Mortgage Parameters

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

Mortgage Summary

Property Total:	$249,999
Down Payment	$75,000
Mortgage Amount:	$174,999
Mortgage Payment:	$1,021.25 / month
Estimated Tax:	+ $138.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,160.14 / month
Total Interest Paid:	$192,651.30 over 30 years
Total Tax Paid:	$49,999.80 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	838.54	182.71	174816.29
Oct, 2024	837.66	183.59	174632.70
Nov, 2024	836.78	184.47	174448.23
Dec, 2024	835.90	185.35	174262.88
Jan, 2025	835.01	186.24	174076.64
Feb, 2025	834.12	187.13	173889.50
Mar, 2025	833.22	188.03	173701.48
Apr, 2025	832.32	188.93	173512.54
May, 2025	831.41	189.84	173322.71
Jun, 2025	830.50	190.75	173131.96
Jul, 2025	829.59	191.66	172940.30
Aug, 2025	828.67	192.58	172747.73
Sep, 2025	827.75	193.50	172554.23
Oct, 2025	826.82	194.43	172359.80
Nov, 2025	825.89	195.36	172164.44
Dec, 2025	824.95	196.30	171968.14
Jan, 2026	824.01	197.24	171770.91
Feb, 2026	823.07	198.18	171572.73
Mar, 2026	822.12	199.13	171373.60
Apr, 2026	821.17	200.08	171173.51
May, 2026	820.21	201.04	170972.47
Jun, 2026	819.24	202.01	170770.46
Jul, 2026	818.28	202.97	170567.49
Aug, 2026	817.30	203.95	170363.54
Sep, 2026	816.33	204.92	170158.61
Oct, 2026	815.34	205.91	169952.71
Nov, 2026	814.36	206.89	169745.81
Dec, 2026	813.37	207.88	169537.93
Jan, 2027	812.37	208.88	169329.05
Feb, 2027	811.37	209.88	169119.17
Mar, 2027	810.36	210.89	168908.28
Apr, 2027	809.35	211.90	168696.38
May, 2027	808.34	212.91	168483.47
Jun, 2027	807.32	213.93	168269.53
Jul, 2027	806.29	214.96	168054.58
Aug, 2027	805.26	215.99	167838.59
Sep, 2027	804.23	217.02	167621.56
Oct, 2027	803.19	218.06	167403.50
Nov, 2027	802.14	219.11	167184.39
Dec, 2027	801.09	220.16	166964.23
Jan, 2028	800.04	221.21	166743.02
Feb, 2028	798.98	222.27	166520.75
Mar, 2028	797.91	223.34	166297.41
Apr, 2028	796.84	224.41	166073.00
May, 2028	795.77	225.48	165847.52
Jun, 2028	794.69	226.56	165620.95
Jul, 2028	793.60	227.65	165393.31
Aug, 2028	792.51	228.74	165164.56
Sep, 2028	791.41	229.84	164934.73
Oct, 2028	790.31	230.94	164703.79
Nov, 2028	789.21	232.04	164471.75
Dec, 2028	788.09	233.16	164238.59
Jan, 2029	786.98	234.27	164004.32
Feb, 2029	785.85	235.40	163768.92
Mar, 2029	784.73	236.52	163532.40
Apr, 2029	783.59	237.66	163294.74
May, 2029	782.45	238.80	163055.94
Jun, 2029	781.31	239.94	162816.00
Jul, 2029	780.16	241.09	162574.91
Aug, 2029	779.00	242.25	162332.67
Sep, 2029	777.84	243.41	162089.26
Oct, 2029	776.68	244.57	161844.69
Nov, 2029	775.51	245.74	161598.95
Dec, 2029	774.33	246.92	161352.02
Jan, 2030	773.15	248.10	161103.92
Feb, 2030	771.96	249.29	160854.63
Mar, 2030	770.76	250.49	160604.14
Apr, 2030	769.56	251.69	160352.45
May, 2030	768.36	252.89	160099.55
Jun, 2030	767.14	254.11	159845.45
Jul, 2030	765.93	255.32	159590.12
Aug, 2030	764.70	256.55	159333.58
Sep, 2030	763.47	257.78	159075.80
Oct, 2030	762.24	259.01	158816.79
Nov, 2030	761.00	260.25	158556.54
Dec, 2030	759.75	261.50	158295.04
Jan, 2031	758.50	262.75	158032.28
Feb, 2031	757.24	264.01	157768.27
Mar, 2031	755.97	265.28	157502.99
Apr, 2031	754.70	266.55	157236.45
