Mortgage Parameters

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

Mortgage Summary

Property Total:	$76,000
Down Payment	$22,800
Mortgage Amount:	$53,200
Mortgage Payment:	$310.46 / month
Estimated Tax:	+ $42.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $352.68 / month
Total Interest Paid:	$58,564.80 over 30 years
Total Tax Paid:	$15,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	254.92	55.54	53144.46
Jan, 2025	254.65	55.81	53088.65
Feb, 2025	254.38	56.08	53032.57
Mar, 2025	254.11	56.35	52976.22
Apr, 2025	253.84	56.62	52919.61
May, 2025	253.57	56.89	52862.72
Jun, 2025	253.30	57.16	52805.56
Jul, 2025	253.03	57.43	52748.13
Aug, 2025	252.75	57.71	52690.42
Sep, 2025	252.47	57.99	52632.44
Oct, 2025	252.20	58.26	52574.17
Nov, 2025	251.92	58.54	52515.63
Dec, 2025	251.64	58.82	52456.81
Jan, 2026	251.36	59.10	52397.70
Feb, 2026	251.07	59.39	52338.32
Mar, 2026	250.79	59.67	52278.64
Apr, 2026	250.50	59.96	52218.69
May, 2026	250.21	60.25	52158.44
Jun, 2026	249.93	60.53	52097.91
Jul, 2026	249.64	60.82	52037.08
Aug, 2026	249.34	61.12	51975.97
Sep, 2026	249.05	61.41	51914.56
Oct, 2026	248.76	61.70	51852.85
Nov, 2026	248.46	62.00	51790.86
Dec, 2026	248.16	62.30	51728.56
Jan, 2027	247.87	62.59	51665.97
Feb, 2027	247.57	62.89	51603.07
Mar, 2027	247.26	63.20	51539.88
Apr, 2027	246.96	63.50	51476.38
May, 2027	246.66	63.80	51412.58
Jun, 2027	246.35	64.11	51348.47
Jul, 2027	246.04	64.42	51284.05
Aug, 2027	245.74	64.72	51219.33
Sep, 2027	245.43	65.03	51154.30
Oct, 2027	245.11	65.35	51088.95
Nov, 2027	244.80	65.66	51023.29
Dec, 2027	244.49	65.97	50957.32
Jan, 2028	244.17	66.29	50891.03
Feb, 2028	243.85	66.61	50824.42
Mar, 2028	243.53	66.93	50757.50
Apr, 2028	243.21	67.25	50690.25
May, 2028	242.89	67.57	50622.68
Jun, 2028	242.57	67.89	50554.79
Jul, 2028	242.24	68.22	50486.57
Aug, 2028	241.91	68.55	50418.02
Sep, 2028	241.59	68.87	50349.15
Oct, 2028	241.26	69.20	50279.95
Nov, 2028	240.92	69.54	50210.41
Dec, 2028	240.59	69.87	50140.54
Jan, 2029	240.26	70.20	50070.34
Feb, 2029	239.92	70.54	49999.80
Mar, 2029	239.58	70.88	49928.92
Apr, 2029	239.24	71.22	49857.70
May, 2029	238.90	71.56	49786.15
Jun, 2029	238.56	71.90	49714.24
Jul, 2029	238.21	72.25	49642.00
Aug, 2029	237.87	72.59	49569.41
Sep, 2029	237.52	72.94	49496.47
Oct, 2029	237.17	73.29	49423.18
Nov, 2029	236.82	73.64	49349.54
Dec, 2029	236.47	73.99	49275.54
Jan, 2030	236.11	74.35	49201.19
Feb, 2030	235.76	74.70	49126.49
Mar, 2030	235.40	75.06	49051.43
Apr, 2030	235.04	75.42	48976.01
May, 2030	234.68	75.78	48900.22
Jun, 2030	234.31	76.15	48824.08
Jul, 2030	233.95	76.51	48747.57
Aug, 2030	233.58	76.88	48670.69
Sep, 2030	233.21	77.25	48593.44
Oct, 2030	232.84	77.62	48515.82
Nov, 2030	232.47	77.99	48437.84
Dec, 2030	232.10	78.36	48359.47
Jan, 2031	231.72	78.74	48280.74
Feb, 2031	231.35	79.11	48201.62
Mar, 2031	230.97	79.49	48122.13
Apr, 2031	230.59	79.87	48042.25
May, 2031	230.20	80.26	47962.00
Jun, 2031	229.82	80.64	47881.35
Jul, 2031	229.43	81.03	47800.32
Aug, 2031	229.04	81.42	47718.91
Sep, 2031	228.65	81.81	47637.10
