Mortgage Parameters

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

Mortgage Summary

Property Total:	$185,000
Down Payment	$55,500
Mortgage Amount:	$129,500
Mortgage Payment:	$755.73 / month
Estimated Tax:	+ $102.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $858.51 / month
Total Interest Paid:	$142,563.60 over 30 years
Total Tax Paid:	$37,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	620.52	135.21	129364.79
Jan, 2025	619.87	135.86	129228.93
Feb, 2025	619.22	136.51	129092.43
Mar, 2025	618.57	137.16	128955.26
Apr, 2025	617.91	137.82	128817.44
May, 2025	617.25	138.48	128678.96
Jun, 2025	616.59	139.14	128539.82
Jul, 2025	615.92	139.81	128400.01
Aug, 2025	615.25	140.48	128259.53
Sep, 2025	614.58	141.15	128118.38
Oct, 2025	613.90	141.83	127976.55
Nov, 2025	613.22	142.51	127834.04
Dec, 2025	612.54	143.19	127690.85
Jan, 2026	611.85	143.88	127546.97
Feb, 2026	611.16	144.57	127402.40
Mar, 2026	610.47	145.26	127257.14
Apr, 2026	609.77	145.96	127111.19
May, 2026	609.07	146.66	126964.53
Jun, 2026	608.37	147.36	126817.17
Jul, 2026	607.67	148.06	126669.11
Aug, 2026	606.96	148.77	126520.33
Sep, 2026	606.24	149.49	126370.85
Oct, 2026	605.53	150.20	126220.64
Nov, 2026	604.81	150.92	126069.72
Dec, 2026	604.08	151.65	125918.08
Jan, 2027	603.36	152.37	125765.70
Feb, 2027	602.63	153.10	125612.60
Mar, 2027	601.89	153.84	125458.76
Apr, 2027	601.16	154.57	125304.19
May, 2027	600.42	155.31	125148.88
Jun, 2027	599.67	156.06	124992.82
Jul, 2027	598.92	156.81	124836.01
Aug, 2027	598.17	157.56	124678.45
Sep, 2027	597.42	158.31	124520.14
Oct, 2027	596.66	159.07	124361.07
Nov, 2027	595.90	159.83	124201.24
Dec, 2027	595.13	160.60	124040.64
Jan, 2028	594.36	161.37	123879.27
Feb, 2028	593.59	162.14	123717.13
Mar, 2028	592.81	162.92	123554.21
Apr, 2028	592.03	163.70	123390.51
May, 2028	591.25	164.48	123226.03
Jun, 2028	590.46	165.27	123060.75
Jul, 2028	589.67	166.06	122894.69
Aug, 2028	588.87	166.86	122727.83
Sep, 2028	588.07	167.66	122560.17
Oct, 2028	587.27	168.46	122391.71
Nov, 2028	586.46	169.27	122222.44
Dec, 2028	585.65	170.08	122052.36
Jan, 2029	584.83	170.90	121881.46
Feb, 2029	584.02	171.71	121709.75
Mar, 2029	583.19	172.54	121537.21
Apr, 2029	582.37	173.36	121363.85
May, 2029	581.54	174.19	121189.65
Jun, 2029	580.70	175.03	121014.62
Jul, 2029	579.86	175.87	120838.75
Aug, 2029	579.02	176.71	120662.04
Sep, 2029	578.17	177.56	120484.49
Oct, 2029	577.32	178.41	120306.08
Nov, 2029	576.47	179.26	120126.81
Dec, 2029	575.61	180.12	119946.69
Jan, 2030	574.74	180.99	119765.71
Feb, 2030	573.88	181.85	119583.85
Mar, 2030	573.01	182.72	119401.13
Apr, 2030	572.13	183.60	119217.53
May, 2030	571.25	184.48	119033.05
Jun, 2030	570.37	185.36	118847.69
Jul, 2030	569.48	186.25	118661.44
Aug, 2030	568.59	187.14	118474.29
Sep, 2030	567.69	188.04	118286.25
Oct, 2030	566.79	188.94	118097.31
Nov, 2030	565.88	189.85	117907.46
Dec, 2030	564.97	190.76	117716.71
Jan, 2031	564.06	191.67	117525.03
Feb, 2031	563.14	192.59	117332.45
Mar, 2031	562.22	193.51	117138.93
Apr, 2031	561.29	194.44	116944.49
May, 2031	560.36	195.37	116749.12
Jun, 2031	559.42	196.31	116552.82
