Mortgage Parameters

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

Mortgage Summary

Property Total:	$254,900
Down Payment	$76,470
Mortgage Amount:	$178,430
Mortgage Payment:	$1,041.27 / month
Estimated Tax:	+ $141.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,182.88 / month
Total Interest Paid:	$196,426.80 over 30 years
Total Tax Paid:	$50,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	854.98	186.29	178243.71
Jan, 2025	854.08	187.19	178056.52
Feb, 2025	853.19	188.08	177868.44
Mar, 2025	852.29	188.98	177679.46
Apr, 2025	851.38	189.89	177489.57
May, 2025	850.47	190.80	177298.77
Jun, 2025	849.56	191.71	177107.05
Jul, 2025	848.64	192.63	176914.42
Aug, 2025	847.71	193.56	176720.87
Sep, 2025	846.79	194.48	176526.38
Oct, 2025	845.86	195.41	176330.97
Nov, 2025	844.92	196.35	176134.62
Dec, 2025	843.98	197.29	175937.33
Jan, 2026	843.03	198.24	175739.09
Feb, 2026	842.08	199.19	175539.90
Mar, 2026	841.13	200.14	175339.76
Apr, 2026	840.17	201.10	175138.66
May, 2026	839.21	202.06	174936.60
Jun, 2026	838.24	203.03	174733.57
Jul, 2026	837.27	204.00	174529.56
Aug, 2026	836.29	204.98	174324.58
Sep, 2026	835.31	205.96	174118.61
Oct, 2026	834.32	206.95	173911.66
Nov, 2026	833.33	207.94	173703.72
Dec, 2026	832.33	208.94	173494.78
Jan, 2027	831.33	209.94	173284.84
Feb, 2027	830.32	210.95	173073.89
Mar, 2027	829.31	211.96	172861.93
Apr, 2027	828.30	212.97	172648.96
May, 2027	827.28	213.99	172434.97
Jun, 2027	826.25	215.02	172219.95
Jul, 2027	825.22	216.05	172003.90
Aug, 2027	824.19	217.08	171786.81
Sep, 2027	823.15	218.12	171568.69
Oct, 2027	822.10	219.17	171349.52
Nov, 2027	821.05	220.22	171129.30
Dec, 2027	819.99	221.28	170908.02
Jan, 2028	818.93	222.34	170685.69
Feb, 2028	817.87	223.40	170462.29
Mar, 2028	816.80	224.47	170237.81
Apr, 2028	815.72	225.55	170012.27
May, 2028	814.64	226.63	169785.64
Jun, 2028	813.56	227.71	169557.93
Jul, 2028	812.47	228.80	169329.12
Aug, 2028	811.37	229.90	169099.22
Sep, 2028	810.27	231.00	168868.22
Oct, 2028	809.16	232.11	168636.11
Nov, 2028	808.05	233.22	168402.88
Dec, 2028	806.93	234.34	168168.55
Jan, 2029	805.81	235.46	167933.08
Feb, 2029	804.68	236.59	167696.49
Mar, 2029	803.55	237.72	167458.77
Apr, 2029	802.41	238.86	167219.90
May, 2029	801.26	240.01	166979.90
Jun, 2029	800.11	241.16	166738.74
Jul, 2029	798.96	242.31	166496.42
Aug, 2029	797.80	243.47	166252.95
Sep, 2029	796.63	244.64	166008.31
Oct, 2029	795.46	245.81	165762.50
Nov, 2029	794.28	246.99	165515.50
Dec, 2029	793.10	248.17	165267.33
Jan, 2030	791.91	249.36	165017.97
Feb, 2030	790.71	250.56	164767.41
Mar, 2030	789.51	251.76	164515.65
Apr, 2030	788.30	252.97	164262.68
May, 2030	787.09	254.18	164008.50
Jun, 2030	785.87	255.40	163753.11
Jul, 2030	784.65	256.62	163496.49
Aug, 2030	783.42	257.85	163238.64
Sep, 2030	782.19	259.08	162979.55
Oct, 2030	780.94	260.33	162719.23
Nov, 2030	779.70	261.57	162457.65
Dec, 2030	778.44	262.83	162194.83
Jan, 2031	777.18	264.09	161930.74
Feb, 2031	775.92	265.35	161665.39
Mar, 2031	774.65	266.62	161398.76
Apr, 2031	773.37	267.90	161130.86
May, 2031	772.09	269.18	160861.68
Jun, 2031	770.80	270.47	160591.20
Jul, 2031	769.50	271.77	160319.43
