Mortgage Parameters

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

Mortgage Summary

Property Total:	$299,999
Down Payment	$90,000
Mortgage Amount:	$209,999
Mortgage Payment:	$1,225.50 / month
Estimated Tax:	+ $166.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,392.17 / month
Total Interest Paid:	$231,182.10 over 30 years
Total Tax Paid:	$59,999.80 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1006.25	219.25	209779.75
Jan, 2025	1005.19	220.31	209559.44
Feb, 2025	1004.14	221.36	209338.08
Mar, 2025	1003.08	222.42	209115.66
Apr, 2025	1002.01	223.49	208892.17
May, 2025	1000.94	224.56	208667.61
Jun, 2025	999.87	225.63	208441.98
Jul, 2025	998.78	226.72	208215.26
Aug, 2025	997.70	227.80	207987.46
Sep, 2025	996.61	228.89	207758.57
Oct, 2025	995.51	229.99	207528.58
Nov, 2025	994.41	231.09	207297.48
Dec, 2025	993.30	232.20	207065.28
Jan, 2026	992.19	233.31	206831.97
Feb, 2026	991.07	234.43	206597.54
Mar, 2026	989.95	235.55	206361.99
Apr, 2026	988.82	236.68	206125.31
May, 2026	987.68	237.82	205887.49
Jun, 2026	986.54	238.96	205648.53
Jul, 2026	985.40	240.10	205408.43
Aug, 2026	984.25	241.25	205167.18
Sep, 2026	983.09	242.41	204924.77
Oct, 2026	981.93	243.57	204681.21
Nov, 2026	980.76	244.74	204436.47
Dec, 2026	979.59	245.91	204190.56
Jan, 2027	978.41	247.09	203943.47
Feb, 2027	977.23	248.27	203695.20
Mar, 2027	976.04	249.46	203445.74
Apr, 2027	974.84	250.66	203195.09
May, 2027	973.64	251.86	202943.23
Jun, 2027	972.44	253.06	202690.17
Jul, 2027	971.22	254.28	202435.89
Aug, 2027	970.01	255.49	202180.40
Sep, 2027	968.78	256.72	201923.68
Oct, 2027	967.55	257.95	201665.73
Nov, 2027	966.31	259.19	201406.54
Dec, 2027	965.07	260.43	201146.12
Jan, 2028	963.83	261.67	200884.44
Feb, 2028	962.57	262.93	200621.51
Mar, 2028	961.31	264.19	200357.32
Apr, 2028	960.05	265.45	200091.87
May, 2028	958.77	266.73	199825.14
Jun, 2028	957.50	268.00	199557.14
Jul, 2028	956.21	269.29	199287.85
Aug, 2028	954.92	270.58	199017.27
Sep, 2028	953.62	271.88	198745.40
Oct, 2028	952.32	273.18	198472.22
Nov, 2028	951.01	274.49	198197.73
Dec, 2028	949.70	275.80	197921.93
Jan, 2029	948.38	277.12	197644.80
Feb, 2029	947.05	278.45	197366.35
Mar, 2029	945.71	279.79	197086.56
Apr, 2029	944.37	281.13	196805.44
May, 2029	943.03	282.47	196522.96
Jun, 2029	941.67	283.83	196239.14
Jul, 2029	940.31	285.19	195953.95
Aug, 2029	938.95	286.55	195667.39
Sep, 2029	937.57	287.93	195379.47
Oct, 2029	936.19	289.31	195090.16
Nov, 2029	934.81	290.69	194799.47
Dec, 2029	933.41	292.09	194507.38
Jan, 2030	932.01	293.49	194213.90
Feb, 2030	930.61	294.89	193919.00
Mar, 2030	929.20	296.30	193622.70
Apr, 2030	927.78	297.72	193324.98
May, 2030	926.35	299.15	193025.82
Jun, 2030	924.92	300.58	192725.24
Jul, 2030	923.48	302.02	192423.22
Aug, 2030	922.03	303.47	192119.74
Sep, 2030	920.57	304.93	191814.82
Oct, 2030	919.11	306.39	191508.43
Nov, 2030	917.64	307.86	191200.57
Dec, 2030	916.17	309.33	190891.24
Jan, 2031	914.69	310.81	190580.43
Feb, 2031	913.20	312.30	190268.13
Mar, 2031	911.70	313.80	189954.33
Apr, 2031	910.20	315.30	189639.03
May, 2031	908.69	316.81	189322.21
Jun, 2031	907.17	318.33	189003.88
Jul, 2031	905.64	319.86	188684.03