May, 2031	753.42	267.83	156968.62
Jun, 2031	752.14	269.11	156699.51
Jul, 2031	750.85	270.40	156429.11
Aug, 2031	749.56	271.69	156157.42
Sep, 2031	748.25	273.00	155884.42
Oct, 2031	746.95	274.30	155610.12
Nov, 2031	745.63	275.62	155334.50
Dec, 2031	744.31	276.94	155057.56
Jan, 2032	742.98	278.27	154779.30
Feb, 2032	741.65	279.60	154499.70
Mar, 2032	740.31	280.94	154218.76
Apr, 2032	738.96	282.29	153936.47
May, 2032	737.61	283.64	153652.84
Jun, 2032	736.25	285.00	153367.84
Jul, 2032	734.89	286.36	153081.48
Aug, 2032	733.52	287.73	152793.74
Sep, 2032	732.14	289.11	152504.63
Oct, 2032	730.75	290.50	152214.13
Nov, 2032	729.36	291.89	151922.24
Dec, 2032	727.96	293.29	151628.95
Jan, 2033	726.56	294.69	151334.26
Feb, 2033	725.14	296.11	151038.15
Mar, 2033	723.72	297.53	150740.62
Apr, 2033	722.30	298.95	150441.67
May, 2033	720.87	300.38	150141.29
Jun, 2033	719.43	301.82	149839.47
Jul, 2033	717.98	303.27	149536.20
Aug, 2033	716.53	304.72	149231.47
Sep, 2033	715.07	306.18	148925.29
Oct, 2033	713.60	307.65	148617.64
Nov, 2033	712.13	309.12	148308.52
Dec, 2033	710.64	310.61	147997.91
Jan, 2034	709.16	312.09	147685.82
Feb, 2034	707.66	313.59	147372.23
Mar, 2034	706.16	315.09	147057.14
Apr, 2034	704.65	316.60	146740.54
May, 2034	703.13	318.12	146422.42
Jun, 2034	701.61	319.64	146102.78
Jul, 2034	700.08	321.17	145781.60
Aug, 2034	698.54	322.71	145458.89
Sep, 2034	696.99	324.26	145134.63
Oct, 2034	695.44	325.81	144808.82
Nov, 2034	693.88	327.37	144481.44
Dec, 2034	692.31	328.94	144152.50
Jan, 2035	690.73	330.52	143821.98
Feb, 2035	689.15	332.10	143489.88
Mar, 2035	687.56	333.69	143156.18
Apr, 2035	685.96	335.29	142820.89
May, 2035	684.35	336.90	142483.99
Jun, 2035	682.74	338.51	142145.48
Jul, 2035	681.11	340.14	141805.34
Aug, 2035	679.48	341.77	141463.57
Sep, 2035	677.85	343.40	141120.17
Oct, 2035	676.20	345.05	140775.12
Nov, 2035	674.55	346.70	140428.42
Dec, 2035	672.89	348.36	140080.05
Jan, 2036	671.22	350.03	139730.02
Feb, 2036	669.54	351.71	139378.31
Mar, 2036	667.85	353.40	139024.91
Apr, 2036	666.16	355.09	138669.83
May, 2036	664.46	356.79	138313.04
Jun, 2036	662.75	358.50	137954.54
Jul, 2036	661.03	360.22	137594.32
Aug, 2036	659.31	361.94	137232.37
Sep, 2036	657.57	363.68	136868.70
Oct, 2036	655.83	365.42	136503.27
Nov, 2036	654.08	367.17	136136.10
Dec, 2036	652.32	368.93	135767.17
Jan, 2037	650.55	370.70	135396.47
Feb, 2037	648.77	372.48	135024.00
Mar, 2037	646.99	374.26	134649.74
Apr, 2037	645.20	376.05	134273.68
May, 2037	643.39	377.86	133895.83
Jun, 2037	641.58	379.67	133516.16
Jul, 2037	639.76	381.49	133134.68
Aug, 2037	637.94	383.31	132751.36
Sep, 2037	636.10	385.15	132366.22
Oct, 2037	634.25	387.00	131979.22
Nov, 2037	632.40	388.85	131590.37
Dec, 2037	630.54	390.71	131199.66
Jan, 2038	628.67	392.58	130807.07
Feb, 2038	626.78	394.47	130412.61
Mar, 2038	624.89	396.36	130016.25
Apr, 2038	622.99	398.26	129617.99
May, 2038	621.09	400.16	129217.83
Jun, 2038	619.17	402.08	128815.75
Jul, 2038	617.24	404.01	128411.74
Aug, 2038	615.31	405.94	128005.80
Sep, 2038	613.36	407.89	127597.91
Oct, 2038	611.41	409.84	127188.07
Nov, 2038	609.44	411.81	126776.26
