Mortgage Parameters

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

Mortgage Summary

Property Total:	$158,000
Down Payment	$47,400
Mortgage Amount:	$110,600
Mortgage Payment:	$645.43 / month
Estimated Tax:	+ $87.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $733.21 / month
Total Interest Paid:	$121,755.60 over 30 years
Total Tax Paid:	$31,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	529.96	115.47	110484.53
Jan, 2025	529.41	116.02	110368.50
Feb, 2025	528.85	116.58	110251.92
Mar, 2025	528.29	117.14	110134.78
Apr, 2025	527.73	117.70	110017.08
May, 2025	527.17	118.26	109898.82
Jun, 2025	526.60	118.83	109779.99
Jul, 2025	526.03	119.40	109660.58
Aug, 2025	525.46	119.97	109540.61
Sep, 2025	524.88	120.55	109420.06
Oct, 2025	524.30	121.13	109298.94
Nov, 2025	523.72	121.71	109177.23
Dec, 2025	523.14	122.29	109054.94
Jan, 2026	522.55	122.88	108932.07
Feb, 2026	521.97	123.46	108808.60
Mar, 2026	521.37	124.06	108684.55
Apr, 2026	520.78	124.65	108559.90
May, 2026	520.18	125.25	108434.65
Jun, 2026	519.58	125.85	108308.80
Jul, 2026	518.98	126.45	108182.35
Aug, 2026	518.37	127.06	108055.30
Sep, 2026	517.76	127.67	107927.63
Oct, 2026	517.15	128.28	107799.36
Nov, 2026	516.54	128.89	107670.46
Dec, 2026	515.92	129.51	107540.96
Jan, 2027	515.30	130.13	107410.83
Feb, 2027	514.68	130.75	107280.07
Mar, 2027	514.05	131.38	107148.69
Apr, 2027	513.42	132.01	107016.68
May, 2027	512.79	132.64	106884.04
Jun, 2027	512.15	133.28	106750.77
Jul, 2027	511.51	133.92	106616.85
Aug, 2027	510.87	134.56	106482.29
Sep, 2027	510.23	135.20	106347.09
Oct, 2027	509.58	135.85	106211.24
Nov, 2027	508.93	136.50	106074.74
Dec, 2027	508.27	137.16	105937.58
Jan, 2028	507.62	137.81	105799.77
Feb, 2028	506.96	138.47	105661.30
Mar, 2028	506.29	139.14	105522.16
Apr, 2028	505.63	139.80	105382.36
May, 2028	504.96	140.47	105241.89
Jun, 2028	504.28	141.15	105100.74
Jul, 2028	503.61	141.82	104958.92
Aug, 2028	502.93	142.50	104816.42
Sep, 2028	502.25	143.18	104673.23
Oct, 2028	501.56	143.87	104529.36
Nov, 2028	500.87	144.56	104384.80
Dec, 2028	500.18	145.25	104239.55
Jan, 2029	499.48	145.95	104093.60
Feb, 2029	498.78	146.65	103946.95
Mar, 2029	498.08	147.35	103799.60
Apr, 2029	497.37	148.06	103651.54
May, 2029	496.66	148.77	103502.78
Jun, 2029	495.95	149.48	103353.30
Jul, 2029	495.23	150.20	103203.10
Aug, 2029	494.51	150.92	103052.19
Sep, 2029	493.79	151.64	102900.55
Oct, 2029	493.07	152.36	102748.18
Nov, 2029	492.34	153.09	102595.09
Dec, 2029	491.60	153.83	102441.26
Jan, 2030	490.86	154.57	102286.69
Feb, 2030	490.12	155.31	102131.39
Mar, 2030	489.38	156.05	101975.34
Apr, 2030	488.63	156.80	101818.54
May, 2030	487.88	157.55	101660.99
Jun, 2030	487.13	158.30	101502.69
Jul, 2030	486.37	159.06	101343.62
Aug, 2030	485.60	159.83	101183.80
Sep, 2030	484.84	160.59	101023.21
Oct, 2030	484.07	161.36	100861.85
Nov, 2030	483.30	162.13	100699.71
Dec, 2030	482.52	162.91	100536.80
Jan, 2031	481.74	163.69	100373.11
Feb, 2031	480.95	164.48	100208.63
Mar, 2031	480.17	165.26	100043.37
Apr, 2031	479.37	166.06	99877.32
May, 2031	478.58	166.85	99710.46
Jun, 2031	477.78	167.65	99542.81
