Mortgage Parameters

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

Mortgage Summary

Property Total:	$152,000
Down Payment	$45,600
Mortgage Amount:	$106,400
Mortgage Payment:	$620.92 / month
Estimated Tax:	+ $84.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $705.36 / month
Total Interest Paid:	$117,129.60 over 30 years
Total Tax Paid:	$30,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	509.83	111.09	106288.91
May, 2025	509.30	111.62	106177.29
Jun, 2025	508.77	112.15	106065.14
Jul, 2025	508.23	112.69	105952.45
Aug, 2025	507.69	113.23	105839.22
Sep, 2025	507.15	113.77	105725.44
Oct, 2025	506.60	114.32	105611.13
Nov, 2025	506.05	114.87	105496.26
Dec, 2025	505.50	115.42	105380.84
Jan, 2026	504.95	115.97	105264.87
Feb, 2026	504.39	116.53	105148.35
Mar, 2026	503.84	117.08	105031.26
Apr, 2026	503.27	117.65	104913.62
May, 2026	502.71	118.21	104795.41
Jun, 2026	502.14	118.78	104676.63
Jul, 2026	501.58	119.34	104557.29
Aug, 2026	501.00	119.92	104437.37
Sep, 2026	500.43	120.49	104316.88
Oct, 2026	499.85	121.07	104195.81
Nov, 2026	499.27	121.65	104074.16
Dec, 2026	498.69	122.23	103951.93
Jan, 2027	498.10	122.82	103829.12
Feb, 2027	497.51	123.41	103705.71
Mar, 2027	496.92	124.00	103581.71
Apr, 2027	496.33	124.59	103457.12
May, 2027	495.73	125.19	103331.93
Jun, 2027	495.13	125.79	103206.15
Jul, 2027	494.53	126.39	103079.76
Aug, 2027	493.92	127.00	102952.76
Sep, 2027	493.32	127.60	102825.16
Oct, 2027	492.70	128.22	102696.94
Nov, 2027	492.09	128.83	102568.11
Dec, 2027	491.47	129.45	102438.66
Jan, 2028	490.85	130.07	102308.59
Feb, 2028	490.23	130.69	102177.90
Mar, 2028	489.60	131.32	102046.58
Apr, 2028	488.97	131.95	101914.64
May, 2028	488.34	132.58	101782.06
Jun, 2028	487.71	133.21	101648.84
Jul, 2028	487.07	133.85	101514.99
Aug, 2028	486.43	134.49	101380.50
Sep, 2028	485.78	135.14	101245.36
Oct, 2028	485.13	135.79	101109.57
Nov, 2028	484.48	136.44	100973.14
Dec, 2028	483.83	137.09	100836.05
Jan, 2029	483.17	137.75	100698.30
Feb, 2029	482.51	138.41	100559.89
Mar, 2029	481.85	139.07	100420.82
Apr, 2029	481.18	139.74	100281.08
May, 2029	480.51	140.41	100140.68
Jun, 2029	479.84	141.08	99999.60
Jul, 2029	479.16	141.76	99857.84
Aug, 2029	478.49	142.43	99715.41
Sep, 2029	477.80	143.12	99572.29
Oct, 2029	477.12	143.80	99428.49
Nov, 2029	476.43	144.49	99284.00
Dec, 2029	475.74	145.18	99138.81
Jan, 2030	475.04	145.88	98992.93
Feb, 2030	474.34	146.58	98846.35
Mar, 2030	473.64	147.28	98699.07
Apr, 2030	472.93	147.99	98551.09
May, 2030	472.22	148.70	98402.39
Jun, 2030	471.51	149.41	98252.98
Jul, 2030	470.80	150.12	98102.86
Aug, 2030	470.08	150.84	97952.01
Sep, 2030	469.35	151.57	97800.45
Oct, 2030	468.63	152.29	97648.15
Nov, 2030	467.90	153.02	97495.13
Dec, 2030	467.16	153.76	97341.37
Jan, 2031	466.43	154.49	97186.88
Feb, 2031	465.69	155.23	97031.65
Mar, 2031	464.94	155.98	96875.67
Apr, 2031	464.20	156.72	96718.95
May, 2031	463.44	157.48	96561.47
Jun, 2031	462.69	158.23	96403.24
Jul, 2031	461.93	158.99	96244.26
Aug, 2031	461.17	159.75	96084.51
Sep, 2031	460.40	160.52	95923.99
Oct, 2031	459.64	161.28	95762.71
