Mortgage Parameters

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

Mortgage Summary

Property Total:	$164,000
Down Payment	$49,200
Mortgage Amount:	$114,800
Mortgage Payment:	$669.94 / month
Estimated Tax:	+ $91.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $761.05 / month
Total Interest Paid:	$126,378.00 over 30 years
Total Tax Paid:	$32,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	550.08	119.86	114680.14
Dec, 2024	549.51	120.43	114559.71
Jan, 2025	548.93	121.01	114438.70
Feb, 2025	548.35	121.59	114317.12
Mar, 2025	547.77	122.17	114194.95
Apr, 2025	547.18	122.76	114072.19
May, 2025	546.60	123.34	113948.85
Jun, 2025	546.00	123.94	113824.91
Jul, 2025	545.41	124.53	113700.38
Aug, 2025	544.81	125.13	113575.26
Sep, 2025	544.21	125.73	113449.53
Oct, 2025	543.61	126.33	113323.20
Nov, 2025	543.01	126.93	113196.27
Dec, 2025	542.40	127.54	113068.73
Jan, 2026	541.79	128.15	112940.58
Feb, 2026	541.17	128.77	112811.81
Mar, 2026	540.56	129.38	112682.43
Apr, 2026	539.94	130.00	112552.42
May, 2026	539.31	130.63	112421.80
Jun, 2026	538.69	131.25	112290.55
Jul, 2026	538.06	131.88	112158.66
Aug, 2026	537.43	132.51	112026.15
Sep, 2026	536.79	133.15	111893.00
Oct, 2026	536.15	133.79	111759.22
Nov, 2026	535.51	134.43	111624.79
Dec, 2026	534.87	135.07	111489.72
Jan, 2027	534.22	135.72	111354.00
Feb, 2027	533.57	136.37	111217.63
Mar, 2027	532.92	137.02	111080.61
Apr, 2027	532.26	137.68	110942.93
May, 2027	531.60	138.34	110804.59
Jun, 2027	530.94	139.00	110665.59
Jul, 2027	530.27	139.67	110525.92
Aug, 2027	529.60	140.34	110385.59
Sep, 2027	528.93	141.01	110244.58
Oct, 2027	528.26	141.68	110102.89
Nov, 2027	527.58	142.36	109960.53
Dec, 2027	526.89	143.05	109817.48
Jan, 2028	526.21	143.73	109673.75
Feb, 2028	525.52	144.42	109529.33
Mar, 2028	524.83	145.11	109384.22
Apr, 2028	524.13	145.81	109238.41
May, 2028	523.43	146.51	109091.91
Jun, 2028	522.73	147.21	108944.70
Jul, 2028	522.03	147.91	108796.79
Aug, 2028	521.32	148.62	108648.16
Sep, 2028	520.61	149.33	108498.83
Oct, 2028	519.89	150.05	108348.78
Nov, 2028	519.17	150.77	108198.01
Dec, 2028	518.45	151.49	108046.52
Jan, 2029	517.72	152.22	107894.30
Feb, 2029	516.99	152.95	107741.36
Mar, 2029	516.26	153.68	107587.68
Apr, 2029	515.52	154.42	107433.26
May, 2029	514.78	155.16	107278.11
Jun, 2029	514.04	155.90	107122.21
Jul, 2029	513.29	156.65	106965.56
Aug, 2029	512.54	157.40	106808.16
Sep, 2029	511.79	158.15	106650.01
Oct, 2029	511.03	158.91	106491.10
Nov, 2029	510.27	159.67	106331.43
Dec, 2029	509.50	160.44	106171.00
Jan, 2030	508.74	161.20	106009.79
Feb, 2030	507.96	161.98	105847.82
Mar, 2030	507.19	162.75	105685.07
Apr, 2030	506.41	163.53	105521.53
May, 2030	505.62	164.32	105357.22
Jun, 2030	504.84	165.10	105192.11
Jul, 2030	504.05	165.89	105026.22
Aug, 2030	503.25	166.69	104859.53
Sep, 2030	502.45	167.49	104692.04
Oct, 2030	501.65	168.29	104523.75
Nov, 2030	500.84	169.10	104354.65
Dec, 2030	500.03	169.91	104184.75
Jan, 2031	499.22	170.72	104014.03
Feb, 2031	498.40	171.54	103842.49
Mar, 2031	497.58	172.36	103670.13
Apr, 2031	496.75	173.19	103496.94
May, 2031	495.92	174.02	103322.92
