Mortgage Parameters

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

Mortgage Summary

Property Total:	$173,500
Down Payment	$52,050
Mortgage Amount:	$121,450
Mortgage Payment:	$708.75 / month
Estimated Tax:	+ $96.39 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $805.14 / month
Total Interest Paid:	$133,700.40 over 30 years
Total Tax Paid:	$34,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	581.95	126.80	121323.20
Dec, 2024	581.34	127.41	121195.79
Jan, 2025	580.73	128.02	121067.77
Feb, 2025	580.12	128.63	120939.13
Mar, 2025	579.50	129.25	120809.88
Apr, 2025	578.88	129.87	120680.02
May, 2025	578.26	130.49	120549.52
Jun, 2025	577.63	131.12	120418.41
Jul, 2025	577.00	131.75	120286.66
Aug, 2025	576.37	132.38	120154.29
Sep, 2025	575.74	133.01	120021.27
Oct, 2025	575.10	133.65	119887.63
Nov, 2025	574.46	134.29	119753.34
Dec, 2025	573.82	134.93	119618.41
Jan, 2026	573.17	135.58	119482.83
Feb, 2026	572.52	136.23	119346.60
Mar, 2026	571.87	136.88	119209.72
Apr, 2026	571.21	137.54	119072.18
May, 2026	570.55	138.20	118933.99
Jun, 2026	569.89	138.86	118795.13
Jul, 2026	569.23	139.52	118655.60
Aug, 2026	568.56	140.19	118515.41
Sep, 2026	567.89	140.86	118374.55
Oct, 2026	567.21	141.54	118233.01
Nov, 2026	566.53	142.22	118090.79
Dec, 2026	565.85	142.90	117947.90
Jan, 2027	565.17	143.58	117804.31
Feb, 2027	564.48	144.27	117660.04
Mar, 2027	563.79	144.96	117515.08
Apr, 2027	563.09	145.66	117369.42
May, 2027	562.40	146.35	117223.07
Jun, 2027	561.69	147.06	117076.01
Jul, 2027	560.99	147.76	116928.25
Aug, 2027	560.28	148.47	116779.78
Sep, 2027	559.57	149.18	116630.60
Oct, 2027	558.85	149.90	116480.71
Nov, 2027	558.14	150.61	116330.09
Dec, 2027	557.42	151.33	116178.76
Jan, 2028	556.69	152.06	116026.70
Feb, 2028	555.96	152.79	115873.91
Mar, 2028	555.23	153.52	115720.39
Apr, 2028	554.49	154.26	115566.13
May, 2028	553.75	155.00	115411.14
Jun, 2028	553.01	155.74	115255.40
Jul, 2028	552.27	156.48	115098.91
Aug, 2028	551.52	157.23	114941.68
Sep, 2028	550.76	157.99	114783.69
Oct, 2028	550.01	158.74	114624.95
Nov, 2028	549.24	159.51	114465.44
Dec, 2028	548.48	160.27	114305.17
Jan, 2029	547.71	161.04	114144.13
Feb, 2029	546.94	161.81	113982.32
Mar, 2029	546.17	162.58	113819.74
Apr, 2029	545.39	163.36	113656.38
May, 2029	544.60	164.15	113492.23
Jun, 2029	543.82	164.93	113327.30
Jul, 2029	543.03	165.72	113161.57
Aug, 2029	542.23	166.52	112995.06
Sep, 2029	541.43	167.32	112827.74
Oct, 2029	540.63	168.12	112659.62
Nov, 2029	539.83	168.92	112490.70
Dec, 2029	539.02	169.73	112320.97
Jan, 2030	538.20	170.55	112150.42
Feb, 2030	537.39	171.36	111979.06
Mar, 2030	536.57	172.18	111806.88
Apr, 2030	535.74	173.01	111633.87
May, 2030	534.91	173.84	111460.03
Jun, 2030	534.08	174.67	111285.36
Jul, 2030	533.24	175.51	111109.85
Aug, 2030	532.40	176.35	110933.50
Sep, 2030	531.56	177.19	110756.31
Oct, 2030	530.71	178.04	110578.27
Nov, 2030	529.85	178.90	110399.37
Dec, 2030	529.00	179.75	110219.62
Jan, 2031	528.14	180.61	110039.00
Feb, 2031	527.27	181.48	109857.52
Mar, 2031	526.40	182.35	109675.17
Apr, 2031	525.53	183.22	109491.95
May, 2031	524.65	184.10	109307.85
