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
Dec, 2024	395.79	86.24	82513.76
Jan, 2025	395.38	86.65	82427.11
Feb, 2025	394.96	87.07	82340.04
Mar, 2025	394.55	87.48	82252.56
Apr, 2025	394.13	87.90	82164.66
May, 2025	393.71	88.32	82076.33
Jun, 2025	393.28	88.75	81987.58
Jul, 2025	392.86	89.17	81898.41
Aug, 2025	392.43	89.60	81808.81
Sep, 2025	392.00	90.03	81718.78
Oct, 2025	391.57	90.46	81628.32
Nov, 2025	391.14	90.89	81537.43
Dec, 2025	390.70	91.33	81446.10
Jan, 2026	390.26	91.77	81354.33
Feb, 2026	389.82	92.21	81262.12
Mar, 2026	389.38	92.65	81169.47
Apr, 2026	388.94	93.09	81076.38
May, 2026	388.49	93.54	80982.84
Jun, 2026	388.04	93.99	80888.85
Jul, 2026	387.59	94.44	80794.42
Aug, 2026	387.14	94.89	80699.53
Sep, 2026	386.69	95.34	80604.18
Oct, 2026	386.23	95.80	80508.38
Nov, 2026	385.77	96.26	80412.12
Dec, 2026	385.31	96.72	80315.40
Jan, 2027	384.84	97.19	80218.21
Feb, 2027	384.38	97.65	80120.56
Mar, 2027	383.91	98.12	80022.44
Apr, 2027	383.44	98.59	79923.85
May, 2027	382.97	99.06	79824.79
Jun, 2027	382.49	99.54	79725.26
Jul, 2027	382.02	100.01	79625.24
Aug, 2027	381.54	100.49	79524.75
Sep, 2027	381.06	100.97	79423.78
Oct, 2027	380.57	101.46	79322.32
Nov, 2027	380.09	101.94	79220.37
Dec, 2027	379.60	102.43	79117.94
Jan, 2028	379.11	102.92	79015.02
Feb, 2028	378.61	103.42	78911.60
Mar, 2028	378.12	103.91	78807.69
Apr, 2028	377.62	104.41	78703.28
May, 2028	377.12	104.91	78598.37
Jun, 2028	376.62	105.41	78492.96
Jul, 2028	376.11	105.92	78387.04
Aug, 2028	375.60	106.43	78280.61
Sep, 2028	375.09	106.94	78173.68
Oct, 2028	374.58	107.45	78066.23
Nov, 2028	374.07	107.96	77958.27
Dec, 2028	373.55	108.48	77849.79
Jan, 2029	373.03	109.00	77740.79
Feb, 2029	372.51	109.52	77631.27
Mar, 2029	371.98	110.05	77521.22
Apr, 2029	371.46	110.57	77410.65
May, 2029	370.93	111.10	77299.54
Jun, 2029	370.39	111.64	77187.91
Jul, 2029	369.86	112.17	77075.73
Aug, 2029	369.32	112.71	76963.03
Sep, 2029	368.78	113.25	76849.78
Oct, 2029	368.24	113.79	76735.98
Nov, 2029	367.69	114.34	76621.65
Dec, 2029	367.15	114.88	76506.76
Jan, 2030	366.59	115.44	76391.33
Feb, 2030	366.04	115.99	76275.34
Mar, 2030	365.49	116.54	76158.80
Apr, 2030	364.93	117.10	76041.69
May, 2030	364.37	117.66	75924.03
Jun, 2030	363.80	118.23	75805.80
Jul, 2030	363.24	118.79	75687.01
Aug, 2030	362.67	119.36	75567.65
Sep, 2030	362.09	119.94	75447.71
Oct, 2030	361.52	120.51	75327.20
Nov, 2030	360.94	121.09	75206.11
Dec, 2030	360.36	121.67	75084.45
Jan, 2031	359.78	122.25	74962.20
Feb, 2031	359.19	122.84	74839.36
Mar, 2031	358.61	123.42	74715.94
Apr, 2031	358.01	124.02	74591.92
May, 2031	357.42	124.61	74467.31
Jun, 2031	356.82	125.21	74342.10
Jul, 2031	356.22	125.81	74216.29
Aug, 2031	355.62	126.41	74089.88
Sep, 2031	355.01	127.02	73962.87
Oct, 2031	354.41	127.62	73835.24
Nov, 2031	353.79	128.24	73707.01
Dec, 2031	353.18	128.85	73578.16
Jan, 2032	352.56	129.47	73448.69
Feb, 2032	351.94	130.09	73318.60
Mar, 2032	351.32	130.71	73187.89
Apr, 2032	350.69	131.34	73056.55
