Mortgage Parameters

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

Mortgage Summary

Property Total:	$227,000
Down Payment	$68,100
Mortgage Amount:	$158,900
Mortgage Payment:	$927.30 / month
Estimated Tax:	+ $126.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,053.41 / month
Total Interest Paid:	$174,927.60 over 30 years
Total Tax Paid:	$45,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	761.40	165.90	158734.10
Jan, 2025	760.60	166.70	158567.40
Feb, 2025	759.80	167.50	158399.90
Mar, 2025	759.00	168.30	158231.60
Apr, 2025	758.19	169.11	158062.49
May, 2025	757.38	169.92	157892.57
Jun, 2025	756.57	170.73	157721.84
Jul, 2025	755.75	171.55	157550.29
Aug, 2025	754.93	172.37	157377.92
Sep, 2025	754.10	173.20	157204.72
Oct, 2025	753.27	174.03	157030.70
Nov, 2025	752.44	174.86	156855.84
Dec, 2025	751.60	175.70	156680.14
Jan, 2026	750.76	176.54	156503.60
Feb, 2026	749.91	177.39	156326.21
Mar, 2026	749.06	178.24	156147.97
Apr, 2026	748.21	179.09	155968.88
May, 2026	747.35	179.95	155788.93
Jun, 2026	746.49	180.81	155608.12
Jul, 2026	745.62	181.68	155426.44
Aug, 2026	744.75	182.55	155243.89
Sep, 2026	743.88	183.42	155060.47
Oct, 2026	743.00	184.30	154876.17
Nov, 2026	742.11	185.19	154690.98
Dec, 2026	741.23	186.07	154504.91
Jan, 2027	740.34	186.96	154317.95
Feb, 2027	739.44	187.86	154130.09
Mar, 2027	738.54	188.76	153941.33
Apr, 2027	737.64	189.66	153751.66
May, 2027	736.73	190.57	153561.09
Jun, 2027	735.81	191.49	153369.60
Jul, 2027	734.90	192.40	153177.20
Aug, 2027	733.97	193.33	152983.87
Sep, 2027	733.05	194.25	152789.62
Oct, 2027	732.12	195.18	152594.44
Nov, 2027	731.18	196.12	152398.32
Dec, 2027	730.24	197.06	152201.26
Jan, 2028	729.30	198.00	152003.26
Feb, 2028	728.35	198.95	151804.31
Mar, 2028	727.40	199.90	151604.40
Apr, 2028	726.44	200.86	151403.54
May, 2028	725.48	201.82	151201.72
Jun, 2028	724.51	202.79	150998.93
Jul, 2028	723.54	203.76	150795.16
Aug, 2028	722.56	204.74	150590.42
Sep, 2028	721.58	205.72	150384.70
Oct, 2028	720.59	206.71	150178.00
Nov, 2028	719.60	207.70	149970.30
Dec, 2028	718.61	208.69	149761.61
Jan, 2029	717.61	209.69	149551.91
Feb, 2029	716.60	210.70	149341.22
Mar, 2029	715.59	211.71	149129.51
Apr, 2029	714.58	212.72	148916.79
May, 2029	713.56	213.74	148703.05
Jun, 2029	712.54	214.76	148488.28
Jul, 2029	711.51	215.79	148272.49
Aug, 2029	710.47	216.83	148055.66
Sep, 2029	709.43	217.87	147837.80
Oct, 2029	708.39	218.91	147618.89
Nov, 2029	707.34	219.96	147398.93
Dec, 2029	706.29	221.01	147177.91
Jan, 2030	705.23	222.07	146955.84
Feb, 2030	704.16	223.14	146732.70
Mar, 2030	703.09	224.21	146508.50
Apr, 2030	702.02	225.28	146283.22
May, 2030	700.94	226.36	146056.86
Jun, 2030	699.86	227.44	145829.41
Jul, 2030	698.77	228.53	145600.88
Aug, 2030	697.67	229.63	145371.25
Sep, 2030	696.57	230.73	145140.52
Oct, 2030	695.46	231.84	144908.69
Nov, 2030	694.35	232.95	144675.74
Dec, 2030	693.24	234.06	144441.68
Jan, 2031	692.12	235.18	144206.49
Feb, 2031	690.99	236.31	143970.18
Mar, 2031	689.86	237.44	143732.74
Apr, 2031	688.72	238.58	143494.16
May, 2031	687.58	239.72	143254.44
Jun, 2031	686.43	240.87	143013.56
Jul, 2031	685.27	242.03	142771.54
