Mortgage Parameters

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

Mortgage Summary

Property Total:	$207,000
Down Payment	$62,100
Mortgage Amount:	$144,900
Mortgage Payment:	$845.60 / month
Estimated Tax:	+ $115.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $960.60 / month
Total Interest Paid:	$159,516.00 over 30 years
Total Tax Paid:	$41,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	694.31	151.29	144748.71
Dec, 2024	693.59	152.01	144596.70
Jan, 2025	692.86	152.74	144443.96
Feb, 2025	692.13	153.47	144290.49
Mar, 2025	691.39	154.21	144136.28
Apr, 2025	690.65	154.95	143981.33
May, 2025	689.91	155.69	143825.64
Jun, 2025	689.16	156.44	143669.21
Jul, 2025	688.41	157.19	143512.02
Aug, 2025	687.66	157.94	143354.08
Sep, 2025	686.90	158.70	143195.39
Oct, 2025	686.14	159.46	143035.93
Nov, 2025	685.38	160.22	142875.71
Dec, 2025	684.61	160.99	142714.73
Jan, 2026	683.84	161.76	142552.97
Feb, 2026	683.07	162.53	142390.43
Mar, 2026	682.29	163.31	142227.12
Apr, 2026	681.50	164.10	142063.03
May, 2026	680.72	164.88	141898.14
Jun, 2026	679.93	165.67	141732.47
Jul, 2026	679.13	166.47	141566.01
Aug, 2026	678.34	167.26	141398.75
Sep, 2026	677.54	168.06	141230.68
Oct, 2026	676.73	168.87	141061.81
Nov, 2026	675.92	169.68	140892.13
Dec, 2026	675.11	170.49	140721.64
Jan, 2027	674.29	171.31	140550.33
Feb, 2027	673.47	172.13	140378.20
Mar, 2027	672.65	172.95	140205.25
Apr, 2027	671.82	173.78	140031.46
May, 2027	670.98	174.62	139856.85
Jun, 2027	670.15	175.45	139681.40
Jul, 2027	669.31	176.29	139505.10
Aug, 2027	668.46	177.14	139327.96
Sep, 2027	667.61	177.99	139149.98
Oct, 2027	666.76	178.84	138971.14
Nov, 2027	665.90	179.70	138791.44
Dec, 2027	665.04	180.56	138610.88
Jan, 2028	664.18	181.42	138429.46
Feb, 2028	663.31	182.29	138247.17
Mar, 2028	662.43	183.17	138064.00
Apr, 2028	661.56	184.04	137879.96
May, 2028	660.67	184.93	137695.03
Jun, 2028	659.79	185.81	137509.22
Jul, 2028	658.90	186.70	137322.52
Aug, 2028	658.00	187.60	137134.93
Sep, 2028	657.10	188.50	136946.43
Oct, 2028	656.20	189.40	136757.03
Nov, 2028	655.29	190.31	136566.73
Dec, 2028	654.38	191.22	136375.51
Jan, 2029	653.47	192.13	136183.37
Feb, 2029	652.55	193.05	135990.32
Mar, 2029	651.62	193.98	135796.34
Apr, 2029	650.69	194.91	135601.43
May, 2029	649.76	195.84	135405.59
Jun, 2029	648.82	196.78	135208.81
Jul, 2029	647.88	197.72	135011.08
Aug, 2029	646.93	198.67	134812.41
Sep, 2029	645.98	199.62	134612.79
Oct, 2029	645.02	200.58	134412.21
Nov, 2029	644.06	201.54	134210.66
Dec, 2029	643.09	202.51	134008.16
Jan, 2030	642.12	203.48	133804.68
Feb, 2030	641.15	204.45	133600.23
Mar, 2030	640.17	205.43	133394.79
Apr, 2030	639.18	206.42	133188.38
May, 2030	638.19	207.41	132980.97
Jun, 2030	637.20	208.40	132772.57
Jul, 2030	636.20	209.40	132563.17
Aug, 2030	635.20	210.40	132352.77
Sep, 2030	634.19	211.41	132141.36
Oct, 2030	633.18	212.42	131928.94
Nov, 2030	632.16	213.44	131715.50
Dec, 2030	631.14	214.46	131501.04
Jan, 2031	630.11	215.49	131285.55
Feb, 2031	629.08	216.52	131069.02
Mar, 2031	628.04	217.56	130851.46
Apr, 2031	627.00	218.60	130632.86
May, 2031	625.95	219.65	130413.21