Jun, 2031	495.09	174.85	103148.07
Jul, 2031	494.25	175.69	102972.38
Aug, 2031	493.41	176.53	102795.85
Sep, 2031	492.56	177.38	102618.47
Oct, 2031	491.71	178.23	102440.25
Nov, 2031	490.86	179.08	102261.17
Dec, 2031	490.00	179.94	102081.23
Jan, 2032	489.14	180.80	101900.43
Feb, 2032	488.27	181.67	101718.76
Mar, 2032	487.40	182.54	101536.22
Apr, 2032	486.53	183.41	101352.81
May, 2032	485.65	184.29	101168.52
Jun, 2032	484.77	185.17	100983.34
Jul, 2032	483.88	186.06	100797.28
Aug, 2032	482.99	186.95	100610.33
Sep, 2032	482.09	187.85	100422.48
Oct, 2032	481.19	188.75	100233.73
Nov, 2032	480.29	189.65	100044.08
Dec, 2032	479.38	190.56	99853.52
Jan, 2033	478.46	191.48	99662.04
Feb, 2033	477.55	192.39	99469.65
Mar, 2033	476.63	193.31	99276.33
Apr, 2033	475.70	194.24	99082.09
May, 2033	474.77	195.17	98886.92
Jun, 2033	473.83	196.11	98690.82
Jul, 2033	472.89	197.05	98493.77
Aug, 2033	471.95	197.99	98295.78
Sep, 2033	471.00	198.94	98096.84
Oct, 2033	470.05	199.89	97896.95
Nov, 2033	469.09	200.85	97696.10
Dec, 2033	468.13	201.81	97494.28
Jan, 2034	467.16	202.78	97291.50
Feb, 2034	466.19	203.75	97087.75
Mar, 2034	465.21	204.73	96883.02
Apr, 2034	464.23	205.71	96677.31
May, 2034	463.25	206.69	96470.62
Jun, 2034	462.26	207.68	96262.93
Jul, 2034	461.26	208.68	96054.25
Aug, 2034	460.26	209.68	95844.57
Sep, 2034	459.26	210.68	95633.89
Oct, 2034	458.25	211.69	95422.20
Nov, 2034	457.23	212.71	95209.49
Dec, 2034	456.21	213.73	94995.76
Jan, 2035	455.19	214.75	94781.01
Feb, 2035	454.16	215.78	94565.23
Mar, 2035	453.13	216.81	94348.41
Apr, 2035	452.09	217.85	94130.56
May, 2035	451.04	218.90	93911.66
Jun, 2035	449.99	219.95	93691.71
Jul, 2035	448.94	221.00	93470.71
Aug, 2035	447.88	222.06	93248.65
Sep, 2035	446.82	223.12	93025.53
Oct, 2035	445.75	224.19	92801.34
Nov, 2035	444.67	225.27	92576.07
Dec, 2035	443.59	226.35	92349.72
Jan, 2036	442.51	227.43	92122.29
Feb, 2036	441.42	228.52	91893.77
Mar, 2036	440.32	229.62	91664.16
Apr, 2036	439.22	230.72	91433.44
May, 2036	438.12	231.82	91201.62
Jun, 2036	437.01	232.93	90968.69
Jul, 2036	435.89	234.05	90734.64
Aug, 2036	434.77	235.17	90499.47
Sep, 2036	433.64	236.30	90263.17
Oct, 2036	432.51	237.43	90025.74
Nov, 2036	431.37	238.57	89787.18
Dec, 2036	430.23	239.71	89547.47
Jan, 2037	429.08	240.86	89306.61
Feb, 2037	427.93	242.01	89064.60
Mar, 2037	426.77	243.17	88821.42
Apr, 2037	425.60	244.34	88577.09
May, 2037	424.43	245.51	88331.58
Jun, 2037	423.26	246.68	88084.89
Jul, 2037	422.07	247.87	87837.03
Aug, 2037	420.89	249.05	87587.97
Sep, 2037	419.69	250.25	87337.72
Oct, 2037	418.49	251.45	87086.28
Nov, 2037	417.29	252.65	86833.63
Dec, 2037	416.08	253.86	86579.76
Jan, 2038	414.86	255.08	86324.69
Feb, 2038	413.64	256.30	86068.38
Mar, 2038	412.41	257.53	85810.86
Apr, 2038	411.18	258.76	85552.09
May, 2038	409.94	260.00	85292.09
Jun, 2038	408.69	261.25	85030.84
Jul, 2038	407.44	262.50	84768.34
Aug, 2038	406.18	263.76	84504.58
Sep, 2038	404.92	265.02	84239.56
Oct, 2038	403.65	266.29	83973.27
Nov, 2038	402.37	267.57	83705.70
Dec, 2038	401.09	268.85	83436.85
Jan, 2039	399.80	270.14	83166.71
Feb, 2039	398.51	271.43	82895.28
