Mortgage Parameters

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

Mortgage Summary

Property Total:	$204,000
Down Payment	$61,200
Mortgage Amount:	$142,800
Mortgage Payment:	$833.34 / month
Estimated Tax:	+ $113.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $946.67 / month
Total Interest Paid:	$157,201.20 over 30 years
Total Tax Paid:	$40,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	684.25	149.09	142650.91
Jan, 2025	683.54	149.80	142501.11
Feb, 2025	682.82	150.52	142350.58
Mar, 2025	682.10	151.24	142199.34
Apr, 2025	681.37	151.97	142047.37
May, 2025	680.64	152.70	141894.68
Jun, 2025	679.91	153.43	141741.25
Jul, 2025	679.18	154.16	141587.08
Aug, 2025	678.44	154.90	141432.18
Sep, 2025	677.70	155.64	141276.54
Oct, 2025	676.95	156.39	141120.15
Nov, 2025	676.20	157.14	140963.01
Dec, 2025	675.45	157.89	140805.12
Jan, 2026	674.69	158.65	140646.47
Feb, 2026	673.93	159.41	140487.06
Mar, 2026	673.17	160.17	140326.89
Apr, 2026	672.40	160.94	140165.95
May, 2026	671.63	161.71	140004.23
Jun, 2026	670.85	162.49	139841.75
Jul, 2026	670.08	163.26	139678.48
Aug, 2026	669.29	164.05	139514.44
Sep, 2026	668.51	164.83	139349.60
Oct, 2026	667.72	165.62	139183.98
Nov, 2026	666.92	166.42	139017.56
Dec, 2026	666.13	167.21	138850.35
Jan, 2027	665.32	168.02	138682.33
Feb, 2027	664.52	168.82	138513.51
Mar, 2027	663.71	169.63	138343.88
Apr, 2027	662.90	170.44	138173.44
May, 2027	662.08	171.26	138002.18
Jun, 2027	661.26	172.08	137830.10
Jul, 2027	660.44	172.90	137657.20
Aug, 2027	659.61	173.73	137483.47
Sep, 2027	658.77	174.57	137308.90
Oct, 2027	657.94	175.40	137133.50
Nov, 2027	657.10	176.24	136957.26
Dec, 2027	656.25	177.09	136780.17
Jan, 2028	655.40	177.94	136602.24
Feb, 2028	654.55	178.79	136423.45
Mar, 2028	653.70	179.64	136243.80
Apr, 2028	652.83	180.51	136063.30
May, 2028	651.97	181.37	135881.93
Jun, 2028	651.10	182.24	135699.69
Jul, 2028	650.23	183.11	135516.58
Aug, 2028	649.35	183.99	135332.59
Sep, 2028	648.47	184.87	135147.72
Oct, 2028	647.58	185.76	134961.96
Nov, 2028	646.69	186.65	134775.31
Dec, 2028	645.80	187.54	134587.77
Jan, 2029	644.90	188.44	134399.33
Feb, 2029	644.00	189.34	134209.99
Mar, 2029	643.09	190.25	134019.74
Apr, 2029	642.18	191.16	133828.57
May, 2029	641.26	192.08	133636.50
Jun, 2029	640.34	193.00	133443.50
Jul, 2029	639.42	193.92	133249.57
Aug, 2029	638.49	194.85	133054.72
Sep, 2029	637.55	195.79	132858.94
Oct, 2029	636.62	196.72	132662.21
Nov, 2029	635.67	197.67	132464.54
Dec, 2029	634.73	198.61	132265.93
Jan, 2030	633.77	199.57	132066.36
Feb, 2030	632.82	200.52	131865.84
Mar, 2030	631.86	201.48	131664.36
Apr, 2030	630.89	202.45	131461.91
May, 2030	629.92	203.42	131258.49
Jun, 2030	628.95	204.39	131054.10
Jul, 2030	627.97	205.37	130848.73
Aug, 2030	626.98	206.36	130642.37
Sep, 2030	625.99	207.35	130435.03
Oct, 2030	625.00	208.34	130226.69
Nov, 2030	624.00	209.34	130017.35
Dec, 2030	623.00	210.34	129807.01
Jan, 2031	621.99	211.35	129595.66
Feb, 2031	620.98	212.36	129383.30
Mar, 2031	619.96	213.38	129169.92
Apr, 2031	618.94	214.40	128955.52
May, 2031	617.91	215.43	128740.09
Jun, 2031	616.88	216.46	128523.63
