Mortgage Parameters

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

Mortgage Summary

Property Total:	$292,950
Down Payment	$87,885
Mortgage Amount:	$205,065
Mortgage Payment:	$1,196.70 / month
Estimated Tax:	+ $162.75 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,359.45 / month
Total Interest Paid:	$225,747.00 over 30 years
Total Tax Paid:	$58,590.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	982.60	214.10	204850.90
Jan, 2025	981.58	215.12	204635.78
Feb, 2025	980.55	216.15	204419.63
Mar, 2025	979.51	217.19	204202.44
Apr, 2025	978.47	218.23	203984.21
May, 2025	977.42	219.28	203764.93
Jun, 2025	976.37	220.33	203544.61
Jul, 2025	975.32	221.38	203323.22
Aug, 2025	974.26	222.44	203100.78
Sep, 2025	973.19	223.51	202877.27
Oct, 2025	972.12	224.58	202652.69
Nov, 2025	971.04	225.66	202427.04
Dec, 2025	969.96	226.74	202200.30
Jan, 2026	968.88	227.82	201972.48
Feb, 2026	967.78	228.92	201743.56
Mar, 2026	966.69	230.01	201513.55
Apr, 2026	965.59	231.11	201282.43
May, 2026	964.48	232.22	201050.21
Jun, 2026	963.37	233.33	200816.88
Jul, 2026	962.25	234.45	200582.43
Aug, 2026	961.12	235.58	200346.85
Sep, 2026	960.00	236.70	200110.14
Oct, 2026	958.86	237.84	199872.31
Nov, 2026	957.72	238.98	199633.33
Dec, 2026	956.58	240.12	199393.20
Jan, 2027	955.43	241.27	199151.93
Feb, 2027	954.27	242.43	198909.50
Mar, 2027	953.11	243.59	198665.91
Apr, 2027	951.94	244.76	198421.15
May, 2027	950.77	245.93	198175.22
Jun, 2027	949.59	247.11	197928.11
Jul, 2027	948.41	248.29	197679.81
Aug, 2027	947.22	249.48	197430.33
Sep, 2027	946.02	250.68	197179.65
Oct, 2027	944.82	251.88	196927.77
Nov, 2027	943.61	253.09	196674.68
Dec, 2027	942.40	254.30	196420.38
Jan, 2028	941.18	255.52	196164.86
Feb, 2028	939.96	256.74	195908.12
Mar, 2028	938.73	257.97	195650.14
Apr, 2028	937.49	259.21	195390.93
May, 2028	936.25	260.45	195130.48
Jun, 2028	935.00	261.70	194868.78
Jul, 2028	933.75	262.95	194605.83
Aug, 2028	932.49	264.21	194341.61
Sep, 2028	931.22	265.48	194076.13
Oct, 2028	929.95	266.75	193809.38
Nov, 2028	928.67	268.03	193541.35
Dec, 2028	927.39	269.31	193272.04
Jan, 2029	926.10	270.60	193001.43
Feb, 2029	924.80	271.90	192729.53
Mar, 2029	923.50	273.20	192456.33
Apr, 2029	922.19	274.51	192181.81
May, 2029	920.87	275.83	191905.98
Jun, 2029	919.55	277.15	191628.83
Jul, 2029	918.22	278.48	191350.36
Aug, 2029	916.89	279.81	191070.54
Sep, 2029	915.55	281.15	190789.39
Oct, 2029	914.20	282.50	190506.89
Nov, 2029	912.85	283.85	190223.03
Dec, 2029	911.49	285.21	189937.82
Jan, 2030	910.12	286.58	189651.24
Feb, 2030	908.75	287.95	189363.28
Mar, 2030	907.37	289.33	189073.95
Apr, 2030	905.98	290.72	188783.23
May, 2030	904.59	292.11	188491.11
Jun, 2030	903.19	293.51	188197.60
Jul, 2030	901.78	294.92	187902.68
Aug, 2030	900.37	296.33	187606.35
Sep, 2030	898.95	297.75	187308.60
Oct, 2030	897.52	299.18	187009.42
Nov, 2030	896.09	300.61	186708.80
Dec, 2030	894.65	302.05	186406.75
Jan, 2031	893.20	303.50	186103.25
Feb, 2031	891.74	304.96	185798.29
Mar, 2031	890.28	306.42	185491.88
Apr, 2031	888.82	307.88	185183.99
May, 2031	887.34	309.36	184874.63
Jun, 2031	885.86	310.84	184563.79
Jul, 2031	884.37	312.33	184251.46
