Mortgage Parameters

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

Mortgage Summary

Property Total:	$149,000
Down Payment	$44,700
Mortgage Amount:	$104,300
Mortgage Payment:	$608.67 / month
Estimated Tax:	+ $82.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $691.45 / month
Total Interest Paid:	$114,822.00 over 30 years
Total Tax Paid:	$29,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Mar, 2025	499.77	108.90	104191.10
Apr, 2025	499.25	109.42	104081.68
May, 2025	498.72	109.95	103971.73
Jun, 2025	498.20	110.47	103861.26
Jul, 2025	497.67	111.00	103750.26
Aug, 2025	497.14	111.53	103638.73
Sep, 2025	496.60	112.07	103526.66
Oct, 2025	496.07	112.60	103414.06
Nov, 2025	495.53	113.14	103300.91
Dec, 2025	494.98	113.69	103187.22
Jan, 2026	494.44	114.23	103072.99
Feb, 2026	493.89	114.78	102958.21
Mar, 2026	493.34	115.33	102842.89
Apr, 2026	492.79	115.88	102727.00
May, 2026	492.23	116.44	102610.57
Jun, 2026	491.68	116.99	102493.57
Jul, 2026	491.12	117.55	102376.02
Aug, 2026	490.55	118.12	102257.90
Sep, 2026	489.99	118.68	102139.22
Oct, 2026	489.42	119.25	102019.96
Nov, 2026	488.85	119.82	101900.14
Dec, 2026	488.27	120.40	101779.74
Jan, 2027	487.69	120.98	101658.77
Feb, 2027	487.11	121.56	101537.21
Mar, 2027	486.53	122.14	101415.07
Apr, 2027	485.95	122.72	101292.35
May, 2027	485.36	123.31	101169.04
Jun, 2027	484.77	123.90	101045.14
Jul, 2027	484.17	124.50	100920.64
Aug, 2027	483.58	125.09	100795.55
Sep, 2027	482.98	125.69	100669.86
Oct, 2027	482.38	126.29	100543.57
Nov, 2027	481.77	126.90	100416.67
Dec, 2027	481.16	127.51	100289.16
Jan, 2028	480.55	128.12	100161.04
Feb, 2028	479.94	128.73	100032.31
Mar, 2028	479.32	129.35	99902.96
Apr, 2028	478.70	129.97	99772.99
May, 2028	478.08	130.59	99642.40
Jun, 2028	477.45	131.22	99511.19
Jul, 2028	476.82	131.85	99379.34
Aug, 2028	476.19	132.48	99246.86
Sep, 2028	475.56	133.11	99113.75
Oct, 2028	474.92	133.75	98980.00
Nov, 2028	474.28	134.39	98845.61
Dec, 2028	473.64	135.03	98710.58
Jan, 2029	472.99	135.68	98574.89
Feb, 2029	472.34	136.33	98438.56
Mar, 2029	471.68	136.99	98301.58
Apr, 2029	471.03	137.64	98163.93
May, 2029	470.37	138.30	98025.63
Jun, 2029	469.71	138.96	97886.67
Jul, 2029	469.04	139.63	97747.04
Aug, 2029	468.37	140.30	97606.74
Sep, 2029	467.70	140.97	97465.77
Oct, 2029	467.02	141.65	97324.12
Nov, 2029	466.34	142.33	97181.80
Dec, 2029	465.66	143.01	97038.79
Jan, 2030	464.98	143.69	96895.10
Feb, 2030	464.29	144.38	96750.72
Mar, 2030	463.60	145.07	96605.64
Apr, 2030	462.90	145.77	96459.88
May, 2030	462.20	146.47	96313.41
Jun, 2030	461.50	147.17	96166.24
Jul, 2030	460.80	147.87	96018.37
Aug, 2030	460.09	148.58	95869.79
Sep, 2030	459.38	149.29	95720.49
Oct, 2030	458.66	150.01	95570.48
Nov, 2030	457.94	150.73	95419.76
Dec, 2030	457.22	151.45	95268.30
Jan, 2031	456.49	152.18	95116.13
Feb, 2031	455.76	152.91	94963.22
Mar, 2031	455.03	153.64	94809.59
Apr, 2031	454.30	154.37	94655.21
May, 2031	453.56	155.11	94500.10
Jun, 2031	452.81	155.86	94344.24
Jul, 2031	452.07	156.60	94187.64
Aug, 2031	451.32	157.35	94030.28
Sep, 2031	450.56	158.11	93872.17
