Mortgage Parameters

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

Mortgage Summary

Property Total:	$80,000
Down Payment	$24,000
Mortgage Amount:	$56,000
Mortgage Payment:	$326.80 / month
Estimated Tax:	+ $44.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $371.24 / month
Total Interest Paid:	$61,646.40 over 30 years
Total Tax Paid:	$16,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Mar, 2025	268.33	58.47	55941.53
Apr, 2025	268.05	58.75	55882.79
May, 2025	267.77	59.03	55823.76
Jun, 2025	267.49	59.31	55764.45
Jul, 2025	267.20	59.60	55704.85
Aug, 2025	266.92	59.88	55644.97
Sep, 2025	266.63	60.17	55584.80
Oct, 2025	266.34	60.46	55524.35
Nov, 2025	266.05	60.75	55463.60
Dec, 2025	265.76	61.04	55402.56
Jan, 2026	265.47	61.33	55341.23
Feb, 2026	265.18	61.62	55279.61
Mar, 2026	264.88	61.92	55217.69
Apr, 2026	264.58	62.22	55155.48
May, 2026	264.29	62.51	55092.96
Jun, 2026	263.99	62.81	55030.15
Jul, 2026	263.69	63.11	54967.04
Aug, 2026	263.38	63.42	54903.62
Sep, 2026	263.08	63.72	54839.90
Oct, 2026	262.77	64.03	54775.88
Nov, 2026	262.47	64.33	54711.54
Dec, 2026	262.16	64.64	54646.90
Jan, 2027	261.85	64.95	54581.95
Feb, 2027	261.54	65.26	54516.69
Mar, 2027	261.23	65.57	54451.12
Apr, 2027	260.91	65.89	54385.23
May, 2027	260.60	66.20	54319.02
Jun, 2027	260.28	66.52	54252.50
Jul, 2027	259.96	66.84	54185.66
Aug, 2027	259.64	67.16	54118.50
Sep, 2027	259.32	67.48	54051.02
Oct, 2027	258.99	67.81	53983.21
Nov, 2027	258.67	68.13	53915.08
Dec, 2027	258.34	68.46	53846.63
Jan, 2028	258.02	68.78	53777.84
Feb, 2028	257.69	69.11	53708.73
Mar, 2028	257.35	69.45	53639.28
Apr, 2028	257.02	69.78	53569.50
May, 2028	256.69	70.11	53499.39
Jun, 2028	256.35	70.45	53428.94
Jul, 2028	256.01	70.79	53358.16
Aug, 2028	255.67	71.13	53287.03
Sep, 2028	255.33	71.47	53215.56
Oct, 2028	254.99	71.81	53143.76
Nov, 2028	254.65	72.15	53071.60
Dec, 2028	254.30	72.50	52999.10
Jan, 2029	253.95	72.85	52926.26
Feb, 2029	253.60	73.20	52853.06
Mar, 2029	253.25	73.55	52779.52
Apr, 2029	252.90	73.90	52705.62
May, 2029	252.55	74.25	52631.37
Jun, 2029	252.19	74.61	52556.76
Jul, 2029	251.83	74.97	52481.79
Aug, 2029	251.48	75.32	52406.47
Sep, 2029	251.11	75.69	52330.78
Oct, 2029	250.75	76.05	52254.73
Nov, 2029	250.39	76.41	52178.32
Dec, 2029	250.02	76.78	52101.54
Jan, 2030	249.65	77.15	52024.40
Feb, 2030	249.28	77.52	51946.88
Mar, 2030	248.91	77.89	51868.99
Apr, 2030	248.54	78.26	51790.73
May, 2030	248.16	78.64	51712.10
Jun, 2030	247.79	79.01	51633.08
Jul, 2030	247.41	79.39	51553.69
Aug, 2030	247.03	79.77	51473.92
Sep, 2030	246.65	80.15	51393.76
Oct, 2030	246.26	80.54	51313.23
Nov, 2030	245.88	80.92	51232.30
Dec, 2030	245.49	81.31	51150.99
Jan, 2031	245.10	81.70	51069.29
Feb, 2031	244.71	82.09	50987.20
Mar, 2031	244.31	82.49	50904.71
Apr, 2031	243.92	82.88	50821.83
May, 2031	243.52	83.28	50738.55
Jun, 2031	243.12	83.68	50654.87
Jul, 2031	242.72	84.08	50570.79
Aug, 2031	242.32	84.48	50486.31
Sep, 2031	241.91	84.89	50401.42
Oct, 2031	241.51	85.29	50316.13
Nov, 2031	241.10	85.70	50230.43
