Mortgage Parameters

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

Mortgage Summary

Property Total:	$239,932
Down Payment	$71,980
Mortgage Amount:	$167,952
Mortgage Payment:	$980.12 / month
Estimated Tax:	+ $133.30 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,113.42 / month
Total Interest Paid:	$184,892.40 over 30 years
Total Tax Paid:	$47,986.40 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	804.77	175.35	167776.65
Oct, 2024	803.93	176.19	167600.46
Nov, 2024	803.09	177.03	167423.43
Dec, 2024	802.24	177.88	167245.54
Jan, 2025	801.38	178.74	167066.81
Feb, 2025	800.53	179.59	166887.22
Mar, 2025	799.67	180.45	166706.76
Apr, 2025	798.80	181.32	166525.45
May, 2025	797.93	182.19	166343.26
Jun, 2025	797.06	183.06	166160.20
Jul, 2025	796.18	183.94	165976.27
Aug, 2025	795.30	184.82	165791.45
Sep, 2025	794.42	185.70	165605.75
Oct, 2025	793.53	186.59	165419.16
Nov, 2025	792.63	187.49	165231.67
Dec, 2025	791.74	188.38	165043.28
Jan, 2026	790.83	189.29	164854.00
Feb, 2026	789.93	190.19	164663.80
Mar, 2026	789.01	191.11	164472.70
Apr, 2026	788.10	192.02	164280.67
May, 2026	787.18	192.94	164087.73
Jun, 2026	786.25	193.87	163893.87
Jul, 2026	785.32	194.80	163699.07
Aug, 2026	784.39	195.73	163503.34
Sep, 2026	783.45	196.67	163306.68
Oct, 2026	782.51	197.61	163109.07
Nov, 2026	781.56	198.56	162910.51
Dec, 2026	780.61	199.51	162711.00
Jan, 2027	779.66	200.46	162510.54
Feb, 2027	778.70	201.42	162309.12
Mar, 2027	777.73	202.39	162106.73
Apr, 2027	776.76	203.36	161903.37
May, 2027	775.79	204.33	161699.04
Jun, 2027	774.81	205.31	161493.72
Jul, 2027	773.82	206.30	161287.43
Aug, 2027	772.84	207.28	161080.14
Sep, 2027	771.84	208.28	160871.87
Oct, 2027	770.84	209.28	160662.59
Nov, 2027	769.84	210.28	160452.31
Dec, 2027	768.83	211.29	160241.03
Jan, 2028	767.82	212.30	160028.73
Feb, 2028	766.80	213.32	159815.41
Mar, 2028	765.78	214.34	159601.07
Apr, 2028	764.76	215.36	159385.71
May, 2028	763.72	216.40	159169.31
Jun, 2028	762.69	217.43	158951.88
Jul, 2028	761.64	218.48	158733.40
Aug, 2028	760.60	219.52	158513.88
Sep, 2028	759.55	220.57	158293.31
Oct, 2028	758.49	221.63	158071.68
Nov, 2028	757.43	222.69	157848.98
Dec, 2028	756.36	223.76	157625.22
Jan, 2029	755.29	224.83	157400.39
Feb, 2029	754.21	225.91	157174.48
Mar, 2029	753.13	226.99	156947.49
Apr, 2029	752.04	228.08	156719.41
May, 2029	750.95	229.17	156490.23
Jun, 2029	749.85	230.27	156259.96
Jul, 2029	748.75	231.37	156028.59
Aug, 2029	747.64	232.48	155796.11
Sep, 2029	746.52	233.60	155562.51
Oct, 2029	745.40	234.72	155327.79
Nov, 2029	744.28	235.84	155091.95
Dec, 2029	743.15	236.97	154854.98
Jan, 2030	742.01	238.11	154616.87
Feb, 2030	740.87	239.25	154377.63
Mar, 2030	739.73	240.39	154137.23
Apr, 2030	738.57	241.55	153895.69
May, 2030	737.42	242.70	153652.98
Jun, 2030	736.25	243.87	153409.12
Jul, 2030	735.09	245.03	153164.08
Aug, 2030	733.91	246.21	152917.87
Sep, 2030	732.73	247.39	152670.49
Oct, 2030	731.55	248.57	152421.91
Nov, 2030	730.35	249.77	152172.15
Dec, 2030	729.16	250.96	151921.19
Jan, 2031	727.96	252.16	151669.02
Feb, 2031	726.75	253.37	151415.65
Mar, 2031	725.53	254.59	151161.06
Apr, 2031	724.31	255.81	150905.26
