Mortgage Parameters

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

Mortgage Summary

Property Total:	$151,000
Down Payment	$45,300
Mortgage Amount:	$105,700
Mortgage Payment:	$616.84 / month
Estimated Tax:	+ $83.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $700.73 / month
Total Interest Paid:	$116,362.80 over 30 years
Total Tax Paid:	$30,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	506.48	110.36	105589.64
Jan, 2025	505.95	110.89	105478.75
Feb, 2025	505.42	111.42	105367.33
Mar, 2025	504.89	111.95	105255.37
Apr, 2025	504.35	112.49	105142.88
May, 2025	503.81	113.03	105029.85
Jun, 2025	503.27	113.57	104916.28
Jul, 2025	502.72	114.12	104802.16
Aug, 2025	502.18	114.66	104687.50
Sep, 2025	501.63	115.21	104572.29
Oct, 2025	501.08	115.76	104456.52
Nov, 2025	500.52	116.32	104340.20
Dec, 2025	499.96	116.88	104223.33
Jan, 2026	499.40	117.44	104105.89
Feb, 2026	498.84	118.00	103987.89
Mar, 2026	498.28	118.56	103869.33
Apr, 2026	497.71	119.13	103750.20
May, 2026	497.14	119.70	103630.49
Jun, 2026	496.56	120.28	103510.21
Jul, 2026	495.99	120.85	103389.36
Aug, 2026	495.41	121.43	103267.93
Sep, 2026	494.83	122.01	103145.91
Oct, 2026	494.24	122.60	103023.31
Nov, 2026	493.65	123.19	102900.13
Dec, 2026	493.06	123.78	102776.35
Jan, 2027	492.47	124.37	102651.98
Feb, 2027	491.87	124.97	102527.01
Mar, 2027	491.28	125.56	102401.45
Apr, 2027	490.67	126.17	102275.28
May, 2027	490.07	126.77	102148.51
Jun, 2027	489.46	127.38	102021.13
Jul, 2027	488.85	127.99	101893.15
Aug, 2027	488.24	128.60	101764.54
Sep, 2027	487.62	129.22	101635.33
Oct, 2027	487.00	129.84	101505.49
Nov, 2027	486.38	130.46	101375.03
Dec, 2027	485.76	131.08	101243.94
Jan, 2028	485.13	131.71	101112.23
Feb, 2028	484.50	132.34	100979.89
Mar, 2028	483.86	132.98	100846.91
Apr, 2028	483.22	133.62	100713.29
May, 2028	482.58	134.26	100579.04
Jun, 2028	481.94	134.90	100444.14
Jul, 2028	481.29	135.55	100308.59
Aug, 2028	480.65	136.19	100172.40
Sep, 2028	479.99	136.85	100035.55
Oct, 2028	479.34	137.50	99898.05
Nov, 2028	478.68	138.16	99759.89
Dec, 2028	478.02	138.82	99621.06
Jan, 2029	477.35	139.49	99481.57
Feb, 2029	476.68	140.16	99341.42
Mar, 2029	476.01	140.83	99200.59
Apr, 2029	475.34	141.50	99059.08
May, 2029	474.66	142.18	98916.90
Jun, 2029	473.98	142.86	98774.04
Jul, 2029	473.29	143.55	98630.49
Aug, 2029	472.60	144.24	98486.26
Sep, 2029	471.91	144.93	98341.33
Oct, 2029	471.22	145.62	98195.71
Nov, 2029	470.52	146.32	98049.39
Dec, 2029	469.82	147.02	97902.37
Jan, 2030	469.12	147.72	97754.65
Feb, 2030	468.41	148.43	97606.21
Mar, 2030	467.70	149.14	97457.07
Apr, 2030	466.98	149.86	97307.21
May, 2030	466.26	150.58	97156.63
Jun, 2030	465.54	151.30	97005.34
Jul, 2030	464.82	152.02	96853.31
Aug, 2030	464.09	152.75	96700.56
Sep, 2030	463.36	153.48	96547.08
Oct, 2030	462.62	154.22	96392.86
Nov, 2030	461.88	154.96	96237.90
Dec, 2030	461.14	155.70	96082.20
Jan, 2031	460.39	156.45	95925.76
Feb, 2031	459.64	157.20	95768.56
Mar, 2031	458.89	157.95	95610.61
Apr, 2031	458.13	158.71	95451.91
May, 2031	457.37	159.47	95292.44
Jun, 2031	456.61	160.23	95132.21
