Mortgage Parameters

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

Mortgage Summary

Property Total:	$225,000
Down Payment	$67,500
Mortgage Amount:	$157,500
Mortgage Payment:	$919.13 / month
Estimated Tax:	+ $125.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,044.13 / month
Total Interest Paid:	$173,386.80 over 30 years
Total Tax Paid:	$45,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	754.69	164.44	157335.56
Nov, 2024	753.90	165.23	157170.33
Dec, 2024	753.11	166.02	157004.30
Jan, 2025	752.31	166.82	156837.49
Mar, 2025	751.51	167.62	156669.87
Mar, 2025	1502.22	336.04	156501.45
Apr, 2025	749.90	169.23	156332.22
May, 2025	749.09	170.04	156162.18
Jun, 2025	748.28	170.85	155991.33
Jul, 2025	747.46	171.67	155819.66
Aug, 2025	746.64	172.49	155647.17
Sep, 2025	745.81	173.32	155473.85
Oct, 2025	744.98	174.15	155299.69
Nov, 2025	744.14	174.99	155124.71
Dec, 2025	743.31	175.82	154948.88
Jan, 2026	742.46	176.67	154772.22
Mar, 2026	741.62	177.51	154594.70
Mar, 2026	1482.39	355.87	154416.34
Apr, 2026	739.91	179.22	154237.12
May, 2026	739.05	180.08	154057.05
Jun, 2026	738.19	180.94	153876.11
Jul, 2026	737.32	181.81	153694.30
Aug, 2026	736.45	182.68	153511.62
Sep, 2026	735.58	183.55	153328.07
Oct, 2026	734.70	184.43	153143.63
Nov, 2026	733.81	185.32	152958.32
Dec, 2026	732.93	186.20	152772.11
Jan, 2027	732.03	187.10	152585.02
Mar, 2027	731.14	187.99	152397.02
Mar, 2027	1461.38	376.88	152208.13
Apr, 2027	729.33	189.80	152018.33
May, 2027	728.42	190.71	151827.62
Jun, 2027	727.51	191.62	151636.00
Jul, 2027	726.59	192.54	151443.46
Aug, 2027	725.67	193.46	151249.99
Sep, 2027	724.74	194.39	151055.60
Oct, 2027	723.81	195.32	150860.28
Nov, 2027	722.87	196.26	150664.02
Dec, 2027	721.93	197.20	150466.82
Jan, 2028	720.99	198.14	150268.68
Mar, 2028	720.04	199.09	150069.59
Mar, 2028	1439.12	399.14	149869.54
Apr, 2028	718.12	201.01	149668.54
May, 2028	717.16	201.97	149466.57
Jun, 2028	716.19	202.94	149263.63
Jul, 2028	715.22	203.91	149059.72
Aug, 2028	714.24	204.89	148854.84
Sep, 2028	713.26	205.87	148648.97
Oct, 2028	712.28	206.85	148442.12
Nov, 2028	711.29	207.84	148234.27
Dec, 2028	710.29	208.84	148025.43
Jan, 2029	709.29	209.84	147815.59
Mar, 2029	708.28	210.85	147604.74
Mar, 2029	1415.55	422.71	147392.89
Apr, 2029	706.26	212.87	147180.01
May, 2029	705.24	213.89	146966.12
Jun, 2029	704.21	214.92	146751.20
Jul, 2029	703.18	215.95	146535.26
Aug, 2029	702.15	216.98	146318.28
Sep, 2029	701.11	218.02	146100.25
Oct, 2029	700.06	219.07	145881.19
Nov, 2029	699.01	220.12	145661.07
Dec, 2029	697.96	221.17	145439.90
Jan, 2030	696.90	222.23	145217.67
Mar, 2030	695.83	223.30	144994.37
Mar, 2030	1390.59	447.67	144770.01
Apr, 2030	693.69	225.44	144544.57
May, 2030	692.61	226.52	144318.05
Jun, 2030	691.52	227.61	144090.44
Jul, 2030	690.43	228.70	143861.75
Aug, 2030	689.34	229.79	143631.95
Sep, 2030	688.24	230.89	143401.06
Oct, 2030	687.13	232.00	143169.06
Nov, 2030	686.02	233.11	142935.95
Dec, 2030	684.90	234.23	142701.72
Jan, 2031	683.78	235.35	142466.37
Mar, 2031	682.65	236.48	142229.89
Mar, 2031	1364.17	474.09	141992.28
Apr, 2031	680.38	238.75	141753.53
May, 2031	679.24	239.89	141513.63
