Mortgage Parameters

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

Mortgage Summary

Property Total:	$135,000
Down Payment	$40,500
Mortgage Amount:	$94,500
Mortgage Payment:	$551.48 / month
Estimated Tax:	+ $75.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $626.48 / month
Total Interest Paid:	$104,032.80 over 30 years
Total Tax Paid:	$27,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	452.81	98.67	94401.33
Feb, 2025	452.34	99.14	94302.19
Mar, 2025	451.86	99.62	94202.58
Apr, 2025	451.39	100.09	94102.48
May, 2025	450.91	100.57	94001.91
Jun, 2025	450.43	101.05	93900.86
Jul, 2025	449.94	101.54	93799.32
Aug, 2025	449.46	102.02	93697.29
Sep, 2025	448.97	102.51	93594.78
Oct, 2025	448.47	103.01	93491.78
Nov, 2025	447.98	103.50	93388.28
Dec, 2025	447.49	103.99	93284.28
Jan, 2026	446.99	104.49	93179.79
Feb, 2026	446.49	104.99	93074.80
Mar, 2026	445.98	105.50	92969.30
Apr, 2026	445.48	106.00	92863.30
May, 2026	444.97	106.51	92756.79
Jun, 2026	444.46	107.02	92649.77
Jul, 2026	443.95	107.53	92542.23
Aug, 2026	443.43	108.05	92434.19
Sep, 2026	442.91	108.57	92325.62
Oct, 2026	442.39	109.09	92216.53
Nov, 2026	441.87	109.61	92106.92
Dec, 2026	441.35	110.13	91996.79
Jan, 2027	440.82	110.66	91886.13
Feb, 2027	440.29	111.19	91774.94
Mar, 2027	439.75	111.73	91663.21
Apr, 2027	439.22	112.26	91550.95
May, 2027	438.68	112.80	91438.15
Jun, 2027	438.14	113.34	91324.81
Jul, 2027	437.60	113.88	91210.93
Aug, 2027	437.05	114.43	91096.50
Sep, 2027	436.50	114.98	90981.53
Oct, 2027	435.95	115.53	90866.00
Nov, 2027	435.40	116.08	90749.92
Dec, 2027	434.84	116.64	90633.28
Jan, 2028	434.28	117.20	90516.09
Feb, 2028	433.72	117.76	90398.33
Mar, 2028	433.16	118.32	90280.01
Apr, 2028	432.59	118.89	90161.12
May, 2028	432.02	119.46	90041.66
Jun, 2028	431.45	120.03	89921.63
Jul, 2028	430.87	120.61	89801.03
Aug, 2028	430.30	121.18	89679.84
Sep, 2028	429.72	121.76	89558.08
Oct, 2028	429.13	122.35	89435.73
Nov, 2028	428.55	122.93	89312.80
Dec, 2028	427.96	123.52	89189.28
Jan, 2029	427.37	124.11	89065.16
Feb, 2029	426.77	124.71	88940.45
Mar, 2029	426.17	125.31	88815.14
Apr, 2029	425.57	125.91	88689.24
May, 2029	424.97	126.51	88562.73
Jun, 2029	424.36	127.12	88435.61
Jul, 2029	423.75	127.73	88307.88
Aug, 2029	423.14	128.34	88179.54
Sep, 2029	422.53	128.95	88050.59
Oct, 2029	421.91	129.57	87921.02
Nov, 2029	421.29	130.19	87790.83
Dec, 2029	420.66	130.82	87660.01
Jan, 2030	420.04	131.44	87528.57
Feb, 2030	419.41	132.07	87396.50
Mar, 2030	418.77	132.71	87263.79
Apr, 2030	418.14	133.34	87130.45
May, 2030	417.50	133.98	86996.47
Jun, 2030	416.86	134.62	86861.85
Jul, 2030	416.21	135.27	86726.58
Aug, 2030	415.56	135.92	86590.67
Sep, 2030	414.91	136.57	86454.10
Oct, 2030	414.26	137.22	86316.88
Nov, 2030	413.60	137.88	86179.00
Dec, 2030	412.94	138.54	86040.46
Jan, 2031	412.28	139.20	85901.26
Feb, 2031	411.61	139.87	85761.39
Mar, 2031	410.94	140.54	85620.85
Apr, 2031	410.27	141.21	85479.64
May, 2031	409.59	141.89	85337.75
Jun, 2031	408.91	142.57	85195.18
Jul, 2031	408.23	143.25	85051.93
Aug, 2031	407.54	143.94	84907.99
