Mortgage Parameters

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

Mortgage Summary

Property Total:	$162,500
Down Payment	$48,750
Mortgage Amount:	$113,750
Mortgage Payment:	$663.81 / month
Estimated Tax:	+ $90.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $754.09 / month
Total Interest Paid:	$125,222.40 over 30 years
Total Tax Paid:	$32,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	545.05	118.76	113631.24
Jan, 2025	544.48	119.33	113511.92
Feb, 2025	543.91	119.90	113392.02
Mar, 2025	543.34	120.47	113271.54
Apr, 2025	542.76	121.05	113150.49
May, 2025	542.18	121.63	113028.86
Jun, 2025	541.60	122.21	112906.65
Jul, 2025	541.01	122.80	112783.85
Aug, 2025	540.42	123.39	112660.46
Sep, 2025	539.83	123.98	112536.48
Oct, 2025	539.24	124.57	112411.91
Nov, 2025	538.64	125.17	112286.74
Dec, 2025	538.04	125.77	112160.97
Jan, 2026	537.44	126.37	112034.60
Feb, 2026	536.83	126.98	111907.62
Mar, 2026	536.22	127.59	111780.04
Apr, 2026	535.61	128.20	111651.84
May, 2026	535.00	128.81	111523.03
Jun, 2026	534.38	129.43	111393.60
Jul, 2026	533.76	130.05	111263.55
Aug, 2026	533.14	130.67	111132.88
Sep, 2026	532.51	131.30	111001.58
Oct, 2026	531.88	131.93	110869.65
Nov, 2026	531.25	132.56	110737.09
Dec, 2026	530.62	133.19	110603.90
Jan, 2027	529.98	133.83	110470.06
Feb, 2027	529.34	134.47	110335.59
Mar, 2027	528.69	135.12	110200.47
Apr, 2027	528.04	135.77	110064.71
May, 2027	527.39	136.42	109928.29
Jun, 2027	526.74	137.07	109791.22
Jul, 2027	526.08	137.73	109653.49
Aug, 2027	525.42	138.39	109515.10
Sep, 2027	524.76	139.05	109376.05
Oct, 2027	524.09	139.72	109236.34
Nov, 2027	523.42	140.39	109095.95
Dec, 2027	522.75	141.06	108954.89
Jan, 2028	522.08	141.73	108813.16
Feb, 2028	521.40	142.41	108670.75
Mar, 2028	520.71	143.10	108527.65
Apr, 2028	520.03	143.78	108383.87
May, 2028	519.34	144.47	108239.40
Jun, 2028	518.65	145.16	108094.23
Jul, 2028	517.95	145.86	107948.38
Aug, 2028	517.25	146.56	107801.82
Sep, 2028	516.55	147.26	107654.56
Oct, 2028	515.84	147.97	107506.59
Nov, 2028	515.14	148.67	107357.92
Dec, 2028	514.42	149.39	107208.53
Jan, 2029	513.71	150.10	107058.43
Feb, 2029	512.99	150.82	106907.61
Mar, 2029	512.27	151.54	106756.06
Apr, 2029	511.54	152.27	106603.79
May, 2029	510.81	153.00	106450.79
Jun, 2029	510.08	153.73	106297.06
Jul, 2029	509.34	154.47	106142.59
Aug, 2029	508.60	155.21	105987.38
Sep, 2029	507.86	155.95	105831.43
Oct, 2029	507.11	156.70	105674.73
Nov, 2029	506.36	157.45	105517.27
Dec, 2029	505.60	158.21	105359.07
Jan, 2030	504.85	158.96	105200.10
Feb, 2030	504.08	159.73	105040.38
Mar, 2030	503.32	160.49	104879.88
Apr, 2030	502.55	161.26	104718.62
May, 2030	501.78	162.03	104556.59
Jun, 2030	501.00	162.81	104393.78
Jul, 2030	500.22	163.59	104230.19
Aug, 2030	499.44	164.37	104065.82
Sep, 2030	498.65	165.16	103900.66
Oct, 2030	497.86	165.95	103734.70
Nov, 2030	497.06	166.75	103567.96
Dec, 2030	496.26	167.55	103400.41
Jan, 2031	495.46	168.35	103232.06
Feb, 2031	494.65	169.16	103062.90
Mar, 2031	493.84	169.97	102892.94
Apr, 2031	493.03	170.78	102722.15
May, 2031	492.21	171.60	102550.56
Jun, 2031	491.39	172.42	102378.13
