Mortgage Parameters

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

Mortgage Summary

Property Total:	$238,400
Down Payment	$71,520
Mortgage Amount:	$166,880
Mortgage Payment:	$973.87 / month
Estimated Tax:	+ $132.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,106.31 / month
Total Interest Paid:	$183,711.60 over 30 years
Total Tax Paid:	$47,680.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	799.63	174.24	166705.76
Feb, 2025	798.80	175.07	166530.69
Mar, 2025	797.96	175.91	166354.78
Apr, 2025	797.12	176.75	166178.03
May, 2025	796.27	177.60	166000.43
Jun, 2025	795.42	178.45	165821.98
Jul, 2025	794.56	179.31	165642.67
Aug, 2025	793.70	180.17	165462.50
Sep, 2025	792.84	181.03	165281.48
Oct, 2025	791.97	181.90	165099.58
Nov, 2025	791.10	182.77	164916.81
Dec, 2025	790.23	183.64	164733.17
Jan, 2026	789.35	184.52	164548.64
Feb, 2026	788.46	185.41	164363.24
Mar, 2026	787.57	186.30	164176.94
Apr, 2026	786.68	187.19	163989.75
May, 2026	785.78	188.09	163801.67
Jun, 2026	784.88	188.99	163612.68
Jul, 2026	783.98	189.89	163422.79
Aug, 2026	783.07	190.80	163231.98
Sep, 2026	782.15	191.72	163040.27
Oct, 2026	781.23	192.64	162847.63
Nov, 2026	780.31	193.56	162654.07
Dec, 2026	779.38	194.49	162459.59
Jan, 2027	778.45	195.42	162264.17
Feb, 2027	777.52	196.35	162067.82
Mar, 2027	776.57	197.30	161870.52
Apr, 2027	775.63	198.24	161672.28
May, 2027	774.68	199.19	161473.09
Jun, 2027	773.73	200.14	161272.94
Jul, 2027	772.77	201.10	161071.84
Aug, 2027	771.80	202.07	160869.77
Sep, 2027	770.83	203.04	160666.74
Oct, 2027	769.86	204.01	160462.73
Nov, 2027	768.88	204.99	160257.74
Dec, 2027	767.90	205.97	160051.77
Jan, 2028	766.91	206.96	159844.82
Feb, 2028	765.92	207.95	159636.87
Mar, 2028	764.93	208.94	159427.93
Apr, 2028	763.93	209.94	159217.98
May, 2028	762.92	210.95	159007.03
Jun, 2028	761.91	211.96	158795.07
Jul, 2028	760.89	212.98	158582.10
Aug, 2028	759.87	214.00	158368.10
Sep, 2028	758.85	215.02	158153.08
Oct, 2028	757.82	216.05	157937.02
Nov, 2028	756.78	217.09	157719.93
Dec, 2028	755.74	218.13	157501.81
Jan, 2029	754.70	219.17	157282.63
Feb, 2029	753.65	220.22	157062.41
Mar, 2029	752.59	221.28	156841.13
Apr, 2029	751.53	222.34	156618.79
May, 2029	750.47	223.40	156395.38
Jun, 2029	749.39	224.48	156170.91
Jul, 2029	748.32	225.55	155945.36
Aug, 2029	747.24	226.63	155718.73
Sep, 2029	746.15	227.72	155491.01
Oct, 2029	745.06	228.81	155262.20
Nov, 2029	743.96	229.91	155032.29
Dec, 2029	742.86	231.01	154801.29
Jan, 2030	741.76	232.11	154569.17
Feb, 2030	740.64	233.23	154335.95
Mar, 2030	739.53	234.34	154101.60
Apr, 2030	738.40	235.47	153866.14
May, 2030	737.28	236.59	153629.54
Jun, 2030	736.14	237.73	153391.81
Jul, 2030	735.00	238.87	153152.95
Aug, 2030	733.86	240.01	152912.93
Sep, 2030	732.71	241.16	152671.77
Oct, 2030	731.55	242.32	152429.45
Nov, 2030	730.39	243.48	152185.97
Dec, 2030	729.22	244.65	151941.33
Jan, 2031	728.05	245.82	151695.51
Feb, 2031	726.87	247.00	151448.52
Mar, 2031	725.69	248.18	151200.34
Apr, 2031	724.50	249.37	150950.97
May, 2031	723.31	250.56	150700.41
Jun, 2031	722.11	251.76	150448.64
Jul, 2031	720.90	252.97	150195.67
Aug, 2031	719.69	254.18	149941.49
