Mortgage Parameters

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

Mortgage Summary

Property Total:	$247,000
Down Payment	$74,100
Mortgage Amount:	$172,900
Mortgage Payment:	$1,009.00 / month
Estimated Tax:	+ $137.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,146.22 / month
Total Interest Paid:	$190,339.20 over 30 years
Total Tax Paid:	$49,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	828.48	180.52	172719.48
Dec, 2024	827.61	181.39	172538.09
Jan, 2025	826.75	182.25	172355.84
Feb, 2025	825.87	183.13	172172.71
Mar, 2025	824.99	184.01	171988.70
Apr, 2025	824.11	184.89	171803.82
May, 2025	823.23	185.77	171618.04
Jun, 2025	822.34	186.66	171431.38
Jul, 2025	821.44	187.56	171243.82
Aug, 2025	820.54	188.46	171055.37
Sep, 2025	819.64	189.36	170866.01
Oct, 2025	818.73	190.27	170675.74
Nov, 2025	817.82	191.18	170484.56
Dec, 2025	816.91	192.09	170292.46
Jan, 2026	815.98	193.02	170099.45
Feb, 2026	815.06	193.94	169905.51
Mar, 2026	814.13	194.87	169710.64
Apr, 2026	813.20	195.80	169514.84
May, 2026	812.26	196.74	169318.10
Jun, 2026	811.32	197.68	169120.41
Jul, 2026	810.37	198.63	168921.78
Aug, 2026	809.42	199.58	168722.20
Sep, 2026	808.46	200.54	168521.66
Oct, 2026	807.50	201.50	168320.16
Nov, 2026	806.53	202.47	168117.69
Dec, 2026	805.56	203.44	167914.26
Jan, 2027	804.59	204.41	167709.84
Feb, 2027	803.61	205.39	167504.45
Mar, 2027	802.63	206.37	167298.08
Apr, 2027	801.64	207.36	167090.72
May, 2027	800.64	208.36	166882.36
Jun, 2027	799.64	209.36	166673.00
Jul, 2027	798.64	210.36	166462.65
Aug, 2027	797.63	211.37	166251.28
Sep, 2027	796.62	212.38	166038.90
Oct, 2027	795.60	213.40	165825.50
Nov, 2027	794.58	214.42	165611.08
Dec, 2027	793.55	215.45	165395.64
Jan, 2028	792.52	216.48	165179.16
Feb, 2028	791.48	217.52	164961.64
Mar, 2028	790.44	218.56	164743.08
Apr, 2028	789.39	219.61	164523.48
May, 2028	788.34	220.66	164302.82
Jun, 2028	787.28	221.72	164081.10
Jul, 2028	786.22	222.78	163858.32
Aug, 2028	785.15	223.85	163634.48
Sep, 2028	784.08	224.92	163409.56
Oct, 2028	783.00	226.00	163183.56
Nov, 2028	781.92	227.08	162956.49
Dec, 2028	780.83	228.17	162728.32
Jan, 2029	779.74	229.26	162499.06
Feb, 2029	778.64	230.36	162268.70
Mar, 2029	777.54	231.46	162037.24
Apr, 2029	776.43	232.57	161804.67
May, 2029	775.31	233.69	161570.98
Jun, 2029	774.19	234.81	161336.17
Jul, 2029	773.07	235.93	161100.24
Aug, 2029	771.94	237.06	160863.18
Sep, 2029	770.80	238.20	160624.98
Oct, 2029	769.66	239.34	160385.65
Nov, 2029	768.51	240.49	160145.16
Dec, 2029	767.36	241.64	159903.52
Jan, 2030	766.20	242.80	159660.73
Feb, 2030	765.04	243.96	159416.77
Mar, 2030	763.87	245.13	159171.64
Apr, 2030	762.70	246.30	158925.34
May, 2030	761.52	247.48	158677.85
Jun, 2030	760.33	248.67	158429.19
Jul, 2030	759.14	249.86	158179.33
Aug, 2030	757.94	251.06	157928.27
Sep, 2030	756.74	252.26	157676.01
Oct, 2030	755.53	253.47	157422.54
Nov, 2030	754.32	254.68	157167.86
Dec, 2030	753.10	255.90	156911.95
Jan, 2031	751.87	257.13	156654.82
Feb, 2031	750.64	258.36	156396.46
Mar, 2031	749.40	259.60	156136.86
Apr, 2031	748.16	260.84	155876.01
May, 2031	746.91	262.09	155613.92
Jun, 2031	745.65	263.35	155350.57