Sep, 2031	406.85	144.63	84763.36
Oct, 2031	406.16	145.32	84618.03
Nov, 2031	405.46	146.02	84472.02
Dec, 2031	404.76	146.72	84325.30
Jan, 2032	404.06	147.42	84177.88
Feb, 2032	403.35	148.13	84029.75
Mar, 2032	402.64	148.84	83880.91
Apr, 2032	401.93	149.55	83731.36
May, 2032	401.21	150.27	83581.09
Jun, 2032	400.49	150.99	83430.11
Jul, 2032	399.77	151.71	83278.40
Aug, 2032	399.04	152.44	83125.96
Sep, 2032	398.31	153.17	82972.79
Oct, 2032	397.58	153.90	82818.89
Nov, 2032	396.84	154.64	82664.25
Dec, 2032	396.10	155.38	82508.87
Jan, 2033	395.35	156.13	82352.74
Feb, 2033	394.61	156.87	82195.87
Mar, 2033	393.86	157.62	82038.24
Apr, 2033	393.10	158.38	81879.86
May, 2033	392.34	159.14	81720.73
Jun, 2033	391.58	159.90	81560.82
Jul, 2033	390.81	160.67	81400.16
Aug, 2033	390.04	161.44	81238.72
Sep, 2033	389.27	162.21	81076.51
Oct, 2033	388.49	162.99	80913.52
Nov, 2033	387.71	163.77	80749.75
Dec, 2033	386.93	164.55	80585.20
Jan, 2034	386.14	165.34	80419.85
Feb, 2034	385.35	166.13	80253.72
Mar, 2034	384.55	166.93	80086.79
Apr, 2034	383.75	167.73	79919.06
May, 2034	382.95	168.53	79750.52
Jun, 2034	382.14	169.34	79581.18
Jul, 2034	381.33	170.15	79411.03
Aug, 2034	380.51	170.97	79240.06
Sep, 2034	379.69	171.79	79068.27
Oct, 2034	378.87	172.61	78895.66
Nov, 2034	378.04	173.44	78722.22
Dec, 2034	377.21	174.27	78547.95
Jan, 2035	376.38	175.10	78372.85
Feb, 2035	375.54	175.94	78196.90
Mar, 2035	374.69	176.79	78020.12
Apr, 2035	373.85	177.63	77842.48
May, 2035	373.00	178.48	77664.00
Jun, 2035	372.14	179.34	77484.66
Jul, 2035	371.28	180.20	77304.46
Aug, 2035	370.42	181.06	77123.40
Sep, 2035	369.55	181.93	76941.47
Oct, 2035	368.68	182.80	76758.66
Nov, 2035	367.80	183.68	76574.98
Dec, 2035	366.92	184.56	76390.43
Jan, 2036	366.04	185.44	76204.98
Feb, 2036	365.15	186.33	76018.65
Mar, 2036	364.26	187.22	75831.43
Apr, 2036	363.36	188.12	75643.31
May, 2036	362.46	189.02	75454.29
Jun, 2036	361.55	189.93	75264.36
Jul, 2036	360.64	190.84	75073.52
Aug, 2036	359.73	191.75	74881.77
Sep, 2036	358.81	192.67	74689.09
Oct, 2036	357.89	193.59	74495.50
Nov, 2036	356.96	194.52	74300.98
Dec, 2036	356.03	195.45	74105.52
Jan, 2037	355.09	196.39	73909.13
Feb, 2037	354.15	197.33	73711.80
Mar, 2037	353.20	198.28	73513.52
Apr, 2037	352.25	199.23	73314.29
May, 2037	351.30	200.18	73114.11
Jun, 2037	350.34	201.14	72912.97
Jul, 2037	349.37	202.11	72710.87
Aug, 2037	348.41	203.07	72507.79
Sep, 2037	347.43	204.05	72303.74
Oct, 2037	346.46	205.02	72098.72
Nov, 2037	345.47	206.01	71892.71
Dec, 2037	344.49	206.99	71685.72
Jan, 2038	343.49	207.99	71477.73
Feb, 2038	342.50	208.98	71268.75
Mar, 2038	341.50	209.98	71058.77
Apr, 2038	340.49	210.99	70847.78
May, 2038	339.48	212.00	70635.78
Jun, 2038	338.46	213.02	70422.76
Jul, 2038	337.44	214.04	70208.72
Aug, 2038	336.42	215.06	69993.66
Sep, 2038	335.39	216.09	69777.56
Oct, 2038	334.35	217.13	69560.44
Nov, 2038	333.31	218.17	69342.27
Dec, 2038	332.27	219.21	69123.05
Jan, 2039	331.21	220.27	68902.79
Feb, 2039	330.16	221.32	68681.46
Mar, 2039	329.10	222.38	68459.08
Apr, 2039	328.03	223.45	68235.64
May, 2039	326.96	224.52	68011.12
