Mortgage Parameters

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

Mortgage Summary

Property Total:	$119,900
Down Payment	$35,970
Mortgage Amount:	$83,930
Mortgage Payment:	$489.79 / month
Estimated Tax:	+ $66.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $556.40 / month
Total Interest Paid:	$92,394.00 over 30 years
Total Tax Paid:	$23,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	402.16	87.63	83842.37
Jan, 2025	401.74	88.05	83754.33
Feb, 2025	401.32	88.47	83665.86
Mar, 2025	400.90	88.89	83576.97
Apr, 2025	400.47	89.32	83487.65
May, 2025	400.05	89.74	83397.91
Jun, 2025	399.61	90.18	83307.73
Jul, 2025	399.18	90.61	83217.13
Aug, 2025	398.75	91.04	83126.09
Sep, 2025	398.31	91.48	83034.61
Oct, 2025	397.87	91.92	82942.69
Nov, 2025	397.43	92.36	82850.34
Dec, 2025	396.99	92.80	82757.54
Jan, 2026	396.55	93.24	82664.29
Feb, 2026	396.10	93.69	82570.60
Mar, 2026	395.65	94.14	82476.46
Apr, 2026	395.20	94.59	82381.87
May, 2026	394.75	95.04	82286.83
Jun, 2026	394.29	95.50	82191.33
Jul, 2026	393.83	95.96	82095.38
Aug, 2026	393.37	96.42	81998.96
Sep, 2026	392.91	96.88	81902.08
Oct, 2026	392.45	97.34	81804.74
Nov, 2026	391.98	97.81	81706.93
Dec, 2026	391.51	98.28	81608.65
Jan, 2027	391.04	98.75	81509.90
Feb, 2027	390.57	99.22	81410.68
Mar, 2027	390.09	99.70	81310.98
Apr, 2027	389.62	100.17	81210.81
May, 2027	389.14	100.65	81110.15
Jun, 2027	388.65	101.14	81009.02
Jul, 2027	388.17	101.62	80907.40
Aug, 2027	387.68	102.11	80805.29
Sep, 2027	387.19	102.60	80702.69
Oct, 2027	386.70	103.09	80599.60
Nov, 2027	386.21	103.58	80496.02
Dec, 2027	385.71	104.08	80391.94
Jan, 2028	385.21	104.58	80287.36
Feb, 2028	384.71	105.08	80182.28
Mar, 2028	384.21	105.58	80076.69
Apr, 2028	383.70	106.09	79970.60
May, 2028	383.19	106.60	79864.01
Jun, 2028	382.68	107.11	79756.90
Jul, 2028	382.17	107.62	79649.28
Aug, 2028	381.65	108.14	79541.14
Sep, 2028	381.13	108.66	79432.48
Oct, 2028	380.61	109.18	79323.31
Nov, 2028	380.09	109.70	79213.61
Dec, 2028	379.57	110.22	79103.38
Jan, 2029	379.04	110.75	78992.63
Feb, 2029	378.51	111.28	78881.35
Mar, 2029	377.97	111.82	78769.53
Apr, 2029	377.44	112.35	78657.18
May, 2029	376.90	112.89	78544.29
Jun, 2029	376.36	113.43	78430.86
Jul, 2029	375.81	113.98	78316.88
Aug, 2029	375.27	114.52	78202.36
Sep, 2029	374.72	115.07	78087.29
Oct, 2029	374.17	115.62	77971.67
Nov, 2029	373.61	116.18	77855.49
Dec, 2029	373.06	116.73	77738.76
Jan, 2030	372.50	117.29	77621.47
Feb, 2030	371.94	117.85	77503.61
Mar, 2030	371.37	118.42	77385.19
Apr, 2030	370.80	118.99	77266.21
May, 2030	370.23	119.56	77146.65
Jun, 2030	369.66	120.13	77026.52
Jul, 2030	369.09	120.70	76905.82
Aug, 2030	368.51	121.28	76784.54
Sep, 2030	367.93	121.86	76662.67
Oct, 2030	367.34	122.45	76540.22
Nov, 2030	366.76	123.03	76417.19
Dec, 2030	366.17	123.62	76293.56
Jan, 2031	365.57	124.22	76169.35
Feb, 2031	364.98	124.81	76044.54
Mar, 2031	364.38	125.41	75919.13
Apr, 2031	363.78	126.01	75793.11
May, 2031	363.18	126.61	75666.50
Jun, 2031	362.57	127.22	75539.28
Jul, 2031	361.96	127.83	75411.45
Aug, 2031	361.35	128.44	75283.00
