Mortgage Parameters

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

Mortgage Summary

Property Total:	$161,000
Down Payment	$48,300
Mortgage Amount:	$112,700
Mortgage Payment:	$657.69 / month
Estimated Tax:	+ $89.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $747.13 / month
Total Interest Paid:	$124,066.80 over 30 years
Total Tax Paid:	$32,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	540.02	117.67	112582.33
May, 2025	539.46	118.23	112464.10
Jun, 2025	538.89	118.80	112345.30
Jul, 2025	538.32	119.37	112225.93
Aug, 2025	537.75	119.94	112105.99
Sep, 2025	537.17	120.52	111985.47
Oct, 2025	536.60	121.09	111864.38
Nov, 2025	536.02	121.67	111742.71
Dec, 2025	535.43	122.26	111620.45
Jan, 2026	534.85	122.84	111497.61
Feb, 2026	534.26	123.43	111374.18
Mar, 2026	533.67	124.02	111250.16
Apr, 2026	533.07	124.62	111125.54
May, 2026	532.48	125.21	111000.33
Jun, 2026	531.88	125.81	110874.51
Jul, 2026	531.27	126.42	110748.10
Aug, 2026	530.67	127.02	110621.07
Sep, 2026	530.06	127.63	110493.44
Oct, 2026	529.45	128.24	110365.20
Nov, 2026	528.83	128.86	110236.35
Dec, 2026	528.22	129.47	110106.87
Jan, 2027	527.60	130.09	109976.78
Feb, 2027	526.97	130.72	109846.06
Mar, 2027	526.35	131.34	109714.71
Apr, 2027	525.72	131.97	109582.74
May, 2027	525.08	132.61	109450.13
Jun, 2027	524.45	133.24	109316.89
Jul, 2027	523.81	133.88	109183.01
Aug, 2027	523.17	134.52	109048.49
Sep, 2027	522.52	135.17	108913.33
Oct, 2027	521.88	135.81	108777.51
Nov, 2027	521.23	136.46	108641.05
Dec, 2027	520.57	137.12	108503.93
Jan, 2028	519.91	137.78	108366.15
Feb, 2028	519.25	138.44	108227.72
Mar, 2028	518.59	139.10	108088.62
Apr, 2028	517.92	139.77	107948.85
May, 2028	517.25	140.44	107808.42
Jun, 2028	516.58	141.11	107667.31
Jul, 2028	515.91	141.78	107525.53
Aug, 2028	515.23	142.46	107383.06
Sep, 2028	514.54	143.15	107239.92
Oct, 2028	513.86	143.83	107096.09
Nov, 2028	513.17	144.52	106951.56
Dec, 2028	512.48	145.21	106806.35
Jan, 2029	511.78	145.91	106660.44
Feb, 2029	511.08	146.61	106513.83
Mar, 2029	510.38	147.31	106366.52
Apr, 2029	509.67	148.02	106218.50
May, 2029	508.96	148.73	106069.78
Jun, 2029	508.25	149.44	105920.34
Jul, 2029	507.53	150.16	105770.18
Aug, 2029	506.82	150.87	105619.31
Sep, 2029	506.09	151.60	105467.71
Oct, 2029	505.37	152.32	105315.39
Nov, 2029	504.64	153.05	105162.33
Dec, 2029	503.90	153.79	105008.55
Jan, 2030	503.17	154.52	104854.02
Feb, 2030	502.43	155.26	104698.76
Mar, 2030	501.68	156.01	104542.75
Apr, 2030	500.93	156.76	104385.99
May, 2030	500.18	157.51	104228.49
Jun, 2030	499.43	158.26	104070.22
Jul, 2030	498.67	159.02	103911.20
Aug, 2030	497.91	159.78	103751.42
Sep, 2030	497.14	160.55	103590.87
Oct, 2030	496.37	161.32	103429.56
Nov, 2030	495.60	162.09	103267.47
Dec, 2030	494.82	162.87	103104.60
Jan, 2031	494.04	163.65	102940.95
Feb, 2031	493.26	164.43	102776.52
Mar, 2031	492.47	165.22	102611.30
Apr, 2031	491.68	166.01	102445.29
May, 2031	490.88	166.81	102278.49
Jun, 2031	490.08	167.61	102110.88
Jul, 2031	489.28	168.41	101942.47
Aug, 2031	488.47	169.22	101773.26
Sep, 2031	487.66	170.03	101603.23
Oct, 2031	486.85	170.84	101432.39
