Mortgage Parameters

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

Mortgage Summary

Property Total:	$219,000
Down Payment	$65,700
Mortgage Amount:	$153,300
Mortgage Payment:	$894.62 / month
Estimated Tax:	+ $121.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,016.29 / month
Total Interest Paid:	$168,764.40 over 30 years
Total Tax Paid:	$43,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	734.56	160.06	153139.94
Dec, 2024	733.80	160.82	152979.12
Dec, 2024	1466.82	322.42	152817.52
Jan, 2025	732.25	162.37	152655.15
Mar, 2025	731.47	163.15	152492.01
Mar, 2025	1462.16	327.08	152328.08
May, 2025	729.91	164.71	152163.36
May, 2025	1459.03	330.21	151997.86
Jul, 2025	728.32	166.30	151831.56
Jul, 2025	1455.85	333.39	151664.47
Aug, 2025	726.73	167.89	151496.57
Oct, 2025	725.92	168.70	151327.87
Oct, 2025	1451.03	338.21	151158.37
Dec, 2025	724.30	170.32	150988.05
Dec, 2025	1447.78	341.46	150816.91
Jan, 2026	722.66	171.96	150644.96
Mar, 2026	721.84	172.78	150472.18
Mar, 2026	1442.85	346.39	150298.57
May, 2026	720.18	174.44	150124.13
May, 2026	1439.52	349.72	149948.85
Jul, 2026	718.50	176.12	149772.74
Jul, 2026	1436.16	353.08	149595.78
Aug, 2026	716.81	177.81	149417.97
Oct, 2026	715.96	178.66	149239.32
Oct, 2026	1431.07	358.17	149059.80
Dec, 2026	714.24	180.38	148879.43
Dec, 2026	1427.62	361.62	148698.19
Jan, 2027	712.51	182.11	148516.08
Mar, 2027	711.64	182.98	148333.10
Mar, 2027	1422.40	366.84	148149.24
May, 2027	709.88	184.74	147964.50
May, 2027	1418.88	370.36	147778.88
Jul, 2027	708.11	186.51	147592.37
Jul, 2027	1415.32	373.92	147404.96
Aug, 2027	706.32	188.30	147216.65
Oct, 2027	705.41	189.21	147027.45
Oct, 2027	1409.92	379.32	146837.33
Dec, 2027	703.60	191.02	146646.31
Dec, 2027	1406.28	382.96	146454.37
Jan, 2028	701.76	192.86	146261.51
Mar, 2028	700.84	193.78	146067.73
Mar, 2028	1400.75	388.49	145873.01
May, 2028	698.97	195.65	145677.37
May, 2028	1397.01	392.23	145480.79
Jul, 2028	697.10	197.52	145283.26
Jul, 2028	1393.25	395.99	145084.79
Aug, 2028	695.20	199.42	144885.37
Oct, 2028	694.24	200.38	144684.99
Oct, 2028	1387.52	401.72	144483.65
Dec, 2028	692.32	202.30	144281.35
Dec, 2028	1383.67	405.57	144078.08
Jan, 2029	690.37	204.25	143873.83
Mar, 2029	689.40	205.22	143668.61
Mar, 2029	1377.81	411.43	143462.40
May, 2029	687.42	207.20	143255.21
May, 2029	1373.85	415.39	143047.02
Jul, 2029	685.43	209.19	142837.83
Jul, 2029	1369.86	419.38	142627.64
Aug, 2029	683.42	211.20	142416.45
Oct, 2029	682.41	212.21	142204.24
Oct, 2029	1363.81	425.43	141991.01