Jul, 2031	558.48	197.25	116355.57
Aug, 2031	557.54	198.19	116157.38
Sep, 2031	556.59	199.14	115958.23
Oct, 2031	555.63	200.10	115758.14
Nov, 2031	554.67	201.06	115557.08
Dec, 2031	553.71	202.02	115355.06
Jan, 2032	552.74	202.99	115152.07
Feb, 2032	551.77	203.96	114948.11
Mar, 2032	550.79	204.94	114743.18
Apr, 2032	549.81	205.92	114537.26
May, 2032	548.82	206.91	114330.35
Jun, 2032	547.83	207.90	114122.46
Jul, 2032	546.84	208.89	113913.56
Aug, 2032	545.84	209.89	113703.67
Sep, 2032	544.83	210.90	113492.77
Oct, 2032	543.82	211.91	113280.86
Nov, 2032	542.80	212.93	113067.93
Dec, 2032	541.78	213.95	112853.99
Jan, 2033	540.76	214.97	112639.01
Feb, 2033	539.73	216.00	112423.01
Mar, 2033	538.69	217.04	112205.98
Apr, 2033	537.65	218.08	111987.90
May, 2033	536.61	219.12	111768.78
Jun, 2033	535.56	220.17	111548.61
Jul, 2033	534.50	221.23	111327.38
Aug, 2033	533.44	222.29	111105.10
Sep, 2033	532.38	223.35	110881.74
Oct, 2033	531.31	224.42	110657.32
Nov, 2033	530.23	225.50	110431.83
Dec, 2033	529.15	226.58	110205.25
Jan, 2034	528.07	227.66	109977.58
Feb, 2034	526.98	228.75	109748.83
Mar, 2034	525.88	229.85	109518.98
Apr, 2034	524.78	230.95	109288.03
May, 2034	523.67	232.06	109055.97
Jun, 2034	522.56	233.17	108822.80
Jul, 2034	521.44	234.29	108588.51
Aug, 2034	520.32	235.41	108353.10
Sep, 2034	519.19	236.54	108116.57
Oct, 2034	518.06	237.67	107878.89
Nov, 2034	516.92	238.81	107640.08
Dec, 2034	515.78	239.95	107400.13
Jan, 2035	514.63	241.10	107159.02
Feb, 2035	513.47	242.26	106916.76
Mar, 2035	512.31	243.42	106673.34
Apr, 2035	511.14	244.59	106428.76
May, 2035	509.97	245.76	106183.00
Jun, 2035	508.79	246.94	105936.06
Jul, 2035	507.61	248.12	105687.94
Aug, 2035	506.42	249.31	105438.63
Sep, 2035	505.23	250.50	105188.13
Oct, 2035	504.03	251.70	104936.43
Nov, 2035	502.82	252.91	104683.52
Dec, 2035	501.61	254.12	104429.40
Jan, 2036	500.39	255.34	104174.06
Feb, 2036	499.17	256.56	103917.49
Mar, 2036	497.94	257.79	103659.70
Apr, 2036	496.70	259.03	103400.67
May, 2036	495.46	260.27	103140.41
Jun, 2036	494.21	261.52	102878.89
Jul, 2036	492.96	262.77	102616.12
Aug, 2036	491.70	264.03	102352.09
Sep, 2036	490.44	265.29	102086.80
Oct, 2036	489.17	266.56	101820.24
Nov, 2036	487.89	267.84	101552.40
Dec, 2036	486.61	269.12	101283.27
Jan, 2037	485.32	270.41	101012.86
Feb, 2037	484.02	271.71	100741.15
Mar, 2037	482.72	273.01	100468.13
Apr, 2037	481.41	274.32	100193.81
May, 2037	480.10	275.63	99918.18
Jun, 2037	478.77	276.96	99641.22
Jul, 2037	477.45	278.28	99362.94
Aug, 2037	476.11	279.62	99083.33
Sep, 2037	474.77	280.96	98802.37
Oct, 2037	473.43	282.30	98520.07
Nov, 2037	472.08	283.65	98236.41
Dec, 2037	470.72	285.01	97951.40
Jan, 2038	469.35	286.38	97665.02
Feb, 2038	467.98	287.75	97377.27
Mar, 2038	466.60	289.13	97088.14
Apr, 2038	465.21	290.52	96797.62
May, 2038	463.82	291.91	96505.71
Jun, 2038	462.42	293.31	96212.41
Jul, 2038	461.02	294.71	95917.69
Aug, 2038	459.61	296.12	95621.57
Sep, 2038	458.19	297.54	95324.03
Oct, 2038	456.76	298.97	95025.06
Nov, 2038	455.33	300.40	94724.66
Dec, 2038	453.89	301.84	94422.82
Jan, 2039	452.44	303.29	94119.53
Feb, 2039	450.99	304.74	93814.79
