Mortgage Parameters

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

Mortgage Summary

Property Total:	$85,500
Down Payment	$25,650
Mortgage Amount:	$59,850
Mortgage Payment:	$349.27 / month
Estimated Tax:	+ $47.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $396.77 / month
Total Interest Paid:	$65,887.20 over 30 years
Total Tax Paid:	$17,100.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	286.78	62.49	59787.51
Feb, 2025	286.48	62.79	59724.72
Mar, 2025	286.18	63.09	59661.63
Apr, 2025	285.88	63.39	59598.24
May, 2025	285.57	63.70	59534.55
Jun, 2025	285.27	64.00	59470.55
Jul, 2025	284.96	64.31	59406.24
Aug, 2025	284.65	64.62	59341.63
Sep, 2025	284.35	64.92	59276.70
Oct, 2025	284.03	65.24	59211.46
Nov, 2025	283.72	65.55	59145.92
Dec, 2025	283.41	65.86	59080.05
Jan, 2026	283.09	66.18	59013.88
Feb, 2026	282.77	66.50	58947.38
Mar, 2026	282.46	66.81	58880.57
Apr, 2026	282.14	67.13	58813.43
May, 2026	281.81	67.46	58745.98
Jun, 2026	281.49	67.78	58678.20
Jul, 2026	281.17	68.10	58610.09
Aug, 2026	280.84	68.43	58541.66
Sep, 2026	280.51	68.76	58472.91
Oct, 2026	280.18	69.09	58403.82
Nov, 2026	279.85	69.42	58334.40
Dec, 2026	279.52	69.75	58264.65
Jan, 2027	279.18	70.09	58194.57
Feb, 2027	278.85	70.42	58124.14
Mar, 2027	278.51	70.76	58053.39
Apr, 2027	278.17	71.10	57982.29
May, 2027	277.83	71.44	57910.85
Jun, 2027	277.49	71.78	57839.07
Jul, 2027	277.15	72.12	57766.94
Aug, 2027	276.80	72.47	57694.47
Sep, 2027	276.45	72.82	57621.66
Oct, 2027	276.10	73.17	57548.49
Nov, 2027	275.75	73.52	57474.97
Dec, 2027	275.40	73.87	57401.11
Jan, 2028	275.05	74.22	57326.88
Feb, 2028	274.69	74.58	57252.30
Mar, 2028	274.33	74.94	57177.37
Apr, 2028	273.97	75.30	57102.07
May, 2028	273.61	75.66	57026.42
Jun, 2028	273.25	76.02	56950.40
Jul, 2028	272.89	76.38	56874.02
Aug, 2028	272.52	76.75	56797.27
Sep, 2028	272.15	77.12	56720.15
Oct, 2028	271.78	77.49	56642.66
Nov, 2028	271.41	77.86	56564.81
Dec, 2028	271.04	78.23	56486.58
Jan, 2029	270.66	78.61	56407.97
Feb, 2029	270.29	78.98	56328.99
Mar, 2029	269.91	79.36	56249.63
Apr, 2029	269.53	79.74	56169.89
May, 2029	269.15	80.12	56089.77
Jun, 2029	268.76	80.51	56009.26
Jul, 2029	268.38	80.89	55928.37
Aug, 2029	267.99	81.28	55847.09
Sep, 2029	267.60	81.67	55765.42
Oct, 2029	267.21	82.06	55683.36
Nov, 2029	266.82	82.45	55600.90
Dec, 2029	266.42	82.85	55518.05
Jan, 2030	266.02	83.25	55434.81
Feb, 2030	265.63	83.64	55351.16
Mar, 2030	265.22	84.05	55267.12
Apr, 2030	264.82	84.45	55182.67
May, 2030	264.42	84.85	55097.82
Jun, 2030	264.01	85.26	55012.56
Jul, 2030	263.60	85.67	54926.89
Aug, 2030	263.19	86.08	54840.81
Sep, 2030	262.78	86.49	54754.32
Oct, 2030	262.36	86.91	54667.41
Nov, 2030	261.95	87.32	54580.09
Dec, 2030	261.53	87.74	54492.35
Jan, 2031	261.11	88.16	54404.19
Feb, 2031	260.69	88.58	54315.61
Mar, 2031	260.26	89.01	54226.60
Apr, 2031	259.84	89.43	54137.17
May, 2031	259.41	89.86	54047.30
Jun, 2031	258.98	90.29	53957.01
Jul, 2031	258.54	90.73	53866.28
Aug, 2031	258.11	91.16	53775.12
Sep, 2031	257.67	91.60	53683.52
Oct, 2031	257.23	92.04	53591.49