Jul, 2031	476.98	168.45	99374.36
Aug, 2031	476.17	169.26	99205.10
Sep, 2031	475.36	170.07	99035.03
Oct, 2031	474.54	170.89	98864.14
Nov, 2031	473.72	171.71	98692.43
Dec, 2031	472.90	172.53	98519.90
Jan, 2032	472.07	173.36	98346.55
Feb, 2032	471.24	174.19	98172.36
Mar, 2032	470.41	175.02	97997.34
Apr, 2032	469.57	175.86	97821.48
May, 2032	468.73	176.70	97644.78
Jun, 2032	467.88	177.55	97467.23
Jul, 2032	467.03	178.40	97288.83
Aug, 2032	466.18	179.25	97109.58
Sep, 2032	465.32	180.11	96929.46
Oct, 2032	464.45	180.98	96748.49
Nov, 2032	463.59	181.84	96566.64
Dec, 2032	462.72	182.71	96383.93
Jan, 2033	461.84	183.59	96200.34
Feb, 2033	460.96	184.47	96015.87
Mar, 2033	460.08	185.35	95830.52
Apr, 2033	459.19	186.24	95644.27
May, 2033	458.30	187.13	95457.14
Jun, 2033	457.40	188.03	95269.11
Jul, 2033	456.50	188.93	95080.18
Aug, 2033	455.59	189.84	94890.34
Sep, 2033	454.68	190.75	94699.59
Oct, 2033	453.77	191.66	94507.93
Nov, 2033	452.85	192.58	94315.35
Dec, 2033	451.93	193.50	94121.85
Jan, 2034	451.00	194.43	93927.42
Feb, 2034	450.07	195.36	93732.06
Mar, 2034	449.13	196.30	93535.76
Apr, 2034	448.19	197.24	93338.52
May, 2034	447.25	198.18	93140.34
Jun, 2034	446.30	199.13	92941.21
Jul, 2034	445.34	200.09	92741.12
Aug, 2034	444.38	201.05	92540.07
Sep, 2034	443.42	202.01	92338.07
Oct, 2034	442.45	202.98	92135.09
Nov, 2034	441.48	203.95	91931.14
Dec, 2034	440.50	204.93	91726.21
Jan, 2035	439.52	205.91	91520.30
Feb, 2035	438.53	206.90	91313.41
Mar, 2035	437.54	207.89	91105.52
Apr, 2035	436.55	208.88	90896.64
May, 2035	435.55	209.88	90686.76
Jun, 2035	434.54	210.89	90475.87
Jul, 2035	433.53	211.90	90263.97
Aug, 2035	432.51	212.92	90051.05
Sep, 2035	431.49	213.94	89837.12
Oct, 2035	430.47	214.96	89622.16
Nov, 2035	429.44	215.99	89406.17
Dec, 2035	428.40	217.03	89189.14
Jan, 2036	427.36	218.07	88971.08
Feb, 2036	426.32	219.11	88751.96
Mar, 2036	425.27	220.16	88531.80
Apr, 2036	424.21	221.22	88310.59
May, 2036	423.15	222.28	88088.31
Jun, 2036	422.09	223.34	87864.97
Jul, 2036	421.02	224.41	87640.56
Aug, 2036	419.94	225.49	87415.08
Sep, 2036	418.86	226.57	87188.51
Oct, 2036	417.78	227.65	86960.86
Nov, 2036	416.69	228.74	86732.12
Dec, 2036	415.59	229.84	86502.28
Jan, 2037	414.49	230.94	86271.34
Feb, 2037	413.38	232.05	86039.29
Mar, 2037	412.27	233.16	85806.13
Apr, 2037	411.15	234.28	85571.86
May, 2037	410.03	235.40	85336.46
Jun, 2037	408.90	236.53	85099.93
Jul, 2037	407.77	237.66	84862.28
Aug, 2037	406.63	238.80	84623.48
Sep, 2037	405.49	239.94	84383.53
Oct, 2037	404.34	241.09	84142.44
Nov, 2037	403.18	242.25	83900.19
Dec, 2037	402.02	243.41	83656.79
Jan, 2038	400.86	244.57	83412.21
Feb, 2038	399.68	245.75	83166.47
Mar, 2038	398.51	246.92	82919.54
Apr, 2038	397.32	248.11	82671.43
May, 2038	396.13	249.30	82422.14
Jun, 2038	394.94	250.49	82171.65
Jul, 2038	393.74	251.69	81919.96
Aug, 2038	392.53	252.90	81667.06
Sep, 2038	391.32	254.11	81412.95
Oct, 2038	390.10	255.33	81157.63
Nov, 2038	388.88	256.55	80901.08
Dec, 2038	387.65	257.78	80643.30
Jan, 2039	386.42	259.01	80384.28
Feb, 2039	385.17	260.26	80124.03
Mar, 2039	383.93	261.50	79862.52
