Mortgage Parameters

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

Mortgage Summary

Property Total:	$65,000
Down Payment	$19,500
Mortgage Amount:	$45,500
Mortgage Payment:	$265.53 / month
Estimated Tax:	+ $36.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $301.64 / month
Total Interest Paid:	$50,090.40 over 30 years
Total Tax Paid:	$13,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	218.02	47.51	45452.49
Feb, 2025	217.79	47.74	45404.75
Mar, 2025	217.56	47.97	45356.79
Apr, 2025	217.33	48.20	45308.59
May, 2025	217.10	48.43	45260.17
Jun, 2025	216.87	48.66	45211.51
Jul, 2025	216.64	48.89	45162.62
Aug, 2025	216.40	49.13	45113.49
Sep, 2025	216.17	49.36	45064.13
Oct, 2025	215.93	49.60	45014.53
Nov, 2025	215.69	49.84	44964.70
Dec, 2025	215.46	50.07	44914.62
Jan, 2026	215.22	50.31	44864.31
Feb, 2026	214.97	50.56	44813.75
Mar, 2026	214.73	50.80	44762.96
Apr, 2026	214.49	51.04	44711.92
May, 2026	214.24	51.29	44660.63
Jun, 2026	214.00	51.53	44609.10
Jul, 2026	213.75	51.78	44557.32
Aug, 2026	213.50	52.03	44505.29
Sep, 2026	213.25	52.28	44453.02
Oct, 2026	213.00	52.53	44400.49
Nov, 2026	212.75	52.78	44347.72
Dec, 2026	212.50	53.03	44294.68
Jan, 2027	212.25	53.28	44241.40
Feb, 2027	211.99	53.54	44187.86
Mar, 2027	211.73	53.80	44134.06
Apr, 2027	211.48	54.05	44080.01
May, 2027	211.22	54.31	44025.70
Jun, 2027	210.96	54.57	43971.12
Jul, 2027	210.69	54.84	43916.29
Aug, 2027	210.43	55.10	43861.19
Sep, 2027	210.17	55.36	43805.83
Oct, 2027	209.90	55.63	43750.20
Nov, 2027	209.64	55.89	43694.31
Dec, 2027	209.37	56.16	43638.15
Jan, 2028	209.10	56.43	43581.72
Feb, 2028	208.83	56.70	43525.01
Mar, 2028	208.56	56.97	43468.04
Apr, 2028	208.28	57.25	43410.80
May, 2028	208.01	57.52	43353.28
Jun, 2028	207.73	57.80	43295.48
Jul, 2028	207.46	58.07	43237.41
Aug, 2028	207.18	58.35	43179.06
Sep, 2028	206.90	58.63	43120.43
Oct, 2028	206.62	58.91	43061.52
Nov, 2028	206.34	59.19	43002.32
Dec, 2028	206.05	59.48	42942.84
Jan, 2029	205.77	59.76	42883.08
Feb, 2029	205.48	60.05	42823.03
Mar, 2029	205.19	60.34	42762.70
Apr, 2029	204.90	60.63	42702.07
May, 2029	204.61	60.92	42641.16
Jun, 2029	204.32	61.21	42579.95
Jul, 2029	204.03	61.50	42518.45
Aug, 2029	203.73	61.80	42456.65
Sep, 2029	203.44	62.09	42394.56
Oct, 2029	203.14	62.39	42332.17
Nov, 2029	202.84	62.69	42269.48
Dec, 2029	202.54	62.99	42206.49
Jan, 2030	202.24	63.29	42143.20
Feb, 2030	201.94	63.59	42079.61
Mar, 2030	201.63	63.90	42015.71
Apr, 2030	201.33	64.20	41951.51
May, 2030	201.02	64.51	41886.99
Jun, 2030	200.71	64.82	41822.17
Jul, 2030	200.40	65.13	41757.04
Aug, 2030	200.09	65.44	41691.60
Sep, 2030	199.77	65.76	41625.84
Oct, 2030	199.46	66.07	41559.77
Nov, 2030	199.14	66.39	41493.38
Dec, 2030	198.82	66.71	41426.67
Jan, 2031	198.50	67.03	41359.64
Feb, 2031	198.18	67.35	41292.29
Mar, 2031	197.86	67.67	41224.62
Apr, 2031	197.53	68.00	41156.63
May, 2031	197.21	68.32	41088.30
Jun, 2031	196.88	68.65	41019.66
Jul, 2031	196.55	68.98	40950.68
Aug, 2031	196.22	69.31	40881.37
Sep, 2031	195.89	69.64	40811.73
