Mortgage Parameters

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

Mortgage Summary

Property Total:	$209,000
Down Payment	$62,700
Mortgage Amount:	$146,300
Mortgage Payment:	$853.77 / month
Estimated Tax:	+ $116.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $969.88 / month
Total Interest Paid:	$161,056.80 over 30 years
Total Tax Paid:	$41,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	701.02	152.75	146147.25
Jan, 2025	700.29	153.48	145993.77
Feb, 2025	699.55	154.22	145839.55
Mar, 2025	698.81	154.96	145684.60
Apr, 2025	698.07	155.70	145528.90
May, 2025	697.33	156.44	145372.46
Jun, 2025	696.58	157.19	145215.26
Jul, 2025	695.82	157.95	145057.32
Aug, 2025	695.07	158.70	144898.61
Sep, 2025	694.31	159.46	144739.15
Oct, 2025	693.54	160.23	144578.92
Nov, 2025	692.77	161.00	144417.92
Dec, 2025	692.00	161.77	144256.16
Jan, 2026	691.23	162.54	144093.61
Feb, 2026	690.45	163.32	143930.29
Mar, 2026	689.67	164.10	143766.19
Apr, 2026	688.88	164.89	143601.30
May, 2026	688.09	165.68	143435.62
Jun, 2026	687.30	166.47	143269.14
Jul, 2026	686.50	167.27	143101.87
Aug, 2026	685.70	168.07	142933.80
Sep, 2026	684.89	168.88	142764.92
Oct, 2026	684.08	169.69	142595.23
Nov, 2026	683.27	170.50	142424.73
Dec, 2026	682.45	171.32	142253.41
Jan, 2027	681.63	172.14	142081.27
Feb, 2027	680.81	172.96	141908.31
Mar, 2027	679.98	173.79	141734.51
Apr, 2027	679.14	174.63	141559.89
May, 2027	678.31	175.46	141384.43
Jun, 2027	677.47	176.30	141208.12
Jul, 2027	676.62	177.15	141030.98
Aug, 2027	675.77	178.00	140852.98
Sep, 2027	674.92	178.85	140674.13
Oct, 2027	674.06	179.71	140494.42
Nov, 2027	673.20	180.57	140313.86
Dec, 2027	672.34	181.43	140132.42
Jan, 2028	671.47	182.30	139950.12
Feb, 2028	670.59	183.18	139766.95
Mar, 2028	669.72	184.05	139582.89
Apr, 2028	668.83	184.94	139397.96
May, 2028	667.95	185.82	139212.14
Jun, 2028	667.06	186.71	139025.42
Jul, 2028	666.16	187.61	138837.82
Aug, 2028	665.26	188.51	138649.31
Sep, 2028	664.36	189.41	138459.90
Oct, 2028	663.45	190.32	138269.59
Nov, 2028	662.54	191.23	138078.36
Dec, 2028	661.63	192.14	137886.21
Jan, 2029	660.70	193.07	137693.15
Feb, 2029	659.78	193.99	137499.16
Mar, 2029	658.85	194.92	137304.24
Apr, 2029	657.92	195.85	137108.38
May, 2029	656.98	196.79	136911.59
Jun, 2029	656.03	197.74	136713.86
Jul, 2029	655.09	198.68	136515.17
Aug, 2029	654.14	199.63	136315.54
Sep, 2029	653.18	200.59	136114.95
Oct, 2029	652.22	201.55	135913.40
Nov, 2029	651.25	202.52	135710.88
Dec, 2029	650.28	203.49	135507.39
Jan, 2030	649.31	204.46	135302.93
Feb, 2030	648.33	205.44	135097.48
Mar, 2030	647.34	206.43	134891.05
Apr, 2030	646.35	207.42	134683.64
May, 2030	645.36	208.41	134475.23
Jun, 2030	644.36	209.41	134265.82
Jul, 2030	643.36	210.41	134055.40
Aug, 2030	642.35	211.42	133843.98
Sep, 2030	641.34	212.43	133631.55
Oct, 2030	640.32	213.45	133418.10
Nov, 2030	639.30	214.47	133203.62
Dec, 2030	638.27	215.50	132988.12
Jan, 2031	637.23	216.54	132771.58
Feb, 2031	636.20	217.57	132554.01
Mar, 2031	635.15	218.62	132335.39
Apr, 2031	634.11	219.66	132115.73
May, 2031	633.05	220.72	131895.02
Jun, 2031	632.00	221.77	131673.24
