
Oct, 2026	492.70	120.05	102704.77
Nov, 2026	492.13	120.62	102584.14
Dec, 2026	491.55	121.20	102462.94
Jan, 2027	490.97	121.78	102341.16
Feb, 2027	490.38	122.37	102218.80
Mar, 2027	489.80	122.95	102095.84
Apr, 2027	489.21	123.54	101972.30
May, 2027	488.62	124.13	101848.17
Jun, 2027	488.02	124.73	101723.44
Jul, 2027	487.42	125.33	101598.12
Aug, 2027	486.82	125.93	101472.19
Sep, 2027	486.22	126.53	101345.66
Oct, 2027	485.61	127.14	101218.53
Nov, 2027	485.01	127.74	101090.78
Dec, 2027	484.39	128.36	100962.43
Jan, 2028	483.78	128.97	100833.46
Feb, 2028	483.16	129.59	100703.87
Mar, 2028	482.54	130.21	100573.65
Apr, 2028	481.92	130.83	100442.82
May, 2028	481.29	131.46	100311.36
Jun, 2028	480.66	132.09	100179.27
Jul, 2028	480.03	132.72	100046.54
Aug, 2028	479.39	133.36	99913.18
Sep, 2028	478.75	134.00	99779.18
Oct, 2028	478.11	134.64	99644.54
Nov, 2028	477.46	135.29	99509.26
Dec, 2028	476.82	135.93	99373.32
Jan, 2029	476.16	136.59	99236.73
Feb, 2029	475.51	137.24	99099.49
Mar, 2029	474.85	137.90	98961.60
Apr, 2029	474.19	138.56	98823.04
May, 2029	473.53	139.22	98683.81
Jun, 2029	472.86	139.89	98543.92
Jul, 2029	472.19	140.56	98403.36
Aug, 2029	471.52	141.23	98262.13
Sep, 2029	470.84	141.91	98120.22
Oct, 2029	470.16	142.59	97977.63
Nov, 2029	469.48	143.27	97834.35
Dec, 2029	468.79	143.96	97690.39
Jan, 2030	468.10	144.65	97545.74
Feb, 2030	467.41	145.34	97400.40
Mar, 2030	466.71	146.04	97254.36
Apr, 2030	466.01	146.74	97107.62
May, 2030	465.31	147.44	96960.18
Jun, 2030	464.60	148.15	96812.03
Jul, 2030	463.89	148.86	96663.17
Aug, 2030	463.18	149.57	96513.60
Sep, 2030	462.46	150.29	96363.31
Oct, 2030	461.74	151.01	96212.30
Nov, 2030	461.02	151.73	96060.57
Dec, 2030	460.29	152.46	95908.11
Jan, 2031	459.56	153.19	95754.92
Feb, 2031	458.83	153.92	95600.99
Mar, 2031	458.09	154.66	95446.33
Apr, 2031	457.35	155.40	95290.93
May, 2031	456.60	156.15	95134.78
Jun, 2031	455.85	156.90	94977.88
Jul, 2031	455.10	157.65	94820.24
Aug, 2031	454.35	158.40	94661.83
Sep, 2031	453.59	159.16	94502.67
Oct, 2031	452.83	159.92	94342.75
Nov, 2031	452.06	160.69	94182.06
Dec, 2031	451.29	161.46	94020.59
Jan, 2032	450.52	162.23	93858.36
Feb, 2032	449.74	163.01	93695.35
Mar, 2032	448.96	163.79	93531.55
Apr, 2032	448.17	164.58	93366.98
May, 2032	447.38	165.37	93201.61
Jun, 2032	446.59	166.16	93035.45
Jul, 2032	445.79	166.96	92868.50
Aug, 2032	444.99	167.76	92700.74
Sep, 2032	444.19	168.56	92532.18
Oct, 2032	443.38	169.37	92362.82
Nov, 2032	442.57	170.18	92192.64
Dec, 2032	441.76	170.99	92021.64
Jan, 2033	440.94	171.81	91849.83
Feb, 2033	440.11	172.64	91677.19
Mar, 2033	439.29	173.46	91503.73
Apr, 2033	438.46	174.29	91329.44
May, 2033	437.62	175.13	91154.31
Jun, 2033	436.78	175.97	90978.34
Jul, 2033	435.94	176.81	90801.53
Aug, 2033	435.09	177.66	90623.87
Sep, 2033	434.24	178.51	90445.36