Jul, 2031	490.56	173.25	102204.89
Aug, 2031	489.73	174.08	102030.81
Sep, 2031	488.90	174.91	101855.89
Oct, 2031	488.06	175.75	101680.14
Nov, 2031	487.22	176.59	101503.55
Dec, 2031	486.37	177.44	101326.11
Jan, 2032	485.52	178.29	101147.82
Feb, 2032	484.67	179.14	100968.68
Mar, 2032	483.81	180.00	100788.68
Apr, 2032	482.95	180.86	100607.81
May, 2032	482.08	181.73	100426.08
Jun, 2032	481.21	182.60	100243.48
Jul, 2032	480.33	183.48	100060.00
Aug, 2032	479.45	184.36	99875.65
Sep, 2032	478.57	185.24	99690.41
Oct, 2032	477.68	186.13	99504.28
Nov, 2032	476.79	187.02	99317.26
Dec, 2032	475.90	187.91	99129.35
Jan, 2033	474.99	188.82	98940.53
Feb, 2033	474.09	189.72	98750.81
Mar, 2033	473.18	190.63	98560.19
Apr, 2033	472.27	191.54	98368.64
May, 2033	471.35	192.46	98176.18
Jun, 2033	470.43	193.38	97982.80
Jul, 2033	469.50	194.31	97788.49
Aug, 2033	468.57	195.24	97593.25
Sep, 2033	467.63	196.18	97397.08
Oct, 2033	466.69	197.12	97199.96
Nov, 2033	465.75	198.06	97001.90
Dec, 2033	464.80	199.01	96802.89
Jan, 2034	463.85	199.96	96602.93
Feb, 2034	462.89	200.92	96402.01
Mar, 2034	461.93	201.88	96200.12
Apr, 2034	460.96	202.85	95997.27
May, 2034	459.99	203.82	95793.45
Jun, 2034	459.01	204.80	95588.65
Jul, 2034	458.03	205.78	95382.87
Aug, 2034	457.04	206.77	95176.10
Sep, 2034	456.05	207.76	94968.34
Oct, 2034	455.06	208.75	94759.59
Nov, 2034	454.06	209.75	94549.84
Dec, 2034	453.05	210.76	94339.08
Jan, 2035	452.04	211.77	94127.31
Feb, 2035	451.03	212.78	93914.53
Mar, 2035	450.01	213.80	93700.72
Apr, 2035	448.98	214.83	93485.90
May, 2035	447.95	215.86	93270.04
Jun, 2035	446.92	216.89	93053.15
Jul, 2035	445.88	217.93	92835.22
Aug, 2035	444.84	218.97	92616.24
Sep, 2035	443.79	220.02	92396.22
Oct, 2035	442.73	221.08	92175.14
Nov, 2035	441.67	222.14	91953.00
Dec, 2035	440.61	223.20	91729.80
Jan, 2036	439.54	224.27	91505.53
Feb, 2036	438.46	225.35	91280.18
Mar, 2036	437.38	226.43	91053.76
Apr, 2036	436.30	227.51	90826.25
May, 2036	435.21	228.60	90597.65
Jun, 2036	434.11	229.70	90367.95
Jul, 2036	433.01	230.80	90137.15
Aug, 2036	431.91	231.90	89905.25
Sep, 2036	430.80	233.01	89672.24
Oct, 2036	429.68	234.13	89438.11
Nov, 2036	428.56	235.25	89202.85
Dec, 2036	427.43	236.38	88966.47
Jan, 2037	426.30	237.51	88728.96
Feb, 2037	425.16	238.65	88490.31
Mar, 2037	424.02	239.79	88250.52
Apr, 2037	422.87	240.94	88009.57
May, 2037	421.71	242.10	87767.48
Jun, 2037	420.55	243.26	87524.22
Jul, 2037	419.39	244.42	87279.80
Aug, 2037	418.22	245.59	87034.20
Sep, 2037	417.04	246.77	86787.43
Oct, 2037	415.86	247.95	86539.48
Nov, 2037	414.67	249.14	86290.34
Dec, 2037	413.47	250.34	86040.00
Jan, 2038	412.27	251.54	85788.46
Feb, 2038	411.07	252.74	85535.72
Mar, 2038	409.86	253.95	85281.77
Apr, 2038	408.64	255.17	85026.61
May, 2038	407.42	256.39	84770.21
Jun, 2038	406.19	257.62	84512.59
Jul, 2038	404.96	258.85	84253.74
Aug, 2038	403.72	260.09	83993.65
Sep, 2038	402.47	261.34	83732.31
Oct, 2038	401.22	262.59	83469.71
Nov, 2038	399.96	263.85	83205.86
Dec, 2038	398.69	265.12	82940.75
Jan, 2039	397.42	266.39	82674.36
Feb, 2039	396.15	267.66	82406.70
Mar, 2039	394.87	268.94	82137.76
