Mortgage Parameters

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

Mortgage Summary

Property Total:	$242,500
Down Payment	$72,750
Mortgage Amount:	$169,750
Mortgage Payment:	$990.61 / month
Estimated Tax:	+ $134.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,125.33 / month
Total Interest Paid:	$186,868.80 over 30 years
Total Tax Paid:	$48,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	813.39	177.22	169572.78
Feb, 2025	812.54	178.07	169394.70
Mar, 2025	811.68	178.93	169215.77
Apr, 2025	810.83	179.78	169035.99
May, 2025	809.96	180.65	168855.34
Jun, 2025	809.10	181.51	168673.83
Jul, 2025	808.23	182.38	168491.45
Aug, 2025	807.35	183.26	168308.20
Sep, 2025	806.48	184.13	168124.06
Oct, 2025	805.59	185.02	167939.05
Nov, 2025	804.71	185.90	167753.15
Dec, 2025	803.82	186.79	167566.35
Jan, 2026	802.92	187.69	167378.66
Feb, 2026	802.02	188.59	167190.08
Mar, 2026	801.12	189.49	167000.59
Apr, 2026	800.21	190.40	166810.19
May, 2026	799.30	191.31	166618.88
Jun, 2026	798.38	192.23	166426.65
Jul, 2026	797.46	193.15	166233.50
Aug, 2026	796.54	194.07	166039.43
Sep, 2026	795.61	195.00	165844.42
Oct, 2026	794.67	195.94	165648.48
Nov, 2026	793.73	196.88	165451.60
Dec, 2026	792.79	197.82	165253.78
Jan, 2027	791.84	198.77	165055.01
Feb, 2027	790.89	199.72	164855.29
Mar, 2027	789.93	200.68	164654.61
Apr, 2027	788.97	201.64	164452.97
May, 2027	788.00	202.61	164250.37
Jun, 2027	787.03	203.58	164046.79
Jul, 2027	786.06	204.55	163842.24
Aug, 2027	785.08	205.53	163636.71
Sep, 2027	784.09	206.52	163430.19
Oct, 2027	783.10	207.51	163222.68
Nov, 2027	782.11	208.50	163014.18
Dec, 2027	781.11	209.50	162804.68
Jan, 2028	780.11	210.50	162594.18
Feb, 2028	779.10	211.51	162382.66
Mar, 2028	778.08	212.53	162170.14
Apr, 2028	777.07	213.54	161956.59
May, 2028	776.04	214.57	161742.02
Jun, 2028	775.01	215.60	161526.43
Jul, 2028	773.98	216.63	161309.80
Aug, 2028	772.94	217.67	161092.13
Sep, 2028	771.90	218.71	160873.42
Oct, 2028	770.85	219.76	160653.66
Nov, 2028	769.80	220.81	160432.85
Dec, 2028	768.74	221.87	160210.98
Jan, 2029	767.68	222.93	159988.05
Feb, 2029	766.61	224.00	159764.05
Mar, 2029	765.54	225.07	159538.98
Apr, 2029	764.46	226.15	159312.82
May, 2029	763.37	227.24	159085.59
Jun, 2029	762.29	228.32	158857.26
Jul, 2029	761.19	229.42	158627.84
Aug, 2029	760.09	230.52	158397.33
Sep, 2029	758.99	231.62	158165.70
Oct, 2029	757.88	232.73	157932.97
Nov, 2029	756.76	233.85	157699.12
Dec, 2029	755.64	234.97	157464.15
Jan, 2030	754.52	236.09	157228.06
Feb, 2030	753.38	237.23	156990.83
Mar, 2030	752.25	238.36	156752.47
Apr, 2030	751.11	239.50	156512.97
May, 2030	749.96	240.65	156272.31
Jun, 2030	748.80	241.81	156030.51
Jul, 2030	747.65	242.96	155787.55
Aug, 2030	746.48	244.13	155543.42
Sep, 2030	745.31	245.30	155298.12
Oct, 2030	744.14	246.47	155051.65
Nov, 2030	742.96	247.65	154803.99
Dec, 2030	741.77	248.84	154555.15
Jan, 2031	740.58	250.03	154305.12
Feb, 2031	739.38	251.23	154053.89
Mar, 2031	738.17	252.44	153801.45
Apr, 2031	736.97	253.64	153547.81
May, 2031	735.75	254.86	153292.95
Jun, 2031	734.53	256.08	153036.87
Jul, 2031	733.30	257.31	152779.56
Aug, 2031	732.07	258.54	152521.02
