Mortgage Parameters

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

Mortgage Summary

Property Total:	$168,000
Down Payment	$50,400
Mortgage Amount:	$117,600
Mortgage Payment:	$686.28 / month
Estimated Tax:	+ $93.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $779.61 / month
Total Interest Paid:	$129,459.60 over 30 years
Total Tax Paid:	$33,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	563.50	122.78	117477.22
Jan, 2025	562.91	123.37	117353.85
Feb, 2025	562.32	123.96	117229.89
Mar, 2025	561.73	124.55	117105.34
Apr, 2025	561.13	125.15	116980.19
May, 2025	560.53	125.75	116854.44
Jun, 2025	559.93	126.35	116728.09
Jul, 2025	559.32	126.96	116601.13
Aug, 2025	558.71	127.57	116473.56
Sep, 2025	558.10	128.18	116345.38
Oct, 2025	557.49	128.79	116216.59
Nov, 2025	556.87	129.41	116087.18
Dec, 2025	556.25	130.03	115957.15
Jan, 2026	555.63	130.65	115826.50
Feb, 2026	555.00	131.28	115695.23
Mar, 2026	554.37	131.91	115563.32
Apr, 2026	553.74	132.54	115430.78
May, 2026	553.11	133.17	115297.60
Jun, 2026	552.47	133.81	115163.79
Jul, 2026	551.83	134.45	115029.34
Aug, 2026	551.18	135.10	114894.24
Sep, 2026	550.53	135.75	114758.50
Oct, 2026	549.88	136.40	114622.10
Nov, 2026	549.23	137.05	114485.05
Dec, 2026	548.57	137.71	114347.35
Jan, 2027	547.91	138.37	114208.98
Feb, 2027	547.25	139.03	114069.95
Mar, 2027	546.59	139.69	113930.26
Apr, 2027	545.92	140.36	113789.89
May, 2027	545.24	141.04	113648.86
Jun, 2027	544.57	141.71	113507.14
Jul, 2027	543.89	142.39	113364.75
Aug, 2027	543.21	143.07	113221.68
Sep, 2027	542.52	143.76	113077.92
Oct, 2027	541.83	144.45	112933.47
Nov, 2027	541.14	145.14	112788.33
Dec, 2027	540.44	145.84	112642.49
Jan, 2028	539.75	146.53	112495.96
Feb, 2028	539.04	147.24	112348.72
Mar, 2028	538.34	147.94	112200.78
Apr, 2028	537.63	148.65	112052.13
May, 2028	536.92	149.36	111902.76
Jun, 2028	536.20	150.08	111752.69
Jul, 2028	535.48	150.80	111601.89
Aug, 2028	534.76	151.52	111450.37
Sep, 2028	534.03	152.25	111298.12
Oct, 2028	533.30	152.98	111145.14
Nov, 2028	532.57	153.71	110991.43
Dec, 2028	531.83	154.45	110836.99
Jan, 2029	531.09	155.19	110681.80
Feb, 2029	530.35	155.93	110525.87
Mar, 2029	529.60	156.68	110369.19
Apr, 2029	528.85	157.43	110211.77
May, 2029	528.10	158.18	110053.58
Jun, 2029	527.34	158.94	109894.64
Jul, 2029	526.58	159.70	109734.94
Aug, 2029	525.81	160.47	109574.48
Sep, 2029	525.04	161.24	109413.24
Oct, 2029	524.27	162.01	109251.23
Nov, 2029	523.50	162.78	109088.45
Dec, 2029	522.72	163.56	108924.88
Jan, 2030	521.93	164.35	108760.54
Feb, 2030	521.14	165.14	108595.40
Mar, 2030	520.35	165.93	108429.47
Apr, 2030	519.56	166.72	108262.75
May, 2030	518.76	167.52	108095.23
Jun, 2030	517.96	168.32	107926.91
Jul, 2030	517.15	169.13	107757.78
Aug, 2030	516.34	169.94	107587.83
Sep, 2030	515.53	170.75	107417.08
Oct, 2030	514.71	171.57	107245.51
Nov, 2030	513.88	172.40	107073.11
Dec, 2030	513.06	173.22	106899.89
Jan, 2031	512.23	174.05	106725.84
Feb, 2031	511.39	174.89	106550.95
Mar, 2031	510.56	175.72	106375.23
Apr, 2031	509.71	176.57	106198.66
May, 2031	508.87	177.41	106021.25
Jun, 2031	508.02	178.26	105842.99