Nov, 2031	486.03	171.66	101260.73
Dec, 2031	485.21	172.48	101088.25
Jan, 2032	484.38	173.31	100914.94
Feb, 2032	483.55	174.14	100740.80
Mar, 2032	482.72	174.97	100565.82
Apr, 2032	481.88	175.81	100390.01
May, 2032	481.04	176.65	100213.36
Jun, 2032	480.19	177.50	100035.86
Jul, 2032	479.34	178.35	99857.51
Aug, 2032	478.48	179.21	99678.30
Sep, 2032	477.63	180.06	99498.23
Oct, 2032	476.76	180.93	99317.31
Nov, 2032	475.90	181.79	99135.51
Dec, 2032	475.02	182.67	98952.85
Jan, 2033	474.15	183.54	98769.31
Feb, 2033	473.27	184.42	98584.89
Mar, 2033	472.39	185.30	98399.58
Apr, 2033	471.50	186.19	98213.39
May, 2033	470.61	187.08	98026.30
Jun, 2033	469.71	187.98	97838.32
Jul, 2033	468.81	188.88	97649.44
Aug, 2033	467.90	189.79	97459.66
Sep, 2033	466.99	190.70	97268.96
Oct, 2033	466.08	191.61	97077.35
Nov, 2033	465.16	192.53	96884.82
Dec, 2033	464.24	193.45	96691.37
Jan, 2034	463.31	194.38	96497.00
Feb, 2034	462.38	195.31	96301.69
Mar, 2034	461.45	196.24	96105.44
Apr, 2034	460.51	197.18	95908.26
May, 2034	459.56	198.13	95710.13
Jun, 2034	458.61	199.08	95511.05
Jul, 2034	457.66	200.03	95311.02
Aug, 2034	456.70	200.99	95110.03
Sep, 2034	455.74	201.95	94908.07
Oct, 2034	454.77	202.92	94705.15
Nov, 2034	453.80	203.89	94501.25
Dec, 2034	452.82	204.87	94296.38
Jan, 2035	451.84	205.85	94090.53
Feb, 2035	450.85	206.84	93883.69
Mar, 2035	449.86	207.83	93675.86
Apr, 2035	448.86	208.83	93467.03
May, 2035	447.86	209.83	93257.21
Jun, 2035	446.86	210.83	93046.37
Jul, 2035	445.85	211.84	92834.53
Aug, 2035	444.83	212.86	92621.67
Sep, 2035	443.81	213.88	92407.79
Oct, 2035	442.79	214.90	92192.89
Nov, 2035	441.76	215.93	91976.96
Dec, 2035	440.72	216.97	91759.99
Jan, 2036	439.68	218.01	91541.99
Feb, 2036	438.64	219.05	91322.93
Mar, 2036	437.59	220.10	91102.83
Apr, 2036	436.53	221.16	90881.68
May, 2036	435.47	222.22	90659.46
Jun, 2036	434.41	223.28	90436.18
Jul, 2036	433.34	224.35	90211.83
Aug, 2036	432.27	225.42	89986.41
Sep, 2036	431.18	226.51	89759.90
Oct, 2036	430.10	227.59	89532.31
Nov, 2036	429.01	228.68	89303.63
Dec, 2036	427.91	229.78	89073.85
Jan, 2037	426.81	230.88	88842.98
Feb, 2037	425.71	231.98	88610.99
Mar, 2037	424.59	233.10	88377.90
Apr, 2037	423.48	234.21	88143.68
May, 2037	422.36	235.33	87908.35
Jun, 2037	421.23	236.46	87671.89
Jul, 2037	420.09	237.60	87434.29
Aug, 2037	418.96	238.73	87195.56
Sep, 2037	417.81	239.88	86955.68
Oct, 2037	416.66	241.03	86714.65
Nov, 2037	415.51	242.18	86472.47
Dec, 2037	414.35	243.34	86229.13
Jan, 2038	413.18	244.51	85984.62
Feb, 2038	412.01	245.68	85738.94
Mar, 2038	410.83	246.86	85492.08
Apr, 2038	409.65	248.04	85244.04
May, 2038	408.46	249.23	84994.81
Jun, 2038	407.27	250.42	84744.39
Jul, 2038	406.07	251.62	84492.76
Aug, 2038	404.86	252.83	84239.94
Sep, 2038	403.65	254.04	83985.90
Oct, 2038	402.43	255.26	83730.64
Nov, 2038	401.21	256.48	83474.16
Dec, 2038	399.98	257.71	83216.45
Jan, 2039	398.75	258.94	82957.50
Feb, 2039	397.50	260.19	82697.32
Mar, 2039	396.26	261.43	82435.89
Apr, 2039	395.01	262.68	82173.20
May, 2039	393.75	263.94	81909.26
Jun, 2039	392.48	265.21	81644.05
Jul, 2039	391.21	266.48	81377.57
