Mortgage Parameters

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

Mortgage Summary

Property Total:	$213,000
Down Payment	$63,900
Mortgage Amount:	$149,100
Mortgage Payment:	$870.11 / month
Estimated Tax:	+ $118.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $988.44 / month
Total Interest Paid:	$164,138.40 over 30 years
Total Tax Paid:	$42,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	714.44	155.67	148944.33
Dec, 2024	713.69	156.42	148787.91
Jan, 2025	712.94	157.17	148630.74
Feb, 2025	712.19	157.92	148472.82
Mar, 2025	711.43	158.68	148314.14
Apr, 2025	710.67	159.44	148154.70
May, 2025	709.91	160.20	147994.50
Jun, 2025	709.14	160.97	147833.53
Jul, 2025	708.37	161.74	147671.79
Aug, 2025	707.59	162.52	147509.28
Sep, 2025	706.82	163.29	147345.98
Oct, 2025	706.03	164.08	147181.90
Nov, 2025	705.25	164.86	147017.04
Dec, 2025	704.46	165.65	146851.39
Jan, 2026	703.66	166.45	146684.94
Feb, 2026	702.87	167.24	146517.70
Mar, 2026	702.06	168.05	146349.65
Apr, 2026	701.26	168.85	146180.80
May, 2026	700.45	169.66	146011.14
Jun, 2026	699.64	170.47	145840.66
Jul, 2026	698.82	171.29	145669.37
Aug, 2026	698.00	172.11	145497.26
Sep, 2026	697.17	172.94	145324.33
Oct, 2026	696.35	173.76	145150.56
Nov, 2026	695.51	174.60	144975.97
Dec, 2026	694.68	175.43	144800.53
Jan, 2027	693.84	176.27	144624.26
Feb, 2027	692.99	177.12	144447.14
Mar, 2027	692.14	177.97	144269.17
Apr, 2027	691.29	178.82	144090.35
May, 2027	690.43	179.68	143910.68
Jun, 2027	689.57	180.54	143730.14
Jul, 2027	688.71	181.40	143548.73
Aug, 2027	687.84	182.27	143366.46
Sep, 2027	686.96	183.15	143183.32
Oct, 2027	686.09	184.02	142999.29
Nov, 2027	685.20	184.91	142814.39
Dec, 2027	684.32	185.79	142628.60
Jan, 2028	683.43	186.68	142441.92
Feb, 2028	682.53	187.58	142254.34
Mar, 2028	681.64	188.47	142065.87
Apr, 2028	680.73	189.38	141876.49
May, 2028	679.82	190.29	141686.20
Jun, 2028	678.91	191.20	141495.01
Jul, 2028	678.00	192.11	141302.89
Aug, 2028	677.08	193.03	141109.86
Sep, 2028	676.15	193.96	140915.90
Oct, 2028	675.22	194.89	140721.01
Nov, 2028	674.29	195.82	140525.19
Dec, 2028	673.35	196.76	140328.43
Jan, 2029	672.41	197.70	140130.73
Feb, 2029	671.46	198.65	139932.08
Mar, 2029	670.51	199.60	139732.47
Apr, 2029	669.55	200.56	139531.92
May, 2029	668.59	201.52	139330.40
Jun, 2029	667.62	202.49	139127.91
Jul, 2029	666.65	203.46	138924.46
Aug, 2029	665.68	204.43	138720.03
Sep, 2029	664.70	205.41	138514.62
Oct, 2029	663.72	206.39	138308.22
Nov, 2029	662.73	207.38	138100.84
Dec, 2029	661.73	208.38	137892.46
Jan, 2030	660.73	209.38	137683.09
Feb, 2030	659.73	210.38	137472.71
Mar, 2030	658.72	211.39	137261.32
Apr, 2030	657.71	212.40	137048.92
May, 2030	656.69	213.42	136835.50
Jun, 2030	655.67	214.44	136621.06
Jul, 2030	654.64	215.47	136405.60
Aug, 2030	653.61	216.50	136189.10
Sep, 2030	652.57	217.54	135971.56
Oct, 2030	651.53	218.58	135752.98
Nov, 2030	650.48	219.63	135533.35
Dec, 2030	649.43	220.68	135312.67
Jan, 2031	648.37	221.74	135090.94
Feb, 2031	647.31	222.80	134868.14
Mar, 2031	646.24	223.87	134644.27
Apr, 2031	645.17	224.94	134419.33
May, 2031	644.09	226.02	134193.31
Jun, 2031	643.01	227.10	133966.21
