Mortgage Parameters

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

Mortgage Summary

Property Total:	$219,000
Down Payment	$65,700
Mortgage Amount:	$153,300
Mortgage Payment:	$894.62 / month
Estimated Tax:	+ $121.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,016.29 / month
Total Interest Paid:	$168,764.40 over 30 years
Total Tax Paid:	$43,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	734.56	160.06	153139.94
Dec, 2024	733.80	160.82	152979.12
Jan, 2025	733.02	161.60	152817.52
Feb, 2025	732.25	162.37	152655.15
Mar, 2025	731.47	163.15	152492.01
Apr, 2025	730.69	163.93	152328.08
May, 2025	729.91	164.71	152163.36
Jun, 2025	729.12	165.50	151997.86
Jul, 2025	728.32	166.30	151831.56
Aug, 2025	727.53	167.09	151664.47
Sep, 2025	726.73	167.89	151496.57
Oct, 2025	725.92	168.70	151327.87
Nov, 2025	725.11	169.51	151158.37
Dec, 2025	724.30	170.32	150988.05
Jan, 2026	723.48	171.14	150816.91
Feb, 2026	722.66	171.96	150644.96
Mar, 2026	721.84	172.78	150472.18
Apr, 2026	721.01	173.61	150298.57
May, 2026	720.18	174.44	150124.13
Jun, 2026	719.34	175.28	149948.85
Jul, 2026	718.50	176.12	149772.74
Aug, 2026	717.66	176.96	149595.78
Sep, 2026	716.81	177.81	149417.97
Oct, 2026	715.96	178.66	149239.32
Nov, 2026	715.11	179.51	149059.80
Dec, 2026	714.24	180.38	148879.43
Jan, 2027	713.38	181.24	148698.19
Feb, 2027	712.51	182.11	148516.08
Mar, 2027	711.64	182.98	148333.10
Apr, 2027	710.76	183.86	148149.24
May, 2027	709.88	184.74	147964.50
Jun, 2027	709.00	185.62	147778.88
Jul, 2027	708.11	186.51	147592.37
Aug, 2027	707.21	187.41	147404.96
Sep, 2027	706.32	188.30	147216.65
Oct, 2027	705.41	189.21	147027.45
Nov, 2027	704.51	190.11	146837.33
Dec, 2027	703.60	191.02	146646.31
Jan, 2028	702.68	191.94	146454.37
Feb, 2028	701.76	192.86	146261.51
Mar, 2028	700.84	193.78	146067.73
Apr, 2028	699.91	194.71	145873.01
May, 2028	698.97	195.65	145677.37
Jun, 2028	698.04	196.58	145480.79
Jul, 2028	697.10	197.52	145283.26
Aug, 2028	696.15	198.47	145084.79
Sep, 2028	695.20	199.42	144885.37
Oct, 2028	694.24	200.38	144684.99
Nov, 2028	693.28	201.34	144483.65
Dec, 2028	692.32	202.30	144281.35
Jan, 2029	691.35	203.27	144078.08
Feb, 2029	690.37	204.25	143873.83
Mar, 2029	689.40	205.22	143668.61
Apr, 2029	688.41	206.21	143462.40
May, 2029	687.42	207.20	143255.21
Jun, 2029	686.43	208.19	143047.02
Jul, 2029	685.43	209.19	142837.83
Aug, 2029	684.43	210.19	142627.64
Sep, 2029	683.42	211.20	142416.45
Oct, 2029	682.41	212.21	142204.24
Nov, 2029	681.40	213.22	141991.01
Dec, 2029	680.37	214.25	141776.77
Jan, 2030	679.35	215.27	141561.49
Feb, 2030	678.32	216.30	141345.19
Mar, 2030	677.28	217.34	141127.85
Apr, 2030	676.24	218.38	140909.47
May, 2030	675.19	219.43	140690.04
Jun, 2030	674.14	220.48	140469.56
Jul, 2030	673.08	221.54	140248.02
Aug, 2030	672.02	222.60	140025.42
Sep, 2030	670.96	223.66	139801.76
Oct, 2030	669.88	224.74	139577.02
Nov, 2030	668.81	225.81	139351.21
Dec, 2030	667.72	226.90	139124.31
Jan, 2031	666.64	227.98	138896.33
Feb, 2031	665.54	229.08	138667.25
Mar, 2031	664.45	230.17	138437.08
Apr, 2031	663.34	231.28	138205.81
May, 2031	662.24	232.38	137973.42
Jun, 2031	661.12	233.50	137739.92
