Mortgage Parameters

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

Mortgage Summary

Property Total:	$69,000
Down Payment	$20,700
Mortgage Amount:	$48,300
Mortgage Payment:	$281.87 / month
Estimated Tax:	+ $38.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $320.20 / month
Total Interest Paid:	$53,172.00 over 30 years
Total Tax Paid:	$13,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	231.44	50.43	48249.57
Dec, 2024	231.20	50.67	48198.89
Jan, 2025	230.95	50.92	48147.98
Feb, 2025	230.71	51.16	48096.82
Mar, 2025	230.46	51.41	48045.41
Apr, 2025	230.22	51.65	47993.76
May, 2025	229.97	51.90	47941.86
Jun, 2025	229.72	52.15	47889.71
Jul, 2025	229.47	52.40	47837.31
Aug, 2025	229.22	52.65	47784.66
Sep, 2025	228.97	52.90	47731.76
Oct, 2025	228.71	53.16	47678.60
Nov, 2025	228.46	53.41	47625.19
Dec, 2025	228.20	53.67	47571.53
Jan, 2026	227.95	53.92	47517.60
Feb, 2026	227.69	54.18	47463.42
Mar, 2026	227.43	54.44	47408.98
Apr, 2026	227.17	54.70	47354.28
May, 2026	226.91	54.96	47299.32
Jun, 2026	226.64	55.23	47244.09
Jul, 2026	226.38	55.49	47188.60
Aug, 2026	226.11	55.76	47132.84
Sep, 2026	225.84	56.03	47076.81
Oct, 2026	225.58	56.29	47020.52
Nov, 2026	225.31	56.56	46963.96
Dec, 2026	225.04	56.83	46907.12
Jan, 2027	224.76	57.11	46850.01
Feb, 2027	224.49	57.38	46792.63
Mar, 2027	224.21	57.66	46734.98
Apr, 2027	223.94	57.93	46677.05
May, 2027	223.66	58.21	46618.84
Jun, 2027	223.38	58.49	46560.35
Jul, 2027	223.10	58.77	46501.58
Aug, 2027	222.82	59.05	46442.53
Sep, 2027	222.54	59.33	46383.20
Oct, 2027	222.25	59.62	46323.58
Nov, 2027	221.97	59.90	46263.68
Dec, 2027	221.68	60.19	46203.49
Jan, 2028	221.39	60.48	46143.01
Feb, 2028	221.10	60.77	46082.24
Mar, 2028	220.81	61.06	46021.18
Apr, 2028	220.52	61.35	45959.83
May, 2028	220.22	61.65	45898.19
Jun, 2028	219.93	61.94	45836.25
Jul, 2028	219.63	62.24	45774.01
Aug, 2028	219.33	62.54	45711.47
Sep, 2028	219.03	62.84	45648.63
Oct, 2028	218.73	63.14	45585.50
Nov, 2028	218.43	63.44	45522.06
Dec, 2028	218.13	63.74	45458.32
Jan, 2029	217.82	64.05	45394.27
Feb, 2029	217.51	64.36	45329.91
Mar, 2029	217.21	64.66	45265.25
Apr, 2029	216.90	64.97	45200.27
May, 2029	216.58	65.29	45134.99
Jun, 2029	216.27	65.60	45069.39
Jul, 2029	215.96	65.91	45003.48
Aug, 2029	215.64	66.23	44937.25
Sep, 2029	215.32	66.55	44870.70
Oct, 2029	215.01	66.86	44803.84
Nov, 2029	214.69	67.18	44736.65
Dec, 2029	214.36	67.51	44669.15
Jan, 2030	214.04	67.83	44601.32
Feb, 2030	213.71	68.16	44533.16
Mar, 2030	213.39	68.48	44464.68
Apr, 2030	213.06	68.81	44395.87
May, 2030	212.73	69.14	44326.73
Jun, 2030	212.40	69.47	44257.26
Jul, 2030	212.07	69.80	44187.45
Aug, 2030	211.73	70.14	44117.31
Sep, 2030	211.40	70.47	44046.84
Oct, 2030	211.06	70.81	43976.03
Nov, 2030	210.72	71.15	43904.88
Dec, 2030	210.38	71.49	43833.38
Jan, 2031	210.03	71.84	43761.55
Feb, 2031	209.69	72.18	43689.37
Mar, 2031	209.34	72.53	43616.84
Apr, 2031	209.00	72.87	43543.97
May, 2031	208.65	73.22	43470.75
Jun, 2031	208.30	73.57	43397.18
Jul, 2031	207.94	73.93	43323.25
