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
Apr, 2025	734.56	160.06	153139.94
May, 2025	733.80	160.82	152979.12
Jun, 2025	733.02	161.60	152817.52
Jul, 2025	732.25	162.37	152655.15
Aug, 2025	731.47	163.15	152492.01
Sep, 2025	730.69	163.93	152328.08
Oct, 2025	729.91	164.71	152163.36
Nov, 2025	729.12	165.50	151997.86
Dec, 2025	728.32	166.30	151831.56
Jan, 2026	727.53	167.09	151664.47
Feb, 2026	726.73	167.89	151496.57
Mar, 2026	725.92	168.70	151327.87
Apr, 2026	725.11	169.51	151158.37
May, 2026	724.30	170.32	150988.05
Jun, 2026	723.48	171.14	150816.91
Jul, 2026	722.66	171.96	150644.96
Aug, 2026	721.84	172.78	150472.18
Sep, 2026	721.01	173.61	150298.57
Oct, 2026	720.18	174.44	150124.13
Nov, 2026	719.34	175.28	149948.85
Dec, 2026	718.50	176.12	149772.74
Jan, 2027	717.66	176.96	149595.78
Feb, 2027	716.81	177.81	149417.97
Mar, 2027	715.96	178.66	149239.32
Apr, 2027	715.11	179.51	149059.80
May, 2027	714.24	180.38	148879.43
Jun, 2027	713.38	181.24	148698.19
Jul, 2027	712.51	182.11	148516.08
Aug, 2027	711.64	182.98	148333.10
Sep, 2027	710.76	183.86	148149.24
Oct, 2027	709.88	184.74	147964.50
Nov, 2027	709.00	185.62	147778.88
Dec, 2027	708.11	186.51	147592.37
Jan, 2028	707.21	187.41	147404.96
Feb, 2028	706.32	188.30	147216.65
Mar, 2028	705.41	189.21	147027.45
Apr, 2028	704.51	190.11	146837.33
May, 2028	703.60	191.02	146646.31
Jun, 2028	702.68	191.94	146454.37
Jul, 2028	701.76	192.86	146261.51
Aug, 2028	700.84	193.78	146067.73
Sep, 2028	699.91	194.71	145873.01
Oct, 2028	698.97	195.65	145677.37
Nov, 2028	698.04	196.58	145480.79
Dec, 2028	697.10	197.52	145283.26
Jan, 2029	696.15	198.47	145084.79
Feb, 2029	695.20	199.42	144885.37
Mar, 2029	694.24	200.38	144684.99
Apr, 2029	693.28	201.34	144483.65
May, 2029	692.32	202.30	144281.35
Jun, 2029	691.35	203.27	144078.08
Jul, 2029	690.37	204.25	143873.83
Aug, 2029	689.40	205.22	143668.61
Sep, 2029	688.41	206.21	143462.40
Oct, 2029	687.42	207.20	143255.21
Nov, 2029	686.43	208.19	143047.02
Dec, 2029	685.43	209.19	142837.83
Jan, 2030	684.43	210.19	142627.64
Feb, 2030	683.42	211.20	142416.45
Mar, 2030	682.41	212.21	142204.24
Apr, 2030	681.40	213.22	141991.01
May, 2030	680.37	214.25	141776.77
Jun, 2030	679.35	215.27	141561.49
Jul, 2030	678.32	216.30	141345.19
Aug, 2030	677.28	217.34	141127.85
Sep, 2030	676.24	218.38	140909.47
Oct, 2030	675.19	219.43	140690.04
Nov, 2030	674.14	220.48	140469.56
Dec, 2030	673.08	221.54	140248.02
Jan, 2031	672.02	222.60	140025.42
Feb, 2031	670.96	223.66	139801.76
Mar, 2031	669.88	224.74	139577.02
Apr, 2031	668.81	225.81	139351.21
May, 2031	667.72	226.90	139124.31
Jun, 2031	666.64	227.98	138896.33
Jul, 2031	665.54	229.08	138667.25
Aug, 2031	664.45	230.17	138437.08
Sep, 2031	663.34	231.28	138205.81
Oct, 2031	662.24	232.38	137973.42
Nov, 2031	661.12	233.50	137739.92
Dec, 2031	660.00	234.62	137505.31
Jan, 2032	658.88	235.74	137269.57
Feb, 2032	657.75	236.87	137032.70
Mar, 2032	656.62	238.00	136794.69
Apr, 2032	655.47	239.15	136555.55
May, 2032	654.33	240.29	136315.26
Jun, 2032	653.18	241.44	136073.81