Jul, 2031	744.39	264.61	155085.96
Aug, 2031	743.12	265.88	154820.08
Sep, 2031	741.85	267.15	154552.92
Oct, 2031	740.57	268.43	154284.49
Nov, 2031	739.28	269.72	154014.77
Dec, 2031	737.99	271.01	153743.76
Jan, 2032	736.69	272.31	153471.45
Feb, 2032	735.38	273.62	153197.83
Mar, 2032	734.07	274.93	152922.90
Apr, 2032	732.76	276.24	152646.66
May, 2032	731.43	277.57	152369.09
Jun, 2032	730.10	278.90	152090.19
Jul, 2032	728.77	280.23	151809.96
Aug, 2032	727.42	281.58	151528.38
Sep, 2032	726.07	282.93	151245.45
Oct, 2032	724.72	284.28	150961.17
Nov, 2032	723.36	285.64	150675.53
Dec, 2032	721.99	287.01	150388.52
Jan, 2033	720.61	288.39	150100.13
Feb, 2033	719.23	289.77	149810.36
Mar, 2033	717.84	291.16	149519.20
Apr, 2033	716.45	292.55	149226.64
May, 2033	715.04	293.96	148932.69
Jun, 2033	713.64	295.36	148637.32
Jul, 2033	712.22	296.78	148340.54
Aug, 2033	710.80	298.20	148042.34
Sep, 2033	709.37	299.63	147742.71
Oct, 2033	707.93	301.07	147441.65
Nov, 2033	706.49	302.51	147139.14
Dec, 2033	705.04	303.96	146835.18
Jan, 2034	703.59	305.41	146529.76
Feb, 2034	702.12	306.88	146222.89
Mar, 2034	700.65	308.35	145914.54
Apr, 2034	699.17	309.83	145604.71
May, 2034	697.69	311.31	145293.40
Jun, 2034	696.20	312.80	144980.60
Jul, 2034	694.70	314.30	144666.30
Aug, 2034	693.19	315.81	144350.49
Sep, 2034	691.68	317.32	144033.17
Oct, 2034	690.16	318.84	143714.33
Nov, 2034	688.63	320.37	143393.96
Dec, 2034	687.10	321.90	143072.06
Jan, 2035	685.55	323.45	142748.61
Feb, 2035	684.00	325.00	142423.61
Mar, 2035	682.45	326.55	142097.06
Apr, 2035	680.88	328.12	141768.94
May, 2035	679.31	329.69	141439.25
Jun, 2035	677.73	331.27	141107.98
Jul, 2035	676.14	332.86	140775.12
Aug, 2035	674.55	334.45	140440.67
Sep, 2035	672.94	336.06	140104.61
Oct, 2035	671.33	337.67	139766.95
Nov, 2035	669.72	339.28	139427.67
Dec, 2035	668.09	340.91	139086.76
Jan, 2036	666.46	342.54	138744.21
Feb, 2036	664.82	344.18	138400.03
Mar, 2036	663.17	345.83	138054.20
Apr, 2036	661.51	347.49	137706.71
May, 2036	659.84	349.16	137357.55
Jun, 2036	658.17	350.83	137006.72
Jul, 2036	656.49	352.51	136654.21
Aug, 2036	654.80	354.20	136300.02
Sep, 2036	653.10	355.90	135944.12
Oct, 2036	651.40	357.60	135586.52
Nov, 2036	649.69	359.31	135227.20
Dec, 2036	647.96	361.04	134866.17
Jan, 2037	646.23	362.77	134503.40
Feb, 2037	644.50	364.50	134138.90
Mar, 2037	642.75	366.25	133772.65
Apr, 2037	640.99	368.01	133404.64
May, 2037	639.23	369.77	133034.87
Jun, 2037	637.46	371.54	132663.33
Jul, 2037	635.68	373.32	132290.01
Aug, 2037	633.89	375.11	131914.90
Sep, 2037	632.09	376.91	131537.99
Oct, 2037	630.29	378.71	131159.28
Nov, 2037	628.47	380.53	130778.75
Dec, 2037	626.65	382.35	130396.39
Jan, 2038	624.82	384.18	130012.21
Feb, 2038	622.98	386.02	129626.19
Mar, 2038	621.13	387.87	129238.31
Apr, 2038	619.27	389.73	128848.58
May, 2038	617.40	391.60	128456.98
Jun, 2038	615.52	393.48	128063.50
Jul, 2038	613.64	395.36	127668.14
Aug, 2038	611.74	397.26	127270.88
Sep, 2038	609.84	399.16	126871.72
Oct, 2038	607.93	401.07	126470.65
Nov, 2038	606.01	402.99	126067.65
Dec, 2038	604.07	404.93	125662.73
Jan, 2039	602.13	406.87	125255.86
