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
Apr, 2025	714.44	155.67	148944.33
May, 2025	713.69	156.42	148787.91
Jun, 2025	712.94	157.17	148630.74
Jul, 2025	712.19	157.92	148472.82
Aug, 2025	711.43	158.68	148314.14
Sep, 2025	710.67	159.44	148154.70
Oct, 2025	709.91	160.20	147994.50
Nov, 2025	709.14	160.97	147833.53
Dec, 2025	708.37	161.74	147671.79
Jan, 2026	707.59	162.52	147509.28
Feb, 2026	706.82	163.29	147345.98
Mar, 2026	706.03	164.08	147181.90
Apr, 2026	705.25	164.86	147017.04
May, 2026	704.46	165.65	146851.39
Jun, 2026	703.66	166.45	146684.94
Jul, 2026	702.87	167.24	146517.70
Aug, 2026	702.06	168.05	146349.65
Sep, 2026	701.26	168.85	146180.80
Oct, 2026	700.45	169.66	146011.14
Nov, 2026	699.64	170.47	145840.66
Dec, 2026	698.82	171.29	145669.37
Jan, 2027	698.00	172.11	145497.26
Feb, 2027	697.17	172.94	145324.33
Mar, 2027	696.35	173.76	145150.56
Apr, 2027	695.51	174.60	144975.97
May, 2027	694.68	175.43	144800.53
Jun, 2027	693.84	176.27	144624.26
Jul, 2027	692.99	177.12	144447.14
Aug, 2027	692.14	177.97	144269.17
Sep, 2027	691.29	178.82	144090.35
Oct, 2027	690.43	179.68	143910.68
Nov, 2027	689.57	180.54	143730.14
Dec, 2027	688.71	181.40	143548.73
Jan, 2028	687.84	182.27	143366.46
Feb, 2028	686.96	183.15	143183.32
Mar, 2028	686.09	184.02	142999.29
Apr, 2028	685.20	184.91	142814.39
May, 2028	684.32	185.79	142628.60
Jun, 2028	683.43	186.68	142441.92
Jul, 2028	682.53	187.58	142254.34
Aug, 2028	681.64	188.47	142065.87
Sep, 2028	680.73	189.38	141876.49
Oct, 2028	679.82	190.29	141686.20
Nov, 2028	678.91	191.20	141495.01
Dec, 2028	678.00	192.11	141302.89
Jan, 2029	677.08	193.03	141109.86
Feb, 2029	676.15	193.96	140915.90
Mar, 2029	675.22	194.89	140721.01
Apr, 2029	674.29	195.82	140525.19
May, 2029	673.35	196.76	140328.43
Jun, 2029	672.41	197.70	140130.73
Jul, 2029	671.46	198.65	139932.08
Aug, 2029	670.51	199.60	139732.47
Sep, 2029	669.55	200.56	139531.92
Oct, 2029	668.59	201.52	139330.40
Nov, 2029	667.62	202.49	139127.91
Dec, 2029	666.65	203.46	138924.46
Jan, 2030	665.68	204.43	138720.03
Feb, 2030	664.70	205.41	138514.62
Mar, 2030	663.72	206.39	138308.22
Apr, 2030	662.73	207.38	138100.84
May, 2030	661.73	208.38	137892.46
Jun, 2030	660.73	209.38	137683.09
Jul, 2030	659.73	210.38	137472.71
Aug, 2030	658.72	211.39	137261.32
Sep, 2030	657.71	212.40	137048.92
Oct, 2030	656.69	213.42	136835.50
Nov, 2030	655.67	214.44	136621.06
Dec, 2030	654.64	215.47	136405.60
Jan, 2031	653.61	216.50	136189.10
Feb, 2031	652.57	217.54	135971.56
Mar, 2031	651.53	218.58	135752.98
Apr, 2031	650.48	219.63	135533.35
May, 2031	649.43	220.68	135312.67
Jun, 2031	648.37	221.74	135090.94
Jul, 2031	647.31	222.80	134868.14
Aug, 2031	646.24	223.87	134644.27
Sep, 2031	645.17	224.94	134419.33
Oct, 2031	644.09	226.02	134193.31
Nov, 2031	643.01	227.10	133966.21
Dec, 2031	641.92	228.19	133738.03
Jan, 2032	640.83	229.28	133508.74
Feb, 2032	639.73	230.38	133278.36
Mar, 2032	638.63	231.48	133046.88
Apr, 2032	637.52	232.59	132814.28
May, 2032	636.40	233.71	132580.58
Jun, 2032	635.28	234.83	132345.75
