Mortgage Parameters

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

Mortgage Summary

Property Total:	$220,000
Down Payment	$66,000
Mortgage Amount:	$154,000
Mortgage Payment:	$898.70 / month
Estimated Tax:	+ $122.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,020.92 / month
Total Interest Paid:	$169,531.20 over 30 years
Total Tax Paid:	$44,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	737.92	160.78	153839.22
Oct, 2024	737.15	161.55	153677.66
Nov, 2024	736.37	162.33	153515.34
Dec, 2024	735.59	163.11	153352.23
Jan, 2025	734.81	163.89	153188.34
Feb, 2025	734.03	164.67	153023.67
Mar, 2025	733.24	165.46	152858.21
Apr, 2025	732.45	166.25	152691.95
May, 2025	731.65	167.05	152524.90
Jun, 2025	730.85	167.85	152357.05
Jul, 2025	730.04	168.66	152188.40
Aug, 2025	729.24	169.46	152018.93
Sep, 2025	728.42	170.28	151848.66
Oct, 2025	727.61	171.09	151677.56
Nov, 2025	726.79	171.91	151505.65
Dec, 2025	725.96	172.74	151332.92
Jan, 2026	725.14	173.56	151159.35
Feb, 2026	724.31	174.39	150984.96
Mar, 2026	723.47	175.23	150809.73
Apr, 2026	722.63	176.07	150633.66
May, 2026	721.79	176.91	150456.74
Jun, 2026	720.94	177.76	150278.98
Jul, 2026	720.09	178.61	150100.37
Aug, 2026	719.23	179.47	149920.90
Sep, 2026	718.37	180.33	149740.57
Oct, 2026	717.51	181.19	149559.38
Nov, 2026	716.64	182.06	149377.32
Dec, 2026	715.77	182.93	149194.38
Jan, 2027	714.89	183.81	149010.57
Feb, 2027	714.01	184.69	148825.88
Mar, 2027	713.12	185.58	148640.31
Apr, 2027	712.23	186.47	148453.84
May, 2027	711.34	187.36	148266.48
Jun, 2027	710.44	188.26	148078.23
Jul, 2027	709.54	189.16	147889.07
Aug, 2027	708.64	190.06	147699.00
Sep, 2027	707.72	190.98	147508.03
Oct, 2027	706.81	191.89	147316.14
Nov, 2027	705.89	192.81	147123.33
Dec, 2027	704.97	193.73	146929.59
Jan, 2028	704.04	194.66	146734.93
Feb, 2028	703.10	195.60	146539.33
Mar, 2028	702.17	196.53	146342.80
Apr, 2028	701.23	197.47	146145.33
May, 2028	700.28	198.42	145946.91
Jun, 2028	699.33	199.37	145747.54
Jul, 2028	698.37	200.33	145547.21
Aug, 2028	697.41	201.29	145345.92
Sep, 2028	696.45	202.25	145143.67
Oct, 2028	695.48	203.22	144940.45
Nov, 2028	694.51	204.19	144736.26
Dec, 2028	693.53	205.17	144531.09
Jan, 2029	692.54	206.16	144324.93
Feb, 2029	691.56	207.14	144117.79
Mar, 2029	690.56	208.14	143909.65
Apr, 2029	689.57	209.13	143700.52
May, 2029	688.56	210.14	143490.39
Jun, 2029	687.56	211.14	143279.24
Jul, 2029	686.55	212.15	143067.09
Aug, 2029	685.53	213.17	142853.92
Sep, 2029	684.51	214.19	142639.73
Oct, 2029	683.48	215.22	142424.51
Nov, 2029	682.45	216.25	142208.26
Dec, 2029	681.41	217.29	141990.98
Jan, 2030	680.37	218.33	141772.65
Feb, 2030	679.33	219.37	141553.28
Mar, 2030	678.28	220.42	141332.85
Apr, 2030	677.22	221.48	141111.37
May, 2030	676.16	222.54	140888.83
Jun, 2030	675.09	223.61	140665.22
Jul, 2030	674.02	224.68	140440.54
Aug, 2030	672.94	225.76	140214.79
Sep, 2030	671.86	226.84	139987.95
Oct, 2030	670.78	227.92	139760.03
Nov, 2030	669.68	229.02	139531.01
Dec, 2030	668.59	230.11	139300.90
Jan, 2031	667.48	231.22	139069.68
Feb, 2031	666.38	232.32	138837.36
Mar, 2031	665.26	233.44	138603.92
Apr, 2031	664.14	234.56	138369.36
