Mortgage Parameters

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

Mortgage Summary

Property Total:	$189,500
Down Payment	$56,850
Mortgage Amount:	$132,650
Mortgage Payment:	$774.11 / month
Estimated Tax:	+ $105.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $879.39 / month
Total Interest Paid:	$146,030.40 over 30 years
Total Tax Paid:	$37,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	635.61	138.50	132511.50
Jan, 2025	634.95	139.16	132372.35
Feb, 2025	634.28	139.83	132232.52
Mar, 2025	633.61	140.50	132092.02
Apr, 2025	632.94	141.17	131950.85
May, 2025	632.26	141.85	131809.01
Jun, 2025	631.58	142.53	131666.48
Jul, 2025	630.90	143.21	131523.28
Aug, 2025	630.22	143.89	131379.38
Sep, 2025	629.53	144.58	131234.80
Oct, 2025	628.83	145.28	131089.52
Nov, 2025	628.14	145.97	130943.55
Dec, 2025	627.44	146.67	130796.88
Jan, 2026	626.74	147.37	130649.50
Feb, 2026	626.03	148.08	130501.42
Mar, 2026	625.32	148.79	130352.63
Apr, 2026	624.61	149.50	130203.13
May, 2026	623.89	150.22	130052.91
Jun, 2026	623.17	150.94	129901.97
Jul, 2026	622.45	151.66	129750.30
Aug, 2026	621.72	152.39	129597.91
Sep, 2026	620.99	153.12	129444.79
Oct, 2026	620.26	153.85	129290.94
Nov, 2026	619.52	154.59	129136.35
Dec, 2026	618.78	155.33	128981.02
Jan, 2027	618.03	156.08	128824.94
Feb, 2027	617.29	156.82	128668.12
Mar, 2027	616.53	157.58	128510.54
Apr, 2027	615.78	158.33	128352.21
May, 2027	615.02	159.09	128193.12
Jun, 2027	614.26	159.85	128033.27
Jul, 2027	613.49	160.62	127872.65
Aug, 2027	612.72	161.39	127711.27
Sep, 2027	611.95	162.16	127549.11
Oct, 2027	611.17	162.94	127386.17
Nov, 2027	610.39	163.72	127222.45
Dec, 2027	609.61	164.50	127057.95
Jan, 2028	608.82	165.29	126892.66
Feb, 2028	608.03	166.08	126726.58
Mar, 2028	607.23	166.88	126559.70
Apr, 2028	606.43	167.68	126392.02
May, 2028	605.63	168.48	126223.54
Jun, 2028	604.82	169.29	126054.25
Jul, 2028	604.01	170.10	125884.15
Aug, 2028	603.19	170.92	125713.23
Sep, 2028	602.38	171.73	125541.50
Oct, 2028	601.55	172.56	125368.94
Nov, 2028	600.73	173.38	125195.56
Dec, 2028	599.90	174.21	125021.34
Jan, 2029	599.06	175.05	124846.30
Feb, 2029	598.22	175.89	124670.41
Mar, 2029	597.38	176.73	124493.68
Apr, 2029	596.53	177.58	124316.10
May, 2029	595.68	178.43	124137.67
Jun, 2029	594.83	179.28	123958.39
Jul, 2029	593.97	180.14	123778.24
Aug, 2029	593.10	181.01	123597.24
Sep, 2029	592.24	181.87	123415.36
Oct, 2029	591.37	182.74	123232.62
Nov, 2029	590.49	183.62	123049.00
Dec, 2029	589.61	184.50	122864.50
Jan, 2030	588.73	185.38	122679.11
Feb, 2030	587.84	186.27	122492.84
Mar, 2030	586.94	187.17	122305.68
Apr, 2030	586.05	188.06	122117.61
May, 2030	585.15	188.96	121928.65
Jun, 2030	584.24	189.87	121738.78
Jul, 2030	583.33	190.78	121548.00
Aug, 2030	582.42	191.69	121356.31
Sep, 2030	581.50	192.61	121163.70
Oct, 2030	580.58	193.53	120970.17
Nov, 2030	579.65	194.46	120775.71
Dec, 2030	578.72	195.39	120580.31
Jan, 2031	577.78	196.33	120383.98
Feb, 2031	576.84	197.27	120186.71
Mar, 2031	575.89	198.22	119988.50
Apr, 2031	574.94	199.17	119789.33
May, 2031	573.99	200.12	119589.21
Jun, 2031	573.03	201.08	119388.14
