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
Apr, 2025	335.42	73.08	69926.92
May, 2025	335.07	73.43	69853.48
Jun, 2025	334.71	73.79	69779.70
Jul, 2025	334.36	74.14	69705.56
Aug, 2025	334.01	74.49	69631.06
Sep, 2025	333.65	74.85	69556.21
Oct, 2025	333.29	75.21	69481.00
Nov, 2025	332.93	75.57	69405.43
Dec, 2025	332.57	75.93	69329.50
Jan, 2026	332.20	76.30	69253.21
Feb, 2026	331.84	76.66	69176.54
Mar, 2026	331.47	77.03	69099.51
Apr, 2026	331.10	77.40	69022.12
May, 2026	330.73	77.77	68944.35
Jun, 2026	330.36	78.14	68866.21
Jul, 2026	329.98	78.52	68787.69
Aug, 2026	329.61	78.89	68708.80
Sep, 2026	329.23	79.27	68629.53
Oct, 2026	328.85	79.65	68549.88
Nov, 2026	328.47	80.03	68469.84
Dec, 2026	328.08	80.42	68389.43
Jan, 2027	327.70	80.80	68308.63
Feb, 2027	327.31	81.19	68227.44
Mar, 2027	326.92	81.58	68145.86
Apr, 2027	326.53	81.97	68063.90
May, 2027	326.14	82.36	67981.54
Jun, 2027	325.74	82.76	67898.78
Jul, 2027	325.35	83.15	67815.63
Aug, 2027	324.95	83.55	67732.08
Sep, 2027	324.55	83.95	67648.13
Oct, 2027	324.15	84.35	67563.78
Nov, 2027	323.74	84.76	67479.02
Dec, 2027	323.34	85.16	67393.86
Jan, 2028	322.93	85.57	67308.28
Feb, 2028	322.52	85.98	67222.30
Mar, 2028	322.11	86.39	67135.91
Apr, 2028	321.69	86.81	67049.10
May, 2028	321.28	87.22	66961.88
Jun, 2028	320.86	87.64	66874.24
Jul, 2028	320.44	88.06	66786.18
Aug, 2028	320.02	88.48	66697.70
Sep, 2028	319.59	88.91	66608.79
Oct, 2028	319.17	89.33	66519.46
Nov, 2028	318.74	89.76	66429.69
Dec, 2028	318.31	90.19	66339.50
Jan, 2029	317.88	90.62	66248.88
Feb, 2029	317.44	91.06	66157.82
Mar, 2029	317.01	91.49	66066.33
Apr, 2029	316.57	91.93	65974.40
May, 2029	316.13	92.37	65882.02
Jun, 2029	315.68	92.82	65789.21
Jul, 2029	315.24	93.26	65695.95
Aug, 2029	314.79	93.71	65602.24
Sep, 2029	314.34	94.16	65508.09
Oct, 2029	313.89	94.61	65413.48
Nov, 2029	313.44	95.06	65318.42
Dec, 2029	312.98	95.52	65222.90
Jan, 2030	312.53	95.97	65126.93
Feb, 2030	312.07	96.43	65030.50
Mar, 2030	311.60	96.90	64933.60
Apr, 2030	311.14	97.36	64836.24
May, 2030	310.67	97.83	64738.41
Jun, 2030	310.20	98.30	64640.12
Jul, 2030	309.73	98.77	64541.35
Aug, 2030	309.26	99.24	64442.11
Sep, 2030	308.79	99.71	64342.40
Oct, 2030	308.31	100.19	64242.21
Nov, 2030	307.83	100.67	64141.53
Dec, 2030	307.34	101.16	64040.38
Jan, 2031	306.86	101.64	63938.74
Feb, 2031	306.37	102.13	63836.61
Mar, 2031	305.88	102.62	63733.99
Apr, 2031	305.39	103.11	63630.89
May, 2031	304.90	103.60	63527.28
Jun, 2031	304.40	104.10	63423.19
Jul, 2031	303.90	104.60	63318.59
Aug, 2031	303.40	105.10	63213.49
Sep, 2031	302.90	105.60	63107.89
Oct, 2031	302.39	106.11	63001.78
Nov, 2031	301.88	106.62	62895.16
Dec, 2031	301.37	107.13	62788.04
Jan, 2032	300.86	107.64	62680.40
Feb, 2032	300.34	108.16	62572.24
Mar, 2032	299.83	108.67	62463.57
Apr, 2032	299.30	109.20	62354.37
May, 2032	298.78	109.72	62244.65
Jun, 2032	298.26	110.24	62134.41
Jul, 2032	297.73	110.77	62023.63
Aug, 2032	297.20	111.30	61912.33
Sep, 2032	296.66	111.84	61800.49