May, 2031	663.02	235.68	138133.68
Jun, 2031	661.89	236.81	137896.87
Jul, 2031	660.76	237.94	137658.93
Aug, 2031	659.62	239.08	137419.84
Sep, 2031	658.47	240.23	137179.61
Oct, 2031	657.32	241.38	136938.23
Nov, 2031	656.16	242.54	136695.69
Dec, 2031	655.00	243.70	136452.00
Jan, 2032	653.83	244.87	136207.13
Feb, 2032	652.66	246.04	135961.09
Mar, 2032	651.48	247.22	135713.87
Apr, 2032	650.30	248.40	135465.46
May, 2032	649.11	249.59	135215.87
Jun, 2032	647.91	250.79	134965.08
Jul, 2032	646.71	251.99	134713.09
Aug, 2032	645.50	253.20	134459.89
Sep, 2032	644.29	254.41	134205.47
Oct, 2032	643.07	255.63	133949.84
Nov, 2032	641.84	256.86	133692.98
Dec, 2032	640.61	258.09	133434.90
Jan, 2033	639.38	259.32	133175.57
Feb, 2033	638.13	260.57	132915.00
Mar, 2033	636.88	261.82	132653.19
Apr, 2033	635.63	263.07	132390.12
May, 2033	634.37	264.33	132125.79
Jun, 2033	633.10	265.60	131860.19
Jul, 2033	631.83	266.87	131593.32
Aug, 2033	630.55	268.15	131325.17
Sep, 2033	629.27	269.43	131055.74
Oct, 2033	627.98	270.72	130785.01
Nov, 2033	626.68	272.02	130512.99
Dec, 2033	625.37	273.33	130239.67
Jan, 2034	624.07	274.63	129965.03
Feb, 2034	622.75	275.95	129689.08
Mar, 2034	621.43	277.27	129411.81
Apr, 2034	620.10	278.60	129133.21
May, 2034	618.76	279.94	128853.27
Jun, 2034	617.42	281.28	128571.99
Jul, 2034	616.07	282.63	128289.36
Aug, 2034	614.72	283.98	128005.38
Sep, 2034	613.36	285.34	127720.04
Oct, 2034	611.99	286.71	127433.34
Nov, 2034	610.62	288.08	127145.25
Dec, 2034	609.24	289.46	126855.79
Jan, 2035	607.85	290.85	126564.94
Feb, 2035	606.46	292.24	126272.70
Mar, 2035	605.06	293.64	125979.06
Apr, 2035	603.65	295.05	125684.01
May, 2035	602.24	296.46	125387.54
Jun, 2035	600.82	297.88	125089.66
Jul, 2035	599.39	299.31	124790.34
Aug, 2035	597.95	300.75	124489.60
Sep, 2035	596.51	302.19	124187.41
Oct, 2035	595.06	303.64	123883.78
Nov, 2035	593.61	305.09	123578.69
Dec, 2035	592.15	306.55	123272.13
Jan, 2036	590.68	308.02	122964.11
Feb, 2036	589.20	309.50	122654.62
Mar, 2036	587.72	310.98	122343.64
Apr, 2036	586.23	312.47	122031.17
May, 2036	584.73	313.97	121717.20
Jun, 2036	583.23	315.47	121401.73
Jul, 2036	581.72	316.98	121084.74
Aug, 2036	580.20	318.50	120766.24
Sep, 2036	578.67	320.03	120446.21
Oct, 2036	577.14	321.56	120124.65
Nov, 2036	575.60	323.10	119801.55
Dec, 2036	574.05	324.65	119476.90
Jan, 2037	572.49	326.21	119150.69
Feb, 2037	570.93	327.77	118822.92
Mar, 2037	569.36	329.34	118493.58
Apr, 2037	567.78	330.92	118162.66
May, 2037	566.20	332.50	117830.16
Jun, 2037	564.60	334.10	117496.06
Jul, 2037	563.00	335.70	117160.36
Aug, 2037	561.39	337.31	116823.06
Sep, 2037	559.78	338.92	116484.13
Oct, 2037	558.15	340.55	116143.59
Nov, 2037	556.52	342.18	115801.41
Dec, 2037	554.88	343.82	115457.59
Jan, 2038	553.23	345.47	115112.12
Feb, 2038	551.58	347.12	114765.00
Mar, 2038	549.92	348.78	114416.22
Apr, 2038	548.24	350.46	114065.76
May, 2038	546.57	352.13	113713.63
Jun, 2038	544.88	353.82	113359.81
Jul, 2038	543.18	355.52	113004.29
Aug, 2038	541.48	357.22	112647.07
Sep, 2038	539.77	358.93	112288.13
Oct, 2038	538.05	360.65	111927.48
Nov, 2038	536.32	362.38	111565.10