Jul, 2031	572.07	202.04	119186.09
Aug, 2031	571.10	203.01	118983.08
Sep, 2031	570.13	203.98	118779.10
Oct, 2031	569.15	204.96	118574.14
Nov, 2031	568.17	205.94	118368.20
Dec, 2031	567.18	206.93	118161.27
Jan, 2032	566.19	207.92	117953.35
Feb, 2032	565.19	208.92	117744.43
Mar, 2032	564.19	209.92	117534.51
Apr, 2032	563.19	210.92	117323.59
May, 2032	562.18	211.93	117111.66
Jun, 2032	561.16	212.95	116898.71
Jul, 2032	560.14	213.97	116684.74
Aug, 2032	559.11	215.00	116469.74
Sep, 2032	558.08	216.03	116253.71
Oct, 2032	557.05	217.06	116036.65
Nov, 2032	556.01	218.10	115818.55
Dec, 2032	554.96	219.15	115599.41
Jan, 2033	553.91	220.20	115379.21
Feb, 2033	552.86	221.25	115157.96
Mar, 2033	551.80	222.31	114935.65
Apr, 2033	550.73	223.38	114712.27
May, 2033	549.66	224.45	114487.82
Jun, 2033	548.59	225.52	114262.30
Jul, 2033	547.51	226.60	114035.70
Aug, 2033	546.42	227.69	113808.01
Sep, 2033	545.33	228.78	113579.23
Oct, 2033	544.23	229.88	113349.35
Nov, 2033	543.13	230.98	113118.37
Dec, 2033	542.03	232.08	112886.29
Jan, 2034	540.91	233.20	112653.09
Feb, 2034	539.80	234.31	112418.78
Mar, 2034	538.67	235.44	112183.34
Apr, 2034	537.55	236.56	111946.78
May, 2034	536.41	237.70	111709.08
Jun, 2034	535.27	238.84	111470.24
Jul, 2034	534.13	239.98	111230.26
Aug, 2034	532.98	241.13	110989.13
Sep, 2034	531.82	242.29	110746.84
Oct, 2034	530.66	243.45	110503.39
Nov, 2034	529.50	244.61	110258.78
Dec, 2034	528.32	245.79	110012.99
Jan, 2035	527.15	246.96	109766.03
Feb, 2035	525.96	248.15	109517.88
Mar, 2035	524.77	249.34	109268.54
Apr, 2035	523.58	250.53	109018.01
May, 2035	522.38	251.73	108766.28
Jun, 2035	521.17	252.94	108513.34
Jul, 2035	519.96	254.15	108259.19
Aug, 2035	518.74	255.37	108003.82
Sep, 2035	517.52	256.59	107747.23
Oct, 2035	516.29	257.82	107489.41
Nov, 2035	515.05	259.06	107230.35
Dec, 2035	513.81	260.30	106970.06
Jan, 2036	512.56	261.55	106708.51
Feb, 2036	511.31	262.80	106445.71
Mar, 2036	510.05	264.06	106181.66
Apr, 2036	508.79	265.32	105916.33
May, 2036	507.52	266.59	105649.74
Jun, 2036	506.24	267.87	105381.87
Jul, 2036	504.95	269.16	105112.71
Aug, 2036	503.67	270.44	104842.27
Sep, 2036	502.37	271.74	104570.53
Oct, 2036	501.07	273.04	104297.48
Nov, 2036	499.76	274.35	104023.13
Dec, 2036	498.44	275.67	103747.47
Jan, 2037	497.12	276.99	103470.48
Feb, 2037	495.80	278.31	103192.16
Mar, 2037	494.46	279.65	102912.52
Apr, 2037	493.12	280.99	102631.53
May, 2037	491.78	282.33	102349.20
Jun, 2037	490.42	283.69	102065.51
Jul, 2037	489.06	285.05	101780.46
Aug, 2037	487.70	286.41	101494.05
Sep, 2037	486.33	287.78	101206.27
Oct, 2037	484.95	289.16	100917.10
Nov, 2037	483.56	290.55	100626.55
Dec, 2037	482.17	291.94	100334.61
Jan, 2038	480.77	293.34	100041.27
Feb, 2038	479.36	294.75	99746.53
Mar, 2038	477.95	296.16	99450.37
Apr, 2038	476.53	297.58	99152.79
May, 2038	475.11	299.00	98853.79
Jun, 2038	473.67	300.44	98553.35
Jul, 2038	472.23	301.88	98251.48
Aug, 2038	470.79	303.32	97948.16
Sep, 2038	469.33	304.78	97643.38
Oct, 2038	467.87	306.24	97337.15
Nov, 2038	466.41	307.70	97029.44
Dec, 2038	464.93	309.18	96720.27
Jan, 2039	463.45	310.66	96409.61
Feb, 2039	461.96	312.15	96097.46
