Mortgage Parameters

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

Mortgage Summary

Property Total:	$120,000
Down Payment	$36,000
Mortgage Amount:	$84,000
Mortgage Payment:	$490.20 / month
Estimated Tax:	+ $66.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $556.87 / month
Total Interest Paid:	$92,473.20 over 30 years
Total Tax Paid:	$24,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	402.50	87.70	83912.30
May, 2025	402.08	88.12	83824.18
Jun, 2025	401.66	88.54	83735.64
Jul, 2025	401.23	88.97	83646.67
Aug, 2025	400.81	89.39	83557.28
Sep, 2025	400.38	89.82	83467.46
Oct, 2025	399.95	90.25	83377.20
Nov, 2025	399.52	90.68	83286.52
Dec, 2025	399.08	91.12	83195.40
Jan, 2026	398.64	91.56	83103.85
Feb, 2026	398.21	91.99	83011.85
Mar, 2026	397.77	92.43	82919.42
Apr, 2026	397.32	92.88	82826.54
May, 2026	396.88	93.32	82733.22
Jun, 2026	396.43	93.77	82639.45
Jul, 2026	395.98	94.22	82545.23
Aug, 2026	395.53	94.67	82450.56
Sep, 2026	395.08	95.12	82355.43
Oct, 2026	394.62	95.58	82259.85
Nov, 2026	394.16	96.04	82163.81
Dec, 2026	393.70	96.50	82067.32
Jan, 2027	393.24	96.96	81970.35
Feb, 2027	392.77	97.43	81872.93
Mar, 2027	392.31	97.89	81775.04
Apr, 2027	391.84	98.36	81676.68
May, 2027	391.37	98.83	81577.84
Jun, 2027	390.89	99.31	81478.54
Jul, 2027	390.42	99.78	81378.75
Aug, 2027	389.94	100.26	81278.49
Sep, 2027	389.46	100.74	81177.75
Oct, 2027	388.98	101.22	81076.53
Nov, 2027	388.49	101.71	80974.82
Dec, 2027	388.00	102.20	80872.63
Jan, 2028	387.51	102.69	80769.94
Feb, 2028	387.02	103.18	80666.76
Mar, 2028	386.53	103.67	80563.09
Apr, 2028	386.03	104.17	80458.92
May, 2028	385.53	104.67	80354.26
Jun, 2028	385.03	105.17	80249.09
Jul, 2028	384.53	105.67	80143.41
Aug, 2028	384.02	106.18	80037.23
Sep, 2028	383.51	106.69	79930.55
Oct, 2028	383.00	107.20	79823.35
Nov, 2028	382.49	107.71	79715.63
Dec, 2028	381.97	108.23	79607.40
Jan, 2029	381.45	108.75	79498.66
Feb, 2029	380.93	109.27	79389.39
Mar, 2029	380.41	109.79	79279.59
Apr, 2029	379.88	110.32	79169.28
May, 2029	379.35	110.85	79058.43
Jun, 2029	378.82	111.38	78947.05
Jul, 2029	378.29	111.91	78835.14
Aug, 2029	377.75	112.45	78722.69
Sep, 2029	377.21	112.99	78609.70
Oct, 2029	376.67	113.53	78496.17
Nov, 2029	376.13	114.07	78382.10
Dec, 2029	375.58	114.62	78267.48
Jan, 2030	375.03	115.17	78152.31
Feb, 2030	374.48	115.72	78036.59
Mar, 2030	373.93	116.27	77920.32
Apr, 2030	373.37	116.83	77803.49
May, 2030	372.81	117.39	77686.10
Jun, 2030	372.25	117.95	77568.14
Jul, 2030	371.68	118.52	77449.62
Aug, 2030	371.11	119.09	77330.54
Sep, 2030	370.54	119.66	77210.88
Oct, 2030	369.97	120.23	77090.65
Nov, 2030	369.39	120.81	76969.84
Dec, 2030	368.81	121.39	76848.45
Jan, 2031	368.23	121.97	76726.49
Feb, 2031	367.65	122.55	76603.93
Mar, 2031	367.06	123.14	76480.79
Apr, 2031	366.47	123.73	76357.06
May, 2031	365.88	124.32	76232.74
Jun, 2031	365.28	124.92	76107.82
Jul, 2031	364.68	125.52	75982.31
Aug, 2031	364.08	126.12	75856.19
Sep, 2031	363.48	126.72	75729.47
Oct, 2031	362.87	127.33	75602.14
Nov, 2031	362.26	127.94	75474.20
Dec, 2031	361.65	128.55	75345.64
