Mortgage Parameters

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

Mortgage Summary

Property Total:	$268,000
Down Payment	$80,400
Mortgage Amount:	$187,600
Mortgage Payment:	$1,094.78 / month
Estimated Tax:	+ $148.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,243.67 / month
Total Interest Paid:	$206,521.20 over 30 years
Total Tax Paid:	$53,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	898.92	195.86	187404.14
Jan, 2025	897.98	196.80	187207.33
Feb, 2025	897.04	197.74	187009.59
Mar, 2025	896.09	198.69	186810.90
Apr, 2025	895.14	199.64	186611.25
May, 2025	894.18	200.60	186410.65
Jun, 2025	893.22	201.56	186209.09
Jul, 2025	892.25	202.53	186006.56
Aug, 2025	891.28	203.50	185803.06
Sep, 2025	890.31	204.47	185598.59
Oct, 2025	889.33	205.45	185393.14
Nov, 2025	888.34	206.44	185186.70
Dec, 2025	887.35	207.43	184979.27
Jan, 2026	886.36	208.42	184770.85
Feb, 2026	885.36	209.42	184561.43
Mar, 2026	884.36	210.42	184351.01
Apr, 2026	883.35	211.43	184139.58
May, 2026	882.34	212.44	183927.13
Jun, 2026	881.32	213.46	183713.67
Jul, 2026	880.29	214.49	183499.18
Aug, 2026	879.27	215.51	183283.67
Sep, 2026	878.23	216.55	183067.12
Oct, 2026	877.20	217.58	182849.54
Nov, 2026	876.15	218.63	182630.92
Dec, 2026	875.11	219.67	182411.24
Jan, 2027	874.05	220.73	182190.52
Feb, 2027	873.00	221.78	181968.73
Mar, 2027	871.93	222.85	181745.89
Apr, 2027	870.87	223.91	181521.97
May, 2027	869.79	224.99	181296.98
Jun, 2027	868.71	226.07	181070.92
Jul, 2027	867.63	227.15	180843.77
Aug, 2027	866.54	228.24	180615.53
Sep, 2027	865.45	229.33	180386.20
Oct, 2027	864.35	230.43	180155.77
Nov, 2027	863.25	231.53	179924.24
Dec, 2027	862.14	232.64	179691.60
Jan, 2028	861.02	233.76	179457.84
Feb, 2028	859.90	234.88	179222.96
Mar, 2028	858.78	236.00	178986.96
Apr, 2028	857.65	237.13	178749.82
May, 2028	856.51	238.27	178511.55
Jun, 2028	855.37	239.41	178272.14
Jul, 2028	854.22	240.56	178031.58
Aug, 2028	853.07	241.71	177789.87
Sep, 2028	851.91	242.87	177547.00
Oct, 2028	850.75	244.03	177302.97
Nov, 2028	849.58	245.20	177057.76
Dec, 2028	848.40	246.38	176811.38
Jan, 2029	847.22	247.56	176563.83
Feb, 2029	846.03	248.75	176315.08
Mar, 2029	844.84	249.94	176065.14
Apr, 2029	843.65	251.13	175814.01
May, 2029	842.44	252.34	175561.67
Jun, 2029	841.23	253.55	175308.12
Jul, 2029	840.02	254.76	175053.36
Aug, 2029	838.80	255.98	174797.38
Sep, 2029	837.57	257.21	174540.17
Oct, 2029	836.34	258.44	174281.73
Nov, 2029	835.10	259.68	174022.05
Dec, 2029	833.86	260.92	173761.12
Jan, 2030	832.61	262.17	173498.95
Feb, 2030	831.35	263.43	173235.52
Mar, 2030	830.09	264.69	172970.83
Apr, 2030	828.82	265.96	172704.86
May, 2030	827.54	267.24	172437.63
Jun, 2030	826.26	268.52	172169.11
Jul, 2030	824.98	269.80	171899.31
Aug, 2030	823.68	271.10	171628.21
Sep, 2030	822.39	272.39	171355.82
Oct, 2030	821.08	273.70	171082.12
Nov, 2030	819.77	275.01	170807.11
Dec, 2030	818.45	276.33	170530.78
Jan, 2031	817.13	277.65	170253.12
Feb, 2031	815.80	278.98	169974.14
Mar, 2031	814.46	280.32	169693.82
Apr, 2031	813.12	281.66	169412.16
May, 2031	811.77	283.01	169129.14
Jun, 2031	810.41	284.37	168844.77
Jul, 2031	809.05	285.73	168559.04
