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
Apr, 2025	563.50	122.78	117477.22
May, 2025	562.91	123.37	117353.85
Jun, 2025	562.32	123.96	117229.89
Jul, 2025	561.73	124.55	117105.34
Aug, 2025	561.13	125.15	116980.19
Sep, 2025	560.53	125.75	116854.44
Oct, 2025	559.93	126.35	116728.09
Nov, 2025	559.32	126.96	116601.13
Dec, 2025	558.71	127.57	116473.56
Jan, 2026	558.10	128.18	116345.38
Feb, 2026	557.49	128.79	116216.59
Mar, 2026	556.87	129.41	116087.18
Apr, 2026	556.25	130.03	115957.15
May, 2026	555.63	130.65	115826.50
Jun, 2026	555.00	131.28	115695.23
Jul, 2026	554.37	131.91	115563.32
Aug, 2026	553.74	132.54	115430.78
Sep, 2026	553.11	133.17	115297.60
Oct, 2026	552.47	133.81	115163.79
Nov, 2026	551.83	134.45	115029.34
Dec, 2026	551.18	135.10	114894.24
Jan, 2027	550.53	135.75	114758.50
Feb, 2027	549.88	136.40	114622.10
Mar, 2027	549.23	137.05	114485.05
Apr, 2027	548.57	137.71	114347.35
May, 2027	547.91	138.37	114208.98
Jun, 2027	547.25	139.03	114069.95
Jul, 2027	546.59	139.69	113930.26
Aug, 2027	545.92	140.36	113789.89
Sep, 2027	545.24	141.04	113648.86
Oct, 2027	544.57	141.71	113507.14
Nov, 2027	543.89	142.39	113364.75
Dec, 2027	543.21	143.07	113221.68
Jan, 2028	542.52	143.76	113077.92
Feb, 2028	541.83	144.45	112933.47
Mar, 2028	541.14	145.14	112788.33
Apr, 2028	540.44	145.84	112642.49
May, 2028	539.75	146.53	112495.96
Jun, 2028	539.04	147.24	112348.72
Jul, 2028	538.34	147.94	112200.78
Aug, 2028	537.63	148.65	112052.13
Sep, 2028	536.92	149.36	111902.76
Oct, 2028	536.20	150.08	111752.69
Nov, 2028	535.48	150.80	111601.89
Dec, 2028	534.76	151.52	111450.37
Jan, 2029	534.03	152.25	111298.12
Feb, 2029	533.30	152.98	111145.14
Mar, 2029	532.57	153.71	110991.43
Apr, 2029	531.83	154.45	110836.99
May, 2029	531.09	155.19	110681.80
Jun, 2029	530.35	155.93	110525.87
Jul, 2029	529.60	156.68	110369.19
Aug, 2029	528.85	157.43	110211.77
Sep, 2029	528.10	158.18	110053.58
Oct, 2029	527.34	158.94	109894.64
Nov, 2029	526.58	159.70	109734.94
Dec, 2029	525.81	160.47	109574.48
Jan, 2030	525.04	161.24	109413.24
Feb, 2030	524.27	162.01	109251.23
Mar, 2030	523.50	162.78	109088.45
Apr, 2030	522.72	163.56	108924.88
May, 2030	521.93	164.35	108760.54
Jun, 2030	521.14	165.14	108595.40
Jul, 2030	520.35	165.93	108429.47
Aug, 2030	519.56	166.72	108262.75
Sep, 2030	518.76	167.52	108095.23
Oct, 2030	517.96	168.32	107926.91
Nov, 2030	517.15	169.13	107757.78
Dec, 2030	516.34	169.94	107587.83
Jan, 2031	515.53	170.75	107417.08
Feb, 2031	514.71	171.57	107245.51
Mar, 2031	513.88	172.40	107073.11
Apr, 2031	513.06	173.22	106899.89
May, 2031	512.23	174.05	106725.84
Jun, 2031	511.39	174.89	106550.95
Jul, 2031	510.56	175.72	106375.23
Aug, 2031	509.71	176.57	106198.66
Sep, 2031	508.87	177.41	106021.25
Oct, 2031	508.02	178.26	105842.99
Nov, 2031	507.16	179.12	105663.88
Dec, 2031	506.31	179.97	105483.90
Jan, 2032	505.44	180.84	105303.07
Feb, 2032	504.58	181.70	105121.36
Mar, 2032	503.71	182.57	104938.79
Apr, 2032	502.83	183.45	104755.34
May, 2032	501.95	184.33	104571.01
Jun, 2032	501.07	185.21	104385.80
