Mortgage Parameters

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

Mortgage Summary

Property Total:	$229,995
Down Payment	$68,999
Mortgage Amount:	$160,997
Mortgage Payment:	$939.53 / month
Estimated Tax:	+ $127.77 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,067.30 / month
Total Interest Paid:	$177,232.50 over 30 years
Total Tax Paid:	$45,999.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	771.44	168.09	160828.91
Jan, 2025	770.64	168.89	160660.02
Feb, 2025	769.83	169.70	160490.32
Mar, 2025	769.02	170.51	160319.81
Apr, 2025	768.20	171.33	160148.48
May, 2025	767.38	172.15	159976.33
Jun, 2025	766.55	172.98	159803.35
Jul, 2025	765.72	173.81	159629.54
Aug, 2025	764.89	174.64	159454.90
Sep, 2025	764.05	175.48	159279.43
Oct, 2025	763.21	176.32	159103.11
Nov, 2025	762.37	177.16	158925.95
Dec, 2025	761.52	178.01	158747.94
Jan, 2026	760.67	178.86	158569.08
Feb, 2026	759.81	179.72	158389.36
Mar, 2026	758.95	180.58	158208.78
Apr, 2026	758.08	181.45	158027.33
May, 2026	757.21	182.32	157845.02
Jun, 2026	756.34	183.19	157661.83
Jul, 2026	755.46	184.07	157477.76
Aug, 2026	754.58	184.95	157292.81
Sep, 2026	753.69	185.84	157106.98
Oct, 2026	752.80	186.73	156920.25
Nov, 2026	751.91	187.62	156732.63
Dec, 2026	751.01	188.52	156544.11
Jan, 2027	750.11	189.42	156354.69
Feb, 2027	749.20	190.33	156164.36
Mar, 2027	748.29	191.24	155973.11
Apr, 2027	747.37	192.16	155780.96
May, 2027	746.45	193.08	155587.88
Jun, 2027	745.53	194.00	155393.87
Jul, 2027	744.60	194.93	155198.94
Aug, 2027	743.66	195.87	155003.07
Sep, 2027	742.72	196.81	154806.26
Oct, 2027	741.78	197.75	154608.51
Nov, 2027	740.83	198.70	154409.81
Dec, 2027	739.88	199.65	154210.16
Jan, 2028	738.92	200.61	154009.56
Feb, 2028	737.96	201.57	153807.99
Mar, 2028	737.00	202.53	153605.46
Apr, 2028	736.03	203.50	153401.95
May, 2028	735.05	204.48	153197.47
Jun, 2028	734.07	205.46	152992.02
Jul, 2028	733.09	206.44	152785.57
Aug, 2028	732.10	207.43	152578.14
Sep, 2028	731.10	208.43	152369.71
Oct, 2028	730.10	209.43	152160.29
Nov, 2028	729.10	210.43	151949.86
Dec, 2028	728.09	211.44	151738.42
Jan, 2029	727.08	212.45	151525.97
Feb, 2029	726.06	213.47	151312.50
Mar, 2029	725.04	214.49	151098.01
Apr, 2029	724.01	215.52	150882.50
May, 2029	722.98	216.55	150665.94
Jun, 2029	721.94	217.59	150448.35
Jul, 2029	720.90	218.63	150229.72
Aug, 2029	719.85	219.68	150010.04
Sep, 2029	718.80	220.73	149789.31
Oct, 2029	717.74	221.79	149567.52
Nov, 2029	716.68	222.85	149344.67
Dec, 2029	715.61	223.92	149120.75
Jan, 2030	714.54	224.99	148895.76
Feb, 2030	713.46	226.07	148669.69
Mar, 2030	712.38	227.15	148442.53
Apr, 2030	711.29	228.24	148214.29
May, 2030	710.19	229.34	147984.95
Jun, 2030	709.09	230.44	147754.52
Jul, 2030	707.99	231.54	147522.98
Aug, 2030	706.88	232.65	147290.33
Sep, 2030	705.77	233.76	147056.56
Oct, 2030	704.65	234.88	146821.68
Nov, 2030	703.52	236.01	146585.67
Dec, 2030	702.39	237.14	146348.53
Jan, 2031	701.25	238.28	146110.25
Feb, 2031	700.11	239.42	145870.84
Mar, 2031	698.96	240.57	145630.27
Apr, 2031	697.81	241.72	145388.55
May, 2031	696.65	242.88	145145.67
Jun, 2031	695.49	244.04	144901.63
Jul, 2031	694.32	245.21	144656.42
