Mortgage Parameters

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

Mortgage Summary

Property Total:	$82,500
Down Payment	$24,750
Mortgage Amount:	$57,750
Mortgage Payment:	$337.01 / month
Estimated Tax:	+ $45.83 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $382.84 / month
Total Interest Paid:	$63,572.40 over 30 years
Total Tax Paid:	$16,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	276.72	60.29	57689.71
Dec, 2024	276.43	60.58	57629.13
Dec, 2024	552.57	121.45	57568.26
Jan, 2025	275.85	61.16	57507.10
Mar, 2025	275.55	61.46	57445.64
Mar, 2025	550.81	123.21	57383.89
May, 2025	274.96	62.05	57321.85
May, 2025	549.63	124.39	57259.50
Jul, 2025	274.37	62.64	57196.86
Jul, 2025	548.44	125.58	57133.92
Aug, 2025	273.77	63.24	57070.68
Oct, 2025	273.46	63.55	57007.13
Oct, 2025	546.62	127.40	56943.28
Dec, 2025	272.85	64.16	56879.12
Dec, 2025	545.40	128.62	56814.66
Jan, 2026	272.24	64.77	56749.89
Mar, 2026	271.93	65.08	56684.80
Mar, 2026	543.54	130.48	56619.41
May, 2026	271.30	65.71	56553.70
May, 2026	542.29	131.73	56487.67
Jul, 2026	270.67	66.34	56421.33
Jul, 2026	541.02	133.00	56354.68
Aug, 2026	270.03	66.98	56287.70
Oct, 2026	269.71	67.30	56220.40
Oct, 2026	539.10	134.92	56152.78
Dec, 2026	269.07	67.94	56084.84
Dec, 2026	537.81	136.21	56016.57
Jan, 2027	268.41	68.60	55947.97
Mar, 2027	268.08	68.93	55879.04
Mar, 2027	535.83	138.19	55809.79
May, 2027	267.42	69.59	55740.20
May, 2027	534.51	139.51	55670.28
Jul, 2027	266.75	70.26	55600.02
Jul, 2027	533.17	140.85	55529.43
Aug, 2027	266.08	70.93	55458.50
Oct, 2027	265.74	71.27	55387.22
Oct, 2027	531.14	142.88	55315.61
Dec, 2027	265.05	71.96	55243.66
Dec, 2027	529.76	144.26	55171.35
Jan, 2028	264.36	72.65	55098.71
Mar, 2028	264.01	73.00	55025.71
Mar, 2028	527.67	146.35	54952.37
May, 2028	263.31	73.70	54878.67
May, 2028	526.27	147.75	54804.62
Jul, 2028	262.61	74.40	54730.22
Jul, 2028	524.86	149.16	54655.45
Aug, 2028	261.89	75.12	54580.34
Oct, 2028	261.53	75.48	54504.86
Oct, 2028	522.70	151.32	54429.02
Dec, 2028	260.81	76.20	54352.81
Dec, 2028	521.25	152.77	54276.24
Jan, 2029	260.07	76.94	54199.31
Mar, 2029	259.71	77.30	54122.00
Mar, 2029	519.04	154.98	54044.32
May, 2029	258.96	78.05	53966.28
May, 2029	517.55	156.47	53887.86
Jul, 2029	258.21	78.80	53809.06
Jul, 2029	516.05	157.97	53729.88
Aug, 2029	257.46	79.55	53650.33
Oct, 2029	257.07	79.94	53570.39
Oct, 2029	513.76	160.26	53490.07
Dec, 2029	256.31	80.70	53409.37
Dec, 2029	512.23	161.79	53328.28
Jan, 2030	255.53	81.48	53246.80
Mar, 2030	255.14	81.87	53164.93
Mar, 2030	509.89	164.13	53082.67
May, 2030	254.35	82.66	53000.02
May, 2030	508.31	165.71	52916.97
Jul, 2030	253.56	83.45	52833.52
Jul, 2030	506.72	167.30	52749.67
Aug, 2030	252.76	84.25	52665.42
Oct, 2030	252.36	84.65	52580.76
Oct, 2030	504.31	169.71	52495.70
Dec, 2030	251.54	85.47	52410.23
Dec, 2030	502.67	171.35	52324.35
Jan, 2031	250.72	86.29	52238.06
Mar, 2031	250.31	86.70	52151.36
Mar, 2031	500.20	173.82	52064.24
May, 2031	249.47	87.54	51976.71
May, 2031	498.53	175.49	51888.75
Jul, 2031	248.63	88.38	51800.38
