Mortgage Parameters

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

Mortgage Summary

Property Total:	$35,500
Down Payment	$10,650
Mortgage Amount:	$24,850
Mortgage Payment:	$145.02 / month
Estimated Tax:	+ $19.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $164.74 / month
Total Interest Paid:	$27,356.40 over 30 years
Total Tax Paid:	$7,100.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	119.07	25.95	24824.05
Feb, 2025	118.95	26.07	24797.98
Mar, 2025	118.82	26.20	24771.79
Apr, 2025	118.70	26.32	24745.46
May, 2025	118.57	26.45	24719.02
Jun, 2025	118.45	26.57	24692.44
Jul, 2025	118.32	26.70	24665.74
Aug, 2025	118.19	26.83	24638.91
Sep, 2025	118.06	26.96	24611.95
Oct, 2025	117.93	27.09	24584.86
Nov, 2025	117.80	27.22	24557.64
Dec, 2025	117.67	27.35	24530.30
Jan, 2026	117.54	27.48	24502.82
Feb, 2026	117.41	27.61	24475.21
Mar, 2026	117.28	27.74	24447.46
Apr, 2026	117.14	27.88	24419.59
May, 2026	117.01	28.01	24391.58
Jun, 2026	116.88	28.14	24363.44
Jul, 2026	116.74	28.28	24335.16
Aug, 2026	116.61	28.41	24306.74
Sep, 2026	116.47	28.55	24278.19
Oct, 2026	116.33	28.69	24249.51
Nov, 2026	116.20	28.82	24220.68
Dec, 2026	116.06	28.96	24191.72
Jan, 2027	115.92	29.10	24162.62
Feb, 2027	115.78	29.24	24133.38
Mar, 2027	115.64	29.38	24104.00
Apr, 2027	115.50	29.52	24074.47
May, 2027	115.36	29.66	24044.81
Jun, 2027	115.21	29.81	24015.01
Jul, 2027	115.07	29.95	23985.06
Aug, 2027	114.93	30.09	23954.97
Sep, 2027	114.78	30.24	23924.73
Oct, 2027	114.64	30.38	23894.35
Nov, 2027	114.49	30.53	23863.82
Dec, 2027	114.35	30.67	23833.15
Jan, 2028	114.20	30.82	23802.33
Feb, 2028	114.05	30.97	23771.36
Mar, 2028	113.90	31.12	23740.25
Apr, 2028	113.76	31.26	23708.98
May, 2028	113.61	31.41	23677.57
Jun, 2028	113.46	31.56	23646.00
Jul, 2028	113.30	31.72	23614.29
Aug, 2028	113.15	31.87	23582.42
Sep, 2028	113.00	32.02	23550.40
Oct, 2028	112.85	32.17	23518.22
Nov, 2028	112.69	32.33	23485.90
Dec, 2028	112.54	32.48	23453.41
Jan, 2029	112.38	32.64	23420.77
Feb, 2029	112.22	32.80	23387.98
Mar, 2029	112.07	32.95	23355.03
Apr, 2029	111.91	33.11	23321.91
May, 2029	111.75	33.27	23288.65
Jun, 2029	111.59	33.43	23255.22
Jul, 2029	111.43	33.59	23221.63
Aug, 2029	111.27	33.75	23187.88
Sep, 2029	111.11	33.91	23153.97
Oct, 2029	110.95	34.07	23119.89
Nov, 2029	110.78	34.24	23085.66
Dec, 2029	110.62	34.40	23051.25
Jan, 2030	110.45	34.57	23016.69
Feb, 2030	110.29	34.73	22981.96
Mar, 2030	110.12	34.90	22947.06
Apr, 2030	109.95	35.07	22911.99
May, 2030	109.79	35.23	22876.76
Jun, 2030	109.62	35.40	22841.36
Jul, 2030	109.45	35.57	22805.79
Aug, 2030	109.28	35.74	22770.04
Sep, 2030	109.11	35.91	22734.13
Oct, 2030	108.93	36.09	22698.04
Nov, 2030	108.76	36.26	22661.79
Dec, 2030	108.59	36.43	22625.35
Jan, 2031	108.41	36.61	22588.75
Feb, 2031	108.24	36.78	22551.96
Mar, 2031	108.06	36.96	22515.01
Apr, 2031	107.88	37.14	22477.87
May, 2031	107.71	37.31	22440.56
Jun, 2031	107.53	37.49	22403.06
