Mortgage Parameters

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

Mortgage Summary

Property Total:	$214,900
Down Payment	$64,470
Mortgage Amount:	$150,430
Mortgage Payment:	$877.87 / month
Estimated Tax:	+ $119.39 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $997.26 / month
Total Interest Paid:	$165,603.60 over 30 years
Total Tax Paid:	$42,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	720.81	157.06	150272.94
Dec, 2024	720.06	157.81	150115.13
Jan, 2025	719.30	158.57	149956.56
Feb, 2025	718.54	159.33	149797.23
Mar, 2025	717.78	160.09	149637.14
Apr, 2025	717.01	160.86	149476.28
May, 2025	716.24	161.63	149314.65
Jun, 2025	715.47	162.40	149152.25
Jul, 2025	714.69	163.18	148989.07
Aug, 2025	713.91	163.96	148825.10
Sep, 2025	713.12	164.75	148660.35
Oct, 2025	712.33	165.54	148494.81
Nov, 2025	711.54	166.33	148328.48
Dec, 2025	710.74	167.13	148161.35
Jan, 2026	709.94	167.93	147993.42
Feb, 2026	709.14	168.73	147824.69
Mar, 2026	708.33	169.54	147655.14
Apr, 2026	707.51	170.36	147484.79
May, 2026	706.70	171.17	147313.61
Jun, 2026	705.88	171.99	147141.62
Jul, 2026	705.05	172.82	146968.81
Aug, 2026	704.23	173.64	146795.16
Sep, 2026	703.39	174.48	146620.69
Oct, 2026	702.56	175.31	146445.37
Nov, 2026	701.72	176.15	146269.22
Dec, 2026	700.87	177.00	146092.22
Jan, 2027	700.03	177.84	145914.38
Feb, 2027	699.17	178.70	145735.68
Mar, 2027	698.32	179.55	145556.13
Apr, 2027	697.46	180.41	145375.72
May, 2027	696.59	181.28	145194.44
Jun, 2027	695.72	182.15	145012.29
Jul, 2027	694.85	183.02	144829.27
Aug, 2027	693.97	183.90	144645.37
Sep, 2027	693.09	184.78	144460.60
Oct, 2027	692.21	185.66	144274.93
Nov, 2027	691.32	186.55	144088.38
Dec, 2027	690.42	187.45	143900.93
Jan, 2028	689.53	188.34	143712.59
Feb, 2028	688.62	189.25	143523.34
Mar, 2028	687.72	190.15	143333.19
Apr, 2028	686.80	191.07	143142.12
May, 2028	685.89	191.98	142950.14
Jun, 2028	684.97	192.90	142757.24
Jul, 2028	684.05	193.82	142563.42
Aug, 2028	683.12	194.75	142368.66
Sep, 2028	682.18	195.69	142172.98
Oct, 2028	681.25	196.62	141976.35
Nov, 2028	680.30	197.57	141778.79
Dec, 2028	679.36	198.51	141580.27
Jan, 2029	678.41	199.46	141380.81
Feb, 2029	677.45	200.42	141180.39
Mar, 2029	676.49	201.38	140979.01
Apr, 2029	675.52	202.35	140776.66
May, 2029	674.55	203.32	140573.35
Jun, 2029	673.58	204.29	140369.06
Jul, 2029	672.60	205.27	140163.79
Aug, 2029	671.62	206.25	139957.54
Sep, 2029	670.63	207.24	139750.30
Oct, 2029	669.64	208.23	139542.06
Nov, 2029	668.64	209.23	139332.83
Dec, 2029	667.64	210.23	139122.60
Jan, 2030	666.63	211.24	138911.36
Feb, 2030	665.62	212.25	138699.11
Mar, 2030	664.60	213.27	138485.84
Apr, 2030	663.58	214.29	138271.54
May, 2030	662.55	215.32	138056.22
Jun, 2030	661.52	216.35	137839.87
Jul, 2030	660.48	217.39	137622.49
Aug, 2030	659.44	218.43	137404.06
Sep, 2030	658.39	219.48	137184.58
Oct, 2030	657.34	220.53	136964.05
Nov, 2030	656.29	221.58	136742.47
Dec, 2030	655.22	222.65	136519.83
Jan, 2031	654.16	223.71	136296.11
Feb, 2031	653.09	224.78	136071.33
Mar, 2031	652.01	225.86	135845.47
Apr, 2031	650.93	226.94	135618.52
May, 2031	649.84	228.03	135390.49