Dec, 2038	607.47	413.78	126362.48
Jan, 2039	605.49	415.76	125946.72
Feb, 2039	603.49	417.76	125528.96
Mar, 2039	601.49	419.76	125109.20
Apr, 2039	599.48	421.77	124687.43
May, 2039	597.46	423.79	124263.65
Jun, 2039	595.43	425.82	123837.83
Jul, 2039	593.39	427.86	123409.96
Aug, 2039	591.34	429.91	122980.05
Sep, 2039	589.28	431.97	122548.08
Oct, 2039	587.21	434.04	122114.04
Nov, 2039	585.13	436.12	121677.92
Dec, 2039	583.04	438.21	121239.71
Jan, 2040	580.94	440.31	120799.40
Feb, 2040	578.83	442.42	120356.98
Mar, 2040	576.71	444.54	119912.44
Apr, 2040	574.58	446.67	119465.77
May, 2040	572.44	448.81	119016.96
Jun, 2040	570.29	450.96	118566.00
Jul, 2040	568.13	453.12	118112.88
Aug, 2040	565.96	455.29	117657.59
Sep, 2040	563.78	457.47	117200.12
Oct, 2040	561.58	459.67	116740.45
Nov, 2040	559.38	461.87	116278.58
Dec, 2040	557.17	464.08	115814.50
Jan, 2041	554.94	466.31	115348.19
Feb, 2041	552.71	468.54	114879.65
Mar, 2041	550.47	470.78	114408.87
Apr, 2041	548.21	473.04	113935.83
May, 2041	545.94	475.31	113460.52
Jun, 2041	543.66	477.59	112982.94
Jul, 2041	541.38	479.87	112503.06
Aug, 2041	539.08	482.17	112020.89
Sep, 2041	536.77	484.48	111536.41
Oct, 2041	534.45	486.80	111049.60
Nov, 2041	532.11	489.14	110560.46
Dec, 2041	529.77	491.48	110068.98
Jan, 2042	527.41	493.84	109575.15
Feb, 2042	525.05	496.20	109078.95
Mar, 2042	522.67	498.58	108580.37
Apr, 2042	520.28	500.97	108079.40
May, 2042	517.88	503.37	107576.03
Jun, 2042	515.47	505.78	107070.25
Jul, 2042	513.04	508.21	106562.04
Aug, 2042	510.61	510.64	106051.40
Sep, 2042	508.16	513.09	105538.31
Oct, 2042	505.70	515.55	105022.77
Nov, 2042	503.23	518.02	104504.75
Dec, 2042	500.75	520.50	103984.25
Jan, 2043	498.26	522.99	103461.26
Feb, 2043	495.75	525.50	102935.76
Mar, 2043	493.23	528.02	102407.75
Apr, 2043	490.70	530.55	101877.20
May, 2043	488.16	533.09	101344.11
Jun, 2043	485.61	535.64	100808.47
Jul, 2043	483.04	538.21	100270.26
Aug, 2043	480.46	540.79	99729.47
Sep, 2043	477.87	543.38	99186.09
Oct, 2043	475.27	545.98	98640.11
Nov, 2043	472.65	548.60	98091.51
Dec, 2043	470.02	551.23	97540.28
Jan, 2044	467.38	553.87	96986.41
Feb, 2044	464.73	556.52	96429.89
Mar, 2044	462.06	559.19	95870.70
Apr, 2044	459.38	561.87	95308.83
May, 2044	456.69	564.56	94744.27
Jun, 2044	453.98	567.27	94177.00
Jul, 2044	451.26	569.99	93607.01
Aug, 2044	448.53	572.72	93034.30
Sep, 2044	445.79	575.46	92458.84
Oct, 2044	443.03	578.22	91880.62
Nov, 2044	440.26	580.99	91299.63
Dec, 2044	437.48	583.77	90715.86
Jan, 2045	434.68	586.57	90129.29
Feb, 2045	431.87	589.38	89539.91
Mar, 2045	429.05	592.20	88947.70
Apr, 2045	426.21	595.04	88352.66
May, 2045	423.36	597.89	87754.77
Jun, 2045	420.49	600.76	87154.01
Jul, 2045	417.61	603.64	86550.37
Aug, 2045	414.72	606.53	85943.84
Sep, 2045	411.81	609.44	85334.41
Oct, 2045	408.89	612.36	84722.05
Nov, 2045	405.96	615.29	84106.76
Dec, 2045	403.01	618.24	83488.52
Jan, 2046	400.05	621.20	82867.32
Feb, 2046	397.07	624.18	82243.14
Mar, 2046	394.08	627.17	81615.98
Apr, 2046	391.08	630.17	80985.80
May, 2046	388.06	633.19	80352.61
Jun, 2046	385.02	636.23	79716.38
Jul, 2046	381.97	639.28	79077.11
Aug, 2046	378.91	642.34	78434.77
