Mortgage Parameters

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

Mortgage Summary

Property Total:	$193,000
Down Payment	$57,900
Mortgage Amount:	$135,100
Mortgage Payment:	$788.41 / month
Estimated Tax:	+ $107.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $895.63 / month
Total Interest Paid:	$148,726.80 over 30 years
Total Tax Paid:	$38,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	647.35	141.06	134958.94
Dec, 2024	646.68	141.73	134817.21
Jan, 2025	646.00	142.41	134674.80
Feb, 2025	645.32	143.09	134531.71
Mar, 2025	644.63	143.78	134387.93
Apr, 2025	643.94	144.47	134243.46
May, 2025	643.25	145.16	134098.30
Jun, 2025	642.55	145.86	133952.45
Jul, 2025	641.86	146.55	133805.89
Aug, 2025	641.15	147.26	133658.63
Sep, 2025	640.45	147.96	133510.67
Oct, 2025	639.74	148.67	133362.00
Nov, 2025	639.03	149.38	133212.62
Dec, 2025	638.31	150.10	133062.52
Jan, 2026	637.59	150.82	132911.70
Feb, 2026	636.87	151.54	132760.16
Mar, 2026	636.14	152.27	132607.89
Apr, 2026	635.41	153.00	132454.89
May, 2026	634.68	153.73	132301.16
Jun, 2026	633.94	154.47	132146.70
Jul, 2026	633.20	155.21	131991.49
Aug, 2026	632.46	155.95	131835.54
Sep, 2026	631.71	156.70	131678.84
Oct, 2026	630.96	157.45	131521.39
Nov, 2026	630.21	158.20	131363.19
Dec, 2026	629.45	158.96	131204.23
Jan, 2027	628.69	159.72	131044.50
Feb, 2027	627.92	160.49	130884.01
Mar, 2027	627.15	161.26	130722.76
Apr, 2027	626.38	162.03	130560.73
May, 2027	625.60	162.81	130397.92
Jun, 2027	624.82	163.59	130234.33
Jul, 2027	624.04	164.37	130069.96
Aug, 2027	623.25	165.16	129904.80
Sep, 2027	622.46	165.95	129738.86
Oct, 2027	621.67	166.74	129572.11
Nov, 2027	620.87	167.54	129404.57
Dec, 2027	620.06	168.35	129236.22
Jan, 2028	619.26	169.15	129067.07
Feb, 2028	618.45	169.96	128897.10
Mar, 2028	617.63	170.78	128726.33
Apr, 2028	616.81	171.60	128554.73
May, 2028	615.99	172.42	128382.31
Jun, 2028	615.17	173.24	128209.07
Jul, 2028	614.34	174.07	128034.99
Aug, 2028	613.50	174.91	127860.08
Sep, 2028	612.66	175.75	127684.34
Oct, 2028	611.82	176.59	127507.75
Nov, 2028	610.97	177.44	127330.31
Dec, 2028	610.12	178.29	127152.03
Jan, 2029	609.27	179.14	126972.89
Feb, 2029	608.41	180.00	126792.89
Mar, 2029	607.55	180.86	126612.03
Apr, 2029	606.68	181.73	126430.30
May, 2029	605.81	182.60	126247.70
Jun, 2029	604.94	183.47	126064.23
Jul, 2029	604.06	184.35	125879.88
Aug, 2029	603.17	185.24	125694.64
Sep, 2029	602.29	186.12	125508.52
Oct, 2029	601.39	187.02	125321.50
Nov, 2029	600.50	187.91	125133.59
Dec, 2029	599.60	188.81	124944.78
Jan, 2030	598.69	189.72	124755.06
Feb, 2030	597.78	190.63	124564.44
Mar, 2030	596.87	191.54	124372.90
Apr, 2030	595.95	192.46	124180.44
May, 2030	595.03	193.38	123987.06
Jun, 2030	594.10	194.31	123792.76
Jul, 2030	593.17	195.24	123597.52
Aug, 2030	592.24	196.17	123401.35
Sep, 2030	591.30	197.11	123204.24
Oct, 2030	590.35	198.06	123006.18
Nov, 2030	589.40	199.01	122807.18
Dec, 2030	588.45	199.96	122607.22
Jan, 2031	587.49	200.92	122406.30
Feb, 2031	586.53	201.88	122204.42
Mar, 2031	585.56	202.85	122001.57
Apr, 2031	584.59	203.82	121797.75
May, 2031	583.61	204.80	121592.96