Jul, 2031	496.84	177.18	51711.58
Aug, 2031	247.78	89.23	51622.35
Oct, 2031	247.36	89.65	51532.70
Oct, 2031	494.29	179.73	51442.62
Dec, 2031	246.50	90.51	51352.10
Dec, 2031	492.56	181.46	51261.15
Jan, 2032	245.63	91.38	51169.77
Mar, 2032	245.19	91.82	51077.95
Mar, 2032	489.94	184.08	50985.69
May, 2032	244.31	92.70	50892.98
May, 2032	488.17	185.85	50799.84
Jul, 2032	243.42	93.59	50706.24
Jul, 2032	486.39	187.63	50612.20
Aug, 2032	242.52	94.49	50517.71
Oct, 2032	242.06	94.95	50422.76
Oct, 2032	483.67	190.35	50327.36
Dec, 2032	241.15	95.86	50231.50
Dec, 2032	481.84	192.18	50135.18
Jan, 2033	240.23	96.78	50038.41
Mar, 2033	239.77	97.24	49941.16
Mar, 2033	479.07	194.95	49843.45
May, 2033	238.83	98.18	49745.28
May, 2033	477.19	196.83	49646.63
Jul, 2033	237.89	99.12	49547.51
Jul, 2033	475.31	198.71	49447.92
Aug, 2033	236.94	100.07	49347.84
Oct, 2033	236.46	100.55	49247.29
Oct, 2033	472.44	201.58	49146.26
Dec, 2033	235.49	101.52	49044.74
Dec, 2033	470.50	203.52	48942.74
Jan, 2034	234.52	102.49	48840.24
Mar, 2034	234.03	102.98	48737.26
Mar, 2034	467.56	206.46	48633.78
May, 2034	233.04	103.97	48529.81
May, 2034	465.58	208.44	48425.34
Jul, 2034	232.04	104.97	48320.37
Jul, 2034	463.58	210.44	48214.89
Aug, 2034	231.03	105.98	48108.91
Oct, 2034	230.52	106.49	48002.42
Oct, 2034	460.53	213.49	47895.43
Dec, 2034	229.50	107.51	47787.91
Dec, 2034	458.48	215.54	47679.89
Jan, 2035	228.47	108.54	47571.34
Mar, 2035	227.95	109.06	47462.28
Mar, 2035	455.37	218.65	47352.69
May, 2035	226.90	110.11	47242.58
May, 2035	453.27	220.75	47131.94
Jul, 2035	225.84	111.17	47020.77
Jul, 2035	451.15	222.87	46909.07
Aug, 2035	224.77	112.24	46796.83
Oct, 2035	224.23	112.78	46684.06
Oct, 2035	447.92	226.10	46570.74
Dec, 2035	223.15	113.86	46456.88
Dec, 2035	445.76	228.26	46342.48
Jan, 2036	222.06	114.95	46227.53
Mar, 2036	221.51	115.50	46112.02
Mar, 2036	442.46	231.56	45995.97
May, 2036	220.40	116.61	45879.36
May, 2036	440.24	233.78	45762.18
Jul, 2036	219.28	117.73	45644.45
Jul, 2036	437.99	236.03	45526.15
Aug, 2036	218.15	118.86	45407.29
Oct, 2036	217.58	119.43	45287.86
Oct, 2036	434.58	239.44	45167.85
Dec, 2036	216.43	120.58	45047.27
Dec, 2036	432.28	241.74	44926.11
Jan, 2037	215.27	121.74	44804.37
Mar, 2037	214.69	122.32	44682.05
Mar, 2037	428.79	245.23	44559.14
May, 2037	213.51	123.50	44435.64
May, 2037	426.43	247.59	44311.56
Jul, 2037	212.33	124.68	44186.87
Jul, 2037	424.06	249.96	44061.59
Aug, 2037	211.13	125.88	43935.71
Oct, 2037	210.53	126.48	43809.22
Oct, 2037	420.45	253.57	43682.13
Dec, 2037	209.31	127.70	43554.43
Dec, 2037	418.01	256.01	43426.12
Jan, 2038	208.08	128.93	43297.20
Mar, 2038	207.47	129.54	43167.65
Mar, 2038	414.31	259.71	43037.49
May, 2038	206.22	130.79	42906.70
May, 2038	411.81	262.21	42775.28
Jul, 2038	204.96	132.05	42643.24
Jul, 2038	409.29	264.73	42510.56
Aug, 2038	203.70	133.31	42377.25
Oct, 2038	203.06	133.95	42243.29
Oct, 2038	405.48	268.54	42108.70
Dec, 2038	201.77	135.24	41973.46
Dec, 2038	402.89	271.13	41837.57
Jan, 2039	200.47	136.54	41701.03
Mar, 2039	199.82	137.19	41563.84
