Mortgage Parameters

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

Mortgage Summary

Property Total:	$138,000
Down Payment	$41,400
Mortgage Amount:	$96,600
Mortgage Payment:	$563.73 / month
Estimated Tax:	+ $76.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $640.40 / month
Total Interest Paid:	$106,344.00 over 30 years
Total Tax Paid:	$27,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	462.88	100.85	96499.15
Jan, 2025	462.39	101.34	96397.81
Feb, 2025	461.91	101.82	96295.98
Mar, 2025	461.42	102.31	96193.67
Apr, 2025	460.93	102.80	96090.87
May, 2025	460.44	103.29	95987.57
Jun, 2025	459.94	103.79	95883.79
Jul, 2025	459.44	104.29	95779.50
Aug, 2025	458.94	104.79	95674.71
Sep, 2025	458.44	105.29	95569.42
Oct, 2025	457.94	105.79	95463.63
Nov, 2025	457.43	106.30	95357.33
Dec, 2025	456.92	106.81	95250.52
Jan, 2026	456.41	107.32	95143.20
Feb, 2026	455.89	107.84	95035.36
Mar, 2026	455.38	108.35	94927.01
Apr, 2026	454.86	108.87	94818.14
May, 2026	454.34	109.39	94708.75
Jun, 2026	453.81	109.92	94598.83
Jul, 2026	453.29	110.44	94488.39
Aug, 2026	452.76	110.97	94377.41
Sep, 2026	452.23	111.50	94265.91
Oct, 2026	451.69	112.04	94153.87
Nov, 2026	451.15	112.58	94041.29
Dec, 2026	450.61	113.12	93928.18
Jan, 2027	450.07	113.66	93814.52
Feb, 2027	449.53	114.20	93700.32
Mar, 2027	448.98	114.75	93585.57
Apr, 2027	448.43	115.30	93470.27
May, 2027	447.88	115.85	93354.42
Jun, 2027	447.32	116.41	93238.01
Jul, 2027	446.77	116.96	93121.05
Aug, 2027	446.21	117.52	93003.52
Sep, 2027	445.64	118.09	92885.43
Oct, 2027	445.08	118.65	92766.78
Nov, 2027	444.51	119.22	92647.56
Dec, 2027	443.94	119.79	92527.76
Jan, 2028	443.36	120.37	92407.39
Feb, 2028	442.79	120.94	92286.45
Mar, 2028	442.21	121.52	92164.93
Apr, 2028	441.62	122.11	92042.82
May, 2028	441.04	122.69	91920.13
Jun, 2028	440.45	123.28	91796.85
Jul, 2028	439.86	123.87	91672.98
Aug, 2028	439.27	124.46	91548.51
Sep, 2028	438.67	125.06	91423.45
Oct, 2028	438.07	125.66	91297.80
Nov, 2028	437.47	126.26	91171.53
Dec, 2028	436.86	126.87	91044.67
Jan, 2029	436.26	127.47	90917.19
Feb, 2029	435.64	128.09	90789.11
Mar, 2029	435.03	128.70	90660.41
Apr, 2029	434.41	129.32	90531.09
May, 2029	433.79	129.94	90401.16
Jun, 2029	433.17	130.56	90270.60
Jul, 2029	432.55	131.18	90139.42
Aug, 2029	431.92	131.81	90007.61
Sep, 2029	431.29	132.44	89875.16
Oct, 2029	430.65	133.08	89742.08
Nov, 2029	430.01	133.72	89608.37
Dec, 2029	429.37	134.36	89474.01
Jan, 2030	428.73	135.00	89339.01
Feb, 2030	428.08	135.65	89203.36
Mar, 2030	427.43	136.30	89067.07
Apr, 2030	426.78	136.95	88930.12
May, 2030	426.12	137.61	88792.51
Jun, 2030	425.46	138.27	88654.24
Jul, 2030	424.80	138.93	88515.32
Aug, 2030	424.14	139.59	88375.72
Sep, 2030	423.47	140.26	88235.46
Oct, 2030	422.79	140.94	88094.52
Nov, 2030	422.12	141.61	87952.91
Dec, 2030	421.44	142.29	87810.62
Jan, 2031	420.76	142.97	87667.65
Feb, 2031	420.07	143.66	87524.00
Mar, 2031	419.39	144.34	87379.65
Apr, 2031	418.69	145.04	87234.62
May, 2031	418.00	145.73	87088.89
Jun, 2031	417.30	146.43	86942.46
Jul, 2031	416.60	147.13	86795.33
