Mortgage Parameters

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

Mortgage Summary

Property Total:	$249,500
Down Payment	$74,850
Mortgage Amount:	$174,650
Mortgage Payment:	$1,019.21 / month
Estimated Tax:	+ $138.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,157.82 / month
Total Interest Paid:	$192,265.20 over 30 years
Total Tax Paid:	$49,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	836.86	182.35	174467.65
Feb, 2025	835.99	183.22	174284.44
Mar, 2025	835.11	184.10	174100.34
Apr, 2025	834.23	184.98	173915.36
May, 2025	833.34	185.87	173729.49
Jun, 2025	832.45	186.76	173542.74
Jul, 2025	831.56	187.65	173355.09
Aug, 2025	830.66	188.55	173166.54
Sep, 2025	829.76	189.45	172977.08
Oct, 2025	828.85	190.36	172786.72
Nov, 2025	827.94	191.27	172595.45
Dec, 2025	827.02	192.19	172403.26
Jan, 2026	826.10	193.11	172210.15
Feb, 2026	825.17	194.04	172016.11
Mar, 2026	824.24	194.97	171821.14
Apr, 2026	823.31	195.90	171625.24
May, 2026	822.37	196.84	171428.40
Jun, 2026	821.43	197.78	171230.62
Jul, 2026	820.48	198.73	171031.89
Aug, 2026	819.53	199.68	170832.21
Sep, 2026	818.57	200.64	170631.57
Oct, 2026	817.61	201.60	170429.97
Nov, 2026	816.64	202.57	170227.40
Dec, 2026	815.67	203.54	170023.87
Jan, 2027	814.70	204.51	169819.35
Feb, 2027	813.72	205.49	169613.86
Mar, 2027	812.73	206.48	169407.39
Apr, 2027	811.74	207.47	169199.92
May, 2027	810.75	208.46	168991.46
Jun, 2027	809.75	209.46	168782.00
Jul, 2027	808.75	210.46	168571.54
Aug, 2027	807.74	211.47	168360.07
Sep, 2027	806.73	212.48	168147.58
Oct, 2027	805.71	213.50	167934.08
Nov, 2027	804.68	214.53	167719.55
Dec, 2027	803.66	215.55	167504.00
Jan, 2028	802.62	216.59	167287.41
Feb, 2028	801.59	217.62	167069.79
Mar, 2028	800.54	218.67	166851.12
Apr, 2028	799.49	219.72	166631.40
May, 2028	798.44	220.77	166410.64
Jun, 2028	797.38	221.83	166188.81
Jul, 2028	796.32	222.89	165965.92
Aug, 2028	795.25	223.96	165741.97
Sep, 2028	794.18	225.03	165516.94
Oct, 2028	793.10	226.11	165290.83
Nov, 2028	792.02	227.19	165063.64
Dec, 2028	790.93	228.28	164835.36
Jan, 2029	789.84	229.37	164605.98
Feb, 2029	788.74	230.47	164375.51
Mar, 2029	787.63	231.58	164143.93
Apr, 2029	786.52	232.69	163911.25
May, 2029	785.41	233.80	163677.44
Jun, 2029	784.29	234.92	163442.52
Jul, 2029	783.16	236.05	163206.47
Aug, 2029	782.03	237.18	162969.29
Sep, 2029	780.89	238.32	162730.98
Oct, 2029	779.75	239.46	162491.52
Nov, 2029	778.61	240.60	162250.92
Dec, 2029	777.45	241.76	162009.16
Jan, 2030	776.29	242.92	161766.24
Feb, 2030	775.13	244.08	161522.16
Mar, 2030	773.96	245.25	161276.91
Apr, 2030	772.79	246.42	161030.49
May, 2030	771.60	247.61	160782.88
Jun, 2030	770.42	248.79	160534.09
Jul, 2030	769.23	249.98	160284.11
Aug, 2030	768.03	251.18	160032.92
Sep, 2030	766.82	252.39	159780.54
Oct, 2030	765.62	253.59	159526.94
Nov, 2030	764.40	254.81	159272.13
Dec, 2030	763.18	256.03	159016.10
Jan, 2031	761.95	257.26	158758.85
Feb, 2031	760.72	258.49	158500.35
Mar, 2031	759.48	259.73	158240.63
Apr, 2031	758.24	260.97	157979.65
May, 2031	756.99	262.22	157717.43
Jun, 2031	755.73	263.48	157453.95
Jul, 2031	754.47	264.74	157189.20
Aug, 2031	753.20	266.01	156923.19