Jul, 2031	641.92	228.19	133738.03
Aug, 2031	640.83	229.28	133508.74
Sep, 2031	639.73	230.38	133278.36
Oct, 2031	638.63	231.48	133046.88
Nov, 2031	637.52	232.59	132814.28
Dec, 2031	636.40	233.71	132580.58
Jan, 2032	635.28	234.83	132345.75
Feb, 2032	634.16	235.95	132109.80
Mar, 2032	633.03	237.08	131872.71
Apr, 2032	631.89	238.22	131634.49
May, 2032	630.75	239.36	131395.13
Jun, 2032	629.60	240.51	131154.62
Jul, 2032	628.45	241.66	130912.96
Aug, 2032	627.29	242.82	130670.14
Sep, 2032	626.13	243.98	130426.16
Oct, 2032	624.96	245.15	130181.01
Nov, 2032	623.78	246.33	129934.68
Dec, 2032	622.60	247.51	129687.18
Jan, 2033	621.42	248.69	129438.48
Feb, 2033	620.23	249.88	129188.60
Mar, 2033	619.03	251.08	128937.52
Apr, 2033	617.83	252.28	128685.23
May, 2033	616.62	253.49	128431.74
Jun, 2033	615.40	254.71	128177.03
Jul, 2033	614.18	255.93	127921.10
Aug, 2033	612.96	257.15	127663.95
Sep, 2033	611.72	258.39	127405.56
Oct, 2033	610.48	259.63	127145.94
Nov, 2033	609.24	260.87	126885.07
Dec, 2033	607.99	262.12	126622.95
Jan, 2034	606.73	263.38	126359.57
Feb, 2034	605.47	264.64	126094.94
Mar, 2034	604.20	265.91	125829.03
Apr, 2034	602.93	267.18	125561.85
May, 2034	601.65	268.46	125293.39
Jun, 2034	600.36	269.75	125023.65
Jul, 2034	599.07	271.04	124752.61
Aug, 2034	597.77	272.34	124480.27
Sep, 2034	596.47	273.64	124206.63
Oct, 2034	595.16	274.95	123931.68
Nov, 2034	593.84	276.27	123655.41
Dec, 2034	592.52	277.59	123377.81
Jan, 2035	591.19	278.92	123098.89
Feb, 2035	589.85	280.26	122818.63
Mar, 2035	588.51	281.60	122537.02
Apr, 2035	587.16	282.95	122254.07
May, 2035	585.80	284.31	121969.76
Jun, 2035	584.44	285.67	121684.09
Jul, 2035	583.07	287.04	121397.05
Aug, 2035	581.69	288.42	121108.63
Sep, 2035	580.31	289.80	120818.83
Oct, 2035	578.92	291.19	120527.65
Nov, 2035	577.53	292.58	120235.07
Dec, 2035	576.13	293.98	119941.08
Jan, 2036	574.72	295.39	119645.69
Feb, 2036	573.30	296.81	119348.88
Mar, 2036	571.88	298.23	119050.65
Apr, 2036	570.45	299.66	118750.99
May, 2036	569.02	301.09	118449.90
Jun, 2036	567.57	302.54	118147.36
Jul, 2036	566.12	303.99	117843.37
Aug, 2036	564.67	305.44	117537.93
Sep, 2036	563.20	306.91	117231.02
Oct, 2036	561.73	308.38	116922.64
Nov, 2036	560.25	309.86	116612.79
Dec, 2036	558.77	311.34	116301.45
Jan, 2037	557.28	312.83	115988.62
Feb, 2037	555.78	314.33	115674.29
Mar, 2037	554.27	315.84	115358.45
Apr, 2037	552.76	317.35	115041.10
May, 2037	551.24	318.87	114722.23
Jun, 2037	549.71	320.40	114401.83
Jul, 2037	548.18	321.93	114079.89
Aug, 2037	546.63	323.48	113756.41
Sep, 2037	545.08	325.03	113431.39
Oct, 2037	543.53	326.58	113104.80
Nov, 2037	541.96	328.15	112776.65
Dec, 2037	540.39	329.72	112446.93
Jan, 2038	538.81	331.30	112115.63
Feb, 2038	537.22	332.89	111782.74
Mar, 2038	535.63	334.48	111448.26
Apr, 2038	534.02	336.09	111112.17
May, 2038	532.41	337.70	110774.47
Jun, 2038	530.79	339.32	110435.16
Jul, 2038	529.17	340.94	110094.21
Aug, 2038	527.53	342.58	109751.64
Sep, 2038	525.89	344.22	109407.42
Oct, 2038	524.24	345.87	109061.56
Nov, 2038	522.59	347.52	108714.03
Dec, 2038	520.92	349.19	108364.84
Jan, 2039	519.25	350.86	108013.98
