Mortgage Parameters

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

Mortgage Summary

Property Total:	$88,000
Down Payment	$26,400
Mortgage Amount:	$61,600
Mortgage Payment:	$359.48 / month
Estimated Tax:	+ $48.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $408.37 / month
Total Interest Paid:	$67,813.20 over 30 years
Total Tax Paid:	$17,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	295.17	64.31	61535.69
Jan, 2025	294.86	64.62	61471.07
Feb, 2025	294.55	64.93	61406.13
Mar, 2025	294.24	65.24	61340.89
Apr, 2025	293.93	65.55	61275.34
May, 2025	293.61	65.87	61209.47
Jun, 2025	293.30	66.18	61143.28
Jul, 2025	292.98	66.50	61076.78
Aug, 2025	292.66	66.82	61009.96
Sep, 2025	292.34	67.14	60942.82
Oct, 2025	292.02	67.46	60875.36
Nov, 2025	291.69	67.79	60807.57
Dec, 2025	291.37	68.11	60739.46
Jan, 2026	291.04	68.44	60671.03
Feb, 2026	290.72	68.76	60602.26
Mar, 2026	290.39	69.09	60533.17
Apr, 2026	290.05	69.43	60463.74
May, 2026	289.72	69.76	60393.98
Jun, 2026	289.39	70.09	60323.89
Jul, 2026	289.05	70.43	60253.46
Aug, 2026	288.71	70.77	60182.70
Sep, 2026	288.38	71.10	60111.59
Oct, 2026	288.03	71.45	60040.15
Nov, 2026	287.69	71.79	59968.36
Dec, 2026	287.35	72.13	59896.23
Jan, 2027	287.00	72.48	59823.75
Feb, 2027	286.66	72.82	59750.93
Mar, 2027	286.31	73.17	59677.75
Apr, 2027	285.96	73.52	59604.23
May, 2027	285.60	73.88	59530.35
Jun, 2027	285.25	74.23	59456.12
Jul, 2027	284.89	74.59	59381.54
Aug, 2027	284.54	74.94	59306.59
Sep, 2027	284.18	75.30	59231.29
Oct, 2027	283.82	75.66	59155.63
Nov, 2027	283.45	76.03	59079.60
Dec, 2027	283.09	76.39	59003.21
Jan, 2028	282.72	76.76	58926.45
Feb, 2028	282.36	77.12	58849.33
Mar, 2028	281.99	77.49	58771.84
Apr, 2028	281.62	77.86	58693.97
May, 2028	281.24	78.24	58615.73
Jun, 2028	280.87	78.61	58537.12
Jul, 2028	280.49	78.99	58458.13
Aug, 2028	280.11	79.37	58378.76
Sep, 2028	279.73	79.75	58299.01
Oct, 2028	279.35	80.13	58218.88
Nov, 2028	278.97	80.51	58138.37
Dec, 2028	278.58	80.90	58057.47
Jan, 2029	278.19	81.29	57976.18
Feb, 2029	277.80	81.68	57894.50
Mar, 2029	277.41	82.07	57812.44
Apr, 2029	277.02	82.46	57729.97
May, 2029	276.62	82.86	57647.12
Jun, 2029	276.23	83.25	57563.86
Jul, 2029	275.83	83.65	57480.21
Aug, 2029	275.43	84.05	57396.15
Sep, 2029	275.02	84.46	57311.70
Oct, 2029	274.62	84.86	57226.84
Nov, 2029	274.21	85.27	57141.57
Dec, 2029	273.80	85.68	57055.89
Jan, 2030	273.39	86.09	56969.80
Feb, 2030	272.98	86.50	56883.30
Mar, 2030	272.57	86.91	56796.39
Apr, 2030	272.15	87.33	56709.06
May, 2030	271.73	87.75	56621.31
Jun, 2030	271.31	88.17	56533.14
Jul, 2030	270.89	88.59	56444.55
Aug, 2030	270.46	89.02	56355.53
Sep, 2030	270.04	89.44	56266.09
Oct, 2030	269.61	89.87	56176.22
Nov, 2030	269.18	90.30	56085.92
Dec, 2030	268.75	90.73	55995.18
Jan, 2031	268.31	91.17	55904.01
Feb, 2031	267.87	91.61	55812.40
Mar, 2031	267.43	92.05	55720.36
Apr, 2031	266.99	92.49	55627.87
May, 2031	266.55	92.93	55534.94
Jun, 2031	266.10	93.38	55441.57
Jul, 2031	265.66	93.82	55347.74
Aug, 2031	265.21	94.27	55253.47
Sep, 2031	264.76	94.72	55158.75