May, 2032	350.06	131.97	72924.58
Jun, 2032	349.43	132.60	72791.98
Jul, 2032	348.79	133.24	72658.75
Aug, 2032	348.16	133.87	72524.87
Sep, 2032	347.52	134.51	72390.36
Oct, 2032	346.87	135.16	72255.20
Nov, 2032	346.22	135.81	72119.39
Dec, 2032	345.57	136.46	71982.94
Jan, 2033	344.92	137.11	71845.82
Feb, 2033	344.26	137.77	71708.05
Mar, 2033	343.60	138.43	71569.63
Apr, 2033	342.94	139.09	71430.53
May, 2033	342.27	139.76	71290.77
Jun, 2033	341.60	140.43	71150.35
Jul, 2033	340.93	141.10	71009.25
Aug, 2033	340.25	141.78	70867.47
Sep, 2033	339.57	142.46	70725.01
Oct, 2033	338.89	143.14	70581.87
Nov, 2033	338.20	143.83	70438.05
Dec, 2033	337.52	144.51	70293.53
Jan, 2034	336.82	145.21	70148.33
Feb, 2034	336.13	145.90	70002.42
Mar, 2034	335.43	146.60	69855.82
Apr, 2034	334.73	147.30	69708.52
May, 2034	334.02	148.01	69560.51
Jun, 2034	333.31	148.72	69411.79
Jul, 2034	332.60	149.43	69262.36
Aug, 2034	331.88	150.15	69112.21
Sep, 2034	331.16	150.87	68961.34
Oct, 2034	330.44	151.59	68809.75
Nov, 2034	329.71	152.32	68657.43
Dec, 2034	328.98	153.05	68504.39
Jan, 2035	328.25	153.78	68350.61
Feb, 2035	327.51	154.52	68196.09
Mar, 2035	326.77	155.26	68040.83
Apr, 2035	326.03	156.00	67884.83
May, 2035	325.28	156.75	67728.08
Jun, 2035	324.53	157.50	67570.58
Jul, 2035	323.78	158.25	67412.33
Aug, 2035	323.02	159.01	67253.32
Sep, 2035	322.26	159.77	67093.54
Oct, 2035	321.49	160.54	66933.00
Nov, 2035	320.72	161.31	66771.69
Dec, 2035	319.95	162.08	66609.61
Jan, 2036	319.17	162.86	66446.75
Feb, 2036	318.39	163.64	66283.11
Mar, 2036	317.61	164.42	66118.69
Apr, 2036	316.82	165.21	65953.48
May, 2036	316.03	166.00	65787.48
Jun, 2036	315.23	166.80	65620.68
Jul, 2036	314.43	167.60	65453.08
Aug, 2036	313.63	168.40	65284.68
Sep, 2036	312.82	169.21	65115.47
Oct, 2036	312.01	170.02	64945.45
Nov, 2036	311.20	170.83	64774.62
Dec, 2036	310.38	171.65	64602.97
Jan, 2037	309.56	172.47	64430.49
Feb, 2037	308.73	173.30	64257.19
Mar, 2037	307.90	174.13	64083.06
Apr, 2037	307.06	174.97	63908.10
May, 2037	306.23	175.80	63732.29
Jun, 2037	305.38	176.65	63555.65
Jul, 2037	304.54	177.49	63378.15
Aug, 2037	303.69	178.34	63199.81
Sep, 2037	302.83	179.20	63020.61
Oct, 2037	301.97	180.06	62840.56
Nov, 2037	301.11	180.92	62659.64
Dec, 2037	300.24	181.79	62477.85
Jan, 2038	299.37	182.66	62295.20
Feb, 2038	298.50	183.53	62111.66
Mar, 2038	297.62	184.41	61927.25
Apr, 2038	296.73	185.30	61741.96
May, 2038	295.85	186.18	61555.77
Jun, 2038	294.95	187.08	61368.70
Jul, 2038	294.06	187.97	61180.73
Aug, 2038	293.16	188.87	60991.85
Sep, 2038	292.25	189.78	60802.08
Oct, 2038	291.34	190.69	60611.39
Nov, 2038	290.43	191.60	60419.79
Dec, 2038	289.51	192.52	60227.27
Jan, 2039	288.59	193.44	60033.83
Feb, 2039	287.66	194.37	59839.46
Mar, 2039	286.73	195.30	59644.16
Apr, 2039	285.79	196.24	59447.93
May, 2039	284.85	197.18	59250.75
Jun, 2039	283.91	198.12	59052.63
Jul, 2039	282.96	199.07	58853.56
Aug, 2039	282.01	200.02	58653.54
Sep, 2039	281.05	200.98	58452.56