Jun, 2031	523.77	184.98	109122.87
Jul, 2031	522.88	185.87	108937.00
Aug, 2031	521.99	186.76	108750.24
Sep, 2031	521.09	187.66	108562.58
Oct, 2031	520.20	188.55	108374.03
Nov, 2031	519.29	189.46	108184.57
Dec, 2031	518.38	190.37	107994.20
Jan, 2032	517.47	191.28	107802.93
Feb, 2032	516.56	192.19	107610.73
Mar, 2032	515.63	193.12	107417.62
Apr, 2032	514.71	194.04	107223.58
May, 2032	513.78	194.97	107028.61
Jun, 2032	512.85	195.90	106832.70
Jul, 2032	511.91	196.84	106635.86
Aug, 2032	510.96	197.79	106438.07
Sep, 2032	510.02	198.73	106239.34
Oct, 2032	509.06	199.69	106039.65
Nov, 2032	508.11	200.64	105839.01
Dec, 2032	507.15	201.60	105637.40
Jan, 2033	506.18	202.57	105434.83
Feb, 2033	505.21	203.54	105231.29
Mar, 2033	504.23	204.52	105026.77
Apr, 2033	503.25	205.50	104821.28
May, 2033	502.27	206.48	104614.80
Jun, 2033	501.28	207.47	104407.33
Jul, 2033	500.29	208.46	104198.86
Aug, 2033	499.29	209.46	103989.40
Sep, 2033	498.28	210.47	103778.93
Oct, 2033	497.27	211.48	103567.45
Nov, 2033	496.26	212.49	103354.96
Dec, 2033	495.24	213.51	103141.46
Jan, 2034	494.22	214.53	102926.93
Feb, 2034	493.19	215.56	102711.37
Mar, 2034	492.16	216.59	102494.78
Apr, 2034	491.12	217.63	102277.15
May, 2034	490.08	218.67	102058.47
Jun, 2034	489.03	219.72	101838.75
Jul, 2034	487.98	220.77	101617.98
Aug, 2034	486.92	221.83	101396.15
Sep, 2034	485.86	222.89	101173.26
Oct, 2034	484.79	223.96	100949.30
Nov, 2034	483.72	225.03	100724.26
Dec, 2034	482.64	226.11	100498.15
Jan, 2035	481.55	227.20	100270.95
Feb, 2035	480.46	228.29	100042.67
Mar, 2035	479.37	229.38	99813.29
Apr, 2035	478.27	230.48	99582.81
May, 2035	477.17	231.58	99351.23
Jun, 2035	476.06	232.69	99118.54
Jul, 2035	474.94	233.81	98884.73
Aug, 2035	473.82	234.93	98649.80
Sep, 2035	472.70	236.05	98413.75
Oct, 2035	471.57	237.18	98176.57
Nov, 2035	470.43	238.32	97938.24
Dec, 2035	469.29	239.46	97698.78
Jan, 2036	468.14	240.61	97458.17
Feb, 2036	466.99	241.76	97216.41
Mar, 2036	465.83	242.92	96973.49
Apr, 2036	464.66	244.09	96729.40
May, 2036	463.50	245.25	96484.15
Jun, 2036	462.32	246.43	96237.72
Jul, 2036	461.14	247.61	95990.11
Aug, 2036	459.95	248.80	95741.31
Sep, 2036	458.76	249.99	95491.32
Oct, 2036	457.56	251.19	95240.13
Nov, 2036	456.36	252.39	94987.74
Dec, 2036	455.15	253.60	94734.14
Jan, 2037	453.93	254.82	94479.32
Feb, 2037	452.71	256.04	94223.29
Mar, 2037	451.49	257.26	93966.02
Apr, 2037	450.25	258.50	93707.53
May, 2037	449.02	259.73	93447.79
Jun, 2037	447.77	260.98	93186.81
Jul, 2037	446.52	262.23	92924.58
Aug, 2037	445.26	263.49	92661.10
Sep, 2037	444.00	264.75	92396.35
Oct, 2037	442.73	266.02	92130.33
Nov, 2037	441.46	267.29	91863.04
Dec, 2037	440.18	268.57	91594.47
Jan, 2038	438.89	269.86	91324.61
Feb, 2038	437.60	271.15	91053.45
Mar, 2038	436.30	272.45	90781.00
Apr, 2038	434.99	273.76	90507.24
May, 2038	433.68	275.07	90232.17
Jun, 2038	432.36	276.39	89955.79
Jul, 2038	431.04	277.71	89678.08
Aug, 2038	429.71	279.04	89399.03
Sep, 2038	428.37	280.38	89118.65
Oct, 2038	427.03	281.72	88836.93
Nov, 2038	425.68	283.07	88553.86
Dec, 2038	424.32	284.43	88269.43
Jan, 2039	422.96	285.79	87983.64
