Mortgage Parameters

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

Mortgage Summary

Property Total:	$66,000
Down Payment	$19,800
Mortgage Amount:	$46,200
Mortgage Payment:	$269.61 / month
Estimated Tax:	+ $36.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $306.28 / month
Total Interest Paid:	$50,860.80 over 30 years
Total Tax Paid:	$13,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	221.38	48.23	46151.76
Dec, 2024	221.14	48.47	46103.30
Jan, 2025	220.91	48.70	46054.60
Feb, 2025	220.68	48.93	46005.67
Mar, 2025	220.44	49.17	45956.50
Apr, 2025	220.21	49.40	45907.10
May, 2025	219.97	49.64	45857.46
Jun, 2025	219.73	49.88	45807.59
Jul, 2025	219.49	50.12	45757.47
Aug, 2025	219.25	50.36	45707.12
Sep, 2025	219.01	50.60	45656.52
Oct, 2025	218.77	50.84	45605.68
Nov, 2025	218.53	51.08	45554.60
Dec, 2025	218.28	51.33	45503.27
Jan, 2026	218.04	51.57	45451.70
Feb, 2026	217.79	51.82	45399.87
Mar, 2026	217.54	52.07	45347.81
Apr, 2026	217.29	52.32	45295.49
May, 2026	217.04	52.57	45242.92
Jun, 2026	216.79	52.82	45190.10
Jul, 2026	216.54	53.07	45137.02
Aug, 2026	216.28	53.33	45083.69
Sep, 2026	216.03	53.58	45030.11
Oct, 2026	215.77	53.84	44976.27
Nov, 2026	215.51	54.10	44922.17
Dec, 2026	215.25	54.36	44867.81
Jan, 2027	214.99	54.62	44813.20
Feb, 2027	214.73	54.88	44758.32
Mar, 2027	214.47	55.14	44703.17
Apr, 2027	214.20	55.41	44647.76
May, 2027	213.94	55.67	44592.09
Jun, 2027	213.67	55.94	44536.15
Jul, 2027	213.40	56.21	44479.94
Aug, 2027	213.13	56.48	44423.47
Sep, 2027	212.86	56.75	44366.72
Oct, 2027	212.59	57.02	44309.70
Nov, 2027	212.32	57.29	44252.41
Dec, 2027	212.04	57.57	44194.84
Jan, 2028	211.77	57.84	44137.00
Feb, 2028	211.49	58.12	44078.88
Mar, 2028	211.21	58.40	44020.48
Apr, 2028	210.93	58.68	43961.80
May, 2028	210.65	58.96	43902.84
Jun, 2028	210.37	59.24	43843.60
Jul, 2028	210.08	59.53	43784.07
Aug, 2028	209.80	59.81	43724.26
Sep, 2028	209.51	60.10	43664.16
Oct, 2028	209.22	60.39	43603.78
Nov, 2028	208.93	60.68	43543.10
Dec, 2028	208.64	60.97	43482.14
Jan, 2029	208.35	61.26	43420.88
Feb, 2029	208.06	61.55	43359.33
Mar, 2029	207.76	61.85	43297.48
Apr, 2029	207.47	62.14	43235.34
May, 2029	207.17	62.44	43172.90
Jun, 2029	206.87	62.74	43110.16
Jul, 2029	206.57	63.04	43047.12
Aug, 2029	206.27	63.34	42983.77
Sep, 2029	205.96	63.65	42920.13
Oct, 2029	205.66	63.95	42856.18
Nov, 2029	205.35	64.26	42791.92
Dec, 2029	205.04	64.57	42727.35
Jan, 2030	204.74	64.87	42662.48
Feb, 2030	204.42	65.19	42597.29
Mar, 2030	204.11	65.50	42531.79
Apr, 2030	203.80	65.81	42465.98
May, 2030	203.48	66.13	42399.86
Jun, 2030	203.17	66.44	42333.41
Jul, 2030	202.85	66.76	42266.65
Aug, 2030	202.53	67.08	42199.57
Sep, 2030	202.21	67.40	42132.16
Oct, 2030	201.88	67.73	42064.44
Nov, 2030	201.56	68.05	41996.39
Dec, 2030	201.23	68.38	41928.01
Jan, 2031	200.91	68.70	41859.30
Feb, 2031	200.58	69.03	41790.27
Mar, 2031	200.25	69.36	41720.90
Apr, 2031	199.91	69.70	41651.21
May, 2031	199.58	70.03	41581.18
Jun, 2031	199.24	70.37	41510.81
Jul, 2031	198.91	70.70	41440.10