Aug, 2031	904.11	321.39	188362.64
Sep, 2031	902.57	322.93	188039.71
Oct, 2031	901.02	324.48	187715.23
Nov, 2031	899.47	326.03	187389.20
Dec, 2031	897.91	327.59	187061.61
Jan, 2032	896.34	329.16	186732.45
Feb, 2032	894.76	330.74	186401.70
Mar, 2032	893.17	332.33	186069.38
Apr, 2032	891.58	333.92	185735.46
May, 2032	889.98	335.52	185399.94
Jun, 2032	888.37	337.13	185062.82
Jul, 2032	886.76	338.74	184724.08
Aug, 2032	885.14	340.36	184383.71
Sep, 2032	883.51	341.99	184041.72
Oct, 2032	881.87	343.63	183698.09
Nov, 2032	880.22	345.28	183352.81
Dec, 2032	878.57	346.93	183005.87
Jan, 2033	876.90	348.60	182657.28
Feb, 2033	875.23	350.27	182307.01
Mar, 2033	873.55	351.95	181955.06
Apr, 2033	871.87	353.63	181601.43
May, 2033	870.17	355.33	181246.10
Jun, 2033	868.47	357.03	180889.07
Jul, 2033	866.76	358.74	180530.34
Aug, 2033	865.04	360.46	180169.88
Sep, 2033	863.31	362.19	179807.69
Oct, 2033	861.58	363.92	179443.77
Nov, 2033	859.83	365.67	179078.10
Dec, 2033	858.08	367.42	178710.69
Jan, 2034	856.32	369.18	178341.51
Feb, 2034	854.55	370.95	177970.56
Mar, 2034	852.78	372.72	177597.84
Apr, 2034	850.99	374.51	177223.33
May, 2034	849.20	376.30	176847.02
Jun, 2034	847.39	378.11	176468.91
Jul, 2034	845.58	379.92	176088.99
Aug, 2034	843.76	381.74	175707.25
Sep, 2034	841.93	383.57	175323.68
Oct, 2034	840.09	385.41	174938.28
Nov, 2034	838.25	387.25	174551.02
Dec, 2034	836.39	389.11	174161.91
Jan, 2035	834.53	390.97	173770.94
Feb, 2035	832.65	392.85	173378.09
Mar, 2035	830.77	394.73	172983.36
Apr, 2035	828.88	396.62	172586.74
May, 2035	826.98	398.52	172188.22
Jun, 2035	825.07	400.43	171787.79
Jul, 2035	823.15	402.35	171385.44
Aug, 2035	821.22	404.28	170981.16
Sep, 2035	819.28	406.22	170574.94
Oct, 2035	817.34	408.16	170166.78
Nov, 2035	815.38	410.12	169756.66
Dec, 2035	813.42	412.08	169344.58
Jan, 2036	811.44	414.06	168930.52
Feb, 2036	809.46	416.04	168514.48
Mar, 2036	807.47	418.03	168096.45
Apr, 2036	805.46	420.04	167676.41
May, 2036	803.45	422.05	167254.36
Jun, 2036	801.43	424.07	166830.29
Jul, 2036	799.40	426.10	166404.18
Aug, 2036	797.35	428.15	165976.03
Sep, 2036	795.30	430.20	165545.84
Oct, 2036	793.24	432.26	165113.58
Nov, 2036	791.17	434.33	164679.25
Dec, 2036	789.09	436.41	164242.83
Jan, 2037	787.00	438.50	163804.33
Feb, 2037	784.90	440.60	163363.73
Mar, 2037	782.78	442.72	162921.01
Apr, 2037	780.66	444.84	162476.17
May, 2037	778.53	446.97	162029.21
Jun, 2037	776.39	449.11	161580.10
Jul, 2037	774.24	451.26	161128.83
Aug, 2037	772.08	453.42	160675.41
Sep, 2037	769.90	455.60	160219.81
Oct, 2037	767.72	457.78	159762.03
Nov, 2037	765.53	459.97	159302.06
Dec, 2037	763.32	462.18	158839.88
Jan, 2038	761.11	464.39	158375.49
Feb, 2038	758.88	466.62	157908.87
Mar, 2038	756.65	468.85	157440.02
Apr, 2038	754.40	471.10	156968.92
May, 2038	752.14	473.36	156495.56
Jun, 2038	749.87	475.63	156019.94
Jul, 2038	747.60	477.90	155542.03
Aug, 2038	745.31	480.19	155061.84
Sep, 2038	743.00	482.50	154579.34
Oct, 2038	740.69	484.81	154094.53
Nov, 2038	738.37	487.13	153607.40
Dec, 2038	736.04	489.46	153117.94
Jan, 2039	733.69	491.81	152626.13
Feb, 2039	731.33	494.17	152131.96
Mar, 2039	728.97	496.53	151635.43
