Mortgage Parameters

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

Mortgage Summary

Property Total:	$74,000
Down Payment	$22,200
Mortgage Amount:	$51,800
Mortgage Payment:	$302.29 / month
Estimated Tax:	+ $41.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $343.40 / month
Total Interest Paid:	$57,024.00 over 30 years
Total Tax Paid:	$14,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	248.21	54.08	51745.92
Jan, 2025	247.95	54.34	51691.58
Feb, 2025	247.69	54.60	51636.98
Mar, 2025	247.43	54.86	51582.11
Apr, 2025	247.16	55.13	51526.99
May, 2025	246.90	55.39	51471.60
Jun, 2025	246.63	55.66	51415.94
Jul, 2025	246.37	55.92	51360.02
Aug, 2025	246.10	56.19	51303.83
Sep, 2025	245.83	56.46	51247.37
Oct, 2025	245.56	56.73	51190.64
Nov, 2025	245.29	57.00	51133.64
Dec, 2025	245.02	57.27	51076.37
Jan, 2026	244.74	57.55	51018.82
Feb, 2026	244.47	57.82	50960.99
Mar, 2026	244.19	58.10	50902.89
Apr, 2026	243.91	58.38	50844.51
May, 2026	243.63	58.66	50785.85
Jun, 2026	243.35	58.94	50726.91
Jul, 2026	243.07	59.22	50667.68
Aug, 2026	242.78	59.51	50608.18
Sep, 2026	242.50	59.79	50548.39
Oct, 2026	242.21	60.08	50488.31
Nov, 2026	241.92	60.37	50427.94
Dec, 2026	241.63	60.66	50367.28
Jan, 2027	241.34	60.95	50306.34
Feb, 2027	241.05	61.24	50245.10
Mar, 2027	240.76	61.53	50183.57
Apr, 2027	240.46	61.83	50121.74
May, 2027	240.17	62.12	50059.61
Jun, 2027	239.87	62.42	49997.19
Jul, 2027	239.57	62.72	49934.47
Aug, 2027	239.27	63.02	49871.45
Sep, 2027	238.97	63.32	49808.13
Oct, 2027	238.66	63.63	49744.50
Nov, 2027	238.36	63.93	49680.57
Dec, 2027	238.05	64.24	49616.34
Jan, 2028	237.74	64.55	49551.79
Feb, 2028	237.44	64.85	49486.94
Mar, 2028	237.12	65.17	49421.77
Apr, 2028	236.81	65.48	49356.29
May, 2028	236.50	65.79	49290.50
Jun, 2028	236.18	66.11	49224.40
Jul, 2028	235.87	66.42	49157.97
Aug, 2028	235.55	66.74	49091.23
Sep, 2028	235.23	67.06	49024.17
Oct, 2028	234.91	67.38	48956.79
Nov, 2028	234.58	67.71	48889.08
Dec, 2028	234.26	68.03	48821.05
Jan, 2029	233.93	68.36	48752.70
Feb, 2029	233.61	68.68	48684.01
Mar, 2029	233.28	69.01	48615.00
Apr, 2029	232.95	69.34	48545.66
May, 2029	232.61	69.68	48475.98
Jun, 2029	232.28	70.01	48405.97
Jul, 2029	231.95	70.34	48335.63
Aug, 2029	231.61	70.68	48264.95
Sep, 2029	231.27	71.02	48193.93
Oct, 2029	230.93	71.36	48122.57
Nov, 2029	230.59	71.70	48050.86
Dec, 2029	230.24	72.05	47978.82
Jan, 2030	229.90	72.39	47906.43
Feb, 2030	229.55	72.74	47833.69
Mar, 2030	229.20	73.09	47760.60
Apr, 2030	228.85	73.44	47687.16
May, 2030	228.50	73.79	47613.37
Jun, 2030	228.15	74.14	47539.23
Jul, 2030	227.79	74.50	47464.73
Aug, 2030	227.44	74.85	47389.88
Sep, 2030	227.08	75.21	47314.67
Oct, 2030	226.72	75.57	47239.09
Nov, 2030	226.35	75.94	47163.16
Dec, 2030	225.99	76.30	47086.86
Jan, 2031	225.62	76.67	47010.19
Feb, 2031	225.26	77.03	46933.16
Mar, 2031	224.89	77.40	46855.76
Apr, 2031	224.52	77.77	46777.98
May, 2031	224.14	78.15	46699.84
Jun, 2031	223.77	78.52	46621.32
Jul, 2031	223.39	78.90	46542.42
Aug, 2031	223.02	79.27	46463.15