Jul, 2031	507.16	179.12	105663.88
Aug, 2031	506.31	179.97	105483.90
Sep, 2031	505.44	180.84	105303.07
Oct, 2031	504.58	181.70	105121.36
Nov, 2031	503.71	182.57	104938.79
Dec, 2031	502.83	183.45	104755.34
Jan, 2032	501.95	184.33	104571.01
Feb, 2032	501.07	185.21	104385.80
Mar, 2032	500.18	186.10	104199.71
Apr, 2032	499.29	186.99	104012.72
May, 2032	498.39	187.89	103824.83
Jun, 2032	497.49	188.79	103636.04
Jul, 2032	496.59	189.69	103446.35
Aug, 2032	495.68	190.60	103255.75
Sep, 2032	494.77	191.51	103064.24
Oct, 2032	493.85	192.43	102871.81
Nov, 2032	492.93	193.35	102678.46
Dec, 2032	492.00	194.28	102484.18
Jan, 2033	491.07	195.21	102288.97
Feb, 2033	490.13	196.15	102092.82
Mar, 2033	489.19	197.09	101895.74
Apr, 2033	488.25	198.03	101697.71
May, 2033	487.30	198.98	101498.73
Jun, 2033	486.35	199.93	101298.80
Jul, 2033	485.39	200.89	101097.91
Aug, 2033	484.43	201.85	100896.06
Sep, 2033	483.46	202.82	100693.24
Oct, 2033	482.49	203.79	100489.44
Nov, 2033	481.51	204.77	100284.68
Dec, 2033	480.53	205.75	100078.93
Jan, 2034	479.54	206.74	99872.19
Feb, 2034	478.55	207.73	99664.47
Mar, 2034	477.56	208.72	99455.75
Apr, 2034	476.56	209.72	99246.02
May, 2034	475.55	210.73	99035.30
Jun, 2034	474.54	211.74	98823.56
Jul, 2034	473.53	212.75	98610.81
Aug, 2034	472.51	213.77	98397.04
Sep, 2034	471.49	214.79	98182.25
Oct, 2034	470.46	215.82	97966.42
Nov, 2034	469.42	216.86	97749.57
Dec, 2034	468.38	217.90	97531.67
Jan, 2035	467.34	218.94	97312.73
Feb, 2035	466.29	219.99	97092.74
Mar, 2035	465.24	221.04	96871.70
Apr, 2035	464.18	222.10	96649.59
May, 2035	463.11	223.17	96426.42
Jun, 2035	462.04	224.24	96202.19
Jul, 2035	460.97	225.31	95976.88
Aug, 2035	459.89	226.39	95750.49
Sep, 2035	458.80	227.48	95523.01
Oct, 2035	457.71	228.57	95294.44
Nov, 2035	456.62	229.66	95064.78
Dec, 2035	455.52	230.76	94834.02
Jan, 2036	454.41	231.87	94602.16
Feb, 2036	453.30	232.98	94369.18
Mar, 2036	452.19	234.09	94135.08
Apr, 2036	451.06	235.22	93899.87
May, 2036	449.94	236.34	93663.52
Jun, 2036	448.80	237.48	93426.05
Jul, 2036	447.67	238.61	93187.44
Aug, 2036	446.52	239.76	92947.68
Sep, 2036	445.37	240.91	92706.77
Oct, 2036	444.22	242.06	92464.71
Nov, 2036	443.06	243.22	92221.49
Dec, 2036	441.89	244.39	91977.11
Jan, 2037	440.72	245.56	91731.55
Feb, 2037	439.55	246.73	91484.82
Mar, 2037	438.36	247.92	91236.90
Apr, 2037	437.18	249.10	90987.80
May, 2037	435.98	250.30	90737.50
Jun, 2037	434.78	251.50	90486.01
Jul, 2037	433.58	252.70	90233.31
Aug, 2037	432.37	253.91	89979.39
Sep, 2037	431.15	255.13	89724.26
Oct, 2037	429.93	256.35	89467.91
Nov, 2037	428.70	257.58	89210.33
Dec, 2037	427.47	258.81	88951.52
Jan, 2038	426.23	260.05	88691.47
Feb, 2038	424.98	261.30	88430.17
Mar, 2038	423.73	262.55	88167.61
Apr, 2038	422.47	263.81	87903.80
May, 2038	421.21	265.07	87638.73
Jun, 2038	419.94	266.34	87372.38
Jul, 2038	418.66	267.62	87104.76
Aug, 2038	417.38	268.90	86835.86
Sep, 2038	416.09	270.19	86565.67
Oct, 2038	414.79	271.49	86294.18
Nov, 2038	413.49	272.79	86021.40
Dec, 2038	412.19	274.09	85747.30
Jan, 2039	410.87	275.41	85471.89
Feb, 2039	409.55	276.73	85195.17