Aug, 2031	415.89	147.84	86647.49
Sep, 2031	415.19	148.54	86498.95
Oct, 2031	414.47	149.26	86349.69
Nov, 2031	413.76	149.97	86199.72
Dec, 2031	413.04	150.69	86049.03
Jan, 2032	412.32	151.41	85897.62
Feb, 2032	411.59	152.14	85745.48
Mar, 2032	410.86	152.87	85592.62
Apr, 2032	410.13	153.60	85439.02
May, 2032	409.40	154.33	85284.68
Jun, 2032	408.66	155.07	85129.61
Jul, 2032	407.91	155.82	84973.79
Aug, 2032	407.17	156.56	84817.23
Sep, 2032	406.42	157.31	84659.91
Oct, 2032	405.66	158.07	84501.84
Nov, 2032	404.90	158.83	84343.02
Dec, 2032	404.14	159.59	84183.43
Jan, 2033	403.38	160.35	84023.08
Feb, 2033	402.61	161.12	83861.96
Mar, 2033	401.84	161.89	83700.07
Apr, 2033	401.06	162.67	83537.40
May, 2033	400.28	163.45	83373.96
Jun, 2033	399.50	164.23	83209.73
Jul, 2033	398.71	165.02	83044.71
Aug, 2033	397.92	165.81	82878.90
Sep, 2033	397.13	166.60	82712.30
Oct, 2033	396.33	167.40	82544.90
Nov, 2033	395.53	168.20	82376.70
Dec, 2033	394.72	169.01	82207.69
Jan, 2034	393.91	169.82	82037.87
Feb, 2034	393.10	170.63	81867.24
Mar, 2034	392.28	171.45	81695.79
Apr, 2034	391.46	172.27	81523.52
May, 2034	390.63	173.10	81350.42
Jun, 2034	389.80	173.93	81176.50
Jul, 2034	388.97	174.76	81001.74
Aug, 2034	388.13	175.60	80826.14
Sep, 2034	387.29	176.44	80649.70
Oct, 2034	386.45	177.28	80472.42
Nov, 2034	385.60	178.13	80294.29
Dec, 2034	384.74	178.99	80115.30
Jan, 2035	383.89	179.84	79935.46
Feb, 2035	383.02	180.71	79754.75
Mar, 2035	382.16	181.57	79573.18
Apr, 2035	381.29	182.44	79390.74
May, 2035	380.41	183.32	79207.42
Jun, 2035	379.54	184.19	79023.23
Jul, 2035	378.65	185.08	78838.15
Aug, 2035	377.77	185.96	78652.18
Sep, 2035	376.88	186.85	78465.33
Oct, 2035	375.98	187.75	78277.58
Nov, 2035	375.08	188.65	78088.93
Dec, 2035	374.18	189.55	77899.38
Jan, 2036	373.27	190.46	77708.91
Feb, 2036	372.36	191.37	77517.54
Mar, 2036	371.44	192.29	77325.25
Apr, 2036	370.52	193.21	77132.03
May, 2036	369.59	194.14	76937.90
Jun, 2036	368.66	195.07	76742.83
Jul, 2036	367.73	196.00	76546.82
Aug, 2036	366.79	196.94	76349.88
Sep, 2036	365.84	197.89	76151.99
Oct, 2036	364.89	198.84	75953.16
Nov, 2036	363.94	199.79	75753.37
Dec, 2036	362.98	200.75	75552.62
Jan, 2037	362.02	201.71	75350.92
Feb, 2037	361.06	202.67	75148.24
Mar, 2037	360.09	203.64	74944.60
Apr, 2037	359.11	204.62	74739.98
May, 2037	358.13	205.60	74534.38
Jun, 2037	357.14	206.59	74327.79
Jul, 2037	356.15	207.58	74120.22
Aug, 2037	355.16	208.57	73911.64
Sep, 2037	354.16	209.57	73702.07
Oct, 2037	353.16	210.57	73491.50
Nov, 2037	352.15	211.58	73279.92
Dec, 2037	351.13	212.60	73067.32
Jan, 2038	350.11	213.62	72853.70
Feb, 2038	349.09	214.64	72639.06
Mar, 2038	348.06	215.67	72423.40
Apr, 2038	347.03	216.70	72206.70
May, 2038	345.99	217.74	71988.96
Jun, 2038	344.95	218.78	71770.17
Jul, 2038	343.90	219.83	71550.34
Aug, 2038	342.85	220.88	71329.46
Sep, 2038	341.79	221.94	71107.51
Oct, 2038	340.72	223.01	70884.51
Nov, 2038	339.65	224.08	70660.43
Dec, 2038	338.58	225.15	70435.28
Jan, 2039	337.50	226.23	70209.06
Feb, 2039	336.42	227.31	69981.74
Mar, 2039	335.33	228.40	69753.34
Apr, 2039	334.23	229.50	69523.85
