Mortgage Parameters

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

Mortgage Summary

Property Total:	$228,000
Down Payment	$68,400
Mortgage Amount:	$159,600
Mortgage Payment:	$931.38 / month
Estimated Tax:	+ $126.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,058.05 / month
Total Interest Paid:	$175,698.00 over 30 years
Total Tax Paid:	$45,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	764.75	166.63	159433.37
Jan, 2025	763.95	167.43	159265.94
Feb, 2025	763.15	168.23	159097.71
Mar, 2025	762.34	169.04	158928.67
Apr, 2025	761.53	169.85	158758.83
May, 2025	760.72	170.66	158588.17
Jun, 2025	759.90	171.48	158416.69
Jul, 2025	759.08	172.30	158244.39
Aug, 2025	758.25	173.13	158071.26
Sep, 2025	757.42	173.96	157897.31
Oct, 2025	756.59	174.79	157722.52
Nov, 2025	755.75	175.63	157546.89
Dec, 2025	754.91	176.47	157370.42
Jan, 2026	754.07	177.31	157193.11
Feb, 2026	753.22	178.16	157014.95
Mar, 2026	752.36	179.02	156835.93
Apr, 2026	751.51	179.87	156656.06
May, 2026	750.64	180.74	156475.32
Jun, 2026	749.78	181.60	156293.72
Jul, 2026	748.91	182.47	156111.25
Aug, 2026	748.03	183.35	155927.90
Sep, 2026	747.15	184.23	155743.67
Oct, 2026	746.27	185.11	155558.56
Nov, 2026	745.38	186.00	155372.57
Dec, 2026	744.49	186.89	155185.68
Jan, 2027	743.60	187.78	154997.90
Feb, 2027	742.70	188.68	154809.22
Mar, 2027	741.79	189.59	154619.63
Apr, 2027	740.89	190.49	154429.14
May, 2027	739.97	191.41	154237.73
Jun, 2027	739.06	192.32	154045.41
Jul, 2027	738.13	193.25	153852.16
Aug, 2027	737.21	194.17	153657.99
Sep, 2027	736.28	195.10	153462.89
Oct, 2027	735.34	196.04	153266.85
Nov, 2027	734.40	196.98	153069.88
Dec, 2027	733.46	197.92	152871.96
Jan, 2028	732.51	198.87	152673.09
Feb, 2028	731.56	199.82	152473.27
Mar, 2028	730.60	200.78	152272.49
Apr, 2028	729.64	201.74	152070.75
May, 2028	728.67	202.71	151868.04
Jun, 2028	727.70	203.68	151664.36
Jul, 2028	726.73	204.65	151459.70
Aug, 2028	725.74	205.64	151254.07
Sep, 2028	724.76	206.62	151047.45
Oct, 2028	723.77	207.61	150839.84
Nov, 2028	722.77	208.61	150631.23
Dec, 2028	721.77	209.61	150421.63
Jan, 2029	720.77	210.61	150211.02
Feb, 2029	719.76	211.62	149999.40
Mar, 2029	718.75	212.63	149786.76
Apr, 2029	717.73	213.65	149573.11
May, 2029	716.70	214.68	149358.44
Jun, 2029	715.68	215.70	149142.73
Jul, 2029	714.64	216.74	148925.99
Aug, 2029	713.60	217.78	148708.22
Sep, 2029	712.56	218.82	148489.40
Oct, 2029	711.51	219.87	148269.53
Nov, 2029	710.46	220.92	148048.61
Dec, 2029	709.40	221.98	147826.63
Jan, 2030	708.34	223.04	147603.58
Feb, 2030	707.27	224.11	147379.47
Mar, 2030	706.19	225.19	147154.28
Apr, 2030	705.11	226.27	146928.02
May, 2030	704.03	227.35	146700.67
Jun, 2030	702.94	228.44	146472.23
Jul, 2030	701.85	229.53	146242.70
Aug, 2030	700.75	230.63	146012.06
Sep, 2030	699.64	231.74	145780.32
Oct, 2030	698.53	232.85	145547.47
Nov, 2030	697.41	233.97	145313.51
Dec, 2030	696.29	235.09	145078.42
Jan, 2031	695.17	236.21	144842.21
Feb, 2031	694.04	237.34	144604.87
Mar, 2031	692.90	238.48	144366.38
Apr, 2031	691.76	239.62	144126.76
May, 2031	690.61	240.77	143885.99
Jun, 2031	689.45	241.93	143644.06
Jul, 2031	688.29	243.09	143400.97