Jul, 2032	500.18	186.10	104199.71
Aug, 2032	499.29	186.99	104012.72
Sep, 2032	498.39	187.89	103824.83
Oct, 2032	497.49	188.79	103636.04
Nov, 2032	496.59	189.69	103446.35
Dec, 2032	495.68	190.60	103255.75
Jan, 2033	494.77	191.51	103064.24
Feb, 2033	493.85	192.43	102871.81
Mar, 2033	492.93	193.35	102678.46
Apr, 2033	492.00	194.28	102484.18
May, 2033	491.07	195.21	102288.97
Jun, 2033	490.13	196.15	102092.82
Jul, 2033	489.19	197.09	101895.74
Aug, 2033	488.25	198.03	101697.71
Sep, 2033	487.30	198.98	101498.73
Oct, 2033	486.35	199.93	101298.80
Nov, 2033	485.39	200.89	101097.91
Dec, 2033	484.43	201.85	100896.06
Jan, 2034	483.46	202.82	100693.24
Feb, 2034	482.49	203.79	100489.44
Mar, 2034	481.51	204.77	100284.68
Apr, 2034	480.53	205.75	100078.93
May, 2034	479.54	206.74	99872.19
Jun, 2034	478.55	207.73	99664.47
Jul, 2034	477.56	208.72	99455.75
Aug, 2034	476.56	209.72	99246.02
Sep, 2034	475.55	210.73	99035.30
Oct, 2034	474.54	211.74	98823.56
Nov, 2034	473.53	212.75	98610.81
Dec, 2034	472.51	213.77	98397.04
Jan, 2035	471.49	214.79	98182.25
Feb, 2035	470.46	215.82	97966.42
Mar, 2035	469.42	216.86	97749.57
Apr, 2035	468.38	217.90	97531.67
May, 2035	467.34	218.94	97312.73
Jun, 2035	466.29	219.99	97092.74
Jul, 2035	465.24	221.04	96871.70
Aug, 2035	464.18	222.10	96649.59
Sep, 2035	463.11	223.17	96426.42
Oct, 2035	462.04	224.24	96202.19
Nov, 2035	460.97	225.31	95976.88
Dec, 2035	459.89	226.39	95750.49
Jan, 2036	458.80	227.48	95523.01
Feb, 2036	457.71	228.57	95294.44
Mar, 2036	456.62	229.66	95064.78
Apr, 2036	455.52	230.76	94834.02
May, 2036	454.41	231.87	94602.16
Jun, 2036	453.30	232.98	94369.18
Jul, 2036	452.19	234.09	94135.08
Aug, 2036	451.06	235.22	93899.87
Sep, 2036	449.94	236.34	93663.52
Oct, 2036	448.80	237.48	93426.05
Nov, 2036	447.67	238.61	93187.44
Dec, 2036	446.52	239.76	92947.68
Jan, 2037	445.37	240.91	92706.77
Feb, 2037	444.22	242.06	92464.71
Mar, 2037	443.06	243.22	92221.49
Apr, 2037	441.89	244.39	91977.11
May, 2037	440.72	245.56	91731.55
Jun, 2037	439.55	246.73	91484.82
Jul, 2037	438.36	247.92	91236.90
Aug, 2037	437.18	249.10	90987.80
Sep, 2037	435.98	250.30	90737.50
Oct, 2037	434.78	251.50	90486.01
Nov, 2037	433.58	252.70	90233.31
Dec, 2037	432.37	253.91	89979.39
Jan, 2038	431.15	255.13	89724.26
Feb, 2038	429.93	256.35	89467.91
Mar, 2038	428.70	257.58	89210.33
Apr, 2038	427.47	258.81	88951.52
May, 2038	426.23	260.05	88691.47
Jun, 2038	424.98	261.30	88430.17
Jul, 2038	423.73	262.55	88167.61
Aug, 2038	422.47	263.81	87903.80
Sep, 2038	421.21	265.07	87638.73
Oct, 2038	419.94	266.34	87372.38
Nov, 2038	418.66	267.62	87104.76
Dec, 2038	417.38	268.90	86835.86
Jan, 2039	416.09	270.19	86565.67
Feb, 2039	414.79	271.49	86294.18
Mar, 2039	413.49	272.79	86021.40
Apr, 2039	412.19	274.09	85747.30
May, 2039	410.87	275.41	85471.89
Jun, 2039	409.55	276.73	85195.17
Jul, 2039	408.23	278.05	84917.11
Aug, 2039	406.89	279.39	84637.73
Sep, 2039	405.56	280.72	84357.00
Oct, 2039	404.21	282.07	84074.94
Nov, 2039	402.86	283.42	83791.51
Dec, 2039	401.50	284.78	83506.74
