Mortgage Parameters

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

Mortgage Summary

Property Total:	$234,900
Down Payment	$70,470
Mortgage Amount:	$164,430
Mortgage Payment:	$959.57 / month
Estimated Tax:	+ $130.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,090.07 / month
Total Interest Paid:	$181,015.20 over 30 years
Total Tax Paid:	$46,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	787.89	171.68	164258.32
Feb, 2025	787.07	172.50	164085.82
Mar, 2025	786.24	173.33	163912.50
Apr, 2025	785.41	174.16	163738.34
May, 2025	784.58	174.99	163563.35
Jun, 2025	783.74	175.83	163387.52
Jul, 2025	782.90	176.67	163210.85
Aug, 2025	782.05	177.52	163033.33
Sep, 2025	781.20	178.37	162854.97
Oct, 2025	780.35	179.22	162675.74
Nov, 2025	779.49	180.08	162495.66
Dec, 2025	778.63	180.94	162314.72
Jan, 2026	777.76	181.81	162132.90
Feb, 2026	776.89	182.68	161950.22
Mar, 2026	776.01	183.56	161766.66
Apr, 2026	775.13	184.44	161582.22
May, 2026	774.25	185.32	161396.90
Jun, 2026	773.36	186.21	161210.69
Jul, 2026	772.47	187.10	161023.59
Aug, 2026	771.57	188.00	160835.59
Sep, 2026	770.67	188.90	160646.69
Oct, 2026	769.77	189.80	160456.89
Nov, 2026	768.86	190.71	160266.17
Dec, 2026	767.94	191.63	160074.55
Jan, 2027	767.02	192.55	159882.00
Feb, 2027	766.10	193.47	159688.53
Mar, 2027	765.17	194.40	159494.13
Apr, 2027	764.24	195.33	159298.81
May, 2027	763.31	196.26	159102.54
Jun, 2027	762.37	197.20	158905.34
Jul, 2027	761.42	198.15	158707.19
Aug, 2027	760.47	199.10	158508.09
Sep, 2027	759.52	200.05	158308.04
Oct, 2027	758.56	201.01	158107.03
Nov, 2027	757.60	201.97	157905.06
Dec, 2027	756.63	202.94	157702.12
Jan, 2028	755.66	203.91	157498.20
Feb, 2028	754.68	204.89	157293.31
Mar, 2028	753.70	205.87	157087.44
Apr, 2028	752.71	206.86	156880.58
May, 2028	751.72	207.85	156672.73
Jun, 2028	750.72	208.85	156463.88
Jul, 2028	749.72	209.85	156254.03
Aug, 2028	748.72	210.85	156043.18
Sep, 2028	747.71	211.86	155831.32
Oct, 2028	746.69	212.88	155618.44
Nov, 2028	745.67	213.90	155404.54
Dec, 2028	744.65	214.92	155189.62
Jan, 2029	743.62	215.95	154973.67
Feb, 2029	742.58	216.99	154756.68
Mar, 2029	741.54	218.03	154538.65
Apr, 2029	740.50	219.07	154319.58
May, 2029	739.45	220.12	154099.46
Jun, 2029	738.39	221.18	153878.28
Jul, 2029	737.33	222.24	153656.04
Aug, 2029	736.27	223.30	153432.74
Sep, 2029	735.20	224.37	153208.37
Oct, 2029	734.12	225.45	152982.92
Nov, 2029	733.04	226.53	152756.40
Dec, 2029	731.96	227.61	152528.78
Jan, 2030	730.87	228.70	152300.08
Feb, 2030	729.77	229.80	152070.28
Mar, 2030	728.67	230.90	151839.38
Apr, 2030	727.56	232.01	151607.38
May, 2030	726.45	233.12	151374.26
Jun, 2030	725.33	234.24	151140.02
Jul, 2030	724.21	235.36	150904.67
Aug, 2030	723.08	236.49	150668.18
Sep, 2030	721.95	237.62	150430.56
Oct, 2030	720.81	238.76	150191.81
Nov, 2030	719.67	239.90	149951.90
Dec, 2030	718.52	241.05	149710.85
Jan, 2031	717.36	242.21	149468.65
Feb, 2031	716.20	243.37	149225.28
Mar, 2031	715.04	244.53	148980.75
Apr, 2031	713.87	245.70	148735.05
May, 2031	712.69	246.88	148488.17
Jun, 2031	711.51	248.06	148240.10
Jul, 2031	710.32	249.25	147990.85
Aug, 2031	709.12	250.45	147740.40