Mar, 2039	449.53	306.20	93508.59
Apr, 2039	448.06	307.67	93200.92
May, 2039	446.59	309.14	92891.78
Jun, 2039	445.11	310.62	92581.15
Jul, 2039	443.62	312.11	92269.04
Aug, 2039	442.12	313.61	91955.43
Sep, 2039	440.62	315.11	91640.32
Oct, 2039	439.11	316.62	91323.70
Nov, 2039	437.59	318.14	91005.57
Dec, 2039	436.07	319.66	90685.90
Jan, 2040	434.54	321.19	90364.71
Feb, 2040	433.00	322.73	90041.98
Mar, 2040	431.45	324.28	89717.70
Apr, 2040	429.90	325.83	89391.87
May, 2040	428.34	327.39	89064.47
Jun, 2040	426.77	328.96	88735.51
Jul, 2040	425.19	330.54	88404.97
Aug, 2040	423.61	332.12	88072.85
Sep, 2040	422.02	333.71	87739.13
Oct, 2040	420.42	335.31	87403.82
Nov, 2040	418.81	336.92	87066.90
Dec, 2040	417.20	338.53	86728.37
Jan, 2041	415.57	340.16	86388.21
Feb, 2041	413.94	341.79	86046.42
Mar, 2041	412.31	343.42	85703.00
Apr, 2041	410.66	345.07	85357.93
May, 2041	409.01	346.72	85011.21
Jun, 2041	407.35	348.38	84662.82
Jul, 2041	405.68	350.05	84312.77
Aug, 2041	404.00	351.73	83961.04
Sep, 2041	402.31	353.42	83607.62
Oct, 2041	400.62	355.11	83252.51
Nov, 2041	398.92	356.81	82895.70
Dec, 2041	397.21	358.52	82537.18
Jan, 2042	395.49	360.24	82176.94
Feb, 2042	393.76	361.97	81814.97
Mar, 2042	392.03	363.70	81451.27
Apr, 2042	390.29	365.44	81085.83
May, 2042	388.54	367.19	80718.63
Jun, 2042	386.78	368.95	80349.68
Jul, 2042	385.01	370.72	79978.96
Aug, 2042	383.23	372.50	79606.46
Sep, 2042	381.45	374.28	79232.18
Oct, 2042	379.65	376.08	78856.10
Nov, 2042	377.85	377.88	78478.23
Dec, 2042	376.04	379.69	78098.54
Jan, 2043	374.22	381.51	77717.03
Feb, 2043	372.39	383.34	77333.69
Mar, 2043	370.56	385.17	76948.52
Apr, 2043	368.71	387.02	76561.50
May, 2043	366.86	388.87	76172.63
Jun, 2043	364.99	390.74	75781.89
Jul, 2043	363.12	392.61	75389.29
Aug, 2043	361.24	394.49	74994.80
Sep, 2043	359.35	396.38	74598.42
Oct, 2043	357.45	398.28	74200.14
Nov, 2043	355.54	400.19	73799.95
Dec, 2043	353.62	402.11	73397.84
Jan, 2044	351.70	404.03	72993.81
Feb, 2044	349.76	405.97	72587.84
Mar, 2044	347.82	407.91	72179.93
Apr, 2044	345.86	409.87	71770.06
May, 2044	343.90	411.83	71358.23
Jun, 2044	341.92	413.81	70944.43
Jul, 2044	339.94	415.79	70528.64
Aug, 2044	337.95	417.78	70110.86
Sep, 2044	335.95	419.78	69691.08
Oct, 2044	333.94	421.79	69269.28
Nov, 2044	331.92	423.81	68845.47
Dec, 2044	329.88	425.85	68419.62
Jan, 2045	327.84	427.89	67991.74
Feb, 2045	325.79	429.94	67561.80
Mar, 2045	323.73	432.00	67129.80
Apr, 2045	321.66	434.07	66695.74
May, 2045	319.58	436.15	66259.59
Jun, 2045	317.49	438.24	65821.36
Jul, 2045	315.39	440.34	65381.02
Aug, 2045	313.28	442.45	64938.57
Sep, 2045	311.16	444.57	64494.01
Oct, 2045	309.03	446.70	64047.31
Nov, 2045	306.89	448.84	63598.47
Dec, 2045	304.74	450.99	63147.49
Jan, 2046	302.58	453.15	62694.34
Feb, 2046	300.41	455.32	62239.02
Mar, 2046	298.23	457.50	61781.52
Apr, 2046	296.04	459.69	61321.82
May, 2046	293.83	461.90	60859.93
Jun, 2046	291.62	464.11	60395.82
Jul, 2046	289.40	466.33	59929.49
Aug, 2046	287.16	468.57	59460.92
Sep, 2046	284.92	470.81	58990.10
Oct, 2046	282.66	473.07	58517.04
Nov, 2046	280.39	475.34	58041.70
Dec, 2046	278.12	477.61	57564.09
