Mortgage Parameters

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

Mortgage Summary

Property Total:	$214,000
Down Payment	$64,200
Mortgage Amount:	$149,800
Mortgage Payment:	$874.19 / month
Estimated Tax:	+ $118.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $993.08 / month
Total Interest Paid:	$164,908.80 over 30 years
Total Tax Paid:	$42,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	717.79	156.40	149643.60
Feb, 2025	717.04	157.15	149486.45
Mar, 2025	716.29	157.90	149328.55
Apr, 2025	715.53	158.66	149169.90
May, 2025	714.77	159.42	149010.48
Jun, 2025	714.01	160.18	148850.30
Jul, 2025	713.24	160.95	148689.35
Aug, 2025	712.47	161.72	148527.63
Sep, 2025	711.69	162.50	148365.13
Oct, 2025	710.92	163.27	148201.86
Nov, 2025	710.13	164.06	148037.80
Dec, 2025	709.35	164.84	147872.96
Jan, 2026	708.56	165.63	147707.33
Feb, 2026	707.76	166.43	147540.90
Mar, 2026	706.97	167.22	147373.68
Apr, 2026	706.17	168.02	147205.66
May, 2026	705.36	168.83	147036.83
Jun, 2026	704.55	169.64	146867.19
Jul, 2026	703.74	170.45	146696.74
Aug, 2026	702.92	171.27	146525.47
Sep, 2026	702.10	172.09	146353.38
Oct, 2026	701.28	172.91	146180.47
Nov, 2026	700.45	173.74	146006.72
Dec, 2026	699.62	174.57	145832.15
Jan, 2027	698.78	175.41	145656.74
Feb, 2027	697.94	176.25	145480.49
Mar, 2027	697.09	177.10	145303.39
Apr, 2027	696.25	177.94	145125.45
May, 2027	695.39	178.80	144946.65
Jun, 2027	694.54	179.65	144766.99
Jul, 2027	693.68	180.51	144586.48
Aug, 2027	692.81	181.38	144405.10
Sep, 2027	691.94	182.25	144222.85
Oct, 2027	691.07	183.12	144039.73
Nov, 2027	690.19	184.00	143855.73
Dec, 2027	689.31	184.88	143670.85
Jan, 2028	688.42	185.77	143485.08
Feb, 2028	687.53	186.66	143298.42
Mar, 2028	686.64	187.55	143110.87
Apr, 2028	685.74	188.45	142922.42
May, 2028	684.84	189.35	142733.07
Jun, 2028	683.93	190.26	142542.81
Jul, 2028	683.02	191.17	142351.63
Aug, 2028	682.10	192.09	142159.55
Sep, 2028	681.18	193.01	141966.54
Oct, 2028	680.26	193.93	141772.60
Nov, 2028	679.33	194.86	141577.74
Dec, 2028	678.39	195.80	141381.94
Jan, 2029	677.46	196.73	141185.21
Feb, 2029	676.51	197.68	140987.53
Mar, 2029	675.57	198.62	140788.91
Apr, 2029	674.61	199.58	140589.33
May, 2029	673.66	200.53	140388.80
Jun, 2029	672.70	201.49	140187.30
Jul, 2029	671.73	202.46	139984.85
Aug, 2029	670.76	203.43	139781.42
Sep, 2029	669.79	204.40	139577.01
Oct, 2029	668.81	205.38	139371.63
Nov, 2029	667.82	206.37	139165.26
Dec, 2029	666.83	207.36	138957.90
Jan, 2030	665.84	208.35	138749.55
Feb, 2030	664.84	209.35	138540.21
Mar, 2030	663.84	210.35	138329.85
Apr, 2030	662.83	211.36	138118.49
May, 2030	661.82	212.37	137906.12
Jun, 2030	660.80	213.39	137692.73
Jul, 2030	659.78	214.41	137478.32
Aug, 2030	658.75	215.44	137262.88
Sep, 2030	657.72	216.47	137046.41
Oct, 2030	656.68	217.51	136828.90
Nov, 2030	655.64	218.55	136610.35
Dec, 2030	654.59	219.60	136390.75
Jan, 2031	653.54	220.65	136170.10
Feb, 2031	652.48	221.71	135948.39
Mar, 2031	651.42	222.77	135725.62
Apr, 2031	650.35	223.84	135501.78
May, 2031	649.28	224.91	135276.87
Jun, 2031	648.20	225.99	135050.88
Jul, 2031	647.12	227.07	134823.81
Aug, 2031	646.03	228.16	134595.65
