Mortgage Parameters

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

Mortgage Summary

Property Total:	$195,000
Down Payment	$58,500
Mortgage Amount:	$136,500
Mortgage Payment:	$796.58 / month
Estimated Tax:	+ $108.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $904.91 / month
Total Interest Paid:	$150,267.60 over 30 years
Total Tax Paid:	$39,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	654.06	142.52	136357.48
Feb, 2025	653.38	143.20	136214.28
Mar, 2025	652.69	143.89	136070.40
Apr, 2025	652.00	144.58	135925.82
May, 2025	651.31	145.27	135780.55
Jun, 2025	650.62	145.96	135634.59
Jul, 2025	649.92	146.66	135487.92
Aug, 2025	649.21	147.37	135340.55
Sep, 2025	648.51	148.07	135192.48
Oct, 2025	647.80	148.78	135043.70
Nov, 2025	647.08	149.50	134894.20
Dec, 2025	646.37	150.21	134743.99
Jan, 2026	645.65	150.93	134593.06
Feb, 2026	644.93	151.65	134441.40
Mar, 2026	644.20	152.38	134289.02
Apr, 2026	643.47	153.11	134135.91
May, 2026	642.73	153.85	133982.07
Jun, 2026	642.00	154.58	133827.48
Jul, 2026	641.26	155.32	133672.16
Aug, 2026	640.51	156.07	133516.09
Sep, 2026	639.76	156.82	133359.28
Oct, 2026	639.01	157.57	133201.71
Nov, 2026	638.26	158.32	133043.39
Dec, 2026	637.50	159.08	132884.31
Jan, 2027	636.74	159.84	132724.47
Feb, 2027	635.97	160.61	132563.86
Mar, 2027	635.20	161.38	132402.48
Apr, 2027	634.43	162.15	132240.33
May, 2027	633.65	162.93	132077.40
Jun, 2027	632.87	163.71	131913.69
Jul, 2027	632.09	164.49	131749.20
Aug, 2027	631.30	165.28	131583.91
Sep, 2027	630.51	166.07	131417.84
Oct, 2027	629.71	166.87	131250.97
Nov, 2027	628.91	167.67	131083.30
Dec, 2027	628.11	168.47	130914.83
Jan, 2028	627.30	169.28	130745.55
Feb, 2028	626.49	170.09	130575.46
Mar, 2028	625.67	170.91	130404.55
Apr, 2028	624.86	171.72	130232.83
May, 2028	624.03	172.55	130060.28
Jun, 2028	623.21	173.37	129886.91
Jul, 2028	622.37	174.21	129712.70
Aug, 2028	621.54	175.04	129537.66
Sep, 2028	620.70	175.88	129361.78
Oct, 2028	619.86	176.72	129185.06
Nov, 2028	619.01	177.57	129007.49
Dec, 2028	618.16	178.42	128829.07
Jan, 2029	617.31	179.27	128649.80
Feb, 2029	616.45	180.13	128469.67
Mar, 2029	615.58	181.00	128288.67
Apr, 2029	614.72	181.86	128106.81
May, 2029	613.85	182.73	127924.07
Jun, 2029	612.97	183.61	127740.46
Jul, 2029	612.09	184.49	127555.97
Aug, 2029	611.21	185.37	127370.60
Sep, 2029	610.32	186.26	127184.33
Oct, 2029	609.42	187.16	126997.18
Nov, 2029	608.53	188.05	126809.13
Dec, 2029	607.63	188.95	126620.17
Jan, 2030	606.72	189.86	126430.32
Feb, 2030	605.81	190.77	126239.55
Mar, 2030	604.90	191.68	126047.86
Apr, 2030	603.98	192.60	125855.26
May, 2030	603.06	193.52	125661.74
Jun, 2030	602.13	194.45	125467.29
Jul, 2030	601.20	195.38	125271.91
Aug, 2030	600.26	196.32	125075.59
Sep, 2030	599.32	197.26	124878.33
Oct, 2030	598.38	198.20	124680.12
Nov, 2030	597.43	199.15	124480.97
Dec, 2030	596.47	200.11	124280.86
Jan, 2031	595.51	201.07	124079.79
Feb, 2031	594.55	202.03	123877.76
Mar, 2031	593.58	203.00	123674.76
Apr, 2031	592.61	203.97	123470.79
May, 2031	591.63	204.95	123265.84
Jun, 2031	590.65	205.93	123059.91
Jul, 2031	589.66	206.92	122852.99