Aug, 2031	207.59	74.28	43248.97
Sep, 2031	207.23	74.64	43174.34
Oct, 2031	206.88	74.99	43099.34
Nov, 2031	206.52	75.35	43023.99
Dec, 2031	206.16	75.71	42948.28
Jan, 2032	205.79	76.08	42872.20
Feb, 2032	205.43	76.44	42795.76
Mar, 2032	205.06	76.81	42718.95
Apr, 2032	204.69	77.18	42641.78
May, 2032	204.33	77.54	42564.24
Jun, 2032	203.95	77.92	42486.32
Jul, 2032	203.58	78.29	42408.03
Aug, 2032	203.21	78.66	42329.36
Sep, 2032	202.83	79.04	42250.32
Oct, 2032	202.45	79.42	42170.90
Nov, 2032	202.07	79.80	42091.10
Dec, 2032	201.69	80.18	42010.92
Jan, 2033	201.30	80.57	41930.35
Feb, 2033	200.92	80.95	41849.40
Mar, 2033	200.53	81.34	41768.05
Apr, 2033	200.14	81.73	41686.32
May, 2033	199.75	82.12	41604.20
Jun, 2033	199.35	82.52	41521.68
Jul, 2033	198.96	82.91	41438.77
Aug, 2033	198.56	83.31	41355.46
Sep, 2033	198.16	83.71	41271.75
Oct, 2033	197.76	84.11	41187.64
Nov, 2033	197.36	84.51	41103.13
Dec, 2033	196.95	84.92	41018.21
Jan, 2034	196.55	85.32	40932.89
Feb, 2034	196.14	85.73	40847.16
Mar, 2034	195.73	86.14	40761.01
Apr, 2034	195.31	86.56	40674.46
May, 2034	194.90	86.97	40587.48
Jun, 2034	194.48	87.39	40500.10
Jul, 2034	194.06	87.81	40412.29
Aug, 2034	193.64	88.23	40324.06
Sep, 2034	193.22	88.65	40235.41
Oct, 2034	192.79	89.08	40146.33
Nov, 2034	192.37	89.50	40056.83
Dec, 2034	191.94	89.93	39966.90
Jan, 2035	191.51	90.36	39876.54
Feb, 2035	191.08	90.79	39785.75
Mar, 2035	190.64	91.23	39694.52
Apr, 2035	190.20	91.67	39602.85
May, 2035	189.76	92.11	39510.74
Jun, 2035	189.32	92.55	39418.19
Jul, 2035	188.88	92.99	39325.20
Aug, 2035	188.43	93.44	39231.77
Sep, 2035	187.99	93.88	39137.88
Oct, 2035	187.54	94.33	39043.55
Nov, 2035	187.08	94.79	38948.76
Dec, 2035	186.63	95.24	38853.52
Jan, 2036	186.17	95.70	38757.82
Feb, 2036	185.71	96.16	38661.67
Mar, 2036	185.25	96.62	38565.05
Apr, 2036	184.79	97.08	38467.97
May, 2036	184.33	97.54	38370.43
Jun, 2036	183.86	98.01	38272.42
Jul, 2036	183.39	98.48	38173.94
Aug, 2036	182.92	98.95	38074.98
Sep, 2036	182.44	99.43	37975.55
Oct, 2036	181.97	99.90	37875.65
Nov, 2036	181.49	100.38	37775.27
Dec, 2036	181.01	100.86	37674.40
Jan, 2037	180.52	101.35	37573.06
Feb, 2037	180.04	101.83	37471.23
Mar, 2037	179.55	102.32	37368.91
Apr, 2037	179.06	102.81	37266.09
May, 2037	178.57	103.30	37162.79
Jun, 2037	178.07	103.80	37058.99
Jul, 2037	177.57	104.30	36954.70
Aug, 2037	177.07	104.80	36849.90
Sep, 2037	176.57	105.30	36744.60
Oct, 2037	176.07	105.80	36638.80
Nov, 2037	175.56	106.31	36532.49
Dec, 2037	175.05	106.82	36425.67
Jan, 2038	174.54	107.33	36318.34
Feb, 2038	174.03	107.84	36210.50
Mar, 2038	173.51	108.36	36102.14
Apr, 2038	172.99	108.88	35993.26
May, 2038	172.47	109.40	35883.86
Jun, 2038	171.94	109.93	35773.93
Jul, 2038	171.42	110.45	35663.48
Aug, 2038	170.89	110.98	35552.49
Sep, 2038	170.36	111.51	35440.98
Oct, 2038	169.82	112.05	35328.93
Nov, 2038	169.28	112.59	35216.34
Dec, 2038	168.74	113.13	35103.22
Jan, 2039	168.20	113.67	34989.55
Feb, 2039	167.66	114.21	34875.34
Mar, 2039	167.11	114.76	34760.58
Apr, 2039	166.56	115.31	34645.27