Jun, 2031	648.75	229.12	135161.37
Jul, 2031	647.65	230.22	134931.15
Aug, 2031	646.55	231.32	134699.82
Sep, 2031	645.44	232.43	134467.39
Oct, 2031	644.32	233.55	134233.84
Nov, 2031	643.20	234.67	133999.17
Dec, 2031	642.08	235.79	133763.38
Jan, 2032	640.95	236.92	133526.46
Feb, 2032	639.81	238.06	133288.41
Mar, 2032	638.67	239.20	133049.21
Apr, 2032	637.53	240.34	132808.87
May, 2032	636.38	241.49	132567.37
Jun, 2032	635.22	242.65	132324.72
Jul, 2032	634.06	243.81	132080.91
Aug, 2032	632.89	244.98	131835.93
Sep, 2032	631.71	246.16	131589.77
Oct, 2032	630.53	247.34	131342.44
Nov, 2032	629.35	248.52	131093.91
Dec, 2032	628.16	249.71	130844.20
Jan, 2033	626.96	250.91	130593.29
Feb, 2033	625.76	252.11	130341.18
Mar, 2033	624.55	253.32	130087.87
Apr, 2033	623.34	254.53	129833.33
May, 2033	622.12	255.75	129577.58
Jun, 2033	620.89	256.98	129320.60
Jul, 2033	619.66	258.21	129062.40
Aug, 2033	618.42	259.45	128802.95
Sep, 2033	617.18	260.69	128542.26
Oct, 2033	615.93	261.94	128280.32
Nov, 2033	614.68	263.19	128017.13
Dec, 2033	613.42	264.45	127752.67
Jan, 2034	612.15	265.72	127486.95
Feb, 2034	610.87	267.00	127219.96
Mar, 2034	609.60	268.27	126951.68
Apr, 2034	608.31	269.56	126682.12
May, 2034	607.02	270.85	126411.27
Jun, 2034	605.72	272.15	126139.12
Jul, 2034	604.42	273.45	125865.67
Aug, 2034	603.11	274.76	125590.90
Sep, 2034	601.79	276.08	125314.82
Oct, 2034	600.47	277.40	125037.42
Nov, 2034	599.14	278.73	124758.69
Dec, 2034	597.80	280.07	124478.62
Jan, 2035	596.46	281.41	124197.21
Feb, 2035	595.11	282.76	123914.45
Mar, 2035	593.76	284.11	123630.34
Apr, 2035	592.40	285.47	123344.86
May, 2035	591.03	286.84	123058.02
Jun, 2035	589.65	288.22	122769.81
Jul, 2035	588.27	289.60	122480.21
Aug, 2035	586.88	290.99	122189.22
Sep, 2035	585.49	292.38	121896.84
Oct, 2035	584.09	293.78	121603.06
Nov, 2035	582.68	295.19	121307.87
Dec, 2035	581.27	296.60	121011.27
Jan, 2036	579.85	298.02	120713.24
Feb, 2036	578.42	299.45	120413.79
Mar, 2036	576.98	300.89	120112.90
Apr, 2036	575.54	302.33	119810.58
May, 2036	574.09	303.78	119506.80
Jun, 2036	572.64	305.23	119201.56
Jul, 2036	571.17	306.70	118894.87
Aug, 2036	569.70	308.17	118586.70
Sep, 2036	568.23	309.64	118277.06
Oct, 2036	566.74	311.13	117965.94
Nov, 2036	565.25	312.62	117653.32
Dec, 2036	563.76	314.11	117339.20
Jan, 2037	562.25	315.62	117023.59
Feb, 2037	560.74	317.13	116706.45
Mar, 2037	559.22	318.65	116387.80
Apr, 2037	557.69	320.18	116067.62
May, 2037	556.16	321.71	115745.91
Jun, 2037	554.62	323.25	115422.66
Jul, 2037	553.07	324.80	115097.85
Aug, 2037	551.51	326.36	114771.49
Sep, 2037	549.95	327.92	114443.57
Oct, 2037	548.38	329.49	114114.08
Nov, 2037	546.80	331.07	113783.00
Dec, 2037	545.21	332.66	113450.34
Jan, 2038	543.62	334.25	113116.09
Feb, 2038	542.01	335.86	112780.23
Mar, 2038	540.41	337.46	112442.77
Apr, 2038	538.79	339.08	112103.69
May, 2038	537.16	340.71	111762.98
Jun, 2038	535.53	342.34	111420.64
Jul, 2038	533.89	343.98	111076.66
Aug, 2038	532.24	345.63	110731.03
Sep, 2038	530.59	347.28	110383.75
Oct, 2038	528.92	348.95	110034.80
Nov, 2038	527.25	350.62	109684.18
Dec, 2038	525.57	352.30	109331.88
Jan, 2039	523.88	353.99	108977.90
