Mortgage Parameters

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

Mortgage Summary

Property Total:	$118,000
Down Payment	$35,400
Mortgage Amount:	$82,600
Mortgage Payment:	$482.03 / month
Estimated Tax:	+ $65.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $547.59 / month
Total Interest Paid:	$90,932.40 over 30 years
Total Tax Paid:	$23,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	395.79	86.24	82513.76
May, 2025	395.38	86.65	82427.11
Jun, 2025	394.96	87.07	82340.04
Jul, 2025	394.55	87.48	82252.56
Aug, 2025	394.13	87.90	82164.66
Sep, 2025	393.71	88.32	82076.33
Oct, 2025	393.28	88.75	81987.58
Nov, 2025	392.86	89.17	81898.41
Dec, 2025	392.43	89.60	81808.81
Jan, 2026	392.00	90.03	81718.78
Feb, 2026	391.57	90.46	81628.32
Mar, 2026	391.14	90.89	81537.43
Apr, 2026	390.70	91.33	81446.10
May, 2026	390.26	91.77	81354.33
Jun, 2026	389.82	92.21	81262.12
Jul, 2026	389.38	92.65	81169.47
Aug, 2026	388.94	93.09	81076.38
Sep, 2026	388.49	93.54	80982.84
Oct, 2026	388.04	93.99	80888.85
Nov, 2026	387.59	94.44	80794.42
Dec, 2026	387.14	94.89	80699.53
Jan, 2027	386.69	95.34	80604.18
Feb, 2027	386.23	95.80	80508.38
Mar, 2027	385.77	96.26	80412.12
Apr, 2027	385.31	96.72	80315.40
May, 2027	384.84	97.19	80218.21
Jun, 2027	384.38	97.65	80120.56
Jul, 2027	383.91	98.12	80022.44
Aug, 2027	383.44	98.59	79923.85
Sep, 2027	382.97	99.06	79824.79
Oct, 2027	382.49	99.54	79725.26
Nov, 2027	382.02	100.01	79625.24
Dec, 2027	381.54	100.49	79524.75
Jan, 2028	381.06	100.97	79423.78
Feb, 2028	380.57	101.46	79322.32
Mar, 2028	380.09	101.94	79220.37
Apr, 2028	379.60	102.43	79117.94
May, 2028	379.11	102.92	79015.02
Jun, 2028	378.61	103.42	78911.60
Jul, 2028	378.12	103.91	78807.69
Aug, 2028	377.62	104.41	78703.28
Sep, 2028	377.12	104.91	78598.37
Oct, 2028	376.62	105.41	78492.96
Nov, 2028	376.11	105.92	78387.04
Dec, 2028	375.60	106.43	78280.61
Jan, 2029	375.09	106.94	78173.68
Feb, 2029	374.58	107.45	78066.23
Mar, 2029	374.07	107.96	77958.27
Apr, 2029	373.55	108.48	77849.79
May, 2029	373.03	109.00	77740.79
Jun, 2029	372.51	109.52	77631.27
Jul, 2029	371.98	110.05	77521.22
Aug, 2029	371.46	110.57	77410.65
Sep, 2029	370.93	111.10	77299.54
Oct, 2029	370.39	111.64	77187.91
Nov, 2029	369.86	112.17	77075.73
Dec, 2029	369.32	112.71	76963.03
Jan, 2030	368.78	113.25	76849.78
Feb, 2030	368.24	113.79	76735.98
Mar, 2030	367.69	114.34	76621.65
Apr, 2030	367.15	114.88	76506.76
May, 2030	366.59	115.44	76391.33
Jun, 2030	366.04	115.99	76275.34
Jul, 2030	365.49	116.54	76158.80
Aug, 2030	364.93	117.10	76041.69
Sep, 2030	364.37	117.66	75924.03
Oct, 2030	363.80	118.23	75805.80
Nov, 2030	363.24	118.79	75687.01
Dec, 2030	362.67	119.36	75567.65
Jan, 2031	362.09	119.94	75447.71
Feb, 2031	361.52	120.51	75327.20
Mar, 2031	360.94	121.09	75206.11
Apr, 2031	360.36	121.67	75084.45
May, 2031	359.78	122.25	74962.20
Jun, 2031	359.19	122.84	74839.36
Jul, 2031	358.61	123.42	74715.94
Aug, 2031	358.01	124.02	74591.92
Sep, 2031	357.42	124.61	74467.31
Oct, 2031	356.82	125.21	74342.10
Nov, 2031	356.22	125.81	74216.29
Dec, 2031	355.62	126.41	74089.88
