Mortgage Parameters

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

Mortgage Summary

Property Total:	$220,000
Down Payment	$66,000
Mortgage Amount:	$154,000
Mortgage Payment:	$898.70 / month
Estimated Tax:	+ $122.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,020.92 / month
Total Interest Paid:	$169,531.20 over 30 years
Total Tax Paid:	$44,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	737.92	160.78	153839.22
Jan, 2025	737.15	161.55	153677.66
Feb, 2025	736.37	162.33	153515.34
Mar, 2025	735.59	163.11	153352.23
Apr, 2025	734.81	163.89	153188.34
May, 2025	734.03	164.67	153023.67
Jun, 2025	733.24	165.46	152858.21
Jul, 2025	732.45	166.25	152691.95
Aug, 2025	731.65	167.05	152524.90
Sep, 2025	730.85	167.85	152357.05
Oct, 2025	730.04	168.66	152188.40
Nov, 2025	729.24	169.46	152018.93
Dec, 2025	728.42	170.28	151848.66
Jan, 2026	727.61	171.09	151677.56
Feb, 2026	726.79	171.91	151505.65
Mar, 2026	725.96	172.74	151332.92
Apr, 2026	725.14	173.56	151159.35
May, 2026	724.31	174.39	150984.96
Jun, 2026	723.47	175.23	150809.73
Jul, 2026	722.63	176.07	150633.66
Aug, 2026	721.79	176.91	150456.74
Sep, 2026	720.94	177.76	150278.98
Oct, 2026	720.09	178.61	150100.37
Nov, 2026	719.23	179.47	149920.90
Dec, 2026	718.37	180.33	149740.57
Jan, 2027	717.51	181.19	149559.38
Feb, 2027	716.64	182.06	149377.32
Mar, 2027	715.77	182.93	149194.38
Apr, 2027	714.89	183.81	149010.57
May, 2027	714.01	184.69	148825.88
Jun, 2027	713.12	185.58	148640.31
Jul, 2027	712.23	186.47	148453.84
Aug, 2027	711.34	187.36	148266.48
Sep, 2027	710.44	188.26	148078.23
Oct, 2027	709.54	189.16	147889.07
Nov, 2027	708.64	190.06	147699.00
Dec, 2027	707.72	190.98	147508.03
Jan, 2028	706.81	191.89	147316.14
Feb, 2028	705.89	192.81	147123.33
Mar, 2028	704.97	193.73	146929.59
Apr, 2028	704.04	194.66	146734.93
May, 2028	703.10	195.60	146539.33
Jun, 2028	702.17	196.53	146342.80
Jul, 2028	701.23	197.47	146145.33
Aug, 2028	700.28	198.42	145946.91
Sep, 2028	699.33	199.37	145747.54
Oct, 2028	698.37	200.33	145547.21
Nov, 2028	697.41	201.29	145345.92
Dec, 2028	696.45	202.25	145143.67
Jan, 2029	695.48	203.22	144940.45
Feb, 2029	694.51	204.19	144736.26
Mar, 2029	693.53	205.17	144531.09
Apr, 2029	692.54	206.16	144324.93
May, 2029	691.56	207.14	144117.79
Jun, 2029	690.56	208.14	143909.65
Jul, 2029	689.57	209.13	143700.52
Aug, 2029	688.56	210.14	143490.39
Sep, 2029	687.56	211.14	143279.24
Oct, 2029	686.55	212.15	143067.09
Nov, 2029	685.53	213.17	142853.92
Dec, 2029	684.51	214.19	142639.73
Jan, 2030	683.48	215.22	142424.51
Feb, 2030	682.45	216.25	142208.26
Mar, 2030	681.41	217.29	141990.98
Apr, 2030	680.37	218.33	141772.65
May, 2030	679.33	219.37	141553.28
Jun, 2030	678.28	220.42	141332.85
Jul, 2030	677.22	221.48	141111.37
Aug, 2030	676.16	222.54	140888.83
Sep, 2030	675.09	223.61	140665.22
Oct, 2030	674.02	224.68	140440.54
Nov, 2030	672.94	225.76	140214.79
Dec, 2030	671.86	226.84	139987.95
Jan, 2031	670.78	227.92	139760.03
Feb, 2031	669.68	229.02	139531.01
Mar, 2031	668.59	230.11	139300.90
Apr, 2031	667.48	231.22	139069.68
May, 2031	666.38	232.32	138837.36
Jun, 2031	665.26	233.44	138603.92
Jul, 2031	664.14	234.56	138369.36