Oct, 2032	296.13	112.37	61688.12
Nov, 2032	295.59	112.91	61575.21
Dec, 2032	295.05	113.45	61461.76
Jan, 2033	294.50	114.00	61347.76
Feb, 2033	293.96	114.54	61233.22
Mar, 2033	293.41	115.09	61118.13
Apr, 2033	292.86	115.64	61002.49
May, 2033	292.30	116.20	60886.29
Jun, 2033	291.75	116.75	60769.54
Jul, 2033	291.19	117.31	60652.23
Aug, 2033	290.63	117.87	60534.35
Sep, 2033	290.06	118.44	60415.91
Oct, 2033	289.49	119.01	60296.90
Nov, 2033	288.92	119.58	60177.33
Dec, 2033	288.35	120.15	60057.18
Jan, 2034	287.77	120.73	59936.45
Feb, 2034	287.20	121.30	59815.15
Mar, 2034	286.61	121.89	59693.26
Apr, 2034	286.03	122.47	59570.79
May, 2034	285.44	123.06	59447.73
Jun, 2034	284.85	123.65	59324.09
Jul, 2034	284.26	124.24	59199.85
Aug, 2034	283.67	124.83	59075.01
Sep, 2034	283.07	125.43	58949.58
Oct, 2034	282.47	126.03	58823.55
Nov, 2034	281.86	126.64	58696.91
Dec, 2034	281.26	127.24	58569.67
Jan, 2035	280.65	127.85	58441.81
Feb, 2035	280.03	128.47	58313.35
Mar, 2035	279.42	129.08	58184.27
Apr, 2035	278.80	129.70	58054.57
May, 2035	278.18	130.32	57924.24
Jun, 2035	277.55	130.95	57793.30
Jul, 2035	276.93	131.57	57661.72
Aug, 2035	276.30	132.20	57529.52
Sep, 2035	275.66	132.84	57396.68
Oct, 2035	275.03	133.47	57263.21
Nov, 2035	274.39	134.11	57129.09
Dec, 2035	273.74	134.76	56994.34
Jan, 2036	273.10	135.40	56858.93
Feb, 2036	272.45	136.05	56722.88
Mar, 2036	271.80	136.70	56586.18
Apr, 2036	271.14	137.36	56448.82
May, 2036	270.48	138.02	56310.81
Jun, 2036	269.82	138.68	56172.13
Jul, 2036	269.16	139.34	56032.79
Aug, 2036	268.49	140.01	55892.78
Sep, 2036	267.82	140.68	55752.10
Oct, 2036	267.15	141.35	55610.74
Nov, 2036	266.47	142.03	55468.71
Dec, 2036	265.79	142.71	55326.00
Jan, 2037	265.10	143.40	55182.60
Feb, 2037	264.42	144.08	55038.52
Mar, 2037	263.73	144.77	54893.75
Apr, 2037	263.03	145.47	54748.28
May, 2037	262.34	146.16	54602.11
Jun, 2037	261.64	146.86	54455.25
Jul, 2037	260.93	147.57	54307.68
Aug, 2037	260.22	148.28	54159.40
Sep, 2037	259.51	148.99	54010.42
Oct, 2037	258.80	149.70	53860.72
Nov, 2037	258.08	150.42	53710.30
Dec, 2037	257.36	151.14	53559.16
Jan, 2038	256.64	151.86	53407.30
Feb, 2038	255.91	152.59	53254.71
Mar, 2038	255.18	153.32	53101.39
Apr, 2038	254.44	154.06	52947.33
May, 2038	253.71	154.79	52792.54
Jun, 2038	252.96	155.54	52637.00
Jul, 2038	252.22	156.28	52480.72
Aug, 2038	251.47	157.03	52323.69
Sep, 2038	250.72	157.78	52165.91
Oct, 2038	249.96	158.54	52007.37
Nov, 2038	249.20	159.30	51848.07
Dec, 2038	248.44	160.06	51688.01
Jan, 2039	247.67	160.83	51527.18
Feb, 2039	246.90	161.60	51365.59
Mar, 2039	246.13	162.37	51203.21
Apr, 2039	245.35	163.15	51040.06
May, 2039	244.57	163.93	50876.13
Jun, 2039	243.78	164.72	50711.41
Jul, 2039	242.99	165.51	50545.90
Aug, 2039	242.20	166.30	50379.60
Sep, 2039	241.40	167.10	50212.50
Oct, 2039	240.60	167.90	50044.60
Nov, 2039	239.80	168.70	49875.90
Dec, 2039	238.99	169.51	49706.39
Jan, 2040	238.18	170.32	49536.07
Feb, 2040	237.36	171.14	49364.93