Jul, 2031	630.93	222.84	131450.41
Aug, 2031	629.87	223.90	131226.50
Sep, 2031	628.79	224.98	131001.53
Oct, 2031	627.72	226.05	130775.47
Nov, 2031	626.63	227.14	130548.34
Dec, 2031	625.54	228.23	130320.11
Jan, 2032	624.45	229.32	130090.79
Feb, 2032	623.35	230.42	129860.37
Mar, 2032	622.25	231.52	129628.85
Apr, 2032	621.14	232.63	129396.22
May, 2032	620.02	233.75	129162.47
Jun, 2032	618.90	234.87	128927.61
Jul, 2032	617.78	235.99	128691.61
Aug, 2032	616.65	237.12	128454.49
Sep, 2032	615.51	238.26	128216.23
Oct, 2032	614.37	239.40	127976.83
Nov, 2032	613.22	240.55	127736.28
Dec, 2032	612.07	241.70	127494.58
Jan, 2033	610.91	242.86	127251.72
Feb, 2033	609.75	244.02	127007.70
Mar, 2033	608.58	245.19	126762.51
Apr, 2033	607.40	246.37	126516.14
May, 2033	606.22	247.55	126268.60
Jun, 2033	605.04	248.73	126019.86
Jul, 2033	603.85	249.92	125769.94
Aug, 2033	602.65	251.12	125518.82
Sep, 2033	601.44	252.33	125266.49
Oct, 2033	600.24	253.53	125012.96
Nov, 2033	599.02	254.75	124758.21
Dec, 2033	597.80	255.97	124502.24
Jan, 2034	596.57	257.20	124245.04
Feb, 2034	595.34	258.43	123986.61
Mar, 2034	594.10	259.67	123726.94
Apr, 2034	592.86	260.91	123466.03
May, 2034	591.61	262.16	123203.87
Jun, 2034	590.35	263.42	122940.45
Jul, 2034	589.09	264.68	122675.77
Aug, 2034	587.82	265.95	122409.82
Sep, 2034	586.55	267.22	122142.60
Oct, 2034	585.27	268.50	121874.10
Nov, 2034	583.98	269.79	121604.31
Dec, 2034	582.69	271.08	121333.22
Jan, 2035	581.39	272.38	121060.84
Feb, 2035	580.08	273.69	120787.16
Mar, 2035	578.77	275.00	120512.16
Apr, 2035	577.45	276.32	120235.84
May, 2035	576.13	277.64	119958.20
Jun, 2035	574.80	278.97	119679.23
Jul, 2035	573.46	280.31	119398.92
Aug, 2035	572.12	281.65	119117.27
Sep, 2035	570.77	283.00	118834.27
Oct, 2035	569.41	284.36	118549.92
Nov, 2035	568.05	285.72	118264.20
Dec, 2035	566.68	287.09	117977.11
Jan, 2036	565.31	288.46	117688.65
Feb, 2036	563.92	289.85	117398.81
Mar, 2036	562.54	291.23	117107.57
Apr, 2036	561.14	292.63	116814.94
May, 2036	559.74	294.03	116520.91
Jun, 2036	558.33	295.44	116225.47
Jul, 2036	556.91	296.86	115928.61
Aug, 2036	555.49	298.28	115630.33
Sep, 2036	554.06	299.71	115330.63
Oct, 2036	552.63	301.14	115029.48
Nov, 2036	551.18	302.59	114726.89
Dec, 2036	549.73	304.04	114422.86
Jan, 2037	548.28	305.49	114117.36
Feb, 2037	546.81	306.96	113810.41
Mar, 2037	545.34	308.43	113501.98
Apr, 2037	543.86	309.91	113192.07
May, 2037	542.38	311.39	112880.68
Jun, 2037	540.89	312.88	112567.80
Jul, 2037	539.39	314.38	112253.41
Aug, 2037	537.88	315.89	111937.53
Sep, 2037	536.37	317.40	111620.12
Oct, 2037	534.85	318.92	111301.20
Nov, 2037	533.32	320.45	110980.75
Dec, 2037	531.78	321.99	110658.76
Jan, 2038	530.24	323.53	110335.23
Feb, 2038	528.69	325.08	110010.15
Mar, 2038	527.13	326.64	109683.51
Apr, 2038	525.57	328.20	109355.31
May, 2038	523.99	329.78	109025.53
Jun, 2038	522.41	331.36	108694.18
Jul, 2038	520.83	332.94	108361.23
Aug, 2038	519.23	334.54	108026.69
Sep, 2038	517.63	336.14	107690.55
Oct, 2038	516.02	337.75	107352.80
Nov, 2038	514.40	339.37	107013.43
Dec, 2038	512.77	341.00	106672.43
Jan, 2039	511.14	342.63	106329.80
Feb, 2039	509.50	344.27	105985.53
