Mortgage Parameters

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

Mortgage Summary

Property Total:	$105,000
Down Payment	$31,500
Mortgage Amount:	$73,500
Mortgage Payment:	$428.93 / month
Estimated Tax:	+ $58.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $487.26 / month
Total Interest Paid:	$80,913.60 over 30 years
Total Tax Paid:	$21,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	352.19	76.74	73423.26
Oct, 2024	351.82	77.11	73346.15
Nov, 2024	351.45	77.48	73268.67
Dec, 2024	351.08	77.85	73190.82
Jan, 2025	350.71	78.22	73112.59
Feb, 2025	350.33	78.60	73033.99
Mar, 2025	349.95	78.98	72955.02
Apr, 2025	349.58	79.35	72875.66
May, 2025	349.20	79.73	72795.93
Jun, 2025	348.81	80.12	72715.81
Jul, 2025	348.43	80.50	72635.31
Aug, 2025	348.04	80.89	72554.43
Sep, 2025	347.66	81.27	72473.15
Oct, 2025	347.27	81.66	72391.49
Nov, 2025	346.88	82.05	72309.44
Dec, 2025	346.48	82.45	72226.99
Jan, 2026	346.09	82.84	72144.15
Feb, 2026	345.69	83.24	72060.91
Mar, 2026	345.29	83.64	71977.27
Apr, 2026	344.89	84.04	71893.23
May, 2026	344.49	84.44	71808.79
Jun, 2026	344.08	84.85	71723.94
Jul, 2026	343.68	85.25	71638.69
Aug, 2026	343.27	85.66	71553.03
Sep, 2026	342.86	86.07	71466.96
Oct, 2026	342.45	86.48	71380.47
Nov, 2026	342.03	86.90	71293.58
Dec, 2026	341.62	87.31	71206.26
Jan, 2027	341.20	87.73	71118.53
Feb, 2027	340.78	88.15	71030.37
Mar, 2027	340.35	88.58	70941.80
Apr, 2027	339.93	89.00	70852.80
May, 2027	339.50	89.43	70763.37
Jun, 2027	339.07	89.86	70673.51
Jul, 2027	338.64	90.29	70583.23
Aug, 2027	338.21	90.72	70492.51
Sep, 2027	337.78	91.15	70401.36
Oct, 2027	337.34	91.59	70309.77
Nov, 2027	336.90	92.03	70217.74
Dec, 2027	336.46	92.47	70125.27
Jan, 2028	336.02	92.91	70032.35
Feb, 2028	335.57	93.36	69939.00
Mar, 2028	335.12	93.81	69845.19
Apr, 2028	334.67	94.26	69750.94
May, 2028	334.22	94.71	69656.23
Jun, 2028	333.77	95.16	69561.07
Jul, 2028	333.31	95.62	69465.45
Aug, 2028	332.86	96.07	69369.38
Sep, 2028	332.39	96.54	69272.84
Oct, 2028	331.93	97.00	69175.84
Nov, 2028	331.47	97.46	69078.38
Dec, 2028	331.00	97.93	68980.45
Jan, 2029	330.53	98.40	68882.05
Feb, 2029	330.06	98.87	68783.18
Mar, 2029	329.59	99.34	68683.84
Apr, 2029	329.11	99.82	68584.02
May, 2029	328.63	100.30	68483.72
Jun, 2029	328.15	100.78	68382.94
Jul, 2029	327.67	101.26	68281.68
Aug, 2029	327.18	101.75	68179.93
Sep, 2029	326.70	102.23	68077.70
Oct, 2029	326.21	102.72	67974.97
Nov, 2029	325.71	103.22	67871.76
Dec, 2029	325.22	103.71	67768.05
Jan, 2030	324.72	104.21	67663.84
Feb, 2030	324.22	104.71	67559.13
Mar, 2030	323.72	105.21	67453.92
Apr, 2030	323.22	105.71	67348.21
May, 2030	322.71	106.22	67241.99
Jun, 2030	322.20	106.73	67135.26
Jul, 2030	321.69	107.24	67028.02
Aug, 2030	321.18	107.75	66920.27
Sep, 2030	320.66	108.27	66812.00
Oct, 2030	320.14	108.79	66703.21
Nov, 2030	319.62	109.31	66593.90
Dec, 2030	319.10	109.83	66484.06
Jan, 2031	318.57	110.36	66373.70
Feb, 2031	318.04	110.89	66262.81
Mar, 2031	317.51	111.42	66151.39
Apr, 2031	316.98	111.95	66039.44
May, 2031	316.44	112.49	65926.95