Mar, 2040	236.54	171.96	49192.97
Apr, 2040	235.72	172.78	49020.18
May, 2040	234.89	173.61	48846.57
Jun, 2040	234.06	174.44	48672.13
Jul, 2040	233.22	175.28	48496.85
Aug, 2040	232.38	176.12	48320.73
Sep, 2040	231.54	176.96	48143.77
Oct, 2040	230.69	177.81	47965.96
Nov, 2040	229.84	178.66	47787.29
Dec, 2040	228.98	179.52	47607.77
Jan, 2041	228.12	180.38	47427.39
Feb, 2041	227.26	181.24	47246.15
Mar, 2041	226.39	182.11	47064.04
Apr, 2041	225.52	182.98	46881.05
May, 2041	224.64	183.86	46697.19
Jun, 2041	223.76	184.74	46512.45
Jul, 2041	222.87	185.63	46326.82
Aug, 2041	221.98	186.52	46140.30
Sep, 2041	221.09	187.41	45952.89
Oct, 2041	220.19	188.31	45764.58
Nov, 2041	219.29	189.21	45575.37
Dec, 2041	218.38	190.12	45385.25
Jan, 2042	217.47	191.03	45194.23
Feb, 2042	216.56	191.94	45002.28
Mar, 2042	215.64	192.86	44809.42
Apr, 2042	214.71	193.79	44615.63
May, 2042	213.78	194.72	44420.91
Jun, 2042	212.85	195.65	44225.26
Jul, 2042	211.91	196.59	44028.67
Aug, 2042	210.97	197.53	43831.15
Sep, 2042	210.02	198.48	43632.67
Oct, 2042	209.07	199.43	43433.24
Nov, 2042	208.12	200.38	43232.86
Dec, 2042	207.16	201.34	43031.52
Jan, 2043	206.19	202.31	42829.21
Feb, 2043	205.22	203.28	42625.93
Mar, 2043	204.25	204.25	42421.68
Apr, 2043	203.27	205.23	42216.45
May, 2043	202.29	206.21	42010.24
Jun, 2043	201.30	207.20	41803.04
Jul, 2043	200.31	208.19	41594.85
Aug, 2043	199.31	209.19	41385.65
Sep, 2043	198.31	210.19	41175.46
Oct, 2043	197.30	211.20	40964.26
Nov, 2043	196.29	212.21	40752.05
Dec, 2043	195.27	213.23	40538.82
Jan, 2044	194.25	214.25	40324.57
Feb, 2044	193.22	215.28	40109.29
Mar, 2044	192.19	216.31	39892.98
Apr, 2044	191.15	217.35	39675.63
May, 2044	190.11	218.39	39457.24
Jun, 2044	189.07	219.43	39237.81
Jul, 2044	188.01	220.49	39017.32
Aug, 2044	186.96	221.54	38795.78
Sep, 2044	185.90	222.60	38573.18
Oct, 2044	184.83	223.67	38349.51
Nov, 2044	183.76	224.74	38124.77
Dec, 2044	182.68	225.82	37898.95
Jan, 2045	181.60	226.90	37672.05
Feb, 2045	180.51	227.99	37444.06
Mar, 2045	179.42	229.08	37214.98
Apr, 2045	178.32	230.18	36984.80
May, 2045	177.22	231.28	36753.52
Jun, 2045	176.11	232.39	36521.13
Jul, 2045	175.00	233.50	36287.63
Aug, 2045	173.88	234.62	36053.01
Sep, 2045	172.75	235.75	35817.26
Oct, 2045	171.62	236.88	35580.38
Nov, 2045	170.49	238.01	35342.37
Dec, 2045	169.35	239.15	35103.22
Jan, 2046	168.20	240.30	34862.92
Feb, 2046	167.05	241.45	34621.48
Mar, 2046	165.89	242.61	34378.87
Apr, 2046	164.73	243.77	34135.10
May, 2046	163.56	244.94	33890.17
Jun, 2046	162.39	246.11	33644.06
Jul, 2046	161.21	247.29	33396.77
Aug, 2046	160.03	248.47	33148.29
Sep, 2046	158.84	249.66	32898.63
Oct, 2046	157.64	250.86	32647.77
Nov, 2046	156.44	252.06	32395.71
Dec, 2046	155.23	253.27	32142.44
Jan, 2047	154.02	254.48	31887.95
Feb, 2047	152.80	255.70	31632.25
Mar, 2047	151.57	256.93	31375.32
Apr, 2047	150.34	258.16	31117.16
May, 2047	149.10	259.40	30857.76
Jun, 2047	147.86	260.64	30597.12
Jul, 2047	146.61	261.89	30335.23
