Mortgage Parameters

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

Mortgage Summary

Property Total:	$165,000
Down Payment	$49,500
Mortgage Amount:	$115,500
Mortgage Payment:	$674.03 / month
Estimated Tax:	+ $91.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $765.70 / month
Total Interest Paid:	$127,152.00 over 30 years
Total Tax Paid:	$33,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Mar, 2025	553.44	120.59	115379.41
Apr, 2025	552.86	121.17	115258.24
May, 2025	552.28	121.75	115136.49
Jun, 2025	551.70	122.33	115014.15
Jul, 2025	551.11	122.92	114891.23
Aug, 2025	550.52	123.51	114767.72
Sep, 2025	549.93	124.10	114643.62
Oct, 2025	549.33	124.70	114518.92
Nov, 2025	548.74	125.29	114393.63
Dec, 2025	548.14	125.89	114267.74
Jan, 2026	547.53	126.50	114141.24
Feb, 2026	546.93	127.10	114014.14
Mar, 2026	546.32	127.71	113886.42
Apr, 2026	545.71	128.32	113758.10
May, 2026	545.09	128.94	113629.16
Jun, 2026	544.47	129.56	113499.60
Jul, 2026	543.85	130.18	113369.43
Aug, 2026	543.23	130.80	113238.63
Sep, 2026	542.60	131.43	113107.20
Oct, 2026	541.97	132.06	112975.14
Nov, 2026	541.34	132.69	112842.45
Dec, 2026	540.70	133.33	112709.12
Jan, 2027	540.06	133.97	112575.16
Feb, 2027	539.42	134.61	112440.55
Mar, 2027	538.78	135.25	112305.30
Apr, 2027	538.13	135.90	112169.40
May, 2027	537.48	136.55	112032.84
Jun, 2027	536.82	137.21	111895.64
Jul, 2027	536.17	137.86	111757.77
Aug, 2027	535.51	138.52	111619.25
Sep, 2027	534.84	139.19	111480.06
Oct, 2027	534.18	139.85	111340.21
Nov, 2027	533.51	140.52	111199.68
Dec, 2027	532.83	141.20	111058.49
Jan, 2028	532.16	141.87	110916.61
Feb, 2028	531.48	142.55	110774.06
Mar, 2028	530.79	143.24	110630.82
Apr, 2028	530.11	143.92	110486.89
May, 2028	529.42	144.61	110342.28
Jun, 2028	528.72	145.31	110196.97
Jul, 2028	528.03	146.00	110050.97
Aug, 2028	527.33	146.70	109904.27
Sep, 2028	526.62	147.41	109756.86
Oct, 2028	525.92	148.11	109608.75
Nov, 2028	525.21	148.82	109459.93
Dec, 2028	524.50	149.53	109310.40
Jan, 2029	523.78	150.25	109160.14
Feb, 2029	523.06	150.97	109009.17
Mar, 2029	522.34	151.69	108857.48
Apr, 2029	521.61	152.42	108705.06
May, 2029	520.88	153.15	108551.91
Jun, 2029	520.14	153.89	108398.02
Jul, 2029	519.41	154.62	108243.40
Aug, 2029	518.67	155.36	108088.03
Sep, 2029	517.92	156.11	107931.93
Oct, 2029	517.17	156.86	107775.07
Nov, 2029	516.42	157.61	107617.46
Dec, 2029	515.67	158.36	107459.10
Jan, 2030	514.91	159.12	107299.98
Feb, 2030	514.15	159.88	107140.09
Mar, 2030	513.38	160.65	106979.44
Apr, 2030	512.61	161.42	106818.02
May, 2030	511.84	162.19	106655.83
Jun, 2030	511.06	162.97	106492.86
Jul, 2030	510.28	163.75	106329.11
Aug, 2030	509.49	164.54	106164.57
Sep, 2030	508.71	165.32	105999.25
Oct, 2030	507.91	166.12	105833.13
Nov, 2030	507.12	166.91	105666.22
Dec, 2030	506.32	167.71	105498.50
Jan, 2031	505.51	168.52	105329.99
Feb, 2031	504.71	169.32	105160.66
Mar, 2031	503.89	170.14	104990.53
Apr, 2031	503.08	170.95	104819.58
May, 2031	502.26	171.77	104647.81
Jun, 2031	501.44	172.59	104475.22
Jul, 2031	500.61	173.42	104301.80
Aug, 2031	499.78	174.25	104127.55
Sep, 2031	498.94	175.09	103952.46
