Mortgage Parameters

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

Mortgage Summary

Property Total:	$210,000
Down Payment	$63,000
Mortgage Amount:	$147,000
Mortgage Payment:	$857.85 / month
Estimated Tax:	+ $116.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $974.52 / month
Total Interest Paid:	$161,827.20 over 30 years
Total Tax Paid:	$42,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	704.38	153.47	146846.52
Oct, 2024	703.64	154.21	146692.31
Nov, 2024	702.90	154.95	146537.37
Dec, 2024	702.16	155.69	146381.67
Jan, 2025	701.41	156.44	146225.24
Feb, 2025	700.66	157.19	146068.05
Mar, 2025	699.91	157.94	145910.11
Apr, 2025	699.15	158.70	145751.41
May, 2025	698.39	159.46	145591.95
Jun, 2025	697.63	160.22	145431.73
Jul, 2025	696.86	160.99	145270.74
Aug, 2025	696.09	161.76	145108.98
Sep, 2025	695.31	162.54	144946.44
Oct, 2025	694.54	163.31	144783.13
Nov, 2025	693.75	164.10	144619.03
Dec, 2025	692.97	164.88	144454.15
Jan, 2026	692.18	165.67	144288.47
Feb, 2026	691.38	166.47	144122.01
Mar, 2026	690.58	167.27	143954.74
Apr, 2026	689.78	168.07	143786.67
May, 2026	688.98	168.87	143617.80
Jun, 2026	688.17	169.68	143448.12
Jul, 2026	687.36	170.49	143277.63
Aug, 2026	686.54	171.31	143106.31
Sep, 2026	685.72	172.13	142934.18
Oct, 2026	684.89	172.96	142761.22
Nov, 2026	684.06	173.79	142587.44
Dec, 2026	683.23	174.62	142412.82
Jan, 2027	682.39	175.46	142237.37
Feb, 2027	681.55	176.30	142061.07
Mar, 2027	680.71	177.14	141883.93
Apr, 2027	679.86	177.99	141705.94
May, 2027	679.01	178.84	141527.10
Jun, 2027	678.15	179.70	141347.40
Jul, 2027	677.29	180.56	141166.84
Aug, 2027	676.42	181.43	140985.41
Sep, 2027	675.56	182.29	140803.12
Oct, 2027	674.68	183.17	140619.95
Nov, 2027	673.80	184.05	140435.90
Dec, 2027	672.92	184.93	140250.97
Jan, 2028	672.04	185.81	140065.16
Feb, 2028	671.15	186.70	139878.46
Mar, 2028	670.25	187.60	139690.86
Apr, 2028	669.35	188.50	139502.36
May, 2028	668.45	189.40	139312.96
Jun, 2028	667.54	190.31	139122.65
Jul, 2028	666.63	191.22	138931.43
Aug, 2028	665.71	192.14	138739.29
Sep, 2028	664.79	193.06	138546.23
Oct, 2028	663.87	193.98	138352.25
Nov, 2028	662.94	194.91	138157.34
Dec, 2028	662.00	195.85	137961.49
Jan, 2029	661.07	196.78	137764.71
Feb, 2029	660.12	197.73	137566.98
Mar, 2029	659.18	198.67	137368.31
Apr, 2029	658.22	199.63	137168.68
May, 2029	657.27	200.58	136968.10
Jun, 2029	656.31	201.54	136766.55
Jul, 2029	655.34	202.51	136564.04
Aug, 2029	654.37	203.48	136360.56
Sep, 2029	653.39	204.46	136156.10
Oct, 2029	652.41	205.44	135950.67
Nov, 2029	651.43	206.42	135744.25
Dec, 2029	650.44	207.41	135536.84
Jan, 2030	649.45	208.40	135328.44
Feb, 2030	648.45	209.40	135119.04
Mar, 2030	647.45	210.40	134908.63
Apr, 2030	646.44	211.41	134697.22
May, 2030	645.42	212.43	134484.79
Jun, 2030	644.41	213.44	134271.35
Jul, 2030	643.38	214.47	134056.88
Aug, 2030	642.36	215.49	133841.39
Sep, 2030	641.32	216.53	133624.86
Oct, 2030	640.29	217.56	133407.30
Nov, 2030	639.24	218.61	133188.69
Dec, 2030	638.20	219.65	132969.04
Jan, 2031	637.14	220.71	132748.33
