Mortgage Parameters

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

Mortgage Summary

Property Total:	$100,000
Down Payment	$30,000
Mortgage Amount:	$70,000
Mortgage Payment:	$408.50 / month
Estimated Tax:	+ $55.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $464.06 / month
Total Interest Paid:	$77,061.60 over 30 years
Total Tax Paid:	$20,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	335.42	73.08	69926.92
Oct, 2024	335.07	73.43	69853.48
Nov, 2024	334.71	73.79	69779.70
Dec, 2024	334.36	74.14	69705.56
Jan, 2025	334.01	74.49	69631.06
Feb, 2025	333.65	74.85	69556.21
Mar, 2025	333.29	75.21	69481.00
Apr, 2025	332.93	75.57	69405.43
May, 2025	332.57	75.93	69329.50
Jun, 2025	332.20	76.30	69253.21
Jul, 2025	331.84	76.66	69176.54
Aug, 2025	331.47	77.03	69099.51
Sep, 2025	331.10	77.40	69022.12
Oct, 2025	330.73	77.77	68944.35
Nov, 2025	330.36	78.14	68866.21
Dec, 2025	329.98	78.52	68787.69
Jan, 2026	329.61	78.89	68708.80
Feb, 2026	329.23	79.27	68629.53
Mar, 2026	328.85	79.65	68549.88
Apr, 2026	328.47	80.03	68469.84
May, 2026	328.08	80.42	68389.43
Jun, 2026	327.70	80.80	68308.63
Jul, 2026	327.31	81.19	68227.44
Aug, 2026	326.92	81.58	68145.86
Sep, 2026	326.53	81.97	68063.90
Oct, 2026	326.14	82.36	67981.54
Nov, 2026	325.74	82.76	67898.78
Dec, 2026	325.35	83.15	67815.63
Jan, 2027	324.95	83.55	67732.08
Feb, 2027	324.55	83.95	67648.13
Mar, 2027	324.15	84.35	67563.78
Apr, 2027	323.74	84.76	67479.02
May, 2027	323.34	85.16	67393.86
Jun, 2027	322.93	85.57	67308.28
Jul, 2027	322.52	85.98	67222.30
Aug, 2027	322.11	86.39	67135.91
Sep, 2027	321.69	86.81	67049.10
Oct, 2027	321.28	87.22	66961.88
Nov, 2027	320.86	87.64	66874.24
Dec, 2027	320.44	88.06	66786.18
Jan, 2028	320.02	88.48	66697.70
Feb, 2028	319.59	88.91	66608.79
Mar, 2028	319.17	89.33	66519.46
Apr, 2028	318.74	89.76	66429.69
May, 2028	318.31	90.19	66339.50
Jun, 2028	317.88	90.62	66248.88
Jul, 2028	317.44	91.06	66157.82
Aug, 2028	317.01	91.49	66066.33
Sep, 2028	316.57	91.93	65974.40
Oct, 2028	316.13	92.37	65882.02
Nov, 2028	315.68	92.82	65789.21
Dec, 2028	315.24	93.26	65695.95
Jan, 2029	314.79	93.71	65602.24
Feb, 2029	314.34	94.16	65508.09
Mar, 2029	313.89	94.61	65413.48
Apr, 2029	313.44	95.06	65318.42
May, 2029	312.98	95.52	65222.90
Jun, 2029	312.53	95.97	65126.93
Jul, 2029	312.07	96.43	65030.50
Aug, 2029	311.60	96.90	64933.60
Sep, 2029	311.14	97.36	64836.24
Oct, 2029	310.67	97.83	64738.41
Nov, 2029	310.20	98.30	64640.12
Dec, 2029	309.73	98.77	64541.35
Jan, 2030	309.26	99.24	64442.11
Feb, 2030	308.79	99.71	64342.40
Mar, 2030	308.31	100.19	64242.21
Apr, 2030	307.83	100.67	64141.53
May, 2030	307.34	101.16	64040.38
Jun, 2030	306.86	101.64	63938.74
Jul, 2030	306.37	102.13	63836.61
Aug, 2030	305.88	102.62	63733.99
Sep, 2030	305.39	103.11	63630.89
Oct, 2030	304.90	103.60	63527.28
Nov, 2030	304.40	104.10	63423.19
Dec, 2030	303.90	104.60	63318.59
Jan, 2031	303.40	105.10	63213.49
Feb, 2031	302.90	105.60	63107.89
Mar, 2031	302.39	106.11	63001.78
Apr, 2031	301.88	106.62	62895.16
May, 2031	301.37	107.13	62788.04
Jun, 2031	300.86	107.64	62680.40