Sep, 2031	222.64	79.65	46383.49
Oct, 2031	222.25	80.04	46303.46
Nov, 2031	221.87	80.42	46223.04
Dec, 2031	221.49	80.80	46142.23
Jan, 2032	221.10	81.19	46061.04
Feb, 2032	220.71	81.58	45979.46
Mar, 2032	220.32	81.97	45897.49
Apr, 2032	219.93	82.36	45815.12
May, 2032	219.53	82.76	45732.37
Jun, 2032	219.13	83.16	45649.21
Jul, 2032	218.74	83.55	45565.66
Aug, 2032	218.34	83.95	45481.70
Sep, 2032	217.93	84.36	45397.34
Oct, 2032	217.53	84.76	45312.58
Nov, 2032	217.12	85.17	45227.42
Dec, 2032	216.71	85.58	45141.84
Jan, 2033	216.30	85.99	45055.86
Feb, 2033	215.89	86.40	44969.46
Mar, 2033	215.48	86.81	44882.65
Apr, 2033	215.06	87.23	44795.42
May, 2033	214.64	87.65	44707.77
Jun, 2033	214.22	88.07	44619.71
Jul, 2033	213.80	88.49	44531.22
Aug, 2033	213.38	88.91	44442.31
Sep, 2033	212.95	89.34	44352.97
Oct, 2033	212.52	89.77	44263.21
Nov, 2033	212.09	90.20	44173.01
Dec, 2033	211.66	90.63	44082.38
Jan, 2034	211.23	91.06	43991.32
Feb, 2034	210.79	91.50	43899.82
Mar, 2034	210.35	91.94	43807.89
Apr, 2034	209.91	92.38	43715.51
May, 2034	209.47	92.82	43622.69
Jun, 2034	209.03	93.26	43529.43
Jul, 2034	208.58	93.71	43435.71
Aug, 2034	208.13	94.16	43341.55
Sep, 2034	207.68	94.61	43246.94
Oct, 2034	207.22	95.07	43151.88
Nov, 2034	206.77	95.52	43056.36
Dec, 2034	206.31	95.98	42960.38
Jan, 2035	205.85	96.44	42863.94
Feb, 2035	205.39	96.90	42767.04
Mar, 2035	204.93	97.36	42669.68
Apr, 2035	204.46	97.83	42571.84
May, 2035	203.99	98.30	42473.54
Jun, 2035	203.52	98.77	42374.77
Jul, 2035	203.05	99.24	42275.53
Aug, 2035	202.57	99.72	42175.81
Sep, 2035	202.09	100.20	42075.61
Oct, 2035	201.61	100.68	41974.93
Nov, 2035	201.13	101.16	41873.77
Dec, 2035	200.65	101.64	41772.13
Jan, 2036	200.16	102.13	41670.00
Feb, 2036	199.67	102.62	41567.38
Mar, 2036	199.18	103.11	41464.26
Apr, 2036	198.68	103.61	41360.66
May, 2036	198.19	104.10	41256.55
Jun, 2036	197.69	104.60	41151.95
Jul, 2036	197.19	105.10	41046.85
Aug, 2036	196.68	105.61	40941.24
Sep, 2036	196.18	106.11	40835.13
Oct, 2036	195.67	106.62	40728.50
Nov, 2036	195.16	107.13	40621.37
Dec, 2036	194.64	107.65	40513.73
Jan, 2037	194.13	108.16	40405.56
Feb, 2037	193.61	108.68	40296.88
Mar, 2037	193.09	109.20	40187.68
Apr, 2037	192.57	109.72	40077.96
May, 2037	192.04	110.25	39967.71
Jun, 2037	191.51	110.78	39856.93
Jul, 2037	190.98	111.31	39745.62
Aug, 2037	190.45	111.84	39633.78
Sep, 2037	189.91	112.38	39521.40
Oct, 2037	189.37	112.92	39408.49
Nov, 2037	188.83	113.46	39295.03
Dec, 2037	188.29	114.00	39181.03
Jan, 2038	187.74	114.55	39066.48
Feb, 2038	187.19	115.10	38951.38
Mar, 2038	186.64	115.65	38835.73
Apr, 2038	186.09	116.20	38719.53
May, 2038	185.53	116.76	38602.77
Jun, 2038	184.97	117.32	38485.46
Jul, 2038	184.41	117.88	38367.57
Aug, 2038	183.84	118.45	38249.13
Sep, 2038	183.28	119.01	38130.12
Oct, 2038	182.71	119.58	38010.53
Nov, 2038	182.13	120.16	37890.38
Dec, 2038	181.56	120.73	37769.65
Jan, 2039	180.98	121.31	37648.33
Feb, 2039	180.40	121.89	37526.44
Mar, 2039	179.81	122.48	37403.97
Apr, 2039	179.23	123.06	37280.90
May, 2039	178.64	123.65	37157.25