Mar, 2039	507.85	345.92	105639.60
Apr, 2039	506.19	347.58	105292.02
May, 2039	504.52	349.25	104942.78
Jun, 2039	502.85	350.92	104591.86
Jul, 2039	501.17	352.60	104239.26
Aug, 2039	499.48	354.29	103884.97
Sep, 2039	497.78	355.99	103528.98
Oct, 2039	496.08	357.69	103171.29
Nov, 2039	494.36	359.41	102811.88
Dec, 2039	492.64	361.13	102450.75
Jan, 2040	490.91	362.86	102087.89
Feb, 2040	489.17	364.60	101723.29
Mar, 2040	487.42	366.35	101356.94
Apr, 2040	485.67	368.10	100988.84
May, 2040	483.90	369.87	100618.98
Jun, 2040	482.13	371.64	100247.34
Jul, 2040	480.35	373.42	99873.92
Aug, 2040	478.56	375.21	99498.71
Sep, 2040	476.76	377.01	99121.71
Oct, 2040	474.96	378.81	98742.90
Nov, 2040	473.14	380.63	98362.27
Dec, 2040	471.32	382.45	97979.82
Jan, 2041	469.49	384.28	97595.54
Feb, 2041	467.65	386.12	97209.41
Mar, 2041	465.80	387.97	96821.44
Apr, 2041	463.94	389.83	96431.60
May, 2041	462.07	391.70	96039.90
Jun, 2041	460.19	393.58	95646.32
Jul, 2041	458.31	395.46	95250.86
Aug, 2041	456.41	397.36	94853.50
Sep, 2041	454.51	399.26	94454.23
Oct, 2041	452.59	401.18	94053.06
Nov, 2041	450.67	403.10	93649.96
Dec, 2041	448.74	405.03	93244.93
Jan, 2042	446.80	406.97	92837.96
Feb, 2042	444.85	408.92	92429.03
Mar, 2042	442.89	410.88	92018.15
Apr, 2042	440.92	412.85	91605.30
May, 2042	438.94	414.83	91190.48
Jun, 2042	436.95	416.82	90773.66
Jul, 2042	434.96	418.81	90354.85
Aug, 2042	432.95	420.82	89934.03
Sep, 2042	430.93	422.84	89511.19
Oct, 2042	428.91	424.86	89086.33
Nov, 2042	426.87	426.90	88659.43
Dec, 2042	424.83	428.94	88230.49
Jan, 2043	422.77	431.00	87799.49
Feb, 2043	420.71	433.06	87366.42
Mar, 2043	418.63	435.14	86931.29
Apr, 2043	416.55	437.22	86494.06
May, 2043	414.45	439.32	86054.74
Jun, 2043	412.35	441.42	85613.32
Jul, 2043	410.23	443.54	85169.78
Aug, 2043	408.11	445.66	84724.11
Sep, 2043	405.97	447.80	84276.31
Oct, 2043	403.82	449.95	83826.37
Nov, 2043	401.67	452.10	83374.26
Dec, 2043	399.50	454.27	82920.00
Jan, 2044	397.32	456.45	82463.55
Feb, 2044	395.14	458.63	82004.92
Mar, 2044	392.94	460.83	81544.09
Apr, 2044	390.73	463.04	81081.05
May, 2044	388.51	465.26	80615.79
Jun, 2044	386.28	467.49	80148.31
Jul, 2044	384.04	469.73	79678.58
Aug, 2044	381.79	471.98	79206.61
Sep, 2044	379.53	474.24	78732.37
Oct, 2044	377.26	476.51	78255.86
Nov, 2044	374.98	478.79	77777.06
Dec, 2044	372.68	481.09	77295.97
Jan, 2045	370.38	483.39	76812.58
Feb, 2045	368.06	485.71	76326.87
Mar, 2045	365.73	488.04	75838.83
Apr, 2045	363.39	490.38	75348.46
May, 2045	361.04	492.73	74855.73
Jun, 2045	358.68	495.09	74360.65
Jul, 2045	356.31	497.46	73863.19
Aug, 2045	353.93	499.84	73363.35
Sep, 2045	351.53	502.24	72861.11
Oct, 2045	349.13	504.64	72356.47
Nov, 2045	346.71	507.06	71849.40
Dec, 2045	344.28	509.49	71339.91
Jan, 2046	341.84	511.93	70827.98
Feb, 2046	339.38	514.39	70313.59
Mar, 2046	336.92	516.85	69796.74
Apr, 2046	334.44	519.33	69277.42
May, 2046	331.95	521.82	68755.60
Jun, 2046	329.45	524.32	68231.28
Jul, 2046	326.94	526.83	67704.45
Aug, 2046	324.42	529.35	67175.10
Sep, 2046	321.88	531.89	66643.21
Oct, 2046	319.33	534.44	66108.77
Nov, 2046	316.77	537.00	65571.78