Jul, 2031	300.34	108.16	62572.24
Aug, 2031	299.83	108.67	62463.57
Sep, 2031	299.30	109.20	62354.37
Oct, 2031	298.78	109.72	62244.65
Nov, 2031	298.26	110.24	62134.41
Dec, 2031	297.73	110.77	62023.63
Jan, 2032	297.20	111.30	61912.33
Feb, 2032	296.66	111.84	61800.49
Mar, 2032	296.13	112.37	61688.12
Apr, 2032	295.59	112.91	61575.21
May, 2032	295.05	113.45	61461.76
Jun, 2032	294.50	114.00	61347.76
Jul, 2032	293.96	114.54	61233.22
Aug, 2032	293.41	115.09	61118.13
Sep, 2032	292.86	115.64	61002.49
Oct, 2032	292.30	116.20	60886.29
Nov, 2032	291.75	116.75	60769.54
Dec, 2032	291.19	117.31	60652.23
Jan, 2033	290.63	117.87	60534.35
Feb, 2033	290.06	118.44	60415.91
Mar, 2033	289.49	119.01	60296.90
Apr, 2033	288.92	119.58	60177.33
May, 2033	288.35	120.15	60057.18
Jun, 2033	287.77	120.73	59936.45
Jul, 2033	287.20	121.30	59815.15
Aug, 2033	286.61	121.89	59693.26
Sep, 2033	286.03	122.47	59570.79
Oct, 2033	285.44	123.06	59447.73
Nov, 2033	284.85	123.65	59324.09
Dec, 2033	284.26	124.24	59199.85
Jan, 2034	283.67	124.83	59075.01
Feb, 2034	283.07	125.43	58949.58
Mar, 2034	282.47	126.03	58823.55
Apr, 2034	281.86	126.64	58696.91
May, 2034	281.26	127.24	58569.67
Jun, 2034	280.65	127.85	58441.81
Jul, 2034	280.03	128.47	58313.35
Aug, 2034	279.42	129.08	58184.27
Sep, 2034	278.80	129.70	58054.57
Oct, 2034	278.18	130.32	57924.24
Nov, 2034	277.55	130.95	57793.30
Dec, 2034	276.93	131.57	57661.72
Jan, 2035	276.30	132.20	57529.52
Feb, 2035	275.66	132.84	57396.68
Mar, 2035	275.03	133.47	57263.21
Apr, 2035	274.39	134.11	57129.09
May, 2035	273.74	134.76	56994.34
Jun, 2035	273.10	135.40	56858.93
Jul, 2035	272.45	136.05	56722.88
Aug, 2035	271.80	136.70	56586.18
Sep, 2035	271.14	137.36	56448.82
Oct, 2035	270.48	138.02	56310.81
Nov, 2035	269.82	138.68	56172.13
Dec, 2035	269.16	139.34	56032.79
Jan, 2036	268.49	140.01	55892.78
Feb, 2036	267.82	140.68	55752.10
Mar, 2036	267.15	141.35	55610.74
Apr, 2036	266.47	142.03	55468.71
May, 2036	265.79	142.71	55326.00
Jun, 2036	265.10	143.40	55182.60
Jul, 2036	264.42	144.08	55038.52
Aug, 2036	263.73	144.77	54893.75
Sep, 2036	263.03	145.47	54748.28
Oct, 2036	262.34	146.16	54602.11
Nov, 2036	261.64	146.86	54455.25
Dec, 2036	260.93	147.57	54307.68
Jan, 2037	260.22	148.28	54159.40
Feb, 2037	259.51	148.99	54010.42
Mar, 2037	258.80	149.70	53860.72
Apr, 2037	258.08	150.42	53710.30
May, 2037	257.36	151.14	53559.16
Jun, 2037	256.64	151.86	53407.30
Jul, 2037	255.91	152.59	53254.71
Aug, 2037	255.18	153.32	53101.39
Sep, 2037	254.44	154.06	52947.33
Oct, 2037	253.71	154.79	52792.54
Nov, 2037	252.96	155.54	52637.00
Dec, 2037	252.22	156.28	52480.72
Jan, 2038	251.47	157.03	52323.69
Feb, 2038	250.72	157.78	52165.91
Mar, 2038	249.96	158.54	52007.37
Apr, 2038	249.20	159.30	51848.07
May, 2038	248.44	160.06	51688.01
Jun, 2038	247.67	160.83	51527.18
Jul, 2038	246.90	161.60	51365.59
Aug, 2038	246.13	162.37	51203.21
Sep, 2038	245.35	163.15	51040.06
Oct, 2038	244.57	163.93	50876.13
Nov, 2038	243.78	164.72	50711.41
Dec, 2038	242.99	165.51	50545.90
Jan, 2039	242.20	166.30	50379.60
