Mortgage Parameters

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

Mortgage Summary

Property Total:	$198,500
Down Payment	$59,550
Mortgage Amount:	$138,950
Mortgage Payment:	$810.87 / month
Estimated Tax:	+ $110.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $921.15 / month
Total Interest Paid:	$152,964.00 over 30 years
Total Tax Paid:	$39,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	665.80	145.07	138804.93
Dec, 2024	665.11	145.76	138659.17
Jan, 2025	664.41	146.46	138512.71
Feb, 2025	663.71	147.16	138365.54
Mar, 2025	663.00	147.87	138217.68
Apr, 2025	662.29	148.58	138069.10
May, 2025	661.58	149.29	137919.81
Jun, 2025	660.87	150.00	137769.81
Jul, 2025	660.15	150.72	137619.08
Aug, 2025	659.42	151.45	137467.64
Sep, 2025	658.70	152.17	137315.47
Oct, 2025	657.97	152.90	137162.57
Nov, 2025	657.24	153.63	137008.93
Dec, 2025	656.50	154.37	136854.56
Jan, 2026	655.76	155.11	136699.46
Feb, 2026	655.02	155.85	136543.60
Mar, 2026	654.27	156.60	136387.01
Apr, 2026	653.52	157.35	136229.66
May, 2026	652.77	158.10	136071.55
Jun, 2026	652.01	158.86	135912.69
Jul, 2026	651.25	159.62	135753.07
Aug, 2026	650.48	160.39	135592.69
Sep, 2026	649.71	161.16	135431.53
Oct, 2026	648.94	161.93	135269.60
Nov, 2026	648.17	162.70	135106.90
Dec, 2026	647.39	163.48	134943.42
Jan, 2027	646.60	164.27	134779.15
Feb, 2027	645.82	165.05	134614.10
Mar, 2027	645.03	165.84	134448.25
Apr, 2027	644.23	166.64	134281.62
May, 2027	643.43	167.44	134114.18
Jun, 2027	642.63	168.24	133945.94
Jul, 2027	641.82	169.05	133776.89
Aug, 2027	641.01	169.86	133607.04
Sep, 2027	640.20	170.67	133436.37
Oct, 2027	639.38	171.49	133264.88
Nov, 2027	638.56	172.31	133092.57
Dec, 2027	637.74	173.13	132919.44
Jan, 2028	636.91	173.96	132745.47
Feb, 2028	636.07	174.80	132570.67
Mar, 2028	635.23	175.64	132395.04
Apr, 2028	634.39	176.48	132218.56
May, 2028	633.55	177.32	132041.24
Jun, 2028	632.70	178.17	131863.07
Jul, 2028	631.84	179.03	131684.04
Aug, 2028	630.99	179.88	131504.16
Sep, 2028	630.12	180.75	131323.41
Oct, 2028	629.26	181.61	131141.80
Nov, 2028	628.39	182.48	130959.32
Dec, 2028	627.51	183.36	130775.96
Jan, 2029	626.63	184.24	130591.72
Feb, 2029	625.75	185.12	130406.61
Mar, 2029	624.86	186.01	130220.60
Apr, 2029	623.97	186.90	130033.70
May, 2029	623.08	187.79	129845.91
Jun, 2029	622.18	188.69	129657.22
Jul, 2029	621.27	189.60	129467.63
Aug, 2029	620.37	190.50	129277.12
Sep, 2029	619.45	191.42	129085.70
Oct, 2029	618.54	192.33	128893.37
Nov, 2029	617.61	193.26	128700.11
Dec, 2029	616.69	194.18	128505.93
Jan, 2030	615.76	195.11	128310.82
Feb, 2030	614.82	196.05	128114.77
Mar, 2030	613.88	196.99	127917.79
Apr, 2030	612.94	197.93	127719.85
May, 2030	611.99	198.88	127520.98
Jun, 2030	611.04	199.83	127321.14
Jul, 2030	610.08	200.79	127120.35
Aug, 2030	609.12	201.75	126918.60
Sep, 2030	608.15	202.72	126715.88
Oct, 2030	607.18	203.69	126512.19
Nov, 2030	606.20	204.67	126307.53
Dec, 2030	605.22	205.65	126101.88
Jan, 2031	604.24	206.63	125895.25
Feb, 2031	603.25	207.62	125687.63
Mar, 2031	602.25	208.62	125479.01
Apr, 2031	601.25	209.62	125269.40
May, 2031	600.25	210.62	125058.77