Jun, 2031	315.90	113.03	65813.92
Jul, 2031	315.36	113.57	65700.34
Aug, 2031	314.81	114.12	65586.23
Sep, 2031	314.27	114.66	65471.57
Oct, 2031	313.72	115.21	65356.35
Nov, 2031	313.17	115.76	65240.59
Dec, 2031	312.61	116.32	65124.27
Jan, 2032	312.05	116.88	65007.39
Feb, 2032	311.49	117.44	64889.96
Mar, 2032	310.93	118.00	64771.96
Apr, 2032	310.37	118.56	64653.39
May, 2032	309.80	119.13	64534.26
Jun, 2032	309.23	119.70	64414.56
Jul, 2032	308.65	120.28	64294.28
Aug, 2032	308.08	120.85	64173.43
Sep, 2032	307.50	121.43	64052.00
Oct, 2032	306.92	122.01	63929.98
Nov, 2032	306.33	122.60	63807.38
Dec, 2032	305.74	123.19	63684.20
Jan, 2033	305.15	123.78	63560.42
Feb, 2033	304.56	124.37	63436.05
Mar, 2033	303.96	124.97	63311.09
Apr, 2033	303.37	125.56	63185.52
May, 2033	302.76	126.17	63059.35
Jun, 2033	302.16	126.77	62932.58
Jul, 2033	301.55	127.38	62805.21
Aug, 2033	300.94	127.99	62677.22
Sep, 2033	300.33	128.60	62548.62
Oct, 2033	299.71	129.22	62419.40
Nov, 2033	299.09	129.84	62289.56
Dec, 2033	298.47	130.46	62159.10
Jan, 2034	297.85	131.08	62028.02
Feb, 2034	297.22	131.71	61896.31
Mar, 2034	296.59	132.34	61763.96
Apr, 2034	295.95	132.98	61630.98
May, 2034	295.32	133.61	61497.37
Jun, 2034	294.67	134.26	61363.11
Jul, 2034	294.03	134.90	61228.22
Aug, 2034	293.39	135.54	61092.67
Sep, 2034	292.74	136.19	60956.48
Oct, 2034	292.08	136.85	60819.63
Nov, 2034	291.43	137.50	60682.13
Dec, 2034	290.77	138.16	60543.97
Jan, 2035	290.11	138.82	60405.14
Feb, 2035	289.44	139.49	60265.65
Mar, 2035	288.77	140.16	60125.50
Apr, 2035	288.10	140.83	59984.67
May, 2035	287.43	141.50	59843.16
Jun, 2035	286.75	142.18	59700.98
Jul, 2035	286.07	142.86	59558.12
Aug, 2035	285.38	143.55	59414.57
Sep, 2035	284.69	144.24	59270.34
Oct, 2035	284.00	144.93	59125.41
Nov, 2035	283.31	145.62	58979.79
Dec, 2035	282.61	146.32	58833.47
Jan, 2036	281.91	147.02	58686.45
Feb, 2036	281.21	147.72	58538.73
Mar, 2036	280.50	148.43	58390.30
Apr, 2036	279.79	149.14	58241.15
May, 2036	279.07	149.86	58091.30
Jun, 2036	278.35	150.58	57940.72
Jul, 2036	277.63	151.30	57789.42
Aug, 2036	276.91	152.02	57637.40
Sep, 2036	276.18	152.75	57484.65
Oct, 2036	275.45	153.48	57331.17
Nov, 2036	274.71	154.22	57176.95
Dec, 2036	273.97	154.96	57021.99
Jan, 2037	273.23	155.70	56866.29
Feb, 2037	272.48	156.45	56709.85
Mar, 2037	271.73	157.20	56552.65
Apr, 2037	270.98	157.95	56394.70
May, 2037	270.22	158.71	56236.00
Jun, 2037	269.46	159.47	56076.53
Jul, 2037	268.70	160.23	55916.30
Aug, 2037	267.93	161.00	55755.30
Sep, 2037	267.16	161.77	55593.53
Oct, 2037	266.39	162.54	55430.99
Nov, 2037	265.61	163.32	55267.67
Dec, 2037	264.82	164.11	55103.56
Jan, 2038	264.04	164.89	54938.67
Feb, 2038	263.25	165.68	54772.99
Mar, 2038	262.45	166.48	54606.51
Apr, 2038	261.66	167.27	54439.24
May, 2038	260.85	168.08	54271.16
Jun, 2038	260.05	168.88	54102.28
Jul, 2038	259.24	169.69	53932.59
Aug, 2038	258.43	170.50	53762.09
Sep, 2038	257.61	171.32	53590.77
Oct, 2038	256.79	172.14	53418.63
Nov, 2038	255.96	172.97	53245.66
Dec, 2038	255.14	173.79	53071.87
Jan, 2039	254.30	174.63	52897.24
