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
Oct, 2024	466.23	101.59	97198.41
Dec, 2024	465.74	102.08	97096.33
Dec, 2024	930.99	204.65	96993.76
Jan, 2025	464.76	103.06	96890.71
Mar, 2025	464.27	103.55	96787.15
Mar, 2025	928.04	207.60	96683.11
May, 2025	463.27	104.55	96578.56
May, 2025	926.04	209.60	96473.51
Jul, 2025	462.27	105.55	96367.96
Jul, 2025	924.03	211.61	96261.90
Aug, 2025	461.25	106.57	96155.34
Oct, 2025	460.74	107.08	96048.26
Oct, 2025	920.97	214.67	95940.67
Dec, 2025	459.72	108.10	95832.57
Dec, 2025	918.92	216.72	95723.95
Jan, 2026	458.68	109.14	95614.81
Mar, 2026	458.15	109.67	95505.14
Mar, 2026	915.78	219.86	95394.95
May, 2026	457.10	110.72	95284.23
May, 2026	913.67	221.97	95172.98
Jul, 2026	456.04	111.78	95061.20
Jul, 2026	911.54	224.10	94948.88
Aug, 2026	454.96	112.86	94836.02
Oct, 2026	454.42	113.40	94722.62
Oct, 2026	908.30	227.34	94608.68
Dec, 2026	453.33	114.49	94494.20
Dec, 2026	906.11	229.53	94379.16
Jan, 2027	452.23	115.59	94263.57
Mar, 2027	451.68	116.14	94147.43
Mar, 2027	902.80	232.84	94030.74
May, 2027	450.56	117.26	93913.48
May, 2027	900.56	235.08	93795.66
Jul, 2027	449.44	118.38	93677.28
Jul, 2027	898.31	237.33	93558.33
Aug, 2027	448.30	119.52	93438.81
Oct, 2027	447.73	120.09	93318.72
Oct, 2027	894.88	240.76	93198.05
Dec, 2027	446.57	121.25	93076.81
Dec, 2027	892.56	243.08	92954.98
Jan, 2028	445.41	122.41	92832.57
Mar, 2028	444.82	123.00	92709.57
Mar, 2028	889.05	246.59	92585.98
May, 2028	443.64	124.18	92461.81
May, 2028	886.69	248.95	92337.03
Jul, 2028	442.45	125.37	92211.66
Jul, 2028	884.30	251.34	92085.69
Aug, 2028	441.24	126.58	91959.11
Oct, 2028	440.64	127.18	91831.93
Oct, 2028	880.67	254.97	91704.14
Dec, 2028	439.42	128.40	91575.73
Dec, 2028	878.22	257.42	91446.71
Jan, 2029	438.18	129.64	91317.07
Mar, 2029	437.56	130.26	91186.82
Mar, 2029	874.50	261.14	91055.93
May, 2029	436.31	131.51	90924.42
May, 2029	871.99	263.65	90792.28
Jul, 2029	435.05	132.77	90659.51
Jul, 2029	869.46	266.18	90526.10
Aug, 2029	433.77	134.05	90392.05
Oct, 2029	433.13	134.69	90257.36
Oct, 2029	865.61	270.03	90122.02
Dec, 2029	431.83	135.99	89986.04
Dec, 2029	863.01	272.63	89849.40
Jan, 2030	430.53	137.29	89712.11
Mar, 2030	429.87	137.95	89574.16
Mar, 2030	859.08	276.56	89435.55
May, 2030	428.55	139.27	89296.27
May, 2030	856.43	279.21	89156.33
Jul, 2030	427.21	140.61	89015.72
Jul, 2030	853.74	281.90	88874.43
Aug, 2030	425.86	141.96	88732.47
Oct, 2030	425.18	142.64	88589.82
Oct, 2030	849.67	285.97	88446.50
Dec, 2030	423.81	144.01	88302.48
Dec, 2030	846.93	288.71	88157.78
Jan, 2031	422.42	145.40	88012.38
Mar, 2031	421.73	146.09	87866.29
Mar, 2031	842.76	292.88	87719.49
May, 2031	420.32	147.50	87572.00
May, 2031	839.94	295.70	87423.79
Jul, 2031	418.91	148.91	87274.88
Jul, 2031	837.10	298.54	87125.25
Aug, 2031	417.48	150.34	86974.91
Oct, 2031	416.75	151.07	86823.84
Oct, 2031	832.78	302.86	86672.05
Dec, 2031	415.30	152.52	86519.53
Dec, 2031	829.87	305.77	86366.29
Jan, 2032	413.84	153.98	86212.31
