Mortgage Parameters

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

Mortgage Summary

Property Total:	$233,000
Down Payment	$69,900
Mortgage Amount:	$163,100
Mortgage Payment:	$951.81 / month
Estimated Tax:	+ $129.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,081.25 / month
Total Interest Paid:	$179,550.00 over 30 years
Total Tax Paid:	$46,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	781.52	170.29	162929.71
Jan, 2025	780.70	171.11	162758.61
Feb, 2025	779.88	171.93	162586.68
Mar, 2025	779.06	172.75	162413.93
Apr, 2025	778.23	173.58	162240.36
May, 2025	777.40	174.41	162065.95
Jun, 2025	776.57	175.24	161890.70
Jul, 2025	775.73	176.08	161714.62
Aug, 2025	774.88	176.93	161537.69
Sep, 2025	774.03	177.78	161359.92
Oct, 2025	773.18	178.63	161181.29
Nov, 2025	772.33	179.48	161001.81
Dec, 2025	771.47	180.34	160821.46
Jan, 2026	770.60	181.21	160640.26
Feb, 2026	769.73	182.08	160458.18
Mar, 2026	768.86	182.95	160275.23
Apr, 2026	767.99	183.82	160091.41
May, 2026	767.10	184.71	159906.70
Jun, 2026	766.22	185.59	159721.11
Jul, 2026	765.33	186.48	159534.63
Aug, 2026	764.44	187.37	159347.26
Sep, 2026	763.54	188.27	159158.99
Oct, 2026	762.64	189.17	158969.82
Nov, 2026	761.73	190.08	158779.74
Dec, 2026	760.82	190.99	158588.75
Jan, 2027	759.90	191.91	158396.84
Feb, 2027	758.98	192.83	158204.01
Mar, 2027	758.06	193.75	158010.27
Apr, 2027	757.13	194.68	157815.59
May, 2027	756.20	195.61	157619.98
Jun, 2027	755.26	196.55	157423.43
Jul, 2027	754.32	197.49	157225.94
Aug, 2027	753.37	198.44	157027.51
Sep, 2027	752.42	199.39	156828.12
Oct, 2027	751.47	200.34	156627.78
Nov, 2027	750.51	201.30	156426.47
Dec, 2027	749.54	202.27	156224.21
Jan, 2028	748.57	203.24	156020.97
Feb, 2028	747.60	204.21	155816.76
Mar, 2028	746.62	205.19	155611.58
Apr, 2028	745.64	206.17	155405.40
May, 2028	744.65	207.16	155198.25
Jun, 2028	743.66	208.15	154990.09
Jul, 2028	742.66	209.15	154780.94
Aug, 2028	741.66	210.15	154570.79
Sep, 2028	740.65	211.16	154359.63
Oct, 2028	739.64	212.17	154147.46
Nov, 2028	738.62	213.19	153934.28
Dec, 2028	737.60	214.21	153720.07
Jan, 2029	736.58	215.23	153504.83
Feb, 2029	735.54	216.27	153288.57
Mar, 2029	734.51	217.30	153071.27
Apr, 2029	733.47	218.34	152852.92
May, 2029	732.42	219.39	152633.53
Jun, 2029	731.37	220.44	152413.09
Jul, 2029	730.31	221.50	152191.60
Aug, 2029	729.25	222.56	151969.04
Sep, 2029	728.18	223.63	151745.41
Oct, 2029	727.11	224.70	151520.71
Nov, 2029	726.04	225.77	151294.94
Dec, 2029	724.95	226.86	151068.09
Jan, 2030	723.87	227.94	150840.14
Feb, 2030	722.78	229.03	150611.11
Mar, 2030	721.68	230.13	150380.98
Apr, 2030	720.58	231.23	150149.74
May, 2030	719.47	232.34	149917.40
Jun, 2030	718.35	233.46	149683.95
Jul, 2030	717.24	234.57	149449.37
Aug, 2030	716.11	235.70	149213.67
Sep, 2030	714.98	236.83	148976.84
Oct, 2030	713.85	237.96	148738.88
Nov, 2030	712.71	239.10	148499.78
Dec, 2030	711.56	240.25	148259.53
Jan, 2031	710.41	241.40	148018.13
Feb, 2031	709.25	242.56	147775.57
Mar, 2031	708.09	243.72	147531.86
Apr, 2031	706.92	244.89	147286.97
May, 2031	705.75	246.06	147040.91
Jun, 2031	704.57	247.24	146793.67
Jul, 2031	703.39	248.42	146545.25
