Mortgage Parameters

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

Mortgage Summary

Property Total:	$98,000
Down Payment	$29,400
Mortgage Amount:	$68,600
Mortgage Payment:	$400.33 / month
Estimated Tax:	+ $54.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $454.77 / month
Total Interest Paid:	$75,517.20 over 30 years
Total Tax Paid:	$19,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	328.71	71.62	68528.38
Feb, 2025	328.37	71.96	68456.41
Mar, 2025	328.02	72.31	68384.10
Apr, 2025	327.67	72.66	68311.45
May, 2025	327.33	73.00	68238.44
Jun, 2025	326.98	73.35	68165.09
Jul, 2025	326.62	73.71	68091.38
Aug, 2025	326.27	74.06	68017.32
Sep, 2025	325.92	74.41	67942.91
Oct, 2025	325.56	74.77	67868.14
Nov, 2025	325.20	75.13	67793.01
Dec, 2025	324.84	75.49	67717.52
Jan, 2026	324.48	75.85	67641.67
Feb, 2026	324.12	76.21	67565.46
Mar, 2026	323.75	76.58	67488.88
Apr, 2026	323.38	76.95	67411.94
May, 2026	323.02	77.31	67334.62
Jun, 2026	322.65	77.68	67256.94
Jul, 2026	322.27	78.06	67178.88
Aug, 2026	321.90	78.43	67100.45
Sep, 2026	321.52	78.81	67021.64
Oct, 2026	321.15	79.18	66942.46
Nov, 2026	320.77	79.56	66862.89
Dec, 2026	320.38	79.95	66782.95
Jan, 2027	320.00	80.33	66702.62
Feb, 2027	319.62	80.71	66621.90
Mar, 2027	319.23	81.10	66540.80
Apr, 2027	318.84	81.49	66459.32
May, 2027	318.45	81.88	66377.44
Jun, 2027	318.06	82.27	66295.17
Jul, 2027	317.66	82.67	66212.50
Aug, 2027	317.27	83.06	66129.44
Sep, 2027	316.87	83.46	66045.98
Oct, 2027	316.47	83.86	65962.12
Nov, 2027	316.07	84.26	65877.86
Dec, 2027	315.66	84.67	65793.19
Jan, 2028	315.26	85.07	65708.12
Feb, 2028	314.85	85.48	65622.64
Mar, 2028	314.44	85.89	65536.75
Apr, 2028	314.03	86.30	65450.45
May, 2028	313.62	86.71	65363.74
Jun, 2028	313.20	87.13	65276.61
Jul, 2028	312.78	87.55	65189.07
Aug, 2028	312.36	87.97	65101.10
Sep, 2028	311.94	88.39	65012.71
Oct, 2028	311.52	88.81	64923.90
Nov, 2028	311.09	89.24	64834.67
Dec, 2028	310.67	89.66	64745.00
Jan, 2029	310.24	90.09	64654.91
Feb, 2029	309.80	90.53	64564.38
Mar, 2029	309.37	90.96	64473.42
Apr, 2029	308.94	91.39	64382.03
May, 2029	308.50	91.83	64290.20
Jun, 2029	308.06	92.27	64197.92
Jul, 2029	307.62	92.71	64105.21
Aug, 2029	307.17	93.16	64012.05
Sep, 2029	306.72	93.61	63918.44
Oct, 2029	306.28	94.05	63824.39
Nov, 2029	305.83	94.50	63729.89
Dec, 2029	305.37	94.96	63634.93
Jan, 2030	304.92	95.41	63539.52
Feb, 2030	304.46	95.87	63443.65
Mar, 2030	304.00	96.33	63347.32
Apr, 2030	303.54	96.79	63250.53
May, 2030	303.08	97.25	63153.27
Jun, 2030	302.61	97.72	63055.55
Jul, 2030	302.14	98.19	62957.36
Aug, 2030	301.67	98.66	62858.70
Sep, 2030	301.20	99.13	62759.57
Oct, 2030	300.72	99.61	62659.96
Nov, 2030	300.25	100.08	62559.88
Dec, 2030	299.77	100.56	62459.32
Jan, 2031	299.28	101.05	62358.27
Feb, 2031	298.80	101.53	62256.74
Mar, 2031	298.31	102.02	62154.72
Apr, 2031	297.82	102.51	62052.22
May, 2031	297.33	103.00	61949.22
Jun, 2031	296.84	103.49	61845.73
Jul, 2031	296.34	103.99	61741.75
Aug, 2031	295.85	104.48	61637.26
Sep, 2031	295.35	104.98	61532.28
Oct, 2031	294.84	105.49	61426.79