Jan, 2032	355.01	127.02	73962.87
Feb, 2032	354.41	127.62	73835.24
Mar, 2032	353.79	128.24	73707.01
Apr, 2032	353.18	128.85	73578.16
May, 2032	352.56	129.47	73448.69
Jun, 2032	351.94	130.09	73318.60
Jul, 2032	351.32	130.71	73187.89
Aug, 2032	350.69	131.34	73056.55
Sep, 2032	350.06	131.97	72924.58
Oct, 2032	349.43	132.60	72791.98
Nov, 2032	348.79	133.24	72658.75
Dec, 2032	348.16	133.87	72524.87
Jan, 2033	347.52	134.51	72390.36
Feb, 2033	346.87	135.16	72255.20
Mar, 2033	346.22	135.81	72119.39
Apr, 2033	345.57	136.46	71982.94
May, 2033	344.92	137.11	71845.82
Jun, 2033	344.26	137.77	71708.05
Jul, 2033	343.60	138.43	71569.63
Aug, 2033	342.94	139.09	71430.53
Sep, 2033	342.27	139.76	71290.77
Oct, 2033	341.60	140.43	71150.35
Nov, 2033	340.93	141.10	71009.25
Dec, 2033	340.25	141.78	70867.47
Jan, 2034	339.57	142.46	70725.01
Feb, 2034	338.89	143.14	70581.87
Mar, 2034	338.20	143.83	70438.05
Apr, 2034	337.52	144.51	70293.53
May, 2034	336.82	145.21	70148.33
Jun, 2034	336.13	145.90	70002.42
Jul, 2034	335.43	146.60	69855.82
Aug, 2034	334.73	147.30	69708.52
Sep, 2034	334.02	148.01	69560.51
Oct, 2034	333.31	148.72	69411.79
Nov, 2034	332.60	149.43	69262.36
Dec, 2034	331.88	150.15	69112.21
Jan, 2035	331.16	150.87	68961.34
Feb, 2035	330.44	151.59	68809.75
Mar, 2035	329.71	152.32	68657.43
Apr, 2035	328.98	153.05	68504.39
May, 2035	328.25	153.78	68350.61
Jun, 2035	327.51	154.52	68196.09
Jul, 2035	326.77	155.26	68040.83
Aug, 2035	326.03	156.00	67884.83
Sep, 2035	325.28	156.75	67728.08
Oct, 2035	324.53	157.50	67570.58
Nov, 2035	323.78	158.25	67412.33
Dec, 2035	323.02	159.01	67253.32
Jan, 2036	322.26	159.77	67093.54
Feb, 2036	321.49	160.54	66933.00
Mar, 2036	320.72	161.31	66771.69
Apr, 2036	319.95	162.08	66609.61
May, 2036	319.17	162.86	66446.75
Jun, 2036	318.39	163.64	66283.11
Jul, 2036	317.61	164.42	66118.69
Aug, 2036	316.82	165.21	65953.48
Sep, 2036	316.03	166.00	65787.48
Oct, 2036	315.23	166.80	65620.68
Nov, 2036	314.43	167.60	65453.08
Dec, 2036	313.63	168.40	65284.68
Jan, 2037	312.82	169.21	65115.47
Feb, 2037	312.01	170.02	64945.45
Mar, 2037	311.20	170.83	64774.62
Apr, 2037	310.38	171.65	64602.97
May, 2037	309.56	172.47	64430.49
Jun, 2037	308.73	173.30	64257.19
Jul, 2037	307.90	174.13	64083.06
Aug, 2037	307.06	174.97	63908.10
Sep, 2037	306.23	175.80	63732.29
Oct, 2037	305.38	176.65	63555.65
Nov, 2037	304.54	177.49	63378.15
Dec, 2037	303.69	178.34	63199.81
Jan, 2038	302.83	179.20	63020.61
Feb, 2038	301.97	180.06	62840.56
Mar, 2038	301.11	180.92	62659.64
Apr, 2038	300.24	181.79	62477.85
May, 2038	299.37	182.66	62295.20
Jun, 2038	298.50	183.53	62111.66
Jul, 2038	297.62	184.41	61927.25
Aug, 2038	296.73	185.30	61741.96
Sep, 2038	295.85	186.18	61555.77
Oct, 2038	294.95	187.08	61368.70
Nov, 2038	294.06	187.97	61180.73
Dec, 2038	293.16	188.87	60991.85
Jan, 2039	292.25	189.78	60802.08
Feb, 2039	291.34	190.69	60611.39
Mar, 2039	290.43	191.60	60419.79
Apr, 2039	289.51	192.52	60227.27
May, 2039	288.59	193.44	60033.83
Jun, 2039	287.66	194.37	59839.46
Jul, 2039	286.73	195.30	59644.16
Aug, 2039	285.79	196.24	59447.93