Mar, 2032	413.10	154.72	86057.59
Mar, 2032	825.46	310.18	85902.13
May, 2032	411.61	156.21	85745.92
May, 2032	822.48	313.16	85588.97
Jul, 2032	410.11	157.71	85431.26
Jul, 2032	819.47	316.17	85272.80
Aug, 2032	408.60	159.22	85113.58
Oct, 2032	407.84	159.98	84953.59
Oct, 2032	814.91	320.73	84792.84
Dec, 2032	406.30	161.52	84631.32
Dec, 2032	811.83	323.81	84469.03
Jan, 2033	404.75	163.07	84305.95
Mar, 2033	403.97	163.85	84142.10
Mar, 2033	807.15	328.49	83977.46
May, 2033	402.39	165.43	83812.03
May, 2033	803.99	331.65	83645.81
Jul, 2033	400.80	167.02	83478.79
Jul, 2033	800.80	334.84	83310.98
Aug, 2033	399.20	168.62	83142.36
Oct, 2033	398.39	169.43	82972.93
Oct, 2033	795.97	339.67	82802.68
Dec, 2033	396.76	171.06	82631.63
Dec, 2033	792.70	342.94	82459.75
Jan, 2034	395.12	172.70	82287.05
Mar, 2034	394.29	173.53	82113.52
Mar, 2034	787.75	347.89	81939.16
May, 2034	392.63	175.19	81763.97
May, 2034	784.42	351.22	81587.93
Jul, 2034	390.94	176.88	81411.06
Jul, 2034	781.03	354.61	81233.33
Aug, 2034	389.24	178.58	81054.75
Oct, 2034	388.39	179.43	80875.32
Oct, 2034	775.92	359.72	80695.03
Dec, 2034	386.66	181.16	80513.87
Dec, 2034	772.46	363.18	80331.85
Jan, 2035	384.92	182.90	80148.95
Mar, 2035	384.05	183.77	79965.18
Mar, 2035	767.22	368.42	79780.52
May, 2035	382.28	185.54	79594.99
May, 2035	763.67	371.97	79408.56
Jul, 2035	380.50	187.32	79221.24
Jul, 2035	760.10	375.54	79033.02
Aug, 2035	378.70	189.12	78843.90
Oct, 2035	377.79	190.03	78653.87
Oct, 2035	754.67	380.97	78462.94
Dec, 2035	375.97	191.85	78271.09
Dec, 2035	751.02	384.62	78078.31
Jan, 2036	374.13	193.69	77884.62
Mar, 2036	373.20	194.62	77690.00
Mar, 2036	745.46	390.18	77494.44
May, 2036	371.33	196.49	77297.95
May, 2036	741.72	393.92	77100.51
Jul, 2036	369.44	198.38	76902.13
Jul, 2036	737.93	397.71	76702.80
Aug, 2036	367.53	200.29	76502.52
Oct, 2036	366.57	201.25	76301.27
Oct, 2036	732.18	403.46	76099.06
Dec, 2036	364.64	203.18	75895.88
Dec, 2036	728.31	407.33	75691.73
Jan, 2037	362.69	205.13	75486.60
Mar, 2037	361.71	206.11	75280.49
Mar, 2037	722.43	413.21	75073.39
May, 2037	359.73	208.09	74865.29
May, 2037	718.46	417.18	74656.20
Jul, 2037	357.73	210.09	74446.11
Jul, 2037	714.45	421.19	74235.01
Aug, 2037	355.71	212.11	74022.90
Oct, 2037	354.69	213.13	73809.77
Oct, 2037	708.36	427.28	73595.63
Dec, 2037	352.65	215.17	73380.45
Dec, 2037	704.26	431.38	73164.25
Jan, 2038	350.58	217.24	72947.01
Mar, 2038	349.54	218.28	72728.72
Mar, 2038	698.03	437.61	72509.40
May, 2038	347.44	220.38	72289.02
May, 2038	693.82	441.82	72067.58
Jul, 2038	345.32	222.50	71845.08
Jul, 2038	689.58	446.06	71621.52
Aug, 2038	343.19	224.63	71396.89
Oct, 2038	342.11	225.71	71171.18
Oct, 2038	683.14	452.50	70944.39
Dec, 2038	339.94	227.88	70716.51
Dec, 2038	678.79	456.85	70487.54
Jan, 2039	337.75	230.07	70257.47
Mar, 2039	336.65	231.17	70026.30
Mar, 2039	672.19	463.45	69794.03
May, 2039	334.43	233.39	69560.63
May, 2039	667.74	467.90	69326.13
Jul, 2039	332.19	235.63	69090.49
Jul, 2039	663.25	472.39	68853.73