Feb, 2039	241.40	167.10	50212.50
Mar, 2039	240.60	167.90	50044.60
Apr, 2039	239.80	168.70	49875.90
May, 2039	238.99	169.51	49706.39
Jun, 2039	238.18	170.32	49536.07
Jul, 2039	237.36	171.14	49364.93
Aug, 2039	236.54	171.96	49192.97
Sep, 2039	235.72	172.78	49020.18
Oct, 2039	234.89	173.61	48846.57
Nov, 2039	234.06	174.44	48672.13
Dec, 2039	233.22	175.28	48496.85
Jan, 2040	232.38	176.12	48320.73
Feb, 2040	231.54	176.96	48143.77
Mar, 2040	230.69	177.81	47965.96
Apr, 2040	229.84	178.66	47787.29
May, 2040	228.98	179.52	47607.77
Jun, 2040	228.12	180.38	47427.39
Jul, 2040	227.26	181.24	47246.15
Aug, 2040	226.39	182.11	47064.04
Sep, 2040	225.52	182.98	46881.05
Oct, 2040	224.64	183.86	46697.19
Nov, 2040	223.76	184.74	46512.45
Dec, 2040	222.87	185.63	46326.82
Jan, 2041	221.98	186.52	46140.30
Feb, 2041	221.09	187.41	45952.89
Mar, 2041	220.19	188.31	45764.58
Apr, 2041	219.29	189.21	45575.37
May, 2041	218.38	190.12	45385.25
Jun, 2041	217.47	191.03	45194.23
Jul, 2041	216.56	191.94	45002.28
Aug, 2041	215.64	192.86	44809.42
Sep, 2041	214.71	193.79	44615.63
Oct, 2041	213.78	194.72	44420.91
Nov, 2041	212.85	195.65	44225.26
Dec, 2041	211.91	196.59	44028.67
Jan, 2042	210.97	197.53	43831.15
Feb, 2042	210.02	198.48	43632.67
Mar, 2042	209.07	199.43	43433.24
Apr, 2042	208.12	200.38	43232.86
May, 2042	207.16	201.34	43031.52
Jun, 2042	206.19	202.31	42829.21
Jul, 2042	205.22	203.28	42625.93
Aug, 2042	204.25	204.25	42421.68
Sep, 2042	203.27	205.23	42216.45
Oct, 2042	202.29	206.21	42010.24
Nov, 2042	201.30	207.20	41803.04
Dec, 2042	200.31	208.19	41594.85
Jan, 2043	199.31	209.19	41385.65
Feb, 2043	198.31	210.19	41175.46
Mar, 2043	197.30	211.20	40964.26
Apr, 2043	196.29	212.21	40752.05
May, 2043	195.27	213.23	40538.82
Jun, 2043	194.25	214.25	40324.57
Jul, 2043	193.22	215.28	40109.29
Aug, 2043	192.19	216.31	39892.98
Sep, 2043	191.15	217.35	39675.63
Oct, 2043	190.11	218.39	39457.24
Nov, 2043	189.07	219.43	39237.81
Dec, 2043	188.01	220.49	39017.32
Jan, 2044	186.96	221.54	38795.78
Feb, 2044	185.90	222.60	38573.18
Mar, 2044	184.83	223.67	38349.51
Apr, 2044	183.76	224.74	38124.77
May, 2044	182.68	225.82	37898.95
Jun, 2044	181.60	226.90	37672.05
Jul, 2044	180.51	227.99	37444.06
Aug, 2044	179.42	229.08	37214.98
Sep, 2044	178.32	230.18	36984.80
Oct, 2044	177.22	231.28	36753.52
Nov, 2044	176.11	232.39	36521.13
Dec, 2044	175.00	233.50	36287.63
Jan, 2045	173.88	234.62	36053.01
Feb, 2045	172.75	235.75	35817.26
Mar, 2045	171.62	236.88	35580.38
Apr, 2045	170.49	238.01	35342.37
May, 2045	169.35	239.15	35103.22
Jun, 2045	168.20	240.30	34862.92
Jul, 2045	167.05	241.45	34621.48
Aug, 2045	165.89	242.61	34378.87
Sep, 2045	164.73	243.77	34135.10
Oct, 2045	163.56	244.94	33890.17
Nov, 2045	162.39	246.11	33644.06
Dec, 2045	161.21	247.29	33396.77
Jan, 2046	160.03	248.47	33148.29
Feb, 2046	158.84	249.66	32898.63
Mar, 2046	157.64	250.86	32647.77
Apr, 2046	156.44	252.06	32395.71
May, 2046	155.23	253.27	32142.44
Jun, 2046	154.02	254.48	31887.95
Jul, 2046	152.80	255.70	31632.25
Aug, 2046	151.57	256.93	31375.32
Sep, 2046	150.34	258.16	31117.16