May, 2039	333.14	230.59	69293.25
Jun, 2039	332.03	231.70	69061.55
Jul, 2039	330.92	232.81	68828.74
Aug, 2039	329.80	233.93	68594.82
Sep, 2039	328.68	235.05	68359.77
Oct, 2039	327.56	236.17	68123.60
Nov, 2039	326.43	237.30	67886.29
Dec, 2039	325.29	238.44	67647.85
Jan, 2040	324.15	239.58	67408.27
Feb, 2040	323.00	240.73	67167.54
Mar, 2040	321.84	241.89	66925.65
Apr, 2040	320.69	243.04	66682.61
May, 2040	319.52	244.21	66438.40
Jun, 2040	318.35	245.38	66193.02
Jul, 2040	317.17	246.56	65946.46
Aug, 2040	315.99	247.74	65698.73
Sep, 2040	314.81	248.92	65449.80
Oct, 2040	313.61	250.12	65199.69
Nov, 2040	312.42	251.31	64948.37
Dec, 2040	311.21	252.52	64695.85
Jan, 2041	310.00	253.73	64442.12
Feb, 2041	308.79	254.94	64187.18
Mar, 2041	307.56	256.17	63931.01
Apr, 2041	306.34	257.39	63673.62
May, 2041	305.10	258.63	63414.99
Jun, 2041	303.86	259.87	63155.13
Jul, 2041	302.62	261.11	62894.01
Aug, 2041	301.37	262.36	62631.65
Sep, 2041	300.11	263.62	62368.03
Oct, 2041	298.85	264.88	62103.15
Nov, 2041	297.58	266.15	61837.00
Dec, 2041	296.30	267.43	61569.57
Jan, 2042	295.02	268.71	61300.86
Feb, 2042	293.73	270.00	61030.86
Mar, 2042	292.44	271.29	60759.57
Apr, 2042	291.14	272.59	60486.98
May, 2042	289.83	273.90	60213.08
Jun, 2042	288.52	275.21	59937.88
Jul, 2042	287.20	276.53	59661.35
Aug, 2042	285.88	277.85	59383.49
Sep, 2042	284.55	279.18	59104.31
Oct, 2042	283.21	280.52	58823.79
Nov, 2042	281.86	281.87	58541.92
Dec, 2042	280.51	283.22	58258.71
Jan, 2043	279.16	284.57	57974.13
Feb, 2043	277.79	285.94	57688.20
Mar, 2043	276.42	287.31	57400.89
Apr, 2043	275.05	288.68	57112.20
May, 2043	273.66	290.07	56822.14
Jun, 2043	272.27	291.46	56530.68
Jul, 2043	270.88	292.85	56237.83
Aug, 2043	269.47	294.26	55943.57
Sep, 2043	268.06	295.67	55647.90
Oct, 2043	266.65	297.08	55350.82
Nov, 2043	265.22	298.51	55052.31
Dec, 2043	263.79	299.94	54752.37
Jan, 2044	262.36	301.37	54451.00
Feb, 2044	260.91	302.82	54148.18
Mar, 2044	259.46	304.27	53843.91
Apr, 2044	258.00	305.73	53538.18
May, 2044	256.54	307.19	53230.99
Jun, 2044	255.07	308.66	52922.32
Jul, 2044	253.59	310.14	52612.18
Aug, 2044	252.10	311.63	52300.55
Sep, 2044	250.61	313.12	51987.43
Oct, 2044	249.11	314.62	51672.80
Nov, 2044	247.60	316.13	51356.67
Dec, 2044	246.08	317.65	51039.02
Jan, 2045	244.56	319.17	50719.86
Feb, 2045	243.03	320.70	50399.16
Mar, 2045	241.50	322.23	50076.93
Apr, 2045	239.95	323.78	49753.15
May, 2045	238.40	325.33	49427.82
Jun, 2045	236.84	326.89	49100.93
Jul, 2045	235.28	328.45	48772.47
Aug, 2045	233.70	330.03	48442.45
Sep, 2045	232.12	331.61	48110.84
Oct, 2045	230.53	333.20	47777.64
Nov, 2045	228.93	334.80	47442.84
Dec, 2045	227.33	336.40	47106.44
Jan, 2046	225.72	338.01	46768.43
Feb, 2046	224.10	339.63	46428.80
Mar, 2046	222.47	341.26	46087.54
Apr, 2046	220.84	342.89	45744.65
May, 2046	219.19	344.54	45400.11
Jun, 2046	217.54	346.19	45053.92
Jul, 2046	215.88	347.85	44706.08
Aug, 2046	214.22	349.51	44356.56
Sep, 2046	212.54	351.19	44005.37
Oct, 2046	210.86	352.87	43652.50
Nov, 2046	209.17	354.56	43297.94
Dec, 2046	207.47	356.26	42941.68