Sep, 2031	360.73	129.06	75153.95
Oct, 2031	360.11	129.68	75024.27
Nov, 2031	359.49	130.30	74893.97
Dec, 2031	358.87	130.92	74763.05
Jan, 2032	358.24	131.55	74631.50
Feb, 2032	357.61	132.18	74499.32
Mar, 2032	356.98	132.81	74366.50
Apr, 2032	356.34	133.45	74233.05
May, 2032	355.70	134.09	74098.96
Jun, 2032	355.06	134.73	73964.23
Jul, 2032	354.41	135.38	73828.85
Aug, 2032	353.76	136.03	73692.82
Sep, 2032	353.11	136.68	73556.14
Oct, 2032	352.46	137.33	73418.81
Nov, 2032	351.80	137.99	73280.82
Dec, 2032	351.14	138.65	73142.17
Jan, 2033	350.47	139.32	73002.85
Feb, 2033	349.81	139.98	72862.87
Mar, 2033	349.13	140.66	72722.21
Apr, 2033	348.46	141.33	72580.88
May, 2033	347.78	142.01	72438.87
Jun, 2033	347.10	142.69	72296.19
Jul, 2033	346.42	143.37	72152.82
Aug, 2033	345.73	144.06	72008.76
Sep, 2033	345.04	144.75	71864.01
Oct, 2033	344.35	145.44	71718.57
Nov, 2033	343.65	146.14	71572.43
Dec, 2033	342.95	146.84	71425.59
Jan, 2034	342.25	147.54	71278.05
Feb, 2034	341.54	148.25	71129.80
Mar, 2034	340.83	148.96	70980.84
Apr, 2034	340.12	149.67	70831.17
May, 2034	339.40	150.39	70680.78
Jun, 2034	338.68	151.11	70529.66
Jul, 2034	337.95	151.84	70377.83
Aug, 2034	337.23	152.56	70225.27
Sep, 2034	336.50	153.29	70071.97
Oct, 2034	335.76	154.03	69917.94
Nov, 2034	335.02	154.77	69763.18
Dec, 2034	334.28	155.51	69607.67
Jan, 2035	333.54	156.25	69451.42
Feb, 2035	332.79	157.00	69294.41
Mar, 2035	332.04	157.75	69136.66
Apr, 2035	331.28	158.51	68978.15
May, 2035	330.52	159.27	68818.88
Jun, 2035	329.76	160.03	68658.85
Jul, 2035	328.99	160.80	68498.05
Aug, 2035	328.22	161.57	68336.48
Sep, 2035	327.45	162.34	68174.13
Oct, 2035	326.67	163.12	68011.01
Nov, 2035	325.89	163.90	67847.11
Dec, 2035	325.10	164.69	67682.42
Jan, 2036	324.31	165.48	67516.94
Feb, 2036	323.52	166.27	67350.67
Mar, 2036	322.72	167.07	67183.60
Apr, 2036	321.92	167.87	67015.73
May, 2036	321.12	168.67	66847.06
Jun, 2036	320.31	169.48	66677.58
Jul, 2036	319.50	170.29	66507.28
Aug, 2036	318.68	171.11	66336.17
Sep, 2036	317.86	171.93	66164.24
Oct, 2036	317.04	172.75	65991.49
Nov, 2036	316.21	173.58	65817.91
Dec, 2036	315.38	174.41	65643.50
Jan, 2037	314.54	175.25	65468.25
Feb, 2037	313.70	176.09	65292.16
Mar, 2037	312.86	176.93	65115.23
Apr, 2037	312.01	177.78	64937.45
May, 2037	311.16	178.63	64758.82
Jun, 2037	310.30	179.49	64579.33
Jul, 2037	309.44	180.35	64398.99
Aug, 2037	308.58	181.21	64217.77
Sep, 2037	307.71	182.08	64035.69
Oct, 2037	306.84	182.95	63852.74
Nov, 2037	305.96	183.83	63668.91
Dec, 2037	305.08	184.71	63484.20
Jan, 2038	304.20	185.59	63298.61
Feb, 2038	303.31	186.48	63112.12
Mar, 2038	302.41	187.38	62924.75
Apr, 2038	301.51	188.28	62736.47
May, 2038	300.61	189.18	62547.29
Jun, 2038	299.71	190.08	62357.21
Jul, 2038	298.79	191.00	62166.21
Aug, 2038	297.88	191.91	61974.30
Sep, 2038	296.96	192.83	61781.47
Oct, 2038	296.04	193.75	61587.72
Nov, 2038	295.11	194.68	61393.04
Dec, 2038	294.17	195.62	61197.42
Jan, 2039	293.24	196.55	61000.87
Feb, 2039	292.30	197.49	60803.38
Mar, 2039	291.35	198.44	60604.94
Apr, 2039	290.40	199.39	60405.54