Jul, 2031	455.84	161.00	94971.21
Aug, 2031	455.07	161.77	94809.44
Sep, 2031	454.30	162.54	94646.90
Oct, 2031	453.52	163.32	94483.57
Nov, 2031	452.73	164.11	94319.47
Dec, 2031	451.95	164.89	94154.58
Jan, 2032	451.16	165.68	93988.89
Feb, 2032	450.36	166.48	93822.42
Mar, 2032	449.57	167.27	93655.14
Apr, 2032	448.76	168.08	93487.07
May, 2032	447.96	168.88	93318.18
Jun, 2032	447.15	169.69	93148.49
Jul, 2032	446.34	170.50	92977.99
Aug, 2032	445.52	171.32	92806.67
Sep, 2032	444.70	172.14	92634.53
Oct, 2032	443.87	172.97	92461.56
Nov, 2032	443.04	173.80	92287.77
Dec, 2032	442.21	174.63	92113.14
Jan, 2033	441.38	175.46	91937.68
Feb, 2033	440.53	176.31	91761.37
Mar, 2033	439.69	177.15	91584.22
Apr, 2033	438.84	178.00	91406.22
May, 2033	437.99	178.85	91227.37
Jun, 2033	437.13	179.71	91047.66
Jul, 2033	436.27	180.57	90867.09
Aug, 2033	435.40	181.44	90685.66
Sep, 2033	434.54	182.30	90503.35
Oct, 2033	433.66	183.18	90320.17
Nov, 2033	432.78	184.06	90136.12
Dec, 2033	431.90	184.94	89951.18
Jan, 2034	431.02	185.82	89765.36
Feb, 2034	430.13	186.71	89578.64
Mar, 2034	429.23	187.61	89391.03
Apr, 2034	428.33	188.51	89202.52
May, 2034	427.43	189.41	89013.11
Jun, 2034	426.52	190.32	88822.79
Jul, 2034	425.61	191.23	88631.56
Aug, 2034	424.69	192.15	88439.42
Sep, 2034	423.77	193.07	88246.35
Oct, 2034	422.85	193.99	88052.36
Nov, 2034	421.92	194.92	87857.43
Dec, 2034	420.98	195.86	87661.58
Jan, 2035	420.05	196.79	87464.78
Feb, 2035	419.10	197.74	87267.04
Mar, 2035	418.15	198.69	87068.36
Apr, 2035	417.20	199.64	86868.72
May, 2035	416.25	200.59	86668.13
Jun, 2035	415.28	201.56	86466.57
Jul, 2035	414.32	202.52	86264.05
Aug, 2035	413.35	203.49	86060.56
Sep, 2035	412.37	204.47	85856.09
Oct, 2035	411.39	205.45	85650.65
Nov, 2035	410.41	206.43	85444.22
Dec, 2035	409.42	207.42	85236.80
Jan, 2036	408.43	208.41	85028.38
Feb, 2036	407.43	209.41	84818.97
Mar, 2036	406.42	210.42	84608.55
Apr, 2036	405.42	211.42	84397.13
May, 2036	404.40	212.44	84184.69
Jun, 2036	403.38	213.46	83971.24
Jul, 2036	402.36	214.48	83756.76
Aug, 2036	401.33	215.51	83541.25
Sep, 2036	400.30	216.54	83324.72
Oct, 2036	399.26	217.58	83107.14
Nov, 2036	398.22	218.62	82888.52
Dec, 2036	397.17	219.67	82668.86
Jan, 2037	396.12	220.72	82448.14
Feb, 2037	395.06	221.78	82226.36
Mar, 2037	394.00	222.84	82003.52
Apr, 2037	392.93	223.91	81779.62
May, 2037	391.86	224.98	81554.64
Jun, 2037	390.78	226.06	81328.58
Jul, 2037	389.70	227.14	81101.44
Aug, 2037	388.61	228.23	80873.21
Sep, 2037	387.52	229.32	80643.89
Oct, 2037	386.42	230.42	80413.47
Nov, 2037	385.31	231.53	80181.94
Dec, 2037	384.21	232.63	79949.31
Jan, 2038	383.09	233.75	79715.56
Feb, 2038	381.97	234.87	79480.69
Mar, 2038	380.84	236.00	79244.69
Apr, 2038	379.71	237.13	79007.57
May, 2038	378.58	238.26	78769.30
Jun, 2038	377.44	239.40	78529.90
Jul, 2038	376.29	240.55	78289.35
Aug, 2038	375.14	241.70	78047.65
Sep, 2038	373.98	242.86	77804.78
Oct, 2038	372.81	244.03	77560.76
Nov, 2038	371.65	245.19	77315.56
Dec, 2038	370.47	246.37	77069.19
Jan, 2039	369.29	247.55	76821.64
Feb, 2039	368.10	248.74	76572.91
Mar, 2039	366.91	249.93	76322.98
