Mortgage Parameters

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

Mortgage Summary

Property Total:	$70,500
Down Payment	$21,150
Mortgage Amount:	$49,350
Mortgage Payment:	$287.99 / month
Estimated Tax:	+ $39.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $327.16 / month
Total Interest Paid:	$54,327.60 over 30 years
Total Tax Paid:	$14,100.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	236.47	51.52	49298.48
Jan, 2025	236.22	51.77	49246.71
Feb, 2025	235.97	52.02	49194.69
Mar, 2025	235.72	52.27	49142.43
Apr, 2025	235.47	52.52	49089.91
May, 2025	235.22	52.77	49037.15
Jun, 2025	234.97	53.02	48984.13
Jul, 2025	234.72	53.27	48930.85
Aug, 2025	234.46	53.53	48877.32
Sep, 2025	234.20	53.79	48823.54
Oct, 2025	233.95	54.04	48769.49
Nov, 2025	233.69	54.30	48715.19
Dec, 2025	233.43	54.56	48660.63
Jan, 2026	233.17	54.82	48605.80
Feb, 2026	232.90	55.09	48550.71
Mar, 2026	232.64	55.35	48495.36
Apr, 2026	232.37	55.62	48439.75
May, 2026	232.11	55.88	48383.86
Jun, 2026	231.84	56.15	48327.71
Jul, 2026	231.57	56.42	48271.29
Aug, 2026	231.30	56.69	48214.60
Sep, 2026	231.03	56.96	48157.64
Oct, 2026	230.76	57.23	48100.41
Nov, 2026	230.48	57.51	48042.90
Dec, 2026	230.21	57.78	47985.11
Jan, 2027	229.93	58.06	47927.05
Feb, 2027	229.65	58.34	47868.71
Mar, 2027	229.37	58.62	47810.09
Apr, 2027	229.09	58.90	47751.19
May, 2027	228.81	59.18	47692.01
Jun, 2027	228.52	59.47	47632.55
Jul, 2027	228.24	59.75	47572.79
Aug, 2027	227.95	60.04	47512.76
Sep, 2027	227.67	60.32	47452.43
Oct, 2027	227.38	60.61	47391.82
Nov, 2027	227.09	60.90	47330.91
Dec, 2027	226.79	61.20	47269.72
Jan, 2028	226.50	61.49	47208.23
Feb, 2028	226.21	61.78	47146.45
Mar, 2028	225.91	62.08	47084.37
Apr, 2028	225.61	62.38	47021.99
May, 2028	225.31	62.68	46959.31
Jun, 2028	225.01	62.98	46896.34
Jul, 2028	224.71	63.28	46833.06
Aug, 2028	224.41	63.58	46769.48
Sep, 2028	224.10	63.89	46705.59
Oct, 2028	223.80	64.19	46641.40
Nov, 2028	223.49	64.50	46576.90
Dec, 2028	223.18	64.81	46512.09
Jan, 2029	222.87	65.12	46446.97
Feb, 2029	222.56	65.43	46381.54
Mar, 2029	222.24	65.75	46315.79
Apr, 2029	221.93	66.06	46249.73
May, 2029	221.61	66.38	46183.35
Jun, 2029	221.30	66.69	46116.66
Jul, 2029	220.98	67.01	46049.65
Aug, 2029	220.65	67.34	45982.31
Sep, 2029	220.33	67.66	45914.65
Oct, 2029	220.01	67.98	45846.67
Nov, 2029	219.68	68.31	45778.36
Dec, 2029	219.35	68.64	45709.73
Jan, 2030	219.03	68.96	45640.76
Feb, 2030	218.70	69.29	45571.47
Mar, 2030	218.36	69.63	45501.84
Apr, 2030	218.03	69.96	45431.88
May, 2030	217.69	70.30	45361.58
Jun, 2030	217.36	70.63	45290.95
Jul, 2030	217.02	70.97	45219.98
Aug, 2030	216.68	71.31	45148.67
Sep, 2030	216.34	71.65	45077.02
Oct, 2030	215.99	72.00	45005.02
Nov, 2030	215.65	72.34	44932.68
Dec, 2030	215.30	72.69	44859.99
Jan, 2031	214.95	73.04	44786.96
Feb, 2031	214.60	73.39	44713.57
Mar, 2031	214.25	73.74	44639.83
Apr, 2031	213.90	74.09	44565.74
May, 2031	213.54	74.45	44491.30
Jun, 2031	213.19	74.80	44416.49
Jul, 2031	212.83	75.16	44341.33
Aug, 2031	212.47	75.52	44265.81
