Mortgage Parameters

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

Mortgage Summary

Property Total:	$149,000
Down Payment	$44,700
Mortgage Amount:	$104,300
Mortgage Payment:	$608.67 / month
Estimated Tax:	+ $82.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $691.45 / month
Total Interest Paid:	$114,822.00 over 30 years
Total Tax Paid:	$29,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	499.77	108.90	104191.10
Dec, 2024	499.25	109.42	104081.68
Jan, 2025	498.72	109.95	103971.73
Feb, 2025	498.20	110.47	103861.26
Mar, 2025	497.67	111.00	103750.26
Apr, 2025	497.14	111.53	103638.73
May, 2025	496.60	112.07	103526.66
Jun, 2025	496.07	112.60	103414.06
Jul, 2025	495.53	113.14	103300.91
Aug, 2025	494.98	113.69	103187.22
Sep, 2025	494.44	114.23	103072.99
Oct, 2025	493.89	114.78	102958.21
Nov, 2025	493.34	115.33	102842.89
Dec, 2025	492.79	115.88	102727.00
Jan, 2026	492.23	116.44	102610.57
Feb, 2026	491.68	116.99	102493.57
Mar, 2026	491.12	117.55	102376.02
Apr, 2026	490.55	118.12	102257.90
May, 2026	489.99	118.68	102139.22
Jun, 2026	489.42	119.25	102019.96
Jul, 2026	488.85	119.82	101900.14
Aug, 2026	488.27	120.40	101779.74
Sep, 2026	487.69	120.98	101658.77
Oct, 2026	487.11	121.56	101537.21
Nov, 2026	486.53	122.14	101415.07
Dec, 2026	485.95	122.72	101292.35
Jan, 2027	485.36	123.31	101169.04
Feb, 2027	484.77	123.90	101045.14
Mar, 2027	484.17	124.50	100920.64
Apr, 2027	483.58	125.09	100795.55
May, 2027	482.98	125.69	100669.86
Jun, 2027	482.38	126.29	100543.57
Jul, 2027	481.77	126.90	100416.67
Aug, 2027	481.16	127.51	100289.16
Sep, 2027	480.55	128.12	100161.04
Oct, 2027	479.94	128.73	100032.31
Nov, 2027	479.32	129.35	99902.96
Dec, 2027	478.70	129.97	99772.99
Jan, 2028	478.08	130.59	99642.40
Feb, 2028	477.45	131.22	99511.19
Mar, 2028	476.82	131.85	99379.34
Apr, 2028	476.19	132.48	99246.86
May, 2028	475.56	133.11	99113.75
Jun, 2028	474.92	133.75	98980.00
Jul, 2028	474.28	134.39	98845.61
Aug, 2028	473.64	135.03	98710.58
Sep, 2028	472.99	135.68	98574.89
Oct, 2028	472.34	136.33	98438.56
Nov, 2028	471.68	136.99	98301.58
Dec, 2028	471.03	137.64	98163.93
Jan, 2029	470.37	138.30	98025.63
Feb, 2029	469.71	138.96	97886.67
Mar, 2029	469.04	139.63	97747.04
Apr, 2029	468.37	140.30	97606.74
May, 2029	467.70	140.97	97465.77
Jun, 2029	467.02	141.65	97324.12
Jul, 2029	466.34	142.33	97181.80
Aug, 2029	465.66	143.01	97038.79
Sep, 2029	464.98	143.69	96895.10
Oct, 2029	464.29	144.38	96750.72
Nov, 2029	463.60	145.07	96605.64
Dec, 2029	462.90	145.77	96459.88
Jan, 2030	462.20	146.47	96313.41
Feb, 2030	461.50	147.17	96166.24
Mar, 2030	460.80	147.87	96018.37
Apr, 2030	460.09	148.58	95869.79
May, 2030	459.38	149.29	95720.49
Jun, 2030	458.66	150.01	95570.48
Jul, 2030	457.94	150.73	95419.76
Aug, 2030	457.22	151.45	95268.30
Sep, 2030	456.49	152.18	95116.13
Oct, 2030	455.76	152.91	94963.22
Nov, 2030	455.03	153.64	94809.59
Dec, 2030	454.30	154.37	94655.21
Jan, 2031	453.56	155.11	94500.10
Feb, 2031	452.81	155.86	94344.24
Mar, 2031	452.07	156.60	94187.64
Apr, 2031	451.32	157.35	94030.28
May, 2031	450.56	158.11	93872.17
Jun, 2031	449.80	158.87	93713.31