Jul, 2032	652.02	242.60	135831.21
Aug, 2032	650.86	243.76	135587.45
Sep, 2032	649.69	244.93	135342.52
Oct, 2032	648.52	246.10	135096.42
Nov, 2032	647.34	247.28	134849.13
Dec, 2032	646.15	248.47	134600.67
Jan, 2033	644.96	249.66	134351.01
Feb, 2033	643.77	250.85	134100.15
Mar, 2033	642.56	252.06	133848.10
Apr, 2033	641.36	253.26	133594.83
May, 2033	640.14	254.48	133340.35
Jun, 2033	638.92	255.70	133084.66
Jul, 2033	637.70	256.92	132827.73
Aug, 2033	636.47	258.15	132569.58
Sep, 2033	635.23	259.39	132310.19
Oct, 2033	633.99	260.63	132049.56
Nov, 2033	632.74	261.88	131787.67
Dec, 2033	631.48	263.14	131524.54
Jan, 2034	630.22	264.40	131260.14
Feb, 2034	628.95	265.67	130994.47
Mar, 2034	627.68	266.94	130727.53
Apr, 2034	626.40	268.22	130459.32
May, 2034	625.12	269.50	130189.81
Jun, 2034	623.83	270.79	129919.02
Jul, 2034	622.53	272.09	129646.93
Aug, 2034	621.22	273.40	129373.53
Sep, 2034	619.91	274.71	129098.83
Oct, 2034	618.60	276.02	128822.81
Nov, 2034	617.28	277.34	128545.46
Dec, 2034	615.95	278.67	128266.79
Jan, 2035	614.61	280.01	127986.78
Feb, 2035	613.27	281.35	127705.43
Mar, 2035	611.92	282.70	127422.73
Apr, 2035	610.57	284.05	127138.68
May, 2035	609.21	285.41	126853.27
Jun, 2035	607.84	286.78	126566.49
Jul, 2035	606.46	288.16	126278.33
Aug, 2035	605.08	289.54	125988.79
Sep, 2035	603.70	290.92	125697.87
Oct, 2035	602.30	292.32	125405.55
Nov, 2035	600.90	293.72	125111.83
Dec, 2035	599.49	295.13	124816.71
Jan, 2036	598.08	296.54	124520.17
Feb, 2036	596.66	297.96	124222.21
Mar, 2036	595.23	299.39	123922.82
Apr, 2036	593.80	300.82	123622.00
May, 2036	592.36	302.26	123319.73
Jun, 2036	590.91	303.71	123016.02
Jul, 2036	589.45	305.17	122710.85
Aug, 2036	587.99	306.63	122404.22
Sep, 2036	586.52	308.10	122096.12
Oct, 2036	585.04	309.58	121786.54
Nov, 2036	583.56	311.06	121475.48
Dec, 2036	582.07	312.55	121162.93
Jan, 2037	580.57	314.05	120848.89
Feb, 2037	579.07	315.55	120533.33
Mar, 2037	577.56	317.06	120216.27
Apr, 2037	576.04	318.58	119897.69
May, 2037	574.51	320.11	119577.58
Jun, 2037	572.98	321.64	119255.93
Jul, 2037	571.43	323.19	118932.75
Aug, 2037	569.89	324.73	118608.01
Sep, 2037	568.33	326.29	118281.72
Oct, 2037	566.77	327.85	117953.87
Nov, 2037	565.20	329.42	117624.44
Dec, 2037	563.62	331.00	117293.44
Jan, 2038	562.03	332.59	116960.85
Feb, 2038	560.44	334.18	116626.67
Mar, 2038	558.84	335.78	116290.89
Apr, 2038	557.23	337.39	115953.49
May, 2038	555.61	339.01	115614.48
Jun, 2038	553.99	340.63	115273.85
Jul, 2038	552.35	342.27	114931.58
Aug, 2038	550.71	343.91	114587.68
Sep, 2038	549.07	345.55	114242.12
Oct, 2038	547.41	347.21	113894.91
Nov, 2038	545.75	348.87	113546.04
Dec, 2038	544.07	350.55	113195.49
Jan, 2039	542.40	352.22	112843.27
Feb, 2039	540.71	353.91	112489.36
Mar, 2039	539.01	355.61	112133.75
Apr, 2039	537.31	357.31	111776.44
May, 2039	535.60	359.02	111417.41
Jun, 2039	533.88	360.74	111056.67
Jul, 2039	532.15	362.47	110694.19
Aug, 2039	530.41	364.21	110329.98
Sep, 2039	528.66	365.96	109964.03
Oct, 2039	526.91	367.71	109596.32
Nov, 2039	525.15	369.47	109226.85