Mar, 2039	397.21	272.73	82622.55
Apr, 2039	395.90	274.04	82348.50
May, 2039	394.59	275.35	82073.15
Jun, 2039	393.27	276.67	81796.48
Jul, 2039	391.94	278.00	81518.48
Aug, 2039	390.61	279.33	81239.15
Sep, 2039	389.27	280.67	80958.48
Oct, 2039	387.93	282.01	80676.47
Nov, 2039	386.57	283.37	80393.10
Dec, 2039	385.22	284.72	80108.38
Jan, 2040	383.85	286.09	79822.29
Feb, 2040	382.48	287.46	79534.83
Mar, 2040	381.10	288.84	79246.00
Apr, 2040	379.72	290.22	78955.78
May, 2040	378.33	291.61	78664.17
Jun, 2040	376.93	293.01	78371.16
Jul, 2040	375.53	294.41	78076.75
Aug, 2040	374.12	295.82	77780.93
Sep, 2040	372.70	297.24	77483.69
Oct, 2040	371.28	298.66	77185.02
Nov, 2040	369.84	300.10	76884.93
Dec, 2040	368.41	301.53	76583.39
Jan, 2041	366.96	302.98	76280.42
Feb, 2041	365.51	304.43	75975.99
Mar, 2041	364.05	305.89	75670.10
Apr, 2041	362.59	307.35	75362.74
May, 2041	361.11	308.83	75053.92
Jun, 2041	359.63	310.31	74743.61
Jul, 2041	358.15	311.79	74431.82
Aug, 2041	356.65	313.29	74118.53
Sep, 2041	355.15	314.79	73803.74
Oct, 2041	353.64	316.30	73487.44
Nov, 2041	352.13	317.81	73169.63
Dec, 2041	350.60	319.34	72850.30
Jan, 2042	349.07	320.87	72529.43
Feb, 2042	347.54	322.40	72207.03
Mar, 2042	345.99	323.95	71883.08
Apr, 2042	344.44	325.50	71557.58
May, 2042	342.88	327.06	71230.52
Jun, 2042	341.31	328.63	70901.89
Jul, 2042	339.74	330.20	70571.69
Aug, 2042	338.16	331.78	70239.91
Sep, 2042	336.57	333.37	69906.53
Oct, 2042	334.97	334.97	69571.56
Nov, 2042	333.36	336.58	69234.98
Dec, 2042	331.75	338.19	68896.80
Jan, 2043	330.13	339.81	68556.99
Feb, 2043	328.50	341.44	68215.55
Mar, 2043	326.87	343.07	67872.47
Apr, 2043	325.22	344.72	67527.76
May, 2043	323.57	346.37	67181.39
Jun, 2043	321.91	348.03	66833.36
Jul, 2043	320.24	349.70	66483.66
Aug, 2043	318.57	351.37	66132.29
Sep, 2043	316.88	353.06	65779.23
Oct, 2043	315.19	354.75	65424.48
Nov, 2043	313.49	356.45	65068.04
Dec, 2043	311.78	358.16	64709.88
Jan, 2044	310.07	359.87	64350.01
Feb, 2044	308.34	361.60	63988.41
Mar, 2044	306.61	363.33	63625.08
Apr, 2044	304.87	365.07	63260.01
May, 2044	303.12	366.82	62893.20
Jun, 2044	301.36	368.58	62524.62
Jul, 2044	299.60	370.34	62154.28
Aug, 2044	297.82	372.12	61782.16
Sep, 2044	296.04	373.90	61408.26
Oct, 2044	294.25	375.69	61032.57
Nov, 2044	292.45	377.49	60655.07
Dec, 2044	290.64	379.30	60275.77
Jan, 2045	288.82	381.12	59894.65
Feb, 2045	287.00	382.94	59511.71
Mar, 2045	285.16	384.78	59126.93
Apr, 2045	283.32	386.62	58740.31
May, 2045	281.46	388.48	58351.83
Jun, 2045	279.60	390.34	57961.49
Jul, 2045	277.73	392.21	57569.28
Aug, 2045	275.85	394.09	57175.20
Sep, 2045	273.96	395.98	56779.22
Oct, 2045	272.07	397.87	56381.35
Nov, 2045	270.16	399.78	55981.57
Dec, 2045	268.25	401.69	55579.87
Jan, 2046	266.32	403.62	55176.25
Feb, 2046	264.39	405.55	54770.70
Mar, 2046	262.44	407.50	54363.20
Apr, 2046	260.49	409.45	53953.75
May, 2046	258.53	411.41	53542.34
Jun, 2046	256.56	413.38	53128.96
Jul, 2046	254.58	415.36	52713.60
Aug, 2046	252.59	417.35	52296.24
Sep, 2046	250.59	419.35	51876.89
Oct, 2046	248.58	421.36	51455.52
Nov, 2046	246.56	423.38	51032.14
