Mortgage Parameters

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

Mortgage Summary

Property Total:	$94,500
Down Payment	$28,350
Mortgage Amount:	$66,150
Mortgage Payment:	$386.03 / month
Estimated Tax:	+ $52.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $438.53 / month
Total Interest Paid:	$72,820.80 over 30 years
Total Tax Paid:	$18,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	316.97	69.06	66080.94
Feb, 2025	316.64	69.39	66011.55
Mar, 2025	316.31	69.72	65941.82
Apr, 2025	315.97	70.06	65871.76
May, 2025	315.64	70.39	65801.37
Jun, 2025	315.30	70.73	65730.64
Jul, 2025	314.96	71.07	65659.57
Aug, 2025	314.62	71.41	65588.15
Sep, 2025	314.28	71.75	65516.40
Oct, 2025	313.93	72.10	65444.30
Nov, 2025	313.59	72.44	65371.86
Dec, 2025	313.24	72.79	65299.07
Jan, 2026	312.89	73.14	65225.93
Feb, 2026	312.54	73.49	65152.44
Mar, 2026	312.19	73.84	65078.60
Apr, 2026	311.83	74.20	65004.41
May, 2026	311.48	74.55	64929.86
Jun, 2026	311.12	74.91	64854.95
Jul, 2026	310.76	75.27	64779.68
Aug, 2026	310.40	75.63	64704.06
Sep, 2026	310.04	75.99	64628.07
Oct, 2026	309.68	76.35	64551.71
Nov, 2026	309.31	76.72	64474.99
Dec, 2026	308.94	77.09	64397.90
Jan, 2027	308.57	77.46	64320.45
Feb, 2027	308.20	77.83	64242.62
Mar, 2027	307.83	78.20	64164.42
Apr, 2027	307.45	78.58	64085.84
May, 2027	307.08	78.95	64006.89
Jun, 2027	306.70	79.33	63927.56
Jul, 2027	306.32	79.71	63847.85
Aug, 2027	305.94	80.09	63767.76
Sep, 2027	305.55	80.48	63687.28
Oct, 2027	305.17	80.86	63606.42
Nov, 2027	304.78	81.25	63525.17
Dec, 2027	304.39	81.64	63443.53
Jan, 2028	304.00	82.03	63361.50
Feb, 2028	303.61	82.42	63279.08
Mar, 2028	303.21	82.82	63196.26
Apr, 2028	302.82	83.21	63113.05
May, 2028	302.42	83.61	63029.44
Jun, 2028	302.02	84.01	62945.42
Jul, 2028	301.61	84.42	62861.00
Aug, 2028	301.21	84.82	62776.18
Sep, 2028	300.80	85.23	62690.96
Oct, 2028	300.39	85.64	62605.32
Nov, 2028	299.98	86.05	62519.27
Dec, 2028	299.57	86.46	62432.82
Jan, 2029	299.16	86.87	62345.94
Feb, 2029	298.74	87.29	62258.65
Mar, 2029	298.32	87.71	62170.95
Apr, 2029	297.90	88.13	62082.82
May, 2029	297.48	88.55	61994.27
Jun, 2029	297.06	88.97	61905.30
Jul, 2029	296.63	89.40	61815.89
Aug, 2029	296.20	89.83	61726.07
Sep, 2029	295.77	90.26	61635.81
Oct, 2029	295.34	90.69	61545.11
Nov, 2029	294.90	91.13	61453.99
Dec, 2029	294.47	91.56	61362.43
Jan, 2030	294.03	92.00	61270.42
Feb, 2030	293.59	92.44	61177.98
Mar, 2030	293.14	92.89	61085.10
Apr, 2030	292.70	93.33	60991.77
May, 2030	292.25	93.78	60897.99
Jun, 2030	291.80	94.23	60803.76
Jul, 2030	291.35	94.68	60709.08
Aug, 2030	290.90	95.13	60613.95
Sep, 2030	290.44	95.59	60518.36
Oct, 2030	289.98	96.05	60422.31
Nov, 2030	289.52	96.51	60325.81
Dec, 2030	289.06	96.97	60228.84
Jan, 2031	288.60	97.43	60131.41
Feb, 2031	288.13	97.90	60033.51
Mar, 2031	287.66	98.37	59935.14
Apr, 2031	287.19	98.84	59836.30
May, 2031	286.72	99.31	59736.98
Jun, 2031	286.24	99.79	59637.19
Jul, 2031	285.76	100.27	59536.92
Aug, 2031	285.28	100.75	59436.17
Sep, 2031	284.80	101.23	59334.94
Oct, 2031	284.31	101.72	59233.22