Aug, 2031	807.68	287.10	168271.94
Sep, 2031	806.30	288.48	167983.46
Oct, 2031	804.92	289.86	167693.60
Nov, 2031	803.53	291.25	167402.35
Dec, 2031	802.14	292.64	167109.71
Jan, 2032	800.73	294.05	166815.67
Feb, 2032	799.33	295.45	166520.21
Mar, 2032	797.91	296.87	166223.34
Apr, 2032	796.49	298.29	165925.05
May, 2032	795.06	299.72	165625.32
Jun, 2032	793.62	301.16	165324.17
Jul, 2032	792.18	302.60	165021.56
Aug, 2032	790.73	304.05	164717.51
Sep, 2032	789.27	305.51	164412.00
Oct, 2032	787.81	306.97	164105.03
Nov, 2032	786.34	308.44	163796.59
Dec, 2032	784.86	309.92	163486.67
Jan, 2033	783.37	311.41	163175.26
Feb, 2033	781.88	312.90	162862.36
Mar, 2033	780.38	314.40	162547.96
Apr, 2033	778.88	315.90	162232.06
May, 2033	777.36	317.42	161914.64
Jun, 2033	775.84	318.94	161595.70
Jul, 2033	774.31	320.47	161275.23
Aug, 2033	772.78	322.00	160953.23
Sep, 2033	771.23	323.55	160629.69
Oct, 2033	769.68	325.10	160304.59
Nov, 2033	768.13	326.65	159977.94
Dec, 2033	766.56	328.22	159649.72
Jan, 2034	764.99	329.79	159319.93
Feb, 2034	763.41	331.37	158988.55
Mar, 2034	761.82	332.96	158655.59
Apr, 2034	760.22	334.56	158321.04
May, 2034	758.62	336.16	157984.88
Jun, 2034	757.01	337.77	157647.11
Jul, 2034	755.39	339.39	157307.72
Aug, 2034	753.77	341.01	156966.71
Sep, 2034	752.13	342.65	156624.06
Oct, 2034	750.49	344.29	156279.77
Nov, 2034	748.84	345.94	155933.83
Dec, 2034	747.18	347.60	155586.24
Jan, 2035	745.52	349.26	155236.97
Feb, 2035	743.84	350.94	154886.04
Mar, 2035	742.16	352.62	154533.42
Apr, 2035	740.47	354.31	154179.11
May, 2035	738.77	356.01	153823.11
Jun, 2035	737.07	357.71	153465.40
Jul, 2035	735.36	359.42	153105.97
Aug, 2035	733.63	361.15	152744.82
Sep, 2035	731.90	362.88	152381.95
Oct, 2035	730.16	364.62	152017.33
Nov, 2035	728.42	366.36	151650.97
Dec, 2035	726.66	368.12	151282.85
Jan, 2036	724.90	369.88	150912.96
Feb, 2036	723.12	371.66	150541.31
Mar, 2036	721.34	373.44	150167.87
Apr, 2036	719.55	375.23	149792.65
May, 2036	717.76	377.02	149415.62
Jun, 2036	715.95	378.83	149036.79
Jul, 2036	714.13	380.65	148656.15
Aug, 2036	712.31	382.47	148273.68
Sep, 2036	710.48	384.30	147889.38
Oct, 2036	708.64	386.14	147503.23
Nov, 2036	706.79	387.99	147115.24
Dec, 2036	704.93	389.85	146725.39
Jan, 2037	703.06	391.72	146333.66
Feb, 2037	701.18	393.60	145940.07
Mar, 2037	699.30	395.48	145544.58
Apr, 2037	697.40	397.38	145147.20
May, 2037	695.50	399.28	144747.92
Jun, 2037	693.58	401.20	144346.72
Jul, 2037	691.66	403.12	143943.61
Aug, 2037	689.73	405.05	143538.56
Sep, 2037	687.79	406.99	143131.56
Oct, 2037	685.84	408.94	142722.62
Nov, 2037	683.88	410.90	142311.72
Dec, 2037	681.91	412.87	141898.85
Jan, 2038	679.93	414.85	141484.01
Feb, 2038	677.94	416.84	141067.17
Mar, 2038	675.95	418.83	140648.34
Apr, 2038	673.94	420.84	140227.50
May, 2038	671.92	422.86	139804.64
Jun, 2038	669.90	424.88	139379.76
Jul, 2038	667.86	426.92	138952.84
Aug, 2038	665.82	428.96	138523.87
Sep, 2038	663.76	431.02	138092.85
Oct, 2038	661.69	433.09	137659.77
Nov, 2038	659.62	435.16	137224.61
Dec, 2038	657.53	437.25	136787.36
Jan, 2039	655.44	439.34	136348.02
Feb, 2039	653.33	441.45	135906.58
Mar, 2039	651.22	443.56	135463.02
