Mortgage Parameters

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

Mortgage Summary

Property Total:	$144,000
Down Payment	$43,200
Mortgage Amount:	$100,800
Mortgage Payment:	$588.24 / month
Estimated Tax:	+ $80.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $668.24 / month
Total Interest Paid:	$110,966.40 over 30 years
Total Tax Paid:	$28,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	483.00	105.24	100694.76
May, 2025	482.50	105.74	100589.02
Jun, 2025	481.99	106.25	100482.76
Jul, 2025	481.48	106.76	100376.00
Aug, 2025	480.97	107.27	100268.73
Sep, 2025	480.45	107.79	100160.95
Oct, 2025	479.94	108.30	100052.65
Nov, 2025	479.42	108.82	99943.82
Dec, 2025	478.90	109.34	99834.48
Jan, 2026	478.37	109.87	99724.62
Feb, 2026	477.85	110.39	99614.22
Mar, 2026	477.32	110.92	99503.30
Apr, 2026	476.79	111.45	99391.85
May, 2026	476.25	111.99	99279.86
Jun, 2026	475.72	112.52	99167.34
Jul, 2026	475.18	113.06	99054.27
Aug, 2026	474.64	113.60	98940.67
Sep, 2026	474.09	114.15	98826.52
Oct, 2026	473.54	114.70	98711.82
Nov, 2026	472.99	115.25	98596.58
Dec, 2026	472.44	115.80	98480.78
Jan, 2027	471.89	116.35	98364.43
Feb, 2027	471.33	116.91	98247.51
Mar, 2027	470.77	117.47	98130.04
Apr, 2027	470.21	118.03	98012.01
May, 2027	469.64	118.60	97893.41
Jun, 2027	469.07	119.17	97774.24
Jul, 2027	468.50	119.74	97654.51
Aug, 2027	467.93	120.31	97534.19
Sep, 2027	467.35	120.89	97413.30
Oct, 2027	466.77	121.47	97291.84
Nov, 2027	466.19	122.05	97169.79
Dec, 2027	465.61	122.63	97047.15
Jan, 2028	465.02	123.22	96923.93
Feb, 2028	464.43	123.81	96800.12
Mar, 2028	463.83	124.41	96675.71
Apr, 2028	463.24	125.00	96550.71
May, 2028	462.64	125.60	96425.11
Jun, 2028	462.04	126.20	96298.90
Jul, 2028	461.43	126.81	96172.10
Aug, 2028	460.82	127.42	96044.68
Sep, 2028	460.21	128.03	95916.66
Oct, 2028	459.60	128.64	95788.02
Nov, 2028	458.98	129.26	95658.76
Dec, 2028	458.36	129.88	95528.89
Jan, 2029	457.74	130.50	95398.39
Feb, 2029	457.12	131.12	95267.26
Mar, 2029	456.49	131.75	95135.51
Apr, 2029	455.86	132.38	95003.13
May, 2029	455.22	133.02	94870.11
Jun, 2029	454.59	133.65	94736.46
Jul, 2029	453.95	134.29	94602.17
Aug, 2029	453.30	134.94	94467.23
Sep, 2029	452.66	135.58	94331.64
Oct, 2029	452.01	136.23	94195.41
Nov, 2029	451.35	136.89	94058.52
Dec, 2029	450.70	137.54	93920.98
Jan, 2030	450.04	138.20	93782.78
Feb, 2030	449.38	138.86	93643.91
Mar, 2030	448.71	139.53	93504.38
Apr, 2030	448.04	140.20	93364.19
May, 2030	447.37	140.87	93223.32
Jun, 2030	446.70	141.54	93081.77
Jul, 2030	446.02	142.22	92939.55
Aug, 2030	445.34	142.90	92796.64
Sep, 2030	444.65	143.59	92653.05
Oct, 2030	443.96	144.28	92508.78
Nov, 2030	443.27	144.97	92363.81
Dec, 2030	442.58	145.66	92218.14
Jan, 2031	441.88	146.36	92071.78
Feb, 2031	441.18	147.06	91924.72
Mar, 2031	440.47	147.77	91776.95
Apr, 2031	439.76	148.48	91628.48
May, 2031	439.05	149.19	91479.29
Jun, 2031	438.34	149.90	91329.39
Jul, 2031	437.62	150.62	91178.77
Aug, 2031	436.90	151.34	91027.43
Sep, 2031	436.17	152.07	90875.36
Oct, 2031	435.44	152.80	90722.56
Nov, 2031	434.71	153.53	90569.04