Feb, 2039	421.59	287.16	87696.47
Mar, 2039	420.21	288.54	87407.94
Apr, 2039	418.83	289.92	87118.02
May, 2039	417.44	291.31	86826.71
Jun, 2039	416.04	292.71	86534.00
Jul, 2039	414.64	294.11	86239.89
Aug, 2039	413.23	295.52	85944.38
Sep, 2039	411.82	296.93	85647.44
Oct, 2039	410.39	298.36	85349.09
Nov, 2039	408.96	299.79	85049.30
Dec, 2039	407.53	301.22	84748.08
Jan, 2040	406.08	302.67	84445.41
Feb, 2040	404.63	304.12	84141.30
Mar, 2040	403.18	305.57	83835.72
Apr, 2040	401.71	307.04	83528.69
May, 2040	400.24	308.51	83220.18
Jun, 2040	398.76	309.99	82910.19
Jul, 2040	397.28	311.47	82598.72
Aug, 2040	395.79	312.96	82285.76
Sep, 2040	394.29	314.46	81971.29
Oct, 2040	392.78	315.97	81655.32
Nov, 2040	391.27	317.48	81337.84
Dec, 2040	389.74	319.01	81018.83
Jan, 2041	388.22	320.53	80698.30
Feb, 2041	386.68	322.07	80376.22
Mar, 2041	385.14	323.61	80052.61
Apr, 2041	383.59	325.16	79727.45
May, 2041	382.03	326.72	79400.72
Jun, 2041	380.46	328.29	79072.44
Jul, 2041	378.89	329.86	78742.57
Aug, 2041	377.31	331.44	78411.13
Sep, 2041	375.72	333.03	78078.10
Oct, 2041	374.12	334.63	77743.48
Nov, 2041	372.52	336.23	77407.25
Dec, 2041	370.91	337.84	77069.41
Jan, 2042	369.29	339.46	76729.95
Feb, 2042	367.66	341.09	76388.86
Mar, 2042	366.03	342.72	76046.14
Apr, 2042	364.39	344.36	75701.78
May, 2042	362.74	346.01	75355.77
Jun, 2042	361.08	347.67	75008.10
Jul, 2042	359.41	349.34	74658.76
Aug, 2042	357.74	351.01	74307.75
Sep, 2042	356.06	352.69	73955.06
Oct, 2042	354.37	354.38	73600.68
Nov, 2042	352.67	356.08	73244.60
Dec, 2042	350.96	357.79	72886.81
Jan, 2043	349.25	359.50	72527.31
Feb, 2043	347.53	361.22	72166.09
Mar, 2043	345.80	362.95	71803.13
Apr, 2043	344.06	364.69	71438.44
May, 2043	342.31	366.44	71072.00
Jun, 2043	340.55	368.20	70703.80
Jul, 2043	338.79	369.96	70333.84
Aug, 2043	337.02	371.73	69962.11
Sep, 2043	335.24	373.51	69588.59
Oct, 2043	333.45	375.30	69213.29
Nov, 2043	331.65	377.10	68836.18
Dec, 2043	329.84	378.91	68457.27
Jan, 2044	328.02	380.73	68076.55
Feb, 2044	326.20	382.55	67694.00
Mar, 2044	324.37	384.38	67309.62
Apr, 2044	322.53	386.22	66923.39
May, 2044	320.67	388.08	66535.32
Jun, 2044	318.82	389.93	66145.38
Jul, 2044	316.95	391.80	65753.58
Aug, 2044	315.07	393.68	65359.90
Sep, 2044	313.18	395.57	64964.33
Oct, 2044	311.29	397.46	64566.87
Nov, 2044	309.38	399.37	64167.50
Dec, 2044	307.47	401.28	63766.22
Jan, 2045	305.55	403.20	63363.02
Feb, 2045	303.61	405.14	62957.88
Mar, 2045	301.67	407.08	62550.80
Apr, 2045	299.72	409.03	62141.78
May, 2045	297.76	410.99	61730.79
Jun, 2045	295.79	412.96	61317.83
Jul, 2045	293.81	414.94	60902.90
Aug, 2045	291.83	416.92	60485.97
Sep, 2045	289.83	418.92	60067.05
Oct, 2045	287.82	420.93	59646.12
Nov, 2045	285.80	422.95	59223.18
Dec, 2045	283.78	424.97	58798.20
Jan, 2046	281.74	427.01	58371.20
Feb, 2046	279.70	429.05	57942.14
Mar, 2046	277.64	431.11	57511.03
Apr, 2046	275.57	433.18	57077.85
May, 2046	273.50	435.25	56642.60
Jun, 2046	271.41	437.34	56205.27
Jul, 2046	269.32	439.43	55765.83
Aug, 2046	267.21	441.54	55324.29
Sep, 2046	265.10	443.65	54880.64
Oct, 2046	262.97	445.78	54434.86
Nov, 2046	260.83	447.92	53986.94
