Mortgage Parameters

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

Mortgage Summary

Property Total:	$229,000
Down Payment	$68,700
Mortgage Amount:	$160,300
Mortgage Payment:	$935.47 / month
Estimated Tax:	+ $127.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,062.69 / month
Total Interest Paid:	$176,468.40 over 30 years
Total Tax Paid:	$45,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	768.10	167.37	160132.63
Jan, 2025	767.30	168.17	159964.47
Feb, 2025	766.50	168.97	159795.49
Mar, 2025	765.69	169.78	159625.71
Apr, 2025	764.87	170.60	159455.11
May, 2025	764.06	171.41	159283.70
Jun, 2025	763.23	172.24	159111.46
Jul, 2025	762.41	173.06	158938.40
Aug, 2025	761.58	173.89	158764.51
Sep, 2025	760.75	174.72	158589.79
Oct, 2025	759.91	175.56	158414.23
Nov, 2025	759.07	176.40	158237.83
Dec, 2025	758.22	177.25	158060.58
Jan, 2026	757.37	178.10	157882.48
Feb, 2026	756.52	178.95	157703.53
Mar, 2026	755.66	179.81	157523.73
Apr, 2026	754.80	180.67	157343.06
May, 2026	753.94	181.53	157161.52
Jun, 2026	753.07	182.40	156979.12
Jul, 2026	752.19	183.28	156795.84
Aug, 2026	751.31	184.16	156611.68
Sep, 2026	750.43	185.04	156426.64
Oct, 2026	749.54	185.93	156240.72
Nov, 2026	748.65	186.82	156053.90
Dec, 2026	747.76	187.71	155866.19
Jan, 2027	746.86	188.61	155677.58
Feb, 2027	745.96	189.51	155488.06
Mar, 2027	745.05	190.42	155297.64
Apr, 2027	744.13	191.34	155106.31
May, 2027	743.22	192.25	154914.05
Jun, 2027	742.30	193.17	154720.88
Jul, 2027	741.37	194.10	154526.78
Aug, 2027	740.44	195.03	154331.75
Sep, 2027	739.51	195.96	154135.79
Oct, 2027	738.57	196.90	153938.88
Nov, 2027	737.62	197.85	153741.04
Dec, 2027	736.68	198.79	153542.24
Jan, 2028	735.72	199.75	153342.50
Feb, 2028	734.77	200.70	153141.79
Mar, 2028	733.80	201.67	152940.13
Apr, 2028	732.84	202.63	152737.50
May, 2028	731.87	203.60	152533.89
Jun, 2028	730.89	204.58	152329.32
Jul, 2028	729.91	205.56	152123.76
Aug, 2028	728.93	206.54	151917.21
Sep, 2028	727.94	207.53	151709.68
Oct, 2028	726.94	208.53	151501.15
Nov, 2028	725.94	209.53	151291.62
Dec, 2028	724.94	210.53	151081.09
Jan, 2029	723.93	211.54	150869.55
Feb, 2029	722.92	212.55	150657.00
Mar, 2029	721.90	213.57	150443.43
Apr, 2029	720.87	214.60	150228.83
May, 2029	719.85	215.62	150013.21
Jun, 2029	718.81	216.66	149796.55
Jul, 2029	717.78	217.69	149578.86
Aug, 2029	716.73	218.74	149360.12
Sep, 2029	715.68	219.79	149140.33
Oct, 2029	714.63	220.84	148919.49
Nov, 2029	713.57	221.90	148697.60
Dec, 2029	712.51	222.96	148474.64
Jan, 2030	711.44	224.03	148250.61
Feb, 2030	710.37	225.10	148025.51
Mar, 2030	709.29	226.18	147799.32
Apr, 2030	708.21	227.26	147572.06
May, 2030	707.12	228.35	147343.71
Jun, 2030	706.02	229.45	147114.26
Jul, 2030	704.92	230.55	146883.71
Aug, 2030	703.82	231.65	146652.06
Sep, 2030	702.71	232.76	146419.30
Oct, 2030	701.59	233.88	146185.42
Nov, 2030	700.47	235.00	145950.42
Dec, 2030	699.35	236.12	145714.30
Jan, 2031	698.21	237.26	145477.04
Feb, 2031	697.08	238.39	145238.65
Mar, 2031	695.94	239.53	144999.11
Apr, 2031	694.79	240.68	144758.43
May, 2031	693.63	241.84	144516.59
Jun, 2031	692.48	242.99	144273.60
Jul, 2031	691.31	244.16	144029.44
