Mortgage Parameters

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

Mortgage Summary

Property Total:	$54,000
Down Payment	$16,200
Mortgage Amount:	$37,800
Mortgage Payment:	$220.59 / month
Estimated Tax:	+ $30.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $250.59 / month
Total Interest Paid:	$41,612.40 over 30 years
Total Tax Paid:	$10,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	181.13	39.46	37760.54
Dec, 2024	180.94	39.65	37720.88
Jan, 2025	180.75	39.84	37681.04
Feb, 2025	180.55	40.04	37641.00
Mar, 2025	180.36	40.23	37600.77
Apr, 2025	180.17	40.42	37560.36
May, 2025	179.98	40.61	37519.74
Jun, 2025	179.78	40.81	37478.93
Jul, 2025	179.59	41.00	37437.93
Aug, 2025	179.39	41.20	37396.73
Sep, 2025	179.19	41.40	37355.33
Oct, 2025	178.99	41.60	37313.74
Nov, 2025	178.79	41.80	37271.94
Dec, 2025	178.59	42.00	37229.95
Jan, 2026	178.39	42.20	37187.75
Feb, 2026	178.19	42.40	37145.35
Mar, 2026	177.99	42.60	37102.75
Apr, 2026	177.78	42.81	37059.94
May, 2026	177.58	43.01	37016.93
Jun, 2026	177.37	43.22	36973.72
Jul, 2026	177.17	43.42	36930.29
Aug, 2026	176.96	43.63	36886.66
Sep, 2026	176.75	43.84	36842.82
Oct, 2026	176.54	44.05	36798.77
Nov, 2026	176.33	44.26	36754.50
Dec, 2026	176.12	44.47	36710.03
Jan, 2027	175.90	44.69	36665.34
Feb, 2027	175.69	44.90	36620.44
Mar, 2027	175.47	45.12	36575.32
Apr, 2027	175.26	45.33	36529.99
May, 2027	175.04	45.55	36484.44
Jun, 2027	174.82	45.77	36438.67
Jul, 2027	174.60	45.99	36392.68
Aug, 2027	174.38	46.21	36346.47
Sep, 2027	174.16	46.43	36300.04
Oct, 2027	173.94	46.65	36253.39
Nov, 2027	173.71	46.88	36206.52
Dec, 2027	173.49	47.10	36159.42
Jan, 2028	173.26	47.33	36112.09
Feb, 2028	173.04	47.55	36064.54
Mar, 2028	172.81	47.78	36016.76
Apr, 2028	172.58	48.01	35968.75
May, 2028	172.35	48.24	35920.51
Jun, 2028	172.12	48.47	35872.04
Jul, 2028	171.89	48.70	35823.33
Aug, 2028	171.65	48.94	35774.40
Sep, 2028	171.42	49.17	35725.22
Oct, 2028	171.18	49.41	35675.82
Nov, 2028	170.95	49.64	35626.17
Dec, 2028	170.71	49.88	35576.29
Jan, 2029	170.47	50.12	35526.17
Feb, 2029	170.23	50.36	35475.81
Mar, 2029	169.99	50.60	35425.21
Apr, 2029	169.75	50.84	35374.37
May, 2029	169.50	51.09	35323.28
Jun, 2029	169.26	51.33	35271.95
Jul, 2029	169.01	51.58	35220.37
Aug, 2029	168.76	51.83	35168.54
Sep, 2029	168.52	52.07	35116.47
Oct, 2029	168.27	52.32	35064.14
Nov, 2029	168.02	52.57	35011.57
Dec, 2029	167.76	52.83	34958.74
Jan, 2030	167.51	53.08	34905.66
Feb, 2030	167.26	53.33	34852.33
Mar, 2030	167.00	53.59	34798.74
Apr, 2030	166.74	53.85	34744.90
May, 2030	166.49	54.10	34690.79
Jun, 2030	166.23	54.36	34636.43
Jul, 2030	165.97	54.62	34581.80
Aug, 2030	165.70	54.89	34526.92
Sep, 2030	165.44	55.15	34471.77
Oct, 2030	165.18	55.41	34416.36
Nov, 2030	164.91	55.68	34360.68
Dec, 2030	164.64	55.95	34304.73
Jan, 2031	164.38	56.21	34248.52
Feb, 2031	164.11	56.48	34192.04
Mar, 2031	163.84	56.75	34135.29
Apr, 2031	163.56	57.03	34078.26
May, 2031	163.29	57.30	34020.96
Jun, 2031	163.02	57.57	33963.39