Nov, 2031	283.83	102.20	59131.02
Dec, 2031	283.34	102.69	59028.33
Jan, 2032	282.84	103.19	58925.14
Feb, 2032	282.35	103.68	58821.46
Mar, 2032	281.85	104.18	58717.28
Apr, 2032	281.35	104.68	58612.61
May, 2032	280.85	105.18	58507.43
Jun, 2032	280.35	105.68	58401.75
Jul, 2032	279.84	106.19	58295.56
Aug, 2032	279.33	106.70	58188.86
Sep, 2032	278.82	107.21	58081.65
Oct, 2032	278.31	107.72	57973.93
Nov, 2032	277.79	108.24	57865.69
Dec, 2032	277.27	108.76	57756.94
Jan, 2033	276.75	109.28	57647.66
Feb, 2033	276.23	109.80	57537.86
Mar, 2033	275.70	110.33	57427.53
Apr, 2033	275.17	110.86	57316.67
May, 2033	274.64	111.39	57205.28
Jun, 2033	274.11	111.92	57093.36
Jul, 2033	273.57	112.46	56980.91
Aug, 2033	273.03	113.00	56867.91
Sep, 2033	272.49	113.54	56754.37
Oct, 2033	271.95	114.08	56640.29
Nov, 2033	271.40	114.63	56525.66
Dec, 2033	270.85	115.18	56410.48
Jan, 2034	270.30	115.73	56294.75
Feb, 2034	269.75	116.28	56178.47
Mar, 2034	269.19	116.84	56061.63
Apr, 2034	268.63	117.40	55944.23
May, 2034	268.07	117.96	55826.26
Jun, 2034	267.50	118.53	55707.73
Jul, 2034	266.93	119.10	55588.64
Aug, 2034	266.36	119.67	55468.97
Sep, 2034	265.79	120.24	55348.73
Oct, 2034	265.21	120.82	55227.91
Nov, 2034	264.63	121.40	55106.51
Dec, 2034	264.05	121.98	54984.54
Jan, 2035	263.47	122.56	54861.97
Feb, 2035	262.88	123.15	54738.82
Mar, 2035	262.29	123.74	54615.08
Apr, 2035	261.70	124.33	54490.75
May, 2035	261.10	124.93	54365.82
Jun, 2035	260.50	125.53	54240.30
Jul, 2035	259.90	126.13	54114.17
Aug, 2035	259.30	126.73	53987.43
Sep, 2035	258.69	127.34	53860.09
Oct, 2035	258.08	127.95	53732.14
Nov, 2035	257.47	128.56	53603.58
Dec, 2035	256.85	129.18	53474.40
Jan, 2036	256.23	129.80	53344.60
Feb, 2036	255.61	130.42	53214.18
Mar, 2036	254.98	131.05	53083.14
Apr, 2036	254.36	131.67	52951.46
May, 2036	253.73	132.30	52819.16
Jun, 2036	253.09	132.94	52686.22
Jul, 2036	252.45	133.58	52552.64
Aug, 2036	251.81	134.22	52418.43
Sep, 2036	251.17	134.86	52283.57
Oct, 2036	250.53	135.50	52148.07
Nov, 2036	249.88	136.15	52011.91
Dec, 2036	249.22	136.81	51875.11
Jan, 2037	248.57	137.46	51737.64
Feb, 2037	247.91	138.12	51599.52
Mar, 2037	247.25	138.78	51460.74
Apr, 2037	246.58	139.45	51321.29
May, 2037	245.91	140.12	51181.18
Jun, 2037	245.24	140.79	51040.39
Jul, 2037	244.57	141.46	50898.93
Aug, 2037	243.89	142.14	50756.79
Sep, 2037	243.21	142.82	50613.97
Oct, 2037	242.53	143.50	50470.47
Nov, 2037	241.84	144.19	50326.27
Dec, 2037	241.15	144.88	50181.39
Jan, 2038	240.45	145.58	50035.81
Feb, 2038	239.75	146.28	49889.54
Mar, 2038	239.05	146.98	49742.56
Apr, 2038	238.35	147.68	49594.88
May, 2038	237.64	148.39	49446.49
Jun, 2038	236.93	149.10	49297.40
Jul, 2038	236.22	149.81	49147.58
Aug, 2038	235.50	150.53	48997.05
Sep, 2038	234.78	151.25	48845.80
Oct, 2038	234.05	151.98	48693.82
Nov, 2038	233.32	152.71	48541.12
Dec, 2038	232.59	153.44	48387.68
Jan, 2039	231.86	154.17	48233.51
Feb, 2039	231.12	154.91	48078.60
Mar, 2039	230.38	155.65	47922.94
Apr, 2039	229.63	156.40	47766.54
May, 2039	228.88	157.15	47609.39
Jun, 2039	228.13	157.90	47451.49
