Mortgage Parameters

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

Mortgage Summary

Property Total:	$160,000
Down Payment	$48,000
Mortgage Amount:	$112,000
Mortgage Payment:	$653.60 / month
Estimated Tax:	+ $88.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $742.49 / month
Total Interest Paid:	$123,296.40 over 30 years
Total Tax Paid:	$32,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	536.67	116.93	111883.07
May, 2025	536.11	117.49	111765.57
Jun, 2025	535.54	118.06	111647.52
Jul, 2025	534.98	118.62	111528.89
Aug, 2025	534.41	119.19	111409.70
Sep, 2025	533.84	119.76	111289.94
Oct, 2025	533.26	120.34	111169.61
Nov, 2025	532.69	120.91	111048.69
Dec, 2025	532.11	121.49	110927.20
Jan, 2026	531.53	122.07	110805.13
Feb, 2026	530.94	122.66	110682.47
Mar, 2026	530.35	123.25	110559.22
Apr, 2026	529.76	123.84	110435.39
May, 2026	529.17	124.43	110310.96
Jun, 2026	528.57	125.03	110185.93
Jul, 2026	527.97	125.63	110060.30
Aug, 2026	527.37	126.23	109934.08
Sep, 2026	526.77	126.83	109807.24
Oct, 2026	526.16	127.44	109679.80
Nov, 2026	525.55	128.05	109551.75
Dec, 2026	524.94	128.66	109423.09
Jan, 2027	524.32	129.28	109293.81
Feb, 2027	523.70	129.90	109163.91
Mar, 2027	523.08	130.52	109033.38
Apr, 2027	522.45	131.15	108902.23
May, 2027	521.82	131.78	108770.46
Jun, 2027	521.19	132.41	108638.05
Jul, 2027	520.56	133.04	108505.01
Aug, 2027	519.92	133.68	108371.33
Sep, 2027	519.28	134.32	108237.01
Oct, 2027	518.64	134.96	108102.04
Nov, 2027	517.99	135.61	107966.43
Dec, 2027	517.34	136.26	107830.17
Jan, 2028	516.69	136.91	107693.26
Feb, 2028	516.03	137.57	107555.69
Mar, 2028	515.37	138.23	107417.46
Apr, 2028	514.71	138.89	107278.57
May, 2028	514.04	139.56	107139.01
Jun, 2028	513.37	140.23	106998.78
Jul, 2028	512.70	140.90	106857.89
Aug, 2028	512.03	141.57	106716.31
Sep, 2028	511.35	142.25	106574.06
Oct, 2028	510.67	142.93	106431.13
Nov, 2028	509.98	143.62	106287.51
Dec, 2028	509.29	144.31	106143.21
Jan, 2029	508.60	145.00	105998.21
Feb, 2029	507.91	145.69	105852.52
Mar, 2029	507.21	146.39	105706.13
Apr, 2029	506.51	147.09	105559.04
May, 2029	505.80	147.80	105411.24
Jun, 2029	505.10	148.50	105262.73
Jul, 2029	504.38	149.22	105113.52
Aug, 2029	503.67	149.93	104963.59
Sep, 2029	502.95	150.65	104812.94
Oct, 2029	502.23	151.37	104661.57
Nov, 2029	501.50	152.10	104509.47
Dec, 2029	500.77	152.83	104356.64
Jan, 2030	500.04	153.56	104203.09
Feb, 2030	499.31	154.29	104048.79
Mar, 2030	498.57	155.03	103893.76
Apr, 2030	497.82	155.78	103737.98
May, 2030	497.08	156.52	103581.46
Jun, 2030	496.33	157.27	103424.19
Jul, 2030	495.57	158.03	103266.16
Aug, 2030	494.82	158.78	103107.38
Sep, 2030	494.06	159.54	102947.84
Oct, 2030	493.29	160.31	102787.53
Nov, 2030	492.52	161.08	102626.45
Dec, 2030	491.75	161.85	102464.60
Jan, 2031	490.98	162.62	102301.98
Feb, 2031	490.20	163.40	102138.58
Mar, 2031	489.41	164.19	101974.39
Apr, 2031	488.63	164.97	101809.42
May, 2031	487.84	165.76	101643.66
Jun, 2031	487.04	166.56	101477.10
Jul, 2031	486.24	167.36	101309.74
Aug, 2031	485.44	168.16	101141.59
Sep, 2031	484.64	168.96	100972.62
Oct, 2031	483.83	169.77	100802.85