May, 2031	723.09	257.03	150648.22
Jun, 2031	721.86	258.26	150389.96
Jul, 2031	720.62	259.50	150130.46
Aug, 2031	719.38	260.74	149869.71
Sep, 2031	718.13	261.99	149607.72
Oct, 2031	716.87	263.25	149344.47
Nov, 2031	715.61	264.51	149079.96
Dec, 2031	714.34	265.78	148814.18
Jan, 2032	713.07	267.05	148547.13
Feb, 2032	711.79	268.33	148278.80
Mar, 2032	710.50	269.62	148009.18
Apr, 2032	709.21	270.91	147738.27
May, 2032	707.91	272.21	147466.06
Jun, 2032	706.61	273.51	147192.55
Jul, 2032	705.30	274.82	146917.73
Aug, 2032	703.98	276.14	146641.59
Sep, 2032	702.66	277.46	146364.13
Oct, 2032	701.33	278.79	146085.33
Nov, 2032	699.99	280.13	145805.21
Dec, 2032	698.65	281.47	145523.74
Jan, 2033	697.30	282.82	145240.92
Feb, 2033	695.95	284.17	144956.74
Mar, 2033	694.58	285.54	144671.21
Apr, 2033	693.22	286.90	144384.30
May, 2033	691.84	288.28	144096.02
Jun, 2033	690.46	289.66	143806.37
Jul, 2033	689.07	291.05	143515.32
Aug, 2033	687.68	292.44	143222.87
Sep, 2033	686.28	293.84	142929.03
Oct, 2033	684.87	295.25	142633.78
Nov, 2033	683.45	296.67	142337.11
Dec, 2033	682.03	298.09	142039.02
Jan, 2034	680.60	299.52	141739.51
Feb, 2034	679.17	300.95	141438.56
Mar, 2034	677.73	302.39	141136.16
Apr, 2034	676.28	303.84	140832.32
May, 2034	674.82	305.30	140527.02
Jun, 2034	673.36	306.76	140220.26
Jul, 2034	671.89	308.23	139912.03
Aug, 2034	670.41	309.71	139602.32
Sep, 2034	668.93	311.19	139291.13
Oct, 2034	667.44	312.68	138978.45
Nov, 2034	665.94	314.18	138664.26
Dec, 2034	664.43	315.69	138348.58
Jan, 2035	662.92	317.20	138031.38
Feb, 2035	661.40	318.72	137712.66
Mar, 2035	659.87	320.25	137392.41
Apr, 2035	658.34	321.78	137070.63
May, 2035	656.80	323.32	136747.31
Jun, 2035	655.25	324.87	136422.43
Jul, 2035	653.69	326.43	136096.00
Aug, 2035	652.13	327.99	135768.01
Sep, 2035	650.56	329.56	135438.45
Oct, 2035	648.98	331.14	135107.30
Nov, 2035	647.39	332.73	134774.57
Dec, 2035	645.79	334.33	134440.25
Jan, 2036	644.19	335.93	134104.32
Feb, 2036	642.58	337.54	133766.78
Mar, 2036	640.97	339.15	133427.63
Apr, 2036	639.34	340.78	133086.85
May, 2036	637.71	342.41	132744.44
Jun, 2036	636.07	344.05	132400.38
Jul, 2036	634.42	345.70	132054.68
Aug, 2036	632.76	347.36	131707.32
Sep, 2036	631.10	349.02	131358.30
Oct, 2036	629.43	350.69	131007.61
Nov, 2036	627.74	352.38	130655.23
Dec, 2036	626.06	354.06	130301.17
Jan, 2037	624.36	355.76	129945.41
Feb, 2037	622.66	357.46	129587.94
Mar, 2037	620.94	359.18	129228.77
Apr, 2037	619.22	360.90	128867.87
May, 2037	617.49	362.63	128505.24
Jun, 2037	615.75	364.37	128140.87
Jul, 2037	614.01	366.11	127774.76
Aug, 2037	612.25	367.87	127406.90
Sep, 2037	610.49	369.63	127037.27
Oct, 2037	608.72	371.40	126665.87
Nov, 2037	606.94	373.18	126292.69
Dec, 2037	605.15	374.97	125917.72
Jan, 2038	603.36	376.76	125540.96
Feb, 2038	601.55	378.57	125162.39
Mar, 2038	599.74	380.38	124782.00
Apr, 2038	597.91	382.21	124399.80
May, 2038	596.08	384.04	124015.76
Jun, 2038	594.24	385.88	123629.88
Jul, 2038	592.39	387.73	123242.15
Aug, 2038	590.54	389.58	122852.57
Sep, 2038	588.67	391.45	122461.12
Oct, 2038	586.79	393.33	122067.79
Nov, 2038	584.91	395.21	121672.58