Apr, 2039	649.09	445.69	135017.33
May, 2039	646.96	447.82	134569.51
Jun, 2039	644.81	449.97	134119.54
Jul, 2039	642.66	452.12	133667.42
Aug, 2039	640.49	454.29	133213.13
Sep, 2039	638.31	456.47	132756.66
Oct, 2039	636.13	458.65	132298.00
Nov, 2039	633.93	460.85	131837.15
Dec, 2039	631.72	463.06	131374.09
Jan, 2040	629.50	465.28	130908.81
Feb, 2040	627.27	467.51	130441.30
Mar, 2040	625.03	469.75	129971.56
Apr, 2040	622.78	472.00	129499.56
May, 2040	620.52	474.26	129025.29
Jun, 2040	618.25	476.53	128548.76
Jul, 2040	615.96	478.82	128069.94
Aug, 2040	613.67	481.11	127588.83
Sep, 2040	611.36	483.42	127105.42
Oct, 2040	609.05	485.73	126619.68
Nov, 2040	606.72	488.06	126131.62
Dec, 2040	604.38	490.40	125641.22
Jan, 2041	602.03	492.75	125148.47
Feb, 2041	599.67	495.11	124653.36
Mar, 2041	597.30	497.48	124155.88
Apr, 2041	594.91	499.87	123656.01
May, 2041	592.52	502.26	123153.75
Jun, 2041	590.11	504.67	122649.08
Jul, 2041	587.69	507.09	122142.00
Aug, 2041	585.26	509.52	121632.48
Sep, 2041	582.82	511.96	121120.52
Oct, 2041	580.37	514.41	120606.11
Nov, 2041	577.90	516.88	120089.24
Dec, 2041	575.43	519.35	119569.88
Jan, 2042	572.94	521.84	119048.04
Feb, 2042	570.44	524.34	118523.70
Mar, 2042	567.93	526.85	117996.85
Apr, 2042	565.40	529.38	117467.47
May, 2042	562.86	531.92	116935.55
Jun, 2042	560.32	534.46	116401.09
Jul, 2042	557.76	537.02	115864.07
Aug, 2042	555.18	539.60	115324.47
Sep, 2042	552.60	542.18	114782.28
Oct, 2042	550.00	544.78	114237.50
Nov, 2042	547.39	547.39	113690.11
Dec, 2042	544.77	550.01	113140.10
Jan, 2043	542.13	552.65	112587.45
Feb, 2043	539.48	555.30	112032.15
Mar, 2043	536.82	557.96	111474.19
Apr, 2043	534.15	560.63	110913.55
May, 2043	531.46	563.32	110350.24
Jun, 2043	528.76	566.02	109784.22
Jul, 2043	526.05	568.73	109215.49
Aug, 2043	523.32	571.46	108644.03
Sep, 2043	520.59	574.19	108069.84
Oct, 2043	517.83	576.95	107492.89
Nov, 2043	515.07	579.71	106913.18
Dec, 2043	512.29	582.49	106330.69
Jan, 2044	509.50	585.28	105745.42
Feb, 2044	506.70	588.08	105157.33
Mar, 2044	503.88	590.90	104566.43
Apr, 2044	501.05	593.73	103972.70
May, 2044	498.20	596.58	103376.12
Jun, 2044	495.34	599.44	102776.68
Jul, 2044	492.47	602.31	102174.38
Aug, 2044	489.59	605.19	101569.18
Sep, 2044	486.69	608.09	100961.09
Oct, 2044	483.77	611.01	100350.08
Nov, 2044	480.84	613.94	99736.14
Dec, 2044	477.90	616.88	99119.27
Jan, 2045	474.95	619.83	98499.43
Feb, 2045	471.98	622.80	97876.63
Mar, 2045	468.99	625.79	97250.84
Apr, 2045	465.99	628.79	96622.05
May, 2045	462.98	631.80	95990.26
Jun, 2045	459.95	634.83	95355.43
Jul, 2045	456.91	637.87	94717.56
Aug, 2045	453.85	640.93	94076.64
Sep, 2045	450.78	644.00	93432.64
Oct, 2045	447.70	647.08	92785.56
Nov, 2045	444.60	650.18	92135.37
Dec, 2045	441.48	653.30	91482.08
Jan, 2046	438.35	656.43	90825.65
Feb, 2046	435.21	659.57	90166.07
Mar, 2046	432.05	662.73	89503.34
Apr, 2046	428.87	665.91	88837.43
May, 2046	425.68	669.10	88168.33
Jun, 2046	422.47	672.31	87496.02
Jul, 2046	419.25	675.53	86820.49
Aug, 2046	416.01	678.77	86141.73
Sep, 2046	412.76	682.02	85459.71
Oct, 2046	409.49	685.29	84774.43
Nov, 2046	406.21	688.57	84085.86
Dec, 2046	402.91	691.87	83393.99