Jan, 2032	361.03	129.17	75216.48
Feb, 2032	360.41	129.79	75086.69
Mar, 2032	359.79	130.41	74956.28
Apr, 2032	359.17	131.03	74825.24
May, 2032	358.54	131.66	74693.58
Jun, 2032	357.91	132.29	74561.29
Jul, 2032	357.27	132.93	74428.36
Aug, 2032	356.64	133.56	74294.80
Sep, 2032	356.00	134.20	74160.59
Oct, 2032	355.35	134.85	74025.75
Nov, 2032	354.71	135.49	73890.25
Dec, 2032	354.06	136.14	73754.11
Jan, 2033	353.41	136.79	73617.31
Feb, 2033	352.75	137.45	73479.86
Mar, 2033	352.09	138.11	73341.76
Apr, 2033	351.43	138.77	73202.98
May, 2033	350.76	139.44	73063.55
Jun, 2033	350.10	140.10	72923.45
Jul, 2033	349.42	140.78	72782.67
Aug, 2033	348.75	141.45	72641.22
Sep, 2033	348.07	142.13	72499.09
Oct, 2033	347.39	142.81	72356.28
Nov, 2033	346.71	143.49	72212.79
Dec, 2033	346.02	144.18	72068.61
Jan, 2034	345.33	144.87	71923.74
Feb, 2034	344.63	145.57	71778.17
Mar, 2034	343.94	146.26	71631.91
Apr, 2034	343.24	146.96	71484.95
May, 2034	342.53	147.67	71337.28
Jun, 2034	341.82	148.38	71188.90
Jul, 2034	341.11	149.09	71039.82
Aug, 2034	340.40	149.80	70890.02
Sep, 2034	339.68	150.52	70739.50
Oct, 2034	338.96	151.24	70588.26
Nov, 2034	338.24	151.96	70436.29
Dec, 2034	337.51	152.69	70283.60
Jan, 2035	336.78	153.42	70130.18
Feb, 2035	336.04	154.16	69976.02
Mar, 2035	335.30	154.90	69821.12
Apr, 2035	334.56	155.64	69665.48
May, 2035	333.81	156.39	69509.09
Jun, 2035	333.06	157.14	69351.96
Jul, 2035	332.31	157.89	69194.07
Aug, 2035	331.55	158.65	69035.42
Sep, 2035	330.79	159.41	68876.02
Oct, 2035	330.03	160.17	68715.85
Nov, 2035	329.26	160.94	68554.91
Dec, 2035	328.49	161.71	68393.20
Jan, 2036	327.72	162.48	68230.72
Feb, 2036	326.94	163.26	68067.46
Mar, 2036	326.16	164.04	67903.42
Apr, 2036	325.37	164.83	67738.59
May, 2036	324.58	165.62	67572.97
Jun, 2036	323.79	166.41	67406.56
Jul, 2036	322.99	167.21	67239.35
Aug, 2036	322.19	168.01	67071.33
Sep, 2036	321.38	168.82	66902.52
Oct, 2036	320.57	169.63	66732.89
Nov, 2036	319.76	170.44	66562.45
Dec, 2036	318.95	171.25	66391.20
Jan, 2037	318.12	172.08	66219.12
Feb, 2037	317.30	172.90	66046.22
Mar, 2037	316.47	173.73	65872.49
Apr, 2037	315.64	174.56	65697.93
May, 2037	314.80	175.40	65522.54
Jun, 2037	313.96	176.24	65346.30
Jul, 2037	313.12	177.08	65169.22
Aug, 2037	312.27	177.93	64991.29
Sep, 2037	311.42	178.78	64812.50
Oct, 2037	310.56	179.64	64632.86
Nov, 2037	309.70	180.50	64452.36
Dec, 2037	308.83	181.37	64271.00
Jan, 2038	307.97	182.23	64088.76
Feb, 2038	307.09	183.11	63905.65
Mar, 2038	306.21	183.99	63721.67
Apr, 2038	305.33	184.87	63536.80
May, 2038	304.45	185.75	63351.05
Jun, 2038	303.56	186.64	63164.40
Jul, 2038	302.66	187.54	62976.87
Aug, 2038	301.76	188.44	62788.43
Sep, 2038	300.86	189.34	62599.09
Oct, 2038	299.95	190.25	62408.85
Nov, 2038	299.04	191.16	62217.69
Dec, 2038	298.13	192.07	62025.62
Jan, 2039	297.21	192.99	61832.62
Feb, 2039	296.28	193.92	61638.70
Mar, 2039	295.35	194.85	61443.85
Apr, 2039	294.42	195.78	61248.07
May, 2039	293.48	196.72	61051.35
Jun, 2039	292.54	197.66	60853.69
Jul, 2039	291.59	198.61	60655.08
Aug, 2039	290.64	199.56	60455.52