Apr, 2039	365.71	251.13	76071.85
May, 2039	364.51	252.33	75819.53
Jun, 2039	363.30	253.54	75565.99
Jul, 2039	362.09	254.75	75311.23
Aug, 2039	360.87	255.97	75055.26
Sep, 2039	359.64	257.20	74798.06
Oct, 2039	358.41	258.43	74539.63
Nov, 2039	357.17	259.67	74279.96
Dec, 2039	355.92	260.92	74019.04
Jan, 2040	354.67	262.17	73756.88
Feb, 2040	353.42	263.42	73493.45
Mar, 2040	352.16	264.68	73228.77
Apr, 2040	350.89	265.95	72962.82
May, 2040	349.61	267.23	72695.59
Jun, 2040	348.33	268.51	72427.09
Jul, 2040	347.05	269.79	72157.29
Aug, 2040	345.75	271.09	71886.21
Sep, 2040	344.45	272.39	71613.82
Oct, 2040	343.15	273.69	71340.13
Nov, 2040	341.84	275.00	71065.13
Dec, 2040	340.52	276.32	70788.81
Jan, 2041	339.20	277.64	70511.16
Feb, 2041	337.87	278.97	70232.19
Mar, 2041	336.53	280.31	69951.88
Apr, 2041	335.19	281.65	69670.23
May, 2041	333.84	283.00	69387.22
Jun, 2041	332.48	284.36	69102.86
Jul, 2041	331.12	285.72	68817.14
Aug, 2041	329.75	287.09	68530.05
Sep, 2041	328.37	288.47	68241.58
Oct, 2041	326.99	289.85	67951.73
Nov, 2041	325.60	291.24	67660.50
Dec, 2041	324.21	292.63	67367.86
Jan, 2042	322.80	294.04	67073.83
Feb, 2042	321.40	295.44	66778.38
Mar, 2042	319.98	296.86	66481.52
Apr, 2042	318.56	298.28	66183.24
May, 2042	317.13	299.71	65883.53
Jun, 2042	315.69	301.15	65582.38
Jul, 2042	314.25	302.59	65279.79
Aug, 2042	312.80	304.04	64975.75
Sep, 2042	311.34	305.50	64670.25
Oct, 2042	309.88	306.96	64363.29
Nov, 2042	308.41	308.43	64054.85
Dec, 2042	306.93	309.91	63744.94
Jan, 2043	305.44	311.40	63433.55
Feb, 2043	303.95	312.89	63120.66
Mar, 2043	302.45	314.39	62806.27
Apr, 2043	300.95	315.89	62490.38
May, 2043	299.43	317.41	62172.97
Jun, 2043	297.91	318.93	61854.05
Jul, 2043	296.38	320.46	61533.59
Aug, 2043	294.85	321.99	61211.60
Sep, 2043	293.31	323.53	60888.06
Oct, 2043	291.76	325.08	60562.98
Nov, 2043	290.20	326.64	60236.34
Dec, 2043	288.63	328.21	59908.13
Jan, 2044	287.06	329.78	59578.35
Feb, 2044	285.48	331.36	59246.99
Mar, 2044	283.89	332.95	58914.04
Apr, 2044	282.30	334.54	58579.50
May, 2044	280.69	336.15	58243.35
Jun, 2044	279.08	337.76	57905.59
Jul, 2044	277.46	339.38	57566.22
Aug, 2044	275.84	341.00	57225.22
Sep, 2044	274.20	342.64	56882.58
Oct, 2044	272.56	344.28	56538.30
Nov, 2044	270.91	345.93	56192.38
Dec, 2044	269.26	347.58	55844.79
Jan, 2045	267.59	349.25	55495.54
Feb, 2045	265.92	350.92	55144.62
Mar, 2045	264.23	352.61	54792.01
Apr, 2045	262.55	354.29	54437.72
May, 2045	260.85	355.99	54081.72
Jun, 2045	259.14	357.70	53724.02
Jul, 2045	257.43	359.41	53364.61
Aug, 2045	255.71	361.13	53003.48
Sep, 2045	253.97	362.87	52640.61
Oct, 2045	252.24	364.60	52276.01
Nov, 2045	250.49	366.35	51909.66
Dec, 2045	248.73	368.11	51541.55
Jan, 2046	246.97	369.87	51171.68
Feb, 2046	245.20	371.64	50800.04
Mar, 2046	243.42	373.42	50426.62
Apr, 2046	241.63	375.21	50051.40
May, 2046	239.83	377.01	49674.39
Jun, 2046	238.02	378.82	49295.58
Jul, 2046	236.21	380.63	48914.94
Aug, 2046	234.38	382.46	48532.49
Sep, 2046	232.55	384.29	48148.20
Oct, 2046	230.71	386.13	47762.07
Nov, 2046	228.86	387.98	47374.09
Dec, 2046	227.00	389.84	46984.25
