Mortgage Parameters

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

Mortgage Summary

Property Total:	$239,720
Down Payment	$71,916
Mortgage Amount:	$167,804
Mortgage Payment:	$979.26 / month
Estimated Tax:	+ $133.18 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,112.44 / month
Total Interest Paid:	$184,730.40 over 30 years
Total Tax Paid:	$47,944.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	804.06	175.20	167628.80
Jan, 2025	803.22	176.04	167452.76
Feb, 2025	802.38	176.88	167275.88
Mar, 2025	801.53	177.73	167098.15
Apr, 2025	800.68	178.58	166919.57
May, 2025	799.82	179.44	166740.13
Jun, 2025	798.96	180.30	166559.83
Jul, 2025	798.10	181.16	166378.67
Aug, 2025	797.23	182.03	166196.65
Sep, 2025	796.36	182.90	166013.74
Oct, 2025	795.48	183.78	165829.97
Nov, 2025	794.60	184.66	165645.31
Dec, 2025	793.72	185.54	165459.77
Jan, 2026	792.83	186.43	165273.33
Feb, 2026	791.93	187.33	165086.01
Mar, 2026	791.04	188.22	164897.79
Apr, 2026	790.14	189.12	164708.66
May, 2026	789.23	190.03	164518.63
Jun, 2026	788.32	190.94	164327.69
Jul, 2026	787.40	191.86	164135.83
Aug, 2026	786.48	192.78	163943.06
Sep, 2026	785.56	193.70	163749.36
Oct, 2026	784.63	194.63	163554.73
Nov, 2026	783.70	195.56	163359.17
Dec, 2026	782.76	196.50	163162.67
Jan, 2027	781.82	197.44	162965.23
Feb, 2027	780.88	198.38	162766.85
Mar, 2027	779.92	199.34	162567.51
Apr, 2027	778.97	200.29	162367.22
May, 2027	778.01	201.25	162165.97
Jun, 2027	777.05	202.21	161963.76
Jul, 2027	776.08	203.18	161760.57
Aug, 2027	775.10	204.16	161556.42
Sep, 2027	774.12	205.14	161351.28
Oct, 2027	773.14	206.12	161145.16
Nov, 2027	772.15	207.11	160938.06
Dec, 2027	771.16	208.10	160729.96
Jan, 2028	770.16	209.10	160520.86
Feb, 2028	769.16	210.10	160310.76
Mar, 2028	768.16	211.10	160099.66
Apr, 2028	767.14	212.12	159887.54
May, 2028	766.13	213.13	159674.41
Jun, 2028	765.11	214.15	159460.26
Jul, 2028	764.08	215.18	159245.08
Aug, 2028	763.05	216.21	159028.87
Sep, 2028	762.01	217.25	158811.62
Oct, 2028	760.97	218.29	158593.33
Nov, 2028	759.93	219.33	158374.00
Dec, 2028	758.88	220.38	158153.62
Jan, 2029	757.82	221.44	157932.17
Feb, 2029	756.76	222.50	157709.67
Mar, 2029	755.69	223.57	157486.10
Apr, 2029	754.62	224.64	157261.47
May, 2029	753.54	225.72	157035.75
Jun, 2029	752.46	226.80	156808.95
Jul, 2029	751.38	227.88	156581.07
Aug, 2029	750.28	228.98	156352.09
Sep, 2029	749.19	230.07	156122.02
Oct, 2029	748.08	231.18	155890.85
Nov, 2029	746.98	232.28	155658.56
Dec, 2029	745.86	233.40	155425.17
Jan, 2030	744.75	234.51	155190.65
Feb, 2030	743.62	235.64	154955.01
Mar, 2030	742.49	236.77	154718.25
Apr, 2030	741.36	237.90	154480.35
May, 2030	740.22	239.04	154241.30
Jun, 2030	739.07	240.19	154001.12
Jul, 2030	737.92	241.34	153759.78
Aug, 2030	736.77	242.49	153517.28
Sep, 2030	735.60	243.66	153273.63
Oct, 2030	734.44	244.82	153028.80
Nov, 2030	733.26	246.00	152782.81
Dec, 2030	732.08	247.18	152535.63
Jan, 2031	730.90	248.36	152287.27
Feb, 2031	729.71	249.55	152037.72
Mar, 2031	728.51	250.75	151786.97
Apr, 2031	727.31	251.95	151535.03
May, 2031	726.11	253.15	151281.87
Jun, 2031	724.89	254.37	151027.51
Jul, 2031	723.67	255.59	150771.92