Jul, 2031	615.84	217.50	128306.14
Aug, 2031	614.80	218.54	128087.60
Sep, 2031	613.75	219.59	127868.01
Oct, 2031	612.70	220.64	127647.37
Nov, 2031	611.64	221.70	127425.67
Dec, 2031	610.58	222.76	127202.91
Jan, 2032	609.51	223.83	126979.09
Feb, 2032	608.44	224.90	126754.19
Mar, 2032	607.36	225.98	126528.21
Apr, 2032	606.28	227.06	126301.15
May, 2032	605.19	228.15	126073.01
Jun, 2032	604.10	229.24	125843.77
Jul, 2032	603.00	230.34	125613.43
Aug, 2032	601.90	231.44	125381.99
Sep, 2032	600.79	232.55	125149.44
Oct, 2032	599.67	233.67	124915.77
Nov, 2032	598.55	234.79	124680.98
Dec, 2032	597.43	235.91	124445.07
Jan, 2033	596.30	237.04	124208.03
Feb, 2033	595.16	238.18	123969.86
Mar, 2033	594.02	239.32	123730.54
Apr, 2033	592.88	240.46	123490.07
May, 2033	591.72	241.62	123248.46
Jun, 2033	590.57	242.77	123005.68
Jul, 2033	589.40	243.94	122761.75
Aug, 2033	588.23	245.11	122516.64
Sep, 2033	587.06	246.28	122270.36
Oct, 2033	585.88	247.46	122022.90
Nov, 2033	584.69	248.65	121774.25
Dec, 2033	583.50	249.84	121524.41
Jan, 2034	582.30	251.04	121273.38
Feb, 2034	581.10	252.24	121021.14
Mar, 2034	579.89	253.45	120767.69
Apr, 2034	578.68	254.66	120513.03
May, 2034	577.46	255.88	120257.15
Jun, 2034	576.23	257.11	120000.04
Jul, 2034	575.00	258.34	119741.70
Aug, 2034	573.76	259.58	119482.12
Sep, 2034	572.52	260.82	119221.30
Oct, 2034	571.27	262.07	118959.23
Nov, 2034	570.01	263.33	118695.90
Dec, 2034	568.75	264.59	118431.31
Jan, 2035	567.48	265.86	118165.46
Feb, 2035	566.21	267.13	117898.33
Mar, 2035	564.93	268.41	117629.92
Apr, 2035	563.64	269.70	117360.22
May, 2035	562.35	270.99	117089.23
Jun, 2035	561.05	272.29	116816.94
Jul, 2035	559.75	273.59	116543.35
Aug, 2035	558.44	274.90	116268.45
Sep, 2035	557.12	276.22	115992.23
Oct, 2035	555.80	277.54	115714.68
Nov, 2035	554.47	278.87	115435.81
Dec, 2035	553.13	280.21	115155.60
Jan, 2036	551.79	281.55	114874.05
Feb, 2036	550.44	282.90	114591.14
Mar, 2036	549.08	284.26	114306.89
Apr, 2036	547.72	285.62	114021.27
May, 2036	546.35	286.99	113734.28
Jun, 2036	544.98	288.36	113445.92
Jul, 2036	543.60	289.74	113156.17
Aug, 2036	542.21	291.13	112865.04
Sep, 2036	540.81	292.53	112572.51
Oct, 2036	539.41	293.93	112278.58
Nov, 2036	538.00	295.34	111983.24
Dec, 2036	536.59	296.75	111686.49
Jan, 2037	535.16	298.18	111388.31
Feb, 2037	533.74	299.60	111088.71
Mar, 2037	532.30	301.04	110787.67
Apr, 2037	530.86	302.48	110485.19
May, 2037	529.41	303.93	110181.25
Jun, 2037	527.95	305.39	109875.87
Jul, 2037	526.49	306.85	109569.01
Aug, 2037	525.02	308.32	109260.69
Sep, 2037	523.54	309.80	108950.89
Oct, 2037	522.06	311.28	108639.61
Nov, 2037	520.56	312.78	108326.83
Dec, 2037	519.07	314.27	108012.56
Jan, 2038	517.56	315.78	107696.78
Feb, 2038	516.05	317.29	107379.49
Mar, 2038	514.53	318.81	107060.67
Apr, 2038	513.00	320.34	106740.33
May, 2038	511.46	321.88	106418.46
Jun, 2038	509.92	323.42	106095.04
Jul, 2038	508.37	324.97	105770.07
Aug, 2038	506.81	326.53	105443.55
Sep, 2038	505.25	328.09	105115.46
Oct, 2038	503.68	329.66	104785.79
Nov, 2038	502.10	331.24	104454.55
Dec, 2038	500.51	332.83	104121.72
Jan, 2039	498.92	334.42	103787.30
Feb, 2039	497.31	336.03	103451.28
