Mortgage Parameters

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

Mortgage Summary

Property Total:	$185,000
Down Payment	$55,500
Mortgage Amount:	$129,500
Mortgage Payment:	$755.73 / month
Estimated Tax:	+ $102.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $858.51 / month
Total Interest Paid:	$142,563.60 over 30 years
Total Tax Paid:	$37,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Mar, 2025	620.52	135.21	129364.79
Apr, 2025	619.87	135.86	129228.93
May, 2025	619.22	136.51	129092.43
Jun, 2025	618.57	137.16	128955.26
Jul, 2025	617.91	137.82	128817.44
Aug, 2025	617.25	138.48	128678.96
Sep, 2025	616.59	139.14	128539.82
Oct, 2025	615.92	139.81	128400.01
Nov, 2025	615.25	140.48	128259.53
Dec, 2025	614.58	141.15	128118.38
Jan, 2026	613.90	141.83	127976.55
Feb, 2026	613.22	142.51	127834.04
Mar, 2026	612.54	143.19	127690.85
Apr, 2026	611.85	143.88	127546.97
May, 2026	611.16	144.57	127402.40
Jun, 2026	610.47	145.26	127257.14
Jul, 2026	609.77	145.96	127111.19
Aug, 2026	609.07	146.66	126964.53
Sep, 2026	608.37	147.36	126817.17
Oct, 2026	607.67	148.06	126669.11
Nov, 2026	606.96	148.77	126520.33
Dec, 2026	606.24	149.49	126370.85
Jan, 2027	605.53	150.20	126220.64
Feb, 2027	604.81	150.92	126069.72
Mar, 2027	604.08	151.65	125918.08
Apr, 2027	603.36	152.37	125765.70
May, 2027	602.63	153.10	125612.60
Jun, 2027	601.89	153.84	125458.76
Jul, 2027	601.16	154.57	125304.19
Aug, 2027	600.42	155.31	125148.88
Sep, 2027	599.67	156.06	124992.82
Oct, 2027	598.92	156.81	124836.01
Nov, 2027	598.17	157.56	124678.45
Dec, 2027	597.42	158.31	124520.14
Jan, 2028	596.66	159.07	124361.07
Feb, 2028	595.90	159.83	124201.24
Mar, 2028	595.13	160.60	124040.64
Apr, 2028	594.36	161.37	123879.27
May, 2028	593.59	162.14	123717.13
Jun, 2028	592.81	162.92	123554.21
Jul, 2028	592.03	163.70	123390.51
Aug, 2028	591.25	164.48	123226.03
Sep, 2028	590.46	165.27	123060.75
Oct, 2028	589.67	166.06	122894.69
Nov, 2028	588.87	166.86	122727.83
Dec, 2028	588.07	167.66	122560.17
Jan, 2029	587.27	168.46	122391.71
Feb, 2029	586.46	169.27	122222.44
Mar, 2029	585.65	170.08	122052.36
Apr, 2029	584.83	170.90	121881.46
May, 2029	584.02	171.71	121709.75
Jun, 2029	583.19	172.54	121537.21
Jul, 2029	582.37	173.36	121363.85
Aug, 2029	581.54	174.19	121189.65
Sep, 2029	580.70	175.03	121014.62
Oct, 2029	579.86	175.87	120838.75
Nov, 2029	579.02	176.71	120662.04
Dec, 2029	578.17	177.56	120484.49
Jan, 2030	577.32	178.41	120306.08
Feb, 2030	576.47	179.26	120126.81
Mar, 2030	575.61	180.12	119946.69
Apr, 2030	574.74	180.99	119765.71
May, 2030	573.88	181.85	119583.85
Jun, 2030	573.01	182.72	119401.13
Jul, 2030	572.13	183.60	119217.53
Aug, 2030	571.25	184.48	119033.05
Sep, 2030	570.37	185.36	118847.69
Oct, 2030	569.48	186.25	118661.44
Nov, 2030	568.59	187.14	118474.29
Dec, 2030	567.69	188.04	118286.25
Jan, 2031	566.79	188.94	118097.31
Feb, 2031	565.88	189.85	117907.46
Mar, 2031	564.97	190.76	117716.71
Apr, 2031	564.06	191.67	117525.03
May, 2031	563.14	192.59	117332.45
Jun, 2031	562.22	193.51	117138.93
Jul, 2031	561.29	194.44	116944.49
Aug, 2031	560.36	195.37	116749.12
Sep, 2031	559.42	196.31	116552.82
