Mortgage Parameters

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

Mortgage Summary

Property Total:	$145,000
Down Payment	$43,500
Mortgage Amount:	$101,500
Mortgage Payment:	$592.33 / month
Estimated Tax:	+ $80.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $672.89 / month
Total Interest Paid:	$111,740.40 over 30 years
Total Tax Paid:	$29,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	486.35	105.98	101394.02
May, 2025	485.85	106.48	101287.54
Jun, 2025	485.34	106.99	101180.55
Jul, 2025	484.82	107.51	101073.04
Aug, 2025	484.31	108.02	100965.02
Sep, 2025	483.79	108.54	100856.48
Oct, 2025	483.27	109.06	100747.42
Nov, 2025	482.75	109.58	100637.84
Dec, 2025	482.22	110.11	100527.73
Jan, 2026	481.70	110.63	100417.10
Feb, 2026	481.17	111.16	100305.93
Mar, 2026	480.63	111.70	100194.23
Apr, 2026	480.10	112.23	100082.00
May, 2026	479.56	112.77	99969.23
Jun, 2026	479.02	113.31	99855.92
Jul, 2026	478.48	113.85	99742.07
Aug, 2026	477.93	114.40	99627.67
Sep, 2026	477.38	114.95	99512.72
Oct, 2026	476.83	115.50	99397.22
Nov, 2026	476.28	116.05	99281.17
Dec, 2026	475.72	116.61	99164.56
Jan, 2027	475.16	117.17	99047.40
Feb, 2027	474.60	117.73	98929.67
Mar, 2027	474.04	118.29	98811.38
Apr, 2027	473.47	118.86	98692.52
May, 2027	472.90	119.43	98573.09
Jun, 2027	472.33	120.00	98453.09
Jul, 2027	471.75	120.58	98332.51
Aug, 2027	471.18	121.15	98211.36
Sep, 2027	470.60	121.73	98089.63
Oct, 2027	470.01	122.32	97967.31
Nov, 2027	469.43	122.90	97844.40
Dec, 2027	468.84	123.49	97720.91
Jan, 2028	468.25	124.08	97596.83
Feb, 2028	467.65	124.68	97472.15
Mar, 2028	467.05	125.28	97346.87
Apr, 2028	466.45	125.88	97221.00
May, 2028	465.85	126.48	97094.52
Jun, 2028	465.24	127.09	96967.43
Jul, 2028	464.64	127.69	96839.74
Aug, 2028	464.02	128.31	96711.43
Sep, 2028	463.41	128.92	96582.51
Oct, 2028	462.79	129.54	96452.97
Nov, 2028	462.17	130.16	96322.81
Dec, 2028	461.55	130.78	96192.03
Jan, 2029	460.92	131.41	96060.62
Feb, 2029	460.29	132.04	95928.58
Mar, 2029	459.66	132.67	95795.91
Apr, 2029	459.02	133.31	95662.60
May, 2029	458.38	133.95	95528.65
Jun, 2029	457.74	134.59	95394.06
Jul, 2029	457.10	135.23	95258.83
Aug, 2029	456.45	135.88	95122.95
Sep, 2029	455.80	136.53	94986.42
Oct, 2029	455.14	137.19	94849.23
Nov, 2029	454.49	137.84	94711.39
Dec, 2029	453.83	138.50	94572.88
Jan, 2030	453.16	139.17	94433.71
Feb, 2030	452.49	139.84	94293.88
Mar, 2030	451.82	140.51	94153.37
Apr, 2030	451.15	141.18	94012.20
May, 2030	450.48	141.85	93870.34
Jun, 2030	449.80	142.53	93727.81
Jul, 2030	449.11	143.22	93584.59
Aug, 2030	448.43	143.90	93440.68
Sep, 2030	447.74	144.59	93296.09
Oct, 2030	447.04	145.29	93150.80
Nov, 2030	446.35	145.98	93004.82
Dec, 2030	445.65	146.68	92858.14
Jan, 2031	444.95	147.38	92710.76
Feb, 2031	444.24	148.09	92562.66
Mar, 2031	443.53	148.80	92413.86
Apr, 2031	442.82	149.51	92264.35
May, 2031	442.10	150.23	92114.12
Jun, 2031	441.38	150.95	91963.17
Jul, 2031	440.66	151.67	91811.50
Aug, 2031	439.93	152.40	91659.10
Sep, 2031	439.20	153.13	91505.97
Oct, 2031	438.47	153.86	91352.10
Nov, 2031	437.73	154.60	91197.50