Jul, 2031	107.35	37.67	22365.39
Aug, 2031	107.17	37.85	22327.54
Sep, 2031	106.99	38.03	22289.51
Oct, 2031	106.80	38.22	22251.29
Nov, 2031	106.62	38.40	22212.89
Dec, 2031	106.44	38.58	22174.31
Jan, 2032	106.25	38.77	22135.54
Feb, 2032	106.07	38.95	22096.59
Mar, 2032	105.88	39.14	22057.45
Apr, 2032	105.69	39.33	22018.12
May, 2032	105.50	39.52	21978.60
Jun, 2032	105.31	39.71	21938.89
Jul, 2032	105.12	39.90	21899.00
Aug, 2032	104.93	40.09	21858.91
Sep, 2032	104.74	40.28	21818.63
Oct, 2032	104.55	40.47	21778.16
Nov, 2032	104.35	40.67	21737.49
Dec, 2032	104.16	40.86	21696.63
Jan, 2033	103.96	41.06	21655.58
Feb, 2033	103.77	41.25	21614.32
Mar, 2033	103.57	41.45	21572.87
Apr, 2033	103.37	41.65	21531.22
May, 2033	103.17	41.85	21489.37
Jun, 2033	102.97	42.05	21447.32
Jul, 2033	102.77	42.25	21405.07
Aug, 2033	102.57	42.45	21362.61
Sep, 2033	102.36	42.66	21319.96
Oct, 2033	102.16	42.86	21277.10
Nov, 2033	101.95	43.07	21234.03
Dec, 2033	101.75	43.27	21190.75
Jan, 2034	101.54	43.48	21147.27
Feb, 2034	101.33	43.69	21103.58
Mar, 2034	101.12	43.90	21059.69
Apr, 2034	100.91	44.11	21015.58
May, 2034	100.70	44.32	20971.26
Jun, 2034	100.49	44.53	20926.72
Jul, 2034	100.27	44.75	20881.98
Aug, 2034	100.06	44.96	20837.02
Sep, 2034	99.84	45.18	20791.84
Oct, 2034	99.63	45.39	20746.45
Nov, 2034	99.41	45.61	20700.84
Dec, 2034	99.19	45.83	20655.01
Jan, 2035	98.97	46.05	20608.96
Feb, 2035	98.75	46.27	20562.69
Mar, 2035	98.53	46.49	20516.20
Apr, 2035	98.31	46.71	20469.49
May, 2035	98.08	46.94	20422.55
Jun, 2035	97.86	47.16	20375.39
Jul, 2035	97.63	47.39	20328.00
Aug, 2035	97.41	47.61	20280.39
Sep, 2035	97.18	47.84	20232.54
Oct, 2035	96.95	48.07	20184.47
Nov, 2035	96.72	48.30	20136.17
Dec, 2035	96.49	48.53	20087.64
Jan, 2036	96.25	48.77	20038.87
Feb, 2036	96.02	49.00	19989.87
Mar, 2036	95.78	49.24	19940.63
Apr, 2036	95.55	49.47	19891.16
May, 2036	95.31	49.71	19841.45
Jun, 2036	95.07	49.95	19791.51
Jul, 2036	94.83	50.19	19741.32
Aug, 2036	94.59	50.43	19690.90
Sep, 2036	94.35	50.67	19640.23
Oct, 2036	94.11	50.91	19589.32
Nov, 2036	93.87	51.15	19538.16
Dec, 2036	93.62	51.40	19486.76
Jan, 2037	93.37	51.65	19435.12
Feb, 2037	93.13	51.89	19383.22
Mar, 2037	92.88	52.14	19331.08
Apr, 2037	92.63	52.39	19278.69
May, 2037	92.38	52.64	19226.05
Jun, 2037	92.12	52.90	19173.15
Jul, 2037	91.87	53.15	19120.00
Aug, 2037	91.62	53.40	19066.60
Sep, 2037	91.36	53.66	19012.94
Oct, 2037	91.10	53.92	18959.02
Nov, 2037	90.85	54.17	18904.85
Dec, 2037	90.59	54.43	18850.42
Jan, 2038	90.32	54.70	18795.72
Feb, 2038	90.06	54.96	18740.76
Mar, 2038	89.80	55.22	18685.54
Apr, 2038	89.53	55.49	18630.06
May, 2038	89.27	55.75	18574.31
Jun, 2038	89.00	56.02	18518.29
Jul, 2038	88.73	56.29	18462.00
Aug, 2038	88.46	56.56	18405.45
Sep, 2038	88.19	56.83	18348.62
Oct, 2038	87.92	57.10	18291.52
Nov, 2038	87.65	57.37	18234.15
Dec, 2038	87.37	57.65	18176.50
Jan, 2039	87.10	57.92	18118.57
Feb, 2039	86.82	58.20	18060.37
Mar, 2039	86.54	58.48	18001.89