Oct, 2031	498.11	175.92	103776.54
Nov, 2031	497.26	176.77	103599.77
Dec, 2031	496.42	177.61	103422.15
Jan, 2032	495.56	178.47	103243.69
Feb, 2032	494.71	179.32	103064.37
Mar, 2032	493.85	180.18	102884.19
Apr, 2032	492.99	181.04	102703.14
May, 2032	492.12	181.91	102521.23
Jun, 2032	491.25	182.78	102338.45
Jul, 2032	490.37	183.66	102154.79
Aug, 2032	489.49	184.54	101970.25
Sep, 2032	488.61	185.42	101784.83
Oct, 2032	487.72	186.31	101598.52
Nov, 2032	486.83	187.20	101411.32
Dec, 2032	485.93	188.10	101223.22
Jan, 2033	485.03	189.00	101034.21
Feb, 2033	484.12	189.91	100844.31
Mar, 2033	483.21	190.82	100653.49
Apr, 2033	482.30	191.73	100461.76
May, 2033	481.38	192.65	100269.11
Jun, 2033	480.46	193.57	100075.53
Jul, 2033	479.53	194.50	99881.03
Aug, 2033	478.60	195.43	99685.60
Sep, 2033	477.66	196.37	99489.23
Oct, 2033	476.72	197.31	99291.92
Nov, 2033	475.77	198.26	99093.66
Dec, 2033	474.82	199.21	98894.45
Jan, 2034	473.87	200.16	98694.29
Feb, 2034	472.91	201.12	98493.17
Mar, 2034	471.95	202.08	98291.09
Apr, 2034	470.98	203.05	98088.04
May, 2034	470.01	204.02	97884.01
Jun, 2034	469.03	205.00	97679.01
Jul, 2034	468.05	205.98	97473.03
Aug, 2034	467.06	206.97	97266.05
Sep, 2034	466.07	207.96	97058.09
Oct, 2034	465.07	208.96	96849.13
Nov, 2034	464.07	209.96	96639.17
Dec, 2034	463.06	210.97	96428.20
Jan, 2035	462.05	211.98	96216.22
Feb, 2035	461.04	212.99	96003.23
Mar, 2035	460.02	214.01	95789.22
Apr, 2035	458.99	215.04	95574.18
May, 2035	457.96	216.07	95358.11
Jun, 2035	456.92	217.11	95141.00
Jul, 2035	455.88	218.15	94922.85
Aug, 2035	454.84	219.19	94703.66
Sep, 2035	453.79	220.24	94483.42
Oct, 2035	452.73	221.30	94262.12
Nov, 2035	451.67	222.36	94039.77
Dec, 2035	450.61	223.42	93816.34
Jan, 2036	449.54	224.49	93591.85
Feb, 2036	448.46	225.57	93366.28
Mar, 2036	447.38	226.65	93139.63
Apr, 2036	446.29	227.74	92911.90
May, 2036	445.20	228.83	92683.07
Jun, 2036	444.11	229.92	92453.14
Jul, 2036	443.00	231.03	92222.12
Aug, 2036	441.90	232.13	91989.99
Sep, 2036	440.79	233.24	91756.74
Oct, 2036	439.67	234.36	91522.38
Nov, 2036	438.54	235.49	91286.89
Dec, 2036	437.42	236.61	91050.28
Jan, 2037	436.28	237.75	90812.53
Feb, 2037	435.14	238.89	90573.65
Mar, 2037	434.00	240.03	90333.62
Apr, 2037	432.85	241.18	90092.43
May, 2037	431.69	242.34	89850.10
Jun, 2037	430.53	243.50	89606.60
Jul, 2037	429.36	244.67	89361.93
Aug, 2037	428.19	245.84	89116.10
Sep, 2037	427.01	247.02	88869.08
Oct, 2037	425.83	248.20	88620.88
Nov, 2037	424.64	249.39	88371.49
Dec, 2037	423.45	250.58	88120.91
Jan, 2038	422.25	251.78	87869.13
Feb, 2038	421.04	252.99	87616.14
Mar, 2038	419.83	254.20	87361.93
Apr, 2038	418.61	255.42	87106.51
May, 2038	417.39	256.64	86849.87
Jun, 2038	416.16	257.87	86591.99
Jul, 2038	414.92	259.11	86332.88
Aug, 2038	413.68	260.35	86072.53
Sep, 2038	412.43	261.60	85810.93
Oct, 2038	411.18	262.85	85548.08
Nov, 2038	409.92	264.11	85283.97
Dec, 2038	408.65	265.38	85018.59
Jan, 2039	407.38	266.65	84751.94
Feb, 2039	406.10	267.93	84484.01
Mar, 2039	404.82	269.21	84214.80
Apr, 2039	403.53	270.50	83944.30
May, 2039	402.23	271.80	83672.51