Mar, 2039	408.23	278.05	84917.11
Apr, 2039	406.89	279.39	84637.73
May, 2039	405.56	280.72	84357.00
Jun, 2039	404.21	282.07	84074.94
Jul, 2039	402.86	283.42	83791.51
Aug, 2039	401.50	284.78	83506.74
Sep, 2039	400.14	286.14	83220.59
Oct, 2039	398.77	287.51	82933.08
Nov, 2039	397.39	288.89	82644.19
Dec, 2039	396.00	290.28	82353.91
Jan, 2040	394.61	291.67	82062.24
Feb, 2040	393.21	293.07	81769.18
Mar, 2040	391.81	294.47	81474.71
Apr, 2040	390.40	295.88	81178.83
May, 2040	388.98	297.30	80881.53
Jun, 2040	387.56	298.72	80582.81
Jul, 2040	386.13	300.15	80282.65
Aug, 2040	384.69	301.59	79981.06
Sep, 2040	383.24	303.04	79678.02
Oct, 2040	381.79	304.49	79373.53
Nov, 2040	380.33	305.95	79067.58
Dec, 2040	378.87	307.41	78760.17
Jan, 2041	377.39	308.89	78451.28
Feb, 2041	375.91	310.37	78140.91
Mar, 2041	374.43	311.85	77829.06
Apr, 2041	372.93	313.35	77515.71
May, 2041	371.43	314.85	77200.86
Jun, 2041	369.92	316.36	76884.50
Jul, 2041	368.40	317.88	76566.63
Aug, 2041	366.88	319.40	76247.23
Sep, 2041	365.35	320.93	75926.30
Oct, 2041	363.81	322.47	75603.83
Nov, 2041	362.27	324.01	75279.82
Dec, 2041	360.72	325.56	74954.26
Jan, 2042	359.16	327.12	74627.13
Feb, 2042	357.59	328.69	74298.44
Mar, 2042	356.01	330.27	73968.17
Apr, 2042	354.43	331.85	73636.32
May, 2042	352.84	333.44	73302.88
Jun, 2042	351.24	335.04	72967.85
Jul, 2042	349.64	336.64	72631.21
Aug, 2042	348.02	338.26	72292.95
Sep, 2042	346.40	339.88	71953.07
Oct, 2042	344.78	341.50	71611.57
Nov, 2042	343.14	343.14	71268.43
Dec, 2042	341.49	344.79	70923.64
Jan, 2043	339.84	346.44	70577.20
Feb, 2043	338.18	348.10	70229.11
Mar, 2043	336.51	349.77	69879.34
Apr, 2043	334.84	351.44	69527.90
May, 2043	333.15	353.13	69174.77
Jun, 2043	331.46	354.82	68819.96
Jul, 2043	329.76	356.52	68463.44
Aug, 2043	328.05	358.23	68105.21
Sep, 2043	326.34	359.94	67745.27
Oct, 2043	324.61	361.67	67383.60
Nov, 2043	322.88	363.40	67020.20
Dec, 2043	321.14	365.14	66655.06
Jan, 2044	319.39	366.89	66288.17
Feb, 2044	317.63	368.65	65919.52
Mar, 2044	315.86	370.42	65549.11
Apr, 2044	314.09	372.19	65176.92
May, 2044	312.31	373.97	64802.94
Jun, 2044	310.51	375.77	64427.18
Jul, 2044	308.71	377.57	64049.61
Aug, 2044	306.90	379.38	63670.23
Sep, 2044	305.09	381.19	63289.04
Oct, 2044	303.26	383.02	62906.02
Nov, 2044	301.42	384.86	62521.16
Dec, 2044	299.58	386.70	62134.47
Jan, 2045	297.73	388.55	61745.91
Feb, 2045	295.87	390.41	61355.50
Mar, 2045	294.00	392.28	60963.21
Apr, 2045	292.12	394.16	60569.05
May, 2045	290.23	396.05	60173.00
Jun, 2045	288.33	397.95	59775.04
Jul, 2045	286.42	399.86	59375.19
Aug, 2045	284.51	401.77	58973.41
Sep, 2045	282.58	403.70	58569.71
Oct, 2045	280.65	405.63	58164.08
Nov, 2045	278.70	407.58	57756.50
Dec, 2045	276.75	409.53	57346.97
Jan, 2046	274.79	411.49	56935.48
Feb, 2046	272.82	413.46	56522.02
Mar, 2046	270.83	415.45	56106.57
Apr, 2046	268.84	417.44	55689.14
May, 2046	266.84	419.44	55269.70
Jun, 2046	264.83	421.45	54848.25
Jul, 2046	262.81	423.47	54424.79
Aug, 2046	260.79	425.49	53999.29
Sep, 2046	258.75	427.53	53571.76
Oct, 2046	256.70	429.58	53142.18
Nov, 2046	254.64	431.64	52710.54
Dec, 2046	252.57	433.71	52276.83