Sep, 2031	718.47	255.40	149686.09
Oct, 2031	717.25	256.62	149429.46
Nov, 2031	716.02	257.85	149171.61
Dec, 2031	714.78	259.09	148912.52
Jan, 2032	713.54	260.33	148652.19
Feb, 2032	712.29	261.58	148390.61
Mar, 2032	711.04	262.83	148127.78
Apr, 2032	709.78	264.09	147863.69
May, 2032	708.51	265.36	147598.33
Jun, 2032	707.24	266.63	147331.70
Jul, 2032	705.96	267.91	147063.80
Aug, 2032	704.68	269.19	146794.61
Sep, 2032	703.39	270.48	146524.13
Oct, 2032	702.09	271.78	146252.36
Nov, 2032	700.79	273.08	145979.28
Dec, 2032	699.48	274.39	145704.89
Jan, 2033	698.17	275.70	145429.19
Feb, 2033	696.85	277.02	145152.17
Mar, 2033	695.52	278.35	144873.82
Apr, 2033	694.19	279.68	144594.14
May, 2033	692.85	281.02	144313.11
Jun, 2033	691.50	282.37	144030.74
Jul, 2033	690.15	283.72	143747.02
Aug, 2033	688.79	285.08	143461.94
Sep, 2033	687.42	286.45	143175.49
Oct, 2033	686.05	287.82	142887.67
Nov, 2033	684.67	289.20	142598.47
Dec, 2033	683.28	290.59	142307.89
Jan, 2034	681.89	291.98	142015.91
Feb, 2034	680.49	293.38	141722.53
Mar, 2034	679.09	294.78	141427.75
Apr, 2034	677.67	296.20	141131.55
May, 2034	676.26	297.61	140833.94
Jun, 2034	674.83	299.04	140534.90
Jul, 2034	673.40	300.47	140234.42
Aug, 2034	671.96	301.91	139932.51
Sep, 2034	670.51	303.36	139629.15
Oct, 2034	669.06	304.81	139324.34
Nov, 2034	667.60	306.27	139018.06
Dec, 2034	666.13	307.74	138710.32
Jan, 2035	664.65	309.22	138401.10
Feb, 2035	663.17	310.70	138090.41
Mar, 2035	661.68	312.19	137778.22
Apr, 2035	660.19	313.68	137464.54
May, 2035	658.68	315.19	137149.35
Jun, 2035	657.17	316.70	136832.65
Jul, 2035	655.66	318.21	136514.44
Aug, 2035	654.13	319.74	136194.70
Sep, 2035	652.60	321.27	135873.43
Oct, 2035	651.06	322.81	135550.62
Nov, 2035	649.51	324.36	135226.27
Dec, 2035	647.96	325.91	134900.35
Jan, 2036	646.40	327.47	134572.88
Feb, 2036	644.83	329.04	134243.84
Mar, 2036	643.25	330.62	133913.22
Apr, 2036	641.67	332.20	133581.02
May, 2036	640.08	333.79	133247.23
Jun, 2036	638.48	335.39	132911.83
Jul, 2036	636.87	337.00	132574.83
Aug, 2036	635.25	338.62	132236.22
Sep, 2036	633.63	340.24	131895.98
Oct, 2036	632.00	341.87	131554.11
Nov, 2036	630.36	343.51	131210.60
Dec, 2036	628.72	345.15	130865.45
Jan, 2037	627.06	346.81	130518.64
Feb, 2037	625.40	348.47	130170.17
Mar, 2037	623.73	350.14	129820.04
Apr, 2037	622.05	351.82	129468.22
May, 2037	620.37	353.50	129114.72
Jun, 2037	618.67	355.20	128759.52
Jul, 2037	616.97	356.90	128402.63
Aug, 2037	615.26	358.61	128044.02
Sep, 2037	613.54	360.33	127683.69
Oct, 2037	611.82	362.05	127321.64
Nov, 2037	610.08	363.79	126957.85
Dec, 2037	608.34	365.53	126592.32
Jan, 2038	606.59	367.28	126225.04
Feb, 2038	604.83	369.04	125856.00
Mar, 2038	603.06	370.81	125485.19
Apr, 2038	601.28	372.59	125112.60
May, 2038	599.50	374.37	124738.23
Jun, 2038	597.70	376.17	124362.07
Jul, 2038	595.90	377.97	123984.10
Aug, 2038	594.09	379.78	123604.32
Sep, 2038	592.27	381.60	123222.72
Oct, 2038	590.44	383.43	122839.29
Nov, 2038	588.60	385.27	122454.03
Dec, 2038	586.76	387.11	122066.91
Jan, 2039	584.90	388.97	121677.95
Feb, 2039	583.04	390.83	121287.12
Mar, 2039	581.17	392.70	120894.42
