Mortgage Parameters

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

Mortgage Summary

Property Total:	$195,900
Down Payment	$58,770
Mortgage Amount:	$137,130
Mortgage Payment:	$800.25 / month
Estimated Tax:	+ $108.83 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $909.08 / month
Total Interest Paid:	$150,958.80 over 30 years
Total Tax Paid:	$39,180.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	657.08	143.17	136986.83
Jan, 2025	656.40	143.85	136842.98
Feb, 2025	655.71	144.54	136698.43
Mar, 2025	655.01	145.24	136553.20
Apr, 2025	654.32	145.93	136407.26
May, 2025	653.62	146.63	136260.63
Jun, 2025	652.92	147.33	136113.30
Jul, 2025	652.21	148.04	135965.26
Aug, 2025	651.50	148.75	135816.51
Sep, 2025	650.79	149.46	135667.04
Oct, 2025	650.07	150.18	135516.87
Nov, 2025	649.35	150.90	135365.97
Dec, 2025	648.63	151.62	135214.35
Jan, 2026	647.90	152.35	135062.00
Feb, 2026	647.17	153.08	134908.92
Mar, 2026	646.44	153.81	134755.11
Apr, 2026	645.70	154.55	134600.56
May, 2026	644.96	155.29	134445.27
Jun, 2026	644.22	156.03	134289.24
Jul, 2026	643.47	156.78	134132.46
Aug, 2026	642.72	157.53	133974.92
Sep, 2026	641.96	158.29	133816.64
Oct, 2026	641.20	159.05	133657.59
Nov, 2026	640.44	159.81	133497.79
Dec, 2026	639.68	160.57	133337.21
Jan, 2027	638.91	161.34	133175.87
Feb, 2027	638.13	162.12	133013.75
Mar, 2027	637.36	162.89	132850.86
Apr, 2027	636.58	163.67	132687.19
May, 2027	635.79	164.46	132522.73
Jun, 2027	635.00	165.25	132357.49
Jul, 2027	634.21	166.04	132191.45
Aug, 2027	633.42	166.83	132024.62
Sep, 2027	632.62	167.63	131856.98
Oct, 2027	631.81	168.44	131688.55
Nov, 2027	631.01	169.24	131519.31
Dec, 2027	630.20	170.05	131349.25
Jan, 2028	629.38	170.87	131178.39
Feb, 2028	628.56	171.69	131006.70
Mar, 2028	627.74	172.51	130834.19
Apr, 2028	626.91	173.34	130660.85
May, 2028	626.08	174.17	130486.69
Jun, 2028	625.25	175.00	130311.68
Jul, 2028	624.41	175.84	130135.84
Aug, 2028	623.57	176.68	129959.16
Sep, 2028	622.72	177.53	129781.63
Oct, 2028	621.87	178.38	129603.25
Nov, 2028	621.02	179.23	129424.02
Dec, 2028	620.16	180.09	129243.93
Jan, 2029	619.29	180.96	129062.97
Feb, 2029	618.43	181.82	128881.15
Mar, 2029	617.56	182.69	128698.45
Apr, 2029	616.68	183.57	128514.88
May, 2029	615.80	184.45	128330.43
Jun, 2029	614.92	185.33	128145.10
Jul, 2029	614.03	186.22	127958.88
Aug, 2029	613.14	187.11	127771.76
Sep, 2029	612.24	188.01	127583.75
Oct, 2029	611.34	188.91	127394.84
Nov, 2029	610.43	189.82	127205.03
Dec, 2029	609.52	190.73	127014.30
Jan, 2030	608.61	191.64	126822.66
Feb, 2030	607.69	192.56	126630.10
Mar, 2030	606.77	193.48	126436.62
Apr, 2030	605.84	194.41	126242.21
May, 2030	604.91	195.34	126046.87
Jun, 2030	603.97	196.28	125850.60
Jul, 2030	603.03	197.22	125653.38
Aug, 2030	602.09	198.16	125455.22
Sep, 2030	601.14	199.11	125256.11
Oct, 2030	600.19	200.06	125056.05
Nov, 2030	599.23	201.02	124855.02
Dec, 2030	598.26	201.99	124653.04
Jan, 2031	597.30	202.95	124450.08
Feb, 2031	596.32	203.93	124246.16
Mar, 2031	595.35	204.90	124041.25
Apr, 2031	594.36	205.89	123835.37
May, 2031	593.38	206.87	123628.50
Jun, 2031	592.39	207.86	123420.63
