Mortgage Parameters

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

Mortgage Summary

Property Total:	$169,900
Down Payment	$50,970
Mortgage Amount:	$118,930
Mortgage Payment:	$694.04 / month
Estimated Tax:	+ $94.39 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $788.43 / month
Total Interest Paid:	$130,924.80 over 30 years
Total Tax Paid:	$33,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	569.87	124.17	118805.83
Jan, 2025	569.28	124.76	118681.07
Feb, 2025	568.68	125.36	118555.71
Mar, 2025	568.08	125.96	118429.75
Apr, 2025	567.48	126.56	118303.19
May, 2025	566.87	127.17	118176.02
Jun, 2025	566.26	127.78	118048.24
Jul, 2025	565.65	128.39	117919.84
Aug, 2025	565.03	129.01	117790.84
Sep, 2025	564.41	129.63	117661.21
Oct, 2025	563.79	130.25	117530.96
Nov, 2025	563.17	130.87	117400.09
Dec, 2025	562.54	131.50	117268.60
Jan, 2026	561.91	132.13	117136.47
Feb, 2026	561.28	132.76	117003.71
Mar, 2026	560.64	133.40	116870.31
Apr, 2026	560.00	134.04	116736.27
May, 2026	559.36	134.68	116601.59
Jun, 2026	558.72	135.32	116466.27
Jul, 2026	558.07	135.97	116330.30
Aug, 2026	557.42	136.62	116193.67
Sep, 2026	556.76	137.28	116056.39
Oct, 2026	556.10	137.94	115918.46
Nov, 2026	555.44	138.60	115779.86
Dec, 2026	554.78	139.26	115640.60
Jan, 2027	554.11	139.93	115500.67
Feb, 2027	553.44	140.60	115360.07
Mar, 2027	552.77	141.27	115218.80
Apr, 2027	552.09	141.95	115076.85
May, 2027	551.41	142.63	114934.22
Jun, 2027	550.73	143.31	114790.90
Jul, 2027	550.04	144.00	114646.90
Aug, 2027	549.35	144.69	114502.21
Sep, 2027	548.66	145.38	114356.83
Oct, 2027	547.96	146.08	114210.75
Nov, 2027	547.26	146.78	114063.97
Dec, 2027	546.56	147.48	113916.49
Jan, 2028	545.85	148.19	113768.30
Feb, 2028	545.14	148.90	113619.40
Mar, 2028	544.43	149.61	113469.78
Apr, 2028	543.71	150.33	113319.45
May, 2028	542.99	151.05	113168.40
Jun, 2028	542.27	151.77	113016.63
Jul, 2028	541.54	152.50	112864.12
Aug, 2028	540.81	153.23	112710.89
Sep, 2028	540.07	153.97	112556.92
Oct, 2028	539.34	154.70	112402.22
Nov, 2028	538.59	155.45	112246.77
Dec, 2028	537.85	156.19	112090.58
Jan, 2029	537.10	156.94	111933.64
Feb, 2029	536.35	157.69	111775.95
Mar, 2029	535.59	158.45	111617.51
Apr, 2029	534.83	159.21	111458.30
May, 2029	534.07	159.97	111298.33
Jun, 2029	533.30	160.74	111137.59
Jul, 2029	532.53	161.51	110976.09
Aug, 2029	531.76	162.28	110813.81
Sep, 2029	530.98	163.06	110650.75
Oct, 2029	530.20	163.84	110486.91
Nov, 2029	529.42	164.62	110322.29
Dec, 2029	528.63	165.41	110156.88
Jan, 2030	527.84	166.20	109990.67
Feb, 2030	527.04	167.00	109823.67
Mar, 2030	526.24	167.80	109655.87
Apr, 2030	525.43	168.61	109487.26
May, 2030	524.63	169.41	109317.85
Jun, 2030	523.81	170.23	109147.63
Jul, 2030	523.00	171.04	108976.58
Aug, 2030	522.18	171.86	108804.72
Sep, 2030	521.36	172.68	108632.04
Oct, 2030	520.53	173.51	108458.53
Nov, 2030	519.70	174.34	108284.19
Dec, 2030	518.86	175.18	108109.01
Jan, 2031	518.02	176.02	107932.99
Feb, 2031	517.18	176.86	107756.13
Mar, 2031	516.33	177.71	107578.42
Apr, 2031	515.48	178.56	107399.86
May, 2031	514.62	179.42	107220.44
Jun, 2031	513.76	180.28	107040.17