Aug, 2031	768.20	273.07	160046.36
Sep, 2031	766.89	274.38	159771.98
Oct, 2031	765.57	275.70	159496.28
Nov, 2031	764.25	277.02	159219.27
Dec, 2031	762.93	278.34	158940.92
Jan, 2032	761.59	279.68	158661.24
Feb, 2032	760.25	281.02	158380.23
Mar, 2032	758.91	282.36	158097.86
Apr, 2032	757.55	283.72	157814.14
May, 2032	756.19	285.08	157529.07
Jun, 2032	754.83	286.44	157242.62
Jul, 2032	753.45	287.82	156954.81
Aug, 2032	752.08	289.19	156665.61
Sep, 2032	750.69	290.58	156375.03
Oct, 2032	749.30	291.97	156083.06
Nov, 2032	747.90	293.37	155789.69
Dec, 2032	746.49	294.78	155494.91
Jan, 2033	745.08	296.19	155198.72
Feb, 2033	743.66	297.61	154901.11
Mar, 2033	742.23	299.04	154602.07
Apr, 2033	740.80	300.47	154301.61
May, 2033	739.36	301.91	153999.70
Jun, 2033	737.92	303.35	153696.34
Jul, 2033	736.46	304.81	153391.53
Aug, 2033	735.00	306.27	153085.27
Sep, 2033	733.53	307.74	152777.53
Oct, 2033	732.06	309.21	152468.32
Nov, 2033	730.58	310.69	152157.63
Dec, 2033	729.09	312.18	151845.44
Jan, 2034	727.59	313.68	151531.77
Feb, 2034	726.09	315.18	151216.59
Mar, 2034	724.58	316.69	150899.90
Apr, 2034	723.06	318.21	150581.69
May, 2034	721.54	319.73	150261.96
Jun, 2034	720.01	321.26	149940.69
Jul, 2034	718.47	322.80	149617.89
Aug, 2034	716.92	324.35	149293.54
Sep, 2034	715.36	325.91	148967.63
Oct, 2034	713.80	327.47	148640.16
Nov, 2034	712.23	329.04	148311.13
Dec, 2034	710.66	330.61	147980.52
Jan, 2035	709.07	332.20	147648.32
Feb, 2035	707.48	333.79	147314.53
Mar, 2035	705.88	335.39	146979.14
Apr, 2035	704.28	336.99	146642.15
May, 2035	702.66	338.61	146303.54
Jun, 2035	701.04	340.23	145963.31
Jul, 2035	699.41	341.86	145621.44
Aug, 2035	697.77	343.50	145277.94
Sep, 2035	696.12	345.15	144932.80
Oct, 2035	694.47	346.80	144586.00
Nov, 2035	692.81	348.46	144237.53
Dec, 2035	691.14	350.13	143887.40
Jan, 2036	689.46	351.81	143535.59
Feb, 2036	687.77	353.50	143182.10
Mar, 2036	686.08	355.19	142826.91
Apr, 2036	684.38	356.89	142470.02
May, 2036	682.67	358.60	142111.42
Jun, 2036	680.95	360.32	141751.10
Jul, 2036	679.22	362.05	141389.05
Aug, 2036	677.49	363.78	141025.27
Sep, 2036	675.75	365.52	140659.74
Oct, 2036	673.99	367.28	140292.47
Nov, 2036	672.23	369.04	139923.43
Dec, 2036	670.47	370.80	139552.63
Jan, 2037	668.69	372.58	139180.05
Feb, 2037	666.90	374.37	138805.68
Mar, 2037	665.11	376.16	138429.53
Apr, 2037	663.31	377.96	138051.56
May, 2037	661.50	379.77	137671.79
Jun, 2037	659.68	381.59	137290.20
Jul, 2037	657.85	383.42	136906.78
Aug, 2037	656.01	385.26	136521.52
Sep, 2037	654.17	387.10	136134.41
Oct, 2037	652.31	388.96	135745.45
Nov, 2037	650.45	390.82	135354.63
Dec, 2037	648.57	392.70	134961.94
Jan, 2038	646.69	394.58	134567.36
Feb, 2038	644.80	396.47	134170.89
Mar, 2038	642.90	398.37	133772.52
Apr, 2038	640.99	400.28	133372.25
May, 2038	639.08	402.19	132970.05
Jun, 2038	637.15	404.12	132565.93
Jul, 2038	635.21	406.06	132159.87
Aug, 2038	633.27	408.00	131751.87
Sep, 2038	631.31	409.96	131341.91
Oct, 2038	629.35	411.92	130929.98
Nov, 2038	627.37	413.90	130516.09
Dec, 2038	625.39	415.88	130100.21
Jan, 2039	623.40	417.87	129682.33
Feb, 2039	621.39	419.88	129262.46
Mar, 2039	619.38	421.89	128840.57