Oct, 2039	280.09	201.94	58250.61
Nov, 2039	279.12	202.91	58047.70
Dec, 2039	278.15	203.88	57843.82
Jan, 2040	277.17	204.86	57638.95
Feb, 2040	276.19	205.84	57433.11
Mar, 2040	275.20	206.83	57226.28
Apr, 2040	274.21	207.82	57018.46
May, 2040	273.21	208.82	56809.64
Jun, 2040	272.21	209.82	56599.83
Jul, 2040	271.21	210.82	56389.01
Aug, 2040	270.20	211.83	56177.17
Sep, 2040	269.18	212.85	55964.32
Oct, 2040	268.16	213.87	55750.46
Nov, 2040	267.14	214.89	55535.56
Dec, 2040	266.11	215.92	55319.64
Jan, 2041	265.07	216.96	55102.69
Feb, 2041	264.03	218.00	54884.69
Mar, 2041	262.99	219.04	54665.65
Apr, 2041	261.94	220.09	54445.56
May, 2041	260.88	221.15	54224.41
Jun, 2041	259.83	222.20	54002.21
Jul, 2041	258.76	223.27	53778.94
Aug, 2041	257.69	224.34	53554.60
Sep, 2041	256.62	225.41	53329.19
Oct, 2041	255.54	226.49	53102.69
Nov, 2041	254.45	227.58	52875.11
Dec, 2041	253.36	228.67	52646.44
Jan, 2042	252.26	229.77	52416.68
Feb, 2042	251.16	230.87	52185.81
Mar, 2042	250.06	231.97	51953.84
Apr, 2042	248.95	233.08	51720.75
May, 2042	247.83	234.20	51486.55
Jun, 2042	246.71	235.32	51251.23
Jul, 2042	245.58	236.45	51014.78
Aug, 2042	244.45	237.58	50777.19
Sep, 2042	243.31	238.72	50538.47
Oct, 2042	242.16	239.87	50298.60
Nov, 2042	241.01	241.02	50057.59
Dec, 2042	239.86	242.17	49815.42
Jan, 2043	238.70	243.33	49572.08
Feb, 2043	237.53	244.50	49327.59
Mar, 2043	236.36	245.67	49081.92
Apr, 2043	235.18	246.85	48835.07
May, 2043	234.00	248.03	48587.04
Jun, 2043	232.81	249.22	48337.83
Jul, 2043	231.62	250.41	48087.42
Aug, 2043	230.42	251.61	47835.80
Sep, 2043	229.21	252.82	47582.99
Oct, 2043	228.00	254.03	47328.96
Nov, 2043	226.78	255.25	47073.71
Dec, 2043	225.56	256.47	46817.25
Jan, 2044	224.33	257.70	46559.55
Feb, 2044	223.10	258.93	46300.62
Mar, 2044	221.86	260.17	46040.44
Apr, 2044	220.61	261.42	45779.02
May, 2044	219.36	262.67	45516.35
Jun, 2044	218.10	263.93	45252.42
Jul, 2044	216.83	265.20	44987.23
Aug, 2044	215.56	266.47	44720.76
Sep, 2044	214.29	267.74	44453.02
Oct, 2044	213.00	269.03	44183.99
Nov, 2044	211.71	270.32	43913.68
Dec, 2044	210.42	271.61	43642.06
Jan, 2045	209.12	272.91	43369.15
Feb, 2045	207.81	274.22	43094.93
Mar, 2045	206.50	275.53	42819.40
Apr, 2045	205.18	276.85	42542.55
May, 2045	203.85	278.18	42264.37
Jun, 2045	202.52	279.51	41984.85
Jul, 2045	201.18	280.85	41704.00
Aug, 2045	199.83	282.20	41421.80
Sep, 2045	198.48	283.55	41138.25
Oct, 2045	197.12	284.91	40853.34
Nov, 2045	195.76	286.27	40567.07
Dec, 2045	194.38	287.65	40279.42
Jan, 2046	193.01	289.02	39990.40
Feb, 2046	191.62	290.41	39699.99
Mar, 2046	190.23	291.80	39408.19
Apr, 2046	188.83	293.20	39114.99
May, 2046	187.43	294.60	38820.38
Jun, 2046	186.01	296.02	38524.37
Jul, 2046	184.60	297.43	38226.93
Aug, 2046	183.17	298.86	37928.07
Sep, 2046	181.74	300.29	37627.78
Oct, 2046	180.30	301.73	37326.05
Nov, 2046	178.85	303.18	37022.88
Dec, 2046	177.40	304.63	36718.25
Jan, 2047	175.94	306.09	36412.16
Feb, 2047	174.47	307.56	36104.61
Mar, 2047	173.00	309.03	35795.58