Aug, 2039	389.93	267.76	81109.81
Sep, 2039	388.65	269.04	80840.78
Oct, 2039	387.36	270.33	80570.45
Nov, 2039	386.07	271.62	80298.82
Dec, 2039	384.77	272.92	80025.90
Jan, 2040	383.46	274.23	79751.67
Feb, 2040	382.14	275.55	79476.12
Mar, 2040	380.82	276.87	79199.25
Apr, 2040	379.50	278.19	78921.06
May, 2040	378.16	279.53	78641.53
Jun, 2040	376.82	280.87	78360.67
Jul, 2040	375.48	282.21	78078.46
Aug, 2040	374.13	283.56	77794.89
Sep, 2040	372.77	284.92	77509.97
Oct, 2040	371.40	286.29	77223.68
Nov, 2040	370.03	287.66	76936.02
Dec, 2040	368.65	289.04	76646.98
Jan, 2041	367.27	290.42	76356.56
Feb, 2041	365.88	291.81	76064.74
Mar, 2041	364.48	293.21	75771.53
Apr, 2041	363.07	294.62	75476.91
May, 2041	361.66	296.03	75180.88
Jun, 2041	360.24	297.45	74883.44
Jul, 2041	358.82	298.87	74584.56
Aug, 2041	357.38	300.31	74284.26
Sep, 2041	355.95	301.74	73982.51
Oct, 2041	354.50	303.19	73679.32
Nov, 2041	353.05	304.64	73374.68
Dec, 2041	351.59	306.10	73068.58
Jan, 2042	350.12	307.57	72761.01
Feb, 2042	348.65	309.04	72451.96
Mar, 2042	347.17	310.52	72141.44
Apr, 2042	345.68	312.01	71829.43
May, 2042	344.18	313.51	71515.92
Jun, 2042	342.68	315.01	71200.91
Jul, 2042	341.17	316.52	70884.39
Aug, 2042	339.65	318.04	70566.35
Sep, 2042	338.13	319.56	70246.79
Oct, 2042	336.60	321.09	69925.70
Nov, 2042	335.06	322.63	69603.07
Dec, 2042	333.51	324.18	69278.90
Jan, 2043	331.96	325.73	68953.17
Feb, 2043	330.40	327.29	68625.88
Mar, 2043	328.83	328.86	68297.02
Apr, 2043	327.26	330.43	67966.59
May, 2043	325.67	332.02	67634.57
Jun, 2043	324.08	333.61	67300.97
Jul, 2043	322.48	335.21	66965.76
Aug, 2043	320.88	336.81	66628.95
Sep, 2043	319.26	338.43	66290.52
Oct, 2043	317.64	340.05	65950.47
Nov, 2043	316.01	341.68	65608.80
Dec, 2043	314.38	343.31	65265.48
Jan, 2044	312.73	344.96	64920.52
Feb, 2044	311.08	346.61	64573.91
Mar, 2044	309.42	348.27	64225.64
Apr, 2044	307.75	349.94	63875.69
May, 2044	306.07	351.62	63524.07
Jun, 2044	304.39	353.30	63170.77
Jul, 2044	302.69	355.00	62815.77
Aug, 2044	300.99	356.70	62459.08
Sep, 2044	299.28	358.41	62100.67
Oct, 2044	297.57	360.12	61740.54
Nov, 2044	295.84	361.85	61378.69
Dec, 2044	294.11	363.58	61015.11
Jan, 2045	292.36	365.33	60649.78
Feb, 2045	290.61	367.08	60282.71
Mar, 2045	288.85	368.84	59913.87
Apr, 2045	287.09	370.60	59543.27
May, 2045	285.31	372.38	59170.89
Jun, 2045	283.53	374.16	58796.73
Jul, 2045	281.73	375.96	58420.77
Aug, 2045	279.93	377.76	58043.02
Sep, 2045	278.12	379.57	57663.45
Oct, 2045	276.30	381.39	57282.06
Nov, 2045	274.48	383.21	56898.85
Dec, 2045	272.64	385.05	56513.80
Jan, 2046	270.80	386.89	56126.91
Feb, 2046	268.94	388.75	55738.16
Mar, 2046	267.08	390.61	55347.55
Apr, 2046	265.21	392.48	54955.06
May, 2046	263.33	394.36	54560.70
Jun, 2046	261.44	396.25	54164.45
Jul, 2046	259.54	398.15	53766.29
Aug, 2046	257.63	400.06	53366.23
Sep, 2046	255.71	401.98	52964.26
Oct, 2046	253.79	403.90	52560.35
Nov, 2046	251.85	405.84	52154.52
Dec, 2046	249.91	407.78	51746.73
Jan, 2047	247.95	409.74	51337.00
Feb, 2047	245.99	411.70	50925.30
Mar, 2047	244.02	413.67	50511.62
Apr, 2047	242.03	415.66	50095.97
