Mortgage Parameters

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

Mortgage Summary

Property Total:	$58,500
Down Payment	$17,550
Mortgage Amount:	$40,950
Mortgage Payment:	$238.97 / month
Estimated Tax:	+ $32.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $271.47 / month
Total Interest Paid:	$45,079.20 over 30 years
Total Tax Paid:	$11,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	196.22	42.75	40907.25
Jan, 2025	196.01	42.96	40864.29
Feb, 2025	195.81	43.16	40821.13
Mar, 2025	195.60	43.37	40777.76
Apr, 2025	195.39	43.58	40734.19
May, 2025	195.18	43.79	40690.40
Jun, 2025	194.97	44.00	40646.40
Jul, 2025	194.76	44.21	40602.20
Aug, 2025	194.55	44.42	40557.78
Sep, 2025	194.34	44.63	40513.15
Oct, 2025	194.13	44.84	40468.31
Nov, 2025	193.91	45.06	40423.25
Dec, 2025	193.69	45.28	40377.97
Jan, 2026	193.48	45.49	40332.48
Feb, 2026	193.26	45.71	40286.77
Mar, 2026	193.04	45.93	40240.84
Apr, 2026	192.82	46.15	40194.69
May, 2026	192.60	46.37	40148.32
Jun, 2026	192.38	46.59	40101.73
Jul, 2026	192.15	46.82	40054.91
Aug, 2026	191.93	47.04	40007.87
Sep, 2026	191.70	47.27	39960.61
Oct, 2026	191.48	47.49	39913.11
Nov, 2026	191.25	47.72	39865.39
Dec, 2026	191.02	47.95	39817.45
Jan, 2027	190.79	48.18	39769.27
Feb, 2027	190.56	48.41	39720.86
Mar, 2027	190.33	48.64	39672.22
Apr, 2027	190.10	48.87	39623.34
May, 2027	189.86	49.11	39574.24
Jun, 2027	189.63	49.34	39524.89
Jul, 2027	189.39	49.58	39475.31
Aug, 2027	189.15	49.82	39425.49
Sep, 2027	188.91	50.06	39375.44
Oct, 2027	188.67	50.30	39325.14
Nov, 2027	188.43	50.54	39274.61
Dec, 2027	188.19	50.78	39223.83
Jan, 2028	187.95	51.02	39172.80
Feb, 2028	187.70	51.27	39121.54
Mar, 2028	187.46	51.51	39070.02
Apr, 2028	187.21	51.76	39018.26
May, 2028	186.96	52.01	38966.26
Jun, 2028	186.71	52.26	38914.00
Jul, 2028	186.46	52.51	38861.49
Aug, 2028	186.21	52.76	38808.73
Sep, 2028	185.96	53.01	38755.72
Oct, 2028	185.70	53.27	38702.46
Nov, 2028	185.45	53.52	38648.94
Dec, 2028	185.19	53.78	38595.16
Jan, 2029	184.94	54.03	38541.13
Feb, 2029	184.68	54.29	38486.83
Mar, 2029	184.42	54.55	38432.28
Apr, 2029	184.15	54.82	38377.46
May, 2029	183.89	55.08	38322.38
Jun, 2029	183.63	55.34	38267.04
Jul, 2029	183.36	55.61	38211.44
Aug, 2029	183.10	55.87	38155.56
Sep, 2029	182.83	56.14	38099.42
Oct, 2029	182.56	56.41	38043.01
Nov, 2029	182.29	56.68	37986.33
Dec, 2029	182.02	56.95	37929.38
Jan, 2030	181.74	57.23	37872.15
Feb, 2030	181.47	57.50	37814.65
Mar, 2030	181.20	57.77	37756.88
Apr, 2030	180.92	58.05	37698.83
May, 2030	180.64	58.33	37640.50
Jun, 2030	180.36	58.61	37581.89
Jul, 2030	180.08	58.89	37523.00
Aug, 2030	179.80	59.17	37463.82
Sep, 2030	179.51	59.46	37404.37
Oct, 2030	179.23	59.74	37344.63
Nov, 2030	178.94	60.03	37284.60
Dec, 2030	178.66	60.31	37224.29
Jan, 2031	178.37	60.60	37163.68
Feb, 2031	178.08	60.89	37102.79
Mar, 2031	177.78	61.19	37041.60
Apr, 2031	177.49	61.48	36980.12
May, 2031	177.20	61.77	36918.35
Jun, 2031	176.90	62.07	36856.28
Jul, 2031	176.60	62.37	36793.91
Aug, 2031	176.30	62.67	36731.25