Dec, 2039	523.38	371.24	108855.61
Jan, 2040	521.60	373.02	108482.59
Feb, 2040	519.81	374.81	108107.78
Mar, 2040	518.02	376.60	107731.17
Apr, 2040	516.21	378.41	107352.77
May, 2040	514.40	380.22	106972.55
Jun, 2040	512.58	382.04	106590.50
Jul, 2040	510.75	383.87	106206.63
Aug, 2040	508.91	385.71	105820.92
Sep, 2040	507.06	387.56	105433.35
Oct, 2040	505.20	389.42	105043.94
Nov, 2040	503.34	391.28	104652.65
Dec, 2040	501.46	393.16	104259.49
Jan, 2041	499.58	395.04	103864.45
Feb, 2041	497.68	396.94	103467.51
Mar, 2041	495.78	398.84	103068.67
Apr, 2041	493.87	400.75	102667.92
May, 2041	491.95	402.67	102265.25
Jun, 2041	490.02	404.60	101860.66
Jul, 2041	488.08	406.54	101454.12
Aug, 2041	486.13	408.49	101045.63
Sep, 2041	484.18	410.44	100635.19
Oct, 2041	482.21	412.41	100222.78
Nov, 2041	480.23	414.39	99808.39
Dec, 2041	478.25	416.37	99392.02
Jan, 2042	476.25	418.37	98973.66
Feb, 2042	474.25	420.37	98553.28
Mar, 2042	472.23	422.39	98130.90
Apr, 2042	470.21	424.41	97706.49
May, 2042	468.18	426.44	97280.05
Jun, 2042	466.13	428.49	96851.56
Jul, 2042	464.08	430.54	96421.02
Aug, 2042	462.02	432.60	95988.42
Sep, 2042	459.94	434.68	95553.74
Oct, 2042	457.86	436.76	95116.98
Nov, 2042	455.77	438.85	94678.13
Dec, 2042	453.67	440.95	94237.18
Jan, 2043	451.55	443.07	93794.11
Feb, 2043	449.43	445.19	93348.92
Mar, 2043	447.30	447.32	92901.60
Apr, 2043	445.15	449.47	92452.13
May, 2043	443.00	451.62	92000.51
Jun, 2043	440.84	453.78	91546.73
Jul, 2043	438.66	455.96	91090.77
Aug, 2043	436.48	458.14	90632.63
Sep, 2043	434.28	460.34	90172.29
Oct, 2043	432.08	462.54	89709.74
Nov, 2043	429.86	464.76	89244.98
Dec, 2043	427.63	466.99	88777.99
Jan, 2044	425.39	469.23	88308.77
Feb, 2044	423.15	471.47	87837.30
Mar, 2044	420.89	473.73	87363.56
Apr, 2044	418.62	476.00	86887.56
May, 2044	416.34	478.28	86409.28
Jun, 2044	414.04	480.58	85928.70
Jul, 2044	411.74	482.88	85445.82
Aug, 2044	409.43	485.19	84960.63
Sep, 2044	407.10	487.52	84473.11
Oct, 2044	404.77	489.85	83983.26
Nov, 2044	402.42	492.20	83491.06
Dec, 2044	400.06	494.56	82996.50
Jan, 2045	397.69	496.93	82499.57
Feb, 2045	395.31	499.31	82000.26
Mar, 2045	392.92	501.70	81498.56
Apr, 2045	390.51	504.11	80994.45
May, 2045	388.10	506.52	80487.93
Jun, 2045	385.67	508.95	79978.98
Jul, 2045	383.23	511.39	79467.60
Aug, 2045	380.78	513.84	78953.76
Sep, 2045	378.32	516.30	78437.46
Oct, 2045	375.85	518.77	77918.69
Nov, 2045	373.36	521.26	77397.43
Dec, 2045	370.86	523.76	76873.67
Jan, 2046	368.35	526.27	76347.40
Feb, 2046	365.83	528.79	75818.61
Mar, 2046	363.30	531.32	75287.29
Apr, 2046	360.75	533.87	74753.42
May, 2046	358.19	536.43	74217.00
Jun, 2046	355.62	539.00	73678.00
Jul, 2046	353.04	541.58	73136.42
Aug, 2046	350.45	544.17	72592.24
Sep, 2046	347.84	546.78	72045.46
Oct, 2046	345.22	549.40	71496.06
Nov, 2046	342.59	552.03	70944.03
Dec, 2046	339.94	554.68	70389.35
Jan, 2047	337.28	557.34	69832.01
Feb, 2047	334.61	560.01	69272.00
Mar, 2047	331.93	562.69	68709.31
Apr, 2047	329.23	565.39	68143.92
May, 2047	326.52	568.10	67575.82
Jun, 2047	323.80	570.82	67005.00