Aug, 2047	145.36	263.14	30072.09
Sep, 2047	144.10	264.40	29807.69
Oct, 2047	142.83	265.67	29542.01
Nov, 2047	141.56	266.94	29275.07
Dec, 2047	140.28	268.22	29006.85
Jan, 2048	138.99	269.51	28737.34
Feb, 2048	137.70	270.80	28466.54
Mar, 2048	136.40	272.10	28194.44
Apr, 2048	135.10	273.40	27921.04
May, 2048	133.79	274.71	27646.33
Jun, 2048	132.47	276.03	27370.30
Jul, 2048	131.15	277.35	27092.95
Aug, 2048	129.82	278.68	26814.27
Sep, 2048	128.49	280.01	26534.25
Oct, 2048	127.14	281.36	26252.90
Nov, 2048	125.80	282.70	25970.19
Dec, 2048	124.44	284.06	25686.13
Jan, 2049	123.08	285.42	25400.71
Feb, 2049	121.71	286.79	25113.92
Mar, 2049	120.34	288.16	24825.76
Apr, 2049	118.96	289.54	24536.22
May, 2049	117.57	290.93	24245.29
Jun, 2049	116.18	292.32	23952.96
Jul, 2049	114.77	293.73	23659.24
Aug, 2049	113.37	295.13	23364.10
Sep, 2049	111.95	296.55	23067.56
Oct, 2049	110.53	297.97	22769.59
Nov, 2049	109.10	299.40	22470.19
Dec, 2049	107.67	300.83	22169.36
Jan, 2050	106.23	302.27	21867.09
Feb, 2050	104.78	303.72	21563.37
Mar, 2050	103.32	305.18	21258.20
Apr, 2050	101.86	306.64	20951.56
May, 2050	100.39	308.11	20643.45
Jun, 2050	98.92	309.58	20333.87
Jul, 2050	97.43	311.07	20022.80
Aug, 2050	95.94	312.56	19710.24
Sep, 2050	94.44	314.06	19396.19
Oct, 2050	92.94	315.56	19080.63
Nov, 2050	91.43	317.07	18763.56
Dec, 2050	89.91	318.59	18444.96
Jan, 2051	88.38	320.12	18124.85
Feb, 2051	86.85	321.65	17803.19
Mar, 2051	85.31	323.19	17480.00
Apr, 2051	83.76	324.74	17155.26
May, 2051	82.20	326.30	16828.96
Jun, 2051	80.64	327.86	16501.10
Jul, 2051	79.07	329.43	16171.67
Aug, 2051	77.49	331.01	15840.66
Sep, 2051	75.90	332.60	15508.06
Oct, 2051	74.31	334.19	15173.87
Nov, 2051	72.71	335.79	14838.08
Dec, 2051	71.10	337.40	14500.68
Jan, 2052	69.48	339.02	14161.66
Feb, 2052	67.86	340.64	13821.02
Mar, 2052	66.23	342.27	13478.74
Apr, 2052	64.59	343.91	13134.83
May, 2052	62.94	345.56	12789.27
Jun, 2052	61.28	347.22	12442.05
Jul, 2052	59.62	348.88	12093.17
Aug, 2052	57.95	350.55	11742.61
Sep, 2052	56.27	352.23	11390.38
Oct, 2052	54.58	353.92	11036.46
Nov, 2052	52.88	355.62	10680.84
Dec, 2052	51.18	357.32	10323.52
Jan, 2053	49.47	359.03	9964.49
Feb, 2053	47.75	360.75	9603.73
Mar, 2053	46.02	362.48	9241.25
Apr, 2053	44.28	364.22	8877.03
May, 2053	42.54	365.96	8511.07
Jun, 2053	40.78	367.72	8143.35
Jul, 2053	39.02	369.48	7773.87
Aug, 2053	37.25	371.25	7402.62
Sep, 2053	35.47	373.03	7029.59
Oct, 2053	33.68	374.82	6654.78
Nov, 2053	31.89	376.61	6278.16
Dec, 2053	30.08	378.42	5899.75
Jan, 2054	28.27	380.23	5519.52
Feb, 2054	26.45	382.05	5137.46
Mar, 2054	24.62	383.88	4753.58
Apr, 2054	22.78	385.72	4367.86
May, 2054	20.93	387.57	3980.29
Jun, 2054	19.07	389.43	3590.86
Jul, 2054	17.21	391.29	3199.57
Aug, 2054	15.33	393.17	2806.40
Sep, 2054	13.45	395.05	2411.34
Oct, 2054	11.55	396.95	2014.40
Nov, 2054	9.65	398.85	1615.55
Dec, 2054	7.74	400.76	1214.79
Jan, 2055	5.82	402.68	812.11
Feb, 2055	3.89	404.61	407.50
Mar, 2055	1.95	406.55	0.96