Mortgage Parameters

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

Mortgage Summary

Property Total:	$92,000
Down Payment	$27,600
Mortgage Amount:	$64,400
Mortgage Payment:	$375.82 / month
Estimated Tax:	+ $51.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $426.93 / month
Total Interest Paid:	$70,894.80 over 30 years
Total Tax Paid:	$18,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	308.58	67.24	64332.76
Jan, 2025	308.26	67.56	64265.20
Feb, 2025	307.94	67.88	64197.32
Mar, 2025	307.61	68.21	64129.11
Apr, 2025	307.29	68.53	64060.58
May, 2025	306.96	68.86	63991.72
Jun, 2025	306.63	69.19	63922.52
Jul, 2025	306.30	69.52	63853.00
Aug, 2025	305.96	69.86	63783.14
Sep, 2025	305.63	70.19	63712.95
Oct, 2025	305.29	70.53	63642.42
Nov, 2025	304.95	70.87	63571.55
Dec, 2025	304.61	71.21	63500.35
Jan, 2026	304.27	71.55	63428.80
Feb, 2026	303.93	71.89	63356.91
Mar, 2026	303.59	72.23	63284.67
Apr, 2026	303.24	72.58	63212.09
May, 2026	302.89	72.93	63139.16
Jun, 2026	302.54	73.28	63065.89
Jul, 2026	302.19	73.63	62992.26
Aug, 2026	301.84	73.98	62918.27
Sep, 2026	301.48	74.34	62843.94
Oct, 2026	301.13	74.69	62769.25
Nov, 2026	300.77	75.05	62694.19
Dec, 2026	300.41	75.41	62618.78
Jan, 2027	300.05	75.77	62543.01
Feb, 2027	299.69	76.13	62466.88
Mar, 2027	299.32	76.50	62390.38
Apr, 2027	298.95	76.87	62313.51
May, 2027	298.59	77.23	62236.28
Jun, 2027	298.22	77.60	62158.67
Jul, 2027	297.84	77.98	62080.70
Aug, 2027	297.47	78.35	62002.35
Sep, 2027	297.09	78.73	61923.62
Oct, 2027	296.72	79.10	61844.52
Nov, 2027	296.34	79.48	61765.04
Dec, 2027	295.96	79.86	61685.17
Jan, 2028	295.57	80.25	61604.93
Feb, 2028	295.19	80.63	61524.30
Mar, 2028	294.80	81.02	61443.28
Apr, 2028	294.42	81.40	61361.88
May, 2028	294.03	81.79	61280.09
Jun, 2028	293.63	82.19	61197.90
Jul, 2028	293.24	82.58	61115.32
Aug, 2028	292.84	82.98	61032.34
Sep, 2028	292.45	83.37	60948.97
Oct, 2028	292.05	83.77	60865.20
Nov, 2028	291.65	84.17	60781.02
Dec, 2028	291.24	84.58	60696.45
Jan, 2029	290.84	84.98	60611.46
Feb, 2029	290.43	85.39	60526.07
Mar, 2029	290.02	85.80	60440.27
Apr, 2029	289.61	86.21	60354.06
May, 2029	289.20	86.62	60267.44
Jun, 2029	288.78	87.04	60180.40
Jul, 2029	288.36	87.46	60092.95
Aug, 2029	287.95	87.87	60005.07
Sep, 2029	287.52	88.30	59916.77
Oct, 2029	287.10	88.72	59828.06
Nov, 2029	286.68	89.14	59738.91
Dec, 2029	286.25	89.57	59649.34
Jan, 2030	285.82	90.00	59559.34
Feb, 2030	285.39	90.43	59468.91
Mar, 2030	284.96	90.86	59378.04
Apr, 2030	284.52	91.30	59286.74
May, 2030	284.08	91.74	59195.01
Jun, 2030	283.64	92.18	59102.83
Jul, 2030	283.20	92.62	59010.21
Aug, 2030	282.76	93.06	58917.15
Sep, 2030	282.31	93.51	58823.64
Oct, 2030	281.86	93.96	58729.68
Nov, 2030	281.41	94.41	58635.28
Dec, 2030	280.96	94.86	58540.42
Jan, 2031	280.51	95.31	58445.10
Feb, 2031	280.05	95.77	58349.33
Mar, 2031	279.59	96.23	58253.10
Apr, 2031	279.13	96.69	58156.41
May, 2031	278.67	97.15	58059.26
Jun, 2031	278.20	97.62	57961.64
Jul, 2031	277.73	98.09	57863.55
Aug, 2031	277.26	98.56	57764.99
Sep, 2031	276.79	99.03	57665.96