Aug, 2031	588.67	207.91	122645.08
Sep, 2031	587.67	208.91	122436.18
Oct, 2031	586.67	209.91	122226.27
Nov, 2031	585.67	210.91	122015.36
Dec, 2031	584.66	211.92	121803.44
Jan, 2032	583.64	212.94	121590.50
Feb, 2032	582.62	213.96	121376.54
Mar, 2032	581.60	214.98	121161.56
Apr, 2032	580.57	216.01	120945.54
May, 2032	579.53	217.05	120728.49
Jun, 2032	578.49	218.09	120510.40
Jul, 2032	577.45	219.13	120291.27
Aug, 2032	576.40	220.18	120071.08
Sep, 2032	575.34	221.24	119849.84
Oct, 2032	574.28	222.30	119627.54
Nov, 2032	573.22	223.36	119404.18
Dec, 2032	572.15	224.43	119179.75
Jan, 2033	571.07	225.51	118954.23
Feb, 2033	569.99	226.59	118727.64
Mar, 2033	568.90	227.68	118499.97
Apr, 2033	567.81	228.77	118271.20
May, 2033	566.72	229.86	118041.34
Jun, 2033	565.61	230.97	117810.37
Jul, 2033	564.51	232.07	117578.30
Aug, 2033	563.40	233.18	117345.11
Sep, 2033	562.28	234.30	117110.81
Oct, 2033	561.16	235.42	116875.39
Nov, 2033	560.03	236.55	116638.84
Dec, 2033	558.89	237.69	116401.15
Jan, 2034	557.76	238.82	116162.33
Feb, 2034	556.61	239.97	115922.36
Mar, 2034	555.46	241.12	115681.24
Apr, 2034	554.31	242.27	115438.97
May, 2034	553.15	243.43	115195.53
Jun, 2034	551.98	244.60	114950.93
Jul, 2034	550.81	245.77	114705.16
Aug, 2034	549.63	246.95	114458.20
Sep, 2034	548.45	248.13	114210.07
Oct, 2034	547.26	249.32	113960.75
Nov, 2034	546.06	250.52	113710.23
Dec, 2034	544.86	251.72	113458.51
Jan, 2035	543.66	252.92	113205.59
Feb, 2035	542.44	254.14	112951.45
Mar, 2035	541.23	255.35	112696.09
Apr, 2035	540.00	256.58	112439.52
May, 2035	538.77	257.81	112181.71
Jun, 2035	537.54	259.04	111922.67
Jul, 2035	536.30	260.28	111662.38
Aug, 2035	535.05	261.53	111400.85
Sep, 2035	533.80	262.78	111138.07
Oct, 2035	532.54	264.04	110874.02
Nov, 2035	531.27	265.31	110608.72
Dec, 2035	530.00	266.58	110342.14
Jan, 2036	528.72	267.86	110074.28
Feb, 2036	527.44	269.14	109805.14
Mar, 2036	526.15	270.43	109534.71
Apr, 2036	524.85	271.73	109262.98
May, 2036	523.55	273.03	108989.95
Jun, 2036	522.24	274.34	108715.62
Jul, 2036	520.93	275.65	108439.96
Aug, 2036	519.61	276.97	108162.99
Sep, 2036	518.28	278.30	107884.69
Oct, 2036	516.95	279.63	107605.06
Nov, 2036	515.61	280.97	107324.09
Dec, 2036	514.26	282.32	107041.77
Jan, 2037	512.91	283.67	106758.10
Feb, 2037	511.55	285.03	106473.07
Mar, 2037	510.18	286.40	106186.67
Apr, 2037	508.81	287.77	105898.90
May, 2037	507.43	289.15	105609.76
Jun, 2037	506.05	290.53	105319.22
Jul, 2037	504.65	291.93	105027.30
Aug, 2037	503.26	293.32	104733.97
Sep, 2037	501.85	294.73	104439.24
Oct, 2037	500.44	296.14	104143.10
Nov, 2037	499.02	297.56	103845.54
Dec, 2037	497.59	298.99	103546.55
Jan, 2038	496.16	300.42	103246.13
Feb, 2038	494.72	301.86	102944.27
Mar, 2038	493.27	303.31	102640.97
Apr, 2038	491.82	304.76	102336.21
May, 2038	490.36	306.22	102029.99
Jun, 2038	488.89	307.69	101722.31
Jul, 2038	487.42	309.16	101413.14
Aug, 2038	485.94	310.64	101102.50
Sep, 2038	484.45	312.13	100790.37
Oct, 2038	482.95	313.63	100476.75
Nov, 2038	481.45	315.13	100161.62
Dec, 2038	479.94	316.64	99844.98
Jan, 2039	478.42	318.16	99526.82
Feb, 2039	476.90	319.68	99207.14
Mar, 2039	475.37	321.21	98885.93