Dec, 2031	240.69	86.11	50144.32
Jan, 2032	240.27	86.53	50057.79
Feb, 2032	239.86	86.94	49970.85
Mar, 2032	239.44	87.36	49883.50
Apr, 2032	239.03	87.77	49795.72
May, 2032	238.60	88.20	49707.53
Jun, 2032	238.18	88.62	49618.91
Jul, 2032	237.76	89.04	49529.86
Aug, 2032	237.33	89.47	49440.40
Sep, 2032	236.90	89.90	49350.50
Oct, 2032	236.47	90.33	49260.17
Nov, 2032	236.04	90.76	49169.41
Dec, 2032	235.60	91.20	49078.21
Jan, 2033	235.17	91.63	48986.58
Feb, 2033	234.73	92.07	48894.50
Mar, 2033	234.29	92.51	48801.99
Apr, 2033	233.84	92.96	48709.03
May, 2033	233.40	93.40	48615.63
Jun, 2033	232.95	93.85	48521.78
Jul, 2033	232.50	94.30	48427.48
Aug, 2033	232.05	94.75	48332.73
Sep, 2033	231.59	95.21	48237.52
Oct, 2033	231.14	95.66	48141.86
Nov, 2033	230.68	96.12	48045.74
Dec, 2033	230.22	96.58	47949.16
Jan, 2034	229.76	97.04	47852.12
Feb, 2034	229.29	97.51	47754.61
Mar, 2034	228.82	97.98	47656.63
Apr, 2034	228.35	98.45	47558.19
May, 2034	227.88	98.92	47459.27
Jun, 2034	227.41	99.39	47359.88
Jul, 2034	226.93	99.87	47260.01
Aug, 2034	226.45	100.35	47159.67
Sep, 2034	225.97	100.83	47058.84
Oct, 2034	225.49	101.31	46957.53
Nov, 2034	225.00	101.80	46855.73
Dec, 2034	224.52	102.28	46753.45
Jan, 2035	224.03	102.77	46650.68
Feb, 2035	223.53	103.27	46547.41
Mar, 2035	223.04	103.76	46443.65
Apr, 2035	222.54	104.26	46339.39
May, 2035	222.04	104.76	46234.64
Jun, 2035	221.54	105.26	46129.38
Jul, 2035	221.04	105.76	46023.62
Aug, 2035	220.53	106.27	45917.35
Sep, 2035	220.02	106.78	45810.57
Oct, 2035	219.51	107.29	45703.27
Nov, 2035	218.99	107.81	45595.47
Dec, 2035	218.48	108.32	45487.15
Jan, 2036	217.96	108.84	45378.31
Feb, 2036	217.44	109.36	45268.94
Mar, 2036	216.91	109.89	45159.06
Apr, 2036	216.39	110.41	45048.65
May, 2036	215.86	110.94	44937.70
Jun, 2036	215.33	111.47	44826.23
Jul, 2036	214.79	112.01	44714.22
Aug, 2036	214.26	112.54	44601.68
Sep, 2036	213.72	113.08	44488.59
Oct, 2036	213.17	113.63	44374.97
Nov, 2036	212.63	114.17	44260.80
Dec, 2036	212.08	114.72	44146.08
Jan, 2037	211.53	115.27	44030.82
Feb, 2037	210.98	115.82	43915.00
Mar, 2037	210.43	116.37	43798.62
Apr, 2037	209.87	116.93	43681.69
May, 2037	209.31	117.49	43564.20
Jun, 2037	208.75	118.05	43446.14
Jul, 2037	208.18	118.62	43327.52
Aug, 2037	207.61	119.19	43208.33
Sep, 2037	207.04	119.76	43088.57
Oct, 2037	206.47	120.33	42968.24
Nov, 2037	205.89	120.91	42847.33
Dec, 2037	205.31	121.49	42725.84
Jan, 2038	204.73	122.07	42603.77
Feb, 2038	204.14	122.66	42481.11
Mar, 2038	203.56	123.24	42357.87
Apr, 2038	202.96	123.84	42234.03
May, 2038	202.37	124.43	42109.60
Jun, 2038	201.78	125.02	41984.58
Jul, 2038	201.18	125.62	41858.95
Aug, 2038	200.57	126.23	41732.73
Sep, 2038	199.97	126.83	41605.90
Oct, 2038	199.36	127.44	41478.46
Nov, 2038	198.75	128.05	41350.41
Dec, 2038	198.14	128.66	41221.75
Jan, 2039	197.52	129.28	41092.47
Feb, 2039	196.90	129.90	40962.57
Mar, 2039	196.28	130.52	40832.05
Apr, 2039	195.65	131.15	40700.90
May, 2039	195.03	131.77	40569.13
Jun, 2039	194.39	132.41	40436.72
Jul, 2039	193.76	133.04	40303.68
Aug, 2039	193.12	133.68	40170.00