Feb, 2039	517.57	352.54	107661.44
Mar, 2039	515.88	354.23	107307.21
Apr, 2039	514.18	355.93	106951.28
May, 2039	512.47	357.64	106593.64
Jun, 2039	510.76	359.35	106234.29
Jul, 2039	509.04	361.07	105873.22
Aug, 2039	507.31	362.80	105510.42
Sep, 2039	505.57	364.54	105145.88
Oct, 2039	503.82	366.29	104779.60
Nov, 2039	502.07	368.04	104411.56
Dec, 2039	500.31	369.80	104041.75
Jan, 2040	498.53	371.58	103670.17
Feb, 2040	496.75	373.36	103296.82
Mar, 2040	494.96	375.15	102921.67
Apr, 2040	493.17	376.94	102544.73
May, 2040	491.36	378.75	102165.98
Jun, 2040	489.55	380.56	101785.41
Jul, 2040	487.72	382.39	101403.02
Aug, 2040	485.89	384.22	101018.80
Sep, 2040	484.05	386.06	100632.74
Oct, 2040	482.20	387.91	100244.83
Nov, 2040	480.34	389.77	99855.06
Dec, 2040	478.47	391.64	99463.42
Jan, 2041	476.60	393.51	99069.91
Feb, 2041	474.71	395.40	98674.51
Mar, 2041	472.82	397.29	98277.21
Apr, 2041	470.91	399.20	97878.02
May, 2041	469.00	401.11	97476.90
Jun, 2041	467.08	403.03	97073.87
Jul, 2041	465.15	404.96	96668.91
Aug, 2041	463.21	406.90	96262.00
Sep, 2041	461.26	408.85	95853.15
Oct, 2041	459.30	410.81	95442.33
Nov, 2041	457.33	412.78	95029.55
Dec, 2041	455.35	414.76	94614.79
Jan, 2042	453.36	416.75	94198.04
Feb, 2042	451.37	418.74	93779.30
Mar, 2042	449.36	420.75	93358.55
Apr, 2042	447.34	422.77	92935.78
May, 2042	445.32	424.79	92510.99
Jun, 2042	443.28	426.83	92084.16
Jul, 2042	441.24	428.87	91655.29
Aug, 2042	439.18	430.93	91224.36
Sep, 2042	437.12	432.99	90791.37
Oct, 2042	435.04	435.07	90356.30
Nov, 2042	432.96	437.15	89919.15
Dec, 2042	430.86	439.25	89479.90
Jan, 2043	428.76	441.35	89038.55
Feb, 2043	426.64	443.47	88595.08
Mar, 2043	424.52	445.59	88149.49
Apr, 2043	422.38	447.73	87701.76
May, 2043	420.24	449.87	87251.89
Jun, 2043	418.08	452.03	86799.86
Jul, 2043	415.92	454.19	86345.67
Aug, 2043	413.74	456.37	85889.30
Sep, 2043	411.55	458.56	85430.74
Oct, 2043	409.36	460.75	84969.98
Nov, 2043	407.15	462.96	84507.02
Dec, 2043	404.93	465.18	84041.84
Jan, 2044	402.70	467.41	83574.43
Feb, 2044	400.46	469.65	83104.78
Mar, 2044	398.21	471.90	82632.88
Apr, 2044	395.95	474.16	82158.72
May, 2044	393.68	476.43	81682.29
Jun, 2044	391.39	478.72	81203.57
Jul, 2044	389.10	481.01	80722.56
Aug, 2044	386.80	483.31	80239.25
Sep, 2044	384.48	485.63	79753.62
Oct, 2044	382.15	487.96	79265.66
Nov, 2044	379.81	490.30	78775.37
Dec, 2044	377.47	492.64	78282.72
Jan, 2045	375.10	495.01	77787.72
Feb, 2045	372.73	497.38	77290.34
Mar, 2045	370.35	499.76	76790.58
Apr, 2045	367.95	502.16	76288.42
May, 2045	365.55	504.56	75783.86
Jun, 2045	363.13	506.98	75276.88
Jul, 2045	360.70	509.41	74767.48
Aug, 2045	358.26	511.85	74255.63
Sep, 2045	355.81	514.30	73741.32
Oct, 2045	353.34	516.77	73224.56
Nov, 2045	350.87	519.24	72705.32
Dec, 2045	348.38	521.73	72183.59
Jan, 2046	345.88	524.23	71659.36
Feb, 2046	343.37	526.74	71132.61
Mar, 2046	340.84	529.27	70603.35
Apr, 2046	338.31	531.80	70071.54
May, 2046	335.76	534.35	69537.19
Jun, 2046	333.20	536.91	69000.28
Jul, 2046	330.63	539.48	68460.80
Aug, 2046	328.04	542.07	67918.73
Sep, 2046	325.44	544.67	67374.06
Oct, 2046	322.83	547.28	66826.79