Mar, 2039	398.98	275.04	41425.99
May, 2039	198.50	138.51	41287.48
May, 2039	396.34	277.68	41148.31
Jul, 2039	197.17	139.84	41008.47
Jul, 2039	393.67	280.35	40867.96
Aug, 2039	195.83	141.18	40726.77
Oct, 2039	195.15	141.86	40584.91
Oct, 2039	389.62	284.40	40442.37
Dec, 2039	193.79	143.22	40299.15
Dec, 2039	386.89	287.13	40155.24
Jan, 2040	192.41	144.60	40010.64
Mar, 2040	191.72	145.29	39865.34
Mar, 2040	382.74	291.28	39719.36
May, 2040	190.32	146.69	39572.67
May, 2040	379.94	294.08	39425.28
Jul, 2040	188.91	148.10	39277.18
Jul, 2040	377.11	296.91	39128.37
Aug, 2040	187.49	149.52	38978.85
Oct, 2040	186.77	150.24	38828.62
Oct, 2040	372.82	301.20	38677.66
Dec, 2040	185.33	151.68	38525.98
Dec, 2040	369.93	304.09	38373.57
Jan, 2041	183.87	153.14	38220.44
Mar, 2041	183.14	153.87	38066.57
Mar, 2041	365.54	308.48	37911.96
May, 2041	181.66	155.35	37756.61
May, 2041	362.58	311.44	37600.52
Jul, 2041	180.17	156.84	37443.68
Jul, 2041	359.59	314.43	37286.08
Aug, 2041	178.66	158.35	37127.74
Oct, 2041	177.90	159.11	36968.63
Oct, 2041	355.04	318.98	36808.76
Dec, 2041	176.38	160.63	36648.13
Dec, 2041	351.99	322.03	36486.72
Jan, 2042	174.83	162.18	36324.54
Mar, 2042	174.06	162.95	36161.59
Mar, 2042	347.33	326.69	35997.85
May, 2042	172.49	164.52	35833.33
May, 2042	344.19	329.83	35668.03
Jul, 2042	170.91	166.10	35501.92
Jul, 2042	341.02	333.00	35335.03
Aug, 2042	169.31	167.70	35167.33
Oct, 2042	168.51	168.50	34998.83
Oct, 2042	336.21	337.81	34829.52
Dec, 2042	166.89	170.12	34659.41
Dec, 2042	332.97	341.05	34488.47
Jan, 2043	165.26	171.75	34316.72
Mar, 2043	164.43	172.58	34144.14
Mar, 2043	328.04	345.98	33970.74
May, 2043	162.78	174.23	33796.51
May, 2043	324.72	349.30	33621.44
Jul, 2043	161.10	175.91	33445.53
Jul, 2043	321.36	352.66	33268.78
Aug, 2043	159.41	177.60	33091.18
Oct, 2043	158.56	178.45	32912.74
Oct, 2043	316.27	357.75	32733.43
Dec, 2043	156.85	180.16	32553.27
Dec, 2043	312.83	361.19	32372.25
Jan, 2044	155.12	181.89	32190.35
Mar, 2044	154.25	182.76	32007.59
Mar, 2044	307.62	366.40	31823.95
May, 2044	152.49	184.52	31639.43
May, 2044	304.10	369.92	31454.02
Jul, 2044	150.72	186.29	31267.73
Jul, 2044	300.54	373.48	31080.55
Aug, 2044	148.93	188.08	30892.46
Oct, 2044	148.03	188.98	30703.48
Oct, 2044	295.15	378.87	30513.59
Dec, 2044	146.21	190.80	30322.79
Dec, 2044	291.51	382.51	30131.08
Jan, 2045	144.38	192.63	29938.45
Mar, 2045	143.46	193.55	29744.89
Mar, 2045	285.99	388.03	29550.41
May, 2045	141.60	195.41	29354.99
May, 2045	282.26	391.76	29158.64
Jul, 2045	139.72	197.29	28961.35
Jul, 2045	278.49	395.53	28763.12
Aug, 2045	137.82	199.19	28563.93
Oct, 2045	136.87	200.14	28363.79
Oct, 2045	272.78	401.24	28162.69
Dec, 2045	134.95	202.06	27960.62
Dec, 2045	268.93	405.09	27757.59
Jan, 2046	133.01	204.00	27553.59
Mar, 2046	132.03	204.98	27348.60
Mar, 2046	263.08	410.94	27142.64
May, 2046	130.06	206.95	26935.69
May, 2046	259.13	414.89	26727.74
Jul, 2046	128.07	208.94	26518.81
Jul, 2046	255.14	418.88	26308.86
Aug, 2046	126.06	210.95	26097.92
Oct, 2046	125.05	211.96	25885.96
Oct, 2046	249.09	424.93	25672.99