Jun, 2031	624.90	220.70	130192.50
Jul, 2031	623.84	221.76	129970.74
Aug, 2031	622.78	222.82	129747.92
Sep, 2031	621.71	223.89	129524.03
Oct, 2031	620.64	224.96	129299.06
Nov, 2031	619.56	226.04	129073.02
Dec, 2031	618.47	227.13	128845.90
Jan, 2032	617.39	228.21	128617.68
Feb, 2032	616.29	229.31	128388.38
Mar, 2032	615.19	230.41	128157.97
Apr, 2032	614.09	231.51	127926.46
May, 2032	612.98	232.62	127693.84
Jun, 2032	611.87	233.73	127460.11
Jul, 2032	610.75	234.85	127225.26
Aug, 2032	609.62	235.98	126989.28
Sep, 2032	608.49	237.11	126752.17
Oct, 2032	607.35	238.25	126513.92
Nov, 2032	606.21	239.39	126274.53
Dec, 2032	605.07	240.53	126034.00
Jan, 2033	603.91	241.69	125792.31
Feb, 2033	602.75	242.85	125549.47
Mar, 2033	601.59	244.01	125305.46
Apr, 2033	600.42	245.18	125060.28
May, 2033	599.25	246.35	124813.93
Jun, 2033	598.07	247.53	124566.39
Jul, 2033	596.88	248.72	124317.67
Aug, 2033	595.69	249.91	124067.76
Sep, 2033	594.49	251.11	123816.65
Oct, 2033	593.29	252.31	123564.34
Nov, 2033	592.08	253.52	123310.82
Dec, 2033	590.86	254.74	123056.09
Jan, 2034	589.64	255.96	122800.13
Feb, 2034	588.42	257.18	122542.95
Mar, 2034	587.18	258.42	122284.53
Apr, 2034	585.95	259.65	122024.88
May, 2034	584.70	260.90	121763.98
Jun, 2034	583.45	262.15	121501.83
Jul, 2034	582.20	263.40	121238.43
Aug, 2034	580.93	264.67	120973.76
Sep, 2034	579.67	265.93	120707.83
Oct, 2034	578.39	267.21	120440.62
Nov, 2034	577.11	268.49	120172.13
Dec, 2034	575.82	269.78	119902.36
Jan, 2035	574.53	271.07	119631.29
Feb, 2035	573.23	272.37	119358.92
Mar, 2035	571.93	273.67	119085.25
Apr, 2035	570.62	274.98	118810.27
May, 2035	569.30	276.30	118533.97
Jun, 2035	567.98	277.62	118256.34
Jul, 2035	566.64	278.96	117977.39
Aug, 2035	565.31	280.29	117697.10
Sep, 2035	563.97	281.63	117415.46
Oct, 2035	562.62	282.98	117132.48
Nov, 2035	561.26	284.34	116848.14
Dec, 2035	559.90	285.70	116562.43
Jan, 2036	558.53	287.07	116275.36
Feb, 2036	557.15	288.45	115986.92
Mar, 2036	555.77	289.83	115697.09
Apr, 2036	554.38	291.22	115405.87
May, 2036	552.99	292.61	115113.25
Jun, 2036	551.58	294.02	114819.24
Jul, 2036	550.18	295.42	114523.81
Aug, 2036	548.76	296.84	114226.97
Sep, 2036	547.34	298.26	113928.71
Oct, 2036	545.91	299.69	113629.02
Nov, 2036	544.47	301.13	113327.89
Dec, 2036	543.03	302.57	113025.32
Jan, 2037	541.58	304.02	112721.30
Feb, 2037	540.12	305.48	112415.82
Mar, 2037	538.66	306.94	112108.88
Apr, 2037	537.19	308.41	111800.47
May, 2037	535.71	309.89	111490.58
Jun, 2037	534.23	311.37	111179.21
Jul, 2037	532.73	312.87	110866.34
Aug, 2037	531.23	314.37	110551.98
Sep, 2037	529.73	315.87	110236.10
Oct, 2037	528.21	317.39	109918.72
Nov, 2037	526.69	318.91	109599.81
Dec, 2037	525.17	320.43	109279.38
Jan, 2038	523.63	321.97	108957.41
Feb, 2038	522.09	323.51	108633.90
Mar, 2038	520.54	325.06	108308.83
Apr, 2038	518.98	326.62	107982.21
May, 2038	517.41	328.19	107654.03
Jun, 2038	515.84	329.76	107324.27
Jul, 2038	514.26	331.34	106992.93
Aug, 2038	512.67	332.93	106660.01
Sep, 2038	511.08	334.52	106325.49
Oct, 2038	509.48	336.12	105989.36
Nov, 2038	507.87	337.73	105651.63
Dec, 2038	506.25	339.35	105312.28
Jan, 2039	504.62	340.98	104971.30