Nov, 2031	483.01	170.59	100632.26
Dec, 2031	482.20	171.40	100460.86
Jan, 2032	481.37	172.23	100288.63
Feb, 2032	480.55	173.05	100115.58
Mar, 2032	479.72	173.88	99941.70
Apr, 2032	478.89	174.71	99766.99
May, 2032	478.05	175.55	99591.44
Jun, 2032	477.21	176.39	99415.05
Jul, 2032	476.36	177.24	99237.81
Aug, 2032	475.51	178.09	99059.73
Sep, 2032	474.66	178.94	98880.79
Oct, 2032	473.80	179.80	98700.99
Nov, 2032	472.94	180.66	98520.34
Dec, 2032	472.08	181.52	98338.81
Jan, 2033	471.21	182.39	98156.42
Feb, 2033	470.33	183.27	97973.15
Mar, 2033	469.45	184.15	97789.01
Apr, 2033	468.57	185.03	97603.98
May, 2033	467.69	185.91	97418.07
Jun, 2033	466.79	186.81	97231.26
Jul, 2033	465.90	187.70	97043.56
Aug, 2033	465.00	188.60	96854.96
Sep, 2033	464.10	189.50	96665.46
Oct, 2033	463.19	190.41	96475.05
Nov, 2033	462.28	191.32	96283.72
Dec, 2033	461.36	192.24	96091.48
Jan, 2034	460.44	193.16	95898.32
Feb, 2034	459.51	194.09	95704.23
Mar, 2034	458.58	195.02	95509.22
Apr, 2034	457.65	195.95	95313.26
May, 2034	456.71	196.89	95116.37
Jun, 2034	455.77	197.83	94918.54
Jul, 2034	454.82	198.78	94719.76
Aug, 2034	453.87	199.73	94520.02
Sep, 2034	452.91	200.69	94319.33
Oct, 2034	451.95	201.65	94117.68
Nov, 2034	450.98	202.62	93915.06
Dec, 2034	450.01	203.59	93711.47
Jan, 2035	449.03	204.57	93506.90
Feb, 2035	448.05	205.55	93301.36
Mar, 2035	447.07	206.53	93094.83
Apr, 2035	446.08	207.52	92887.30
May, 2035	445.09	208.51	92678.79
Jun, 2035	444.09	209.51	92469.28
Jul, 2035	443.08	210.52	92258.76
Aug, 2035	442.07	211.53	92047.23
Sep, 2035	441.06	212.54	91834.69
Oct, 2035	440.04	213.56	91621.13
Nov, 2035	439.02	214.58	91406.55
Dec, 2035	437.99	215.61	91190.94
Jan, 2036	436.96	216.64	90974.30
Feb, 2036	435.92	217.68	90756.61
Mar, 2036	434.88	218.72	90537.89
Apr, 2036	433.83	219.77	90318.12
May, 2036	432.77	220.83	90097.29
Jun, 2036	431.72	221.88	89875.41
Jul, 2036	430.65	222.95	89652.46
Aug, 2036	429.58	224.02	89428.45
Sep, 2036	428.51	225.09	89203.36
Oct, 2036	427.43	226.17	88977.19
Nov, 2036	426.35	227.25	88749.94
Dec, 2036	425.26	228.34	88521.60
Jan, 2037	424.17	229.43	88292.16
Feb, 2037	423.07	230.53	88061.63
Mar, 2037	421.96	231.64	87829.99
Apr, 2037	420.85	232.75	87597.25
May, 2037	419.74	233.86	87363.38
Jun, 2037	418.62	234.98	87128.40
Jul, 2037	417.49	236.11	86892.29
Aug, 2037	416.36	237.24	86655.05
Sep, 2037	415.22	238.38	86416.67
Oct, 2037	414.08	239.52	86177.15
Nov, 2037	412.93	240.67	85936.48
Dec, 2037	411.78	241.82	85694.66
Jan, 2038	410.62	242.98	85451.68
Feb, 2038	409.46	244.14	85207.54
Mar, 2038	408.29	245.31	84962.22
Apr, 2038	407.11	246.49	84715.73
May, 2038	405.93	247.67	84468.06
Jun, 2038	404.74	248.86	84219.21
Jul, 2038	403.55	250.05	83969.16
Aug, 2038	402.35	251.25	83717.91
Sep, 2038	401.15	252.45	83465.46
Oct, 2038	399.94	253.66	83211.80
Nov, 2038	398.72	254.88	82956.92
Dec, 2038	397.50	256.10	82700.82
Jan, 2039	396.27	257.33	82443.50
Feb, 2039	395.04	258.56	82184.94
Mar, 2039	393.80	259.80	81925.14
Apr, 2039	392.56	261.04	81664.10
May, 2039	391.31	262.29	81401.80
Jun, 2039	390.05	263.55	81138.26
Jul, 2039	388.79	264.81	80873.44