Nov, 2031	256.79	92.48	53499.01
Dec, 2031	256.35	92.92	53406.09
Jan, 2032	255.90	93.37	53312.72
Feb, 2032	255.46	93.81	53218.91
Mar, 2032	255.01	94.26	53124.65
Apr, 2032	254.56	94.71	53029.93
May, 2032	254.10	95.17	52934.77
Jun, 2032	253.65	95.62	52839.14
Jul, 2032	253.19	96.08	52743.06
Aug, 2032	252.73	96.54	52646.52
Sep, 2032	252.26	97.01	52549.51
Oct, 2032	251.80	97.47	52452.04
Nov, 2032	251.33	97.94	52354.10
Dec, 2032	250.86	98.41	52255.70
Jan, 2033	250.39	98.88	52156.82
Feb, 2033	249.92	99.35	52057.47
Mar, 2033	249.44	99.83	51957.64
Apr, 2033	248.96	100.31	51857.33
May, 2033	248.48	100.79	51756.55
Jun, 2033	248.00	101.27	51655.28
Jul, 2033	247.51	101.76	51553.52
Aug, 2033	247.03	102.24	51451.28
Sep, 2033	246.54	102.73	51348.55
Oct, 2033	246.05	103.22	51245.32
Nov, 2033	245.55	103.72	51141.60
Dec, 2033	245.05	104.22	51037.38
Jan, 2034	244.55	104.72	50932.67
Feb, 2034	244.05	105.22	50827.45
Mar, 2034	243.55	105.72	50721.73
Apr, 2034	243.04	106.23	50615.50
May, 2034	242.53	106.74	50508.76
Jun, 2034	242.02	107.25	50401.51
Jul, 2034	241.51	107.76	50293.75
Aug, 2034	240.99	108.28	50185.47
Sep, 2034	240.47	108.80	50076.67
Oct, 2034	239.95	109.32	49967.36
Nov, 2034	239.43	109.84	49857.51
Dec, 2034	238.90	110.37	49747.14
Jan, 2035	238.37	110.90	49636.24
Feb, 2035	237.84	111.43	49524.82
Mar, 2035	237.31	111.96	49412.85
Apr, 2035	236.77	112.50	49300.35
May, 2035	236.23	113.04	49187.31
Jun, 2035	235.69	113.58	49073.73
Jul, 2035	235.14	114.13	48959.61
Aug, 2035	234.60	114.67	48844.93
Sep, 2035	234.05	115.22	48729.71
Oct, 2035	233.50	115.77	48613.94
Nov, 2035	232.94	116.33	48497.61
Dec, 2035	232.38	116.89	48380.73
Jan, 2036	231.82	117.45	48263.28
Feb, 2036	231.26	118.01	48145.27
Mar, 2036	230.70	118.57	48026.70
Apr, 2036	230.13	119.14	47907.56
May, 2036	229.56	119.71	47787.84
Jun, 2036	228.98	120.29	47667.56
Jul, 2036	228.41	120.86	47546.69
Aug, 2036	227.83	121.44	47425.25
Sep, 2036	227.25	122.02	47303.23
Oct, 2036	226.66	122.61	47180.62
Nov, 2036	226.07	123.20	47057.42
Dec, 2036	225.48	123.79	46933.64
Jan, 2037	224.89	124.38	46809.26
Feb, 2037	224.29	124.98	46684.28
Mar, 2037	223.70	125.57	46558.71
Apr, 2037	223.09	126.18	46432.53
May, 2037	222.49	126.78	46305.75
Jun, 2037	221.88	127.39	46178.36
Jul, 2037	221.27	128.00	46050.36
Aug, 2037	220.66	128.61	45921.75
Sep, 2037	220.04	129.23	45792.52
Oct, 2037	219.42	129.85	45662.67
Nov, 2037	218.80	130.47	45532.20
Dec, 2037	218.18	131.09	45401.11
Jan, 2038	217.55	131.72	45269.39
Feb, 2038	216.92	132.35	45137.03
Mar, 2038	216.28	132.99	45004.04
Apr, 2038	215.64	133.63	44870.42
May, 2038	215.00	134.27	44736.15
Jun, 2038	214.36	134.91	44601.24
Jul, 2038	213.71	135.56	44465.69
Aug, 2038	213.06	136.21	44329.48
Sep, 2038	212.41	136.86	44192.62
Oct, 2038	211.76	137.51	44055.11
Nov, 2038	211.10	138.17	43916.94
Dec, 2038	210.44	138.83	43778.10
Jan, 2039	209.77	139.50	43638.60
Feb, 2039	209.10	140.17	43498.44
Mar, 2039	208.43	140.84	43357.60
Apr, 2039	207.76	141.51	43216.08
May, 2039	207.08	142.19	43073.89
Jun, 2039	206.40	142.87	42931.01
