Mortgage Parameters

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

Mortgage Summary

Property Total:	$49,950
Down Payment	$14,985
Mortgage Amount:	$34,965
Mortgage Payment:	$204.05 / month
Estimated Tax:	+ $27.75 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $231.80 / month
Total Interest Paid:	$38,493.00 over 30 years
Total Tax Paid:	$9,990.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	167.54	36.51	34928.49
May, 2025	167.37	36.68	34891.81
Jun, 2025	167.19	36.86	34854.95
Jul, 2025	167.01	37.04	34817.91
Aug, 2025	166.84	37.21	34780.70
Sep, 2025	166.66	37.39	34743.30
Oct, 2025	166.48	37.57	34705.73
Nov, 2025	166.30	37.75	34667.98
Dec, 2025	166.12	37.93	34630.05
Jan, 2026	165.94	38.11	34591.93
Feb, 2026	165.75	38.30	34553.64
Mar, 2026	165.57	38.48	34515.15
Apr, 2026	165.39	38.66	34476.49
May, 2026	165.20	38.85	34437.64
Jun, 2026	165.01	39.04	34398.60
Jul, 2026	164.83	39.22	34359.38
Aug, 2026	164.64	39.41	34319.97
Sep, 2026	164.45	39.60	34280.37
Oct, 2026	164.26	39.79	34240.58
Nov, 2026	164.07	39.98	34200.60
Dec, 2026	163.88	40.17	34160.43
Jan, 2027	163.69	40.36	34120.06
Feb, 2027	163.49	40.56	34079.50
Mar, 2027	163.30	40.75	34038.75
Apr, 2027	163.10	40.95	33997.80
May, 2027	162.91	41.14	33956.66
Jun, 2027	162.71	41.34	33915.32
Jul, 2027	162.51	41.54	33873.78
Aug, 2027	162.31	41.74	33832.04
Sep, 2027	162.11	41.94	33790.10
Oct, 2027	161.91	42.14	33747.96
Nov, 2027	161.71	42.34	33705.62
Dec, 2027	161.51	42.54	33663.08
Jan, 2028	161.30	42.75	33620.33
Feb, 2028	161.10	42.95	33577.38
Mar, 2028	160.89	43.16	33534.22
Apr, 2028	160.68	43.37	33490.86
May, 2028	160.48	43.57	33447.28
Jun, 2028	160.27	43.78	33403.50
Jul, 2028	160.06	43.99	33359.51
Aug, 2028	159.85	44.20	33315.31
Sep, 2028	159.64	44.41	33270.89
Oct, 2028	159.42	44.63	33226.27
Nov, 2028	159.21	44.84	33181.42
Dec, 2028	158.99	45.06	33136.37
Jan, 2029	158.78	45.27	33091.10
Feb, 2029	158.56	45.49	33045.61
Mar, 2029	158.34	45.71	32999.90
Apr, 2029	158.12	45.93	32953.98
May, 2029	157.90	46.15	32907.83
Jun, 2029	157.68	46.37	32861.47
Jul, 2029	157.46	46.59	32814.88
Aug, 2029	157.24	46.81	32768.06
Sep, 2029	157.01	47.04	32721.03
Oct, 2029	156.79	47.26	32673.77
Nov, 2029	156.56	47.49	32626.28
Dec, 2029	156.33	47.72	32578.56
Jan, 2030	156.11	47.94	32530.62
Feb, 2030	155.88	48.17	32482.44
Mar, 2030	155.65	48.40	32434.04
Apr, 2030	155.41	48.64	32385.40
May, 2030	155.18	48.87	32336.53
Jun, 2030	154.95	49.10	32287.43
Jul, 2030	154.71	49.34	32238.09
Aug, 2030	154.47	49.58	32188.51
Sep, 2030	154.24	49.81	32138.70
Oct, 2030	154.00	50.05	32088.65
Nov, 2030	153.76	50.29	32038.36
Dec, 2030	153.52	50.53	31987.82
Jan, 2031	153.27	50.78	31937.05
Feb, 2031	153.03	51.02	31886.03
Mar, 2031	152.79	51.26	31834.77
Apr, 2031	152.54	51.51	31783.26
May, 2031	152.29	51.76	31731.50
Jun, 2031	152.05	52.00	31679.50
Jul, 2031	151.80	52.25	31627.25
Aug, 2031	151.55	52.50	31574.74
Sep, 2031	151.30	52.75	31521.99
Oct, 2031	151.04	53.01	31468.98
Nov, 2031	150.79	53.26	31415.72
