Mortgage Parameters

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

Mortgage Summary

Property Total:	$169,000
Down Payment	$50,700
Mortgage Amount:	$118,300
Mortgage Payment:	$690.37 / month
Estimated Tax:	+ $93.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $784.26 / month
Total Interest Paid:	$130,233.60 over 30 years
Total Tax Paid:	$33,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	566.85	123.52	118176.48
Jan, 2025	566.26	124.11	118052.38
Feb, 2025	565.67	124.70	117927.67
Mar, 2025	565.07	125.30	117802.37
Apr, 2025	564.47	125.90	117676.47
May, 2025	563.87	126.50	117549.97
Jun, 2025	563.26	127.11	117422.86
Jul, 2025	562.65	127.72	117295.14
Aug, 2025	562.04	128.33	117166.81
Sep, 2025	561.42	128.95	117037.87
Oct, 2025	560.81	129.56	116908.30
Nov, 2025	560.19	130.18	116778.12
Dec, 2025	559.56	130.81	116647.31
Jan, 2026	558.94	131.43	116515.87
Feb, 2026	558.31	132.06	116383.81
Mar, 2026	557.67	132.70	116251.11
Apr, 2026	557.04	133.33	116117.78
May, 2026	556.40	133.97	115983.81
Jun, 2026	555.76	134.61	115849.19
Jul, 2026	555.11	135.26	115713.93
Aug, 2026	554.46	135.91	115578.03
Sep, 2026	553.81	136.56	115441.47
Oct, 2026	553.16	137.21	115304.25
Nov, 2026	552.50	137.87	115166.38
Dec, 2026	551.84	138.53	115027.85
Jan, 2027	551.18	139.19	114888.66
Feb, 2027	550.51	139.86	114748.80
Mar, 2027	549.84	140.53	114608.26
Apr, 2027	549.16	141.21	114467.06
May, 2027	548.49	141.88	114325.18
Jun, 2027	547.81	142.56	114182.61
Jul, 2027	547.13	143.24	114039.37
Aug, 2027	546.44	143.93	113895.44
Sep, 2027	545.75	144.62	113750.82
Oct, 2027	545.06	145.31	113605.50
Nov, 2027	544.36	146.01	113459.49
Dec, 2027	543.66	146.71	113312.78
Jan, 2028	542.96	147.41	113165.37
Feb, 2028	542.25	148.12	113017.25
Mar, 2028	541.54	148.83	112868.42
Apr, 2028	540.83	149.54	112718.88
May, 2028	540.11	150.26	112568.62
Jun, 2028	539.39	150.98	112417.64
Jul, 2028	538.67	151.70	112265.94
Aug, 2028	537.94	152.43	112113.51
Sep, 2028	537.21	153.16	111960.35
Oct, 2028	536.48	153.89	111806.46
Nov, 2028	535.74	154.63	111651.83
Dec, 2028	535.00	155.37	111496.46
Jan, 2029	534.25	156.12	111340.34
Feb, 2029	533.51	156.86	111183.48
Mar, 2029	532.75	157.62	111025.86
Apr, 2029	532.00	158.37	110867.49
May, 2029	531.24	159.13	110708.36
Jun, 2029	530.48	159.89	110548.47
Jul, 2029	529.71	160.66	110387.81
Aug, 2029	528.94	161.43	110226.38
Sep, 2029	528.17	162.20	110064.18
Oct, 2029	527.39	162.98	109901.20
Nov, 2029	526.61	163.76	109737.44
Dec, 2029	525.83	164.54	109572.89
Jan, 2030	525.04	165.33	109407.56
Feb, 2030	524.24	166.13	109241.43
Mar, 2030	523.45	166.92	109074.51
Apr, 2030	522.65	167.72	108906.79
May, 2030	521.85	168.52	108738.27
Jun, 2030	521.04	169.33	108568.93
Jul, 2030	520.23	170.14	108398.79
Aug, 2030	519.41	170.96	108227.83
Sep, 2030	518.59	171.78	108056.05
Oct, 2030	517.77	172.60	107883.45
Nov, 2030	516.94	173.43	107710.02
Dec, 2030	516.11	174.26	107535.76
Jan, 2031	515.28	175.09	107360.67
Feb, 2031	514.44	175.93	107184.74
Mar, 2031	513.59	176.78	107007.96
Apr, 2031	512.75	177.62	106830.34
May, 2031	511.90	178.47	106651.86
Jun, 2031	511.04	179.33	106472.53
