Mortgage Parameters

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

Mortgage Summary

Property Total:	$155,000
Down Payment	$46,500
Mortgage Amount:	$108,500
Mortgage Payment:	$633.18 / month
Estimated Tax:	+ $86.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $719.29 / month
Total Interest Paid:	$119,444.40 over 30 years
Total Tax Paid:	$31,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	519.90	113.28	108386.72
May, 2025	519.35	113.83	108272.89
Jun, 2025	518.81	114.37	108158.52
Jul, 2025	518.26	114.92	108043.60
Aug, 2025	517.71	115.47	107928.12
Sep, 2025	517.16	116.02	107812.10
Oct, 2025	516.60	116.58	107695.52
Nov, 2025	516.04	117.14	107578.38
Dec, 2025	515.48	117.70	107460.68
Jan, 2026	514.92	118.26	107342.42
Feb, 2026	514.35	118.83	107223.59
Mar, 2026	513.78	119.40	107104.19
Apr, 2026	513.21	119.97	106984.21
May, 2026	512.63	120.55	106863.67
Jun, 2026	512.06	121.12	106742.54
Jul, 2026	511.47	121.71	106620.84
Aug, 2026	510.89	122.29	106498.55
Sep, 2026	510.31	122.87	106375.67
Oct, 2026	509.72	123.46	106252.21
Nov, 2026	509.13	124.05	106128.15
Dec, 2026	508.53	124.65	106003.51
Jan, 2027	507.93	125.25	105878.26
Feb, 2027	507.33	125.85	105752.41
Mar, 2027	506.73	126.45	105625.96
Apr, 2027	506.12	127.06	105498.91
May, 2027	505.52	127.66	105371.24
Jun, 2027	504.90	128.28	105242.97
Jul, 2027	504.29	128.89	105114.08
Aug, 2027	503.67	129.51	104984.57
Sep, 2027	503.05	130.13	104854.44
Oct, 2027	502.43	130.75	104723.69
Nov, 2027	501.80	131.38	104592.31
Dec, 2027	501.17	132.01	104460.30
Jan, 2028	500.54	132.64	104327.66
Feb, 2028	499.90	133.28	104194.38
Mar, 2028	499.26	133.92	104060.46
Apr, 2028	498.62	134.56	103925.91
May, 2028	497.98	135.20	103790.71
Jun, 2028	497.33	135.85	103654.86
Jul, 2028	496.68	136.50	103518.36
Aug, 2028	496.03	137.15	103381.20
Sep, 2028	495.37	137.81	103243.39
Oct, 2028	494.71	138.47	103104.92
Nov, 2028	494.04	139.14	102965.78
Dec, 2028	493.38	139.80	102825.98
Jan, 2029	492.71	140.47	102685.51
Feb, 2029	492.03	141.15	102544.36
Mar, 2029	491.36	141.82	102402.54
Apr, 2029	490.68	142.50	102260.04
May, 2029	490.00	143.18	102116.86
Jun, 2029	489.31	143.87	101972.99
Jul, 2029	488.62	144.56	101828.43
Aug, 2029	487.93	145.25	101683.17
Sep, 2029	487.23	145.95	101537.23
Oct, 2029	486.53	146.65	101390.58
Nov, 2029	485.83	147.35	101243.23
Dec, 2029	485.12	148.06	101095.17
Jan, 2030	484.41	148.77	100946.41
Feb, 2030	483.70	149.48	100796.93
Mar, 2030	482.99	150.19	100646.73
Apr, 2030	482.27	150.91	100495.82
May, 2030	481.54	151.64	100344.18
Jun, 2030	480.82	152.36	100191.82
Jul, 2030	480.09	153.09	100038.72
Aug, 2030	479.35	153.83	99884.90
Sep, 2030	478.62	154.56	99730.33
Oct, 2030	477.87	155.31	99575.03
Nov, 2030	477.13	156.05	99418.98
Dec, 2030	476.38	156.80	99262.18
Jan, 2031	475.63	157.55	99104.63
Feb, 2031	474.88	158.30	98946.33
Mar, 2031	474.12	159.06	98787.26
Apr, 2031	473.36	159.82	98627.44
May, 2031	472.59	160.59	98466.85
Jun, 2031	471.82	161.36	98305.49
Jul, 2031	471.05	162.13	98143.36
Aug, 2031	470.27	162.91	97980.45
Sep, 2031	469.49	163.69	97816.76
Oct, 2031	468.71	164.47	97652.28