Jan, 2047	399.60	695.18	82698.80
Feb, 2047	396.27	698.51	82000.29
Mar, 2047	392.92	701.86	81298.43
Apr, 2047	389.55	705.23	80593.20
May, 2047	386.18	708.60	79884.60
Jun, 2047	382.78	712.00	79172.60
Jul, 2047	379.37	715.41	78457.19
Aug, 2047	375.94	718.84	77738.35
Sep, 2047	372.50	722.28	77016.06
Oct, 2047	369.04	725.74	76290.32
Nov, 2047	365.56	729.22	75561.10
Dec, 2047	362.06	732.72	74828.38
Jan, 2048	358.55	736.23	74092.15
Feb, 2048	355.02	739.76	73352.40
Mar, 2048	351.48	743.30	72609.10
Apr, 2048	347.92	746.86	71862.24
May, 2048	344.34	750.44	71111.80
Jun, 2048	340.74	754.04	70357.76
Jul, 2048	337.13	757.65	69600.11
Aug, 2048	333.50	761.28	68838.83
Sep, 2048	329.85	764.93	68073.91
Oct, 2048	326.19	768.59	67305.31
Nov, 2048	322.50	772.28	66533.04
Dec, 2048	318.80	775.98	65757.06
Jan, 2049	315.09	779.69	64977.37
Feb, 2049	311.35	783.43	64193.94
Mar, 2049	307.60	787.18	63406.75
Apr, 2049	303.82	790.96	62615.80
May, 2049	300.03	794.75	61821.05
Jun, 2049	296.23	798.55	61022.50
Jul, 2049	292.40	802.38	60220.12
Aug, 2049	288.55	806.23	59413.89
Sep, 2049	284.69	810.09	58603.80
Oct, 2049	280.81	813.97	57789.83
Nov, 2049	276.91	817.87	56971.96
Dec, 2049	272.99	821.79	56150.17
Jan, 2050	269.05	825.73	55324.45
Feb, 2050	265.10	829.68	54494.76
Mar, 2050	261.12	833.66	53661.10
Apr, 2050	257.13	837.65	52823.45
May, 2050	253.11	841.67	51981.78
Jun, 2050	249.08	845.70	51136.08
Jul, 2050	245.03	849.75	50286.33
Aug, 2050	240.96	853.82	49432.50
Sep, 2050	236.86	857.92	48574.59
Oct, 2050	232.75	862.03	47712.56
Nov, 2050	228.62	866.16	46846.40
Dec, 2050	224.47	870.31	45976.10
Jan, 2051	220.30	874.48	45101.62
Feb, 2051	216.11	878.67	44222.95
Mar, 2051	211.90	882.88	43340.07
Apr, 2051	207.67	887.11	42452.96
May, 2051	203.42	891.36	41561.60
Jun, 2051	199.15	895.63	40665.97
Jul, 2051	194.86	899.92	39766.05
Aug, 2051	190.55	904.23	38861.82
Sep, 2051	186.21	908.57	37953.25
Oct, 2051	181.86	912.92	37040.33
Nov, 2051	177.48	917.30	36123.03
Dec, 2051	173.09	921.69	35201.34
Jan, 2052	168.67	926.11	34275.24
Feb, 2052	164.24	930.54	33344.69
Mar, 2052	159.78	935.00	32409.69
Apr, 2052	155.30	939.48	31470.20
May, 2052	150.79	943.99	30526.22
Jun, 2052	146.27	948.51	29577.71
Jul, 2052	141.73	953.05	28624.66
Aug, 2052	137.16	957.62	27667.04
Sep, 2052	132.57	962.21	26704.83
Oct, 2052	127.96	966.82	25738.01
Nov, 2052	123.33	971.45	24766.56
Dec, 2052	118.67	976.11	23790.45
Jan, 2053	114.00	980.78	22809.67
Feb, 2053	109.30	985.48	21824.18
Mar, 2053	104.57	990.21	20833.98
Apr, 2053	99.83	994.95	19839.03
May, 2053	95.06	999.72	18839.31
Jun, 2053	90.27	1004.51	17834.80
Jul, 2053	85.46	1009.32	16825.48
Aug, 2053	80.62	1014.16	15811.32
Sep, 2053	75.76	1019.02	14792.30
Oct, 2053	70.88	1023.90	13768.40
Nov, 2053	65.97	1028.81	12739.60
Dec, 2053	61.04	1033.74	11705.86
Jan, 2054	56.09	1038.69	10667.17
Feb, 2054	51.11	1043.67	9623.50
Mar, 2054	46.11	1048.67	8574.84
Apr, 2054	41.09	1053.69	7521.14
May, 2054	36.04	1058.74	6462.40
Jun, 2054	30.97	1063.81	5398.59
Jul, 2054	25.87	1068.91	4329.68
Aug, 2054	20.75	1074.03	3255.64
Sep, 2054	15.60	1079.18	2176.46
Oct, 2054	10.43	1084.35	1092.11
Nov, 2054	5.23	1089.55	2.57