Jan, 2040	400.14	286.14	83220.59
Feb, 2040	398.77	287.51	82933.08
Mar, 2040	397.39	288.89	82644.19
Apr, 2040	396.00	290.28	82353.91
May, 2040	394.61	291.67	82062.24
Jun, 2040	393.21	293.07	81769.18
Jul, 2040	391.81	294.47	81474.71
Aug, 2040	390.40	295.88	81178.83
Sep, 2040	388.98	297.30	80881.53
Oct, 2040	387.56	298.72	80582.81
Nov, 2040	386.13	300.15	80282.65
Dec, 2040	384.69	301.59	79981.06
Jan, 2041	383.24	303.04	79678.02
Feb, 2041	381.79	304.49	79373.53
Mar, 2041	380.33	305.95	79067.58
Apr, 2041	378.87	307.41	78760.17
May, 2041	377.39	308.89	78451.28
Jun, 2041	375.91	310.37	78140.91
Jul, 2041	374.43	311.85	77829.06
Aug, 2041	372.93	313.35	77515.71
Sep, 2041	371.43	314.85	77200.86
Oct, 2041	369.92	316.36	76884.50
Nov, 2041	368.40	317.88	76566.63
Dec, 2041	366.88	319.40	76247.23
Jan, 2042	365.35	320.93	75926.30
Feb, 2042	363.81	322.47	75603.83
Mar, 2042	362.27	324.01	75279.82
Apr, 2042	360.72	325.56	74954.26
May, 2042	359.16	327.12	74627.13
Jun, 2042	357.59	328.69	74298.44
Jul, 2042	356.01	330.27	73968.17
Aug, 2042	354.43	331.85	73636.32
Sep, 2042	352.84	333.44	73302.88
Oct, 2042	351.24	335.04	72967.85
Nov, 2042	349.64	336.64	72631.21
Dec, 2042	348.02	338.26	72292.95
Jan, 2043	346.40	339.88	71953.07
Feb, 2043	344.78	341.50	71611.57
Mar, 2043	343.14	343.14	71268.43
Apr, 2043	341.49	344.79	70923.64
May, 2043	339.84	346.44	70577.20
Jun, 2043	338.18	348.10	70229.11
Jul, 2043	336.51	349.77	69879.34
Aug, 2043	334.84	351.44	69527.90
Sep, 2043	333.15	353.13	69174.77
Oct, 2043	331.46	354.82	68819.96
Nov, 2043	329.76	356.52	68463.44
Dec, 2043	328.05	358.23	68105.21
Jan, 2044	326.34	359.94	67745.27
Feb, 2044	324.61	361.67	67383.60
Mar, 2044	322.88	363.40	67020.20
Apr, 2044	321.14	365.14	66655.06
May, 2044	319.39	366.89	66288.17
Jun, 2044	317.63	368.65	65919.52
Jul, 2044	315.86	370.42	65549.11
Aug, 2044	314.09	372.19	65176.92
Sep, 2044	312.31	373.97	64802.94
Oct, 2044	310.51	375.77	64427.18
Nov, 2044	308.71	377.57	64049.61
Dec, 2044	306.90	379.38	63670.23
Jan, 2045	305.09	381.19	63289.04
Feb, 2045	303.26	383.02	62906.02
Mar, 2045	301.42	384.86	62521.16
Apr, 2045	299.58	386.70	62134.47
May, 2045	297.73	388.55	61745.91
Jun, 2045	295.87	390.41	61355.50
Jul, 2045	294.00	392.28	60963.21
Aug, 2045	292.12	394.16	60569.05
Sep, 2045	290.23	396.05	60173.00
Oct, 2045	288.33	397.95	59775.04
Nov, 2045	286.42	399.86	59375.19
Dec, 2045	284.51	401.77	58973.41
Jan, 2046	282.58	403.70	58569.71
Feb, 2046	280.65	405.63	58164.08
Mar, 2046	278.70	407.58	57756.50
Apr, 2046	276.75	409.53	57346.97
May, 2046	274.79	411.49	56935.48
Jun, 2046	272.82	413.46	56522.02
Jul, 2046	270.83	415.45	56106.57
Aug, 2046	268.84	417.44	55689.14
Sep, 2046	266.84	419.44	55269.70
Oct, 2046	264.83	421.45	54848.25
Nov, 2046	262.81	423.47	54424.79
Dec, 2046	260.79	425.49	53999.29
Jan, 2047	258.75	427.53	53571.76
Feb, 2047	256.70	429.58	53142.18
Mar, 2047	254.64	431.64	52710.54
Apr, 2047	252.57	433.71	52276.83
May, 2047	250.49	435.79	51841.04
Jun, 2047	248.40	437.88	51403.17