May, 2039	289.44	200.35	60205.20
Jun, 2039	288.48	201.31	60003.89
Jul, 2039	287.52	202.27	59801.62
Aug, 2039	286.55	203.24	59598.38
Sep, 2039	285.58	204.21	59394.16
Oct, 2039	284.60	205.19	59188.97
Nov, 2039	283.61	206.18	58982.79
Dec, 2039	282.63	207.16	58775.63
Jan, 2040	281.63	208.16	58567.47
Feb, 2040	280.64	209.15	58358.32
Mar, 2040	279.63	210.16	58148.16
Apr, 2040	278.63	211.16	57937.00
May, 2040	277.61	212.18	57724.82
Jun, 2040	276.60	213.19	57511.63
Jul, 2040	275.58	214.21	57297.42
Aug, 2040	274.55	215.24	57082.18
Sep, 2040	273.52	216.27	56865.91
Oct, 2040	272.48	217.31	56648.60
Nov, 2040	271.44	218.35	56430.25
Dec, 2040	270.39	219.40	56210.86
Jan, 2041	269.34	220.45	55990.41
Feb, 2041	268.29	221.50	55768.91
Mar, 2041	267.23	222.56	55546.34
Apr, 2041	266.16	223.63	55322.71
May, 2041	265.09	224.70	55098.01
Jun, 2041	264.01	225.78	54872.23
Jul, 2041	262.93	226.86	54645.37
Aug, 2041	261.84	227.95	54417.42
Sep, 2041	260.75	229.04	54188.39
Oct, 2041	259.65	230.14	53958.25
Nov, 2041	258.55	231.24	53727.01
Dec, 2041	257.44	232.35	53494.66
Jan, 2042	256.33	233.46	53261.20
Feb, 2042	255.21	234.58	53026.62
Mar, 2042	254.09	235.70	52790.91
Apr, 2042	252.96	236.83	52554.08
May, 2042	251.82	237.97	52316.11
Jun, 2042	250.68	239.11	52077.00
Jul, 2042	249.54	240.25	51836.75
Aug, 2042	248.38	241.41	51595.34
Sep, 2042	247.23	242.56	51352.78
Oct, 2042	246.07	243.72	51109.06
Nov, 2042	244.90	244.89	50864.16
Dec, 2042	243.72	246.07	50618.10
Jan, 2043	242.55	247.24	50370.85
Feb, 2043	241.36	248.43	50122.42
Mar, 2043	240.17	249.62	49872.80
Apr, 2043	238.97	250.82	49621.99
May, 2043	237.77	252.02	49369.97
Jun, 2043	236.56	253.23	49116.74
Jul, 2043	235.35	254.44	48862.30
Aug, 2043	234.13	255.66	48606.65
Sep, 2043	232.91	256.88	48349.76
Oct, 2043	231.68	258.11	48091.65
Nov, 2043	230.44	259.35	47832.30
Dec, 2043	229.20	260.59	47571.71
Jan, 2044	227.95	261.84	47309.86
Feb, 2044	226.69	263.10	47046.77
Mar, 2044	225.43	264.36	46782.41
Apr, 2044	224.17	265.62	46516.78
May, 2044	222.89	266.90	46249.89
Jun, 2044	221.61	268.18	45981.71
Jul, 2044	220.33	269.46	45712.25
Aug, 2044	219.04	270.75	45441.50
Sep, 2044	217.74	272.05	45169.45
Oct, 2044	216.44	273.35	44896.10
Nov, 2044	215.13	274.66	44621.43
Dec, 2044	213.81	275.98	44345.45
Jan, 2045	212.49	277.30	44068.15
Feb, 2045	211.16	278.63	43789.52
Mar, 2045	209.82	279.97	43509.56
Apr, 2045	208.48	281.31	43228.25
May, 2045	207.14	282.65	42945.60
Jun, 2045	205.78	284.01	42661.59
Jul, 2045	204.42	285.37	42376.22
Aug, 2045	203.05	286.74	42089.48
Sep, 2045	201.68	288.11	41801.37
Oct, 2045	200.30	289.49	41511.88
Nov, 2045	198.91	290.88	41221.00
Dec, 2045	197.52	292.27	40928.72
Jan, 2046	196.12	293.67	40635.05
Feb, 2046	194.71	295.08	40339.97
Mar, 2046	193.30	296.49	40043.48
Apr, 2046	191.87	297.92	39745.56
May, 2046	190.45	299.34	39446.22
Jun, 2046	189.01	300.78	39145.44
Jul, 2046	187.57	302.22	38843.22
Aug, 2046	186.12	303.67	38539.56
Sep, 2046	184.67	305.12	38234.44
Oct, 2046	183.21	306.58	37927.85
Nov, 2046	181.74	308.05	37619.80
Dec, 2046	180.26	309.53	37310.27