Sep, 2031	707.92	251.65	147488.75
Oct, 2031	706.72	252.85	147235.90
Nov, 2031	705.51	254.06	146981.84
Dec, 2031	704.29	255.28	146726.55
Jan, 2032	703.06	256.51	146470.05
Feb, 2032	701.84	257.73	146212.31
Mar, 2032	700.60	258.97	145953.34
Apr, 2032	699.36	260.21	145693.13
May, 2032	698.11	261.46	145431.68
Jun, 2032	696.86	262.71	145168.97
Jul, 2032	695.60	263.97	144905.00
Aug, 2032	694.34	265.23	144639.77
Sep, 2032	693.07	266.50	144373.26
Oct, 2032	691.79	267.78	144105.48
Nov, 2032	690.51	269.06	143836.42
Dec, 2032	689.22	270.35	143566.06
Jan, 2033	687.92	271.65	143294.41
Feb, 2033	686.62	272.95	143021.46
Mar, 2033	685.31	274.26	142747.20
Apr, 2033	684.00	275.57	142471.63
May, 2033	682.68	276.89	142194.74
Jun, 2033	681.35	278.22	141916.52
Jul, 2033	680.02	279.55	141636.96
Aug, 2033	678.68	280.89	141356.07
Sep, 2033	677.33	282.24	141073.83
Oct, 2033	675.98	283.59	140790.24
Nov, 2033	674.62	284.95	140505.29
Dec, 2033	673.25	286.32	140218.97
Jan, 2034	671.88	287.69	139931.29
Feb, 2034	670.50	289.07	139642.22
Mar, 2034	669.12	290.45	139351.77
Apr, 2034	667.73	291.84	139059.93
May, 2034	666.33	293.24	138766.69
Jun, 2034	664.92	294.65	138472.04
Jul, 2034	663.51	296.06	138175.98
Aug, 2034	662.09	297.48	137878.50
Sep, 2034	660.67	298.90	137579.60
Oct, 2034	659.24	300.33	137279.27
Nov, 2034	657.80	301.77	136977.49
Dec, 2034	656.35	303.22	136674.27
Jan, 2035	654.90	304.67	136369.60
Feb, 2035	653.44	306.13	136063.47
Mar, 2035	651.97	307.60	135755.87
Apr, 2035	650.50	309.07	135446.80
May, 2035	649.02	310.55	135136.24
Jun, 2035	647.53	312.04	134824.20
Jul, 2035	646.03	313.54	134510.66
Aug, 2035	644.53	315.04	134195.62
Sep, 2035	643.02	316.55	133879.07
Oct, 2035	641.50	318.07	133561.01
Nov, 2035	639.98	319.59	133241.42
Dec, 2035	638.45	321.12	132920.30
Jan, 2036	636.91	322.66	132597.64
Feb, 2036	635.36	324.21	132273.43
Mar, 2036	633.81	325.76	131947.67
Apr, 2036	632.25	327.32	131620.35
May, 2036	630.68	328.89	131291.46
Jun, 2036	629.10	330.47	130961.00
Jul, 2036	627.52	332.05	130628.95
Aug, 2036	625.93	333.64	130295.31
Sep, 2036	624.33	335.24	129960.07
Oct, 2036	622.73	336.84	129623.22
Nov, 2036	621.11	338.46	129284.77
Dec, 2036	619.49	340.08	128944.69
Jan, 2037	617.86	341.71	128602.98
Feb, 2037	616.22	343.35	128259.63
Mar, 2037	614.58	344.99	127914.63
Apr, 2037	612.92	346.65	127567.99
May, 2037	611.26	348.31	127219.68
Jun, 2037	609.59	349.98	126869.71
Jul, 2037	607.92	351.65	126518.05
Aug, 2037	606.23	353.34	126164.72
Sep, 2037	604.54	355.03	125809.69
Oct, 2037	602.84	356.73	125452.95
Nov, 2037	601.13	358.44	125094.51
Dec, 2037	599.41	360.16	124734.35
Jan, 2038	597.69	361.88	124372.47
Feb, 2038	595.95	363.62	124008.85
Mar, 2038	594.21	365.36	123643.49
Apr, 2038	592.46	367.11	123276.38
May, 2038	590.70	368.87	122907.51
Jun, 2038	588.93	370.64	122536.87
Jul, 2038	587.16	372.41	122164.46
Aug, 2038	585.37	374.20	121790.26
Sep, 2038	583.58	375.99	121414.26
Oct, 2038	581.78	377.79	121036.47
Nov, 2038	579.97	379.60	120656.87
Dec, 2038	578.15	381.42	120275.45
Jan, 2039	576.32	383.25	119892.20
Feb, 2039	574.48	385.09	119507.11
Mar, 2039	572.64	386.93	119120.18