Dec, 2046	314.20	539.57	65032.20
Jan, 2047	311.61	542.16	64490.05
Feb, 2047	309.01	544.76	63945.29
Mar, 2047	306.40	547.37	63397.93
Apr, 2047	303.78	549.99	62847.94
May, 2047	301.15	552.62	62295.31
Jun, 2047	298.50	555.27	61740.04
Jul, 2047	295.84	557.93	61182.11
Aug, 2047	293.16	560.61	60621.50
Sep, 2047	290.48	563.29	60058.21
Oct, 2047	287.78	565.99	59492.22
Nov, 2047	285.07	568.70	58923.52
Dec, 2047	282.34	571.43	58352.09
Jan, 2048	279.60	574.17	57777.92
Feb, 2048	276.85	576.92	57201.01
Mar, 2048	274.09	579.68	56621.32
Apr, 2048	271.31	582.46	56038.87
May, 2048	268.52	585.25	55453.61
Jun, 2048	265.72	588.05	54865.56
Jul, 2048	262.90	590.87	54274.69
Aug, 2048	260.07	593.70	53680.98
Sep, 2048	257.22	596.55	53084.44
Oct, 2048	254.36	599.41	52485.03
Nov, 2048	251.49	602.28	51882.75
Dec, 2048	248.60	605.17	51277.58
Jan, 2049	245.71	608.06	50669.52
Feb, 2049	242.79	610.98	50058.54
Mar, 2049	239.86	613.91	49444.63
Apr, 2049	236.92	616.85	48827.79
May, 2049	233.97	619.80	48207.98
Jun, 2049	231.00	622.77	47585.21
Jul, 2049	228.01	625.76	46959.45
Aug, 2049	225.01	628.76	46330.70
Sep, 2049	222.00	631.77	45698.93
Oct, 2049	218.97	634.80	45064.13
Nov, 2049	215.93	637.84	44426.29
Dec, 2049	212.88	640.89	43785.40
Jan, 2050	209.81	643.96	43141.43
Feb, 2050	206.72	647.05	42494.38
Mar, 2050	203.62	650.15	41844.23
Apr, 2050	200.50	653.27	41190.97
May, 2050	197.37	656.40	40534.57
Jun, 2050	194.23	659.54	39875.03
Jul, 2050	191.07	662.70	39212.33
Aug, 2050	187.89	665.88	38546.45
Sep, 2050	184.70	669.07	37877.38
Oct, 2050	181.50	672.27	37205.11
Nov, 2050	178.27	675.50	36529.61
Dec, 2050	175.04	678.73	35850.88
Jan, 2051	171.79	681.98	35168.89
Feb, 2051	168.52	685.25	34483.64
Mar, 2051	165.23	688.54	33795.10
Apr, 2051	161.93	691.84	33103.27
May, 2051	158.62	695.15	32408.12
Jun, 2051	155.29	698.48	31709.64
Jul, 2051	151.94	701.83	31007.81
Aug, 2051	148.58	705.19	30302.62
Sep, 2051	145.20	708.57	29594.05
Oct, 2051	141.80	711.97	28882.08
Nov, 2051	138.39	715.38	28166.71
Dec, 2051	134.97	718.80	27447.90
Jan, 2052	131.52	722.25	26725.65
Feb, 2052	128.06	725.71	25999.94
Mar, 2052	124.58	729.19	25270.76
Apr, 2052	121.09	732.68	24538.08
May, 2052	117.58	736.19	23801.89
Jun, 2052	114.05	739.72	23062.17
Jul, 2052	110.51	743.26	22318.90
Aug, 2052	106.94	746.83	21572.08
Sep, 2052	103.37	750.40	20821.67
Oct, 2052	99.77	754.00	20067.67
Nov, 2052	96.16	757.61	19310.06
Dec, 2052	92.53	761.24	18548.82
Jan, 2053	88.88	764.89	17783.93
Feb, 2053	85.21	768.56	17015.37
Mar, 2053	81.53	772.24	16243.14
Apr, 2053	77.83	775.94	15467.20
May, 2053	74.11	779.66	14687.54
Jun, 2053	70.38	783.39	13904.15
Jul, 2053	66.62	787.15	13117.00
Aug, 2053	62.85	790.92	12326.08
Sep, 2053	59.06	794.71	11531.38
Oct, 2053	55.25	798.52	10732.86
Nov, 2053	51.43	802.34	9930.52
Dec, 2053	47.58	806.19	9124.33
Jan, 2054	43.72	810.05	8314.28
Feb, 2054	39.84	813.93	7500.35
Mar, 2054	35.94	817.83	6682.52
Apr, 2054	32.02	821.75	5860.77
May, 2054	28.08	825.69	5035.09
Jun, 2054	24.13	829.64	4205.44
Jul, 2054	20.15	833.62	3371.82
Aug, 2054	16.16	837.61	2534.21
Sep, 2054	12.14	841.63	1692.58
Oct, 2054	8.11	845.66	846.92
Nov, 2054	4.06	849.71	0