Apr, 2039	86.26	58.76	17943.13
May, 2039	85.98	59.04	17884.09
Jun, 2039	85.69	59.33	17824.76
Jul, 2039	85.41	59.61	17765.15
Aug, 2039	85.12	59.90	17705.26
Sep, 2039	84.84	60.18	17645.07
Oct, 2039	84.55	60.47	17584.60
Nov, 2039	84.26	60.76	17523.84
Dec, 2039	83.97	61.05	17462.79
Jan, 2040	83.68	61.34	17401.45
Feb, 2040	83.38	61.64	17339.81
Mar, 2040	83.09	61.93	17277.88
Apr, 2040	82.79	62.23	17215.65
May, 2040	82.49	62.53	17153.12
Jun, 2040	82.19	62.83	17090.29
Jul, 2040	81.89	63.13	17027.16
Aug, 2040	81.59	63.43	16963.73
Sep, 2040	81.28	63.74	16899.99
Oct, 2040	80.98	64.04	16835.95
Nov, 2040	80.67	64.35	16771.60
Dec, 2040	80.36	64.66	16706.95
Jan, 2041	80.05	64.97	16641.98
Feb, 2041	79.74	65.28	16576.71
Mar, 2041	79.43	65.59	16511.12
Apr, 2041	79.12	65.90	16445.21
May, 2041	78.80	66.22	16378.99
Jun, 2041	78.48	66.54	16312.45
Jul, 2041	78.16	66.86	16245.60
Aug, 2041	77.84	67.18	16178.42
Sep, 2041	77.52	67.50	16110.92
Oct, 2041	77.20	67.82	16043.10
Nov, 2041	76.87	68.15	15974.95
Dec, 2041	76.55	68.47	15906.48
Jan, 2042	76.22	68.80	15837.68
Feb, 2042	75.89	69.13	15768.55
Mar, 2042	75.56	69.46	15699.09
Apr, 2042	75.22	69.80	15629.29
May, 2042	74.89	70.13	15559.16
Jun, 2042	74.55	70.47	15488.70
Jul, 2042	74.22	70.80	15417.89
Aug, 2042	73.88	71.14	15346.75
Sep, 2042	73.54	71.48	15275.27
Oct, 2042	73.19	71.83	15203.44
Nov, 2042	72.85	72.17	15131.27
Dec, 2042	72.50	72.52	15058.75
Jan, 2043	72.16	72.86	14985.89
Feb, 2043	71.81	73.21	14912.68
Mar, 2043	71.46	73.56	14839.11
Apr, 2043	71.10	73.92	14765.20
May, 2043	70.75	74.27	14690.93
Jun, 2043	70.39	74.63	14616.30
Jul, 2043	70.04	74.98	14541.32
Aug, 2043	69.68	75.34	14465.98
Sep, 2043	69.32	75.70	14390.27
Oct, 2043	68.95	76.07	14314.21
Nov, 2043	68.59	76.43	14237.77
Dec, 2043	68.22	76.80	14160.98
Jan, 2044	67.85	77.17	14083.81
Feb, 2044	67.48	77.54	14006.28
Mar, 2044	67.11	77.91	13928.37
Apr, 2044	66.74	78.28	13850.09
May, 2044	66.37	78.65	13771.44
Jun, 2044	65.99	79.03	13692.40
Jul, 2044	65.61	79.41	13612.99
Aug, 2044	65.23	79.79	13533.20
Sep, 2044	64.85	80.17	13453.03
Oct, 2044	64.46	80.56	13372.47
Nov, 2044	64.08	80.94	13291.53
Dec, 2044	63.69	81.33	13210.20
Jan, 2045	63.30	81.72	13128.47
Feb, 2045	62.91	82.11	13046.36
Mar, 2045	62.51	82.51	12963.86
Apr, 2045	62.12	82.90	12880.95
May, 2045	61.72	83.30	12797.66
Jun, 2045	61.32	83.70	12713.96
Jul, 2045	60.92	84.10	12629.86
Aug, 2045	60.52	84.50	12545.36
Sep, 2045	60.11	84.91	12460.45
Oct, 2045	59.71	85.31	12375.14
Nov, 2045	59.30	85.72	12289.41
Dec, 2045	58.89	86.13	12203.28
Jan, 2046	58.47	86.55	12116.73
Feb, 2046	58.06	86.96	12029.77
Mar, 2046	57.64	87.38	11942.40
Apr, 2046	57.22	87.80	11854.60
May, 2046	56.80	88.22	11766.38
Jun, 2046	56.38	88.64	11677.74
Jul, 2046	55.96	89.06	11588.68
Aug, 2046	55.53	89.49	11499.19
Sep, 2046	55.10	89.92	11409.27
Oct, 2046	54.67	90.35	11318.92
Nov, 2046	54.24	90.78	11228.14
Dec, 2046	53.80	91.22	11136.92
Jan, 2047	53.36	91.66	11045.26