Jul, 2031	162.74	57.85	33905.54
Aug, 2031	162.46	58.13	33847.41
Sep, 2031	162.19	58.40	33789.01
Oct, 2031	161.91	58.68	33730.33
Nov, 2031	161.62	58.97	33671.36
Dec, 2031	161.34	59.25	33612.11
Jan, 2032	161.06	59.53	33552.58
Feb, 2032	160.77	59.82	33492.76
Mar, 2032	160.49	60.10	33432.66
Apr, 2032	160.20	60.39	33372.27
May, 2032	159.91	60.68	33311.59
Jun, 2032	159.62	60.97	33250.61
Jul, 2032	159.33	61.26	33189.35
Aug, 2032	159.03	61.56	33127.79
Sep, 2032	158.74	61.85	33065.94
Oct, 2032	158.44	62.15	33003.79
Nov, 2032	158.14	62.45	32941.34
Dec, 2032	157.84	62.75	32878.60
Jan, 2033	157.54	63.05	32815.55
Feb, 2033	157.24	63.35	32752.20
Mar, 2033	156.94	63.65	32688.55
Apr, 2033	156.63	63.96	32624.59
May, 2033	156.33	64.26	32560.33
Jun, 2033	156.02	64.57	32495.76
Jul, 2033	155.71	64.88	32430.88
Aug, 2033	155.40	65.19	32365.68
Sep, 2033	155.09	65.50	32300.18
Oct, 2033	154.77	65.82	32234.36
Nov, 2033	154.46	66.13	32168.23
Dec, 2033	154.14	66.45	32101.78
Jan, 2034	153.82	66.77	32035.01
Feb, 2034	153.50	67.09	31967.92
Mar, 2034	153.18	67.41	31900.51
Apr, 2034	152.86	67.73	31832.77
May, 2034	152.53	68.06	31764.72
Jun, 2034	152.21	68.38	31696.33
Jul, 2034	151.88	68.71	31627.62
Aug, 2034	151.55	69.04	31558.58
Sep, 2034	151.22	69.37	31489.21
Oct, 2034	150.89	69.70	31419.50
Nov, 2034	150.55	70.04	31349.47
Dec, 2034	150.22	70.37	31279.09
Jan, 2035	149.88	70.71	31208.38
Feb, 2035	149.54	71.05	31137.33
Mar, 2035	149.20	71.39	31065.94
Apr, 2035	148.86	71.73	30994.21
May, 2035	148.51	72.08	30922.13
Jun, 2035	148.17	72.42	30849.71
Jul, 2035	147.82	72.77	30776.94
Aug, 2035	147.47	73.12	30703.82
Sep, 2035	147.12	73.47	30630.36
Oct, 2035	146.77	73.82	30556.54
Nov, 2035	146.42	74.17	30482.36
Dec, 2035	146.06	74.53	30407.84
Jan, 2036	145.70	74.89	30332.95
Feb, 2036	145.35	75.24	30257.71
Mar, 2036	144.98	75.61	30182.10
Apr, 2036	144.62	75.97	30106.13
May, 2036	144.26	76.33	30029.80
Jun, 2036	143.89	76.70	29953.10
Jul, 2036	143.53	77.06	29876.04
Aug, 2036	143.16	77.43	29798.61
Sep, 2036	142.78	77.81	29720.80
Oct, 2036	142.41	78.18	29642.62
Nov, 2036	142.04	78.55	29564.07
Dec, 2036	141.66	78.93	29485.14
Jan, 2037	141.28	79.31	29405.83
Feb, 2037	140.90	79.69	29326.15
Mar, 2037	140.52	80.07	29246.08
Apr, 2037	140.14	80.45	29165.63
May, 2037	139.75	80.84	29084.79
Jun, 2037	139.36	81.23	29003.56
Jul, 2037	138.98	81.61	28921.95
Aug, 2037	138.58	82.01	28839.94
Sep, 2037	138.19	82.40	28757.54
Oct, 2037	137.80	82.79	28674.75
Nov, 2037	137.40	83.19	28591.56
Dec, 2037	137.00	83.59	28507.97
Jan, 2038	136.60	83.99	28423.98
Feb, 2038	136.20	84.39	28339.59
Mar, 2038	135.79	84.80	28254.79
Apr, 2038	135.39	85.20	28169.59
May, 2038	134.98	85.61	28083.98
Jun, 2038	134.57	86.02	27997.96
Jul, 2038	134.16	86.43	27911.53
Aug, 2038	133.74	86.85	27824.68
Sep, 2038	133.33	87.26	27737.42
Oct, 2038	132.91	87.68	27649.73
Nov, 2038	132.49	88.10	27561.63
Dec, 2038	132.07	88.52	27473.11
Jan, 2039	131.64	88.95	27384.16
Feb, 2039	131.22	89.37	27294.79
Mar, 2039	130.79	89.80	27204.98