Jul, 2031	449.04	159.63	93553.68
Aug, 2031	448.28	160.39	93393.29
Sep, 2031	447.51	161.16	93232.13
Oct, 2031	446.74	161.93	93070.20
Nov, 2031	445.96	162.71	92907.49
Dec, 2031	445.18	163.49	92744.00
Jan, 2032	444.40	164.27	92579.73
Feb, 2032	443.61	165.06	92414.67
Mar, 2032	442.82	165.85	92248.82
Apr, 2032	442.03	166.64	92082.18
May, 2032	441.23	167.44	91914.73
Jun, 2032	440.42	168.25	91746.49
Jul, 2032	439.62	169.05	91577.44
Aug, 2032	438.81	169.86	91407.57
Sep, 2032	437.99	170.68	91236.90
Oct, 2032	437.18	171.49	91065.41
Nov, 2032	436.36	172.31	90893.09
Dec, 2032	435.53	173.14	90719.95
Jan, 2033	434.70	173.97	90545.98
Feb, 2033	433.87	174.80	90371.18
Mar, 2033	433.03	175.64	90195.53
Apr, 2033	432.19	176.48	90019.05
May, 2033	431.34	177.33	89841.72
Jun, 2033	430.49	178.18	89663.54
Jul, 2033	429.64	179.03	89484.51
Aug, 2033	428.78	179.89	89304.62
Sep, 2033	427.92	180.75	89123.87
Oct, 2033	427.05	181.62	88942.25
Nov, 2033	426.18	182.49	88759.76
Dec, 2033	425.31	183.36	88576.40
Jan, 2034	424.43	184.24	88392.16
Feb, 2034	423.55	185.12	88207.04
Mar, 2034	422.66	186.01	88021.02
Apr, 2034	421.77	186.90	87834.12
May, 2034	420.87	187.80	87646.32
Jun, 2034	419.97	188.70	87457.62
Jul, 2034	419.07	189.60	87268.02
Aug, 2034	418.16	190.51	87077.51
Sep, 2034	417.25	191.42	86886.09
Oct, 2034	416.33	192.34	86693.75
Nov, 2034	415.41	193.26	86500.49
Dec, 2034	414.48	194.19	86306.30
Jan, 2035	413.55	195.12	86111.18
Feb, 2035	412.62	196.05	85915.12
Mar, 2035	411.68	196.99	85718.13
Apr, 2035	410.73	197.94	85520.19
May, 2035	409.78	198.89	85321.31
Jun, 2035	408.83	199.84	85121.47
Jul, 2035	407.87	200.80	84920.67
Aug, 2035	406.91	201.76	84718.91
Sep, 2035	405.94	202.73	84516.19
Oct, 2035	404.97	203.70	84312.49
Nov, 2035	404.00	204.67	84107.82
Dec, 2035	403.02	205.65	83902.17
Jan, 2036	402.03	206.64	83695.53
Feb, 2036	401.04	207.63	83487.90
Mar, 2036	400.05	208.62	83279.27
Apr, 2036	399.05	209.62	83069.65
May, 2036	398.04	210.63	82859.02
Jun, 2036	397.03	211.64	82647.39
Jul, 2036	396.02	212.65	82434.73
Aug, 2036	395.00	213.67	82221.06
Sep, 2036	393.98	214.69	82006.37
Oct, 2036	392.95	215.72	81790.65
Nov, 2036	391.91	216.76	81573.89
Dec, 2036	390.87	217.80	81356.10
Jan, 2037	389.83	218.84	81137.26
Feb, 2037	388.78	219.89	80917.37
Mar, 2037	387.73	220.94	80696.43
Apr, 2037	386.67	222.00	80474.43
May, 2037	385.61	223.06	80251.37
Jun, 2037	384.54	224.13	80027.23
Jul, 2037	383.46	225.21	79802.03
Aug, 2037	382.38	226.29	79575.74
Sep, 2037	381.30	227.37	79348.37
Oct, 2037	380.21	228.46	79119.91
Nov, 2037	379.12	229.55	78890.36
Dec, 2037	378.02	230.65	78659.71
Jan, 2038	376.91	231.76	78427.95
Feb, 2038	375.80	232.87	78195.08
Mar, 2038	374.68	233.99	77961.09
Apr, 2038	373.56	235.11	77725.99
May, 2038	372.44	236.23	77489.75
Jun, 2038	371.31	237.36	77252.39
Jul, 2038	370.17	238.50	77013.89
Aug, 2038	369.02	239.65	76774.24
Sep, 2038	367.88	240.79	76533.45
Oct, 2038	366.72	241.95	76291.50
Nov, 2038	365.56	243.11	76048.39
Dec, 2038	364.40	244.27	75804.12
Jan, 2039	363.23	245.44	75558.68
Feb, 2039	362.05	246.62	75312.06