Feb, 2039	600.18	408.82	124847.05
Mar, 2039	598.23	410.77	124436.27
Apr, 2039	596.26	412.74	124023.53
May, 2039	594.28	414.72	123608.81
Jun, 2039	592.29	416.71	123192.10
Jul, 2039	590.30	418.70	122773.40
Aug, 2039	588.29	420.71	122352.68
Sep, 2039	586.27	422.73	121929.96
Oct, 2039	584.25	424.75	121505.21
Nov, 2039	582.21	426.79	121078.42
Dec, 2039	580.17	428.83	120649.59
Jan, 2040	578.11	430.89	120218.70
Feb, 2040	576.05	432.95	119785.75
Mar, 2040	573.97	435.03	119350.72
Apr, 2040	571.89	437.11	118913.61
May, 2040	569.79	439.21	118474.40
Jun, 2040	567.69	441.31	118033.09
Jul, 2040	565.58	443.42	117589.67
Aug, 2040	563.45	445.55	117144.12
Sep, 2040	561.32	447.68	116696.43
Oct, 2040	559.17	449.83	116246.60
Nov, 2040	557.01	451.99	115794.62
Dec, 2040	554.85	454.15	115340.47
Jan, 2041	552.67	456.33	114884.14
Feb, 2041	550.49	458.51	114425.63
Mar, 2041	548.29	460.71	113964.92
Apr, 2041	546.08	462.92	113502.00
May, 2041	543.86	465.14	113036.86
Jun, 2041	541.63	467.37	112569.50
Jul, 2041	539.40	469.60	112099.89
Aug, 2041	537.15	471.85	111628.04
Sep, 2041	534.88	474.12	111153.92
Oct, 2041	532.61	476.39	110677.54
Nov, 2041	530.33	478.67	110198.87
Dec, 2041	528.04	480.96	109717.90
Jan, 2042	525.73	483.27	109234.63
Feb, 2042	523.42	485.58	108749.05
Mar, 2042	521.09	487.91	108261.14
Apr, 2042	518.75	490.25	107770.89
May, 2042	516.40	492.60	107278.29
Jun, 2042	514.04	494.96	106783.33
Jul, 2042	511.67	497.33	106286.00
Aug, 2042	509.29	499.71	105786.29
Sep, 2042	506.89	502.11	105284.18
Oct, 2042	504.49	504.51	104779.67
Nov, 2042	502.07	506.93	104272.74
Dec, 2042	499.64	509.36	103763.38
Jan, 2043	497.20	511.80	103251.58
Feb, 2043	494.75	514.25	102737.33
Mar, 2043	492.28	516.72	102220.61
Apr, 2043	489.81	519.19	101701.42
May, 2043	487.32	521.68	101179.74
Jun, 2043	484.82	524.18	100655.56
Jul, 2043	482.31	526.69	100128.86
Aug, 2043	479.78	529.22	99599.65
Sep, 2043	477.25	531.75	99067.90
Oct, 2043	474.70	534.30	98533.60
Nov, 2043	472.14	536.86	97996.74
Dec, 2043	469.57	539.43	97457.30
Jan, 2044	466.98	542.02	96915.29
Feb, 2044	464.39	544.61	96370.67
Mar, 2044	461.78	547.22	95823.45
Apr, 2044	459.15	549.85	95273.60
May, 2044	456.52	552.48	94721.12
Jun, 2044	453.87	555.13	94165.99
Jul, 2044	451.21	557.79	93608.21
Aug, 2044	448.54	560.46	93047.75
Sep, 2044	445.85	563.15	92484.60
Oct, 2044	443.16	565.84	91918.75
Nov, 2044	440.44	568.56	91350.20
Dec, 2044	437.72	571.28	90778.92
Jan, 2045	434.98	574.02	90204.90
Feb, 2045	432.23	576.77	89628.13
Mar, 2045	429.47	579.53	89048.60
Apr, 2045	426.69	582.31	88466.29
May, 2045	423.90	585.10	87881.19
Jun, 2045	421.10	587.90	87293.29
Jul, 2045	418.28	590.72	86702.57
Aug, 2045	415.45	593.55	86109.02
Sep, 2045	412.61	596.39	85512.63
Oct, 2045	409.75	599.25	84913.37
Nov, 2045	406.88	602.12	84311.25
Dec, 2045	403.99	605.01	83706.24
Jan, 2046	401.09	607.91	83098.33
Feb, 2046	398.18	610.82	82487.51
Mar, 2046	395.25	613.75	81873.77
Apr, 2046	392.31	616.69	81257.08
May, 2046	389.36	619.64	80637.44
Jun, 2046	386.39	622.61	80014.82
Jul, 2046	383.40	625.60	79389.23
Aug, 2046	380.41	628.59	78760.63
Sep, 2046	377.39	631.61	78129.03
Oct, 2046	374.37	634.63	77494.40