Sep, 2039	192.48	134.32	40035.68
Oct, 2039	191.84	134.96	39900.72
Nov, 2039	191.19	135.61	39765.11
Dec, 2039	190.54	136.26	39628.85
Jan, 2040	189.89	136.91	39491.94
Feb, 2040	189.23	137.57	39354.37
Mar, 2040	188.57	138.23	39216.15
Apr, 2040	187.91	138.89	39077.26
May, 2040	187.25	139.55	38937.70
Jun, 2040	186.58	140.22	38797.48
Jul, 2040	185.90	140.90	38656.58
Aug, 2040	185.23	141.57	38515.01
Sep, 2040	184.55	142.25	38372.76
Oct, 2040	183.87	142.93	38229.83
Nov, 2040	183.18	143.62	38086.22
Dec, 2040	182.50	144.30	37941.92
Jan, 2041	181.81	144.99	37796.92
Feb, 2041	181.11	145.69	37651.23
Mar, 2041	180.41	146.39	37504.84
Apr, 2041	179.71	147.09	37357.75
May, 2041	179.01	147.79	37209.96
Jun, 2041	178.30	148.50	37061.46
Jul, 2041	177.59	149.21	36912.24
Aug, 2041	176.87	149.93	36762.31
Sep, 2041	176.15	150.65	36611.67
Oct, 2041	175.43	151.37	36460.30
Nov, 2041	174.71	152.09	36308.20
Dec, 2041	173.98	152.82	36155.38
Jan, 2042	173.24	153.56	36001.82
Feb, 2042	172.51	154.29	35847.53
Mar, 2042	171.77	155.03	35692.50
Apr, 2042	171.03	155.77	35536.73
May, 2042	170.28	156.52	35380.21
Jun, 2042	169.53	157.27	35222.94
Jul, 2042	168.78	158.02	35064.92
Aug, 2042	168.02	158.78	34906.14
Sep, 2042	167.26	159.54	34746.59
Oct, 2042	166.49	160.31	34586.29
Nov, 2042	165.73	161.07	34425.21
Dec, 2042	164.95	161.85	34263.37
Jan, 2043	164.18	162.62	34100.75
Feb, 2043	163.40	163.40	33937.35
Mar, 2043	162.62	164.18	33773.16
Apr, 2043	161.83	164.97	33608.19
May, 2043	161.04	165.76	33442.43
Jun, 2043	160.24	166.56	33275.88
Jul, 2043	159.45	167.35	33108.52
Aug, 2043	158.65	168.15	32940.37
Sep, 2043	157.84	168.96	32771.41
Oct, 2043	157.03	169.77	32601.64
Nov, 2043	156.22	170.58	32431.05
Dec, 2043	155.40	171.40	32259.65
Jan, 2044	154.58	172.22	32087.43
Feb, 2044	153.75	173.05	31914.38
Mar, 2044	152.92	173.88	31740.51
Apr, 2044	152.09	174.71	31565.80
May, 2044	151.25	175.55	31390.25
Jun, 2044	150.41	176.39	31213.86
Jul, 2044	149.57	177.23	31036.63
Aug, 2044	148.72	178.08	30858.54
Sep, 2044	147.86	178.94	30679.61
Oct, 2044	147.01	179.79	30499.81
Nov, 2044	146.14	180.66	30319.16
Dec, 2044	145.28	181.52	30137.64
Jan, 2045	144.41	182.39	29955.25
Feb, 2045	143.54	183.26	29771.98
Mar, 2045	142.66	184.14	29587.84
Apr, 2045	141.78	185.02	29402.82
May, 2045	140.89	185.91	29216.90
Jun, 2045	140.00	186.80	29030.10
Jul, 2045	139.10	187.70	28842.40
Aug, 2045	138.20	188.60	28653.81
Sep, 2045	137.30	189.50	28464.31
Oct, 2045	136.39	190.41	28273.90
Nov, 2045	135.48	191.32	28082.58
Dec, 2045	134.56	192.24	27890.34
Jan, 2046	133.64	193.16	27697.18
Feb, 2046	132.72	194.08	27503.10
Mar, 2046	131.79	195.01	27308.08
Apr, 2046	130.85	195.95	27112.13
May, 2046	129.91	196.89	26915.25
Jun, 2046	128.97	197.83	26717.41
Jul, 2046	128.02	198.78	26518.64
Aug, 2046	127.07	199.73	26318.90
Sep, 2046	126.11	200.69	26118.22
Oct, 2046	125.15	201.65	25916.57
Nov, 2046	124.18	202.62	25713.95
Dec, 2046	123.21	203.59	25510.36
Jan, 2047	122.24	204.56	25305.80
Feb, 2047	121.26	205.54	25100.26
Mar, 2047	120.27	206.53	24893.73
