Mortgage Parameters

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

Mortgage Summary

Property Total:	$172,000
Down Payment	$51,600
Mortgage Amount:	$120,400
Mortgage Payment:	$702.62 / month
Estimated Tax:	+ $95.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $798.18 / month
Total Interest Paid:	$132,544.80 over 30 years
Total Tax Paid:	$34,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Mar, 2025	576.92	125.70	120274.30
Apr, 2025	576.31	126.31	120147.99
May, 2025	575.71	126.91	120021.08
Jun, 2025	575.10	127.52	119893.56
Jul, 2025	574.49	128.13	119765.43
Aug, 2025	573.88	128.74	119636.69
Sep, 2025	573.26	129.36	119507.33
Oct, 2025	572.64	129.98	119377.35
Nov, 2025	572.02	130.60	119246.74
Dec, 2025	571.39	131.23	119115.51
Jan, 2026	570.76	131.86	118983.65
Feb, 2026	570.13	132.49	118851.16
Mar, 2026	569.50	133.12	118718.04
Apr, 2026	568.86	133.76	118584.28
May, 2026	568.22	134.40	118449.87
Jun, 2026	567.57	135.05	118314.83
Jul, 2026	566.93	135.69	118179.13
Aug, 2026	566.28	136.34	118042.79
Sep, 2026	565.62	137.00	117905.79
Oct, 2026	564.97	137.65	117768.13
Nov, 2026	564.31	138.31	117629.82
Dec, 2026	563.64	138.98	117490.84
Jan, 2027	562.98	139.64	117351.20
Feb, 2027	562.31	140.31	117210.89
Mar, 2027	561.64	140.98	117069.90
Apr, 2027	560.96	141.66	116928.24
May, 2027	560.28	142.34	116785.90
Jun, 2027	559.60	143.02	116642.88
Jul, 2027	558.91	143.71	116499.18
Aug, 2027	558.23	144.39	116354.78
Sep, 2027	557.53	145.09	116209.69
Oct, 2027	556.84	145.78	116063.91
Nov, 2027	556.14	146.48	115917.43
Dec, 2027	555.44	147.18	115770.25
Jan, 2028	554.73	147.89	115622.36
Feb, 2028	554.02	148.60	115473.77
Mar, 2028	553.31	149.31	115324.46
Apr, 2028	552.60	150.02	115174.43
May, 2028	551.88	150.74	115023.69
Jun, 2028	551.16	151.46	114872.23
Jul, 2028	550.43	152.19	114720.04
Aug, 2028	549.70	152.92	114567.12
Sep, 2028	548.97	153.65	114413.46
Oct, 2028	548.23	154.39	114259.07
Nov, 2028	547.49	155.13	114103.95
Dec, 2028	546.75	155.87	113948.07
Jan, 2029	546.00	156.62	113791.46
Feb, 2029	545.25	157.37	113634.09
Mar, 2029	544.50	158.12	113475.96
Apr, 2029	543.74	158.88	113317.08
May, 2029	542.98	159.64	113157.44
Jun, 2029	542.21	160.41	112997.03
Jul, 2029	541.44	161.18	112835.86
Aug, 2029	540.67	161.95	112673.91
Sep, 2029	539.90	162.72	112511.18
Oct, 2029	539.12	163.50	112347.68
Nov, 2029	538.33	164.29	112183.39
Dec, 2029	537.55	165.07	112018.32
Jan, 2030	536.75	165.87	111852.45
Feb, 2030	535.96	166.66	111685.79
Mar, 2030	535.16	167.46	111518.33
Apr, 2030	534.36	168.26	111350.07
May, 2030	533.55	169.07	111181.00
Jun, 2030	532.74	169.88	111011.13
Jul, 2030	531.93	170.69	110840.43
Aug, 2030	531.11	171.51	110668.93
Sep, 2030	530.29	172.33	110496.59
Oct, 2030	529.46	173.16	110323.44
Nov, 2030	528.63	173.99	110149.45
Dec, 2030	527.80	174.82	109974.63
Jan, 2031	526.96	175.66	109798.97
Feb, 2031	526.12	176.50	109622.47
Mar, 2031	525.27	177.35	109445.13
Apr, 2031	524.42	178.20	109266.93
May, 2031	523.57	179.05	109087.88
Jun, 2031	522.71	179.91	108907.97
Jul, 2031	521.85	180.77	108727.20
Aug, 2031	520.98	181.64	108545.57
Sep, 2031	520.11	182.51	108363.06