Aug, 2031	663.02	235.68	138133.68
Sep, 2031	661.89	236.81	137896.87
Oct, 2031	660.76	237.94	137658.93
Nov, 2031	659.62	239.08	137419.84
Dec, 2031	658.47	240.23	137179.61
Jan, 2032	657.32	241.38	136938.23
Feb, 2032	656.16	242.54	136695.69
Mar, 2032	655.00	243.70	136452.00
Apr, 2032	653.83	244.87	136207.13
May, 2032	652.66	246.04	135961.09
Jun, 2032	651.48	247.22	135713.87
Jul, 2032	650.30	248.40	135465.46
Aug, 2032	649.11	249.59	135215.87
Sep, 2032	647.91	250.79	134965.08
Oct, 2032	646.71	251.99	134713.09
Nov, 2032	645.50	253.20	134459.89
Dec, 2032	644.29	254.41	134205.47
Jan, 2033	643.07	255.63	133949.84
Feb, 2033	641.84	256.86	133692.98
Mar, 2033	640.61	258.09	133434.90
Apr, 2033	639.38	259.32	133175.57
May, 2033	638.13	260.57	132915.00
Jun, 2033	636.88	261.82	132653.19
Jul, 2033	635.63	263.07	132390.12
Aug, 2033	634.37	264.33	132125.79
Sep, 2033	633.10	265.60	131860.19
Oct, 2033	631.83	266.87	131593.32
Nov, 2033	630.55	268.15	131325.17
Dec, 2033	629.27	269.43	131055.74
Jan, 2034	627.98	270.72	130785.01
Feb, 2034	626.68	272.02	130512.99
Mar, 2034	625.37	273.33	130239.67
Apr, 2034	624.07	274.63	129965.03
May, 2034	622.75	275.95	129689.08
Jun, 2034	621.43	277.27	129411.81
Jul, 2034	620.10	278.60	129133.21
Aug, 2034	618.76	279.94	128853.27
Sep, 2034	617.42	281.28	128571.99
Oct, 2034	616.07	282.63	128289.36
Nov, 2034	614.72	283.98	128005.38
Dec, 2034	613.36	285.34	127720.04
Jan, 2035	611.99	286.71	127433.34
Feb, 2035	610.62	288.08	127145.25
Mar, 2035	609.24	289.46	126855.79
Apr, 2035	607.85	290.85	126564.94
May, 2035	606.46	292.24	126272.70
Jun, 2035	605.06	293.64	125979.06
Jul, 2035	603.65	295.05	125684.01
Aug, 2035	602.24	296.46	125387.54
Sep, 2035	600.82	297.88	125089.66
Oct, 2035	599.39	299.31	124790.34
Nov, 2035	597.95	300.75	124489.60
Dec, 2035	596.51	302.19	124187.41
Jan, 2036	595.06	303.64	123883.78
Feb, 2036	593.61	305.09	123578.69
Mar, 2036	592.15	306.55	123272.13
Apr, 2036	590.68	308.02	122964.11
May, 2036	589.20	309.50	122654.62
Jun, 2036	587.72	310.98	122343.64
Jul, 2036	586.23	312.47	122031.17
Aug, 2036	584.73	313.97	121717.20
Sep, 2036	583.23	315.47	121401.73
Oct, 2036	581.72	316.98	121084.74
Nov, 2036	580.20	318.50	120766.24
Dec, 2036	578.67	320.03	120446.21
Jan, 2037	577.14	321.56	120124.65
Feb, 2037	575.60	323.10	119801.55
Mar, 2037	574.05	324.65	119476.90
Apr, 2037	572.49	326.21	119150.69
May, 2037	570.93	327.77	118822.92
Jun, 2037	569.36	329.34	118493.58
Jul, 2037	567.78	330.92	118162.66
Aug, 2037	566.20	332.50	117830.16
Sep, 2037	564.60	334.10	117496.06
Oct, 2037	563.00	335.70	117160.36
Nov, 2037	561.39	337.31	116823.06
Dec, 2037	559.78	338.92	116484.13
Jan, 2038	558.15	340.55	116143.59
Feb, 2038	556.52	342.18	115801.41
Mar, 2038	554.88	343.82	115457.59
Apr, 2038	553.23	345.47	115112.12
May, 2038	551.58	347.12	114765.00
Jun, 2038	549.92	348.78	114416.22
Jul, 2038	548.24	350.46	114065.76
Aug, 2038	546.57	352.13	113713.63
Sep, 2038	544.88	353.82	113359.81
Oct, 2038	543.18	355.52	113004.29
Nov, 2038	541.48	357.22	112647.07
Dec, 2038	539.77	358.93	112288.13
Jan, 2039	538.05	360.65	111927.48
Feb, 2039	536.32	362.38	111565.10