Jul, 2031	660.00	234.62	137505.31
Aug, 2031	658.88	235.74	137269.57
Sep, 2031	657.75	236.87	137032.70
Oct, 2031	656.62	238.00	136794.69
Nov, 2031	655.47	239.15	136555.55
Dec, 2031	654.33	240.29	136315.26
Jan, 2032	653.18	241.44	136073.81
Feb, 2032	652.02	242.60	135831.21
Mar, 2032	650.86	243.76	135587.45
Apr, 2032	649.69	244.93	135342.52
May, 2032	648.52	246.10	135096.42
Jun, 2032	647.34	247.28	134849.13
Jul, 2032	646.15	248.47	134600.67
Aug, 2032	644.96	249.66	134351.01
Sep, 2032	643.77	250.85	134100.15
Oct, 2032	642.56	252.06	133848.10
Nov, 2032	641.36	253.26	133594.83
Dec, 2032	640.14	254.48	133340.35
Jan, 2033	638.92	255.70	133084.66
Feb, 2033	637.70	256.92	132827.73
Mar, 2033	636.47	258.15	132569.58
Apr, 2033	635.23	259.39	132310.19
May, 2033	633.99	260.63	132049.56
Jun, 2033	632.74	261.88	131787.67
Jul, 2033	631.48	263.14	131524.54
Aug, 2033	630.22	264.40	131260.14
Sep, 2033	628.95	265.67	130994.47
Oct, 2033	627.68	266.94	130727.53
Nov, 2033	626.40	268.22	130459.32
Dec, 2033	625.12	269.50	130189.81
Jan, 2034	623.83	270.79	129919.02
Feb, 2034	622.53	272.09	129646.93
Mar, 2034	621.22	273.40	129373.53
Apr, 2034	619.91	274.71	129098.83
May, 2034	618.60	276.02	128822.81
Jun, 2034	617.28	277.34	128545.46
Jul, 2034	615.95	278.67	128266.79
Aug, 2034	614.61	280.01	127986.78
Sep, 2034	613.27	281.35	127705.43
Oct, 2034	611.92	282.70	127422.73
Nov, 2034	610.57	284.05	127138.68
Dec, 2034	609.21	285.41	126853.27
Jan, 2035	607.84	286.78	126566.49
Feb, 2035	606.46	288.16	126278.33
Mar, 2035	605.08	289.54	125988.79
Apr, 2035	603.70	290.92	125697.87
May, 2035	602.30	292.32	125405.55
Jun, 2035	600.90	293.72	125111.83
Jul, 2035	599.49	295.13	124816.71
Aug, 2035	598.08	296.54	124520.17
Sep, 2035	596.66	297.96	124222.21
Oct, 2035	595.23	299.39	123922.82
Nov, 2035	593.80	300.82	123622.00
Dec, 2035	592.36	302.26	123319.73
Jan, 2036	590.91	303.71	123016.02
Feb, 2036	589.45	305.17	122710.85
Mar, 2036	587.99	306.63	122404.22
Apr, 2036	586.52	308.10	122096.12
May, 2036	585.04	309.58	121786.54
Jun, 2036	583.56	311.06	121475.48
Jul, 2036	582.07	312.55	121162.93
Aug, 2036	580.57	314.05	120848.89
Sep, 2036	579.07	315.55	120533.33
Oct, 2036	577.56	317.06	120216.27
Nov, 2036	576.04	318.58	119897.69
Dec, 2036	574.51	320.11	119577.58
Jan, 2037	572.98	321.64	119255.93
Feb, 2037	571.43	323.19	118932.75
Mar, 2037	569.89	324.73	118608.01
Apr, 2037	568.33	326.29	118281.72
May, 2037	566.77	327.85	117953.87
Jun, 2037	565.20	329.42	117624.44
Jul, 2037	563.62	331.00	117293.44
Aug, 2037	562.03	332.59	116960.85
Sep, 2037	560.44	334.18	116626.67
Oct, 2037	558.84	335.78	116290.89
Nov, 2037	557.23	337.39	115953.49
Dec, 2037	555.61	339.01	115614.48
Jan, 2038	553.99	340.63	115273.85
Feb, 2038	552.35	342.27	114931.58
Mar, 2038	550.71	343.91	114587.68
Apr, 2038	549.07	345.55	114242.12
May, 2038	547.41	347.21	113894.91
Jun, 2038	545.75	348.87	113546.04
Jul, 2038	544.07	350.55	113195.49
Aug, 2038	542.40	352.22	112843.27
Sep, 2038	540.71	353.91	112489.36
Oct, 2038	539.01	355.61	112133.75
Nov, 2038	537.31	357.31	111776.44
Dec, 2038	535.60	359.02	111417.41
Jan, 2039	533.88	360.74	111056.67
