Mortgage Parameters

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

Mortgage Summary

Property Total:	$279,000
Down Payment	$83,700
Mortgage Amount:	$195,300
Mortgage Payment:	$1,139.72 / month
Estimated Tax:	+ $155.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,294.72 / month
Total Interest Paid:	$214,999.20 over 30 years
Total Tax Paid:	$55,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	935.81	203.91	195096.09
Jan, 2025	934.84	204.88	194891.21
Feb, 2025	933.85	205.87	194685.34
Mar, 2025	932.87	206.85	194478.49
Apr, 2025	931.88	207.84	194270.65
May, 2025	930.88	208.84	194061.81
Jun, 2025	929.88	209.84	193851.96
Jul, 2025	928.87	210.85	193641.12
Aug, 2025	927.86	211.86	193429.26
Sep, 2025	926.85	212.87	193216.39
Oct, 2025	925.83	213.89	193002.50
Nov, 2025	924.80	214.92	192787.58
Dec, 2025	923.77	215.95	192571.64
Jan, 2026	922.74	216.98	192354.66
Feb, 2026	921.70	218.02	192136.64
Mar, 2026	920.65	219.07	191917.57
Apr, 2026	919.61	220.11	191697.46
May, 2026	918.55	221.17	191476.29
Jun, 2026	917.49	222.23	191254.06
Jul, 2026	916.43	223.29	191030.76
Aug, 2026	915.36	224.36	190806.40
Sep, 2026	914.28	225.44	190580.96
Oct, 2026	913.20	226.52	190354.44
Nov, 2026	912.12	227.60	190126.83
Dec, 2026	911.02	228.70	189898.14
Jan, 2027	909.93	229.79	189668.35
Feb, 2027	908.83	230.89	189437.45
Mar, 2027	907.72	232.00	189205.46
Apr, 2027	906.61	233.11	188972.34
May, 2027	905.49	234.23	188738.12
Jun, 2027	904.37	235.35	188502.77
Jul, 2027	903.24	236.48	188266.29
Aug, 2027	902.11	237.61	188028.68
Sep, 2027	900.97	238.75	187789.93
Oct, 2027	899.83	239.89	187550.04
Nov, 2027	898.68	241.04	187308.99
Dec, 2027	897.52	242.20	187066.80
Jan, 2028	896.36	243.36	186823.44
Feb, 2028	895.20	244.52	186578.91
Mar, 2028	894.02	245.70	186333.22
Apr, 2028	892.85	246.87	186086.34
May, 2028	891.66	248.06	185838.29
Jun, 2028	890.48	249.24	185589.04
Jul, 2028	889.28	250.44	185338.60
Aug, 2028	888.08	251.64	185086.96
Sep, 2028	886.88	252.84	184834.12
Oct, 2028	885.66	254.06	184580.06
Nov, 2028	884.45	255.27	184324.79
Dec, 2028	883.22	256.50	184068.29
Jan, 2029	881.99	257.73	183810.57
Feb, 2029	880.76	258.96	183551.60
Mar, 2029	879.52	260.20	183291.40
Apr, 2029	878.27	261.45	183029.95
May, 2029	877.02	262.70	182767.25
Jun, 2029	875.76	263.96	182503.29
Jul, 2029	874.49	265.23	182238.07
Aug, 2029	873.22	266.50	181971.57
Sep, 2029	871.95	267.77	181703.80
Oct, 2029	870.66	269.06	181434.74
Nov, 2029	869.37	270.35	181164.40
Dec, 2029	868.08	271.64	180892.76
Jan, 2030	866.78	272.94	180619.81
Feb, 2030	865.47	274.25	180345.56
Mar, 2030	864.16	275.56	180070.00
Apr, 2030	862.84	276.88	179793.12
May, 2030	861.51	278.21	179514.90
Jun, 2030	860.18	279.54	179235.36
Jul, 2030	858.84	280.88	178954.48
Aug, 2030	857.49	282.23	178672.25
Sep, 2030	856.14	283.58	178388.66
Oct, 2030	854.78	284.94	178103.72
Nov, 2030	853.41	286.31	177817.42
Dec, 2030	852.04	287.68	177529.74
Jan, 2031	850.66	289.06	177240.68
Feb, 2031	849.28	290.44	176950.24
Mar, 2031	847.89	291.83	176658.41
Apr, 2031	846.49	293.23	176365.18
May, 2031	845.08	294.64	176070.54
Jun, 2031	843.67	296.05	175774.49
Jul, 2031	842.25	297.47	175477.02
