Mortgage Parameters
Term:
Rate:
Price:
Percent Down:
Monthly Maint/HOA:
Tax Rate:

Mortgage Summary
Property Total: $32,900
Down Payment $9,870
Mortgage Amount: $23,030

Mortgage Payment: $134.40 / month
Estimated Tax: + $18.28 / month
Maint / HOA: + $0 / month
Total Monthly Payment: = $152.68 / month

Total Interest Paid: $25,354.80 over 30 years
Total Tax Paid: $6,580.00 over 30 years
Amortization Table
Month Interest Principal Balance
Feb, 2025110.3524.0523005.95
Mar, 2025110.2424.1622981.79
Apr, 2025110.1224.2822957.51
May, 2025110.0024.4022933.11
Jun, 2025109.8924.5122908.60
Jul, 2025109.7724.6322883.97
Aug, 2025109.6524.7522859.23
Sep, 2025109.5324.8722834.36
Oct, 2025109.4124.9922809.37
Nov, 2025109.2925.1122784.27
Dec, 2025109.1725.2322759.04
Jan, 2026109.0525.3522733.70
Feb, 2026108.9325.4722708.23
Mar, 2026108.8125.5922682.64
Apr, 2026108.6925.7122656.93
May, 2026108.5625.8422631.09
Jun, 2026108.4425.9622605.13
Jul, 2026108.3226.0822579.05
Aug, 2026108.1926.2122552.84
Sep, 2026108.0726.3322526.51
Oct, 2026107.9426.4622500.05
Nov, 2026107.8126.5922473.46
Dec, 2026107.6926.7122446.74
Jan, 2027107.5626.8422419.90
Feb, 2027107.4326.9722392.93
Mar, 2027107.3027.1022365.83
Apr, 2027107.1727.2322338.60
May, 2027107.0427.3622311.24
Jun, 2027106.9127.4922283.75
Jul, 2027106.7827.6222256.12
Aug, 2027106.6427.7622228.37
Sep, 2027106.5127.8922200.48
Oct, 2027106.3828.0222172.45
Nov, 2027106.2428.1622144.30
Dec, 2027106.1128.2922116.00
Jan, 2028105.9728.4322087.58
Feb, 2028105.8428.5622059.01
Mar, 2028105.7028.7022030.31
Apr, 2028105.5628.8422001.47
May, 2028105.4228.9821972.50
Jun, 2028105.2829.1221943.38
Jul, 2028105.1529.2521914.13
Aug, 2028105.0129.3921884.73
Sep, 2028104.8629.5421855.20
Oct, 2028104.7229.6821825.52
Nov, 2028104.5829.8221795.70
Dec, 2028104.4429.9621765.74
Jan, 2029104.2930.1121735.63
Feb, 2029104.1530.2521705.38
Mar, 2029104.0030.4021674.99
Apr, 2029103.8630.5421644.45
May, 2029103.7130.6921613.76
Jun, 2029103.5730.8321582.93
Jul, 2029103.4230.9821551.95
Aug, 2029103.2731.1321520.81
Sep, 2029103.1231.2821489.54
Oct, 2029102.9731.4321458.11
Nov, 2029102.8231.5821426.53
Dec, 2029102.6731.7321394.80
Jan, 2030102.5231.8821362.91
Feb, 2030102.3632.0421330.88
Mar, 2030102.2132.1921298.69
Apr, 2030102.0632.3421266.34
May, 2030101.9032.5021233.84
Jun, 2030101.7532.6521201.19
Jul, 2030101.5932.8121168.38
Aug, 2030101.4332.9721135.41
Sep, 2030101.2733.1321102.28
Oct, 2030101.1233.2821069.00
Nov, 2030100.9633.4421035.55
Dec, 2030100.8033.6021001.95
Jan, 2031100.6333.7720968.18
Feb, 2031100.4733.9320934.26
Mar, 2031100.3134.0920900.17
Apr, 2031100.1534.2520865.91
May, 203199.9834.4220831.50