Aug, 2031	702.20	249.61	146295.63
Sep, 2031	701.00	250.81	146044.82
Oct, 2031	699.80	252.01	145792.81
Nov, 2031	698.59	253.22	145539.59
Dec, 2031	697.38	254.43	145285.16
Jan, 2032	696.16	255.65	145029.51
Feb, 2032	694.93	256.88	144772.63
Mar, 2032	693.70	258.11	144514.52
Apr, 2032	692.47	259.34	144255.18
May, 2032	691.22	260.59	143994.59
Jun, 2032	689.97	261.84	143732.75
Jul, 2032	688.72	263.09	143469.66
Aug, 2032	687.46	264.35	143205.31
Sep, 2032	686.19	265.62	142939.69
Oct, 2032	684.92	266.89	142672.80
Nov, 2032	683.64	268.17	142404.63
Dec, 2032	682.36	269.45	142135.18
Jan, 2033	681.06	270.75	141864.43
Feb, 2033	679.77	272.04	141592.39
Mar, 2033	678.46	273.35	141319.04
Apr, 2033	677.15	274.66	141044.39
May, 2033	675.84	275.97	140768.42
Jun, 2033	674.52	277.29	140491.12
Jul, 2033	673.19	278.62	140212.50
Aug, 2033	671.85	279.96	139932.54
Sep, 2033	670.51	281.30	139651.24
Oct, 2033	669.16	282.65	139368.59
Nov, 2033	667.81	284.00	139084.59
Dec, 2033	666.45	285.36	138799.23
Jan, 2034	665.08	286.73	138512.50
Feb, 2034	663.71	288.10	138224.39
Mar, 2034	662.33	289.48	137934.91
Apr, 2034	660.94	290.87	137644.04
May, 2034	659.54	292.27	137351.77
Jun, 2034	658.14	293.67	137058.10
Jul, 2034	656.74	295.07	136763.03
Aug, 2034	655.32	296.49	136466.54
Sep, 2034	653.90	297.91	136168.64
Oct, 2034	652.47	299.34	135869.30
Nov, 2034	651.04	300.77	135568.53
Dec, 2034	649.60	302.21	135266.32
Jan, 2035	648.15	303.66	134962.66
Feb, 2035	646.70	305.11	134657.55
Mar, 2035	645.23	306.58	134350.97
Apr, 2035	643.77	308.04	134042.93
May, 2035	642.29	309.52	133733.41
Jun, 2035	640.81	311.00	133422.40
Jul, 2035	639.32	312.49	133109.91
Aug, 2035	637.82	313.99	132795.92
Sep, 2035	636.31	315.50	132480.42
Oct, 2035	634.80	317.01	132163.41
Nov, 2035	633.28	318.53	131844.88
Dec, 2035	631.76	320.05	131524.83
Jan, 2036	630.22	321.59	131203.24
Feb, 2036	628.68	323.13	130880.12
Mar, 2036	627.13	324.68	130555.44
Apr, 2036	625.58	326.23	130229.21
May, 2036	624.01	327.80	129901.41
Jun, 2036	622.44	329.37	129572.05
Jul, 2036	620.87	330.94	129241.10
Aug, 2036	619.28	332.53	128908.57
Sep, 2036	617.69	334.12	128574.45
Oct, 2036	616.09	335.72	128238.73
Nov, 2036	614.48	337.33	127901.39
Dec, 2036	612.86	338.95	127562.44
Jan, 2037	611.24	340.57	127221.87
Feb, 2037	609.60	342.21	126879.67
Mar, 2037	607.97	343.84	126535.82
Apr, 2037	606.32	345.49	126190.33
May, 2037	604.66	347.15	125843.18
Jun, 2037	603.00	348.81	125494.37
Jul, 2037	601.33	350.48	125143.89
Aug, 2037	599.65	352.16	124791.72
Sep, 2037	597.96	353.85	124437.87
Oct, 2037	596.26	355.55	124082.33
Nov, 2037	594.56	357.25	123725.08
Dec, 2037	592.85	358.96	123366.12
Jan, 2038	591.13	360.68	123005.44
Feb, 2038	589.40	362.41	122643.03
Mar, 2038	587.66	364.15	122278.88
Apr, 2038	585.92	365.89	121912.99
May, 2038	584.17	367.64	121545.35
Jun, 2038	582.40	369.41	121175.95
Jul, 2038	580.63	371.18	120804.77
Aug, 2038	578.86	372.95	120431.82
Sep, 2038	577.07	374.74	120057.08
Oct, 2038	575.27	376.54	119680.54
Nov, 2038	573.47	378.34	119302.20
Dec, 2038	571.66	380.15	118922.04
Jan, 2039	569.83	381.98	118540.07
Feb, 2039	568.00	383.81	118156.26