Oct, 2033	433.38	179.37	90265.99
Nov, 2033	432.52	180.23	90085.76
Dec, 2033	431.66	181.09	89904.68
Jan, 2034	430.79	181.96	89722.72
Feb, 2034	429.92	182.83	89539.89
Mar, 2034	429.05	183.70	89356.18
Apr, 2034	428.17	184.58	89171.60
May, 2034	427.28	185.47	88986.13
Jun, 2034	426.39	186.36	88799.77
Jul, 2034	425.50	187.25	88612.52
Aug, 2034	424.60	188.15	88424.37
Sep, 2034	423.70	189.05	88235.32
Oct, 2034	422.79	189.96	88045.37
Nov, 2034	421.88	190.87	87854.50
Dec, 2034	420.97	191.78	87662.72
Jan, 2035	420.05	192.70	87470.02
Feb, 2035	419.13	193.62	87276.40
Mar, 2035	418.20	194.55	87081.85
Apr, 2035	417.27	195.48	86886.37
May, 2035	416.33	196.42	86689.95
Jun, 2035	415.39	197.36	86492.59
Jul, 2035	414.44	198.31	86294.28
Aug, 2035	413.49	199.26	86095.02
Sep, 2035	412.54	200.21	85894.81
Oct, 2035	411.58	201.17	85693.64
Nov, 2035	410.62	202.13	85491.51
Dec, 2035	409.65	203.10	85288.40
Jan, 2036	408.67	204.08	85084.33
Feb, 2036	407.70	205.05	84879.27
Mar, 2036	406.71	206.04	84673.23
Apr, 2036	405.73	207.02	84466.21
May, 2036	404.73	208.02	84258.19
Jun, 2036	403.74	209.01	84049.18
Jul, 2036	402.74	210.01	83839.17
Aug, 2036	401.73	211.02	83628.15
Sep, 2036	400.72	212.03	83416.11
Oct, 2036	399.70	213.05	83203.07
Nov, 2036	398.68	214.07	82989.00
Dec, 2036	397.66	215.09	82773.90
Jan, 2037	396.62	216.13	82557.78
Feb, 2037	395.59	217.16	82340.62
Mar, 2037	394.55	218.20	82122.42
Apr, 2037	393.50	219.25	81903.17
May, 2037	392.45	220.30	81682.87
Jun, 2037	391.40	221.35	81461.52
Jul, 2037	390.34	222.41	81239.11
Aug, 2037	389.27	223.48	81015.63
Sep, 2037	388.20	224.55	80791.08
Oct, 2037	387.12	225.63	80565.45
Nov, 2037	386.04	226.71	80338.74
Dec, 2037	384.96	227.79	80110.95
Jan, 2038	383.86	228.89	79882.07
Feb, 2038	382.77	229.98	79652.08
Mar, 2038	381.67	231.08	79421.00
Apr, 2038	380.56	232.19	79188.81
May, 2038	379.45	233.30	78955.51
Jun, 2038	378.33	234.42	78721.08
Jul, 2038	377.21	235.54	78485.54
Aug, 2038	376.08	236.67	78248.87
Sep, 2038	374.94	237.81	78011.06
Oct, 2038	373.80	238.95	77772.11
Nov, 2038	372.66	240.09	77532.02
Dec, 2038	371.51	241.24	77290.78
Jan, 2039	370.35	242.40	77048.38
Feb, 2039	369.19	243.56	76804.82
Mar, 2039	368.02	244.73	76560.09
Apr, 2039	366.85	245.90	76314.19
May, 2039	365.67	247.08	76067.11
Jun, 2039	364.49	248.26	75818.85
Jul, 2039	363.30	249.45	75569.40
Aug, 2039	362.10	250.65	75318.75
Sep, 2039	360.90	251.85	75066.91
Oct, 2039	359.70	253.05	74813.85
Nov, 2039	358.48	254.27	74559.59
Dec, 2039	357.26	255.49	74304.10
Jan, 2040	356.04	256.71	74047.39
Feb, 2040	354.81	257.94	73789.45
Mar, 2040	353.57	259.18	73530.28
Apr, 2040	352.33	260.42	73269.86
May, 2040	351.08	261.67	73008.19
Jun, 2040	349.83	262.92	72745.27
Jul, 2040	348.57	264.18	72481.09
Aug, 2040	347.31	265.44	72215.65
Sep, 2040	346.03	266.72	71948.93
Oct, 2040	344.76	267.99	71680.94