Jul, 2031	510.18	180.19	106292.34
Aug, 2031	509.32	181.05	106111.29
Sep, 2031	508.45	181.92	105929.37
Oct, 2031	507.58	182.79	105746.58
Nov, 2031	506.70	183.67	105562.91
Dec, 2031	505.82	184.55	105378.36
Jan, 2032	504.94	185.43	105192.93
Feb, 2032	504.05	186.32	105006.61
Mar, 2032	503.16	187.21	104819.40
Apr, 2032	502.26	188.11	104631.29
May, 2032	501.36	189.01	104442.27
Jun, 2032	500.45	189.92	104252.36
Jul, 2032	499.54	190.83	104061.53
Aug, 2032	498.63	191.74	103869.79
Sep, 2032	497.71	192.66	103677.13
Oct, 2032	496.79	193.58	103483.54
Nov, 2032	495.86	194.51	103289.03
Dec, 2032	494.93	195.44	103093.59
Jan, 2033	493.99	196.38	102897.21
Feb, 2033	493.05	197.32	102699.89
Mar, 2033	492.10	198.27	102501.62
Apr, 2033	491.15	199.22	102302.40
May, 2033	490.20	200.17	102102.23
Jun, 2033	489.24	201.13	101901.10
Jul, 2033	488.28	202.09	101699.01
Aug, 2033	487.31	203.06	101495.95
Sep, 2033	486.33	204.04	101291.91
Oct, 2033	485.36	205.01	101086.90
Nov, 2033	484.37	206.00	100880.90
Dec, 2033	483.39	206.98	100673.92
Jan, 2034	482.40	207.97	100465.95
Feb, 2034	481.40	208.97	100256.98
Mar, 2034	480.40	209.97	100047.00
Apr, 2034	479.39	210.98	99836.03
May, 2034	478.38	211.99	99624.04
Jun, 2034	477.37	213.00	99411.03
Jul, 2034	476.34	214.03	99197.01
Aug, 2034	475.32	215.05	98981.96
Sep, 2034	474.29	216.08	98765.87
Oct, 2034	473.25	217.12	98548.76
Nov, 2034	472.21	218.16	98330.60
Dec, 2034	471.17	219.20	98111.40
Jan, 2035	470.12	220.25	97891.15
Feb, 2035	469.06	221.31	97669.84
Mar, 2035	468.00	222.37	97447.47
Apr, 2035	466.94	223.43	97224.03
May, 2035	465.87	224.50	96999.53
Jun, 2035	464.79	225.58	96773.95
Jul, 2035	463.71	226.66	96547.29
Aug, 2035	462.62	227.75	96319.54
Sep, 2035	461.53	228.84	96090.70
Oct, 2035	460.43	229.94	95860.77
Nov, 2035	459.33	231.04	95629.73
Dec, 2035	458.23	232.14	95397.58
Jan, 2036	457.11	233.26	95164.33
Feb, 2036	456.00	234.37	94929.95
Mar, 2036	454.87	235.50	94694.46
Apr, 2036	453.74	236.63	94457.83
May, 2036	452.61	237.76	94220.07
Jun, 2036	451.47	238.90	93981.17
Jul, 2036	450.33	240.04	93741.13
Aug, 2036	449.18	241.19	93499.93
Sep, 2036	448.02	242.35	93257.58
Oct, 2036	446.86	243.51	93014.07
Nov, 2036	445.69	244.68	92769.40
Dec, 2036	444.52	245.85	92523.55
Jan, 2037	443.34	247.03	92276.52
Feb, 2037	442.16	248.21	92028.31
Mar, 2037	440.97	249.40	91778.91
Apr, 2037	439.77	250.60	91528.31
May, 2037	438.57	251.80	91276.51
Jun, 2037	437.37	253.00	91023.51
Jul, 2037	436.15	254.22	90769.29
Aug, 2037	434.94	255.43	90513.86
Sep, 2037	433.71	256.66	90257.20
Oct, 2037	432.48	257.89	89999.31
Nov, 2037	431.25	259.12	89740.19
Dec, 2037	430.01	260.36	89479.83
Jan, 2038	428.76	261.61	89218.21
Feb, 2038	427.50	262.87	88955.35
Mar, 2038	426.24	264.13	88691.22
Apr, 2038	424.98	265.39	88425.83
May, 2038	423.71	266.66	88159.17
Jun, 2038	422.43	267.94	87891.23
Jul, 2038	421.15	269.22	87622.00
Aug, 2038	419.86	270.51	87351.49
Sep, 2038	418.56	271.81	87079.68
Oct, 2038	417.26	273.11	86806.56
Nov, 2038	415.95	274.42	86532.14
Dec, 2038	414.63	275.74	86256.41
Jan, 2039	413.31	277.06	85979.35
Feb, 2039	411.98	278.39	85700.96