Mar, 2039	495.70	337.64	103113.64
Apr, 2039	494.09	339.25	102774.39
May, 2039	492.46	340.88	102433.51
Jun, 2039	490.83	342.51	102090.99
Jul, 2039	489.19	344.15	101746.84
Aug, 2039	487.54	345.80	101401.04
Sep, 2039	485.88	347.46	101053.58
Oct, 2039	484.22	349.12	100704.45
Nov, 2039	482.54	350.80	100353.65
Dec, 2039	480.86	352.48	100001.17
Jan, 2040	479.17	354.17	99647.01
Feb, 2040	477.48	355.86	99291.14
Mar, 2040	475.77	357.57	98933.57
Apr, 2040	474.06	359.28	98574.29
May, 2040	472.34	361.00	98213.28
Jun, 2040	470.61	362.73	97850.55
Jul, 2040	468.87	364.47	97486.08
Aug, 2040	467.12	366.22	97119.86
Sep, 2040	465.37	367.97	96751.88
Oct, 2040	463.60	369.74	96382.15
Nov, 2040	461.83	371.51	96010.64
Dec, 2040	460.05	373.29	95637.35
Jan, 2041	458.26	375.08	95262.27
Feb, 2041	456.47	376.87	94885.40
Mar, 2041	454.66	378.68	94506.71
Apr, 2041	452.84	380.50	94126.22
May, 2041	451.02	382.32	93743.90
Jun, 2041	449.19	384.15	93359.75
Jul, 2041	447.35	385.99	92973.76
Aug, 2041	445.50	387.84	92585.92
Sep, 2041	443.64	389.70	92196.22
Oct, 2041	441.77	391.57	91804.65
Nov, 2041	439.90	393.44	91411.21
Dec, 2041	438.01	395.33	91015.88
Jan, 2042	436.12	397.22	90618.66
Feb, 2042	434.21	399.13	90219.53
Mar, 2042	432.30	401.04	89818.50
Apr, 2042	430.38	402.96	89415.54
May, 2042	428.45	404.89	89010.65
Jun, 2042	426.51	406.83	88603.82
Jul, 2042	424.56	408.78	88195.04
Aug, 2042	422.60	410.74	87784.30
Sep, 2042	420.63	412.71	87371.59
Oct, 2042	418.66	414.68	86956.91
Nov, 2042	416.67	416.67	86540.23
Dec, 2042	414.67	418.67	86121.57
Jan, 2043	412.67	420.67	85700.89
Feb, 2043	410.65	422.69	85278.20
Mar, 2043	408.62	424.72	84853.49
Apr, 2043	406.59	426.75	84426.74
May, 2043	404.54	428.80	83997.94
Jun, 2043	402.49	430.85	83567.09
Jul, 2043	400.43	432.91	83134.18
Aug, 2043	398.35	434.99	82699.19
Sep, 2043	396.27	437.07	82262.11
Oct, 2043	394.17	439.17	81822.95
Nov, 2043	392.07	441.27	81381.68
Dec, 2043	389.95	443.39	80938.29
Jan, 2044	387.83	445.51	80492.78
Feb, 2044	385.69	447.65	80045.13
Mar, 2044	383.55	449.79	79595.34
Apr, 2044	381.39	451.95	79143.40
May, 2044	379.23	454.11	78689.29
Jun, 2044	377.05	456.29	78233.00
Jul, 2044	374.87	458.47	77774.53
Aug, 2044	372.67	460.67	77313.85
Sep, 2044	370.46	462.88	76850.98
Oct, 2044	368.24	465.10	76385.88
Nov, 2044	366.02	467.32	75918.56
Dec, 2044	363.78	469.56	75448.99
Jan, 2045	361.53	471.81	74977.18
Feb, 2045	359.27	474.07	74503.11
Mar, 2045	356.99	476.35	74026.76
Apr, 2045	354.71	478.63	73548.13
May, 2045	352.42	480.92	73067.21
Jun, 2045	350.11	483.23	72583.98
Jul, 2045	347.80	485.54	72098.44
Aug, 2045	345.47	487.87	71610.57
Sep, 2045	343.13	490.21	71120.37
Oct, 2045	340.79	492.55	70627.81
Nov, 2045	338.42	494.92	70132.90
Dec, 2045	336.05	497.29	69635.61
Jan, 2046	333.67	499.67	69135.94
Feb, 2046	331.28	502.06	68633.88
Mar, 2046	328.87	504.47	68129.41
Apr, 2046	326.45	506.89	67622.52
May, 2046	324.02	509.32	67113.21
Jun, 2046	321.58	511.76	66601.45
Jul, 2046	319.13	514.21	66087.24
Aug, 2046	316.67	516.67	65570.57
Sep, 2046	314.19	519.15	65051.42
Oct, 2046	311.70	521.64	64529.79
Nov, 2046	309.21	524.13	64005.65
Dec, 2046	306.69	526.65	63479.01