Apr, 2039	130.36	90.23	27114.75
May, 2039	129.92	90.67	27024.09
Jun, 2039	129.49	91.10	26932.99
Jul, 2039	129.05	91.54	26841.45
Aug, 2039	128.62	91.97	26749.48
Sep, 2039	128.17	92.42	26657.06
Oct, 2039	127.73	92.86	26564.20
Nov, 2039	127.29	93.30	26470.90
Dec, 2039	126.84	93.75	26377.15
Jan, 2040	126.39	94.20	26282.95
Feb, 2040	125.94	94.65	26188.30
Mar, 2040	125.49	95.10	26093.19
Apr, 2040	125.03	95.56	25997.63
May, 2040	124.57	96.02	25901.62
Jun, 2040	124.11	96.48	25805.14
Jul, 2040	123.65	96.94	25708.20
Aug, 2040	123.19	97.40	25610.79
Sep, 2040	122.72	97.87	25512.92
Oct, 2040	122.25	98.34	25414.58
Nov, 2040	121.78	98.81	25315.77
Dec, 2040	121.30	99.29	25216.48
Jan, 2041	120.83	99.76	25116.72
Feb, 2041	120.35	100.24	25016.48
Mar, 2041	119.87	100.72	24915.76
Apr, 2041	119.39	101.20	24814.56
May, 2041	118.90	101.69	24712.88
Jun, 2041	118.42	102.17	24610.70
Jul, 2041	117.93	102.66	24508.04
Aug, 2041	117.43	103.16	24404.88
Sep, 2041	116.94	103.65	24301.23
Oct, 2041	116.44	104.15	24197.09
Nov, 2041	115.94	104.65	24092.44
Dec, 2041	115.44	105.15	23987.29
Jan, 2042	114.94	105.65	23881.64
Feb, 2042	114.43	106.16	23775.48
Mar, 2042	113.92	106.67	23668.82
Apr, 2042	113.41	107.18	23561.64
May, 2042	112.90	107.69	23453.95
Jun, 2042	112.38	108.21	23345.74
Jul, 2042	111.87	108.72	23237.02
Aug, 2042	111.34	109.25	23127.77
Sep, 2042	110.82	109.77	23018.00
Oct, 2042	110.29	110.30	22907.71
Nov, 2042	109.77	110.82	22796.89
Dec, 2042	109.24	111.35	22685.53
Jan, 2043	108.70	111.89	22573.64
Feb, 2043	108.17	112.42	22461.22
Mar, 2043	107.63	112.96	22348.25
Apr, 2043	107.09	113.50	22234.75
May, 2043	106.54	114.05	22120.70
Jun, 2043	106.00	114.59	22006.11
Jul, 2043	105.45	115.14	21890.96
Aug, 2043	104.89	115.70	21775.27
Sep, 2043	104.34	116.25	21659.02
Oct, 2043	103.78	116.81	21542.21
Nov, 2043	103.22	117.37	21424.84
Dec, 2043	102.66	117.93	21306.91
Jan, 2044	102.10	118.49	21188.42
Feb, 2044	101.53	119.06	21069.36
Mar, 2044	100.96	119.63	20949.72
Apr, 2044	100.38	120.21	20829.52
May, 2044	99.81	120.78	20708.73
Jun, 2044	99.23	121.36	20587.37
Jul, 2044	98.65	121.94	20465.43
Aug, 2044	98.06	122.53	20342.91
Sep, 2044	97.48	123.11	20219.79
Oct, 2044	96.89	123.70	20096.09
Nov, 2044	96.29	124.30	19971.79
Dec, 2044	95.70	124.89	19846.90
Jan, 2045	95.10	125.49	19721.41
Feb, 2045	94.50	126.09	19595.32
Mar, 2045	93.89	126.70	19468.62
Apr, 2045	93.29	127.30	19341.32
May, 2045	92.68	127.91	19213.41
Jun, 2045	92.06	128.53	19084.88
Jul, 2045	91.45	129.14	18955.74
Aug, 2045	90.83	129.76	18825.98
Sep, 2045	90.21	130.38	18695.60
Oct, 2045	89.58	131.01	18564.59
Nov, 2045	88.96	131.63	18432.96
Dec, 2045	88.32	132.27	18300.69
Jan, 2046	87.69	132.90	18167.79
Feb, 2046	87.05	133.54	18034.26
Mar, 2046	86.41	134.18	17900.08
Apr, 2046	85.77	134.82	17765.26
May, 2046	85.13	135.46	17629.80
Jun, 2046	84.48	136.11	17493.68
Jul, 2046	83.82	136.77	17356.92
Aug, 2046	83.17	137.42	17219.49
Sep, 2046	82.51	138.08	17081.41
Oct, 2046	81.85	138.74	16942.67
Nov, 2046	81.18	139.41	16803.27