Jul, 2047	246.31	439.97	50963.19
Aug, 2047	244.20	442.08	50521.11
Sep, 2047	242.08	444.20	50076.91
Oct, 2047	239.95	446.33	49630.58
Nov, 2047	237.81	448.47	49182.12
Dec, 2047	235.66	450.62	48731.50
Jan, 2048	233.51	452.77	48278.73
Feb, 2048	231.34	454.94	47823.78
Mar, 2048	229.16	457.12	47366.66
Apr, 2048	226.97	459.31	46907.34
May, 2048	224.76	461.52	46445.83
Jun, 2048	222.55	463.73	45982.10
Jul, 2048	220.33	465.95	45516.15
Aug, 2048	218.10	468.18	45047.97
Sep, 2048	215.85	470.43	44577.54
Oct, 2048	213.60	472.68	44104.87
Nov, 2048	211.34	474.94	43629.92
Dec, 2048	209.06	477.22	43152.70
Jan, 2049	206.77	479.51	42673.19
Feb, 2049	204.48	481.80	42191.39
Mar, 2049	202.17	484.11	41707.28
Apr, 2049	199.85	486.43	41220.84
May, 2049	197.52	488.76	40732.08
Jun, 2049	195.17	491.11	40240.98
Jul, 2049	192.82	493.46	39747.52
Aug, 2049	190.46	495.82	39251.69
Sep, 2049	188.08	498.20	38753.50
Oct, 2049	185.69	500.59	38252.91
Nov, 2049	183.30	502.98	37749.92
Dec, 2049	180.89	505.39	37244.53
Jan, 2050	178.46	507.82	36736.71
Feb, 2050	176.03	510.25	36226.46
Mar, 2050	173.59	512.69	35713.77
Apr, 2050	171.13	515.15	35198.62
May, 2050	168.66	517.62	34681.00
Jun, 2050	166.18	520.10	34160.90
Jul, 2050	163.69	522.59	33638.30
Aug, 2050	161.18	525.10	33113.21
Sep, 2050	158.67	527.61	32585.59
Oct, 2050	156.14	530.14	32055.45
Nov, 2050	153.60	532.68	31522.77
Dec, 2050	151.05	535.23	30987.54
Jan, 2051	148.48	537.80	30449.74
Feb, 2051	145.91	540.37	29909.37
Mar, 2051	143.32	542.96	29366.40
Apr, 2051	140.71	545.57	28820.84
May, 2051	138.10	548.18	28272.66
Jun, 2051	135.47	550.81	27721.85
Jul, 2051	132.83	553.45	27168.40
Aug, 2051	130.18	556.10	26612.31
Sep, 2051	127.52	558.76	26053.54
Oct, 2051	124.84	561.44	25492.10
Nov, 2051	122.15	564.13	24927.97
Dec, 2051	119.45	566.83	24361.14
Jan, 2052	116.73	569.55	23791.59
Feb, 2052	114.00	572.28	23219.31
Mar, 2052	111.26	575.02	22644.29
Apr, 2052	108.50	577.78	22066.51
May, 2052	105.74	580.54	21485.97
Jun, 2052	102.95	583.33	20902.64
Jul, 2052	100.16	586.12	20316.52
Aug, 2052	97.35	588.93	19727.59
Sep, 2052	94.53	591.75	19135.84
Oct, 2052	91.69	594.59	18541.25
Nov, 2052	88.84	597.44	17943.82
Dec, 2052	85.98	600.30	17343.52
Jan, 2053	83.10	603.18	16740.34
Feb, 2053	80.21	606.07	16134.27
Mar, 2053	77.31	608.97	15525.30
Apr, 2053	74.39	611.89	14913.42
May, 2053	71.46	614.82	14298.60
Jun, 2053	68.51	617.77	13680.83
Jul, 2053	65.55	620.73	13060.10
Aug, 2053	62.58	623.70	12436.40
Sep, 2053	59.59	626.69	11809.72
Oct, 2053	56.59	629.69	11180.02
Nov, 2053	53.57	632.71	10547.31
Dec, 2053	50.54	635.74	9911.57
Jan, 2054	47.49	638.79	9272.79
Feb, 2054	44.43	641.85	8630.94
Mar, 2054	41.36	644.92	7986.02
Apr, 2054	38.27	648.01	7338.00
May, 2054	35.16	651.12	6686.88
Jun, 2054	32.04	654.24	6032.64
Jul, 2054	28.91	657.37	5375.27
Aug, 2054	25.76	660.52	4714.75
Sep, 2054	22.59	663.69	4051.06
Oct, 2054	19.41	666.87	3384.19
Nov, 2054	16.22	670.06	2714.13
Dec, 2054	13.01	673.27	2040.85
Jan, 2055	9.78	676.50	1364.35
Feb, 2055	6.54	679.74	684.61
Mar, 2055	3.28	683.00	1.61