Jan, 2047	178.78	311.01	36999.26
Feb, 2047	177.29	312.50	36686.76
Mar, 2047	175.79	314.00	36372.76
Apr, 2047	174.29	315.50	36057.26
May, 2047	172.77	317.02	35740.24
Jun, 2047	171.26	318.53	35421.71
Jul, 2047	169.73	320.06	35101.64
Aug, 2047	168.20	321.59	34780.05
Sep, 2047	166.65	323.14	34456.91
Oct, 2047	165.11	324.68	34132.23
Nov, 2047	163.55	326.24	33805.99
Dec, 2047	161.99	327.80	33478.19
Jan, 2048	160.42	329.37	33148.81
Feb, 2048	158.84	330.95	32817.86
Mar, 2048	157.25	332.54	32485.32
Apr, 2048	155.66	334.13	32151.19
May, 2048	154.06	335.73	31815.46
Jun, 2048	152.45	337.34	31478.12
Jul, 2048	150.83	338.96	31139.16
Aug, 2048	149.21	340.58	30798.58
Sep, 2048	147.58	342.21	30456.37
Oct, 2048	145.94	343.85	30112.51
Nov, 2048	144.29	345.50	29767.01
Dec, 2048	142.63	347.16	29419.86
Jan, 2049	140.97	348.82	29071.04
Feb, 2049	139.30	350.49	28720.55
Mar, 2049	137.62	352.17	28368.38
Apr, 2049	135.93	353.86	28014.52
May, 2049	134.24	355.55	27658.96
Jun, 2049	132.53	357.26	27301.71
Jul, 2049	130.82	358.97	26942.74
Aug, 2049	129.10	360.69	26582.05
Sep, 2049	127.37	362.42	26219.63
Oct, 2049	125.64	364.15	25855.48
Nov, 2049	123.89	365.90	25489.58
Dec, 2049	122.14	367.65	25121.92
Jan, 2050	120.38	369.41	24752.51
Feb, 2050	118.61	371.18	24381.33
Mar, 2050	116.83	372.96	24008.36
Apr, 2050	115.04	374.75	23633.61
May, 2050	113.24	376.55	23257.07
Jun, 2050	111.44	378.35	22878.72
Jul, 2050	109.63	380.16	22498.55
Aug, 2050	107.81	381.98	22116.57
Sep, 2050	105.98	383.81	21732.76
Oct, 2050	104.14	385.65	21347.10
Nov, 2050	102.29	387.50	20959.60
Dec, 2050	100.43	389.36	20570.24
Jan, 2051	98.57	391.22	20179.02
Feb, 2051	96.69	393.10	19785.92
Mar, 2051	94.81	394.98	19390.94
Apr, 2051	92.91	396.88	18994.06
May, 2051	91.01	398.78	18595.28
Jun, 2051	89.10	400.69	18194.60
Jul, 2051	87.18	402.61	17791.99
Aug, 2051	85.25	404.54	17387.45
Sep, 2051	83.31	406.48	16980.98
Oct, 2051	81.37	408.42	16572.55
Nov, 2051	79.41	410.38	16162.17
Dec, 2051	77.44	412.35	15749.83
Jan, 2052	75.47	414.32	15335.51
Feb, 2052	73.48	416.31	14919.20
Mar, 2052	71.49	418.30	14500.90
Apr, 2052	69.48	420.31	14080.59
May, 2052	67.47	422.32	13658.27
Jun, 2052	65.45	424.34	13233.92
Jul, 2052	63.41	426.38	12807.55
Aug, 2052	61.37	428.42	12379.13
Sep, 2052	59.32	430.47	11948.65
Oct, 2052	57.25	432.54	11516.12
Nov, 2052	55.18	434.61	11081.51
Dec, 2052	53.10	436.69	10644.82
Jan, 2053	51.01	438.78	10206.03
Feb, 2053	48.90	440.89	9765.15
Mar, 2053	46.79	443.00	9322.15
Apr, 2053	44.67	445.12	8877.03
May, 2053	42.54	447.25	8429.77
Jun, 2053	40.39	449.40	7980.38
Jul, 2053	38.24	451.55	7528.83
Aug, 2053	36.08	453.71	7075.11
Sep, 2053	33.90	455.89	6619.22
Oct, 2053	31.72	458.07	6161.15
Nov, 2053	29.52	460.27	5700.88
Dec, 2053	27.32	462.47	5238.41
Jan, 2054	25.10	464.69	4773.72
Feb, 2054	22.87	466.92	4306.80
Mar, 2054	20.64	469.15	3837.65
Apr, 2054	18.39	471.40	3366.25
May, 2054	16.13	473.66	2892.59
Jun, 2054	13.86	475.93	2416.66
Jul, 2054	11.58	478.21	1938.45
Aug, 2054	9.29	480.50	1457.95
Sep, 2054	6.99	482.80	975.14
Oct, 2054	4.67	485.12	490.03
Nov, 2054	2.35	487.44	2.58