Oct, 2031	558.48	197.25	116355.57
Nov, 2031	557.54	198.19	116157.38
Dec, 2031	556.59	199.14	115958.23
Jan, 2032	555.63	200.10	115758.14
Feb, 2032	554.67	201.06	115557.08
Mar, 2032	553.71	202.02	115355.06
Apr, 2032	552.74	202.99	115152.07
May, 2032	551.77	203.96	114948.11
Jun, 2032	550.79	204.94	114743.18
Jul, 2032	549.81	205.92	114537.26
Aug, 2032	548.82	206.91	114330.35
Sep, 2032	547.83	207.90	114122.46
Oct, 2032	546.84	208.89	113913.56
Nov, 2032	545.84	209.89	113703.67
Dec, 2032	544.83	210.90	113492.77
Jan, 2033	543.82	211.91	113280.86
Feb, 2033	542.80	212.93	113067.93
Mar, 2033	541.78	213.95	112853.99
Apr, 2033	540.76	214.97	112639.01
May, 2033	539.73	216.00	112423.01
Jun, 2033	538.69	217.04	112205.98
Jul, 2033	537.65	218.08	111987.90
Aug, 2033	536.61	219.12	111768.78
Sep, 2033	535.56	220.17	111548.61
Oct, 2033	534.50	221.23	111327.38
Nov, 2033	533.44	222.29	111105.10
Dec, 2033	532.38	223.35	110881.74
Jan, 2034	531.31	224.42	110657.32
Feb, 2034	530.23	225.50	110431.83
Mar, 2034	529.15	226.58	110205.25
Apr, 2034	528.07	227.66	109977.58
May, 2034	526.98	228.75	109748.83
Jun, 2034	525.88	229.85	109518.98
Jul, 2034	524.78	230.95	109288.03
Aug, 2034	523.67	232.06	109055.97
Sep, 2034	522.56	233.17	108822.80
Oct, 2034	521.44	234.29	108588.51
Nov, 2034	520.32	235.41	108353.10
Dec, 2034	519.19	236.54	108116.57
Jan, 2035	518.06	237.67	107878.89
Feb, 2035	516.92	238.81	107640.08
Mar, 2035	515.78	239.95	107400.13
Apr, 2035	514.63	241.10	107159.02
May, 2035	513.47	242.26	106916.76
Jun, 2035	512.31	243.42	106673.34
Jul, 2035	511.14	244.59	106428.76
Aug, 2035	509.97	245.76	106183.00
Sep, 2035	508.79	246.94	105936.06
Oct, 2035	507.61	248.12	105687.94
Nov, 2035	506.42	249.31	105438.63
Dec, 2035	505.23	250.50	105188.13
Jan, 2036	504.03	251.70	104936.43
Feb, 2036	502.82	252.91	104683.52
Mar, 2036	501.61	254.12	104429.40
Apr, 2036	500.39	255.34	104174.06
May, 2036	499.17	256.56	103917.49
Jun, 2036	497.94	257.79	103659.70
Jul, 2036	496.70	259.03	103400.67
Aug, 2036	495.46	260.27	103140.41
Sep, 2036	494.21	261.52	102878.89
Oct, 2036	492.96	262.77	102616.12
Nov, 2036	491.70	264.03	102352.09
Dec, 2036	490.44	265.29	102086.80
Jan, 2037	489.17	266.56	101820.24
Feb, 2037	487.89	267.84	101552.40
Mar, 2037	486.61	269.12	101283.27
Apr, 2037	485.32	270.41	101012.86
May, 2037	484.02	271.71	100741.15
Jun, 2037	482.72	273.01	100468.13
Jul, 2037	481.41	274.32	100193.81
Aug, 2037	480.10	275.63	99918.18
Sep, 2037	478.77	276.96	99641.22
Oct, 2037	477.45	278.28	99362.94
Nov, 2037	476.11	279.62	99083.33
Dec, 2037	474.77	280.96	98802.37
Jan, 2038	473.43	282.30	98520.07
Feb, 2038	472.08	283.65	98236.41
Mar, 2038	470.72	285.01	97951.40
Apr, 2038	469.35	286.38	97665.02
May, 2038	467.98	287.75	97377.27
Jun, 2038	466.60	289.13	97088.14
Jul, 2038	465.21	290.52	96797.62
Aug, 2038	463.82	291.91	96505.71
Sep, 2038	462.42	293.31	96212.41
Oct, 2038	461.02	294.71	95917.69
Nov, 2038	459.61	296.12	95621.57
Dec, 2038	458.19	297.54	95324.03
Jan, 2039	456.76	298.97	95025.06
Feb, 2039	455.33	300.40	94724.66
Mar, 2039	453.89	301.84	94422.82
Apr, 2039	452.44	303.29	94119.53
May, 2039	450.99	304.74	93814.79