Jul, 2032	634.16	235.95	132109.80
Aug, 2032	633.03	237.08	131872.71
Sep, 2032	631.89	238.22	131634.49
Oct, 2032	630.75	239.36	131395.13
Nov, 2032	629.60	240.51	131154.62
Dec, 2032	628.45	241.66	130912.96
Jan, 2033	627.29	242.82	130670.14
Feb, 2033	626.13	243.98	130426.16
Mar, 2033	624.96	245.15	130181.01
Apr, 2033	623.78	246.33	129934.68
May, 2033	622.60	247.51	129687.18
Jun, 2033	621.42	248.69	129438.48
Jul, 2033	620.23	249.88	129188.60
Aug, 2033	619.03	251.08	128937.52
Sep, 2033	617.83	252.28	128685.23
Oct, 2033	616.62	253.49	128431.74
Nov, 2033	615.40	254.71	128177.03
Dec, 2033	614.18	255.93	127921.10
Jan, 2034	612.96	257.15	127663.95
Feb, 2034	611.72	258.39	127405.56
Mar, 2034	610.48	259.63	127145.94
Apr, 2034	609.24	260.87	126885.07
May, 2034	607.99	262.12	126622.95
Jun, 2034	606.73	263.38	126359.57
Jul, 2034	605.47	264.64	126094.94
Aug, 2034	604.20	265.91	125829.03
Sep, 2034	602.93	267.18	125561.85
Oct, 2034	601.65	268.46	125293.39
Nov, 2034	600.36	269.75	125023.65
Dec, 2034	599.07	271.04	124752.61
Jan, 2035	597.77	272.34	124480.27
Feb, 2035	596.47	273.64	124206.63
Mar, 2035	595.16	274.95	123931.68
Apr, 2035	593.84	276.27	123655.41
May, 2035	592.52	277.59	123377.81
Jun, 2035	591.19	278.92	123098.89
Jul, 2035	589.85	280.26	122818.63
Aug, 2035	588.51	281.60	122537.02
Sep, 2035	587.16	282.95	122254.07
Oct, 2035	585.80	284.31	121969.76
Nov, 2035	584.44	285.67	121684.09
Dec, 2035	583.07	287.04	121397.05
Jan, 2036	581.69	288.42	121108.63
Feb, 2036	580.31	289.80	120818.83
Mar, 2036	578.92	291.19	120527.65
Apr, 2036	577.53	292.58	120235.07
May, 2036	576.13	293.98	119941.08
Jun, 2036	574.72	295.39	119645.69
Jul, 2036	573.30	296.81	119348.88
Aug, 2036	571.88	298.23	119050.65
Sep, 2036	570.45	299.66	118750.99
Oct, 2036	569.02	301.09	118449.90
Nov, 2036	567.57	302.54	118147.36
Dec, 2036	566.12	303.99	117843.37
Jan, 2037	564.67	305.44	117537.93
Feb, 2037	563.20	306.91	117231.02
Mar, 2037	561.73	308.38	116922.64
Apr, 2037	560.25	309.86	116612.79
May, 2037	558.77	311.34	116301.45
Jun, 2037	557.28	312.83	115988.62
Jul, 2037	555.78	314.33	115674.29
Aug, 2037	554.27	315.84	115358.45
Sep, 2037	552.76	317.35	115041.10
Oct, 2037	551.24	318.87	114722.23
Nov, 2037	549.71	320.40	114401.83
Dec, 2037	548.18	321.93	114079.89
Jan, 2038	546.63	323.48	113756.41
Feb, 2038	545.08	325.03	113431.39
Mar, 2038	543.53	326.58	113104.80
Apr, 2038	541.96	328.15	112776.65
May, 2038	540.39	329.72	112446.93
Jun, 2038	538.81	331.30	112115.63
Jul, 2038	537.22	332.89	111782.74
Aug, 2038	535.63	334.48	111448.26
Sep, 2038	534.02	336.09	111112.17
Oct, 2038	532.41	337.70	110774.47
Nov, 2038	530.79	339.32	110435.16
Dec, 2038	529.17	340.94	110094.21
Jan, 2039	527.53	342.58	109751.64
Feb, 2039	525.89	344.22	109407.42
Mar, 2039	524.24	345.87	109061.56
Apr, 2039	522.59	347.52	108714.03
May, 2039	520.92	349.19	108364.84
Jun, 2039	519.25	350.86	108013.98
Jul, 2039	517.57	352.54	107661.44
Aug, 2039	515.88	354.23	107307.21
Sep, 2039	514.18	355.93	106951.28
Oct, 2039	512.47	357.64	106593.64
Nov, 2039	510.76	359.35	106234.29