Feb, 2039	253.47	175.46	52721.77
Mar, 2039	252.63	176.30	52545.47
Apr, 2039	251.78	177.15	52368.32
May, 2039	250.93	178.00	52190.32
Jun, 2039	250.08	178.85	52011.47
Jul, 2039	249.22	179.71	51831.76
Aug, 2039	248.36	180.57	51651.19
Sep, 2039	247.50	181.43	51469.76
Oct, 2039	246.63	182.30	51287.45
Nov, 2039	245.75	183.18	51104.28
Dec, 2039	244.87	184.06	50920.22
Jan, 2040	243.99	184.94	50735.28
Feb, 2040	243.11	185.82	50549.46
Mar, 2040	242.22	186.71	50362.75
Apr, 2040	241.32	187.61	50175.14
May, 2040	240.42	188.51	49986.63
Jun, 2040	239.52	189.41	49797.22
Jul, 2040	238.61	190.32	49606.90
Aug, 2040	237.70	191.23	49415.67
Sep, 2040	236.78	192.15	49223.52
Oct, 2040	235.86	193.07	49030.46
Nov, 2040	234.94	193.99	48836.46
Dec, 2040	234.01	194.92	48641.54
Jan, 2041	233.07	195.86	48445.69
Feb, 2041	232.14	196.79	48248.89
Mar, 2041	231.19	197.74	48051.15
Apr, 2041	230.25	198.68	47852.47
May, 2041	229.29	199.64	47652.83
Jun, 2041	228.34	200.59	47452.24
Jul, 2041	227.38	201.55	47250.68
Aug, 2041	226.41	202.52	47048.16
Sep, 2041	225.44	203.49	46844.67
Oct, 2041	224.46	204.47	46640.21
Nov, 2041	223.48	205.45	46434.76
Dec, 2041	222.50	206.43	46228.33
Jan, 2042	221.51	207.42	46020.91
Feb, 2042	220.52	208.41	45812.50
Mar, 2042	219.52	209.41	45603.09
Apr, 2042	218.51	210.42	45392.67
May, 2042	217.51	211.42	45181.25
Jun, 2042	216.49	212.44	44968.81
Jul, 2042	215.48	213.45	44755.36
Aug, 2042	214.45	214.48	44540.88
Sep, 2042	213.43	215.50	44325.38
Oct, 2042	212.39	216.54	44108.84
Nov, 2042	211.35	217.58	43891.26
Dec, 2042	210.31	218.62	43672.65
Jan, 2043	209.26	219.67	43452.98
Feb, 2043	208.21	220.72	43232.26
Mar, 2043	207.15	221.78	43010.49
Apr, 2043	206.09	222.84	42787.65
May, 2043	205.02	223.91	42563.74
Jun, 2043	203.95	224.98	42338.76
Jul, 2043	202.87	226.06	42112.71
Aug, 2043	201.79	227.14	41885.57
Sep, 2043	200.70	228.23	41657.34
Oct, 2043	199.61	229.32	41428.02
Nov, 2043	198.51	230.42	41197.60
Dec, 2043	197.41	231.52	40966.07
Jan, 2044	196.30	232.63	40733.44
Feb, 2044	195.18	233.75	40499.69
Mar, 2044	194.06	234.87	40264.82
Apr, 2044	192.94	235.99	40028.82
May, 2044	191.80	237.13	39791.70
Jun, 2044	190.67	238.26	39553.44
Jul, 2044	189.53	239.40	39314.04
Aug, 2044	188.38	240.55	39073.48
Sep, 2044	187.23	241.70	38831.78
Oct, 2044	186.07	242.86	38588.92
Nov, 2044	184.91	244.02	38344.90
Dec, 2044	183.74	245.19	38099.70
Jan, 2045	182.56	246.37	37853.33
Feb, 2045	181.38	247.55	37605.78
Mar, 2045	180.19	248.74	37357.05
Apr, 2045	179.00	249.93	37107.12
May, 2045	177.80	251.13	36856.00
Jun, 2045	176.60	252.33	36603.67
Jul, 2045	175.39	253.54	36350.13
Aug, 2045	174.18	254.75	36095.38
Sep, 2045	172.96	255.97	35839.40
Oct, 2045	171.73	257.20	35582.21
Nov, 2045	170.50	258.43	35323.77
Dec, 2045	169.26	259.67	35064.10
Jan, 2046	168.02	260.91	34803.19
Feb, 2046	166.77	262.16	34541.02
Mar, 2046	165.51	263.42	34277.60
Apr, 2046	164.25	264.68	34012.92
May, 2046	162.98	265.95	33746.97
Jun, 2046	161.70	267.23	33479.74
Jul, 2046	160.42	268.51	33211.24
Aug, 2046	159.14	269.79	32941.44
Sep, 2046	157.84	271.09	32670.36