Oct, 2031	195.56	69.97	40741.76
Nov, 2031	195.22	70.31	40671.45
Dec, 2031	194.88	70.65	40600.80
Jan, 2032	194.55	70.98	40529.82
Feb, 2032	194.21	71.32	40458.49
Mar, 2032	193.86	71.67	40386.83
Apr, 2032	193.52	72.01	40314.82
May, 2032	193.18	72.35	40242.46
Jun, 2032	192.83	72.70	40169.76
Jul, 2032	192.48	73.05	40096.71
Aug, 2032	192.13	73.40	40023.31
Sep, 2032	191.78	73.75	39949.56
Oct, 2032	191.42	74.11	39875.45
Nov, 2032	191.07	74.46	39800.99
Dec, 2032	190.71	74.82	39726.18
Jan, 2033	190.35	75.18	39651.00
Feb, 2033	189.99	75.54	39575.47
Mar, 2033	189.63	75.90	39499.57
Apr, 2033	189.27	76.26	39423.31
May, 2033	188.90	76.63	39346.68
Jun, 2033	188.54	76.99	39269.69
Jul, 2033	188.17	77.36	39192.32
Aug, 2033	187.80	77.73	39114.59
Sep, 2033	187.42	78.11	39036.48
Oct, 2033	187.05	78.48	38958.00
Nov, 2033	186.67	78.86	38879.15
Dec, 2033	186.30	79.23	38799.91
Jan, 2034	185.92	79.61	38720.30
Feb, 2034	185.53	80.00	38640.30
Mar, 2034	185.15	80.38	38559.93
Apr, 2034	184.77	80.76	38479.16
May, 2034	184.38	81.15	38398.01
Jun, 2034	183.99	81.54	38316.47
Jul, 2034	183.60	81.93	38234.54
Aug, 2034	183.21	82.32	38152.22
Sep, 2034	182.81	82.72	38069.50
Oct, 2034	182.42	83.11	37986.39
Nov, 2034	182.02	83.51	37902.88
Dec, 2034	181.62	83.91	37818.96
Jan, 2035	181.22	84.31	37734.65
Feb, 2035	180.81	84.72	37649.93
Mar, 2035	180.41	85.12	37564.81
Apr, 2035	180.00	85.53	37479.28
May, 2035	179.59	85.94	37393.33
Jun, 2035	179.18	86.35	37306.98
Jul, 2035	178.76	86.77	37220.21
Aug, 2035	178.35	87.18	37133.03
Sep, 2035	177.93	87.60	37045.43
Oct, 2035	177.51	88.02	36957.41
Nov, 2035	177.09	88.44	36868.97
Dec, 2035	176.66	88.87	36780.10
Jan, 2036	176.24	89.29	36690.81
Feb, 2036	175.81	89.72	36601.09
Mar, 2036	175.38	90.15	36510.94
Apr, 2036	174.95	90.58	36420.36
May, 2036	174.51	91.02	36329.34
Jun, 2036	174.08	91.45	36237.89
Jul, 2036	173.64	91.89	36146.00
Aug, 2036	173.20	92.33	36053.67
Sep, 2036	172.76	92.77	35960.90
Oct, 2036	172.31	93.22	35867.68
Nov, 2036	171.87	93.66	35774.01
Dec, 2036	171.42	94.11	35679.90
Jan, 2037	170.97	94.56	35585.34
Feb, 2037	170.51	95.02	35490.32
Mar, 2037	170.06	95.47	35394.85
Apr, 2037	169.60	95.93	35298.92
May, 2037	169.14	96.39	35202.53
Jun, 2037	168.68	96.85	35105.68
Jul, 2037	168.21	97.32	35008.36
Aug, 2037	167.75	97.78	34910.58
Sep, 2037	167.28	98.25	34812.33
Oct, 2037	166.81	98.72	34713.61
Nov, 2037	166.34	99.19	34614.42
Dec, 2037	165.86	99.67	34514.75
Jan, 2038	165.38	100.15	34414.60
Feb, 2038	164.90	100.63	34313.97
Mar, 2038	164.42	101.11	34212.86
Apr, 2038	163.94	101.59	34111.27
May, 2038	163.45	102.08	34009.19
Jun, 2038	162.96	102.57	33906.62
Jul, 2038	162.47	103.06	33803.56
Aug, 2038	161.98	103.55	33700.01
Sep, 2038	161.48	104.05	33595.96
Oct, 2038	160.98	104.55	33491.41
Nov, 2038	160.48	105.05	33386.36
Dec, 2038	159.98	105.55	33280.80
Jan, 2039	159.47	106.06	33174.74
Feb, 2039	158.96	106.57	33068.17
Mar, 2039	158.45	107.08	32961.10
Apr, 2039	157.94	107.59	32853.51
May, 2039	157.42	108.11	32745.40
Jun, 2039	156.91	108.62	32636.77
