Mortgage Parameters

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

Mortgage Summary

Property Total:	$175,000
Down Payment	$52,500
Mortgage Amount:	$122,500
Mortgage Payment:	$714.88 / month
Estimated Tax:	+ $97.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $812.10 / month
Total Interest Paid:	$134,856.00 over 30 years
Total Tax Paid:	$35,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	586.98	127.90	122372.10
Jan, 2025	586.37	128.51	122243.59
Feb, 2025	585.75	129.13	122114.46
Mar, 2025	585.13	129.75	121984.71
Apr, 2025	584.51	130.37	121854.34
May, 2025	583.89	130.99	121723.34
Jun, 2025	583.26	131.62	121591.72
Jul, 2025	582.63	132.25	121459.47
Aug, 2025	581.99	132.89	121326.58
Sep, 2025	581.36	133.52	121193.06
Oct, 2025	580.72	134.16	121058.89
Nov, 2025	580.07	134.81	120924.09
Dec, 2025	579.43	135.45	120788.64
Jan, 2026	578.78	136.10	120652.54
Feb, 2026	578.13	136.75	120515.78
Mar, 2026	577.47	137.41	120378.37
Apr, 2026	576.81	138.07	120240.31
May, 2026	576.15	138.73	120101.58
Jun, 2026	575.49	139.39	119962.18
Jul, 2026	574.82	140.06	119822.12
Aug, 2026	574.15	140.73	119681.39
Sep, 2026	573.47	141.41	119539.98
Oct, 2026	572.80	142.08	119397.90
Nov, 2026	572.11	142.77	119255.14
Dec, 2026	571.43	143.45	119111.69
Jan, 2027	570.74	144.14	118967.55
Feb, 2027	570.05	144.83	118822.72
Mar, 2027	569.36	145.52	118677.20
Apr, 2027	568.66	146.22	118530.98
May, 2027	567.96	146.92	118384.06
Jun, 2027	567.26	147.62	118236.44
Jul, 2027	566.55	148.33	118088.11
Aug, 2027	565.84	149.04	117939.07
Sep, 2027	565.12	149.76	117789.31
Oct, 2027	564.41	150.47	117638.84
Nov, 2027	563.69	151.19	117487.65
Dec, 2027	562.96	151.92	117335.73
Jan, 2028	562.23	152.65	117183.08
Feb, 2028	561.50	153.38	117029.70
Mar, 2028	560.77	154.11	116875.59
Apr, 2028	560.03	154.85	116720.74
May, 2028	559.29	155.59	116565.15
Jun, 2028	558.54	156.34	116408.81
Jul, 2028	557.79	157.09	116251.72
Aug, 2028	557.04	157.84	116093.88
Sep, 2028	556.28	158.60	115935.28
Oct, 2028	555.52	159.36	115775.93
Nov, 2028	554.76	160.12	115615.81
Dec, 2028	553.99	160.89	115454.92
Jan, 2029	553.22	161.66	115293.26
Feb, 2029	552.45	162.43	115130.83
Mar, 2029	551.67	163.21	114967.62
Apr, 2029	550.89	163.99	114803.62
May, 2029	550.10	164.78	114638.84
Jun, 2029	549.31	165.57	114473.27
Jul, 2029	548.52	166.36	114306.91
Aug, 2029	547.72	167.16	114139.75
Sep, 2029	546.92	167.96	113971.79
Oct, 2029	546.11	168.77	113803.03
Nov, 2029	545.31	169.57	113633.45
Dec, 2029	544.49	170.39	113463.07
Jan, 2030	543.68	171.20	113291.86
Feb, 2030	542.86	172.02	113119.84
Mar, 2030	542.03	172.85	112946.99
Apr, 2030	541.20	173.68	112773.32
May, 2030	540.37	174.51	112598.81
Jun, 2030	539.54	175.34	112423.47
Jul, 2030	538.70	176.18	112247.28
Aug, 2030	537.85	177.03	112070.25
Sep, 2030	537.00	177.88	111892.38
Oct, 2030	536.15	178.73	111713.65
Nov, 2030	535.29	179.59	111534.06
Dec, 2030	534.43	180.45	111353.62
Jan, 2031	533.57	181.31	111172.31
Feb, 2031	532.70	182.18	110990.13
Mar, 2031	531.83	183.05	110807.07
Apr, 2031	530.95	183.93	110623.14
May, 2031	530.07	184.81	110438.33
Jun, 2031	529.18	185.70	110252.64