Sep, 2031	751.92	267.29	156655.91
Oct, 2031	750.64	268.57	156387.34
Nov, 2031	749.36	269.85	156117.48
Dec, 2031	748.06	271.15	155846.34
Jan, 2032	746.76	272.45	155573.89
Feb, 2032	745.46	273.75	155300.14
Mar, 2032	744.15	275.06	155025.08
Apr, 2032	742.83	276.38	154748.69
May, 2032	741.50	277.71	154470.99
Jun, 2032	740.17	279.04	154191.95
Jul, 2032	738.84	280.37	153911.58
Aug, 2032	737.49	281.72	153629.86
Sep, 2032	736.14	283.07	153346.79
Oct, 2032	734.79	284.42	153062.37
Nov, 2032	733.42	285.79	152776.59
Dec, 2032	732.05	287.16	152489.43
Jan, 2033	730.68	288.53	152200.90
Feb, 2033	729.30	289.91	151910.98
Mar, 2033	727.91	291.30	151619.68
Apr, 2033	726.51	292.70	151326.98
May, 2033	725.11	294.10	151032.88
Jun, 2033	723.70	295.51	150737.37
Jul, 2033	722.28	296.93	150440.44
Aug, 2033	720.86	298.35	150142.09
Sep, 2033	719.43	299.78	149842.31
Oct, 2033	717.99	301.22	149541.10
Nov, 2033	716.55	302.66	149238.44
Dec, 2033	715.10	304.11	148934.33
Jan, 2034	713.64	305.57	148628.76
Feb, 2034	712.18	307.03	148321.73
Mar, 2034	710.71	308.50	148013.23
Apr, 2034	709.23	309.98	147703.25
May, 2034	707.74	311.47	147391.79
Jun, 2034	706.25	312.96	147078.83
Jul, 2034	704.75	314.46	146764.37
Aug, 2034	703.25	315.96	146448.41
Sep, 2034	701.73	317.48	146130.93
Oct, 2034	700.21	319.00	145811.93
Nov, 2034	698.68	320.53	145491.40
Dec, 2034	697.15	322.06	145169.34
Jan, 2035	695.60	323.61	144845.73
Feb, 2035	694.05	325.16	144520.57
Mar, 2035	692.49	326.72	144193.86
Apr, 2035	690.93	328.28	143865.58
May, 2035	689.36	329.85	143535.72
Jun, 2035	687.78	331.43	143204.29
Jul, 2035	686.19	333.02	142871.27
Aug, 2035	684.59	334.62	142536.65
Sep, 2035	682.99	336.22	142200.43
Oct, 2035	681.38	337.83	141862.59
Nov, 2035	679.76	339.45	141523.14
Dec, 2035	678.13	341.08	141182.06
Jan, 2036	676.50	342.71	140839.35
Feb, 2036	674.86	344.35	140495.00
Mar, 2036	673.21	346.00	140148.99
Apr, 2036	671.55	347.66	139801.33
May, 2036	669.88	349.33	139452.00
Jun, 2036	668.21	351.00	139101.00
Jul, 2036	666.53	352.68	138748.31
Aug, 2036	664.84	354.37	138393.94
Sep, 2036	663.14	356.07	138037.87
Oct, 2036	661.43	357.78	137680.09
Nov, 2036	659.72	359.49	137320.59
Dec, 2036	657.99	361.22	136959.38
Jan, 2037	656.26	362.95	136596.43
Feb, 2037	654.52	364.69	136231.75
Mar, 2037	652.78	366.43	135865.31
Apr, 2037	651.02	368.19	135497.13
May, 2037	649.26	369.95	135127.17
Jun, 2037	647.48	371.73	134755.45
Jul, 2037	645.70	373.51	134381.94
Aug, 2037	643.91	375.30	134006.64
Sep, 2037	642.12	377.09	133629.55
Oct, 2037	640.31	378.90	133250.65
Nov, 2037	638.49	380.72	132869.93
Dec, 2037	636.67	382.54	132487.39
Jan, 2038	634.84	384.37	132103.01
Feb, 2038	632.99	386.22	131716.80
Mar, 2038	631.14	388.07	131328.73
Apr, 2038	629.28	389.93	130938.80
May, 2038	627.42	391.79	130547.01
Jun, 2038	625.54	393.67	130153.34
Jul, 2038	623.65	395.56	129757.78
Aug, 2038	621.76	397.45	129360.32
Sep, 2038	619.85	399.36	128960.97
Oct, 2038	617.94	401.27	128559.69
Nov, 2038	616.02	403.19	128156.50
Dec, 2038	614.08	405.13	127751.37
Jan, 2039	612.14	407.07	127344.30
Feb, 2039	610.19	409.02	126935.29
Mar, 2039	608.23	410.98	126524.31
Apr, 2039	606.26	412.95	126111.36