Aug, 2039	329.92	237.90	68615.84
Oct, 2039	328.78	239.04	68376.80
Oct, 2039	656.42	479.22	68136.62
Dec, 2039	326.49	241.33	67895.29
Dec, 2039	651.82	483.82	67652.80
Jan, 2040	324.17	243.65	67409.15
Mar, 2040	323.00	244.82	67164.33
Mar, 2040	644.83	490.81	66918.34
May, 2040	320.65	247.17	66671.17
May, 2040	640.12	495.52	66422.82
Jul, 2040	318.28	249.54	66173.27
Jul, 2040	635.36	500.28	65922.53
Aug, 2040	315.88	251.94	65670.59
Oct, 2040	314.67	253.15	65417.44
Oct, 2040	628.13	507.51	65163.08
Dec, 2040	312.24	255.58	64907.50
Dec, 2040	623.26	512.38	64650.70
Jan, 2041	309.78	258.04	64392.66
Mar, 2041	308.55	259.27	64133.39
Mar, 2041	615.86	519.78	63872.88
May, 2041	306.06	261.76	63611.11
May, 2041	610.86	524.78	63348.10
Jul, 2041	303.54	264.28	63083.82
Jul, 2041	605.82	529.82	62818.28
Aug, 2041	301.00	266.82	62551.46
Oct, 2041	299.73	268.09	62283.37
Oct, 2041	598.17	537.47	62013.99
Dec, 2041	297.15	270.67	61743.32
Dec, 2041	593.00	542.64	61471.35
Jan, 2042	294.55	273.27	61198.08
Mar, 2042	293.24	274.58	60923.50
Mar, 2042	585.17	550.47	60647.61
May, 2042	290.60	277.22	60370.39
May, 2042	579.87	555.77	60091.84
Jul, 2042	287.94	279.88	59811.96
Jul, 2042	574.54	561.10	59530.74
Aug, 2042	285.25	282.57	59248.18
Oct, 2042	283.90	283.92	58964.25
Oct, 2042	566.44	569.20	58678.97
Dec, 2042	281.17	286.65	58392.32
Dec, 2042	560.97	574.67	58104.30
Jan, 2043	278.42	289.40	57814.89
Mar, 2043	277.03	290.79	57524.10
Mar, 2043	552.67	582.97	57231.92
May, 2043	274.24	293.58	56938.34
May, 2043	547.07	588.57	56643.34
Jul, 2043	271.42	296.40	56346.94
Jul, 2043	541.42	594.22	56049.12
Aug, 2043	268.57	299.25	55749.87
Oct, 2043	267.13	300.69	55449.18
Oct, 2043	532.82	602.82	55147.05
Dec, 2043	264.25	303.57	54843.48
Dec, 2043	527.04	608.60	54538.45
Jan, 2044	261.33	306.49	54231.96
Mar, 2044	259.86	307.96	53924.00
Mar, 2044	518.25	617.39	53614.57
May, 2044	256.90	310.92	53303.65
May, 2044	512.31	623.33	52991.25
Jul, 2044	253.92	313.90	52677.34
Jul, 2044	506.33	629.31	52361.93
Aug, 2044	250.90	316.92	52045.02
Oct, 2044	249.38	318.44	51726.58
Oct, 2044	497.24	638.40	51406.61
Dec, 2044	246.32	321.50	51085.12
Dec, 2044	491.10	644.54	50762.08
Jan, 2045	243.23	324.59	50437.50
Mar, 2045	241.68	326.14	50111.36
Mar, 2045	481.80	653.84	49783.65
May, 2045	238.55	329.27	49454.38
May, 2045	475.52	660.12	49123.53
Jul, 2045	235.38	332.44	48791.09
Jul, 2045	469.17	666.47	48457.06
Aug, 2045	232.19	335.63	48121.43
Oct, 2045	230.58	337.24	47784.19
Oct, 2045	459.55	676.09	47445.34
Dec, 2045	227.34	340.48	47104.86
Dec, 2045	453.05	682.59	46762.75
Jan, 2046	224.07	343.75	46419.00
Mar, 2046	222.42	345.40	46073.61
Mar, 2046	443.19	692.45	45726.56
May, 2046	219.11	348.71	45377.84
May, 2046	436.55	699.09	45027.46
Jul, 2046	215.76	352.06	44675.40
Jul, 2046	429.83	705.81	44321.65
Aug, 2046	212.37	355.45	43966.20
Oct, 2046	210.67	357.15	43609.05
Oct, 2046	419.63	716.01	43250.19
Dec, 2046	207.24	360.58	42889.61
Dec, 2046	412.75	722.89	42527.31
Jan, 2047	203.78	364.04	42163.26