Sep, 2031	176.00	62.97	36668.28
Oct, 2031	175.70	63.27	36605.01
Nov, 2031	175.40	63.57	36541.44
Dec, 2031	175.09	63.88	36477.57
Jan, 2032	174.79	64.18	36413.39
Feb, 2032	174.48	64.49	36348.90
Mar, 2032	174.17	64.80	36284.10
Apr, 2032	173.86	65.11	36218.99
May, 2032	173.55	65.42	36153.57
Jun, 2032	173.24	65.73	36087.84
Jul, 2032	172.92	66.05	36021.79
Aug, 2032	172.60	66.37	35955.42
Sep, 2032	172.29	66.68	35888.74
Oct, 2032	171.97	67.00	35821.73
Nov, 2032	171.65	67.32	35754.41
Dec, 2032	171.32	67.65	35686.76
Jan, 2033	171.00	67.97	35618.79
Feb, 2033	170.67	68.30	35550.50
Mar, 2033	170.35	68.62	35481.87
Apr, 2033	170.02	68.95	35412.92
May, 2033	169.69	69.28	35343.64
Jun, 2033	169.35	69.62	35274.02
Jul, 2033	169.02	69.95	35204.07
Aug, 2033	168.69	70.28	35133.79
Sep, 2033	168.35	70.62	35063.17
Oct, 2033	168.01	70.96	34992.21
Nov, 2033	167.67	71.30	34920.91
Dec, 2033	167.33	71.64	34849.27
Jan, 2034	166.99	71.98	34777.28
Feb, 2034	166.64	72.33	34704.96
Mar, 2034	166.29	72.68	34632.28
Apr, 2034	165.95	73.02	34559.26
May, 2034	165.60	73.37	34485.88
Jun, 2034	165.24	73.73	34412.16
Jul, 2034	164.89	74.08	34338.08
Aug, 2034	164.54	74.43	34263.65
Sep, 2034	164.18	74.79	34188.86
Oct, 2034	163.82	75.15	34113.71
Nov, 2034	163.46	75.51	34038.20
Dec, 2034	163.10	75.87	33962.33
Jan, 2035	162.74	76.23	33886.10
Feb, 2035	162.37	76.60	33809.50
Mar, 2035	162.00	76.97	33732.53
Apr, 2035	161.64	77.33	33655.20
May, 2035	161.26	77.71	33577.49
Jun, 2035	160.89	78.08	33499.41
Jul, 2035	160.52	78.45	33420.96
Aug, 2035	160.14	78.83	33342.13
Sep, 2035	159.76	79.21	33262.93
Oct, 2035	159.38	79.59	33183.34
Nov, 2035	159.00	79.97	33103.37
Dec, 2035	158.62	80.35	33023.03
Jan, 2036	158.24	80.73	32942.29
Feb, 2036	157.85	81.12	32861.17
Mar, 2036	157.46	81.51	32779.66
Apr, 2036	157.07	81.90	32697.76
May, 2036	156.68	82.29	32615.46
Jun, 2036	156.28	82.69	32532.78
Jul, 2036	155.89	83.08	32449.69
Aug, 2036	155.49	83.48	32366.21
Sep, 2036	155.09	83.88	32282.33
Oct, 2036	154.69	84.28	32198.05
Nov, 2036	154.28	84.69	32113.36
Dec, 2036	153.88	85.09	32028.26
Jan, 2037	153.47	85.50	31942.76
Feb, 2037	153.06	85.91	31856.85
Mar, 2037	152.65	86.32	31770.53
Apr, 2037	152.23	86.74	31683.79
May, 2037	151.82	87.15	31596.64
Jun, 2037	151.40	87.57	31509.07
Jul, 2037	150.98	87.99	31421.08
Aug, 2037	150.56	88.41	31332.67
Sep, 2037	150.14	88.83	31243.84
Oct, 2037	149.71	89.26	31154.58
Nov, 2037	149.28	89.69	31064.89
Dec, 2037	148.85	90.12	30974.77
Jan, 2038	148.42	90.55	30884.22
Feb, 2038	147.99	90.98	30793.24
Mar, 2038	147.55	91.42	30701.82
Apr, 2038	147.11	91.86	30609.96
May, 2038	146.67	92.30	30517.67
Jun, 2038	146.23	92.74	30424.93
Jul, 2038	145.79	93.18	30331.74
Aug, 2038	145.34	93.63	30238.11
Sep, 2038	144.89	94.08	30144.03
Oct, 2038	144.44	94.53	30049.50
Nov, 2038	143.99	94.98	29954.52
Dec, 2038	143.53	95.44	29859.08
Jan, 2039	143.07	95.90	29763.19
Feb, 2039	142.62	96.35	29666.83
Mar, 2039	142.15	96.82	29570.02
Apr, 2039	141.69	97.28	29472.74
May, 2039	141.22	97.75	29374.99