Oct, 2031	449.80	158.87	93713.31
Nov, 2031	449.04	159.63	93553.68
Dec, 2031	448.28	160.39	93393.29
Jan, 2032	447.51	161.16	93232.13
Feb, 2032	446.74	161.93	93070.20
Mar, 2032	445.96	162.71	92907.49
Apr, 2032	445.18	163.49	92744.00
May, 2032	444.40	164.27	92579.73
Jun, 2032	443.61	165.06	92414.67
Jul, 2032	442.82	165.85	92248.82
Aug, 2032	442.03	166.64	92082.18
Sep, 2032	441.23	167.44	91914.73
Oct, 2032	440.42	168.25	91746.49
Nov, 2032	439.62	169.05	91577.44
Dec, 2032	438.81	169.86	91407.57
Jan, 2033	437.99	170.68	91236.90
Feb, 2033	437.18	171.49	91065.41
Mar, 2033	436.36	172.31	90893.09
Apr, 2033	435.53	173.14	90719.95
May, 2033	434.70	173.97	90545.98
Jun, 2033	433.87	174.80	90371.18
Jul, 2033	433.03	175.64	90195.53
Aug, 2033	432.19	176.48	90019.05
Sep, 2033	431.34	177.33	89841.72
Oct, 2033	430.49	178.18	89663.54
Nov, 2033	429.64	179.03	89484.51
Dec, 2033	428.78	179.89	89304.62
Jan, 2034	427.92	180.75	89123.87
Feb, 2034	427.05	181.62	88942.25
Mar, 2034	426.18	182.49	88759.76
Apr, 2034	425.31	183.36	88576.40
May, 2034	424.43	184.24	88392.16
Jun, 2034	423.55	185.12	88207.04
Jul, 2034	422.66	186.01	88021.02
Aug, 2034	421.77	186.90	87834.12
Sep, 2034	420.87	187.80	87646.32
Oct, 2034	419.97	188.70	87457.62
Nov, 2034	419.07	189.60	87268.02
Dec, 2034	418.16	190.51	87077.51
Jan, 2035	417.25	191.42	86886.09
Feb, 2035	416.33	192.34	86693.75
Mar, 2035	415.41	193.26	86500.49
Apr, 2035	414.48	194.19	86306.30
May, 2035	413.55	195.12	86111.18
Jun, 2035	412.62	196.05	85915.12
Jul, 2035	411.68	196.99	85718.13
Aug, 2035	410.73	197.94	85520.19
Sep, 2035	409.78	198.89	85321.31
Oct, 2035	408.83	199.84	85121.47
Nov, 2035	407.87	200.80	84920.67
Dec, 2035	406.91	201.76	84718.91
Jan, 2036	405.94	202.73	84516.19
Feb, 2036	404.97	203.70	84312.49
Mar, 2036	404.00	204.67	84107.82
Apr, 2036	403.02	205.65	83902.17
May, 2036	402.03	206.64	83695.53
Jun, 2036	401.04	207.63	83487.90
Jul, 2036	400.05	208.62	83279.27
Aug, 2036	399.05	209.62	83069.65
Sep, 2036	398.04	210.63	82859.02
Oct, 2036	397.03	211.64	82647.39
Nov, 2036	396.02	212.65	82434.73
Dec, 2036	395.00	213.67	82221.06
Jan, 2037	393.98	214.69	82006.37
Feb, 2037	392.95	215.72	81790.65
Mar, 2037	391.91	216.76	81573.89
Apr, 2037	390.87	217.80	81356.10
May, 2037	389.83	218.84	81137.26
Jun, 2037	388.78	219.89	80917.37
Jul, 2037	387.73	220.94	80696.43
Aug, 2037	386.67	222.00	80474.43
Sep, 2037	385.61	223.06	80251.37
Oct, 2037	384.54	224.13	80027.23
Nov, 2037	383.46	225.21	79802.03
Dec, 2037	382.38	226.29	79575.74
Jan, 2038	381.30	227.37	79348.37
Feb, 2038	380.21	228.46	79119.91
Mar, 2038	379.12	229.55	78890.36
Apr, 2038	378.02	230.65	78659.71
May, 2038	376.91	231.76	78427.95
Jun, 2038	375.80	232.87	78195.08
Jul, 2038	374.68	233.99	77961.09
Aug, 2038	373.56	235.11	77725.99
Sep, 2038	372.44	236.23	77489.75
Oct, 2038	371.31	237.36	77252.39
Nov, 2038	370.17	238.50	77013.89
Dec, 2038	369.02	239.65	76774.24
Jan, 2039	367.88	240.79	76533.45
Feb, 2039	366.72	241.95	76291.50
Mar, 2039	365.56	243.11	76048.39
Apr, 2039	364.40	244.27	75804.12
May, 2039	363.23	245.44	75558.68
Jun, 2039	362.05	246.62	75312.06