Apr, 2047	119.28	207.52	24686.21
May, 2047	118.29	208.51	24477.70
Jun, 2047	117.29	209.51	24268.19
Jul, 2047	116.29	210.51	24057.67
Aug, 2047	115.28	211.52	23846.15
Sep, 2047	114.26	212.54	23633.61
Oct, 2047	113.24	213.56	23420.06
Nov, 2047	112.22	214.58	23205.48
Dec, 2047	111.19	215.61	22989.87
Jan, 2048	110.16	216.64	22773.23
Feb, 2048	109.12	217.68	22555.55
Mar, 2048	108.08	218.72	22336.83
Apr, 2048	107.03	219.77	22117.06
May, 2048	105.98	220.82	21896.24
Jun, 2048	104.92	221.88	21674.36
Jul, 2048	103.86	222.94	21451.41
Aug, 2048	102.79	224.01	21227.40
Sep, 2048	101.71	225.09	21002.32
Oct, 2048	100.64	226.16	20776.15
Nov, 2048	99.55	227.25	20548.91
Dec, 2048	98.46	228.34	20320.57
Jan, 2049	97.37	229.43	20091.14
Feb, 2049	96.27	230.53	19860.61
Mar, 2049	95.17	231.63	19628.97
Apr, 2049	94.06	232.74	19396.23
May, 2049	92.94	233.86	19162.37
Jun, 2049	91.82	234.98	18927.39
Jul, 2049	90.69	236.11	18691.28
Aug, 2049	89.56	237.24	18454.05
Sep, 2049	88.43	238.37	18215.67
Oct, 2049	87.28	239.52	17976.15
Nov, 2049	86.14	240.66	17735.49
Dec, 2049	84.98	241.82	17493.67
Jan, 2050	83.82	242.98	17250.70
Feb, 2050	82.66	244.14	17006.56
Mar, 2050	81.49	245.31	16761.25
Apr, 2050	80.31	246.49	16514.76
May, 2050	79.13	247.67	16267.09
Jun, 2050	77.95	248.85	16018.24
Jul, 2050	76.75	250.05	15768.19
Aug, 2050	75.56	251.24	15516.95
Sep, 2050	74.35	252.45	15264.50
Oct, 2050	73.14	253.66	15010.84
Nov, 2050	71.93	254.87	14755.97
Dec, 2050	70.71	256.09	14499.88
Jan, 2051	69.48	257.32	14242.56
Feb, 2051	68.25	258.55	13984.00
Mar, 2051	67.01	259.79	13724.21
Apr, 2051	65.76	261.04	13463.17
May, 2051	64.51	262.29	13200.88
Jun, 2051	63.25	263.55	12937.33
Jul, 2051	61.99	264.81	12672.53
Aug, 2051	60.72	266.08	12406.45
Sep, 2051	59.45	267.35	12139.10
Oct, 2051	58.17	268.63	11870.46
Nov, 2051	56.88	269.92	11600.54
Dec, 2051	55.59	271.21	11329.33
Jan, 2052	54.29	272.51	11056.81
Feb, 2052	52.98	273.82	10783.00
Mar, 2052	51.67	275.13	10507.86
Apr, 2052	50.35	276.45	10231.41
May, 2052	49.03	277.77	9953.64
Jun, 2052	47.69	279.11	9674.53
Jul, 2052	46.36	280.44	9394.09
Aug, 2052	45.01	281.79	9112.30
Sep, 2052	43.66	283.14	8829.17
Oct, 2052	42.31	284.49	8544.67
Nov, 2052	40.94	285.86	8258.82
Dec, 2052	39.57	287.23	7971.59
Jan, 2053	38.20	288.60	7682.99
Feb, 2053	36.81	289.99	7393.00
Mar, 2053	35.42	291.38	7101.63
Apr, 2053	34.03	292.77	6808.86
May, 2053	32.63	294.17	6514.68
Jun, 2053	31.22	295.58	6219.10
Jul, 2053	29.80	297.00	5922.10
Aug, 2053	28.38	298.42	5623.67
Sep, 2053	26.95	299.85	5323.82
Oct, 2053	25.51	301.29	5022.53
Nov, 2053	24.07	302.73	4719.80
Dec, 2053	22.62	304.18	4415.61
Jan, 2054	21.16	305.64	4109.97
Feb, 2054	19.69	307.11	3802.86
Mar, 2054	18.22	308.58	3494.29
Apr, 2054	16.74	310.06	3184.23
May, 2054	15.26	311.54	2872.69
Jun, 2054	13.76	313.04	2559.65
Jul, 2054	12.27	314.53	2245.12
Aug, 2054	10.76	316.04	1929.08
Sep, 2054	9.24	317.56	1611.52
Oct, 2054	7.72	319.08	1292.44
Nov, 2054	6.19	320.61	971.83
Dec, 2054	4.66	322.14	649.69
Jan, 2055	3.11	323.69	326.00
Feb, 2055	1.56	325.24	0.77