Aug, 2031	693.15	246.38	144410.04
Sep, 2031	691.96	247.57	144162.48
Oct, 2031	690.78	248.75	143913.72
Nov, 2031	689.59	249.94	143663.78
Dec, 2031	688.39	251.14	143412.64
Jan, 2032	687.19	252.34	143160.29
Feb, 2032	685.98	253.55	142906.74
Mar, 2032	684.76	254.77	142651.97
Apr, 2032	683.54	255.99	142395.98
May, 2032	682.31	257.22	142138.77
Jun, 2032	681.08	258.45	141880.32
Jul, 2032	679.84	259.69	141620.63
Aug, 2032	678.60	260.93	141359.70
Sep, 2032	677.35	262.18	141097.52
Oct, 2032	676.09	263.44	140834.08
Nov, 2032	674.83	264.70	140569.38
Dec, 2032	673.56	265.97	140303.41
Jan, 2033	672.29	267.24	140036.17
Feb, 2033	671.01	268.52	139767.65
Mar, 2033	669.72	269.81	139497.84
Apr, 2033	668.43	271.10	139226.73
May, 2033	667.13	272.40	138954.33
Jun, 2033	665.82	273.71	138680.63
Jul, 2033	664.51	275.02	138405.61
Aug, 2033	663.19	276.34	138129.27
Sep, 2033	661.87	277.66	137851.61
Oct, 2033	660.54	278.99	137572.62
Nov, 2033	659.20	280.33	137292.29
Dec, 2033	657.86	281.67	137010.62
Jan, 2034	656.51	283.02	136727.60
Feb, 2034	655.15	284.38	136443.22
Mar, 2034	653.79	285.74	136157.48
Apr, 2034	652.42	287.11	135870.37
May, 2034	651.05	288.48	135581.89
Jun, 2034	649.66	289.87	135292.02
Jul, 2034	648.27	291.26	135000.77
Aug, 2034	646.88	292.65	134708.12
Sep, 2034	645.48	294.05	134414.06
Oct, 2034	644.07	295.46	134118.60
Nov, 2034	642.65	296.88	133821.72
Dec, 2034	641.23	298.30	133523.42
Jan, 2035	639.80	299.73	133223.69
Feb, 2035	638.36	301.17	132922.52
Mar, 2035	636.92	302.61	132619.91
Apr, 2035	635.47	304.06	132315.85
May, 2035	634.01	305.52	132010.34
Jun, 2035	632.55	306.98	131703.36
Jul, 2035	631.08	308.45	131394.91
Aug, 2035	629.60	309.93	131084.98
Sep, 2035	628.12	311.41	130773.56
Oct, 2035	626.62	312.91	130460.65
Nov, 2035	625.12	314.41	130146.25
Dec, 2035	623.62	315.91	129830.34
Jan, 2036	622.10	317.43	129512.91
Feb, 2036	620.58	318.95	129193.96
Mar, 2036	619.05	320.48	128873.49
Apr, 2036	617.52	322.01	128551.48
May, 2036	615.98	323.55	128227.92
Jun, 2036	614.43	325.10	127902.82
Jul, 2036	612.87	326.66	127576.15
Aug, 2036	611.30	328.23	127247.93
Sep, 2036	609.73	329.80	126918.13
Oct, 2036	608.15	331.38	126586.75
Nov, 2036	606.56	332.97	126253.78
Dec, 2036	604.97	334.56	125919.21
Jan, 2037	603.36	336.17	125583.05
Feb, 2037	601.75	337.78	125245.27
Mar, 2037	600.13	339.40	124905.87
Apr, 2037	598.51	341.02	124564.85
May, 2037	596.87	342.66	124222.19
Jun, 2037	595.23	344.30	123877.89
Jul, 2037	593.58	345.95	123531.95
Aug, 2037	591.92	347.61	123184.34
Sep, 2037	590.26	349.27	122835.07
Oct, 2037	588.58	350.95	122484.12
Nov, 2037	586.90	352.63	122131.50
Dec, 2037	585.21	354.32	121777.18
Jan, 2038	583.52	356.01	121421.16
Feb, 2038	581.81	357.72	121063.44
Mar, 2038	580.10	359.43	120704.01
Apr, 2038	578.37	361.16	120342.85
May, 2038	576.64	362.89	119979.97
Jun, 2038	574.90	364.63	119615.34
Jul, 2038	573.16	366.37	119248.97
Aug, 2038	571.40	368.13	118880.84
Sep, 2038	569.64	369.89	118510.95
Oct, 2038	567.86	371.67	118139.28
Nov, 2038	566.08	373.45	117765.83
Dec, 2038	564.29	375.24	117390.60
Jan, 2039	562.50	377.03	117013.57
Feb, 2039	560.69	378.84	116634.73