Jun, 2031	582.63	205.78	121387.18
Jul, 2031	581.65	206.76	121180.42
Aug, 2031	580.66	207.75	120972.66
Sep, 2031	579.66	208.75	120763.91
Oct, 2031	578.66	209.75	120554.17
Nov, 2031	577.66	210.75	120343.41
Dec, 2031	576.65	211.76	120131.65
Jan, 2032	575.63	212.78	119918.87
Feb, 2032	574.61	213.80	119705.07
Mar, 2032	573.59	214.82	119490.25
Apr, 2032	572.56	215.85	119274.39
May, 2032	571.52	216.89	119057.51
Jun, 2032	570.48	217.93	118839.58
Jul, 2032	569.44	218.97	118620.61
Aug, 2032	568.39	220.02	118400.59
Sep, 2032	567.34	221.07	118179.52
Oct, 2032	566.28	222.13	117957.38
Nov, 2032	565.21	223.20	117734.19
Dec, 2032	564.14	224.27	117509.92
Jan, 2033	563.07	225.34	117284.58
Feb, 2033	561.99	226.42	117058.15
Mar, 2033	560.90	227.51	116830.65
Apr, 2033	559.81	228.60	116602.05
May, 2033	558.72	229.69	116372.36
Jun, 2033	557.62	230.79	116141.57
Jul, 2033	556.51	231.90	115909.67
Aug, 2033	555.40	233.01	115676.66
Sep, 2033	554.28	234.13	115442.53
Oct, 2033	553.16	235.25	115207.29
Nov, 2033	552.03	236.38	114970.91
Dec, 2033	550.90	237.51	114733.40
Jan, 2034	549.76	238.65	114494.76
Feb, 2034	548.62	239.79	114254.97
Mar, 2034	547.47	240.94	114014.03
Apr, 2034	546.32	242.09	113771.94
May, 2034	545.16	243.25	113528.68
Jun, 2034	543.99	244.42	113284.27
Jul, 2034	542.82	245.59	113038.68
Aug, 2034	541.64	246.77	112791.91
Sep, 2034	540.46	247.95	112543.96
Oct, 2034	539.27	249.14	112294.82
Nov, 2034	538.08	250.33	112044.49
Dec, 2034	536.88	251.53	111792.96
Jan, 2035	535.67	252.74	111540.23
Feb, 2035	534.46	253.95	111286.28
Mar, 2035	533.25	255.16	111031.12
Apr, 2035	532.02	256.39	110774.73
May, 2035	530.80	257.61	110517.12
Jun, 2035	529.56	258.85	110258.27
Jul, 2035	528.32	260.09	109998.18
Aug, 2035	527.07	261.34	109736.85
Sep, 2035	525.82	262.59	109474.26
Oct, 2035	524.56	263.85	109210.41
Nov, 2035	523.30	265.11	108945.30
Dec, 2035	522.03	266.38	108678.92
Jan, 2036	520.75	267.66	108411.26
Feb, 2036	519.47	268.94	108142.32
Mar, 2036	518.18	270.23	107872.10
Apr, 2036	516.89	271.52	107600.57
May, 2036	515.59	272.82	107327.75
Jun, 2036	514.28	274.13	107053.62
Jul, 2036	512.97	275.44	106778.17
Aug, 2036	511.65	276.76	106501.41
Sep, 2036	510.32	278.09	106223.32
Oct, 2036	508.99	279.42	105943.90
Nov, 2036	507.65	280.76	105663.13
Dec, 2036	506.30	282.11	105381.03
Jan, 2037	504.95	283.46	105097.57
Feb, 2037	503.59	284.82	104812.75
Mar, 2037	502.23	286.18	104526.57
Apr, 2037	500.86	287.55	104239.01
May, 2037	499.48	288.93	103950.08
Jun, 2037	498.09	290.32	103659.77
Jul, 2037	496.70	291.71	103368.06
Aug, 2037	495.31	293.10	103074.95
Sep, 2037	493.90	294.51	102780.45
Oct, 2037	492.49	295.92	102484.52
Nov, 2037	491.07	297.34	102187.19
Dec, 2037	489.65	298.76	101888.42
Jan, 2038	488.22	300.19	101588.23
Feb, 2038	486.78	301.63	101286.60
Mar, 2038	485.33	303.08	100983.52
Apr, 2038	483.88	304.53	100678.99
May, 2038	482.42	305.99	100373.00
Jun, 2038	480.95	307.46	100065.54
Jul, 2038	479.48	308.93	99756.61
Aug, 2038	478.00	310.41	99446.20
Sep, 2038	476.51	311.90	99134.31
Oct, 2038	475.02	313.39	98820.91
Nov, 2038	473.52	314.89	98506.02
Dec, 2038	472.01	316.40	98189.62
Jan, 2039	470.49	317.92	97871.70