Mar, 2039	534.58	364.12	111200.98
Apr, 2039	532.84	365.86	110835.12
May, 2039	531.08	367.62	110467.51
Jun, 2039	529.32	369.38	110098.13
Jul, 2039	527.55	371.15	109726.98
Aug, 2039	525.78	372.92	109354.06
Sep, 2039	523.99	374.71	108979.35
Oct, 2039	522.19	376.51	108602.84
Nov, 2039	520.39	378.31	108224.53
Dec, 2039	518.58	380.12	107844.40
Jan, 2040	516.75	381.95	107462.46
Feb, 2040	514.92	383.78	107078.68
Mar, 2040	513.09	385.61	106693.07
Apr, 2040	511.24	387.46	106305.61
May, 2040	509.38	389.32	105916.29
Jun, 2040	507.52	391.18	105525.10
Jul, 2040	505.64	393.06	105132.04
Aug, 2040	503.76	394.94	104737.10
Sep, 2040	501.87	396.83	104340.27
Oct, 2040	499.96	398.74	103941.53
Nov, 2040	498.05	400.65	103540.88
Dec, 2040	496.13	402.57	103138.32
Jan, 2041	494.20	404.50	102733.82
Feb, 2041	492.27	406.43	102327.39
Mar, 2041	490.32	408.38	101919.01
Apr, 2041	488.36	410.34	101508.67
May, 2041	486.40	412.30	101096.36
Jun, 2041	484.42	414.28	100682.08
Jul, 2041	482.43	416.27	100265.82
Aug, 2041	480.44	418.26	99847.56
Sep, 2041	478.44	420.26	99427.30
Oct, 2041	476.42	422.28	99005.02
Nov, 2041	474.40	424.30	98580.72
Dec, 2041	472.37	426.33	98154.38
Jan, 2042	470.32	428.38	97726.01
Feb, 2042	468.27	430.43	97295.58
Mar, 2042	466.21	432.49	96863.08
Apr, 2042	464.14	434.56	96428.52
May, 2042	462.05	436.65	95991.87
Jun, 2042	459.96	438.74	95553.13
Jul, 2042	457.86	440.84	95112.29
Aug, 2042	455.75	442.95	94669.34
Sep, 2042	453.62	445.08	94224.26
Oct, 2042	451.49	447.21	93777.05
Nov, 2042	449.35	449.35	93327.70
Dec, 2042	447.20	451.50	92876.20
Jan, 2043	445.03	453.67	92422.53
Feb, 2043	442.86	455.84	91966.69
Mar, 2043	440.67	458.03	91508.66
Apr, 2043	438.48	460.22	91048.44
May, 2043	436.27	462.43	90586.01
Jun, 2043	434.06	464.64	90121.37
Jul, 2043	431.83	466.87	89654.50
Aug, 2043	429.59	469.11	89185.40
Sep, 2043	427.35	471.35	88714.05
Oct, 2043	425.09	473.61	88240.43
Nov, 2043	422.82	475.88	87764.55
Dec, 2043	420.54	478.16	87286.39
Jan, 2044	418.25	480.45	86805.94
Feb, 2044	415.95	482.75	86323.18
Mar, 2044	413.63	485.07	85838.11
Apr, 2044	411.31	487.39	85350.72
May, 2044	408.97	489.73	84860.99
Jun, 2044	406.63	492.07	84368.92
Jul, 2044	404.27	494.43	83874.49
Aug, 2044	401.90	496.80	83377.69
Sep, 2044	399.52	499.18	82878.50
Oct, 2044	397.13	501.57	82376.93
Nov, 2044	394.72	503.98	81872.95
Dec, 2044	392.31	506.39	81366.56
Jan, 2045	389.88	508.82	80857.74
Feb, 2045	387.44	511.26	80346.49
Mar, 2045	384.99	513.71	79832.78
Apr, 2045	382.53	516.17	79316.61
May, 2045	380.06	518.64	78797.97
Jun, 2045	377.57	521.13	78276.84
Jul, 2045	375.08	523.62	77753.22
Aug, 2045	372.57	526.13	77227.09
Sep, 2045	370.05	528.65	76698.43
Oct, 2045	367.51	531.19	76167.25
Nov, 2045	364.97	533.73	75633.52
Dec, 2045	362.41	536.29	75097.23
Jan, 2046	359.84	538.86	74558.37
Feb, 2046	357.26	541.44	74016.93
Mar, 2046	354.66	544.04	73472.89
Apr, 2046	352.06	546.64	72926.25
May, 2046	349.44	549.26	72376.99
Jun, 2046	346.81	551.89	71825.09
Jul, 2046	344.16	554.54	71270.56
Aug, 2046	341.50	557.20	70713.36
Sep, 2046	338.83	559.87	70153.49
Oct, 2046	336.15	562.55	69590.95
Nov, 2046	333.46	565.24	69025.70