Feb, 2031	636.09	221.76	132526.57
Mar, 2031	635.02	222.83	132303.74
Apr, 2031	633.96	223.89	132079.85
May, 2031	632.88	224.97	131854.88
Jun, 2031	631.80	226.05	131628.83
Jul, 2031	630.72	227.13	131401.70
Aug, 2031	629.63	228.22	131173.49
Sep, 2031	628.54	229.31	130944.18
Oct, 2031	627.44	230.41	130713.77
Nov, 2031	626.34	231.51	130482.25
Dec, 2031	625.23	232.62	130249.63
Jan, 2032	624.11	233.74	130015.89
Feb, 2032	622.99	234.86	129781.04
Mar, 2032	621.87	235.98	129545.05
Apr, 2032	620.74	237.11	129307.94
May, 2032	619.60	238.25	129069.69
Jun, 2032	618.46	239.39	128830.30
Jul, 2032	617.31	240.54	128589.76
Aug, 2032	616.16	241.69	128348.07
Sep, 2032	615.00	242.85	128105.22
Oct, 2032	613.84	244.01	127861.21
Nov, 2032	612.67	245.18	127616.03
Dec, 2032	611.49	246.36	127369.67
Jan, 2033	610.31	247.54	127122.14
Feb, 2033	609.13	248.72	126873.41
Mar, 2033	607.94	249.91	126623.50
Apr, 2033	606.74	251.11	126372.39
May, 2033	605.53	252.32	126120.07
Jun, 2033	604.33	253.52	125866.55
Jul, 2033	603.11	254.74	125611.81
Aug, 2033	601.89	255.96	125355.85
Sep, 2033	600.66	257.19	125098.66
Oct, 2033	599.43	258.42	124840.24
Nov, 2033	598.19	259.66	124580.58
Dec, 2033	596.95	260.90	124319.68
Jan, 2034	595.70	262.15	124057.53
Feb, 2034	594.44	263.41	123794.12
Mar, 2034	593.18	264.67	123529.45
Apr, 2034	591.91	265.94	123263.51
May, 2034	590.64	267.21	122996.30
Jun, 2034	589.36	268.49	122727.81
Jul, 2034	588.07	269.78	122458.03
Aug, 2034	586.78	271.07	122186.96
Sep, 2034	585.48	272.37	121914.59
Oct, 2034	584.17	273.68	121640.91
Nov, 2034	582.86	274.99	121365.92
Dec, 2034	581.55	276.30	121089.62
Jan, 2035	580.22	277.63	120811.99
Feb, 2035	578.89	278.96	120533.03
Mar, 2035	577.55	280.30	120252.74
Apr, 2035	576.21	281.64	119971.10
May, 2035	574.86	282.99	119688.11
Jun, 2035	573.51	284.34	119403.76
Jul, 2035	572.14	285.71	119118.06
Aug, 2035	570.77	287.08	118830.98
Sep, 2035	569.40	288.45	118542.53
Oct, 2035	568.02	289.83	118252.69
Nov, 2035	566.63	291.22	117961.47
Dec, 2035	565.23	292.62	117668.85
Jan, 2036	563.83	294.02	117374.83
Feb, 2036	562.42	295.43	117079.41
Mar, 2036	561.01	296.84	116782.56
Apr, 2036	559.58	298.27	116484.29
May, 2036	558.15	299.70	116184.60
Jun, 2036	556.72	301.13	115883.47
Jul, 2036	555.27	302.58	115580.89
Aug, 2036	553.83	304.02	115276.87
Sep, 2036	552.37	305.48	114971.38
Oct, 2036	550.90	306.95	114664.44
Nov, 2036	549.43	308.42	114356.02
Dec, 2036	547.96	309.89	114046.13
Jan, 2037	546.47	311.38	113734.75
Feb, 2037	544.98	312.87	113421.88
Mar, 2037	543.48	314.37	113107.51
Apr, 2037	541.97	315.88	112791.63
May, 2037	540.46	317.39	112474.24
Jun, 2037	538.94	318.91	112155.33
Jul, 2037	537.41	320.44	111834.89
Aug, 2037	535.88	321.97	111512.92
Sep, 2037	534.33	323.52	111189.40
Oct, 2037	532.78	325.07	110864.33
Nov, 2037	531.22	326.63	110537.71
Dec, 2037	529.66	328.19	110209.52
Jan, 2038	528.09	329.76	109879.75
Feb, 2038	526.51	331.34	109548.41
Mar, 2038	524.92	332.93	109215.48
Apr, 2038	523.32	334.53	108880.96
May, 2038	521.72	336.13	108544.83
Jun, 2038	520.11	337.74	108207.09