Oct, 2031	276.32	99.50	57566.46
Nov, 2031	275.84	99.98	57466.48
Dec, 2031	275.36	100.46	57366.02
Jan, 2032	274.88	100.94	57265.08
Feb, 2032	274.40	101.42	57163.65
Mar, 2032	273.91	101.91	57061.74
Apr, 2032	273.42	102.40	56959.34
May, 2032	272.93	102.89	56856.45
Jun, 2032	272.44	103.38	56753.07
Jul, 2032	271.94	103.88	56649.19
Aug, 2032	271.44	104.38	56544.82
Sep, 2032	270.94	104.88	56439.94
Oct, 2032	270.44	105.38	56334.56
Nov, 2032	269.94	105.88	56228.68
Dec, 2032	269.43	106.39	56122.29
Jan, 2033	268.92	106.90	56015.39
Feb, 2033	268.41	107.41	55907.97
Mar, 2033	267.89	107.93	55800.05
Apr, 2033	267.38	108.44	55691.60
May, 2033	266.86	108.96	55582.64
Jun, 2033	266.33	109.49	55473.15
Jul, 2033	265.81	110.01	55363.14
Aug, 2033	265.28	110.54	55252.60
Sep, 2033	264.75	111.07	55141.53
Oct, 2033	264.22	111.60	55029.93
Nov, 2033	263.69	112.13	54917.80
Dec, 2033	263.15	112.67	54805.13
Jan, 2034	262.61	113.21	54691.91
Feb, 2034	262.07	113.75	54578.16
Mar, 2034	261.52	114.30	54463.86
Apr, 2034	260.97	114.85	54349.01
May, 2034	260.42	115.40	54233.62
Jun, 2034	259.87	115.95	54117.66
Jul, 2034	259.31	116.51	54001.16
Aug, 2034	258.76	117.06	53884.09
Sep, 2034	258.19	117.63	53766.47
Oct, 2034	257.63	118.19	53648.28
Nov, 2034	257.06	118.76	53529.52
Dec, 2034	256.50	119.32	53410.20
Jan, 2035	255.92	119.90	53290.30
Feb, 2035	255.35	120.47	53169.83
Mar, 2035	254.77	121.05	53048.79
Apr, 2035	254.19	121.63	52927.16
May, 2035	253.61	122.21	52804.95
Jun, 2035	253.02	122.80	52682.15
Jul, 2035	252.44	123.38	52558.77
Aug, 2035	251.84	123.98	52434.79
Sep, 2035	251.25	124.57	52310.22
Oct, 2035	250.65	125.17	52185.05
Nov, 2035	250.05	125.77	52059.29
Dec, 2035	249.45	126.37	51932.92
Jan, 2036	248.85	126.97	51805.94
Feb, 2036	248.24	127.58	51678.36
Mar, 2036	247.63	128.19	51550.16
Apr, 2036	247.01	128.81	51421.36
May, 2036	246.39	129.43	51291.93
Jun, 2036	245.77	130.05	51161.88
Jul, 2036	245.15	130.67	51031.21
Aug, 2036	244.52	131.30	50899.92
Sep, 2036	243.90	131.92	50767.99
Oct, 2036	243.26	132.56	50635.44
Nov, 2036	242.63	133.19	50502.25
Dec, 2036	241.99	133.83	50368.42
Jan, 2037	241.35	134.47	50233.94
Feb, 2037	240.70	135.12	50098.83
Mar, 2037	240.06	135.76	49963.07
Apr, 2037	239.41	136.41	49826.65
May, 2037	238.75	137.07	49689.58
Jun, 2037	238.10	137.72	49551.86
Jul, 2037	237.44	138.38	49413.48
Aug, 2037	236.77	139.05	49274.43
Sep, 2037	236.11	139.71	49134.72
Oct, 2037	235.44	140.38	48994.33
Nov, 2037	234.76	141.06	48853.28
Dec, 2037	234.09	141.73	48711.55
Jan, 2038	233.41	142.41	48569.14
Feb, 2038	232.73	143.09	48426.04
Mar, 2038	232.04	143.78	48282.26
Apr, 2038	231.35	144.47	48137.80
May, 2038	230.66	145.16	47992.64
Jun, 2038	229.96	145.86	47846.78
Jul, 2038	229.27	146.55	47700.23
Aug, 2038	228.56	147.26	47552.97
Sep, 2038	227.86	147.96	47405.01
Oct, 2038	227.15	148.67	47256.34
Nov, 2038	226.44	149.38	47106.96
Dec, 2038	225.72	150.10	46956.86
Jan, 2039	225.00	150.82	46806.04
Feb, 2039	224.28	151.54	46654.50
Mar, 2039	223.55	152.27	46502.23
Apr, 2039	222.82	153.00	46349.23
May, 2039	222.09	153.73	46195.50