Apr, 2039	382.67	262.76	79599.77
May, 2039	381.42	264.01	79335.75
Jun, 2039	380.15	265.28	79070.48
Jul, 2039	378.88	266.55	78803.92
Aug, 2039	377.60	267.83	78536.10
Sep, 2039	376.32	269.11	78266.99
Oct, 2039	375.03	270.40	77996.58
Nov, 2039	373.73	271.70	77724.89
Dec, 2039	372.43	273.00	77451.89
Jan, 2040	371.12	274.31	77177.58
Feb, 2040	369.81	275.62	76901.96
Mar, 2040	368.49	276.94	76625.02
Apr, 2040	367.16	278.27	76346.75
May, 2040	365.83	279.60	76067.15
Jun, 2040	364.49	280.94	75786.21
Jul, 2040	363.14	282.29	75503.92
Aug, 2040	361.79	283.64	75220.28
Sep, 2040	360.43	285.00	74935.28
Oct, 2040	359.06	286.37	74648.92
Nov, 2040	357.69	287.74	74361.18
Dec, 2040	356.31	289.12	74072.06
Jan, 2041	354.93	290.50	73781.56
Feb, 2041	353.54	291.89	73489.67
Mar, 2041	352.14	293.29	73196.38
Apr, 2041	350.73	294.70	72901.68
May, 2041	349.32	296.11	72605.57
Jun, 2041	347.90	297.53	72308.04
Jul, 2041	346.48	298.95	72009.09
Aug, 2041	345.04	300.39	71708.70
Sep, 2041	343.60	301.83	71406.88
Oct, 2041	342.16	303.27	71103.60
Nov, 2041	340.70	304.73	70798.88
Dec, 2041	339.24	306.19	70492.69
Jan, 2042	337.78	307.65	70185.04
Feb, 2042	336.30	309.13	69875.91
Mar, 2042	334.82	310.61	69565.31
Apr, 2042	333.33	312.10	69253.21
May, 2042	331.84	313.59	68939.62
Jun, 2042	330.34	315.09	68624.52
Jul, 2042	328.83	316.60	68307.92
Aug, 2042	327.31	318.12	67989.80
Sep, 2042	325.78	319.65	67670.15
Oct, 2042	324.25	321.18	67348.98
Nov, 2042	322.71	322.72	67026.26
Dec, 2042	321.17	324.26	66702.00
Jan, 2043	319.61	325.82	66376.18
Feb, 2043	318.05	327.38	66048.80
Mar, 2043	316.48	328.95	65719.86
Apr, 2043	314.91	330.52	65389.33
May, 2043	313.32	332.11	65057.23
Jun, 2043	311.73	333.70	64723.53
Jul, 2043	310.13	335.30	64388.23
Aug, 2043	308.53	336.90	64051.33
Sep, 2043	306.91	338.52	63712.81
Oct, 2043	305.29	340.14	63372.67
Nov, 2043	303.66	341.77	63030.91
Dec, 2043	302.02	343.41	62687.50
Jan, 2044	300.38	345.05	62342.45
Feb, 2044	298.72	346.71	61995.74
Mar, 2044	297.06	348.37	61647.37
Apr, 2044	295.39	350.04	61297.34
May, 2044	293.72	351.71	60945.62
Jun, 2044	292.03	353.40	60592.22
Jul, 2044	290.34	355.09	60237.13
Aug, 2044	288.64	356.79	59880.34
Sep, 2044	286.93	358.50	59521.84
Oct, 2044	285.21	360.22	59161.61
Nov, 2044	283.48	361.95	58799.67
Dec, 2044	281.75	363.68	58435.99
Jan, 2045	280.01	365.42	58070.56
Feb, 2045	278.25	367.18	57703.39
Mar, 2045	276.50	368.93	57334.45
Apr, 2045	274.73	370.70	56963.75
May, 2045	272.95	372.48	56591.27
Jun, 2045	271.17	374.26	56217.01
Jul, 2045	269.37	376.06	55840.95
Aug, 2045	267.57	377.86	55463.09
Sep, 2045	265.76	379.67	55083.42
Oct, 2045	263.94	381.49	54701.93
Nov, 2045	262.11	383.32	54318.62
Dec, 2045	260.28	385.15	53933.46
Jan, 2046	258.43	387.00	53546.46
Feb, 2046	256.58	388.85	53157.61
Mar, 2046	254.71	390.72	52766.89
Apr, 2046	252.84	392.59	52374.31
May, 2046	250.96	394.47	51979.84
Jun, 2046	249.07	396.36	51583.48
Jul, 2046	247.17	398.26	51185.22
Aug, 2046	245.26	400.17	50785.05
Sep, 2046	243.35	402.08	50382.96
Oct, 2046	241.42	404.01	49978.95
Nov, 2046	239.48	405.95	49573.01
Dec, 2046	237.54	407.89	49165.11