Dec, 2029	680.37	214.25	141776.77
Dec, 2029	1359.72	429.52	141561.49
Jan, 2030	678.32	216.30	141345.19
Mar, 2030	677.28	217.34	141127.85
Mar, 2030	1353.52	435.72	140909.47
May, 2030	675.19	219.43	140690.04
May, 2030	1349.33	439.91	140469.56
Jul, 2030	673.08	221.54	140248.02
Jul, 2030	1345.10	444.14	140025.42
Aug, 2030	670.96	223.66	139801.76
Oct, 2030	669.88	224.74	139577.02
Oct, 2030	1338.69	450.55	139351.21
Dec, 2030	667.72	226.90	139124.31
Dec, 2030	1334.36	454.88	138896.33
Jan, 2031	665.54	229.08	138667.25
Mar, 2031	664.45	230.17	138437.08
Mar, 2031	1327.79	461.45	138205.81
May, 2031	662.24	232.38	137973.42
May, 2031	1323.36	465.88	137739.92
Jul, 2031	660.00	234.62	137505.31
Jul, 2031	1318.88	470.36	137269.57
Aug, 2031	657.75	236.87	137032.70
Oct, 2031	656.62	238.00	136794.69
Oct, 2031	1312.09	477.15	136555.55
Dec, 2031	654.33	240.29	136315.26
Dec, 2031	1307.51	481.73	136073.81
Jan, 2032	652.02	242.60	135831.21
Mar, 2032	650.86	243.76	135587.45
Mar, 2032	1300.55	488.69	135342.52
May, 2032	648.52	246.10	135096.42
May, 2032	1295.86	493.38	134849.13
Jul, 2032	646.15	248.47	134600.67
Jul, 2032	1291.11	498.13	134351.01
Aug, 2032	643.77	250.85	134100.15
Oct, 2032	642.56	252.06	133848.10
Oct, 2032	1283.92	505.32	133594.83
Dec, 2032	640.14	254.48	133340.35
Dec, 2032	1279.06	510.18	133084.66
Jan, 2033	637.70	256.92	132827.73
Mar, 2033	636.47	258.15	132569.58
Mar, 2033	1271.70	517.54	132310.19
May, 2033	633.99	260.63	132049.56
May, 2033	1266.73	522.51	131787.67
Jul, 2033	631.48	263.14	131524.54
Jul, 2033	1261.70	527.54	131260.14
Aug, 2033	628.95	265.67	130994.47
Oct, 2033	627.68	266.94	130727.53
Oct, 2033	1254.08	535.16	130459.32
Dec, 2033	625.12	269.50	130189.81
Dec, 2033	1248.95	540.29	129919.02
Jan, 2034	622.53	272.09	129646.93
Mar, 2034	621.22	273.40	129373.53
Mar, 2034	1241.13	548.11	129098.83
May, 2034	618.60	276.02	128822.81
May, 2034	1235.88	553.36	128545.46
Jul, 2034	615.95	278.67	128266.79
Jul, 2034	1230.56	558.68	127986.78
Aug, 2034	613.27	281.35	127705.43
Oct, 2034	611.92	282.70	127422.73
Oct, 2034	1222.49	566.75	127138.68
Dec, 2034	609.21	285.41	126853.27
Dec, 2034	1217.05	572.19	126566.49
Jan, 2035	606.46	288.16	126278.33
Mar, 2035	605.08	289.54	125988.79
Mar, 2035	1208.78	580.46	125697.87
May, 2035	602.30	292.32	125405.55
May, 2035	1203.20	586.04	125111.83
Jul, 2035	599.49	295.13	124816.71
Jul, 2035	1197.57	591.67	124520.17
Aug, 2035	596.66	297.96	124222.21
Oct, 2035	595.23	299.39	123922.82
Oct, 2035	1189.03	600.21	123622.00
Dec, 2035	592.36	302.26	123319.73