Jan, 2047	250.49	435.79	51841.04
Feb, 2047	248.40	437.88	51403.17
Mar, 2047	246.31	439.97	50963.19
Apr, 2047	244.20	442.08	50521.11
May, 2047	242.08	444.20	50076.91
Jun, 2047	239.95	446.33	49630.58
Jul, 2047	237.81	448.47	49182.12
Aug, 2047	235.66	450.62	48731.50
Sep, 2047	233.51	452.77	48278.73
Oct, 2047	231.34	454.94	47823.78
Nov, 2047	229.16	457.12	47366.66
Dec, 2047	226.97	459.31	46907.34
Jan, 2048	224.76	461.52	46445.83
Feb, 2048	222.55	463.73	45982.10
Mar, 2048	220.33	465.95	45516.15
Apr, 2048	218.10	468.18	45047.97
May, 2048	215.85	470.43	44577.54
Jun, 2048	213.60	472.68	44104.87
Jul, 2048	211.34	474.94	43629.92
Aug, 2048	209.06	477.22	43152.70
Sep, 2048	206.77	479.51	42673.19
Oct, 2048	204.48	481.80	42191.39
Nov, 2048	202.17	484.11	41707.28
Dec, 2048	199.85	486.43	41220.84
Jan, 2049	197.52	488.76	40732.08
Feb, 2049	195.17	491.11	40240.98
Mar, 2049	192.82	493.46	39747.52
Apr, 2049	190.46	495.82	39251.69
May, 2049	188.08	498.20	38753.50
Jun, 2049	185.69	500.59	38252.91
Jul, 2049	183.30	502.98	37749.92
Aug, 2049	180.89	505.39	37244.53
Sep, 2049	178.46	507.82	36736.71
Oct, 2049	176.03	510.25	36226.46
Nov, 2049	173.59	512.69	35713.77
Dec, 2049	171.13	515.15	35198.62
Jan, 2050	168.66	517.62	34681.00
Feb, 2050	166.18	520.10	34160.90
Mar, 2050	163.69	522.59	33638.30
Apr, 2050	161.18	525.10	33113.21
May, 2050	158.67	527.61	32585.59
Jun, 2050	156.14	530.14	32055.45
Jul, 2050	153.60	532.68	31522.77
Aug, 2050	151.05	535.23	30987.54
Sep, 2050	148.48	537.80	30449.74
Oct, 2050	145.91	540.37	29909.37
Nov, 2050	143.32	542.96	29366.40
Dec, 2050	140.71	545.57	28820.84
Jan, 2051	138.10	548.18	28272.66
Feb, 2051	135.47	550.81	27721.85
Mar, 2051	132.83	553.45	27168.40
Apr, 2051	130.18	556.10	26612.31
May, 2051	127.52	558.76	26053.54
Jun, 2051	124.84	561.44	25492.10
Jul, 2051	122.15	564.13	24927.97
Aug, 2051	119.45	566.83	24361.14
Sep, 2051	116.73	569.55	23791.59
Oct, 2051	114.00	572.28	23219.31
Nov, 2051	111.26	575.02	22644.29
Dec, 2051	108.50	577.78	22066.51
Jan, 2052	105.74	580.54	21485.97
Feb, 2052	102.95	583.33	20902.64
Mar, 2052	100.16	586.12	20316.52
Apr, 2052	97.35	588.93	19727.59
May, 2052	94.53	591.75	19135.84
Jun, 2052	91.69	594.59	18541.25
Jul, 2052	88.84	597.44	17943.82
Aug, 2052	85.98	600.30	17343.52
Sep, 2052	83.10	603.18	16740.34
Oct, 2052	80.21	606.07	16134.27
Nov, 2052	77.31	608.97	15525.30
Dec, 2052	74.39	611.89	14913.42
Jan, 2053	71.46	614.82	14298.60
Feb, 2053	68.51	617.77	13680.83
Mar, 2053	65.55	620.73	13060.10
Apr, 2053	62.58	623.70	12436.40
May, 2053	59.59	626.69	11809.72
Jun, 2053	56.59	629.69	11180.02
Jul, 2053	53.57	632.71	10547.31
Aug, 2053	50.54	635.74	9911.57
Sep, 2053	47.49	638.79	9272.79
Oct, 2053	44.43	641.85	8630.94
Nov, 2053	41.36	644.92	7986.02
Dec, 2053	38.27	648.01	7338.00
Jan, 2054	35.16	651.12	6686.88
Feb, 2054	32.04	654.24	6032.64
Mar, 2054	28.91	657.37	5375.27
Apr, 2054	25.76	660.52	4714.75
May, 2054	22.59	663.69	4051.06
Jun, 2054	19.41	666.87	3384.19
Jul, 2054	16.22	670.06	2714.13
Aug, 2054	13.01	673.27	2040.85
Sep, 2054	9.78	676.50	1364.35
Oct, 2054	6.54	679.74	684.61
Nov, 2054	3.28	683.00	1.61