Mortgage Parameters

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

Mortgage Summary

Property Total:	$105,000
Down Payment	$31,500
Mortgage Amount:	$73,500
Mortgage Payment:	$428.93 / month
Estimated Tax:	+ $58.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $487.26 / month
Total Interest Paid:	$80,913.60 over 30 years
Total Tax Paid:	$21,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Mar, 2025	352.19	76.74	73423.26
Apr, 2025	351.82	77.11	73346.15
May, 2025	351.45	77.48	73268.67
Jun, 2025	351.08	77.85	73190.82
Jul, 2025	350.71	78.22	73112.59
Aug, 2025	350.33	78.60	73033.99
Sep, 2025	349.95	78.98	72955.02
Oct, 2025	349.58	79.35	72875.66
Nov, 2025	349.20	79.73	72795.93
Dec, 2025	348.81	80.12	72715.81
Jan, 2026	348.43	80.50	72635.31
Feb, 2026	348.04	80.89	72554.43
Mar, 2026	347.66	81.27	72473.15
Apr, 2026	347.27	81.66	72391.49
May, 2026	346.88	82.05	72309.44
Jun, 2026	346.48	82.45	72226.99
Jul, 2026	346.09	82.84	72144.15
Aug, 2026	345.69	83.24	72060.91
Sep, 2026	345.29	83.64	71977.27
Oct, 2026	344.89	84.04	71893.23
Nov, 2026	344.49	84.44	71808.79
Dec, 2026	344.08	84.85	71723.94
Jan, 2027	343.68	85.25	71638.69
Feb, 2027	343.27	85.66	71553.03
Mar, 2027	342.86	86.07	71466.96
Apr, 2027	342.45	86.48	71380.47
May, 2027	342.03	86.90	71293.58
Jun, 2027	341.62	87.31	71206.26
Jul, 2027	341.20	87.73	71118.53
Aug, 2027	340.78	88.15	71030.37
Sep, 2027	340.35	88.58	70941.80
Oct, 2027	339.93	89.00	70852.80
Nov, 2027	339.50	89.43	70763.37
Dec, 2027	339.07	89.86	70673.51
Jan, 2028	338.64	90.29	70583.23
Feb, 2028	338.21	90.72	70492.51
Mar, 2028	337.78	91.15	70401.36
Apr, 2028	337.34	91.59	70309.77
May, 2028	336.90	92.03	70217.74
Jun, 2028	336.46	92.47	70125.27
Jul, 2028	336.02	92.91	70032.35
Aug, 2028	335.57	93.36	69939.00
Sep, 2028	335.12	93.81	69845.19
Oct, 2028	334.67	94.26	69750.94
Nov, 2028	334.22	94.71	69656.23
Dec, 2028	333.77	95.16	69561.07
Jan, 2029	333.31	95.62	69465.45
Feb, 2029	332.86	96.07	69369.38
Mar, 2029	332.39	96.54	69272.84
Apr, 2029	331.93	97.00	69175.84
May, 2029	331.47	97.46	69078.38
Jun, 2029	331.00	97.93	68980.45
Jul, 2029	330.53	98.40	68882.05
Aug, 2029	330.06	98.87	68783.18
Sep, 2029	329.59	99.34	68683.84
Oct, 2029	329.11	99.82	68584.02
Nov, 2029	328.63	100.30	68483.72
Dec, 2029	328.15	100.78	68382.94
Jan, 2030	327.67	101.26	68281.68
Feb, 2030	327.18	101.75	68179.93
Mar, 2030	326.70	102.23	68077.70
Apr, 2030	326.21	102.72	67974.97
May, 2030	325.71	103.22	67871.76
Jun, 2030	325.22	103.71	67768.05
Jul, 2030	324.72	104.21	67663.84
Aug, 2030	324.22	104.71	67559.13
Sep, 2030	323.72	105.21	67453.92
Oct, 2030	323.22	105.71	67348.21
Nov, 2030	322.71	106.22	67241.99
Dec, 2030	322.20	106.73	67135.26
Jan, 2031	321.69	107.24	67028.02
Feb, 2031	321.18	107.75	66920.27
Mar, 2031	320.66	108.27	66812.00
Apr, 2031	320.14	108.79	66703.21
May, 2031	319.62	109.31	66593.90
Jun, 2031	319.10	109.83	66484.06
Jul, 2031	318.57	110.36	66373.70
Aug, 2031	318.04	110.89	66262.81
Sep, 2031	317.51	111.42	66151.39
Oct, 2031	316.98	111.95	66039.44
Nov, 2031	316.44	112.49	65926.95