Mar, 2039	460.47	313.64	95783.82
Apr, 2039	458.96	315.15	95468.67
May, 2039	457.45	316.66	95152.02
Jun, 2039	455.94	318.17	94833.84
Jul, 2039	454.41	319.70	94514.15
Aug, 2039	452.88	321.23	94192.92
Sep, 2039	451.34	322.77	93870.15
Oct, 2039	449.79	324.32	93545.83
Nov, 2039	448.24	325.87	93219.96
Dec, 2039	446.68	327.43	92892.53
Jan, 2040	445.11	329.00	92563.53
Feb, 2040	443.53	330.58	92232.95
Mar, 2040	441.95	332.16	91900.79
Apr, 2040	440.36	333.75	91567.04
May, 2040	438.76	335.35	91231.69
Jun, 2040	437.15	336.96	90894.73
Jul, 2040	435.54	338.57	90556.16
Aug, 2040	433.91	340.20	90215.96
Sep, 2040	432.28	341.83	89874.14
Oct, 2040	430.65	343.46	89530.68
Nov, 2040	429.00	345.11	89185.57
Dec, 2040	427.35	346.76	88838.80
Jan, 2041	425.69	348.42	88490.38
Feb, 2041	424.02	350.09	88140.29
Mar, 2041	422.34	351.77	87788.52
Apr, 2041	420.65	353.46	87435.06
May, 2041	418.96	355.15	87079.91
Jun, 2041	417.26	356.85	86723.06
Jul, 2041	415.55	358.56	86364.49
Aug, 2041	413.83	360.28	86004.21
Sep, 2041	412.10	362.01	85642.21
Oct, 2041	410.37	363.74	85278.47
Nov, 2041	408.63	365.48	84912.98
Dec, 2041	406.87	367.24	84545.75
Jan, 2042	405.12	368.99	84176.75
Feb, 2042	403.35	370.76	83805.99
Mar, 2042	401.57	372.54	83433.45
Apr, 2042	399.79	374.32	83059.13
May, 2042	397.99	376.12	82683.01
Jun, 2042	396.19	377.92	82305.09
Jul, 2042	394.38	379.73	81925.35
Aug, 2042	392.56	381.55	81543.80
Sep, 2042	390.73	383.38	81160.42
Oct, 2042	388.89	385.22	80775.21
Nov, 2042	387.05	387.06	80388.15
Dec, 2042	385.19	388.92	79999.23
Jan, 2043	383.33	390.78	79608.45
Feb, 2043	381.46	392.65	79215.80
Mar, 2043	379.58	394.53	78821.26
Apr, 2043	377.69	396.42	78424.84
May, 2043	375.79	398.32	78026.51
Jun, 2043	373.88	400.23	77626.28
Jul, 2043	371.96	402.15	77224.13
Aug, 2043	370.03	404.08	76820.05
Sep, 2043	368.10	406.01	76414.04
Oct, 2043	366.15	407.96	76006.08
Nov, 2043	364.20	409.91	75596.16
Dec, 2043	362.23	411.88	75184.29
Jan, 2044	360.26	413.85	74770.43
Feb, 2044	358.27	415.84	74354.60
Mar, 2044	356.28	417.83	73936.77
Apr, 2044	354.28	419.83	73516.94
May, 2044	352.27	421.84	73095.10
Jun, 2044	350.25	423.86	72671.24
Jul, 2044	348.22	425.89	72245.34
Aug, 2044	346.18	427.93	71817.41
Sep, 2044	344.13	429.98	71387.42
Oct, 2044	342.06	432.05	70955.38
Nov, 2044	339.99	434.12	70521.26
Dec, 2044	337.91	436.20	70085.07
Jan, 2045	335.82	438.29	69646.78
Feb, 2045	333.72	440.39	69206.40
Mar, 2045	331.61	442.50	68763.90
Apr, 2045	329.49	444.62	68319.28
May, 2045	327.36	446.75	67872.54
Jun, 2045	325.22	448.89	67423.65
Jul, 2045	323.07	451.04	66972.61
Aug, 2045	320.91	453.20	66519.41
Sep, 2045	318.74	455.37	66064.04
Oct, 2045	316.56	457.55	65606.49
Nov, 2045	314.36	459.75	65146.74
Dec, 2045	312.16	461.95	64684.79
Jan, 2046	309.95	464.16	64220.63
Feb, 2046	307.72	466.39	63754.25
Mar, 2046	305.49	468.62	63285.62
Apr, 2046	303.24	470.87	62814.76
May, 2046	300.99	473.12	62341.64
Jun, 2046	298.72	475.39	61866.25
Jul, 2046	296.44	477.67	61388.58
Aug, 2046	294.15	479.96	60908.62
Sep, 2046	291.85	482.26	60426.37
Oct, 2046	289.54	484.57	59941.80
Nov, 2046	287.22	486.89	59454.91
Dec, 2046	284.89	489.22	58965.69