Jun, 2039	221.35	154.47	46041.04
Jul, 2039	220.61	155.21	45885.83
Aug, 2039	219.87	155.95	45729.88
Sep, 2039	219.12	156.70	45573.18
Oct, 2039	218.37	157.45	45415.73
Nov, 2039	217.62	158.20	45257.53
Dec, 2039	216.86	158.96	45098.57
Jan, 2040	216.10	159.72	44938.85
Feb, 2040	215.33	160.49	44778.36
Mar, 2040	214.56	161.26	44617.10
Apr, 2040	213.79	162.03	44455.07
May, 2040	213.01	162.81	44292.27
Jun, 2040	212.23	163.59	44128.68
Jul, 2040	211.45	164.37	43964.31
Aug, 2040	210.66	165.16	43799.15
Sep, 2040	209.87	165.95	43633.20
Oct, 2040	209.08	166.74	43466.46
Nov, 2040	208.28	167.54	43298.91
Dec, 2040	207.47	168.35	43130.57
Jan, 2041	206.67	169.15	42961.42
Feb, 2041	205.86	169.96	42791.45
Mar, 2041	205.04	170.78	42620.68
Apr, 2041	204.22	171.60	42449.08
May, 2041	203.40	172.42	42276.66
Jun, 2041	202.58	173.24	42103.42
Jul, 2041	201.75	174.07	41929.34
Aug, 2041	200.91	174.91	41754.43
Sep, 2041	200.07	175.75	41578.69
Oct, 2041	199.23	176.59	41402.10
Nov, 2041	198.39	177.43	41224.66
Dec, 2041	197.53	178.29	41046.38
Jan, 2042	196.68	179.14	40867.24
Feb, 2042	195.82	180.00	40687.24
Mar, 2042	194.96	180.86	40506.38
Apr, 2042	194.09	181.73	40324.65
May, 2042	193.22	182.60	40142.06
Jun, 2042	192.35	183.47	39958.58
Jul, 2042	191.47	184.35	39774.23
Aug, 2042	190.58	185.24	39589.00
Sep, 2042	189.70	186.12	39402.87
Oct, 2042	188.81	187.01	39215.86
Nov, 2042	187.91	187.91	39027.95
Dec, 2042	187.01	188.81	38839.14
Jan, 2043	186.10	189.72	38649.42
Feb, 2043	185.20	190.62	38458.80
Mar, 2043	184.28	191.54	38267.26
Apr, 2043	183.36	192.46	38074.80
May, 2043	182.44	193.38	37881.42
Jun, 2043	181.52	194.30	37687.12
Jul, 2043	180.58	195.24	37491.88
Aug, 2043	179.65	196.17	37295.71
Sep, 2043	178.71	197.11	37098.60
Oct, 2043	177.76	198.06	36900.54
Nov, 2043	176.82	199.00	36701.54
Dec, 2043	175.86	199.96	36501.58
Jan, 2044	174.90	200.92	36300.66
Feb, 2044	173.94	201.88	36098.79
Mar, 2044	172.97	202.85	35895.94
Apr, 2044	172.00	203.82	35692.12
May, 2044	171.02	204.80	35487.33
Jun, 2044	170.04	205.78	35281.55
Jul, 2044	169.06	206.76	35074.79
Aug, 2044	168.07	207.75	34867.03
Sep, 2044	167.07	208.75	34658.28
Oct, 2044	166.07	209.75	34448.53
Nov, 2044	165.07	210.75	34237.78
Dec, 2044	164.06	211.76	34026.02
Jan, 2045	163.04	212.78	33813.24
Feb, 2045	162.02	213.80	33599.44
Mar, 2045	161.00	214.82	33384.62
Apr, 2045	159.97	215.85	33168.77
May, 2045	158.93	216.89	32951.88
Jun, 2045	157.89	217.93	32733.95
Jul, 2045	156.85	218.97	32514.98
Aug, 2045	155.80	220.02	32294.96
Sep, 2045	154.75	221.07	32073.89
Oct, 2045	153.69	222.13	31851.76
Nov, 2045	152.62	223.20	31628.56
Dec, 2045	151.55	224.27	31404.29
Jan, 2046	150.48	225.34	31178.95
Feb, 2046	149.40	226.42	30952.53
Mar, 2046	148.31	227.51	30725.03
Apr, 2046	147.22	228.60	30496.43
May, 2046	146.13	229.69	30266.74
Jun, 2046	145.03	230.79	30035.95
Jul, 2046	143.92	231.90	29804.05
Aug, 2046	142.81	233.01	29571.04
Sep, 2046	141.69	234.13	29336.92
Oct, 2046	140.57	235.25	29101.67
Nov, 2046	139.45	236.37	28865.29
Dec, 2046	138.31	237.51	28627.79