May, 2047	240.04	417.65	49678.32
Jun, 2047	238.04	419.65	49258.67
Jul, 2047	236.03	421.66	48837.01
Aug, 2047	234.01	423.68	48413.33
Sep, 2047	231.98	425.71	47987.62
Oct, 2047	229.94	427.75	47559.88
Nov, 2047	227.89	429.80	47130.08
Dec, 2047	225.83	431.86	46698.22
Jan, 2048	223.76	433.93	46264.29
Feb, 2048	221.68	436.01	45828.28
Mar, 2048	219.59	438.10	45390.19
Apr, 2048	217.49	440.20	44949.99
May, 2048	215.39	442.30	44507.69
Jun, 2048	213.27	444.42	44063.26
Jul, 2048	211.14	446.55	43616.71
Aug, 2048	209.00	448.69	43168.02
Sep, 2048	206.85	450.84	42717.17
Oct, 2048	204.69	453.00	42264.17
Nov, 2048	202.52	455.17	41809.00
Dec, 2048	200.33	457.36	41351.64
Jan, 2049	198.14	459.55	40892.09
Feb, 2049	195.94	461.75	40430.34
Mar, 2049	193.73	463.96	39966.38
Apr, 2049	191.51	466.18	39500.20
May, 2049	189.27	468.42	39031.78
Jun, 2049	187.03	470.66	38561.12
Jul, 2049	184.77	472.92	38088.20
Aug, 2049	182.51	475.18	37613.02
Sep, 2049	180.23	477.46	37135.56
Oct, 2049	177.94	479.75	36655.81
Nov, 2049	175.64	482.05	36173.76
Dec, 2049	173.33	484.36	35689.40
Jan, 2050	171.01	486.68	35202.72
Feb, 2050	168.68	489.01	34713.71
Mar, 2050	166.34	491.35	34222.36
Apr, 2050	163.98	493.71	33728.65
May, 2050	161.62	496.07	33232.58
Jun, 2050	159.24	498.45	32734.13
Jul, 2050	156.85	500.84	32233.29
Aug, 2050	154.45	503.24	31730.05
Sep, 2050	152.04	505.65	31224.40
Oct, 2050	149.62	508.07	30716.33
Nov, 2050	147.18	510.51	30205.82
Dec, 2050	144.74	512.95	29692.87
Jan, 2051	142.28	515.41	29177.45
Feb, 2051	139.81	517.88	28659.57
Mar, 2051	137.33	520.36	28139.21
Apr, 2051	134.83	522.86	27616.35
May, 2051	132.33	525.36	27090.99
Jun, 2051	129.81	527.88	26563.11
Jul, 2051	127.28	530.41	26032.70
Aug, 2051	124.74	532.95	25499.75
Sep, 2051	122.19	535.50	24964.25
Oct, 2051	119.62	538.07	24426.18
Nov, 2051	117.04	540.65	23885.53
Dec, 2051	114.45	543.24	23342.29
Jan, 2052	111.85	545.84	22796.45
Feb, 2052	109.23	548.46	22248.00
Mar, 2052	106.60	551.09	21696.91
Apr, 2052	103.96	553.73	21143.19
May, 2052	101.31	556.38	20586.81
Jun, 2052	98.65	559.04	20027.76
Jul, 2052	95.97	561.72	19466.04
Aug, 2052	93.27	564.42	18901.62
Sep, 2052	90.57	567.12	18334.50
Oct, 2052	87.85	569.84	17764.67
Nov, 2052	85.12	572.57	17192.10
Dec, 2052	82.38	575.31	16616.79
Jan, 2053	79.62	578.07	16038.72
Feb, 2053	76.85	580.84	15457.88
Mar, 2053	74.07	583.62	14874.26
Apr, 2053	71.27	586.42	14287.84
May, 2053	68.46	589.23	13698.62
Jun, 2053	65.64	592.05	13106.56
Jul, 2053	62.80	594.89	12511.68
Aug, 2053	59.95	597.74	11913.94
Sep, 2053	57.09	600.60	11313.34
Oct, 2053	54.21	603.48	10709.86
Nov, 2053	51.32	606.37	10103.48
Dec, 2053	48.41	609.28	9494.21
Jan, 2054	45.49	612.20	8882.01
Feb, 2054	42.56	615.13	8266.88
Mar, 2054	39.61	618.08	7648.80
Apr, 2054	36.65	621.04	7027.76
May, 2054	33.67	624.02	6403.75
Jun, 2054	30.68	627.01	5776.74
Jul, 2054	27.68	630.01	5146.73
Aug, 2054	24.66	633.03	4513.70
Sep, 2054	21.63	636.06	3877.64
Oct, 2054	18.58	639.11	3238.53
Nov, 2054	15.52	642.17	2596.36
Dec, 2054	12.44	645.25	1951.11
Jan, 2055	9.35	648.34	1302.77
Feb, 2055	6.24	651.45	651.32
Mar, 2055	3.12	654.57	0