Jan, 2047	225.13	391.71	46592.54
Feb, 2047	223.26	393.58	46198.96
Mar, 2047	221.37	395.47	45803.49
Apr, 2047	219.48	397.36	45406.13
May, 2047	217.57	399.27	45006.86
Jun, 2047	215.66	401.18	44605.67
Jul, 2047	213.74	403.10	44202.57
Aug, 2047	211.80	405.04	43797.53
Sep, 2047	209.86	406.98	43390.56
Oct, 2047	207.91	408.93	42981.63
Nov, 2047	205.95	410.89	42570.74
Dec, 2047	203.98	412.86	42157.89
Jan, 2048	202.01	414.83	41743.05
Feb, 2048	200.02	416.82	41326.23
Mar, 2048	198.02	418.82	40907.42
Apr, 2048	196.01	420.83	40486.59
May, 2048	194.00	422.84	40063.75
Jun, 2048	191.97	424.87	39638.88
Jul, 2048	189.94	426.90	39211.98
Aug, 2048	187.89	428.95	38783.03
Sep, 2048	185.84	431.00	38352.02
Oct, 2048	183.77	433.07	37918.95
Nov, 2048	181.69	435.15	37483.81
Dec, 2048	179.61	437.23	37046.58
Jan, 2049	177.51	439.33	36607.25
Feb, 2049	175.41	441.43	36165.82
Mar, 2049	173.29	443.55	35722.28
Apr, 2049	171.17	445.67	35276.61
May, 2049	169.03	447.81	34828.80
Jun, 2049	166.89	449.95	34378.85
Jul, 2049	164.73	452.11	33926.74
Aug, 2049	162.57	454.27	33472.47
Sep, 2049	160.39	456.45	33016.01
Oct, 2049	158.20	458.64	32557.38
Nov, 2049	156.00	460.84	32096.54
Dec, 2049	153.80	463.04	31633.50
Jan, 2050	151.58	465.26	31168.23
Feb, 2050	149.35	467.49	30700.74
Mar, 2050	147.11	469.73	30231.01
Apr, 2050	144.86	471.98	29759.03
May, 2050	142.60	474.24	29284.78
Jun, 2050	140.32	476.52	28808.26
Jul, 2050	138.04	478.80	28329.46
Aug, 2050	135.75	481.09	27848.37
Sep, 2050	133.44	483.40	27364.97
Oct, 2050	131.12	485.72	26879.25
Nov, 2050	128.80	488.04	26391.21
Dec, 2050	126.46	490.38	25900.83
Jan, 2051	124.11	492.73	25408.10
Feb, 2051	121.75	495.09	24913.00
Mar, 2051	119.37	497.47	24415.54
Apr, 2051	116.99	499.85	23915.69
May, 2051	114.60	502.24	23413.44
Jun, 2051	112.19	504.65	22908.79
Jul, 2051	109.77	507.07	22401.72
Aug, 2051	107.34	509.50	21892.23
Sep, 2051	104.90	511.94	21380.29
Oct, 2051	102.45	514.39	20865.89
Nov, 2051	99.98	516.86	20349.04
Dec, 2051	97.51	519.33	19829.70
Jan, 2052	95.02	521.82	19307.88
Feb, 2052	92.52	524.32	18783.56
Mar, 2052	90.00	526.84	18256.72
Apr, 2052	87.48	529.36	17727.36
May, 2052	84.94	531.90	17195.46
Jun, 2052	82.39	534.45	16661.02
Jul, 2052	79.83	537.01	16124.01
Aug, 2052	77.26	539.58	15584.43
Sep, 2052	74.68	542.16	15042.27
Oct, 2052	72.08	544.76	14497.51
Nov, 2052	69.47	547.37	13950.13
Dec, 2052	66.84	550.00	13400.14
Jan, 2053	64.21	552.63	12847.51
Feb, 2053	61.56	555.28	12292.23
Mar, 2053	58.90	557.94	11734.29
Apr, 2053	56.23	560.61	11173.68
May, 2053	53.54	563.30	10610.38
Jun, 2053	50.84	566.00	10044.38
Jul, 2053	48.13	568.71	9475.67
Aug, 2053	45.40	571.44	8904.23
Sep, 2053	42.67	574.17	8330.06
Oct, 2053	39.91	576.93	7753.13
Nov, 2053	37.15	579.69	7173.44
Dec, 2053	34.37	582.47	6590.98
Jan, 2054	31.58	585.26	6005.72
Feb, 2054	28.78	588.06	5417.65
Mar, 2054	25.96	590.88	4826.77
Apr, 2054	23.13	593.71	4233.06
May, 2054	20.28	596.56	3636.51
Jun, 2054	17.42	599.42	3037.09
Jul, 2054	14.55	602.29	2434.80
Aug, 2054	11.67	605.17	1829.63
Sep, 2054	8.77	608.07	1221.56
Oct, 2054	5.85	610.99	610.57
Nov, 2054	2.93	613.91	0