Mar, 2039	558.87	380.66	116254.07
Apr, 2039	557.05	382.48	115871.59
May, 2039	555.22	384.31	115487.28
Jun, 2039	553.38	386.15	115101.13
Jul, 2039	551.53	388.00	114713.12
Aug, 2039	549.67	389.86	114323.26
Sep, 2039	547.80	391.73	113931.53
Oct, 2039	545.92	393.61	113537.92
Nov, 2039	544.04	395.49	113142.43
Dec, 2039	542.14	397.39	112745.04
Jan, 2040	540.24	399.29	112345.74
Feb, 2040	538.32	401.21	111944.54
Mar, 2040	536.40	403.13	111541.41
Apr, 2040	534.47	405.06	111136.35
May, 2040	532.53	407.00	110729.35
Jun, 2040	530.58	408.95	110320.39
Jul, 2040	528.62	410.91	109909.48
Aug, 2040	526.65	412.88	109496.60
Sep, 2040	524.67	414.86	109081.74
Oct, 2040	522.68	416.85	108664.90
Nov, 2040	520.69	418.84	108246.05
Dec, 2040	518.68	420.85	107825.20
Jan, 2041	516.66	422.87	107402.33
Feb, 2041	514.64	424.89	106977.44
Mar, 2041	512.60	426.93	106550.51
Apr, 2041	510.55	428.98	106121.53
May, 2041	508.50	431.03	105690.50
Jun, 2041	506.43	433.10	105257.41
Jul, 2041	504.36	435.17	104822.24
Aug, 2041	502.27	437.26	104384.98
Sep, 2041	500.18	439.35	103945.63
Oct, 2041	498.07	441.46	103504.17
Nov, 2041	495.96	443.57	103060.60
Dec, 2041	493.83	445.70	102614.90
Jan, 2042	491.70	447.83	102167.07
Feb, 2042	489.55	449.98	101717.09
Mar, 2042	487.39	452.14	101264.95
Apr, 2042	485.23	454.30	100810.65
May, 2042	483.05	456.48	100354.17
Jun, 2042	480.86	458.67	99895.50
Jul, 2042	478.67	460.86	99434.64
Aug, 2042	476.46	463.07	98971.57
Sep, 2042	474.24	465.29	98506.28
Oct, 2042	472.01	467.52	98038.75
Nov, 2042	469.77	469.76	97568.99
Dec, 2042	467.52	472.01	97096.98
Jan, 2043	465.26	474.27	96622.71
Feb, 2043	462.98	476.55	96146.16
Mar, 2043	460.70	478.83	95667.33
Apr, 2043	458.41	481.12	95186.21
May, 2043	456.10	483.43	94702.78
Jun, 2043	453.78	485.75	94217.03
Jul, 2043	451.46	488.07	93728.96
Aug, 2043	449.12	490.41	93238.55
Sep, 2043	446.77	492.76	92745.79
Oct, 2043	444.41	495.12	92250.66
Nov, 2043	442.03	497.50	91753.17
Dec, 2043	439.65	499.88	91253.29
Jan, 2044	437.26	502.27	90751.01
Feb, 2044	434.85	504.68	90246.33
Mar, 2044	432.43	507.10	89739.23
Apr, 2044	430.00	509.53	89229.70
May, 2044	427.56	511.97	88717.73
Jun, 2044	425.11	514.42	88203.31
Jul, 2044	422.64	516.89	87686.42
Aug, 2044	420.16	519.37	87167.05
Sep, 2044	417.68	521.85	86645.20
Oct, 2044	415.17	524.36	86120.84
Nov, 2044	412.66	526.87	85593.97
Dec, 2044	410.14	529.39	85064.58
Jan, 2045	407.60	531.93	84532.65
Feb, 2045	405.05	534.48	83998.18
Mar, 2045	402.49	537.04	83461.14
Apr, 2045	399.92	539.61	82921.53
May, 2045	397.33	542.20	82379.33
Jun, 2045	394.73	544.80	81834.53
Jul, 2045	392.12	547.41	81287.13
Aug, 2045	389.50	550.03	80737.10
Sep, 2045	386.87	552.66	80184.43
Oct, 2045	384.22	555.31	79629.12
Nov, 2045	381.56	557.97	79071.15
Dec, 2045	378.88	560.65	78510.50
Jan, 2046	376.20	563.33	77947.16
Feb, 2046	373.50	566.03	77381.13
Mar, 2046	370.78	568.75	76812.39
Apr, 2046	368.06	571.47	76240.91
May, 2046	365.32	574.21	75666.71
Jun, 2046	362.57	576.96	75089.75
Jul, 2046	359.81	579.72	74510.02
Aug, 2046	357.03	582.50	73927.52
Sep, 2046	354.24	585.29	73342.22
Oct, 2046	351.43	588.10	72754.12
Nov, 2046	348.61	590.92	72163.21