Nov, 2031	294.34	105.99	61320.80
Dec, 2031	293.83	106.50	61214.29
Jan, 2032	293.32	107.01	61107.28
Feb, 2032	292.81	107.52	60999.76
Mar, 2032	292.29	108.04	60891.72
Apr, 2032	291.77	108.56	60783.16
May, 2032	291.25	109.08	60674.08
Jun, 2032	290.73	109.60	60564.48
Jul, 2032	290.20	110.13	60454.36
Aug, 2032	289.68	110.65	60343.71
Sep, 2032	289.15	111.18	60232.52
Oct, 2032	288.61	111.72	60120.81
Nov, 2032	288.08	112.25	60008.56
Dec, 2032	287.54	112.79	59895.77
Jan, 2033	287.00	113.33	59782.44
Feb, 2033	286.46	113.87	59668.57
Mar, 2033	285.91	114.42	59554.15
Apr, 2033	285.36	114.97	59439.18
May, 2033	284.81	115.52	59323.66
Jun, 2033	284.26	116.07	59207.59
Jul, 2033	283.70	116.63	59090.97
Aug, 2033	283.14	117.19	58973.78
Sep, 2033	282.58	117.75	58856.03
Oct, 2033	282.02	118.31	58737.72
Nov, 2033	281.45	118.88	58618.84
Dec, 2033	280.88	119.45	58499.39
Jan, 2034	280.31	120.02	58379.37
Feb, 2034	279.73	120.60	58258.78
Mar, 2034	279.16	121.17	58137.61
Apr, 2034	278.58	121.75	58015.85
May, 2034	277.99	122.34	57893.51
Jun, 2034	277.41	122.92	57770.59
Jul, 2034	276.82	123.51	57647.08
Aug, 2034	276.23	124.10	57522.97
Sep, 2034	275.63	124.70	57398.27
Oct, 2034	275.03	125.30	57272.98
Nov, 2034	274.43	125.90	57147.08
Dec, 2034	273.83	126.50	57020.58
Jan, 2035	273.22	127.11	56893.47
Feb, 2035	272.61	127.72	56765.76
Mar, 2035	272.00	128.33	56637.43
Apr, 2035	271.39	128.94	56508.49
May, 2035	270.77	129.56	56378.93
Jun, 2035	270.15	130.18	56248.75
Jul, 2035	269.53	130.80	56117.94
Aug, 2035	268.90	131.43	55986.51
Sep, 2035	268.27	132.06	55854.45
Oct, 2035	267.64	132.69	55721.76
Nov, 2035	267.00	133.33	55588.43
Dec, 2035	266.36	133.97	55454.46
Jan, 2036	265.72	134.61	55319.85
Feb, 2036	265.07	135.26	55184.59
Mar, 2036	264.43	135.90	55048.69
Apr, 2036	263.77	136.56	54912.13
May, 2036	263.12	137.21	54774.92
Jun, 2036	262.46	137.87	54637.06
Jul, 2036	261.80	138.53	54498.53
Aug, 2036	261.14	139.19	54359.34
Sep, 2036	260.47	139.86	54219.48
Oct, 2036	259.80	140.53	54078.95
Nov, 2036	259.13	141.20	53937.75
Dec, 2036	258.45	141.88	53795.87
Jan, 2037	257.77	142.56	53653.31
Feb, 2037	257.09	143.24	53510.07
Mar, 2037	256.40	143.93	53366.14
Apr, 2037	255.71	144.62	53221.53
May, 2037	255.02	145.31	53076.22
Jun, 2037	254.32	146.01	52930.21
Jul, 2037	253.62	146.71	52783.50
Aug, 2037	252.92	147.41	52636.09
Sep, 2037	252.21	148.12	52487.98
Oct, 2037	251.50	148.83	52339.15
Nov, 2037	250.79	149.54	52189.62
Dec, 2037	250.08	150.25	52039.36
Jan, 2038	249.36	150.97	51888.39
Feb, 2038	248.63	151.70	51736.69
Mar, 2038	247.90	152.43	51584.26
Apr, 2038	247.17	153.16	51431.11
May, 2038	246.44	153.89	51277.22
Jun, 2038	245.70	154.63	51122.59
Jul, 2038	244.96	155.37	50967.22
Aug, 2038	244.22	156.11	50811.11
Sep, 2038	243.47	156.86	50654.25
Oct, 2038	242.72	157.61	50496.64
Nov, 2038	241.96	158.37	50338.27
Dec, 2038	241.20	159.13	50179.15
Jan, 2039	240.44	159.89	50019.26
Feb, 2039	239.68	160.65	49858.61
Mar, 2039	238.91	161.42	49697.18
Apr, 2039	238.13	162.20	49534.98
May, 2039	237.36	162.97	49372.01
Jun, 2039	236.57	163.76	49208.25