Sep, 2031	730.83	259.78	152261.24
Oct, 2031	729.59	261.02	152000.21
Nov, 2031	728.33	262.28	151737.94
Dec, 2031	727.08	263.53	151474.40
Jan, 2032	725.81	264.80	151209.61
Feb, 2032	724.55	266.06	150943.54
Mar, 2032	723.27	267.34	150676.21
Apr, 2032	721.99	268.62	150407.59
May, 2032	720.70	269.91	150137.68
Jun, 2032	719.41	271.20	149866.48
Jul, 2032	718.11	272.50	149593.98
Aug, 2032	716.80	273.81	149320.17
Sep, 2032	715.49	275.12	149045.06
Oct, 2032	714.17	276.44	148768.62
Nov, 2032	712.85	277.76	148490.86
Dec, 2032	711.52	279.09	148211.77
Jan, 2033	710.18	280.43	147931.34
Feb, 2033	708.84	281.77	147649.57
Mar, 2033	707.49	283.12	147366.44
Apr, 2033	706.13	284.48	147081.97
May, 2033	704.77	285.84	146796.12
Jun, 2033	703.40	287.21	146508.91
Jul, 2033	702.02	288.59	146220.32
Aug, 2033	700.64	289.97	145930.35
Sep, 2033	699.25	291.36	145638.99
Oct, 2033	697.85	292.76	145346.24
Nov, 2033	696.45	294.16	145052.08
Dec, 2033	695.04	295.57	144756.51
Jan, 2034	693.62	296.99	144459.52
Feb, 2034	692.20	298.41	144161.11
Mar, 2034	690.77	299.84	143861.28
Apr, 2034	689.34	301.27	143560.00
May, 2034	687.89	302.72	143257.28
Jun, 2034	686.44	304.17	142953.11
Jul, 2034	684.98	305.63	142647.49
Aug, 2034	683.52	307.09	142340.40
Sep, 2034	682.05	308.56	142031.83
Oct, 2034	680.57	310.04	141721.79
Nov, 2034	679.08	311.53	141410.27
Dec, 2034	677.59	313.02	141097.25
Jan, 2035	676.09	314.52	140782.73
Feb, 2035	674.58	316.03	140466.70
Mar, 2035	673.07	317.54	140149.16
Apr, 2035	671.55	319.06	139830.10
May, 2035	670.02	320.59	139509.51
Jun, 2035	668.48	322.13	139187.38
Jul, 2035	666.94	323.67	138863.71
Aug, 2035	665.39	325.22	138538.49
Sep, 2035	663.83	326.78	138211.71
Oct, 2035	662.26	328.35	137883.37
Nov, 2035	660.69	329.92	137553.45
Dec, 2035	659.11	331.50	137221.95
Jan, 2036	657.52	333.09	136888.86
Feb, 2036	655.93	334.68	136554.18
Mar, 2036	654.32	336.29	136217.89
Apr, 2036	652.71	337.90	135879.99
May, 2036	651.09	339.52	135540.47
Jun, 2036	649.46	341.15	135199.32
Jul, 2036	647.83	342.78	134856.54
Aug, 2036	646.19	344.42	134512.12
Sep, 2036	644.54	346.07	134166.05
Oct, 2036	642.88	347.73	133818.32
Nov, 2036	641.21	349.40	133468.92
Dec, 2036	639.54	351.07	133117.85
Jan, 2037	637.86	352.75	132765.10
Feb, 2037	636.17	354.44	132410.65
Mar, 2037	634.47	356.14	132054.51
Apr, 2037	632.76	357.85	131696.66
May, 2037	631.05	359.56	131337.10
Jun, 2037	629.32	361.29	130975.81
Jul, 2037	627.59	363.02	130612.79
Aug, 2037	625.85	364.76	130248.04
Sep, 2037	624.11	366.50	129881.53
Oct, 2037	622.35	368.26	129513.27
Nov, 2037	620.58	370.03	129143.25
Dec, 2037	618.81	371.80	128771.45
Jan, 2038	617.03	373.58	128397.87
Feb, 2038	615.24	375.37	128022.50
Mar, 2038	613.44	377.17	127645.33
Apr, 2038	611.63	378.98	127266.35
May, 2038	609.82	380.79	126885.56
Jun, 2038	607.99	382.62	126502.94
Jul, 2038	606.16	384.45	126118.49
Aug, 2038	604.32	386.29	125732.20
Sep, 2038	602.47	388.14	125344.06
Oct, 2038	600.61	390.00	124954.05
Nov, 2038	598.74	391.87	124562.18
Dec, 2038	596.86	393.75	124168.43
Jan, 2039	594.97	395.64	123772.80
Feb, 2039	593.08	397.53	123375.26
Mar, 2039	591.17	399.44	122975.83