Oct, 2031	228.26	82.20	47554.90
Nov, 2031	227.87	82.59	47472.31
Dec, 2031	227.47	82.99	47389.32
Jan, 2032	227.07	83.39	47305.93
Feb, 2032	226.67	83.79	47222.15
Mar, 2032	226.27	84.19	47137.96
Apr, 2032	225.87	84.59	47053.37
May, 2032	225.46	85.00	46968.38
Jun, 2032	225.06	85.40	46882.97
Jul, 2032	224.65	85.81	46797.16
Aug, 2032	224.24	86.22	46710.94
Sep, 2032	223.82	86.64	46624.30
Oct, 2032	223.41	87.05	46537.25
Nov, 2032	222.99	87.47	46449.78
Dec, 2032	222.57	87.89	46361.89
Jan, 2033	222.15	88.31	46273.58
Feb, 2033	221.73	88.73	46184.85
Mar, 2033	221.30	89.16	46095.69
Apr, 2033	220.88	89.58	46006.11
May, 2033	220.45	90.01	45916.09
Jun, 2033	220.01	90.45	45825.65
Jul, 2033	219.58	90.88	45734.77
Aug, 2033	219.15	91.31	45643.45
Sep, 2033	218.71	91.75	45551.70
Oct, 2033	218.27	92.19	45459.51
Nov, 2033	217.83	92.63	45366.88
Dec, 2033	217.38	93.08	45273.80
Jan, 2034	216.94	93.52	45180.28
Feb, 2034	216.49	93.97	45086.31
Mar, 2034	216.04	94.42	44991.88
Apr, 2034	215.59	94.87	44897.01
May, 2034	215.13	95.33	44801.68
Jun, 2034	214.67	95.79	44705.90
Jul, 2034	214.22	96.24	44609.65
Aug, 2034	213.75	96.71	44512.95
Sep, 2034	213.29	97.17	44415.78
Oct, 2034	212.83	97.63	44318.14
Nov, 2034	212.36	98.10	44220.04
Dec, 2034	211.89	98.57	44121.47
Jan, 2035	211.42	99.04	44022.43
Feb, 2035	210.94	99.52	43922.91
Mar, 2035	210.46	100.00	43822.91
Apr, 2035	209.98	100.48	43722.43
May, 2035	209.50	100.96	43621.48
Jun, 2035	209.02	101.44	43520.04
Jul, 2035	208.53	101.93	43418.11
Aug, 2035	208.05	102.41	43315.70
Sep, 2035	207.55	102.91	43212.79
Oct, 2035	207.06	103.40	43109.39
Nov, 2035	206.57	103.89	43005.50
Dec, 2035	206.07	104.39	42901.11
Jan, 2036	205.57	104.89	42796.21
Feb, 2036	205.07	105.39	42690.82
Mar, 2036	204.56	105.90	42584.92
Apr, 2036	204.05	106.41	42478.51
May, 2036	203.54	106.92	42371.59
Jun, 2036	203.03	107.43	42264.16
Jul, 2036	202.52	107.94	42156.22
Aug, 2036	202.00	108.46	42047.76
Sep, 2036	201.48	108.98	41938.78
Oct, 2036	200.96	109.50	41829.27
Nov, 2036	200.43	110.03	41719.25
Dec, 2036	199.90	110.56	41608.69
Jan, 2037	199.37	111.09	41497.61
Feb, 2037	198.84	111.62	41385.99
Mar, 2037	198.31	112.15	41273.84
Apr, 2037	197.77	112.69	41161.15
May, 2037	197.23	113.23	41047.92
Jun, 2037	196.69	113.77	40934.15
Jul, 2037	196.14	114.32	40819.83
Aug, 2037	195.60	114.86	40704.96
Sep, 2037	195.04	115.42	40589.55
Oct, 2037	194.49	115.97	40473.58
Nov, 2037	193.94	116.52	40357.06
Dec, 2037	193.38	117.08	40239.97
Jan, 2038	192.82	117.64	40122.33
Feb, 2038	192.25	118.21	40004.12
Mar, 2038	191.69	118.77	39885.35
Apr, 2038	191.12	119.34	39766.01
May, 2038	190.55	119.91	39646.09
Jun, 2038	189.97	120.49	39525.60
Jul, 2038	189.39	121.07	39404.54
Aug, 2038	188.81	121.65	39282.89
Sep, 2038	188.23	122.23	39160.66
Oct, 2038	187.64	122.82	39037.84
Nov, 2038	187.06	123.40	38914.44
Dec, 2038	186.47	123.99	38790.45
Jan, 2039	185.87	124.59	38665.86
Feb, 2039	185.27	125.19	38540.67
Mar, 2039	184.67	125.79	38414.89
Apr, 2039	184.07	126.39	38288.50
May, 2039	183.47	126.99	38161.50