Oct, 2031	519.24	183.38	108179.68
Nov, 2031	518.36	184.26	107995.42
Dec, 2031	517.48	185.14	107810.28
Jan, 2032	516.59	186.03	107624.25
Feb, 2032	515.70	186.92	107437.33
Mar, 2032	514.80	187.82	107249.52
Apr, 2032	513.90	188.72	107060.80
May, 2032	513.00	189.62	106871.18
Jun, 2032	512.09	190.53	106680.65
Jul, 2032	511.18	191.44	106489.21
Aug, 2032	510.26	192.36	106296.85
Sep, 2032	509.34	193.28	106103.57
Oct, 2032	508.41	194.21	105909.36
Nov, 2032	507.48	195.14	105714.22
Dec, 2032	506.55	196.07	105518.15
Jan, 2033	505.61	197.01	105321.14
Feb, 2033	504.66	197.96	105123.18
Mar, 2033	503.72	198.90	104924.28
Apr, 2033	502.76	199.86	104724.42
May, 2033	501.80	200.82	104523.60
Jun, 2033	500.84	201.78	104321.83
Jul, 2033	499.88	202.74	104119.08
Aug, 2033	498.90	203.72	103915.37
Sep, 2033	497.93	204.69	103710.67
Oct, 2033	496.95	205.67	103505.00
Nov, 2033	495.96	206.66	103298.34
Dec, 2033	494.97	207.65	103090.69
Jan, 2034	493.98	208.64	102882.05
Feb, 2034	492.98	209.64	102672.41
Mar, 2034	491.97	210.65	102461.76
Apr, 2034	490.96	211.66	102250.10
May, 2034	489.95	212.67	102037.43
Jun, 2034	488.93	213.69	101823.74
Jul, 2034	487.91	214.71	101609.02
Aug, 2034	486.88	215.74	101393.28
Sep, 2034	485.84	216.78	101176.50
Oct, 2034	484.80	217.82	100958.69
Nov, 2034	483.76	218.86	100739.83
Dec, 2034	482.71	219.91	100519.92
Jan, 2035	481.66	220.96	100298.96
Feb, 2035	480.60	222.02	100076.94
Mar, 2035	479.54	223.08	99853.85
Apr, 2035	478.47	224.15	99629.70
May, 2035	477.39	225.23	99404.47
Jun, 2035	476.31	226.31	99178.16
Jul, 2035	475.23	227.39	98950.77
Aug, 2035	474.14	228.48	98722.29
Sep, 2035	473.04	229.58	98492.72
Oct, 2035	471.94	230.68	98262.04
Nov, 2035	470.84	231.78	98030.26
Dec, 2035	469.73	232.89	97797.37
Jan, 2036	468.61	234.01	97563.36
Feb, 2036	467.49	235.13	97328.23
Mar, 2036	466.36	236.26	97091.98
Apr, 2036	465.23	237.39	96854.59
May, 2036	464.09	238.53	96616.06
Jun, 2036	462.95	239.67	96376.40
Jul, 2036	461.80	240.82	96135.58
Aug, 2036	460.65	241.97	95893.61
Sep, 2036	459.49	243.13	95650.48
Oct, 2036	458.33	244.29	95406.18
Nov, 2036	457.15	245.47	95160.72
Dec, 2036	455.98	246.64	94914.08
Jan, 2037	454.80	247.82	94666.25
Feb, 2037	453.61	249.01	94417.24
Mar, 2037	452.42	250.20	94167.04
Apr, 2037	451.22	251.40	93915.64
May, 2037	450.01	252.61	93663.03
Jun, 2037	448.80	253.82	93409.21
Jul, 2037	447.59	255.03	93154.18
Aug, 2037	446.36	256.26	92897.92
Sep, 2037	445.14	257.48	92640.44
Oct, 2037	443.90	258.72	92381.72
Nov, 2037	442.66	259.96	92121.76
Dec, 2037	441.42	261.20	91860.56
Jan, 2038	440.17	262.45	91598.10
Feb, 2038	438.91	263.71	91334.39
Mar, 2038	437.64	264.98	91069.41
Apr, 2038	436.37	266.25	90803.17
May, 2038	435.10	267.52	90535.65
Jun, 2038	433.82	268.80	90266.84
Jul, 2038	432.53	270.09	89996.75
Aug, 2038	431.23	271.39	89725.37
Sep, 2038	429.93	272.69	89452.68
Oct, 2038	428.63	273.99	89178.69
Nov, 2038	427.31	275.31	88903.38
Dec, 2038	426.00	276.62	88626.76
Jan, 2039	424.67	277.95	88348.81
Feb, 2039	423.34	279.28	88069.53
Mar, 2039	422.00	280.62	87788.90
Apr, 2039	420.66	281.96	87506.94
May, 2039	419.30	283.32	87223.62