Nov, 2046	371.33	637.67	76856.72
Dec, 2046	368.27	640.73	76216.00
Jan, 2047	365.20	643.80	75572.20
Feb, 2047	362.12	646.88	74925.32
Mar, 2047	359.02	649.98	74275.33
Apr, 2047	355.90	653.10	73622.23
May, 2047	352.77	656.23	72966.01
Jun, 2047	349.63	659.37	72306.64
Jul, 2047	346.47	662.53	71644.11
Aug, 2047	343.29	665.71	70978.40
Sep, 2047	340.10	668.90	70309.51
Oct, 2047	336.90	672.10	69637.41
Nov, 2047	333.68	675.32	68962.08
Dec, 2047	330.44	678.56	68283.53
Jan, 2048	327.19	681.81	67601.72
Feb, 2048	323.92	685.08	66916.64
Mar, 2048	320.64	688.36	66228.29
Apr, 2048	317.34	691.66	65536.63
May, 2048	314.03	694.97	64841.66
Jun, 2048	310.70	698.30	64143.36
Jul, 2048	307.35	701.65	63441.71
Aug, 2048	303.99	705.01	62736.71
Sep, 2048	300.61	708.39	62028.32
Oct, 2048	297.22	711.78	61316.54
Nov, 2048	293.81	715.19	60601.35
Dec, 2048	290.38	718.62	59882.73
Jan, 2049	286.94	722.06	59160.67
Feb, 2049	283.48	725.52	58435.14
Mar, 2049	280.00	729.00	57706.15
Apr, 2049	276.51	732.49	56973.65
May, 2049	273.00	736.00	56237.65
Jun, 2049	269.47	739.53	55498.13
Jul, 2049	265.93	743.07	54755.05
Aug, 2049	262.37	746.63	54008.42
Sep, 2049	258.79	750.21	53258.21
Oct, 2049	255.20	753.80	52504.41
Nov, 2049	251.58	757.42	51746.99
Dec, 2049	247.95	761.05	50985.95
Jan, 2050	244.31	764.69	50221.25
Feb, 2050	240.64	768.36	49452.90
Mar, 2050	236.96	772.04	48680.86
Apr, 2050	233.26	775.74	47905.12
May, 2050	229.55	779.45	47125.67
Jun, 2050	225.81	783.19	46342.48
Jul, 2050	222.06	786.94	45555.53
Aug, 2050	218.29	790.71	44764.82
Sep, 2050	214.50	794.50	43970.32
Oct, 2050	210.69	798.31	43172.01
Nov, 2050	206.87	802.13	42369.88
Dec, 2050	203.02	805.98	41563.90
Jan, 2051	199.16	809.84	40754.06
Feb, 2051	195.28	813.72	39940.34
Mar, 2051	191.38	817.62	39122.72
Apr, 2051	187.46	821.54	38301.18
May, 2051	183.53	825.47	37475.71
Jun, 2051	179.57	829.43	36646.28
Jul, 2051	175.60	833.40	35812.88
Aug, 2051	171.60	837.40	34975.48
Sep, 2051	167.59	841.41	34134.07
Oct, 2051	163.56	845.44	33288.63
Nov, 2051	159.51	849.49	32439.14
Dec, 2051	155.44	853.56	31585.58
Jan, 2052	151.35	857.65	30727.92
Feb, 2052	147.24	861.76	29866.16
Mar, 2052	143.11	865.89	29000.27
Apr, 2052	138.96	870.04	28130.23
May, 2052	134.79	874.21	27256.02
Jun, 2052	130.60	878.40	26377.62
Jul, 2052	126.39	882.61	25495.02
Aug, 2052	122.16	886.84	24608.18
Sep, 2052	117.91	891.09	23717.09
Oct, 2052	113.64	895.36	22821.74
Nov, 2052	109.35	899.65	21922.09
Dec, 2052	105.04	903.96	21018.13
Jan, 2053	100.71	908.29	20109.85
Feb, 2053	96.36	912.64	19197.21
Mar, 2053	91.99	917.01	18280.19
Apr, 2053	87.59	921.41	17358.79
May, 2053	83.18	925.82	16432.96
Jun, 2053	78.74	930.26	15502.70
Jul, 2053	74.28	934.72	14567.99
Aug, 2053	69.80	939.20	13628.79
Sep, 2053	65.30	943.70	12685.10
Oct, 2053	60.78	948.22	11736.88
Nov, 2053	56.24	952.76	10784.12
Dec, 2053	51.67	957.33	9826.79
Jan, 2054	47.09	961.91	8864.88
Feb, 2054	42.48	966.52	7898.36
Mar, 2054	37.85	971.15	6927.20
Apr, 2054	33.19	975.81	5951.40
May, 2054	28.52	980.48	4970.91
Jun, 2054	23.82	985.18	3985.73
Jul, 2054	19.10	989.90	2995.83
Aug, 2054	14.36	994.64	2001.19
Sep, 2054	9.59	999.41	1001.78
Oct, 2054	4.80	1004.20	0