Nov, 2031	467.92	165.26	97487.02
Dec, 2031	467.13	166.05	97320.96
Jan, 2032	466.33	166.85	97154.11
Feb, 2032	465.53	167.65	96986.46
Mar, 2032	464.73	168.45	96818.01
Apr, 2032	463.92	169.26	96648.75
May, 2032	463.11	170.07	96478.68
Jun, 2032	462.29	170.89	96307.79
Jul, 2032	461.47	171.71	96136.09
Aug, 2032	460.65	172.53	95963.56
Sep, 2032	459.83	173.35	95790.20
Oct, 2032	458.99	174.19	95616.02
Nov, 2032	458.16	175.02	95441.00
Dec, 2032	457.32	175.86	95265.14
Jan, 2033	456.48	176.70	95088.44
Feb, 2033	455.63	177.55	94910.89
Mar, 2033	454.78	178.40	94732.49
Apr, 2033	453.93	179.25	94553.24
May, 2033	453.07	180.11	94373.13
Jun, 2033	452.20	180.98	94192.15
Jul, 2033	451.34	181.84	94010.31
Aug, 2033	450.47	182.71	93827.60
Sep, 2033	449.59	183.59	93644.01
Oct, 2033	448.71	184.47	93459.54
Nov, 2033	447.83	185.35	93274.18
Dec, 2033	446.94	186.24	93087.94
Jan, 2034	446.05	187.13	92900.81
Feb, 2034	445.15	188.03	92712.78
Mar, 2034	444.25	188.93	92523.85
Apr, 2034	443.34	189.84	92334.01
May, 2034	442.43	190.75	92143.26
Jun, 2034	441.52	191.66	91951.60
Jul, 2034	440.60	192.58	91759.03
Aug, 2034	439.68	193.50	91565.52
Sep, 2034	438.75	194.43	91371.10
Oct, 2034	437.82	195.36	91175.74
Nov, 2034	436.88	196.30	90979.44
Dec, 2034	435.94	197.24	90782.20
Jan, 2035	435.00	198.18	90584.02
Feb, 2035	434.05	199.13	90384.89
Mar, 2035	433.09	200.09	90184.80
Apr, 2035	432.14	201.04	89983.76
May, 2035	431.17	202.01	89781.75
Jun, 2035	430.20	202.98	89578.78
Jul, 2035	429.23	203.95	89374.83
Aug, 2035	428.25	204.93	89169.90
Sep, 2035	427.27	205.91	88963.99
Oct, 2035	426.29	206.89	88757.10
Nov, 2035	425.29	207.89	88549.21
Dec, 2035	424.30	208.88	88340.33
Jan, 2036	423.30	209.88	88130.45
Feb, 2036	422.29	210.89	87919.56
Mar, 2036	421.28	211.90	87707.66
Apr, 2036	420.27	212.91	87494.75
May, 2036	419.25	213.93	87280.81
Jun, 2036	418.22	214.96	87065.86
Jul, 2036	417.19	215.99	86849.87
Aug, 2036	416.16	217.02	86632.84
Sep, 2036	415.12	218.06	86414.78
Oct, 2036	414.07	219.11	86195.67
Nov, 2036	413.02	220.16	85975.51
Dec, 2036	411.97	221.21	85754.29
Jan, 2037	410.91	222.27	85532.02
Feb, 2037	409.84	223.34	85308.68
Mar, 2037	408.77	224.41	85084.27
Apr, 2037	407.70	225.48	84858.79
May, 2037	406.62	226.56	84632.22
Jun, 2037	405.53	227.65	84404.57
Jul, 2037	404.44	228.74	84175.83
Aug, 2037	403.34	229.84	83945.99
Sep, 2037	402.24	230.94	83715.05
Oct, 2037	401.13	232.05	83483.01
Nov, 2037	400.02	233.16	83249.85
Dec, 2037	398.91	234.27	83015.58
Jan, 2038	397.78	235.40	82780.18
Feb, 2038	396.66	236.52	82543.66
Mar, 2038	395.52	237.66	82306.00
Apr, 2038	394.38	238.80	82067.20
May, 2038	393.24	239.94	81827.26
Jun, 2038	392.09	241.09	81586.17
Jul, 2038	390.93	242.25	81343.92
Aug, 2038	389.77	243.41	81100.51
Sep, 2038	388.61	244.57	80855.94
Oct, 2038	387.43	245.75	80610.20
Nov, 2038	386.26	246.92	80363.27
Dec, 2038	385.07	248.11	80115.17
Jan, 2039	383.89	249.29	79865.87
Feb, 2039	382.69	250.49	79615.38
Mar, 2039	381.49	251.69	79363.69
Apr, 2039	380.28	252.90	79110.80
May, 2039	379.07	254.11	78856.69
Jun, 2039	377.85	255.33	78601.36
Jul, 2039	376.63	256.55	78344.82