Jun, 2031	599.24	211.63	124847.14
Jul, 2031	598.23	212.64	124634.50
Aug, 2031	597.21	213.66	124420.84
Sep, 2031	596.18	214.69	124206.15
Oct, 2031	595.15	215.72	123990.43
Nov, 2031	594.12	216.75	123773.69
Dec, 2031	593.08	217.79	123555.90
Jan, 2032	592.04	218.83	123337.07
Feb, 2032	590.99	219.88	123117.19
Mar, 2032	589.94	220.93	122896.25
Apr, 2032	588.88	221.99	122674.26
May, 2032	587.81	223.06	122451.21
Jun, 2032	586.75	224.12	122227.08
Jul, 2032	585.67	225.20	122001.88
Aug, 2032	584.59	226.28	121775.60
Sep, 2032	583.51	227.36	121548.24
Oct, 2032	582.42	228.45	121319.79
Nov, 2032	581.32	229.55	121090.25
Dec, 2032	580.22	230.65	120859.60
Jan, 2033	579.12	231.75	120627.85
Feb, 2033	578.01	232.86	120394.99
Mar, 2033	576.89	233.98	120161.01
Apr, 2033	575.77	235.10	119925.91
May, 2033	574.64	236.23	119689.69
Jun, 2033	573.51	237.36	119452.33
Jul, 2033	572.38	238.49	119213.83
Aug, 2033	571.23	239.64	118974.20
Sep, 2033	570.08	240.79	118733.41
Oct, 2033	568.93	241.94	118491.47
Nov, 2033	567.77	243.10	118248.37
Dec, 2033	566.61	244.26	118004.11
Jan, 2034	565.44	245.43	117758.68
Feb, 2034	564.26	246.61	117512.07
Mar, 2034	563.08	247.79	117264.28
Apr, 2034	561.89	248.98	117015.30
May, 2034	560.70	250.17	116765.13
Jun, 2034	559.50	251.37	116513.76
Jul, 2034	558.30	252.57	116261.18
Aug, 2034	557.08	253.79	116007.40
Sep, 2034	555.87	255.00	115752.39
Oct, 2034	554.65	256.22	115496.17
Nov, 2034	553.42	257.45	115238.72
Dec, 2034	552.19	258.68	114980.04
Jan, 2035	550.95	259.92	114720.11
Feb, 2035	549.70	261.17	114458.94
Mar, 2035	548.45	262.42	114196.52
Apr, 2035	547.19	263.68	113932.84
May, 2035	545.93	264.94	113667.90
Jun, 2035	544.66	266.21	113401.69
Jul, 2035	543.38	267.49	113134.20
Aug, 2035	542.10	268.77	112865.44
Sep, 2035	540.81	270.06	112595.38
Oct, 2035	539.52	271.35	112324.03
Nov, 2035	538.22	272.65	112051.38
Dec, 2035	536.91	273.96	111777.42
Jan, 2036	535.60	275.27	111502.15
Feb, 2036	534.28	276.59	111225.56
Mar, 2036	532.96	277.91	110947.65
Apr, 2036	531.62	279.25	110668.40
May, 2036	530.29	280.58	110387.82
Jun, 2036	528.94	281.93	110105.89
Jul, 2036	527.59	283.28	109822.61
Aug, 2036	526.23	284.64	109537.97
Sep, 2036	524.87	286.00	109251.97
Oct, 2036	523.50	287.37	108964.60
Nov, 2036	522.12	288.75	108675.85
Dec, 2036	520.74	290.13	108385.72
Jan, 2037	519.35	291.52	108094.20
Feb, 2037	517.95	292.92	107801.28
Mar, 2037	516.55	294.32	107506.96
Apr, 2037	515.14	295.73	107211.23
May, 2037	513.72	297.15	106914.08
Jun, 2037	512.30	298.57	106615.50
Jul, 2037	510.87	300.00	106315.50
Aug, 2037	509.43	301.44	106014.06
Sep, 2037	507.98	302.89	105711.17
Oct, 2037	506.53	304.34	105406.84
Nov, 2037	505.07	305.80	105101.04
Dec, 2037	503.61	307.26	104793.78
Jan, 2038	502.14	308.73	104485.05
Feb, 2038	500.66	310.21	104174.83
Mar, 2038	499.17	311.70	103863.13
Apr, 2038	497.68	313.19	103549.94
May, 2038	496.18	314.69	103235.25
Jun, 2038	494.67	316.20	102919.05
Jul, 2038	493.15	317.72	102601.33
Aug, 2038	491.63	319.24	102282.09
Sep, 2038	490.10	320.77	101961.32
Oct, 2038	488.56	322.31	101639.02
Nov, 2038	487.02	323.85	101315.17
Dec, 2038	485.47	325.40	100989.77
Jan, 2039	483.91	326.96	100662.81