Jun, 2039	417.95	284.67	86938.95
Jul, 2039	416.58	286.04	86652.91
Aug, 2039	415.21	287.41	86365.51
Sep, 2039	413.83	288.79	86076.72
Oct, 2039	412.45	290.17	85786.55
Nov, 2039	411.06	291.56	85494.99
Dec, 2039	409.66	292.96	85202.03
Jan, 2040	408.26	294.36	84907.67
Feb, 2040	406.85	295.77	84611.90
Mar, 2040	405.43	297.19	84314.72
Apr, 2040	404.01	298.61	84016.10
May, 2040	402.58	300.04	83716.06
Jun, 2040	401.14	301.48	83414.58
Jul, 2040	399.69	302.93	83111.66
Aug, 2040	398.24	304.38	82807.28
Sep, 2040	396.78	305.84	82501.44
Oct, 2040	395.32	307.30	82194.14
Nov, 2040	393.85	308.77	81885.37
Dec, 2040	392.37	310.25	81575.12
Jan, 2041	390.88	311.74	81263.38
Feb, 2041	389.39	313.23	80950.15
Mar, 2041	387.89	314.73	80635.41
Apr, 2041	386.38	316.24	80319.17
May, 2041	384.86	317.76	80001.41
Jun, 2041	383.34	319.28	79682.13
Jul, 2041	381.81	320.81	79361.32
Aug, 2041	380.27	322.35	79038.98
Sep, 2041	378.73	323.89	78715.08
Oct, 2041	377.18	325.44	78389.64
Nov, 2041	375.62	327.00	78062.64
Dec, 2041	374.05	328.57	77734.07
Jan, 2042	372.48	330.14	77403.92
Feb, 2042	370.89	331.73	77072.20
Mar, 2042	369.30	333.32	76738.88
Apr, 2042	367.71	334.91	76403.97
May, 2042	366.10	336.52	76067.45
Jun, 2042	364.49	338.13	75729.32
Jul, 2042	362.87	339.75	75389.57
Aug, 2042	361.24	341.38	75048.19
Sep, 2042	359.61	343.01	74705.18
Oct, 2042	357.96	344.66	74360.52
Nov, 2042	356.31	346.31	74014.21
Dec, 2042	354.65	347.97	73666.24
Jan, 2043	352.98	349.64	73316.61
Feb, 2043	351.31	351.31	72965.30
Mar, 2043	349.63	352.99	72612.30
Apr, 2043	347.93	354.69	72257.61
May, 2043	346.23	356.39	71901.23
Jun, 2043	344.53	358.09	71543.14
Jul, 2043	342.81	359.81	71183.33
Aug, 2043	341.09	361.53	70821.79
Sep, 2043	339.35	363.27	70458.53
Oct, 2043	337.61	365.01	70093.52
Nov, 2043	335.86	366.76	69726.77
Dec, 2043	334.11	368.51	69358.25
Jan, 2044	332.34	370.28	68987.98
Feb, 2044	330.57	372.05	68615.92
Mar, 2044	328.78	373.84	68242.09
Apr, 2044	326.99	375.63	67866.46
May, 2044	325.19	377.43	67489.03
Jun, 2044	323.38	379.24	67109.80
Jul, 2044	321.57	381.05	66728.75
Aug, 2044	319.74	382.88	66345.87
Sep, 2044	317.91	384.71	65961.16
Oct, 2044	316.06	386.56	65574.60
Nov, 2044	314.21	388.41	65186.19
Dec, 2044	312.35	390.27	64795.92
Jan, 2045	310.48	392.14	64403.78
Feb, 2045	308.60	394.02	64009.76
Mar, 2045	306.71	395.91	63613.86
Apr, 2045	304.82	397.80	63216.05
May, 2045	302.91	399.71	62816.34
Jun, 2045	300.99	401.63	62414.72
Jul, 2045	299.07	403.55	62011.17
Aug, 2045	297.14	405.48	61605.69
Sep, 2045	295.19	407.43	61198.26
Oct, 2045	293.24	409.38	60788.88
Nov, 2045	291.28	411.34	60377.54
Dec, 2045	289.31	413.31	59964.23
Jan, 2046	287.33	415.29	59548.94
Feb, 2046	285.34	417.28	59131.66
Mar, 2046	283.34	419.28	58712.38
Apr, 2046	281.33	421.29	58291.09
May, 2046	279.31	423.31	57867.78
Jun, 2046	277.28	425.34	57442.44
Jul, 2046	275.25	427.37	57015.07
Aug, 2046	273.20	429.42	56585.64
Sep, 2046	271.14	431.48	56154.16
Oct, 2046	269.07	433.55	55720.62
Nov, 2046	266.99	435.63	55284.99
Dec, 2046	264.91	437.71	54847.28
Jan, 2047	262.81	439.81	54407.47
Feb, 2047	260.70	441.92	53965.55
Mar, 2047	258.58	444.04	53521.52