Jun, 2039	182.86	127.60	38033.90
Jul, 2039	182.25	128.21	37905.69
Aug, 2039	181.63	128.83	37776.86
Sep, 2039	181.01	129.45	37647.41
Oct, 2039	180.39	130.07	37517.34
Nov, 2039	179.77	130.69	37386.66
Dec, 2039	179.14	131.32	37255.34
Jan, 2040	178.52	131.94	37123.39
Feb, 2040	177.88	132.58	36990.82
Mar, 2040	177.25	133.21	36857.61
Apr, 2040	176.61	133.85	36723.75
May, 2040	175.97	134.49	36589.26
Jun, 2040	175.32	135.14	36454.13
Jul, 2040	174.68	135.78	36318.34
Aug, 2040	174.03	136.43	36181.91
Sep, 2040	173.37	137.09	36044.82
Oct, 2040	172.71	137.75	35907.07
Nov, 2040	172.05	138.41	35768.67
Dec, 2040	171.39	139.07	35629.60
Jan, 2041	170.73	139.73	35489.87
Feb, 2041	170.06	140.40	35349.46
Mar, 2041	169.38	141.08	35208.38
Apr, 2041	168.71	141.75	35066.63
May, 2041	168.03	142.43	34924.20
Jun, 2041	167.35	143.11	34781.08
Jul, 2041	166.66	143.80	34637.28
Aug, 2041	165.97	144.49	34492.79
Sep, 2041	165.28	145.18	34347.61
Oct, 2041	164.58	145.88	34201.73
Nov, 2041	163.88	146.58	34055.16
Dec, 2041	163.18	147.28	33907.88
Jan, 2042	162.48	147.98	33759.89
Feb, 2042	161.77	148.69	33611.20
Mar, 2042	161.05	149.41	33461.79
Apr, 2042	160.34	150.12	33311.67
May, 2042	159.62	150.84	33160.83
Jun, 2042	158.90	151.56	33009.26
Jul, 2042	158.17	152.29	32856.97
Aug, 2042	157.44	153.02	32703.95
Sep, 2042	156.71	153.75	32550.20
Oct, 2042	155.97	154.49	32395.71
Nov, 2042	155.23	155.23	32240.48
Dec, 2042	154.49	155.97	32084.50
Jan, 2043	153.74	156.72	31927.78
Feb, 2043	152.99	157.47	31770.31
Mar, 2043	152.23	158.23	31612.08
Apr, 2043	151.47	158.99	31453.10
May, 2043	150.71	159.75	31293.35
Jun, 2043	149.95	160.51	31132.84
Jul, 2043	149.18	161.28	30971.56
Aug, 2043	148.41	162.05	30809.50
Sep, 2043	147.63	162.83	30646.67
Oct, 2043	146.85	163.61	30483.06
Nov, 2043	146.06	164.40	30318.66
Dec, 2043	145.28	165.18	30153.48
Jan, 2044	144.49	165.97	29987.51
Feb, 2044	143.69	166.77	29820.74
Mar, 2044	142.89	167.57	29653.17
Apr, 2044	142.09	168.37	29484.80
May, 2044	141.28	169.18	29315.62
Jun, 2044	140.47	169.99	29145.63
Jul, 2044	139.66	170.80	28974.82
Aug, 2044	138.84	171.62	28803.20
Sep, 2044	138.02	172.44	28630.76
Oct, 2044	137.19	173.27	28457.49
Nov, 2044	136.36	174.10	28283.38
Dec, 2044	135.52	174.94	28108.45
Jan, 2045	134.69	175.77	27932.67
Feb, 2045	133.84	176.62	27756.06
Mar, 2045	133.00	177.46	27578.60
Apr, 2045	132.15	178.31	27400.28
May, 2045	131.29	179.17	27221.12
Jun, 2045	130.43	180.03	27041.09
Jul, 2045	129.57	180.89	26860.20
Aug, 2045	128.71	181.75	26678.45
Sep, 2045	127.83	182.63	26495.82
Oct, 2045	126.96	183.50	26312.32
Nov, 2045	126.08	184.38	26127.94
Dec, 2045	125.20	185.26	25942.68
Jan, 2046	124.31	186.15	25756.53
Feb, 2046	123.42	187.04	25569.48
Mar, 2046	122.52	187.94	25381.54
Apr, 2046	121.62	188.84	25192.70
May, 2046	120.72	189.74	25002.96
Jun, 2046	119.81	190.65	24812.30
Jul, 2046	118.89	191.57	24620.74
Aug, 2046	117.97	192.49	24428.25
Sep, 2046	117.05	193.41	24234.84
Oct, 2046	116.13	194.33	24040.51
Nov, 2046	115.19	195.27	23845.24
Dec, 2046	114.26	196.20	23649.04