Jul, 2039	235.79	164.54	49043.71
Aug, 2039	235.00	165.33	48878.38
Sep, 2039	234.21	166.12	48712.26
Oct, 2039	233.41	166.92	48545.35
Nov, 2039	232.61	167.72	48377.63
Dec, 2039	231.81	168.52	48209.11
Jan, 2040	231.00	169.33	48039.78
Feb, 2040	230.19	170.14	47869.64
Mar, 2040	229.38	170.95	47698.69
Apr, 2040	228.56	171.77	47526.91
May, 2040	227.73	172.60	47354.32
Jun, 2040	226.91	173.42	47180.89
Jul, 2040	226.08	174.25	47006.64
Aug, 2040	225.24	175.09	46831.55
Sep, 2040	224.40	175.93	46655.62
Oct, 2040	223.56	176.77	46478.85
Nov, 2040	222.71	177.62	46301.23
Dec, 2040	221.86	178.47	46122.76
Jan, 2041	221.00	179.33	45943.43
Feb, 2041	220.15	180.18	45763.25
Mar, 2041	219.28	181.05	45582.20
Apr, 2041	218.41	181.92	45400.28
May, 2041	217.54	182.79	45217.50
Jun, 2041	216.67	183.66	45033.83
Jul, 2041	215.79	184.54	44849.29
Aug, 2041	214.90	185.43	44663.86
Sep, 2041	214.01	186.32	44477.55
Oct, 2041	213.12	187.21	44290.34
Nov, 2041	212.22	188.11	44102.24
Dec, 2041	211.32	189.01	43913.23
Jan, 2042	210.42	189.91	43723.32
Feb, 2042	209.51	190.82	43532.49
Mar, 2042	208.59	191.74	43340.76
Apr, 2042	207.67	192.66	43148.10
May, 2042	206.75	193.58	42954.52
Jun, 2042	205.82	194.51	42760.02
Jul, 2042	204.89	195.44	42564.58
Aug, 2042	203.96	196.37	42368.20
Sep, 2042	203.01	197.32	42170.89
Oct, 2042	202.07	198.26	41972.63
Nov, 2042	201.12	199.21	41773.42
Dec, 2042	200.16	200.17	41573.25
Jan, 2043	199.21	201.12	41372.12
Feb, 2043	198.24	202.09	41170.04
Mar, 2043	197.27	203.06	40966.98
Apr, 2043	196.30	204.03	40762.95
May, 2043	195.32	205.01	40557.94
Jun, 2043	194.34	205.99	40351.95
Jul, 2043	193.35	206.98	40144.97
Aug, 2043	192.36	207.97	39937.01
Sep, 2043	191.36	208.97	39728.04
Oct, 2043	190.36	209.97	39518.07
Nov, 2043	189.36	210.97	39307.10
Dec, 2043	188.35	211.98	39095.12
Jan, 2044	187.33	213.00	38882.12
Feb, 2044	186.31	214.02	38668.10
Mar, 2044	185.28	215.05	38453.05
Apr, 2044	184.25	216.08	38236.98
May, 2044	183.22	217.11	38019.87
Jun, 2044	182.18	218.15	37801.72
Jul, 2044	181.13	219.20	37582.52
Aug, 2044	180.08	220.25	37362.27
Sep, 2044	179.03	221.30	37140.97
Oct, 2044	177.97	222.36	36918.61
Nov, 2044	176.90	223.43	36695.18
Dec, 2044	175.83	224.50	36470.68
Jan, 2045	174.76	225.57	36245.10
Feb, 2045	173.67	226.66	36018.45
Mar, 2045	172.59	227.74	35790.71
Apr, 2045	171.50	228.83	35561.87
May, 2045	170.40	229.93	35331.95
Jun, 2045	169.30	231.03	35100.91
Jul, 2045	168.19	232.14	34868.78
Aug, 2045	167.08	233.25	34635.53
Sep, 2045	165.96	234.37	34401.16
Oct, 2045	164.84	235.49	34165.67
Nov, 2045	163.71	236.62	33929.05
Dec, 2045	162.58	237.75	33691.29
Jan, 2046	161.44	238.89	33452.40
Feb, 2046	160.29	240.04	33212.36
Mar, 2046	159.14	241.19	32971.18
Apr, 2046	157.99	242.34	32728.83
May, 2046	156.83	243.50	32485.33
Jun, 2046	155.66	244.67	32240.66
Jul, 2046	154.49	245.84	31994.81
Aug, 2046	153.31	247.02	31747.79
Sep, 2046	152.12	248.21	31499.59
Oct, 2046	150.94	249.39	31250.19
Nov, 2046	149.74	250.59	30999.60
Dec, 2046	148.54	251.79	30747.81
Jan, 2047	147.33	253.00	30494.82