Dec, 2038	534.58	364.12	111200.98
Jan, 2039	532.84	365.86	110835.12
Feb, 2039	531.08	367.62	110467.51
Mar, 2039	529.32	369.38	110098.13
Apr, 2039	527.55	371.15	109726.98
May, 2039	525.78	372.92	109354.06
Jun, 2039	523.99	374.71	108979.35
Jul, 2039	522.19	376.51	108602.84
Aug, 2039	520.39	378.31	108224.53
Sep, 2039	518.58	380.12	107844.40
Oct, 2039	516.75	381.95	107462.46
Nov, 2039	514.92	383.78	107078.68
Dec, 2039	513.09	385.61	106693.07
Jan, 2040	511.24	387.46	106305.61
Feb, 2040	509.38	389.32	105916.29
Mar, 2040	507.52	391.18	105525.10
Apr, 2040	505.64	393.06	105132.04
May, 2040	503.76	394.94	104737.10
Jun, 2040	501.87	396.83	104340.27
Jul, 2040	499.96	398.74	103941.53
Aug, 2040	498.05	400.65	103540.88
Sep, 2040	496.13	402.57	103138.32
Oct, 2040	494.20	404.50	102733.82
Nov, 2040	492.27	406.43	102327.39
Dec, 2040	490.32	408.38	101919.01
Jan, 2041	488.36	410.34	101508.67
Feb, 2041	486.40	412.30	101096.36
Mar, 2041	484.42	414.28	100682.08
Apr, 2041	482.43	416.27	100265.82
May, 2041	480.44	418.26	99847.56
Jun, 2041	478.44	420.26	99427.30
Jul, 2041	476.42	422.28	99005.02
Aug, 2041	474.40	424.30	98580.72
Sep, 2041	472.37	426.33	98154.38
Oct, 2041	470.32	428.38	97726.01
Nov, 2041	468.27	430.43	97295.58
Dec, 2041	466.21	432.49	96863.08
Jan, 2042	464.14	434.56	96428.52
Feb, 2042	462.05	436.65	95991.87
Mar, 2042	459.96	438.74	95553.13
Apr, 2042	457.86	440.84	95112.29
May, 2042	455.75	442.95	94669.34
Jun, 2042	453.62	445.08	94224.26
Jul, 2042	451.49	447.21	93777.05
Aug, 2042	449.35	449.35	93327.70
Sep, 2042	447.20	451.50	92876.20
Oct, 2042	445.03	453.67	92422.53
Nov, 2042	442.86	455.84	91966.69
Dec, 2042	440.67	458.03	91508.66
Jan, 2043	438.48	460.22	91048.44
Feb, 2043	436.27	462.43	90586.01
Mar, 2043	434.06	464.64	90121.37
Apr, 2043	431.83	466.87	89654.50
May, 2043	429.59	469.11	89185.40
Jun, 2043	427.35	471.35	88714.05
Jul, 2043	425.09	473.61	88240.43
Aug, 2043	422.82	475.88	87764.55
Sep, 2043	420.54	478.16	87286.39
Oct, 2043	418.25	480.45	86805.94
Nov, 2043	415.95	482.75	86323.18
Dec, 2043	413.63	485.07	85838.11
Jan, 2044	411.31	487.39	85350.72
Feb, 2044	408.97	489.73	84860.99
Mar, 2044	406.63	492.07	84368.92
Apr, 2044	404.27	494.43	83874.49
May, 2044	401.90	496.80	83377.69
Jun, 2044	399.52	499.18	82878.50
Jul, 2044	397.13	501.57	82376.93
Aug, 2044	394.72	503.98	81872.95
Sep, 2044	392.31	506.39	81366.56
Oct, 2044	389.88	508.82	80857.74
Nov, 2044	387.44	511.26	80346.49
Dec, 2044	384.99	513.71	79832.78
Jan, 2045	382.53	516.17	79316.61
Feb, 2045	380.06	518.64	78797.97
Mar, 2045	377.57	521.13	78276.84
Apr, 2045	375.08	523.62	77753.22
May, 2045	372.57	526.13	77227.09
Jun, 2045	370.05	528.65	76698.43
Jul, 2045	367.51	531.19	76167.25
Aug, 2045	364.97	533.73	75633.52
Sep, 2045	362.41	536.29	75097.23
Oct, 2045	359.84	538.86	74558.37
Nov, 2045	357.26	541.44	74016.93
Dec, 2045	354.66	544.04	73472.89
Jan, 2046	352.06	546.64	72926.25
Feb, 2046	349.44	549.26	72376.99
Mar, 2046	346.81	551.89	71825.09
Apr, 2046	344.16	554.54	71270.56
May, 2046	341.50	557.20	70713.36
Jun, 2046	338.83	559.87	70153.49
Jul, 2046	336.15	562.55	69590.95
Aug, 2046	333.46	565.24	69025.70