Dec, 2039	509.04	361.07	105873.22
Jan, 2040	507.31	362.80	105510.42
Feb, 2040	505.57	364.54	105145.88
Mar, 2040	503.82	366.29	104779.60
Apr, 2040	502.07	368.04	104411.56
May, 2040	500.31	369.80	104041.75
Jun, 2040	498.53	371.58	103670.17
Jul, 2040	496.75	373.36	103296.82
Aug, 2040	494.96	375.15	102921.67
Sep, 2040	493.17	376.94	102544.73
Oct, 2040	491.36	378.75	102165.98
Nov, 2040	489.55	380.56	101785.41
Dec, 2040	487.72	382.39	101403.02
Jan, 2041	485.89	384.22	101018.80
Feb, 2041	484.05	386.06	100632.74
Mar, 2041	482.20	387.91	100244.83
Apr, 2041	480.34	389.77	99855.06
May, 2041	478.47	391.64	99463.42
Jun, 2041	476.60	393.51	99069.91
Jul, 2041	474.71	395.40	98674.51
Aug, 2041	472.82	397.29	98277.21
Sep, 2041	470.91	399.20	97878.02
Oct, 2041	469.00	401.11	97476.90
Nov, 2041	467.08	403.03	97073.87
Dec, 2041	465.15	404.96	96668.91
Jan, 2042	463.21	406.90	96262.00
Feb, 2042	461.26	408.85	95853.15
Mar, 2042	459.30	410.81	95442.33
Apr, 2042	457.33	412.78	95029.55
May, 2042	455.35	414.76	94614.79
Jun, 2042	453.36	416.75	94198.04
Jul, 2042	451.37	418.74	93779.30
Aug, 2042	449.36	420.75	93358.55
Sep, 2042	447.34	422.77	92935.78
Oct, 2042	445.32	424.79	92510.99
Nov, 2042	443.28	426.83	92084.16
Dec, 2042	441.24	428.87	91655.29
Jan, 2043	439.18	430.93	91224.36
Feb, 2043	437.12	432.99	90791.37
Mar, 2043	435.04	435.07	90356.30
Apr, 2043	432.96	437.15	89919.15
May, 2043	430.86	439.25	89479.90
Jun, 2043	428.76	441.35	89038.55
Jul, 2043	426.64	443.47	88595.08
Aug, 2043	424.52	445.59	88149.49
Sep, 2043	422.38	447.73	87701.76
Oct, 2043	420.24	449.87	87251.89
Nov, 2043	418.08	452.03	86799.86
Dec, 2043	415.92	454.19	86345.67
Jan, 2044	413.74	456.37	85889.30
Feb, 2044	411.55	458.56	85430.74
Mar, 2044	409.36	460.75	84969.98
Apr, 2044	407.15	462.96	84507.02
May, 2044	404.93	465.18	84041.84
Jun, 2044	402.70	467.41	83574.43
Jul, 2044	400.46	469.65	83104.78
Aug, 2044	398.21	471.90	82632.88
Sep, 2044	395.95	474.16	82158.72
Oct, 2044	393.68	476.43	81682.29
Nov, 2044	391.39	478.72	81203.57
Dec, 2044	389.10	481.01	80722.56
Jan, 2045	386.80	483.31	80239.25
Feb, 2045	384.48	485.63	79753.62
Mar, 2045	382.15	487.96	79265.66
Apr, 2045	379.81	490.30	78775.37
May, 2045	377.47	492.64	78282.72
Jun, 2045	375.10	495.01	77787.72
Jul, 2045	372.73	497.38	77290.34
Aug, 2045	370.35	499.76	76790.58
Sep, 2045	367.95	502.16	76288.42
Oct, 2045	365.55	504.56	75783.86
Nov, 2045	363.13	506.98	75276.88
Dec, 2045	360.70	509.41	74767.48
Jan, 2046	358.26	511.85	74255.63
Feb, 2046	355.81	514.30	73741.32
Mar, 2046	353.34	516.77	73224.56
Apr, 2046	350.87	519.24	72705.32
May, 2046	348.38	521.73	72183.59
Jun, 2046	345.88	524.23	71659.36
Jul, 2046	343.37	526.74	71132.61
Aug, 2046	340.84	529.27	70603.35
Sep, 2046	338.31	531.80	70071.54
Oct, 2046	335.76	534.35	69537.19
Nov, 2046	333.20	536.91	69000.28
Dec, 2046	330.63	539.48	68460.80
Jan, 2047	328.04	542.07	67918.73
Feb, 2047	325.44	544.67	67374.06
Mar, 2047	322.83	547.28	66826.79
Apr, 2047	320.21	549.90	66276.89
May, 2047	317.58	552.53	65724.36
Jun, 2047	314.93	555.18	65169.18