Jan, 2047	235.58	409.85	48755.27
Feb, 2047	233.62	411.81	48343.45
Mar, 2047	231.65	413.78	47929.67
Apr, 2047	229.66	415.77	47513.90
May, 2047	227.67	417.76	47096.14
Jun, 2047	225.67	419.76	46676.38
Jul, 2047	223.66	421.77	46254.61
Aug, 2047	221.64	423.79	45830.82
Sep, 2047	219.61	425.82	45404.99
Oct, 2047	217.57	427.86	44977.13
Nov, 2047	215.52	429.91	44547.21
Dec, 2047	213.46	431.97	44115.24
Jan, 2048	211.39	434.04	43681.20
Feb, 2048	209.31	436.12	43245.07
Mar, 2048	207.22	438.21	42806.86
Apr, 2048	205.12	440.31	42366.54
May, 2048	203.01	442.42	41924.12
Jun, 2048	200.89	444.54	41479.58
Jul, 2048	198.76	446.67	41032.90
Aug, 2048	196.62	448.81	40584.09
Sep, 2048	194.47	450.96	40133.12
Oct, 2048	192.30	453.13	39680.00
Nov, 2048	190.13	455.30	39224.70
Dec, 2048	187.95	457.48	38767.22
Jan, 2049	185.76	459.67	38307.55
Feb, 2049	183.56	461.87	37845.68
Mar, 2049	181.34	464.09	37381.59
Apr, 2049	179.12	466.31	36915.28
May, 2049	176.89	468.54	36446.74
Jun, 2049	174.64	470.79	35975.95
Jul, 2049	172.38	473.05	35502.90
Aug, 2049	170.12	475.31	35027.59
Sep, 2049	167.84	477.59	34550.00
Oct, 2049	165.55	479.88	34070.13
Nov, 2049	163.25	482.18	33587.95
Dec, 2049	160.94	484.49	33103.46
Jan, 2050	158.62	486.81	32616.65
Feb, 2050	156.29	489.14	32127.51
Mar, 2050	153.94	491.49	31636.02
Apr, 2050	151.59	493.84	31142.18
May, 2050	149.22	496.21	30645.98
Jun, 2050	146.85	498.58	30147.39
Jul, 2050	144.46	500.97	29646.42
Aug, 2050	142.06	503.37	29143.04
Sep, 2050	139.64	505.79	28637.26
Oct, 2050	137.22	508.21	28129.05
Nov, 2050	134.79	510.64	27618.40
Dec, 2050	132.34	513.09	27105.31
Jan, 2051	129.88	515.55	26589.76
Feb, 2051	127.41	518.02	26071.74
Mar, 2051	124.93	520.50	25551.24
Apr, 2051	122.43	523.00	25028.24
May, 2051	119.93	525.50	24502.74
Jun, 2051	117.41	528.02	23974.72
Jul, 2051	114.88	530.55	23444.16
Aug, 2051	112.34	533.09	22911.07
Sep, 2051	109.78	535.65	22375.42
Oct, 2051	107.22	538.21	21837.21
Nov, 2051	104.64	540.79	21296.42
Dec, 2051	102.05	543.38	20753.03
Jan, 2052	99.44	545.99	20207.04
Feb, 2052	96.83	548.60	19658.44
Mar, 2052	94.20	551.23	19107.20
Apr, 2052	91.56	553.87	18553.33
May, 2052	88.90	556.53	17996.80
Jun, 2052	86.23	559.20	17437.61
Jul, 2052	83.56	561.87	16875.73
Aug, 2052	80.86	564.57	16311.16
Sep, 2052	78.16	567.27	15743.89
Oct, 2052	75.44	569.99	15173.90
Nov, 2052	72.71	572.72	14601.18
Dec, 2052	69.96	575.47	14025.71
Jan, 2053	67.21	578.22	13447.49
Feb, 2053	64.44	580.99	12866.50
Mar, 2053	61.65	583.78	12282.72
Apr, 2053	58.85	586.58	11696.14
May, 2053	56.04	589.39	11106.76
Jun, 2053	53.22	592.21	10514.55
Jul, 2053	50.38	595.05	9919.50
Aug, 2053	47.53	597.90	9321.60
Sep, 2053	44.67	600.76	8720.84
Oct, 2053	41.79	603.64	8117.19
Nov, 2053	38.89	606.54	7510.66
Dec, 2053	35.99	609.44	6901.22
Jan, 2054	33.07	612.36	6288.85
Feb, 2054	30.13	615.30	5673.56
Mar, 2054	27.19	618.24	5055.31
Apr, 2054	24.22	621.21	4434.11
May, 2054	21.25	624.18	3809.92
Jun, 2054	18.26	627.17	3182.75
Jul, 2054	15.25	630.18	2552.57
Aug, 2054	12.23	633.20	1919.37
Sep, 2054	9.20	636.23	1283.14
Oct, 2054	6.15	639.28	643.86
Nov, 2054	3.09	642.34	1.51