Jun, 2031	678.09	241.04	141272.59
Jul, 2031	676.93	242.20	141030.39
Aug, 2031	675.77	243.36	140787.03
Sep, 2031	674.60	244.53	140542.51
Oct, 2031	673.43	245.70	140296.81
Nov, 2031	672.26	246.87	140049.93
Dec, 2031	671.07	248.06	139801.88
Jan, 2032	669.88	249.25	139552.63
Mar, 2032	668.69	250.44	139302.19
Mar, 2032	1336.18	502.08	139050.55
Apr, 2032	666.28	252.85	138797.70
May, 2032	665.07	254.06	138543.65
Jun, 2032	663.85	255.28	138288.37
Jul, 2032	662.63	256.50	138031.87
Aug, 2032	661.40	257.73	137774.15
Sep, 2032	660.17	258.96	137515.18
Oct, 2032	658.93	260.20	137254.98
Nov, 2032	657.68	261.45	136993.53
Dec, 2032	656.43	262.70	136730.83
Jan, 2033	655.17	263.96	136466.87
Mar, 2033	653.90	265.23	136201.64
Mar, 2033	1306.53	531.73	135935.14
Apr, 2033	651.36	267.77	135667.37
May, 2033	650.07	269.06	135398.31
Jun, 2033	648.78	270.35	135127.97
Jul, 2033	647.49	271.64	134856.32
Aug, 2033	646.19	272.94	134583.38
Sep, 2033	644.88	274.25	134309.13
Oct, 2033	643.56	275.57	134033.56
Nov, 2033	642.24	276.89	133756.68
Dec, 2033	640.92	278.21	133478.47
Jan, 2034	639.58	279.55	133198.92
Mar, 2034	638.24	280.89	132918.03
Mar, 2034	1275.14	563.12	132635.80
Apr, 2034	635.55	283.58	132352.22
May, 2034	634.19	284.94	132067.28
Jun, 2034	632.82	286.31	131780.97
Jul, 2034	631.45	287.68	131493.29
Aug, 2034	630.07	289.06	131204.23
Sep, 2034	628.69	290.44	130913.79
Oct, 2034	627.30	291.83	130621.95
Nov, 2034	625.90	293.23	130328.72
Dec, 2034	624.49	294.64	130034.08
Jan, 2035	623.08	296.05	129738.03
Mar, 2035	621.66	297.47	129440.56
Mar, 2035	1241.90	596.36	129141.67
Apr, 2035	618.80	300.33	128841.34
May, 2035	617.36	301.77	128539.58
Jun, 2035	615.92	303.21	128236.37
Jul, 2035	614.47	304.66	127931.70
Aug, 2035	613.01	306.12	127625.58
Sep, 2035	611.54	307.59	127317.99
Oct, 2035	610.07	309.06	127008.92
Nov, 2035	608.58	310.55	126698.38
Dec, 2035	607.10	312.03	126386.35
Jan, 2036	605.60	313.53	126072.82
Mar, 2036	604.10	315.03	125757.79
Mar, 2036	1206.69	631.57	125441.25
Apr, 2036	601.07	318.06	125123.19
May, 2036	599.55	319.58	124803.61
Jun, 2036	598.02	321.11	124482.49
Jul, 2036	596.48	322.65	124159.84
Aug, 2036	594.93	324.20	123835.65
Sep, 2036	593.38	325.75	123509.89
Oct, 2036	591.82	327.31	123182.58
Nov, 2036	590.25	328.88	122853.70
Dec, 2036	588.67	330.46	122523.25
Jan, 2037	587.09	332.04	122191.21
Mar, 2037	585.50	333.63	121857.58
Mar, 2037	1169.40	668.86	121522.35
Apr, 2037	582.29	336.84	121185.51
May, 2037	580.68	338.45	120847.06
Jun, 2037	579.06	340.07	120506.99
Jul, 2037	577.43	341.70	120165.29
Aug, 2037	575.79	343.34	119821.95
Sep, 2037	574.15	344.98	119476.97
Oct, 2037	572.49	346.64	119130.33
Nov, 2037	570.83	348.30	118782.04
Dec, 2037	569.16	349.97	118432.07
Jan, 2038	567.49	351.64	118080.43
Mar, 2038	565.80	353.33	117727.10
Mar, 2038	1129.91	708.35	117372.08
Apr, 2038	562.41	356.72	117015.36
May, 2038	560.70	358.43	116656.92
Jun, 2038	558.98	360.15	116296.78
Jul, 2038	557.26	361.87	115934.90
Aug, 2038	555.52	363.61	115571.29
Sep, 2038	553.78	365.35	115205.94
Oct, 2038	552.03	367.10	114838.84
Nov, 2038	550.27	368.86	114469.98
Dec, 2038	548.50	370.63	114099.35