Jun, 2039	140.76	98.21	29276.78
Jul, 2039	140.28	98.69	29178.09
Aug, 2039	139.81	99.16	29078.93
Sep, 2039	139.34	99.63	28979.30
Oct, 2039	138.86	100.11	28879.19
Nov, 2039	138.38	100.59	28778.60
Dec, 2039	137.90	101.07	28677.53
Jan, 2040	137.41	101.56	28575.97
Feb, 2040	136.93	102.04	28473.92
Mar, 2040	136.44	102.53	28371.39
Apr, 2040	135.95	103.02	28268.37
May, 2040	135.45	103.52	28164.85
Jun, 2040	134.96	104.01	28060.84
Jul, 2040	134.46	104.51	27956.33
Aug, 2040	133.96	105.01	27851.31
Sep, 2040	133.45	105.52	27745.80
Oct, 2040	132.95	106.02	27639.78
Nov, 2040	132.44	106.53	27533.25
Dec, 2040	131.93	107.04	27426.21
Jan, 2041	131.42	107.55	27318.65
Feb, 2041	130.90	108.07	27210.59
Mar, 2041	130.38	108.59	27102.00
Apr, 2041	129.86	109.11	26992.89
May, 2041	129.34	109.63	26883.26
Jun, 2041	128.82	110.15	26773.11
Jul, 2041	128.29	110.68	26662.43
Aug, 2041	127.76	111.21	26551.22
Sep, 2041	127.22	111.75	26439.47
Oct, 2041	126.69	112.28	26327.19
Nov, 2041	126.15	112.82	26214.37
Dec, 2041	125.61	113.36	26101.01
Jan, 2042	125.07	113.90	25987.11
Feb, 2042	124.52	114.45	25872.66
Mar, 2042	123.97	115.00	25757.66
Apr, 2042	123.42	115.55	25642.12
May, 2042	122.87	116.10	25526.01
Jun, 2042	122.31	116.66	25409.36
Jul, 2042	121.75	117.22	25292.14
Aug, 2042	121.19	117.78	25174.36
Sep, 2042	120.63	118.34	25056.02
Oct, 2042	120.06	118.91	24937.11
Nov, 2042	119.49	119.48	24817.63
Dec, 2042	118.92	120.05	24697.58
Jan, 2043	118.34	120.63	24576.95
Feb, 2043	117.76	121.21	24455.74
Mar, 2043	117.18	121.79	24333.96
Apr, 2043	116.60	122.37	24211.59
May, 2043	116.01	122.96	24088.63
Jun, 2043	115.42	123.55	23965.09
Jul, 2043	114.83	124.14	23840.95
Aug, 2043	114.24	124.73	23716.22
Sep, 2043	113.64	125.33	23590.89
Oct, 2043	113.04	125.93	23464.96
Nov, 2043	112.44	126.53	23338.42
Dec, 2043	111.83	127.14	23211.28
Jan, 2044	111.22	127.75	23083.53
Feb, 2044	110.61	128.36	22955.17
Mar, 2044	109.99	128.98	22826.19
Apr, 2044	109.38	129.59	22696.60
May, 2044	108.75	130.22	22566.38
Jun, 2044	108.13	130.84	22435.55
Jul, 2044	107.50	131.47	22304.08
Aug, 2044	106.87	132.10	22171.98
Sep, 2044	106.24	132.73	22039.25
Oct, 2044	105.60	133.37	21905.89
Nov, 2044	104.97	134.00	21771.88
Dec, 2044	104.32	134.65	21637.24
Jan, 2045	103.68	135.29	21501.95
Feb, 2045	103.03	135.94	21366.01
Mar, 2045	102.38	136.59	21229.42
Apr, 2045	101.72	137.25	21092.17
May, 2045	101.07	137.90	20954.27
Jun, 2045	100.41	138.56	20815.70
Jul, 2045	99.74	139.23	20676.47
Aug, 2045	99.07	139.90	20536.58
Sep, 2045	98.40	140.57	20396.01
Oct, 2045	97.73	141.24	20254.77
Nov, 2045	97.05	141.92	20112.86
Dec, 2045	96.37	142.60	19970.26
Jan, 2046	95.69	143.28	19826.98
Feb, 2046	95.00	143.97	19683.02
Mar, 2046	94.31	144.66	19538.36
Apr, 2046	93.62	145.35	19393.01
May, 2046	92.92	146.05	19246.97
Jun, 2046	92.23	146.74	19100.22
Jul, 2046	91.52	147.45	18952.77
Aug, 2046	90.82	148.15	18804.62
Sep, 2046	90.11	148.86	18655.76
Oct, 2046	89.39	149.58	18506.18
Nov, 2046	88.68	150.29	18355.88
Dec, 2046	87.96	151.01	18204.87