Feb, 2039	482.34	328.53	100334.28
Mar, 2039	480.77	330.10	100004.18
Apr, 2039	479.19	331.68	99672.50
May, 2039	477.60	333.27	99339.22
Jun, 2039	476.00	334.87	99004.35
Jul, 2039	474.40	336.47	98667.88
Aug, 2039	472.78	338.09	98329.79
Sep, 2039	471.16	339.71	97990.09
Oct, 2039	469.54	341.33	97648.75
Nov, 2039	467.90	342.97	97305.78
Dec, 2039	466.26	344.61	96961.17
Jan, 2040	464.61	346.26	96614.90
Feb, 2040	462.95	347.92	96266.98
Mar, 2040	461.28	349.59	95917.39
Apr, 2040	459.60	351.27	95566.12
May, 2040	457.92	352.95	95213.18
Jun, 2040	456.23	354.64	94858.54
Jul, 2040	454.53	356.34	94502.20
Aug, 2040	452.82	358.05	94144.15
Sep, 2040	451.11	359.76	93784.39
Oct, 2040	449.38	361.49	93422.90
Nov, 2040	447.65	363.22	93059.68
Dec, 2040	445.91	364.96	92694.72
Jan, 2041	444.16	366.71	92328.01
Feb, 2041	442.41	368.46	91959.55
Mar, 2041	440.64	370.23	91589.32
Apr, 2041	438.87	372.00	91217.31
May, 2041	437.08	373.79	90843.53
Jun, 2041	435.29	375.58	90467.95
Jul, 2041	433.49	377.38	90090.57
Aug, 2041	431.68	379.19	89711.39
Sep, 2041	429.87	381.00	89330.38
Oct, 2041	428.04	382.83	88947.55
Nov, 2041	426.21	384.66	88562.89
Dec, 2041	424.36	386.51	88176.38
Jan, 2042	422.51	388.36	87788.03
Feb, 2042	420.65	390.22	87397.81
Mar, 2042	418.78	392.09	87005.72
Apr, 2042	416.90	393.97	86611.75
May, 2042	415.01	395.86	86215.90
Jun, 2042	413.12	397.75	85818.14
Jul, 2042	411.21	399.66	85418.49
Aug, 2042	409.30	401.57	85016.91
Sep, 2042	407.37	403.50	84613.42
Oct, 2042	405.44	405.43	84207.98
Nov, 2042	403.50	407.37	83800.61
Dec, 2042	401.54	409.33	83391.29
Jan, 2043	399.58	411.29	82980.00
Feb, 2043	397.61	413.26	82566.74
Mar, 2043	395.63	415.24	82151.50
Apr, 2043	393.64	417.23	81734.28
May, 2043	391.64	419.23	81315.05
Jun, 2043	389.63	421.24	80893.81
Jul, 2043	387.62	423.25	80470.56
Aug, 2043	385.59	425.28	80045.28
Sep, 2043	383.55	427.32	79617.96
Oct, 2043	381.50	429.37	79188.59
Nov, 2043	379.45	431.42	78757.17
Dec, 2043	377.38	433.49	78323.68
Jan, 2044	375.30	435.57	77888.11
Feb, 2044	373.21	437.66	77450.45
Mar, 2044	371.12	439.75	77010.70
Apr, 2044	369.01	441.86	76568.84
May, 2044	366.89	443.98	76124.86
Jun, 2044	364.76	446.11	75678.75
Jul, 2044	362.63	448.24	75230.51
Aug, 2044	360.48	450.39	74780.12
Sep, 2044	358.32	452.55	74327.57
Oct, 2044	356.15	454.72	73872.85
Nov, 2044	353.97	456.90	73415.96
Dec, 2044	351.78	459.09	72956.87
Jan, 2045	349.59	461.28	72495.59
Feb, 2045	347.37	463.50	72032.09
Mar, 2045	345.15	465.72	71566.38
Apr, 2045	342.92	467.95	71098.43
May, 2045	340.68	470.19	70628.24
Jun, 2045	338.43	472.44	70155.80
Jul, 2045	336.16	474.71	69681.09
Aug, 2045	333.89	476.98	69204.11
Sep, 2045	331.60	479.27	68724.84
Oct, 2045	329.31	481.56	68243.28
Nov, 2045	327.00	483.87	67759.41
Dec, 2045	324.68	486.19	67273.22
Jan, 2046	322.35	488.52	66784.70
Feb, 2046	320.01	490.86	66293.84
Mar, 2046	317.66	493.21	65800.63
Apr, 2046	315.29	495.58	65305.05
May, 2046	312.92	497.95	64807.10
Jun, 2046	310.53	500.34	64306.76
Jul, 2046	308.14	502.73	63804.03
Aug, 2046	305.73	505.14	63298.89
Sep, 2046	303.31	507.56	62791.33
Oct, 2046	300.88	509.99	62281.33
Nov, 2046	298.43	512.44	61768.89