Jan, 2047	275.83	479.90	57084.18
Feb, 2047	273.53	482.20	56601.98
Mar, 2047	271.22	484.51	56117.47
Apr, 2047	268.90	486.83	55630.64
May, 2047	266.56	489.17	55141.47
Jun, 2047	264.22	491.51	54649.96
Jul, 2047	261.86	493.87	54156.09
Aug, 2047	259.50	496.23	53659.86
Sep, 2047	257.12	498.61	53161.25
Oct, 2047	254.73	501.00	52660.25
Nov, 2047	252.33	503.40	52156.85
Dec, 2047	249.92	505.81	51651.04
Jan, 2048	247.49	508.24	51142.81
Feb, 2048	245.06	510.67	50632.13
Mar, 2048	242.61	513.12	50119.02
Apr, 2048	240.15	515.58	49603.44
May, 2048	237.68	518.05	49085.39
Jun, 2048	235.20	520.53	48564.86
Jul, 2048	232.71	523.02	48041.84
Aug, 2048	230.20	525.53	47516.31
Sep, 2048	227.68	528.05	46988.26
Oct, 2048	225.15	530.58	46457.69
Nov, 2048	222.61	533.12	45924.57
Dec, 2048	220.06	535.67	45388.89
Jan, 2049	217.49	538.24	44850.65
Feb, 2049	214.91	540.82	44309.83
Mar, 2049	212.32	543.41	43766.42
Apr, 2049	209.71	546.02	43220.40
May, 2049	207.10	548.63	42671.77
Jun, 2049	204.47	551.26	42120.51
Jul, 2049	201.83	553.90	41566.61
Aug, 2049	199.17	556.56	41010.05
Sep, 2049	196.51	559.22	40450.83
Oct, 2049	193.83	561.90	39888.92
Nov, 2049	191.13	564.60	39324.33
Dec, 2049	188.43	567.30	38757.03
Jan, 2050	185.71	570.02	38187.01
Feb, 2050	182.98	572.75	37614.26
Mar, 2050	180.23	575.50	37038.76
Apr, 2050	177.48	578.25	36460.51
May, 2050	174.71	581.02	35879.48
Jun, 2050	171.92	583.81	35295.68
Jul, 2050	169.13	586.60	34709.07
Aug, 2050	166.31	589.42	34119.66
Sep, 2050	163.49	592.24	33527.42
Oct, 2050	160.65	595.08	32932.34
Nov, 2050	157.80	597.93	32334.41
Dec, 2050	154.94	600.79	31733.62
Jan, 2051	152.06	603.67	31129.94
Feb, 2051	149.16	606.57	30523.38
Mar, 2051	146.26	609.47	29913.90
Apr, 2051	143.34	612.39	29301.51
May, 2051	140.40	615.33	28686.18
Jun, 2051	137.45	618.28	28067.91
Jul, 2051	134.49	621.24	27446.67
Aug, 2051	131.52	624.21	26822.46
Sep, 2051	128.52	627.21	26195.25
Oct, 2051	125.52	630.21	25565.04
Nov, 2051	122.50	633.23	24931.81
Dec, 2051	119.46	636.27	24295.54
Jan, 2052	116.42	639.31	23656.23
Feb, 2052	113.35	642.38	23013.85
Mar, 2052	110.27	645.46	22368.40
Apr, 2052	107.18	648.55	21719.85
May, 2052	104.07	651.66	21068.19
Jun, 2052	100.95	654.78	20413.42
Jul, 2052	97.81	657.92	19755.50
Aug, 2052	94.66	661.07	19094.43
Sep, 2052	91.49	664.24	18430.20
Oct, 2052	88.31	667.42	17762.78
Nov, 2052	85.11	670.62	17092.16
Dec, 2052	81.90	673.83	16418.33
Jan, 2053	78.67	677.06	15741.27
Feb, 2053	75.43	680.30	15060.97
Mar, 2053	72.17	683.56	14377.41
Apr, 2053	68.89	686.84	13690.57
May, 2053	65.60	690.13	13000.44
Jun, 2053	62.29	693.44	12307.00
Jul, 2053	58.97	696.76	11610.24
Aug, 2053	55.63	700.10	10910.15
Sep, 2053	52.28	703.45	10206.69
Oct, 2053	48.91	706.82	9499.87
Nov, 2053	45.52	710.21	8789.66
Dec, 2053	42.12	713.61	8076.05
Jan, 2054	38.70	717.03	7359.02
Feb, 2054	35.26	720.47	6638.55
Mar, 2054	31.81	723.92	5914.63
Apr, 2054	28.34	727.39	5187.24
May, 2054	24.86	730.87	4456.36
Jun, 2054	21.35	734.38	3721.99
Jul, 2054	17.83	737.90	2984.09
Aug, 2054	14.30	741.43	2242.66
Sep, 2054	10.75	744.98	1497.68
Oct, 2054	7.18	748.55	749.12
Nov, 2054	3.59	752.14	0