Jun, 2039	400.93	273.10	83399.41
Jul, 2039	399.62	274.41	83125.00
Aug, 2039	398.31	275.72	82849.28
Sep, 2039	396.99	277.04	82572.23
Oct, 2039	395.66	278.37	82293.86
Nov, 2039	394.32	279.71	82014.16
Dec, 2039	392.98	281.05	81733.11
Jan, 2040	391.64	282.39	81450.72
Feb, 2040	390.28	283.75	81166.97
Mar, 2040	388.93	285.10	80881.87
Apr, 2040	387.56	286.47	80595.40
May, 2040	386.19	287.84	80307.55
Jun, 2040	384.81	289.22	80018.33
Jul, 2040	383.42	290.61	79727.72
Aug, 2040	382.03	292.00	79435.72
Sep, 2040	380.63	293.40	79142.32
Oct, 2040	379.22	294.81	78847.51
Nov, 2040	377.81	296.22	78551.29
Dec, 2040	376.39	297.64	78253.66
Jan, 2041	374.97	299.06	77954.59
Feb, 2041	373.53	300.50	77654.09
Mar, 2041	372.09	301.94	77352.16
Apr, 2041	370.65	303.38	77048.77
May, 2041	369.19	304.84	76743.93
Jun, 2041	367.73	306.30	76437.63
Jul, 2041	366.26	307.77	76129.87
Aug, 2041	364.79	309.24	75820.63
Sep, 2041	363.31	310.72	75509.90
Oct, 2041	361.82	312.21	75197.69
Nov, 2041	360.32	313.71	74883.99
Dec, 2041	358.82	315.21	74568.77
Jan, 2042	357.31	316.72	74252.05
Feb, 2042	355.79	318.24	73933.81
Mar, 2042	354.27	319.76	73614.05
Apr, 2042	352.73	321.30	73292.75
May, 2042	351.19	322.84	72969.92
Jun, 2042	349.65	324.38	72645.54
Jul, 2042	348.09	325.94	72319.60
Aug, 2042	346.53	327.50	71992.10
Sep, 2042	344.96	329.07	71663.03
Oct, 2042	343.39	330.64	71332.39
Nov, 2042	341.80	332.23	71000.16
Dec, 2042	340.21	333.82	70666.34
Jan, 2043	338.61	335.42	70330.92
Feb, 2043	337.00	337.03	69993.89
Mar, 2043	335.39	338.64	69655.25
Apr, 2043	333.76	340.27	69314.98
May, 2043	332.13	341.90	68973.09
Jun, 2043	330.50	343.53	68629.55
Jul, 2043	328.85	345.18	68284.37
Aug, 2043	327.20	346.83	67937.54
Sep, 2043	325.53	348.50	67589.04
Oct, 2043	323.86	350.17	67238.88
Nov, 2043	322.19	351.84	66887.03
Dec, 2043	320.50	353.53	66533.50
Jan, 2044	318.81	355.22	66178.28
Feb, 2044	317.10	356.93	65821.35
Mar, 2044	315.39	358.64	65462.72
Apr, 2044	313.68	360.35	65102.36
May, 2044	311.95	362.08	64740.28
Jun, 2044	310.21	363.82	64376.47
Jul, 2044	308.47	365.56	64010.91
Aug, 2044	306.72	367.31	63643.60
Sep, 2044	304.96	369.07	63274.52
Oct, 2044	303.19	370.84	62903.69
Nov, 2044	301.41	372.62	62531.07
Dec, 2044	299.63	374.40	62156.67
Jan, 2045	297.83	376.20	61780.47
Feb, 2045	296.03	378.00	61402.47
Mar, 2045	294.22	379.81	61022.66
Apr, 2045	292.40	381.63	60641.03
May, 2045	290.57	383.46	60257.57
Jun, 2045	288.73	385.30	59872.28
Jul, 2045	286.89	387.14	59485.14
Aug, 2045	285.03	389.00	59096.14
Sep, 2045	283.17	390.86	58705.28
Oct, 2045	281.30	392.73	58312.54
Nov, 2045	279.41	394.62	57917.93
Dec, 2045	277.52	396.51	57521.42
Jan, 2046	275.62	398.41	57123.02
Feb, 2046	273.71	400.32	56722.70
Mar, 2046	271.80	402.23	56320.47
Apr, 2046	269.87	404.16	55916.31
May, 2046	267.93	406.10	55510.21
Jun, 2046	265.99	408.04	55102.16
Jul, 2046	264.03	410.00	54692.17
Aug, 2046	262.07	411.96	54280.20
Sep, 2046	260.09	413.94	53866.26
Oct, 2046	258.11	415.92	53450.34
Nov, 2046	256.12	417.91	53032.43
Dec, 2046	254.11	419.92	52612.51
Jan, 2047	252.10	421.93	52190.59
Feb, 2047	250.08	423.95	51766.64
Mar, 2047	248.05	425.98	51340.65