May, 2039	166.01	115.86	34529.41
Jun, 2039	165.45	116.42	34413.00
Jul, 2039	164.90	116.97	34296.02
Aug, 2039	164.34	117.53	34178.49
Sep, 2039	163.77	118.10	34060.39
Oct, 2039	163.21	118.66	33941.72
Nov, 2039	162.64	119.23	33822.49
Dec, 2039	162.07	119.80	33702.69
Jan, 2040	161.49	120.38	33582.31
Feb, 2040	160.92	120.95	33461.35
Mar, 2040	160.34	121.53	33339.82
Apr, 2040	159.75	122.12	33217.70
May, 2040	159.17	122.70	33095.00
Jun, 2040	158.58	123.29	32971.71
Jul, 2040	157.99	123.88	32847.83
Aug, 2040	157.40	124.47	32723.36
Sep, 2040	156.80	125.07	32598.29
Oct, 2040	156.20	125.67	32472.62
Nov, 2040	155.60	126.27	32346.34
Dec, 2040	154.99	126.88	32219.47
Jan, 2041	154.38	127.49	32091.98
Feb, 2041	153.77	128.10	31963.89
Mar, 2041	153.16	128.71	31835.18
Apr, 2041	152.54	129.33	31705.85
May, 2041	151.92	129.95	31575.90
Jun, 2041	151.30	130.57	31445.34
Jul, 2041	150.68	131.19	31314.14
Aug, 2041	150.05	131.82	31182.32
Sep, 2041	149.42	132.45	31049.86
Oct, 2041	148.78	133.09	30916.77
Nov, 2041	148.14	133.73	30783.05
Dec, 2041	147.50	134.37	30648.68
Jan, 2042	146.86	135.01	30513.67
Feb, 2042	146.21	135.66	30378.01
Mar, 2042	145.56	136.31	30241.70
Apr, 2042	144.91	136.96	30104.74
May, 2042	144.25	137.62	29967.12
Jun, 2042	143.59	138.28	29828.84
Jul, 2042	142.93	138.94	29689.90
Aug, 2042	142.26	139.61	29550.30
Sep, 2042	141.60	140.27	29410.02
Oct, 2042	140.92	140.95	29269.07
Nov, 2042	140.25	141.62	29127.45
Dec, 2042	139.57	142.30	28985.15
Jan, 2043	138.89	142.98	28842.17
Feb, 2043	138.20	143.67	28698.50
Mar, 2043	137.51	144.36	28554.14
Apr, 2043	136.82	145.05	28409.10
May, 2043	136.13	145.74	28263.35
Jun, 2043	135.43	146.44	28116.91
Jul, 2043	134.73	147.14	27969.77
Aug, 2043	134.02	147.85	27821.92
Sep, 2043	133.31	148.56	27673.36
Oct, 2043	132.60	149.27	27524.10
Nov, 2043	131.89	149.98	27374.11
Dec, 2043	131.17	150.70	27223.41
Jan, 2044	130.45	151.42	27071.98
Feb, 2044	129.72	152.15	26919.83
Mar, 2044	128.99	152.88	26766.96
Apr, 2044	128.26	153.61	26613.34
May, 2044	127.52	154.35	26459.00
Jun, 2044	126.78	155.09	26303.91
Jul, 2044	126.04	155.83	26148.08
Aug, 2044	125.29	156.58	25991.50
Sep, 2044	124.54	157.33	25834.17
Oct, 2044	123.79	158.08	25676.09
Nov, 2044	123.03	158.84	25517.25
Dec, 2044	122.27	159.60	25357.65
Jan, 2045	121.51	160.36	25197.29
Feb, 2045	120.74	161.13	25036.16
Mar, 2045	119.96	161.91	24874.25
Apr, 2045	119.19	162.68	24711.57
May, 2045	118.41	163.46	24548.11
Jun, 2045	117.63	164.24	24383.87
Jul, 2045	116.84	165.03	24218.84
Aug, 2045	116.05	165.82	24053.01
Sep, 2045	115.25	166.62	23886.40
Oct, 2045	114.46	167.41	23718.98
Nov, 2045	113.65	168.22	23550.77
Dec, 2045	112.85	169.02	23381.74
Jan, 2046	112.04	169.83	23211.91
Feb, 2046	111.22	170.65	23041.27
Mar, 2046	110.41	171.46	22869.80
Apr, 2046	109.58	172.29	22697.52
May, 2046	108.76	173.11	22524.41
Jun, 2046	107.93	173.94	22350.47
Jul, 2046	107.10	174.77	22175.69
Aug, 2046	106.26	175.61	22000.08
Sep, 2046	105.42	176.45	21823.63
Oct, 2046	104.57	177.30	21646.33
Nov, 2046	103.72	178.15	21468.18