Aug, 2039	387.52	266.08	80607.36
Sep, 2039	386.24	267.36	80340.00
Oct, 2039	384.96	268.64	80071.37
Nov, 2039	383.68	269.92	79801.44
Dec, 2039	382.38	271.22	79530.22
Jan, 2040	381.08	272.52	79257.71
Feb, 2040	379.78	273.82	78983.88
Mar, 2040	378.46	275.14	78708.75
Apr, 2040	377.15	276.45	78432.29
May, 2040	375.82	277.78	78154.52
Jun, 2040	374.49	279.11	77875.41
Jul, 2040	373.15	280.45	77594.96
Aug, 2040	371.81	281.79	77313.17
Sep, 2040	370.46	283.14	77030.03
Oct, 2040	369.10	284.50	76745.53
Nov, 2040	367.74	285.86	76459.67
Dec, 2040	366.37	287.23	76172.44
Jan, 2041	364.99	288.61	75883.83
Feb, 2041	363.61	289.99	75593.84
Mar, 2041	362.22	291.38	75302.46
Apr, 2041	360.82	292.78	75009.68
May, 2041	359.42	294.18	74715.51
Jun, 2041	358.01	295.59	74419.92
Jul, 2041	356.60	297.00	74122.91
Aug, 2041	355.17	298.43	73824.49
Sep, 2041	353.74	299.86	73524.63
Oct, 2041	352.31	301.29	73223.33
Nov, 2041	350.86	302.74	72920.60
Dec, 2041	349.41	304.19	72616.41
Jan, 2042	347.95	305.65	72310.76
Feb, 2042	346.49	307.11	72003.65
Mar, 2042	345.02	308.58	71695.07
Apr, 2042	343.54	310.06	71385.01
May, 2042	342.05	311.55	71073.46
Jun, 2042	340.56	313.04	70760.42
Jul, 2042	339.06	314.54	70445.88
Aug, 2042	337.55	316.05	70129.83
Sep, 2042	336.04	317.56	69812.27
Oct, 2042	334.52	319.08	69493.19
Nov, 2042	332.99	320.61	69172.58
Dec, 2042	331.45	322.15	68850.43
Jan, 2043	329.91	323.69	68526.74
Feb, 2043	328.36	325.24	68201.49
Mar, 2043	326.80	326.80	67874.69
Apr, 2043	325.23	328.37	67546.33
May, 2043	323.66	329.94	67216.39
Jun, 2043	322.08	331.52	66884.86
Jul, 2043	320.49	333.11	66551.75
Aug, 2043	318.89	334.71	66217.05
Sep, 2043	317.29	336.31	65880.74
Oct, 2043	315.68	337.92	65542.82
Nov, 2043	314.06	339.54	65203.28
Dec, 2043	312.43	341.17	64862.11
Jan, 2044	310.80	342.80	64519.31
Feb, 2044	309.16	344.44	64174.86
Mar, 2044	307.50	346.10	63828.77
Apr, 2044	305.85	347.75	63481.01
May, 2044	304.18	349.42	63131.59
Jun, 2044	302.51	351.09	62780.50
Jul, 2044	300.82	352.78	62427.72
Aug, 2044	299.13	354.47	62073.25
Sep, 2044	297.43	356.17	61717.09
Oct, 2044	295.73	357.87	61359.21
Nov, 2044	294.01	359.59	60999.63
Dec, 2044	292.29	361.31	60638.32
Jan, 2045	290.56	363.04	60275.28
Feb, 2045	288.82	364.78	59910.50
Mar, 2045	287.07	366.53	59543.97
Apr, 2045	285.31	368.29	59175.68
May, 2045	283.55	370.05	58805.63
Jun, 2045	281.78	371.82	58433.81
Jul, 2045	280.00	373.60	58060.20
Aug, 2045	278.21	375.39	57684.81
Sep, 2045	276.41	377.19	57307.62
Oct, 2045	274.60	379.00	56928.61
Nov, 2045	272.78	380.82	56547.80
Dec, 2045	270.96	382.64	56165.16
Jan, 2046	269.12	384.48	55780.68
Feb, 2046	267.28	386.32	55394.36
Mar, 2046	265.43	388.17	55006.19
Apr, 2046	263.57	390.03	54616.17
May, 2046	261.70	391.90	54224.27
Jun, 2046	259.82	393.78	53830.49
Jul, 2046	257.94	395.66	53434.83
Aug, 2046	256.04	397.56	53037.27
Sep, 2046	254.14	399.46	52637.81
Oct, 2046	252.22	401.38	52236.43
Nov, 2046	250.30	403.30	51833.13
Dec, 2046	248.37	405.23	51427.90
Jan, 2047	246.43	407.17	51020.72
Feb, 2047	244.47	409.13	50611.60
Mar, 2047	242.51	411.09	50200.51
Apr, 2047	240.54	413.06	49787.46