Sep, 2031	644.94	229.25	134366.40
Oct, 2031	643.84	230.35	134136.05
Nov, 2031	642.74	231.45	133904.59
Dec, 2031	641.63	232.56	133672.03
Jan, 2032	640.51	233.68	133438.35
Feb, 2032	639.39	234.80	133203.55
Mar, 2032	638.27	235.92	132967.63
Apr, 2032	637.14	237.05	132730.58
May, 2032	636.00	238.19	132492.39
Jun, 2032	634.86	239.33	132253.06
Jul, 2032	633.71	240.48	132012.58
Aug, 2032	632.56	241.63	131770.95
Sep, 2032	631.40	242.79	131528.16
Oct, 2032	630.24	243.95	131284.21
Nov, 2032	629.07	245.12	131039.09
Dec, 2032	627.90	246.29	130792.80
Jan, 2033	626.72	247.47	130545.32
Feb, 2033	625.53	248.66	130296.66
Mar, 2033	624.34	249.85	130046.81
Apr, 2033	623.14	251.05	129795.76
May, 2033	621.94	252.25	129543.51
Jun, 2033	620.73	253.46	129290.05
Jul, 2033	619.51	254.68	129035.37
Aug, 2033	618.29	255.90	128779.48
Sep, 2033	617.07	257.12	128522.36
Oct, 2033	615.84	258.35	128264.00
Nov, 2033	614.60	259.59	128004.41
Dec, 2033	613.35	260.84	127743.58
Jan, 2034	612.10	262.09	127481.49
Feb, 2034	610.85	263.34	127218.15
Mar, 2034	609.59	264.60	126953.55
Apr, 2034	608.32	265.87	126687.68
May, 2034	607.05	267.14	126420.53
Jun, 2034	605.77	268.42	126152.11
Jul, 2034	604.48	269.71	125882.39
Aug, 2034	603.19	271.00	125611.39
Sep, 2034	601.89	272.30	125339.09
Oct, 2034	600.58	273.61	125065.48
Nov, 2034	599.27	274.92	124790.56
Dec, 2034	597.95	276.24	124514.33
Jan, 2035	596.63	277.56	124236.77
Feb, 2035	595.30	278.89	123957.88
Mar, 2035	593.96	280.23	123677.66
Apr, 2035	592.62	281.57	123396.09
May, 2035	591.27	282.92	123113.17
Jun, 2035	589.92	284.27	122828.90
Jul, 2035	588.56	285.63	122543.26
Aug, 2035	587.19	287.00	122256.26
Sep, 2035	585.81	288.38	121967.88
Oct, 2035	584.43	289.76	121678.12
Nov, 2035	583.04	291.15	121386.97
Dec, 2035	581.65	292.54	121094.43
Jan, 2036	580.24	293.95	120800.48
Feb, 2036	578.84	295.35	120505.13
Mar, 2036	577.42	296.77	120208.36
Apr, 2036	576.00	298.19	119910.17
May, 2036	574.57	299.62	119610.55
Jun, 2036	573.13	301.06	119309.49
Jul, 2036	571.69	302.50	119006.99
Aug, 2036	570.24	303.95	118703.04
Sep, 2036	568.79	305.40	118397.64
Oct, 2036	567.32	306.87	118090.77
Nov, 2036	565.85	308.34	117782.43
Dec, 2036	564.37	309.82	117472.62
Jan, 2037	562.89	311.30	117161.32
Feb, 2037	561.40	312.79	116848.52
Mar, 2037	559.90	314.29	116534.23
Apr, 2037	558.39	315.80	116218.44
May, 2037	556.88	317.31	115901.13
Jun, 2037	555.36	318.83	115582.30
Jul, 2037	553.83	320.36	115261.94
Aug, 2037	552.30	321.89	114940.04
Sep, 2037	550.75	323.44	114616.61
Oct, 2037	549.20	324.99	114291.62
Nov, 2037	547.65	326.54	113965.08
Dec, 2037	546.08	328.11	113636.97
Jan, 2038	544.51	329.68	113307.29
Feb, 2038	542.93	331.26	112976.03
Mar, 2038	541.34	332.85	112643.19
Apr, 2038	539.75	334.44	112308.75
May, 2038	538.15	336.04	111972.70
Jun, 2038	536.54	337.65	111635.05
Jul, 2038	534.92	339.27	111295.78
Aug, 2038	533.29	340.90	110954.88
Sep, 2038	531.66	342.53	110612.35
Oct, 2038	530.02	344.17	110268.17
Nov, 2038	528.37	345.82	109922.35
Dec, 2038	526.71	347.48	109574.87
Jan, 2039	525.05	349.14	109225.73
Feb, 2039	523.37	350.82	108874.91
Mar, 2039	521.69	352.50	108522.42