Sep, 2046	330.75	567.95	68457.75
Oct, 2046	328.03	570.67	67887.08
Nov, 2046	325.29	573.41	67313.67
Dec, 2046	322.54	576.16	66737.52
Jan, 2047	319.78	578.92	66158.60
Feb, 2047	317.01	581.69	65576.91
Mar, 2047	314.22	584.48	64992.43
Apr, 2047	311.42	587.28	64405.15
May, 2047	308.61	590.09	63815.06
Jun, 2047	305.78	592.92	63222.14
Jul, 2047	302.94	595.76	62626.38
Aug, 2047	300.08	598.62	62027.77
Sep, 2047	297.22	601.48	61426.28
Oct, 2047	294.33	604.37	60821.92
Nov, 2047	291.44	607.26	60214.66
Dec, 2047	288.53	610.17	59604.48
Jan, 2048	285.60	613.10	58991.39
Feb, 2048	282.67	616.03	58375.36
Mar, 2048	279.72	618.98	57756.37
Apr, 2048	276.75	621.95	57134.42
May, 2048	273.77	624.93	56509.49
Jun, 2048	270.77	627.93	55881.56
Jul, 2048	267.77	630.93	55250.63
Aug, 2048	264.74	633.96	54616.67
Sep, 2048	261.70	637.00	53979.68
Oct, 2048	258.65	640.05	53339.63
Nov, 2048	255.59	643.11	52696.52
Dec, 2048	252.50	646.20	52050.32
Jan, 2049	249.41	649.29	51401.03
Feb, 2049	246.30	652.40	50748.62
Mar, 2049	243.17	655.53	50093.10
Apr, 2049	240.03	658.67	49434.42
May, 2049	236.87	661.83	48772.60
Jun, 2049	233.70	665.00	48107.60
Jul, 2049	230.52	668.18	47439.42
Aug, 2049	227.31	671.39	46768.03
Sep, 2049	224.10	674.60	46093.43
Oct, 2049	220.86	677.84	45415.59
Nov, 2049	217.62	681.08	44734.51
Dec, 2049	214.35	684.35	44050.16
Jan, 2050	211.07	687.63	43362.53
Feb, 2050	207.78	690.92	42671.61
Mar, 2050	204.47	694.23	41977.38
Apr, 2050	201.14	697.56	41279.82
May, 2050	197.80	700.90	40578.92
Jun, 2050	194.44	704.26	39874.66
Jul, 2050	191.07	707.63	39167.03
Aug, 2050	187.68	711.02	38456.00
Sep, 2050	184.27	714.43	37741.57
Oct, 2050	180.85	717.85	37023.72
Nov, 2050	177.41	721.29	36302.42
Dec, 2050	173.95	724.75	35577.67
Jan, 2051	170.48	728.22	34849.45
Feb, 2051	166.99	731.71	34117.73
Mar, 2051	163.48	735.22	33382.52
Apr, 2051	159.96	738.74	32643.77
May, 2051	156.42	742.28	31901.49
Jun, 2051	152.86	745.84	31155.65
Jul, 2051	149.29	749.41	30406.24
Aug, 2051	145.70	753.00	29653.24
Sep, 2051	142.09	756.61	28896.62
Oct, 2051	138.46	760.24	28136.39
Nov, 2051	134.82	763.88	27372.51
Dec, 2051	131.16	767.54	26604.97
Jan, 2052	127.48	771.22	25833.75
Feb, 2052	123.79	774.91	25058.84
Mar, 2052	120.07	778.63	24280.21
Apr, 2052	116.34	782.36	23497.85
May, 2052	112.59	786.11	22711.75
Jun, 2052	108.83	789.87	21921.87
Jul, 2052	105.04	793.66	21128.22
Aug, 2052	101.24	797.46	20330.76
Sep, 2052	97.42	801.28	19529.47
Oct, 2052	93.58	805.12	18724.35
Nov, 2052	89.72	808.98	17915.37
Dec, 2052	85.84	812.86	17102.52
Jan, 2053	81.95	816.75	16285.77
Feb, 2053	78.04	820.66	15465.10
Mar, 2053	74.10	824.60	14640.51
Apr, 2053	70.15	828.55	13811.96
May, 2053	66.18	832.52	12979.44
Jun, 2053	62.19	836.51	12142.94
Jul, 2053	58.18	840.52	11302.42
Aug, 2053	54.16	844.54	10457.88
Sep, 2053	50.11	848.59	9609.29
Oct, 2053	46.04	852.66	8756.63
Nov, 2053	41.96	856.74	7899.89
Dec, 2053	37.85	860.85	7039.05
Jan, 2054	33.73	864.97	6174.07
Feb, 2054	29.58	869.12	5304.96
Mar, 2054	25.42	873.28	4431.68
Apr, 2054	21.24	877.46	3554.21
May, 2054	17.03	881.67	2672.54
Jun, 2054	12.81	885.89	1786.65
Jul, 2054	8.56	890.14	896.51
Aug, 2054	4.30	894.40	2.11