Aug, 2039	375.40	257.78	78087.04
Sep, 2039	374.17	259.01	77828.03
Oct, 2039	372.93	260.25	77567.77
Nov, 2039	371.68	261.50	77306.27
Dec, 2039	370.43	262.75	77043.52
Jan, 2040	369.17	264.01	76779.50
Feb, 2040	367.90	265.28	76514.23
Mar, 2040	366.63	266.55	76247.68
Apr, 2040	365.35	267.83	75979.85
May, 2040	364.07	269.11	75710.74
Jun, 2040	362.78	270.40	75440.34
Jul, 2040	361.48	271.70	75168.64
Aug, 2040	360.18	273.00	74895.65
Sep, 2040	358.87	274.31	74621.34
Oct, 2040	357.56	275.62	74345.72
Nov, 2040	356.24	276.94	74068.78
Dec, 2040	354.91	278.27	73790.52
Jan, 2041	353.58	279.60	73510.92
Feb, 2041	352.24	280.94	73229.98
Mar, 2041	350.89	282.29	72947.69
Apr, 2041	349.54	283.64	72664.05
May, 2041	348.18	285.00	72379.05
Jun, 2041	346.82	286.36	72092.69
Jul, 2041	345.44	287.74	71804.95
Aug, 2041	344.07	289.11	71515.84
Sep, 2041	342.68	290.50	71225.34
Oct, 2041	341.29	291.89	70933.45
Nov, 2041	339.89	293.29	70640.16
Dec, 2041	338.48	294.70	70345.46
Jan, 2042	337.07	296.11	70049.35
Feb, 2042	335.65	297.53	69751.82
Mar, 2042	334.23	298.95	69452.87
Apr, 2042	332.80	300.38	69152.49
May, 2042	331.36	301.82	68850.66
Jun, 2042	329.91	303.27	68547.39
Jul, 2042	328.46	304.72	68242.67
Aug, 2042	327.00	306.18	67936.48
Sep, 2042	325.53	307.65	67628.83
Oct, 2042	324.05	309.13	67319.71
Nov, 2042	322.57	310.61	67009.10
Dec, 2042	321.09	312.09	66697.01
Jan, 2043	319.59	313.59	66383.42
Feb, 2043	318.09	315.09	66068.32
Mar, 2043	316.58	316.60	65751.72
Apr, 2043	315.06	318.12	65433.60
May, 2043	313.54	319.64	65113.96
Jun, 2043	312.00	321.18	64792.78
Jul, 2043	310.47	322.71	64470.07
Aug, 2043	308.92	324.26	64145.81
Sep, 2043	307.37	325.81	63819.99
Oct, 2043	305.80	327.38	63492.62
Nov, 2043	304.24	328.94	63163.67
Dec, 2043	302.66	330.52	62833.15
Jan, 2044	301.08	332.10	62501.05
Feb, 2044	299.48	333.70	62167.35
Mar, 2044	297.89	335.29	61832.06
Apr, 2044	296.28	336.90	61495.16
May, 2044	294.66	338.52	61156.64
Jun, 2044	293.04	340.14	60816.50
Jul, 2044	291.41	341.77	60474.73
Aug, 2044	289.77	343.41	60131.33
Sep, 2044	288.13	345.05	59786.28
Oct, 2044	286.48	346.70	59439.57
Nov, 2044	284.81	348.37	59091.21
Dec, 2044	283.15	350.03	58741.17
Jan, 2045	281.47	351.71	58389.46
Feb, 2045	279.78	353.40	58036.06
Mar, 2045	278.09	355.09	57680.97
Apr, 2045	276.39	356.79	57324.18
May, 2045	274.68	358.50	56965.68
Jun, 2045	272.96	360.22	56605.46
Jul, 2045	271.23	361.95	56243.52
Aug, 2045	269.50	363.68	55879.84
Sep, 2045	267.76	365.42	55514.41
Oct, 2045	266.01	367.17	55147.24
Nov, 2045	264.25	368.93	54778.31
Dec, 2045	262.48	370.70	54407.61
Jan, 2046	260.70	372.48	54035.13
Feb, 2046	258.92	374.26	53660.87
Mar, 2046	257.12	376.06	53284.81
Apr, 2046	255.32	377.86	52906.96
May, 2046	253.51	379.67	52527.29
Jun, 2046	251.69	381.49	52145.80
Jul, 2046	249.87	383.31	51762.49
Aug, 2046	248.03	385.15	51377.34
Sep, 2046	246.18	387.00	50990.34
Oct, 2046	244.33	388.85	50601.49
Nov, 2046	242.47	390.71	50210.77
Dec, 2046	240.59	392.59	49818.19
Jan, 2047	238.71	394.47	49423.72
Feb, 2047	236.82	396.36	49027.36
Mar, 2047	234.92	398.26	48629.10
Apr, 2047	233.01	400.17	48228.94