Sep, 2039	289.68	200.52	60255.00
Oct, 2039	288.72	201.48	60053.53
Nov, 2039	287.76	202.44	59851.08
Dec, 2039	286.79	203.41	59647.67
Jan, 2040	285.81	204.39	59443.28
Feb, 2040	284.83	205.37	59237.91
Mar, 2040	283.85	206.35	59031.56
Apr, 2040	282.86	207.34	58824.22
May, 2040	281.87	208.33	58615.89
Jun, 2040	280.87	209.33	58406.55
Jul, 2040	279.86	210.34	58196.22
Aug, 2040	278.86	211.34	57984.88
Sep, 2040	277.84	212.36	57772.52
Oct, 2040	276.83	213.37	57559.15
Nov, 2040	275.80	214.40	57344.75
Dec, 2040	274.78	215.42	57129.33
Jan, 2041	273.74	216.46	56912.87
Feb, 2041	272.71	217.49	56695.38
Mar, 2041	271.67	218.53	56476.85
Apr, 2041	270.62	219.58	56257.26
May, 2041	269.57	220.63	56036.63
Jun, 2041	268.51	221.69	55814.94
Jul, 2041	267.45	222.75	55592.19
Aug, 2041	266.38	223.82	55368.36
Sep, 2041	265.31	224.89	55143.47
Oct, 2041	264.23	225.97	54917.50
Nov, 2041	263.15	227.05	54690.45
Dec, 2041	262.06	228.14	54462.30
Jan, 2042	260.97	229.23	54233.07
Feb, 2042	259.87	230.33	54002.74
Mar, 2042	258.76	231.44	53771.30
Apr, 2042	257.65	232.55	53538.75
May, 2042	256.54	233.66	53305.09
Jun, 2042	255.42	234.78	53070.31
Jul, 2042	254.30	235.90	52834.41
Aug, 2042	253.16	237.04	52597.37
Sep, 2042	252.03	238.17	52359.20
Oct, 2042	250.89	239.31	52119.89
Nov, 2042	249.74	240.46	51879.43
Dec, 2042	248.59	241.61	51637.82
Jan, 2043	247.43	242.77	51395.05
Feb, 2043	246.27	243.93	51151.12
Mar, 2043	245.10	245.10	50906.02
Apr, 2043	243.92	246.28	50659.74
May, 2043	242.74	247.46	50412.29
Jun, 2043	241.56	248.64	50163.65
Jul, 2043	240.37	249.83	49913.82
Aug, 2043	239.17	251.03	49662.79
Sep, 2043	237.97	252.23	49410.55
Oct, 2043	236.76	253.44	49157.11
Nov, 2043	235.54	254.66	48902.46
Dec, 2043	234.32	255.88	48646.58
Jan, 2044	233.10	257.10	48389.48
Feb, 2044	231.87	258.33	48131.15
Mar, 2044	230.63	259.57	47871.57
Apr, 2044	229.38	260.82	47610.76
May, 2044	228.13	262.07	47348.69
Jun, 2044	226.88	263.32	47085.37
Jul, 2044	225.62	264.58	46820.79
Aug, 2044	224.35	265.85	46554.94
Sep, 2044	223.08	267.12	46287.82
Oct, 2044	221.80	268.40	46019.41
Nov, 2044	220.51	269.69	45749.72
Dec, 2044	219.22	270.98	45478.74
Jan, 2045	217.92	272.28	45206.46
Feb, 2045	216.61	273.59	44932.87
Mar, 2045	215.30	274.90	44657.97
Apr, 2045	213.99	276.21	44381.76
May, 2045	212.66	277.54	44104.22
Jun, 2045	211.33	278.87	43825.36
Jul, 2045	210.00	280.20	43545.15
Aug, 2045	208.65	281.55	43263.61
Sep, 2045	207.30	282.90	42980.71
Oct, 2045	205.95	284.25	42696.46
Nov, 2045	204.59	285.61	42410.85
Dec, 2045	203.22	286.98	42123.87
Jan, 2046	201.84	288.36	41835.51
Feb, 2046	200.46	289.74	41545.77
Mar, 2046	199.07	291.13	41254.65
Apr, 2046	197.68	292.52	40962.12
May, 2046	196.28	293.92	40668.20
Jun, 2046	194.87	295.33	40372.87
Jul, 2046	193.45	296.75	40076.12
Aug, 2046	192.03	298.17	39777.95
Sep, 2046	190.60	299.60	39478.36
Oct, 2046	189.17	301.03	39177.32
Nov, 2046	187.72	302.48	38874.85
Dec, 2046	186.28	303.92	38570.92
Jan, 2047	184.82	305.38	38265.54
Feb, 2047	183.36	306.84	37958.70
Mar, 2047	181.89	308.31	37650.38
Apr, 2047	180.41	309.79	37340.59