Apr, 2039	726.59	498.91	151136.52
May, 2039	724.20	501.30	150635.21
Jun, 2039	721.79	503.71	150131.51
Jul, 2039	719.38	506.12	149625.39
Aug, 2039	716.95	508.55	149116.84
Sep, 2039	714.52	510.98	148605.86
Oct, 2039	712.07	513.43	148092.43
Nov, 2039	709.61	515.89	147576.54
Dec, 2039	707.14	518.36	147058.18
Jan, 2040	704.65	520.85	146537.33
Feb, 2040	702.16	523.34	146013.99
Mar, 2040	699.65	525.85	145488.14
Apr, 2040	697.13	528.37	144959.77
May, 2040	694.60	530.90	144428.87
Jun, 2040	692.05	533.45	143895.42
Jul, 2040	689.50	536.00	143359.42
Aug, 2040	686.93	538.57	142820.85
Sep, 2040	684.35	541.15	142279.70
Oct, 2040	681.76	543.74	141735.96
Nov, 2040	679.15	546.35	141189.61
Dec, 2040	676.53	548.97	140640.64
Jan, 2041	673.90	551.60	140089.05
Feb, 2041	671.26	554.24	139534.81
Mar, 2041	668.60	556.90	138977.91
Apr, 2041	665.94	559.56	138418.35
May, 2041	663.25	562.25	137856.10
Jun, 2041	660.56	564.94	137291.16
Jul, 2041	657.85	567.65	136723.51
Aug, 2041	655.13	570.37	136153.15
Sep, 2041	652.40	573.10	135580.05
Oct, 2041	649.65	575.85	135004.20
Nov, 2041	646.90	578.60	134425.60
Dec, 2041	644.12	581.38	133844.22
Jan, 2042	641.34	584.16	133260.06
Feb, 2042	638.54	586.96	132673.10
Mar, 2042	635.73	589.77	132083.32
Apr, 2042	632.90	592.60	131490.72
May, 2042	630.06	595.44	130895.28
Jun, 2042	627.21	598.29	130296.99
Jul, 2042	624.34	601.16	129695.83
Aug, 2042	621.46	604.04	129091.79
Sep, 2042	618.56	606.94	128484.85
Oct, 2042	615.66	609.84	127875.01
Nov, 2042	612.73	612.77	127262.24
Dec, 2042	609.80	615.70	126646.54
Jan, 2043	606.85	618.65	126027.89
Feb, 2043	603.88	621.62	125406.27
Mar, 2043	600.91	624.59	124781.68
Apr, 2043	597.91	627.59	124154.09
May, 2043	594.91	630.59	123523.49
Jun, 2043	591.88	633.62	122889.88
Jul, 2043	588.85	636.65	122253.22
Aug, 2043	585.80	639.70	121613.52
Sep, 2043	582.73	642.77	120970.75
Oct, 2043	579.65	645.85	120324.90
Nov, 2043	576.56	648.94	119675.96
Dec, 2043	573.45	652.05	119023.91
Jan, 2044	570.32	655.18	118368.73
Feb, 2044	567.18	658.32	117710.41
Mar, 2044	564.03	661.47	117048.94
Apr, 2044	560.86	664.64	116384.30
May, 2044	557.67	667.83	115716.48
Jun, 2044	554.47	671.03	115045.45
Jul, 2044	551.26	674.24	114371.21
Aug, 2044	548.03	677.47	113693.74
Sep, 2044	544.78	680.72	113013.02
Oct, 2044	541.52	683.98	112329.04
Nov, 2044	538.24	687.26	111641.79
Dec, 2044	534.95	690.55	110951.24
Jan, 2045	531.64	693.86	110257.38
Feb, 2045	528.32	697.18	109560.20
Mar, 2045	524.98	700.52	108859.67
Apr, 2045	521.62	703.88	108155.79
May, 2045	518.25	707.25	107448.54
Jun, 2045	514.86	710.64	106737.89
Jul, 2045	511.45	714.05	106023.85
Aug, 2045	508.03	717.47	105306.38
Sep, 2045	504.59	720.91	104585.47
Oct, 2045	501.14	724.36	103861.11
Nov, 2045	497.67	727.83	103133.28
Dec, 2045	494.18	731.32	102401.96
Jan, 2046	490.68	734.82	101667.13
Feb, 2046	487.16	738.34	100928.79
Mar, 2046	483.62	741.88	100186.91
Apr, 2046	480.06	745.44	99441.47
May, 2046	476.49	749.01	98692.46
Jun, 2046	472.90	752.60	97939.86
Jul, 2046	469.30	756.20	97183.66
Aug, 2046	465.67	759.83	96423.83
Sep, 2046	462.03	763.47	95660.36
Oct, 2046	458.37	767.13	94893.23
Nov, 2046	454.70	770.80	94122.43
Dec, 2046	451.00	774.50	93347.93