Jun, 2039	325.89	225.59	67785.53
Jul, 2039	324.81	226.67	67558.85
Aug, 2039	323.72	227.76	67331.09
Sep, 2039	322.63	228.85	67102.24
Oct, 2039	321.53	229.95	66872.29
Nov, 2039	320.43	231.05	66641.24
Dec, 2039	319.32	232.16	66409.08
Jan, 2040	318.21	233.27	66175.81
Feb, 2040	317.09	234.39	65941.42
Mar, 2040	315.97	235.51	65705.91
Apr, 2040	314.84	236.64	65469.28
May, 2040	313.71	237.77	65231.50
Jun, 2040	312.57	238.91	64992.59
Jul, 2040	311.42	240.06	64752.53
Aug, 2040	310.27	241.21	64511.33
Sep, 2040	309.12	242.36	64268.96
Oct, 2040	307.96	243.52	64025.44
Nov, 2040	306.79	244.69	63780.75
Dec, 2040	305.62	245.86	63534.88
Jan, 2041	304.44	247.04	63287.84
Feb, 2041	303.25	248.23	63039.61
Mar, 2041	302.06	249.42	62790.20
Apr, 2041	300.87	250.61	62539.59
May, 2041	299.67	251.81	62287.78
Jun, 2041	298.46	253.02	62034.76
Jul, 2041	297.25	254.23	61780.53
Aug, 2041	296.03	255.45	61525.08
Sep, 2041	294.81	256.67	61268.41
Oct, 2041	293.58	257.90	61010.51
Nov, 2041	292.34	259.14	60751.37
Dec, 2041	291.10	260.38	60490.99
Jan, 2042	289.85	261.63	60229.36
Feb, 2042	288.60	262.88	59966.48
Mar, 2042	287.34	264.14	59702.34
Apr, 2042	286.07	265.41	59436.93
May, 2042	284.80	266.68	59170.26
Jun, 2042	283.52	267.96	58902.30
Jul, 2042	282.24	269.24	58633.06
Aug, 2042	280.95	270.53	58362.53
Sep, 2042	279.65	271.83	58090.70
Oct, 2042	278.35	273.13	57817.58
Nov, 2042	277.04	274.44	57543.14
Dec, 2042	275.73	275.75	57267.39
Jan, 2043	274.41	277.07	56990.31
Feb, 2043	273.08	278.40	56711.91
Mar, 2043	271.74	279.74	56432.17
Apr, 2043	270.40	281.08	56151.10
May, 2043	269.06	282.42	55868.68
Jun, 2043	267.70	283.78	55584.90
Jul, 2043	266.34	285.14	55299.76
Aug, 2043	264.98	286.50	55013.26
Sep, 2043	263.61	287.87	54725.39
Oct, 2043	262.23	289.25	54436.13
Nov, 2043	260.84	290.64	54145.49
Dec, 2043	259.45	292.03	53853.46
Jan, 2044	258.05	293.43	53560.03
Feb, 2044	256.64	294.84	53265.19
Mar, 2044	255.23	296.25	52968.94
Apr, 2044	253.81	297.67	52671.27
May, 2044	252.38	299.10	52372.17
Jun, 2044	250.95	300.53	52071.64
Jul, 2044	249.51	301.97	51769.67
Aug, 2044	248.06	303.42	51466.26
Sep, 2044	246.61	304.87	51161.38
Oct, 2044	245.15	306.33	50855.05
Nov, 2044	243.68	307.80	50547.25
Dec, 2044	242.21	309.27	50237.98
Jan, 2045	240.72	310.76	49927.22
Feb, 2045	239.23	312.25	49614.98
Mar, 2045	237.74	313.74	49301.24
Apr, 2045	236.24	315.24	48985.99
May, 2045	234.72	316.76	48669.23
Jun, 2045	233.21	318.27	48350.96
Jul, 2045	231.68	319.80	48031.16
Aug, 2045	230.15	321.33	47709.83
Sep, 2045	228.61	322.87	47386.96
Oct, 2045	227.06	324.42	47062.54
Nov, 2045	225.51	325.97	46736.57
Dec, 2045	223.95	327.53	46409.04
Jan, 2046	222.38	329.10	46079.94
Feb, 2046	220.80	330.68	45749.26
Mar, 2046	219.22	332.26	45416.99
Apr, 2046	217.62	333.86	45083.13
May, 2046	216.02	335.46	44747.68
Jun, 2046	214.42	337.06	44410.61
Jul, 2046	212.80	338.68	44071.93
Aug, 2046	211.18	340.30	43731.63
Sep, 2046	209.55	341.93	43389.70
Oct, 2046	207.91	343.57	43046.13
Nov, 2046	206.26	345.22	42700.91
Dec, 2046	204.61	346.87	42354.04
Jan, 2047	202.95	348.53	42005.51