Jun, 2039	178.05	124.24	37033.01
Jul, 2039	177.45	124.84	36908.17
Aug, 2039	176.85	125.44	36782.73
Sep, 2039	176.25	126.04	36656.69
Oct, 2039	175.65	126.64	36530.05
Nov, 2039	175.04	127.25	36402.80
Dec, 2039	174.43	127.86	36274.94
Jan, 2040	173.82	128.47	36146.46
Feb, 2040	173.20	129.09	36017.38
Mar, 2040	172.58	129.71	35887.67
Apr, 2040	171.96	130.33	35757.34
May, 2040	171.34	130.95	35626.39
Jun, 2040	170.71	131.58	35494.81
Jul, 2040	170.08	132.21	35362.60
Aug, 2040	169.45	132.84	35229.75
Sep, 2040	168.81	133.48	35096.27
Oct, 2040	168.17	134.12	34962.15
Nov, 2040	167.53	134.76	34827.39
Dec, 2040	166.88	135.41	34691.98
Jan, 2041	166.23	136.06	34555.92
Feb, 2041	165.58	136.71	34419.21
Mar, 2041	164.93	137.36	34281.85
Apr, 2041	164.27	138.02	34143.82
May, 2041	163.61	138.68	34005.14
Jun, 2041	162.94	139.35	33865.79
Jul, 2041	162.27	140.02	33725.78
Aug, 2041	161.60	140.69	33585.09
Sep, 2041	160.93	141.36	33443.73
Oct, 2041	160.25	142.04	33301.69
Nov, 2041	159.57	142.72	33158.97
Dec, 2041	158.89	143.40	33015.57
Jan, 2042	158.20	144.09	32871.47
Feb, 2042	157.51	144.78	32726.69
Mar, 2042	156.82	145.47	32581.22
Apr, 2042	156.12	146.17	32435.05
May, 2042	155.42	146.87	32288.18
Jun, 2042	154.71	147.58	32140.60
Jul, 2042	154.01	148.28	31992.32
Aug, 2042	153.30	148.99	31843.32
Sep, 2042	152.58	149.71	31693.62
Oct, 2042	151.87	150.42	31543.19
Nov, 2042	151.14	151.15	31392.05
Dec, 2042	150.42	151.87	31240.18
Jan, 2043	149.69	152.60	31087.58
Feb, 2043	148.96	153.33	30934.25
Mar, 2043	148.23	154.06	30780.19
Apr, 2043	147.49	154.80	30625.38
May, 2043	146.75	155.54	30469.84
Jun, 2043	146.00	156.29	30313.55
Jul, 2043	145.25	157.04	30156.51
Aug, 2043	144.50	157.79	29998.72
Sep, 2043	143.74	158.55	29840.18
Oct, 2043	142.98	159.31	29680.87
Nov, 2043	142.22	160.07	29520.80
Dec, 2043	141.45	160.84	29359.97
Jan, 2044	140.68	161.61	29198.36
Feb, 2044	139.91	162.38	29035.98
Mar, 2044	139.13	163.16	28872.82
Apr, 2044	138.35	163.94	28708.88
May, 2044	137.56	164.73	28544.15
Jun, 2044	136.77	165.52	28378.64
Jul, 2044	135.98	166.31	28212.33
Aug, 2044	135.18	167.11	28045.22
Sep, 2044	134.38	167.91	27877.32
Oct, 2044	133.58	168.71	27708.60
Nov, 2044	132.77	169.52	27539.08
Dec, 2044	131.96	170.33	27368.75
Jan, 2045	131.14	171.15	27197.60
Feb, 2045	130.32	171.97	27025.64
Mar, 2045	129.50	172.79	26852.84
Apr, 2045	128.67	173.62	26679.22
May, 2045	127.84	174.45	26504.77
Jun, 2045	127.00	175.29	26329.48
Jul, 2045	126.16	176.13	26153.36
Aug, 2045	125.32	176.97	25976.38
Sep, 2045	124.47	177.82	25798.56
Oct, 2045	123.62	178.67	25619.89
Nov, 2045	122.76	179.53	25440.36
Dec, 2045	121.90	180.39	25259.98
Jan, 2046	121.04	181.25	25078.72
Feb, 2046	120.17	182.12	24896.60
Mar, 2046	119.30	182.99	24713.61
Apr, 2046	118.42	183.87	24529.74
May, 2046	117.54	184.75	24344.99
Jun, 2046	116.65	185.64	24159.35
Jul, 2046	115.76	186.53	23972.82
Aug, 2046	114.87	187.42	23785.40
Sep, 2046	113.97	188.32	23597.08
Oct, 2046	113.07	189.22	23407.86
Nov, 2046	112.16	190.13	23217.74
Dec, 2046	111.25	191.04	23026.70