Apr, 2047	171.52	310.51	35485.07
May, 2047	170.03	312.00	35173.07
Jun, 2047	168.54	313.49	34859.58
Jul, 2047	167.04	314.99	34544.58
Aug, 2047	165.53	316.50	34228.08
Sep, 2047	164.01	318.02	33910.06
Oct, 2047	162.49	319.54	33590.51
Nov, 2047	160.95	321.08	33269.44
Dec, 2047	159.42	322.61	32946.82
Jan, 2048	157.87	324.16	32622.66
Feb, 2048	156.32	325.71	32296.95
Mar, 2048	154.76	327.27	31969.68
Apr, 2048	153.19	328.84	31640.84
May, 2048	151.61	330.42	31310.42
Jun, 2048	150.03	332.00	30978.42
Jul, 2048	148.44	333.59	30644.83
Aug, 2048	146.84	335.19	30309.64
Sep, 2048	145.23	336.80	29972.84
Oct, 2048	143.62	338.41	29634.43
Nov, 2048	142.00	340.03	29294.40
Dec, 2048	140.37	341.66	28952.74
Jan, 2049	138.73	343.30	28609.44
Feb, 2049	137.09	344.94	28264.50
Mar, 2049	135.43	346.60	27917.90
Apr, 2049	133.77	348.26	27569.64
May, 2049	132.10	349.93	27219.72
Jun, 2049	130.43	351.60	26868.11
Jul, 2049	128.74	353.29	26514.83
Aug, 2049	127.05	354.98	26159.85
Sep, 2049	125.35	356.68	25803.17
Oct, 2049	123.64	358.39	25444.78
Nov, 2049	121.92	360.11	25084.67
Dec, 2049	120.20	361.83	24722.84
Jan, 2050	118.46	363.57	24359.27
Feb, 2050	116.72	365.31	23993.96
Mar, 2050	114.97	367.06	23626.90
Apr, 2050	113.21	368.82	23258.09
May, 2050	111.44	370.59	22887.50
Jun, 2050	109.67	372.36	22515.14
Jul, 2050	107.89	374.14	22141.00
Aug, 2050	106.09	375.94	21765.06
Sep, 2050	104.29	377.74	21387.32
Oct, 2050	102.48	379.55	21007.77
Nov, 2050	100.66	381.37	20626.40
Dec, 2050	98.83	383.20	20243.21
Jan, 2051	97.00	385.03	19858.18
Feb, 2051	95.15	386.88	19471.30
Mar, 2051	93.30	388.73	19082.57
Apr, 2051	91.44	390.59	18691.98
May, 2051	89.57	392.46	18299.51
Jun, 2051	87.69	394.34	17905.17
Jul, 2051	85.80	396.23	17508.93
Aug, 2051	83.90	398.13	17110.80
Sep, 2051	81.99	400.04	16710.76
Oct, 2051	80.07	401.96	16308.80
Nov, 2051	78.15	403.88	15904.92
Dec, 2051	76.21	405.82	15499.10
Jan, 2052	74.27	407.76	15091.34
Feb, 2052	72.31	409.72	14681.62
Mar, 2052	70.35	411.68	14269.94
Apr, 2052	68.38	413.65	13856.28
May, 2052	66.39	415.64	13440.65
Jun, 2052	64.40	417.63	13023.02
Jul, 2052	62.40	419.63	12603.39
Aug, 2052	60.39	421.64	12181.76
Sep, 2052	58.37	423.66	11758.10
Oct, 2052	56.34	425.69	11332.41
Nov, 2052	54.30	427.73	10904.68
Dec, 2052	52.25	429.78	10474.90
Jan, 2053	50.19	431.84	10043.06
Feb, 2053	48.12	433.91	9609.15
Mar, 2053	46.04	435.99	9173.17
Apr, 2053	43.95	438.08	8735.09
May, 2053	41.86	440.17	8294.92
Jun, 2053	39.75	442.28	7852.64
Jul, 2053	37.63	444.40	7408.23
Aug, 2053	35.50	446.53	6961.70
Sep, 2053	33.36	448.67	6513.03
Oct, 2053	31.21	450.82	6062.21
Nov, 2053	29.05	452.98	5609.23
Dec, 2053	26.88	455.15	5154.07
Jan, 2054	24.70	457.33	4696.74
Feb, 2054	22.51	459.52	4237.21
Mar, 2054	20.30	461.73	3775.49
Apr, 2054	18.09	463.94	3311.55
May, 2054	15.87	466.16	2845.39
Jun, 2054	13.63	468.40	2376.99
Jul, 2054	11.39	470.64	1906.35
Aug, 2054	9.13	472.90	1433.46
Sep, 2054	6.87	475.16	958.29
Oct, 2054	4.59	477.44	480.86
Nov, 2054	2.30	479.73	1.13