Feb, 2039	468.97	319.44	97552.26
Mar, 2039	467.44	320.97	97231.29
Apr, 2039	465.90	322.51	96908.78
May, 2039	464.35	324.06	96584.72
Jun, 2039	462.80	325.61	96259.11
Jul, 2039	461.24	327.17	95931.94
Aug, 2039	459.67	328.74	95603.21
Sep, 2039	458.10	330.31	95272.90
Oct, 2039	456.52	331.89	94941.00
Nov, 2039	454.93	333.48	94607.52
Dec, 2039	453.33	335.08	94272.44
Jan, 2040	451.72	336.69	93935.75
Feb, 2040	450.11	338.30	93597.45
Mar, 2040	448.49	339.92	93257.53
Apr, 2040	446.86	341.55	92915.97
May, 2040	445.22	343.19	92572.79
Jun, 2040	443.58	344.83	92227.95
Jul, 2040	441.93	346.48	91881.47
Aug, 2040	440.27	348.14	91533.33
Sep, 2040	438.60	349.81	91183.51
Oct, 2040	436.92	351.49	90832.02
Nov, 2040	435.24	353.17	90478.85
Dec, 2040	433.54	354.87	90123.99
Jan, 2041	431.84	356.57	89767.42
Feb, 2041	430.14	358.27	89409.14
Mar, 2041	428.42	359.99	89049.15
Apr, 2041	426.69	361.72	88687.44
May, 2041	424.96	363.45	88323.99
Jun, 2041	423.22	365.19	87958.80
Jul, 2041	421.47	366.94	87591.86
Aug, 2041	419.71	368.70	87223.16
Sep, 2041	417.94	370.47	86852.69
Oct, 2041	416.17	372.24	86480.45
Nov, 2041	414.39	374.02	86106.43
Dec, 2041	412.59	375.82	85730.61
Jan, 2042	410.79	377.62	85352.99
Feb, 2042	408.98	379.43	84973.57
Mar, 2042	407.17	381.24	84592.32
Apr, 2042	405.34	383.07	84209.25
May, 2042	403.50	384.91	83824.34
Jun, 2042	401.66	386.75	83437.59
Jul, 2042	399.81	388.60	83048.98
Aug, 2042	397.94	390.47	82658.52
Sep, 2042	396.07	392.34	82266.18
Oct, 2042	394.19	394.22	81871.96
Nov, 2042	392.30	396.11	81475.85
Dec, 2042	390.41	398.00	81077.85
Jan, 2043	388.50	399.91	80677.94
Feb, 2043	386.58	401.83	80276.11
Mar, 2043	384.66	403.75	79872.36
Apr, 2043	382.72	405.69	79466.67
May, 2043	380.78	407.63	79059.04
Jun, 2043	378.82	409.59	78649.45
Jul, 2043	376.86	411.55	78237.90
Aug, 2043	374.89	413.52	77824.38
Sep, 2043	372.91	415.50	77408.88
Oct, 2043	370.92	417.49	76991.39
Nov, 2043	368.92	419.49	76571.90
Dec, 2043	366.91	421.50	76150.39
Jan, 2044	364.89	423.52	75726.87
Feb, 2044	362.86	425.55	75301.32
Mar, 2044	360.82	427.59	74873.73
Apr, 2044	358.77	429.64	74444.09
May, 2044	356.71	431.70	74012.39
Jun, 2044	354.64	433.77	73578.62
Jul, 2044	352.56	435.85	73142.77
Aug, 2044	350.48	437.93	72704.84
Sep, 2044	348.38	440.03	72264.81
Oct, 2044	346.27	442.14	71822.67
Nov, 2044	344.15	444.26	71378.41
Dec, 2044	342.02	446.39	70932.02
Jan, 2045	339.88	448.53	70483.49
Feb, 2045	337.73	450.68	70032.81
Mar, 2045	335.57	452.84	69579.98
Apr, 2045	333.40	455.01	69124.97
May, 2045	331.22	457.19	68667.79
Jun, 2045	329.03	459.38	68208.41
Jul, 2045	326.83	461.58	67746.83
Aug, 2045	324.62	463.79	67283.04
Sep, 2045	322.40	466.01	66817.03
Oct, 2045	320.16	468.25	66348.78
Nov, 2045	317.92	470.49	65878.30
Dec, 2045	315.67	472.74	65405.55
Jan, 2046	313.40	475.01	64930.54
Feb, 2046	311.13	477.28	64453.26
Mar, 2046	308.84	479.57	63973.69
Apr, 2046	306.54	481.87	63491.82
May, 2046	304.23	484.18	63007.64
Jun, 2046	301.91	486.50	62521.14
Jul, 2046	299.58	488.83	62032.31
Aug, 2046	297.24	491.17	61541.14
Sep, 2046	294.88	493.53	61047.61
Oct, 2046	292.52	495.89	60551.72
Nov, 2046	290.14	498.27	60053.46