Apr, 2039	520.00	354.19	108168.23
May, 2039	518.31	355.88	107812.35
Jun, 2039	516.60	357.59	107454.76
Jul, 2039	514.89	359.30	107095.45
Aug, 2039	513.17	361.02	106734.43
Sep, 2039	511.44	362.75	106371.68
Oct, 2039	509.70	364.49	106007.18
Nov, 2039	507.95	366.24	105640.94
Dec, 2039	506.20	367.99	105272.95
Jan, 2040	504.43	369.76	104903.19
Feb, 2040	502.66	371.53	104531.66
Mar, 2040	500.88	373.31	104158.35
Apr, 2040	499.09	375.10	103783.26
May, 2040	497.29	376.90	103406.36
Jun, 2040	495.49	378.70	103027.66
Jul, 2040	493.67	380.52	102647.14
Aug, 2040	491.85	382.34	102264.81
Sep, 2040	490.02	384.17	101880.63
Oct, 2040	488.18	386.01	101494.62
Nov, 2040	486.33	387.86	101106.76
Dec, 2040	484.47	389.72	100717.04
Jan, 2041	482.60	391.59	100325.45
Feb, 2041	480.73	393.46	99931.99
Mar, 2041	478.84	395.35	99536.64
Apr, 2041	476.95	397.24	99139.40
May, 2041	475.04	399.15	98740.25
Jun, 2041	473.13	401.06	98339.19
Jul, 2041	471.21	402.98	97936.21
Aug, 2041	469.28	404.91	97531.30
Sep, 2041	467.34	406.85	97124.44
Oct, 2041	465.39	408.80	96715.64
Nov, 2041	463.43	410.76	96304.88
Dec, 2041	461.46	412.73	95892.15
Jan, 2042	459.48	414.71	95477.44
Feb, 2042	457.50	416.69	95060.75
Mar, 2042	455.50	418.69	94642.06
Apr, 2042	453.49	420.70	94221.36
May, 2042	451.48	422.71	93798.65
Jun, 2042	449.45	424.74	93373.91
Jul, 2042	447.42	426.77	92947.14
Aug, 2042	445.37	428.82	92518.32
Sep, 2042	443.32	430.87	92087.45
Oct, 2042	441.25	432.94	91654.51
Nov, 2042	439.18	435.01	91219.50
Dec, 2042	437.09	437.10	90782.40
Jan, 2043	435.00	439.19	90343.21
Feb, 2043	432.89	441.30	89901.92
Mar, 2043	430.78	443.41	89458.51
Apr, 2043	428.66	445.53	89012.97
May, 2043	426.52	447.67	88565.30
Jun, 2043	424.38	449.81	88115.49
Jul, 2043	422.22	451.97	87663.52
Aug, 2043	420.05	454.14	87209.38
Sep, 2043	417.88	456.31	86753.07
Oct, 2043	415.69	458.50	86294.57
Nov, 2043	413.49	460.70	85833.88
Dec, 2043	411.29	462.90	85370.97
Jan, 2044	409.07	465.12	84905.85
Feb, 2044	406.84	467.35	84438.50
Mar, 2044	404.60	469.59	83968.91
Apr, 2044	402.35	471.84	83497.08
May, 2044	400.09	474.10	83022.98
Jun, 2044	397.82	476.37	82546.60
Jul, 2044	395.54	478.65	82067.95
Aug, 2044	393.24	480.95	81587.00
Sep, 2044	390.94	483.25	81103.75
Oct, 2044	388.62	485.57	80618.18
Nov, 2044	386.30	487.89	80130.29
Dec, 2044	383.96	490.23	79640.05
Jan, 2045	381.61	492.58	79147.47
Feb, 2045	379.25	494.94	78652.53
Mar, 2045	376.88	497.31	78155.22
Apr, 2045	374.49	499.70	77655.52
May, 2045	372.10	502.09	77153.43
Jun, 2045	369.69	504.50	76648.94
Jul, 2045	367.28	506.91	76142.02
Aug, 2045	364.85	509.34	75632.68
Sep, 2045	362.41	511.78	75120.90
Oct, 2045	359.95	514.24	74606.66
Nov, 2045	357.49	516.70	74089.96
Dec, 2045	355.01	519.18	73570.78
Jan, 2046	352.53	521.66	73049.12
Feb, 2046	350.03	524.16	72524.96
Mar, 2046	347.52	526.67	71998.28
Apr, 2046	344.99	529.20	71469.08
May, 2046	342.46	531.73	70937.35
Jun, 2046	339.91	534.28	70403.07
Jul, 2046	337.35	536.84	69866.23
Aug, 2046	334.78	539.41	69326.81
Sep, 2046	332.19	542.00	68784.81
Oct, 2046	329.59	544.60	68240.22
Nov, 2046	326.98	547.21	67693.01
Dec, 2046	324.36	549.83	67143.18