Dec, 2046	295.98	514.89	61254.00
Jan, 2047	293.51	517.36	60736.64
Feb, 2047	291.03	519.84	60216.80
Mar, 2047	288.54	522.33	59694.47
Apr, 2047	286.04	524.83	59169.63
May, 2047	283.52	527.35	58642.28
Jun, 2047	280.99	529.88	58112.41
Jul, 2047	278.46	532.41	57579.99
Aug, 2047	275.90	534.97	57045.03
Sep, 2047	273.34	537.53	56507.50
Oct, 2047	270.77	540.10	55967.39
Nov, 2047	268.18	542.69	55424.70
Dec, 2047	265.58	545.29	54879.41
Jan, 2048	262.96	547.91	54331.50
Feb, 2048	260.34	550.53	53780.97
Mar, 2048	257.70	553.17	53227.80
Apr, 2048	255.05	555.82	52671.98
May, 2048	252.39	558.48	52113.50
Jun, 2048	249.71	561.16	51552.34
Jul, 2048	247.02	563.85	50988.49
Aug, 2048	244.32	566.55	50421.94
Sep, 2048	241.61	569.26	49852.67
Oct, 2048	238.88	571.99	49280.68
Nov, 2048	236.14	574.73	48705.95
Dec, 2048	233.38	577.49	48128.46
Jan, 2049	230.62	580.25	47548.20
Feb, 2049	227.84	583.03	46965.17
Mar, 2049	225.04	585.83	46379.34
Apr, 2049	222.23	588.64	45790.71
May, 2049	219.41	591.46	45199.25
Jun, 2049	216.58	594.29	44604.96
Jul, 2049	213.73	597.14	44007.82
Aug, 2049	210.87	600.00	43407.82
Sep, 2049	208.00	602.87	42804.95
Oct, 2049	205.11	605.76	42199.18
Nov, 2049	202.20	608.67	41590.52
Dec, 2049	199.29	611.58	40978.94
Jan, 2050	196.36	614.51	40364.42
Feb, 2050	193.41	617.46	39746.97
Mar, 2050	190.45	620.42	39126.55
Apr, 2050	187.48	623.39	38503.16
May, 2050	184.49	626.38	37876.79
Jun, 2050	181.49	629.38	37247.41
Jul, 2050	178.48	632.39	36615.02
Aug, 2050	175.45	635.42	35979.59
Sep, 2050	172.40	638.47	35341.13
Oct, 2050	169.34	641.53	34699.60
Nov, 2050	166.27	644.60	34055.00
Dec, 2050	163.18	647.69	33407.31
Jan, 2051	160.08	650.79	32756.52
Feb, 2051	156.96	653.91	32102.60
Mar, 2051	153.82	657.05	31445.56
Apr, 2051	150.68	660.19	30785.37
May, 2051	147.51	663.36	30122.01
Jun, 2051	144.33	666.54	29455.47
Jul, 2051	141.14	669.73	28785.74
Aug, 2051	137.93	672.94	28112.81
Sep, 2051	134.71	676.16	27436.64
Oct, 2051	131.47	679.40	26757.24
Nov, 2051	128.21	682.66	26074.58
Dec, 2051	124.94	685.93	25388.65
Jan, 2052	121.65	689.22	24699.44
Feb, 2052	118.35	692.52	24006.92
Mar, 2052	115.03	695.84	23311.08
Apr, 2052	111.70	699.17	22611.91
May, 2052	108.35	702.52	21909.39
Jun, 2052	104.98	705.89	21203.50
Jul, 2052	101.60	709.27	20494.23
Aug, 2052	98.20	712.67	19781.56
Sep, 2052	94.79	716.08	19065.48
Oct, 2052	91.36	719.51	18345.96
Nov, 2052	87.91	722.96	17623.00
Dec, 2052	84.44	726.43	16896.58
Jan, 2053	80.96	729.91	16166.67
Feb, 2053	77.47	733.40	15433.26
Mar, 2053	73.95	736.92	14696.35
Apr, 2053	70.42	740.45	13955.90
May, 2053	66.87	744.00	13211.90
Jun, 2053	63.31	747.56	12464.33
Jul, 2053	59.72	751.15	11713.19
Aug, 2053	56.13	754.74	10958.44
Sep, 2053	52.51	758.36	10200.08
Oct, 2053	48.88	761.99	9438.09
Nov, 2053	45.22	765.65	8672.44
Dec, 2053	41.56	769.31	7903.13
Jan, 2054	37.87	773.00	7130.13
Feb, 2054	34.17	776.70	6353.42
Mar, 2054	30.44	780.43	5573.00
Apr, 2054	26.70	784.17	4788.83
May, 2054	22.95	787.92	4000.91
Jun, 2054	19.17	791.70	3209.21
Jul, 2054	15.38	795.49	2413.72
Aug, 2054	11.57	799.30	1614.41
Sep, 2054	7.74	803.13	811.28
Oct, 2054	3.89	806.98	4.29