Apr, 2047	246.01	428.02	50912.63
May, 2047	243.96	430.07	50482.56
Jun, 2047	241.90	432.13	50050.42
Jul, 2047	239.82	434.21	49616.22
Aug, 2047	237.74	436.29	49179.93
Sep, 2047	235.65	438.38	48741.56
Oct, 2047	233.55	440.48	48301.08
Nov, 2047	231.44	442.59	47858.49
Dec, 2047	229.32	444.71	47413.78
Jan, 2048	227.19	446.84	46966.95
Feb, 2048	225.05	448.98	46517.96
Mar, 2048	222.90	451.13	46066.83
Apr, 2048	220.74	453.29	45613.54
May, 2048	218.56	455.47	45158.08
Jun, 2048	216.38	457.65	44700.43
Jul, 2048	214.19	459.84	44240.59
Aug, 2048	211.99	462.04	43778.54
Sep, 2048	209.77	464.26	43314.29
Oct, 2048	207.55	466.48	42847.80
Nov, 2048	205.31	468.72	42379.09
Dec, 2048	203.07	470.96	41908.12
Jan, 2049	200.81	473.22	41434.90
Feb, 2049	198.54	475.49	40959.41
Mar, 2049	196.26	477.77	40481.65
Apr, 2049	193.97	480.06	40001.59
May, 2049	191.67	482.36	39519.24
Jun, 2049	189.36	484.67	39034.57
Jul, 2049	187.04	486.99	38547.58
Aug, 2049	184.71	489.32	38058.26
Sep, 2049	182.36	491.67	37566.59
Oct, 2049	180.01	494.02	37072.57
Nov, 2049	177.64	496.39	36576.18
Dec, 2049	175.26	498.77	36077.41
Jan, 2050	172.87	501.16	35576.25
Feb, 2050	170.47	503.56	35072.69
Mar, 2050	168.06	505.97	34566.71
Apr, 2050	165.63	508.40	34058.32
May, 2050	163.20	510.83	33547.48
Jun, 2050	160.75	513.28	33034.20
Jul, 2050	158.29	515.74	32518.46
Aug, 2050	155.82	518.21	32000.25
Sep, 2050	153.33	520.70	31479.55
Oct, 2050	150.84	523.19	30956.36
Nov, 2050	148.33	525.70	30430.66
Dec, 2050	145.81	528.22	29902.45
Jan, 2051	143.28	530.75	29371.70
Feb, 2051	140.74	533.29	28838.41
Mar, 2051	138.18	535.85	28302.56
Apr, 2051	135.62	538.41	27764.15
May, 2051	133.04	540.99	27223.16
Jun, 2051	130.44	543.59	26679.57
Jul, 2051	127.84	546.19	26133.38
Aug, 2051	125.22	548.81	25584.57
Sep, 2051	122.59	551.44	25033.14
Oct, 2051	119.95	554.08	24479.06
Nov, 2051	117.30	556.73	23922.32
Dec, 2051	114.63	559.40	23362.92
Jan, 2052	111.95	562.08	22800.84
Feb, 2052	109.25	564.78	22236.06
Mar, 2052	106.55	567.48	21668.58
Apr, 2052	103.83	570.20	21098.38
May, 2052	101.10	572.93	20525.44
Jun, 2052	98.35	575.68	19949.76
Jul, 2052	95.59	578.44	19371.33
Aug, 2052	92.82	581.21	18790.12
Sep, 2052	90.04	583.99	18206.12
Oct, 2052	87.24	586.79	17619.33
Nov, 2052	84.43	589.60	17029.73
Dec, 2052	81.60	592.43	16437.30
Jan, 2053	78.76	595.27	15842.03
Feb, 2053	75.91	598.12	15243.91
Mar, 2053	73.04	600.99	14642.92
Apr, 2053	70.16	603.87	14039.06
May, 2053	67.27	606.76	13432.30
Jun, 2053	64.36	609.67	12822.63
Jul, 2053	61.44	612.59	12210.04
Aug, 2053	58.51	615.52	11594.52
Sep, 2053	55.56	618.47	10976.05
Oct, 2053	52.59	621.44	10354.61
Nov, 2053	49.62	624.41	9730.20
Dec, 2053	46.62	627.41	9102.79
Jan, 2054	43.62	630.41	8472.38
Feb, 2054	40.60	633.43	7838.94
Mar, 2054	37.56	636.47	7202.48
Apr, 2054	34.51	639.52	6562.96
May, 2054	31.45	642.58	5920.38
Jun, 2054	28.37	645.66	5274.71
Jul, 2054	25.27	648.76	4625.96
Aug, 2054	22.17	651.86	3974.09
Sep, 2054	19.04	654.99	3319.11
Oct, 2054	15.90	658.13	2660.98
Nov, 2054	12.75	661.28	1999.70
Dec, 2054	9.58	664.45	1335.25
Jan, 2055	6.40	667.63	667.62
Feb, 2055	3.20	670.83	0