Jul, 2039	205.71	143.56	42787.45
Aug, 2039	205.02	144.25	42643.21
Sep, 2039	204.33	144.94	42498.27
Oct, 2039	203.64	145.63	42352.64
Nov, 2039	202.94	146.33	42206.31
Dec, 2039	202.24	147.03	42059.28
Jan, 2040	201.53	147.74	41911.54
Feb, 2040	200.83	148.44	41763.10
Mar, 2040	200.11	149.16	41613.94
Apr, 2040	199.40	149.87	41464.07
May, 2040	198.68	150.59	41313.48
Jun, 2040	197.96	151.31	41162.17
Jul, 2040	197.24	152.03	41010.14
Aug, 2040	196.51	152.76	40857.38
Sep, 2040	195.77	153.50	40703.88
Oct, 2040	195.04	154.23	40549.65
Nov, 2040	194.30	154.97	40394.68
Dec, 2040	193.56	155.71	40238.97
Jan, 2041	192.81	156.46	40082.51
Feb, 2041	192.06	157.21	39925.30
Mar, 2041	191.31	157.96	39767.34
Apr, 2041	190.55	158.72	39608.62
May, 2041	189.79	159.48	39449.14
Jun, 2041	189.03	160.24	39288.90
Jul, 2041	188.26	161.01	39127.89
Aug, 2041	187.49	161.78	38966.11
Sep, 2041	186.71	162.56	38803.55
Oct, 2041	185.93	163.34	38640.21
Nov, 2041	185.15	164.12	38476.09
Dec, 2041	184.36	164.91	38311.19
Jan, 2042	183.57	165.70	38145.49
Feb, 2042	182.78	166.49	37979.00
Mar, 2042	181.98	167.29	37811.72
Apr, 2042	181.18	168.09	37643.63
May, 2042	180.38	168.89	37474.73
Jun, 2042	179.57	169.70	37305.03
Jul, 2042	178.75	170.52	37134.51
Aug, 2042	177.94	171.33	36963.18
Sep, 2042	177.12	172.15	36791.03
Oct, 2042	176.29	172.98	36618.05
Nov, 2042	175.46	173.81	36444.24
Dec, 2042	174.63	174.64	36269.60
Jan, 2043	173.79	175.48	36094.12
Feb, 2043	172.95	176.32	35917.80
Mar, 2043	172.11	177.16	35740.63
Apr, 2043	171.26	178.01	35562.62
May, 2043	170.40	178.87	35383.76
Jun, 2043	169.55	179.72	35204.03
Jul, 2043	168.69	180.58	35023.45
Aug, 2043	167.82	181.45	34842.00
Sep, 2043	166.95	182.32	34659.68
Oct, 2043	166.08	183.19	34476.49
Nov, 2043	165.20	184.07	34292.42
Dec, 2043	164.32	184.95	34107.47
Jan, 2044	163.43	185.84	33921.63
Feb, 2044	162.54	186.73	33734.90
Mar, 2044	161.65	187.62	33547.28
Apr, 2044	160.75	188.52	33358.75
May, 2044	159.84	189.43	33169.33
Jun, 2044	158.94	190.33	32978.99
Jul, 2044	158.02	191.25	32787.75
Aug, 2044	157.11	192.16	32595.59
Sep, 2044	156.19	193.08	32402.50
Oct, 2044	155.26	194.01	32208.49
Nov, 2044	154.33	194.94	32013.56
Dec, 2044	153.40	195.87	31817.69
Jan, 2045	152.46	196.81	31620.88
Feb, 2045	151.52	197.75	31423.12
Mar, 2045	150.57	198.70	31224.42
Apr, 2045	149.62	199.65	31024.77
May, 2045	148.66	200.61	30824.16
Jun, 2045	147.70	201.57	30622.59
Jul, 2045	146.73	202.54	30420.05
Aug, 2045	145.76	203.51	30216.54
Sep, 2045	144.79	204.48	30012.06
Oct, 2045	143.81	205.46	29806.60
Nov, 2045	142.82	206.45	29600.15
Dec, 2045	141.83	207.44	29392.72
Jan, 2046	140.84	208.43	29184.29
Feb, 2046	139.84	209.43	28974.86
Mar, 2046	138.84	210.43	28764.43
Apr, 2046	137.83	211.44	28552.99
May, 2046	136.82	212.45	28340.53
Jun, 2046	135.80	213.47	28127.06
Jul, 2046	134.78	214.49	27912.57
Aug, 2046	133.75	215.52	27697.04
Sep, 2046	132.71	216.56	27480.49
Oct, 2046	131.68	217.59	27262.90
Nov, 2046	130.63	218.64	27044.26
Dec, 2046	129.59	219.68	26824.58
Jan, 2047	128.53	220.74	26603.84