May, 2047	178.92	311.28	37029.32
Jun, 2047	177.43	312.77	36716.55
Jul, 2047	175.93	314.27	36402.28
Aug, 2047	174.43	315.77	36086.51
Sep, 2047	172.91	317.29	35769.22
Oct, 2047	171.39	318.81	35450.42
Nov, 2047	169.87	320.33	35130.08
Dec, 2047	168.33	321.87	34808.22
Jan, 2048	166.79	323.41	34484.81
Feb, 2048	165.24	324.96	34159.84
Mar, 2048	163.68	326.52	33833.33
Apr, 2048	162.12	328.08	33505.25
May, 2048	160.55	329.65	33175.59
Jun, 2048	158.97	331.23	32844.36
Jul, 2048	157.38	332.82	32511.54
Aug, 2048	155.78	334.42	32177.12
Sep, 2048	154.18	336.02	31841.10
Oct, 2048	152.57	337.63	31503.48
Nov, 2048	150.95	339.25	31164.23
Dec, 2048	149.33	340.87	30823.36
Jan, 2049	147.70	342.50	30480.85
Feb, 2049	146.05	344.15	30136.71
Mar, 2049	144.41	345.79	29790.91
Apr, 2049	142.75	347.45	29443.46
May, 2049	141.08	349.12	29094.34
Jun, 2049	139.41	350.79	28743.55
Jul, 2049	137.73	352.47	28391.08
Aug, 2049	136.04	354.16	28036.92
Sep, 2049	134.34	355.86	27681.07
Oct, 2049	132.64	357.56	27323.51
Nov, 2049	130.93	359.27	26964.23
Dec, 2049	129.20	361.00	26603.24
Jan, 2050	127.47	362.73	26240.51
Feb, 2050	125.74	364.46	25876.04
Mar, 2050	123.99	366.21	25509.83
Apr, 2050	122.23	367.97	25141.87
May, 2050	120.47	369.73	24772.14
Jun, 2050	118.70	371.50	24400.64
Jul, 2050	116.92	373.28	24027.36
Aug, 2050	115.13	375.07	23652.29
Sep, 2050	113.33	376.87	23275.42
Oct, 2050	111.53	378.67	22896.75
Nov, 2050	109.71	380.49	22516.27
Dec, 2050	107.89	382.31	22133.96
Jan, 2051	106.06	384.14	21749.82
Feb, 2051	104.22	385.98	21363.83
Mar, 2051	102.37	387.83	20976.00
Apr, 2051	100.51	389.69	20586.31
May, 2051	98.64	391.56	20194.75
Jun, 2051	96.77	393.43	19801.32
Jul, 2051	94.88	395.32	19406.00
Aug, 2051	92.99	397.21	19008.79
Sep, 2051	91.08	399.12	18609.67
Oct, 2051	89.17	401.03	18208.64
Nov, 2051	87.25	402.95	17805.69
Dec, 2051	85.32	404.88	17400.81
Jan, 2052	83.38	406.82	16993.99
Feb, 2052	81.43	408.77	16585.22
Mar, 2052	79.47	410.73	16174.49
Apr, 2052	77.50	412.70	15761.80
May, 2052	75.53	414.67	15347.12
Jun, 2052	73.54	416.66	14930.46
Jul, 2052	71.54	418.66	14511.80
Aug, 2052	69.54	420.66	14091.14
Sep, 2052	67.52	422.68	13668.46
Oct, 2052	65.49	424.71	13243.75
Nov, 2052	63.46	426.74	12817.01
Dec, 2052	61.41	428.79	12388.23
Jan, 2053	59.36	430.84	11957.39
Feb, 2053	57.30	432.90	11524.48
Mar, 2053	55.22	434.98	11089.50
Apr, 2053	53.14	437.06	10652.44
May, 2053	51.04	439.16	10213.28
Jun, 2053	48.94	441.26	9772.02
Jul, 2053	46.82	443.38	9328.65
Aug, 2053	44.70	445.50	8883.15
Sep, 2053	42.57	447.63	8435.51
Oct, 2053	40.42	449.78	7985.73
Nov, 2053	38.26	451.94	7533.80
Dec, 2053	36.10	454.10	7079.70
Jan, 2054	33.92	456.28	6623.42
Feb, 2054	31.74	458.46	6164.96
Mar, 2054	29.54	460.66	5704.30
Apr, 2054	27.33	462.87	5241.43
May, 2054	25.12	465.08	4776.35
Jun, 2054	22.89	467.31	4309.03
Jul, 2054	20.65	469.55	3839.48
Aug, 2054	18.40	471.80	3367.68
Sep, 2054	16.14	474.06	2893.61
Oct, 2054	13.87	476.33	2417.28
Nov, 2054	11.58	478.62	1938.66
Dec, 2054	9.29	480.91	1457.75
Jan, 2055	6.99	483.21	974.54
Feb, 2055	4.67	485.53	489.01
Mar, 2055	2.34	487.86	1.15