Dec, 2031	150.53	53.52	31362.21
Jan, 2032	150.28	53.77	31308.43
Feb, 2032	150.02	54.03	31254.40
Mar, 2032	149.76	54.29	31200.11
Apr, 2032	149.50	54.55	31145.56
May, 2032	149.24	54.81	31090.75
Jun, 2032	148.98	55.07	31035.68
Jul, 2032	148.71	55.34	30980.34
Aug, 2032	148.45	55.60	30924.74
Sep, 2032	148.18	55.87	30868.87
Oct, 2032	147.91	56.14	30812.73
Nov, 2032	147.64	56.41	30756.33
Dec, 2032	147.37	56.68	30699.65
Jan, 2033	147.10	56.95	30642.70
Feb, 2033	146.83	57.22	30585.48
Mar, 2033	146.56	57.49	30527.99
Apr, 2033	146.28	57.77	30470.22
May, 2033	146.00	58.05	30412.17
Jun, 2033	145.72	58.33	30353.85
Jul, 2033	145.45	58.60	30295.24
Aug, 2033	145.16	58.89	30236.36
Sep, 2033	144.88	59.17	30177.19
Oct, 2033	144.60	59.45	30117.74
Nov, 2033	144.31	59.74	30058.00
Dec, 2033	144.03	60.02	29997.98
Jan, 2034	143.74	60.31	29937.67
Feb, 2034	143.45	60.60	29877.07
Mar, 2034	143.16	60.89	29816.18
Apr, 2034	142.87	61.18	29755.00
May, 2034	142.58	61.47	29693.53
Jun, 2034	142.28	61.77	29631.76
Jul, 2034	141.99	62.06	29569.70
Aug, 2034	141.69	62.36	29507.33
Sep, 2034	141.39	62.66	29444.67
Oct, 2034	141.09	62.96	29381.71
Nov, 2034	140.79	63.26	29318.45
Dec, 2034	140.48	63.57	29254.88
Jan, 2035	140.18	63.87	29191.01
Feb, 2035	139.87	64.18	29126.84
Mar, 2035	139.57	64.48	29062.35
Apr, 2035	139.26	64.79	28997.56
May, 2035	138.95	65.10	28932.46
Jun, 2035	138.63	65.42	28867.04
Jul, 2035	138.32	65.73	28801.31
Aug, 2035	138.01	66.04	28735.27
Sep, 2035	137.69	66.36	28668.91
Oct, 2035	137.37	66.68	28602.23
Nov, 2035	137.05	67.00	28535.23
Dec, 2035	136.73	67.32	28467.91
Jan, 2036	136.41	67.64	28400.27
Feb, 2036	136.08	67.97	28332.31
Mar, 2036	135.76	68.29	28264.02
Apr, 2036	135.43	68.62	28195.40
May, 2036	135.10	68.95	28126.45
Jun, 2036	134.77	69.28	28057.17
Jul, 2036	134.44	69.61	27987.57
Aug, 2036	134.11	69.94	27917.62
Sep, 2036	133.77	70.28	27847.34
Oct, 2036	133.44	70.61	27776.73
Nov, 2036	133.10	70.95	27705.78
Dec, 2036	132.76	71.29	27634.48
Jan, 2037	132.42	71.63	27562.85
Feb, 2037	132.07	71.98	27490.87
Mar, 2037	131.73	72.32	27418.55
Apr, 2037	131.38	72.67	27345.88
May, 2037	131.03	73.02	27272.86
Jun, 2037	130.68	73.37	27199.49
Jul, 2037	130.33	73.72	27125.77
Aug, 2037	129.98	74.07	27051.70
Sep, 2037	129.62	74.43	26977.27
Oct, 2037	129.27	74.78	26902.49
Nov, 2037	128.91	75.14	26827.35
Dec, 2037	128.55	75.50	26751.85
Jan, 2038	128.19	75.86	26675.98
Feb, 2038	127.82	76.23	26599.75
Mar, 2038	127.46	76.59	26523.16
Apr, 2038	127.09	76.96	26446.20
May, 2038	126.72	77.33	26368.87
Jun, 2038	126.35	77.70	26291.17
Jul, 2038	125.98	78.07	26213.10
Aug, 2038	125.60	78.45	26134.66
Sep, 2038	125.23	78.82	26055.84
Oct, 2038	124.85	79.20	25976.64
Nov, 2038	124.47	79.58	25897.06
Dec, 2038	124.09	79.96	25817.10
Jan, 2039	123.71	80.34	25736.75
Feb, 2039	123.32	80.73	25656.03
Mar, 2039	122.94	81.11	25574.91
Apr, 2039	122.55	81.50	25493.41
May, 2039	122.16	81.89	25411.51
Jun, 2039	121.76	82.29	25329.23
Jul, 2039	121.37	82.68	25246.55
Aug, 2039	120.97	83.08	25163.47