Jun, 203199.8234.5820796.91
Jul, 203199.6534.7520762.17
Aug, 203199.4934.9120727.25
Sep, 203199.3235.0820692.17
Oct, 203199.1535.2520656.92
Nov, 203198.9835.4220621.50
Dec, 203198.8135.5920585.91
Jan, 203298.6435.7620550.15
Feb, 203298.4735.9320514.22
Mar, 203298.3036.1020478.12
Apr, 203298.1236.2820441.84
May, 203297.9536.4520405.39
Jun, 203297.7836.6220368.77
Jul, 203297.6036.8020331.97
Aug, 203297.4236.9820294.99
Sep, 203297.2537.1520257.84
Oct, 203297.0737.3320220.51
Nov, 203296.8937.5120183.00
Dec, 203296.7137.6920145.31
Jan, 203396.5337.8720107.44
Feb, 203396.3538.0520069.39
Mar, 203396.1738.2320031.15
Apr, 203395.9838.4219992.74
May, 203395.8038.6019954.13
Jun, 203395.6138.7919915.35
Jul, 203395.4338.9719876.38
Aug, 203395.2439.1619837.22
Sep, 203395.0539.3519797.87
Oct, 203394.8639.5419758.33
Nov, 203394.6839.7219718.61
Dec, 203394.4939.9119678.70
Jan, 203494.2940.1119638.59
Feb, 203494.1040.3019598.29
Mar, 203493.9140.4919557.80
Apr, 203493.7140.6919517.11
May, 203493.5240.8819476.23
Jun, 203493.3241.0819435.16
Jul, 203493.1341.2719393.88
Aug, 203492.9341.4719352.41
Sep, 203492.7341.6719310.74
Oct, 203492.5341.8719268.87
Nov, 203492.3342.0719226.80
Dec, 203492.1342.2719184.53
Jan, 203591.9342.4719142.06
Feb, 203591.7242.6819099.38
Mar, 203591.5242.8819056.50
Apr, 203591.3143.0919013.41
May, 203591.1143.2918970.12
Jun, 203590.9043.5018926.61
Jul, 203590.6943.7118882.90
Aug, 203590.4843.9218838.99
Sep, 203590.2744.1318794.86
Oct, 203590.0644.3418750.51
Nov, 203589.8544.5518705.96
Dec, 203589.6344.7718661.19
Jan, 203689.4244.9818616.21
Feb, 203689.2045.2018571.01
Mar, 203688.9945.4118525.60
Apr, 203688.7745.6318479.97
May, 203688.5545.8518434.12
Jun, 203688.3346.0718388.05
Jul, 203688.1146.2918341.76
Aug, 203687.8946.5118295.25
Sep, 203687.6646.7418248.51
Oct, 203687.4446.9618201.55
Nov, 203687.2247.1818154.37
Dec, 203686.9947.4118106.96
Jan, 203786.7647.6418059.32
Feb, 203786.5347.8718011.45
Mar, 203786.3048.1017963.36
Apr, 203786.0748.3317915.03
May, 203785.8448.5617866.48
Jun, 203785.6148.7917817.69
Jul, 203785.3849.0217768.66
Aug, 203785.1449.2617719.40
Sep, 203784.9149.4917669.91
Oct, 203784.6749.7317620.18
Nov, 203784.4349.9717570.21
Dec, 203784.1950.2117520.00
Jan, 203883.9550.4517469.55
Feb, 203883.7150.6917418.86
Mar, 203883.4750.9317367.92
Apr, 203883.2251.1817316.74
May, 203882.9851.4217265.32
Jun, 203882.7351.6717213.65
Jul, 203882.4851.9217161.73
Aug, 203882.2352.1717109.56
Sep, 203881.9852.4217057.15
Oct, 203881.7352.6717004.48
Nov, 203881.4852.9216951.56
Dec, 203881.2353.1716898.39
Jan, 203980.9753.4316844.96
Feb, 203980.7253.6816791.27
Mar, 203980.4653.9416737.33