Aug, 2031	840.83	298.89	175178.13
Sep, 2031	839.40	300.32	174877.81
Oct, 2031	837.96	301.76	174576.04
Nov, 2031	836.51	303.21	174272.83
Dec, 2031	835.06	304.66	173968.17
Jan, 2032	833.60	306.12	173662.05
Feb, 2032	832.13	307.59	173354.46
Mar, 2032	830.66	309.06	173045.39
Apr, 2032	829.18	310.54	172734.85
May, 2032	827.69	312.03	172422.82
Jun, 2032	826.19	313.53	172109.29
Jul, 2032	824.69	315.03	171794.26
Aug, 2032	823.18	316.54	171477.72
Sep, 2032	821.66	318.06	171159.67
Oct, 2032	820.14	319.58	170840.09
Nov, 2032	818.61	321.11	170518.97
Dec, 2032	817.07	322.65	170196.32
Jan, 2033	815.52	324.20	169872.13
Feb, 2033	813.97	325.75	169546.38
Mar, 2033	812.41	327.31	169219.07
Apr, 2033	810.84	328.88	168890.19
May, 2033	809.27	330.45	168559.74
Jun, 2033	807.68	332.04	168227.70
Jul, 2033	806.09	333.63	167894.07
Aug, 2033	804.49	335.23	167558.84
Sep, 2033	802.89	336.83	167222.01
Oct, 2033	801.27	338.45	166883.56
Nov, 2033	799.65	340.07	166543.49
Dec, 2033	798.02	341.70	166201.79
Jan, 2034	796.38	343.34	165858.45
Feb, 2034	794.74	344.98	165513.47
Mar, 2034	793.09	346.63	165166.84
Apr, 2034	791.42	348.30	164818.54
May, 2034	789.76	349.96	164468.58
Jun, 2034	788.08	351.64	164116.94
Jul, 2034	786.39	353.33	163763.61
Aug, 2034	784.70	355.02	163408.59
Sep, 2034	783.00	356.72	163051.87
Oct, 2034	781.29	358.43	162693.44
Nov, 2034	779.57	360.15	162333.29
Dec, 2034	777.85	361.87	161971.42
Jan, 2035	776.11	363.61	161607.81
Feb, 2035	774.37	365.35	161242.46
Mar, 2035	772.62	367.10	160875.36
Apr, 2035	770.86	368.86	160506.51
May, 2035	769.09	370.63	160135.88
Jun, 2035	767.32	372.40	159763.48
Jul, 2035	765.53	374.19	159389.29
Aug, 2035	763.74	375.98	159013.31
Sep, 2035	761.94	377.78	158635.53
Oct, 2035	760.13	379.59	158255.94
Nov, 2035	758.31	381.41	157874.53
Dec, 2035	756.48	383.24	157491.29
Jan, 2036	754.65	385.07	157106.22
Feb, 2036	752.80	386.92	156719.30
Mar, 2036	750.95	388.77	156330.52
Apr, 2036	749.08	390.64	155939.89
May, 2036	747.21	392.51	155547.38
Jun, 2036	745.33	394.39	155152.99
Jul, 2036	743.44	396.28	154756.71
Aug, 2036	741.54	398.18	154358.53
Sep, 2036	739.63	400.09	153958.45
Oct, 2036	737.72	402.00	153556.45
Nov, 2036	735.79	403.93	153152.52
Dec, 2036	733.86	405.86	152746.65
Jan, 2037	731.91	407.81	152338.84
Feb, 2037	729.96	409.76	151929.08
Mar, 2037	727.99	411.73	151517.35
Apr, 2037	726.02	413.70	151103.65
May, 2037	724.04	415.68	150687.97
Jun, 2037	722.05	417.67	150270.30
Jul, 2037	720.05	419.67	149850.62
Aug, 2037	718.03	421.69	149428.94
Sep, 2037	716.01	423.71	149005.23
Oct, 2037	713.98	425.74	148579.50
Nov, 2037	711.94	427.78	148151.72
Dec, 2037	709.89	429.83	147721.89
Jan, 2038	707.83	431.89	147290.01
Feb, 2038	705.76	433.96	146856.05
Mar, 2038	703.69	436.03	146420.02
Apr, 2038	701.60	438.12	145981.89
May, 2038	699.50	440.22	145541.67
Jun, 2038	697.39	442.33	145099.34
Jul, 2038	695.27	444.45	144654.88
Aug, 2038	693.14	446.58	144208.30
Sep, 2038	691.00	448.72	143759.58
Oct, 2038	688.85	450.87	143308.71
Nov, 2038	686.69	453.03	142855.68
Dec, 2038	684.52	455.20	142400.47
Jan, 2039	682.34	457.38	141943.09
Feb, 2039	680.14	459.58	141483.51
Mar, 2039	677.94	461.78	141021.73