Aug, 2031	198.57	71.04	41369.06
Sep, 2031	198.23	71.38	41297.68
Oct, 2031	197.88	71.73	41225.95
Nov, 2031	197.54	72.07	41153.88
Dec, 2031	197.20	72.41	41081.47
Jan, 2032	196.85	72.76	41008.71
Feb, 2032	196.50	73.11	40935.60
Mar, 2032	196.15	73.46	40862.14
Apr, 2032	195.80	73.81	40788.33
May, 2032	195.44	74.17	40714.16
Jun, 2032	195.09	74.52	40639.64
Jul, 2032	194.73	74.88	40564.76
Aug, 2032	194.37	75.24	40489.52
Sep, 2032	194.01	75.60	40413.93
Oct, 2032	193.65	75.96	40337.97
Nov, 2032	193.29	76.32	40261.64
Dec, 2032	192.92	76.69	40184.95
Jan, 2033	192.55	77.06	40107.89
Feb, 2033	192.18	77.43	40030.47
Mar, 2033	191.81	77.80	39952.67
Apr, 2033	191.44	78.17	39874.50
May, 2033	191.07	78.54	39795.96
Jun, 2033	190.69	78.92	39717.04
Jul, 2033	190.31	79.30	39637.74
Aug, 2033	189.93	79.68	39558.06
Sep, 2033	189.55	80.06	39478.00
Oct, 2033	189.17	80.44	39397.55
Nov, 2033	188.78	80.83	39316.72
Dec, 2033	188.39	81.22	39235.50
Jan, 2034	188.00	81.61	39153.90
Feb, 2034	187.61	82.00	39071.90
Mar, 2034	187.22	82.39	38989.51
Apr, 2034	186.82	82.79	38906.72
May, 2034	186.43	83.18	38823.54
Jun, 2034	186.03	83.58	38739.96
Jul, 2034	185.63	83.98	38655.98
Aug, 2034	185.23	84.38	38571.60
Sep, 2034	184.82	84.79	38486.81
Oct, 2034	184.42	85.19	38401.62
Nov, 2034	184.01	85.60	38316.01
Dec, 2034	183.60	86.01	38230.00
Jan, 2035	183.19	86.42	38143.58
Feb, 2035	182.77	86.84	38056.74
Mar, 2035	182.36	87.25	37969.48
Apr, 2035	181.94	87.67	37881.81
May, 2035	181.52	88.09	37793.72
Jun, 2035	181.09	88.52	37705.20
Jul, 2035	180.67	88.94	37616.26
Aug, 2035	180.24	89.37	37526.90
Sep, 2035	179.82	89.79	37437.10
Oct, 2035	179.39	90.22	37346.88
Nov, 2035	178.95	90.66	37256.22
Dec, 2035	178.52	91.09	37165.13
Jan, 2036	178.08	91.53	37073.61
Feb, 2036	177.64	91.97	36981.64
Mar, 2036	177.20	92.41	36889.23
Apr, 2036	176.76	92.85	36796.38
May, 2036	176.32	93.29	36703.09
Jun, 2036	175.87	93.74	36609.35
Jul, 2036	175.42	94.19	36515.16
Aug, 2036	174.97	94.64	36420.52
Sep, 2036	174.51	95.10	36325.42
Oct, 2036	174.06	95.55	36229.87
Nov, 2036	173.60	96.01	36133.86
Dec, 2036	173.14	96.47	36037.40
Jan, 2037	172.68	96.93	35940.46
Feb, 2037	172.21	97.40	35843.07
Mar, 2037	171.75	97.86	35745.21
Apr, 2037	171.28	98.33	35646.88
May, 2037	170.81	98.80	35548.07
Jun, 2037	170.33	99.28	35448.80
Jul, 2037	169.86	99.75	35349.05
Aug, 2037	169.38	100.23	35248.82
Sep, 2037	168.90	100.71	35148.11
Oct, 2037	168.42	101.19	35046.92
Nov, 2037	167.93	101.68	34945.24
Dec, 2037	167.45	102.16	34843.08
Jan, 2038	166.96	102.65	34740.42
Feb, 2038	166.46	103.15	34637.28
Mar, 2038	165.97	103.64	34533.64
Apr, 2038	165.47	104.14	34429.50
May, 2038	164.97	104.64	34324.87
Jun, 2038	164.47	105.14	34219.73
Jul, 2038	163.97	105.64	34114.09
Aug, 2038	163.46	106.15	34007.94
Sep, 2038	162.95	106.66	33901.29
Oct, 2038	162.44	107.17	33794.12
Nov, 2038	161.93	107.68	33686.44
Dec, 2038	161.41	108.20	33578.24
Jan, 2039	160.90	108.71	33469.53
Feb, 2039	160.37	109.24	33360.30
Mar, 2039	159.85	109.76	33250.54
Apr, 2039	159.33	110.28	33140.25