Aug, 2031	722.45	256.81	150515.11
Sep, 2031	721.22	258.04	150257.07
Oct, 2031	719.98	259.28	149997.79
Nov, 2031	718.74	260.52	149737.27
Dec, 2031	717.49	261.77	149475.50
Jan, 2032	716.24	263.02	149212.47
Feb, 2032	714.98	264.28	148948.19
Mar, 2032	713.71	265.55	148682.64
Apr, 2032	712.44	266.82	148415.82
May, 2032	711.16	268.10	148147.72
Jun, 2032	709.87	269.39	147878.33
Jul, 2032	708.58	270.68	147607.66
Aug, 2032	707.29	271.97	147335.68
Sep, 2032	705.98	273.28	147062.41
Oct, 2032	704.67	274.59	146787.82
Nov, 2032	703.36	275.90	146511.92
Dec, 2032	702.04	277.22	146234.69
Jan, 2033	700.71	278.55	145956.14
Feb, 2033	699.37	279.89	145676.26
Mar, 2033	698.03	281.23	145395.03
Apr, 2033	696.68	282.58	145112.45
May, 2033	695.33	283.93	144828.52
Jun, 2033	693.97	285.29	144543.23
Jul, 2033	692.60	286.66	144256.58
Aug, 2033	691.23	288.03	143968.55
Sep, 2033	689.85	289.41	143679.13
Oct, 2033	688.46	290.80	143388.34
Nov, 2033	687.07	292.19	143096.15
Dec, 2033	685.67	293.59	142802.56
Jan, 2034	684.26	295.00	142507.56
Feb, 2034	682.85	296.41	142211.15
Mar, 2034	681.43	297.83	141913.31
Apr, 2034	680.00	299.26	141614.06
May, 2034	678.57	300.69	141313.36
Jun, 2034	677.13	302.13	141011.23
Jul, 2034	675.68	303.58	140707.65
Aug, 2034	674.22	305.04	140402.61
Sep, 2034	672.76	306.50	140096.12
Oct, 2034	671.29	307.97	139788.15
Nov, 2034	669.82	309.44	139478.71
Dec, 2034	668.34	310.92	139167.78
Jan, 2035	666.85	312.41	138855.37
Feb, 2035	665.35	313.91	138541.46
Mar, 2035	663.84	315.42	138226.04
Apr, 2035	662.33	316.93	137909.11
May, 2035	660.81	318.45	137590.67
Jun, 2035	659.29	319.97	137270.70
Jul, 2035	657.76	321.50	136949.19
Aug, 2035	656.21	323.05	136626.15
Sep, 2035	654.67	324.59	136301.56
Oct, 2035	653.11	326.15	135975.41
Nov, 2035	651.55	327.71	135647.70
Dec, 2035	649.98	329.28	135318.41
Jan, 2036	648.40	330.86	134987.55
Feb, 2036	646.82	332.44	134655.11
Mar, 2036	645.22	334.04	134321.07
Apr, 2036	643.62	335.64	133985.43
May, 2036	642.01	337.25	133648.19
Jun, 2036	640.40	338.86	133309.33
Jul, 2036	638.77	340.49	132968.84
Aug, 2036	637.14	342.12	132626.72
Sep, 2036	635.50	343.76	132282.96
Oct, 2036	633.86	345.40	131937.56
Nov, 2036	632.20	347.06	131590.50
Dec, 2036	630.54	348.72	131241.78
Jan, 2037	628.87	350.39	130891.39
Feb, 2037	627.19	352.07	130539.31
Mar, 2037	625.50	353.76	130185.56
Apr, 2037	623.81	355.45	129830.10
May, 2037	622.10	357.16	129472.94
Jun, 2037	620.39	358.87	129114.07
Jul, 2037	618.67	360.59	128753.49
Aug, 2037	616.94	362.32	128391.17
Sep, 2037	615.21	364.05	128027.12
Oct, 2037	613.46	365.80	127661.32
Nov, 2037	611.71	367.55	127293.77
Dec, 2037	609.95	369.31	126924.46
Jan, 2038	608.18	371.08	126553.38
Feb, 2038	606.40	372.86	126180.52
Mar, 2038	604.62	374.64	125805.88
Apr, 2038	602.82	376.44	125429.44
May, 2038	601.02	378.24	125051.19
Jun, 2038	599.20	380.06	124671.14
Jul, 2038	597.38	381.88	124289.26
Aug, 2038	595.55	383.71	123905.55
Sep, 2038	593.71	385.55	123520.01
Oct, 2038	591.87	387.39	123132.61
Nov, 2038	590.01	389.25	122743.36
Dec, 2038	588.15	391.11	122352.25
Jan, 2039	586.27	392.99	121959.26
Feb, 2039	584.39	394.87	121564.39