Feb, 2039	502.99	342.61	104628.69
Mar, 2039	501.35	344.25	104284.43
Apr, 2039	499.70	345.90	103938.53
May, 2039	498.04	347.56	103590.97
Jun, 2039	496.37	349.23	103241.74
Jul, 2039	494.70	350.90	102890.84
Aug, 2039	493.02	352.58	102538.26
Sep, 2039	491.33	354.27	102183.99
Oct, 2039	489.63	355.97	101828.02
Nov, 2039	487.93	357.67	101470.34
Dec, 2039	486.21	359.39	101110.96
Jan, 2040	484.49	361.11	100749.85
Feb, 2040	482.76	362.84	100387.01
Mar, 2040	481.02	364.58	100022.43
Apr, 2040	479.27	366.33	99656.10
May, 2040	477.52	368.08	99288.02
Jun, 2040	475.76	369.84	98918.18
Jul, 2040	473.98	371.62	98546.56
Aug, 2040	472.20	373.40	98173.16
Sep, 2040	470.41	375.19	97797.97
Oct, 2040	468.62	376.98	97420.99
Nov, 2040	466.81	378.79	97042.20
Dec, 2040	464.99	380.61	96661.59
Jan, 2041	463.17	382.43	96279.16
Feb, 2041	461.34	384.26	95894.90
Mar, 2041	459.50	386.10	95508.80
Apr, 2041	457.65	387.95	95120.84
May, 2041	455.79	389.81	94731.03
Jun, 2041	453.92	391.68	94339.35
Jul, 2041	452.04	393.56	93945.79
Aug, 2041	450.16	395.44	93550.35
Sep, 2041	448.26	397.34	93153.01
Oct, 2041	446.36	399.24	92753.77
Nov, 2041	444.45	401.15	92352.61
Dec, 2041	442.52	403.08	91949.54
Jan, 2042	440.59	405.01	91544.53
Feb, 2042	438.65	406.95	91137.58
Mar, 2042	436.70	408.90	90728.68
Apr, 2042	434.74	410.86	90317.82
May, 2042	432.77	412.83	89905.00
Jun, 2042	430.79	414.81	89490.19
Jul, 2042	428.81	416.79	89073.40
Aug, 2042	426.81	418.79	88654.61
Sep, 2042	424.80	420.80	88233.81
Oct, 2042	422.79	422.81	87811.00
Nov, 2042	420.76	424.84	87386.16
Dec, 2042	418.73	426.87	86959.28
Jan, 2043	416.68	428.92	86530.36
Feb, 2043	414.62	430.98	86099.39
Mar, 2043	412.56	433.04	85666.35
Apr, 2043	410.48	435.12	85231.23
May, 2043	408.40	437.20	84794.03
Jun, 2043	406.30	439.30	84354.74
Jul, 2043	404.20	441.40	83913.34
Aug, 2043	402.08	443.52	83469.82
Sep, 2043	399.96	445.64	83024.18
Oct, 2043	397.82	447.78	82576.41
Nov, 2043	395.68	449.92	82126.48
Dec, 2043	393.52	452.08	81674.41
Jan, 2044	391.36	454.24	81220.16
Feb, 2044	389.18	456.42	80763.74
Mar, 2044	386.99	458.61	80305.14
Apr, 2044	384.80	460.80	79844.33
May, 2044	382.59	463.01	79381.32
Jun, 2044	380.37	465.23	78916.09
Jul, 2044	378.14	467.46	78448.63
Aug, 2044	375.90	469.70	77978.93
Sep, 2044	373.65	471.95	77506.98
Oct, 2044	371.39	474.21	77032.76
Nov, 2044	369.12	476.48	76556.28
Dec, 2044	366.83	478.77	76077.51
Jan, 2045	364.54	481.06	75596.45
Feb, 2045	362.23	483.37	75113.08
Mar, 2045	359.92	485.68	74627.40
Apr, 2045	357.59	488.01	74139.39
May, 2045	355.25	490.35	73649.04
Jun, 2045	352.90	492.70	73156.34
Jul, 2045	350.54	495.06	72661.28
Aug, 2045	348.17	497.43	72163.85
Sep, 2045	345.79	499.81	71664.04
Oct, 2045	343.39	502.21	71161.83
Nov, 2045	340.98	504.62	70657.21
Dec, 2045	338.57	507.03	70150.18
Jan, 2046	336.14	509.46	69640.71
Feb, 2046	333.70	511.90	69128.81
Mar, 2046	331.24	514.36	68614.45
Apr, 2046	328.78	516.82	68097.63
May, 2046	326.30	519.30	67578.33
Jun, 2046	323.81	521.79	67056.54
Jul, 2046	321.31	524.29	66532.25
Aug, 2046	318.80	526.80	66005.45
Sep, 2046	316.28	529.32	65476.13
Oct, 2046	313.74	531.86	64944.27