Jul, 2047	321.07	573.55	66431.45
Aug, 2047	318.32	576.30	65855.15
Sep, 2047	315.56	579.06	65276.08
Oct, 2047	312.78	581.84	64694.24
Nov, 2047	309.99	584.63	64109.62
Dec, 2047	307.19	587.43	63522.19
Jan, 2048	304.38	590.24	62931.95
Feb, 2048	301.55	593.07	62338.88
Mar, 2048	298.71	595.91	61742.96
Apr, 2048	295.85	598.77	61144.19
May, 2048	292.98	601.64	60542.56
Jun, 2048	290.10	604.52	59938.04
Jul, 2048	287.20	607.42	59330.62
Aug, 2048	284.29	610.33	58720.29
Sep, 2048	281.37	613.25	58107.04
Oct, 2048	278.43	616.19	57490.85
Nov, 2048	275.48	619.14	56871.71
Dec, 2048	272.51	622.11	56249.60
Jan, 2049	269.53	625.09	55624.51
Feb, 2049	266.53	628.09	54996.42
Mar, 2049	263.52	631.10	54365.32
Apr, 2049	260.50	634.12	53731.21
May, 2049	257.46	637.16	53094.05
Jun, 2049	254.41	640.21	52453.84
Jul, 2049	251.34	643.28	51810.56
Aug, 2049	248.26	646.36	51164.20
Sep, 2049	245.16	649.46	50514.74
Oct, 2049	242.05	652.57	49862.17
Nov, 2049	238.92	655.70	49206.47
Dec, 2049	235.78	658.84	48547.63
Jan, 2050	232.62	662.00	47885.64
Feb, 2050	229.45	665.17	47220.47
Mar, 2050	226.26	668.36	46552.11
Apr, 2050	223.06	671.56	45880.56
May, 2050	219.84	674.78	45205.78
Jun, 2050	216.61	678.01	44527.77
Jul, 2050	213.36	681.26	43846.51
Aug, 2050	210.10	684.52	43161.99
Sep, 2050	206.82	687.80	42474.19
Oct, 2050	203.52	691.10	41783.09
Nov, 2050	200.21	694.41	41088.68
Dec, 2050	196.88	697.74	40390.94
Jan, 2051	193.54	701.08	39689.86
Feb, 2051	190.18	704.44	38985.42
Mar, 2051	186.81	707.81	38277.61
Apr, 2051	183.41	711.21	37566.40
May, 2051	180.01	714.61	36851.79
Jun, 2051	176.58	718.04	36133.75
Jul, 2051	173.14	721.48	35412.27
Aug, 2051	169.68	724.94	34687.34
Sep, 2051	166.21	728.41	33958.93
Oct, 2051	162.72	731.90	33227.03
Nov, 2051	159.21	735.41	32491.62
Dec, 2051	155.69	738.93	31752.69
Jan, 2052	152.15	742.47	31010.22
Feb, 2052	148.59	746.03	30264.19
Mar, 2052	145.02	749.60	29514.58
Apr, 2052	141.42	753.20	28761.39
May, 2052	137.81	756.81	28004.58
Jun, 2052	134.19	760.43	27244.15
Jul, 2052	130.54	764.08	26480.07
Aug, 2052	126.88	767.74	25712.34
Sep, 2052	123.20	771.42	24940.92
Oct, 2052	119.51	775.11	24165.81
Nov, 2052	115.79	778.83	23386.99
Dec, 2052	112.06	782.56	22604.43
Jan, 2053	108.31	786.31	21818.12
Feb, 2053	104.55	790.07	21028.05
Mar, 2053	100.76	793.86	20234.19
Apr, 2053	96.96	797.66	19436.52
May, 2053	93.13	801.49	18635.04
Jun, 2053	89.29	805.33	17829.71
Jul, 2053	85.43	809.19	17020.52
Aug, 2053	81.56	813.06	16207.46
Sep, 2053	77.66	816.96	15390.50
Oct, 2053	73.75	820.87	14569.63
Nov, 2053	69.81	824.81	13744.82
Dec, 2053	65.86	828.76	12916.06
Jan, 2054	61.89	832.73	12083.33
Feb, 2054	57.90	836.72	11246.61
Mar, 2054	53.89	840.73	10405.88
Apr, 2054	49.86	844.76	9561.12
May, 2054	45.81	848.81	8712.31
Jun, 2054	41.75	852.87	7859.44
Jul, 2054	37.66	856.96	7002.48
Aug, 2054	33.55	861.07	6141.41
Sep, 2054	29.43	865.19	5276.22
Oct, 2054	25.28	869.34	4406.88
Nov, 2054	21.12	873.50	3533.38
Dec, 2054	16.93	877.69	2655.69
Jan, 2055	12.73	881.89	1773.79
Feb, 2055	8.50	886.12	887.67
Mar, 2055	4.25	890.37	0