Dec, 2046	102.87	179.00	21289.18
Jan, 2047	102.01	179.86	21109.32
Feb, 2047	101.15	180.72	20928.60
Mar, 2047	100.28	181.59	20747.01
Apr, 2047	99.41	182.46	20564.55
May, 2047	98.54	183.33	20381.22
Jun, 2047	97.66	184.21	20197.01
Jul, 2047	96.78	185.09	20011.92
Aug, 2047	95.89	185.98	19825.94
Sep, 2047	95.00	186.87	19639.07
Oct, 2047	94.10	187.77	19451.30
Nov, 2047	93.20	188.67	19262.64
Dec, 2047	92.30	189.57	19073.07
Jan, 2048	91.39	190.48	18882.59
Feb, 2048	90.48	191.39	18691.20
Mar, 2048	89.56	192.31	18498.89
Apr, 2048	88.64	193.23	18305.66
May, 2048	87.71	194.16	18111.51
Jun, 2048	86.78	195.09	17916.42
Jul, 2048	85.85	196.02	17720.40
Aug, 2048	84.91	196.96	17523.44
Sep, 2048	83.97	197.90	17325.54
Oct, 2048	83.02	198.85	17126.68
Nov, 2048	82.07	199.80	16926.88
Dec, 2048	81.11	200.76	16726.12
Jan, 2049	80.15	201.72	16524.39
Feb, 2049	79.18	202.69	16321.70
Mar, 2049	78.21	203.66	16118.04
Apr, 2049	77.23	204.64	15913.40
May, 2049	76.25	205.62	15707.78
Jun, 2049	75.27	206.60	15501.18
Jul, 2049	74.28	207.59	15293.59
Aug, 2049	73.28	208.59	15085.00
Sep, 2049	72.28	209.59	14875.41
Oct, 2049	71.28	210.59	14664.82
Nov, 2049	70.27	211.60	14453.22
Dec, 2049	69.26	212.61	14240.60
Jan, 2050	68.24	213.63	14026.97
Feb, 2050	67.21	214.66	13812.31
Mar, 2050	66.18	215.69	13596.63
Apr, 2050	65.15	216.72	13379.91
May, 2050	64.11	217.76	13162.15
Jun, 2050	63.07	218.80	12943.35
Jul, 2050	62.02	219.85	12723.50
Aug, 2050	60.97	220.90	12502.59
Sep, 2050	59.91	221.96	12280.63
Oct, 2050	58.84	223.03	12057.61
Nov, 2050	57.78	224.09	11833.51
Dec, 2050	56.70	225.17	11608.35
Jan, 2051	55.62	226.25	11382.10
Feb, 2051	54.54	227.33	11154.77
Mar, 2051	53.45	228.42	10926.35
Apr, 2051	52.36	229.51	10696.83
May, 2051	51.26	230.61	10466.22
Jun, 2051	50.15	231.72	10234.50
Jul, 2051	49.04	232.83	10001.67
Aug, 2051	47.92	233.95	9767.73
Sep, 2051	46.80	235.07	9532.66
Oct, 2051	45.68	236.19	9296.47
Nov, 2051	44.55	237.32	9059.14
Dec, 2051	43.41	238.46	8820.68
Jan, 2052	42.27	239.60	8581.08
Feb, 2052	41.12	240.75	8340.32
Mar, 2052	39.96	241.91	8098.42
Apr, 2052	38.80	243.07	7855.35
May, 2052	37.64	244.23	7611.12
Jun, 2052	36.47	245.40	7365.72
Jul, 2052	35.29	246.58	7119.15
Aug, 2052	34.11	247.76	6871.39
Sep, 2052	32.93	248.94	6622.44
Oct, 2052	31.73	250.14	6372.31
Nov, 2052	30.53	251.34	6120.97
Dec, 2052	29.33	252.54	5868.43
Jan, 2053	28.12	253.75	5614.68
Feb, 2053	26.90	254.97	5359.71
Mar, 2053	25.68	256.19	5103.53
Apr, 2053	24.45	257.42	4846.11
May, 2053	23.22	258.65	4587.46
Jun, 2053	21.98	259.89	4327.57
Jul, 2053	20.74	261.13	4066.44
Aug, 2053	19.49	262.38	3804.05
Sep, 2053	18.23	263.64	3540.41
Oct, 2053	16.96	264.91	3275.51
Nov, 2053	15.70	266.17	3009.33
Dec, 2053	14.42	267.45	2741.88
Jan, 2054	13.14	268.73	2473.15
Feb, 2054	11.85	270.02	2203.13
Mar, 2054	10.56	271.31	1931.82
Apr, 2054	9.26	272.61	1659.20
May, 2054	7.95	273.92	1385.28
Jun, 2054	6.64	275.23	1110.05
Jul, 2054	5.32	276.55	833.50
Aug, 2054	3.99	277.88	555.62
Sep, 2054	2.66	279.21	276.42
Oct, 2054	1.32	280.55	0