Aug, 2031	690.14	245.33	143784.11
Sep, 2031	688.97	246.50	143537.61
Oct, 2031	687.78	247.69	143289.92
Nov, 2031	686.60	248.87	143041.05
Dec, 2031	685.41	250.06	142790.98
Jan, 2032	684.21	251.26	142539.72
Feb, 2032	683.00	252.47	142287.25
Mar, 2032	681.79	253.68	142033.58
Apr, 2032	680.58	254.89	141778.68
May, 2032	679.36	256.11	141522.57
Jun, 2032	678.13	257.34	141265.23
Jul, 2032	676.90	258.57	141006.66
Aug, 2032	675.66	259.81	140746.84
Sep, 2032	674.41	261.06	140485.78
Oct, 2032	673.16	262.31	140223.48
Nov, 2032	671.90	263.57	139959.91
Dec, 2032	670.64	264.83	139695.08
Jan, 2033	669.37	266.10	139428.98
Feb, 2033	668.10	267.37	139161.61
Mar, 2033	666.82	268.65	138892.96
Apr, 2033	665.53	269.94	138623.01
May, 2033	664.24	271.23	138351.78
Jun, 2033	662.94	272.53	138079.25
Jul, 2033	661.63	273.84	137805.41
Aug, 2033	660.32	275.15	137530.25
Sep, 2033	659.00	276.47	137253.78
Oct, 2033	657.67	277.80	136975.99
Nov, 2033	656.34	279.13	136696.86
Dec, 2033	655.01	280.46	136416.40
Jan, 2034	653.66	281.81	136134.59
Feb, 2034	652.31	283.16	135851.43
Mar, 2034	650.95	284.52	135566.91
Apr, 2034	649.59	285.88	135281.04
May, 2034	648.22	287.25	134993.79
Jun, 2034	646.85	288.62	134705.16
Jul, 2034	645.46	290.01	134415.15
Aug, 2034	644.07	291.40	134123.76
Sep, 2034	642.68	292.79	133830.96
Oct, 2034	641.27	294.20	133536.77
Nov, 2034	639.86	295.61	133241.16
Dec, 2034	638.45	297.02	132944.14
Jan, 2035	637.02	298.45	132645.69
Feb, 2035	635.59	299.88	132345.82
Mar, 2035	634.16	301.31	132044.50
Apr, 2035	632.71	302.76	131741.75
May, 2035	631.26	304.21	131437.54
Jun, 2035	629.80	305.67	131131.87
Jul, 2035	628.34	307.13	130824.74
Aug, 2035	626.87	308.60	130516.14
Sep, 2035	625.39	310.08	130206.06
Oct, 2035	623.90	311.57	129894.50
Nov, 2035	622.41	313.06	129581.44
Dec, 2035	620.91	314.56	129266.88
Jan, 2036	619.40	316.07	128950.81
Feb, 2036	617.89	317.58	128633.23
Mar, 2036	616.37	319.10	128314.13
Apr, 2036	614.84	320.63	127993.50
May, 2036	613.30	322.17	127671.33
Jun, 2036	611.76	323.71	127347.62
Jul, 2036	610.21	325.26	127022.36
Aug, 2036	608.65	326.82	126695.53
Sep, 2036	607.08	328.39	126367.15
Oct, 2036	605.51	329.96	126037.19
Nov, 2036	603.93	331.54	125705.64
Dec, 2036	602.34	333.13	125372.51
Jan, 2037	600.74	334.73	125037.79
Feb, 2037	599.14	336.33	124701.46
Mar, 2037	597.53	337.94	124363.51
Apr, 2037	595.91	339.56	124023.95
May, 2037	594.28	341.19	123682.76
Jun, 2037	592.65	342.82	123339.94
Jul, 2037	591.00	344.47	122995.47
Aug, 2037	589.35	346.12	122649.36
Sep, 2037	587.69	347.78	122301.58
Oct, 2037	586.03	349.44	121952.14
Nov, 2037	584.35	351.12	121601.03
Dec, 2037	582.67	352.80	121248.23
Jan, 2038	580.98	354.49	120893.74
Feb, 2038	579.28	356.19	120537.55
Mar, 2038	577.58	357.89	120179.66
Apr, 2038	575.86	359.61	119820.05
May, 2038	574.14	361.33	119458.71
Jun, 2038	572.41	363.06	119095.65
Jul, 2038	570.67	364.80	118730.85
Aug, 2038	568.92	366.55	118364.30
Sep, 2038	567.16	368.31	117995.99
Oct, 2038	565.40	370.07	117625.92
Nov, 2038	563.62	371.85	117254.07
Dec, 2038	561.84	373.63	116880.44
Jan, 2039	560.05	375.42	116505.02
Feb, 2039	558.25	377.22	116127.81