Apr, 2039	473.83	322.75	98563.18
May, 2039	472.28	324.30	98238.88
Jun, 2039	470.73	325.85	97913.03
Jul, 2039	469.17	327.41	97585.61
Aug, 2039	467.60	328.98	97256.63
Sep, 2039	466.02	330.56	96926.07
Oct, 2039	464.44	332.14	96593.93
Nov, 2039	462.85	333.73	96260.20
Dec, 2039	461.25	335.33	95924.86
Jan, 2040	459.64	336.94	95587.92
Feb, 2040	458.03	338.55	95249.37
Mar, 2040	456.40	340.18	94909.19
Apr, 2040	454.77	341.81	94567.38
May, 2040	453.14	343.44	94223.94
Jun, 2040	451.49	345.09	93878.85
Jul, 2040	449.84	346.74	93532.11
Aug, 2040	448.17	348.41	93183.70
Sep, 2040	446.51	350.07	92833.63
Oct, 2040	444.83	351.75	92481.87
Nov, 2040	443.14	353.44	92128.44
Dec, 2040	441.45	355.13	91773.30
Jan, 2041	439.75	356.83	91416.47
Feb, 2041	438.04	358.54	91057.93
Mar, 2041	436.32	360.26	90697.67
Apr, 2041	434.59	361.99	90335.68
May, 2041	432.86	363.72	89971.96
Jun, 2041	431.12	365.46	89606.50
Jul, 2041	429.36	367.22	89239.28
Aug, 2041	427.60	368.98	88870.30
Sep, 2041	425.84	370.74	88499.56
Oct, 2041	424.06	372.52	88127.04
Nov, 2041	422.28	374.30	87752.74
Dec, 2041	420.48	376.10	87376.64
Jan, 2042	418.68	377.90	86998.74
Feb, 2042	416.87	379.71	86619.03
Mar, 2042	415.05	381.53	86237.50
Apr, 2042	413.22	383.36	85854.14
May, 2042	411.38	385.20	85468.94
Jun, 2042	409.54	387.04	85081.90
Jul, 2042	407.68	388.90	84693.01
Aug, 2042	405.82	390.76	84302.25
Sep, 2042	403.95	392.63	83909.61
Oct, 2042	402.07	394.51	83515.10
Nov, 2042	400.18	396.40	83118.70
Dec, 2042	398.28	398.30	82720.40
Jan, 2043	396.37	400.21	82320.18
Feb, 2043	394.45	402.13	81918.05
Mar, 2043	392.52	404.06	81514.00
Apr, 2043	390.59	405.99	81108.01
May, 2043	388.64	407.94	80700.07
Jun, 2043	386.69	409.89	80290.18
Jul, 2043	384.72	411.86	79878.32
Aug, 2043	382.75	413.83	79464.49
Sep, 2043	380.77	415.81	79048.68
Oct, 2043	378.77	417.81	78630.87
Nov, 2043	376.77	419.81	78211.07
Dec, 2043	374.76	421.82	77789.25
Jan, 2044	372.74	423.84	77365.41
Feb, 2044	370.71	425.87	76939.54
Mar, 2044	368.67	427.91	76511.63
Apr, 2044	366.62	429.96	76081.66
May, 2044	364.56	432.02	75649.64
Jun, 2044	362.49	434.09	75215.55
Jul, 2044	360.41	436.17	74779.38
Aug, 2044	358.32	438.26	74341.12
Sep, 2044	356.22	440.36	73900.75
Oct, 2044	354.11	442.47	73458.28
Nov, 2044	351.99	444.59	73013.69
Dec, 2044	349.86	446.72	72566.97
Jan, 2045	347.72	448.86	72118.10
Feb, 2045	345.57	451.01	71667.09
Mar, 2045	343.40	453.18	71213.91
Apr, 2045	341.23	455.35	70758.57
May, 2045	339.05	457.53	70301.04
Jun, 2045	336.86	459.72	69841.32
Jul, 2045	334.66	461.92	69379.39
Aug, 2045	332.44	464.14	68915.26
Sep, 2045	330.22	466.36	68448.90
Oct, 2045	327.98	468.60	67980.30
Nov, 2045	325.74	470.84	67509.46
Dec, 2045	323.48	473.10	67036.36
Jan, 2046	321.22	475.36	66561.00
Feb, 2046	318.94	477.64	66083.36
Mar, 2046	316.65	479.93	65603.42
Apr, 2046	314.35	482.23	65121.19
May, 2046	312.04	484.54	64636.65
Jun, 2046	309.72	486.86	64149.79
Jul, 2046	307.38	489.20	63660.60
Aug, 2046	305.04	491.54	63169.06
Sep, 2046	302.69	493.89	62675.16
Oct, 2046	300.32	496.26	62178.90
Nov, 2046	297.94	498.64	61680.26
Dec, 2046	295.55	501.03	61179.23
Jan, 2047	293.15	503.43	60675.80