Aug, 2031	687.13	244.25	143156.72
Sep, 2031	685.96	245.42	142911.30
Oct, 2031	684.78	246.60	142664.71
Nov, 2031	683.60	247.78	142416.93
Dec, 2031	682.41	248.97	142167.96
Jan, 2032	681.22	250.16	141917.80
Feb, 2032	680.02	251.36	141666.45
Mar, 2032	678.82	252.56	141413.89
Apr, 2032	677.61	253.77	141160.11
May, 2032	676.39	254.99	140905.13
Jun, 2032	675.17	256.21	140648.92
Jul, 2032	673.94	257.44	140391.48
Aug, 2032	672.71	258.67	140132.81
Sep, 2032	671.47	259.91	139872.90
Oct, 2032	670.22	261.16	139611.74
Nov, 2032	668.97	262.41	139349.34
Dec, 2032	667.72	263.66	139085.67
Jan, 2033	666.45	264.93	138820.74
Feb, 2033	665.18	266.20	138554.55
Mar, 2033	663.91	267.47	138287.07
Apr, 2033	662.63	268.75	138018.32
May, 2033	661.34	270.04	137748.28
Jun, 2033	660.04	271.34	137476.94
Jul, 2033	658.74	272.64	137204.30
Aug, 2033	657.44	273.94	136930.36
Sep, 2033	656.12	275.26	136655.11
Oct, 2033	654.81	276.57	136378.53
Nov, 2033	653.48	277.90	136100.63
Dec, 2033	652.15	279.23	135821.40
Jan, 2034	650.81	280.57	135540.83
Feb, 2034	649.47	281.91	135258.92
Mar, 2034	648.12	283.26	134975.65
Apr, 2034	646.76	284.62	134691.03
May, 2034	645.39	285.99	134405.05
Jun, 2034	644.02	287.36	134117.69
Jul, 2034	642.65	288.73	133828.96
Aug, 2034	641.26	290.12	133538.84
Sep, 2034	639.87	291.51	133247.34
Oct, 2034	638.48	292.90	132954.43
Nov, 2034	637.07	294.31	132660.13
Dec, 2034	635.66	295.72	132364.41
Jan, 2035	634.25	297.13	132067.28
Feb, 2035	632.82	298.56	131768.72
Mar, 2035	631.39	299.99	131468.73
Apr, 2035	629.95	301.43	131167.30
May, 2035	628.51	302.87	130864.43
Jun, 2035	627.06	304.32	130560.11
Jul, 2035	625.60	305.78	130254.33
Aug, 2035	624.14	307.24	129947.09
Sep, 2035	622.66	308.72	129638.37
Oct, 2035	621.18	310.20	129328.18
Nov, 2035	619.70	311.68	129016.49
Dec, 2035	618.20	313.18	128703.32
Jan, 2036	616.70	314.68	128388.64
Feb, 2036	615.20	316.18	128072.46
Mar, 2036	613.68	317.70	127754.76
Apr, 2036	612.16	319.22	127435.53
May, 2036	610.63	320.75	127114.78
Jun, 2036	609.09	322.29	126792.49
Jul, 2036	607.55	323.83	126468.66
Aug, 2036	606.00	325.38	126143.28
Sep, 2036	604.44	326.94	125816.33
Oct, 2036	602.87	328.51	125487.82
Nov, 2036	601.30	330.08	125157.74
Dec, 2036	599.71	331.67	124826.07
Jan, 2037	598.12	333.26	124492.82
Feb, 2037	596.53	334.85	124157.97
Mar, 2037	594.92	336.46	123821.51
Apr, 2037	593.31	338.07	123483.44
May, 2037	591.69	339.69	123143.75
Jun, 2037	590.06	341.32	122802.44
Jul, 2037	588.43	342.95	122459.49
Aug, 2037	586.79	344.59	122114.89
Sep, 2037	585.13	346.25	121768.64
Oct, 2037	583.47	347.91	121420.74
Nov, 2037	581.81	349.57	121071.17
Dec, 2037	580.13	351.25	120719.92
Jan, 2038	578.45	352.93	120366.99
Feb, 2038	576.76	354.62	120012.37
Mar, 2038	575.06	356.32	119656.05
Apr, 2038	573.35	358.03	119298.02
May, 2038	571.64	359.74	118938.28
Jun, 2038	569.91	361.47	118576.81
Jul, 2038	568.18	363.20	118213.61
Aug, 2038	566.44	364.94	117848.67
Sep, 2038	564.69	366.69	117481.98
Oct, 2038	562.93	368.45	117113.53
Nov, 2038	561.17	370.21	116743.32
Dec, 2038	559.40	371.98	116371.34
Jan, 2039	557.61	373.77	115997.57
Feb, 2039	555.82	375.56	115622.01
