Mortgage Parameters

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

Mortgage Summary

Property Total:	$169,000
Down Payment	$50,700
Mortgage Amount:	$118,300
Mortgage Payment:	$690.37 / month
Estimated Tax:	+ $93.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $784.26 / month
Total Interest Paid:	$130,233.60 over 30 years
Total Tax Paid:	$33,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	566.85	123.52	118176.48
May, 2025	566.26	124.11	118052.38
Jun, 2025	565.67	124.70	117927.67
Jul, 2025	565.07	125.30	117802.37
Aug, 2025	564.47	125.90	117676.47
Sep, 2025	563.87	126.50	117549.97
Oct, 2025	563.26	127.11	117422.86
Nov, 2025	562.65	127.72	117295.14
Dec, 2025	562.04	128.33	117166.81
Jan, 2026	561.42	128.95	117037.87
Feb, 2026	560.81	129.56	116908.30
Mar, 2026	560.19	130.18	116778.12
Apr, 2026	559.56	130.81	116647.31
May, 2026	558.94	131.43	116515.87
Jun, 2026	558.31	132.06	116383.81
Jul, 2026	557.67	132.70	116251.11
Aug, 2026	557.04	133.33	116117.78
Sep, 2026	556.40	133.97	115983.81
Oct, 2026	555.76	134.61	115849.19
Nov, 2026	555.11	135.26	115713.93
Dec, 2026	554.46	135.91	115578.03
Jan, 2027	553.81	136.56	115441.47
Feb, 2027	553.16	137.21	115304.25
Mar, 2027	552.50	137.87	115166.38
Apr, 2027	551.84	138.53	115027.85
May, 2027	551.18	139.19	114888.66
Jun, 2027	550.51	139.86	114748.80
Jul, 2027	549.84	140.53	114608.26
Aug, 2027	549.16	141.21	114467.06
Sep, 2027	548.49	141.88	114325.18
Oct, 2027	547.81	142.56	114182.61
Nov, 2027	547.13	143.24	114039.37
Dec, 2027	546.44	143.93	113895.44
Jan, 2028	545.75	144.62	113750.82
Feb, 2028	545.06	145.31	113605.50
Mar, 2028	544.36	146.01	113459.49
Apr, 2028	543.66	146.71	113312.78
May, 2028	542.96	147.41	113165.37
Jun, 2028	542.25	148.12	113017.25
Jul, 2028	541.54	148.83	112868.42
Aug, 2028	540.83	149.54	112718.88
Sep, 2028	540.11	150.26	112568.62
Oct, 2028	539.39	150.98	112417.64
Nov, 2028	538.67	151.70	112265.94
Dec, 2028	537.94	152.43	112113.51
Jan, 2029	537.21	153.16	111960.35
Feb, 2029	536.48	153.89	111806.46
Mar, 2029	535.74	154.63	111651.83
Apr, 2029	535.00	155.37	111496.46
May, 2029	534.25	156.12	111340.34
Jun, 2029	533.51	156.86	111183.48
Jul, 2029	532.75	157.62	111025.86
Aug, 2029	532.00	158.37	110867.49
Sep, 2029	531.24	159.13	110708.36
Oct, 2029	530.48	159.89	110548.47
Nov, 2029	529.71	160.66	110387.81
Dec, 2029	528.94	161.43	110226.38
Jan, 2030	528.17	162.20	110064.18
Feb, 2030	527.39	162.98	109901.20
Mar, 2030	526.61	163.76	109737.44
Apr, 2030	525.83	164.54	109572.89
May, 2030	525.04	165.33	109407.56
Jun, 2030	524.24	166.13	109241.43
Jul, 2030	523.45	166.92	109074.51
Aug, 2030	522.65	167.72	108906.79
Sep, 2030	521.85	168.52	108738.27
Oct, 2030	521.04	169.33	108568.93
Nov, 2030	520.23	170.14	108398.79
Dec, 2030	519.41	170.96	108227.83
Jan, 2031	518.59	171.78	108056.05
Feb, 2031	517.77	172.60	107883.45
Mar, 2031	516.94	173.43	107710.02
Apr, 2031	516.11	174.26	107535.76
May, 2031	515.28	175.09	107360.67
Jun, 2031	514.44	175.93	107184.74
Jul, 2031	513.59	176.78	107007.96
Aug, 2031	512.75	177.62	106830.34
Sep, 2031	511.90	178.47	106651.86
Oct, 2031	511.04	179.33	106472.53