Oct, 2046	156.55	272.38	32397.97
Nov, 2046	155.24	273.69	32124.28
Dec, 2046	153.93	275.00	31849.28
Jan, 2047	152.61	276.32	31572.96
Feb, 2047	151.29	277.64	31295.32
Mar, 2047	149.96	278.97	31016.35
Apr, 2047	148.62	280.31	30736.04
May, 2047	147.28	281.65	30454.38
Jun, 2047	145.93	283.00	30171.38
Jul, 2047	144.57	284.36	29887.02
Aug, 2047	143.21	285.72	29601.30
Sep, 2047	141.84	287.09	29314.21
Oct, 2047	140.46	288.47	29025.74
Nov, 2047	139.08	289.85	28735.90
Dec, 2047	137.69	291.24	28444.66
Jan, 2048	136.30	292.63	28152.03
Feb, 2048	134.90	294.03	27857.99
Mar, 2048	133.49	295.44	27562.55
Apr, 2048	132.07	296.86	27265.69
May, 2048	130.65	298.28	26967.41
Jun, 2048	129.22	299.71	26667.70
Jul, 2048	127.78	301.15	26366.55
Aug, 2048	126.34	302.59	26063.96
Sep, 2048	124.89	304.04	25759.92
Oct, 2048	123.43	305.50	25454.42
Nov, 2048	121.97	306.96	25147.46
Dec, 2048	120.50	308.43	24839.03
Jan, 2049	119.02	309.91	24529.12
Feb, 2049	117.54	311.39	24217.72
Mar, 2049	116.04	312.89	23904.84
Apr, 2049	114.54	314.39	23590.45
May, 2049	113.04	315.89	23274.56
Jun, 2049	111.52	317.41	22957.15
Jul, 2049	110.00	318.93	22638.23
Aug, 2049	108.47	320.46	22317.77
Sep, 2049	106.94	321.99	21995.78
Oct, 2049	105.40	323.53	21672.25
Nov, 2049	103.85	325.08	21347.16
Dec, 2049	102.29	326.64	21020.52
Jan, 2050	100.72	328.21	20692.31
Feb, 2050	99.15	329.78	20362.53
Mar, 2050	97.57	331.36	20031.18
Apr, 2050	95.98	332.95	19698.23
May, 2050	94.39	334.54	19363.69
Jun, 2050	92.78	336.15	19027.54
Jul, 2050	91.17	337.76	18689.78
Aug, 2050	89.56	339.37	18350.41
Sep, 2050	87.93	341.00	18009.41
Oct, 2050	86.30	342.63	17666.77
Nov, 2050	84.65	344.28	17322.50
Dec, 2050	83.00	345.93	16976.57
Jan, 2051	81.35	347.58	16628.99
Feb, 2051	79.68	349.25	16279.74
Mar, 2051	78.01	350.92	15928.81
Apr, 2051	76.33	352.60	15576.21
May, 2051	74.64	354.29	15221.91
Jun, 2051	72.94	355.99	14865.92
Jul, 2051	71.23	357.70	14508.23
Aug, 2051	69.52	359.41	14148.81
Sep, 2051	67.80	361.13	13787.68
Oct, 2051	66.07	362.86	13424.82
Nov, 2051	64.33	364.60	13060.21
Dec, 2051	62.58	366.35	12693.86
Jan, 2052	60.82	368.11	12325.76
Feb, 2052	59.06	369.87	11955.89
Mar, 2052	57.29	371.64	11584.25
Apr, 2052	55.51	373.42	11210.83
May, 2052	53.72	375.21	10835.61
Jun, 2052	51.92	377.01	10458.61
Jul, 2052	50.11	378.82	10079.79
Aug, 2052	48.30	380.63	9699.16
Sep, 2052	46.48	382.45	9316.70
Oct, 2052	44.64	384.29	8932.42
Nov, 2052	42.80	386.13	8546.29
Dec, 2052	40.95	387.98	8158.31
Jan, 2053	39.09	389.84	7768.47
Feb, 2053	37.22	391.71	7376.76
Mar, 2053	35.35	393.58	6983.18
Apr, 2053	33.46	395.47	6587.71
May, 2053	31.57	397.36	6190.35
Jun, 2053	29.66	399.27	5791.08
Jul, 2053	27.75	401.18	5389.90
Aug, 2053	25.83	403.10	4986.80
Sep, 2053	23.90	405.03	4581.76
Oct, 2053	21.95	406.98	4174.79
Nov, 2053	20.00	408.93	3765.86
Dec, 2053	18.04	410.89	3354.97
Jan, 2054	16.08	412.85	2942.12
Feb, 2054	14.10	414.83	2527.29
Mar, 2054	12.11	416.82	2110.47
Apr, 2054	10.11	418.82	1691.65
May, 2054	8.11	420.82	1270.83
Jun, 2054	6.09	422.84	847.99
Jul, 2054	4.06	424.87	423.12
Aug, 2054	2.03	426.90	0