Feb, 2047	201.28	350.20	41655.30
Mar, 2047	199.60	351.88	41303.42
Apr, 2047	197.91	353.57	40949.85
May, 2047	196.22	355.26	40594.59
Jun, 2047	194.52	356.96	40237.63
Jul, 2047	192.81	358.67	39878.95
Aug, 2047	191.09	360.39	39518.56
Sep, 2047	189.36	362.12	39156.44
Oct, 2047	187.62	363.86	38792.58
Nov, 2047	185.88	365.60	38426.98
Dec, 2047	184.13	367.35	38059.63
Jan, 2048	182.37	369.11	37690.52
Feb, 2048	180.60	370.88	37319.64
Mar, 2048	178.82	372.66	36946.99
Apr, 2048	177.04	374.44	36572.54
May, 2048	175.24	376.24	36196.31
Jun, 2048	173.44	378.04	35818.27
Jul, 2048	171.63	379.85	35438.42
Aug, 2048	169.81	381.67	35056.75
Sep, 2048	167.98	383.50	34673.25
Oct, 2048	166.14	385.34	34287.91
Nov, 2048	164.30	387.18	33900.73
Dec, 2048	162.44	389.04	33511.69
Jan, 2049	160.58	390.90	33120.78
Feb, 2049	158.70	392.78	32728.01
Mar, 2049	156.82	394.66	32333.35
Apr, 2049	154.93	396.55	31936.80
May, 2049	153.03	398.45	31538.35
Jun, 2049	151.12	400.36	31137.99
Jul, 2049	149.20	402.28	30735.71
Aug, 2049	147.28	404.20	30331.51
Sep, 2049	145.34	406.14	29925.37
Oct, 2049	143.39	408.09	29517.28
Nov, 2049	141.44	410.04	29107.24
Dec, 2049	139.47	412.01	28695.23
Jan, 2050	137.50	413.98	28281.25
Feb, 2050	135.51	415.97	27865.28
Mar, 2050	133.52	417.96	27447.32
Apr, 2050	131.52	419.96	27027.36
May, 2050	129.51	421.97	26605.39
Jun, 2050	127.48	424.00	26181.39
Jul, 2050	125.45	426.03	25755.36
Aug, 2050	123.41	428.07	25327.29
Sep, 2050	121.36	430.12	24897.17
Oct, 2050	119.30	432.18	24464.99
Nov, 2050	117.23	434.25	24030.74
Dec, 2050	115.15	436.33	23594.41
Jan, 2051	113.06	438.42	23155.99
Feb, 2051	110.96	440.52	22715.46
Mar, 2051	108.84	442.64	22272.83
Apr, 2051	106.72	444.76	21828.07
May, 2051	104.59	446.89	21381.18
Jun, 2051	102.45	449.03	20932.15
Jul, 2051	100.30	451.18	20480.97
Aug, 2051	98.14	453.34	20027.63
Sep, 2051	95.97	455.51	19572.12
Oct, 2051	93.78	457.70	19114.42
Nov, 2051	91.59	459.89	18654.53
Dec, 2051	89.39	462.09	18192.44
Jan, 2052	87.17	464.31	17728.13
Feb, 2052	84.95	466.53	17261.60
Mar, 2052	82.71	468.77	16792.83
Apr, 2052	80.47	471.01	16321.81
May, 2052	78.21	473.27	15848.54
Jun, 2052	75.94	475.54	15373.00
Jul, 2052	73.66	477.82	14895.19
Aug, 2052	71.37	480.11	14415.08
Sep, 2052	69.07	482.41	13932.67
Oct, 2052	66.76	484.72	13447.95
Nov, 2052	64.44	487.04	12960.91
Dec, 2052	62.10	489.38	12471.53
Jan, 2053	59.76	491.72	11979.81
Feb, 2053	57.40	494.08	11485.74
Mar, 2053	55.04	496.44	10989.29
Apr, 2053	52.66	498.82	10490.47
May, 2053	50.27	501.21	9989.26
Jun, 2053	47.87	503.61	9485.64
Jul, 2053	45.45	506.03	8979.61
Aug, 2053	43.03	508.45	8471.16
Sep, 2053	40.59	510.89	7960.27
Oct, 2053	38.14	513.34	7446.94
Nov, 2053	35.68	515.80	6931.14
Dec, 2053	33.21	518.27	6412.87
Jan, 2054	30.73	520.75	5892.12
Feb, 2054	28.23	523.25	5368.87
Mar, 2054	25.73	525.75	4843.12
Apr, 2054	23.21	528.27	4314.84
May, 2054	20.68	530.80	3784.04
Jun, 2054	18.13	533.35	3250.69
Jul, 2054	15.58	535.90	2714.79
Aug, 2054	13.01	538.47	2176.32
Sep, 2054	10.43	541.05	1635.26
Oct, 2054	7.84	543.64	1091.62
Nov, 2054	5.23	546.25	545.37
Dec, 2054	2.61	548.87	0