Feb, 2039	532.15	362.47	110694.19
Mar, 2039	530.41	364.21	110329.98
Apr, 2039	528.66	365.96	109964.03
May, 2039	526.91	367.71	109596.32
Jun, 2039	525.15	369.47	109226.85
Jul, 2039	523.38	371.24	108855.61
Aug, 2039	521.60	373.02	108482.59
Sep, 2039	519.81	374.81	108107.78
Oct, 2039	518.02	376.60	107731.17
Nov, 2039	516.21	378.41	107352.77
Dec, 2039	514.40	380.22	106972.55
Jan, 2040	512.58	382.04	106590.50
Feb, 2040	510.75	383.87	106206.63
Mar, 2040	508.91	385.71	105820.92
Apr, 2040	507.06	387.56	105433.35
May, 2040	505.20	389.42	105043.94
Jun, 2040	503.34	391.28	104652.65
Jul, 2040	501.46	393.16	104259.49
Aug, 2040	499.58	395.04	103864.45
Sep, 2040	497.68	396.94	103467.51
Oct, 2040	495.78	398.84	103068.67
Nov, 2040	493.87	400.75	102667.92
Dec, 2040	491.95	402.67	102265.25
Jan, 2041	490.02	404.60	101860.66
Feb, 2041	488.08	406.54	101454.12
Mar, 2041	486.13	408.49	101045.63
Apr, 2041	484.18	410.44	100635.19
May, 2041	482.21	412.41	100222.78
Jun, 2041	480.23	414.39	99808.39
Jul, 2041	478.25	416.37	99392.02
Aug, 2041	476.25	418.37	98973.66
Sep, 2041	474.25	420.37	98553.28
Oct, 2041	472.23	422.39	98130.90
Nov, 2041	470.21	424.41	97706.49
Dec, 2041	468.18	426.44	97280.05
Jan, 2042	466.13	428.49	96851.56
Feb, 2042	464.08	430.54	96421.02
Mar, 2042	462.02	432.60	95988.42
Apr, 2042	459.94	434.68	95553.74
May, 2042	457.86	436.76	95116.98
Jun, 2042	455.77	438.85	94678.13
Jul, 2042	453.67	440.95	94237.18
Aug, 2042	451.55	443.07	93794.11
Sep, 2042	449.43	445.19	93348.92
Oct, 2042	447.30	447.32	92901.60
Nov, 2042	445.15	449.47	92452.13
Dec, 2042	443.00	451.62	92000.51
Jan, 2043	440.84	453.78	91546.73
Feb, 2043	438.66	455.96	91090.77
Mar, 2043	436.48	458.14	90632.63
Apr, 2043	434.28	460.34	90172.29
May, 2043	432.08	462.54	89709.74
Jun, 2043	429.86	464.76	89244.98
Jul, 2043	427.63	466.99	88777.99
Aug, 2043	425.39	469.23	88308.77
Sep, 2043	423.15	471.47	87837.30
Oct, 2043	420.89	473.73	87363.56
Nov, 2043	418.62	476.00	86887.56
Dec, 2043	416.34	478.28	86409.28
Jan, 2044	414.04	480.58	85928.70
Feb, 2044	411.74	482.88	85445.82
Mar, 2044	409.43	485.19	84960.63
Apr, 2044	407.10	487.52	84473.11
May, 2044	404.77	489.85	83983.26
Jun, 2044	402.42	492.20	83491.06
Jul, 2044	400.06	494.56	82996.50
Aug, 2044	397.69	496.93	82499.57
Sep, 2044	395.31	499.31	82000.26
Oct, 2044	392.92	501.70	81498.56
Nov, 2044	390.51	504.11	80994.45
Dec, 2044	388.10	506.52	80487.93
Jan, 2045	385.67	508.95	79978.98
Feb, 2045	383.23	511.39	79467.60
Mar, 2045	380.78	513.84	78953.76
Apr, 2045	378.32	516.30	78437.46
May, 2045	375.85	518.77	77918.69
Jun, 2045	373.36	521.26	77397.43
Jul, 2045	370.86	523.76	76873.67
Aug, 2045	368.35	526.27	76347.40
Sep, 2045	365.83	528.79	75818.61
Oct, 2045	363.30	531.32	75287.29
Nov, 2045	360.75	533.87	74753.42
Dec, 2045	358.19	536.43	74217.00
Jan, 2046	355.62	539.00	73678.00
Feb, 2046	353.04	541.58	73136.42
Mar, 2046	350.45	544.17	72592.24
Apr, 2046	347.84	546.78	72045.46
May, 2046	345.22	549.40	71496.06
Jun, 2046	342.59	552.03	70944.03
Jul, 2046	339.94	554.68	70389.35
Aug, 2046	337.28	557.34	69832.01
Sep, 2046	334.61	560.01	69272.00
Oct, 2046	331.93	562.69	68709.31