Jan, 2039	546.73	372.40	113726.95
Mar, 2039	544.94	374.19	113352.76
Mar, 2039	1088.09	750.17	112976.78
Apr, 2039	541.35	377.78	112598.99
May, 2039	539.54	379.59	112219.40
Jun, 2039	537.72	381.41	111837.99
Jul, 2039	535.89	383.24	111454.75
Aug, 2039	534.05	385.08	111069.67
Sep, 2039	532.21	386.92	110682.75
Oct, 2039	530.35	388.78	110293.98
Nov, 2039	528.49	390.64	109903.34
Dec, 2039	526.62	392.51	109510.83
Jan, 2040	524.74	394.39	109116.44
Mar, 2040	522.85	396.28	108720.16
Mar, 2040	1043.80	794.46	108321.98
Apr, 2040	519.04	400.09	107921.89
May, 2040	517.13	402.00	107519.89
Jun, 2040	515.20	403.93	107115.96
Jul, 2040	513.26	405.87	106710.09
Aug, 2040	511.32	407.81	106302.28
Sep, 2040	509.37	409.76	105892.52
Oct, 2040	507.40	411.73	105480.79
Nov, 2040	505.43	413.70	105067.09
Dec, 2040	503.45	415.68	104651.40
Jan, 2041	501.45	417.68	104233.73
Mar, 2041	499.45	419.68	103814.05
Mar, 2041	996.89	841.37	103392.36
Apr, 2041	495.42	423.71	102968.65
May, 2041	493.39	425.74	102542.92
Jun, 2041	491.35	427.78	102115.14
Jul, 2041	489.30	429.83	101685.31
Aug, 2041	487.24	431.89	101253.42
Sep, 2041	485.17	433.96	100819.46
Oct, 2041	483.09	436.04	100383.43
Nov, 2041	481.00	438.13	99945.30
Dec, 2041	478.90	440.23	99505.08
Jan, 2042	476.80	442.33	99062.74
Mar, 2042	474.68	444.45	98618.29
Mar, 2042	947.23	891.03	98171.70
Apr, 2042	470.41	448.72	97722.98
May, 2042	468.26	450.87	97272.10
Jun, 2042	466.10	453.03	96819.07
Jul, 2042	463.92	455.21	96363.86
Aug, 2042	461.74	457.39	95906.48
Sep, 2042	459.55	459.58	95446.90
Oct, 2042	457.35	461.78	94985.12
Nov, 2042	455.14	463.99	94521.13
Dec, 2042	452.91	466.22	94054.91
Jan, 2043	450.68	468.45	93586.46
Mar, 2043	448.44	470.69	93115.77
Mar, 2043	894.62	943.64	92642.82
Apr, 2043	443.91	475.22	92167.60
May, 2043	441.64	477.49	91690.11
Jun, 2043	439.35	479.78	91210.32
Jul, 2043	437.05	482.08	90728.24
Aug, 2043	434.74	484.39	90243.85
Sep, 2043	432.42	486.71	89757.14
Oct, 2043	430.09	489.04	89268.10
Nov, 2043	427.74	491.39	88776.71
Dec, 2043	425.39	493.74	88282.97
Jan, 2044	423.02	496.11	87786.86
Mar, 2044	420.65	498.48	87288.38
Mar, 2044	838.91	999.35	86787.50
Apr, 2044	415.86	503.27	86284.23
May, 2044	413.45	505.68	85778.55
Jun, 2044	411.02	508.11	85270.44
Jul, 2044	408.59	510.54	84759.90
Aug, 2044	406.14	512.99	84246.91
Sep, 2044	403.68	515.45	83731.46
Oct, 2044	401.21	517.92	83213.54
Nov, 2044	398.73	520.40	82693.14
Dec, 2044	396.24	522.89	82170.25
Jan, 2045	393.73	525.40	81644.85
Mar, 2045	391.21	527.92	81116.94
Mar, 2045	779.90	1058.36	80586.50
Apr, 2045	386.14	532.99	80053.51
May, 2045	383.59	535.54	79517.97
Jun, 2045	381.02	538.11	78979.86
Jul, 2045	378.45	540.68	78439.18
Aug, 2045	375.85	543.28	77895.90
Sep, 2045	373.25	545.88	77350.02
Oct, 2045	370.64	548.49	76801.53
Nov, 2045	368.01	551.12	76250.41
Dec, 2045	365.37	553.76	75696.64
Jan, 2046	362.71	556.42	75140.23
Mar, 2046	360.05	559.08	74581.14
Mar, 2046	717.42	1120.84	74019.38
Apr, 2046	354.68	564.45	73454.93
May, 2046	351.97	567.16	72887.77
Jun, 2046	349.25	569.88	72317.89
Jul, 2046	346.52	572.61	71745.29
Aug, 2046	343.78	575.35	71169.93
Sep, 2046	341.02	578.11	70591.83