Jul, 2039	227.37	158.66	47292.83
Aug, 2039	226.61	159.42	47133.42
Sep, 2039	225.85	160.18	46973.23
Oct, 2039	225.08	160.95	46812.28
Nov, 2039	224.31	161.72	46650.56
Dec, 2039	223.53	162.50	46488.07
Jan, 2040	222.76	163.27	46324.79
Feb, 2040	221.97	164.06	46160.73
Mar, 2040	221.19	164.84	45995.89
Apr, 2040	220.40	165.63	45830.26
May, 2040	219.60	166.43	45663.83
Jun, 2040	218.81	167.22	45496.61
Jul, 2040	218.00	168.03	45328.58
Aug, 2040	217.20	168.83	45159.75
Sep, 2040	216.39	169.64	44990.11
Oct, 2040	215.58	170.45	44819.66
Nov, 2040	214.76	171.27	44648.39
Dec, 2040	213.94	172.09	44476.30
Jan, 2041	213.12	172.91	44303.39
Feb, 2041	212.29	173.74	44129.64
Mar, 2041	211.45	174.58	43955.07
Apr, 2041	210.62	175.41	43779.66
May, 2041	209.78	176.25	43603.40
Jun, 2041	208.93	177.10	43426.31
Jul, 2041	208.08	177.95	43248.36
Aug, 2041	207.23	178.80	43069.56
Sep, 2041	206.37	179.66	42889.91
Oct, 2041	205.51	180.52	42709.39
Nov, 2041	204.65	181.38	42528.01
Dec, 2041	203.78	182.25	42345.76
Jan, 2042	202.91	183.12	42162.64
Feb, 2042	202.03	184.00	41978.64
Mar, 2042	201.15	184.88	41793.75
Apr, 2042	200.26	185.77	41607.99
May, 2042	199.37	186.66	41421.33
Jun, 2042	198.48	187.55	41233.77
Jul, 2042	197.58	188.45	41045.32
Aug, 2042	196.68	189.35	40855.97
Sep, 2042	195.77	190.26	40665.71
Oct, 2042	194.86	191.17	40474.53
Nov, 2042	193.94	192.09	40282.44
Dec, 2042	193.02	193.01	40089.43
Jan, 2043	192.10	193.93	39895.50
Feb, 2043	191.17	194.86	39700.64
Mar, 2043	190.23	195.80	39504.84
Apr, 2043	189.29	196.74	39308.10
May, 2043	188.35	197.68	39110.42
Jun, 2043	187.40	198.63	38911.80
Jul, 2043	186.45	199.58	38712.22
Aug, 2043	185.50	200.53	38511.69
Sep, 2043	184.54	201.49	38310.19
Oct, 2043	183.57	202.46	38107.73
Nov, 2043	182.60	203.43	37904.30
Dec, 2043	181.62	204.41	37699.89
Jan, 2044	180.65	205.38	37494.51
Feb, 2044	179.66	206.37	37288.14
Mar, 2044	178.67	207.36	37080.78
Apr, 2044	177.68	208.35	36872.43
May, 2044	176.68	209.35	36663.08
Jun, 2044	175.68	210.35	36452.73
Jul, 2044	174.67	211.36	36241.37
Aug, 2044	173.66	212.37	36029.00
Sep, 2044	172.64	213.39	35815.60
Oct, 2044	171.62	214.41	35601.19
Nov, 2044	170.59	215.44	35385.75
Dec, 2044	169.56	216.47	35169.28
Jan, 2045	168.52	217.51	34951.77
Feb, 2045	167.48	218.55	34733.21
Mar, 2045	166.43	219.60	34513.61
Apr, 2045	165.38	220.65	34292.96
May, 2045	164.32	221.71	34071.25
Jun, 2045	163.26	222.77	33848.48
Jul, 2045	162.19	223.84	33624.64
Aug, 2045	161.12	224.91	33399.73
Sep, 2045	160.04	225.99	33173.74
Oct, 2045	158.96	227.07	32946.67
Nov, 2045	157.87	228.16	32718.51
Dec, 2045	156.78	229.25	32489.25
Jan, 2046	155.68	230.35	32258.90
Feb, 2046	154.57	231.46	32027.44
Mar, 2046	153.46	232.57	31794.88
Apr, 2046	152.35	233.68	31561.20
May, 2046	151.23	234.80	31326.40
Jun, 2046	150.11	235.92	31090.47
Jul, 2046	148.98	237.05	30853.42
Aug, 2046	147.84	238.19	30615.23
Sep, 2046	146.70	239.33	30375.90
Oct, 2046	145.55	240.48	30135.42
Nov, 2046	144.40	241.63	29893.79
Dec, 2046	143.24	242.79	29651.00
Jan, 2047	142.08	243.95	29407.05