Nov, 2031	458.86	162.06	95600.65
Dec, 2031	458.09	162.83	95437.82
Jan, 2032	457.31	163.61	95274.20
Feb, 2032	456.52	164.40	95109.80
Mar, 2032	455.73	165.19	94944.62
Apr, 2032	454.94	165.98	94778.64
May, 2032	454.15	166.77	94611.87
Jun, 2032	453.35	167.57	94444.30
Jul, 2032	452.55	168.37	94275.92
Aug, 2032	451.74	169.18	94106.74
Sep, 2032	450.93	169.99	93936.75
Oct, 2032	450.11	170.81	93765.94
Nov, 2032	449.30	171.62	93594.32
Dec, 2032	448.47	172.45	93421.87
Jan, 2033	447.65	173.27	93248.60
Feb, 2033	446.82	174.10	93074.50
Mar, 2033	445.98	174.94	92899.56
Apr, 2033	445.14	175.78	92723.78
May, 2033	444.30	176.62	92547.16
Jun, 2033	443.46	177.46	92369.70
Jul, 2033	442.60	178.32	92191.38
Aug, 2033	441.75	179.17	92012.21
Sep, 2033	440.89	180.03	91832.18
Oct, 2033	440.03	180.89	91651.29
Nov, 2033	439.16	181.76	91469.54
Dec, 2033	438.29	182.63	91286.91
Jan, 2034	437.42	183.50	91103.40
Feb, 2034	436.54	184.38	90919.02
Mar, 2034	435.65	185.27	90733.75
Apr, 2034	434.77	186.15	90547.60
May, 2034	433.87	187.05	90360.55
Jun, 2034	432.98	187.94	90172.61
Jul, 2034	432.08	188.84	89983.77
Aug, 2034	431.17	189.75	89794.02
Sep, 2034	430.26	190.66	89603.36
Oct, 2034	429.35	191.57	89411.79
Nov, 2034	428.43	192.49	89219.31
Dec, 2034	427.51	193.41	89025.89
Jan, 2035	426.58	194.34	88831.56
Feb, 2035	425.65	195.27	88636.29
Mar, 2035	424.72	196.20	88440.08
Apr, 2035	423.78	197.14	88242.94
May, 2035	422.83	198.09	88044.85
Jun, 2035	421.88	199.04	87845.81
Jul, 2035	420.93	199.99	87645.82
Aug, 2035	419.97	200.95	87444.87
Sep, 2035	419.01	201.91	87242.96
Oct, 2035	418.04	202.88	87040.07
Nov, 2035	417.07	203.85	86836.22
Dec, 2035	416.09	204.83	86631.39
Jan, 2036	415.11	205.81	86425.58
Feb, 2036	414.12	206.80	86218.78
Mar, 2036	413.13	207.79	86011.00
Apr, 2036	412.14	208.78	85802.21
May, 2036	411.14	209.78	85592.43
Jun, 2036	410.13	210.79	85381.64
Jul, 2036	409.12	211.80	85169.84
Aug, 2036	408.11	212.81	84957.02
Sep, 2036	407.09	213.83	84743.19
Oct, 2036	406.06	214.86	84528.33
Nov, 2036	405.03	215.89	84312.44
Dec, 2036	404.00	216.92	84095.52
Jan, 2037	402.96	217.96	83877.56
Feb, 2037	401.91	219.01	83658.55
Mar, 2037	400.86	220.06	83438.49
Apr, 2037	399.81	221.11	83217.38
May, 2037	398.75	222.17	82995.21
Jun, 2037	397.69	223.23	82771.98
Jul, 2037	396.62	224.30	82547.67
Aug, 2037	395.54	225.38	82322.29
Sep, 2037	394.46	226.46	82095.84
Oct, 2037	393.38	227.54	81868.29
Nov, 2037	392.29	228.63	81639.66
Dec, 2037	391.19	229.73	81409.93
Jan, 2038	390.09	230.83	81179.10
Feb, 2038	388.98	231.94	80947.16
Mar, 2038	387.87	233.05	80714.11
Apr, 2038	386.76	234.16	80479.95
May, 2038	385.63	235.29	80244.66
Jun, 2038	384.51	236.41	80008.25
Jul, 2038	383.37	237.55	79770.70
Aug, 2038	382.23	238.69	79532.01
Sep, 2038	381.09	239.83	79292.18
Oct, 2038	379.94	240.98	79051.21
Nov, 2038	378.79	242.13	78809.07
Dec, 2038	377.63	243.29	78565.78
Jan, 2039	376.46	244.46	78321.32
Feb, 2039	375.29	245.63	78075.69
Mar, 2039	374.11	246.81	77828.88
Apr, 2039	372.93	247.99	77580.89
May, 2039	371.74	249.18	77331.71
Jun, 2039	370.55	250.37	77081.34
Jul, 2039	369.35	251.57	76829.77