Jul, 2047	312.27	557.84	64611.34
Aug, 2047	309.60	560.51	64050.82
Sep, 2047	306.91	563.20	63487.62
Oct, 2047	304.21	565.90	62921.72
Nov, 2047	301.50	568.61	62353.11
Dec, 2047	298.78	571.33	61781.78
Jan, 2048	296.04	574.07	61207.71
Feb, 2048	293.29	576.82	60630.88
Mar, 2048	290.52	579.59	60051.30
Apr, 2048	287.75	582.36	59468.93
May, 2048	284.96	585.15	58883.78
Jun, 2048	282.15	587.96	58295.82
Jul, 2048	279.33	590.78	57705.04
Aug, 2048	276.50	593.61	57111.44
Sep, 2048	273.66	596.45	56514.98
Oct, 2048	270.80	599.31	55915.68
Nov, 2048	267.93	602.18	55313.50
Dec, 2048	265.04	605.07	54708.43
Jan, 2049	262.14	607.97	54100.46
Feb, 2049	259.23	610.88	53489.58
Mar, 2049	256.30	613.81	52875.78
Apr, 2049	253.36	616.75	52259.03
May, 2049	250.41	619.70	51639.33
Jun, 2049	247.44	622.67	51016.66
Jul, 2049	244.45	625.66	50391.00
Aug, 2049	241.46	628.65	49762.35
Sep, 2049	238.44	631.67	49130.68
Oct, 2049	235.42	634.69	48495.99
Nov, 2049	232.38	637.73	47858.26
Dec, 2049	229.32	640.79	47217.47
Jan, 2050	226.25	643.86	46573.61
Feb, 2050	223.17	646.94	45926.67
Mar, 2050	220.07	650.04	45276.62
Apr, 2050	216.95	653.16	44623.46
May, 2050	213.82	656.29	43967.17
Jun, 2050	210.68	659.43	43307.74
Jul, 2050	207.52	662.59	42645.14
Aug, 2050	204.34	665.77	41979.38
Sep, 2050	201.15	668.96	41310.42
Oct, 2050	197.95	672.16	40638.25
Nov, 2050	194.72	675.39	39962.87
Dec, 2050	191.49	678.62	39284.25
Jan, 2051	188.24	681.87	38602.37
Feb, 2051	184.97	685.14	37917.23
Mar, 2051	181.69	688.42	37228.81
Apr, 2051	178.39	691.72	36537.09
May, 2051	175.07	695.04	35842.05
Jun, 2051	171.74	698.37	35143.68
Jul, 2051	168.40	701.71	34441.97
Aug, 2051	165.03	705.08	33736.90
Sep, 2051	161.66	708.45	33028.44
Oct, 2051	158.26	711.85	32316.59
Nov, 2051	154.85	715.26	31601.33
Dec, 2051	151.42	718.69	30882.65
Jan, 2052	147.98	722.13	30160.52
Feb, 2052	144.52	725.59	29434.93
Mar, 2052	141.04	729.07	28705.86
Apr, 2052	137.55	732.56	27973.30
May, 2052	134.04	736.07	27237.23
Jun, 2052	130.51	739.60	26497.63
Jul, 2052	126.97	743.14	25754.48
Aug, 2052	123.41	746.70	25007.78
Sep, 2052	119.83	750.28	24257.50
Oct, 2052	116.23	753.88	23503.62
Nov, 2052	112.62	757.49	22746.14
Dec, 2052	108.99	761.12	21985.02
Jan, 2053	105.34	764.77	21220.25
Feb, 2053	101.68	768.43	20451.82
Mar, 2053	98.00	772.11	19679.71
Apr, 2053	94.30	775.81	18903.90
May, 2053	90.58	779.53	18124.37
Jun, 2053	86.85	783.26	17341.11
Jul, 2053	83.09	787.02	16554.09
Aug, 2053	79.32	790.79	15763.30
Sep, 2053	75.53	794.58	14968.72
Oct, 2053	71.73	798.38	14170.34
Nov, 2053	67.90	802.21	13368.13
Dec, 2053	64.06	806.05	12562.07
Jan, 2054	60.19	809.92	11752.16
Feb, 2054	56.31	813.80	10938.36
Mar, 2054	52.41	817.70	10120.66
Apr, 2054	48.49	821.62	9299.05
May, 2054	44.56	825.55	8473.50
Jun, 2054	40.60	829.51	7643.99
Jul, 2054	36.63	833.48	6810.51
Aug, 2054	32.63	837.48	5973.03
Sep, 2054	28.62	841.49	5131.54
Oct, 2054	24.59	845.52	4286.02
Nov, 2054	20.54	849.57	3436.45
Dec, 2054	16.47	853.64	2582.80
Jan, 2055	12.38	857.73	1725.07
Feb, 2055	8.27	861.84	863.22
Mar, 2055	4.14	865.97	0