Apr, 2039	579.29	394.58	120499.83
May, 2039	577.40	396.47	120103.36
Jun, 2039	575.50	398.37	119704.98
Jul, 2039	573.59	400.28	119304.70
Aug, 2039	571.67	402.20	118902.50
Sep, 2039	569.74	404.13	118498.37
Oct, 2039	567.80	406.07	118092.30
Nov, 2039	565.86	408.01	117684.29
Dec, 2039	563.90	409.97	117274.33
Jan, 2040	561.94	411.93	116862.40
Feb, 2040	559.97	413.90	116448.49
Mar, 2040	557.98	415.89	116032.60
Apr, 2040	555.99	417.88	115614.72
May, 2040	553.99	419.88	115194.84
Jun, 2040	551.98	421.89	114772.95
Jul, 2040	549.95	423.92	114349.03
Aug, 2040	547.92	425.95	113923.08
Sep, 2040	545.88	427.99	113495.09
Oct, 2040	543.83	430.04	113065.05
Nov, 2040	541.77	432.10	112632.95
Dec, 2040	539.70	434.17	112198.78
Jan, 2041	537.62	436.25	111762.53
Feb, 2041	535.53	438.34	111324.19
Mar, 2041	533.43	440.44	110883.75
Apr, 2041	531.32	442.55	110441.20
May, 2041	529.20	444.67	109996.52
Jun, 2041	527.07	446.80	109549.72
Jul, 2041	524.93	448.94	109100.78
Aug, 2041	522.77	451.10	108649.68
Sep, 2041	520.61	453.26	108196.42
Oct, 2041	518.44	455.43	107741.00
Nov, 2041	516.26	457.61	107283.39
Dec, 2041	514.07	459.80	106823.58
Jan, 2042	511.86	462.01	106361.57
Feb, 2042	509.65	464.22	105897.35
Mar, 2042	507.42	466.45	105430.91
Apr, 2042	505.19	468.68	104962.23
May, 2042	502.94	470.93	104491.30
Jun, 2042	500.69	473.18	104018.12
Jul, 2042	498.42	475.45	103542.67
Aug, 2042	496.14	477.73	103064.94
Sep, 2042	493.85	480.02	102584.92
Oct, 2042	491.55	482.32	102102.61
Nov, 2042	489.24	484.63	101617.98
Dec, 2042	486.92	486.95	101131.03
Jan, 2043	484.59	489.28	100641.74
Feb, 2043	482.24	491.63	100150.12
Mar, 2043	479.89	493.98	99656.13
Apr, 2043	477.52	496.35	99159.78
May, 2043	475.14	498.73	98661.05
Jun, 2043	472.75	501.12	98159.93
Jul, 2043	470.35	503.52	97656.41
Aug, 2043	467.94	505.93	97150.48
Sep, 2043	465.51	508.36	96642.12
Oct, 2043	463.08	510.79	96131.33
Nov, 2043	460.63	513.24	95618.09
Dec, 2043	458.17	515.70	95102.39
Jan, 2044	455.70	518.17	94584.22
Feb, 2044	453.22	520.65	94063.56
Mar, 2044	450.72	523.15	93540.41
Apr, 2044	448.21	525.66	93014.76
May, 2044	445.70	528.17	92486.58
Jun, 2044	443.16	530.71	91955.88
Jul, 2044	440.62	533.25	91422.63
Aug, 2044	438.07	535.80	90886.83
Sep, 2044	435.50	538.37	90348.46
Oct, 2044	432.92	540.95	89807.51
Nov, 2044	430.33	543.54	89263.97
Dec, 2044	427.72	546.15	88717.82
Jan, 2045	425.11	548.76	88169.05
Feb, 2045	422.48	551.39	87617.66
Mar, 2045	419.83	554.04	87063.63
Apr, 2045	417.18	556.69	86506.94
May, 2045	414.51	559.36	85947.58
Jun, 2045	411.83	562.04	85385.54
Jul, 2045	409.14	564.73	84820.81
Aug, 2045	406.43	567.44	84253.37
Sep, 2045	403.71	570.16	83683.22
Oct, 2045	400.98	572.89	83110.33
Nov, 2045	398.24	575.63	82534.70
Dec, 2045	395.48	578.39	81956.30
Jan, 2046	392.71	581.16	81375.14
Feb, 2046	389.92	583.95	80791.19
Mar, 2046	387.12	586.75	80204.45
Apr, 2046	384.31	589.56	79614.89
May, 2046	381.49	592.38	79022.51
Jun, 2046	378.65	595.22	78427.29
Jul, 2046	375.80	598.07	77829.22
Aug, 2046	372.93	600.94	77228.28
Sep, 2046	370.05	603.82	76624.46
Oct, 2046	367.16	606.71	76017.75
Nov, 2046	364.25	609.62	75408.13
Dec, 2046	361.33	612.54	74795.59