Sep, 2039	284.85	197.18	59250.75
Oct, 2039	283.91	198.12	59052.63
Nov, 2039	282.96	199.07	58853.56
Dec, 2039	282.01	200.02	58653.54
Jan, 2040	281.05	200.98	58452.56
Feb, 2040	280.09	201.94	58250.61
Mar, 2040	279.12	202.91	58047.70
Apr, 2040	278.15	203.88	57843.82
May, 2040	277.17	204.86	57638.95
Jun, 2040	276.19	205.84	57433.11
Jul, 2040	275.20	206.83	57226.28
Aug, 2040	274.21	207.82	57018.46
Sep, 2040	273.21	208.82	56809.64
Oct, 2040	272.21	209.82	56599.83
Nov, 2040	271.21	210.82	56389.01
Dec, 2040	270.20	211.83	56177.17
Jan, 2041	269.18	212.85	55964.32
Feb, 2041	268.16	213.87	55750.46
Mar, 2041	267.14	214.89	55535.56
Apr, 2041	266.11	215.92	55319.64
May, 2041	265.07	216.96	55102.69
Jun, 2041	264.03	218.00	54884.69
Jul, 2041	262.99	219.04	54665.65
Aug, 2041	261.94	220.09	54445.56
Sep, 2041	260.88	221.15	54224.41
Oct, 2041	259.83	222.20	54002.21
Nov, 2041	258.76	223.27	53778.94
Dec, 2041	257.69	224.34	53554.60
Jan, 2042	256.62	225.41	53329.19
Feb, 2042	255.54	226.49	53102.69
Mar, 2042	254.45	227.58	52875.11
Apr, 2042	253.36	228.67	52646.44
May, 2042	252.26	229.77	52416.68
Jun, 2042	251.16	230.87	52185.81
Jul, 2042	250.06	231.97	51953.84
Aug, 2042	248.95	233.08	51720.75
Sep, 2042	247.83	234.20	51486.55
Oct, 2042	246.71	235.32	51251.23
Nov, 2042	245.58	236.45	51014.78
Dec, 2042	244.45	237.58	50777.19
Jan, 2043	243.31	238.72	50538.47
Feb, 2043	242.16	239.87	50298.60
Mar, 2043	241.01	241.02	50057.59
Apr, 2043	239.86	242.17	49815.42
May, 2043	238.70	243.33	49572.08
Jun, 2043	237.53	244.50	49327.59
Jul, 2043	236.36	245.67	49081.92
Aug, 2043	235.18	246.85	48835.07
Sep, 2043	234.00	248.03	48587.04
Oct, 2043	232.81	249.22	48337.83
Nov, 2043	231.62	250.41	48087.42
Dec, 2043	230.42	251.61	47835.80
Jan, 2044	229.21	252.82	47582.99
Feb, 2044	228.00	254.03	47328.96
Mar, 2044	226.78	255.25	47073.71
Apr, 2044	225.56	256.47	46817.25
May, 2044	224.33	257.70	46559.55
Jun, 2044	223.10	258.93	46300.62
Jul, 2044	221.86	260.17	46040.44
Aug, 2044	220.61	261.42	45779.02
Sep, 2044	219.36	262.67	45516.35
Oct, 2044	218.10	263.93	45252.42
Nov, 2044	216.83	265.20	44987.23
Dec, 2044	215.56	266.47	44720.76
Jan, 2045	214.29	267.74	44453.02
Feb, 2045	213.00	269.03	44183.99
Mar, 2045	211.71	270.32	43913.68
Apr, 2045	210.42	271.61	43642.06
May, 2045	209.12	272.91	43369.15
Jun, 2045	207.81	274.22	43094.93
Jul, 2045	206.50	275.53	42819.40
Aug, 2045	205.18	276.85	42542.55
Sep, 2045	203.85	278.18	42264.37
Oct, 2045	202.52	279.51	41984.85
Nov, 2045	201.18	280.85	41704.00
Dec, 2045	199.83	282.20	41421.80
Jan, 2046	198.48	283.55	41138.25
Feb, 2046	197.12	284.91	40853.34
Mar, 2046	195.76	286.27	40567.07
Apr, 2046	194.38	287.65	40279.42
May, 2046	193.01	289.02	39990.40
Jun, 2046	191.62	290.41	39699.99
Jul, 2046	190.23	291.80	39408.19
Aug, 2046	188.83	293.20	39114.99
Sep, 2046	187.43	294.60	38820.38
Oct, 2046	186.01	296.02	38524.37
Nov, 2046	184.60	297.43	38226.93
Dec, 2046	183.17	298.86	37928.07
Jan, 2047	181.74	300.29	37627.78
Feb, 2047	180.30	301.73	37326.05
Mar, 2047	178.85	303.18	37022.88
Apr, 2047	177.40	304.63	36718.25