Oct, 2031	264.30	95.18	55063.57
Nov, 2031	263.85	95.63	54967.94
Dec, 2031	263.39	96.09	54871.85
Jan, 2032	262.93	96.55	54775.29
Feb, 2032	262.46	97.02	54678.28
Mar, 2032	262.00	97.48	54580.80
Apr, 2032	261.53	97.95	54482.85
May, 2032	261.06	98.42	54384.43
Jun, 2032	260.59	98.89	54285.55
Jul, 2032	260.12	99.36	54186.19
Aug, 2032	259.64	99.84	54086.35
Sep, 2032	259.16	100.32	53986.03
Oct, 2032	258.68	100.80	53885.23
Nov, 2032	258.20	101.28	53783.95
Dec, 2032	257.71	101.77	53682.19
Jan, 2033	257.23	102.25	53579.94
Feb, 2033	256.74	102.74	53477.19
Mar, 2033	256.24	103.24	53373.96
Apr, 2033	255.75	103.73	53270.23
May, 2033	255.25	104.23	53166.00
Jun, 2033	254.75	104.73	53061.28
Jul, 2033	254.25	105.23	52956.05
Aug, 2033	253.75	105.73	52850.31
Sep, 2033	253.24	106.24	52744.08
Oct, 2033	252.73	106.75	52637.33
Nov, 2033	252.22	107.26	52530.07
Dec, 2033	251.71	107.77	52422.30
Jan, 2034	251.19	108.29	52314.01
Feb, 2034	250.67	108.81	52205.20
Mar, 2034	250.15	109.33	52095.87
Apr, 2034	249.63	109.85	51986.01
May, 2034	249.10	110.38	51875.63
Jun, 2034	248.57	110.91	51764.72
Jul, 2034	248.04	111.44	51653.28
Aug, 2034	247.51	111.97	51541.31
Sep, 2034	246.97	112.51	51428.80
Oct, 2034	246.43	113.05	51315.75
Nov, 2034	245.89	113.59	51202.15
Dec, 2034	245.34	114.14	51088.02
Jan, 2035	244.80	114.68	50973.33
Feb, 2035	244.25	115.23	50858.10
Mar, 2035	243.70	115.78	50742.32
Apr, 2035	243.14	116.34	50625.98
May, 2035	242.58	116.90	50509.08
Jun, 2035	242.02	117.46	50391.62
Jul, 2035	241.46	118.02	50273.60
Aug, 2035	240.89	118.59	50155.02
Sep, 2035	240.33	119.15	50035.86
Oct, 2035	239.76	119.72	49916.14
Nov, 2035	239.18	120.30	49795.84
Dec, 2035	238.61	120.87	49674.96
Jan, 2036	238.03	121.45	49553.51
Feb, 2036	237.44	122.04	49431.47
Mar, 2036	236.86	122.62	49308.85
Apr, 2036	236.27	123.21	49185.64
May, 2036	235.68	123.80	49061.85
Jun, 2036	235.09	124.39	48937.45
Jul, 2036	234.49	124.99	48812.47
Aug, 2036	233.89	125.59	48686.88
Sep, 2036	233.29	126.19	48560.69
Oct, 2036	232.69	126.79	48433.90
Nov, 2036	232.08	127.40	48306.50
Dec, 2036	231.47	128.01	48178.48
Jan, 2037	230.86	128.62	48049.86
Feb, 2037	230.24	129.24	47920.62
Mar, 2037	229.62	129.86	47790.76
Apr, 2037	229.00	130.48	47660.28
May, 2037	228.37	131.11	47529.17
Jun, 2037	227.74	131.74	47397.43
Jul, 2037	227.11	132.37	47265.06
Aug, 2037	226.48	133.00	47132.06
Sep, 2037	225.84	133.64	46998.42
Oct, 2037	225.20	134.28	46864.15
Nov, 2037	224.56	134.92	46729.22
Dec, 2037	223.91	135.57	46593.65
Jan, 2038	223.26	136.22	46457.43
Feb, 2038	222.61	136.87	46320.56
Mar, 2038	221.95	137.53	46183.04
Apr, 2038	221.29	138.19	46044.85
May, 2038	220.63	138.85	45906.00
Jun, 2038	219.97	139.51	45766.49
Jul, 2038	219.30	140.18	45626.31
Aug, 2038	218.63	140.85	45485.45
Sep, 2038	217.95	141.53	45343.92
Oct, 2038	217.27	142.21	45201.72
Nov, 2038	216.59	142.89	45058.83
Dec, 2038	215.91	143.57	44915.25
Jan, 2039	215.22	144.26	44770.99
Feb, 2039	214.53	144.95	44626.04
Mar, 2039	213.83	145.65	44480.39
Apr, 2039	213.14	146.34	44334.05
May, 2039	212.43	147.05	44187.00