Dec, 2046	287.76	500.65	59552.80
Jan, 2047	285.36	503.05	59049.75
Feb, 2047	282.95	505.46	58544.29
Mar, 2047	280.52	507.89	58036.40
Apr, 2047	278.09	510.32	57526.08
May, 2047	275.65	512.76	57013.32
Jun, 2047	273.19	515.22	56498.10
Jul, 2047	270.72	517.69	55980.41
Aug, 2047	268.24	520.17	55460.24
Sep, 2047	265.75	522.66	54937.58
Oct, 2047	263.24	525.17	54412.41
Nov, 2047	260.73	527.68	53884.72
Dec, 2047	258.20	530.21	53354.51
Jan, 2048	255.66	532.75	52821.76
Feb, 2048	253.10	535.31	52286.45
Mar, 2048	250.54	537.87	51748.58
Apr, 2048	247.96	540.45	51208.13
May, 2048	245.37	543.04	50665.10
Jun, 2048	242.77	545.64	50119.46
Jul, 2048	240.16	548.25	49571.20
Aug, 2048	237.53	550.88	49020.32
Sep, 2048	234.89	553.52	48466.80
Oct, 2048	232.24	556.17	47910.63
Nov, 2048	229.57	558.84	47351.79
Dec, 2048	226.89	561.52	46790.27
Jan, 2049	224.20	564.21	46226.07
Feb, 2049	221.50	566.91	45659.16
Mar, 2049	218.78	569.63	45089.53
Apr, 2049	216.05	572.36	44517.17
May, 2049	213.31	575.10	43942.08
Jun, 2049	210.56	577.85	43364.22
Jul, 2049	207.79	580.62	42783.60
Aug, 2049	205.00	583.41	42200.19
Sep, 2049	202.21	586.20	41613.99
Oct, 2049	199.40	589.01	41024.98
Nov, 2049	196.58	591.83	40433.15
Dec, 2049	193.74	594.67	39838.48
Jan, 2050	190.89	597.52	39240.96
Feb, 2050	188.03	600.38	38640.58
Mar, 2050	185.15	603.26	38037.33
Apr, 2050	182.26	606.15	37431.18
May, 2050	179.36	609.05	36822.13
Jun, 2050	176.44	611.97	36210.16
Jul, 2050	173.51	614.90	35595.25
Aug, 2050	170.56	617.85	34977.40
Sep, 2050	167.60	620.81	34356.59
Oct, 2050	164.63	623.78	33732.81
Nov, 2050	161.64	626.77	33106.04
Dec, 2050	158.63	629.78	32476.26
Jan, 2051	155.62	632.79	31843.46
Feb, 2051	152.58	635.83	31207.64
Mar, 2051	149.54	638.87	30568.76
Apr, 2051	146.48	641.93	29926.83
May, 2051	143.40	645.01	29281.82
Jun, 2051	140.31	648.10	28633.72
Jul, 2051	137.20	651.21	27982.51
Aug, 2051	134.08	654.33	27328.18
Sep, 2051	130.95	657.46	26670.72
Oct, 2051	127.80	660.61	26010.11
Nov, 2051	124.63	663.78	25346.33
Dec, 2051	121.45	666.96	24679.37
Jan, 2052	118.26	670.15	24009.22
Feb, 2052	115.04	673.37	23335.85
Mar, 2052	111.82	676.59	22659.26
Apr, 2052	108.58	679.83	21979.42
May, 2052	105.32	683.09	21296.33
Jun, 2052	102.04	686.37	20609.97
Jul, 2052	98.76	689.65	19920.31
Aug, 2052	95.45	692.96	19227.36
Sep, 2052	92.13	696.28	18531.08
Oct, 2052	88.79	699.62	17831.46
Nov, 2052	85.44	702.97	17128.49
Dec, 2052	82.07	706.34	16422.16
Jan, 2053	78.69	709.72	15712.44
Feb, 2053	75.29	713.12	14999.32
Mar, 2053	71.87	716.54	14282.78
Apr, 2053	68.44	719.97	13562.81
May, 2053	64.99	723.42	12839.38
Jun, 2053	61.52	726.89	12112.50
Jul, 2053	58.04	730.37	11382.13
Aug, 2053	54.54	733.87	10648.25
Sep, 2053	51.02	737.39	9910.87
Oct, 2053	47.49	740.92	9169.95
Nov, 2053	43.94	744.47	8425.48
Dec, 2053	40.37	748.04	7677.44
Jan, 2054	36.79	751.62	6925.82
Feb, 2054	33.19	755.22	6170.59
Mar, 2054	29.57	758.84	5411.75
Apr, 2054	25.93	762.48	4649.27
May, 2054	22.28	766.13	3883.14
Jun, 2054	18.61	769.80	3113.34
Jul, 2054	14.92	773.49	2339.84
Aug, 2054	11.21	777.20	1562.65
Sep, 2054	7.49	780.92	781.72
Oct, 2054	3.75	784.66	0