Jan, 2047	447.29	778.21	92569.72
Feb, 2047	443.56	781.94	91787.79
Mar, 2047	439.82	785.68	91002.10
Apr, 2047	436.05	789.45	90212.65
May, 2047	432.27	793.23	89419.42
Jun, 2047	428.47	797.03	88622.39
Jul, 2047	424.65	800.85	87821.54
Aug, 2047	420.81	804.69	87016.85
Sep, 2047	416.96	808.54	86208.31
Oct, 2047	413.08	812.42	85395.89
Nov, 2047	409.19	816.31	84579.58
Dec, 2047	405.28	820.22	83759.35
Jan, 2048	401.35	824.15	82935.20
Feb, 2048	397.40	828.10	82107.10
Mar, 2048	393.43	832.07	81275.03
Apr, 2048	389.44	836.06	80438.97
May, 2048	385.44	840.06	79598.91
Jun, 2048	381.41	844.09	78754.82
Jul, 2048	377.37	848.13	77906.69
Aug, 2048	373.30	852.20	77054.49
Sep, 2048	369.22	856.28	76198.21
Oct, 2048	365.12	860.38	75337.83
Nov, 2048	360.99	864.51	74473.32
Dec, 2048	356.85	868.65	73604.67
Jan, 2049	352.69	872.81	72731.86
Feb, 2049	348.51	876.99	71854.87
Mar, 2049	344.30	881.20	70973.67
Apr, 2049	340.08	885.42	70088.25
May, 2049	335.84	889.66	69198.59
Jun, 2049	331.58	893.92	68304.67
Jul, 2049	327.29	898.21	67406.46
Aug, 2049	322.99	902.51	66503.95
Sep, 2049	318.66	906.84	65597.12
Oct, 2049	314.32	911.18	64685.94
Nov, 2049	309.95	915.55	63770.39
Dec, 2049	305.57	919.93	62850.46
Jan, 2050	301.16	924.34	61926.11
Feb, 2050	296.73	928.77	60997.34
Mar, 2050	292.28	933.22	60064.12
Apr, 2050	287.81	937.69	59126.43
May, 2050	283.31	942.19	58184.24
Jun, 2050	278.80	946.70	57237.54
Jul, 2050	274.26	951.24	56286.31
Aug, 2050	269.71	955.79	55330.51
Sep, 2050	265.13	960.37	54370.14
Oct, 2050	260.52	964.98	53405.16
Nov, 2050	255.90	969.60	52435.56
Dec, 2050	251.25	974.25	51461.31
Jan, 2051	246.59	978.91	50482.40
Feb, 2051	241.89	983.61	49498.80
Mar, 2051	237.18	988.32	48510.48
Apr, 2051	232.45	993.05	47517.42
May, 2051	227.69	997.81	46519.61
Jun, 2051	222.91	1002.59	45517.02
Jul, 2051	218.10	1007.40	44509.62
Aug, 2051	213.28	1012.22	43497.39
Sep, 2051	208.43	1017.07	42480.32
Oct, 2051	203.55	1021.95	41458.37
Nov, 2051	198.65	1026.85	40431.53
Dec, 2051	193.73	1031.77	39399.76
Jan, 2052	188.79	1036.71	38363.05
Feb, 2052	183.82	1041.68	37321.37
Mar, 2052	178.83	1046.67	36274.71
Apr, 2052	173.82	1051.68	35223.02
May, 2052	168.78	1056.72	34166.30
Jun, 2052	163.71	1061.79	33104.51
Jul, 2052	158.63	1066.87	32037.64
Aug, 2052	153.51	1071.99	30965.65
Sep, 2052	148.38	1077.12	29888.53
Oct, 2052	143.22	1082.28	28806.24
Nov, 2052	138.03	1087.47	27718.77
Dec, 2052	132.82	1092.68	26626.09
Jan, 2053	127.58	1097.92	25528.18
Feb, 2053	122.32	1103.18	24425.00
Mar, 2053	117.04	1108.46	23316.54
Apr, 2053	111.73	1113.77	22202.76
May, 2053	106.39	1119.11	21083.65
Jun, 2053	101.03	1124.47	19959.17
Jul, 2053	95.64	1129.86	18829.31
Aug, 2053	90.22	1135.28	17694.04
Sep, 2053	84.78	1140.72	16553.32
Oct, 2053	79.32	1146.18	15407.14
Nov, 2053	73.83	1151.67	14255.46
Dec, 2053	68.31	1157.19	13098.27
Jan, 2054	62.76	1162.74	11935.53
Feb, 2054	57.19	1168.31	10767.23
Mar, 2054	51.59	1173.91	9593.32
Apr, 2054	45.97	1179.53	8413.79
May, 2054	40.32	1185.18	7228.60
Jun, 2054	34.64	1190.86	6037.74
Jul, 2054	28.93	1196.57	4841.17
Aug, 2054	23.20	1202.30	3638.87
Sep, 2054	17.44	1208.06	2430.80
Oct, 2054	11.65	1213.85	1216.95
Nov, 2054	5.83	1219.67	0