Nov, 2031	510.18	180.19	106292.34
Dec, 2031	509.32	181.05	106111.29
Jan, 2032	508.45	181.92	105929.37
Feb, 2032	507.58	182.79	105746.58
Mar, 2032	506.70	183.67	105562.91
Apr, 2032	505.82	184.55	105378.36
May, 2032	504.94	185.43	105192.93
Jun, 2032	504.05	186.32	105006.61
Jul, 2032	503.16	187.21	104819.40
Aug, 2032	502.26	188.11	104631.29
Sep, 2032	501.36	189.01	104442.27
Oct, 2032	500.45	189.92	104252.36
Nov, 2032	499.54	190.83	104061.53
Dec, 2032	498.63	191.74	103869.79
Jan, 2033	497.71	192.66	103677.13
Feb, 2033	496.79	193.58	103483.54
Mar, 2033	495.86	194.51	103289.03
Apr, 2033	494.93	195.44	103093.59
May, 2033	493.99	196.38	102897.21
Jun, 2033	493.05	197.32	102699.89
Jul, 2033	492.10	198.27	102501.62
Aug, 2033	491.15	199.22	102302.40
Sep, 2033	490.20	200.17	102102.23
Oct, 2033	489.24	201.13	101901.10
Nov, 2033	488.28	202.09	101699.01
Dec, 2033	487.31	203.06	101495.95
Jan, 2034	486.33	204.04	101291.91
Feb, 2034	485.36	205.01	101086.90
Mar, 2034	484.37	206.00	100880.90
Apr, 2034	483.39	206.98	100673.92
May, 2034	482.40	207.97	100465.95
Jun, 2034	481.40	208.97	100256.98
Jul, 2034	480.40	209.97	100047.00
Aug, 2034	479.39	210.98	99836.03
Sep, 2034	478.38	211.99	99624.04
Oct, 2034	477.37	213.00	99411.03
Nov, 2034	476.34	214.03	99197.01
Dec, 2034	475.32	215.05	98981.96
Jan, 2035	474.29	216.08	98765.87
Feb, 2035	473.25	217.12	98548.76
Mar, 2035	472.21	218.16	98330.60
Apr, 2035	471.17	219.20	98111.40
May, 2035	470.12	220.25	97891.15
Jun, 2035	469.06	221.31	97669.84
Jul, 2035	468.00	222.37	97447.47
Aug, 2035	466.94	223.43	97224.03
Sep, 2035	465.87	224.50	96999.53
Oct, 2035	464.79	225.58	96773.95
Nov, 2035	463.71	226.66	96547.29
Dec, 2035	462.62	227.75	96319.54
Jan, 2036	461.53	228.84	96090.70
Feb, 2036	460.43	229.94	95860.77
Mar, 2036	459.33	231.04	95629.73
Apr, 2036	458.23	232.14	95397.58
May, 2036	457.11	233.26	95164.33
Jun, 2036	456.00	234.37	94929.95
Jul, 2036	454.87	235.50	94694.46
Aug, 2036	453.74	236.63	94457.83
Sep, 2036	452.61	237.76	94220.07
Oct, 2036	451.47	238.90	93981.17
Nov, 2036	450.33	240.04	93741.13
Dec, 2036	449.18	241.19	93499.93
Jan, 2037	448.02	242.35	93257.58
Feb, 2037	446.86	243.51	93014.07
Mar, 2037	445.69	244.68	92769.40
Apr, 2037	444.52	245.85	92523.55
May, 2037	443.34	247.03	92276.52
Jun, 2037	442.16	248.21	92028.31
Jul, 2037	440.97	249.40	91778.91
Aug, 2037	439.77	250.60	91528.31
Sep, 2037	438.57	251.80	91276.51
Oct, 2037	437.37	253.00	91023.51
Nov, 2037	436.15	254.22	90769.29
Dec, 2037	434.94	255.43	90513.86
Jan, 2038	433.71	256.66	90257.20
Feb, 2038	432.48	257.89	89999.31
Mar, 2038	431.25	259.12	89740.19
Apr, 2038	430.01	260.36	89479.83
May, 2038	428.76	261.61	89218.21
Jun, 2038	427.50	262.87	88955.35
Jul, 2038	426.24	264.13	88691.22
Aug, 2038	424.98	265.39	88425.83
Sep, 2038	423.71	266.66	88159.17
Oct, 2038	422.43	267.94	87891.23
Nov, 2038	421.15	269.22	87622.00
Dec, 2038	419.86	270.51	87351.49
Jan, 2039	418.56	271.81	87079.68
Feb, 2039	417.26	273.11	86806.56
Mar, 2039	415.95	274.42	86532.14
Apr, 2039	414.63	275.74	86256.41
May, 2039	413.31	277.06	85979.35
Jun, 2039	411.98	278.39	85700.96