May, 2039	158.80	110.81	33029.44
Jun, 2039	158.27	111.34	32918.10
Jul, 2039	157.73	111.88	32806.22
Aug, 2039	157.20	112.41	32693.80
Sep, 2039	156.66	112.95	32580.85
Oct, 2039	156.12	113.49	32467.36
Nov, 2039	155.57	114.04	32353.32
Dec, 2039	155.03	114.58	32238.74
Jan, 2040	154.48	115.13	32123.60
Feb, 2040	153.93	115.68	32007.92
Mar, 2040	153.37	116.24	31891.68
Apr, 2040	152.81	116.80	31774.89
May, 2040	152.25	117.36	31657.53
Jun, 2040	151.69	117.92	31539.61
Jul, 2040	151.13	118.48	31421.13
Aug, 2040	150.56	119.05	31302.08
Sep, 2040	149.99	119.62	31182.46
Oct, 2040	149.42	120.19	31062.26
Nov, 2040	148.84	120.77	30941.49
Dec, 2040	148.26	121.35	30820.15
Jan, 2041	147.68	121.93	30698.22
Feb, 2041	147.10	122.51	30575.70
Mar, 2041	146.51	123.10	30452.60
Apr, 2041	145.92	123.69	30328.91
May, 2041	145.33	124.28	30204.63
Jun, 2041	144.73	124.88	30079.75
Jul, 2041	144.13	125.48	29954.27
Aug, 2041	143.53	126.08	29828.19
Sep, 2041	142.93	126.68	29701.51
Oct, 2041	142.32	127.29	29574.22
Nov, 2041	141.71	127.90	29446.31
Dec, 2041	141.10	128.51	29317.80
Jan, 2042	140.48	129.13	29188.67
Feb, 2042	139.86	129.75	29058.93
Mar, 2042	139.24	130.37	28928.56
Apr, 2042	138.62	130.99	28797.56
May, 2042	137.99	131.62	28665.94
Jun, 2042	137.36	132.25	28533.69
Jul, 2042	136.72	132.89	28400.80
Aug, 2042	136.09	133.52	28267.28
Sep, 2042	135.45	134.16	28133.12
Oct, 2042	134.80	134.81	27998.31
Nov, 2042	134.16	135.45	27862.86
Dec, 2042	133.51	136.10	27726.76
Jan, 2043	132.86	136.75	27590.01
Feb, 2043	132.20	137.41	27452.60
Mar, 2043	131.54	138.07	27314.53
Apr, 2043	130.88	138.73	27175.80
May, 2043	130.22	139.39	27036.41
Jun, 2043	129.55	140.06	26896.35
Jul, 2043	128.88	140.73	26755.62
Aug, 2043	128.20	141.41	26614.21
Sep, 2043	127.53	142.08	26472.13
Oct, 2043	126.85	142.76	26329.37
Nov, 2043	126.16	143.45	26185.92
Dec, 2043	125.47	144.14	26041.78
Jan, 2044	124.78	144.83	25896.95
Feb, 2044	124.09	145.52	25751.43
Mar, 2044	123.39	146.22	25605.22
Apr, 2044	122.69	146.92	25458.30
May, 2044	121.99	147.62	25310.68
Jun, 2044	121.28	148.33	25162.35
Jul, 2044	120.57	149.04	25013.31
Aug, 2044	119.86	149.75	24863.55
Sep, 2044	119.14	150.47	24713.08
Oct, 2044	118.42	151.19	24561.89
Nov, 2044	117.69	151.92	24409.97
Dec, 2044	116.96	152.65	24257.32
Jan, 2045	116.23	153.38	24103.95
Feb, 2045	115.50	154.11	23949.83
Mar, 2045	114.76	154.85	23794.98
Apr, 2045	114.02	155.59	23639.39
May, 2045	113.27	156.34	23483.05
Jun, 2045	112.52	157.09	23325.97
Jul, 2045	111.77	157.84	23168.13
Aug, 2045	111.01	158.60	23009.53
Sep, 2045	110.25	159.36	22850.17
Oct, 2045	109.49	160.12	22690.05
Nov, 2045	108.72	160.89	22529.17
Dec, 2045	107.95	161.66	22367.51
Jan, 2046	107.18	162.43	22205.08
Feb, 2046	106.40	163.21	22041.87
Mar, 2046	105.62	163.99	21877.87
Apr, 2046	104.83	164.78	21713.10
May, 2046	104.04	165.57	21547.53
Jun, 2046	103.25	166.36	21381.17
Jul, 2046	102.45	167.16	21214.01
Aug, 2046	101.65	167.96	21046.05
Sep, 2046	100.85	168.76	20877.28
Oct, 2046	100.04	169.57	20707.71
Nov, 2046	99.22	170.39	20537.33