Feb, 2047	127.48	221.79	26382.05
Mar, 2047	126.41	222.86	26159.19
Apr, 2047	125.35	223.92	25935.27
May, 2047	124.27	225.00	25710.27
Jun, 2047	123.20	226.07	25484.20
Jul, 2047	122.11	227.16	25257.04
Aug, 2047	121.02	228.25	25028.79
Sep, 2047	119.93	229.34	24799.45
Oct, 2047	118.83	230.44	24569.01
Nov, 2047	117.73	231.54	24337.47
Dec, 2047	116.62	232.65	24104.82
Jan, 2048	115.50	233.77	23871.05
Feb, 2048	114.38	234.89	23636.16
Mar, 2048	113.26	236.01	23400.15
Apr, 2048	112.13	237.14	23163.00
May, 2048	110.99	238.28	22924.72
Jun, 2048	109.85	239.42	22685.30
Jul, 2048	108.70	240.57	22444.73
Aug, 2048	107.55	241.72	22203.01
Sep, 2048	106.39	242.88	21960.13
Oct, 2048	105.23	244.04	21716.08
Nov, 2048	104.06	245.21	21470.87
Dec, 2048	102.88	246.39	21224.48
Jan, 2049	101.70	247.57	20976.91
Feb, 2049	100.51	248.76	20728.15
Mar, 2049	99.32	249.95	20478.21
Apr, 2049	98.12	251.15	20227.06
May, 2049	96.92	252.35	19974.71
Jun, 2049	95.71	253.56	19721.16
Jul, 2049	94.50	254.77	19466.38
Aug, 2049	93.28	255.99	19210.39
Sep, 2049	92.05	257.22	18953.17
Oct, 2049	90.82	258.45	18694.72
Nov, 2049	89.58	259.69	18435.03
Dec, 2049	88.33	260.94	18174.09
Jan, 2050	87.08	262.19	17911.90
Feb, 2050	85.83	263.44	17648.46
Mar, 2050	84.57	264.70	17383.76
Apr, 2050	83.30	265.97	17117.78
May, 2050	82.02	267.25	16850.54
Jun, 2050	80.74	268.53	16582.01
Jul, 2050	79.46	269.81	16312.19
Aug, 2050	78.16	271.11	16041.09
Sep, 2050	76.86	272.41	15768.68
Oct, 2050	75.56	273.71	15494.97
Nov, 2050	74.25	275.02	15219.95
Dec, 2050	72.93	276.34	14943.60
Jan, 2051	71.60	277.67	14665.94
Feb, 2051	70.27	279.00	14386.94
Mar, 2051	68.94	280.33	14106.61
Apr, 2051	67.59	281.68	13824.94
May, 2051	66.24	283.03	13541.91
Jun, 2051	64.89	284.38	13257.53
Jul, 2051	63.53	285.74	12971.78
Aug, 2051	62.16	287.11	12684.67
Sep, 2051	60.78	288.49	12396.18
Oct, 2051	59.40	289.87	12106.31
Nov, 2051	58.01	291.26	11815.05
Dec, 2051	56.61	292.66	11522.39
Jan, 2052	55.21	294.06	11228.33
Feb, 2052	53.80	295.47	10932.87
Mar, 2052	52.39	296.88	10635.98
Apr, 2052	50.96	298.31	10337.68
May, 2052	49.53	299.74	10037.94
Jun, 2052	48.10	301.17	9736.77
Jul, 2052	46.66	302.61	9434.16
Aug, 2052	45.21	304.06	9130.09
Sep, 2052	43.75	305.52	8824.57
Oct, 2052	42.28	306.99	8517.58
Nov, 2052	40.81	308.46	8209.13
Dec, 2052	39.34	309.93	7899.19
Jan, 2053	37.85	311.42	7587.77
Feb, 2053	36.36	312.91	7274.86
Mar, 2053	34.86	314.41	6960.45
Apr, 2053	33.35	315.92	6644.53
May, 2053	31.84	317.43	6327.10
Jun, 2053	30.32	318.95	6008.15
Jul, 2053	28.79	320.48	5687.67
Aug, 2053	27.25	322.02	5365.65
Sep, 2053	25.71	323.56	5042.09
Oct, 2053	24.16	325.11	4716.98
Nov, 2053	22.60	326.67	4390.31
Dec, 2053	21.04	328.23	4062.08
Jan, 2054	19.46	329.81	3732.27
Feb, 2054	17.88	331.39	3400.89
Mar, 2054	16.30	332.97	3067.91
Apr, 2054	14.70	334.57	2733.34
May, 2054	13.10	336.17	2397.17
Jun, 2054	11.49	337.78	2059.39
Jul, 2054	9.87	339.40	1719.99
Aug, 2054	8.24	341.03	1378.96
Sep, 2054	6.61	342.66	1036.29
Oct, 2054	4.97	344.30	691.99
Nov, 2054	3.32	345.95	346.04
Dec, 2054	1.66	347.61	0