Jun, 2039	449.53	306.20	93508.59
Jul, 2039	448.06	307.67	93200.92
Aug, 2039	446.59	309.14	92891.78
Sep, 2039	445.11	310.62	92581.15
Oct, 2039	443.62	312.11	92269.04
Nov, 2039	442.12	313.61	91955.43
Dec, 2039	440.62	315.11	91640.32
Jan, 2040	439.11	316.62	91323.70
Feb, 2040	437.59	318.14	91005.57
Mar, 2040	436.07	319.66	90685.90
Apr, 2040	434.54	321.19	90364.71
May, 2040	433.00	322.73	90041.98
Jun, 2040	431.45	324.28	89717.70
Jul, 2040	429.90	325.83	89391.87
Aug, 2040	428.34	327.39	89064.47
Sep, 2040	426.77	328.96	88735.51
Oct, 2040	425.19	330.54	88404.97
Nov, 2040	423.61	332.12	88072.85
Dec, 2040	422.02	333.71	87739.13
Jan, 2041	420.42	335.31	87403.82
Feb, 2041	418.81	336.92	87066.90
Mar, 2041	417.20	338.53	86728.37
Apr, 2041	415.57	340.16	86388.21
May, 2041	413.94	341.79	86046.42
Jun, 2041	412.31	343.42	85703.00
Jul, 2041	410.66	345.07	85357.93
Aug, 2041	409.01	346.72	85011.21
Sep, 2041	407.35	348.38	84662.82
Oct, 2041	405.68	350.05	84312.77
Nov, 2041	404.00	351.73	83961.04
Dec, 2041	402.31	353.42	83607.62
Jan, 2042	400.62	355.11	83252.51
Feb, 2042	398.92	356.81	82895.70
Mar, 2042	397.21	358.52	82537.18
Apr, 2042	395.49	360.24	82176.94
May, 2042	393.76	361.97	81814.97
Jun, 2042	392.03	363.70	81451.27
Jul, 2042	390.29	365.44	81085.83
Aug, 2042	388.54	367.19	80718.63
Sep, 2042	386.78	368.95	80349.68
Oct, 2042	385.01	370.72	79978.96
Nov, 2042	383.23	372.50	79606.46
Dec, 2042	381.45	374.28	79232.18
Jan, 2043	379.65	376.08	78856.10
Feb, 2043	377.85	377.88	78478.23
Mar, 2043	376.04	379.69	78098.54
Apr, 2043	374.22	381.51	77717.03
May, 2043	372.39	383.34	77333.69
Jun, 2043	370.56	385.17	76948.52
Jul, 2043	368.71	387.02	76561.50
Aug, 2043	366.86	388.87	76172.63
Sep, 2043	364.99	390.74	75781.89
Oct, 2043	363.12	392.61	75389.29
Nov, 2043	361.24	394.49	74994.80
Dec, 2043	359.35	396.38	74598.42
Jan, 2044	357.45	398.28	74200.14
Feb, 2044	355.54	400.19	73799.95
Mar, 2044	353.62	402.11	73397.84
Apr, 2044	351.70	404.03	72993.81
May, 2044	349.76	405.97	72587.84
Jun, 2044	347.82	407.91	72179.93
Jul, 2044	345.86	409.87	71770.06
Aug, 2044	343.90	411.83	71358.23
Sep, 2044	341.92	413.81	70944.43
Oct, 2044	339.94	415.79	70528.64
Nov, 2044	337.95	417.78	70110.86
Dec, 2044	335.95	419.78	69691.08
Jan, 2045	333.94	421.79	69269.28
Feb, 2045	331.92	423.81	68845.47
Mar, 2045	329.88	425.85	68419.62
Apr, 2045	327.84	427.89	67991.74
May, 2045	325.79	429.94	67561.80
Jun, 2045	323.73	432.00	67129.80
Jul, 2045	321.66	434.07	66695.74
Aug, 2045	319.58	436.15	66259.59
Sep, 2045	317.49	438.24	65821.36
Oct, 2045	315.39	440.34	65381.02
Nov, 2045	313.28	442.45	64938.57
Dec, 2045	311.16	444.57	64494.01
Jan, 2046	309.03	446.70	64047.31
Feb, 2046	306.89	448.84	63598.47
Mar, 2046	304.74	450.99	63147.49
Apr, 2046	302.58	453.15	62694.34
May, 2046	300.41	455.32	62239.02
Jun, 2046	298.23	457.50	61781.52
Jul, 2046	296.04	459.69	61321.82
Aug, 2046	293.83	461.90	60859.93
Sep, 2046	291.62	464.11	60395.82
Oct, 2046	289.40	466.33	59929.49
Nov, 2046	287.16	468.57	59460.92
Dec, 2046	284.92	470.81	58990.10
Jan, 2047	282.66	473.07	58517.04
Feb, 2047	280.39	475.34	58041.70
Mar, 2047	278.12	477.61	57564.09