Apr, 2039	675.73	463.99	140557.74
May, 2039	673.51	466.21	140091.53
Jun, 2039	671.27	468.45	139623.08
Jul, 2039	669.03	470.69	139152.39
Aug, 2039	666.77	472.95	138679.44
Sep, 2039	664.51	475.21	138204.23
Oct, 2039	662.23	477.49	137726.73
Nov, 2039	659.94	479.78	137246.96
Dec, 2039	657.64	482.08	136764.88
Jan, 2040	655.33	484.39	136280.49
Feb, 2040	653.01	486.71	135793.78
Mar, 2040	650.68	489.04	135304.74
Apr, 2040	648.34	491.38	134813.35
May, 2040	645.98	493.74	134319.61
Jun, 2040	643.61	496.11	133823.51
Jul, 2040	641.24	498.48	133325.03
Aug, 2040	638.85	500.87	132824.16
Sep, 2040	636.45	503.27	132320.88
Oct, 2040	634.04	505.68	131815.20
Nov, 2040	631.61	508.11	131307.10
Dec, 2040	629.18	510.54	130796.56
Jan, 2041	626.73	512.99	130283.57
Feb, 2041	624.28	515.44	129768.13
Mar, 2041	621.81	517.91	129250.21
Apr, 2041	619.32	520.40	128729.81
May, 2041	616.83	522.89	128206.93
Jun, 2041	614.32	525.40	127681.53
Jul, 2041	611.81	527.91	127153.62
Aug, 2041	609.28	530.44	126623.17
Sep, 2041	606.74	532.98	126090.19
Oct, 2041	604.18	535.54	125554.65
Nov, 2041	601.62	538.10	125016.55
Dec, 2041	599.04	540.68	124475.87
Jan, 2042	596.45	543.27	123932.59
Feb, 2042	593.84	545.88	123386.72
Mar, 2042	591.23	548.49	122838.23
Apr, 2042	588.60	551.12	122287.11
May, 2042	585.96	553.76	121733.34
Jun, 2042	583.31	556.41	121176.93
Jul, 2042	580.64	559.08	120617.85
Aug, 2042	577.96	561.76	120056.09
Sep, 2042	575.27	564.45	119491.64
Oct, 2042	572.56	567.16	118924.48
Nov, 2042	569.85	569.87	118354.61
Dec, 2042	567.12	572.60	117782.01
Jan, 2043	564.37	575.35	117206.66
Feb, 2043	561.62	578.10	116628.55
Mar, 2043	558.85	580.87	116047.68
Apr, 2043	556.06	583.66	115464.02
May, 2043	553.27	586.45	114877.56
Jun, 2043	550.45	589.27	114288.30
Jul, 2043	547.63	592.09	113696.21
Aug, 2043	544.79	594.93	113101.29
Sep, 2043	541.94	597.78	112503.51
Oct, 2043	539.08	600.64	111902.87
Nov, 2043	536.20	603.52	111299.35
Dec, 2043	533.31	606.41	110692.94
Jan, 2044	530.40	609.32	110083.62
Feb, 2044	527.48	612.24	109471.39
Mar, 2044	524.55	615.17	108856.22
Apr, 2044	521.60	618.12	108238.10
May, 2044	518.64	621.08	107617.02
Jun, 2044	515.66	624.06	106992.97
Jul, 2044	512.67	627.05	106365.92
Aug, 2044	509.67	630.05	105735.87
Sep, 2044	506.65	633.07	105102.80
Oct, 2044	503.62	636.10	104466.70
Nov, 2044	500.57	639.15	103827.55
Dec, 2044	497.51	642.21	103185.34
Jan, 2045	494.43	645.29	102540.04
Feb, 2045	491.34	648.38	101891.66
Mar, 2045	488.23	651.49	101240.17
Apr, 2045	485.11	654.61	100585.56
May, 2045	481.97	657.75	99927.82
Jun, 2045	478.82	660.90	99266.92
Jul, 2045	475.65	664.07	98602.85
Aug, 2045	472.47	667.25	97935.60
Sep, 2045	469.27	670.45	97265.16
Oct, 2045	466.06	673.66	96591.50
Nov, 2045	462.83	676.89	95914.61
Dec, 2045	459.59	680.13	95234.48
Jan, 2046	456.33	683.39	94551.10
Feb, 2046	453.06	686.66	93864.43
Mar, 2046	449.77	689.95	93174.48
Apr, 2046	446.46	693.26	92481.22
May, 2046	443.14	696.58	91784.64
Jun, 2046	439.80	699.92	91084.72
Jul, 2046	436.45	703.27	90381.45
Aug, 2046	433.08	706.64	89674.81
Sep, 2046	429.69	710.03	88964.78
Oct, 2046	426.29	713.43	88251.35
Nov, 2046	422.87	716.85	87534.50
Dec, 2046	419.44	720.28	86814.22