Mar, 2047	202.03	365.79	41797.47
Mar, 2047	402.31	733.33	41429.93
May, 2047	198.52	369.30	41060.63
May, 2047	395.27	740.37	40689.56
Jul, 2047	194.97	372.85	40316.71
Jul, 2047	388.15	747.49	39942.08
Aug, 2047	191.39	376.43	39565.65
Oct, 2047	189.59	378.23	39187.41
Oct, 2047	377.36	758.28	38807.36
Dec, 2047	185.95	381.87	38425.50
Dec, 2047	370.07	765.57	38041.80
Jan, 2048	182.28	385.54	37656.26
Mar, 2048	180.44	387.38	37268.88
Mar, 2048	359.02	776.62	36879.64
May, 2048	176.71	391.11	36488.53
May, 2048	351.55	784.09	36095.55
Jul, 2048	172.96	394.86	35700.69
Jul, 2048	344.03	791.61	35303.94
Aug, 2048	169.16	398.66	34905.28
Oct, 2048	167.25	400.57	34504.72
Oct, 2048	332.59	803.05	34102.23
Dec, 2048	163.41	404.41	33697.82
Dec, 2048	324.88	810.76	33291.47
Jan, 2049	159.52	408.30	32883.17
Mar, 2049	157.57	410.25	32472.91
Mar, 2049	313.17	822.47	32060.69
May, 2049	153.62	414.20	31646.50
May, 2049	305.26	830.38	31230.32
Jul, 2049	149.65	418.17	30812.14
Jul, 2049	297.29	838.35	30391.96
Aug, 2049	145.63	422.19	29969.77
Oct, 2049	143.61	424.21	29545.56
Oct, 2049	285.18	850.46	29119.31
Dec, 2049	139.53	428.29	28691.02
Dec, 2049	277.01	858.63	28260.68
Jan, 2050	135.42	432.40	27828.27
Mar, 2050	133.34	434.48	27393.80
Mar, 2050	264.60	871.04	26957.24
May, 2050	129.17	438.65	26518.59
May, 2050	256.24	879.40	26077.84
Jul, 2050	124.96	442.86	25634.97
Jul, 2050	247.79	887.85	25189.99
Aug, 2050	120.70	447.12	24742.87
Oct, 2050	118.56	449.26	24293.61
Oct, 2050	234.97	900.67	23842.20
Dec, 2050	114.24	453.58	23388.62
Dec, 2050	226.31	909.33	22932.87
Jan, 2051	109.89	457.93	22474.94
Mar, 2051	107.69	460.13	22014.81
Mar, 2051	213.18	922.46	21552.48
May, 2051	103.27	464.55	21087.93
May, 2051	204.32	931.32	20621.16
Jul, 2051	98.81	469.01	20152.15
Jul, 2051	195.37	940.27	19680.89
Aug, 2051	94.30	473.52	19207.37
Oct, 2051	92.04	475.78	18731.59
Oct, 2051	181.80	953.84	18253.52
Dec, 2051	87.46	480.36	17773.17
Dec, 2051	172.62	963.02	17290.51
Jan, 2052	82.85	484.97	16805.54
Mar, 2052	80.53	487.29	16318.25
Mar, 2052	158.72	976.92	15828.62
May, 2052	75.85	491.97	15336.64
May, 2052	149.34	986.30	14842.31
Jul, 2052	71.12	496.70	14345.61
Jul, 2052	139.86	995.78	13846.53
Aug, 2052	66.35	501.47	13345.06
Oct, 2052	63.95	503.87	12841.18
Oct, 2052	125.48	1010.16	12334.90
Dec, 2052	59.10	508.72	11826.18
Dec, 2052	115.77	1019.87	11315.03
Jan, 2053	54.22	513.60	10801.42
Mar, 2053	51.76	516.06	10285.36
Mar, 2053	101.04	1034.60	9766.83
May, 2053	46.80	521.02	9245.80
May, 2053	91.10	1044.54	8722.29
Jul, 2053	41.79	526.03	8196.26
Jul, 2053	81.06	1054.58	7667.72
Aug, 2053	36.74	531.08	7136.64
Oct, 2053	34.20	533.62	6603.01
Oct, 2053	65.84	1069.80	6066.83
Dec, 2053	29.07	538.75	5528.08
Dec, 2053	55.56	1080.08	4986.75
Jan, 2054	23.89	543.93	4442.83
Mar, 2054	21.29	546.53	3896.30
Mar, 2054	39.96	1095.68	3347.14
May, 2054	16.04	551.78	2795.36
May, 2054	29.43	1106.21	2240.94
Jul, 2054	10.74	557.08	1683.86
Jul, 2054	18.81	1116.83	1124.10
Aug, 2054	5.39	562.43	561.67
Oct, 2054	2.69	565.13	0