Dec, 2038	583.01	397.11	121275.47
Jan, 2039	581.11	399.01	120876.46
Feb, 2039	579.20	400.92	120475.54
Mar, 2039	577.28	402.84	120072.70
Apr, 2039	575.35	404.77	119667.93
May, 2039	573.41	406.71	119261.22
Jun, 2039	571.46	408.66	118852.56
Jul, 2039	569.50	410.62	118441.94
Aug, 2039	567.53	412.59	118029.36
Sep, 2039	565.56	414.56	117614.79
Oct, 2039	563.57	416.55	117198.24
Nov, 2039	561.57	418.55	116779.70
Dec, 2039	559.57	420.55	116359.15
Jan, 2040	557.55	422.57	115936.58
Feb, 2040	555.53	424.59	115511.99
Mar, 2040	553.49	426.63	115085.37
Apr, 2040	551.45	428.67	114656.70
May, 2040	549.40	430.72	114225.98
Jun, 2040	547.33	432.79	113793.19
Jul, 2040	545.26	434.86	113358.33
Aug, 2040	543.18	436.94	112921.38
Sep, 2040	541.08	439.04	112482.34
Oct, 2040	538.98	441.14	112041.20
Nov, 2040	536.86	443.26	111597.95
Dec, 2040	534.74	445.38	111152.57
Jan, 2041	532.61	447.51	110705.05
Feb, 2041	530.46	449.66	110255.39
Mar, 2041	528.31	451.81	109803.58
Apr, 2041	526.14	453.98	109349.60
May, 2041	523.97	456.15	108893.45
Jun, 2041	521.78	458.34	108435.11
Jul, 2041	519.58	460.54	107974.58
Aug, 2041	517.38	462.74	107511.83
Sep, 2041	515.16	464.96	107046.88
Oct, 2041	512.93	467.19	106579.69
Nov, 2041	510.69	469.43	106110.26
Dec, 2041	508.45	471.67	105638.59
Jan, 2042	506.18	473.94	105164.65
Feb, 2042	503.91	476.21	104688.45
Mar, 2042	501.63	478.49	104209.96
Apr, 2042	499.34	480.78	103729.18
May, 2042	497.04	483.08	103246.09
Jun, 2042	494.72	485.40	102760.69
Jul, 2042	492.39	487.73	102272.97
Aug, 2042	490.06	490.06	101782.91
Sep, 2042	487.71	492.41	101290.50
Oct, 2042	485.35	494.77	100795.73
Nov, 2042	482.98	497.14	100298.59
Dec, 2042	480.60	499.52	99799.06
Jan, 2043	478.20	501.92	99297.15
Feb, 2043	475.80	504.32	98792.83
Mar, 2043	473.38	506.74	98286.09
Apr, 2043	470.95	509.17	97776.92
May, 2043	468.51	511.61	97265.32
Jun, 2043	466.06	514.06	96751.26
Jul, 2043	463.60	516.52	96234.74
Aug, 2043	461.12	519.00	95715.75
Sep, 2043	458.64	521.48	95194.26
Oct, 2043	456.14	523.98	94670.28
Nov, 2043	453.63	526.49	94143.79
Dec, 2043	451.11	529.01	93614.78
Jan, 2044	448.57	531.55	93083.23
Feb, 2044	446.02	534.10	92549.13
Mar, 2044	443.46	536.66	92012.48
Apr, 2044	440.89	539.23	91473.25
May, 2044	438.31	541.81	90931.44
Jun, 2044	435.71	544.41	90387.03
Jul, 2044	433.10	547.02	89840.02
Aug, 2044	430.48	549.64	89290.38
Sep, 2044	427.85	552.27	88738.11
Oct, 2044	425.20	554.92	88183.19
Nov, 2044	422.54	557.58	87625.62
Dec, 2044	419.87	560.25	87065.37
Jan, 2045	417.19	562.93	86502.44
Feb, 2045	414.49	565.63	85936.81
Mar, 2045	411.78	568.34	85368.47
Apr, 2045	409.06	571.06	84797.41
May, 2045	406.32	573.80	84223.61
Jun, 2045	403.57	576.55	83647.06
Jul, 2045	400.81	579.31	83067.75
Aug, 2045	398.03	582.09	82485.66
Sep, 2045	395.24	584.88	81900.78
Oct, 2045	392.44	587.68	81313.11
Nov, 2045	389.63	590.49	80722.61
Dec, 2045	386.80	593.32	80129.29
Jan, 2046	383.95	596.17	79533.12
Feb, 2046	381.10	599.02	78934.10
Mar, 2046	378.23	601.89	78332.20
Apr, 2046	375.34	604.78	77727.42
May, 2046	372.44	607.68	77119.75
Jun, 2046	369.53	610.59	76509.16
Jul, 2046	366.61	613.51	75895.65
Aug, 2046	363.67	616.45	75279.19