Jul, 2031	528.29	186.59	110066.05
Aug, 2031	527.40	187.48	109878.57
Sep, 2031	526.50	188.38	109690.19
Oct, 2031	525.60	189.28	109500.91
Nov, 2031	524.69	190.19	109310.72
Dec, 2031	523.78	191.10	109119.62
Jan, 2032	522.86	192.02	108927.61
Feb, 2032	521.94	192.94	108734.67
Mar, 2032	521.02	193.86	108540.81
Apr, 2032	520.09	194.79	108346.03
May, 2032	519.16	195.72	108150.30
Jun, 2032	518.22	196.66	107953.64
Jul, 2032	517.28	197.60	107756.04
Aug, 2032	516.33	198.55	107557.49
Sep, 2032	515.38	199.50	107357.99
Oct, 2032	514.42	200.46	107157.54
Nov, 2032	513.46	201.42	106956.12
Dec, 2032	512.50	202.38	106753.74
Jan, 2033	511.53	203.35	106550.39
Feb, 2033	510.55	204.33	106346.06
Mar, 2033	509.57	205.31	106140.75
Apr, 2033	508.59	206.29	105934.47
May, 2033	507.60	207.28	105727.19
Jun, 2033	506.61	208.27	105518.92
Jul, 2033	505.61	209.27	105309.65
Aug, 2033	504.61	210.27	105099.38
Sep, 2033	503.60	211.28	104888.10
Oct, 2033	502.59	212.29	104675.81
Nov, 2033	501.57	213.31	104462.50
Dec, 2033	500.55	214.33	104248.17
Jan, 2034	499.52	215.36	104032.81
Feb, 2034	498.49	216.39	103816.42
Mar, 2034	497.45	217.43	103599.00
Apr, 2034	496.41	218.47	103380.53
May, 2034	495.37	219.51	103161.01
Jun, 2034	494.31	220.57	102940.45
Jul, 2034	493.26	221.62	102718.82
Aug, 2034	492.19	222.69	102496.14
Sep, 2034	491.13	223.75	102272.38
Oct, 2034	490.06	224.82	102047.56
Nov, 2034	488.98	225.90	101821.66
Dec, 2034	487.90	226.98	101594.67
Jan, 2035	486.81	228.07	101366.60
Feb, 2035	485.71	229.17	101137.43
Mar, 2035	484.62	230.26	100907.17
Apr, 2035	483.51	231.37	100675.81
May, 2035	482.40	232.48	100443.33
Jun, 2035	481.29	233.59	100209.74
Jul, 2035	480.17	234.71	99975.03
Aug, 2035	479.05	235.83	99739.20
Sep, 2035	477.92	236.96	99502.24
Oct, 2035	476.78	238.10	99264.14
Nov, 2035	475.64	239.24	99024.90
Dec, 2035	474.49	240.39	98784.51
Jan, 2036	473.34	241.54	98542.98
Feb, 2036	472.19	242.69	98300.28
Mar, 2036	471.02	243.86	98056.42
Apr, 2036	469.85	245.03	97811.40
May, 2036	468.68	246.20	97565.20
Jun, 2036	467.50	247.38	97317.82
Jul, 2036	466.31	248.57	97069.25
Aug, 2036	465.12	249.76	96819.49
Sep, 2036	463.93	250.95	96568.54
Oct, 2036	462.72	252.16	96316.39
Nov, 2036	461.52	253.36	96063.02
Dec, 2036	460.30	254.58	95808.44
Jan, 2037	459.08	255.80	95552.65
Feb, 2037	457.86	257.02	95295.62
Mar, 2037	456.62	258.26	95037.37
Apr, 2037	455.39	259.49	94777.87
May, 2037	454.14	260.74	94517.14
Jun, 2037	452.89	261.99	94255.15
Jul, 2037	451.64	263.24	93991.91
Aug, 2037	450.38	264.50	93727.41
Sep, 2037	449.11	265.77	93461.64
Oct, 2037	447.84	267.04	93194.60
Nov, 2037	446.56	268.32	92926.27
Dec, 2037	445.27	269.61	92656.67
Jan, 2038	443.98	270.90	92385.77
Feb, 2038	442.68	272.20	92113.57
Mar, 2038	441.38	273.50	91840.07
Apr, 2038	440.07	274.81	91565.25
May, 2038	438.75	276.13	91289.12
Jun, 2038	437.43	277.45	91011.67
Jul, 2038	436.10	278.78	90732.89
Aug, 2038	434.76	280.12	90452.77
Sep, 2038	433.42	281.46	90171.31
Oct, 2038	432.07	282.81	89888.50
Nov, 2038	430.72	284.16	89604.34
Dec, 2038	429.35	285.53	89318.81
Jan, 2039	427.99	286.89	89031.92
Feb, 2039	426.61	288.27	88743.65