Apr, 2039	617.36	423.91	128416.66
May, 2039	615.33	425.94	127990.72
Jun, 2039	613.29	427.98	127562.74
Jul, 2039	611.24	430.03	127132.71
Aug, 2039	609.18	432.09	126700.62
Sep, 2039	607.11	434.16	126266.45
Oct, 2039	605.03	436.24	125830.21
Nov, 2039	602.94	438.33	125391.88
Dec, 2039	600.84	440.43	124951.44
Jan, 2040	598.73	442.54	124508.90
Feb, 2040	596.61	444.66	124064.23
Mar, 2040	594.47	446.80	123617.44
Apr, 2040	592.33	448.94	123168.50
May, 2040	590.18	451.09	122717.41
Jun, 2040	588.02	453.25	122264.17
Jul, 2040	585.85	455.42	121808.74
Aug, 2040	583.67	457.60	121351.14
Sep, 2040	581.47	459.80	120891.35
Oct, 2040	579.27	462.00	120429.35
Nov, 2040	577.06	464.21	119965.13
Dec, 2040	574.83	466.44	119498.70
Jan, 2041	572.60	468.67	119030.02
Feb, 2041	570.35	470.92	118559.11
Mar, 2041	568.10	473.17	118085.93
Apr, 2041	565.83	475.44	117610.49
May, 2041	563.55	477.72	117132.77
Jun, 2041	561.26	480.01	116652.76
Jul, 2041	558.96	482.31	116170.45
Aug, 2041	556.65	484.62	115685.83
Sep, 2041	554.33	486.94	115198.89
Oct, 2041	551.99	489.28	114709.62
Nov, 2041	549.65	491.62	114218.00
Dec, 2041	547.29	493.98	113724.02
Jan, 2042	544.93	496.34	113227.68
Feb, 2042	542.55	498.72	112728.96
Mar, 2042	540.16	501.11	112227.85
Apr, 2042	537.76	503.51	111724.34
May, 2042	535.35	505.92	111218.41
Jun, 2042	532.92	508.35	110710.06
Jul, 2042	530.49	510.78	110199.28
Aug, 2042	528.04	513.23	109686.05
Sep, 2042	525.58	515.69	109170.36
Oct, 2042	523.11	518.16	108652.19
Nov, 2042	520.63	520.64	108131.55
Dec, 2042	518.13	523.14	107608.41
Jan, 2043	515.62	525.65	107082.76
Feb, 2043	513.10	528.17	106554.60
Mar, 2043	510.57	530.70	106023.90
Apr, 2043	508.03	533.24	105490.66
May, 2043	505.48	535.79	104954.87
Jun, 2043	502.91	538.36	104416.51
Jul, 2043	500.33	540.94	103875.57
Aug, 2043	497.74	543.53	103332.03
Sep, 2043	495.13	546.14	102785.90
Oct, 2043	492.52	548.75	102237.14
Nov, 2043	489.89	551.38	101685.76
Dec, 2043	487.24	554.03	101131.73
Jan, 2044	484.59	556.68	100575.05
Feb, 2044	481.92	559.35	100015.71
Mar, 2044	479.24	562.03	99453.68
Apr, 2044	476.55	564.72	98888.96
May, 2044	473.84	567.43	98321.53
Jun, 2044	471.12	570.15	97751.38
Jul, 2044	468.39	572.88	97178.51
Aug, 2044	465.65	575.62	96602.88
Sep, 2044	462.89	578.38	96024.50
Oct, 2044	460.12	581.15	95443.35
Nov, 2044	457.33	583.94	94859.41
Dec, 2044	454.53	586.74	94272.68
Jan, 2045	451.72	589.55	93683.13
Feb, 2045	448.90	592.37	93090.76
Mar, 2045	446.06	595.21	92495.55
Apr, 2045	443.21	598.06	91897.49
May, 2045	440.34	600.93	91296.56
Jun, 2045	437.46	603.81	90692.75
Jul, 2045	434.57	606.70	90086.05
Aug, 2045	431.66	609.61	89476.44
Sep, 2045	428.74	612.53	88863.91
Oct, 2045	425.81	615.46	88248.45
Nov, 2045	422.86	618.41	87630.04
Dec, 2045	419.89	621.38	87008.66
Jan, 2046	416.92	624.35	86384.31
Feb, 2046	413.92	627.35	85756.96
Mar, 2046	410.92	630.35	85126.61
Apr, 2046	407.90	633.37	84493.24
May, 2046	404.86	636.41	83856.83
Jun, 2046	401.81	639.46	83217.38
Jul, 2046	398.75	642.52	82574.86
Aug, 2046	395.67	645.60	81929.26
Sep, 2046	392.58	648.69	81280.56
Oct, 2046	389.47	651.80	80628.76
Nov, 2046	386.35	654.92	79973.84