Jan, 2047	304.17	529.17	62949.84
Feb, 2047	301.63	531.71	62418.13
Mar, 2047	299.09	534.25	61883.88
Apr, 2047	296.53	536.81	61347.06
May, 2047	293.95	539.39	60807.68
Jun, 2047	291.37	541.97	60265.71
Jul, 2047	288.77	544.57	59721.14
Aug, 2047	286.16	547.18	59173.97
Sep, 2047	283.54	549.80	58624.17
Oct, 2047	280.91	552.43	58071.74
Nov, 2047	278.26	555.08	57516.66
Dec, 2047	275.60	557.74	56958.92
Jan, 2048	272.93	560.41	56398.51
Feb, 2048	270.24	563.10	55835.41
Mar, 2048	267.54	565.80	55269.61
Apr, 2048	264.83	568.51	54701.11
May, 2048	262.11	571.23	54129.88
Jun, 2048	259.37	573.97	53555.91
Jul, 2048	256.62	576.72	52979.19
Aug, 2048	253.86	579.48	52399.71
Sep, 2048	251.08	582.26	51817.45
Oct, 2048	248.29	585.05	51232.40
Nov, 2048	245.49	587.85	50644.55
Dec, 2048	242.67	590.67	50053.88
Jan, 2049	239.84	593.50	49460.38
Feb, 2049	237.00	596.34	48864.04
Mar, 2049	234.14	599.20	48264.84
Apr, 2049	231.27	602.07	47662.77
May, 2049	228.38	604.96	47057.82
Jun, 2049	225.49	607.85	46449.96
Jul, 2049	222.57	610.77	45839.19
Aug, 2049	219.65	613.69	45225.50
Sep, 2049	216.71	616.63	44608.87
Oct, 2049	213.75	619.59	43989.28
Nov, 2049	210.78	622.56	43366.72
Dec, 2049	207.80	625.54	42741.18
Jan, 2050	204.80	628.54	42112.64
Feb, 2050	201.79	631.55	41481.09
Mar, 2050	198.76	634.58	40846.51
Apr, 2050	195.72	637.62	40208.89
May, 2050	192.67	640.67	39568.22
Jun, 2050	189.60	643.74	38924.48
Jul, 2050	186.51	646.83	38277.65
Aug, 2050	183.41	649.93	37627.73
Sep, 2050	180.30	653.04	36974.69
Oct, 2050	177.17	656.17	36318.52
Nov, 2050	174.03	659.31	35659.20
Dec, 2050	170.87	662.47	34996.73
Jan, 2051	167.69	665.65	34331.08
Feb, 2051	164.50	668.84	33662.25
Mar, 2051	161.30	672.04	32990.20
Apr, 2051	158.08	675.26	32314.94
May, 2051	154.84	678.50	31636.44
Jun, 2051	151.59	681.75	30954.70
Jul, 2051	148.32	685.02	30269.68
Aug, 2051	145.04	688.30	29581.38
Sep, 2051	141.74	691.60	28889.79
Oct, 2051	138.43	694.91	28194.88
Nov, 2051	135.10	698.24	27496.64
Dec, 2051	131.75	701.59	26795.05
Jan, 2052	128.39	704.95	26090.11
Feb, 2052	125.02	708.32	25381.78
Mar, 2052	121.62	711.72	24670.06
Apr, 2052	118.21	715.13	23954.93
May, 2052	114.78	718.56	23236.38
Jun, 2052	111.34	722.00	22514.38
Jul, 2052	107.88	725.46	21788.92
Aug, 2052	104.41	728.93	21059.98
Sep, 2052	100.91	732.43	20327.56
Oct, 2052	97.40	735.94	19591.62
Nov, 2052	93.88	739.46	18852.16
Dec, 2052	90.33	743.01	18109.15
Jan, 2053	86.77	746.57	17362.58
Feb, 2053	83.20	750.14	16612.44
Mar, 2053	79.60	753.74	15858.70
Apr, 2053	75.99	757.35	15101.35
May, 2053	72.36	760.98	14340.37
Jun, 2053	68.71	764.63	13575.74
Jul, 2053	65.05	768.29	12807.45
Aug, 2053	61.37	771.97	12035.48
Sep, 2053	57.67	775.67	11259.81
Oct, 2053	53.95	779.39	10480.43
Nov, 2053	50.22	783.12	9697.30
Dec, 2053	46.47	786.87	8910.43
Jan, 2054	42.70	790.64	8119.79
Feb, 2054	38.91	794.43	7325.35
Mar, 2054	35.10	798.24	6527.11
Apr, 2054	31.28	802.06	5725.05
May, 2054	27.43	805.91	4919.14
Jun, 2054	23.57	809.77	4109.37
Jul, 2054	19.69	813.65	3295.72
Aug, 2054	15.79	817.55	2478.18
Sep, 2054	11.87	821.47	1656.71
Oct, 2054	7.94	825.40	831.31
Nov, 2054	3.98	829.36	1.95