Dec, 2046	244.53	425.41	50606.73
Jan, 2047	242.49	427.45	50179.28
Feb, 2047	240.44	429.50	49749.78
Mar, 2047	238.38	431.56	49318.23
Apr, 2047	236.32	433.62	48884.61
May, 2047	234.24	435.70	48448.90
Jun, 2047	232.15	437.79	48011.11
Jul, 2047	230.05	439.89	47571.23
Aug, 2047	227.95	441.99	47129.23
Sep, 2047	225.83	444.11	46685.12
Oct, 2047	223.70	446.24	46238.88
Nov, 2047	221.56	448.38	45790.50
Dec, 2047	219.41	450.53	45339.97
Jan, 2048	217.25	452.69	44887.29
Feb, 2048	215.08	454.86	44432.43
Mar, 2048	212.91	457.03	43975.40
Apr, 2048	210.72	459.22	43516.17
May, 2048	208.52	461.42	43054.75
Jun, 2048	206.30	463.64	42591.11
Jul, 2048	204.08	465.86	42125.26
Aug, 2048	201.85	468.09	41657.17
Sep, 2048	199.61	470.33	41186.83
Oct, 2048	197.35	472.59	40714.25
Nov, 2048	195.09	474.85	40239.40
Dec, 2048	192.81	477.13	39762.27
Jan, 2049	190.53	479.41	39282.86
Feb, 2049	188.23	481.71	38801.15
Mar, 2049	185.92	484.02	38317.13
Apr, 2049	183.60	486.34	37830.79
May, 2049	181.27	488.67	37342.13
Jun, 2049	178.93	491.01	36851.12
Jul, 2049	176.58	493.36	36357.75
Aug, 2049	174.21	495.73	35862.03
Sep, 2049	171.84	498.10	35363.93
Oct, 2049	169.45	500.49	34863.44
Nov, 2049	167.05	502.89	34360.55
Dec, 2049	164.64	505.30	33855.26
Jan, 2050	162.22	507.72	33347.54
Feb, 2050	159.79	510.15	32837.39
Mar, 2050	157.35	512.59	32324.80
Apr, 2050	154.89	515.05	31809.75
May, 2050	152.42	517.52	31292.23
Jun, 2050	149.94	520.00	30772.23
Jul, 2050	147.45	522.49	30249.74
Aug, 2050	144.95	524.99	29724.75
Sep, 2050	142.43	527.51	29197.24
Oct, 2050	139.90	530.04	28667.20
Nov, 2050	137.36	532.58	28134.63
Dec, 2050	134.81	535.13	27599.50
Jan, 2051	132.25	537.69	27061.81
Feb, 2051	129.67	540.27	26521.54
Mar, 2051	127.08	542.86	25978.68
Apr, 2051	124.48	545.46	25433.22
May, 2051	121.87	548.07	24885.15
Jun, 2051	119.24	550.70	24334.45
Jul, 2051	116.60	553.34	23781.11
Aug, 2051	113.95	555.99	23225.12
Sep, 2051	111.29	558.65	22666.47
Oct, 2051	108.61	561.33	22105.14
Nov, 2051	105.92	564.02	21541.12
Dec, 2051	103.22	566.72	20974.40
Jan, 2052	100.50	569.44	20404.96
Feb, 2052	97.77	572.17	19832.79
Mar, 2052	95.03	574.91	19257.89
Apr, 2052	92.28	577.66	18680.22
May, 2052	89.51	580.43	18099.79
Jun, 2052	86.73	583.21	17516.58
Jul, 2052	83.93	586.01	16930.58
Aug, 2052	81.13	588.81	16341.76
Sep, 2052	78.30	591.64	15750.13
Oct, 2052	75.47	594.47	15155.65
Nov, 2052	72.62	597.32	14558.34
Dec, 2052	69.76	600.18	13958.15
Jan, 2053	66.88	603.06	13355.10
Feb, 2053	63.99	605.95	12749.15
Mar, 2053	61.09	608.85	12140.30
Apr, 2053	58.17	611.77	11528.53
May, 2053	55.24	614.70	10913.83
Jun, 2053	52.30	617.64	10296.19
Jul, 2053	49.34	620.60	9675.58
Aug, 2053	46.36	623.58	9052.01
Sep, 2053	43.37	626.57	8425.44
Oct, 2053	40.37	629.57	7795.87
Nov, 2053	37.36	632.58	7163.29
Dec, 2053	34.32	635.62	6527.67
Jan, 2054	31.28	638.66	5889.01
Feb, 2054	28.22	641.72	5247.29
Mar, 2054	25.14	644.80	4602.49
Apr, 2054	22.05	647.89	3954.61
May, 2054	18.95	650.99	3303.61
Jun, 2054	15.83	654.11	2649.50
Jul, 2054	12.70	657.24	1992.26
Aug, 2054	9.55	660.39	1331.87
Sep, 2054	6.38	663.56	668.31
Oct, 2054	3.20	666.74	1.57