Aug, 2031	882.87	313.83	183937.63
Sep, 2031	881.37	315.33	183622.30
Oct, 2031	879.86	316.84	183305.45
Nov, 2031	878.34	318.36	182987.09
Dec, 2031	876.81	319.89	182667.20
Jan, 2032	875.28	321.42	182345.79
Feb, 2032	873.74	322.96	182022.83
Mar, 2032	872.19	324.51	181698.32
Apr, 2032	870.64	326.06	181372.26
May, 2032	869.08	327.62	181044.63
Jun, 2032	867.51	329.19	180715.44
Jul, 2032	865.93	330.77	180384.66
Aug, 2032	864.34	332.36	180052.31
Sep, 2032	862.75	333.95	179718.36
Oct, 2032	861.15	335.55	179382.81
Nov, 2032	859.54	337.16	179045.65
Dec, 2032	857.93	338.77	178706.88
Jan, 2033	856.30	340.40	178366.48
Feb, 2033	854.67	342.03	178024.46
Mar, 2033	853.03	343.67	177680.79
Apr, 2033	851.39	345.31	177335.48
May, 2033	849.73	346.97	176988.51
Jun, 2033	848.07	348.63	176639.88
Jul, 2033	846.40	350.30	176289.58
Aug, 2033	844.72	351.98	175937.60
Sep, 2033	843.03	353.67	175583.93
Oct, 2033	841.34	355.36	175228.57
Nov, 2033	839.64	357.06	174871.51
Dec, 2033	837.93	358.77	174512.74
Jan, 2034	836.21	360.49	174152.24
Feb, 2034	834.48	362.22	173790.02
Mar, 2034	832.74	363.96	173426.07
Apr, 2034	831.00	365.70	173060.37
May, 2034	829.25	367.45	172692.91
Jun, 2034	827.49	369.21	172323.70
Jul, 2034	825.72	370.98	171952.72
Aug, 2034	823.94	372.76	171579.96
Sep, 2034	822.15	374.55	171205.41
Oct, 2034	820.36	376.34	170829.07
Nov, 2034	818.56	378.14	170450.93
Dec, 2034	816.74	379.96	170070.97
Jan, 2035	814.92	381.78	169689.20
Feb, 2035	813.09	383.61	169305.59
Mar, 2035	811.26	385.44	168920.15
Apr, 2035	809.41	387.29	168532.85
May, 2035	807.55	389.15	168143.71
Jun, 2035	805.69	391.01	167752.70
Jul, 2035	803.82	392.88	167359.81
Aug, 2035	801.93	394.77	166965.04
Sep, 2035	800.04	396.66	166568.38
Oct, 2035	798.14	398.56	166169.82
Nov, 2035	796.23	400.47	165769.35
Dec, 2035	794.31	402.39	165366.97
Jan, 2036	792.38	404.32	164962.65
Feb, 2036	790.45	406.25	164556.40
Mar, 2036	788.50	408.20	164148.20
Apr, 2036	786.54	410.16	163738.04
May, 2036	784.58	412.12	163325.92
Jun, 2036	782.60	414.10	162911.82
Jul, 2036	780.62	416.08	162495.74
Aug, 2036	778.63	418.07	162077.66
Sep, 2036	776.62	420.08	161657.59
Oct, 2036	774.61	422.09	161235.50
Nov, 2036	772.59	424.11	160811.38
Dec, 2036	770.55	426.15	160385.24
Jan, 2037	768.51	428.19	159957.05
Feb, 2037	766.46	430.24	159526.81
Mar, 2037	764.40	432.30	159094.51
Apr, 2037	762.33	434.37	158660.14
May, 2037	760.25	436.45	158223.68
Jun, 2037	758.16	438.54	157785.14
Jul, 2037	756.05	440.65	157344.49
Aug, 2037	753.94	442.76	156901.74
Sep, 2037	751.82	444.88	156456.86
Oct, 2037	749.69	447.01	156009.85
Nov, 2037	747.55	449.15	155560.69
Dec, 2037	745.39	451.31	155109.39
Jan, 2038	743.23	453.47	154655.92
Feb, 2038	741.06	455.64	154200.28
Mar, 2038	738.88	457.82	153742.46
Apr, 2038	736.68	460.02	153282.44
May, 2038	734.48	462.22	152820.22
Jun, 2038	732.26	464.44	152355.78
Jul, 2038	730.04	466.66	151889.12
Aug, 2038	727.80	468.90	151420.22
Sep, 2038	725.56	471.14	150949.08
Oct, 2038	723.30	473.40	150475.67
Nov, 2038	721.03	475.67	150000.00
Dec, 2038	718.75	477.95	149522.05
Jan, 2039	716.46	480.24	149041.81
Feb, 2039	714.16	482.54	148559.27
Mar, 2039	711.85	484.85	148074.42