Apr, 2039	393.58	270.23	81867.52
May, 2039	392.28	271.53	81595.99
Jun, 2039	390.98	272.83	81323.16
Jul, 2039	389.67	274.14	81049.03
Aug, 2039	388.36	275.45	80773.58
Sep, 2039	387.04	276.77	80496.81
Oct, 2039	385.71	278.10	80218.71
Nov, 2039	384.38	279.43	79939.28
Dec, 2039	383.04	280.77	79658.52
Jan, 2040	381.70	282.11	79376.40
Feb, 2040	380.35	283.46	79092.94
Mar, 2040	378.99	284.82	78808.12
Apr, 2040	377.62	286.19	78521.93
May, 2040	376.25	287.56	78234.37
Jun, 2040	374.87	288.94	77945.43
Jul, 2040	373.49	290.32	77655.11
Aug, 2040	372.10	291.71	77363.40
Sep, 2040	370.70	293.11	77070.29
Oct, 2040	369.30	294.51	76775.77
Nov, 2040	367.88	295.93	76479.85
Dec, 2040	366.47	297.34	76182.50
Jan, 2041	365.04	298.77	75883.73
Feb, 2041	363.61	300.20	75583.53
Mar, 2041	362.17	301.64	75281.89
Apr, 2041	360.73	303.08	74978.81
May, 2041	359.27	304.54	74674.27
Jun, 2041	357.81	306.00	74368.28
Jul, 2041	356.35	307.46	74060.82
Aug, 2041	354.87	308.94	73751.88
Sep, 2041	353.39	310.42	73441.46
Oct, 2041	351.91	311.90	73129.56
Nov, 2041	350.41	313.40	72816.16
Dec, 2041	348.91	314.90	72501.26
Jan, 2042	347.40	316.41	72184.86
Feb, 2042	345.89	317.92	71866.93
Mar, 2042	344.36	319.45	71547.48
Apr, 2042	342.83	320.98	71226.51
May, 2042	341.29	322.52	70903.99
Jun, 2042	339.75	324.06	70579.93
Jul, 2042	338.20	325.61	70254.31
Aug, 2042	336.64	327.17	69927.14
Sep, 2042	335.07	328.74	69598.40
Oct, 2042	333.49	330.32	69268.08
Nov, 2042	331.91	331.90	68936.18
Dec, 2042	330.32	333.49	68602.69
Jan, 2043	328.72	335.09	68267.60
Feb, 2043	327.12	336.69	67930.90
Mar, 2043	325.50	338.31	67592.60
Apr, 2043	323.88	339.93	67252.67
May, 2043	322.25	341.56	66911.11
Jun, 2043	320.62	343.19	66567.92
Jul, 2043	318.97	344.84	66223.08
Aug, 2043	317.32	346.49	65876.59
Sep, 2043	315.66	348.15	65528.43
Oct, 2043	313.99	349.82	65178.62
Nov, 2043	312.31	351.50	64827.12
Dec, 2043	310.63	353.18	64473.94
Jan, 2044	308.94	354.87	64119.07
Feb, 2044	307.24	356.57	63762.49
Mar, 2044	305.53	358.28	63404.21
Apr, 2044	303.81	360.00	63044.21
May, 2044	302.09	361.72	62682.49
Jun, 2044	300.35	363.46	62319.04
Jul, 2044	298.61	365.20	61953.84
Aug, 2044	296.86	366.95	61586.89
Sep, 2044	295.10	368.71	61218.18
Oct, 2044	293.34	370.47	60847.71
Nov, 2044	291.56	372.25	60475.46
Dec, 2044	289.78	374.03	60101.43
Jan, 2045	287.99	375.82	59725.61
Feb, 2045	286.19	377.62	59347.98
Mar, 2045	284.38	379.43	58968.55
Apr, 2045	282.56	381.25	58587.30
May, 2045	280.73	383.08	58204.22
Jun, 2045	278.90	384.91	57819.30
Jul, 2045	277.05	386.76	57432.54
Aug, 2045	275.20	388.61	57043.93
Sep, 2045	273.34	390.47	56653.46
Oct, 2045	271.46	392.35	56261.11
Nov, 2045	269.58	394.23	55866.88
Dec, 2045	267.70	396.11	55470.77
Jan, 2046	265.80	398.01	55072.76
Feb, 2046	263.89	399.92	54672.84
Mar, 2046	261.97	401.84	54271.00
Apr, 2046	260.05	403.76	53867.24
May, 2046	258.11	405.70	53461.54
Jun, 2046	256.17	407.64	53053.90
Jul, 2046	254.22	409.59	52644.31
Aug, 2046	252.25	411.56	52232.75
Sep, 2046	250.28	413.53	51819.23
Oct, 2046	248.30	415.51	51403.72
Nov, 2046	246.31	417.50	50986.22
Dec, 2046	244.31	419.50	50566.71