Apr, 2039	570.78	388.79	118731.39
May, 2039	568.92	390.65	118340.74
Jun, 2039	567.05	392.52	117948.22
Jul, 2039	565.17	394.40	117553.82
Aug, 2039	563.28	396.29	117157.53
Sep, 2039	561.38	398.19	116759.34
Oct, 2039	559.47	400.10	116359.24
Nov, 2039	557.55	402.02	115957.23
Dec, 2039	555.63	403.94	115553.28
Jan, 2040	553.69	405.88	115147.41
Feb, 2040	551.75	407.82	114739.58
Mar, 2040	549.79	409.78	114329.81
Apr, 2040	547.83	411.74	113918.07
May, 2040	545.86	413.71	113504.36
Jun, 2040	543.88	415.69	113088.66
Jul, 2040	541.88	417.69	112670.97
Aug, 2040	539.88	419.69	112251.29
Sep, 2040	537.87	421.70	111829.59
Oct, 2040	535.85	423.72	111405.87
Nov, 2040	533.82	425.75	110980.12
Dec, 2040	531.78	427.79	110552.33
Jan, 2041	529.73	429.84	110122.49
Feb, 2041	527.67	431.90	109690.59
Mar, 2041	525.60	433.97	109256.62
Apr, 2041	523.52	436.05	108820.57
May, 2041	521.43	438.14	108382.43
Jun, 2041	519.33	440.24	107942.19
Jul, 2041	517.22	442.35	107499.85
Aug, 2041	515.10	444.47	107055.38
Sep, 2041	512.97	446.60	106608.78
Oct, 2041	510.83	448.74	106160.05
Nov, 2041	508.68	450.89	105709.16
Dec, 2041	506.52	453.05	105256.11
Jan, 2042	504.35	455.22	104800.90
Feb, 2042	502.17	457.40	104343.50
Mar, 2042	499.98	459.59	103883.91
Apr, 2042	497.78	461.79	103422.11
May, 2042	495.56	464.01	102958.11
Jun, 2042	493.34	466.23	102491.88
Jul, 2042	491.11	468.46	102023.42
Aug, 2042	488.86	470.71	101552.71
Sep, 2042	486.61	472.96	101079.74
Oct, 2042	484.34	475.23	100604.51
Nov, 2042	482.06	477.51	100127.01
Dec, 2042	479.78	479.79	99647.21
Jan, 2043	477.48	482.09	99165.12
Feb, 2043	475.17	484.40	98680.72
Mar, 2043	472.85	486.72	98193.99
Apr, 2043	470.51	489.06	97704.93
May, 2043	468.17	491.40	97213.53
Jun, 2043	465.81	493.76	96719.78
Jul, 2043	463.45	496.12	96223.66
Aug, 2043	461.07	498.50	95725.16
Sep, 2043	458.68	500.89	95224.27
Oct, 2043	456.28	503.29	94720.98
Nov, 2043	453.87	505.70	94215.29
Dec, 2043	451.45	508.12	93707.16
Jan, 2044	449.01	510.56	93196.61
Feb, 2044	446.57	513.00	92683.60
Mar, 2044	444.11	515.46	92168.14
Apr, 2044	441.64	517.93	91650.21
May, 2044	439.16	520.41	91129.80
Jun, 2044	436.66	522.91	90606.89
Jul, 2044	434.16	525.41	90081.48
Aug, 2044	431.64	527.93	89553.55
Sep, 2044	429.11	530.46	89023.09
Oct, 2044	426.57	533.00	88490.09
Nov, 2044	424.02	535.55	87954.54
Dec, 2044	421.45	538.12	87416.42
Jan, 2045	418.87	540.70	86875.72
Feb, 2045	416.28	543.29	86332.43
Mar, 2045	413.68	545.89	85786.53
Apr, 2045	411.06	548.51	85238.02
May, 2045	408.43	551.14	84686.88
Jun, 2045	405.79	553.78	84133.11
Jul, 2045	403.14	556.43	83576.67
Aug, 2045	400.47	559.10	83017.57
Sep, 2045	397.79	561.78	82455.80
Oct, 2045	395.10	564.47	81891.33
Nov, 2045	392.40	567.17	81324.15
Dec, 2045	389.68	569.89	80754.26
Jan, 2046	386.95	572.62	80181.64
Feb, 2046	384.20	575.37	79606.27
Mar, 2046	381.45	578.12	79028.15
Apr, 2046	378.68	580.89	78447.26
May, 2046	375.89	583.68	77863.58
Jun, 2046	373.10	586.47	77277.11
Jul, 2046	370.29	589.28	76687.82
Aug, 2046	367.46	592.11	76095.71
Sep, 2046	364.63	594.94	75500.77
Oct, 2046	361.77	597.80	74902.97
Nov, 2046	358.91	600.66	74302.31
Dec, 2046	356.03	603.54	73698.78