Feb, 2047	146.12	254.21	30240.61
Mar, 2047	144.90	255.43	29985.18
Apr, 2047	143.68	256.65	29728.53
May, 2047	142.45	257.88	29470.65
Jun, 2047	141.21	259.12	29211.53
Jul, 2047	139.97	260.36	28951.17
Aug, 2047	138.72	261.61	28689.57
Sep, 2047	137.47	262.86	28426.71
Oct, 2047	136.21	264.12	28162.59
Nov, 2047	134.95	265.38	27897.21
Dec, 2047	133.67	266.66	27630.55
Jan, 2048	132.40	267.93	27362.62
Feb, 2048	131.11	269.22	27093.40
Mar, 2048	129.82	270.51	26822.89
Apr, 2048	128.53	271.80	26551.09
May, 2048	127.22	273.11	26277.98
Jun, 2048	125.92	274.41	26003.57
Jul, 2048	124.60	275.73	25727.84
Aug, 2048	123.28	277.05	25450.79
Sep, 2048	121.95	278.38	25172.41
Oct, 2048	120.62	279.71	24892.70
Nov, 2048	119.28	281.05	24611.64
Dec, 2048	117.93	282.40	24329.25
Jan, 2049	116.58	283.75	24045.49
Feb, 2049	115.22	285.11	23760.38
Mar, 2049	113.85	286.48	23473.90
Apr, 2049	112.48	287.85	23186.05
May, 2049	111.10	289.23	22896.82
Jun, 2049	109.71	290.62	22606.21
Jul, 2049	108.32	292.01	22314.20
Aug, 2049	106.92	293.41	22020.79
Sep, 2049	105.52	294.81	21725.98
Oct, 2049	104.10	296.23	21429.75
Nov, 2049	102.68	297.65	21132.10
Dec, 2049	101.26	299.07	20833.03
Jan, 2050	99.82	300.51	20532.53
Feb, 2050	98.39	301.94	20230.58
Mar, 2050	96.94	303.39	19927.19
Apr, 2050	95.48	304.85	19622.34
May, 2050	94.02	306.31	19316.04
Jun, 2050	92.56	307.77	19008.26
Jul, 2050	91.08	309.25	18699.01
Aug, 2050	89.60	310.73	18388.28
Sep, 2050	88.11	312.22	18076.06
Oct, 2050	86.61	313.72	17762.35
Nov, 2050	85.11	315.22	17447.13
Dec, 2050	83.60	316.73	17130.40
Jan, 2051	82.08	318.25	16812.15
Feb, 2051	80.56	319.77	16492.38
Mar, 2051	79.03	321.30	16171.08
Apr, 2051	77.49	322.84	15848.24
May, 2051	75.94	324.39	15523.84
Jun, 2051	74.39	325.94	15197.90
Jul, 2051	72.82	327.51	14870.39
Aug, 2051	71.25	329.08	14541.32
Sep, 2051	69.68	330.65	14210.66
Oct, 2051	68.09	332.24	13878.43
Nov, 2051	66.50	333.83	13544.60
Dec, 2051	64.90	335.43	13209.17
Jan, 2052	63.29	337.04	12872.13
Feb, 2052	61.68	338.65	12533.48
Mar, 2052	60.06	340.27	12193.21
Apr, 2052	58.43	341.90	11851.30
May, 2052	56.79	343.54	11507.76
Jun, 2052	55.14	345.19	11162.57
Jul, 2052	53.49	346.84	10815.73
Aug, 2052	51.83	348.50	10467.23
Sep, 2052	50.16	350.17	10117.05
Oct, 2052	48.48	351.85	9765.20
Nov, 2052	46.79	353.54	9411.66
Dec, 2052	45.10	355.23	9056.43
Jan, 2053	43.40	356.93	8699.49
Feb, 2053	41.69	358.64	8340.85
Mar, 2053	39.97	360.36	7980.48
Apr, 2053	38.24	362.09	7618.39
May, 2053	36.50	363.83	7254.57
Jun, 2053	34.76	365.57	6889.00
Jul, 2053	33.01	367.32	6521.68
Aug, 2053	31.25	369.08	6152.60
Sep, 2053	29.48	370.85	5781.75
Oct, 2053	27.70	372.63	5409.13
Nov, 2053	25.92	374.41	5034.71
Dec, 2053	24.12	376.21	4658.51
Jan, 2054	22.32	378.01	4280.50
Feb, 2054	20.51	379.82	3900.68
Mar, 2054	18.69	381.64	3519.04
Apr, 2054	16.86	383.47	3135.57
May, 2054	15.02	385.31	2750.27
Jun, 2054	13.18	387.15	2363.12
Jul, 2054	11.32	389.01	1974.11
Aug, 2054	9.46	390.87	1583.24
Sep, 2054	7.59	392.74	1190.50
Oct, 2054	5.70	394.63	795.87
Nov, 2054	3.81	396.52	399.35
Dec, 2054	1.91	398.42	0.94