Jan, 2047	242.30	421.51	50145.20
Feb, 2047	240.28	423.53	49721.67
Mar, 2047	238.25	425.56	49296.11
Apr, 2047	236.21	427.60	48868.51
May, 2047	234.16	429.65	48438.86
Jun, 2047	232.10	431.71	48007.16
Jul, 2047	230.03	433.78	47573.38
Aug, 2047	227.96	435.85	47137.53
Sep, 2047	225.87	437.94	46699.59
Oct, 2047	223.77	440.04	46259.54
Nov, 2047	221.66	442.15	45817.39
Dec, 2047	219.54	444.27	45373.13
Jan, 2048	217.41	446.40	44926.73
Feb, 2048	215.27	448.54	44478.19
Mar, 2048	213.12	450.69	44027.51
Apr, 2048	210.97	452.84	43574.66
May, 2048	208.80	455.01	43119.65
Jun, 2048	206.61	457.20	42662.45
Jul, 2048	204.42	459.39	42203.07
Aug, 2048	202.22	461.59	41741.48
Sep, 2048	200.01	463.80	41277.68
Oct, 2048	197.79	466.02	40811.66
Nov, 2048	195.56	468.25	40343.41
Dec, 2048	193.31	470.50	39872.91
Jan, 2049	191.06	472.75	39400.16
Feb, 2049	188.79	475.02	38925.14
Mar, 2049	186.52	477.29	38447.84
Apr, 2049	184.23	479.58	37968.26
May, 2049	181.93	481.88	37486.39
Jun, 2049	179.62	484.19	37002.20
Jul, 2049	177.30	486.51	36515.69
Aug, 2049	174.97	488.84	36026.85
Sep, 2049	172.63	491.18	35535.67
Oct, 2049	170.28	493.53	35042.13
Nov, 2049	167.91	495.90	34546.23
Dec, 2049	165.53	498.28	34047.96
Jan, 2050	163.15	500.66	33547.30
Feb, 2050	160.75	503.06	33044.23
Mar, 2050	158.34	505.47	32538.76
Apr, 2050	155.91	507.90	32030.86
May, 2050	153.48	510.33	31520.54
Jun, 2050	151.04	512.77	31007.76
Jul, 2050	148.58	515.23	30492.53
Aug, 2050	146.11	517.70	29974.83
Sep, 2050	143.63	520.18	29454.65
Oct, 2050	141.14	522.67	28931.98
Nov, 2050	138.63	525.18	28406.80
Dec, 2050	136.12	527.69	27879.10
Jan, 2051	133.59	530.22	27348.88
Feb, 2051	131.05	532.76	26816.12
Mar, 2051	128.49	535.32	26280.80
Apr, 2051	125.93	537.88	25742.92
May, 2051	123.35	540.46	25202.46
Jun, 2051	120.76	543.05	24659.42
Jul, 2051	118.16	545.65	24113.76
Aug, 2051	115.55	548.26	23565.50
Sep, 2051	112.92	550.89	23014.61
Oct, 2051	110.28	553.53	22461.08
Nov, 2051	107.63	556.18	21904.89
Dec, 2051	104.96	558.85	21346.04
Jan, 2052	102.28	561.53	20784.52
Feb, 2052	99.59	564.22	20220.30
Mar, 2052	96.89	566.92	19653.38
Apr, 2052	94.17	569.64	19083.74
May, 2052	91.44	572.37	18511.37
Jun, 2052	88.70	575.11	17936.26
Jul, 2052	85.94	577.87	17358.40
Aug, 2052	83.18	580.63	16777.76
Sep, 2052	80.39	583.42	16194.35
Oct, 2052	77.60	586.21	15608.13
Nov, 2052	74.79	589.02	15019.11
Dec, 2052	71.97	591.84	14427.27
Jan, 2053	69.13	594.68	13832.59
Feb, 2053	66.28	597.53	13235.06
Mar, 2053	63.42	600.39	12634.67
Apr, 2053	60.54	603.27	12031.40
May, 2053	57.65	606.16	11425.24
Jun, 2053	54.75	609.06	10816.18
Jul, 2053	51.83	611.98	10204.20
Aug, 2053	48.90	614.91	9589.28
Sep, 2053	45.95	617.86	8971.42
Oct, 2053	42.99	620.82	8350.60
Nov, 2053	40.01	623.80	7726.80
Dec, 2053	37.02	626.79	7100.01
Jan, 2054	34.02	629.79	6470.23
Feb, 2054	31.00	632.81	5837.42
Mar, 2054	27.97	635.84	5201.58
Apr, 2054	24.92	638.89	4562.69
May, 2054	21.86	641.95	3920.75
Jun, 2054	18.79	645.02	3275.72
Jul, 2054	15.70	648.11	2627.61
Aug, 2054	12.59	651.22	1976.39
Sep, 2054	9.47	654.34	1322.05
Oct, 2054	6.33	657.48	664.58
Nov, 2054	3.18	660.63	3.95