May, 2047	175.94	306.09	36412.16
Jun, 2047	174.47	307.56	36104.61
Jul, 2047	173.00	309.03	35795.58
Aug, 2047	171.52	310.51	35485.07
Sep, 2047	170.03	312.00	35173.07
Oct, 2047	168.54	313.49	34859.58
Nov, 2047	167.04	314.99	34544.58
Dec, 2047	165.53	316.50	34228.08
Jan, 2048	164.01	318.02	33910.06
Feb, 2048	162.49	319.54	33590.51
Mar, 2048	160.95	321.08	33269.44
Apr, 2048	159.42	322.61	32946.82
May, 2048	157.87	324.16	32622.66
Jun, 2048	156.32	325.71	32296.95
Jul, 2048	154.76	327.27	31969.68
Aug, 2048	153.19	328.84	31640.84
Sep, 2048	151.61	330.42	31310.42
Oct, 2048	150.03	332.00	30978.42
Nov, 2048	148.44	333.59	30644.83
Dec, 2048	146.84	335.19	30309.64
Jan, 2049	145.23	336.80	29972.84
Feb, 2049	143.62	338.41	29634.43
Mar, 2049	142.00	340.03	29294.40
Apr, 2049	140.37	341.66	28952.74
May, 2049	138.73	343.30	28609.44
Jun, 2049	137.09	344.94	28264.50
Jul, 2049	135.43	346.60	27917.90
Aug, 2049	133.77	348.26	27569.64
Sep, 2049	132.10	349.93	27219.72
Oct, 2049	130.43	351.60	26868.11
Nov, 2049	128.74	353.29	26514.83
Dec, 2049	127.05	354.98	26159.85
Jan, 2050	125.35	356.68	25803.17
Feb, 2050	123.64	358.39	25444.78
Mar, 2050	121.92	360.11	25084.67
Apr, 2050	120.20	361.83	24722.84
May, 2050	118.46	363.57	24359.27
Jun, 2050	116.72	365.31	23993.96
Jul, 2050	114.97	367.06	23626.90
Aug, 2050	113.21	368.82	23258.09
Sep, 2050	111.44	370.59	22887.50
Oct, 2050	109.67	372.36	22515.14
Nov, 2050	107.89	374.14	22141.00
Dec, 2050	106.09	375.94	21765.06
Jan, 2051	104.29	377.74	21387.32
Feb, 2051	102.48	379.55	21007.77
Mar, 2051	100.66	381.37	20626.40
Apr, 2051	98.83	383.20	20243.21
May, 2051	97.00	385.03	19858.18
Jun, 2051	95.15	386.88	19471.30
Jul, 2051	93.30	388.73	19082.57
Aug, 2051	91.44	390.59	18691.98
Sep, 2051	89.57	392.46	18299.51
Oct, 2051	87.69	394.34	17905.17
Nov, 2051	85.80	396.23	17508.93
Dec, 2051	83.90	398.13	17110.80
Jan, 2052	81.99	400.04	16710.76
Feb, 2052	80.07	401.96	16308.80
Mar, 2052	78.15	403.88	15904.92
Apr, 2052	76.21	405.82	15499.10
May, 2052	74.27	407.76	15091.34
Jun, 2052	72.31	409.72	14681.62
Jul, 2052	70.35	411.68	14269.94
Aug, 2052	68.38	413.65	13856.28
Sep, 2052	66.39	415.64	13440.65
Oct, 2052	64.40	417.63	13023.02
Nov, 2052	62.40	419.63	12603.39
Dec, 2052	60.39	421.64	12181.76
Jan, 2053	58.37	423.66	11758.10
Feb, 2053	56.34	425.69	11332.41
Mar, 2053	54.30	427.73	10904.68
Apr, 2053	52.25	429.78	10474.90
May, 2053	50.19	431.84	10043.06
Jun, 2053	48.12	433.91	9609.15
Jul, 2053	46.04	435.99	9173.17
Aug, 2053	43.95	438.08	8735.09
Sep, 2053	41.86	440.17	8294.92
Oct, 2053	39.75	442.28	7852.64
Nov, 2053	37.63	444.40	7408.23
Dec, 2053	35.50	446.53	6961.70
Jan, 2054	33.36	448.67	6513.03
Feb, 2054	31.21	450.82	6062.21
Mar, 2054	29.05	452.98	5609.23
Apr, 2054	26.88	455.15	5154.07
May, 2054	24.70	457.33	4696.74
Jun, 2054	22.51	459.52	4237.21
Jul, 2054	20.30	461.73	3775.49
Aug, 2054	18.09	463.94	3311.55
Sep, 2054	15.87	466.16	2845.39
Oct, 2054	13.63	468.40	2376.99
Nov, 2054	11.39	470.64	1906.35
Dec, 2054	9.13	472.90	1433.46
Jan, 2055	6.87	475.16	958.29
Feb, 2055	4.59	477.44	480.86
Mar, 2055	2.30	479.73	1.13