Dec, 2031	433.98	154.26	90414.77
Jan, 2032	433.24	155.00	90259.77
Feb, 2032	432.49	155.75	90104.03
Mar, 2032	431.75	156.49	89947.53
Apr, 2032	431.00	157.24	89790.29
May, 2032	430.25	157.99	89632.30
Jun, 2032	429.49	158.75	89473.55
Jul, 2032	428.73	159.51	89314.03
Aug, 2032	427.96	160.28	89153.76
Sep, 2032	427.20	161.04	88992.71
Oct, 2032	426.42	161.82	88830.89
Nov, 2032	425.65	162.59	88668.30
Dec, 2032	424.87	163.37	88504.93
Jan, 2033	424.09	164.15	88340.78
Feb, 2033	423.30	164.94	88175.84
Mar, 2033	422.51	165.73	88010.11
Apr, 2033	421.72	166.52	87843.58
May, 2033	420.92	167.32	87676.26
Jun, 2033	420.12	168.12	87508.13
Jul, 2033	419.31	168.93	87339.20
Aug, 2033	418.50	169.74	87169.46
Sep, 2033	417.69	170.55	86998.91
Oct, 2033	416.87	171.37	86827.54
Nov, 2033	416.05	172.19	86655.35
Dec, 2033	415.22	173.02	86482.33
Jan, 2034	414.39	173.85	86308.49
Feb, 2034	413.56	174.68	86133.81
Mar, 2034	412.72	175.52	85958.29
Apr, 2034	411.88	176.36	85781.94
May, 2034	411.04	177.20	85604.74
Jun, 2034	410.19	178.05	85426.69
Jul, 2034	409.34	178.90	85247.78
Aug, 2034	408.48	179.76	85068.02
Sep, 2034	407.62	180.62	84887.40
Oct, 2034	406.75	181.49	84705.91
Nov, 2034	405.88	182.36	84523.55
Dec, 2034	405.01	183.23	84340.32
Jan, 2035	404.13	184.11	84156.21
Feb, 2035	403.25	184.99	83971.22
Mar, 2035	402.36	185.88	83785.34
Apr, 2035	401.47	186.77	83598.57
May, 2035	400.58	187.66	83410.91
Jun, 2035	399.68	188.56	83222.35
Jul, 2035	398.77	189.47	83032.88
Aug, 2035	397.87	190.37	82842.51
Sep, 2035	396.95	191.29	82651.22
Oct, 2035	396.04	192.20	82459.02
Nov, 2035	395.12	193.12	82265.89
Dec, 2035	394.19	194.05	82071.85
Jan, 2036	393.26	194.98	81876.87
Feb, 2036	392.33	195.91	81680.95
Mar, 2036	391.39	196.85	81484.10
Apr, 2036	390.44	197.80	81286.31
May, 2036	389.50	198.74	81087.56
Jun, 2036	388.54	199.70	80887.87
Jul, 2036	387.59	200.65	80687.21
Aug, 2036	386.63	201.61	80485.60
Sep, 2036	385.66	202.58	80283.02
Oct, 2036	384.69	203.55	80079.47
Nov, 2036	383.71	204.53	79874.94
Dec, 2036	382.73	205.51	79669.44
Jan, 2037	381.75	206.49	79462.95
Feb, 2037	380.76	207.48	79255.47
Mar, 2037	379.77	208.47	79046.99
Apr, 2037	378.77	209.47	78837.52
May, 2037	377.76	210.48	78627.04
Jun, 2037	376.75	211.49	78415.56
Jul, 2037	375.74	212.50	78203.06
Aug, 2037	374.72	213.52	77989.54
Sep, 2037	373.70	214.54	77775.00
Oct, 2037	372.67	215.57	77559.43
Nov, 2037	371.64	216.60	77342.83
Dec, 2037	370.60	217.64	77125.19
Jan, 2038	369.56	218.68	76906.51
Feb, 2038	368.51	219.73	76686.78
Mar, 2038	367.46	220.78	76466.00
Apr, 2038	366.40	221.84	76244.16
May, 2038	365.34	222.90	76021.26
Jun, 2038	364.27	223.97	75797.29
Jul, 2038	363.20	225.04	75572.24
Aug, 2038	362.12	226.12	75346.12
Sep, 2038	361.03	227.21	75118.91
Oct, 2038	359.94	228.30	74890.62
Nov, 2038	358.85	229.39	74661.23
Dec, 2038	357.75	230.49	74430.74
Jan, 2039	356.65	231.59	74199.15
Feb, 2039	355.54	232.70	73966.44
Mar, 2039	354.42	233.82	73732.63
Apr, 2039	353.30	234.94	73497.69
May, 2039	352.18	236.06	73261.62
Jun, 2039	351.05	237.19	73024.43
Jul, 2039	349.91	238.33	72786.10
Aug, 2039	348.77	239.47	72546.62