Mar, 2039	554.02	377.36	115244.66
Apr, 2039	552.21	379.17	114865.49
May, 2039	550.40	380.98	114484.51
Jun, 2039	548.57	382.81	114101.70
Jul, 2039	546.74	384.64	113717.06
Aug, 2039	544.89	386.49	113330.57
Sep, 2039	543.04	388.34	112942.23
Oct, 2039	541.18	390.20	112552.03
Nov, 2039	539.31	392.07	112159.97
Dec, 2039	537.43	393.95	111766.02
Jan, 2040	535.55	395.83	111370.18
Feb, 2040	533.65	397.73	110972.45
Mar, 2040	531.74	399.64	110572.82
Apr, 2040	529.83	401.55	110171.26
May, 2040	527.90	403.48	109767.79
Jun, 2040	525.97	405.41	109362.38
Jul, 2040	524.03	407.35	108955.03
Aug, 2040	522.08	409.30	108545.72
Sep, 2040	520.11	411.27	108134.46
Oct, 2040	518.14	413.24	107721.22
Nov, 2040	516.16	415.22	107306.01
Dec, 2040	514.17	417.21	106888.80
Jan, 2041	512.18	419.20	106469.60
Feb, 2041	510.17	421.21	106048.38
Mar, 2041	508.15	423.23	105625.15
Apr, 2041	506.12	425.26	105199.89
May, 2041	504.08	427.30	104772.60
Jun, 2041	502.04	429.34	104343.25
Jul, 2041	499.98	431.40	103911.85
Aug, 2041	497.91	433.47	103478.38
Sep, 2041	495.83	435.55	103042.83
Oct, 2041	493.75	437.63	102605.20
Nov, 2041	491.65	439.73	102165.47
Dec, 2041	489.54	441.84	101723.63
Jan, 2042	487.43	443.95	101279.68
Feb, 2042	485.30	446.08	100833.60
Mar, 2042	483.16	448.22	100385.38
Apr, 2042	481.01	450.37	99935.01
May, 2042	478.86	452.52	99482.49
Jun, 2042	476.69	454.69	99027.79
Jul, 2042	474.51	456.87	98570.92
Aug, 2042	472.32	459.06	98111.86
Sep, 2042	470.12	461.26	97650.60
Oct, 2042	467.91	463.47	97187.13
Nov, 2042	465.69	465.69	96721.44
Dec, 2042	463.46	467.92	96253.51
Jan, 2043	461.21	470.17	95783.35
Feb, 2043	458.96	472.42	95310.93
Mar, 2043	456.70	474.68	94836.25
Apr, 2043	454.42	476.96	94359.29
May, 2043	452.14	479.24	93880.05
Jun, 2043	449.84	481.54	93398.51
Jul, 2043	447.53	483.85	92914.67
Aug, 2043	445.22	486.16	92428.50
Sep, 2043	442.89	488.49	91940.01
Oct, 2043	440.55	490.83	91449.18
Nov, 2043	438.19	493.19	90955.99
Dec, 2043	435.83	495.55	90460.44
Jan, 2044	433.46	497.92	89962.52
Feb, 2044	431.07	500.31	89462.21
Mar, 2044	428.67	502.71	88959.50
Apr, 2044	426.26	505.12	88454.39
May, 2044	423.84	507.54	87946.85
Jun, 2044	421.41	509.97	87436.88
Jul, 2044	418.97	512.41	86924.47
Aug, 2044	416.51	514.87	86409.60
Sep, 2044	414.05	517.33	85892.27
Oct, 2044	411.57	519.81	85372.46
Nov, 2044	409.08	522.30	84850.15
Dec, 2044	406.57	524.81	84325.35
Jan, 2045	404.06	527.32	83798.02
Feb, 2045	401.53	529.85	83268.18
Mar, 2045	398.99	532.39	82735.79
Apr, 2045	396.44	534.94	82200.85
May, 2045	393.88	537.50	81663.35
Jun, 2045	391.30	540.08	81123.28
Jul, 2045	388.72	542.66	80580.61
Aug, 2045	386.12	545.26	80035.35
Sep, 2045	383.50	547.88	79487.47
Oct, 2045	380.88	550.50	78936.97
Nov, 2045	378.24	553.14	78383.83
Dec, 2045	375.59	555.79	77828.04
Jan, 2046	372.93	558.45	77269.58
Feb, 2046	370.25	561.13	76708.45
Mar, 2046	367.56	563.82	76144.63
Apr, 2046	364.86	566.52	75578.11
May, 2046	362.15	569.23	75008.88
Jun, 2046	359.42	571.96	74436.91
Jul, 2046	356.68	574.70	73862.21
Aug, 2046	353.92	577.46	73284.75
Sep, 2046	351.16	580.22	72704.53
Oct, 2046	348.38	583.00	72121.53
Nov, 2046	345.58	585.80	71535.73