Apr, 2047	256.46	446.16	53075.35
May, 2047	254.32	448.30	52627.05
Jun, 2047	252.17	450.45	52176.60
Jul, 2047	250.01	452.61	51724.00
Aug, 2047	247.84	454.78	51269.22
Sep, 2047	245.67	456.95	50812.27
Oct, 2047	243.48	459.14	50353.12
Nov, 2047	241.28	461.34	49891.78
Dec, 2047	239.06	463.56	49428.22
Jan, 2048	236.84	465.78	48962.44
Feb, 2048	234.61	468.01	48494.44
Mar, 2048	232.37	470.25	48024.19
Apr, 2048	230.12	472.50	47551.68
May, 2048	227.85	474.77	47076.91
Jun, 2048	225.58	477.04	46599.87
Jul, 2048	223.29	479.33	46120.54
Aug, 2048	220.99	481.63	45638.91
Sep, 2048	218.69	483.93	45154.98
Oct, 2048	216.37	486.25	44668.73
Nov, 2048	214.04	488.58	44180.15
Dec, 2048	211.70	490.92	43689.22
Jan, 2049	209.34	493.28	43195.95
Feb, 2049	206.98	495.64	42700.31
Mar, 2049	204.61	498.01	42202.29
Apr, 2049	202.22	500.40	41701.89
May, 2049	199.82	502.80	41199.09
Jun, 2049	197.41	505.21	40693.89
Jul, 2049	194.99	507.63	40186.26
Aug, 2049	192.56	510.06	39676.20
Sep, 2049	190.12	512.50	39163.69
Oct, 2049	187.66	514.96	38648.73
Nov, 2049	185.19	517.43	38131.30
Dec, 2049	182.71	519.91	37611.40
Jan, 2050	180.22	522.40	37089.00
Feb, 2050	177.72	524.90	36564.10
Mar, 2050	175.20	527.42	36036.68
Apr, 2050	172.68	529.94	35506.73
May, 2050	170.14	532.48	34974.25
Jun, 2050	167.58	535.04	34439.22
Jul, 2050	165.02	537.60	33901.62
Aug, 2050	162.45	540.17	33361.44
Sep, 2050	159.86	542.76	32818.68
Oct, 2050	157.26	545.36	32273.32
Nov, 2050	154.64	547.98	31725.34
Dec, 2050	152.02	550.60	31174.74
Jan, 2051	149.38	553.24	30621.49
Feb, 2051	146.73	555.89	30065.60
Mar, 2051	144.06	558.56	29507.05
Apr, 2051	141.39	561.23	28945.81
May, 2051	138.70	563.92	28381.89
Jun, 2051	136.00	566.62	27815.27
Jul, 2051	133.28	569.34	27245.93
Aug, 2051	130.55	572.07	26673.87
Sep, 2051	127.81	574.81	26099.06
Oct, 2051	125.06	577.56	25521.50
Nov, 2051	122.29	580.33	24941.17
Dec, 2051	119.51	583.11	24358.06
Jan, 2052	116.72	585.90	23772.15
Feb, 2052	113.91	588.71	23183.44
Mar, 2052	111.09	591.53	22591.91
Apr, 2052	108.25	594.37	21997.54
May, 2052	105.40	597.22	21400.32
Jun, 2052	102.54	600.08	20800.25
Jul, 2052	99.67	602.95	20197.30
Aug, 2052	96.78	605.84	19591.45
Sep, 2052	93.88	608.74	18982.71
Oct, 2052	90.96	611.66	18371.05
Nov, 2052	88.03	614.59	17756.46
Dec, 2052	85.08	617.54	17138.92
Jan, 2053	82.12	620.50	16518.42
Feb, 2053	79.15	623.47	15894.95
Mar, 2053	76.16	626.46	15268.50
Apr, 2053	73.16	629.46	14639.04
May, 2053	70.15	632.47	14006.56
Jun, 2053	67.11	635.51	13371.06
Jul, 2053	64.07	638.55	12732.51
Aug, 2053	61.01	641.61	12090.90
Sep, 2053	57.94	644.68	11446.21
Oct, 2053	54.85	647.77	10798.44
Nov, 2053	51.74	650.88	10147.56
Dec, 2053	48.62	654.00	9493.57
Jan, 2054	45.49	657.13	8836.44
Feb, 2054	42.34	660.28	8176.16
Mar, 2054	39.18	663.44	7512.72
Apr, 2054	36.00	666.62	6846.09
May, 2054	32.80	669.82	6176.28
Jun, 2054	29.59	673.03	5503.25
Jul, 2054	26.37	676.25	4827.00
Aug, 2054	23.13	679.49	4147.51
Sep, 2054	19.87	682.75	3464.77
Oct, 2054	16.60	686.02	2778.75
Nov, 2054	13.31	689.31	2089.44
Dec, 2054	10.01	692.61	1396.83
Jan, 2055	6.69	695.93	700.91
Feb, 2055	3.36	699.26	1.65