Nov, 2046	329.23	565.39	68143.92
Dec, 2046	326.52	568.10	67575.82
Jan, 2047	323.80	570.82	67005.00
Feb, 2047	321.07	573.55	66431.45
Mar, 2047	318.32	576.30	65855.15
Apr, 2047	315.56	579.06	65276.08
May, 2047	312.78	581.84	64694.24
Jun, 2047	309.99	584.63	64109.62
Jul, 2047	307.19	587.43	63522.19
Aug, 2047	304.38	590.24	62931.95
Sep, 2047	301.55	593.07	62338.88
Oct, 2047	298.71	595.91	61742.96
Nov, 2047	295.85	598.77	61144.19
Dec, 2047	292.98	601.64	60542.56
Jan, 2048	290.10	604.52	59938.04
Feb, 2048	287.20	607.42	59330.62
Mar, 2048	284.29	610.33	58720.29
Apr, 2048	281.37	613.25	58107.04
May, 2048	278.43	616.19	57490.85
Jun, 2048	275.48	619.14	56871.71
Jul, 2048	272.51	622.11	56249.60
Aug, 2048	269.53	625.09	55624.51
Sep, 2048	266.53	628.09	54996.42
Oct, 2048	263.52	631.10	54365.32
Nov, 2048	260.50	634.12	53731.21
Dec, 2048	257.46	637.16	53094.05
Jan, 2049	254.41	640.21	52453.84
Feb, 2049	251.34	643.28	51810.56
Mar, 2049	248.26	646.36	51164.20
Apr, 2049	245.16	649.46	50514.74
May, 2049	242.05	652.57	49862.17
Jun, 2049	238.92	655.70	49206.47
Jul, 2049	235.78	658.84	48547.63
Aug, 2049	232.62	662.00	47885.64
Sep, 2049	229.45	665.17	47220.47
Oct, 2049	226.26	668.36	46552.11
Nov, 2049	223.06	671.56	45880.56
Dec, 2049	219.84	674.78	45205.78
Jan, 2050	216.61	678.01	44527.77
Feb, 2050	213.36	681.26	43846.51
Mar, 2050	210.10	684.52	43161.99
Apr, 2050	206.82	687.80	42474.19
May, 2050	203.52	691.10	41783.09
Jun, 2050	200.21	694.41	41088.68
Jul, 2050	196.88	697.74	40390.94
Aug, 2050	193.54	701.08	39689.86
Sep, 2050	190.18	704.44	38985.42
Oct, 2050	186.81	707.81	38277.61
Nov, 2050	183.41	711.21	37566.40
Dec, 2050	180.01	714.61	36851.79
Jan, 2051	176.58	718.04	36133.75
Feb, 2051	173.14	721.48	35412.27
Mar, 2051	169.68	724.94	34687.34
Apr, 2051	166.21	728.41	33958.93
May, 2051	162.72	731.90	33227.03
Jun, 2051	159.21	735.41	32491.62
Jul, 2051	155.69	738.93	31752.69
Aug, 2051	152.15	742.47	31010.22
Sep, 2051	148.59	746.03	30264.19
Oct, 2051	145.02	749.60	29514.58
Nov, 2051	141.42	753.20	28761.39
Dec, 2051	137.81	756.81	28004.58
Jan, 2052	134.19	760.43	27244.15
Feb, 2052	130.54	764.08	26480.07
Mar, 2052	126.88	767.74	25712.34
Apr, 2052	123.20	771.42	24940.92
May, 2052	119.51	775.11	24165.81
Jun, 2052	115.79	778.83	23386.99
Jul, 2052	112.06	782.56	22604.43
Aug, 2052	108.31	786.31	21818.12
Sep, 2052	104.55	790.07	21028.05
Oct, 2052	100.76	793.86	20234.19
Nov, 2052	96.96	797.66	19436.52
Dec, 2052	93.13	801.49	18635.04
Jan, 2053	89.29	805.33	17829.71
Feb, 2053	85.43	809.19	17020.52
Mar, 2053	81.56	813.06	16207.46
Apr, 2053	77.66	816.96	15390.50
May, 2053	73.75	820.87	14569.63
Jun, 2053	69.81	824.81	13744.82
Jul, 2053	65.86	828.76	12916.06
Aug, 2053	61.89	832.73	12083.33
Sep, 2053	57.90	836.72	11246.61
Oct, 2053	53.89	840.73	10405.88
Nov, 2053	49.86	844.76	9561.12
Dec, 2053	45.81	848.81	8712.31
Jan, 2054	41.75	852.87	7859.44
Feb, 2054	37.66	856.96	7002.48
Mar, 2054	33.55	861.07	6141.41
Apr, 2054	29.43	865.19	5276.22
May, 2054	25.28	869.34	4406.88
Jun, 2054	21.12	873.50	3533.38
Jul, 2054	16.93	877.69	2655.69
Aug, 2054	12.73	881.89	1773.79
Sep, 2054	8.50	886.12	887.67
Oct, 2054	4.25	890.37	0