Apr, 203980.2054.2016683.13
May, 203979.9454.4616628.67
Jun, 203979.6854.7216573.95
Jul, 203979.4254.9816518.97
Aug, 203979.1555.2516463.72
Sep, 203978.8955.5116408.21
Oct, 203978.6255.7816352.43
Nov, 203978.3656.0416296.39
Dec, 203978.0956.3116240.07
Jan, 204077.8256.5816183.49
Feb, 204077.5556.8516126.64
Mar, 204077.2757.1316069.51
Apr, 204077.0057.4016012.11
May, 204076.7257.6815954.43
Jun, 204076.4557.9515896.48
Jul, 204076.1758.2315838.25
Aug, 204075.8958.5115779.74
Sep, 204075.6158.7915720.96
Oct, 204075.3359.0715661.89
Nov, 204075.0559.3515602.53
Dec, 204074.7659.6415542.89
Jan, 204174.4859.9215482.97
Feb, 204174.1960.2115422.76
Mar, 204173.9060.5015362.26
Apr, 204173.6160.7915301.47
May, 204173.3261.0815240.39
Jun, 204173.0361.3715179.02
Jul, 204172.7361.6715117.35
Aug, 204172.4461.9615055.39
Sep, 204172.1462.2614993.13
Oct, 204171.8462.5614930.57
Nov, 204171.5462.8614867.71
Dec, 204171.2463.1614804.55
Jan, 204270.9463.4614741.09
Feb, 204270.6363.7714677.33
Mar, 204270.3364.0714613.25
Apr, 204270.0264.3814548.88
May, 204269.7164.6914484.19
Jun, 204269.4065.0014419.19
Jul, 204269.0965.3114353.89
Aug, 204268.7865.6214288.26
Sep, 204268.4665.9414222.33
Oct, 204268.1566.2514156.08
Nov, 204267.8366.5714089.51
Dec, 204267.5166.8914022.62
Jan, 204367.1967.2113955.41
Feb, 204366.8767.5313887.88
Mar, 204366.5567.8513820.03
Apr, 204366.2268.1813751.85
May, 204365.8968.5113683.34
Jun, 204365.5768.8313614.51
Jul, 204365.2469.1613545.35
Aug, 204364.9069.5013475.85
Sep, 204364.5769.8313406.02
Oct, 204364.2470.1613335.86
Nov, 204363.9070.5013265.36
Dec, 204363.5670.8413194.52
Jan, 204463.2271.1813123.35
Feb, 204462.8871.5213051.83
Mar, 204462.5471.8612979.97
Apr, 204462.2072.2012907.77
May, 204461.8572.5512835.22
Jun, 204461.5072.9012762.32
Jul, 204461.1573.2512689.07
Aug, 204460.8073.6012615.47
Sep, 204460.4573.9512541.52
Oct, 204460.0974.3112467.22
Nov, 204459.7474.6612392.56
Dec, 204459.3875.0212317.54
Jan, 204559.0275.3812242.16
Feb, 204558.6675.7412166.42
Mar, 204558.3076.1012090.32
Apr, 204557.9376.4712013.85
May, 204557.5776.8311937.01
Jun, 204557.2077.2011859.81
Jul, 204556.8377.5711782.24
Aug, 204556.4677.9411704.30
Sep, 204556.0878.3211625.98
Oct, 204555.7178.6911547.29
Nov, 204555.3379.0711468.22
Dec, 204554.9579.4511388.77
Jan, 204654.5779.8311308.94
Feb, 204654.1980.2111228.73
Mar, 204653.8080.6011148.14
Apr, 204653.4280.9811067.15
May, 204653.0381.3710985.78
Jun, 204652.6481.7610904.02
Jul, 204652.2582.1510821.87
Aug, 204651.8582.5510739.33
Sep, 204651.4682.9410656.39
Oct, 204651.0683.3410573.05
Nov, 204650.6683.7410489.31
Dec, 204650.2684.1410405.17
Jan, 204749.8684.5410320.63