Sep, 2039	347.62	240.62	72306.00
Oct, 2039	346.47	241.77	72064.23
Nov, 2039	345.31	242.93	71821.30
Dec, 2039	344.14	244.10	71577.20
Jan, 2040	342.97	245.27	71331.94
Feb, 2040	341.80	246.44	71085.49
Mar, 2040	340.62	247.62	70837.87
Apr, 2040	339.43	248.81	70589.06
May, 2040	338.24	250.00	70339.06
Jun, 2040	337.04	251.20	70087.86
Jul, 2040	335.84	252.40	69835.46
Aug, 2040	334.63	253.61	69581.85
Sep, 2040	333.41	254.83	69327.02
Oct, 2040	332.19	256.05	69070.98
Nov, 2040	330.97	257.27	68813.70
Dec, 2040	329.73	258.51	68555.19
Jan, 2041	328.49	259.75	68295.45
Feb, 2041	327.25	260.99	68034.46
Mar, 2041	326.00	262.24	67772.21
Apr, 2041	324.74	263.50	67508.72
May, 2041	323.48	264.76	67243.96
Jun, 2041	322.21	266.03	66977.93
Jul, 2041	320.94	267.30	66710.62
Aug, 2041	319.66	268.58	66442.04
Sep, 2041	318.37	269.87	66172.17
Oct, 2041	317.07	271.17	65901.00
Nov, 2041	315.78	272.46	65628.54
Dec, 2041	314.47	273.77	65354.77
Jan, 2042	313.16	275.08	65079.68
Feb, 2042	311.84	276.40	64803.28
Mar, 2042	310.52	277.72	64525.56
Apr, 2042	309.18	279.06	64246.51
May, 2042	307.85	280.39	63966.11
Jun, 2042	306.50	281.74	63684.38
Jul, 2042	305.15	283.09	63401.29
Aug, 2042	303.80	284.44	63116.85
Sep, 2042	302.43	285.81	62831.04
Oct, 2042	301.07	287.17	62543.87
Nov, 2042	299.69	288.55	62255.32
Dec, 2042	298.31	289.93	61965.39
Jan, 2043	296.92	291.32	61674.06
Feb, 2043	295.52	292.72	61381.34
Mar, 2043	294.12	294.12	61087.22
Apr, 2043	292.71	295.53	60791.69
May, 2043	291.29	296.95	60494.75
Jun, 2043	289.87	298.37	60196.38
Jul, 2043	288.44	299.80	59896.58
Aug, 2043	287.00	301.24	59595.34
Sep, 2043	285.56	302.68	59292.66
Oct, 2043	284.11	304.13	58988.53
Nov, 2043	282.65	305.59	58682.95
Dec, 2043	281.19	307.05	58375.90
Jan, 2044	279.72	308.52	58067.38
Feb, 2044	278.24	310.00	57757.37
Mar, 2044	276.75	311.49	57445.89
Apr, 2044	275.26	312.98	57132.91
May, 2044	273.76	314.48	56818.43
Jun, 2044	272.25	315.99	56502.45
Jul, 2044	270.74	317.50	56184.95
Aug, 2044	269.22	319.02	55865.93
Sep, 2044	267.69	320.55	55545.38
Oct, 2044	266.15	322.09	55223.29
Nov, 2044	264.61	323.63	54899.66
Dec, 2044	263.06	325.18	54574.49
Jan, 2045	261.50	326.74	54247.75
Feb, 2045	259.94	328.30	53919.45
Mar, 2045	258.36	329.88	53589.57
Apr, 2045	256.78	331.46	53258.11
May, 2045	255.20	333.04	52925.07
Jun, 2045	253.60	334.64	52590.43
Jul, 2045	252.00	336.24	52254.18
Aug, 2045	250.38	337.86	51916.33
Sep, 2045	248.77	339.47	51576.85
Oct, 2045	247.14	341.10	51235.75
Nov, 2045	245.50	342.74	50893.02
Dec, 2045	243.86	344.38	50548.64
Jan, 2046	242.21	346.03	50202.61
Feb, 2046	240.55	347.69	49854.93
Mar, 2046	238.89	349.35	49505.57
Apr, 2046	237.21	351.03	49154.55
May, 2046	235.53	352.71	48801.84
Jun, 2046	233.84	354.40	48447.44
Jul, 2046	232.14	356.10	48091.35
Aug, 2046	230.44	357.80	47733.54
Sep, 2046	228.72	359.52	47374.03
Oct, 2046	227.00	361.24	47012.79
Nov, 2046	225.27	362.97	46649.82
Dec, 2046	223.53	364.71	46285.11
Jan, 2047	221.78	366.46	45918.65
Feb, 2047	220.03	368.21	45550.44
Mar, 2047	218.26	369.98	45180.46
Apr, 2047	216.49	371.75	44808.71