Dec, 2031	315.90	113.03	65813.92
Jan, 2032	315.36	113.57	65700.34
Feb, 2032	314.81	114.12	65586.23
Mar, 2032	314.27	114.66	65471.57
Apr, 2032	313.72	115.21	65356.35
May, 2032	313.17	115.76	65240.59
Jun, 2032	312.61	116.32	65124.27
Jul, 2032	312.05	116.88	65007.39
Aug, 2032	311.49	117.44	64889.96
Sep, 2032	310.93	118.00	64771.96
Oct, 2032	310.37	118.56	64653.39
Nov, 2032	309.80	119.13	64534.26
Dec, 2032	309.23	119.70	64414.56
Jan, 2033	308.65	120.28	64294.28
Feb, 2033	308.08	120.85	64173.43
Mar, 2033	307.50	121.43	64052.00
Apr, 2033	306.92	122.01	63929.98
May, 2033	306.33	122.60	63807.38
Jun, 2033	305.74	123.19	63684.20
Jul, 2033	305.15	123.78	63560.42
Aug, 2033	304.56	124.37	63436.05
Sep, 2033	303.96	124.97	63311.09
Oct, 2033	303.37	125.56	63185.52
Nov, 2033	302.76	126.17	63059.35
Dec, 2033	302.16	126.77	62932.58
Jan, 2034	301.55	127.38	62805.21
Feb, 2034	300.94	127.99	62677.22
Mar, 2034	300.33	128.60	62548.62
Apr, 2034	299.71	129.22	62419.40
May, 2034	299.09	129.84	62289.56
Jun, 2034	298.47	130.46	62159.10
Jul, 2034	297.85	131.08	62028.02
Aug, 2034	297.22	131.71	61896.31
Sep, 2034	296.59	132.34	61763.96
Oct, 2034	295.95	132.98	61630.98
Nov, 2034	295.32	133.61	61497.37
Dec, 2034	294.67	134.26	61363.11
Jan, 2035	294.03	134.90	61228.22
Feb, 2035	293.39	135.54	61092.67
Mar, 2035	292.74	136.19	60956.48
Apr, 2035	292.08	136.85	60819.63
May, 2035	291.43	137.50	60682.13
Jun, 2035	290.77	138.16	60543.97
Jul, 2035	290.11	138.82	60405.14
Aug, 2035	289.44	139.49	60265.65
Sep, 2035	288.77	140.16	60125.50
Oct, 2035	288.10	140.83	59984.67
Nov, 2035	287.43	141.50	59843.16
Dec, 2035	286.75	142.18	59700.98
Jan, 2036	286.07	142.86	59558.12
Feb, 2036	285.38	143.55	59414.57
Mar, 2036	284.69	144.24	59270.34
Apr, 2036	284.00	144.93	59125.41
May, 2036	283.31	145.62	58979.79
Jun, 2036	282.61	146.32	58833.47
Jul, 2036	281.91	147.02	58686.45
Aug, 2036	281.21	147.72	58538.73
Sep, 2036	280.50	148.43	58390.30
Oct, 2036	279.79	149.14	58241.15
Nov, 2036	279.07	149.86	58091.30
Dec, 2036	278.35	150.58	57940.72
Jan, 2037	277.63	151.30	57789.42
Feb, 2037	276.91	152.02	57637.40
Mar, 2037	276.18	152.75	57484.65
Apr, 2037	275.45	153.48	57331.17
May, 2037	274.71	154.22	57176.95
Jun, 2037	273.97	154.96	57021.99
Jul, 2037	273.23	155.70	56866.29
Aug, 2037	272.48	156.45	56709.85
Sep, 2037	271.73	157.20	56552.65
Oct, 2037	270.98	157.95	56394.70
Nov, 2037	270.22	158.71	56236.00
Dec, 2037	269.46	159.47	56076.53
Jan, 2038	268.70	160.23	55916.30
Feb, 2038	267.93	161.00	55755.30
Mar, 2038	267.16	161.77	55593.53
Apr, 2038	266.39	162.54	55430.99
May, 2038	265.61	163.32	55267.67
Jun, 2038	264.82	164.11	55103.56
Jul, 2038	264.04	164.89	54938.67
Aug, 2038	263.25	165.68	54772.99
Sep, 2038	262.45	166.48	54606.51
Oct, 2038	261.66	167.27	54439.24
Nov, 2038	260.85	168.08	54271.16
Dec, 2038	260.05	168.88	54102.28
Jan, 2039	259.24	169.69	53932.59
Feb, 2039	258.43	170.50	53762.09
Mar, 2039	257.61	171.32	53590.77
Apr, 2039	256.79	172.14	53418.63
May, 2039	255.96	172.97	53245.66
Jun, 2039	255.14	173.79	53071.87
Jul, 2039	254.30	174.63	52897.24
