Mortgage Parameters

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

Mortgage Summary

Property Total:	$130,000
Down Payment	$39,000
Mortgage Amount:	$91,000
Mortgage Payment:	$531.05 / month
Estimated Tax:	+ $72.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $603.27 / month
Total Interest Paid:	$100,177.20 over 30 years
Total Tax Paid:	$26,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	436.04	95.01	90904.99
Jan, 2025	435.59	95.46	90809.53
Feb, 2025	435.13	95.92	90713.61
Mar, 2025	434.67	96.38	90617.23
Apr, 2025	434.21	96.84	90520.38
May, 2025	433.74	97.31	90423.08
Jun, 2025	433.28	97.77	90325.30
Jul, 2025	432.81	98.24	90227.06
Aug, 2025	432.34	98.71	90128.35
Sep, 2025	431.87	99.18	90029.17
Oct, 2025	431.39	99.66	89929.51
Nov, 2025	430.91	100.14	89829.37
Dec, 2025	430.43	100.62	89728.75
Jan, 2026	429.95	101.10	89627.65
Feb, 2026	429.47	101.58	89526.07
Mar, 2026	428.98	102.07	89424.00
Apr, 2026	428.49	102.56	89321.44
May, 2026	428.00	103.05	89218.38
Jun, 2026	427.50	103.55	89114.84
Jul, 2026	427.01	104.04	89010.80
Aug, 2026	426.51	104.54	88906.26
Sep, 2026	426.01	105.04	88801.22
Oct, 2026	425.51	105.54	88695.67
Nov, 2026	425.00	106.05	88589.62
Dec, 2026	424.49	106.56	88483.07
Jan, 2027	423.98	107.07	88376.00
Feb, 2027	423.47	107.58	88268.41
Mar, 2027	422.95	108.10	88160.32
Apr, 2027	422.43	108.62	88051.70
May, 2027	421.91	109.14	87942.57
Jun, 2027	421.39	109.66	87832.91
Jul, 2027	420.87	110.18	87722.72
Aug, 2027	420.34	110.71	87612.01
Sep, 2027	419.81	111.24	87500.77
Oct, 2027	419.27	111.78	87388.99
Nov, 2027	418.74	112.31	87276.68
Dec, 2027	418.20	112.85	87163.83
Jan, 2028	417.66	113.39	87050.44
Feb, 2028	417.12	113.93	86936.51
Mar, 2028	416.57	114.48	86822.03
Apr, 2028	416.02	115.03	86707.00
May, 2028	415.47	115.58	86591.42
Jun, 2028	414.92	116.13	86475.29
Jul, 2028	414.36	116.69	86358.60
Aug, 2028	413.80	117.25	86241.35
Sep, 2028	413.24	117.81	86123.54
Oct, 2028	412.68	118.37	86005.17
Nov, 2028	412.11	118.94	85886.23
Dec, 2028	411.54	119.51	85766.72
Jan, 2029	410.97	120.08	85646.63
Feb, 2029	410.39	120.66	85525.97
Mar, 2029	409.81	121.24	85404.73
Apr, 2029	409.23	121.82	85282.91
May, 2029	408.65	122.40	85160.51
Jun, 2029	408.06	122.99	85037.52
Jul, 2029	407.47	123.58	84913.94
Aug, 2029	406.88	124.17	84789.77
Sep, 2029	406.28	124.77	84665.01
Oct, 2029	405.69	125.36	84539.64
Nov, 2029	405.09	125.96	84413.68
Dec, 2029	404.48	126.57	84287.11
Jan, 2030	403.88	127.17	84159.94
Feb, 2030	403.27	127.78	84032.15
Mar, 2030	402.65	128.40	83903.76
Apr, 2030	402.04	129.01	83774.75
May, 2030	401.42	129.63	83645.12
Jun, 2030	400.80	130.25	83514.87
Jul, 2030	400.18	130.87	83383.99
Aug, 2030	399.55	131.50	83252.49
Sep, 2030	398.92	132.13	83120.36
Oct, 2030	398.29	132.76	82987.59
Nov, 2030	397.65	133.40	82854.19
Dec, 2030	397.01	134.04	82720.15
Jan, 2031	396.37	134.68	82585.47
Feb, 2031	395.72	135.33	82450.14
Mar, 2031	395.07	135.98	82314.17
Apr, 2031	394.42	136.63	82177.54
May, 2031	393.77	137.28	82040.26
Jun, 2031	393.11	137.94	81902.32
Jul, 2031	392.45	138.60	81763.71
Aug, 2031	391.78	139.27	81624.45