Aug, 2031	684.11	243.19	142528.35
Sep, 2031	682.95	244.35	142284.00
Oct, 2031	681.78	245.52	142038.48
Nov, 2031	680.60	246.70	141791.78
Dec, 2031	679.42	247.88	141543.90
Jan, 2032	678.23	249.07	141294.83
Feb, 2032	677.04	250.26	141044.57
Mar, 2032	675.84	251.46	140793.10
Apr, 2032	674.63	252.67	140540.44
May, 2032	673.42	253.88	140286.56
Jun, 2032	672.21	255.09	140031.47
Jul, 2032	670.98	256.32	139775.15
Aug, 2032	669.76	257.54	139517.61
Sep, 2032	668.52	258.78	139258.83
Oct, 2032	667.28	260.02	138998.81
Nov, 2032	666.04	261.26	138737.55
Dec, 2032	664.78	262.52	138475.03
Jan, 2033	663.53	263.77	138211.26
Feb, 2033	662.26	265.04	137946.22
Mar, 2033	660.99	266.31	137679.91
Apr, 2033	659.72	267.58	137412.33
May, 2033	658.43	268.87	137143.46
Jun, 2033	657.15	270.15	136873.31
Jul, 2033	655.85	271.45	136601.86
Aug, 2033	654.55	272.75	136329.11
Sep, 2033	653.24	274.06	136055.05
Oct, 2033	651.93	275.37	135779.68
Nov, 2033	650.61	276.69	135502.99
Dec, 2033	649.29	278.01	135224.98
Jan, 2034	647.95	279.35	134945.63
Feb, 2034	646.61	280.69	134664.95
Mar, 2034	645.27	282.03	134382.92
Apr, 2034	643.92	283.38	134099.53
May, 2034	642.56	284.74	133814.80
Jun, 2034	641.20	286.10	133528.69
Jul, 2034	639.82	287.48	133241.22
Aug, 2034	638.45	288.85	132952.36
Sep, 2034	637.06	290.24	132662.13
Oct, 2034	635.67	291.63	132370.50
Nov, 2034	634.28	293.02	132077.47
Dec, 2034	632.87	294.43	131783.05
Jan, 2035	631.46	295.84	131487.21
Feb, 2035	630.04	297.26	131189.95
Mar, 2035	628.62	298.68	130891.27
Apr, 2035	627.19	300.11	130591.16
May, 2035	625.75	301.55	130289.60
Jun, 2035	624.30	303.00	129986.61
Jul, 2035	622.85	304.45	129682.16
Aug, 2035	621.39	305.91	129376.26
Sep, 2035	619.93	307.37	129068.88
Oct, 2035	618.46	308.84	128760.04
Nov, 2035	616.98	310.32	128449.71
Dec, 2035	615.49	311.81	128137.90
Jan, 2036	613.99	313.31	127824.60
Feb, 2036	612.49	314.81	127509.79
Mar, 2036	610.98	316.32	127193.47
Apr, 2036	609.47	317.83	126875.64
May, 2036	607.95	319.35	126556.29
Jun, 2036	606.42	320.88	126235.40
Jul, 2036	604.88	322.42	125912.98
Aug, 2036	603.33	323.97	125589.01
Sep, 2036	601.78	325.52	125263.49
Oct, 2036	600.22	327.08	124936.42
Nov, 2036	598.65	328.65	124607.77
Dec, 2036	597.08	330.22	124277.55
Jan, 2037	595.50	331.80	123945.74
Feb, 2037	593.91	333.39	123612.35
Mar, 2037	592.31	334.99	123277.36
Apr, 2037	590.70	336.60	122940.76
May, 2037	589.09	338.21	122602.56
Jun, 2037	587.47	339.83	122262.73
Jul, 2037	585.84	341.46	121921.27
Aug, 2037	584.21	343.09	121578.17
Sep, 2037	582.56	344.74	121233.44
Oct, 2037	580.91	346.39	120887.05
Nov, 2037	579.25	348.05	120539.00
Dec, 2037	577.58	349.72	120189.28
Jan, 2038	575.91	351.39	119837.89
Feb, 2038	574.22	353.08	119484.81
Mar, 2038	572.53	354.77	119130.04
Apr, 2038	570.83	356.47	118773.57
May, 2038	569.12	358.18	118415.40
Jun, 2038	567.41	359.89	118055.50
Jul, 2038	565.68	361.62	117693.89
Aug, 2038	563.95	363.35	117330.54
Sep, 2038	562.21	365.09	116965.44
Oct, 2038	560.46	366.84	116598.60
Nov, 2038	558.70	368.60	116230.01
Dec, 2038	556.94	370.36	115859.64
Jan, 2039	555.16	372.14	115487.50
Feb, 2039	553.38	373.92	115113.58