Apr, 2039	709.52	487.18	147587.24
May, 2039	707.19	489.51	147097.73
Jun, 2039	704.84	491.86	146605.87
Jul, 2039	702.49	494.21	146111.66
Aug, 2039	700.12	496.58	145615.08
Sep, 2039	697.74	498.96	145116.12
Oct, 2039	695.35	501.35	144614.77
Nov, 2039	692.95	503.75	144111.01
Dec, 2039	690.53	506.17	143604.84
Jan, 2040	688.11	508.59	143096.25
Feb, 2040	685.67	511.03	142585.22
Mar, 2040	683.22	513.48	142071.74
Apr, 2040	680.76	515.94	141555.80
May, 2040	678.29	518.41	141037.39
Jun, 2040	675.80	520.90	140516.49
Jul, 2040	673.31	523.39	139993.10
Aug, 2040	670.80	525.90	139467.20
Sep, 2040	668.28	528.42	138938.78
Oct, 2040	665.75	530.95	138407.83
Nov, 2040	663.20	533.50	137874.33
Dec, 2040	660.65	536.05	137338.28
Jan, 2041	658.08	538.62	136799.66
Feb, 2041	655.50	541.20	136258.46
Mar, 2041	652.91	543.79	135714.66
Apr, 2041	650.30	546.40	135168.26
May, 2041	647.68	549.02	134619.25
Jun, 2041	645.05	551.65	134067.60
Jul, 2041	642.41	554.29	133513.30
Aug, 2041	639.75	556.95	132956.35
Sep, 2041	637.08	559.62	132396.74
Oct, 2041	634.40	562.30	131834.44
Nov, 2041	631.71	564.99	131269.44
Dec, 2041	629.00	567.70	130701.74
Jan, 2042	626.28	570.42	130131.32
Feb, 2042	623.55	573.15	129558.17
Mar, 2042	620.80	575.90	128982.27
Apr, 2042	618.04	578.66	128403.61
May, 2042	615.27	581.43	127822.18
Jun, 2042	612.48	584.22	127237.96
Jul, 2042	609.68	587.02	126650.94
Aug, 2042	606.87	589.83	126061.11
Sep, 2042	604.04	592.66	125468.45
Oct, 2042	601.20	595.50	124872.95
Nov, 2042	598.35	598.35	124274.60
Dec, 2042	595.48	601.22	123673.39
Jan, 2043	592.60	604.10	123069.29
Feb, 2043	589.71	606.99	122462.29
Mar, 2043	586.80	609.90	121852.39
Apr, 2043	583.88	612.82	121239.57
May, 2043	580.94	615.76	120623.81
Jun, 2043	577.99	618.71	120005.10
Jul, 2043	575.02	621.68	119383.42
Aug, 2043	572.05	624.65	118758.77
Sep, 2043	569.05	627.65	118131.12
Oct, 2043	566.04	630.66	117500.47
Nov, 2043	563.02	633.68	116866.79
Dec, 2043	559.99	636.71	116230.08
Jan, 2044	556.94	639.76	115590.31
Feb, 2044	553.87	642.83	114947.48
Mar, 2044	550.79	645.91	114301.57
Apr, 2044	547.70	649.00	113652.57
May, 2044	544.59	652.11	113000.45
Jun, 2044	541.46	655.24	112345.21
Jul, 2044	538.32	658.38	111686.83
Aug, 2044	535.17	661.53	111025.30
Sep, 2044	532.00	664.70	110360.60
Oct, 2044	528.81	667.89	109692.71
Nov, 2044	525.61	671.09	109021.62
Dec, 2044	522.40	674.30	108347.31
Jan, 2045	519.16	677.54	107669.78
Feb, 2045	515.92	680.78	106988.99
Mar, 2045	512.66	684.04	106304.95
Apr, 2045	509.38	687.32	105617.63
May, 2045	506.08	690.62	104927.01
Jun, 2045	502.78	693.92	104233.09
Jul, 2045	499.45	697.25	103535.84
Aug, 2045	496.11	700.59	102835.25
Sep, 2045	492.75	703.95	102131.30
Oct, 2045	489.38	707.32	101423.98
Nov, 2045	485.99	710.71	100713.27
Dec, 2045	482.58	714.12	99999.15
Jan, 2046	479.16	717.54	99281.62
Feb, 2046	475.72	720.98	98560.64
Mar, 2046	472.27	724.43	97836.21
Apr, 2046	468.80	727.90	97108.31
May, 2046	465.31	731.39	96376.92
Jun, 2046	461.81	734.89	95642.02
Jul, 2046	458.28	738.42	94903.61
Aug, 2046	454.75	741.95	94161.66
Sep, 2046	451.19	745.51	93416.15
Oct, 2046	447.62	749.08	92667.07
Nov, 2046	444.03	752.67	91914.40
Dec, 2046	440.42	756.28	91158.12
