Mortgage Parameters

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

Mortgage Summary

Property Total:	$139,000
Down Payment	$41,700
Mortgage Amount:	$97,300
Mortgage Payment:	$567.82 / month
Estimated Tax:	+ $77.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $645.04 / month
Total Interest Paid:	$107,114.40 over 30 years
Total Tax Paid:	$27,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	466.23	101.59	97198.41
May, 2025	465.74	102.08	97096.33
Jun, 2025	465.25	102.57	96993.76
Jul, 2025	464.76	103.06	96890.71
Aug, 2025	464.27	103.55	96787.15
Sep, 2025	463.77	104.05	96683.11
Oct, 2025	463.27	104.55	96578.56
Nov, 2025	462.77	105.05	96473.51
Dec, 2025	462.27	105.55	96367.96
Jan, 2026	461.76	106.06	96261.90
Feb, 2026	461.25	106.57	96155.34
Mar, 2026	460.74	107.08	96048.26
Apr, 2026	460.23	107.59	95940.67
May, 2026	459.72	108.10	95832.57
Jun, 2026	459.20	108.62	95723.95
Jul, 2026	458.68	109.14	95614.81
Aug, 2026	458.15	109.67	95505.14
Sep, 2026	457.63	110.19	95394.95
Oct, 2026	457.10	110.72	95284.23
Nov, 2026	456.57	111.25	95172.98
Dec, 2026	456.04	111.78	95061.20
Jan, 2027	455.50	112.32	94948.88
Feb, 2027	454.96	112.86	94836.02
Mar, 2027	454.42	113.40	94722.62
Apr, 2027	453.88	113.94	94608.68
May, 2027	453.33	114.49	94494.20
Jun, 2027	452.78	115.04	94379.16
Jul, 2027	452.23	115.59	94263.57
Aug, 2027	451.68	116.14	94147.43
Sep, 2027	451.12	116.70	94030.74
Oct, 2027	450.56	117.26	93913.48
Nov, 2027	450.00	117.82	93795.66
Dec, 2027	449.44	118.38	93677.28
Jan, 2028	448.87	118.95	93558.33
Feb, 2028	448.30	119.52	93438.81
Mar, 2028	447.73	120.09	93318.72
Apr, 2028	447.15	120.67	93198.05
May, 2028	446.57	121.25	93076.81
Jun, 2028	445.99	121.83	92954.98
Jul, 2028	445.41	122.41	92832.57
Aug, 2028	444.82	123.00	92709.57
Sep, 2028	444.23	123.59	92585.98
Oct, 2028	443.64	124.18	92461.81
Nov, 2028	443.05	124.77	92337.03
Dec, 2028	442.45	125.37	92211.66
Jan, 2029	441.85	125.97	92085.69
Feb, 2029	441.24	126.58	91959.11
Mar, 2029	440.64	127.18	91831.93
Apr, 2029	440.03	127.79	91704.14
May, 2029	439.42	128.40	91575.73
Jun, 2029	438.80	129.02	91446.71
Jul, 2029	438.18	129.64	91317.07
Aug, 2029	437.56	130.26	91186.82
Sep, 2029	436.94	130.88	91055.93
Oct, 2029	436.31	131.51	90924.42
Nov, 2029	435.68	132.14	90792.28
Dec, 2029	435.05	132.77	90659.51
Jan, 2030	434.41	133.41	90526.10
Feb, 2030	433.77	134.05	90392.05
Mar, 2030	433.13	134.69	90257.36
Apr, 2030	432.48	135.34	90122.02
May, 2030	431.83	135.99	89986.04
Jun, 2030	431.18	136.64	89849.40
Jul, 2030	430.53	137.29	89712.11
Aug, 2030	429.87	137.95	89574.16
Sep, 2030	429.21	138.61	89435.55
Oct, 2030	428.55	139.27	89296.27
Nov, 2030	427.88	139.94	89156.33
Dec, 2030	427.21	140.61	89015.72
Jan, 2031	426.53	141.29	88874.43
Feb, 2031	425.86	141.96	88732.47
Mar, 2031	425.18	142.64	88589.82
Apr, 2031	424.49	143.33	88446.50
May, 2031	423.81	144.01	88302.48
Jun, 2031	423.12	144.70	88157.78
Jul, 2031	422.42	145.40	88012.38
Aug, 2031	421.73	146.09	87866.29
Sep, 2031	421.03	146.79	87719.49
Oct, 2031	420.32	147.50	87572.00
Nov, 2031	419.62	148.20	87423.79