Dec, 2031	436.99	155.34	91042.16
Jan, 2032	436.24	156.09	90886.07
Feb, 2032	435.50	156.83	90729.24
Mar, 2032	434.74	157.59	90571.65
Apr, 2032	433.99	158.34	90413.31
May, 2032	433.23	159.10	90254.21
Jun, 2032	432.47	159.86	90094.35
Jul, 2032	431.70	160.63	89933.72
Aug, 2032	430.93	161.40	89772.33
Sep, 2032	430.16	162.17	89610.16
Oct, 2032	429.38	162.95	89447.21
Nov, 2032	428.60	163.73	89283.48
Dec, 2032	427.82	164.51	89118.97
Jan, 2033	427.03	165.30	88953.66
Feb, 2033	426.24	166.09	88787.57
Mar, 2033	425.44	166.89	88620.68
Apr, 2033	424.64	167.69	88452.99
May, 2033	423.84	168.49	88284.50
Jun, 2033	423.03	169.30	88115.20
Jul, 2033	422.22	170.11	87945.09
Aug, 2033	421.40	170.93	87774.16
Sep, 2033	420.58	171.75	87602.41
Oct, 2033	419.76	172.57	87429.85
Nov, 2033	418.93	173.40	87256.45
Dec, 2033	418.10	174.23	87082.23
Jan, 2034	417.27	175.06	86907.16
Feb, 2034	416.43	175.90	86731.26
Mar, 2034	415.59	176.74	86554.52
Apr, 2034	414.74	177.59	86376.93
May, 2034	413.89	178.44	86198.49
Jun, 2034	413.03	179.30	86019.20
Jul, 2034	412.18	180.15	85839.04
Aug, 2034	411.31	181.02	85658.02
Sep, 2034	410.44	181.89	85476.14
Oct, 2034	409.57	182.76	85293.38
Nov, 2034	408.70	183.63	85109.75
Dec, 2034	407.82	184.51	84925.24
Jan, 2035	406.93	185.40	84739.84
Feb, 2035	406.05	186.28	84553.55
Mar, 2035	405.15	187.18	84366.38
Apr, 2035	404.26	188.07	84178.30
May, 2035	403.35	188.98	83989.33
Jun, 2035	402.45	189.88	83799.45
Jul, 2035	401.54	190.79	83608.65
Aug, 2035	400.62	191.71	83416.95
Sep, 2035	399.71	192.62	83224.33
Oct, 2035	398.78	193.55	83030.78
Nov, 2035	397.86	194.47	82836.30
Dec, 2035	396.92	195.41	82640.90
Jan, 2036	395.99	196.34	82444.56
Feb, 2036	395.05	197.28	82247.27
Mar, 2036	394.10	198.23	82049.04
Apr, 2036	393.15	199.18	81849.87
May, 2036	392.20	200.13	81649.73
Jun, 2036	391.24	201.09	81448.64
Jul, 2036	390.27	202.06	81246.59
Aug, 2036	389.31	203.02	81043.56
Sep, 2036	388.33	204.00	80839.57
Oct, 2036	387.36	204.97	80634.59
Nov, 2036	386.37	205.96	80428.64
Dec, 2036	385.39	206.94	80221.69
Jan, 2037	384.40	207.93	80013.76
Feb, 2037	383.40	208.93	79804.83
Mar, 2037	382.40	209.93	79594.90
Apr, 2037	381.39	210.94	79383.96
May, 2037	380.38	211.95	79172.01
Jun, 2037	379.37	212.96	78959.05
Jul, 2037	378.35	213.98	78745.06
Aug, 2037	377.32	215.01	78530.05
Sep, 2037	376.29	216.04	78314.01
Oct, 2037	375.25	217.08	78096.94
Nov, 2037	374.21	218.12	77878.82
Dec, 2037	373.17	219.16	77659.66
Jan, 2038	372.12	220.21	77439.45
Feb, 2038	371.06	221.27	77218.18
Mar, 2038	370.00	222.33	76995.86
Apr, 2038	368.94	223.39	76772.47
May, 2038	367.87	224.46	76548.00
Jun, 2038	366.79	225.54	76322.47
Jul, 2038	365.71	226.62	76095.85
Aug, 2038	364.63	227.70	75868.15
Sep, 2038	363.53	228.80	75639.35
Oct, 2038	362.44	229.89	75409.46
Nov, 2038	361.34	230.99	75178.47
Dec, 2038	360.23	232.10	74946.37
Jan, 2039	359.12	233.21	74713.15
Feb, 2039	358.00	234.33	74478.82
Mar, 2039	356.88	235.45	74243.37
Apr, 2039	355.75	236.58	74006.79
May, 2039	354.62	237.71	73769.08
Jun, 2039	353.48	238.85	73530.22
Jul, 2039	352.33	240.00	73290.23
Aug, 2039	351.18	241.15	73049.08