Oct, 2046	149.10	259.40	30857.76
Nov, 2046	147.86	260.64	30597.12
Dec, 2046	146.61	261.89	30335.23
Jan, 2047	145.36	263.14	30072.09
Feb, 2047	144.10	264.40	29807.69
Mar, 2047	142.83	265.67	29542.01
Apr, 2047	141.56	266.94	29275.07
May, 2047	140.28	268.22	29006.85
Jun, 2047	138.99	269.51	28737.34
Jul, 2047	137.70	270.80	28466.54
Aug, 2047	136.40	272.10	28194.44
Sep, 2047	135.10	273.40	27921.04
Oct, 2047	133.79	274.71	27646.33
Nov, 2047	132.47	276.03	27370.30
Dec, 2047	131.15	277.35	27092.95
Jan, 2048	129.82	278.68	26814.27
Feb, 2048	128.49	280.01	26534.25
Mar, 2048	127.14	281.36	26252.90
Apr, 2048	125.80	282.70	25970.19
May, 2048	124.44	284.06	25686.13
Jun, 2048	123.08	285.42	25400.71
Jul, 2048	121.71	286.79	25113.92
Aug, 2048	120.34	288.16	24825.76
Sep, 2048	118.96	289.54	24536.22
Oct, 2048	117.57	290.93	24245.29
Nov, 2048	116.18	292.32	23952.96
Dec, 2048	114.77	293.73	23659.24
Jan, 2049	113.37	295.13	23364.10
Feb, 2049	111.95	296.55	23067.56
Mar, 2049	110.53	297.97	22769.59
Apr, 2049	109.10	299.40	22470.19
May, 2049	107.67	300.83	22169.36
Jun, 2049	106.23	302.27	21867.09
Jul, 2049	104.78	303.72	21563.37
Aug, 2049	103.32	305.18	21258.20
Sep, 2049	101.86	306.64	20951.56
Oct, 2049	100.39	308.11	20643.45
Nov, 2049	98.92	309.58	20333.87
Dec, 2049	97.43	311.07	20022.80
Jan, 2050	95.94	312.56	19710.24
Feb, 2050	94.44	314.06	19396.19
Mar, 2050	92.94	315.56	19080.63
Apr, 2050	91.43	317.07	18763.56
May, 2050	89.91	318.59	18444.96
Jun, 2050	88.38	320.12	18124.85
Jul, 2050	86.85	321.65	17803.19
Aug, 2050	85.31	323.19	17480.00
Sep, 2050	83.76	324.74	17155.26
Oct, 2050	82.20	326.30	16828.96
Nov, 2050	80.64	327.86	16501.10
Dec, 2050	79.07	329.43	16171.67
Jan, 2051	77.49	331.01	15840.66
Feb, 2051	75.90	332.60	15508.06
Mar, 2051	74.31	334.19	15173.87
Apr, 2051	72.71	335.79	14838.08
May, 2051	71.10	337.40	14500.68
Jun, 2051	69.48	339.02	14161.66
Jul, 2051	67.86	340.64	13821.02
Aug, 2051	66.23	342.27	13478.74
Sep, 2051	64.59	343.91	13134.83
Oct, 2051	62.94	345.56	12789.27
Nov, 2051	61.28	347.22	12442.05
Dec, 2051	59.62	348.88	12093.17
Jan, 2052	57.95	350.55	11742.61
Feb, 2052	56.27	352.23	11390.38
Mar, 2052	54.58	353.92	11036.46
Apr, 2052	52.88	355.62	10680.84
May, 2052	51.18	357.32	10323.52
Jun, 2052	49.47	359.03	9964.49
Jul, 2052	47.75	360.75	9603.73
Aug, 2052	46.02	362.48	9241.25
Sep, 2052	44.28	364.22	8877.03
Oct, 2052	42.54	365.96	8511.07
Nov, 2052	40.78	367.72	8143.35
Dec, 2052	39.02	369.48	7773.87
Jan, 2053	37.25	371.25	7402.62
Feb, 2053	35.47	373.03	7029.59
Mar, 2053	33.68	374.82	6654.78
Apr, 2053	31.89	376.61	6278.16
May, 2053	30.08	378.42	5899.75
Jun, 2053	28.27	380.23	5519.52
Jul, 2053	26.45	382.05	5137.46
Aug, 2053	24.62	383.88	4753.58
Sep, 2053	22.78	385.72	4367.86
Oct, 2053	20.93	387.57	3980.29
Nov, 2053	19.07	389.43	3590.86
Dec, 2053	17.21	391.29	3199.57
Jan, 2054	15.33	393.17	2806.40
Feb, 2054	13.45	395.05	2411.34
Mar, 2054	11.55	396.95	2014.40
Apr, 2054	9.65	398.85	1615.55
May, 2054	7.74	400.76	1214.79
Jun, 2054	5.82	402.68	812.11
Jul, 2054	3.89	404.61	407.50
Aug, 2054	1.95	406.55	0.96