Dec, 2031	418.91	148.91	87274.88
Jan, 2032	418.19	149.63	87125.25
Feb, 2032	417.48	150.34	86974.91
Mar, 2032	416.75	151.07	86823.84
Apr, 2032	416.03	151.79	86672.05
May, 2032	415.30	152.52	86519.53
Jun, 2032	414.57	153.25	86366.29
Jul, 2032	413.84	153.98	86212.31
Aug, 2032	413.10	154.72	86057.59
Sep, 2032	412.36	155.46	85902.13
Oct, 2032	411.61	156.21	85745.92
Nov, 2032	410.87	156.95	85588.97
Dec, 2032	410.11	157.71	85431.26
Jan, 2033	409.36	158.46	85272.80
Feb, 2033	408.60	159.22	85113.58
Mar, 2033	407.84	159.98	84953.59
Apr, 2033	407.07	160.75	84792.84
May, 2033	406.30	161.52	84631.32
Jun, 2033	405.53	162.29	84469.03
Jul, 2033	404.75	163.07	84305.95
Aug, 2033	403.97	163.85	84142.10
Sep, 2033	403.18	164.64	83977.46
Oct, 2033	402.39	165.43	83812.03
Nov, 2033	401.60	166.22	83645.81
Dec, 2033	400.80	167.02	83478.79
Jan, 2034	400.00	167.82	83310.98
Feb, 2034	399.20	168.62	83142.36
Mar, 2034	398.39	169.43	82972.93
Apr, 2034	397.58	170.24	82802.68
May, 2034	396.76	171.06	82631.63
Jun, 2034	395.94	171.88	82459.75
Jul, 2034	395.12	172.70	82287.05
Aug, 2034	394.29	173.53	82113.52
Sep, 2034	393.46	174.36	81939.16
Oct, 2034	392.63	175.19	81763.97
Nov, 2034	391.79	176.03	81587.93
Dec, 2034	390.94	176.88	81411.06
Jan, 2035	390.09	177.73	81233.33
Feb, 2035	389.24	178.58	81054.75
Mar, 2035	388.39	179.43	80875.32
Apr, 2035	387.53	180.29	80695.03
May, 2035	386.66	181.16	80513.87
Jun, 2035	385.80	182.02	80331.85
Jul, 2035	384.92	182.90	80148.95
Aug, 2035	384.05	183.77	79965.18
Sep, 2035	383.17	184.65	79780.52
Oct, 2035	382.28	185.54	79594.99
Nov, 2035	381.39	186.43	79408.56
Dec, 2035	380.50	187.32	79221.24
Jan, 2036	379.60	188.22	79033.02
Feb, 2036	378.70	189.12	78843.90
Mar, 2036	377.79	190.03	78653.87
Apr, 2036	376.88	190.94	78462.94
May, 2036	375.97	191.85	78271.09
Jun, 2036	375.05	192.77	78078.31
Jul, 2036	374.13	193.69	77884.62
Aug, 2036	373.20	194.62	77690.00
Sep, 2036	372.26	195.56	77494.44
Oct, 2036	371.33	196.49	77297.95
Nov, 2036	370.39	197.43	77100.51
Dec, 2036	369.44	198.38	76902.13
Jan, 2037	368.49	199.33	76702.80
Feb, 2037	367.53	200.29	76502.52
Mar, 2037	366.57	201.25	76301.27
Apr, 2037	365.61	202.21	76099.06
May, 2037	364.64	203.18	75895.88
Jun, 2037	363.67	204.15	75691.73
Jul, 2037	362.69	205.13	75486.60
Aug, 2037	361.71	206.11	75280.49
Sep, 2037	360.72	207.10	75073.39
Oct, 2037	359.73	208.09	74865.29
Nov, 2037	358.73	209.09	74656.20
Dec, 2037	357.73	210.09	74446.11
Jan, 2038	356.72	211.10	74235.01
Feb, 2038	355.71	212.11	74022.90
Mar, 2038	354.69	213.13	73809.77
Apr, 2038	353.67	214.15	73595.63
May, 2038	352.65	215.17	73380.45
Jun, 2038	351.61	216.21	73164.25
Jul, 2038	350.58	217.24	72947.01
Aug, 2038	349.54	218.28	72728.72
Sep, 2038	348.49	219.33	72509.40
Oct, 2038	347.44	220.38	72289.02
Nov, 2038	346.38	221.44	72067.58
Dec, 2038	345.32	222.50	71845.08
Jan, 2039	344.26	223.56	71621.52
Feb, 2039	343.19	224.63	71396.89
Mar, 2039	342.11	225.71	71171.18
Apr, 2039	341.03	226.79	70944.39
May, 2039	339.94	227.88	70716.51
Jun, 2039	338.85	228.97	70487.54
Jul, 2039	337.75	230.07	70257.47
Aug, 2039	336.65	231.17	70026.30