Dec, 2046	80.52	140.07	16663.19
Jan, 2047	79.84	140.75	16522.45
Feb, 2047	79.17	141.42	16381.03
Mar, 2047	78.49	142.10	16238.93
Apr, 2047	77.81	142.78	16096.15
May, 2047	77.13	143.46	15952.69
Jun, 2047	76.44	144.15	15808.54
Jul, 2047	75.75	144.84	15663.70
Aug, 2047	75.06	145.53	15518.16
Sep, 2047	74.36	146.23	15371.93
Oct, 2047	73.66	146.93	15225.00
Nov, 2047	72.95	147.64	15077.36
Dec, 2047	72.25	148.34	14929.02
Jan, 2048	71.53	149.06	14779.96
Feb, 2048	70.82	149.77	14630.19
Mar, 2048	70.10	150.49	14479.70
Apr, 2048	69.38	151.21	14328.50
May, 2048	68.66	151.93	14176.56
Jun, 2048	67.93	152.66	14023.90
Jul, 2048	67.20	153.39	13870.51
Aug, 2048	66.46	154.13	13716.38
Sep, 2048	65.72	154.87	13561.52
Oct, 2048	64.98	155.61	13405.91
Nov, 2048	64.24	156.35	13249.56
Dec, 2048	63.49	157.10	13092.45
Jan, 2049	62.73	157.86	12934.60
Feb, 2049	61.98	158.61	12775.99
Mar, 2049	61.22	159.37	12616.62
Apr, 2049	60.45	160.14	12456.48
May, 2049	59.69	160.90	12295.58
Jun, 2049	58.92	161.67	12133.90
Jul, 2049	58.14	162.45	11971.46
Aug, 2049	57.36	163.23	11808.23
Sep, 2049	56.58	164.01	11644.22
Oct, 2049	55.80	164.79	11479.43
Nov, 2049	55.01	165.58	11313.84
Dec, 2049	54.21	166.38	11147.46
Jan, 2050	53.41	167.18	10980.29
Feb, 2050	52.61	167.98	10812.31
Mar, 2050	51.81	168.78	10643.53
Apr, 2050	51.00	169.59	10473.94
May, 2050	50.19	170.40	10303.54
Jun, 2050	49.37	171.22	10132.32
Jul, 2050	48.55	172.04	9960.28
Aug, 2050	47.73	172.86	9787.42
Sep, 2050	46.90	173.69	9613.73
Oct, 2050	46.07	174.52	9439.20
Nov, 2050	45.23	175.36	9263.84
Dec, 2050	44.39	176.20	9087.64
Jan, 2051	43.54	177.05	8910.59
Feb, 2051	42.70	177.89	8732.70
Mar, 2051	41.84	178.75	8553.96
Apr, 2051	40.99	179.60	8374.35
May, 2051	40.13	180.46	8193.89
Jun, 2051	39.26	181.33	8012.56
Jul, 2051	38.39	182.20	7830.37
Aug, 2051	37.52	183.07	7647.30
Sep, 2051	36.64	183.95	7463.35
Oct, 2051	35.76	184.83	7278.52
Nov, 2051	34.88	185.71	7092.81
Dec, 2051	33.99	186.60	6906.20
Jan, 2052	33.09	187.50	6718.71
Feb, 2052	32.19	188.40	6530.31
Mar, 2052	31.29	189.30	6341.01
Apr, 2052	30.38	190.21	6150.81
May, 2052	29.47	191.12	5959.69
Jun, 2052	28.56	192.03	5767.65
Jul, 2052	27.64	192.95	5574.70
Aug, 2052	26.71	193.88	5380.82
Sep, 2052	25.78	194.81	5186.02
Oct, 2052	24.85	195.74	4990.28
Nov, 2052	23.91	196.68	4793.60
Dec, 2052	22.97	197.62	4595.98
Jan, 2053	22.02	198.57	4397.41
Feb, 2053	21.07	199.52	4197.89
Mar, 2053	20.11	200.48	3997.42
Apr, 2053	19.15	201.44	3795.98
May, 2053	18.19	202.40	3593.58
Jun, 2053	17.22	203.37	3390.21
Jul, 2053	16.24	204.35	3185.86
Aug, 2053	15.27	205.32	2980.54
Sep, 2053	14.28	206.31	2774.23
Oct, 2053	13.29	207.30	2566.93
Nov, 2053	12.30	208.29	2358.64
Dec, 2053	11.30	209.29	2149.36
Jan, 2054	10.30	210.29	1939.06
Feb, 2054	9.29	211.30	1727.77
Mar, 2054	8.28	212.31	1515.45
Apr, 2054	7.26	213.33	1302.13
May, 2054	6.24	214.35	1087.78
Jun, 2054	5.21	215.38	872.40
Jul, 2054	4.18	216.41	655.99
Aug, 2054	3.14	217.45	438.54
Sep, 2054	2.10	218.49	220.05
Oct, 2054	1.05	219.54	0.52