Jan, 2047	415.98	723.74	86090.48
Feb, 2047	412.52	727.20	85363.28
Mar, 2047	409.03	730.69	84632.59
Apr, 2047	405.53	734.19	83898.40
May, 2047	402.01	737.71	83160.69
Jun, 2047	398.48	741.24	82419.45
Jul, 2047	394.93	744.79	81674.66
Aug, 2047	391.36	748.36	80926.30
Sep, 2047	387.77	751.95	80174.35
Oct, 2047	384.17	755.55	79418.80
Nov, 2047	380.55	759.17	78659.63
Dec, 2047	376.91	762.81	77896.82
Jan, 2048	373.26	766.46	77130.35
Feb, 2048	369.58	770.14	76360.22
Mar, 2048	365.89	773.83	75586.39
Apr, 2048	362.18	777.54	74808.85
May, 2048	358.46	781.26	74027.59
Jun, 2048	354.72	785.00	73242.59
Jul, 2048	350.95	788.77	72453.82
Aug, 2048	347.17	792.55	71661.28
Sep, 2048	343.38	796.34	70864.93
Oct, 2048	339.56	800.16	70064.77
Nov, 2048	335.73	803.99	69260.78
Dec, 2048	331.87	807.85	68452.94
Jan, 2049	328.00	811.72	67641.22
Feb, 2049	324.11	815.61	66825.61
Mar, 2049	320.21	819.51	66006.10
Apr, 2049	316.28	823.44	65182.66
May, 2049	312.33	827.39	64355.27
Jun, 2049	308.37	831.35	63523.92
Jul, 2049	304.39	835.33	62688.59
Aug, 2049	300.38	839.34	61849.25
Sep, 2049	296.36	843.36	61005.89
Oct, 2049	292.32	847.40	60158.49
Nov, 2049	288.26	851.46	59307.03
Dec, 2049	284.18	855.54	58451.49
Jan, 2050	280.08	859.64	57591.85
Feb, 2050	275.96	863.76	56728.09
Mar, 2050	271.82	867.90	55860.19
Apr, 2050	267.66	872.06	54988.14
May, 2050	263.48	876.24	54111.90
Jun, 2050	259.29	880.43	53231.47
Jul, 2050	255.07	884.65	52346.81
Aug, 2050	250.83	888.89	51457.92
Sep, 2050	246.57	893.15	50564.77
Oct, 2050	242.29	897.43	49667.34
Nov, 2050	237.99	901.73	48765.61
Dec, 2050	233.67	906.05	47859.56
Jan, 2051	229.33	910.39	46949.17
Feb, 2051	224.96	914.76	46034.41
Mar, 2051	220.58	919.14	45115.27
Apr, 2051	216.18	923.54	44191.73
May, 2051	211.75	927.97	43263.76
Jun, 2051	207.31	932.41	42331.35
Jul, 2051	202.84	936.88	41394.47
Aug, 2051	198.35	941.37	40453.09
Sep, 2051	193.84	945.88	39507.21
Oct, 2051	189.31	950.41	38556.80
Nov, 2051	184.75	954.97	37601.83
Dec, 2051	180.18	959.54	36642.28
Jan, 2052	175.58	964.14	35678.14
Feb, 2052	170.96	968.76	34709.38
Mar, 2052	166.32	973.40	33735.98
Apr, 2052	161.65	978.07	32757.91
May, 2052	156.96	982.76	31775.15
Jun, 2052	152.26	987.46	30787.69
Jul, 2052	147.52	992.20	29795.49
Aug, 2052	142.77	996.95	28798.54
Sep, 2052	137.99	1001.73	27796.81
Oct, 2052	133.19	1006.53	26790.29
Nov, 2052	128.37	1011.35	25778.94
Dec, 2052	123.52	1016.20	24762.74
Jan, 2053	118.65	1021.07	23741.68
Feb, 2053	113.76	1025.96	22715.72
Mar, 2053	108.85	1030.87	21684.85
Apr, 2053	103.91	1035.81	20649.03
May, 2053	98.94	1040.78	19608.26
Jun, 2053	93.96	1045.76	18562.49
Jul, 2053	88.95	1050.77	17511.72
Aug, 2053	83.91	1055.81	16455.91
Sep, 2053	78.85	1060.87	15395.04
Oct, 2053	73.77	1065.95	14329.09
Nov, 2053	68.66	1071.06	13258.03
Dec, 2053	63.53	1076.19	12181.83
Jan, 2054	58.37	1081.35	11100.49
Feb, 2054	53.19	1086.53	10013.96
Mar, 2054	47.98	1091.74	8922.22
Apr, 2054	42.75	1096.97	7825.25
May, 2054	37.50	1102.22	6723.03
Jun, 2054	32.21	1107.51	5615.52
Jul, 2054	26.91	1112.81	4502.71
Aug, 2054	21.58	1118.14	3384.56
Sep, 2054	16.22	1123.50	2261.06
Oct, 2054	10.83	1128.89	1132.18
Nov, 2054	5.43	1134.29	0