Feb, 2039	522.19	355.68	108622.21
Mar, 2039	520.48	357.39	108264.82
Apr, 2039	518.77	359.10	107905.72
May, 2039	517.05	360.82	107544.90
Jun, 2039	515.32	362.55	107182.35
Jul, 2039	513.58	364.29	106818.06
Aug, 2039	511.84	366.03	106452.03
Sep, 2039	510.08	367.79	106084.24
Oct, 2039	508.32	369.55	105714.69
Nov, 2039	506.55	371.32	105343.37
Dec, 2039	504.77	373.10	104970.27
Jan, 2040	502.98	374.89	104595.38
Feb, 2040	501.19	376.68	104218.70
Mar, 2040	499.38	378.49	103840.21
Apr, 2040	497.57	380.30	103459.91
May, 2040	495.75	382.12	103077.78
Jun, 2040	493.91	383.96	102693.83
Jul, 2040	492.07	385.80	102308.03
Aug, 2040	490.23	387.64	101920.39
Sep, 2040	488.37	389.50	101530.89
Oct, 2040	486.50	391.37	101139.52
Nov, 2040	484.63	393.24	100746.28
Dec, 2040	482.74	395.13	100351.15
Jan, 2041	480.85	397.02	99954.13
Feb, 2041	478.95	398.92	99555.20
Mar, 2041	477.04	400.83	99154.37
Apr, 2041	475.11	402.76	98751.61
May, 2041	473.18	404.69	98346.93
Jun, 2041	471.25	406.62	97940.30
Jul, 2041	469.30	408.57	97531.73
Aug, 2041	467.34	410.53	97121.20
Sep, 2041	465.37	412.50	96708.70
Oct, 2041	463.40	414.47	96294.23
Nov, 2041	461.41	416.46	95877.77
Dec, 2041	459.41	418.46	95459.31
Jan, 2042	457.41	420.46	95038.85
Feb, 2042	455.39	422.48	94616.38
Mar, 2042	453.37	424.50	94191.88
Apr, 2042	451.34	426.53	93765.34
May, 2042	449.29	428.58	93336.77
Jun, 2042	447.24	430.63	92906.14
Jul, 2042	445.18	432.69	92473.44
Aug, 2042	443.10	434.77	92038.67
Sep, 2042	441.02	436.85	91601.82
Oct, 2042	438.93	438.94	91162.88
Nov, 2042	436.82	441.05	90721.83
Dec, 2042	434.71	443.16	90278.67
Jan, 2043	432.59	445.28	89833.38
Feb, 2043	430.45	447.42	89385.96
Mar, 2043	428.31	449.56	88936.40
Apr, 2043	426.15	451.72	88484.69
May, 2043	423.99	453.88	88030.80
Jun, 2043	421.81	456.06	87574.75
Jul, 2043	419.63	458.24	87116.51
Aug, 2043	417.43	460.44	86656.07
Sep, 2043	415.23	462.64	86193.43
Oct, 2043	413.01	464.86	85728.57
Nov, 2043	410.78	467.09	85261.48
Dec, 2043	408.54	469.33	84792.16
Jan, 2044	406.30	471.57	84320.58
Feb, 2044	404.04	473.83	83846.75
Mar, 2044	401.77	476.10	83370.64
Apr, 2044	399.48	478.39	82892.26
May, 2044	397.19	480.68	82411.58
Jun, 2044	394.89	482.98	81928.60
Jul, 2044	392.57	485.30	81443.30
Aug, 2044	390.25	487.62	80955.68
Sep, 2044	387.91	489.96	80465.72
Oct, 2044	385.56	492.31	79973.42
Nov, 2044	383.21	494.66	79478.76
Dec, 2044	380.84	497.03	78981.72
Jan, 2045	378.45	499.42	78482.31
Feb, 2045	376.06	501.81	77980.50
Mar, 2045	373.66	504.21	77476.28
Apr, 2045	371.24	506.63	76969.65
May, 2045	368.81	509.06	76460.60
Jun, 2045	366.37	511.50	75949.10
Jul, 2045	363.92	513.95	75435.15
Aug, 2045	361.46	516.41	74918.74
Sep, 2045	358.99	518.88	74399.86
Oct, 2045	356.50	521.37	73878.49
Nov, 2045	354.00	523.87	73354.62
Dec, 2045	351.49	526.38	72828.24
Jan, 2046	348.97	528.90	72299.34
Feb, 2046	346.43	531.44	71767.90
Mar, 2046	343.89	533.98	71233.92
Apr, 2046	341.33	536.54	70697.38
May, 2046	338.76	539.11	70158.27
Jun, 2046	336.18	541.69	69616.57
Jul, 2046	333.58	544.29	69072.28
Aug, 2046	330.97	546.90	68525.38
Sep, 2046	328.35	549.52	67975.86
Oct, 2046	325.72	552.15	67423.71