Feb, 2047	52.93	92.09	10953.17
Mar, 2047	52.48	92.54	10860.63
Apr, 2047	52.04	92.98	10767.65
May, 2047	51.59	93.43	10674.23
Jun, 2047	51.15	93.87	10580.35
Jul, 2047	50.70	94.32	10486.03
Aug, 2047	50.25	94.77	10391.26
Sep, 2047	49.79	95.23	10296.03
Oct, 2047	49.34	95.68	10200.34
Nov, 2047	48.88	96.14	10104.20
Dec, 2047	48.42	96.60	10007.60
Jan, 2048	47.95	97.07	9910.53
Feb, 2048	47.49	97.53	9813.00
Mar, 2048	47.02	98.00	9715.00
Apr, 2048	46.55	98.47	9616.53
May, 2048	46.08	98.94	9517.59
Jun, 2048	45.61	99.41	9418.17
Jul, 2048	45.13	99.89	9318.28
Aug, 2048	44.65	100.37	9217.91
Sep, 2048	44.17	100.85	9117.06
Oct, 2048	43.69	101.33	9015.73
Nov, 2048	43.20	101.82	8913.91
Dec, 2048	42.71	102.31	8811.60
Jan, 2049	42.22	102.80	8708.80
Feb, 2049	41.73	103.29	8605.51
Mar, 2049	41.23	103.79	8501.73
Apr, 2049	40.74	104.28	8397.44
May, 2049	40.24	104.78	8292.66
Jun, 2049	39.74	105.28	8187.38
Jul, 2049	39.23	105.79	8081.59
Aug, 2049	38.72	106.30	7975.29
Sep, 2049	38.21	106.81	7868.49
Oct, 2049	37.70	107.32	7761.17
Nov, 2049	37.19	107.83	7653.34
Dec, 2049	36.67	108.35	7544.99
Jan, 2050	36.15	108.87	7436.13
Feb, 2050	35.63	109.39	7326.74
Mar, 2050	35.11	109.91	7216.82
Apr, 2050	34.58	110.44	7106.38
May, 2050	34.05	110.97	6995.42
Jun, 2050	33.52	111.50	6883.92
Jul, 2050	32.99	112.03	6771.88
Aug, 2050	32.45	112.57	6659.31
Sep, 2050	31.91	113.11	6546.20
Oct, 2050	31.37	113.65	6432.55
Nov, 2050	30.82	114.20	6318.35
Dec, 2050	30.28	114.74	6203.60
Jan, 2051	29.73	115.29	6088.31
Feb, 2051	29.17	115.85	5972.46
Mar, 2051	28.62	116.40	5856.06
Apr, 2051	28.06	116.96	5739.10
May, 2051	27.50	117.52	5621.58
Jun, 2051	26.94	118.08	5503.50
Jul, 2051	26.37	118.65	5384.85
Aug, 2051	25.80	119.22	5265.63
Sep, 2051	25.23	119.79	5145.84
Oct, 2051	24.66	120.36	5025.48
Nov, 2051	24.08	120.94	4904.54
Dec, 2051	23.50	121.52	4783.02
Jan, 2052	22.92	122.10	4660.92
Feb, 2052	22.33	122.69	4538.23
Mar, 2052	21.75	123.27	4414.96
Apr, 2052	21.16	123.86	4291.09
May, 2052	20.56	124.46	4166.64
Jun, 2052	19.97	125.05	4041.58
Jul, 2052	19.37	125.65	3915.93
Aug, 2052	18.76	126.26	3789.67
Sep, 2052	18.16	126.86	3662.81
Oct, 2052	17.55	127.47	3535.34
Nov, 2052	16.94	128.08	3407.26
Dec, 2052	16.33	128.69	3278.57
Jan, 2053	15.71	129.31	3149.26
Feb, 2053	15.09	129.93	3019.33
Mar, 2053	14.47	130.55	2888.77
Apr, 2053	13.84	131.18	2757.60
May, 2053	13.21	131.81	2625.79
Jun, 2053	12.58	132.44	2493.35
Jul, 2053	11.95	133.07	2360.28
Aug, 2053	11.31	133.71	2226.57
Sep, 2053	10.67	134.35	2092.22
Oct, 2053	10.03	134.99	1957.22
Nov, 2053	9.38	135.64	1821.58
Dec, 2053	8.73	136.29	1685.29
Jan, 2054	8.08	136.94	1548.34
Feb, 2054	7.42	137.60	1410.74
Mar, 2054	6.76	138.26	1272.48
Apr, 2054	6.10	138.92	1133.56
May, 2054	5.43	139.59	993.97
Jun, 2054	4.76	140.26	853.72
Jul, 2054	4.09	140.93	712.79
Aug, 2054	3.42	141.60	571.18
Sep, 2054	2.74	142.28	428.90
Oct, 2054	2.06	142.96	285.93
Nov, 2054	1.37	143.65	142.28
Dec, 2054	0.68	144.34	0