Jan, 2047	113.32	197.14	23451.90
Feb, 2047	112.37	198.09	23253.81
Mar, 2047	111.42	199.04	23054.78
Apr, 2047	110.47	199.99	22854.79
May, 2047	109.51	200.95	22653.84
Jun, 2047	108.55	201.91	22451.93
Jul, 2047	107.58	202.88	22249.05
Aug, 2047	106.61	203.85	22045.20
Sep, 2047	105.63	204.83	21840.38
Oct, 2047	104.65	205.81	21634.57
Nov, 2047	103.67	206.79	21427.77
Dec, 2047	102.67	207.79	21219.99
Jan, 2048	101.68	208.78	21011.21
Feb, 2048	100.68	209.78	20801.43
Mar, 2048	99.67	210.79	20590.64
Apr, 2048	98.66	211.80	20378.84
May, 2048	97.65	212.81	20166.03
Jun, 2048	96.63	213.83	19952.20
Jul, 2048	95.60	214.86	19737.35
Aug, 2048	94.57	215.89	19521.46
Sep, 2048	93.54	216.92	19304.54
Oct, 2048	92.50	217.96	19086.58
Nov, 2048	91.46	219.00	18867.58
Dec, 2048	90.41	220.05	18647.53
Jan, 2049	89.35	221.11	18426.42
Feb, 2049	88.29	222.17	18204.25
Mar, 2049	87.23	223.23	17981.02
Apr, 2049	86.16	224.30	17756.72
May, 2049	85.08	225.38	17531.34
Jun, 2049	84.00	226.46	17304.89
Jul, 2049	82.92	227.54	17077.35
Aug, 2049	81.83	228.63	16848.72
Sep, 2049	80.73	229.73	16618.99
Oct, 2049	79.63	230.83	16388.16
Nov, 2049	78.53	231.93	16156.23
Dec, 2049	77.42	233.04	15923.18
Jan, 2050	76.30	234.16	15689.02
Feb, 2050	75.18	235.28	15453.74
Mar, 2050	74.05	236.41	15217.33
Apr, 2050	72.92	237.54	14979.78
May, 2050	71.78	238.68	14741.10
Jun, 2050	70.63	239.83	14501.28
Jul, 2050	69.49	240.97	14260.30
Aug, 2050	68.33	242.13	14018.17
Sep, 2050	67.17	243.29	13774.88
Oct, 2050	66.00	244.46	13530.43
Nov, 2050	64.83	245.63	13284.80
Dec, 2050	63.66	246.80	13038.00
Jan, 2051	62.47	247.99	12790.01
Feb, 2051	61.29	249.17	12540.84
Mar, 2051	60.09	250.37	12290.47
Apr, 2051	58.89	251.57	12038.90
May, 2051	57.69	252.77	11786.13
Jun, 2051	56.48	253.98	11532.14
Jul, 2051	55.26	255.20	11276.94
Aug, 2051	54.04	256.42	11020.52
Sep, 2051	52.81	257.65	10762.86
Oct, 2051	51.57	258.89	10503.97
Nov, 2051	50.33	260.13	10243.85
Dec, 2051	49.09	261.37	9982.47
Jan, 2052	47.83	262.63	9719.84
Feb, 2052	46.57	263.89	9455.96
Mar, 2052	45.31	265.15	9190.81
Apr, 2052	44.04	266.42	8924.39
May, 2052	42.76	267.70	8656.69
Jun, 2052	41.48	268.98	8387.71
Jul, 2052	40.19	270.27	8117.44
Aug, 2052	38.90	271.56	7845.88
Sep, 2052	37.59	272.87	7573.01
Oct, 2052	36.29	274.17	7298.84
Nov, 2052	34.97	275.49	7023.35
Dec, 2052	33.65	276.81	6746.55
Jan, 2053	32.33	278.13	6468.41
Feb, 2053	30.99	279.47	6188.95
Mar, 2053	29.66	280.80	5908.14
Apr, 2053	28.31	282.15	5625.99
May, 2053	26.96	283.50	5342.49
Jun, 2053	25.60	284.86	5057.63
Jul, 2053	24.23	286.23	4771.40
Aug, 2053	22.86	287.60	4483.81
Sep, 2053	21.48	288.98	4194.83
Oct, 2053	20.10	290.36	3904.47
Nov, 2053	18.71	291.75	3612.72
Dec, 2053	17.31	293.15	3319.57
Jan, 2054	15.91	294.55	3025.02
Feb, 2054	14.49	295.97	2729.05
Mar, 2054	13.08	297.38	2431.67
Apr, 2054	11.65	298.81	2132.86
May, 2054	10.22	300.24	1832.62
Jun, 2054	8.78	301.68	1530.94
Jul, 2054	7.34	303.12	1227.82
Aug, 2054	5.88	304.58	923.24
Sep, 2054	4.42	306.04	617.21
Oct, 2054	2.96	307.50	309.70
Nov, 2054	1.48	308.98	0.73