Dec, 2046	123.02	213.99	25458.99
Dec, 2046	245.01	429.01	25243.97
Jan, 2047	120.96	216.05	25027.93
Mar, 2047	119.93	217.08	24810.84
Mar, 2047	238.82	435.20	24592.72
May, 2047	117.84	219.17	24373.55
May, 2047	234.63	439.39	24153.33
Jul, 2047	115.73	221.28	23932.05
Jul, 2047	230.40	443.62	23709.71
Aug, 2047	113.61	223.40	23486.31
Oct, 2047	112.54	224.47	23261.84
Oct, 2047	224.00	450.02	23036.30
Dec, 2047	110.38	226.63	22809.67
Dec, 2047	219.68	454.34	22581.95
Jan, 2048	108.21	228.80	22353.15
Mar, 2048	107.11	229.90	22123.25
Mar, 2048	213.12	460.90	21892.25
May, 2048	104.90	232.11	21660.14
May, 2048	208.69	465.33	21426.91
Jul, 2048	102.67	234.34	21192.57
Jul, 2048	204.22	469.80	20957.11
Aug, 2048	100.42	236.59	20720.52
Oct, 2048	99.29	237.72	20482.80
Oct, 2048	197.44	476.58	20243.93
Dec, 2048	97.00	240.01	20003.93
Dec, 2048	192.85	481.17	19762.77
Jan, 2049	94.70	242.31	19520.46
Mar, 2049	93.54	243.47	19276.98
Mar, 2049	185.91	488.11	19032.34
May, 2049	91.20	245.81	18786.53
May, 2049	181.22	492.80	18539.54
Jul, 2049	88.84	248.17	18291.36
Jul, 2049	176.49	497.53	18042.00
Aug, 2049	86.45	250.56	17791.44
Oct, 2049	85.25	251.76	17539.68
Oct, 2049	169.29	504.73	17286.71
Dec, 2049	82.83	254.18	17032.53
Dec, 2049	164.44	509.58	16777.14
Jan, 2050	80.39	256.62	16520.52
Mar, 2050	79.16	257.85	16262.67
Mar, 2050	157.09	516.93	16003.59
May, 2050	76.68	260.33	15743.26
May, 2050	152.12	521.90	15481.69
Jul, 2050	74.18	262.83	15218.86
Jul, 2050	147.10	526.92	14954.77
Aug, 2050	71.66	265.35	14689.42
Oct, 2050	70.39	266.62	14422.80
Oct, 2050	139.50	534.52	14154.90
Dec, 2050	67.83	269.18	13885.71
Dec, 2050	134.37	539.65	13615.24
Jan, 2051	65.24	271.77	13343.47
Mar, 2051	63.94	273.07	13070.40
Mar, 2051	126.57	547.45	12796.01
May, 2051	61.31	275.70	12520.32
May, 2051	121.30	552.72	12243.30
Jul, 2051	58.67	278.34	11964.96
Jul, 2051	116.00	558.02	11685.28
Aug, 2051	55.99	281.02	11404.26
Oct, 2051	54.65	282.36	11121.90
Oct, 2051	107.94	566.08	10838.18
Dec, 2051	51.93	285.08	10553.10
Dec, 2051	102.50	571.52	10266.66
Jan, 2052	49.19	287.82	9978.84
Mar, 2052	47.82	289.19	9689.65
Mar, 2052	94.25	579.77	9399.07
May, 2052	45.04	291.97	9107.10
May, 2052	88.68	585.34	8813.72
Jul, 2052	42.23	294.78	8518.95
Jul, 2052	83.05	590.97	8222.76
Aug, 2052	39.40	297.61	7925.15
Oct, 2052	37.97	299.04	7626.11
Oct, 2052	74.51	599.51	7325.64
Dec, 2052	35.10	301.91	7023.74
Dec, 2052	68.76	605.26	6720.38
Jan, 2053	32.20	304.81	6415.57
Mar, 2053	30.74	306.27	6109.30
Mar, 2053	60.01	614.01	5801.57
May, 2053	27.80	309.21	5492.36
May, 2053	54.12	619.90	5181.66
Jul, 2053	24.83	312.18	4869.48
Jul, 2053	48.16	625.86	4555.81
Aug, 2053	21.83	315.18	4240.63
Oct, 2053	20.32	316.69	3923.94
Oct, 2053	39.12	634.90	3605.73
Dec, 2053	17.28	319.73	3286.00
Dec, 2053	33.03	640.99	2964.73
Jan, 2054	14.21	322.80	2641.93
Mar, 2054	12.66	324.35	2317.58
Mar, 2054	23.77	650.25	1991.67
May, 2054	9.54	327.47	1664.20
May, 2054	17.51	656.51	1335.17
Jul, 2054	6.40	330.61	1004.56
Jul, 2054	11.21	662.81	672.36
Aug, 2054	3.22	333.79	338.57
Oct, 2054	1.62	335.39	3.18