Sep, 2031	391.12	139.93	81484.52
Oct, 2031	390.45	140.60	81343.91
Nov, 2031	389.77	141.28	81202.63
Dec, 2031	389.10	141.95	81060.68
Jan, 2032	388.42	142.63	80918.05
Feb, 2032	387.73	143.32	80774.73
Mar, 2032	387.05	144.00	80630.72
Apr, 2032	386.36	144.69	80486.03
May, 2032	385.66	145.39	80340.64
Jun, 2032	384.97	146.08	80194.56
Jul, 2032	384.27	146.78	80047.77
Aug, 2032	383.56	147.49	79900.29
Sep, 2032	382.86	148.19	79752.09
Oct, 2032	382.15	148.90	79603.19
Nov, 2032	381.43	149.62	79453.57
Dec, 2032	380.72	150.33	79303.23
Jan, 2033	379.99	151.06	79152.18
Feb, 2033	379.27	151.78	79000.40
Mar, 2033	378.54	152.51	78847.89
Apr, 2033	377.81	153.24	78694.66
May, 2033	377.08	153.97	78540.68
Jun, 2033	376.34	154.71	78385.97
Jul, 2033	375.60	155.45	78230.52
Aug, 2033	374.85	156.20	78074.33
Sep, 2033	374.11	156.94	77917.39
Oct, 2033	373.35	157.70	77759.69
Nov, 2033	372.60	158.45	77601.24
Dec, 2033	371.84	159.21	77442.03
Jan, 2034	371.08	159.97	77282.05
Feb, 2034	370.31	160.74	77121.31
Mar, 2034	369.54	161.51	76959.80
Apr, 2034	368.77	162.28	76797.52
May, 2034	367.99	163.06	76634.46
Jun, 2034	367.21	163.84	76470.61
Jul, 2034	366.42	164.63	76305.99
Aug, 2034	365.63	165.42	76140.57
Sep, 2034	364.84	166.21	75974.36
Oct, 2034	364.04	167.01	75807.35
Nov, 2034	363.24	167.81	75639.55
Dec, 2034	362.44	168.61	75470.93
Jan, 2035	361.63	169.42	75301.52
Feb, 2035	360.82	170.23	75131.29
Mar, 2035	360.00	171.05	74960.24
Apr, 2035	359.18	171.87	74788.37
May, 2035	358.36	172.69	74615.69
Jun, 2035	357.53	173.52	74442.17
Jul, 2035	356.70	174.35	74267.82
Aug, 2035	355.87	175.18	74092.64
Sep, 2035	355.03	176.02	73916.62
Oct, 2035	354.18	176.87	73739.75
Nov, 2035	353.34	177.71	73562.04
Dec, 2035	352.48	178.57	73383.47
Jan, 2036	351.63	179.42	73204.05
Feb, 2036	350.77	180.28	73023.77
Mar, 2036	349.91	181.14	72842.62
Apr, 2036	349.04	182.01	72660.61
May, 2036	348.17	182.88	72477.73
Jun, 2036	347.29	183.76	72293.97
Jul, 2036	346.41	184.64	72109.32
Aug, 2036	345.52	185.53	71923.80
Sep, 2036	344.63	186.42	71737.38
Oct, 2036	343.74	187.31	71550.08
Nov, 2036	342.84	188.21	71361.87
Dec, 2036	341.94	189.11	71172.76
Jan, 2037	341.04	190.01	70982.75
Feb, 2037	340.13	190.92	70791.82
Mar, 2037	339.21	191.84	70599.98
Apr, 2037	338.29	192.76	70407.23
May, 2037	337.37	193.68	70213.54
Jun, 2037	336.44	194.61	70018.93
Jul, 2037	335.51	195.54	69823.39
Aug, 2037	334.57	196.48	69626.91
Sep, 2037	333.63	197.42	69429.49
Oct, 2037	332.68	198.37	69231.12
Nov, 2037	331.73	199.32	69031.81
Dec, 2037	330.78	200.27	68831.53
Jan, 2038	329.82	201.23	68630.30
Feb, 2038	328.85	202.20	68428.10
Mar, 2038	327.88	203.17	68224.94
Apr, 2038	326.91	204.14	68020.80
May, 2038	325.93	205.12	67815.68
Jun, 2038	324.95	206.10	67609.58
Jul, 2038	323.96	207.09	67402.50
Aug, 2038	322.97	208.08	67194.42
Sep, 2038	321.97	209.08	66985.34
Oct, 2038	320.97	210.08	66775.26
Nov, 2038	319.96	211.09	66564.18
Dec, 2038	318.95	212.10	66352.08
Jan, 2039	317.94	213.11	66138.97
Feb, 2039	316.92	214.13	65924.83
Mar, 2039	315.89	215.16	65709.67
Apr, 2039	314.86	216.19	65493.48