Sep, 2031	212.11	75.88	44189.93
Oct, 2031	211.74	76.25	44113.68
Nov, 2031	211.38	76.61	44037.07
Dec, 2031	211.01	76.98	43960.09
Jan, 2032	210.64	77.35	43882.74
Feb, 2032	210.27	77.72	43805.03
Mar, 2032	209.90	78.09	43726.93
Apr, 2032	209.52	78.47	43648.47
May, 2032	209.15	78.84	43569.63
Jun, 2032	208.77	79.22	43490.41
Jul, 2032	208.39	79.60	43410.81
Aug, 2032	208.01	79.98	43330.83
Sep, 2032	207.63	80.36	43250.47
Oct, 2032	207.24	80.75	43169.72
Nov, 2032	206.85	81.14	43088.59
Dec, 2032	206.47	81.52	43007.06
Jan, 2033	206.08	81.91	42925.15
Feb, 2033	205.68	82.31	42842.84
Mar, 2033	205.29	82.70	42760.14
Apr, 2033	204.89	83.10	42677.04
May, 2033	204.49	83.50	42593.54
Jun, 2033	204.09	83.90	42509.65
Jul, 2033	203.69	84.30	42425.35
Aug, 2033	203.29	84.70	42340.65
Sep, 2033	202.88	85.11	42255.54
Oct, 2033	202.47	85.52	42170.03
Nov, 2033	202.06	85.93	42084.10
Dec, 2033	201.65	86.34	41997.76
Jan, 2034	201.24	86.75	41911.01
Feb, 2034	200.82	87.17	41823.85
Mar, 2034	200.41	87.58	41736.26
Apr, 2034	199.99	88.00	41648.26
May, 2034	199.56	88.43	41559.83
Jun, 2034	199.14	88.85	41470.98
Jul, 2034	198.72	89.27	41381.71
Aug, 2034	198.29	89.70	41292.01
Sep, 2034	197.86	90.13	41201.87
Oct, 2034	197.43	90.56	41111.31
Nov, 2034	196.99	91.00	41020.31
Dec, 2034	196.56	91.43	40928.88
Jan, 2035	196.12	91.87	40837.00
Feb, 2035	195.68	92.31	40744.69
Mar, 2035	195.23	92.76	40651.94
Apr, 2035	194.79	93.20	40558.74
May, 2035	194.34	93.65	40465.09
Jun, 2035	193.90	94.09	40371.00
Jul, 2035	193.44	94.55	40276.45
Aug, 2035	192.99	95.00	40181.45
Sep, 2035	192.54	95.45	40086.00
Oct, 2035	192.08	95.91	39990.09
Nov, 2035	191.62	96.37	39893.72
Dec, 2035	191.16	96.83	39796.88
Jan, 2036	190.69	97.30	39699.59
Feb, 2036	190.23	97.76	39601.82
Mar, 2036	189.76	98.23	39503.59
Apr, 2036	189.29	98.70	39404.89
May, 2036	188.82	99.17	39305.72
Jun, 2036	188.34	99.65	39206.07
Jul, 2036	187.86	100.13	39105.94
Aug, 2036	187.38	100.61	39005.33
Sep, 2036	186.90	101.09	38904.24
Oct, 2036	186.42	101.57	38802.67
Nov, 2036	185.93	102.06	38700.61
Dec, 2036	185.44	102.55	38598.06
Jan, 2037	184.95	103.04	38495.02
Feb, 2037	184.46	103.53	38391.48
Mar, 2037	183.96	104.03	38287.45
Apr, 2037	183.46	104.53	38182.92
May, 2037	182.96	105.03	38077.89
Jun, 2037	182.46	105.53	37972.36
Jul, 2037	181.95	106.04	37866.32
Aug, 2037	181.44	106.55	37759.77
Sep, 2037	180.93	107.06	37652.71
Oct, 2037	180.42	107.57	37545.14
Nov, 2037	179.90	108.09	37437.06
Dec, 2037	179.39	108.60	37328.45
Jan, 2038	178.87	109.12	37219.33
Feb, 2038	178.34	109.65	37109.68
Mar, 2038	177.82	110.17	36999.51
Apr, 2038	177.29	110.70	36888.81
May, 2038	176.76	111.23	36777.58
Jun, 2038	176.23	111.76	36665.81
Jul, 2038	175.69	112.30	36553.51
Aug, 2038	175.15	112.84	36440.68
Sep, 2038	174.61	113.38	36327.30
Oct, 2038	174.07	113.92	36213.38
Nov, 2038	173.52	114.47	36098.91
Dec, 2038	172.97	115.02	35983.89
Jan, 2039	172.42	115.57	35868.32
Feb, 2039	171.87	116.12	35752.20
Mar, 2039	171.31	116.68	35635.53
Apr, 2039	170.75	117.24	35518.29
May, 2039	170.19	117.80	35400.49