Aug, 2039	368.14	252.78	76576.99
Sep, 2039	366.93	253.99	76323.00
Oct, 2039	365.71	255.21	76067.80
Nov, 2039	364.49	256.43	75811.37
Dec, 2039	363.26	257.66	75553.71
Jan, 2040	362.03	258.89	75294.82
Feb, 2040	360.79	260.13	75034.69
Mar, 2040	359.54	261.38	74773.31
Apr, 2040	358.29	262.63	74510.68
May, 2040	357.03	263.89	74246.79
Jun, 2040	355.77	265.15	73981.64
Jul, 2040	354.50	266.42	73715.21
Aug, 2040	353.22	267.70	73447.51
Sep, 2040	351.94	268.98	73178.53
Oct, 2040	350.65	270.27	72908.25
Nov, 2040	349.35	271.57	72636.68
Dec, 2040	348.05	272.87	72363.82
Jan, 2041	346.74	274.18	72089.64
Feb, 2041	345.43	275.49	71814.15
Mar, 2041	344.11	276.81	71537.34
Apr, 2041	342.78	278.14	71259.20
May, 2041	341.45	279.47	70979.73
Jun, 2041	340.11	280.81	70698.92
Jul, 2041	338.77	282.15	70416.77
Aug, 2041	337.41	283.51	70133.26
Sep, 2041	336.06	284.86	69848.40
Oct, 2041	334.69	286.23	69562.17
Nov, 2041	333.32	287.60	69274.57
Dec, 2041	331.94	288.98	68985.59
Jan, 2042	330.56	290.36	68695.22
Feb, 2042	329.16	291.76	68403.47
Mar, 2042	327.77	293.15	68110.31
Apr, 2042	326.36	294.56	67815.76
May, 2042	324.95	295.97	67519.79
Jun, 2042	323.53	297.39	67222.40
Jul, 2042	322.11	298.81	66923.59
Aug, 2042	320.68	300.24	66623.34
Sep, 2042	319.24	301.68	66321.66
Oct, 2042	317.79	303.13	66018.53
Nov, 2042	316.34	304.58	65713.95
Dec, 2042	314.88	306.04	65407.91
Jan, 2043	313.41	307.51	65100.40
Feb, 2043	311.94	308.98	64791.42
Mar, 2043	310.46	310.46	64480.96
Apr, 2043	308.97	311.95	64169.01
May, 2043	307.48	313.44	63855.57
Jun, 2043	305.97	314.95	63540.62
Jul, 2043	304.47	316.45	63224.17
Aug, 2043	302.95	317.97	62906.20
Sep, 2043	301.43	319.49	62586.70
Oct, 2043	299.89	321.03	62265.68
Nov, 2043	298.36	322.56	61943.11
Dec, 2043	296.81	324.11	61619.00
Jan, 2044	295.26	325.66	61293.34
Feb, 2044	293.70	327.22	60966.12
Mar, 2044	292.13	328.79	60637.33
Apr, 2044	290.55	330.37	60306.96
May, 2044	288.97	331.95	59975.01
Jun, 2044	287.38	333.54	59641.47
Jul, 2044	285.78	335.14	59306.33
Aug, 2044	284.18	336.74	58969.59
Sep, 2044	282.56	338.36	58631.23
Oct, 2044	280.94	339.98	58291.25
Nov, 2044	279.31	341.61	57949.65
Dec, 2044	277.68	343.24	57606.40
Jan, 2045	276.03	344.89	57261.51
Feb, 2045	274.38	346.54	56914.97
Mar, 2045	272.72	348.20	56566.77
Apr, 2045	271.05	349.87	56216.90
May, 2045	269.37	351.55	55865.35
Jun, 2045	267.69	353.23	55512.12
Jul, 2045	266.00	354.92	55157.19
Aug, 2045	264.29	356.63	54800.57
Sep, 2045	262.59	358.33	54442.23
Oct, 2045	260.87	360.05	54082.18
Nov, 2045	259.14	361.78	53720.41
Dec, 2045	257.41	363.51	53356.90
Jan, 2046	255.67	365.25	52991.65
Feb, 2046	253.92	367.00	52624.64
Mar, 2046	252.16	368.76	52255.88
Apr, 2046	250.39	370.53	51885.36
May, 2046	248.62	372.30	51513.05
Jun, 2046	246.83	374.09	51138.97
Jul, 2046	245.04	375.88	50763.09
Aug, 2046	243.24	377.68	50385.41
Sep, 2046	241.43	379.49	50005.92
Oct, 2046	239.61	381.31	49624.61
Nov, 2046	237.78	383.14	49241.47
Dec, 2046	235.95	384.97	48856.50
Jan, 2047	234.10	386.82	48469.69
Feb, 2047	232.25	388.67	48081.02
Mar, 2047	230.39	390.53	47690.49
Apr, 2047	228.52	392.40	47298.08