May, 2047	231.10	402.08	47826.85
Jun, 2047	229.17	404.01	47422.85
Jul, 2047	227.23	405.95	47016.90
Aug, 2047	225.29	407.89	46609.01
Sep, 2047	223.33	409.85	46199.16
Oct, 2047	221.37	411.81	45787.35
Nov, 2047	219.40	413.78	45373.57
Dec, 2047	217.42	415.76	44957.81
Jan, 2048	215.42	417.76	44540.05
Feb, 2048	213.42	419.76	44120.29
Mar, 2048	211.41	421.77	43698.52
Apr, 2048	209.39	423.79	43274.73
May, 2048	207.36	425.82	42848.91
Jun, 2048	205.32	427.86	42421.05
Jul, 2048	203.27	429.91	41991.13
Aug, 2048	201.21	431.97	41559.16
Sep, 2048	199.14	434.04	41125.12
Oct, 2048	197.06	436.12	40689.00
Nov, 2048	194.97	438.21	40250.78
Dec, 2048	192.87	440.31	39810.47
Jan, 2049	190.76	442.42	39368.05
Feb, 2049	188.64	444.54	38923.51
Mar, 2049	186.51	446.67	38476.84
Apr, 2049	184.37	448.81	38028.03
May, 2049	182.22	450.96	37577.06
Jun, 2049	180.06	453.12	37123.94
Jul, 2049	177.89	455.29	36668.65
Aug, 2049	175.70	457.48	36211.17
Sep, 2049	173.51	459.67	35751.50
Oct, 2049	171.31	461.87	35289.63
Nov, 2049	169.10	464.08	34825.55
Dec, 2049	166.87	466.31	34359.24
Jan, 2050	164.64	468.54	33890.70
Feb, 2050	162.39	470.79	33419.91
Mar, 2050	160.14	473.04	32946.87
Apr, 2050	157.87	475.31	32471.56
May, 2050	155.59	477.59	31993.97
Jun, 2050	153.30	479.88	31514.10
Jul, 2050	151.01	482.17	31031.92
Aug, 2050	148.69	484.49	30547.44
Sep, 2050	146.37	486.81	30060.63
Oct, 2050	144.04	489.14	29571.49
Nov, 2050	141.70	491.48	29080.01
Dec, 2050	139.34	493.84	28586.17
Jan, 2051	136.98	496.20	28089.96
Feb, 2051	134.60	498.58	27591.38
Mar, 2051	132.21	500.97	27090.41
Apr, 2051	129.81	503.37	26587.04
May, 2051	127.40	505.78	26081.25
Jun, 2051	124.97	508.21	25573.05
Jul, 2051	122.54	510.64	25062.40
Aug, 2051	120.09	513.09	24549.31
Sep, 2051	117.63	515.55	24033.77
Oct, 2051	115.16	518.02	23515.75
Nov, 2051	112.68	520.50	22995.25
Dec, 2051	110.19	522.99	22472.25
Jan, 2052	107.68	525.50	21946.75
Feb, 2052	105.16	528.02	21418.73
Mar, 2052	102.63	530.55	20888.19
Apr, 2052	100.09	533.09	20355.10
May, 2052	97.53	535.65	19819.45
Jun, 2052	94.97	538.21	19281.24
Jul, 2052	92.39	540.79	18740.45
Aug, 2052	89.80	543.38	18197.07
Sep, 2052	87.19	545.99	17651.08
Oct, 2052	84.58	548.60	17102.48
Nov, 2052	81.95	551.23	16551.25
Dec, 2052	79.31	553.87	15997.38
Jan, 2053	76.65	556.53	15440.85
Feb, 2053	73.99	559.19	14881.66
Mar, 2053	71.31	561.87	14319.78
Apr, 2053	68.62	564.56	13755.22
May, 2053	65.91	567.27	13187.95
Jun, 2053	63.19	569.99	12617.96
Jul, 2053	60.46	572.72	12045.24
Aug, 2053	57.72	575.46	11469.78
Sep, 2053	54.96	578.22	10891.56
Oct, 2053	52.19	580.99	10310.57
Nov, 2053	49.40	583.78	9726.79
Dec, 2053	46.61	586.57	9140.22
Jan, 2054	43.80	589.38	8550.84
Feb, 2054	40.97	592.21	7958.63
Mar, 2054	38.14	595.04	7363.59
Apr, 2054	35.28	597.90	6765.69
May, 2054	32.42	600.76	6164.93
Jun, 2054	29.54	603.64	5561.29
Jul, 2054	26.65	606.53	4954.76
Aug, 2054	23.74	609.44	4345.32
Sep, 2054	20.82	612.36	3732.96
Oct, 2054	17.89	615.29	3117.67
Nov, 2054	14.94	618.24	2499.43
Dec, 2054	11.98	621.20	1878.22
Jan, 2055	9.00	624.18	1254.04
Feb, 2055	6.01	627.17	626.87
Mar, 2055	3.00	630.18	0