Dec, 2046	342.78	588.60	70947.12
Jan, 2047	339.95	591.43	70355.70
Feb, 2047	337.12	594.26	69761.44
Mar, 2047	334.27	597.11	69164.33
Apr, 2047	331.41	599.97	68564.37
May, 2047	328.54	602.84	67961.52
Jun, 2047	325.65	605.73	67355.79
Jul, 2047	322.75	608.63	66747.16
Aug, 2047	319.83	611.55	66135.61
Sep, 2047	316.90	614.48	65521.13
Oct, 2047	313.96	617.42	64903.71
Nov, 2047	311.00	620.38	64283.32
Dec, 2047	308.02	623.36	63659.97
Jan, 2048	305.04	626.34	63033.62
Feb, 2048	302.04	629.34	62404.28
Mar, 2048	299.02	632.36	61771.92
Apr, 2048	295.99	635.39	61136.53
May, 2048	292.95	638.43	60498.10
Jun, 2048	289.89	641.49	59856.60
Jul, 2048	286.81	644.57	59212.04
Aug, 2048	283.72	647.66	58564.38
Sep, 2048	280.62	650.76	57913.62
Oct, 2048	277.50	653.88	57259.74
Nov, 2048	274.37	657.01	56602.73
Dec, 2048	271.22	660.16	55942.58
Jan, 2049	268.06	663.32	55279.25
Feb, 2049	264.88	666.50	54612.75
Mar, 2049	261.69	669.69	53943.06
Apr, 2049	258.48	672.90	53270.16
May, 2049	255.25	676.13	52594.03
Jun, 2049	252.01	679.37	51914.66
Jul, 2049	248.76	682.62	51232.04
Aug, 2049	245.49	685.89	50546.15
Sep, 2049	242.20	689.18	49856.97
Oct, 2049	238.90	692.48	49164.49
Nov, 2049	235.58	695.80	48468.69
Dec, 2049	232.25	699.13	47769.55
Jan, 2050	228.90	702.48	47067.07
Feb, 2050	225.53	705.85	46361.22
Mar, 2050	222.15	709.23	45651.98
Apr, 2050	218.75	712.63	44939.35
May, 2050	215.33	716.05	44223.31
Jun, 2050	211.90	719.48	43503.83
Jul, 2050	208.46	722.92	42780.91
Aug, 2050	204.99	726.39	42054.52
Sep, 2050	201.51	729.87	41324.65
Oct, 2050	198.01	733.37	40591.28
Nov, 2050	194.50	736.88	39854.40
Dec, 2050	190.97	740.41	39113.99
Jan, 2051	187.42	743.96	38370.03
Feb, 2051	183.86	747.52	37622.51
Mar, 2051	180.27	751.11	36871.40
Apr, 2051	176.68	754.70	36116.70
May, 2051	173.06	758.32	35358.38
Jun, 2051	169.43	761.95	34596.42
Jul, 2051	165.77	765.61	33830.82
Aug, 2051	162.11	769.27	33061.55
Sep, 2051	158.42	772.96	32288.59
Oct, 2051	154.72	776.66	31511.92
Nov, 2051	150.99	780.39	30731.54
Dec, 2051	147.26	784.12	29947.41
Jan, 2052	143.50	787.88	29159.53
Feb, 2052	139.72	791.66	28367.87
Mar, 2052	135.93	795.45	27572.42
Apr, 2052	132.12	799.26	26773.16
May, 2052	128.29	803.09	25970.07
Jun, 2052	124.44	806.94	25163.13
Jul, 2052	120.57	810.81	24352.32
Aug, 2052	116.69	814.69	23537.63
Sep, 2052	112.78	818.60	22719.03
Oct, 2052	108.86	822.52	21896.52
Nov, 2052	104.92	826.46	21070.06
Dec, 2052	100.96	830.42	20239.64
Jan, 2053	96.98	834.40	19405.24
Feb, 2053	92.98	838.40	18566.84
Mar, 2053	88.97	842.41	17724.43
Apr, 2053	84.93	846.45	16877.98
May, 2053	80.87	850.51	16027.47
Jun, 2053	76.80	854.58	15172.89
Jul, 2053	72.70	858.68	14314.21
Aug, 2053	68.59	862.79	13451.42
Sep, 2053	64.45	866.93	12584.50
Oct, 2053	60.30	871.08	11713.42
Nov, 2053	56.13	875.25	10838.16
Dec, 2053	51.93	879.45	9958.72
Jan, 2054	47.72	883.66	9075.06
Feb, 2054	43.48	887.90	8187.16
Mar, 2054	39.23	892.15	7295.01
Apr, 2054	34.96	896.42	6398.59
May, 2054	30.66	900.72	5497.87
Jun, 2054	26.34	905.04	4592.83
Jul, 2054	22.01	909.37	3683.46
Aug, 2054	17.65	913.73	2769.73
Sep, 2054	13.27	918.11	1851.62
Oct, 2054	8.87	922.51	929.11
Nov, 2054	4.45	926.93	2.18