Sep, 2039	120.57	83.48	25079.99
Oct, 2039	120.17	83.88	24996.12
Nov, 2039	119.77	84.28	24911.84
Dec, 2039	119.37	84.68	24827.16
Jan, 2040	118.96	85.09	24742.08
Feb, 2040	118.56	85.49	24656.58
Mar, 2040	118.15	85.90	24570.68
Apr, 2040	117.73	86.32	24484.36
May, 2040	117.32	86.73	24397.63
Jun, 2040	116.91	87.14	24310.49
Jul, 2040	116.49	87.56	24222.93
Aug, 2040	116.07	87.98	24134.94
Sep, 2040	115.65	88.40	24046.54
Oct, 2040	115.22	88.83	23957.71
Nov, 2040	114.80	89.25	23868.46
Dec, 2040	114.37	89.68	23778.78
Jan, 2041	113.94	90.11	23688.67
Feb, 2041	113.51	90.54	23598.13
Mar, 2041	113.07	90.98	23507.15
Apr, 2041	112.64	91.41	23415.74
May, 2041	112.20	91.85	23323.89
Jun, 2041	111.76	92.29	23231.60
Jul, 2041	111.32	92.73	23138.87
Aug, 2041	110.87	93.18	23045.69
Sep, 2041	110.43	93.62	22952.07
Oct, 2041	109.98	94.07	22858.00
Nov, 2041	109.53	94.52	22763.48
Dec, 2041	109.07	94.98	22668.50
Jan, 2042	108.62	95.43	22573.07
Feb, 2042	108.16	95.89	22477.19
Mar, 2042	107.70	96.35	22380.84
Apr, 2042	107.24	96.81	22284.03
May, 2042	106.78	97.27	22186.76
Jun, 2042	106.31	97.74	22089.02
Jul, 2042	105.84	98.21	21990.81
Aug, 2042	105.37	98.68	21892.14
Sep, 2042	104.90	99.15	21792.99
Oct, 2042	104.42	99.63	21693.36
Nov, 2042	103.95	100.10	21593.26
Dec, 2042	103.47	100.58	21492.67
Jan, 2043	102.99	101.06	21391.61
Feb, 2043	102.50	101.55	21290.06
Mar, 2043	102.01	102.04	21188.03
Apr, 2043	101.53	102.52	21085.50
May, 2043	101.03	103.02	20982.49
Jun, 2043	100.54	103.51	20878.98
Jul, 2043	100.05	104.00	20774.97
Aug, 2043	99.55	104.50	20670.47
Sep, 2043	99.05	105.00	20565.47
Oct, 2043	98.54	105.51	20459.96
Nov, 2043	98.04	106.01	20353.95
Dec, 2043	97.53	106.52	20247.43
Jan, 2044	97.02	107.03	20140.40
Feb, 2044	96.51	107.54	20032.85
Mar, 2044	95.99	108.06	19924.79
Apr, 2044	95.47	108.58	19816.21
May, 2044	94.95	109.10	19707.12
Jun, 2044	94.43	109.62	19597.50
Jul, 2044	93.90	110.15	19487.35
Aug, 2044	93.38	110.67	19376.68
Sep, 2044	92.85	111.20	19265.48
Oct, 2044	92.31	111.74	19153.74
Nov, 2044	91.78	112.27	19041.47
Dec, 2044	91.24	112.81	18928.66
Jan, 2045	90.70	113.35	18815.31
Feb, 2045	90.16	113.89	18701.41
Mar, 2045	89.61	114.44	18586.98
Apr, 2045	89.06	114.99	18471.99
May, 2045	88.51	115.54	18356.45
Jun, 2045	87.96	116.09	18240.36
Jul, 2045	87.40	116.65	18123.71
Aug, 2045	86.84	117.21	18006.50
Sep, 2045	86.28	117.77	17888.73
Oct, 2045	85.72	118.33	17770.40
Nov, 2045	85.15	118.90	17651.50
Dec, 2045	84.58	119.47	17532.03
Jan, 2046	84.01	120.04	17411.99
Feb, 2046	83.43	120.62	17291.37
Mar, 2046	82.85	121.20	17170.17
Apr, 2046	82.27	121.78	17048.40
May, 2046	81.69	122.36	16926.04
Jun, 2046	81.10	122.95	16803.09
Jul, 2046	80.51	123.54	16679.56
Aug, 2046	79.92	124.13	16555.43
Sep, 2046	79.33	124.72	16430.71
Oct, 2046	78.73	125.32	16305.39
Nov, 2046	78.13	125.92	16179.47
Dec, 2046	77.53	126.52	16052.95
Jan, 2047	76.92	127.13	15925.82
Feb, 2047	76.31	127.74	15798.08
Mar, 2047	75.70	128.35	15669.73
Apr, 2047	75.08	128.97	15540.76