Aug, 2039	253.47	175.46	52721.77
Sep, 2039	252.63	176.30	52545.47
Oct, 2039	251.78	177.15	52368.32
Nov, 2039	250.93	178.00	52190.32
Dec, 2039	250.08	178.85	52011.47
Jan, 2040	249.22	179.71	51831.76
Feb, 2040	248.36	180.57	51651.19
Mar, 2040	247.50	181.43	51469.76
Apr, 2040	246.63	182.30	51287.45
May, 2040	245.75	183.18	51104.28
Jun, 2040	244.87	184.06	50920.22
Jul, 2040	243.99	184.94	50735.28
Aug, 2040	243.11	185.82	50549.46
Sep, 2040	242.22	186.71	50362.75
Oct, 2040	241.32	187.61	50175.14
Nov, 2040	240.42	188.51	49986.63
Dec, 2040	239.52	189.41	49797.22
Jan, 2041	238.61	190.32	49606.90
Feb, 2041	237.70	191.23	49415.67
Mar, 2041	236.78	192.15	49223.52
Apr, 2041	235.86	193.07	49030.46
May, 2041	234.94	193.99	48836.46
Jun, 2041	234.01	194.92	48641.54
Jul, 2041	233.07	195.86	48445.69
Aug, 2041	232.14	196.79	48248.89
Sep, 2041	231.19	197.74	48051.15
Oct, 2041	230.25	198.68	47852.47
Nov, 2041	229.29	199.64	47652.83
Dec, 2041	228.34	200.59	47452.24
Jan, 2042	227.38	201.55	47250.68
Feb, 2042	226.41	202.52	47048.16
Mar, 2042	225.44	203.49	46844.67
Apr, 2042	224.46	204.47	46640.21
May, 2042	223.48	205.45	46434.76
Jun, 2042	222.50	206.43	46228.33
Jul, 2042	221.51	207.42	46020.91
Aug, 2042	220.52	208.41	45812.50
Sep, 2042	219.52	209.41	45603.09
Oct, 2042	218.51	210.42	45392.67
Nov, 2042	217.51	211.42	45181.25
Dec, 2042	216.49	212.44	44968.81
Jan, 2043	215.48	213.45	44755.36
Feb, 2043	214.45	214.48	44540.88
Mar, 2043	213.43	215.50	44325.38
Apr, 2043	212.39	216.54	44108.84
May, 2043	211.35	217.58	43891.26
Jun, 2043	210.31	218.62	43672.65
Jul, 2043	209.26	219.67	43452.98
Aug, 2043	208.21	220.72	43232.26
Sep, 2043	207.15	221.78	43010.49
Oct, 2043	206.09	222.84	42787.65
Nov, 2043	205.02	223.91	42563.74
Dec, 2043	203.95	224.98	42338.76
Jan, 2044	202.87	226.06	42112.71
Feb, 2044	201.79	227.14	41885.57
Mar, 2044	200.70	228.23	41657.34
Apr, 2044	199.61	229.32	41428.02
May, 2044	198.51	230.42	41197.60
Jun, 2044	197.41	231.52	40966.07
Jul, 2044	196.30	232.63	40733.44
Aug, 2044	195.18	233.75	40499.69
Sep, 2044	194.06	234.87	40264.82
Oct, 2044	192.94	235.99	40028.82
Nov, 2044	191.80	237.13	39791.70
Dec, 2044	190.67	238.26	39553.44
Jan, 2045	189.53	239.40	39314.04
Feb, 2045	188.38	240.55	39073.48
Mar, 2045	187.23	241.70	38831.78
Apr, 2045	186.07	242.86	38588.92
May, 2045	184.91	244.02	38344.90
Jun, 2045	183.74	245.19	38099.70
Jul, 2045	182.56	246.37	37853.33
Aug, 2045	181.38	247.55	37605.78
Sep, 2045	180.19	248.74	37357.05
Oct, 2045	179.00	249.93	37107.12
Nov, 2045	177.80	251.13	36856.00
Dec, 2045	176.60	252.33	36603.67
Jan, 2046	175.39	253.54	36350.13
Feb, 2046	174.18	254.75	36095.38
Mar, 2046	172.96	255.97	35839.40
Apr, 2046	171.73	257.20	35582.21
May, 2046	170.50	258.43	35323.77
Jun, 2046	169.26	259.67	35064.10
Jul, 2046	168.02	260.91	34803.19
Aug, 2046	166.77	262.16	34541.02
Sep, 2046	165.51	263.42	34277.60
Oct, 2046	164.25	264.68	34012.92
Nov, 2046	162.98	265.95	33746.97
Dec, 2046	161.70	267.23	33479.74
Jan, 2047	160.42	268.51	33211.24
Feb, 2047	159.14	269.79	32941.44
Mar, 2047	157.84	271.09	32670.36