Mar, 2039	582.50	396.76	121167.62
Apr, 2039	580.59	398.67	120768.96
May, 2039	578.68	400.58	120368.38
Jun, 2039	576.77	402.49	119965.89
Jul, 2039	574.84	404.42	119561.46
Aug, 2039	572.90	406.36	119155.10
Sep, 2039	570.95	408.31	118746.80
Oct, 2039	569.00	410.26	118336.53
Nov, 2039	567.03	412.23	117924.30
Dec, 2039	565.05	414.21	117510.09
Jan, 2040	563.07	416.19	117093.90
Feb, 2040	561.07	418.19	116675.72
Mar, 2040	559.07	420.19	116255.53
Apr, 2040	557.06	422.20	115833.33
May, 2040	555.03	424.23	115409.10
Jun, 2040	553.00	426.26	114982.84
Jul, 2040	550.96	428.30	114554.54
Aug, 2040	548.91	430.35	114124.19
Sep, 2040	546.85	432.41	113691.77
Oct, 2040	544.77	434.49	113257.29
Nov, 2040	542.69	436.57	112820.72
Dec, 2040	540.60	438.66	112382.06
Jan, 2041	538.50	440.76	111941.30
Feb, 2041	536.39	442.87	111498.42
Mar, 2041	534.26	445.00	111053.42
Apr, 2041	532.13	447.13	110606.30
May, 2041	529.99	449.27	110157.02
Jun, 2041	527.84	451.42	109705.60
Jul, 2041	525.67	453.59	109252.01
Aug, 2041	523.50	455.76	108796.25
Sep, 2041	521.32	457.94	108338.31
Oct, 2041	519.12	460.14	107878.17
Nov, 2041	516.92	462.34	107415.82
Dec, 2041	514.70	464.56	106951.26
Jan, 2042	512.47	466.79	106484.48
Feb, 2042	510.24	469.02	106015.46
Mar, 2042	507.99	471.27	105544.19
Apr, 2042	505.73	473.53	105070.66
May, 2042	503.46	475.80	104594.86
Jun, 2042	501.18	478.08	104116.79
Jul, 2042	498.89	480.37	103636.42
Aug, 2042	496.59	482.67	103153.75
Sep, 2042	494.28	484.98	102668.77
Oct, 2042	491.95	487.31	102181.47
Nov, 2042	489.62	489.64	101691.82
Dec, 2042	487.27	491.99	101199.84
Jan, 2043	484.92	494.34	100705.49
Feb, 2043	482.55	496.71	100208.78
Mar, 2043	480.17	499.09	99709.69
Apr, 2043	477.78	501.48	99208.20
May, 2043	475.37	503.89	98704.32
Jun, 2043	472.96	506.30	98198.01
Jul, 2043	470.53	508.73	97689.29
Aug, 2043	468.09	511.17	97178.12
Sep, 2043	465.65	513.61	96664.51
Oct, 2043	463.18	516.08	96148.43
Nov, 2043	460.71	518.55	95629.88
Dec, 2043	458.23	521.03	95108.85
Jan, 2044	455.73	523.53	94585.32
Feb, 2044	453.22	526.04	94059.28
Mar, 2044	450.70	528.56	93530.72
Apr, 2044	448.17	531.09	92999.63
May, 2044	445.62	533.64	92465.99
Jun, 2044	443.07	536.19	91929.80
Jul, 2044	440.50	538.76	91391.03
Aug, 2044	437.92	541.34	90849.69
Sep, 2044	435.32	543.94	90305.75
Oct, 2044	432.72	546.54	89759.21
Nov, 2044	430.10	549.16	89210.04
Dec, 2044	427.46	551.80	88658.25
Jan, 2045	424.82	554.44	88103.81
Feb, 2045	422.16	557.10	87546.71
Mar, 2045	419.49	559.77	86986.95
Apr, 2045	416.81	562.45	86424.50
May, 2045	414.12	565.14	85859.36
Jun, 2045	411.41	567.85	85291.51
Jul, 2045	408.69	570.57	84720.93
Aug, 2045	405.95	573.31	84147.63
Sep, 2045	403.21	576.05	83571.58
Oct, 2045	400.45	578.81	82992.76
Nov, 2045	397.67	581.59	82411.18
Dec, 2045	394.89	584.37	81826.80
Jan, 2046	392.09	587.17	81239.63
Feb, 2046	389.27	589.99	80649.64
Mar, 2046	386.45	592.81	80056.83
Apr, 2046	383.61	595.65	79461.18
May, 2046	380.75	598.51	78862.67
Jun, 2046	377.88	601.38	78261.29
Jul, 2046	375.00	604.26	77657.03
Aug, 2046	372.11	607.15	77049.88
Sep, 2046	369.20	610.06	76439.82
Oct, 2046	366.27	612.99	75826.83
Nov, 2046	363.34	615.92	75210.91