Sep, 2046	375.83	645.42	77789.35
Oct, 2046	372.74	648.51	77140.84
Nov, 2046	369.63	651.62	76489.22
Dec, 2046	366.51	654.74	75834.49
Jan, 2047	363.37	657.88	75176.61
Feb, 2047	360.22	661.03	74515.58
Mar, 2047	357.05	664.20	73851.38
Apr, 2047	353.87	667.38	73184.01
May, 2047	350.67	670.58	72513.43
Jun, 2047	347.46	673.79	71839.64
Jul, 2047	344.23	677.02	71162.62
Aug, 2047	340.99	680.26	70482.36
Sep, 2047	337.73	683.52	69798.84
Oct, 2047	334.45	686.80	69112.04
Nov, 2047	331.16	690.09	68421.95
Dec, 2047	327.86	693.39	67728.56
Jan, 2048	324.53	696.72	67031.84
Feb, 2048	321.19	700.06	66331.78
Mar, 2048	317.84	703.41	65628.37
Apr, 2048	314.47	706.78	64921.59
May, 2048	311.08	710.17	64211.42
Jun, 2048	307.68	713.57	63497.85
Jul, 2048	304.26	716.99	62780.86
Aug, 2048	300.82	720.43	62060.44
Sep, 2048	297.37	723.88	61336.56
Oct, 2048	293.90	727.35	60609.22
Nov, 2048	290.42	730.83	59878.39
Dec, 2048	286.92	734.33	59144.05
Jan, 2049	283.40	737.85	58406.20
Feb, 2049	279.86	741.39	57664.81
Mar, 2049	276.31	744.94	56919.88
Apr, 2049	272.74	748.51	56171.37
May, 2049	269.15	752.10	55419.27
Jun, 2049	265.55	755.70	54663.57
Jul, 2049	261.93	759.32	53904.25
Aug, 2049	258.29	762.96	53141.29
Sep, 2049	254.64	766.61	52374.68
Oct, 2049	250.96	770.29	51604.39
Nov, 2049	247.27	773.98	50830.41
Dec, 2049	243.56	777.69	50052.72
Jan, 2050	239.84	781.41	49271.31
Feb, 2050	236.09	785.16	48486.15
Mar, 2050	232.33	788.92	47697.23
Apr, 2050	228.55	792.70	46904.53
May, 2050	224.75	796.50	46108.03
Jun, 2050	220.93	800.32	45307.71
Jul, 2050	217.10	804.15	44503.56
Aug, 2050	213.25	808.00	43695.56
Sep, 2050	209.37	811.88	42883.68
Oct, 2050	205.48	815.77	42067.92
Nov, 2050	201.58	819.67	41248.24
Dec, 2050	197.65	823.60	40424.64
Jan, 2051	193.70	827.55	39597.09
Feb, 2051	189.74	831.51	38765.58
Mar, 2051	185.75	835.50	37930.08
Apr, 2051	181.75	839.50	37090.58
May, 2051	177.73	843.52	36247.06
Jun, 2051	173.68	847.57	35399.49
Jul, 2051	169.62	851.63	34547.86
Aug, 2051	165.54	855.71	33692.15
Sep, 2051	161.44	859.81	32832.35
Oct, 2051	157.32	863.93	31968.42
Nov, 2051	153.18	868.07	31100.35
Dec, 2051	149.02	872.23	30228.12
Jan, 2052	144.84	876.41	29351.71
Feb, 2052	140.64	880.61	28471.11
Mar, 2052	136.42	884.83	27586.28
Apr, 2052	132.18	889.07	26697.22
May, 2052	127.92	893.33	25803.89
Jun, 2052	123.64	897.61	24906.28
Jul, 2052	119.34	901.91	24004.38
Aug, 2052	115.02	906.23	23098.15
Sep, 2052	110.68	910.57	22187.58
Oct, 2052	106.32	914.93	21272.64
Nov, 2052	101.93	919.32	20353.32
Dec, 2052	97.53	923.72	19429.60
Jan, 2053	93.10	928.15	18501.45
Feb, 2053	88.65	932.60	17568.85
Mar, 2053	84.18	937.07	16631.79
Apr, 2053	79.69	941.56	15690.23
May, 2053	75.18	946.07	14744.16
Jun, 2053	70.65	950.60	13793.56
Jul, 2053	66.09	955.16	12838.41
Aug, 2053	61.52	959.73	11878.67
Sep, 2053	56.92	964.33	10914.34
Oct, 2053	52.30	968.95	9945.39
Nov, 2053	47.65	973.60	8971.80
Dec, 2053	42.99	978.26	7993.54
Jan, 2054	38.30	982.95	7010.59
Feb, 2054	33.59	987.66	6022.93
Mar, 2054	28.86	992.39	5030.54
Apr, 2054	24.10	997.15	4033.39
May, 2054	19.33	1001.92	3031.47
Jun, 2054	14.53	1006.72	2024.75
Jul, 2054	9.70	1011.55	1013.20
Aug, 2054	4.85	1016.40	0