Nov, 2040	343.47	269.28	71411.66
Dec, 2040	342.18	270.57	71141.09
Jan, 2041	340.88	271.87	70869.23
Feb, 2041	339.58	273.17	70596.06
Mar, 2041	338.27	274.48	70321.58
Apr, 2041	336.96	275.79	70045.79
May, 2041	335.64	277.11	69768.67
Jun, 2041	334.31	278.44	69490.23
Jul, 2041	332.97	279.78	69210.46
Aug, 2041	331.63	281.12	68929.34
Sep, 2041	330.29	282.46	68646.88
Oct, 2041	328.93	283.82	68363.06
Nov, 2041	327.57	285.18	68077.88
Dec, 2041	326.21	286.54	67791.34
Jan, 2042	324.83	287.92	67503.42
Feb, 2042	323.45	289.30	67214.13
Mar, 2042	322.07	290.68	66923.44
Apr, 2042	320.67	292.08	66631.37
May, 2042	319.28	293.47	66337.89
Jun, 2042	317.87	294.88	66043.01
Jul, 2042	316.46	296.29	65746.72
Aug, 2042	315.04	297.71	65449.00
Sep, 2042	313.61	299.14	65149.86
Oct, 2042	312.18	300.57	64849.29
Nov, 2042	310.74	302.01	64547.28
Dec, 2042	309.29	303.46	64243.82
Jan, 2043	307.83	304.92	63938.90
Feb, 2043	306.37	306.38	63632.52
Mar, 2043	304.91	307.84	63324.68
Apr, 2043	303.43	309.32	63015.36
May, 2043	301.95	310.80	62704.56
Jun, 2043	300.46	312.29	62392.27
Jul, 2043	298.96	313.79	62078.48
Aug, 2043	297.46	315.29	61763.19
Sep, 2043	295.95	316.80	61446.39
Oct, 2043	294.43	318.32	61128.07
Nov, 2043	292.91	319.84	60808.23
Dec, 2043	291.37	321.38	60486.85
Jan, 2044	289.83	322.92	60163.93
Feb, 2044	288.29	324.46	59839.47
Mar, 2044	286.73	326.02	59513.45
Apr, 2044	285.17	327.58	59185.87
May, 2044	283.60	329.15	58856.72
Jun, 2044	282.02	330.73	58525.99
Jul, 2044	280.44	332.31	58193.67
Aug, 2044	278.84	333.91	57859.77
Sep, 2044	277.24	335.51	57524.26
Oct, 2044	275.64	337.11	57187.15
Nov, 2044	274.02	338.73	56848.42
Dec, 2044	272.40	340.35	56508.07
Jan, 2045	270.77	341.98	56166.09
Feb, 2045	269.13	343.62	55822.47
Mar, 2045	267.48	345.27	55477.20
Apr, 2045	265.83	346.92	55130.28
May, 2045	264.17	348.58	54781.70
Jun, 2045	262.50	350.25	54431.44
Jul, 2045	260.82	351.93	54079.51
Aug, 2045	259.13	353.62	53725.89
Sep, 2045	257.44	355.31	53370.58
Oct, 2045	255.73	357.02	53013.56
Nov, 2045	254.02	358.73	52654.83
Dec, 2045	252.30	360.45	52294.39
Jan, 2046	250.58	362.17	51932.21
Feb, 2046	248.84	363.91	51568.31
Mar, 2046	247.10	365.65	51202.65
Apr, 2046	245.35	367.40	50835.25
May, 2046	243.59	369.16	50466.09
Jun, 2046	241.82	370.93	50095.15
Jul, 2046	240.04	372.71	49722.44
Aug, 2046	238.25	374.50	49347.95
Sep, 2046	236.46	376.29	48971.65
Oct, 2046	234.66	378.09	48593.56
Nov, 2046	232.84	379.91	48213.65
Dec, 2046	231.02	381.73	47831.93
Jan, 2047	229.19	383.56	47448.37
Feb, 2047	227.36	385.39	47062.98
Mar, 2047	225.51	387.24	46675.74
Apr, 2047	223.65	389.10	46286.64
May, 2047	221.79	390.96	45895.68
Jun, 2047	219.92	392.83	45502.85
Jul, 2047	218.03	394.72	45108.14
Aug, 2047	216.14	396.61	44711.53
Sep, 2047	214.24	398.51	44313.02
Oct, 2047	212.33	400.42	43912.61
Nov, 2047	210.41	402.34	43510.27