Dec, 2046	360.39	618.87	74592.03
Jan, 2047	357.42	621.84	73970.19
Feb, 2047	354.44	624.82	73345.37
Mar, 2047	351.45	627.81	72717.56
Apr, 2047	348.44	630.82	72086.74
May, 2047	345.42	633.84	71452.90
Jun, 2047	342.38	636.88	70816.01
Jul, 2047	339.33	639.93	70176.08
Aug, 2047	336.26	643.00	69533.08
Sep, 2047	333.18	646.08	68887.00
Oct, 2047	330.08	649.18	68237.82
Nov, 2047	326.97	652.29	67585.54
Dec, 2047	323.85	655.41	66930.12
Jan, 2048	320.71	658.55	66271.57
Feb, 2048	317.55	661.71	65609.86
Mar, 2048	314.38	664.88	64944.98
Apr, 2048	311.19	668.07	64276.92
May, 2048	307.99	671.27	63605.65
Jun, 2048	304.78	674.48	62931.17
Jul, 2048	301.55	677.71	62253.45
Aug, 2048	298.30	680.96	61572.49
Sep, 2048	295.03	684.23	60888.27
Oct, 2048	291.76	687.50	60200.76
Nov, 2048	288.46	690.80	59509.96
Dec, 2048	285.15	694.11	58815.86
Jan, 2049	281.83	697.43	58118.42
Feb, 2049	278.48	700.78	57417.65
Mar, 2049	275.13	704.13	56713.51
Apr, 2049	271.75	707.51	56006.00
May, 2049	268.36	710.90	55295.11
Jun, 2049	264.96	714.30	54580.80
Jul, 2049	261.53	717.73	53863.08
Aug, 2049	258.09	721.17	53141.91
Sep, 2049	254.64	724.62	52417.29
Oct, 2049	251.17	728.09	51689.19
Nov, 2049	247.68	731.58	50957.61
Dec, 2049	244.17	735.09	50222.52
Jan, 2050	240.65	738.61	49483.91
Feb, 2050	237.11	742.15	48741.76
Mar, 2050	233.55	745.71	47996.06
Apr, 2050	229.98	749.28	47246.78
May, 2050	226.39	752.87	46493.91
Jun, 2050	222.78	756.48	45737.43
Jul, 2050	219.16	760.10	44977.33
Aug, 2050	215.52	763.74	44213.59
Sep, 2050	211.86	767.40	43446.18
Oct, 2050	208.18	771.08	42675.10
Nov, 2050	204.48	774.78	41900.33
Dec, 2050	200.77	778.49	41121.84
Jan, 2051	197.04	782.22	40339.62
Feb, 2051	193.29	785.97	39553.66
Mar, 2051	189.53	789.73	38763.93
Apr, 2051	185.74	793.52	37970.41
May, 2051	181.94	797.32	37173.09
Jun, 2051	178.12	801.14	36371.95
Jul, 2051	174.28	804.98	35566.97
Aug, 2051	170.43	808.83	34758.14
Sep, 2051	166.55	812.71	33945.43
Oct, 2051	162.66	816.60	33128.82
Nov, 2051	158.74	820.52	32308.31
Dec, 2051	154.81	824.45	31483.86
Jan, 2052	150.86	828.40	30655.46
Feb, 2052	146.89	832.37	29823.09
Mar, 2052	142.90	836.36	28986.73
Apr, 2052	138.89	840.37	28146.36
May, 2052	134.87	844.39	27301.97
Jun, 2052	130.82	848.44	26453.53
Jul, 2052	126.76	852.50	25601.03
Aug, 2052	122.67	856.59	24744.44
Sep, 2052	118.57	860.69	23883.75
Oct, 2052	114.44	864.82	23018.93
Nov, 2052	110.30	868.96	22149.97
Dec, 2052	106.14	873.12	21276.85
Jan, 2053	101.95	877.31	20399.54
Feb, 2053	97.75	881.51	19518.03
Mar, 2053	93.52	885.74	18632.29
Apr, 2053	89.28	889.98	17742.31
May, 2053	85.02	894.24	16848.07
Jun, 2053	80.73	898.53	15949.54
Jul, 2053	76.42	902.84	15046.70
Aug, 2053	72.10	907.16	14139.54
Sep, 2053	67.75	911.51	13228.03
Oct, 2053	63.38	915.88	12312.16
Nov, 2053	59.00	920.26	11391.89
Dec, 2053	54.59	924.67	10467.22
Jan, 2054	50.16	929.10	9538.11
Feb, 2054	45.70	933.56	8604.56
Mar, 2054	41.23	938.03	7666.53
Apr, 2054	36.74	942.52	6724.00
May, 2054	32.22	947.04	5776.96
Jun, 2054	27.68	951.58	4825.38
Jul, 2054	23.12	956.14	3869.24
Aug, 2054	18.54	960.72	2908.52
Sep, 2054	13.94	965.32	1943.20
Oct, 2054	9.31	969.95	973.25
Nov, 2054	4.66	974.60	0