Feb, 204749.4584.9510235.68
Mar, 204749.0585.3510150.33
Apr, 204748.6485.7610064.57
May, 204748.2386.179978.39
Jun, 204747.8186.599891.81
Jul, 204747.4087.009804.80
Aug, 204746.9887.429717.39
Sep, 204746.5687.849629.55
Oct, 204746.1488.269541.29
Nov, 204745.7288.689452.61
Dec, 204745.2989.119363.50
Jan, 204844.8789.539273.97
Feb, 204844.4489.969184.01
Mar, 204844.0190.399093.61
Apr, 204843.5790.839002.79
May, 204843.1491.268911.52
Jun, 204842.7091.708819.83
Jul, 204842.2692.148727.69
Aug, 204841.8292.588635.11
Sep, 204841.3893.028542.08
Oct, 204840.9393.478448.62
Nov, 204840.4893.928354.70
Dec, 204840.0394.378260.33
Jan, 204939.5894.828165.51
Feb, 204939.1395.278070.24
Mar, 204938.6795.737974.51
Apr, 204938.2196.197878.32
May, 204937.7596.657781.67
Jun, 204937.2997.117684.56
Jul, 204936.8297.587586.98
Aug, 204936.3598.057488.93
Sep, 204935.8898.527390.42
Oct, 204935.4198.997291.43
Nov, 204934.9499.467191.97
Dec, 204934.4699.947092.03
Jan, 205033.98100.426991.61
Feb, 205033.50100.906890.71
Mar, 205033.02101.386789.33
Apr, 205032.53101.876687.46
May, 205032.04102.366585.11
Jun, 205031.55102.856482.26
Jul, 205031.06103.346378.92
Aug, 205030.57103.836275.09
Sep, 205030.07104.336170.76
Oct, 205029.57104.836065.92
Nov, 205029.07105.335960.59
Dec, 205028.56105.845854.75
Jan, 205128.05106.355748.41
Feb, 205127.54106.865641.55
Mar, 205127.03107.375534.18
Apr, 205126.52107.885426.30
May, 205126.00108.405317.90
Jun, 205125.48108.925208.98
Jul, 205124.96109.445099.54
Aug, 205124.44109.964989.58
Sep, 205123.91110.494879.09
Oct, 205123.38111.024768.07
Nov, 205122.85111.554656.51
Dec, 205122.31112.094544.42
Jan, 205221.78112.624431.80
Feb, 205221.24113.164318.64
Mar, 205220.69113.714204.93
Apr, 205220.15114.254090.68
May, 205219.60114.803975.88
Jun, 205219.05115.353860.53
Jul, 205218.50115.903744.63
Aug, 205217.94116.463628.17
Sep, 205217.38117.023511.16
Oct, 205216.82117.583393.58
Nov, 205216.26118.143275.44
Dec, 205215.69118.713156.74
Jan, 205315.13119.273037.46
Feb, 205314.55119.852917.62
Mar, 205313.98120.422797.20
Apr, 205313.40121.002676.20
May, 205312.82121.582554.62
Jun, 205312.24122.162432.46
Jul, 205311.66122.742309.72
Aug, 205311.07123.332186.39
Sep, 205310.48123.922062.46
Oct, 20539.88124.521937.95
Nov, 20539.29125.111812.83
Dec, 20538.69125.711687.12
Jan, 20548.08126.321560.80
Feb, 20547.48126.921433.88
Mar, 20546.87127.531306.35
Apr, 20546.26128.141178.21
May, 20545.65128.751049.46
Jun, 20545.03129.37920.09
Jul, 20544.41129.99790.10
Aug, 20543.79130.61659.48
Sep, 20543.16131.24528.24
Oct, 20542.53131.87396.37
Nov, 20541.90132.50263.87
Dec, 20541.26133.14130.74
Jan, 20550.63133.770