Jul, 2039	360.87	247.80	75064.26
Aug, 2039	359.68	248.99	74815.28
Sep, 2039	358.49	250.18	74565.10
Oct, 2039	357.29	251.38	74313.72
Nov, 2039	356.09	252.58	74061.13
Dec, 2039	354.88	253.79	73807.34
Jan, 2040	353.66	255.01	73552.33
Feb, 2040	352.44	256.23	73296.10
Mar, 2040	351.21	257.46	73038.64
Apr, 2040	349.98	258.69	72779.95
May, 2040	348.74	259.93	72520.01
Jun, 2040	347.49	261.18	72258.83
Jul, 2040	346.24	262.43	71996.40
Aug, 2040	344.98	263.69	71732.72
Sep, 2040	343.72	264.95	71467.77
Oct, 2040	342.45	266.22	71201.55
Nov, 2040	341.17	267.50	70934.05
Dec, 2040	339.89	268.78	70665.27
Jan, 2041	338.60	270.07	70395.21
Feb, 2041	337.31	271.36	70123.85
Mar, 2041	336.01	272.66	69851.19
Apr, 2041	334.70	273.97	69577.22
May, 2041	333.39	275.28	69301.94
Jun, 2041	332.07	276.60	69025.34
Jul, 2041	330.75	277.92	68747.42
Aug, 2041	329.41	279.26	68468.16
Sep, 2041	328.08	280.59	68187.57
Oct, 2041	326.73	281.94	67905.63
Nov, 2041	325.38	283.29	67622.34
Dec, 2041	324.02	284.65	67337.70
Jan, 2042	322.66	286.01	67051.69
Feb, 2042	321.29	287.38	66764.31
Mar, 2042	319.91	288.76	66475.55
Apr, 2042	318.53	290.14	66185.41
May, 2042	317.14	291.53	65893.88
Jun, 2042	315.74	292.93	65600.95
Jul, 2042	314.34	294.33	65306.62
Aug, 2042	312.93	295.74	65010.87
Sep, 2042	311.51	297.16	64713.71
Oct, 2042	310.09	298.58	64415.13
Nov, 2042	308.66	300.01	64115.12
Dec, 2042	307.22	301.45	63813.66
Jan, 2043	305.77	302.90	63510.77
Feb, 2043	304.32	304.35	63206.42
Mar, 2043	302.86	305.81	62900.62
Apr, 2043	301.40	307.27	62593.34
May, 2043	299.93	308.74	62284.60
Jun, 2043	298.45	310.22	61974.38
Jul, 2043	296.96	311.71	61662.67
Aug, 2043	295.47	313.20	61349.46
Sep, 2043	293.97	314.70	61034.76
Oct, 2043	292.46	316.21	60718.55
Nov, 2043	290.94	317.73	60400.82
Dec, 2043	289.42	319.25	60081.57
Jan, 2044	287.89	320.78	59760.79
Feb, 2044	286.35	322.32	59438.48
Mar, 2044	284.81	323.86	59114.62
Apr, 2044	283.26	325.41	58789.20
May, 2044	281.70	326.97	58462.23
Jun, 2044	280.13	328.54	58133.69
Jul, 2044	278.56	330.11	57803.58
Aug, 2044	276.98	331.69	57471.89
Sep, 2044	275.39	333.28	57138.60
Oct, 2044	273.79	334.88	56803.72
Nov, 2044	272.18	336.49	56467.24
Dec, 2044	270.57	338.10	56129.14
Jan, 2045	268.95	339.72	55789.42
Feb, 2045	267.32	341.35	55448.08
Mar, 2045	265.69	342.98	55105.09
Apr, 2045	264.05	344.62	54760.47
May, 2045	262.39	346.28	54414.19
Jun, 2045	260.73	347.94	54066.26
Jul, 2045	259.07	349.60	53716.66
Aug, 2045	257.39	351.28	53365.38
Sep, 2045	255.71	352.96	53012.42
Oct, 2045	254.02	354.65	52657.76
Nov, 2045	252.32	356.35	52301.41
Dec, 2045	250.61	358.06	51943.35
Jan, 2046	248.90	359.77	51583.58
Feb, 2046	247.17	361.50	51222.08
Mar, 2046	245.44	363.23	50858.85
Apr, 2046	243.70	364.97	50493.88
May, 2046	241.95	366.72	50127.16
Jun, 2046	240.19	368.48	49758.68
Jul, 2046	238.43	370.24	49388.44
Aug, 2046	236.65	372.02	49016.42
Sep, 2046	234.87	373.80	48642.62
Oct, 2046	233.08	375.59	48267.03
Nov, 2046	231.28	377.39	47889.64
Dec, 2046	229.47	379.20	47510.44
Jan, 2047	227.65	381.02	47129.43
Feb, 2047	225.83	382.84	46746.58
Mar, 2047	223.99	384.68	46361.91