Mar, 2039	410.65	279.72	85421.24
Apr, 2039	409.31	281.06	85140.18
May, 2039	407.96	282.41	84857.78
Jun, 2039	406.61	283.76	84574.02
Jul, 2039	405.25	285.12	84288.90
Aug, 2039	403.88	286.49	84002.41
Sep, 2039	402.51	287.86	83714.55
Oct, 2039	401.13	289.24	83425.31
Nov, 2039	399.75	290.62	83134.69
Dec, 2039	398.35	292.02	82842.67
Jan, 2040	396.95	293.42	82549.26
Feb, 2040	395.55	294.82	82254.44
Mar, 2040	394.14	296.23	81958.20
Apr, 2040	392.72	297.65	81660.55
May, 2040	391.29	299.08	81361.47
Jun, 2040	389.86	300.51	81060.96
Jul, 2040	388.42	301.95	80759.00
Aug, 2040	386.97	303.40	80455.60
Sep, 2040	385.52	304.85	80150.75
Oct, 2040	384.06	306.31	79844.44
Nov, 2040	382.59	307.78	79536.65
Dec, 2040	381.11	309.26	79227.40
Jan, 2041	379.63	310.74	78916.66
Feb, 2041	378.14	312.23	78604.43
Mar, 2041	376.65	313.72	78290.71
Apr, 2041	375.14	315.23	77975.48
May, 2041	373.63	316.74	77658.74
Jun, 2041	372.11	318.26	77340.49
Jul, 2041	370.59	319.78	77020.71
Aug, 2041	369.06	321.31	76699.40
Sep, 2041	367.52	322.85	76376.54
Oct, 2041	365.97	324.40	76052.14
Nov, 2041	364.42	325.95	75726.19
Dec, 2041	362.85	327.52	75398.68
Jan, 2042	361.29	329.08	75069.59
Feb, 2042	359.71	330.66	74738.93
Mar, 2042	358.12	332.25	74406.68
Apr, 2042	356.53	333.84	74072.85
May, 2042	354.93	335.44	73737.41
Jun, 2042	353.33	337.04	73400.36
Jul, 2042	351.71	338.66	73061.70
Aug, 2042	350.09	340.28	72721.42
Sep, 2042	348.46	341.91	72379.51
Oct, 2042	346.82	343.55	72035.96
Nov, 2042	345.17	345.20	71690.76
Dec, 2042	343.52	346.85	71343.91
Jan, 2043	341.86	348.51	70995.39
Feb, 2043	340.19	350.18	70645.21
Mar, 2043	338.51	351.86	70293.35
Apr, 2043	336.82	353.55	69939.80
May, 2043	335.13	355.24	69584.56
Jun, 2043	333.43	356.94	69227.61
Jul, 2043	331.72	358.65	68868.96
Aug, 2043	330.00	360.37	68508.59
Sep, 2043	328.27	362.10	68146.49
Oct, 2043	326.54	363.83	67782.65
Nov, 2043	324.79	365.58	67417.07
Dec, 2043	323.04	367.33	67049.74
Jan, 2044	321.28	369.09	66680.65
Feb, 2044	319.51	370.86	66309.80
Mar, 2044	317.73	372.64	65937.16
Apr, 2044	315.95	374.42	65562.74
May, 2044	314.15	376.22	65186.52
Jun, 2044	312.35	378.02	64808.51
Jul, 2044	310.54	379.83	64428.68
Aug, 2044	308.72	381.65	64047.03
Sep, 2044	306.89	383.48	63663.55
Oct, 2044	305.05	385.32	63278.23
Nov, 2044	303.21	387.16	62891.07
Dec, 2044	301.35	389.02	62502.05
Jan, 2045	299.49	390.88	62111.17
Feb, 2045	297.62	392.75	61718.42
Mar, 2045	295.73	394.64	61323.78
Apr, 2045	293.84	396.53	60927.26
May, 2045	291.94	398.43	60528.83
Jun, 2045	290.03	400.34	60128.49
Jul, 2045	288.12	402.25	59726.24
Aug, 2045	286.19	404.18	59322.06
Sep, 2045	284.25	406.12	58915.94
Oct, 2045	282.31	408.06	58507.87
Nov, 2045	280.35	410.02	58097.86
Dec, 2045	278.39	411.98	57685.87
Jan, 2046	276.41	413.96	57271.91
Feb, 2046	274.43	415.94	56855.97
Mar, 2046	272.43	417.94	56438.03
Apr, 2046	270.43	419.94	56018.10
May, 2046	268.42	421.95	55596.15
Jun, 2046	266.40	423.97	55172.18
Jul, 2046	264.37	426.00	54746.17
Aug, 2046	262.33	428.04	54318.13
Sep, 2046	260.27	430.10	53888.03
Oct, 2046	258.21	432.16	53455.88
Nov, 2046	256.14	434.23	53021.65
Dec, 2046	254.06	436.31	52585.34