Feb, 2047	290.74	505.84	60169.96
Mar, 2047	288.31	508.27	59661.69
Apr, 2047	285.88	510.70	59150.99
May, 2047	283.43	513.15	58637.85
Jun, 2047	280.97	515.61	58122.24
Jul, 2047	278.50	518.08	57604.16
Aug, 2047	276.02	520.56	57083.60
Sep, 2047	273.53	523.05	56560.55
Oct, 2047	271.02	525.56	56034.99
Nov, 2047	268.50	528.08	55506.91
Dec, 2047	265.97	530.61	54976.30
Jan, 2048	263.43	533.15	54443.14
Feb, 2048	260.87	535.71	53907.44
Mar, 2048	258.31	538.27	53369.16
Apr, 2048	255.73	540.85	52828.31
May, 2048	253.14	543.44	52284.87
Jun, 2048	250.53	546.05	51738.82
Jul, 2048	247.92	548.66	51190.15
Aug, 2048	245.29	551.29	50638.86
Sep, 2048	242.64	553.94	50084.93
Oct, 2048	239.99	556.59	49528.34
Nov, 2048	237.32	559.26	48969.08
Dec, 2048	234.64	561.94	48407.14
Jan, 2049	231.95	564.63	47842.51
Feb, 2049	229.25	567.33	47275.18
Mar, 2049	226.53	570.05	46705.13
Apr, 2049	223.80	572.78	46132.34
May, 2049	221.05	575.53	45556.81
Jun, 2049	218.29	578.29	44978.52
Jul, 2049	215.52	581.06	44397.47
Aug, 2049	212.74	583.84	43813.62
Sep, 2049	209.94	586.64	43226.98
Oct, 2049	207.13	589.45	42637.53
Nov, 2049	204.30	592.28	42045.26
Dec, 2049	201.47	595.11	41450.15
Jan, 2050	198.62	597.96	40852.18
Feb, 2050	195.75	600.83	40251.35
Mar, 2050	192.87	603.71	39647.64
Apr, 2050	189.98	606.60	39041.04
May, 2050	187.07	609.51	38431.53
Jun, 2050	184.15	612.43	37819.10
Jul, 2050	181.22	615.36	37203.74
Aug, 2050	178.27	618.31	36585.43
Sep, 2050	175.31	621.27	35964.15
Oct, 2050	172.33	624.25	35339.90
Nov, 2050	169.34	627.24	34712.66
Dec, 2050	166.33	630.25	34082.41
Jan, 2051	163.31	633.27	33449.14
Feb, 2051	160.28	636.30	32812.84
Mar, 2051	157.23	639.35	32173.49
Apr, 2051	154.16	642.42	31531.07
May, 2051	151.09	645.49	30885.58
Jun, 2051	147.99	648.59	30236.99
Jul, 2051	144.89	651.69	29585.30
Aug, 2051	141.76	654.82	28930.48
Sep, 2051	138.63	657.95	28272.52
Oct, 2051	135.47	661.11	27611.42
Nov, 2051	132.30	664.28	26947.14
Dec, 2051	129.12	667.46	26279.68
Jan, 2052	125.92	670.66	25609.03
Feb, 2052	122.71	673.87	24935.16
Mar, 2052	119.48	677.10	24258.06
Apr, 2052	116.24	680.34	23577.71
May, 2052	112.98	683.60	22894.11
Jun, 2052	109.70	686.88	22207.23
Jul, 2052	106.41	690.17	21517.06
Aug, 2052	103.10	693.48	20823.58
Sep, 2052	99.78	696.80	20126.78
Oct, 2052	96.44	700.14	19426.64
Nov, 2052	93.09	703.49	18723.15
Dec, 2052	89.72	706.86	18016.29
Jan, 2053	86.33	710.25	17306.03
Feb, 2053	82.92	713.66	16592.38
Mar, 2053	79.51	717.07	15875.30
Apr, 2053	76.07	720.51	15154.79
May, 2053	72.62	723.96	14430.83
Jun, 2053	69.15	727.43	13703.40
Jul, 2053	65.66	730.92	12972.48
Aug, 2053	62.16	734.42	12238.06
Sep, 2053	58.64	737.94	11500.12
Oct, 2053	55.10	741.48	10758.64
Nov, 2053	51.55	745.03	10013.62
Dec, 2053	47.98	748.60	9265.02
Jan, 2054	44.39	752.19	8512.83
Feb, 2054	40.79	755.79	7757.04
Mar, 2054	37.17	759.41	6997.63
Apr, 2054	33.53	763.05	6234.58
May, 2054	29.87	766.71	5467.88
Jun, 2054	26.20	770.38	4697.50
Jul, 2054	22.51	774.07	3923.43
Aug, 2054	18.80	777.78	3145.65
Sep, 2054	15.07	781.51	2364.14
Oct, 2054	11.33	785.25	1578.89
Nov, 2054	7.57	789.01	789.87
Dec, 2054	3.78	792.80	0