Jul, 2039	156.38	109.15	32527.63
Aug, 2039	155.86	109.67	32417.96
Sep, 2039	155.34	110.19	32307.77
Oct, 2039	154.81	110.72	32197.04
Nov, 2039	154.28	111.25	32085.79
Dec, 2039	153.74	111.79	31974.01
Jan, 2040	153.21	112.32	31861.68
Feb, 2040	152.67	112.86	31748.82
Mar, 2040	152.13	113.40	31635.42
Apr, 2040	151.59	113.94	31521.48
May, 2040	151.04	114.49	31406.99
Jun, 2040	150.49	115.04	31291.95
Jul, 2040	149.94	115.59	31176.36
Aug, 2040	149.39	116.14	31060.22
Sep, 2040	148.83	116.70	30943.52
Oct, 2040	148.27	117.26	30826.26
Nov, 2040	147.71	117.82	30708.44
Dec, 2040	147.14	118.39	30590.06
Jan, 2041	146.58	118.95	30471.10
Feb, 2041	146.01	119.52	30351.58
Mar, 2041	145.43	120.10	30231.48
Apr, 2041	144.86	120.67	30110.81
May, 2041	144.28	121.25	29989.56
Jun, 2041	143.70	121.83	29867.73
Jul, 2041	143.12	122.41	29745.32
Aug, 2041	142.53	123.00	29622.32
Sep, 2041	141.94	123.59	29498.73
Oct, 2041	141.35	124.18	29374.55
Nov, 2041	140.75	124.78	29249.77
Dec, 2041	140.16	125.37	29124.40
Jan, 2042	139.55	125.98	28998.42
Feb, 2042	138.95	126.58	28871.84
Mar, 2042	138.34	127.19	28744.66
Apr, 2042	137.73	127.80	28616.86
May, 2042	137.12	128.41	28488.45
Jun, 2042	136.51	129.02	28359.43
Jul, 2042	135.89	129.64	28229.79
Aug, 2042	135.27	130.26	28099.53
Sep, 2042	134.64	130.89	27968.64
Oct, 2042	134.02	131.51	27837.13
Nov, 2042	133.39	132.14	27704.98
Dec, 2042	132.75	132.78	27572.21
Jan, 2043	132.12	133.41	27438.79
Feb, 2043	131.48	134.05	27304.74
Mar, 2043	130.84	134.69	27170.05
Apr, 2043	130.19	135.34	27034.71
May, 2043	129.54	135.99	26898.72
Jun, 2043	128.89	136.64	26762.08
Jul, 2043	128.23	137.30	26624.78
Aug, 2043	127.58	137.95	26486.83
Sep, 2043	126.92	138.61	26348.22
Oct, 2043	126.25	139.28	26208.94
Nov, 2043	125.58	139.95	26068.99
Dec, 2043	124.91	140.62	25928.38
Jan, 2044	124.24	141.29	25787.09
Feb, 2044	123.56	141.97	25645.12
Mar, 2044	122.88	142.65	25502.47
Apr, 2044	122.20	143.33	25359.14
May, 2044	121.51	144.02	25215.12
Jun, 2044	120.82	144.71	25070.42
Jul, 2044	120.13	145.40	24925.02
Aug, 2044	119.43	146.10	24778.92
Sep, 2044	118.73	146.80	24632.12
Oct, 2044	118.03	147.50	24484.62
Nov, 2044	117.32	148.21	24336.41
Dec, 2044	116.61	148.92	24187.49
Jan, 2045	115.90	149.63	24037.86
Feb, 2045	115.18	150.35	23887.51
Mar, 2045	114.46	151.07	23736.44
Apr, 2045	113.74	151.79	23584.65
May, 2045	113.01	152.52	23432.13
Jun, 2045	112.28	153.25	23278.88
Jul, 2045	111.54	153.99	23124.89
Aug, 2045	110.81	154.72	22970.17
Sep, 2045	110.07	155.46	22814.71
Oct, 2045	109.32	156.21	22658.50
Nov, 2045	108.57	156.96	22501.54
Dec, 2045	107.82	157.71	22343.83
Jan, 2046	107.06	158.47	22185.36
Feb, 2046	106.30	159.23	22026.14
Mar, 2046	105.54	159.99	21866.15
Apr, 2046	104.78	160.75	21705.40
May, 2046	104.01	161.52	21543.87
Jun, 2046	103.23	162.30	21381.57
Jul, 2046	102.45	163.08	21218.49
Aug, 2046	101.67	163.86	21054.64
Sep, 2046	100.89	164.64	20889.99
Oct, 2046	100.10	165.43	20724.56
Nov, 2046	99.31	166.22	20558.34
Dec, 2046	98.51	167.02	20391.32
Jan, 2047	97.71	167.82	20223.49