Dec, 2035	1183.27	605.97	123016.02
Jan, 2036	589.45	305.17	122710.85
Mar, 2036	587.99	306.63	122404.22
Mar, 2036	1174.51	614.73	122096.12
May, 2036	585.04	309.58	121786.54
May, 2036	1168.60	620.64	121475.48
Jul, 2036	582.07	312.55	121162.93
Jul, 2036	1162.64	626.60	120848.89
Aug, 2036	579.07	315.55	120533.33
Oct, 2036	577.56	317.06	120216.27
Oct, 2036	1153.60	635.64	119897.69
Dec, 2036	574.51	320.11	119577.58
Dec, 2036	1147.49	641.75	119255.93
Jan, 2037	571.43	323.19	118932.75
Mar, 2037	569.89	324.73	118608.01
Mar, 2037	1138.22	651.02	118281.72
May, 2037	566.77	327.85	117953.87
May, 2037	1131.97	657.27	117624.44
Jul, 2037	563.62	331.00	117293.44
Jul, 2037	1125.65	663.59	116960.85
Aug, 2037	560.44	334.18	116626.67
Oct, 2037	558.84	335.78	116290.89
Oct, 2037	1116.07	673.17	115953.49
Dec, 2037	555.61	339.01	115614.48
Dec, 2037	1109.60	679.64	115273.85
Jan, 2038	552.35	342.27	114931.58
Mar, 2038	550.71	343.91	114587.68
Mar, 2038	1099.78	689.46	114242.12
May, 2038	547.41	347.21	113894.91
May, 2038	1093.16	696.08	113546.04
Jul, 2038	544.07	350.55	113195.49
Jul, 2038	1086.47	702.77	112843.27
Aug, 2038	540.71	353.91	112489.36
Oct, 2038	539.01	355.61	112133.75
Oct, 2038	1076.32	712.92	111776.44
Dec, 2038	535.60	359.02	111417.41
Dec, 2038	1069.48	719.76	111056.67
Jan, 2039	532.15	362.47	110694.19
Mar, 2039	530.41	364.21	110329.98
Mar, 2039	1059.07	730.17	109964.03
May, 2039	526.91	367.71	109596.32
May, 2039	1052.06	737.18	109226.85
Jul, 2039	523.38	371.24	108855.61
Jul, 2039	1044.98	744.26	108482.59
Aug, 2039	519.81	374.81	108107.78
Oct, 2039	518.02	376.60	107731.17
Oct, 2039	1034.23	755.01	107352.77
Dec, 2039	514.40	380.22	106972.55
Dec, 2039	1026.98	762.26	106590.50
Jan, 2040	510.75	383.87	106206.63
Mar, 2040	508.91	385.71	105820.92
Mar, 2040	1015.97	773.27	105433.35
May, 2040	505.20	389.42	105043.94
May, 2040	1008.54	780.70	104652.65
Jul, 2040	501.46	393.16	104259.49
Jul, 2040	1001.04	788.20	103864.45
Aug, 2040	497.68	396.94	103467.51
Oct, 2040	495.78	398.84	103068.67
Oct, 2040	989.65	799.59	102667.92
Dec, 2040	491.95	402.67	102265.25
Dec, 2040	981.97	807.27	101860.66
Jan, 2041	488.08	406.54	101454.12
Mar, 2041	486.13	408.49	101045.63
Mar, 2041	970.31	818.93	100635.19
May, 2041	482.21	412.41	100222.78
May, 2041	962.44	826.80	99808.39
Jul, 2041	478.25	416.37	99392.02
Jul, 2041	954.50	834.74	98973.66
Aug, 2041	474.25	420.37	98553.28
Oct, 2041	472.23	422.39	98130.90
Oct, 2041	942.44	846.80	97706.49
Dec, 2041	468.18	426.44	97280.05
Dec, 2041	934.31	854.93	96851.56
Jan, 2042	464.08	430.54	96421.02