May, 2047	226.64	394.28	46903.80
Jun, 2047	224.75	396.17	46507.63
Jul, 2047	222.85	398.07	46109.56
Aug, 2047	220.94	399.98	45709.58
Sep, 2047	219.03	401.89	45307.68
Oct, 2047	217.10	403.82	44903.86
Nov, 2047	215.16	405.76	44498.11
Dec, 2047	213.22	407.70	44090.41
Jan, 2048	211.27	409.65	43680.75
Feb, 2048	209.30	411.62	43269.14
Mar, 2048	207.33	413.59	42855.55
Apr, 2048	205.35	415.57	42439.98
May, 2048	203.36	417.56	42022.42
Jun, 2048	201.36	419.56	41602.85
Jul, 2048	199.35	421.57	41181.28
Aug, 2048	197.33	423.59	40757.69
Sep, 2048	195.30	425.62	40332.06
Oct, 2048	193.26	427.66	39904.40
Nov, 2048	191.21	429.71	39474.69
Dec, 2048	189.15	431.77	39042.92
Jan, 2049	187.08	433.84	38609.08
Feb, 2049	185.00	435.92	38173.16
Mar, 2049	182.91	438.01	37735.16
Apr, 2049	180.81	440.11	37295.05
May, 2049	178.71	442.21	36852.84
Jun, 2049	176.59	444.33	36408.50
Jul, 2049	174.46	446.46	35962.04
Aug, 2049	172.32	448.60	35513.44
Sep, 2049	170.17	450.75	35062.69
Oct, 2049	168.01	452.91	34609.77
Nov, 2049	165.84	455.08	34154.69
Dec, 2049	163.66	457.26	33697.43
Jan, 2050	161.47	459.45	33237.98
Feb, 2050	159.27	461.65	32776.32
Mar, 2050	157.05	463.87	32312.46
Apr, 2050	154.83	466.09	31846.37
May, 2050	152.60	468.32	31378.04
Jun, 2050	150.35	470.57	30907.48
Jul, 2050	148.10	472.82	30434.66
Aug, 2050	145.83	475.09	29959.57
Sep, 2050	143.56	477.36	29482.20
Oct, 2050	141.27	479.65	29002.55
Nov, 2050	138.97	481.95	28520.60
Dec, 2050	136.66	484.26	28036.35
Jan, 2051	134.34	486.58	27549.77
Feb, 2051	132.01	488.91	27060.86
Mar, 2051	129.67	491.25	26569.60
Apr, 2051	127.31	493.61	26075.99
May, 2051	124.95	495.97	25580.02
Jun, 2051	122.57	498.35	25081.67
Jul, 2051	120.18	500.74	24580.94
Aug, 2051	117.78	503.14	24077.80
Sep, 2051	115.37	505.55	23572.25
Oct, 2051	112.95	507.97	23064.28
Nov, 2051	110.52	510.40	22553.88
Dec, 2051	108.07	512.85	22041.03
Jan, 2052	105.61	515.31	21525.72
Feb, 2052	103.14	517.78	21007.95
Mar, 2052	100.66	520.26	20487.69
Apr, 2052	98.17	522.75	19964.94
May, 2052	95.67	525.25	19439.69
Jun, 2052	93.15	527.77	18911.91
Jul, 2052	90.62	530.30	18381.61
Aug, 2052	88.08	532.84	17848.77
Sep, 2052	85.53	535.39	17313.38
Oct, 2052	82.96	537.96	16775.42
Nov, 2052	80.38	540.54	16234.88
Dec, 2052	77.79	543.13	15691.75
Jan, 2053	75.19	545.73	15146.02
Feb, 2053	72.57	548.35	14597.68
Mar, 2053	69.95	550.97	14046.70
Apr, 2053	67.31	553.61	13493.09
May, 2053	64.65	556.27	12936.83
Jun, 2053	61.99	558.93	12377.89
Jul, 2053	59.31	561.61	11816.29
Aug, 2053	56.62	564.30	11251.98
Sep, 2053	53.92	567.00	10684.98
Oct, 2053	51.20	569.72	10115.26
Nov, 2053	48.47	572.45	9542.81
Dec, 2053	45.73	575.19	8967.61
Jan, 2054	42.97	577.95	8389.66
Feb, 2054	40.20	580.72	7808.94
Mar, 2054	37.42	583.50	7225.44
Apr, 2054	34.62	586.30	6639.14
May, 2054	31.81	589.11	6050.04
Jun, 2054	28.99	591.93	5458.11
Jul, 2054	26.15	594.77	4863.34
Aug, 2054	23.30	597.62	4265.72
Sep, 2054	20.44	600.48	3665.24
Oct, 2054	17.56	603.36	3061.89
Nov, 2054	14.67	606.25	2455.64
Dec, 2054	11.77	609.15	1846.48
Jan, 2055	8.85	612.07	1234.41
Feb, 2055	5.91	615.01	619.41
Mar, 2055	2.97	617.95	1.46