Mar, 2039	425.23	289.65	88454.00
Apr, 2039	423.84	291.04	88162.96
May, 2039	422.45	292.43	87870.53
Jun, 2039	421.05	293.83	87576.69
Jul, 2039	419.64	295.24	87281.45
Aug, 2039	418.22	296.66	86984.79
Sep, 2039	416.80	298.08	86686.72
Oct, 2039	415.37	299.51	86387.21
Nov, 2039	413.94	300.94	86086.27
Dec, 2039	412.50	302.38	85783.89
Jan, 2040	411.05	303.83	85480.05
Feb, 2040	409.59	305.29	85174.77
Mar, 2040	408.13	306.75	84868.01
Apr, 2040	406.66	308.22	84559.79
May, 2040	405.18	309.70	84250.10
Jun, 2040	403.70	311.18	83938.91
Jul, 2040	402.21	312.67	83626.24
Aug, 2040	400.71	314.17	83312.07
Sep, 2040	399.20	315.68	82996.39
Oct, 2040	397.69	317.19	82679.21
Nov, 2040	396.17	318.71	82360.50
Dec, 2040	394.64	320.24	82040.26
Jan, 2041	393.11	321.77	81718.49
Feb, 2041	391.57	323.31	81395.18
Mar, 2041	390.02	324.86	81070.32
Apr, 2041	388.46	326.42	80743.90
May, 2041	386.90	327.98	80415.92
Jun, 2041	385.33	329.55	80086.36
Jul, 2041	383.75	331.13	79755.23
Aug, 2041	382.16	332.72	79422.51
Sep, 2041	380.57	334.31	79088.20
Oct, 2041	378.96	335.92	78752.28
Nov, 2041	377.35	337.53	78414.76
Dec, 2041	375.74	339.14	78075.61
Jan, 2042	374.11	340.77	77734.85
Feb, 2042	372.48	342.40	77392.44
Mar, 2042	370.84	344.04	77048.40
Apr, 2042	369.19	345.69	76702.71
May, 2042	367.53	347.35	76355.37
Jun, 2042	365.87	349.01	76006.36
Jul, 2042	364.20	350.68	75655.67
Aug, 2042	362.52	352.36	75303.31
Sep, 2042	360.83	354.05	74949.26
Oct, 2042	359.13	355.75	74593.51
Nov, 2042	357.43	357.45	74236.06
Dec, 2042	355.71	359.17	73876.89
Jan, 2043	353.99	360.89	73516.01
Feb, 2043	352.26	362.62	73153.39
Mar, 2043	350.53	364.35	72789.04
Apr, 2043	348.78	366.10	72422.94
May, 2043	347.03	367.85	72055.08
Jun, 2043	345.26	369.62	71685.47
Jul, 2043	343.49	371.39	71314.08
Aug, 2043	341.71	373.17	70940.92
Sep, 2043	339.93	374.95	70565.96
Oct, 2043	338.13	376.75	70189.21
Nov, 2043	336.32	378.56	69810.65
Dec, 2043	334.51	380.37	69430.28
Jan, 2044	332.69	382.19	69048.09
Feb, 2044	330.86	384.02	68664.06
Mar, 2044	329.02	385.86	68278.20
Apr, 2044	327.17	387.71	67890.49
May, 2044	325.31	389.57	67500.91
Jun, 2044	323.44	391.44	67109.48
Jul, 2044	321.57	393.31	66716.16
Aug, 2044	319.68	395.20	66320.96
Sep, 2044	317.79	397.09	65923.87
Oct, 2044	315.89	398.99	65524.88
Nov, 2044	313.97	400.91	65123.97
Dec, 2044	312.05	402.83	64721.14
Jan, 2045	310.12	404.76	64316.38
Feb, 2045	308.18	406.70	63909.69
Mar, 2045	306.23	408.65	63501.04
Apr, 2045	304.28	410.60	63090.44
May, 2045	302.31	412.57	62677.87
Jun, 2045	300.33	414.55	62263.32
Jul, 2045	298.35	416.53	61846.78
Aug, 2045	296.35	418.53	61428.25
Sep, 2045	294.34	420.54	61007.71
Oct, 2045	292.33	422.55	60585.16
Nov, 2045	290.30	424.58	60160.59
Dec, 2045	288.27	426.61	59733.98
Jan, 2046	286.23	428.65	59305.32
Feb, 2046	284.17	430.71	58874.61
Mar, 2046	282.11	432.77	58441.84
Apr, 2046	280.03	434.85	58006.99
May, 2046	277.95	436.93	57570.06
Jun, 2046	275.86	439.02	57131.04
Jul, 2046	273.75	441.13	56689.91
Aug, 2046	271.64	443.24	56246.67
Sep, 2046	269.52	445.36	55801.31
Oct, 2046	267.38	447.50	55353.81
Nov, 2046	265.24	449.64	54904.17
Dec, 2046	263.08	451.80	54452.37