Sep, 2039	350.03	242.30	72806.78
Oct, 2039	348.87	243.46	72563.31
Nov, 2039	347.70	244.63	72318.68
Dec, 2039	346.53	245.80	72072.88
Jan, 2040	345.35	246.98	71825.90
Feb, 2040	344.17	248.16	71577.73
Mar, 2040	342.98	249.35	71328.38
Apr, 2040	341.78	250.55	71077.83
May, 2040	340.58	251.75	70826.08
Jun, 2040	339.37	252.96	70573.13
Jul, 2040	338.16	254.17	70318.96
Aug, 2040	336.95	255.38	70063.58
Sep, 2040	335.72	256.61	69806.97
Oct, 2040	334.49	257.84	69549.13
Nov, 2040	333.26	259.07	69290.05
Dec, 2040	332.01	260.32	69029.74
Jan, 2041	330.77	261.56	68768.18
Feb, 2041	329.51	262.82	68505.36
Mar, 2041	328.25	264.08	68241.29
Apr, 2041	326.99	265.34	67975.95
May, 2041	325.72	266.61	67709.33
Jun, 2041	324.44	267.89	67441.44
Jul, 2041	323.16	269.17	67172.27
Aug, 2041	321.87	270.46	66901.81
Sep, 2041	320.57	271.76	66630.05
Oct, 2041	319.27	273.06	66356.99
Nov, 2041	317.96	274.37	66082.62
Dec, 2041	316.65	275.68	65806.93
Jan, 2042	315.32	277.01	65529.93
Feb, 2042	314.00	278.33	65251.60
Mar, 2042	312.66	279.67	64971.93
Apr, 2042	311.32	281.01	64690.92
May, 2042	309.98	282.35	64408.57
Jun, 2042	308.62	283.71	64124.87
Jul, 2042	307.26	285.07	63839.80
Aug, 2042	305.90	286.43	63553.37
Sep, 2042	304.53	287.80	63265.57
Oct, 2042	303.15	289.18	62976.38
Nov, 2042	301.76	290.57	62685.82
Dec, 2042	300.37	291.96	62393.86
Jan, 2043	298.97	293.36	62100.50
Feb, 2043	297.56	294.77	61805.73
Mar, 2043	296.15	296.18	61509.55
Apr, 2043	294.73	297.60	61211.96
May, 2043	293.31	299.02	60912.93
Jun, 2043	291.87	300.46	60612.48
Jul, 2043	290.43	301.90	60310.58
Aug, 2043	288.99	303.34	60007.24
Sep, 2043	287.53	304.80	59702.45
Oct, 2043	286.07	306.26	59396.19
Nov, 2043	284.61	307.72	59088.47
Dec, 2043	283.13	309.20	58779.27
Jan, 2044	281.65	310.68	58468.59
Feb, 2044	280.16	312.17	58156.42
Mar, 2044	278.67	313.66	57842.76
Apr, 2044	277.16	315.17	57527.59
May, 2044	275.65	316.68	57210.91
Jun, 2044	274.14	318.19	56892.72
Jul, 2044	272.61	319.72	56573.00
Aug, 2044	271.08	321.25	56251.75
Sep, 2044	269.54	322.79	55928.96
Oct, 2044	267.99	324.34	55604.62
Nov, 2044	266.44	325.89	55278.73
Dec, 2044	264.88	327.45	54951.28
Jan, 2045	263.31	329.02	54622.26
Feb, 2045	261.73	330.60	54291.66
Mar, 2045	260.15	332.18	53959.48
Apr, 2045	258.56	333.77	53625.70
May, 2045	256.96	335.37	53290.33
Jun, 2045	255.35	336.98	52953.35
Jul, 2045	253.73	338.60	52614.75
Aug, 2045	252.11	340.22	52274.54
Sep, 2045	250.48	341.85	51932.69
Oct, 2045	248.84	343.49	51589.20
Nov, 2045	247.20	345.13	51244.07
Dec, 2045	245.54	346.79	50897.28
Jan, 2046	243.88	348.45	50548.84
Feb, 2046	242.21	350.12	50198.72
Mar, 2046	240.54	351.79	49846.93
Apr, 2046	238.85	353.48	49493.45
May, 2046	237.16	355.17	49138.27
Jun, 2046	235.45	356.88	48781.40
Jul, 2046	233.74	358.59	48422.81
Aug, 2046	232.03	360.30	48062.51
Sep, 2046	230.30	362.03	47700.48
Oct, 2046	228.56	363.77	47336.71
Nov, 2046	226.82	365.51	46971.20
Dec, 2046	225.07	367.26	46603.94
Jan, 2047	223.31	369.02	46234.92
Feb, 2047	221.54	370.79	45864.14
Mar, 2047	219.77	372.56	45491.57
Apr, 2047	217.98	374.35	45117.22