Mar, 2042	462.02	432.60	95988.42
Mar, 2042	921.96	867.28	95553.74
May, 2042	457.86	436.76	95116.98
May, 2042	913.63	875.61	94678.13
Jul, 2042	453.67	440.95	94237.18
Jul, 2042	905.22	884.02	93794.11
Aug, 2042	449.43	445.19	93348.92
Oct, 2042	447.30	447.32	92901.60
Oct, 2042	892.45	896.79	92452.13
Dec, 2042	443.00	451.62	92000.51
Dec, 2042	883.84	905.40	91546.73
Jan, 2043	438.66	455.96	91090.77
Mar, 2043	436.48	458.14	90632.63
Mar, 2043	870.76	918.48	90172.29
May, 2043	432.08	462.54	89709.74
May, 2043	861.94	927.30	89244.98
Jul, 2043	427.63	466.99	88777.99
Jul, 2043	853.02	936.22	88308.77
Aug, 2043	423.15	471.47	87837.30
Oct, 2043	420.89	473.73	87363.56
Oct, 2043	839.51	949.73	86887.56
Dec, 2043	416.34	478.28	86409.28
Dec, 2043	830.38	958.86	85928.70
Jan, 2044	411.74	482.88	85445.82
Mar, 2044	409.43	485.19	84960.63
Mar, 2044	816.53	972.71	84473.11
May, 2044	404.77	489.85	83983.26
May, 2044	807.19	982.05	83491.06
Jul, 2044	400.06	494.56	82996.50
Jul, 2044	797.75	991.49	82499.57
Aug, 2044	395.31	499.31	82000.26
Oct, 2044	392.92	501.70	81498.56
Oct, 2044	783.43	1005.81	80994.45
Dec, 2044	388.10	506.52	80487.93
Dec, 2044	773.77	1015.47	79978.98
Jan, 2045	383.23	511.39	79467.60
Mar, 2045	380.78	513.84	78953.76
Mar, 2045	759.10	1030.14	78437.46
May, 2045	375.85	518.77	77918.69
May, 2045	749.21	1040.03	77397.43
Jul, 2045	370.86	523.76	76873.67
Jul, 2045	739.21	1050.03	76347.40
Aug, 2045	365.83	528.79	75818.61
Oct, 2045	363.30	531.32	75287.29
Oct, 2045	724.05	1065.19	74753.42
Dec, 2045	358.19	536.43	74217.00
Dec, 2045	713.81	1075.43	73678.00
Jan, 2046	353.04	541.58	73136.42
Mar, 2046	350.45	544.17	72592.24
Mar, 2046	698.29	1090.95	72045.46
May, 2046	345.22	549.40	71496.06
May, 2046	687.81	1101.43	70944.03
Jul, 2046	339.94	554.68	70389.35
Jul, 2046	677.22	1112.02	69832.01
Aug, 2046	334.61	560.01	69272.00
Oct, 2046	331.93	562.69	68709.31
Oct, 2046	661.16	1128.08	68143.92
Dec, 2046	326.52	568.10	67575.82
Dec, 2046	650.32	1138.92	67005.00
Jan, 2047	321.07	573.55	66431.45
Mar, 2047	318.32	576.30	65855.15
Mar, 2047	633.88	1155.36	65276.08
May, 2047	312.78	581.84	64694.24
May, 2047	622.77	1166.47	64109.62
Jul, 2047	307.19	587.43	63522.19
Jul, 2047	611.57	1177.67	62931.95
Aug, 2047	301.55	593.07	62338.88
Oct, 2047	298.71	595.91	61742.96
Oct, 2047	594.56	1194.68	61144.19
Dec, 2047	292.98	601.64	60542.56
Dec, 2047	583.08	1206.16	59938.04
Jan, 2048	287.20	607.42	59330.62
Mar, 2048	284.29	610.33	58720.29
Mar, 2048	565.66	1223.58	58107.04
May, 2048	278.43	616.19	57490.85
May, 2048	553.91	1235.33	56871.71