Dec, 2046	98.41	171.20	20366.12
Jan, 2047	97.59	172.02	20194.10
Feb, 2047	96.76	172.85	20021.25
Mar, 2047	95.94	173.67	19847.58
Apr, 2047	95.10	174.51	19673.07
May, 2047	94.27	175.34	19497.73
Jun, 2047	93.43	176.18	19321.55
Jul, 2047	92.58	177.03	19144.52
Aug, 2047	91.73	177.88	18966.64
Sep, 2047	90.88	178.73	18787.91
Oct, 2047	90.03	179.58	18608.33
Nov, 2047	89.16	180.45	18427.88
Dec, 2047	88.30	181.31	18246.58
Jan, 2048	87.43	182.18	18064.40
Feb, 2048	86.56	183.05	17881.35
Mar, 2048	85.68	183.93	17697.42
Apr, 2048	84.80	184.81	17512.61
May, 2048	83.91	185.70	17326.91
Jun, 2048	83.02	186.59	17140.33
Jul, 2048	82.13	187.48	16952.85
Aug, 2048	81.23	188.38	16764.47
Sep, 2048	80.33	189.28	16575.19
Oct, 2048	79.42	190.19	16385.00
Nov, 2048	78.51	191.10	16193.90
Dec, 2048	77.60	192.01	16001.89
Jan, 2049	76.68	192.93	15808.95
Feb, 2049	75.75	193.86	15615.10
Mar, 2049	74.82	194.79	15420.31
Apr, 2049	73.89	195.72	15224.59
May, 2049	72.95	196.66	15027.93
Jun, 2049	72.01	197.60	14830.33
Jul, 2049	71.06	198.55	14631.78
Aug, 2049	70.11	199.50	14432.28
Sep, 2049	69.15	200.46	14231.82
Oct, 2049	68.19	201.42	14030.41
Nov, 2049	67.23	202.38	13828.03
Dec, 2049	66.26	203.35	13624.68
Jan, 2050	65.28	204.33	13420.35
Feb, 2050	64.31	205.30	13215.05
Mar, 2050	63.32	206.29	13008.76
Apr, 2050	62.33	207.28	12801.48
May, 2050	61.34	208.27	12593.21
Jun, 2050	60.34	209.27	12383.95
Jul, 2050	59.34	210.27	12173.68
Aug, 2050	58.33	211.28	11962.40
Sep, 2050	57.32	212.29	11750.11
Oct, 2050	56.30	213.31	11536.80
Nov, 2050	55.28	214.33	11322.47
Dec, 2050	54.25	215.36	11107.11
Jan, 2051	53.22	216.39	10890.73
Feb, 2051	52.18	217.43	10673.30
Mar, 2051	51.14	218.47	10454.83
Apr, 2051	50.10	219.51	10235.32
May, 2051	49.04	220.57	10014.75
Jun, 2051	47.99	221.62	9793.13
Jul, 2051	46.93	222.68	9570.45
Aug, 2051	45.86	223.75	9346.70
Sep, 2051	44.79	224.82	9121.87
Oct, 2051	43.71	225.90	8895.97
Nov, 2051	42.63	226.98	8668.99
Dec, 2051	41.54	228.07	8440.92
Jan, 2052	40.45	229.16	8211.75
Feb, 2052	39.35	230.26	7981.49
Mar, 2052	38.24	231.37	7750.13
Apr, 2052	37.14	232.47	7517.65
May, 2052	36.02	233.59	7284.06
Jun, 2052	34.90	234.71	7049.36
Jul, 2052	33.78	235.83	6813.52
Aug, 2052	32.65	236.96	6576.56
Sep, 2052	31.51	238.10	6338.46
Oct, 2052	30.37	239.24	6099.23
Nov, 2052	29.23	240.38	5858.84
Dec, 2052	28.07	241.54	5617.31
Jan, 2053	26.92	242.69	5374.61
Feb, 2053	25.75	243.86	5130.76
Mar, 2053	24.58	245.03	4885.73
Apr, 2053	23.41	246.20	4639.53
May, 2053	22.23	247.38	4392.15
Jun, 2053	21.05	248.56	4143.59
Jul, 2053	19.85	249.76	3893.83
Aug, 2053	18.66	250.95	3642.88
Sep, 2053	17.46	252.15	3390.73
Oct, 2053	16.25	253.36	3137.36
Nov, 2053	15.03	254.58	2882.79
Dec, 2053	13.81	255.80	2626.99
Jan, 2054	12.59	257.02	2369.97
Feb, 2054	11.36	258.25	2111.71
Mar, 2054	10.12	259.49	1852.22
Apr, 2054	8.88	260.73	1591.49
May, 2054	7.63	261.98	1329.50
Jun, 2054	6.37	263.24	1066.26
Jul, 2054	5.11	264.50	801.76
Aug, 2054	3.84	265.77	535.99
Sep, 2054	2.57	267.04	268.95
Oct, 2054	1.29	268.32	0.63