Oct, 2046	338.25	580.88	70010.95
Nov, 2046	335.47	583.66	69427.29
Dec, 2046	332.67	586.46	68840.83
Jan, 2047	329.86	589.27	68251.56
Mar, 2047	327.04	592.09	67659.47
Mar, 2047	651.24	1187.02	67064.54
Apr, 2047	321.35	597.78	66466.76
May, 2047	318.49	600.64	65866.12
Jun, 2047	315.61	603.52	65262.60
Jul, 2047	312.72	606.41	64656.19
Aug, 2047	309.81	609.32	64046.87
Sep, 2047	306.89	612.24	63434.63
Oct, 2047	303.96	615.17	62819.46
Nov, 2047	301.01	618.12	62201.34
Dec, 2047	298.05	621.08	61580.25
Jan, 2048	295.07	624.06	60956.20
Mar, 2048	292.08	627.05	60329.15
Mar, 2048	581.16	1257.10	59699.10
Apr, 2048	286.06	633.07	59066.02
May, 2048	283.02	636.11	58429.92
Jun, 2048	279.98	639.15	57790.76
Jul, 2048	276.91	642.22	57148.55
Aug, 2048	273.84	645.29	56503.26
Sep, 2048	270.74	648.39	55854.87
Oct, 2048	267.64	651.49	55203.38
Nov, 2048	264.52	654.61	54548.76
Dec, 2048	261.38	657.75	53891.01
Jan, 2049	258.23	660.90	53230.11
Mar, 2049	255.06	664.07	52566.04
Mar, 2049	506.94	1331.32	51898.79
Apr, 2049	248.68	670.45	51228.34
May, 2049	245.47	673.66	50554.68
Jun, 2049	242.24	676.89	49877.79
Jul, 2049	239.00	680.13	49197.66
Aug, 2049	235.74	683.39	48514.27
Sep, 2049	232.46	686.67	47827.60
Oct, 2049	229.17	689.96	47137.65
Nov, 2049	225.87	693.26	46444.39
Dec, 2049	222.55	696.58	45747.80
Jan, 2050	219.21	699.92	45047.88
Mar, 2050	215.85	703.28	44344.61
Mar, 2050	428.33	1409.93	43637.96
Apr, 2050	209.10	710.03	42927.93
May, 2050	205.70	713.43	42214.49
Jun, 2050	202.28	716.85	41497.64
Jul, 2050	198.84	720.29	40777.36
Aug, 2050	195.39	723.74	40053.62
Sep, 2050	191.92	727.21	39326.41
Oct, 2050	188.44	730.69	38595.72
Nov, 2050	184.94	734.19	37861.53
Dec, 2050	181.42	737.71	37123.82
Jan, 2051	177.88	741.25	36382.57
Mar, 2051	174.33	744.80	35637.77
Mar, 2051	345.09	1493.17	34889.41
Apr, 2051	167.18	751.95	34137.46
May, 2051	163.58	755.55	33381.90
Jun, 2051	159.95	759.18	32622.73
Jul, 2051	156.32	762.81	31859.92
Aug, 2051	152.66	766.47	31093.45
Sep, 2051	148.99	770.14	30323.31
Oct, 2051	145.30	773.83	29549.48
Nov, 2051	141.59	777.54	28771.94
Dec, 2051	137.87	781.26	27990.67
Jan, 2052	134.12	785.01	27205.66
Mar, 2052	130.36	788.77	26416.90
Mar, 2052	256.94	1581.32	25624.35
Apr, 2052	122.78	796.35	24828.00
May, 2052	118.97	800.16	24027.84
Jun, 2052	115.13	804.00	23223.84
Jul, 2052	111.28	807.85	22415.99
Aug, 2052	107.41	811.72	21604.27
Sep, 2052	103.52	815.61	20788.66
Oct, 2052	99.61	819.52	19969.14
Nov, 2052	95.69	823.44	19145.70
Dec, 2052	91.74	827.39	18318.31
Jan, 2053	87.78	831.35	17486.95
Mar, 2053	83.79	835.34	16651.62
Mar, 2053	163.58	1674.68	15812.28
Apr, 2053	75.77	843.36	14968.91
May, 2053	71.73	847.40	14121.51
Jun, 2053	67.67	851.46	13270.04
Jul, 2053	63.59	855.54	12414.50
Aug, 2053	59.49	859.64	11554.86
Sep, 2053	55.37	863.76	10691.09
Oct, 2053	51.23	867.90	9823.19
Nov, 2053	47.07	872.06	8951.13
Dec, 2053	42.89	876.24	8074.89
Jan, 2054	38.69	880.44	7194.45
Mar, 2054	34.47	884.66	6309.80
Mar, 2054	64.70	1773.56	5420.90
Apr, 2054	25.98	893.15	4527.75
May, 2054	21.70	897.43	3630.31
Jun, 2054	17.40	901.73	2728.58
Jul, 2054	13.07	906.06	1822.52
Aug, 2054	8.73	910.40	912.12
Sep, 2054	4.37	914.76	0