May, 2047	214.71	373.53	44435.18
Jun, 2047	212.92	375.32	44059.86
Jul, 2047	211.12	377.12	43682.74
Aug, 2047	209.31	378.93	43303.81
Sep, 2047	207.50	380.74	42923.07
Oct, 2047	205.67	382.57	42540.50
Nov, 2047	203.84	384.40	42156.10
Dec, 2047	202.00	386.24	41769.86
Jan, 2048	200.15	388.09	41381.77
Feb, 2048	198.29	389.95	40991.81
Mar, 2048	196.42	391.82	40599.99
Apr, 2048	194.54	393.70	40206.29
May, 2048	192.66	395.58	39810.71
Jun, 2048	190.76	397.48	39413.23
Jul, 2048	188.86	399.38	39013.84
Aug, 2048	186.94	401.30	38612.55
Sep, 2048	185.02	403.22	38209.32
Oct, 2048	183.09	405.15	37804.17
Nov, 2048	181.14	407.10	37397.08
Dec, 2048	179.19	409.05	36988.03
Jan, 2049	177.23	411.01	36577.02
Feb, 2049	175.26	412.98	36164.05
Mar, 2049	173.29	414.95	35749.10
Apr, 2049	171.30	416.94	35332.15
May, 2049	169.30	418.94	34913.21
Jun, 2049	167.29	420.95	34492.27
Jul, 2049	165.28	422.96	34069.30
Aug, 2049	163.25	424.99	33644.31
Sep, 2049	161.21	427.03	33217.28
Oct, 2049	159.17	429.07	32788.21
Nov, 2049	157.11	431.13	32357.08
Dec, 2049	155.04	433.20	31923.88
Jan, 2050	152.97	435.27	31488.61
Feb, 2050	150.88	437.36	31051.25
Mar, 2050	148.79	439.45	30611.80
Apr, 2050	146.68	441.56	30170.24
May, 2050	144.57	443.67	29726.57
Jun, 2050	142.44	445.80	29280.77
Jul, 2050	140.30	447.94	28832.83
Aug, 2050	138.16	450.08	28382.75
Sep, 2050	136.00	452.24	27930.51
Oct, 2050	133.83	454.41	27476.10
Nov, 2050	131.66	456.58	27019.52
Dec, 2050	129.47	458.77	26560.75
Jan, 2051	127.27	460.97	26099.78
Feb, 2051	125.06	463.18	25636.60
Mar, 2051	122.84	465.40	25171.20
Apr, 2051	120.61	467.63	24703.57
May, 2051	118.37	469.87	24233.71
Jun, 2051	116.12	472.12	23761.59
Jul, 2051	113.86	474.38	23287.20
Aug, 2051	111.58	476.66	22810.55
Sep, 2051	109.30	478.94	22331.61
Oct, 2051	107.01	481.23	21850.37
Nov, 2051	104.70	483.54	21366.83
Dec, 2051	102.38	485.86	20880.98
Jan, 2052	100.05	488.19	20392.79
Feb, 2052	97.72	490.52	19902.27
Mar, 2052	95.37	492.87	19409.39
Apr, 2052	93.00	495.24	18914.15
May, 2052	90.63	497.61	18416.54
Jun, 2052	88.25	499.99	17916.55
Jul, 2052	85.85	502.39	17414.16
Aug, 2052	83.44	504.80	16909.36
Sep, 2052	81.02	507.22	16402.15
Oct, 2052	78.59	509.65	15892.50
Nov, 2052	76.15	512.09	15380.41
Dec, 2052	73.70	514.54	14865.87
Jan, 2053	71.23	517.01	14348.86
Feb, 2053	68.75	519.49	13829.38
Mar, 2053	66.27	521.97	13307.40
Apr, 2053	63.76	524.48	12782.93
May, 2053	61.25	526.99	12255.94
Jun, 2053	58.73	529.51	11726.43
Jul, 2053	56.19	532.05	11194.38
Aug, 2053	53.64	534.60	10659.78
Sep, 2053	51.08	537.16	10122.61
Oct, 2053	48.50	539.74	9582.88
Nov, 2053	45.92	542.32	9040.56
Dec, 2053	43.32	544.92	8495.63
Jan, 2054	40.71	547.53	7948.10
Feb, 2054	38.08	550.16	7397.95
Mar, 2054	35.45	552.79	6845.16
Apr, 2054	32.80	555.44	6289.72
May, 2054	30.14	558.10	5731.61
Jun, 2054	27.46	560.78	5170.84
Jul, 2054	24.78	563.46	4607.38
Aug, 2054	22.08	566.16	4041.21
Sep, 2054	19.36	568.88	3472.34
Oct, 2054	16.64	571.60	2900.73
Nov, 2054	13.90	574.34	2326.39
Dec, 2054	11.15	577.09	1749.30
Jan, 2055	8.38	579.86	1169.44
Feb, 2055	5.60	582.64	586.81
Mar, 2055	2.81	585.43	1.38