Apr, 2039	589.26	401.35	122574.48
May, 2039	587.34	403.27	122171.20
Jun, 2039	585.40	405.21	121766.00
Jul, 2039	583.46	407.15	121358.85
Aug, 2039	581.51	409.10	120949.75
Sep, 2039	579.55	411.06	120538.69
Oct, 2039	577.58	413.03	120125.66
Nov, 2039	575.60	415.01	119710.65
Dec, 2039	573.61	417.00	119293.66
Jan, 2040	571.62	418.99	118874.66
Feb, 2040	569.61	421.00	118453.66
Mar, 2040	567.59	423.02	118030.64
Apr, 2040	565.56	425.05	117605.59
May, 2040	563.53	427.08	117178.51
Jun, 2040	561.48	429.13	116749.38
Jul, 2040	559.42	431.19	116318.20
Aug, 2040	557.36	433.25	115884.94
Sep, 2040	555.28	435.33	115449.62
Oct, 2040	553.20	437.41	115012.20
Nov, 2040	551.10	439.51	114572.69
Dec, 2040	548.99	441.62	114131.08
Jan, 2041	546.88	443.73	113687.34
Feb, 2041	544.75	445.86	113241.49
Mar, 2041	542.62	447.99	112793.49
Apr, 2041	540.47	450.14	112343.35
May, 2041	538.31	452.30	111891.05
Jun, 2041	536.14	454.47	111436.59
Jul, 2041	533.97	456.64	110979.94
Aug, 2041	531.78	458.83	110521.11
Sep, 2041	529.58	461.03	110060.08
Oct, 2041	527.37	463.24	109596.84
Nov, 2041	525.15	465.46	109131.39
Dec, 2041	522.92	467.69	108663.70
Jan, 2042	520.68	469.93	108193.77
Feb, 2042	518.43	472.18	107721.59
Mar, 2042	516.17	474.44	107247.14
Apr, 2042	513.89	476.72	106770.42
May, 2042	511.61	479.00	106291.42
Jun, 2042	509.31	481.30	105810.13
Jul, 2042	507.01	483.60	105326.52
Aug, 2042	504.69	485.92	104840.60
Sep, 2042	502.36	488.25	104352.35
Oct, 2042	500.02	490.59	103861.77
Nov, 2042	497.67	492.94	103368.83
Dec, 2042	495.31	495.30	102873.53
Jan, 2043	492.94	497.67	102375.85
Feb, 2043	490.55	500.06	101875.79
Mar, 2043	488.15	502.46	101373.34
Apr, 2043	485.75	504.86	100868.47
May, 2043	483.33	507.28	100361.19
Jun, 2043	480.90	509.71	99851.48
Jul, 2043	478.46	512.15	99339.32
Aug, 2043	476.00	514.61	98824.72
Sep, 2043	473.54	517.07	98307.64
Oct, 2043	471.06	519.55	97788.09
Nov, 2043	468.57	522.04	97266.05
Dec, 2043	466.07	524.54	96741.50
Jan, 2044	463.55	527.06	96214.45
Feb, 2044	461.03	529.58	95684.86
Mar, 2044	458.49	532.12	95152.74
Apr, 2044	455.94	534.67	94618.07
May, 2044	453.38	537.23	94080.84
Jun, 2044	450.80	539.81	93541.04
Jul, 2044	448.22	542.39	92998.64
Aug, 2044	445.62	544.99	92453.65
Sep, 2044	443.01	547.60	91906.05
Oct, 2044	440.38	550.23	91355.82
Nov, 2044	437.75	552.86	90802.96
Dec, 2044	435.10	555.51	90247.45
Jan, 2045	432.44	558.17	89689.27
Feb, 2045	429.76	560.85	89128.42
Mar, 2045	427.07	563.54	88564.89
Apr, 2045	424.37	566.24	87998.65
May, 2045	421.66	568.95	87429.70
Jun, 2045	418.93	571.68	86858.02
Jul, 2045	416.19	574.42	86283.61
Aug, 2045	413.44	577.17	85706.44
Sep, 2045	410.68	579.93	85126.51
Oct, 2045	407.90	582.71	84543.79
Nov, 2045	405.11	585.50	83958.29
Dec, 2045	402.30	588.31	83369.98
Jan, 2046	399.48	591.13	82778.85
Feb, 2046	396.65	593.96	82184.89
Mar, 2046	393.80	596.81	81588.08
Apr, 2046	390.94	599.67	80988.42
May, 2046	388.07	602.54	80385.88
Jun, 2046	385.18	605.43	79780.45
Jul, 2046	382.28	608.33	79172.12
Aug, 2046	379.37	611.24	78560.88
Sep, 2046	376.44	614.17	77946.70
Oct, 2046	373.49	617.12	77329.59
Nov, 2046	370.54	620.07	76709.52
Dec, 2046	367.57	623.04	76086.47