Jun, 2039	211.73	147.75	44039.25
Jul, 2039	211.02	148.46	43890.79
Aug, 2039	210.31	149.17	43741.62
Sep, 2039	209.60	149.88	43591.74
Oct, 2039	208.88	150.60	43441.14
Nov, 2039	208.16	151.32	43289.81
Dec, 2039	207.43	152.05	43137.76
Jan, 2040	206.70	152.78	42984.98
Feb, 2040	205.97	153.51	42831.47
Mar, 2040	205.23	154.25	42677.23
Apr, 2040	204.50	154.98	42522.24
May, 2040	203.75	155.73	42366.51
Jun, 2040	203.01	156.47	42210.04
Jul, 2040	202.26	157.22	42052.82
Aug, 2040	201.50	157.98	41894.84
Sep, 2040	200.75	158.73	41736.11
Oct, 2040	199.99	159.49	41576.61
Nov, 2040	199.22	160.26	41416.35
Dec, 2040	198.45	161.03	41255.33
Jan, 2041	197.68	161.80	41093.53
Feb, 2041	196.91	162.57	40930.95
Mar, 2041	196.13	163.35	40767.60
Apr, 2041	195.34	164.14	40603.47
May, 2041	194.56	164.92	40438.55
Jun, 2041	193.77	165.71	40272.83
Jul, 2041	192.97	166.51	40106.33
Aug, 2041	192.18	167.30	39939.02
Sep, 2041	191.37	168.11	39770.92
Oct, 2041	190.57	168.91	39602.01
Nov, 2041	189.76	169.72	39432.29
Dec, 2041	188.95	170.53	39261.75
Jan, 2042	188.13	171.35	39090.40
Feb, 2042	187.31	172.17	38918.23
Mar, 2042	186.48	173.00	38745.23
Apr, 2042	185.65	173.83	38571.41
May, 2042	184.82	174.66	38396.75
Jun, 2042	183.98	175.50	38221.25
Jul, 2042	183.14	176.34	38044.92
Aug, 2042	182.30	177.18	37867.74
Sep, 2042	181.45	178.03	37689.71
Oct, 2042	180.60	178.88	37510.82
Nov, 2042	179.74	179.74	37331.08
Dec, 2042	178.88	180.60	37150.48
Jan, 2043	178.01	181.47	36969.01
Feb, 2043	177.14	182.34	36786.68
Mar, 2043	176.27	183.21	36603.46
Apr, 2043	175.39	184.09	36419.38
May, 2043	174.51	184.97	36234.41
Jun, 2043	173.62	185.86	36048.55
Jul, 2043	172.73	186.75	35861.80
Aug, 2043	171.84	187.64	35674.16
Sep, 2043	170.94	188.54	35485.62
Oct, 2043	170.04	189.44	35296.17
Nov, 2043	169.13	190.35	35105.82
Dec, 2043	168.22	191.26	34914.56
Jan, 2044	167.30	192.18	34722.38
Feb, 2044	166.38	193.10	34529.27
Mar, 2044	165.45	194.03	34335.25
Apr, 2044	164.52	194.96	34140.29
May, 2044	163.59	195.89	33944.40
Jun, 2044	162.65	196.83	33747.57
Jul, 2044	161.71	197.77	33549.80
Aug, 2044	160.76	198.72	33351.07
Sep, 2044	159.81	199.67	33151.40
Oct, 2044	158.85	200.63	32950.77
Nov, 2044	157.89	201.59	32749.18
Dec, 2044	156.92	202.56	32546.62
Jan, 2045	155.95	203.53	32343.10
Feb, 2045	154.98	204.50	32138.59
Mar, 2045	154.00	205.48	31933.11
Apr, 2045	153.01	206.47	31726.64
May, 2045	152.02	207.46	31519.19
Jun, 2045	151.03	208.45	31310.74
Jul, 2045	150.03	209.45	31101.29
Aug, 2045	149.03	210.45	30890.84
Sep, 2045	148.02	211.46	30679.37
Oct, 2045	147.01	212.47	30466.90
Nov, 2045	145.99	213.49	30253.41
Dec, 2045	144.96	214.52	30038.89
Jan, 2046	143.94	215.54	29823.35
Feb, 2046	142.90	216.58	29606.77
Mar, 2046	141.87	217.61	29389.16
Apr, 2046	140.82	218.66	29170.50
May, 2046	139.78	219.70	28950.79
Jun, 2046	138.72	220.76	28730.04
Jul, 2046	137.66	221.82	28508.22
Aug, 2046	136.60	222.88	28285.34
Sep, 2046	135.53	223.95	28061.40
Oct, 2046	134.46	225.02	27836.38
Nov, 2046	133.38	226.10	27610.28
Dec, 2046	132.30	227.18	27383.10