Sep, 2039	335.54	232.28	69794.03
Oct, 2039	334.43	233.39	69560.63
Nov, 2039	333.31	234.51	69326.13
Dec, 2039	332.19	235.63	69090.49
Jan, 2040	331.06	236.76	68853.73
Feb, 2040	329.92	237.90	68615.84
Mar, 2040	328.78	239.04	68376.80
Apr, 2040	327.64	240.18	68136.62
May, 2040	326.49	241.33	67895.29
Jun, 2040	325.33	242.49	67652.80
Jul, 2040	324.17	243.65	67409.15
Aug, 2040	323.00	244.82	67164.33
Sep, 2040	321.83	245.99	66918.34
Oct, 2040	320.65	247.17	66671.17
Nov, 2040	319.47	248.35	66422.82
Dec, 2040	318.28	249.54	66173.27
Jan, 2041	317.08	250.74	65922.53
Feb, 2041	315.88	251.94	65670.59
Mar, 2041	314.67	253.15	65417.44
Apr, 2041	313.46	254.36	65163.08
May, 2041	312.24	255.58	64907.50
Jun, 2041	311.02	256.80	64650.70
Jul, 2041	309.78	258.04	64392.66
Aug, 2041	308.55	259.27	64133.39
Sep, 2041	307.31	260.51	63872.88
Oct, 2041	306.06	261.76	63611.11
Nov, 2041	304.80	263.02	63348.10
Dec, 2041	303.54	264.28	63083.82
Jan, 2042	302.28	265.54	62818.28
Feb, 2042	301.00	266.82	62551.46
Mar, 2042	299.73	268.09	62283.37
Apr, 2042	298.44	269.38	62013.99
May, 2042	297.15	270.67	61743.32
Jun, 2042	295.85	271.97	61471.35
Jul, 2042	294.55	273.27	61198.08
Aug, 2042	293.24	274.58	60923.50
Sep, 2042	291.93	275.89	60647.61
Oct, 2042	290.60	277.22	60370.39
Nov, 2042	289.27	278.55	60091.84
Dec, 2042	287.94	279.88	59811.96
Jan, 2043	286.60	281.22	59530.74
Feb, 2043	285.25	282.57	59248.18
Mar, 2043	283.90	283.92	58964.25
Apr, 2043	282.54	285.28	58678.97
May, 2043	281.17	286.65	58392.32
Jun, 2043	279.80	288.02	58104.30
Jul, 2043	278.42	289.40	57814.89
Aug, 2043	277.03	290.79	57524.10
Sep, 2043	275.64	292.18	57231.92
Oct, 2043	274.24	293.58	56938.34
Nov, 2043	272.83	294.99	56643.34
Dec, 2043	271.42	296.40	56346.94
Jan, 2044	270.00	297.82	56049.12
Feb, 2044	268.57	299.25	55749.87
Mar, 2044	267.13	300.69	55449.18
Apr, 2044	265.69	302.13	55147.05
May, 2044	264.25	303.57	54843.48
Jun, 2044	262.79	305.03	54538.45
Jul, 2044	261.33	306.49	54231.96
Aug, 2044	259.86	307.96	53924.00
Sep, 2044	258.39	309.43	53614.57
Oct, 2044	256.90	310.92	53303.65
Nov, 2044	255.41	312.41	52991.25
Dec, 2044	253.92	313.90	52677.34
Jan, 2045	252.41	315.41	52361.93
Feb, 2045	250.90	316.92	52045.02
Mar, 2045	249.38	318.44	51726.58
Apr, 2045	247.86	319.96	51406.61
May, 2045	246.32	321.50	51085.12
Jun, 2045	244.78	323.04	50762.08
Jul, 2045	243.23	324.59	50437.50
Aug, 2045	241.68	326.14	50111.36
Sep, 2045	240.12	327.70	49783.65
Oct, 2045	238.55	329.27	49454.38
Nov, 2045	236.97	330.85	49123.53
Dec, 2045	235.38	332.44	48791.09
Jan, 2046	233.79	334.03	48457.06
Feb, 2046	232.19	335.63	48121.43
Mar, 2046	230.58	337.24	47784.19
Apr, 2046	228.97	338.85	47445.34
May, 2046	227.34	340.48	47104.86
Jun, 2046	225.71	342.11	46762.75
Jul, 2046	224.07	343.75	46419.00
Aug, 2046	222.42	345.40	46073.61
Sep, 2046	220.77	347.05	45726.56
Oct, 2046	219.11	348.71	45377.84
Nov, 2046	217.44	350.38	45027.46
Dec, 2046	215.76	352.06	44675.40
Jan, 2047	214.07	353.75	44321.65
Feb, 2047	212.37	355.45	43966.20
Mar, 2047	210.67	357.15	43609.05
Apr, 2047	208.96	358.86	43250.19