Jan, 2047	364.58	626.03	75460.44
Feb, 2047	361.58	629.03	74831.41
Mar, 2047	358.57	632.04	74199.37
Apr, 2047	355.54	635.07	73564.30
May, 2047	352.50	638.11	72926.19
Jun, 2047	349.44	641.17	72285.01
Jul, 2047	346.37	644.24	71640.77
Aug, 2047	343.28	647.33	70993.44
Sep, 2047	340.18	650.43	70343.00
Oct, 2047	337.06	653.55	69689.46
Nov, 2047	333.93	656.68	69032.77
Dec, 2047	330.78	659.83	68372.95
Jan, 2048	327.62	662.99	67709.96
Feb, 2048	324.44	666.17	67043.79
Mar, 2048	321.25	669.36	66374.43
Apr, 2048	318.04	672.57	65701.87
May, 2048	314.82	675.79	65026.08
Jun, 2048	311.58	679.03	64347.05
Jul, 2048	308.33	682.28	63664.77
Aug, 2048	305.06	685.55	62979.22
Sep, 2048	301.78	688.83	62290.39
Oct, 2048	298.47	692.14	61598.25
Nov, 2048	295.16	695.45	60902.80
Dec, 2048	291.83	698.78	60204.01
Jan, 2049	288.48	702.13	59501.88
Feb, 2049	285.11	705.50	58796.39
Mar, 2049	281.73	708.88	58087.51
Apr, 2049	278.34	712.27	57375.23
May, 2049	274.92	715.69	56659.55
Jun, 2049	271.49	719.12	55940.43
Jul, 2049	268.05	722.56	55217.87
Aug, 2049	264.59	726.02	54491.84
Sep, 2049	261.11	729.50	53762.34
Oct, 2049	257.61	733.00	53029.34
Nov, 2049	254.10	736.51	52292.83
Dec, 2049	250.57	740.04	51552.79
Jan, 2050	247.02	743.59	50809.20
Feb, 2050	243.46	747.15	50062.06
Mar, 2050	239.88	750.73	49311.33
Apr, 2050	236.28	754.33	48557.00
May, 2050	232.67	757.94	47799.06
Jun, 2050	229.04	761.57	47037.49
Jul, 2050	225.39	765.22	46272.26
Aug, 2050	221.72	768.89	45503.37
Sep, 2050	218.04	772.57	44730.80
Oct, 2050	214.34	776.27	43954.53
Nov, 2050	210.62	779.99	43174.53
Dec, 2050	206.88	783.73	42390.80
Jan, 2051	203.12	787.49	41603.31
Feb, 2051	199.35	791.26	40812.05
Mar, 2051	195.56	795.05	40017.00
Apr, 2051	191.75	798.86	39218.14
May, 2051	187.92	802.69	38415.45
Jun, 2051	184.07	806.54	37608.91
Jul, 2051	180.21	810.40	36798.51
Aug, 2051	176.33	814.28	35984.23
Sep, 2051	172.42	818.19	35166.04
Oct, 2051	168.50	822.11	34343.94
Nov, 2051	164.56	826.05	33517.89
Dec, 2051	160.61	830.00	32687.89
Jan, 2052	156.63	833.98	31853.91
Feb, 2052	152.63	837.98	31015.93
Mar, 2052	148.62	841.99	30173.94
Apr, 2052	144.58	846.03	29327.91
May, 2052	140.53	850.08	28477.83
Jun, 2052	136.46	854.15	27623.68
Jul, 2052	132.36	858.25	26765.43
Aug, 2052	128.25	862.36	25903.07
Sep, 2052	124.12	866.49	25036.58
Oct, 2052	119.97	870.64	24165.94
Nov, 2052	115.80	874.81	23291.12
Dec, 2052	111.60	879.01	22412.12
Jan, 2053	107.39	883.22	21528.90
Feb, 2053	103.16	887.45	20641.45
Mar, 2053	98.91	891.70	19749.74
Apr, 2053	94.63	895.98	18853.77
May, 2053	90.34	900.27	17953.50
Jun, 2053	86.03	904.58	17048.92
Jul, 2053	81.69	908.92	16140.00
Aug, 2053	77.34	913.27	15226.73
Sep, 2053	72.96	917.65	14309.08
Oct, 2053	68.56	922.05	13387.03
Nov, 2053	64.15	926.46	12460.57
Dec, 2053	59.71	930.90	11529.67
Jan, 2054	55.25	935.36	10594.30
Feb, 2054	50.76	939.85	9654.46
Mar, 2054	46.26	944.35	8710.11
Apr, 2054	41.74	948.87	7761.23
May, 2054	37.19	953.42	6807.81
Jun, 2054	32.62	957.99	5849.82
Jul, 2054	28.03	962.58	4887.24
Aug, 2054	23.42	967.19	3920.05
Sep, 2054	18.78	971.83	2948.22
Oct, 2054	14.13	976.48	1971.74
Nov, 2054	9.45	981.16	990.58
Dec, 2054	4.75	985.86	4.72