Sep, 2046	360.71	619.41	74659.79
Oct, 2046	357.74	622.38	74037.41
Nov, 2046	354.76	625.36	73412.05
Dec, 2046	351.77	628.35	72783.70
Jan, 2047	348.76	631.36	72152.33
Feb, 2047	345.73	634.39	71517.94
Mar, 2047	342.69	637.43	70880.51
Apr, 2047	339.64	640.48	70240.03
May, 2047	336.57	643.55	69596.48
Jun, 2047	333.48	646.64	68949.84
Jul, 2047	330.38	649.74	68300.10
Aug, 2047	327.27	652.85	67647.26
Sep, 2047	324.14	655.98	66991.28
Oct, 2047	321.00	659.12	66332.16
Nov, 2047	317.84	662.28	65669.88
Dec, 2047	314.67	665.45	65004.43
Jan, 2048	311.48	668.64	64335.79
Feb, 2048	308.28	671.84	63663.94
Mar, 2048	305.06	675.06	62988.88
Apr, 2048	301.82	678.30	62310.58
May, 2048	298.57	681.55	61629.03
Jun, 2048	295.31	684.81	60944.22
Jul, 2048	292.02	688.10	60256.12
Aug, 2048	288.73	691.39	59564.73
Sep, 2048	285.41	694.71	58870.03
Oct, 2048	282.09	698.03	58171.99
Nov, 2048	278.74	701.38	57470.61
Dec, 2048	275.38	704.74	56765.87
Jan, 2049	272.00	708.12	56057.75
Feb, 2049	268.61	711.51	55346.24
Mar, 2049	265.20	714.92	54631.33
Apr, 2049	261.78	718.34	53912.98
May, 2049	258.33	721.79	53191.19
Jun, 2049	254.87	725.25	52465.95
Jul, 2049	251.40	728.72	51737.23
Aug, 2049	247.91	732.21	51005.02
Sep, 2049	244.40	735.72	50269.29
Oct, 2049	240.87	739.25	49530.05
Nov, 2049	237.33	742.79	48787.26
Dec, 2049	233.77	746.35	48040.91
Jan, 2050	230.20	749.92	47290.99
Feb, 2050	226.60	753.52	46537.47
Mar, 2050	222.99	757.13	45780.34
Apr, 2050	219.36	760.76	45019.59
May, 2050	215.72	764.40	44255.19
Jun, 2050	212.06	768.06	43487.12
Jul, 2050	208.38	771.74	42715.38
Aug, 2050	204.68	775.44	41939.94
Sep, 2050	200.96	779.16	41160.78
Oct, 2050	197.23	782.89	40377.89
Nov, 2050	193.48	786.64	39591.24
Dec, 2050	189.71	790.41	38800.83
Jan, 2051	185.92	794.20	38006.63
Feb, 2051	182.12	798.00	37208.63
Mar, 2051	178.29	801.83	36406.80
Apr, 2051	174.45	805.67	35601.13
May, 2051	170.59	809.53	34791.60
Jun, 2051	166.71	813.41	33978.19
Jul, 2051	162.81	817.31	33160.88
Aug, 2051	158.90	821.22	32339.65
Sep, 2051	154.96	825.16	31514.50
Oct, 2051	151.01	829.11	30685.38
Nov, 2051	147.03	833.09	29852.30
Dec, 2051	143.04	837.08	29015.22
Jan, 2052	139.03	841.09	28174.13
Feb, 2052	135.00	845.12	27329.01
Mar, 2052	130.95	849.17	26479.84
Apr, 2052	126.88	853.24	25626.60
May, 2052	122.79	857.33	24769.28
Jun, 2052	118.69	861.43	23907.85
Jul, 2052	114.56	865.56	23042.28
Aug, 2052	110.41	869.71	22172.57
Sep, 2052	106.24	873.88	21298.70
Oct, 2052	102.06	878.06	20420.63
Nov, 2052	97.85	882.27	19538.36
Dec, 2052	93.62	886.50	18651.86
Jan, 2053	89.37	890.75	17761.12
Feb, 2053	85.11	895.01	16866.10
Mar, 2053	80.82	899.30	15966.80
Apr, 2053	76.51	903.61	15063.19
May, 2053	72.18	907.94	14155.25
Jun, 2053	67.83	912.29	13242.95
Jul, 2053	63.46	916.66	12326.29
Aug, 2053	59.06	921.06	11405.23
Sep, 2053	54.65	925.47	10479.76
Oct, 2053	50.22	929.90	9549.86
Nov, 2053	45.76	934.36	8615.50
Dec, 2053	41.28	938.84	7676.66
Jan, 2054	36.78	943.34	6733.32
Feb, 2054	32.26	947.86	5785.47
Mar, 2054	27.72	952.40	4833.07
Apr, 2054	23.16	956.96	3876.11
May, 2054	18.57	961.55	2914.56
Jun, 2054	13.97	966.15	1948.41
Jul, 2054	9.34	970.78	977.62
Aug, 2054	4.68	975.44	2.19