Mar, 2039	360.87	247.80	75064.26
Apr, 2039	359.68	248.99	74815.28
May, 2039	358.49	250.18	74565.10
Jun, 2039	357.29	251.38	74313.72
Jul, 2039	356.09	252.58	74061.13
Aug, 2039	354.88	253.79	73807.34
Sep, 2039	353.66	255.01	73552.33
Oct, 2039	352.44	256.23	73296.10
Nov, 2039	351.21	257.46	73038.64
Dec, 2039	349.98	258.69	72779.95
Jan, 2040	348.74	259.93	72520.01
Feb, 2040	347.49	261.18	72258.83
Mar, 2040	346.24	262.43	71996.40
Apr, 2040	344.98	263.69	71732.72
May, 2040	343.72	264.95	71467.77
Jun, 2040	342.45	266.22	71201.55
Jul, 2040	341.17	267.50	70934.05
Aug, 2040	339.89	268.78	70665.27
Sep, 2040	338.60	270.07	70395.21
Oct, 2040	337.31	271.36	70123.85
Nov, 2040	336.01	272.66	69851.19
Dec, 2040	334.70	273.97	69577.22
Jan, 2041	333.39	275.28	69301.94
Feb, 2041	332.07	276.60	69025.34
Mar, 2041	330.75	277.92	68747.42
Apr, 2041	329.41	279.26	68468.16
May, 2041	328.08	280.59	68187.57
Jun, 2041	326.73	281.94	67905.63
Jul, 2041	325.38	283.29	67622.34
Aug, 2041	324.02	284.65	67337.70
Sep, 2041	322.66	286.01	67051.69
Oct, 2041	321.29	287.38	66764.31
Nov, 2041	319.91	288.76	66475.55
Dec, 2041	318.53	290.14	66185.41
Jan, 2042	317.14	291.53	65893.88
Feb, 2042	315.74	292.93	65600.95
Mar, 2042	314.34	294.33	65306.62
Apr, 2042	312.93	295.74	65010.87
May, 2042	311.51	297.16	64713.71
Jun, 2042	310.09	298.58	64415.13
Jul, 2042	308.66	300.01	64115.12
Aug, 2042	307.22	301.45	63813.66
Sep, 2042	305.77	302.90	63510.77
Oct, 2042	304.32	304.35	63206.42
Nov, 2042	302.86	305.81	62900.62
Dec, 2042	301.40	307.27	62593.34
Jan, 2043	299.93	308.74	62284.60
Feb, 2043	298.45	310.22	61974.38
Mar, 2043	296.96	311.71	61662.67
Apr, 2043	295.47	313.20	61349.46
May, 2043	293.97	314.70	61034.76
Jun, 2043	292.46	316.21	60718.55
Jul, 2043	290.94	317.73	60400.82
Aug, 2043	289.42	319.25	60081.57
Sep, 2043	287.89	320.78	59760.79
Oct, 2043	286.35	322.32	59438.48
Nov, 2043	284.81	323.86	59114.62
Dec, 2043	283.26	325.41	58789.20
Jan, 2044	281.70	326.97	58462.23
Feb, 2044	280.13	328.54	58133.69
Mar, 2044	278.56	330.11	57803.58
Apr, 2044	276.98	331.69	57471.89
May, 2044	275.39	333.28	57138.60
Jun, 2044	273.79	334.88	56803.72
Jul, 2044	272.18	336.49	56467.24
Aug, 2044	270.57	338.10	56129.14
Sep, 2044	268.95	339.72	55789.42
Oct, 2044	267.32	341.35	55448.08
Nov, 2044	265.69	342.98	55105.09
Dec, 2044	264.05	344.62	54760.47
Jan, 2045	262.39	346.28	54414.19
Feb, 2045	260.73	347.94	54066.26
Mar, 2045	259.07	349.60	53716.66
Apr, 2045	257.39	351.28	53365.38
May, 2045	255.71	352.96	53012.42
Jun, 2045	254.02	354.65	52657.76
Jul, 2045	252.32	356.35	52301.41
Aug, 2045	250.61	358.06	51943.35
Sep, 2045	248.90	359.77	51583.58
Oct, 2045	247.17	361.50	51222.08
Nov, 2045	245.44	363.23	50858.85
Dec, 2045	243.70	364.97	50493.88
Jan, 2046	241.95	366.72	50127.16
Feb, 2046	240.19	368.48	49758.68
Mar, 2046	238.43	370.24	49388.44
Apr, 2046	236.65	372.02	49016.42
May, 2046	234.87	373.80	48642.62
Jun, 2046	233.08	375.59	48267.03
Jul, 2046	231.28	377.39	47889.64
Aug, 2046	229.47	379.20	47510.44
Sep, 2046	227.65	381.02	47129.43
Oct, 2046	225.83	382.84	46746.58
Nov, 2046	223.99	384.68	46361.91