May, 2039	313.82	217.23	65276.25
Jun, 2039	312.78	218.27	65057.99
Jul, 2039	311.74	219.31	64838.67
Aug, 2039	310.69	220.36	64618.31
Sep, 2039	309.63	221.42	64396.89
Oct, 2039	308.57	222.48	64174.41
Nov, 2039	307.50	223.55	63950.86
Dec, 2039	306.43	224.62	63726.24
Jan, 2040	305.35	225.70	63500.54
Feb, 2040	304.27	226.78	63273.77
Mar, 2040	303.19	227.86	63045.90
Apr, 2040	302.09	228.96	62816.95
May, 2040	301.00	230.05	62586.90
Jun, 2040	299.90	231.15	62355.74
Jul, 2040	298.79	232.26	62123.48
Aug, 2040	297.68	233.37	61890.11
Sep, 2040	296.56	234.49	61655.61
Oct, 2040	295.43	235.62	61420.00
Nov, 2040	294.30	236.75	61183.25
Dec, 2040	293.17	237.88	60945.37
Jan, 2041	292.03	239.02	60706.35
Feb, 2041	290.88	240.17	60466.18
Mar, 2041	289.73	241.32	60224.87
Apr, 2041	288.58	242.47	59982.39
May, 2041	287.42	243.63	59738.76
Jun, 2041	286.25	244.80	59493.96
Jul, 2041	285.08	245.97	59247.98
Aug, 2041	283.90	247.15	59000.83
Sep, 2041	282.71	248.34	58752.49
Oct, 2041	281.52	249.53	58502.97
Nov, 2041	280.33	250.72	58252.24
Dec, 2041	279.13	251.92	58000.32
Jan, 2042	277.92	253.13	57747.19
Feb, 2042	276.71	254.34	57492.84
Mar, 2042	275.49	255.56	57237.28
Apr, 2042	274.26	256.79	56980.49
May, 2042	273.03	258.02	56722.47
Jun, 2042	271.80	259.25	56463.22
Jul, 2042	270.55	260.50	56202.72
Aug, 2042	269.30	261.75	55940.97
Sep, 2042	268.05	263.00	55677.97
Oct, 2042	266.79	264.26	55413.71
Nov, 2042	265.52	265.53	55148.19
Dec, 2042	264.25	266.80	54881.39
Jan, 2043	262.97	268.08	54613.31
Feb, 2043	261.69	269.36	54343.95
Mar, 2043	260.40	270.65	54073.30
Apr, 2043	259.10	271.95	53801.35
May, 2043	257.80	273.25	53528.10
Jun, 2043	256.49	274.56	53253.54
Jul, 2043	255.17	275.88	52977.66
Aug, 2043	253.85	277.20	52700.46
Sep, 2043	252.52	278.53	52421.94
Oct, 2043	251.19	279.86	52142.07
Nov, 2043	249.85	281.20	51860.87
Dec, 2043	248.50	282.55	51578.32
Jan, 2044	247.15	283.90	51294.42
Feb, 2044	245.79	285.26	51009.15
Mar, 2044	244.42	286.63	50722.52
Apr, 2044	243.05	288.00	50434.52
May, 2044	241.67	289.38	50145.13
Jun, 2044	240.28	290.77	49854.36
Jul, 2044	238.89	292.16	49562.20
Aug, 2044	237.49	293.56	49268.63
Sep, 2044	236.08	294.97	48973.66
Oct, 2044	234.67	296.38	48677.28
Nov, 2044	233.25	297.80	48379.47
Dec, 2044	231.82	299.23	48080.24
Jan, 2045	230.38	300.67	47779.58
Feb, 2045	228.94	302.11	47477.47
Mar, 2045	227.50	303.55	47173.92
Apr, 2045	226.04	305.01	46868.91
May, 2045	224.58	306.47	46562.44
Jun, 2045	223.11	307.94	46254.50
Jul, 2045	221.64	309.41	45945.09
Aug, 2045	220.15	310.90	45634.19
Sep, 2045	218.66	312.39	45321.80
Oct, 2045	217.17	313.88	45007.92
Nov, 2045	215.66	315.39	44692.53
Dec, 2045	214.15	316.90	44375.63
Jan, 2046	212.63	318.42	44057.22
Feb, 2046	211.11	319.94	43737.27
Mar, 2046	209.57	321.48	43415.80
Apr, 2046	208.03	323.02	43092.78
May, 2046	206.49	324.56	42768.22
Jun, 2046	204.93	326.12	42442.10
Jul, 2046	203.37	327.68	42114.42
Aug, 2046	201.80	329.25	41785.17
Sep, 2046	200.22	330.83	41454.34
Oct, 2046	198.64	332.41	41121.92
Nov, 2046	197.04	334.01	40787.92
Dec, 2046	195.44	335.61	40452.31