Jan, 2047	110.34	191.95	22834.74
Feb, 2047	109.42	192.87	22641.87
Mar, 2047	108.49	193.80	22448.07
Apr, 2047	107.56	194.73	22253.35
May, 2047	106.63	195.66	22057.69
Jun, 2047	105.69	196.60	21861.09
Jul, 2047	104.75	197.54	21663.55
Aug, 2047	103.80	198.49	21465.07
Sep, 2047	102.85	199.44	21265.63
Oct, 2047	101.90	200.39	21065.24
Nov, 2047	100.94	201.35	20863.89
Dec, 2047	99.97	202.32	20661.57
Jan, 2048	99.00	203.29	20458.28
Feb, 2048	98.03	204.26	20254.02
Mar, 2048	97.05	205.24	20048.78
Apr, 2048	96.07	206.22	19842.56
May, 2048	95.08	207.21	19635.35
Jun, 2048	94.09	208.20	19427.14
Jul, 2048	93.09	209.20	19217.94
Aug, 2048	92.09	210.20	19007.74
Sep, 2048	91.08	211.21	18796.53
Oct, 2048	90.07	212.22	18584.30
Nov, 2048	89.05	213.24	18371.06
Dec, 2048	88.03	214.26	18156.80
Jan, 2049	87.00	215.29	17941.51
Feb, 2049	85.97	216.32	17725.19
Mar, 2049	84.93	217.36	17507.84
Apr, 2049	83.89	218.40	17289.44
May, 2049	82.85	219.44	17069.99
Jun, 2049	81.79	220.50	16849.50
Jul, 2049	80.74	221.55	16627.94
Aug, 2049	79.68	222.61	16405.33
Sep, 2049	78.61	223.68	16181.65
Oct, 2049	77.54	224.75	15956.89
Nov, 2049	76.46	225.83	15731.06
Dec, 2049	75.38	226.91	15504.15
Jan, 2050	74.29	228.00	15276.15
Feb, 2050	73.20	229.09	15047.06
Mar, 2050	72.10	230.19	14816.87
Apr, 2050	71.00	231.29	14585.58
May, 2050	69.89	232.40	14353.18
Jun, 2050	68.78	233.51	14119.66
Jul, 2050	67.66	234.63	13885.03
Aug, 2050	66.53	235.76	13649.27
Sep, 2050	65.40	236.89	13412.39
Oct, 2050	64.27	238.02	13174.36
Nov, 2050	63.13	239.16	12935.20
Dec, 2050	61.98	240.31	12694.89
Jan, 2051	60.83	241.46	12453.43
Feb, 2051	59.67	242.62	12210.81
Mar, 2051	58.51	243.78	11967.03
Apr, 2051	57.34	244.95	11722.09
May, 2051	56.17	246.12	11475.97
Jun, 2051	54.99	247.30	11228.66
Jul, 2051	53.80	248.49	10980.18
Aug, 2051	52.61	249.68	10730.50
Sep, 2051	51.42	250.87	10479.63
Oct, 2051	50.21	252.08	10227.55
Nov, 2051	49.01	253.28	9974.27
Dec, 2051	47.79	254.50	9719.77
Jan, 2052	46.57	255.72	9464.06
Feb, 2052	45.35	256.94	9207.12
Mar, 2052	44.12	258.17	8948.94
Apr, 2052	42.88	259.41	8689.53
May, 2052	41.64	260.65	8428.88
Jun, 2052	40.39	261.90	8166.98
Jul, 2052	39.13	263.16	7903.82
Aug, 2052	37.87	264.42	7639.41
Sep, 2052	36.61	265.68	7373.72
Oct, 2052	35.33	266.96	7106.76
Nov, 2052	34.05	268.24	6838.53
Dec, 2052	32.77	269.52	6569.00
Jan, 2053	31.48	270.81	6298.19
Feb, 2053	30.18	272.11	6026.08
Mar, 2053	28.87	273.42	5752.67
Apr, 2053	27.56	274.73	5477.94
May, 2053	26.25	276.04	5201.90
Jun, 2053	24.93	277.36	4924.53
Jul, 2053	23.60	278.69	4645.84
Aug, 2053	22.26	280.03	4365.81
Sep, 2053	20.92	281.37	4084.44
Oct, 2053	19.57	282.72	3801.72
Nov, 2053	18.22	284.07	3517.65
Dec, 2053	16.86	285.43	3232.22
Jan, 2054	15.49	286.80	2945.41
Feb, 2054	14.11	288.18	2657.24
Mar, 2054	12.73	289.56	2367.68
Apr, 2054	11.35	290.94	2076.73
May, 2054	9.95	292.34	1784.39
Jun, 2054	8.55	293.74	1490.66
Jul, 2054	7.14	295.15	1195.51
Aug, 2054	5.73	296.56	898.95
Sep, 2054	4.31	297.98	600.96
Oct, 2054	2.88	299.41	301.55
Nov, 2054	1.44	300.85	0.71