Jan, 2047	358.40	615.47	74180.12
Feb, 2047	355.45	618.42	73561.69
Mar, 2047	352.48	621.39	72940.31
Apr, 2047	349.51	624.36	72315.94
May, 2047	346.51	627.36	71688.59
Jun, 2047	343.51	630.36	71058.22
Jul, 2047	340.49	633.38	70424.84
Aug, 2047	337.45	636.42	69788.42
Sep, 2047	334.40	639.47	69148.96
Oct, 2047	331.34	642.53	68506.43
Nov, 2047	328.26	645.61	67860.82
Dec, 2047	325.17	648.70	67212.11
Jan, 2048	322.06	651.81	66560.30
Feb, 2048	318.93	654.94	65905.36
Mar, 2048	315.80	658.07	65247.29
Apr, 2048	312.64	661.23	64586.06
May, 2048	309.47	664.40	63921.67
Jun, 2048	306.29	667.58	63254.09
Jul, 2048	303.09	670.78	62583.31
Aug, 2048	299.88	673.99	61909.32
Sep, 2048	296.65	677.22	61232.10
Oct, 2048	293.40	680.47	60551.63
Nov, 2048	290.14	683.73	59867.91
Dec, 2048	286.87	687.00	59180.90
Jan, 2049	283.58	690.29	58490.61
Feb, 2049	280.27	693.60	57797.01
Mar, 2049	276.94	696.93	57100.08
Apr, 2049	273.60	700.27	56399.82
May, 2049	270.25	703.62	55696.19
Jun, 2049	266.88	706.99	54989.20
Jul, 2049	263.49	710.38	54278.82
Aug, 2049	260.09	713.78	53565.04
Sep, 2049	256.67	717.20	52847.83
Oct, 2049	253.23	720.64	52127.19
Nov, 2049	249.78	724.09	51403.10
Dec, 2049	246.31	727.56	50675.54
Jan, 2050	242.82	731.05	49944.49
Feb, 2050	239.32	734.55	49209.93
Mar, 2050	235.80	738.07	48471.86
Apr, 2050	232.26	741.61	47730.25
May, 2050	228.71	745.16	46985.09
Jun, 2050	225.14	748.73	46236.36
Jul, 2050	221.55	752.32	45484.04
Aug, 2050	217.94	755.93	44728.11
Sep, 2050	214.32	759.55	43968.56
Oct, 2050	210.68	763.19	43205.37
Nov, 2050	207.03	766.84	42438.53
Dec, 2050	203.35	770.52	41668.01
Jan, 2051	199.66	774.21	40893.80
Feb, 2051	195.95	777.92	40115.88
Mar, 2051	192.22	781.65	39334.23
Apr, 2051	188.48	785.39	38548.84
May, 2051	184.71	789.16	37759.68
Jun, 2051	180.93	792.94	36966.74
Jul, 2051	177.13	796.74	36170.01
Aug, 2051	173.31	800.56	35369.45
Sep, 2051	169.48	804.39	34565.06
Oct, 2051	165.62	808.25	33756.81
Nov, 2051	161.75	812.12	32944.70
Dec, 2051	157.86	816.01	32128.69
Jan, 2052	153.95	819.92	31308.77
Feb, 2052	150.02	823.85	30484.92
Mar, 2052	146.07	827.80	29657.12
Apr, 2052	142.11	831.76	28825.36
May, 2052	138.12	835.75	27989.61
Jun, 2052	134.12	839.75	27149.86
Jul, 2052	130.09	843.78	26306.08
Aug, 2052	126.05	847.82	25458.26
Sep, 2052	121.99	851.88	24606.38
Oct, 2052	117.91	855.96	23750.41
Nov, 2052	113.80	860.07	22890.35
Dec, 2052	109.68	864.19	22026.16
Jan, 2053	105.54	868.33	21157.83
Feb, 2053	101.38	872.49	20285.34
Mar, 2053	97.20	876.67	19408.67
Apr, 2053	93.00	880.87	18527.80
May, 2053	88.78	885.09	17642.71
Jun, 2053	84.54	889.33	16753.38
Jul, 2053	80.28	893.59	15859.79
Aug, 2053	75.99	897.88	14961.91
Sep, 2053	71.69	902.18	14059.73
Oct, 2053	67.37	906.50	13153.23
Nov, 2053	63.03	910.84	12242.39
Dec, 2053	58.66	915.21	11327.18
Jan, 2054	54.28	919.59	10407.59
Feb, 2054	49.87	924.00	9483.59
Mar, 2054	45.44	928.43	8555.16
Apr, 2054	40.99	932.88	7622.28
May, 2054	36.52	937.35	6684.93
Jun, 2054	32.03	941.84	5743.10
Jul, 2054	27.52	946.35	4796.75
Aug, 2054	22.98	950.89	3845.86
Sep, 2054	18.43	955.44	2890.42
Oct, 2054	13.85	960.02	1930.40
Nov, 2054	9.25	964.62	965.78
Dec, 2054	4.63	969.24	0