Jul, 2031	512.90	181.14	106859.03
Aug, 2031	512.03	182.01	106677.02
Sep, 2031	511.16	182.88	106494.14
Oct, 2031	510.28	183.76	106310.39
Nov, 2031	509.40	184.64	106125.75
Dec, 2031	508.52	185.52	105940.23
Jan, 2032	507.63	186.41	105753.82
Feb, 2032	506.74	187.30	105566.52
Mar, 2032	505.84	188.20	105378.32
Apr, 2032	504.94	189.10	105189.22
May, 2032	504.03	190.01	104999.21
Jun, 2032	503.12	190.92	104808.29
Jul, 2032	502.21	191.83	104616.46
Aug, 2032	501.29	192.75	104423.70
Sep, 2032	500.36	193.68	104230.03
Oct, 2032	499.44	194.60	104035.42
Nov, 2032	498.50	195.54	103839.88
Dec, 2032	497.57	196.47	103643.41
Jan, 2033	496.62	197.42	103446.00
Feb, 2033	495.68	198.36	103247.63
Mar, 2033	494.73	199.31	103048.32
Apr, 2033	493.77	200.27	102848.06
May, 2033	492.81	201.23	102646.83
Jun, 2033	491.85	202.19	102444.64
Jul, 2033	490.88	203.16	102241.48
Aug, 2033	489.91	204.13	102037.35
Sep, 2033	488.93	205.11	101832.24
Oct, 2033	487.95	206.09	101626.14
Nov, 2033	486.96	207.08	101419.06
Dec, 2033	485.97	208.07	101210.99
Jan, 2034	484.97	209.07	101001.92
Feb, 2034	483.97	210.07	100791.84
Mar, 2034	482.96	211.08	100580.76
Apr, 2034	481.95	212.09	100368.67
May, 2034	480.93	213.11	100155.57
Jun, 2034	479.91	214.13	99941.44
Jul, 2034	478.89	215.15	99726.28
Aug, 2034	477.86	216.18	99510.10
Sep, 2034	476.82	217.22	99292.88
Oct, 2034	475.78	218.26	99074.62
Nov, 2034	474.73	219.31	98855.31
Dec, 2034	473.68	220.36	98634.95
Jan, 2035	472.63	221.41	98413.54
Feb, 2035	471.56	222.48	98191.06
Mar, 2035	470.50	223.54	97967.52
Apr, 2035	469.43	224.61	97742.91
May, 2035	468.35	225.69	97517.22
Jun, 2035	467.27	226.77	97290.45
Jul, 2035	466.18	227.86	97062.59
Aug, 2035	465.09	228.95	96833.65
Sep, 2035	463.99	230.05	96603.60
Oct, 2035	462.89	231.15	96372.45
Nov, 2035	461.78	232.26	96140.20
Dec, 2035	460.67	233.37	95906.83
Jan, 2036	459.55	234.49	95672.34
Feb, 2036	458.43	235.61	95436.73
Mar, 2036	457.30	236.74	95199.99
Apr, 2036	456.17	237.87	94962.12
May, 2036	455.03	239.01	94723.11
Jun, 2036	453.88	240.16	94482.95
Jul, 2036	452.73	241.31	94241.64
Aug, 2036	451.57	242.47	93999.17
Sep, 2036	450.41	243.63	93755.55
Oct, 2036	449.25	244.79	93510.75
Nov, 2036	448.07	245.97	93264.78
Dec, 2036	446.89	247.15	93017.64
Jan, 2037	445.71	248.33	92769.31
Feb, 2037	444.52	249.52	92519.79
Mar, 2037	443.32	250.72	92269.07
Apr, 2037	442.12	251.92	92017.15
May, 2037	440.92	253.12	91764.03
Jun, 2037	439.70	254.34	91509.69
Jul, 2037	438.48	255.56	91254.14
Aug, 2037	437.26	256.78	90997.35
Sep, 2037	436.03	258.01	90739.34
Oct, 2037	434.79	259.25	90480.10
Nov, 2037	433.55	260.49	90219.61
Dec, 2037	432.30	261.74	89957.87
Jan, 2038	431.05	262.99	89694.88
Feb, 2038	429.79	264.25	89430.63
Mar, 2038	428.52	265.52	89165.11
Apr, 2038	427.25	266.79	88898.32
May, 2038	425.97	268.07	88630.25
Jun, 2038	424.69	269.35	88360.89
Jul, 2038	423.40	270.64	88090.25
Aug, 2038	422.10	271.94	87818.31
Sep, 2038	420.80	273.24	87545.07
Oct, 2038	419.49	274.55	87270.51
Nov, 2038	418.17	275.87	86994.64
Dec, 2038	416.85	277.19	86717.45
Jan, 2039	415.52	278.52	86438.93
Feb, 2039	414.19	279.85	86159.08