May, 2039	604.28	414.93	125696.43
Jun, 2039	602.30	416.91	125279.52
Jul, 2039	600.30	418.91	124860.61
Aug, 2039	598.29	420.92	124439.69
Sep, 2039	596.27	422.94	124016.75
Oct, 2039	594.25	424.96	123591.79
Nov, 2039	592.21	427.00	123164.79
Dec, 2039	590.16	429.05	122735.74
Jan, 2040	588.11	431.10	122304.64
Feb, 2040	586.04	433.17	121871.47
Mar, 2040	583.97	435.24	121436.23
Apr, 2040	581.88	437.33	120998.90
May, 2040	579.79	439.42	120559.48
Jun, 2040	577.68	441.53	120117.95
Jul, 2040	575.57	443.64	119674.31
Aug, 2040	573.44	445.77	119228.53
Sep, 2040	571.30	447.91	118780.63
Oct, 2040	569.16	450.05	118330.58
Nov, 2040	567.00	452.21	117878.37
Dec, 2040	564.83	454.38	117423.99
Jan, 2041	562.66	456.55	116967.44
Feb, 2041	560.47	458.74	116508.70
Mar, 2041	558.27	460.94	116047.76
Apr, 2041	556.06	463.15	115584.61
May, 2041	553.84	465.37	115119.24
Jun, 2041	551.61	467.60	114651.64
Jul, 2041	549.37	469.84	114181.81
Aug, 2041	547.12	472.09	113709.72
Sep, 2041	544.86	474.35	113235.37
Oct, 2041	542.59	476.62	112758.74
Nov, 2041	540.30	478.91	112279.84
Dec, 2041	538.01	481.20	111798.63
Jan, 2042	535.70	483.51	111315.12
Feb, 2042	533.38	485.83	110829.30
Mar, 2042	531.06	488.15	110341.15
Apr, 2042	528.72	490.49	109850.65
May, 2042	526.37	492.84	109357.81
Jun, 2042	524.01	495.20	108862.61
Jul, 2042	521.63	497.58	108365.03
Aug, 2042	519.25	499.96	107865.07
Sep, 2042	516.85	502.36	107362.71
Oct, 2042	514.45	504.76	106857.95
Nov, 2042	512.03	507.18	106350.77
Dec, 2042	509.60	509.61	105841.16
Jan, 2043	507.16	512.05	105329.10
Feb, 2043	504.70	514.51	104814.59
Mar, 2043	502.24	516.97	104297.62
Apr, 2043	499.76	519.45	103778.17
May, 2043	497.27	521.94	103256.23
Jun, 2043	494.77	524.44	102731.79
Jul, 2043	492.26	526.95	102204.84
Aug, 2043	489.73	529.48	101675.36
Sep, 2043	487.19	532.02	101143.34
Oct, 2043	484.65	534.56	100608.78
Nov, 2043	482.08	537.13	100071.65
Dec, 2043	479.51	539.70	99531.95
Jan, 2044	476.92	542.29	98989.66
Feb, 2044	474.33	544.88	98444.78
Mar, 2044	471.71	547.50	97897.28
Apr, 2044	469.09	550.12	97347.17
May, 2044	466.46	552.75	96794.41
Jun, 2044	463.81	555.40	96239.01
Jul, 2044	461.15	558.06	95680.94
Aug, 2044	458.47	560.74	95120.20
Sep, 2044	455.78	563.43	94556.78
Oct, 2044	453.08	566.13	93990.65
Nov, 2044	450.37	568.84	93421.81
Dec, 2044	447.65	571.56	92850.25
Jan, 2045	444.91	574.30	92275.95
Feb, 2045	442.16	577.05	91698.89
Mar, 2045	439.39	579.82	91119.07
Apr, 2045	436.61	582.60	90536.48
May, 2045	433.82	585.39	89951.09
Jun, 2045	431.02	588.19	89362.89
Jul, 2045	428.20	591.01	88771.88
Aug, 2045	425.37	593.84	88178.04
Sep, 2045	422.52	596.69	87581.35
Oct, 2045	419.66	599.55	86981.80
Nov, 2045	416.79	602.42	86379.37
Dec, 2045	413.90	605.31	85774.06
Jan, 2046	411.00	608.21	85165.86
Feb, 2046	408.09	611.12	84554.73
Mar, 2046	405.16	614.05	83940.68
Apr, 2046	402.22	616.99	83323.69
May, 2046	399.26	619.95	82703.74
Jun, 2046	396.29	622.92	82080.81
Jul, 2046	393.30	625.91	81454.91
Aug, 2046	390.30	628.91	80826.00
Sep, 2046	387.29	631.92	80194.08
Oct, 2046	384.26	634.95	79559.14
Nov, 2046	381.22	637.99	78921.15
Dec, 2046	378.16	641.05	78280.10