Dec, 2046	258.69	450.06	53536.88
Jan, 2047	256.53	452.22	53084.66
Feb, 2047	254.36	454.39	52630.27
Mar, 2047	252.19	456.56	52173.71
Apr, 2047	250.00	458.75	51714.96
May, 2047	247.80	460.95	51254.01
Jun, 2047	245.59	463.16	50790.85
Jul, 2047	243.37	465.38	50325.48
Aug, 2047	241.14	467.61	49857.87
Sep, 2047	238.90	469.85	49388.02
Oct, 2047	236.65	472.10	48915.92
Nov, 2047	234.39	474.36	48441.56
Dec, 2047	232.12	476.63	47964.93
Jan, 2048	229.83	478.92	47486.01
Feb, 2048	227.54	481.21	47004.80
Mar, 2048	225.23	483.52	46521.28
Apr, 2048	222.91	485.84	46035.44
May, 2048	220.59	488.16	45547.28
Jun, 2048	218.25	490.50	45056.78
Jul, 2048	215.90	492.85	44563.92
Aug, 2048	213.54	495.21	44068.71
Sep, 2048	211.16	497.59	43571.12
Oct, 2048	208.78	499.97	43071.15
Nov, 2048	206.38	502.37	42568.78
Dec, 2048	203.98	504.77	42064.01
Jan, 2049	201.56	507.19	41556.81
Feb, 2049	199.13	509.62	41047.19
Mar, 2049	196.68	512.07	40535.12
Apr, 2049	194.23	514.52	40020.61
May, 2049	191.77	516.98	39503.62
Jun, 2049	189.29	519.46	38984.16
Jul, 2049	186.80	521.95	38462.21
Aug, 2049	184.30	524.45	37937.76
Sep, 2049	181.79	526.96	37410.79
Oct, 2049	179.26	529.49	36881.30
Nov, 2049	176.72	532.03	36349.27
Dec, 2049	174.17	534.58	35814.70
Jan, 2050	171.61	537.14	35277.56
Feb, 2050	169.04	539.71	34737.85
Mar, 2050	166.45	542.30	34195.55
Apr, 2050	163.85	544.90	33650.65
May, 2050	161.24	547.51	33103.15
Jun, 2050	158.62	550.13	32553.02
Jul, 2050	155.98	552.77	32000.25
Aug, 2050	153.33	555.42	31444.83
Sep, 2050	150.67	558.08	30886.76
Oct, 2050	148.00	560.75	30326.01
Nov, 2050	145.31	563.44	29762.57
Dec, 2050	142.61	566.14	29196.43
Jan, 2051	139.90	568.85	28627.58
Feb, 2051	137.17	571.58	28056.00
Mar, 2051	134.44	574.31	27481.69
Apr, 2051	131.68	577.07	26904.62
May, 2051	128.92	579.83	26324.79
Jun, 2051	126.14	582.61	25742.18
Jul, 2051	123.35	585.40	25156.78
Aug, 2051	120.54	588.21	24568.57
Sep, 2051	117.72	591.03	23977.54
Oct, 2051	114.89	593.86	23383.69
Nov, 2051	112.05	596.70	22786.98
Dec, 2051	109.19	599.56	22187.42
Jan, 2052	106.31	602.44	21584.99
Feb, 2052	103.43	605.32	20979.66
Mar, 2052	100.53	608.22	20371.44
Apr, 2052	97.61	611.14	19760.31
May, 2052	94.68	614.07	19146.24
Jun, 2052	91.74	617.01	18529.23
Jul, 2052	88.79	619.96	17909.27
Aug, 2052	85.82	622.93	17286.33
Sep, 2052	82.83	625.92	16660.41
Oct, 2052	79.83	628.92	16031.49
Nov, 2052	76.82	631.93	15399.56
Dec, 2052	73.79	634.96	14764.60
Jan, 2053	70.75	638.00	14126.60
Feb, 2053	67.69	641.06	13485.54
Mar, 2053	64.62	644.13	12841.41
Apr, 2053	61.53	647.22	12194.19
May, 2053	58.43	650.32	11543.87
Jun, 2053	55.31	653.44	10890.43
Jul, 2053	52.18	656.57	10233.87
Aug, 2053	49.04	659.71	9574.15
Sep, 2053	45.88	662.87	8911.28
Oct, 2053	42.70	666.05	8245.23
Nov, 2053	39.51	669.24	7575.99
Dec, 2053	36.30	672.45	6903.54
Jan, 2054	33.08	675.67	6227.87
Feb, 2054	29.84	678.91	5548.96
Mar, 2054	26.59	682.16	4866.80
Apr, 2054	23.32	685.43	4181.37
May, 2054	20.04	688.71	3492.66
Jun, 2054	16.74	692.01	2800.64
Jul, 2054	13.42	695.33	2105.31
Aug, 2054	10.09	698.66	1406.65
Sep, 2054	6.74	702.01	704.64
Oct, 2054	3.38	705.37	0