Jan, 2047	282.54	491.57	58474.12
Feb, 2047	280.19	493.92	57980.20
Mar, 2047	277.82	496.29	57483.91
Apr, 2047	275.44	498.67	56985.25
May, 2047	273.05	501.06	56484.19
Jun, 2047	270.65	503.46	55980.73
Jul, 2047	268.24	505.87	55474.86
Aug, 2047	265.82	508.29	54966.57
Sep, 2047	263.38	510.73	54455.84
Oct, 2047	260.93	513.18	53942.67
Nov, 2047	258.48	515.63	53427.03
Dec, 2047	256.00	518.11	52908.93
Jan, 2048	253.52	520.59	52388.34
Feb, 2048	251.03	523.08	51865.26
Mar, 2048	248.52	525.59	51339.67
Apr, 2048	246.00	528.11	50811.56
May, 2048	243.47	530.64	50280.92
Jun, 2048	240.93	533.18	49747.74
Jul, 2048	238.37	535.74	49212.01
Aug, 2048	235.81	538.30	48673.70
Sep, 2048	233.23	540.88	48132.82
Oct, 2048	230.64	543.47	47589.35
Nov, 2048	228.03	546.08	47043.27
Dec, 2048	225.42	548.69	46494.58
Jan, 2049	222.79	551.32	45943.25
Feb, 2049	220.14	553.97	45389.29
Mar, 2049	217.49	556.62	44832.67
Apr, 2049	214.82	559.29	44273.38
May, 2049	212.14	561.97	43711.41
Jun, 2049	209.45	564.66	43146.76
Jul, 2049	206.74	567.37	42579.39
Aug, 2049	204.03	570.08	42009.31
Sep, 2049	201.29	572.82	41436.49
Oct, 2049	198.55	575.56	40860.93
Nov, 2049	195.79	578.32	40282.61
Dec, 2049	193.02	581.09	39701.52
Jan, 2050	190.24	583.87	39117.65
Feb, 2050	187.44	586.67	38530.98
Mar, 2050	184.63	589.48	37941.50
Apr, 2050	181.80	592.31	37349.19
May, 2050	178.96	595.15	36754.04
Jun, 2050	176.11	598.00	36156.05
Jul, 2050	173.25	600.86	35555.18
Aug, 2050	170.37	603.74	34951.44
Sep, 2050	167.48	606.63	34344.81
Oct, 2050	164.57	609.54	33735.27
Nov, 2050	161.65	612.46	33122.81
Dec, 2050	158.71	615.40	32507.41
Jan, 2051	155.76	618.35	31889.06
Feb, 2051	152.80	621.31	31267.76
Mar, 2051	149.82	624.29	30643.47
Apr, 2051	146.83	627.28	30016.19
May, 2051	143.83	630.28	29385.91
Jun, 2051	140.81	633.30	28752.61
Jul, 2051	137.77	636.34	28116.27
Aug, 2051	134.72	639.39	27476.89
Sep, 2051	131.66	642.45	26834.44
Oct, 2051	128.58	645.53	26188.91
Nov, 2051	125.49	648.62	25540.29
Dec, 2051	122.38	651.73	24888.56
Jan, 2052	119.26	654.85	24233.70
Feb, 2052	116.12	657.99	23575.71
Mar, 2052	112.97	661.14	22914.57
Apr, 2052	109.80	664.31	22250.26
May, 2052	106.62	667.49	21582.77
Jun, 2052	103.42	670.69	20912.07
Jul, 2052	100.20	673.91	20238.17
Aug, 2052	96.97	677.14	19561.03
Sep, 2052	93.73	680.38	18880.65
Oct, 2052	90.47	683.64	18197.01
Nov, 2052	87.19	686.92	17510.10
Dec, 2052	83.90	690.21	16819.89
Jan, 2053	80.60	693.51	16126.37
Feb, 2053	77.27	696.84	15429.54
Mar, 2053	73.93	700.18	14729.36
Apr, 2053	70.58	703.53	14025.83
May, 2053	67.21	706.90	13318.92
Jun, 2053	63.82	710.29	12608.63
Jul, 2053	60.42	713.69	11894.94
Aug, 2053	57.00	717.11	11177.83
Sep, 2053	53.56	720.55	10457.28
Oct, 2053	50.11	724.00	9733.27
Nov, 2053	46.64	727.47	9005.80
Dec, 2053	43.15	730.96	8274.85
Jan, 2054	39.65	734.46	7540.39
Feb, 2054	36.13	737.98	6802.41
Mar, 2054	32.59	741.52	6060.89
Apr, 2054	29.04	745.07	5315.82
May, 2054	25.47	748.64	4567.19
Jun, 2054	21.88	752.23	3814.96
Jul, 2054	18.28	755.83	3059.13
Aug, 2054	14.66	759.45	2299.68
Sep, 2054	11.02	763.09	1536.59
Oct, 2054	7.36	766.75	769.84
Nov, 2054	3.69	770.42	0