Nov, 2046	323.07	554.80	66868.91
Dec, 2046	320.41	557.46	66311.46
Jan, 2047	317.74	560.13	65751.33
Feb, 2047	315.06	562.81	65188.52
Mar, 2047	312.36	565.51	64623.01
Apr, 2047	309.65	568.22	64054.79
May, 2047	306.93	570.94	63483.85
Jun, 2047	304.19	573.68	62910.18
Jul, 2047	301.44	576.43	62333.75
Aug, 2047	298.68	579.19	61754.56
Sep, 2047	295.91	581.96	61172.60
Oct, 2047	293.12	584.75	60587.85
Nov, 2047	290.32	587.55	60000.30
Dec, 2047	287.50	590.37	59409.93
Jan, 2048	284.67	593.20	58816.73
Feb, 2048	281.83	596.04	58220.69
Mar, 2048	278.97	598.90	57621.79
Apr, 2048	276.10	601.77	57020.03
May, 2048	273.22	604.65	56415.38
Jun, 2048	270.32	607.55	55807.83
Jul, 2048	267.41	610.46	55197.37
Aug, 2048	264.49	613.38	54583.99
Sep, 2048	261.55	616.32	53967.67
Oct, 2048	258.60	619.27	53348.40
Nov, 2048	255.63	622.24	52726.15
Dec, 2048	252.65	625.22	52100.93
Jan, 2049	249.65	628.22	51472.71
Feb, 2049	246.64	631.23	50841.48
Mar, 2049	243.62	634.25	50207.23
Apr, 2049	240.58	637.29	49569.93
May, 2049	237.52	640.35	48929.58
Jun, 2049	234.45	643.42	48286.17
Jul, 2049	231.37	646.50	47639.67
Aug, 2049	228.27	649.60	46990.07
Sep, 2049	225.16	652.71	46337.36
Oct, 2049	222.03	655.84	45681.53
Nov, 2049	218.89	658.98	45022.55
Dec, 2049	215.73	662.14	44360.41
Jan, 2050	212.56	665.31	43695.10
Feb, 2050	209.37	668.50	43026.60
Mar, 2050	206.17	671.70	42354.90
Apr, 2050	202.95	674.92	41679.98
May, 2050	199.72	678.15	41001.83
Jun, 2050	196.47	681.40	40320.43
Jul, 2050	193.20	684.67	39635.76
Aug, 2050	189.92	687.95	38947.81
Sep, 2050	186.62	691.25	38256.57
Oct, 2050	183.31	694.56	37562.01
Nov, 2050	179.98	697.89	36864.12
Dec, 2050	176.64	701.23	36162.89
Jan, 2051	173.28	704.59	35458.30
Feb, 2051	169.90	707.97	34750.34
Mar, 2051	166.51	711.36	34038.98
Apr, 2051	163.10	714.77	33324.21
May, 2051	159.68	718.19	32606.02
Jun, 2051	156.24	721.63	31884.39
Jul, 2051	152.78	725.09	31159.30
Aug, 2051	149.30	728.57	30430.73
Sep, 2051	145.81	732.06	29698.68
Oct, 2051	142.31	735.56	28963.11
Nov, 2051	138.78	739.09	28224.03
Dec, 2051	135.24	742.63	27481.40
Jan, 2052	131.68	746.19	26735.21
Feb, 2052	128.11	749.76	25985.44
Mar, 2052	124.51	753.36	25232.09
Apr, 2052	120.90	756.97	24475.12
May, 2052	117.28	760.59	23714.53
Jun, 2052	113.63	764.24	22950.29
Jul, 2052	109.97	767.90	22182.39
Aug, 2052	106.29	771.58	21410.81
Sep, 2052	102.59	775.28	20635.53
Oct, 2052	98.88	778.99	19856.54
Nov, 2052	95.15	782.72	19073.82
Dec, 2052	91.40	786.47	18287.34
Jan, 2053	87.63	790.24	17497.10
Feb, 2053	83.84	794.03	16703.07
Mar, 2053	80.04	797.83	15905.24
Apr, 2053	76.21	801.66	15103.58
May, 2053	72.37	805.50	14298.08
Jun, 2053	68.51	809.36	13488.72
Jul, 2053	64.63	813.24	12675.49
Aug, 2053	60.74	817.13	11858.35
Sep, 2053	56.82	821.05	11037.30
Oct, 2053	52.89	824.98	10212.32
Nov, 2053	48.93	828.94	9383.38
Dec, 2053	44.96	832.91	8550.48
Jan, 2054	40.97	836.90	7713.58
Feb, 2054	36.96	840.91	6872.67
Mar, 2054	32.93	844.94	6027.73
Apr, 2054	28.88	848.99	5178.74
May, 2054	24.81	853.06	4325.69
Jun, 2054	20.73	857.14	3468.54
Jul, 2054	16.62	861.25	2607.29
Aug, 2054	12.49	865.38	1741.92
Sep, 2054	8.35	869.52	872.39
Oct, 2054	4.18	873.69	0