Dec, 2047	208.49	404.26	43106.01
Jan, 2048	206.55	406.20	42699.81
Feb, 2048	204.60	408.15	42291.66
Mar, 2048	202.65	410.10	41881.56
Apr, 2048	200.68	412.07	41469.49
May, 2048	198.71	414.04	41055.45
Jun, 2048	196.72	416.03	40639.42
Jul, 2048	194.73	418.02	40221.40
Aug, 2048	192.73	420.02	39801.38
Sep, 2048	190.71	422.04	39379.34
Oct, 2048	188.69	424.06	38955.29
Nov, 2048	186.66	426.09	38529.20
Dec, 2048	184.62	428.13	38101.07
Jan, 2049	182.57	430.18	37670.88
Feb, 2049	180.51	432.24	37238.64
Mar, 2049	178.44	434.31	36804.33
Apr, 2049	176.35	436.40	36367.93
May, 2049	174.26	438.49	35929.44
Jun, 2049	172.16	440.59	35488.85
Jul, 2049	170.05	442.70	35046.16
Aug, 2049	167.93	444.82	34601.34
Sep, 2049	165.80	446.95	34154.38
Oct, 2049	163.66	449.09	33705.29
Nov, 2049	161.50	451.25	33254.04
Dec, 2049	159.34	453.41	32800.64
Jan, 2050	157.17	455.58	32345.06
Feb, 2050	154.99	457.76	31887.29
Mar, 2050	152.79	459.96	31427.34
Apr, 2050	150.59	462.16	30965.18
May, 2050	148.37	464.38	30500.80
Jun, 2050	146.15	466.60	30034.20
Jul, 2050	143.91	468.84	29565.36
Aug, 2050	141.67	471.08	29094.28
Sep, 2050	139.41	473.34	28620.94
Oct, 2050	137.14	475.61	28145.33
Nov, 2050	134.86	477.89	27667.45
Dec, 2050	132.57	480.18	27187.27
Jan, 2051	130.27	482.48	26704.79
Feb, 2051	127.96	484.79	26220.00
Mar, 2051	125.64	487.11	25732.89
Apr, 2051	123.30	489.45	25243.44
May, 2051	120.96	491.79	24751.65
Jun, 2051	118.60	494.15	24257.50
Jul, 2051	116.23	496.52	23760.99
Aug, 2051	113.85	498.90	23262.09
Sep, 2051	111.46	501.29	22760.81
Oct, 2051	109.06	503.69	22257.12
Nov, 2051	106.65	506.10	21751.02
Dec, 2051	104.22	508.53	21242.49
Jan, 2052	101.79	510.96	20731.53
Feb, 2052	99.34	513.41	20218.12
Mar, 2052	96.88	515.87	19702.24
Apr, 2052	94.41	518.34	19183.90
May, 2052	91.92	520.83	18663.07
Jun, 2052	89.43	523.32	18139.75
Jul, 2052	86.92	525.83	17613.92
Aug, 2052	84.40	528.35	17085.57
Sep, 2052	81.87	530.88	16554.69
Oct, 2052	79.32	533.43	16021.26
Nov, 2052	76.77	535.98	15485.28
Dec, 2052	74.20	538.55	14946.73
Jan, 2053	71.62	541.13	14405.60
Feb, 2053	69.03	543.72	13861.88
Mar, 2053	66.42	546.33	13315.55
Apr, 2053	63.80	548.95	12766.60
May, 2053	61.17	551.58	12215.03
Jun, 2053	58.53	554.22	11660.81
Jul, 2053	55.87	556.88	11103.93
Aug, 2053	53.21	559.54	10544.39
Sep, 2053	50.53	562.22	9982.16
Oct, 2053	47.83	564.92	9417.25
Nov, 2053	45.12	567.63	8849.62
Dec, 2053	42.40	570.35	8279.27
Jan, 2054	39.67	573.08	7706.20
Feb, 2054	36.93	575.82	7130.37
Mar, 2054	34.17	578.58	6551.79
Apr, 2054	31.39	581.36	5970.43
May, 2054	28.61	584.14	5386.29
Jun, 2054	25.81	586.94	4799.35
Jul, 2054	23.00	589.75	4209.60
Aug, 2054	20.17	592.58	3617.02
Sep, 2054	17.33	595.42	3021.60
Oct, 2054	14.48	598.27	2423.33
Nov, 2054	11.61	601.14	1822.19
Dec, 2054	8.73	604.02	1218.17
Jan, 2055	5.84	606.91	611.26
Feb, 2055	2.93	609.82	1.44