Jan, 2047	131.21	228.27	27154.83
Feb, 2047	130.12	229.36	26925.47
Mar, 2047	129.02	230.46	26695.01
Apr, 2047	127.91	231.57	26463.44
May, 2047	126.80	232.68	26230.76
Jun, 2047	125.69	233.79	25996.97
Jul, 2047	124.57	234.91	25762.06
Aug, 2047	123.44	236.04	25526.02
Sep, 2047	122.31	237.17	25288.86
Oct, 2047	121.18	238.30	25050.55
Nov, 2047	120.03	239.45	24811.11
Dec, 2047	118.89	240.59	24570.51
Jan, 2048	117.73	241.75	24328.77
Feb, 2048	116.58	242.90	24085.86
Mar, 2048	115.41	244.07	23841.79
Apr, 2048	114.24	245.24	23596.56
May, 2048	113.07	246.41	23350.14
Jun, 2048	111.89	247.59	23102.55
Jul, 2048	110.70	248.78	22853.77
Aug, 2048	109.51	249.97	22603.80
Sep, 2048	108.31	251.17	22352.63
Oct, 2048	107.11	252.37	22100.25
Nov, 2048	105.90	253.58	21846.67
Dec, 2048	104.68	254.80	21591.87
Jan, 2049	103.46	256.02	21335.85
Feb, 2049	102.23	257.25	21078.61
Mar, 2049	101.00	258.48	20820.13
Apr, 2049	99.76	259.72	20560.41
May, 2049	98.52	260.96	20299.45
Jun, 2049	97.27	262.21	20037.24
Jul, 2049	96.01	263.47	19773.77
Aug, 2049	94.75	264.73	19509.04
Sep, 2049	93.48	266.00	19243.04
Oct, 2049	92.21	267.27	18975.77
Nov, 2049	90.93	268.55	18707.21
Dec, 2049	89.64	269.84	18437.37
Jan, 2050	88.35	271.13	18166.24
Feb, 2050	87.05	272.43	17893.80
Mar, 2050	85.74	273.74	17620.06
Apr, 2050	84.43	275.05	17345.01
May, 2050	83.11	276.37	17068.64
Jun, 2050	81.79	277.69	16790.95
Jul, 2050	80.46	279.02	16511.93
Aug, 2050	79.12	280.36	16231.57
Sep, 2050	77.78	281.70	15949.86
Oct, 2050	76.43	283.05	15666.81
Nov, 2050	75.07	284.41	15382.40
Dec, 2050	73.71	285.77	15096.63
Jan, 2051	72.34	287.14	14809.49
Feb, 2051	70.96	288.52	14520.97
Mar, 2051	69.58	289.90	14231.07
Apr, 2051	68.19	291.29	13939.78
May, 2051	66.79	292.69	13647.09
Jun, 2051	65.39	294.09	13353.01
Jul, 2051	63.98	295.50	13057.51
Aug, 2051	62.57	296.91	12760.60
Sep, 2051	61.14	298.34	12462.26
Oct, 2051	59.72	299.76	12162.50
Nov, 2051	58.28	301.20	11861.29
Dec, 2051	56.84	302.64	11558.65
Jan, 2052	55.39	304.09	11254.56
Feb, 2052	53.93	305.55	10949.00
Mar, 2052	52.46	307.02	10641.99
Apr, 2052	50.99	308.49	10333.50
May, 2052	49.51	309.97	10023.53
Jun, 2052	48.03	311.45	9712.08
Jul, 2052	46.54	312.94	9399.14
Aug, 2052	45.04	314.44	9084.70
Sep, 2052	43.53	315.95	8768.75
Oct, 2052	42.02	317.46	8451.29
Nov, 2052	40.50	318.98	8132.30
Dec, 2052	38.97	320.51	7811.79
Jan, 2053	37.43	322.05	7489.74
Feb, 2053	35.89	323.59	7166.15
Mar, 2053	34.34	325.14	6841.01
Apr, 2053	32.78	326.70	6514.31
May, 2053	31.21	328.27	6186.04
Jun, 2053	29.64	329.84	5856.20
Jul, 2053	28.06	331.42	5524.78
Aug, 2053	26.47	333.01	5191.78
Sep, 2053	24.88	334.60	4857.17
Oct, 2053	23.27	336.21	4520.97
Nov, 2053	21.66	337.82	4183.15
Dec, 2053	20.04	339.44	3843.72
Jan, 2054	18.42	341.06	3502.65
Feb, 2054	16.78	342.70	3159.96
Mar, 2054	15.14	344.34	2815.62
Apr, 2054	13.49	345.99	2469.63
May, 2054	11.83	347.65	2121.98
Jun, 2054	10.17	349.31	1772.67
Jul, 2054	8.49	350.99	1421.69
Aug, 2054	6.81	352.67	1069.02
Sep, 2054	5.12	354.36	714.66
Oct, 2054	3.42	356.06	358.60
Nov, 2054	1.72	357.76	0.84