Jan, 2047	321.73	552.46	66590.72
Feb, 2047	319.08	555.11	66035.61
Mar, 2047	316.42	557.77	65477.84
Apr, 2047	313.75	560.44	64917.40
May, 2047	311.06	563.13	64354.27
Jun, 2047	308.36	565.83	63788.45
Jul, 2047	305.65	568.54	63219.91
Aug, 2047	302.93	571.26	62648.65
Sep, 2047	300.19	574.00	62074.65
Oct, 2047	297.44	576.75	61497.90
Nov, 2047	294.68	579.51	60918.39
Dec, 2047	291.90	582.29	60336.10
Jan, 2048	289.11	585.08	59751.02
Feb, 2048	286.31	587.88	59163.14
Mar, 2048	283.49	590.70	58572.44
Apr, 2048	280.66	593.53	57978.91
May, 2048	277.82	596.37	57382.53
Jun, 2048	274.96	599.23	56783.30
Jul, 2048	272.09	602.10	56181.20
Aug, 2048	269.20	604.99	55576.21
Sep, 2048	266.30	607.89	54968.32
Oct, 2048	263.39	610.80	54357.52
Nov, 2048	260.46	613.73	53743.80
Dec, 2048	257.52	616.67	53127.13
Jan, 2049	254.57	619.62	52507.50
Feb, 2049	251.60	622.59	51884.91
Mar, 2049	248.62	625.57	51259.34
Apr, 2049	245.62	628.57	50630.77
May, 2049	242.61	631.58	49999.18
Jun, 2049	239.58	634.61	49364.57
Jul, 2049	236.54	637.65	48726.92
Aug, 2049	233.48	640.71	48086.21
Sep, 2049	230.41	643.78	47442.44
Oct, 2049	227.33	646.86	46795.57
Nov, 2049	224.23	649.96	46145.61
Dec, 2049	221.11	653.08	45492.54
Jan, 2050	217.99	656.20	44836.33
Feb, 2050	214.84	659.35	44176.98
Mar, 2050	211.68	662.51	43514.47
Apr, 2050	208.51	665.68	42848.79
May, 2050	205.32	668.87	42179.92
Jun, 2050	202.11	672.08	41507.84
Jul, 2050	198.89	675.30	40832.54
Aug, 2050	195.66	678.53	40154.01
Sep, 2050	192.40	681.79	39472.22
Oct, 2050	189.14	685.05	38787.17
Nov, 2050	185.86	688.33	38098.84
Dec, 2050	182.56	691.63	37407.20
Jan, 2051	179.24	694.95	36712.26
Feb, 2051	175.91	698.28	36013.98
Mar, 2051	172.57	701.62	35312.36
Apr, 2051	169.21	704.98	34607.37
May, 2051	165.83	708.36	33899.01
Jun, 2051	162.43	711.76	33187.25
Jul, 2051	159.02	715.17	32472.08
Aug, 2051	155.60	718.59	31753.49
Sep, 2051	152.15	722.04	31031.45
Oct, 2051	148.69	725.50	30305.95
Nov, 2051	145.22	728.97	29576.98
Dec, 2051	141.72	732.47	28844.51
Jan, 2052	138.21	735.98	28108.54
Feb, 2052	134.69	739.50	27369.03
Mar, 2052	131.14	743.05	26625.99
Apr, 2052	127.58	746.61	25879.38
May, 2052	124.01	750.18	25129.19
Jun, 2052	120.41	753.78	24375.41
Jul, 2052	116.80	757.39	23618.02
Aug, 2052	113.17	761.02	22857.00
Sep, 2052	109.52	764.67	22092.34
Oct, 2052	105.86	768.33	21324.00
Nov, 2052	102.18	772.01	20551.99
Dec, 2052	98.48	775.71	19776.28
Jan, 2053	94.76	779.43	18996.85
Feb, 2053	91.03	783.16	18213.69
Mar, 2053	87.27	786.92	17426.77
Apr, 2053	83.50	790.69	16636.09
May, 2053	79.71	794.48	15841.61
Jun, 2053	75.91	798.28	15043.33
Jul, 2053	72.08	802.11	14241.22
Aug, 2053	68.24	805.95	13435.27
Sep, 2053	64.38	809.81	12625.46
Oct, 2053	60.50	813.69	11811.76
Nov, 2053	56.60	817.59	10994.17
Dec, 2053	52.68	821.51	10172.66
Jan, 2054	48.74	825.45	9347.22
Feb, 2054	44.79	829.40	8517.82
Mar, 2054	40.81	833.38	7684.44
Apr, 2054	36.82	837.37	6847.07
May, 2054	32.81	841.38	6005.69
Jun, 2054	28.78	845.41	5160.28
Jul, 2054	24.73	849.46	4310.81
Aug, 2054	20.66	853.53	3457.28
Sep, 2054	16.57	857.62	2599.66
Oct, 2054	12.46	861.73	1737.92
Nov, 2054	8.33	865.86	872.06
Dec, 2054	4.18	870.01	2.05