Mar, 2039	412.85	281.19	85877.89
Apr, 2039	411.50	282.54	85595.34
May, 2039	410.14	283.90	85311.45
Jun, 2039	408.78	285.26	85026.19
Jul, 2039	407.42	286.62	84739.57
Aug, 2039	406.04	288.00	84451.57
Sep, 2039	404.66	289.38	84162.20
Oct, 2039	403.28	290.76	83871.43
Nov, 2039	401.88	292.16	83579.28
Dec, 2039	400.48	293.56	83285.72
Jan, 2040	399.08	294.96	82990.76
Feb, 2040	397.66	296.38	82694.38
Mar, 2040	396.24	297.80	82396.59
Apr, 2040	394.82	299.22	82097.36
May, 2040	393.38	300.66	81796.71
Jun, 2040	391.94	302.10	81494.61
Jul, 2040	390.50	303.54	81191.07
Aug, 2040	389.04	305.00	80886.07
Sep, 2040	387.58	306.46	80579.61
Oct, 2040	386.11	307.93	80271.68
Nov, 2040	384.64	309.40	79962.27
Dec, 2040	383.15	310.89	79651.38
Jan, 2041	381.66	312.38	79339.01
Feb, 2041	380.17	313.87	79025.13
Mar, 2041	378.66	315.38	78709.75
Apr, 2041	377.15	316.89	78392.87
May, 2041	375.63	318.41	78074.46
Jun, 2041	374.11	319.93	77754.52
Jul, 2041	372.57	321.47	77433.06
Aug, 2041	371.03	323.01	77110.05
Sep, 2041	369.49	324.55	76785.50
Oct, 2041	367.93	326.11	76459.39
Nov, 2041	366.37	327.67	76131.72
Dec, 2041	364.80	329.24	75802.47
Jan, 2042	363.22	330.82	75471.65
Feb, 2042	361.64	332.40	75139.25
Mar, 2042	360.04	334.00	74805.25
Apr, 2042	358.44	335.60	74469.65
May, 2042	356.83	337.21	74132.45
Jun, 2042	355.22	338.82	73793.62
Jul, 2042	353.59	340.45	73453.18
Aug, 2042	351.96	342.08	73111.10
Sep, 2042	350.32	343.72	72767.39
Oct, 2042	348.68	345.36	72422.02
Nov, 2042	347.02	347.02	72075.01
Dec, 2042	345.36	348.68	71726.33
Jan, 2043	343.69	350.35	71375.97
Feb, 2043	342.01	352.03	71023.94
Mar, 2043	340.32	353.72	70670.23
Apr, 2043	338.63	355.41	70314.81
May, 2043	336.93	357.11	69957.70
Jun, 2043	335.21	358.83	69598.87
Jul, 2043	333.49	360.55	69238.33
Aug, 2043	331.77	362.27	68876.06
Sep, 2043	330.03	364.01	68512.05
Oct, 2043	328.29	365.75	68146.29
Nov, 2043	326.53	367.51	67778.79
Dec, 2043	324.77	369.27	67409.52
Jan, 2044	323.00	371.04	67038.49
Feb, 2044	321.23	372.81	66665.67
Mar, 2044	319.44	374.60	66291.07
Apr, 2044	317.64	376.40	65914.68
May, 2044	315.84	378.20	65536.48
Jun, 2044	314.03	380.01	65156.47
Jul, 2044	312.21	381.83	64774.63
Aug, 2044	310.38	383.66	64390.97
Sep, 2044	308.54	385.50	64005.47
Oct, 2044	306.69	387.35	63618.13
Nov, 2044	304.84	389.20	63228.92
Dec, 2044	302.97	391.07	62837.85
Jan, 2045	301.10	392.94	62444.91
Feb, 2045	299.22	394.82	62050.09
Mar, 2045	297.32	396.72	61653.37
Apr, 2045	295.42	398.62	61254.75
May, 2045	293.51	400.53	60854.23
Jun, 2045	291.59	402.45	60451.78
Jul, 2045	289.66	404.38	60047.40
Aug, 2045	287.73	406.31	59641.09
Sep, 2045	285.78	408.26	59232.83
Oct, 2045	283.82	410.22	58822.61
Nov, 2045	281.86	412.18	58410.43
Dec, 2045	279.88	414.16	57996.28
Jan, 2046	277.90	416.14	57580.14
Feb, 2046	275.90	418.14	57162.00
Mar, 2046	273.90	420.14	56741.86
Apr, 2046	271.89	422.15	56319.71
May, 2046	269.87	424.17	55895.53
Jun, 2046	267.83	426.21	55469.33
Jul, 2046	265.79	428.25	55041.08
Aug, 2046	263.74	430.30	54610.78
Sep, 2046	261.68	432.36	54178.41
Oct, 2046	259.60	434.44	53743.98
Nov, 2046	257.52	436.52	53307.46
Dec, 2046	255.43	438.61	52868.85