Jan, 2047	260.92	453.96	53998.41
Feb, 2047	258.74	456.14	53542.27
Mar, 2047	256.56	458.32	53083.95
Apr, 2047	254.36	460.52	52623.43
May, 2047	252.15	462.73	52160.70
Jun, 2047	249.94	464.94	51695.76
Jul, 2047	247.71	467.17	51228.59
Aug, 2047	245.47	469.41	50759.18
Sep, 2047	243.22	471.66	50287.52
Oct, 2047	240.96	473.92	49813.60
Nov, 2047	238.69	476.19	49337.41
Dec, 2047	236.41	478.47	48858.94
Jan, 2048	234.12	480.76	48378.17
Feb, 2048	231.81	483.07	47895.11
Mar, 2048	229.50	485.38	47409.72
Apr, 2048	227.17	487.71	46922.01
May, 2048	224.83	490.05	46431.97
Jun, 2048	222.49	492.39	45939.58
Jul, 2048	220.13	494.75	45444.82
Aug, 2048	217.76	497.12	44947.70
Sep, 2048	215.37	499.51	44448.19
Oct, 2048	212.98	501.90	43946.29
Nov, 2048	210.58	504.30	43441.99
Dec, 2048	208.16	506.72	42935.27
Jan, 2049	205.73	509.15	42426.12
Feb, 2049	203.29	511.59	41914.53
Mar, 2049	200.84	514.04	41400.49
Apr, 2049	198.38	516.50	40883.99
May, 2049	195.90	518.98	40365.01
Jun, 2049	193.42	521.46	39843.55
Jul, 2049	190.92	523.96	39319.59
Aug, 2049	188.41	526.47	38793.11
Sep, 2049	185.88	529.00	38264.12
Oct, 2049	183.35	531.53	37732.58
Nov, 2049	180.80	534.08	37198.51
Dec, 2049	178.24	536.64	36661.87
Jan, 2050	175.67	539.21	36122.66
Feb, 2050	173.09	541.79	35580.87
Mar, 2050	170.49	544.39	35036.48
Apr, 2050	167.88	547.00	34489.48
May, 2050	165.26	549.62	33939.87
Jun, 2050	162.63	552.25	33387.61
Jul, 2050	159.98	554.90	32832.72
Aug, 2050	157.32	557.56	32275.16
Sep, 2050	154.65	560.23	31714.93
Oct, 2050	151.97	562.91	31152.02
Nov, 2050	149.27	565.61	30586.41
Dec, 2050	146.56	568.32	30018.09
Jan, 2051	143.84	571.04	29447.05
Feb, 2051	141.10	573.78	28873.27
Mar, 2051	138.35	576.53	28296.74
Apr, 2051	135.59	579.29	27717.45
May, 2051	132.81	582.07	27135.38
Jun, 2051	130.02	584.86	26550.52
Jul, 2051	127.22	587.66	25962.86
Aug, 2051	124.41	590.47	25372.39
Sep, 2051	121.58	593.30	24779.09
Oct, 2051	118.73	596.15	24182.94
Nov, 2051	115.88	599.00	23583.93
Dec, 2051	113.01	601.87	22982.06
Jan, 2052	110.12	604.76	22377.30
Feb, 2052	107.22	607.66	21769.65
Mar, 2052	104.31	610.57	21159.08
Apr, 2052	101.39	613.49	20545.59
May, 2052	98.45	616.43	19929.16
Jun, 2052	95.49	619.39	19309.77
Jul, 2052	92.53	622.35	18687.42
Aug, 2052	89.54	625.34	18062.08
Sep, 2052	86.55	628.33	17433.75
Oct, 2052	83.54	631.34	16802.40
Nov, 2052	80.51	634.37	16168.04
Dec, 2052	77.47	637.41	15530.63
Jan, 2053	74.42	640.46	14890.16
Feb, 2053	71.35	643.53	14246.63
Mar, 2053	68.27	646.61	13600.02
Apr, 2053	65.17	649.71	12950.31
May, 2053	62.05	652.83	12297.48
Jun, 2053	58.93	655.95	11641.52
Jul, 2053	55.78	659.10	10982.43
Aug, 2053	52.62	662.26	10320.17
Sep, 2053	49.45	665.43	9654.74
Oct, 2053	46.26	668.62	8986.12
Nov, 2053	43.06	671.82	8314.30
Dec, 2053	39.84	675.04	7639.26
Jan, 2054	36.60	678.28	6960.99
Feb, 2054	33.35	681.53	6279.46
Mar, 2054	30.09	684.79	5594.67
Apr, 2054	26.81	688.07	4906.60
May, 2054	23.51	691.37	4215.23
Jun, 2054	20.20	694.68	3520.55
Jul, 2054	16.87	698.01	2822.54
Aug, 2054	13.52	701.36	2121.18
Sep, 2054	10.16	704.72	1416.46
Oct, 2054	6.79	708.09	708.37
Nov, 2054	3.39	711.49	0