Jul, 2031	591.39	208.86	123211.77
Aug, 2031	590.39	209.86	123001.91
Sep, 2031	589.38	210.87	122791.05
Oct, 2031	588.37	211.88	122579.17
Nov, 2031	587.36	212.89	122366.28
Dec, 2031	586.34	213.91	122152.37
Jan, 2032	585.31	214.94	121937.43
Feb, 2032	584.28	215.97	121721.46
Mar, 2032	583.25	217.00	121504.46
Apr, 2032	582.21	218.04	121286.42
May, 2032	581.16	219.09	121067.34
Jun, 2032	580.11	220.14	120847.20
Jul, 2032	579.06	221.19	120626.01
Aug, 2032	578.00	222.25	120403.76
Sep, 2032	576.93	223.32	120180.44
Oct, 2032	575.86	224.39	119956.06
Nov, 2032	574.79	225.46	119730.60
Dec, 2032	573.71	226.54	119504.06
Jan, 2033	572.62	227.63	119276.43
Feb, 2033	571.53	228.72	119047.71
Mar, 2033	570.44	229.81	118817.90
Apr, 2033	569.34	230.91	118586.99
May, 2033	568.23	232.02	118354.97
Jun, 2033	567.12	233.13	118121.83
Jul, 2033	566.00	234.25	117887.58
Aug, 2033	564.88	235.37	117652.21
Sep, 2033	563.75	236.50	117415.71
Oct, 2033	562.62	237.63	117178.08
Nov, 2033	561.48	238.77	116939.31
Dec, 2033	560.33	239.92	116699.39
Jan, 2034	559.18	241.07	116458.33
Feb, 2034	558.03	242.22	116216.11
Mar, 2034	556.87	243.38	115972.72
Apr, 2034	555.70	244.55	115728.18
May, 2034	554.53	245.72	115482.46
Jun, 2034	553.35	246.90	115235.56
Jul, 2034	552.17	248.08	114987.48
Aug, 2034	550.98	249.27	114738.21
Sep, 2034	549.79	250.46	114487.75
Oct, 2034	548.59	251.66	114236.09
Nov, 2034	547.38	252.87	113983.22
Dec, 2034	546.17	254.08	113729.14
Jan, 2035	544.95	255.30	113473.84
Feb, 2035	543.73	256.52	113217.32
Mar, 2035	542.50	257.75	112959.57
Apr, 2035	541.26	258.99	112700.58
May, 2035	540.02	260.23	112440.36
Jun, 2035	538.78	261.47	112178.88
Jul, 2035	537.52	262.73	111916.16
Aug, 2035	536.26	263.99	111652.17
Sep, 2035	535.00	265.25	111386.92
Oct, 2035	533.73	266.52	111120.40
Nov, 2035	532.45	267.80	110852.60
Dec, 2035	531.17	269.08	110583.52
Jan, 2036	529.88	270.37	110313.15
Feb, 2036	528.58	271.67	110041.49
Mar, 2036	527.28	272.97	109768.52
Apr, 2036	525.97	274.28	109494.24
May, 2036	524.66	275.59	109218.65
Jun, 2036	523.34	276.91	108941.74
Jul, 2036	522.01	278.24	108663.50
Aug, 2036	520.68	279.57	108383.93
Sep, 2036	519.34	280.91	108103.02
Oct, 2036	517.99	282.26	107820.77
Nov, 2036	516.64	283.61	107537.16
Dec, 2036	515.28	284.97	107252.19
Jan, 2037	513.92	286.33	106965.86
Feb, 2037	512.54	287.71	106678.15
Mar, 2037	511.17	289.08	106389.07
Apr, 2037	509.78	290.47	106098.60
May, 2037	508.39	291.86	105806.74
Jun, 2037	506.99	293.26	105513.48
Jul, 2037	505.59	294.66	105218.81
Aug, 2037	504.17	296.08	104922.74
Sep, 2037	502.75	297.50	104625.24
Oct, 2037	501.33	298.92	104326.32
Nov, 2037	499.90	300.35	104025.97
Dec, 2037	498.46	301.79	103724.18
Jan, 2038	497.01	303.24	103420.94
Feb, 2038	495.56	304.69	103116.25
Mar, 2038	494.10	306.15	102810.09
Apr, 2038	492.63	307.62	102502.48
May, 2038	491.16	309.09	102193.38
Jun, 2038	489.68	310.57	101882.81
Jul, 2038	488.19	312.06	101570.75
Aug, 2038	486.69	313.56	101257.19
Sep, 2038	485.19	315.06	100942.13
Oct, 2038	483.68	316.57	100625.56
Nov, 2038	482.16	318.09	100307.48
Dec, 2038	480.64	319.61	99987.87
Jan, 2039	479.11	321.14	99666.73
Feb, 2039	477.57	322.68	99344.05