Nov, 2046	320.21	549.90	66276.89
Dec, 2046	317.58	552.53	65724.36
Jan, 2047	314.93	555.18	65169.18
Feb, 2047	312.27	557.84	64611.34
Mar, 2047	309.60	560.51	64050.82
Apr, 2047	306.91	563.20	63487.62
May, 2047	304.21	565.90	62921.72
Jun, 2047	301.50	568.61	62353.11
Jul, 2047	298.78	571.33	61781.78
Aug, 2047	296.04	574.07	61207.71
Sep, 2047	293.29	576.82	60630.88
Oct, 2047	290.52	579.59	60051.30
Nov, 2047	287.75	582.36	59468.93
Dec, 2047	284.96	585.15	58883.78
Jan, 2048	282.15	587.96	58295.82
Feb, 2048	279.33	590.78	57705.04
Mar, 2048	276.50	593.61	57111.44
Apr, 2048	273.66	596.45	56514.98
May, 2048	270.80	599.31	55915.68
Jun, 2048	267.93	602.18	55313.50
Jul, 2048	265.04	605.07	54708.43
Aug, 2048	262.14	607.97	54100.46
Sep, 2048	259.23	610.88	53489.58
Oct, 2048	256.30	613.81	52875.78
Nov, 2048	253.36	616.75	52259.03
Dec, 2048	250.41	619.70	51639.33
Jan, 2049	247.44	622.67	51016.66
Feb, 2049	244.45	625.66	50391.00
Mar, 2049	241.46	628.65	49762.35
Apr, 2049	238.44	631.67	49130.68
May, 2049	235.42	634.69	48495.99
Jun, 2049	232.38	637.73	47858.26
Jul, 2049	229.32	640.79	47217.47
Aug, 2049	226.25	643.86	46573.61
Sep, 2049	223.17	646.94	45926.67
Oct, 2049	220.07	650.04	45276.62
Nov, 2049	216.95	653.16	44623.46
Dec, 2049	213.82	656.29	43967.17
Jan, 2050	210.68	659.43	43307.74
Feb, 2050	207.52	662.59	42645.14
Mar, 2050	204.34	665.77	41979.38
Apr, 2050	201.15	668.96	41310.42
May, 2050	197.95	672.16	40638.25
Jun, 2050	194.72	675.39	39962.87
Jul, 2050	191.49	678.62	39284.25
Aug, 2050	188.24	681.87	38602.37
Sep, 2050	184.97	685.14	37917.23
Oct, 2050	181.69	688.42	37228.81
Nov, 2050	178.39	691.72	36537.09
Dec, 2050	175.07	695.04	35842.05
Jan, 2051	171.74	698.37	35143.68
Feb, 2051	168.40	701.71	34441.97
Mar, 2051	165.03	705.08	33736.90
Apr, 2051	161.66	708.45	33028.44
May, 2051	158.26	711.85	32316.59
Jun, 2051	154.85	715.26	31601.33
Jul, 2051	151.42	718.69	30882.65
Aug, 2051	147.98	722.13	30160.52
Sep, 2051	144.52	725.59	29434.93
Oct, 2051	141.04	729.07	28705.86
Nov, 2051	137.55	732.56	27973.30
Dec, 2051	134.04	736.07	27237.23
Jan, 2052	130.51	739.60	26497.63
Feb, 2052	126.97	743.14	25754.48
Mar, 2052	123.41	746.70	25007.78
Apr, 2052	119.83	750.28	24257.50
May, 2052	116.23	753.88	23503.62
Jun, 2052	112.62	757.49	22746.14
Jul, 2052	108.99	761.12	21985.02
Aug, 2052	105.34	764.77	21220.25
Sep, 2052	101.68	768.43	20451.82
Oct, 2052	98.00	772.11	19679.71
Nov, 2052	94.30	775.81	18903.90
Dec, 2052	90.58	779.53	18124.37
Jan, 2053	86.85	783.26	17341.11
Feb, 2053	83.09	787.02	16554.09
Mar, 2053	79.32	790.79	15763.30
Apr, 2053	75.53	794.58	14968.72
May, 2053	71.73	798.38	14170.34
Jun, 2053	67.90	802.21	13368.13
Jul, 2053	64.06	806.05	12562.07
Aug, 2053	60.19	809.92	11752.16
Sep, 2053	56.31	813.80	10938.36
Oct, 2053	52.41	817.70	10120.66
Nov, 2053	48.49	821.62	9299.05
Dec, 2053	44.56	825.55	8473.50
Jan, 2054	40.60	829.51	7643.99
Feb, 2054	36.63	833.48	6810.51
Mar, 2054	32.63	837.48	5973.03
Apr, 2054	28.62	841.49	5131.54
May, 2054	24.59	845.52	4286.02
Jun, 2054	20.54	849.57	3436.45
Jul, 2054	16.47	853.64	2582.80
Aug, 2054	12.38	857.73	1725.07
Sep, 2054	8.27	861.84	863.22
Oct, 2054	4.14	865.97	0