Nov, 2046	311.19	534.41	64409.86
Dec, 2046	308.63	536.97	63872.89
Jan, 2047	306.06	539.54	63333.35
Feb, 2047	303.47	542.13	62791.22
Mar, 2047	300.87	544.73	62246.50
Apr, 2047	298.26	547.34	61699.16
May, 2047	295.64	549.96	61149.20
Jun, 2047	293.01	552.59	60596.61
Jul, 2047	290.36	555.24	60041.37
Aug, 2047	287.70	557.90	59483.47
Sep, 2047	285.02	560.58	58922.89
Oct, 2047	282.34	563.26	58359.63
Nov, 2047	279.64	565.96	57793.67
Dec, 2047	276.93	568.67	57225.00
Jan, 2048	274.20	571.40	56653.60
Feb, 2048	271.47	574.13	56079.47
Mar, 2048	268.71	576.89	55502.58
Apr, 2048	265.95	579.65	54922.93
May, 2048	263.17	582.43	54340.50
Jun, 2048	260.38	585.22	53755.28
Jul, 2048	257.58	588.02	53167.26
Aug, 2048	254.76	590.84	52576.42
Sep, 2048	251.93	593.67	51982.75
Oct, 2048	249.08	596.52	51386.23
Nov, 2048	246.23	599.37	50786.86
Dec, 2048	243.35	602.25	50184.61
Jan, 2049	240.47	605.13	49579.48
Feb, 2049	237.57	608.03	48971.45
Mar, 2049	234.65	610.95	48360.50
Apr, 2049	231.73	613.87	47746.63
May, 2049	228.79	616.81	47129.82
Jun, 2049	225.83	619.77	46510.05
Jul, 2049	222.86	622.74	45887.31
Aug, 2049	219.88	625.72	45261.59
Sep, 2049	216.88	628.72	44632.86
Oct, 2049	213.87	631.73	44001.13
Nov, 2049	210.84	634.76	43366.37
Dec, 2049	207.80	637.80	42728.57
Jan, 2050	204.74	640.86	42087.71
Feb, 2050	201.67	643.93	41443.78
Mar, 2050	198.58	647.02	40796.76
Apr, 2050	195.48	650.12	40146.65
May, 2050	192.37	653.23	39493.42
Jun, 2050	189.24	656.36	38837.05
Jul, 2050	186.09	659.51	38177.55
Aug, 2050	182.93	662.67	37514.88
Sep, 2050	179.76	665.84	36849.04
Oct, 2050	176.57	669.03	36180.01
Nov, 2050	173.36	672.24	35507.77
Dec, 2050	170.14	675.46	34832.31
Jan, 2051	166.90	678.70	34153.62
Feb, 2051	163.65	681.95	33471.67
Mar, 2051	160.39	685.21	32786.46
Apr, 2051	157.10	688.50	32097.96
May, 2051	153.80	691.80	31406.16
Jun, 2051	150.49	695.11	30711.05
Jul, 2051	147.16	698.44	30012.61
Aug, 2051	143.81	701.79	29310.82
Sep, 2051	140.45	705.15	28605.66
Oct, 2051	137.07	708.53	27897.13
Nov, 2051	133.67	711.93	27185.21
Dec, 2051	130.26	715.34	26469.87
Jan, 2052	126.83	718.77	25751.10
Feb, 2052	123.39	722.21	25028.89
Mar, 2052	119.93	725.67	24303.22
Apr, 2052	116.45	729.15	23574.08
May, 2052	112.96	732.64	22841.44
Jun, 2052	109.45	736.15	22105.29
Jul, 2052	105.92	739.68	21365.61
Aug, 2052	102.38	743.22	20622.38
Sep, 2052	98.82	746.78	19875.60
Oct, 2052	95.24	750.36	19125.24
Nov, 2052	91.64	753.96	18371.28
Dec, 2052	88.03	757.57	17613.71
Jan, 2053	84.40	761.20	16852.51
Feb, 2053	80.75	764.85	16087.66
Mar, 2053	77.09	768.51	15319.14
Apr, 2053	73.40	772.20	14546.95
May, 2053	69.70	775.90	13771.05
Jun, 2053	65.99	779.61	12991.44
Jul, 2053	62.25	783.35	12208.09
Aug, 2053	58.50	787.10	11420.99
Sep, 2053	54.73	790.87	10630.11
Oct, 2053	50.94	794.66	9835.45
Nov, 2053	47.13	798.47	9036.98
Dec, 2053	43.30	802.30	8234.68
Jan, 2054	39.46	806.14	7428.54
Feb, 2054	35.60	810.00	6618.53
Mar, 2054	31.71	813.89	5804.65
Apr, 2054	27.81	817.79	4986.86
May, 2054	23.90	821.70	4165.15
Jun, 2054	19.96	825.64	3339.51
Jul, 2054	16.00	829.60	2509.91
Aug, 2054	12.03	833.57	1676.34
Sep, 2054	8.03	837.57	838.77
Oct, 2054	4.02	841.58	0