Jul, 2039	410.65	279.72	85421.24
Aug, 2039	409.31	281.06	85140.18
Sep, 2039	407.96	282.41	84857.78
Oct, 2039	406.61	283.76	84574.02
Nov, 2039	405.25	285.12	84288.90
Dec, 2039	403.88	286.49	84002.41
Jan, 2040	402.51	287.86	83714.55
Feb, 2040	401.13	289.24	83425.31
Mar, 2040	399.75	290.62	83134.69
Apr, 2040	398.35	292.02	82842.67
May, 2040	396.95	293.42	82549.26
Jun, 2040	395.55	294.82	82254.44
Jul, 2040	394.14	296.23	81958.20
Aug, 2040	392.72	297.65	81660.55
Sep, 2040	391.29	299.08	81361.47
Oct, 2040	389.86	300.51	81060.96
Nov, 2040	388.42	301.95	80759.00
Dec, 2040	386.97	303.40	80455.60
Jan, 2041	385.52	304.85	80150.75
Feb, 2041	384.06	306.31	79844.44
Mar, 2041	382.59	307.78	79536.65
Apr, 2041	381.11	309.26	79227.40
May, 2041	379.63	310.74	78916.66
Jun, 2041	378.14	312.23	78604.43
Jul, 2041	376.65	313.72	78290.71
Aug, 2041	375.14	315.23	77975.48
Sep, 2041	373.63	316.74	77658.74
Oct, 2041	372.11	318.26	77340.49
Nov, 2041	370.59	319.78	77020.71
Dec, 2041	369.06	321.31	76699.40
Jan, 2042	367.52	322.85	76376.54
Feb, 2042	365.97	324.40	76052.14
Mar, 2042	364.42	325.95	75726.19
Apr, 2042	362.85	327.52	75398.68
May, 2042	361.29	329.08	75069.59
Jun, 2042	359.71	330.66	74738.93
Jul, 2042	358.12	332.25	74406.68
Aug, 2042	356.53	333.84	74072.85
Sep, 2042	354.93	335.44	73737.41
Oct, 2042	353.33	337.04	73400.36
Nov, 2042	351.71	338.66	73061.70
Dec, 2042	350.09	340.28	72721.42
Jan, 2043	348.46	341.91	72379.51
Feb, 2043	346.82	343.55	72035.96
Mar, 2043	345.17	345.20	71690.76
Apr, 2043	343.52	346.85	71343.91
May, 2043	341.86	348.51	70995.39
Jun, 2043	340.19	350.18	70645.21
Jul, 2043	338.51	351.86	70293.35
Aug, 2043	336.82	353.55	69939.80
Sep, 2043	335.13	355.24	69584.56
Oct, 2043	333.43	356.94	69227.61
Nov, 2043	331.72	358.65	68868.96
Dec, 2043	330.00	360.37	68508.59
Jan, 2044	328.27	362.10	68146.49
Feb, 2044	326.54	363.83	67782.65
Mar, 2044	324.79	365.58	67417.07
Apr, 2044	323.04	367.33	67049.74
May, 2044	321.28	369.09	66680.65
Jun, 2044	319.51	370.86	66309.80
Jul, 2044	317.73	372.64	65937.16
Aug, 2044	315.95	374.42	65562.74
Sep, 2044	314.15	376.22	65186.52
Oct, 2044	312.35	378.02	64808.51
Nov, 2044	310.54	379.83	64428.68
Dec, 2044	308.72	381.65	64047.03
Jan, 2045	306.89	383.48	63663.55
Feb, 2045	305.05	385.32	63278.23
Mar, 2045	303.21	387.16	62891.07
Apr, 2045	301.35	389.02	62502.05
May, 2045	299.49	390.88	62111.17
Jun, 2045	297.62	392.75	61718.42
Jul, 2045	295.73	394.64	61323.78
Aug, 2045	293.84	396.53	60927.26
Sep, 2045	291.94	398.43	60528.83
Oct, 2045	290.03	400.34	60128.49
Nov, 2045	288.12	402.25	59726.24
Dec, 2045	286.19	404.18	59322.06
Jan, 2046	284.25	406.12	58915.94
Feb, 2046	282.31	408.06	58507.87
Mar, 2046	280.35	410.02	58097.86
Apr, 2046	278.39	411.98	57685.87
May, 2046	276.41	413.96	57271.91
Jun, 2046	274.43	415.94	56855.97
Jul, 2046	272.43	417.94	56438.03
Aug, 2046	270.43	419.94	56018.10
Sep, 2046	268.42	421.95	55596.15
Oct, 2046	266.40	423.97	55172.18
Nov, 2046	264.37	426.00	54746.17
Dec, 2046	262.33	428.04	54318.13
Jan, 2047	260.27	430.10	53888.03
Feb, 2047	258.21	432.16	53455.88
Mar, 2047	256.14	434.23	53021.65
Apr, 2047	254.06	436.31	52585.34