Dec, 2046	345.78	593.75	71569.46
Jan, 2047	342.94	596.59	70972.87
Feb, 2047	340.08	599.45	70373.42
Mar, 2047	337.21	602.32	69771.09
Apr, 2047	334.32	605.21	69165.88
May, 2047	331.42	608.11	68557.77
Jun, 2047	328.51	611.02	67946.75
Jul, 2047	325.58	613.95	67332.80
Aug, 2047	322.64	616.89	66715.90
Sep, 2047	319.68	619.85	66096.05
Oct, 2047	316.71	622.82	65473.23
Nov, 2047	313.73	625.80	64847.43
Dec, 2047	310.73	628.80	64218.63
Jan, 2048	307.71	631.82	63586.81
Feb, 2048	304.69	634.84	62951.97
Mar, 2048	301.64	637.89	62314.08
Apr, 2048	298.59	640.94	61673.14
May, 2048	295.52	644.01	61029.13
Jun, 2048	292.43	647.10	60382.03
Jul, 2048	289.33	650.20	59731.83
Aug, 2048	286.22	653.31	59078.51
Sep, 2048	283.08	656.45	58422.07
Oct, 2048	279.94	659.59	57762.48
Nov, 2048	276.78	662.75	57099.73
Dec, 2048	273.60	665.93	56433.80
Jan, 2049	270.41	669.12	55764.68
Feb, 2049	267.21	672.32	55092.36
Mar, 2049	263.98	675.55	54416.81
Apr, 2049	260.75	678.78	53738.03
May, 2049	257.49	682.04	53055.99
Jun, 2049	254.23	685.30	52370.69
Jul, 2049	250.94	688.59	51682.10
Aug, 2049	247.64	691.89	50990.22
Sep, 2049	244.33	695.20	50295.01
Oct, 2049	241.00	698.53	49596.48
Nov, 2049	237.65	701.88	48894.60
Dec, 2049	234.29	705.24	48189.36
Jan, 2050	230.91	708.62	47480.73
Feb, 2050	227.51	712.02	46768.72
Mar, 2050	224.10	715.43	46053.29
Apr, 2050	220.67	718.86	45334.43
May, 2050	217.23	722.30	44612.13
Jun, 2050	213.77	725.76	43886.36
Jul, 2050	210.29	729.24	43157.12
Aug, 2050	206.79	732.74	42424.39
Sep, 2050	203.28	736.25	41688.14
Oct, 2050	199.76	739.77	40948.36
Nov, 2050	196.21	743.32	40205.05
Dec, 2050	192.65	746.88	39458.16
Jan, 2051	189.07	750.46	38707.71
Feb, 2051	185.47	754.06	37953.65
Mar, 2051	181.86	757.67	37195.98
Apr, 2051	178.23	761.30	36434.68
May, 2051	174.58	764.95	35669.73
Jun, 2051	170.92	768.61	34901.12
Jul, 2051	167.23	772.30	34128.83
Aug, 2051	163.53	776.00	33352.83
Sep, 2051	159.82	779.71	32573.12
Oct, 2051	156.08	783.45	31789.67
Nov, 2051	152.33	787.20	31002.46
Dec, 2051	148.55	790.98	30211.48
Jan, 2052	144.76	794.77	29416.72
Feb, 2052	140.96	798.57	28618.14
Mar, 2052	137.13	802.40	27815.74
Apr, 2052	133.28	806.25	27009.50
May, 2052	129.42	810.11	26199.39
Jun, 2052	125.54	813.99	25385.39
Jul, 2052	121.64	817.89	24567.50
Aug, 2052	117.72	821.81	23745.69
Sep, 2052	113.78	825.75	22919.94
Oct, 2052	109.82	829.71	22090.24
Nov, 2052	105.85	833.68	21256.56
Dec, 2052	101.85	837.68	20418.88
Jan, 2053	97.84	841.69	19577.19
Feb, 2053	93.81	845.72	18731.47
Mar, 2053	89.75	849.78	17881.69
Apr, 2053	85.68	853.85	17027.85
May, 2053	81.59	857.94	16169.91
Jun, 2053	77.48	862.05	15307.86
Jul, 2053	73.35	866.18	14441.68
Aug, 2053	69.20	870.33	13571.35
Sep, 2053	65.03	874.50	12696.85
Oct, 2053	60.84	878.69	11818.16
Nov, 2053	56.63	882.90	10935.26
Dec, 2053	52.40	887.13	10048.13
Jan, 2054	48.15	891.38	9156.74
Feb, 2054	43.88	895.65	8261.09
Mar, 2054	39.58	899.95	7361.14
Apr, 2054	35.27	904.26	6456.89
May, 2054	30.94	908.59	5548.29
Jun, 2054	26.59	912.94	4635.35
Jul, 2054	22.21	917.32	3718.03
Aug, 2054	17.82	921.71	2796.32
Sep, 2054	13.40	926.13	1870.19
Oct, 2054	8.96	930.57	939.62
Nov, 2054	4.50	935.03	4.59