Feb, 2047	96.90	168.63	20054.87
Mar, 2047	96.10	169.43	19885.43
Apr, 2047	95.28	170.25	19715.19
May, 2047	94.47	171.06	19544.13
Jun, 2047	93.65	171.88	19372.25
Jul, 2047	92.83	172.70	19199.54
Aug, 2047	92.00	173.53	19026.01
Sep, 2047	91.17	174.36	18851.65
Oct, 2047	90.33	175.20	18676.45
Nov, 2047	89.49	176.04	18500.41
Dec, 2047	88.65	176.88	18323.53
Jan, 2048	87.80	177.73	18145.80
Feb, 2048	86.95	178.58	17967.21
Mar, 2048	86.09	179.44	17787.78
Apr, 2048	85.23	180.30	17607.48
May, 2048	84.37	181.16	17426.32
Jun, 2048	83.50	182.03	17244.29
Jul, 2048	82.63	182.90	17061.39
Aug, 2048	81.75	183.78	16877.61
Sep, 2048	80.87	184.66	16692.95
Oct, 2048	79.99	185.54	16507.41
Nov, 2048	79.10	186.43	16320.98
Dec, 2048	78.20	187.33	16133.65
Jan, 2049	77.31	188.22	15945.43
Feb, 2049	76.41	189.12	15756.31
Mar, 2049	75.50	190.03	15566.27
Apr, 2049	74.59	190.94	15375.33
May, 2049	73.67	191.86	15183.48
Jun, 2049	72.75	192.78	14990.70
Jul, 2049	71.83	193.70	14797.00
Aug, 2049	70.90	194.63	14602.37
Sep, 2049	69.97	195.56	14406.81
Oct, 2049	69.03	196.50	14210.32
Nov, 2049	68.09	197.44	14012.88
Dec, 2049	67.15	198.38	13814.49
Jan, 2050	66.19	199.34	13615.16
Feb, 2050	65.24	200.29	13414.87
Mar, 2050	64.28	201.25	13213.62
Apr, 2050	63.32	202.21	13011.40
May, 2050	62.35	203.18	12808.22
Jun, 2050	61.37	204.16	12604.06
Jul, 2050	60.39	205.14	12398.92
Aug, 2050	59.41	206.12	12192.81
Sep, 2050	58.42	207.11	11985.70
Oct, 2050	57.43	208.10	11777.60
Nov, 2050	56.43	209.10	11568.51
Dec, 2050	55.43	210.10	11358.41
Jan, 2051	54.43	211.10	11147.30
Feb, 2051	53.41	212.12	10935.19
Mar, 2051	52.40	213.13	10722.06
Apr, 2051	51.38	214.15	10507.90
May, 2051	50.35	215.18	10292.72
Jun, 2051	49.32	216.21	10076.51
Jul, 2051	48.28	217.25	9859.26
Aug, 2051	47.24	218.29	9640.98
Sep, 2051	46.20	219.33	9421.64
Oct, 2051	45.15	220.38	9201.26
Nov, 2051	44.09	221.44	8979.82
Dec, 2051	43.03	222.50	8757.32
Jan, 2052	41.96	223.57	8533.75
Feb, 2052	40.89	224.64	8309.11
Mar, 2052	39.81	225.72	8083.39
Apr, 2052	38.73	226.80	7856.60
May, 2052	37.65	227.88	7628.71
Jun, 2052	36.55	228.98	7399.74
Jul, 2052	35.46	230.07	7169.66
Aug, 2052	34.35	231.18	6938.49
Sep, 2052	33.25	232.28	6706.21
Oct, 2052	32.13	233.40	6472.81
Nov, 2052	31.02	234.51	6238.30
Dec, 2052	29.89	235.64	6002.66
Jan, 2053	28.76	236.77	5765.89
Feb, 2053	27.63	237.90	5527.99
Mar, 2053	26.49	239.04	5288.95
Apr, 2053	25.34	240.19	5048.76
May, 2053	24.19	241.34	4807.42
Jun, 2053	23.04	242.49	4564.93
Jul, 2053	21.87	243.66	4321.27
Aug, 2053	20.71	244.82	4076.45
Sep, 2053	19.53	246.00	3830.45
Oct, 2053	18.35	247.18	3583.27
Nov, 2053	17.17	248.36	3334.91
Dec, 2053	15.98	249.55	3085.36
Jan, 2054	14.78	250.75	2834.62
Feb, 2054	13.58	251.95	2582.67
Mar, 2054	12.38	253.15	2329.52
Apr, 2054	11.16	254.37	2075.15
May, 2054	9.94	255.59	1819.56
Jun, 2054	8.72	256.81	1562.75
Jul, 2054	7.49	258.04	1304.71
Aug, 2054	6.25	259.28	1045.43
Sep, 2054	5.01	260.52	784.91
Oct, 2054	3.76	261.77	523.14
Nov, 2054	2.51	263.02	260.12
Dec, 2054	1.25	264.28	0