Mar, 2039	551.59	375.71	114737.87
Apr, 2039	549.79	377.51	114360.35
May, 2039	547.98	379.32	113981.03
Jun, 2039	546.16	381.14	113599.89
Jul, 2039	544.33	382.97	113216.92
Aug, 2039	542.50	384.80	112832.12
Sep, 2039	540.65	386.65	112445.47
Oct, 2039	538.80	388.50	112056.97
Nov, 2039	536.94	390.36	111666.61
Dec, 2039	535.07	392.23	111274.38
Jan, 2040	533.19	394.11	110880.27
Feb, 2040	531.30	396.00	110484.27
Mar, 2040	529.40	397.90	110086.38
Apr, 2040	527.50	399.80	109686.57
May, 2040	525.58	401.72	109284.86
Jun, 2040	523.66	403.64	108881.21
Jul, 2040	521.72	405.58	108475.63
Aug, 2040	519.78	407.52	108068.11
Sep, 2040	517.83	409.47	107658.64
Oct, 2040	515.86	411.44	107247.20
Nov, 2040	513.89	413.41	106833.80
Dec, 2040	511.91	415.39	106418.41
Jan, 2041	509.92	417.38	106001.03
Feb, 2041	507.92	419.38	105581.65
Mar, 2041	505.91	421.39	105160.26
Apr, 2041	503.89	423.41	104736.86
May, 2041	501.86	425.44	104311.42
Jun, 2041	499.83	427.47	103883.95
Jul, 2041	497.78	429.52	103454.42
Aug, 2041	495.72	431.58	103022.84
Sep, 2041	493.65	433.65	102589.19
Oct, 2041	491.57	435.73	102153.47
Nov, 2041	489.49	437.81	101715.65
Dec, 2041	487.39	439.91	101275.74
Jan, 2042	485.28	442.02	100833.72
Feb, 2042	483.16	444.14	100389.58
Mar, 2042	481.03	446.27	99943.31
Apr, 2042	478.90	448.40	99494.91
May, 2042	476.75	450.55	99044.36
Jun, 2042	474.59	452.71	98591.64
Jul, 2042	472.42	454.88	98136.76
Aug, 2042	470.24	457.06	97679.70
Sep, 2042	468.05	459.25	97220.45
Oct, 2042	465.85	461.45	96759.00
Nov, 2042	463.64	463.66	96295.33
Dec, 2042	461.42	465.88	95829.45
Jan, 2043	459.18	468.12	95361.33
Feb, 2043	456.94	470.36	94890.97
Mar, 2043	454.69	472.61	94418.36
Apr, 2043	452.42	474.88	93943.48
May, 2043	450.15	477.15	93466.32
Jun, 2043	447.86	479.44	92986.88
Jul, 2043	445.56	481.74	92505.15
Aug, 2043	443.25	484.05	92021.10
Sep, 2043	440.93	486.37	91534.73
Oct, 2043	438.60	488.70	91046.04
Nov, 2043	436.26	491.04	90555.00
Dec, 2043	433.91	493.39	90061.61
Jan, 2044	431.55	495.75	89565.86
Feb, 2044	429.17	498.13	89067.73
Mar, 2044	426.78	500.52	88567.21
Apr, 2044	424.38	502.92	88064.29
May, 2044	421.97	505.33	87558.97
Jun, 2044	419.55	507.75	87051.22
Jul, 2044	417.12	510.18	86541.04
Aug, 2044	414.68	512.62	86028.42
Sep, 2044	412.22	515.08	85513.34
Oct, 2044	409.75	517.55	84995.79
Nov, 2044	407.27	520.03	84475.76
Dec, 2044	404.78	522.52	83953.24
Jan, 2045	402.28	525.02	83428.21
Feb, 2045	399.76	527.54	82900.68
Mar, 2045	397.23	530.07	82370.61
Apr, 2045	394.69	532.61	81838.00
May, 2045	392.14	535.16	81302.84
Jun, 2045	389.58	537.72	80765.12
Jul, 2045	387.00	540.30	80224.82
Aug, 2045	384.41	542.89	79681.93
Sep, 2045	381.81	545.49	79136.44
Oct, 2045	379.20	548.10	78588.33
Nov, 2045	376.57	550.73	78037.60
Dec, 2045	373.93	553.37	77484.23
Jan, 2046	371.28	556.02	76928.21
Feb, 2046	368.61	558.69	76369.52
Mar, 2046	365.94	561.36	75808.16
Apr, 2046	363.25	564.05	75244.11
May, 2046	360.54	566.76	74677.35
Jun, 2046	357.83	569.47	74107.88
Jul, 2046	355.10	572.20	73535.68
Aug, 2046	352.36	574.94	72960.74
Sep, 2046	349.60	577.70	72383.04
Oct, 2046	346.84	580.46	71802.58
Nov, 2046	344.05	583.25	71219.33