Jun, 2039	169.63	118.36	35282.13
Jul, 2039	169.06	118.93	35163.20
Aug, 2039	168.49	119.50	35043.70
Sep, 2039	167.92	120.07	34923.63
Oct, 2039	167.34	120.65	34802.98
Nov, 2039	166.76	121.23	34681.75
Dec, 2039	166.18	121.81	34559.95
Jan, 2040	165.60	122.39	34437.56
Feb, 2040	165.01	122.98	34314.58
Mar, 2040	164.42	123.57	34191.01
Apr, 2040	163.83	124.16	34066.86
May, 2040	163.24	124.75	33942.10
Jun, 2040	162.64	125.35	33816.75
Jul, 2040	162.04	125.95	33690.80
Aug, 2040	161.44	126.55	33564.25
Sep, 2040	160.83	127.16	33437.08
Oct, 2040	160.22	127.77	33309.31
Nov, 2040	159.61	128.38	33180.93
Dec, 2040	158.99	129.00	33051.93
Jan, 2041	158.37	129.62	32922.32
Feb, 2041	157.75	130.24	32792.08
Mar, 2041	157.13	130.86	32661.22
Apr, 2041	156.50	131.49	32529.73
May, 2041	155.87	132.12	32397.61
Jun, 2041	155.24	132.75	32264.86
Jul, 2041	154.60	133.39	32131.47
Aug, 2041	153.96	134.03	31997.45
Sep, 2041	153.32	134.67	31862.78
Oct, 2041	152.68	135.31	31727.46
Nov, 2041	152.03	135.96	31591.50
Dec, 2041	151.38	136.61	31454.89
Jan, 2042	150.72	137.27	31317.62
Feb, 2042	150.06	137.93	31179.69
Mar, 2042	149.40	138.59	31041.10
Apr, 2042	148.74	139.25	30901.85
May, 2042	148.07	139.92	30761.93
Jun, 2042	147.40	140.59	30621.34
Jul, 2042	146.73	141.26	30480.08
Aug, 2042	146.05	141.94	30338.14
Sep, 2042	145.37	142.62	30195.52
Oct, 2042	144.69	143.30	30052.22
Nov, 2042	144.00	143.99	29908.23
Dec, 2042	143.31	144.68	29763.55
Jan, 2043	142.62	145.37	29618.18
Feb, 2043	141.92	146.07	29472.11
Mar, 2043	141.22	146.77	29325.34
Apr, 2043	140.52	147.47	29177.87
May, 2043	139.81	148.18	29029.69
Jun, 2043	139.10	148.89	28880.80
Jul, 2043	138.39	149.60	28731.19
Aug, 2043	137.67	150.32	28580.87
Sep, 2043	136.95	151.04	28429.83
Oct, 2043	136.23	151.76	28278.07
Nov, 2043	135.50	152.49	28125.58
Dec, 2043	134.77	153.22	27972.36
Jan, 2044	134.03	153.96	27818.40
Feb, 2044	133.30	154.69	27663.71
Mar, 2044	132.56	155.43	27508.27
Apr, 2044	131.81	156.18	27352.09
May, 2044	131.06	156.93	27195.17
Jun, 2044	130.31	157.68	27037.49
Jul, 2044	129.55	158.44	26879.05
Aug, 2044	128.80	159.19	26719.86
Sep, 2044	128.03	159.96	26559.90
Oct, 2044	127.27	160.72	26399.18
Nov, 2044	126.50	161.49	26237.68
Dec, 2044	125.72	162.27	26075.41
Jan, 2045	124.94	163.05	25912.37
Feb, 2045	124.16	163.83	25748.54
Mar, 2045	123.38	164.61	25583.93
Apr, 2045	122.59	165.40	25418.53
May, 2045	121.80	166.19	25252.34
Jun, 2045	121.00	166.99	25085.35
Jul, 2045	120.20	167.79	24917.56
Aug, 2045	119.40	168.59	24748.97
Sep, 2045	118.59	169.40	24579.56
Oct, 2045	117.78	170.21	24409.35
Nov, 2045	116.96	171.03	24238.32
Dec, 2045	116.14	171.85	24066.47
Jan, 2046	115.32	172.67	23893.80
Feb, 2046	114.49	173.50	23720.30
Mar, 2046	113.66	174.33	23545.97
Apr, 2046	112.82	175.17	23370.81
May, 2046	111.99	176.00	23194.80
Jun, 2046	111.14	176.85	23017.96
Jul, 2046	110.29	177.70	22840.26
Aug, 2046	109.44	178.55	22661.71
Sep, 2046	108.59	179.40	22482.31
Oct, 2046	107.73	180.26	22302.05
Nov, 2046	106.86	181.13	22120.92
Dec, 2046	106.00	181.99	21938.93