Jan, 2047	375.09	644.12	77635.98
Feb, 2047	372.01	647.20	76988.78
Mar, 2047	368.90	650.31	76338.47
Apr, 2047	365.79	653.42	75685.05
May, 2047	362.66	656.55	75028.50
Jun, 2047	359.51	659.70	74368.80
Jul, 2047	356.35	662.86	73705.94
Aug, 2047	353.17	666.04	73039.91
Sep, 2047	349.98	669.23	72370.68
Oct, 2047	346.78	672.43	71698.25
Nov, 2047	343.55	675.66	71022.59
Dec, 2047	340.32	678.89	70343.70
Jan, 2048	337.06	682.15	69661.55
Feb, 2048	333.79	685.42	68976.13
Mar, 2048	330.51	688.70	68287.44
Apr, 2048	327.21	692.00	67595.44
May, 2048	323.89	695.32	66900.12
Jun, 2048	320.56	698.65	66201.47
Jul, 2048	317.22	701.99	65499.48
Aug, 2048	313.85	705.36	64794.12
Sep, 2048	310.47	708.74	64085.38
Oct, 2048	307.08	712.13	63373.25
Nov, 2048	303.66	715.55	62657.70
Dec, 2048	300.23	718.98	61938.73
Jan, 2049	296.79	722.42	61216.31
Feb, 2049	293.33	725.88	60490.42
Mar, 2049	289.85	729.36	59761.06
Apr, 2049	286.36	732.85	59028.21
May, 2049	282.84	736.37	58291.84
Jun, 2049	279.32	739.89	57551.95
Jul, 2049	275.77	743.44	56808.51
Aug, 2049	272.21	747.00	56061.51
Sep, 2049	268.63	750.58	55310.92
Oct, 2049	265.03	754.18	54556.75
Nov, 2049	261.42	757.79	53798.95
Dec, 2049	257.79	761.42	53037.53
Jan, 2050	254.14	765.07	52272.46
Feb, 2050	250.47	768.74	51503.72
Mar, 2050	246.79	772.42	50731.30
Apr, 2050	243.09	776.12	49955.18
May, 2050	239.37	779.84	49175.33
Jun, 2050	235.63	783.58	48391.76
Jul, 2050	231.88	787.33	47604.42
Aug, 2050	228.10	791.11	46813.32
Sep, 2050	224.31	794.90	46018.42
Oct, 2050	220.50	798.71	45219.72
Nov, 2050	216.68	802.53	44417.18
Dec, 2050	212.83	806.38	43610.81
Jan, 2051	208.97	810.24	42800.57
Feb, 2051	205.09	814.12	41986.44
Mar, 2051	201.19	818.02	41168.42
Apr, 2051	197.27	821.94	40346.47
May, 2051	193.33	825.88	39520.59
Jun, 2051	189.37	829.84	38690.75
Jul, 2051	185.39	833.82	37856.93
Aug, 2051	181.40	837.81	37019.12
Sep, 2051	177.38	841.83	36177.29
Oct, 2051	173.35	845.86	35331.43
Nov, 2051	169.30	849.91	34481.52
Dec, 2051	165.22	853.99	33627.53
Jan, 2052	161.13	858.08	32769.45
Feb, 2052	157.02	862.19	31907.26
Mar, 2052	152.89	866.32	31040.94
Apr, 2052	148.74	870.47	30170.47
May, 2052	144.57	874.64	29295.83
Jun, 2052	140.38	878.83	28416.99
Jul, 2052	136.16	883.05	27533.95
Aug, 2052	131.93	887.28	26646.67
Sep, 2052	127.68	891.53	25755.14
Oct, 2052	123.41	895.80	24859.34
Nov, 2052	119.12	900.09	23959.25
Dec, 2052	114.80	904.41	23054.85
Jan, 2053	110.47	908.74	22146.11
Feb, 2053	106.12	913.09	21233.01
Mar, 2053	101.74	917.47	20315.55
Apr, 2053	97.35	921.86	19393.68
May, 2053	92.93	926.28	18467.40
Jun, 2053	88.49	930.72	17536.68
Jul, 2053	84.03	935.18	16601.50
Aug, 2053	79.55	939.66	15661.84
Sep, 2053	75.05	944.16	14717.67
Oct, 2053	70.52	948.69	13768.99
Nov, 2053	65.98	953.23	12815.75
Dec, 2053	61.41	957.80	11857.95
Jan, 2054	56.82	962.39	10895.56
Feb, 2054	52.21	967.00	9928.56
Mar, 2054	47.57	971.64	8956.92
Apr, 2054	42.92	976.29	7980.63
May, 2054	38.24	980.97	6999.66
Jun, 2054	33.54	985.67	6013.99
Jul, 2054	28.82	990.39	5023.60
Aug, 2054	24.07	995.14	4028.46
Sep, 2054	19.30	999.91	3028.55
Oct, 2054	14.51	1004.70	2023.86
Nov, 2054	9.70	1009.51	1014.34
Dec, 2054	4.86	1014.35	0