Jan, 2047	251.97	438.40	52146.94
Feb, 2047	249.87	440.50	51706.44
Mar, 2047	247.76	442.61	51263.83
Apr, 2047	245.64	444.73	50819.10
May, 2047	243.51	446.86	50372.24
Jun, 2047	241.37	449.00	49923.24
Jul, 2047	239.22	451.15	49472.08
Aug, 2047	237.05	453.32	49018.77
Sep, 2047	234.88	455.49	48563.28
Oct, 2047	232.70	457.67	48105.61
Nov, 2047	230.51	459.86	47645.74
Dec, 2047	228.30	462.07	47183.68
Jan, 2048	226.09	464.28	46719.39
Feb, 2048	223.86	466.51	46252.89
Mar, 2048	221.63	468.74	45784.15
Apr, 2048	219.38	470.99	45313.16
May, 2048	217.13	473.24	44839.91
Jun, 2048	214.86	475.51	44364.40
Jul, 2048	212.58	477.79	43886.61
Aug, 2048	210.29	480.08	43406.53
Sep, 2048	207.99	482.38	42924.15
Oct, 2048	205.68	484.69	42439.46
Nov, 2048	203.36	487.01	41952.44
Dec, 2048	201.02	489.35	41463.10
Jan, 2049	198.68	491.69	40971.40
Feb, 2049	196.32	494.05	40477.36
Mar, 2049	193.95	496.42	39980.94
Apr, 2049	191.58	498.79	39482.14
May, 2049	189.19	501.18	38980.96
Jun, 2049	186.78	503.59	38477.37
Jul, 2049	184.37	506.00	37971.37
Aug, 2049	181.95	508.42	37462.95
Sep, 2049	179.51	510.86	36952.09
Oct, 2049	177.06	513.31	36438.78
Nov, 2049	174.60	515.77	35923.02
Dec, 2049	172.13	518.24	35404.78
Jan, 2050	169.65	520.72	34884.05
Feb, 2050	167.15	523.22	34360.84
Mar, 2050	164.65	525.72	33835.11
Apr, 2050	162.13	528.24	33306.87
May, 2050	159.60	530.77	32776.09
Jun, 2050	157.05	533.32	32242.78
Jul, 2050	154.50	535.87	31706.90
Aug, 2050	151.93	538.44	31168.46
Sep, 2050	149.35	541.02	30627.44
Oct, 2050	146.76	543.61	30083.83
Nov, 2050	144.15	546.22	29537.61
Dec, 2050	141.53	548.84	28988.77
Jan, 2051	138.90	551.47	28437.31
Feb, 2051	136.26	554.11	27883.20
Mar, 2051	133.61	556.76	27326.44
Apr, 2051	130.94	559.43	26767.01
May, 2051	128.26	562.11	26204.90
Jun, 2051	125.57	564.80	25640.09
Jul, 2051	122.86	567.51	25072.58
Aug, 2051	120.14	570.23	24502.35
Sep, 2051	117.41	572.96	23929.39
Oct, 2051	114.66	575.71	23353.68
Nov, 2051	111.90	578.47	22775.21
Dec, 2051	109.13	581.24	22193.97
Jan, 2052	106.35	584.02	21609.95
Feb, 2052	103.55	586.82	21023.13
Mar, 2052	100.74	589.63	20433.49
Apr, 2052	97.91	592.46	19841.03
May, 2052	95.07	595.30	19245.73
Jun, 2052	92.22	598.15	18647.58
Jul, 2052	89.35	601.02	18046.57
Aug, 2052	86.47	603.90	17442.67
Sep, 2052	83.58	606.79	16835.88
Oct, 2052	80.67	609.70	16226.18
Nov, 2052	77.75	612.62	15613.56
Dec, 2052	74.81	615.56	14998.01
Jan, 2053	71.87	618.50	14379.50
Feb, 2053	68.90	621.47	13758.03
Mar, 2053	65.92	624.45	13133.59
Apr, 2053	62.93	627.44	12506.15
May, 2053	59.93	630.44	11875.70
Jun, 2053	56.90	633.47	11242.24
Jul, 2053	53.87	636.50	10605.74
Aug, 2053	50.82	639.55	9966.19
Sep, 2053	47.75	642.62	9323.57
Oct, 2053	44.68	645.69	8677.88
Nov, 2053	41.58	648.79	8029.09
Dec, 2053	38.47	651.90	7377.19
Jan, 2054	35.35	655.02	6722.17
Feb, 2054	32.21	658.16	6064.01
Mar, 2054	29.06	661.31	5402.70
Apr, 2054	25.89	664.48	4738.21
May, 2054	22.70	667.67	4070.55
Jun, 2054	19.50	670.87	3399.68
Jul, 2054	16.29	674.08	2725.60
Aug, 2054	13.06	677.31	2048.29
Sep, 2054	9.81	680.56	1367.74
Oct, 2054	6.55	683.82	683.92
Nov, 2054	3.28	687.09	0