Mar, 2039	556.45	379.02	115748.78
Apr, 2039	554.63	380.84	115367.94
May, 2039	552.80	382.67	114985.28
Jun, 2039	550.97	384.50	114600.78
Jul, 2039	549.13	386.34	114214.44
Aug, 2039	547.28	388.19	113826.25
Sep, 2039	545.42	390.05	113436.19
Oct, 2039	543.55	391.92	113044.27
Nov, 2039	541.67	393.80	112650.47
Dec, 2039	539.78	395.69	112254.79
Jan, 2040	537.89	397.58	111857.20
Feb, 2040	535.98	399.49	111457.72
Mar, 2040	534.07	401.40	111056.31
Apr, 2040	532.14	403.33	110652.99
May, 2040	530.21	405.26	110247.73
Jun, 2040	528.27	407.20	109840.53
Jul, 2040	526.32	409.15	109431.38
Aug, 2040	524.36	411.11	109020.27
Sep, 2040	522.39	413.08	108607.19
Oct, 2040	520.41	415.06	108192.13
Nov, 2040	518.42	417.05	107775.08
Dec, 2040	516.42	419.05	107356.03
Jan, 2041	514.41	421.06	106934.97
Feb, 2041	512.40	423.07	106511.90
Mar, 2041	510.37	425.10	106086.80
Apr, 2041	508.33	427.14	105659.66
May, 2041	506.29	429.18	105230.48
Jun, 2041	504.23	431.24	104799.24
Jul, 2041	502.16	433.31	104365.93
Aug, 2041	500.09	435.38	103930.55
Sep, 2041	498.00	437.47	103493.08
Oct, 2041	495.90	439.57	103053.51
Nov, 2041	493.80	441.67	102611.84
Dec, 2041	491.68	443.79	102168.05
Jan, 2042	489.56	445.91	101722.14
Feb, 2042	487.42	448.05	101274.09
Mar, 2042	485.27	450.20	100823.89
Apr, 2042	483.11	452.36	100371.53
May, 2042	480.95	454.52	99917.01
Jun, 2042	478.77	456.70	99460.31
Jul, 2042	476.58	458.89	99001.42
Aug, 2042	474.38	461.09	98540.33
Sep, 2042	472.17	463.30	98077.03
Oct, 2042	469.95	465.52	97611.52
Nov, 2042	467.72	467.75	97143.77
Dec, 2042	465.48	469.99	96673.78
Jan, 2043	463.23	472.24	96201.54
Feb, 2043	460.97	474.50	95727.03
Mar, 2043	458.69	476.78	95250.25
Apr, 2043	456.41	479.06	94771.19
May, 2043	454.11	481.36	94289.83
Jun, 2043	451.81	483.66	93806.17
Jul, 2043	449.49	485.98	93320.19
Aug, 2043	447.16	488.31	92831.88
Sep, 2043	444.82	490.65	92341.23
Oct, 2043	442.47	493.00	91848.22
Nov, 2043	440.11	495.36	91352.86
Dec, 2043	437.73	497.74	90855.12
Jan, 2044	435.35	500.12	90355.00
Feb, 2044	432.95	502.52	89852.48
Mar, 2044	430.54	504.93	89347.55
Apr, 2044	428.12	507.35	88840.21
May, 2044	425.69	509.78	88330.43
Jun, 2044	423.25	512.22	87818.21
Jul, 2044	420.80	514.67	87303.54
Aug, 2044	418.33	517.14	86786.40
Sep, 2044	415.85	519.62	86266.78
Oct, 2044	413.36	522.11	85744.67
Nov, 2044	410.86	524.61	85220.06
Dec, 2044	408.35	527.12	84692.93
Jan, 2045	405.82	529.65	84163.29
Feb, 2045	403.28	532.19	83631.10
Mar, 2045	400.73	534.74	83096.36
Apr, 2045	398.17	537.30	82559.06
May, 2045	395.60	539.87	82019.19
Jun, 2045	393.01	542.46	81476.72
Jul, 2045	390.41	545.06	80931.66
Aug, 2045	387.80	547.67	80383.99
Sep, 2045	385.17	550.30	79833.69
Oct, 2045	382.54	552.93	79280.76
Nov, 2045	379.89	555.58	78725.18
Dec, 2045	377.22	558.25	78166.93
Jan, 2046	374.55	560.92	77606.01
Feb, 2046	371.86	563.61	77042.40
Mar, 2046	369.16	566.31	76476.10
Apr, 2046	366.45	569.02	75907.07
May, 2046	363.72	571.75	75335.33
Jun, 2046	360.98	574.49	74760.84
Jul, 2046	358.23	577.24	74183.60
Aug, 2046	355.46	580.01	73603.59
Sep, 2046	352.68	582.79	73020.80
Oct, 2046	349.89	585.58	72435.22
Nov, 2046	347.09	588.38	71846.84