Mar, 2039	476.02	324.23	99019.82
Apr, 2039	474.47	325.78	98694.04
May, 2039	472.91	327.34	98366.70
Jun, 2039	471.34	328.91	98037.79
Jul, 2039	469.76	330.49	97707.30
Aug, 2039	468.18	332.07	97375.24
Sep, 2039	466.59	333.66	97041.57
Oct, 2039	464.99	335.26	96706.32
Nov, 2039	463.38	336.87	96369.45
Dec, 2039	461.77	338.48	96030.97
Jan, 2040	460.15	340.10	95690.87
Feb, 2040	458.52	341.73	95349.14
Mar, 2040	456.88	343.37	95005.77
Apr, 2040	455.24	345.01	94660.75
May, 2040	453.58	346.67	94314.09
Jun, 2040	451.92	348.33	93965.76
Jul, 2040	450.25	350.00	93615.76
Aug, 2040	448.58	351.67	93264.09
Sep, 2040	446.89	353.36	92910.73
Oct, 2040	445.20	355.05	92555.67
Nov, 2040	443.50	356.75	92198.92
Dec, 2040	441.79	358.46	91840.46
Jan, 2041	440.07	360.18	91480.28
Feb, 2041	438.34	361.91	91118.37
Mar, 2041	436.61	363.64	90754.73
Apr, 2041	434.87	365.38	90389.34
May, 2041	433.12	367.13	90022.21
Jun, 2041	431.36	368.89	89653.32
Jul, 2041	429.59	370.66	89282.66
Aug, 2041	427.81	372.44	88910.22
Sep, 2041	426.03	374.22	88536.00
Oct, 2041	424.23	376.02	88159.98
Nov, 2041	422.43	377.82	87782.16
Dec, 2041	420.62	379.63	87402.54
Jan, 2042	418.80	381.45	87021.09
Feb, 2042	416.98	383.27	86637.82
Mar, 2042	415.14	385.11	86252.71
Apr, 2042	413.29	386.96	85865.75
May, 2042	411.44	388.81	85476.94
Jun, 2042	409.58	390.67	85086.27
Jul, 2042	407.71	392.54	84693.72
Aug, 2042	405.82	394.43	84299.30
Sep, 2042	403.93	396.32	83902.98
Oct, 2042	402.04	398.21	83504.77
Nov, 2042	400.13	400.12	83104.64
Dec, 2042	398.21	402.04	82702.60
Jan, 2043	396.28	403.97	82298.64
Feb, 2043	394.35	405.90	81892.73
Mar, 2043	392.40	407.85	81484.89
Apr, 2043	390.45	409.80	81075.09
May, 2043	388.48	411.77	80663.32
Jun, 2043	386.51	413.74	80249.58
Jul, 2043	384.53	415.72	79833.86
Aug, 2043	382.54	417.71	79416.15
Sep, 2043	380.54	419.71	78996.43
Oct, 2043	378.52	421.73	78574.71
Nov, 2043	376.50	423.75	78150.96
Dec, 2043	374.47	425.78	77725.19
Jan, 2044	372.43	427.82	77297.37
Feb, 2044	370.38	429.87	76867.50
Mar, 2044	368.32	431.93	76435.58
Apr, 2044	366.25	434.00	76001.58
May, 2044	364.17	436.08	75565.50
Jun, 2044	362.08	438.17	75127.34
Jul, 2044	359.99	440.26	74687.07
Aug, 2044	357.88	442.37	74244.70
Sep, 2044	355.76	444.49	73800.20
Oct, 2044	353.63	446.62	73353.58
Nov, 2044	351.49	448.76	72904.82
Dec, 2044	349.34	450.91	72453.90
Jan, 2045	347.17	453.08	72000.83
Feb, 2045	345.00	455.25	71545.58
Mar, 2045	342.82	457.43	71088.15
Apr, 2045	340.63	459.62	70628.53
May, 2045	338.43	461.82	70166.71
Jun, 2045	336.22	464.03	69702.68
Jul, 2045	333.99	466.26	69236.42
Aug, 2045	331.76	468.49	68767.93
Sep, 2045	329.51	470.74	68297.19
Oct, 2045	327.26	472.99	67824.20
Nov, 2045	324.99	475.26	67348.94
Dec, 2045	322.71	477.54	66871.40
Jan, 2046	320.43	479.82	66391.58
Feb, 2046	318.13	482.12	65909.45
Mar, 2046	315.82	484.43	65425.02
Apr, 2046	313.49	486.76	64938.27
May, 2046	311.16	489.09	64449.18
Jun, 2046	308.82	491.43	63957.75
Jul, 2046	306.46	493.79	63463.96
Aug, 2046	304.10	496.15	62967.81
Sep, 2046	301.72	498.53	62469.28
Oct, 2046	299.33	500.92	61968.36
Nov, 2046	296.93	503.32	61465.04
Dec, 2046	294.52	505.73	60959.31