May, 2047	207.24	360.58	42889.61
Jun, 2047	205.51	362.31	42527.31
Jul, 2047	203.78	364.04	42163.26
Aug, 2047	202.03	365.79	41797.47
Sep, 2047	200.28	367.54	41429.93
Oct, 2047	198.52	369.30	41060.63
Nov, 2047	196.75	371.07	40689.56
Dec, 2047	194.97	372.85	40316.71
Jan, 2048	193.18	374.64	39942.08
Feb, 2048	191.39	376.43	39565.65
Mar, 2048	189.59	378.23	39187.41
Apr, 2048	187.77	380.05	38807.36
May, 2048	185.95	381.87	38425.50
Jun, 2048	184.12	383.70	38041.80
Jul, 2048	182.28	385.54	37656.26
Aug, 2048	180.44	387.38	37268.88
Sep, 2048	178.58	389.24	36879.64
Oct, 2048	176.71	391.11	36488.53
Nov, 2048	174.84	392.98	36095.55
Dec, 2048	172.96	394.86	35700.69
Jan, 2049	171.07	396.75	35303.94
Feb, 2049	169.16	398.66	34905.28
Mar, 2049	167.25	400.57	34504.72
Apr, 2049	165.34	402.48	34102.23
May, 2049	163.41	404.41	33697.82
Jun, 2049	161.47	406.35	33291.47
Jul, 2049	159.52	408.30	32883.17
Aug, 2049	157.57	410.25	32472.91
Sep, 2049	155.60	412.22	32060.69
Oct, 2049	153.62	414.20	31646.50
Nov, 2049	151.64	416.18	31230.32
Dec, 2049	149.65	418.17	30812.14
Jan, 2050	147.64	420.18	30391.96
Feb, 2050	145.63	422.19	29969.77
Mar, 2050	143.61	424.21	29545.56
Apr, 2050	141.57	426.25	29119.31
May, 2050	139.53	428.29	28691.02
Jun, 2050	137.48	430.34	28260.68
Jul, 2050	135.42	432.40	27828.27
Aug, 2050	133.34	434.48	27393.80
Sep, 2050	131.26	436.56	26957.24
Oct, 2050	129.17	438.65	26518.59
Nov, 2050	127.07	440.75	26077.84
Dec, 2050	124.96	442.86	25634.97
Jan, 2051	122.83	444.99	25189.99
Feb, 2051	120.70	447.12	24742.87
Mar, 2051	118.56	449.26	24293.61
Apr, 2051	116.41	451.41	23842.20
May, 2051	114.24	453.58	23388.62
Jun, 2051	112.07	455.75	22932.87
Jul, 2051	109.89	457.93	22474.94
Aug, 2051	107.69	460.13	22014.81
Sep, 2051	105.49	462.33	21552.48
Oct, 2051	103.27	464.55	21087.93
Nov, 2051	101.05	466.77	20621.16
Dec, 2051	98.81	469.01	20152.15
Jan, 2052	96.56	471.26	19680.89
Feb, 2052	94.30	473.52	19207.37
Mar, 2052	92.04	475.78	18731.59
Apr, 2052	89.76	478.06	18253.52
May, 2052	87.46	480.36	17773.17
Jun, 2052	85.16	482.66	17290.51
Jul, 2052	82.85	484.97	16805.54
Aug, 2052	80.53	487.29	16318.25
Sep, 2052	78.19	489.63	15828.62
Oct, 2052	75.85	491.97	15336.64
Nov, 2052	73.49	494.33	14842.31
Dec, 2052	71.12	496.70	14345.61
Jan, 2053	68.74	499.08	13846.53
Feb, 2053	66.35	501.47	13345.06
Mar, 2053	63.95	503.87	12841.18
Apr, 2053	61.53	506.29	12334.90
May, 2053	59.10	508.72	11826.18
Jun, 2053	56.67	511.15	11315.03
Jul, 2053	54.22	513.60	10801.42
Aug, 2053	51.76	516.06	10285.36
Sep, 2053	49.28	518.54	9766.83
Oct, 2053	46.80	521.02	9245.80
Nov, 2053	44.30	523.52	8722.29
Dec, 2053	41.79	526.03	8196.26
Jan, 2054	39.27	528.55	7667.72
Feb, 2054	36.74	531.08	7136.64
Mar, 2054	34.20	533.62	6603.01
Apr, 2054	31.64	536.18	6066.83
May, 2054	29.07	538.75	5528.08
Jun, 2054	26.49	541.33	4986.75
Jul, 2054	23.89	543.93	4442.83
Aug, 2054	21.29	546.53	3896.30
Sep, 2054	18.67	549.15	3347.14
Oct, 2054	16.04	551.78	2795.36
Nov, 2054	13.39	554.43	2240.94
Dec, 2054	10.74	557.08	1683.86
Jan, 2055	8.07	559.75	1124.10
Feb, 2055	5.39	562.43	561.67
Mar, 2055	2.69	565.13	0