May, 2047	251.97	438.40	52146.94
Jun, 2047	249.87	440.50	51706.44
Jul, 2047	247.76	442.61	51263.83
Aug, 2047	245.64	444.73	50819.10
Sep, 2047	243.51	446.86	50372.24
Oct, 2047	241.37	449.00	49923.24
Nov, 2047	239.22	451.15	49472.08
Dec, 2047	237.05	453.32	49018.77
Jan, 2048	234.88	455.49	48563.28
Feb, 2048	232.70	457.67	48105.61
Mar, 2048	230.51	459.86	47645.74
Apr, 2048	228.30	462.07	47183.68
May, 2048	226.09	464.28	46719.39
Jun, 2048	223.86	466.51	46252.89
Jul, 2048	221.63	468.74	45784.15
Aug, 2048	219.38	470.99	45313.16
Sep, 2048	217.13	473.24	44839.91
Oct, 2048	214.86	475.51	44364.40
Nov, 2048	212.58	477.79	43886.61
Dec, 2048	210.29	480.08	43406.53
Jan, 2049	207.99	482.38	42924.15
Feb, 2049	205.68	484.69	42439.46
Mar, 2049	203.36	487.01	41952.44
Apr, 2049	201.02	489.35	41463.10
May, 2049	198.68	491.69	40971.40
Jun, 2049	196.32	494.05	40477.36
Jul, 2049	193.95	496.42	39980.94
Aug, 2049	191.58	498.79	39482.14
Sep, 2049	189.19	501.18	38980.96
Oct, 2049	186.78	503.59	38477.37
Nov, 2049	184.37	506.00	37971.37
Dec, 2049	181.95	508.42	37462.95
Jan, 2050	179.51	510.86	36952.09
Feb, 2050	177.06	513.31	36438.78
Mar, 2050	174.60	515.77	35923.02
Apr, 2050	172.13	518.24	35404.78
May, 2050	169.65	520.72	34884.05
Jun, 2050	167.15	523.22	34360.84
Jul, 2050	164.65	525.72	33835.11
Aug, 2050	162.13	528.24	33306.87
Sep, 2050	159.60	530.77	32776.09
Oct, 2050	157.05	533.32	32242.78
Nov, 2050	154.50	535.87	31706.90
Dec, 2050	151.93	538.44	31168.46
Jan, 2051	149.35	541.02	30627.44
Feb, 2051	146.76	543.61	30083.83
Mar, 2051	144.15	546.22	29537.61
Apr, 2051	141.53	548.84	28988.77
May, 2051	138.90	551.47	28437.31
Jun, 2051	136.26	554.11	27883.20
Jul, 2051	133.61	556.76	27326.44
Aug, 2051	130.94	559.43	26767.01
Sep, 2051	128.26	562.11	26204.90
Oct, 2051	125.57	564.80	25640.09
Nov, 2051	122.86	567.51	25072.58
Dec, 2051	120.14	570.23	24502.35
Jan, 2052	117.41	572.96	23929.39
Feb, 2052	114.66	575.71	23353.68
Mar, 2052	111.90	578.47	22775.21
Apr, 2052	109.13	581.24	22193.97
May, 2052	106.35	584.02	21609.95
Jun, 2052	103.55	586.82	21023.13
Jul, 2052	100.74	589.63	20433.49
Aug, 2052	97.91	592.46	19841.03
Sep, 2052	95.07	595.30	19245.73
Oct, 2052	92.22	598.15	18647.58
Nov, 2052	89.35	601.02	18046.57
Dec, 2052	86.47	603.90	17442.67
Jan, 2053	83.58	606.79	16835.88
Feb, 2053	80.67	609.70	16226.18
Mar, 2053	77.75	612.62	15613.56
Apr, 2053	74.81	615.56	14998.01
May, 2053	71.87	618.50	14379.50
Jun, 2053	68.90	621.47	13758.03
Jul, 2053	65.92	624.45	13133.59
Aug, 2053	62.93	627.44	12506.15
Sep, 2053	59.93	630.44	11875.70
Oct, 2053	56.90	633.47	11242.24
Nov, 2053	53.87	636.50	10605.74
Dec, 2053	50.82	639.55	9966.19
Jan, 2054	47.75	642.62	9323.57
Feb, 2054	44.68	645.69	8677.88
Mar, 2054	41.58	648.79	8029.09
Apr, 2054	38.47	651.90	7377.19
May, 2054	35.35	655.02	6722.17
Jun, 2054	32.21	658.16	6064.01
Jul, 2054	29.06	661.31	5402.70
Aug, 2054	25.89	664.48	4738.21
Sep, 2054	22.70	667.67	4070.55
Oct, 2054	19.50	670.87	3399.68
Nov, 2054	16.29	674.08	2725.60
Dec, 2054	13.06	677.31	2048.29
Jan, 2055	9.81	680.56	1367.74
Feb, 2055	6.55	683.82	683.92
Mar, 2055	3.28	687.09	0