Jan, 2047	436.80	759.90	90398.22
Feb, 2047	433.16	763.54	89634.68
Mar, 2047	429.50	767.20	88867.48
Apr, 2047	425.82	770.88	88096.60
May, 2047	422.13	774.57	87322.03
Jun, 2047	418.42	778.28	86543.75
Jul, 2047	414.69	782.01	85761.74
Aug, 2047	410.94	785.76	84975.98
Sep, 2047	407.18	789.52	84186.45
Oct, 2047	403.39	793.31	83393.15
Nov, 2047	399.59	797.11	82596.04
Dec, 2047	395.77	800.93	81795.11
Jan, 2048	391.93	804.77	80990.35
Feb, 2048	388.08	808.62	80181.73
Mar, 2048	384.20	812.50	79369.23
Apr, 2048	380.31	816.39	78552.84
May, 2048	376.40	820.30	77732.54
Jun, 2048	372.47	824.23	76908.31
Jul, 2048	368.52	828.18	76080.13
Aug, 2048	364.55	832.15	75247.98
Sep, 2048	360.56	836.14	74411.84
Oct, 2048	356.56	840.14	73571.70
Nov, 2048	352.53	844.17	72727.53
Dec, 2048	348.49	848.21	71879.31
Jan, 2049	344.42	852.28	71027.04
Feb, 2049	340.34	856.36	70170.67
Mar, 2049	336.23	860.47	69310.21
Apr, 2049	332.11	864.59	68445.62
May, 2049	327.97	868.73	67576.89
Jun, 2049	323.81	872.89	66703.99
Jul, 2049	319.62	877.08	65826.92
Aug, 2049	315.42	881.28	64945.64
Sep, 2049	311.20	885.50	64060.14
Oct, 2049	306.95	889.75	63170.39
Nov, 2049	302.69	894.01	62276.38
Dec, 2049	298.41	898.29	61378.09
Jan, 2050	294.10	902.60	60475.49
Feb, 2050	289.78	906.92	59568.57
Mar, 2050	285.43	911.27	58657.31
Apr, 2050	281.07	915.63	57741.67
May, 2050	276.68	920.02	56821.65
Jun, 2050	272.27	924.43	55897.22
Jul, 2050	267.84	928.86	54968.36
Aug, 2050	263.39	933.31	54035.05
Sep, 2050	258.92	937.78	53097.27
Oct, 2050	254.42	942.28	52154.99
Nov, 2050	249.91	946.79	51208.20
Dec, 2050	245.37	951.33	50256.88
Jan, 2051	240.81	955.89	49300.99
Feb, 2051	236.23	960.47	48340.52
Mar, 2051	231.63	965.07	47375.46
Apr, 2051	227.01	969.69	46405.76
May, 2051	222.36	974.34	45431.42
Jun, 2051	217.69	979.01	44452.42
Jul, 2051	213.00	983.70	43468.72
Aug, 2051	208.29	988.41	42480.31
Sep, 2051	203.55	993.15	41487.16
Oct, 2051	198.79	997.91	40489.25
Nov, 2051	194.01	1002.69	39486.56
Dec, 2051	189.21	1007.49	38479.07
Jan, 2052	184.38	1012.32	37466.75
Feb, 2052	179.53	1017.17	36449.57
Mar, 2052	174.65	1022.05	35427.53
Apr, 2052	169.76	1026.94	34400.58
May, 2052	164.84	1031.86	33368.72
Jun, 2052	159.89	1036.81	32331.91
Jul, 2052	154.92	1041.78	31290.14
Aug, 2052	149.93	1046.77	30243.37
Sep, 2052	144.92	1051.78	29191.58
Oct, 2052	139.88	1056.82	28134.76
Nov, 2052	134.81	1061.89	27072.87
Dec, 2052	129.72	1066.98	26005.90
Jan, 2053	124.61	1072.09	24933.81
Feb, 2053	119.47	1077.23	23856.58
Mar, 2053	114.31	1082.39	22774.20
Apr, 2053	109.13	1087.57	21686.62
May, 2053	103.92	1092.78	20593.84
Jun, 2053	98.68	1098.02	19495.82
Jul, 2053	93.42	1103.28	18392.53
Aug, 2053	88.13	1108.57	17283.96
Sep, 2053	82.82	1113.88	16170.08
Oct, 2053	77.48	1119.22	15050.87
Nov, 2053	72.12	1124.58	13926.28
Dec, 2053	66.73	1129.97	12796.31
Jan, 2054	61.32	1135.38	11660.93
Feb, 2054	55.88	1140.82	10520.11
Mar, 2054	50.41	1146.29	9373.81
Apr, 2054	44.92	1151.78	8222.03
May, 2054	39.40	1157.30	7064.73
Jun, 2054	33.85	1162.85	5901.88
Jul, 2054	28.28	1168.42	4733.46
Aug, 2054	22.68	1174.02	3559.44
Sep, 2054	17.06	1179.64	2379.80
Oct, 2054	11.40	1185.30	1194.50
Nov, 2054	5.72	1190.98	3.52