Mar, 2039	566.17	385.64	117770.62
Apr, 2039	564.32	387.49	117383.13
May, 2039	562.46	389.35	116993.78
Jun, 2039	560.60	391.21	116602.56
Jul, 2039	558.72	393.09	116209.47
Aug, 2039	556.84	394.97	115814.50
Sep, 2039	554.94	396.87	115417.64
Oct, 2039	553.04	398.77	115018.87
Nov, 2039	551.13	400.68	114618.19
Dec, 2039	549.21	402.60	114215.59
Jan, 2040	547.28	404.53	113811.07
Feb, 2040	545.34	406.47	113404.60
Mar, 2040	543.40	408.41	112996.19
Apr, 2040	541.44	410.37	112585.82
May, 2040	539.47	412.34	112173.48
Jun, 2040	537.50	414.31	111759.17
Jul, 2040	535.51	416.30	111342.87
Aug, 2040	533.52	418.29	110924.58
Sep, 2040	531.51	420.30	110504.28
Oct, 2040	529.50	422.31	110081.97
Nov, 2040	527.48	424.33	109657.64
Dec, 2040	525.44	426.37	109231.27
Jan, 2041	523.40	428.41	108802.86
Feb, 2041	521.35	430.46	108372.40
Mar, 2041	519.28	432.53	107939.87
Apr, 2041	517.21	434.60	107505.28
May, 2041	515.13	436.68	107068.59
Jun, 2041	513.04	438.77	106629.82
Jul, 2041	510.93	440.88	106188.95
Aug, 2041	508.82	442.99	105745.96
Sep, 2041	506.70	445.11	105300.85
Oct, 2041	504.57	447.24	104853.60
Nov, 2041	502.42	449.39	104404.22
Dec, 2041	500.27	451.54	103952.68
Jan, 2042	498.11	453.70	103498.97
Feb, 2042	495.93	455.88	103043.10
Mar, 2042	493.75	458.06	102585.04
Apr, 2042	491.55	460.26	102124.78
May, 2042	489.35	462.46	101662.32
Jun, 2042	487.13	464.68	101197.64
Jul, 2042	484.91	466.90	100730.73
Aug, 2042	482.67	469.14	100261.59
Sep, 2042	480.42	471.39	99790.20
Oct, 2042	478.16	473.65	99316.55
Nov, 2042	475.89	475.92	98840.63
Dec, 2042	473.61	478.20	98362.44
Jan, 2043	471.32	480.49	97881.95
Feb, 2043	469.02	482.79	97399.15
Mar, 2043	466.70	485.11	96914.05
Apr, 2043	464.38	487.43	96426.62
May, 2043	462.04	489.77	95936.85
Jun, 2043	459.70	492.11	95444.74
Jul, 2043	457.34	494.47	94950.27
Aug, 2043	454.97	496.84	94453.43
Sep, 2043	452.59	499.22	93954.21
Oct, 2043	450.20	501.61	93452.60
Nov, 2043	447.79	504.02	92948.58
Dec, 2043	445.38	506.43	92442.15
Jan, 2044	442.95	508.86	91933.29
Feb, 2044	440.51	511.30	91421.99
Mar, 2044	438.06	513.75	90908.25
Apr, 2044	435.60	516.21	90392.04
May, 2044	433.13	518.68	89873.36
Jun, 2044	430.64	521.17	89352.19
Jul, 2044	428.15	523.66	88828.53
Aug, 2044	425.64	526.17	88302.35
Sep, 2044	423.12	528.69	87773.66
Oct, 2044	420.58	531.23	87242.43
Nov, 2044	418.04	533.77	86708.66
Dec, 2044	415.48	536.33	86172.33
Jan, 2045	412.91	538.90	85633.43
Feb, 2045	410.33	541.48	85091.94
Mar, 2045	407.73	544.08	84547.87
Apr, 2045	405.13	546.68	84001.18
May, 2045	402.51	549.30	83451.88
Jun, 2045	399.87	551.94	82899.94
Jul, 2045	397.23	554.58	82345.36
Aug, 2045	394.57	557.24	81788.12
Sep, 2045	391.90	559.91	81228.21
Oct, 2045	389.22	562.59	80665.62
Nov, 2045	386.52	565.29	80100.33
Dec, 2045	383.81	568.00	79532.34
Jan, 2046	381.09	570.72	78961.62
Feb, 2046	378.36	573.45	78388.17
Mar, 2046	375.61	576.20	77811.97
Apr, 2046	372.85	578.96	77233.01
May, 2046	370.07	581.74	76651.27
Jun, 2046	367.29	584.52	76066.75
Jul, 2046	364.49	587.32	75479.42
Aug, 2046	361.67	590.14	74889.29
Sep, 2046	358.84	592.97	74296.32
Oct, 2046	356.00	595.81	73700.51
Nov, 2046	353.15	598.66	73101.85