May, 2047	74.47	129.58	15411.18
Jun, 2047	73.85	130.20	15280.97
Jul, 2047	73.22	130.83	15150.14
Aug, 2047	72.59	131.46	15018.69
Sep, 2047	71.96	132.09	14886.60
Oct, 2047	71.33	132.72	14753.88
Nov, 2047	70.70	133.35	14620.53
Dec, 2047	70.06	133.99	14486.54
Jan, 2048	69.41	134.64	14351.90
Feb, 2048	68.77	135.28	14216.62
Mar, 2048	68.12	135.93	14080.69
Apr, 2048	67.47	136.58	13944.11
May, 2048	66.82	137.23	13806.88
Jun, 2048	66.16	137.89	13668.98
Jul, 2048	65.50	138.55	13530.43
Aug, 2048	64.83	139.22	13391.22
Sep, 2048	64.17	139.88	13251.33
Oct, 2048	63.50	140.55	13110.78
Nov, 2048	62.82	141.23	12969.55
Dec, 2048	62.15	141.90	12827.65
Jan, 2049	61.47	142.58	12685.06
Feb, 2049	60.78	143.27	12541.79
Mar, 2049	60.10	143.95	12397.84
Apr, 2049	59.41	144.64	12253.20
May, 2049	58.71	145.34	12107.86
Jun, 2049	58.02	146.03	11961.83
Jul, 2049	57.32	146.73	11815.09
Aug, 2049	56.61	147.44	11667.66
Sep, 2049	55.91	148.14	11519.52
Oct, 2049	55.20	148.85	11370.66
Nov, 2049	54.48	149.57	11221.10
Dec, 2049	53.77	150.28	11070.82
Jan, 2050	53.05	151.00	10919.81
Feb, 2050	52.32	151.73	10768.09
Mar, 2050	51.60	152.45	10615.63
Apr, 2050	50.87	153.18	10462.45
May, 2050	50.13	153.92	10308.53
Jun, 2050	49.40	154.65	10153.88
Jul, 2050	48.65	155.40	9998.48
Aug, 2050	47.91	156.14	9842.34
Sep, 2050	47.16	156.89	9685.45
Oct, 2050	46.41	157.64	9527.81
Nov, 2050	45.65	158.40	9369.42
Dec, 2050	44.90	159.15	9210.26
Jan, 2051	44.13	159.92	9050.34
Feb, 2051	43.37	160.68	8889.66
Mar, 2051	42.60	161.45	8728.21
Apr, 2051	41.82	162.23	8565.98
May, 2051	41.05	163.00	8402.97
Jun, 2051	40.26	163.79	8239.19
Jul, 2051	39.48	164.57	8074.62
Aug, 2051	38.69	165.36	7909.26
Sep, 2051	37.90	166.15	7743.11
Oct, 2051	37.10	166.95	7576.16
Nov, 2051	36.30	167.75	7408.41
Dec, 2051	35.50	168.55	7239.86
Jan, 2052	34.69	169.36	7070.50
Feb, 2052	33.88	170.17	6900.33
Mar, 2052	33.06	170.99	6729.35
Apr, 2052	32.24	171.81	6557.54
May, 2052	31.42	172.63	6384.91
Jun, 2052	30.59	173.46	6211.46
Jul, 2052	29.76	174.29	6037.17
Aug, 2052	28.93	175.12	5862.05
Sep, 2052	28.09	175.96	5686.09
Oct, 2052	27.25	176.80	5509.28
Nov, 2052	26.40	177.65	5331.63
Dec, 2052	25.55	178.50	5153.13
Jan, 2053	24.69	179.36	4973.77
Feb, 2053	23.83	180.22	4793.55
Mar, 2053	22.97	181.08	4612.47
Apr, 2053	22.10	181.95	4430.52
May, 2053	21.23	182.82	4247.70
Jun, 2053	20.35	183.70	4064.01
Jul, 2053	19.47	184.58	3879.43
Aug, 2053	18.59	185.46	3693.97
Sep, 2053	17.70	186.35	3507.62
Oct, 2053	16.81	187.24	3320.38
Nov, 2053	15.91	188.14	3132.24
Dec, 2053	15.01	189.04	2943.20
Jan, 2054	14.10	189.95	2753.25
Feb, 2054	13.19	190.86	2562.39
Mar, 2054	12.28	191.77	2370.62
Apr, 2054	11.36	192.69	2177.93
May, 2054	10.44	193.61	1984.31
Jun, 2054	9.51	194.54	1789.77
Jul, 2054	8.58	195.47	1594.30
Aug, 2054	7.64	196.41	1397.89
Sep, 2054	6.70	197.35	1200.54
Oct, 2054	5.75	198.30	1002.24
Nov, 2054	4.80	199.25	802.99
Dec, 2054	3.85	200.20	602.79
Jan, 2055	2.89	201.16	401.63
Feb, 2055	1.92	202.13	199.50
Mar, 2055	0.96	203.09	0