Jan, 2047	353.14	606.43	73092.35
Feb, 2047	350.23	609.34	72483.01
Mar, 2047	347.31	612.26	71870.76
Apr, 2047	344.38	615.19	71255.57
May, 2047	341.43	618.14	70637.43
Jun, 2047	338.47	621.10	70016.33
Jul, 2047	335.49	624.08	69392.25
Aug, 2047	332.50	627.07	68765.19
Sep, 2047	329.50	630.07	68135.12
Oct, 2047	326.48	633.09	67502.03
Nov, 2047	323.45	636.12	66865.91
Dec, 2047	320.40	639.17	66226.74
Jan, 2048	317.34	642.23	65584.50
Feb, 2048	314.26	645.31	64939.19
Mar, 2048	311.17	648.40	64290.79
Apr, 2048	308.06	651.51	63639.28
May, 2048	304.94	654.63	62984.65
Jun, 2048	301.80	657.77	62326.88
Jul, 2048	298.65	660.92	61665.96
Aug, 2048	295.48	664.09	61001.87
Sep, 2048	292.30	667.27	60334.60
Oct, 2048	289.10	670.47	59664.13
Nov, 2048	285.89	673.68	58990.46
Dec, 2048	282.66	676.91	58313.55
Jan, 2049	279.42	680.15	57633.40
Feb, 2049	276.16	683.41	56949.99
Mar, 2049	272.89	686.68	56263.30
Apr, 2049	269.59	689.98	55573.33
May, 2049	266.29	693.28	54880.05
Jun, 2049	262.97	696.60	54183.44
Jul, 2049	259.63	699.94	53483.50
Aug, 2049	256.28	703.29	52780.21
Sep, 2049	252.91	706.66	52073.54
Oct, 2049	249.52	710.05	51363.49
Nov, 2049	246.12	713.45	50650.04
Dec, 2049	242.70	716.87	49933.17
Jan, 2050	239.26	720.31	49212.86
Feb, 2050	235.81	723.76	48489.10
Mar, 2050	232.34	727.23	47761.87
Apr, 2050	228.86	730.71	47031.16
May, 2050	225.36	734.21	46296.95
Jun, 2050	221.84	737.73	45559.22
Jul, 2050	218.30	741.27	44817.96
Aug, 2050	214.75	744.82	44073.14
Sep, 2050	211.18	748.39	43324.75
Oct, 2050	207.60	751.97	42572.78
Nov, 2050	203.99	755.58	41817.20
Dec, 2050	200.37	759.20	41058.01
Jan, 2051	196.74	762.83	40295.17
Feb, 2051	193.08	766.49	39528.69
Mar, 2051	189.41	770.16	38758.52
Apr, 2051	185.72	773.85	37984.67
May, 2051	182.01	777.56	37207.11
Jun, 2051	178.28	781.29	36425.83
Jul, 2051	174.54	785.03	35640.80
Aug, 2051	170.78	788.79	34852.01
Sep, 2051	167.00	792.57	34059.43
Oct, 2051	163.20	796.37	33263.07
Nov, 2051	159.39	800.18	32462.88
Dec, 2051	155.55	804.02	31658.86
Jan, 2052	151.70	807.87	30850.99
Feb, 2052	147.83	811.74	30039.25
Mar, 2052	143.94	815.63	29223.62
Apr, 2052	140.03	819.54	28404.08
May, 2052	136.10	823.47	27580.61
Jun, 2052	132.16	827.41	26753.20
Jul, 2052	128.19	831.38	25921.82
Aug, 2052	124.21	835.36	25086.46
Sep, 2052	120.21	839.36	24247.09
Oct, 2052	116.18	843.39	23403.71
Nov, 2052	112.14	847.43	22556.28
Dec, 2052	108.08	851.49	21704.79
Jan, 2053	104.00	855.57	20849.22
Feb, 2053	99.90	859.67	19989.56
Mar, 2053	95.78	863.79	19125.77
Apr, 2053	91.64	867.93	18257.85
May, 2053	87.49	872.08	17385.76
Jun, 2053	83.31	876.26	16509.50
Jul, 2053	79.11	880.46	15629.04
Aug, 2053	74.89	884.68	14744.35
Sep, 2053	70.65	888.92	13855.43
Oct, 2053	66.39	893.18	12962.26
Nov, 2053	62.11	897.46	12064.80
Dec, 2053	57.81	901.76	11163.04
Jan, 2054	53.49	906.08	10256.96
Feb, 2054	49.15	910.42	9346.53
Mar, 2054	44.79	914.78	8431.75
Apr, 2054	40.40	919.17	7512.58
May, 2054	36.00	923.57	6589.01
Jun, 2054	31.57	928.00	5661.01
Jul, 2054	27.13	932.44	4728.57
Aug, 2054	22.66	936.91	3791.65
Sep, 2054	18.17	941.40	2850.25
Oct, 2054	13.66	945.91	1904.34
Nov, 2054	9.12	950.45	953.90
Dec, 2054	4.57	955.00	0