Jul, 2048	272.51	622.11	56249.60
Jul, 2048	542.04	1247.20	55624.51
Aug, 2048	266.53	628.09	54996.42
Oct, 2048	263.52	631.10	54365.32
Oct, 2048	524.02	1265.22	53731.21
Dec, 2048	257.46	637.16	53094.05
Dec, 2048	511.87	1277.37	52453.84
Jan, 2049	251.34	643.28	51810.56
Mar, 2049	248.26	646.36	51164.20
Mar, 2049	493.42	1295.82	50514.74
May, 2049	242.05	652.57	49862.17
May, 2049	480.97	1308.27	49206.47
Jul, 2049	235.78	658.84	48547.63
Jul, 2049	468.40	1320.84	47885.64
Aug, 2049	229.45	665.17	47220.47
Oct, 2049	226.26	668.36	46552.11
Oct, 2049	449.32	1339.92	45880.56
Dec, 2049	219.84	674.78	45205.78
Dec, 2049	436.45	1352.79	44527.77
Jan, 2050	213.36	681.26	43846.51
Mar, 2050	210.10	684.52	43161.99
Mar, 2050	416.92	1372.32	42474.19
May, 2050	203.52	691.10	41783.09
May, 2050	403.73	1385.51	41088.68
Jul, 2050	196.88	697.74	40390.94
Jul, 2050	390.42	1398.82	39689.86
Aug, 2050	190.18	704.44	38985.42
Oct, 2050	186.81	707.81	38277.61
Oct, 2050	370.22	1419.02	37566.40
Dec, 2050	180.01	714.61	36851.79
Dec, 2050	356.59	1432.65	36133.75
Jan, 2051	173.14	721.48	35412.27
Mar, 2051	169.68	724.94	34687.34
Mar, 2051	335.89	1453.35	33958.93
May, 2051	162.72	731.90	33227.03
May, 2051	321.93	1467.31	32491.62
Jul, 2051	155.69	738.93	31752.69
Jul, 2051	307.84	1481.40	31010.22
Aug, 2051	148.59	746.03	30264.19
Oct, 2051	145.02	749.60	29514.58
Oct, 2051	286.44	1502.80	28761.39
Dec, 2051	137.81	756.81	28004.58
Dec, 2051	272.00	1517.24	27244.15
Jan, 2052	130.54	764.08	26480.07
Mar, 2052	126.88	767.74	25712.34
Mar, 2052	250.08	1539.16	24940.92
May, 2052	119.51	775.11	24165.81
May, 2052	235.30	1553.94	23386.99
Jul, 2052	112.06	782.56	22604.43
Jul, 2052	220.37	1568.87	21818.12
Aug, 2052	104.55	790.07	21028.05
Oct, 2052	100.76	793.86	20234.19
Oct, 2052	197.72	1591.52	19436.52
Dec, 2052	93.13	801.49	18635.04
Dec, 2052	182.42	1606.82	17829.71
Jan, 2053	85.43	809.19	17020.52
Mar, 2053	81.56	813.06	16207.46
Mar, 2053	159.22	1630.02	15390.50
May, 2053	73.75	820.87	14569.63
May, 2053	143.56	1645.68	13744.82
Jul, 2053	65.86	828.76	12916.06
Jul, 2053	127.75	1661.49	12083.33
Aug, 2053	57.90	836.72	11246.61
Oct, 2053	53.89	840.73	10405.88
Oct, 2053	103.75	1685.49	9561.12
Dec, 2053	45.81	848.81	8712.31
Dec, 2053	87.56	1701.68	7859.44
Jan, 2054	37.66	856.96	7002.48
Mar, 2054	33.55	861.07	6141.41
Mar, 2054	62.98	1726.26	5276.22
May, 2054	25.28	869.34	4406.88
May, 2054	46.40	1742.84	3533.38
Jul, 2054	16.93	877.69	2655.69
Jul, 2054	29.66	1759.58	1773.79
Aug, 2054	8.50	886.12	887.67
Oct, 2054	4.25	890.37	0