Dec, 2046	344.27	591.20	71255.64
Jan, 2047	341.43	594.04	70661.60
Feb, 2047	338.59	596.88	70064.72
Mar, 2047	335.73	599.74	69464.97
Apr, 2047	332.85	602.62	68862.36
May, 2047	329.97	605.50	68256.85
Jun, 2047	327.06	608.41	67648.45
Jul, 2047	324.15	611.32	67037.12
Aug, 2047	321.22	614.25	66422.87
Sep, 2047	318.28	617.19	65805.68
Oct, 2047	315.32	620.15	65185.53
Nov, 2047	312.35	623.12	64562.41
Dec, 2047	309.36	626.11	63936.30
Jan, 2048	306.36	629.11	63307.19
Feb, 2048	303.35	632.12	62675.07
Mar, 2048	300.32	635.15	62039.91
Apr, 2048	297.27	638.20	61401.72
May, 2048	294.22	641.25	60760.47
Jun, 2048	291.14	644.33	60116.14
Jul, 2048	288.06	647.41	59468.73
Aug, 2048	284.95	650.52	58818.21
Sep, 2048	281.84	653.63	58164.58
Oct, 2048	278.71	656.76	57507.81
Nov, 2048	275.56	659.91	56847.90
Dec, 2048	272.40	663.07	56184.83
Jan, 2049	269.22	666.25	55518.58
Feb, 2049	266.03	669.44	54849.13
Mar, 2049	262.82	672.65	54176.48
Apr, 2049	259.60	675.87	53500.61
May, 2049	256.36	679.11	52821.49
Jun, 2049	253.10	682.37	52139.13
Jul, 2049	249.83	685.64	51453.49
Aug, 2049	246.55	688.92	50764.57
Sep, 2049	243.25	692.22	50072.35
Oct, 2049	239.93	695.54	49376.81
Nov, 2049	236.60	698.87	48677.93
Dec, 2049	233.25	702.22	47975.71
Jan, 2050	229.88	705.59	47270.12
Feb, 2050	226.50	708.97	46561.16
Mar, 2050	223.11	712.36	45848.79
Apr, 2050	219.69	715.78	45133.01
May, 2050	216.26	719.21	44413.81
Jun, 2050	212.82	722.65	43691.15
Jul, 2050	209.35	726.12	42965.04
Aug, 2050	205.87	729.60	42235.44
Sep, 2050	202.38	733.09	41502.35
Oct, 2050	198.87	736.60	40765.74
Nov, 2050	195.34	740.13	40025.61
Dec, 2050	191.79	743.68	39281.93
Jan, 2051	188.23	747.24	38534.69
Feb, 2051	184.65	750.82	37783.86
Mar, 2051	181.05	754.42	37029.44
Apr, 2051	177.43	758.04	36271.40
May, 2051	173.80	761.67	35509.73
Jun, 2051	170.15	765.32	34744.41
Jul, 2051	166.48	768.99	33975.43
Aug, 2051	162.80	772.67	33202.76
Sep, 2051	159.10	776.37	32426.38
Oct, 2051	155.38	780.09	31646.29
Nov, 2051	151.64	783.83	30862.46
Dec, 2051	147.88	787.59	30074.87
Jan, 2052	144.11	791.36	29283.51
Feb, 2052	140.32	795.15	28488.35
Mar, 2052	136.51	798.96	27689.39
Apr, 2052	132.68	802.79	26886.60
May, 2052	128.83	806.64	26079.96
Jun, 2052	124.97	810.50	25269.46
Jul, 2052	121.08	814.39	24455.07
Aug, 2052	117.18	818.29	23636.78
Sep, 2052	113.26	822.21	22814.57
Oct, 2052	109.32	826.15	21988.42
Nov, 2052	105.36	830.11	21158.31
Dec, 2052	101.38	834.09	20324.23
Jan, 2053	97.39	838.08	19486.14
Feb, 2053	93.37	842.10	18644.04
Mar, 2053	89.34	846.13	17797.91
Apr, 2053	85.28	850.19	16947.72
May, 2053	81.21	854.26	16093.46
Jun, 2053	77.11	858.36	15235.10
Jul, 2053	73.00	862.47	14372.63
Aug, 2053	68.87	866.60	13506.03
Sep, 2053	64.72	870.75	12635.28
Oct, 2053	60.54	874.93	11760.35
Nov, 2053	56.35	879.12	10881.24
Dec, 2053	52.14	883.33	9997.91
Jan, 2054	47.91	887.56	9110.34
Feb, 2054	43.65	891.82	8218.53
Mar, 2054	39.38	896.09	7322.44
Apr, 2054	35.09	900.38	6422.05
May, 2054	30.77	904.70	5517.35
Jun, 2054	26.44	909.03	4608.32
Jul, 2054	22.08	913.39	3694.93
Aug, 2054	17.70	917.77	2777.17
Sep, 2054	13.31	922.16	1855.01
Oct, 2054	8.89	926.58	928.42
Nov, 2054	4.45	931.02	0