May, 2047	216.19	376.14	44741.08
Jun, 2047	214.38	377.95	44363.13
Jul, 2047	212.57	379.76	43983.38
Aug, 2047	210.75	381.58	43601.80
Sep, 2047	208.93	383.40	43218.40
Oct, 2047	207.09	385.24	42833.15
Nov, 2047	205.24	387.09	42446.07
Dec, 2047	203.39	388.94	42057.12
Jan, 2048	201.52	390.81	41666.32
Feb, 2048	199.65	392.68	41273.64
Mar, 2048	197.77	394.56	40879.08
Apr, 2048	195.88	396.45	40482.63
May, 2048	193.98	398.35	40084.28
Jun, 2048	192.07	400.26	39684.02
Jul, 2048	190.15	402.18	39281.84
Aug, 2048	188.23	404.10	38877.73
Sep, 2048	186.29	406.04	38471.69
Oct, 2048	184.34	407.99	38063.71
Nov, 2048	182.39	409.94	37653.77
Dec, 2048	180.42	411.91	37241.86
Jan, 2049	178.45	413.88	36827.98
Feb, 2049	176.47	415.86	36412.12
Mar, 2049	174.47	417.86	35994.26
Apr, 2049	172.47	419.86	35574.40
May, 2049	170.46	421.87	35152.54
Jun, 2049	168.44	423.89	34728.64
Jul, 2049	166.41	425.92	34302.72
Aug, 2049	164.37	427.96	33874.76
Sep, 2049	162.32	430.01	33444.75
Oct, 2049	160.26	432.07	33012.67
Nov, 2049	158.19	434.14	32578.53
Dec, 2049	156.11	436.22	32142.30
Jan, 2050	154.02	438.31	31703.99
Feb, 2050	151.91	440.42	31263.57
Mar, 2050	149.80	442.53	30821.05
Apr, 2050	147.68	444.65	30376.40
May, 2050	145.55	446.78	29929.63
Jun, 2050	143.41	448.92	29480.71
Jul, 2050	141.26	451.07	29029.64
Aug, 2050	139.10	453.23	28576.41
Sep, 2050	136.93	455.40	28121.01
Oct, 2050	134.75	457.58	27663.43
Nov, 2050	132.55	459.78	27203.65
Dec, 2050	130.35	461.98	26741.67
Jan, 2051	128.14	464.19	26277.48
Feb, 2051	125.91	466.42	25811.06
Mar, 2051	123.68	468.65	25342.41
Apr, 2051	121.43	470.90	24871.51
May, 2051	119.18	473.15	24398.36
Jun, 2051	116.91	475.42	23922.94
Jul, 2051	114.63	477.70	23445.24
Aug, 2051	112.34	479.99	22965.25
Sep, 2051	110.04	482.29	22482.96
Oct, 2051	107.73	484.60	21998.36
Nov, 2051	105.41	486.92	21511.44
Dec, 2051	103.08	489.25	21022.19
Jan, 2052	100.73	491.60	20530.59
Feb, 2052	98.38	493.95	20036.63
Mar, 2052	96.01	496.32	19540.31
Apr, 2052	93.63	498.70	19041.61
May, 2052	91.24	501.09	18540.52
Jun, 2052	88.84	503.49	18037.03
Jul, 2052	86.43	505.90	17531.13
Aug, 2052	84.00	508.33	17022.80
Sep, 2052	81.57	510.76	16512.04
Oct, 2052	79.12	513.21	15998.83
Nov, 2052	76.66	515.67	15483.16
Dec, 2052	74.19	518.14	14965.02
Jan, 2053	71.71	520.62	14444.40
Feb, 2053	69.21	523.12	13921.28
Mar, 2053	66.71	525.62	13395.66
Apr, 2053	64.19	528.14	12867.52
May, 2053	61.66	530.67	12336.84
Jun, 2053	59.11	533.22	11803.63
Jul, 2053	56.56	535.77	11267.86
Aug, 2053	53.99	538.34	10729.52
Sep, 2053	51.41	540.92	10188.60
Oct, 2053	48.82	543.51	9645.09
Nov, 2053	46.22	546.11	9098.98
Dec, 2053	43.60	548.73	8550.25
Jan, 2054	40.97	551.36	7998.89
Feb, 2054	38.33	554.00	7444.88
Mar, 2054	35.67	556.66	6888.23
Apr, 2054	33.01	559.32	6328.90
May, 2054	30.33	562.00	5766.90
Jun, 2054	27.63	564.70	5202.20
Jul, 2054	24.93	567.40	4634.80
Aug, 2054	22.21	570.12	4064.68
Sep, 2054	19.48	572.85	3491.83
Oct, 2054	16.73	575.60	2916.23
Nov, 2054	13.97	578.36	2337.87
Dec, 2054	11.20	581.13	1756.74
Jan, 2055	8.42	583.91	1172.83
Feb, 2055	5.62	586.71	586.12
Mar, 2055	2.81	589.52	0