May, 2047	238.56	415.04	49372.42
Jun, 2047	236.58	417.02	48955.40
Jul, 2047	234.58	419.02	48536.37
Aug, 2047	232.57	421.03	48115.35
Sep, 2047	230.55	423.05	47692.30
Oct, 2047	228.53	425.07	47267.22
Nov, 2047	226.49	427.11	46840.11
Dec, 2047	224.44	429.16	46410.95
Jan, 2048	222.39	431.21	45979.74
Feb, 2048	220.32	433.28	45546.46
Mar, 2048	218.24	435.36	45111.10
Apr, 2048	216.16	437.44	44673.66
May, 2048	214.06	439.54	44234.12
Jun, 2048	211.96	441.64	43792.48
Jul, 2048	209.84	443.76	43348.72
Aug, 2048	207.71	445.89	42902.83
Sep, 2048	205.58	448.02	42454.80
Oct, 2048	203.43	450.17	42004.63
Nov, 2048	201.27	452.33	41552.31
Dec, 2048	199.10	454.50	41097.81
Jan, 2049	196.93	456.67	40641.14
Feb, 2049	194.74	458.86	40182.28
Mar, 2049	192.54	461.06	39721.22
Apr, 2049	190.33	463.27	39257.95
May, 2049	188.11	465.49	38792.46
Jun, 2049	185.88	467.72	38324.74
Jul, 2049	183.64	469.96	37854.78
Aug, 2049	181.39	472.21	37382.57
Sep, 2049	179.12	474.48	36908.09
Oct, 2049	176.85	476.75	36431.34
Nov, 2049	174.57	479.03	35952.31
Dec, 2049	172.27	481.33	35470.98
Jan, 2050	169.97	483.63	34987.35
Feb, 2050	167.65	485.95	34501.39
Mar, 2050	165.32	488.28	34013.11
Apr, 2050	162.98	490.62	33522.49
May, 2050	160.63	492.97	33029.52
Jun, 2050	158.27	495.33	32534.19
Jul, 2050	155.89	497.71	32036.48
Aug, 2050	153.51	500.09	31536.39
Sep, 2050	151.11	502.49	31033.90
Oct, 2050	148.70	504.90	30529.00
Nov, 2050	146.28	507.32	30021.69
Dec, 2050	143.85	509.75	29511.94
Jan, 2051	141.41	512.19	28999.75
Feb, 2051	138.96	514.64	28485.11
Mar, 2051	136.49	517.11	27968.00
Apr, 2051	134.01	519.59	27448.42
May, 2051	131.52	522.08	26926.34
Jun, 2051	129.02	524.58	26401.76
Jul, 2051	126.51	527.09	25874.67
Aug, 2051	123.98	529.62	25345.05
Sep, 2051	121.45	532.15	24812.90
Oct, 2051	118.90	534.70	24278.19
Nov, 2051	116.33	537.27	23740.93
Dec, 2051	113.76	539.84	23201.08
Jan, 2052	111.17	542.43	22658.66
Feb, 2052	108.57	545.03	22113.63
Mar, 2052	105.96	547.64	21565.99
Apr, 2052	103.34	550.26	21015.73
May, 2052	100.70	552.90	20462.83
Jun, 2052	98.05	555.55	19907.28
Jul, 2052	95.39	558.21	19349.07
Aug, 2052	92.71	560.89	18788.18
Sep, 2052	90.03	563.57	18224.61
Oct, 2052	87.33	566.27	17658.33
Nov, 2052	84.61	568.99	17089.35
Dec, 2052	81.89	571.71	16517.63
Jan, 2053	79.15	574.45	15943.18
Feb, 2053	76.39	577.21	15365.98
Mar, 2053	73.63	579.97	14786.00
Apr, 2053	70.85	582.75	14203.25
May, 2053	68.06	585.54	13617.71
Jun, 2053	65.25	588.35	13029.36
Jul, 2053	62.43	591.17	12438.20
Aug, 2053	59.60	594.00	11844.19
Sep, 2053	56.75	596.85	11247.35
Oct, 2053	53.89	599.71	10647.64
Nov, 2053	51.02	602.58	10045.06
Dec, 2053	48.13	605.47	9439.59
Jan, 2054	45.23	608.37	8831.23
Feb, 2054	42.32	611.28	8219.94
Mar, 2054	39.39	614.21	7605.73
Apr, 2054	36.44	617.16	6988.57
May, 2054	33.49	620.11	6368.46
Jun, 2054	30.52	623.08	5745.38
Jul, 2054	27.53	626.07	5119.31
Aug, 2054	24.53	629.07	4490.24
Sep, 2054	21.52	632.08	3858.15
Oct, 2054	18.49	635.11	3223.04
Nov, 2054	15.44	638.16	2584.88
Dec, 2054	12.39	641.21	1943.67
Jan, 2055	9.31	644.29	1299.38
Feb, 2055	6.23	647.37	652.01
Mar, 2055	3.12	650.48	1.53