Dec, 2046	350.28	601.53	72500.32
Jan, 2047	347.40	604.41	71895.91
Feb, 2047	344.50	607.31	71288.60
Mar, 2047	341.59	610.22	70678.38
Apr, 2047	338.67	613.14	70065.24
May, 2047	335.73	616.08	69449.16
Jun, 2047	332.78	619.03	68830.13
Jul, 2047	329.81	622.00	68208.13
Aug, 2047	326.83	624.98	67583.15
Sep, 2047	323.84	627.97	66955.17
Oct, 2047	320.83	630.98	66324.19
Nov, 2047	317.80	634.01	65690.18
Dec, 2047	314.77	637.04	65053.14
Jan, 2048	311.71	640.10	64413.04
Feb, 2048	308.65	643.16	63769.88
Mar, 2048	305.56	646.25	63123.63
Apr, 2048	302.47	649.34	62474.29
May, 2048	299.36	652.45	61821.84
Jun, 2048	296.23	655.58	61166.26
Jul, 2048	293.09	658.72	60507.53
Aug, 2048	289.93	661.88	59845.66
Sep, 2048	286.76	665.05	59180.61
Oct, 2048	283.57	668.24	58512.37
Nov, 2048	280.37	671.44	57840.93
Dec, 2048	277.15	674.66	57166.28
Jan, 2049	273.92	677.89	56488.39
Feb, 2049	270.67	681.14	55807.25
Mar, 2049	267.41	684.40	55122.85
Apr, 2049	264.13	687.68	54435.17
May, 2049	260.84	690.97	53744.20
Jun, 2049	257.52	694.29	53049.91
Jul, 2049	254.20	697.61	52352.30
Aug, 2049	250.85	700.96	51651.34
Sep, 2049	247.50	704.31	50947.03
Oct, 2049	244.12	707.69	50239.34
Nov, 2049	240.73	711.08	49528.26
Dec, 2049	237.32	714.49	48813.77
Jan, 2050	233.90	717.91	48095.86
Feb, 2050	230.46	721.35	47374.51
Mar, 2050	227.00	724.81	46649.70
Apr, 2050	223.53	728.28	45921.42
May, 2050	220.04	731.77	45189.65
Jun, 2050	216.53	735.28	44454.38
Jul, 2050	213.01	738.80	43715.58
Aug, 2050	209.47	742.34	42973.24
Sep, 2050	205.91	745.90	42227.34
Oct, 2050	202.34	749.47	41477.87
Nov, 2050	198.75	753.06	40724.81
Dec, 2050	195.14	756.67	39968.14
Jan, 2051	191.51	760.30	39207.84
Feb, 2051	187.87	763.94	38443.90
Mar, 2051	184.21	767.60	37676.31
Apr, 2051	180.53	771.28	36905.03
May, 2051	176.84	774.97	36130.05
Jun, 2051	173.12	778.69	35351.37
Jul, 2051	169.39	782.42	34568.95
Aug, 2051	165.64	786.17	33782.78
Sep, 2051	161.88	789.93	32992.85
Oct, 2051	158.09	793.72	32199.13
Nov, 2051	154.29	797.52	31401.61
Dec, 2051	150.47	801.34	30600.26
Jan, 2052	146.63	805.18	29795.08
Feb, 2052	142.77	809.04	28986.04
Mar, 2052	138.89	812.92	28173.12
Apr, 2052	135.00	816.81	27356.30
May, 2052	131.08	820.73	26535.58
Jun, 2052	127.15	824.66	25710.92
Jul, 2052	123.20	828.61	24882.30
Aug, 2052	119.23	832.58	24049.72
Sep, 2052	115.24	836.57	23213.15
Oct, 2052	111.23	840.58	22372.57
Nov, 2052	107.20	844.61	21527.96
Dec, 2052	103.15	848.66	20679.31
Jan, 2053	99.09	852.72	19826.59
Feb, 2053	95.00	856.81	18969.78
Mar, 2053	90.90	860.91	18108.86
Apr, 2053	86.77	865.04	17243.83
May, 2053	82.63	869.18	16374.64
Jun, 2053	78.46	873.35	15501.29
Jul, 2053	74.28	877.53	14623.76
Aug, 2053	70.07	881.74	13742.02
Sep, 2053	65.85	885.96	12856.06
Oct, 2053	61.60	890.21	11965.85
Nov, 2053	57.34	894.47	11071.38
Dec, 2053	53.05	898.76	10172.62
Jan, 2054	48.74	903.07	9269.55
Feb, 2054	44.42	907.39	8362.16
Mar, 2054	40.07	911.74	7450.42
Apr, 2054	35.70	916.11	6534.31
May, 2054	31.31	920.50	5613.81
Jun, 2054	26.90	924.91	4688.90
Jul, 2054	22.47	929.34	3759.56
Aug, 2054	18.01	933.80	2825.76
Sep, 2054	13.54	938.27	1887.49
Oct, 2054	9.04	942.77	944.72
Nov, 2054	4.53	947.28	0