Jan, 2047	205.76	357.97	42583.71
Feb, 2047	204.05	359.68	42224.03
Mar, 2047	202.32	361.41	41862.62
Apr, 2047	200.59	363.14	41499.49
May, 2047	198.85	364.88	41134.61
Jun, 2047	197.10	366.63	40767.98
Jul, 2047	195.35	368.38	40399.60
Aug, 2047	193.58	370.15	40029.45
Sep, 2047	191.81	371.92	39657.53
Oct, 2047	190.03	373.70	39283.82
Nov, 2047	188.23	375.50	38908.33
Dec, 2047	186.44	377.29	38531.03
Jan, 2048	184.63	379.10	38151.93
Feb, 2048	182.81	380.92	37771.01
Mar, 2048	180.99	382.74	37388.27
Apr, 2048	179.15	384.58	37003.69
May, 2048	177.31	386.42	36617.27
Jun, 2048	175.46	388.27	36229.00
Jul, 2048	173.60	390.13	35838.86
Aug, 2048	171.73	392.00	35446.86
Sep, 2048	169.85	393.88	35052.98
Oct, 2048	167.96	395.77	34657.21
Nov, 2048	166.07	397.66	34259.55
Dec, 2048	164.16	399.57	33859.98
Jan, 2049	162.25	401.48	33458.50
Feb, 2049	160.32	403.41	33055.09
Mar, 2049	158.39	405.34	32649.75
Apr, 2049	156.45	407.28	32242.46
May, 2049	154.50	409.23	31833.23
Jun, 2049	152.53	411.20	31422.03
Jul, 2049	150.56	413.17	31008.87
Aug, 2049	148.58	415.15	30593.72
Sep, 2049	146.59	417.14	30176.59
Oct, 2049	144.60	419.13	29757.45
Nov, 2049	142.59	421.14	29336.31
Dec, 2049	140.57	423.16	28913.15
Jan, 2050	138.54	425.19	28487.96
Feb, 2050	136.50	427.23	28060.74
Mar, 2050	134.46	429.27	27631.46
Apr, 2050	132.40	431.33	27200.13
May, 2050	130.33	433.40	26766.74
Jun, 2050	128.26	435.47	26331.27
Jul, 2050	126.17	437.56	25893.71
Aug, 2050	124.07	439.66	25454.05
Sep, 2050	121.97	441.76	25012.29
Oct, 2050	119.85	443.88	24568.41
Nov, 2050	117.72	446.01	24122.40
Dec, 2050	115.59	448.14	23674.26
Jan, 2051	113.44	450.29	23223.97
Feb, 2051	111.28	452.45	22771.52
Mar, 2051	109.11	454.62	22316.90
Apr, 2051	106.94	456.79	21860.11
May, 2051	104.75	458.98	21401.12
Jun, 2051	102.55	461.18	20939.94
Jul, 2051	100.34	463.39	20476.55
Aug, 2051	98.12	465.61	20010.94
Sep, 2051	95.89	467.84	19543.09
Oct, 2051	93.64	470.09	19073.01
Nov, 2051	91.39	472.34	18600.67
Dec, 2051	89.13	474.60	18126.06
Jan, 2052	86.85	476.88	17649.19
Feb, 2052	84.57	479.16	17170.03
Mar, 2052	82.27	481.46	16688.57
Apr, 2052	79.97	483.76	16204.81
May, 2052	77.65	486.08	15718.72
Jun, 2052	75.32	488.41	15230.31
Jul, 2052	72.98	490.75	14739.56
Aug, 2052	70.63	493.10	14246.46
Sep, 2052	68.26	495.47	13750.99
Oct, 2052	65.89	497.84	13253.15
Nov, 2052	63.50	500.23	12752.93
Dec, 2052	61.11	502.62	12250.31
Jan, 2053	58.70	505.03	11745.28
Feb, 2053	56.28	507.45	11237.83
Mar, 2053	53.85	509.88	10727.94
Apr, 2053	51.40	512.33	10215.62
May, 2053	48.95	514.78	9700.84
Jun, 2053	46.48	517.25	9183.59
Jul, 2053	44.00	519.73	8663.87
Aug, 2053	41.51	522.22	8141.65
Sep, 2053	39.01	524.72	7616.93
Oct, 2053	36.50	527.23	7089.70
Nov, 2053	33.97	529.76	6559.94
Dec, 2053	31.43	532.30	6027.64
Jan, 2054	28.88	534.85	5492.80
Feb, 2054	26.32	537.41	4955.39
Mar, 2054	23.74	539.99	4415.40
Apr, 2054	21.16	542.57	3872.83
May, 2054	18.56	545.17	3327.66
Jun, 2054	15.95	547.78	2779.87
Jul, 2054	13.32	550.41	2229.46
Aug, 2054	10.68	553.05	1676.41
Sep, 2054	8.03	555.70	1120.72
Oct, 2054	5.37	558.36	562.36
Nov, 2054	2.69	561.04	1.32