Dec, 2046	330.75	567.95	68457.75
Jan, 2047	328.03	570.67	67887.08
Feb, 2047	325.29	573.41	67313.67
Mar, 2047	322.54	576.16	66737.52
Apr, 2047	319.78	578.92	66158.60
May, 2047	317.01	581.69	65576.91
Jun, 2047	314.22	584.48	64992.43
Jul, 2047	311.42	587.28	64405.15
Aug, 2047	308.61	590.09	63815.06
Sep, 2047	305.78	592.92	63222.14
Oct, 2047	302.94	595.76	62626.38
Nov, 2047	300.08	598.62	62027.77
Dec, 2047	297.22	601.48	61426.28
Jan, 2048	294.33	604.37	60821.92
Feb, 2048	291.44	607.26	60214.66
Mar, 2048	288.53	610.17	59604.48
Apr, 2048	285.60	613.10	58991.39
May, 2048	282.67	616.03	58375.36
Jun, 2048	279.72	618.98	57756.37
Jul, 2048	276.75	621.95	57134.42
Aug, 2048	273.77	624.93	56509.49
Sep, 2048	270.77	627.93	55881.56
Oct, 2048	267.77	630.93	55250.63
Nov, 2048	264.74	633.96	54616.67
Dec, 2048	261.70	637.00	53979.68
Jan, 2049	258.65	640.05	53339.63
Feb, 2049	255.59	643.11	52696.52
Mar, 2049	252.50	646.20	52050.32
Apr, 2049	249.41	649.29	51401.03
May, 2049	246.30	652.40	50748.62
Jun, 2049	243.17	655.53	50093.10
Jul, 2049	240.03	658.67	49434.42
Aug, 2049	236.87	661.83	48772.60
Sep, 2049	233.70	665.00	48107.60
Oct, 2049	230.52	668.18	47439.42
Nov, 2049	227.31	671.39	46768.03
Dec, 2049	224.10	674.60	46093.43
Jan, 2050	220.86	677.84	45415.59
Feb, 2050	217.62	681.08	44734.51
Mar, 2050	214.35	684.35	44050.16
Apr, 2050	211.07	687.63	43362.53
May, 2050	207.78	690.92	42671.61
Jun, 2050	204.47	694.23	41977.38
Jul, 2050	201.14	697.56	41279.82
Aug, 2050	197.80	700.90	40578.92
Sep, 2050	194.44	704.26	39874.66
Oct, 2050	191.07	707.63	39167.03
Nov, 2050	187.68	711.02	38456.00
Dec, 2050	184.27	714.43	37741.57
Jan, 2051	180.85	717.85	37023.72
Feb, 2051	177.41	721.29	36302.42
Mar, 2051	173.95	724.75	35577.67
Apr, 2051	170.48	728.22	34849.45
May, 2051	166.99	731.71	34117.73
Jun, 2051	163.48	735.22	33382.52
Jul, 2051	159.96	738.74	32643.77
Aug, 2051	156.42	742.28	31901.49
Sep, 2051	152.86	745.84	31155.65
Oct, 2051	149.29	749.41	30406.24
Nov, 2051	145.70	753.00	29653.24
Dec, 2051	142.09	756.61	28896.62
Jan, 2052	138.46	760.24	28136.39
Feb, 2052	134.82	763.88	27372.51
Mar, 2052	131.16	767.54	26604.97
Apr, 2052	127.48	771.22	25833.75
May, 2052	123.79	774.91	25058.84
Jun, 2052	120.07	778.63	24280.21
Jul, 2052	116.34	782.36	23497.85
Aug, 2052	112.59	786.11	22711.75
Sep, 2052	108.83	789.87	21921.87
Oct, 2052	105.04	793.66	21128.22
Nov, 2052	101.24	797.46	20330.76
Dec, 2052	97.42	801.28	19529.47
Jan, 2053	93.58	805.12	18724.35
Feb, 2053	89.72	808.98	17915.37
Mar, 2053	85.84	812.86	17102.52
Apr, 2053	81.95	816.75	16285.77
May, 2053	78.04	820.66	15465.10
Jun, 2053	74.10	824.60	14640.51
Jul, 2053	70.15	828.55	13811.96
Aug, 2053	66.18	832.52	12979.44
Sep, 2053	62.19	836.51	12142.94
Oct, 2053	58.18	840.52	11302.42
Nov, 2053	54.16	844.54	10457.88
Dec, 2053	50.11	848.59	9609.29
Jan, 2054	46.04	852.66	8756.63
Feb, 2054	41.96	856.74	7899.89
Mar, 2054	37.85	860.85	7039.05
Apr, 2054	33.73	864.97	6174.07
May, 2054	29.58	869.12	5304.96
Jun, 2054	25.42	873.28	4431.68
Jul, 2054	21.24	877.46	3554.21
Aug, 2054	17.03	881.67	2672.54
Sep, 2054	12.81	885.89	1786.65
Oct, 2054	8.56	890.14	896.51
Nov, 2054	4.30	894.40	2.11