Jan, 2047	87.23	151.74	18053.13
Feb, 2047	86.50	152.47	17900.66
Mar, 2047	85.77	153.20	17747.47
Apr, 2047	85.04	153.93	17593.54
May, 2047	84.30	154.67	17438.87
Jun, 2047	83.56	155.41	17283.46
Jul, 2047	82.82	156.15	17127.31
Aug, 2047	82.07	156.90	16970.41
Sep, 2047	81.32	157.65	16812.75
Oct, 2047	80.56	158.41	16654.35
Nov, 2047	79.80	159.17	16495.18
Dec, 2047	79.04	159.93	16335.25
Jan, 2048	78.27	160.70	16174.55
Feb, 2048	77.50	161.47	16013.08
Mar, 2048	76.73	162.24	15850.84
Apr, 2048	75.95	163.02	15687.82
May, 2048	75.17	163.80	15524.02
Jun, 2048	74.39	164.58	15359.44
Jul, 2048	73.60	165.37	15194.07
Aug, 2048	72.80	166.17	15027.90
Sep, 2048	72.01	166.96	14860.94
Oct, 2048	71.21	167.76	14693.18
Nov, 2048	70.40	168.57	14524.62
Dec, 2048	69.60	169.37	14355.24
Jan, 2049	68.79	170.18	14185.06
Feb, 2049	67.97	171.00	14014.06
Mar, 2049	67.15	171.82	13842.24
Apr, 2049	66.33	172.64	13669.60
May, 2049	65.50	173.47	13496.13
Jun, 2049	64.67	174.30	13321.83
Jul, 2049	63.83	175.14	13146.69
Aug, 2049	62.99	175.98	12970.71
Sep, 2049	62.15	176.82	12793.89
Oct, 2049	61.30	177.67	12616.23
Nov, 2049	60.45	178.52	12437.71
Dec, 2049	59.60	179.37	12258.34
Jan, 2050	58.74	180.23	12078.11
Feb, 2050	57.87	181.10	11897.01
Mar, 2050	57.01	181.96	11715.05
Apr, 2050	56.13	182.84	11532.21
May, 2050	55.26	183.71	11348.50
Jun, 2050	54.38	184.59	11163.91
Jul, 2050	53.49	185.48	10978.43
Aug, 2050	52.60	186.37	10792.07
Sep, 2050	51.71	187.26	10604.81
Oct, 2050	50.81	188.16	10416.65
Nov, 2050	49.91	189.06	10227.60
Dec, 2050	49.01	189.96	10037.63
Jan, 2051	48.10	190.87	9846.76
Feb, 2051	47.18	191.79	9654.97
Mar, 2051	46.26	192.71	9462.27
Apr, 2051	45.34	193.63	9268.64
May, 2051	44.41	194.56	9074.08
Jun, 2051	43.48	195.49	8878.59
Jul, 2051	42.54	196.43	8682.16
Aug, 2051	41.60	197.37	8484.79
Sep, 2051	40.66	198.31	8286.48
Oct, 2051	39.71	199.26	8087.22
Nov, 2051	38.75	200.22	7887.00
Dec, 2051	37.79	201.18	7685.82
Jan, 2052	36.83	202.14	7483.68
Feb, 2052	35.86	203.11	7280.57
Mar, 2052	34.89	204.08	7076.48
Apr, 2052	33.91	205.06	6871.42
May, 2052	32.93	206.04	6665.38
Jun, 2052	31.94	207.03	6458.35
Jul, 2052	30.95	208.02	6250.32
Aug, 2052	29.95	209.02	6041.30
Sep, 2052	28.95	210.02	5831.28
Oct, 2052	27.94	211.03	5620.25
Nov, 2052	26.93	212.04	5408.21
Dec, 2052	25.91	213.06	5195.16
Jan, 2053	24.89	214.08	4981.08
Feb, 2053	23.87	215.10	4765.98
Mar, 2053	22.84	216.13	4549.84
Apr, 2053	21.80	217.17	4332.67
May, 2053	20.76	218.21	4114.47
Jun, 2053	19.72	219.25	3895.21
Jul, 2053	18.66	220.31	3674.91
Aug, 2053	17.61	221.36	3453.54
Sep, 2053	16.55	222.42	3231.12
Oct, 2053	15.48	223.49	3007.64
Nov, 2053	14.41	224.56	2783.08
Dec, 2053	13.34	225.63	2557.44
Jan, 2054	12.25	226.72	2330.73
Feb, 2054	11.17	227.80	2102.92
Mar, 2054	10.08	228.89	1874.03
Apr, 2054	8.98	229.99	1644.04
May, 2054	7.88	231.09	1412.95
Jun, 2054	6.77	232.20	1180.75
Jul, 2054	5.66	233.31	947.44
Aug, 2054	4.54	234.43	713.01
Sep, 2054	3.42	235.55	477.45
Oct, 2054	2.29	236.68	240.77
Nov, 2054	1.15	237.82	2.95