Jan, 2047	253.33	440.71	52428.14
Feb, 2047	251.22	442.82	51985.32
Mar, 2047	249.10	444.94	51540.38
Apr, 2047	246.96	447.08	51093.30
May, 2047	244.82	449.22	50644.08
Jun, 2047	242.67	451.37	50192.71
Jul, 2047	240.51	453.53	49739.18
Aug, 2047	238.33	455.71	49283.47
Sep, 2047	236.15	457.89	48825.58
Oct, 2047	233.96	460.08	48365.50
Nov, 2047	231.75	462.29	47903.21
Dec, 2047	229.54	464.50	47438.71
Jan, 2048	227.31	466.73	46971.98
Feb, 2048	225.07	468.97	46503.01
Mar, 2048	222.83	471.21	46031.80
Apr, 2048	220.57	473.47	45558.33
May, 2048	218.30	475.74	45082.59
Jun, 2048	216.02	478.02	44604.57
Jul, 2048	213.73	480.31	44124.26
Aug, 2048	211.43	482.61	43641.65
Sep, 2048	209.12	484.92	43156.72
Oct, 2048	206.79	487.25	42669.48
Nov, 2048	204.46	489.58	42179.89
Dec, 2048	202.11	491.93	41687.97
Jan, 2049	199.75	494.29	41193.68
Feb, 2049	197.39	496.65	40697.03
Mar, 2049	195.01	499.03	40197.99
Apr, 2049	192.62	501.42	39696.57
May, 2049	190.21	503.83	39192.74
Jun, 2049	187.80	506.24	38686.50
Jul, 2049	185.37	508.67	38177.83
Aug, 2049	182.94	511.10	37666.73
Sep, 2049	180.49	513.55	37153.18
Oct, 2049	178.03	516.01	36637.16
Nov, 2049	175.55	518.49	36118.67
Dec, 2049	173.07	520.97	35597.70
Jan, 2050	170.57	523.47	35074.24
Feb, 2050	168.06	525.98	34548.26
Mar, 2050	165.54	528.50	34019.76
Apr, 2050	163.01	531.03	33488.73
May, 2050	160.47	533.57	32955.16
Jun, 2050	157.91	536.13	32419.03
Jul, 2050	155.34	538.70	31880.33
Aug, 2050	152.76	541.28	31339.05
Sep, 2050	150.17	543.87	30795.18
Oct, 2050	147.56	546.48	30248.70
Nov, 2050	144.94	549.10	29699.60
Dec, 2050	142.31	551.73	29147.87
Jan, 2051	139.67	554.37	28593.50
Feb, 2051	137.01	557.03	28036.47
Mar, 2051	134.34	559.70	27476.77
Apr, 2051	131.66	562.38	26914.39
May, 2051	128.96	565.08	26349.31
Jun, 2051	126.26	567.78	25781.53
Jul, 2051	123.54	570.50	25211.03
Aug, 2051	120.80	573.24	24637.79
Sep, 2051	118.06	575.98	24061.81
Oct, 2051	115.30	578.74	23483.06
Nov, 2051	112.52	581.52	22901.55
Dec, 2051	109.74	584.30	22317.24
Jan, 2052	106.94	587.10	21730.14
Feb, 2052	104.12	589.92	21140.22
Mar, 2052	101.30	592.74	20547.48
Apr, 2052	98.46	595.58	19951.90
May, 2052	95.60	598.44	19353.46
Jun, 2052	92.74	601.30	18752.15
Jul, 2052	89.85	604.19	18147.97
Aug, 2052	86.96	607.08	17540.89
Sep, 2052	84.05	609.99	16930.90
Oct, 2052	81.13	612.91	16317.98
Nov, 2052	78.19	615.85	15702.14
Dec, 2052	75.24	618.80	15083.33
Jan, 2053	72.27	621.77	14461.57
Feb, 2053	69.30	624.74	13836.82
Mar, 2053	66.30	627.74	13209.09
Apr, 2053	63.29	630.75	12578.34
May, 2053	60.27	633.77	11944.57
Jun, 2053	57.23	636.81	11307.76
Jul, 2053	54.18	639.86	10667.91
Aug, 2053	51.12	642.92	10024.98
Sep, 2053	48.04	646.00	9378.98
Oct, 2053	44.94	649.10	8729.88
Nov, 2053	41.83	652.21	8077.67
Dec, 2053	38.71	655.33	7422.34
Jan, 2054	35.57	658.47	6763.86
Feb, 2054	32.41	661.63	6102.23
Mar, 2054	29.24	664.80	5437.43
Apr, 2054	26.05	667.99	4769.45
May, 2054	22.85	671.19	4098.26
Jun, 2054	19.64	674.40	3423.86
Jul, 2054	16.41	677.63	2746.23
Aug, 2054	13.16	680.88	2065.34
Sep, 2054	9.90	684.14	1381.20
Oct, 2054	6.62	687.42	693.78
Nov, 2054	3.32	690.72	3.06