Dec, 2046	341.26	586.04	70633.29
Jan, 2047	338.45	588.85	70044.44
Feb, 2047	335.63	591.67	69452.77
Mar, 2047	332.79	594.51	68858.27
Apr, 2047	329.95	597.35	68260.91
May, 2047	327.08	600.22	67660.70
Jun, 2047	324.21	603.09	67057.61
Jul, 2047	321.32	605.98	66451.62
Aug, 2047	318.41	608.89	65842.74
Sep, 2047	315.50	611.80	65230.93
Oct, 2047	312.56	614.74	64616.20
Nov, 2047	309.62	617.68	63998.52
Dec, 2047	306.66	620.64	63377.88
Jan, 2048	303.69	623.61	62754.26
Feb, 2048	300.70	626.60	62127.66
Mar, 2048	297.70	629.60	61498.06
Apr, 2048	294.68	632.62	60865.43
May, 2048	291.65	635.65	60229.78
Jun, 2048	288.60	638.70	59591.08
Jul, 2048	285.54	641.76	58949.32
Aug, 2048	282.47	644.83	58304.49
Sep, 2048	279.38	647.92	57656.56
Oct, 2048	276.27	651.03	57005.53
Nov, 2048	273.15	654.15	56351.39
Dec, 2048	270.02	657.28	55694.10
Jan, 2049	266.87	660.43	55033.67
Feb, 2049	263.70	663.60	54370.07
Mar, 2049	260.52	666.78	53703.30
Apr, 2049	257.33	669.97	53033.32
May, 2049	254.12	673.18	52360.14
Jun, 2049	250.89	676.41	51683.74
Jul, 2049	247.65	679.65	51004.09
Aug, 2049	244.39	682.91	50321.18
Sep, 2049	241.12	686.18	49635.00
Oct, 2049	237.83	689.47	48945.54
Nov, 2049	234.53	692.77	48252.77
Dec, 2049	231.21	696.09	47556.68
Jan, 2050	227.88	699.42	46857.26
Feb, 2050	224.52	702.78	46154.48
Mar, 2050	221.16	706.14	45448.34
Apr, 2050	217.77	709.53	44738.81
May, 2050	214.37	712.93	44025.88
Jun, 2050	210.96	716.34	43309.54
Jul, 2050	207.52	719.78	42589.77
Aug, 2050	204.08	723.22	41866.54
Sep, 2050	200.61	726.69	41139.85
Oct, 2050	197.13	730.17	40409.68
Nov, 2050	193.63	733.67	39676.01
Dec, 2050	190.11	737.19	38938.82
Jan, 2051	186.58	740.72	38198.11
Feb, 2051	183.03	744.27	37453.84
Mar, 2051	179.47	747.83	36706.01
Apr, 2051	175.88	751.42	35954.59
May, 2051	172.28	755.02	35199.57
Jun, 2051	168.66	758.64	34440.94
Jul, 2051	165.03	762.27	33678.66
Aug, 2051	161.38	765.92	32912.74
Sep, 2051	157.71	769.59	32143.15
Oct, 2051	154.02	773.28	31369.87
Nov, 2051	150.31	776.99	30592.88
Dec, 2051	146.59	780.71	29812.17
Jan, 2052	142.85	784.45	29027.72
Feb, 2052	139.09	788.21	28239.51
Mar, 2052	135.31	791.99	27447.53
Apr, 2052	131.52	795.78	26651.75
May, 2052	127.71	799.59	25852.15
Jun, 2052	123.87	803.43	25048.73
Jul, 2052	120.03	807.27	24241.45
Aug, 2052	116.16	811.14	23430.31
Sep, 2052	112.27	815.03	22615.28
Oct, 2052	108.36	818.94	21796.35
Nov, 2052	104.44	822.86	20973.49
Dec, 2052	100.50	826.80	20146.68
Jan, 2053	96.54	830.76	19315.92
Feb, 2053	92.56	834.74	18481.18
Mar, 2053	88.56	838.74	17642.43
Apr, 2053	84.54	842.76	16799.67
May, 2053	80.50	846.80	15952.87
Jun, 2053	76.44	850.86	15102.01
Jul, 2053	72.36	854.94	14247.07
Aug, 2053	68.27	859.03	13388.04
Sep, 2053	64.15	863.15	12524.89
Oct, 2053	60.02	867.28	11657.60
Nov, 2053	55.86	871.44	10786.16
Dec, 2053	51.68	875.62	9910.55
Jan, 2054	47.49	879.81	9030.74
Feb, 2054	43.27	884.03	8146.71
Mar, 2054	39.04	888.26	7258.44
Apr, 2054	34.78	892.52	6365.92
May, 2054	30.50	896.80	5469.13
Jun, 2054	26.21	901.09	4568.03
Jul, 2054	21.89	905.41	3662.62
Aug, 2054	17.55	909.75	2752.87
Sep, 2054	13.19	914.11	1838.76
Oct, 2054	8.81	918.49	920.27
Nov, 2054	4.41	922.89	0