Dec, 2046	383.21	658.06	79315.78
Jan, 2047	380.05	661.22	78654.56
Feb, 2047	376.89	664.38	77990.18
Mar, 2047	373.70	667.57	77322.61
Apr, 2047	370.50	670.77	76651.85
May, 2047	367.29	673.98	75977.87
Jun, 2047	364.06	677.21	75300.66
Jul, 2047	360.82	680.45	74620.20
Aug, 2047	357.56	683.71	73936.49
Sep, 2047	354.28	686.99	73249.50
Oct, 2047	350.99	690.28	72559.21
Nov, 2047	347.68	693.59	71865.62
Dec, 2047	344.36	696.91	71168.71
Jan, 2048	341.02	700.25	70468.46
Feb, 2048	337.66	703.61	69764.85
Mar, 2048	334.29	706.98	69057.87
Apr, 2048	330.90	710.37	68347.50
May, 2048	327.50	713.77	67633.73
Jun, 2048	324.08	717.19	66916.54
Jul, 2048	320.64	720.63	66195.91
Aug, 2048	317.19	724.08	65471.83
Sep, 2048	313.72	727.55	64744.28
Oct, 2048	310.23	731.04	64013.24
Nov, 2048	306.73	734.54	63278.70
Dec, 2048	303.21	738.06	62540.64
Jan, 2049	299.67	741.60	61799.04
Feb, 2049	296.12	745.15	61053.89
Mar, 2049	292.55	748.72	60305.17
Apr, 2049	288.96	752.31	59552.87
May, 2049	285.36	755.91	58796.95
Jun, 2049	281.74	759.53	58037.42
Jul, 2049	278.10	763.17	57274.25
Aug, 2049	274.44	766.83	56507.41
Sep, 2049	270.76	770.51	55736.91
Oct, 2049	267.07	774.20	54962.71
Nov, 2049	263.36	777.91	54184.81
Dec, 2049	259.64	781.63	53403.17
Jan, 2050	255.89	785.38	52617.79
Feb, 2050	252.13	789.14	51828.65
Mar, 2050	248.35	792.92	51035.72
Apr, 2050	244.55	796.72	50239.00
May, 2050	240.73	800.54	49438.46
Jun, 2050	236.89	804.38	48634.08
Jul, 2050	233.04	808.23	47825.85
Aug, 2050	229.17	812.10	47013.74
Sep, 2050	225.27	816.00	46197.75
Oct, 2050	221.36	819.91	45377.84
Nov, 2050	217.44	823.83	44554.01
Dec, 2050	213.49	827.78	43726.23
Jan, 2051	209.52	831.75	42894.48
Feb, 2051	205.54	835.73	42058.74
Mar, 2051	201.53	839.74	41219.01
Apr, 2051	197.51	843.76	40375.24
May, 2051	193.46	847.81	39527.44
Jun, 2051	189.40	851.87	38675.57
Jul, 2051	185.32	855.95	37819.62
Aug, 2051	181.22	860.05	36959.57
Sep, 2051	177.10	864.17	36095.40
Oct, 2051	172.96	868.31	35227.08
Nov, 2051	168.80	872.47	34354.61
Dec, 2051	164.62	876.65	33477.96
Jan, 2052	160.42	880.85	32597.10
Feb, 2052	156.19	885.08	31712.03
Mar, 2052	151.95	889.32	30822.71
Apr, 2052	147.69	893.58	29929.13
May, 2052	143.41	897.86	29031.27
Jun, 2052	139.11	902.16	28129.11
Jul, 2052	134.79	906.48	27222.63
Aug, 2052	130.44	910.83	26311.80
Sep, 2052	126.08	915.19	25396.61
Oct, 2052	121.69	919.58	24477.03
Nov, 2052	117.29	923.98	23553.04
Dec, 2052	112.86	928.41	22624.63
Jan, 2053	108.41	932.86	21691.77
Feb, 2053	103.94	937.33	20754.44
Mar, 2053	99.45	941.82	19812.62
Apr, 2053	94.94	946.33	18866.28
May, 2053	90.40	950.87	17915.42
Jun, 2053	85.84	955.43	16959.99
Jul, 2053	81.27	960.00	15999.99
Aug, 2053	76.67	964.60	15035.38
Sep, 2053	72.04	969.23	14066.16
Oct, 2053	67.40	973.87	13092.29
Nov, 2053	62.73	978.54	12113.75
Dec, 2053	58.05	983.22	11130.53
Jan, 2054	53.33	987.94	10142.59
Feb, 2054	48.60	992.67	9149.92
Mar, 2054	43.84	997.43	8152.49
Apr, 2054	39.06	1002.21	7150.29
May, 2054	34.26	1007.01	6143.28
Jun, 2054	29.44	1011.83	5131.45
Jul, 2054	24.59	1016.68	4114.77
Aug, 2054	19.72	1021.55	3093.21
Sep, 2054	14.82	1026.45	2066.76
Oct, 2054	9.90	1031.37	1035.40
Nov, 2054	4.96	1036.31	0