Jan, 2047	292.10	508.15	60451.16
Feb, 2047	289.66	510.59	59940.57
Mar, 2047	287.22	513.03	59427.54
Apr, 2047	284.76	515.49	58912.05
May, 2047	282.29	517.96	58394.08
Jun, 2047	279.80	520.45	57873.64
Jul, 2047	277.31	522.94	57350.70
Aug, 2047	274.81	525.44	56825.25
Sep, 2047	272.29	527.96	56297.29
Oct, 2047	269.76	530.49	55766.80
Nov, 2047	267.22	533.03	55233.76
Dec, 2047	264.66	535.59	54698.18
Jan, 2048	262.10	538.15	54160.02
Feb, 2048	259.52	540.73	53619.29
Mar, 2048	256.93	543.32	53075.96
Apr, 2048	254.32	545.93	52530.04
May, 2048	251.71	548.54	51981.49
Jun, 2048	249.08	551.17	51430.32
Jul, 2048	246.44	553.81	50876.51
Aug, 2048	243.78	556.47	50320.04
Sep, 2048	241.12	559.13	49760.91
Oct, 2048	238.44	561.81	49199.10
Nov, 2048	235.75	564.50	48634.59
Dec, 2048	233.04	567.21	48067.38
Jan, 2049	230.32	569.93	47497.46
Feb, 2049	227.59	572.66	46924.80
Mar, 2049	224.85	575.40	46349.40
Apr, 2049	222.09	578.16	45771.24
May, 2049	219.32	580.93	45190.31
Jun, 2049	216.54	583.71	44606.59
Jul, 2049	213.74	586.51	44020.08
Aug, 2049	210.93	589.32	43430.76
Sep, 2049	208.11	592.14	42838.62
Oct, 2049	205.27	594.98	42243.64
Nov, 2049	202.42	597.83	41645.80
Dec, 2049	199.55	600.70	41045.11
Jan, 2050	196.67	603.58	40441.53
Feb, 2050	193.78	606.47	39835.06
Mar, 2050	190.88	609.37	39225.69
Apr, 2050	187.96	612.29	38613.40
May, 2050	185.02	615.23	37998.17
Jun, 2050	182.07	618.18	37379.99
Jul, 2050	179.11	621.14	36758.86
Aug, 2050	176.14	624.11	36134.74
Sep, 2050	173.15	627.10	35507.64
Oct, 2050	170.14	630.11	34877.53
Nov, 2050	167.12	633.13	34244.40
Dec, 2050	164.09	636.16	33608.24
Jan, 2051	161.04	639.21	32969.03
Feb, 2051	157.98	642.27	32326.75
Mar, 2051	154.90	645.35	31681.40
Apr, 2051	151.81	648.44	31032.96
May, 2051	148.70	651.55	30381.41
Jun, 2051	145.58	654.67	29726.74
Jul, 2051	142.44	657.81	29068.93
Aug, 2051	139.29	660.96	28407.97
Sep, 2051	136.12	664.13	27743.84
Oct, 2051	132.94	667.31	27076.53
Nov, 2051	129.74	670.51	26406.02
Dec, 2051	126.53	673.72	25732.30
Jan, 2052	123.30	676.95	25055.35
Feb, 2052	120.06	680.19	24375.16
Mar, 2052	116.80	683.45	23691.70
Apr, 2052	113.52	686.73	23004.98
May, 2052	110.23	690.02	22314.96
Jun, 2052	106.93	693.32	21621.63
Jul, 2052	103.60	696.65	20924.99
Aug, 2052	100.27	699.98	20225.00
Sep, 2052	96.91	703.34	19521.66
Oct, 2052	93.54	706.71	18814.96
Nov, 2052	90.15	710.10	18104.86
Dec, 2052	86.75	713.50	17391.36
Jan, 2053	83.33	716.92	16674.45
Feb, 2053	79.90	720.35	15954.10
Mar, 2053	76.45	723.80	15230.29
Apr, 2053	72.98	727.27	14503.02
May, 2053	69.49	730.76	13772.26
Jun, 2053	65.99	734.26	13038.01
Jul, 2053	62.47	737.78	12300.23
Aug, 2053	58.94	741.31	11558.92
Sep, 2053	55.39	744.86	10814.06
Oct, 2053	51.82	748.43	10065.62
Nov, 2053	48.23	752.02	9313.60
Dec, 2053	44.63	755.62	8557.98
Jan, 2054	41.01	759.24	7798.74
Feb, 2054	37.37	762.88	7035.86
Mar, 2054	33.71	766.54	6269.32
Apr, 2054	30.04	770.21	5499.11
May, 2054	26.35	773.90	4725.21
Jun, 2054	22.64	777.61	3947.60
Jul, 2054	18.92	781.33	3166.27
Aug, 2054	15.17	785.08	2381.19
Sep, 2054	11.41	788.84	1592.35
Oct, 2054	7.63	792.62	799.73
Nov, 2054	3.83	796.42	3.31