Jan, 2047	193.83	337.22	40115.09
Feb, 2047	192.22	338.83	39776.26
Mar, 2047	190.59	340.46	39435.80
Apr, 2047	188.96	342.09	39093.72
May, 2047	187.32	343.73	38749.99
Jun, 2047	185.68	345.37	38404.62
Jul, 2047	184.02	347.03	38057.59
Aug, 2047	182.36	348.69	37708.90
Sep, 2047	180.69	350.36	37358.54
Oct, 2047	179.01	352.04	37006.50
Nov, 2047	177.32	353.73	36652.77
Dec, 2047	175.63	355.42	36297.35
Jan, 2048	173.92	357.13	35940.22
Feb, 2048	172.21	358.84	35581.39
Mar, 2048	170.49	360.56	35220.83
Apr, 2048	168.77	362.28	34858.55
May, 2048	167.03	364.02	34494.53
Jun, 2048	165.29	365.76	34128.76
Jul, 2048	163.53	367.52	33761.25
Aug, 2048	161.77	369.28	33391.97
Sep, 2048	160.00	371.05	33020.92
Oct, 2048	158.23	372.82	32648.10
Nov, 2048	156.44	374.61	32273.49
Dec, 2048	154.64	376.41	31897.08
Jan, 2049	152.84	378.21	31518.87
Feb, 2049	151.03	380.02	31138.85
Mar, 2049	149.21	381.84	30757.01
Apr, 2049	147.38	383.67	30373.33
May, 2049	145.54	385.51	29987.82
Jun, 2049	143.69	387.36	29600.47
Jul, 2049	141.84	389.21	29211.25
Aug, 2049	139.97	391.08	28820.17
Sep, 2049	138.10	392.95	28427.22
Oct, 2049	136.21	394.84	28032.38
Nov, 2049	134.32	396.73	27635.65
Dec, 2049	132.42	398.63	27237.02
Jan, 2050	130.51	400.54	26836.49
Feb, 2050	128.59	402.46	26434.03
Mar, 2050	126.66	404.39	26029.64
Apr, 2050	124.73	406.32	25623.32
May, 2050	122.78	408.27	25215.04
Jun, 2050	120.82	410.23	24804.82
Jul, 2050	118.86	412.19	24392.62
Aug, 2050	116.88	414.17	23978.45
Sep, 2050	114.90	416.15	23562.30
Oct, 2050	112.90	418.15	23144.15
Nov, 2050	110.90	420.15	22724.00
Dec, 2050	108.89	422.16	22301.84
Jan, 2051	106.86	424.19	21877.65
Feb, 2051	104.83	426.22	21451.43
Mar, 2051	102.79	428.26	21023.17
Apr, 2051	100.74	430.31	20592.86
May, 2051	98.67	432.38	20160.48
Jun, 2051	96.60	434.45	19726.03
Jul, 2051	94.52	436.53	19289.50
Aug, 2051	92.43	438.62	18850.88
Sep, 2051	90.33	440.72	18410.16
Oct, 2051	88.22	442.83	17967.32
Nov, 2051	86.09	444.96	17522.37
Dec, 2051	83.96	447.09	17075.28
Jan, 2052	81.82	449.23	16626.05
Feb, 2052	79.67	451.38	16174.66
Mar, 2052	77.50	453.55	15721.12
Apr, 2052	75.33	455.72	15265.40
May, 2052	73.15	457.90	14807.49
Jun, 2052	70.95	460.10	14347.40
Jul, 2052	68.75	462.30	13885.10
Aug, 2052	66.53	464.52	13420.58
Sep, 2052	64.31	466.74	12953.83
Oct, 2052	62.07	468.98	12484.86
Nov, 2052	59.82	471.23	12013.63
Dec, 2052	57.57	473.48	11540.14
Jan, 2053	55.30	475.75	11064.39
Feb, 2053	53.02	478.03	10586.36
Mar, 2053	50.73	480.32	10106.03
Apr, 2053	48.42	482.63	9623.41
May, 2053	46.11	484.94	9138.47
Jun, 2053	43.79	487.26	8651.21
Jul, 2053	41.45	489.60	8161.61
Aug, 2053	39.11	491.94	7669.67
Sep, 2053	36.75	494.30	7175.37
Oct, 2053	34.38	496.67	6678.70
Nov, 2053	32.00	499.05	6179.65
Dec, 2053	29.61	501.44	5678.22
Jan, 2054	27.21	503.84	5174.37
Feb, 2054	24.79	506.26	4668.12
Mar, 2054	22.37	508.68	4159.44
Apr, 2054	19.93	511.12	3648.32
May, 2054	17.48	513.57	3134.75
Jun, 2054	15.02	516.03	2618.72
Jul, 2054	12.55	518.50	2100.22
Aug, 2054	10.06	520.99	1579.23
Sep, 2054	7.57	523.48	1055.75
Oct, 2054	5.06	525.99	529.76
Nov, 2054	2.54	528.51	1.24