Apr, 2047	275.83	479.90	57084.18
May, 2047	273.53	482.20	56601.98
Jun, 2047	271.22	484.51	56117.47
Jul, 2047	268.90	486.83	55630.64
Aug, 2047	266.56	489.17	55141.47
Sep, 2047	264.22	491.51	54649.96
Oct, 2047	261.86	493.87	54156.09
Nov, 2047	259.50	496.23	53659.86
Dec, 2047	257.12	498.61	53161.25
Jan, 2048	254.73	501.00	52660.25
Feb, 2048	252.33	503.40	52156.85
Mar, 2048	249.92	505.81	51651.04
Apr, 2048	247.49	508.24	51142.81
May, 2048	245.06	510.67	50632.13
Jun, 2048	242.61	513.12	50119.02
Jul, 2048	240.15	515.58	49603.44
Aug, 2048	237.68	518.05	49085.39
Sep, 2048	235.20	520.53	48564.86
Oct, 2048	232.71	523.02	48041.84
Nov, 2048	230.20	525.53	47516.31
Dec, 2048	227.68	528.05	46988.26
Jan, 2049	225.15	530.58	46457.69
Feb, 2049	222.61	533.12	45924.57
Mar, 2049	220.06	535.67	45388.89
Apr, 2049	217.49	538.24	44850.65
May, 2049	214.91	540.82	44309.83
Jun, 2049	212.32	543.41	43766.42
Jul, 2049	209.71	546.02	43220.40
Aug, 2049	207.10	548.63	42671.77
Sep, 2049	204.47	551.26	42120.51
Oct, 2049	201.83	553.90	41566.61
Nov, 2049	199.17	556.56	41010.05
Dec, 2049	196.51	559.22	40450.83
Jan, 2050	193.83	561.90	39888.92
Feb, 2050	191.13	564.60	39324.33
Mar, 2050	188.43	567.30	38757.03
Apr, 2050	185.71	570.02	38187.01
May, 2050	182.98	572.75	37614.26
Jun, 2050	180.23	575.50	37038.76
Jul, 2050	177.48	578.25	36460.51
Aug, 2050	174.71	581.02	35879.48
Sep, 2050	171.92	583.81	35295.68
Oct, 2050	169.13	586.60	34709.07
Nov, 2050	166.31	589.42	34119.66
Dec, 2050	163.49	592.24	33527.42
Jan, 2051	160.65	595.08	32932.34
Feb, 2051	157.80	597.93	32334.41
Mar, 2051	154.94	600.79	31733.62
Apr, 2051	152.06	603.67	31129.94
May, 2051	149.16	606.57	30523.38
Jun, 2051	146.26	609.47	29913.90
Jul, 2051	143.34	612.39	29301.51
Aug, 2051	140.40	615.33	28686.18
Sep, 2051	137.45	618.28	28067.91
Oct, 2051	134.49	621.24	27446.67
Nov, 2051	131.52	624.21	26822.46
Dec, 2051	128.52	627.21	26195.25
Jan, 2052	125.52	630.21	25565.04
Feb, 2052	122.50	633.23	24931.81
Mar, 2052	119.46	636.27	24295.54
Apr, 2052	116.42	639.31	23656.23
May, 2052	113.35	642.38	23013.85
Jun, 2052	110.27	645.46	22368.40
Jul, 2052	107.18	648.55	21719.85
Aug, 2052	104.07	651.66	21068.19
Sep, 2052	100.95	654.78	20413.42
Oct, 2052	97.81	657.92	19755.50
Nov, 2052	94.66	661.07	19094.43
Dec, 2052	91.49	664.24	18430.20
Jan, 2053	88.31	667.42	17762.78
Feb, 2053	85.11	670.62	17092.16
Mar, 2053	81.90	673.83	16418.33
Apr, 2053	78.67	677.06	15741.27
May, 2053	75.43	680.30	15060.97
Jun, 2053	72.17	683.56	14377.41
Jul, 2053	68.89	686.84	13690.57
Aug, 2053	65.60	690.13	13000.44
Sep, 2053	62.29	693.44	12307.00
Oct, 2053	58.97	696.76	11610.24
Nov, 2053	55.63	700.10	10910.15
Dec, 2053	52.28	703.45	10206.69
Jan, 2054	48.91	706.82	9499.87
Feb, 2054	45.52	710.21	8789.66
Mar, 2054	42.12	713.61	8076.05
Apr, 2054	38.70	717.03	7359.02
May, 2054	35.26	720.47	6638.55
Jun, 2054	31.81	723.92	5914.63
Jul, 2054	28.34	727.39	5187.24
Aug, 2054	24.86	730.87	4456.36
Sep, 2054	21.35	734.38	3721.99
Oct, 2054	17.83	737.90	2984.09
Nov, 2054	14.30	741.43	2242.66
Dec, 2054	10.75	744.98	1497.68
Jan, 2055	7.18	748.55	749.12
Feb, 2055	3.59	752.14	0