Feb, 2047	140.91	245.12	29161.92
Mar, 2047	139.73	246.30	28915.63
Apr, 2047	138.55	247.48	28668.15
May, 2047	137.37	248.66	28419.49
Jun, 2047	136.18	249.85	28169.64
Jul, 2047	134.98	251.05	27918.59
Aug, 2047	133.78	252.25	27666.33
Sep, 2047	132.57	253.46	27412.87
Oct, 2047	131.35	254.68	27158.20
Nov, 2047	130.13	255.90	26902.30
Dec, 2047	128.91	257.12	26645.18
Jan, 2048	127.67	258.36	26386.82
Feb, 2048	126.44	259.59	26127.23
Mar, 2048	125.19	260.84	25866.39
Apr, 2048	123.94	262.09	25604.30
May, 2048	122.69	263.34	25340.96
Jun, 2048	121.43	264.60	25076.36
Jul, 2048	120.16	265.87	24810.48
Aug, 2048	118.88	267.15	24543.34
Sep, 2048	117.60	268.43	24274.91
Oct, 2048	116.32	269.71	24005.20
Nov, 2048	115.02	271.01	23734.19
Dec, 2048	113.73	272.30	23461.89
Jan, 2049	112.42	273.61	23188.28
Feb, 2049	111.11	274.92	22913.36
Mar, 2049	109.79	276.24	22637.12
Apr, 2049	108.47	277.56	22359.56
May, 2049	107.14	278.89	22080.67
Jun, 2049	105.80	280.23	21800.45
Jul, 2049	104.46	281.57	21518.88
Aug, 2049	103.11	282.92	21235.96
Sep, 2049	101.76	284.27	20951.68
Oct, 2049	100.39	285.64	20666.05
Nov, 2049	99.02	287.01	20379.04
Dec, 2049	97.65	288.38	20090.66
Jan, 2050	96.27	289.76	19800.90
Feb, 2050	94.88	291.15	19509.75
Mar, 2050	93.48	292.55	19217.20
Apr, 2050	92.08	293.95	18923.26
May, 2050	90.67	295.36	18627.90
Jun, 2050	89.26	296.77	18331.13
Jul, 2050	87.84	298.19	18032.93
Aug, 2050	86.41	299.62	17733.31
Sep, 2050	84.97	301.06	17432.25
Oct, 2050	83.53	302.50	17129.75
Nov, 2050	82.08	303.95	16825.80
Dec, 2050	80.62	305.41	16520.40
Jan, 2051	79.16	306.87	16213.53
Feb, 2051	77.69	308.34	15905.19
Mar, 2051	76.21	309.82	15595.37
Apr, 2051	74.73	311.30	15284.07
May, 2051	73.24	312.79	14971.27
Jun, 2051	71.74	314.29	14656.98
Jul, 2051	70.23	315.80	14341.18
Aug, 2051	68.72	317.31	14023.87
Sep, 2051	67.20	318.83	13705.04
Oct, 2051	65.67	320.36	13384.68
Nov, 2051	64.13	321.90	13062.78
Dec, 2051	62.59	323.44	12739.35
Jan, 2052	61.04	324.99	12414.36
Feb, 2052	59.49	326.54	12087.81
Mar, 2052	57.92	328.11	11759.71
Apr, 2052	56.35	329.68	11430.02
May, 2052	54.77	331.26	11098.76
Jun, 2052	53.18	332.85	10765.91
Jul, 2052	51.59	334.44	10431.47
Aug, 2052	49.98	336.05	10095.43
Sep, 2052	48.37	337.66	9757.77
Oct, 2052	46.76	339.27	9418.50
Nov, 2052	45.13	340.90	9077.60
Dec, 2052	43.50	342.53	8735.06
Jan, 2053	41.86	344.17	8390.89
Feb, 2053	40.21	345.82	8045.06
Mar, 2053	38.55	347.48	7697.58
Apr, 2053	36.88	349.15	7348.44
May, 2053	35.21	350.82	6997.62
Jun, 2053	33.53	352.50	6645.12
Jul, 2053	31.84	354.19	6290.93
Aug, 2053	30.14	355.89	5935.04
Sep, 2053	28.44	357.59	5577.45
Oct, 2053	26.73	359.30	5218.15
Nov, 2053	25.00	361.03	4857.12
Dec, 2053	23.27	362.76	4494.37
Jan, 2054	21.54	364.49	4129.87
Feb, 2054	19.79	366.24	3763.63
Mar, 2054	18.03	368.00	3395.63
Apr, 2054	16.27	369.76	3025.87
May, 2054	14.50	371.53	2654.34
Jun, 2054	12.72	373.31	2281.03
Jul, 2054	10.93	375.10	1905.93
Aug, 2054	9.13	376.90	1529.04
Sep, 2054	7.33	378.70	1150.33
Oct, 2054	5.51	380.52	769.81
Nov, 2054	3.69	382.34	387.47
Dec, 2054	1.86	384.17	3.30