Dec, 2046	222.15	386.52	45975.39
Jan, 2047	220.30	388.37	45587.02
Feb, 2047	218.44	390.23	45196.79
Mar, 2047	216.57	392.10	44804.68
Apr, 2047	214.69	393.98	44410.70
May, 2047	212.80	395.87	44014.83
Jun, 2047	210.90	397.77	43617.07
Jul, 2047	209.00	399.67	43217.40
Aug, 2047	207.08	401.59	42815.81
Sep, 2047	205.16	403.51	42412.30
Oct, 2047	203.23	405.44	42006.85
Nov, 2047	201.28	407.39	41599.47
Dec, 2047	199.33	409.34	41190.13
Jan, 2048	197.37	411.30	40778.83
Feb, 2048	195.40	413.27	40365.56
Mar, 2048	193.42	415.25	39950.30
Apr, 2048	191.43	417.24	39533.06
May, 2048	189.43	419.24	39113.82
Jun, 2048	187.42	421.25	38692.57
Jul, 2048	185.40	423.27	38269.30
Aug, 2048	183.37	425.30	37844.01
Sep, 2048	181.34	427.33	37416.67
Oct, 2048	179.29	429.38	36987.29
Nov, 2048	177.23	431.44	36555.85
Dec, 2048	175.16	433.51	36122.35
Jan, 2049	173.09	435.58	35686.76
Feb, 2049	171.00	437.67	35249.09
Mar, 2049	168.90	439.77	34809.32
Apr, 2049	166.79	441.88	34367.45
May, 2049	164.68	443.99	33923.46
Jun, 2049	162.55	446.12	33477.34
Jul, 2049	160.41	448.26	33029.08
Aug, 2049	158.26	450.41	32578.67
Sep, 2049	156.11	452.56	32126.11
Oct, 2049	153.94	454.73	31671.38
Nov, 2049	151.76	456.91	31214.46
Dec, 2049	149.57	459.10	30755.36
Jan, 2050	147.37	461.30	30294.06
Feb, 2050	145.16	463.51	29830.55
Mar, 2050	142.94	465.73	29364.82
Apr, 2050	140.71	467.96	28896.86
May, 2050	138.46	470.21	28426.65
Jun, 2050	136.21	472.46	27954.19
Jul, 2050	133.95	474.72	27479.47
Aug, 2050	131.67	477.00	27002.47
Sep, 2050	129.39	479.28	26523.19
Oct, 2050	127.09	481.58	26041.61
Nov, 2050	124.78	483.89	25557.72
Dec, 2050	122.46	486.21	25071.52
Jan, 2051	120.13	488.54	24582.98
Feb, 2051	117.79	490.88	24092.10
Mar, 2051	115.44	493.23	23598.87
Apr, 2051	113.08	495.59	23103.28
May, 2051	110.70	497.97	22605.32
Jun, 2051	108.32	500.35	22104.96
Jul, 2051	105.92	502.75	21602.21
Aug, 2051	103.51	505.16	21097.05
Sep, 2051	101.09	507.58	20589.47
Oct, 2051	98.66	510.01	20079.46
Nov, 2051	96.21	512.46	19567.01
Dec, 2051	93.76	514.91	19052.09
Jan, 2052	91.29	517.38	18534.72
Feb, 2052	88.81	519.86	18014.86
Mar, 2052	86.32	522.35	17492.51
Apr, 2052	83.82	524.85	16967.66
May, 2052	81.30	527.37	16440.29
Jun, 2052	78.78	529.89	15910.40
Jul, 2052	76.24	532.43	15377.96
Aug, 2052	73.69	534.98	14842.98
Sep, 2052	71.12	537.55	14305.43
Oct, 2052	68.55	540.12	13765.31
Nov, 2052	65.96	542.71	13222.60
Dec, 2052	63.36	545.31	12677.29
Jan, 2053	60.75	547.92	12129.36
Feb, 2053	58.12	550.55	11578.81
Mar, 2053	55.48	553.19	11025.62
Apr, 2053	52.83	555.84	10469.78
May, 2053	50.17	558.50	9911.28
Jun, 2053	47.49	561.18	9350.10
Jul, 2053	44.80	563.87	8786.24
Aug, 2053	42.10	566.57	8219.67
Sep, 2053	39.39	569.28	7650.38
Oct, 2053	36.66	572.01	7078.37
Nov, 2053	33.92	574.75	6503.62
Dec, 2053	31.16	577.51	5926.11
Jan, 2054	28.40	580.27	5345.84
Feb, 2054	25.62	583.05	4762.78
Mar, 2054	22.82	585.85	4176.93
Apr, 2054	20.01	588.66	3588.28
May, 2054	17.19	591.48	2996.80
Jun, 2054	14.36	594.31	2402.49
Jul, 2054	11.51	597.16	1805.33
Aug, 2054	8.65	600.02	1205.32
Sep, 2054	5.78	602.89	602.42
Oct, 2054	2.89	605.78	0