Jan, 2047	137.17	238.65	28389.14
Feb, 2047	136.03	239.79	28149.35
Mar, 2047	134.88	240.94	27908.42
Apr, 2047	133.73	242.09	27666.32
May, 2047	132.57	243.25	27423.07
Jun, 2047	131.40	244.42	27178.65
Jul, 2047	130.23	245.59	26933.06
Aug, 2047	129.05	246.77	26686.30
Sep, 2047	127.87	247.95	26438.35
Oct, 2047	126.68	249.14	26189.21
Nov, 2047	125.49	250.33	25938.88
Dec, 2047	124.29	251.53	25687.35
Jan, 2048	123.09	252.73	25434.62
Feb, 2048	121.87	253.95	25180.67
Mar, 2048	120.66	255.16	24925.51
Apr, 2048	119.43	256.39	24669.13
May, 2048	118.21	257.61	24411.51
Jun, 2048	116.97	258.85	24152.66
Jul, 2048	115.73	260.09	23892.58
Aug, 2048	114.49	261.33	23631.24
Sep, 2048	113.23	262.59	23368.65
Oct, 2048	111.97	263.85	23104.81
Nov, 2048	110.71	265.11	22839.70
Dec, 2048	109.44	266.38	22573.32
Jan, 2049	108.16	267.66	22305.66
Feb, 2049	106.88	268.94	22036.72
Mar, 2049	105.59	270.23	21766.50
Apr, 2049	104.30	271.52	21494.98
May, 2049	103.00	272.82	21222.15
Jun, 2049	101.69	274.13	20948.02
Jul, 2049	100.38	275.44	20672.58
Aug, 2049	99.06	276.76	20395.81
Sep, 2049	97.73	278.09	20117.72
Oct, 2049	96.40	279.42	19838.30
Nov, 2049	95.06	280.76	19557.54
Dec, 2049	93.71	282.11	19275.43
Jan, 2050	92.36	283.46	18991.97
Feb, 2050	91.00	284.82	18707.16
Mar, 2050	89.64	286.18	18420.98
Apr, 2050	88.27	287.55	18133.42
May, 2050	86.89	288.93	17844.49
Jun, 2050	85.50	290.32	17554.18
Jul, 2050	84.11	291.71	17262.47
Aug, 2050	82.72	293.10	16969.37
Sep, 2050	81.31	294.51	16674.86
Oct, 2050	79.90	295.92	16378.94
Nov, 2050	78.48	297.34	16081.60
Dec, 2050	77.06	298.76	15782.84
Jan, 2051	75.63	300.19	15482.65
Feb, 2051	74.19	301.63	15181.01
Mar, 2051	72.74	303.08	14877.94
Apr, 2051	71.29	304.53	14573.41
May, 2051	69.83	305.99	14267.42
Jun, 2051	68.36	307.46	13959.96
Jul, 2051	66.89	308.93	13651.03
Aug, 2051	65.41	310.41	13340.62
Sep, 2051	63.92	311.90	13028.73
Oct, 2051	62.43	313.39	12715.34
Nov, 2051	60.93	314.89	12400.44
Dec, 2051	59.42	316.40	12084.04
Jan, 2052	57.90	317.92	11766.13
Feb, 2052	56.38	319.44	11446.69
Mar, 2052	54.85	320.97	11125.71
Apr, 2052	53.31	322.51	10803.20
May, 2052	51.77	324.05	10479.15
Jun, 2052	50.21	325.61	10153.54
Jul, 2052	48.65	327.17	9826.37
Aug, 2052	47.08	328.74	9497.64
Sep, 2052	45.51	330.31	9167.33
Oct, 2052	43.93	331.89	8835.44
Nov, 2052	42.34	333.48	8501.95
Dec, 2052	40.74	335.08	8166.87
Jan, 2053	39.13	336.69	7830.18
Feb, 2053	37.52	338.30	7491.88
Mar, 2053	35.90	339.92	7151.96
Apr, 2053	34.27	341.55	6810.41
May, 2053	32.63	343.19	6467.23
Jun, 2053	30.99	344.83	6122.39
Jul, 2053	29.34	346.48	5775.91
Aug, 2053	27.68	348.14	5427.77
Sep, 2053	26.01	349.81	5077.95
Oct, 2053	24.33	351.49	4726.47
Nov, 2053	22.65	353.17	4373.29
Dec, 2053	20.96	354.86	4018.43
Jan, 2054	19.25	356.57	3661.86
Feb, 2054	17.55	358.27	3303.59
Mar, 2054	15.83	359.99	2943.60
Apr, 2054	14.10	361.72	2581.89
May, 2054	12.37	363.45	2218.44
Jun, 2054	10.63	365.19	1853.25
Jul, 2054	8.88	366.94	1486.31
Aug, 2054	7.12	368.70	1117.61
Sep, 2054	5.36	370.46	747.14
Oct, 2054	3.58	372.24	374.90
Nov, 2054	1.80	374.02	0.88