Jan, 2047	105.12	182.87	21756.06
Feb, 2047	104.25	183.74	21572.32
Mar, 2047	103.37	184.62	21387.70
Apr, 2047	102.48	185.51	21202.19
May, 2047	101.59	186.40	21015.79
Jun, 2047	100.70	187.29	20828.50
Jul, 2047	99.80	188.19	20640.32
Aug, 2047	98.90	189.09	20451.23
Sep, 2047	98.00	189.99	20261.23
Oct, 2047	97.09	190.90	20070.33
Nov, 2047	96.17	191.82	19878.51
Dec, 2047	95.25	192.74	19685.77
Jan, 2048	94.33	193.66	19492.11
Feb, 2048	93.40	194.59	19297.52
Mar, 2048	92.47	195.52	19102.00
Apr, 2048	91.53	196.46	18905.54
May, 2048	90.59	197.40	18708.14
Jun, 2048	89.64	198.35	18509.79
Jul, 2048	88.69	199.30	18310.49
Aug, 2048	87.74	200.25	18110.24
Sep, 2048	86.78	201.21	17909.03
Oct, 2048	85.81	202.18	17706.85
Nov, 2048	84.85	203.14	17503.71
Dec, 2048	83.87	204.12	17299.59
Jan, 2049	82.89	205.10	17094.49
Feb, 2049	81.91	206.08	16888.41
Mar, 2049	80.92	207.07	16681.35
Apr, 2049	79.93	208.06	16473.29
May, 2049	78.93	209.06	16264.23
Jun, 2049	77.93	210.06	16054.18
Jul, 2049	76.93	211.06	15843.11
Aug, 2049	75.91	212.08	15631.04
Sep, 2049	74.90	213.09	15417.95
Oct, 2049	73.88	214.11	15203.83
Nov, 2049	72.85	215.14	14988.69
Dec, 2049	71.82	216.17	14772.53
Jan, 2050	70.79	217.20	14555.32
Feb, 2050	69.74	218.25	14337.08
Mar, 2050	68.70	219.29	14117.78
Apr, 2050	67.65	220.34	13897.44
May, 2050	66.59	221.40	13676.04
Jun, 2050	65.53	222.46	13453.58
Jul, 2050	64.47	223.52	13230.06
Aug, 2050	63.39	224.60	13005.46
Sep, 2050	62.32	225.67	12779.79
Oct, 2050	61.24	226.75	12553.04
Nov, 2050	60.15	227.84	12325.20
Dec, 2050	59.06	228.93	12096.27
Jan, 2051	57.96	230.03	11866.24
Feb, 2051	56.86	231.13	11635.11
Mar, 2051	55.75	232.24	11402.87
Apr, 2051	54.64	233.35	11169.52
May, 2051	53.52	234.47	10935.05
Jun, 2051	52.40	235.59	10699.45
Jul, 2051	51.27	236.72	10462.73
Aug, 2051	50.13	237.86	10224.88
Sep, 2051	48.99	239.00	9985.88
Oct, 2051	47.85	240.14	9745.74
Nov, 2051	46.70	241.29	9504.45
Dec, 2051	45.54	242.45	9262.00
Jan, 2052	44.38	243.61	9018.39
Feb, 2052	43.21	244.78	8773.61
Mar, 2052	42.04	245.95	8527.66
Apr, 2052	40.86	247.13	8280.54
May, 2052	39.68	248.31	8032.22
Jun, 2052	38.49	249.50	7782.72
Jul, 2052	37.29	250.70	7532.02
Aug, 2052	36.09	251.90	7280.12
Sep, 2052	34.88	253.11	7027.02
Oct, 2052	33.67	254.32	6772.70
Nov, 2052	32.45	255.54	6517.16
Dec, 2052	31.23	256.76	6260.40
Jan, 2053	30.00	257.99	6002.41
Feb, 2053	28.76	259.23	5743.18
Mar, 2053	27.52	260.47	5482.71
Apr, 2053	26.27	261.72	5220.99
May, 2053	25.02	262.97	4958.02
Jun, 2053	23.76	264.23	4693.78
Jul, 2053	22.49	265.50	4428.29
Aug, 2053	21.22	266.77	4161.51
Sep, 2053	19.94	268.05	3893.46
Oct, 2053	18.66	269.33	3624.13
Nov, 2053	17.37	270.62	3353.51
Dec, 2053	16.07	271.92	3081.59
Jan, 2054	14.77	273.22	2808.36
Feb, 2054	13.46	274.53	2533.83
Mar, 2054	12.14	275.85	2257.98
Apr, 2054	10.82	277.17	1980.81
May, 2054	9.49	278.50	1702.31
Jun, 2054	8.16	279.83	1422.48
Jul, 2054	6.82	281.17	1141.30
Aug, 2054	5.47	282.52	858.78
Sep, 2054	4.11	283.88	574.91
Oct, 2054	2.75	285.24	289.67
Nov, 2054	1.39	286.60	3.07