Apr, 2047	222.15	386.52	45975.39
May, 2047	220.30	388.37	45587.02
Jun, 2047	218.44	390.23	45196.79
Jul, 2047	216.57	392.10	44804.68
Aug, 2047	214.69	393.98	44410.70
Sep, 2047	212.80	395.87	44014.83
Oct, 2047	210.90	397.77	43617.07
Nov, 2047	209.00	399.67	43217.40
Dec, 2047	207.08	401.59	42815.81
Jan, 2048	205.16	403.51	42412.30
Feb, 2048	203.23	405.44	42006.85
Mar, 2048	201.28	407.39	41599.47
Apr, 2048	199.33	409.34	41190.13
May, 2048	197.37	411.30	40778.83
Jun, 2048	195.40	413.27	40365.56
Jul, 2048	193.42	415.25	39950.30
Aug, 2048	191.43	417.24	39533.06
Sep, 2048	189.43	419.24	39113.82
Oct, 2048	187.42	421.25	38692.57
Nov, 2048	185.40	423.27	38269.30
Dec, 2048	183.37	425.30	37844.01
Jan, 2049	181.34	427.33	37416.67
Feb, 2049	179.29	429.38	36987.29
Mar, 2049	177.23	431.44	36555.85
Apr, 2049	175.16	433.51	36122.35
May, 2049	173.09	435.58	35686.76
Jun, 2049	171.00	437.67	35249.09
Jul, 2049	168.90	439.77	34809.32
Aug, 2049	166.79	441.88	34367.45
Sep, 2049	164.68	443.99	33923.46
Oct, 2049	162.55	446.12	33477.34
Nov, 2049	160.41	448.26	33029.08
Dec, 2049	158.26	450.41	32578.67
Jan, 2050	156.11	452.56	32126.11
Feb, 2050	153.94	454.73	31671.38
Mar, 2050	151.76	456.91	31214.46
Apr, 2050	149.57	459.10	30755.36
May, 2050	147.37	461.30	30294.06
Jun, 2050	145.16	463.51	29830.55
Jul, 2050	142.94	465.73	29364.82
Aug, 2050	140.71	467.96	28896.86
Sep, 2050	138.46	470.21	28426.65
Oct, 2050	136.21	472.46	27954.19
Nov, 2050	133.95	474.72	27479.47
Dec, 2050	131.67	477.00	27002.47
Jan, 2051	129.39	479.28	26523.19
Feb, 2051	127.09	481.58	26041.61
Mar, 2051	124.78	483.89	25557.72
Apr, 2051	122.46	486.21	25071.52
May, 2051	120.13	488.54	24582.98
Jun, 2051	117.79	490.88	24092.10
Jul, 2051	115.44	493.23	23598.87
Aug, 2051	113.08	495.59	23103.28
Sep, 2051	110.70	497.97	22605.32
Oct, 2051	108.32	500.35	22104.96
Nov, 2051	105.92	502.75	21602.21
Dec, 2051	103.51	505.16	21097.05
Jan, 2052	101.09	507.58	20589.47
Feb, 2052	98.66	510.01	20079.46
Mar, 2052	96.21	512.46	19567.01
Apr, 2052	93.76	514.91	19052.09
May, 2052	91.29	517.38	18534.72
Jun, 2052	88.81	519.86	18014.86
Jul, 2052	86.32	522.35	17492.51
Aug, 2052	83.82	524.85	16967.66
Sep, 2052	81.30	527.37	16440.29
Oct, 2052	78.78	529.89	15910.40
Nov, 2052	76.24	532.43	15377.96
Dec, 2052	73.69	534.98	14842.98
Jan, 2053	71.12	537.55	14305.43
Feb, 2053	68.55	540.12	13765.31
Mar, 2053	65.96	542.71	13222.60
Apr, 2053	63.36	545.31	12677.29
May, 2053	60.75	547.92	12129.36
Jun, 2053	58.12	550.55	11578.81
Jul, 2053	55.48	553.19	11025.62
Aug, 2053	52.83	555.84	10469.78
Sep, 2053	50.17	558.50	9911.28
Oct, 2053	47.49	561.18	9350.10
Nov, 2053	44.80	563.87	8786.24
Dec, 2053	42.10	566.57	8219.67
Jan, 2054	39.39	569.28	7650.38
Feb, 2054	36.66	572.01	7078.37
Mar, 2054	33.92	574.75	6503.62
Apr, 2054	31.16	577.51	5926.11
May, 2054	28.40	580.27	5345.84
Jun, 2054	25.62	583.05	4762.78
Jul, 2054	22.82	585.85	4176.93
Aug, 2054	20.01	588.66	3588.28
Sep, 2054	17.19	591.48	2996.80
Oct, 2054	14.36	594.31	2402.49
Nov, 2054	11.51	597.16	1805.33
Dec, 2054	8.65	600.02	1205.32
Jan, 2055	5.78	602.89	602.42
Feb, 2055	2.89	605.78	0