Apr, 2047	156.55	272.38	32397.97
May, 2047	155.24	273.69	32124.28
Jun, 2047	153.93	275.00	31849.28
Jul, 2047	152.61	276.32	31572.96
Aug, 2047	151.29	277.64	31295.32
Sep, 2047	149.96	278.97	31016.35
Oct, 2047	148.62	280.31	30736.04
Nov, 2047	147.28	281.65	30454.38
Dec, 2047	145.93	283.00	30171.38
Jan, 2048	144.57	284.36	29887.02
Feb, 2048	143.21	285.72	29601.30
Mar, 2048	141.84	287.09	29314.21
Apr, 2048	140.46	288.47	29025.74
May, 2048	139.08	289.85	28735.90
Jun, 2048	137.69	291.24	28444.66
Jul, 2048	136.30	292.63	28152.03
Aug, 2048	134.90	294.03	27857.99
Sep, 2048	133.49	295.44	27562.55
Oct, 2048	132.07	296.86	27265.69
Nov, 2048	130.65	298.28	26967.41
Dec, 2048	129.22	299.71	26667.70
Jan, 2049	127.78	301.15	26366.55
Feb, 2049	126.34	302.59	26063.96
Mar, 2049	124.89	304.04	25759.92
Apr, 2049	123.43	305.50	25454.42
May, 2049	121.97	306.96	25147.46
Jun, 2049	120.50	308.43	24839.03
Jul, 2049	119.02	309.91	24529.12
Aug, 2049	117.54	311.39	24217.72
Sep, 2049	116.04	312.89	23904.84
Oct, 2049	114.54	314.39	23590.45
Nov, 2049	113.04	315.89	23274.56
Dec, 2049	111.52	317.41	22957.15
Jan, 2050	110.00	318.93	22638.23
Feb, 2050	108.47	320.46	22317.77
Mar, 2050	106.94	321.99	21995.78
Apr, 2050	105.40	323.53	21672.25
May, 2050	103.85	325.08	21347.16
Jun, 2050	102.29	326.64	21020.52
Jul, 2050	100.72	328.21	20692.31
Aug, 2050	99.15	329.78	20362.53
Sep, 2050	97.57	331.36	20031.18
Oct, 2050	95.98	332.95	19698.23
Nov, 2050	94.39	334.54	19363.69
Dec, 2050	92.78	336.15	19027.54
Jan, 2051	91.17	337.76	18689.78
Feb, 2051	89.56	339.37	18350.41
Mar, 2051	87.93	341.00	18009.41
Apr, 2051	86.30	342.63	17666.77
May, 2051	84.65	344.28	17322.50
Jun, 2051	83.00	345.93	16976.57
Jul, 2051	81.35	347.58	16628.99
Aug, 2051	79.68	349.25	16279.74
Sep, 2051	78.01	350.92	15928.81
Oct, 2051	76.33	352.60	15576.21
Nov, 2051	74.64	354.29	15221.91
Dec, 2051	72.94	355.99	14865.92
Jan, 2052	71.23	357.70	14508.23
Feb, 2052	69.52	359.41	14148.81
Mar, 2052	67.80	361.13	13787.68
Apr, 2052	66.07	362.86	13424.82
May, 2052	64.33	364.60	13060.21
Jun, 2052	62.58	366.35	12693.86
Jul, 2052	60.82	368.11	12325.76
Aug, 2052	59.06	369.87	11955.89
Sep, 2052	57.29	371.64	11584.25
Oct, 2052	55.51	373.42	11210.83
Nov, 2052	53.72	375.21	10835.61
Dec, 2052	51.92	377.01	10458.61
Jan, 2053	50.11	378.82	10079.79
Feb, 2053	48.30	380.63	9699.16
Mar, 2053	46.48	382.45	9316.70
Apr, 2053	44.64	384.29	8932.42
May, 2053	42.80	386.13	8546.29
Jun, 2053	40.95	387.98	8158.31
Jul, 2053	39.09	389.84	7768.47
Aug, 2053	37.22	391.71	7376.76
Sep, 2053	35.35	393.58	6983.18
Oct, 2053	33.46	395.47	6587.71
Nov, 2053	31.57	397.36	6190.35
Dec, 2053	29.66	399.27	5791.08
Jan, 2054	27.75	401.18	5389.90
Feb, 2054	25.83	403.10	4986.80
Mar, 2054	23.90	405.03	4581.76
Apr, 2054	21.95	406.98	4174.79
May, 2054	20.00	408.93	3765.86
Jun, 2054	18.04	410.89	3354.97
Jul, 2054	16.08	412.85	2942.12
Aug, 2054	14.10	414.83	2527.29
Sep, 2054	12.11	416.82	2110.47
Oct, 2054	10.11	418.82	1691.65
Nov, 2054	8.11	420.82	1270.83
Dec, 2054	6.09	422.84	847.99
Jan, 2055	4.06	424.87	423.12
Feb, 2055	2.03	426.90	0