Jul, 2038	518.49	339.36	107867.73
Aug, 2038	516.87	340.98	107526.75
Sep, 2038	515.23	342.62	107184.13
Oct, 2038	513.59	344.26	106839.87
Nov, 2038	511.94	345.91	106493.96
Dec, 2038	510.28	347.57	106146.39
Jan, 2039	508.62	349.23	105797.16
Feb, 2039	506.94	350.91	105446.26
Mar, 2039	505.26	352.59	105093.67
Apr, 2039	503.57	354.28	104739.39
May, 2039	501.88	355.97	104383.42
Jun, 2039	500.17	357.68	104025.74
Jul, 2039	498.46	359.39	103666.35
Aug, 2039	496.73	361.12	103305.23
Sep, 2039	495.00	362.85	102942.39
Oct, 2039	493.27	364.58	102577.80
Nov, 2039	491.52	366.33	102211.47
Dec, 2039	489.76	368.09	101843.38
Jan, 2040	488.00	369.85	101473.53
Feb, 2040	486.23	371.62	101101.91
Mar, 2040	484.45	373.40	100728.51
Apr, 2040	482.66	375.19	100353.31
May, 2040	480.86	376.99	99976.32
Jun, 2040	479.05	378.80	99597.53
Jul, 2040	477.24	380.61	99216.92
Aug, 2040	475.41	382.44	98834.48
Sep, 2040	473.58	384.27	98450.21
Oct, 2040	471.74	386.11	98064.10
Nov, 2040	469.89	387.96	97676.14
Dec, 2040	468.03	389.82	97286.32
Jan, 2041	466.16	391.69	96894.64
Feb, 2041	464.29	393.56	96501.07
Mar, 2041	462.40	395.45	96105.63
Apr, 2041	460.51	397.34	95708.28
May, 2041	458.60	399.25	95309.03
Jun, 2041	456.69	401.16	94907.87
Jul, 2041	454.77	403.08	94504.79
Aug, 2041	452.84	405.01	94099.78
Sep, 2041	450.89	406.96	93692.82
Oct, 2041	448.94	408.91	93283.91
Nov, 2041	446.99	410.86	92873.05
Dec, 2041	445.02	412.83	92460.22
Jan, 2042	443.04	414.81	92045.41
Feb, 2042	441.05	416.80	91628.61
Mar, 2042	439.05	418.80	91209.81
Apr, 2042	437.05	420.80	90789.01
May, 2042	435.03	422.82	90366.19
Jun, 2042	433.00	424.85	89941.34
Jul, 2042	430.97	426.88	89514.46
Aug, 2042	428.92	428.93	89085.53
Sep, 2042	426.87	430.98	88654.55
Oct, 2042	424.80	433.05	88221.51
Nov, 2042	422.73	435.12	87786.38
Dec, 2042	420.64	437.21	87349.18
Jan, 2043	418.55	439.30	86909.88
Feb, 2043	416.44	441.41	86468.47
Mar, 2043	414.33	443.52	86024.95
Apr, 2043	412.20	445.65	85579.30
May, 2043	410.07	447.78	85131.52
Jun, 2043	407.92	449.93	84681.59
Jul, 2043	405.77	452.08	84229.50
Aug, 2043	403.60	454.25	83775.25
Sep, 2043	401.42	456.43	83318.83
Oct, 2043	399.24	458.61	82860.21
Nov, 2043	397.04	460.81	82399.40
Dec, 2043	394.83	463.02	81936.38
Jan, 2044	392.61	465.24	81471.14
Feb, 2044	390.38	467.47	81003.68
Mar, 2044	388.14	469.71	80533.97
Apr, 2044	385.89	471.96	80062.01
May, 2044	383.63	474.22	79587.79
Jun, 2044	381.36	476.49	79111.30
Jul, 2044	379.07	478.78	78632.52
Aug, 2044	376.78	481.07	78151.46
Sep, 2044	374.48	483.37	77668.08
Oct, 2044	372.16	485.69	77182.39
Nov, 2044	369.83	488.02	76694.37
Dec, 2044	367.49	490.36	76204.02
Jan, 2045	365.14	492.71	75711.31
Feb, 2045	362.78	495.07	75216.24
Mar, 2045	360.41	497.44	74718.81
Apr, 2045	358.03	499.82	74218.98
May, 2045	355.63	502.22	73716.77
Jun, 2045	353.23	504.62	73212.14
Jul, 2045	350.81	507.04	72705.10
Aug, 2045	348.38	509.47	72195.63
Sep, 2045	345.94	511.91	71683.72
Oct, 2045	343.48	514.37	71169.35
Nov, 2045	341.02	516.83	70652.52
Dec, 2045	338.54	519.31	70133.21
Jan, 2046	336.05	521.80	69611.42
Feb, 2046	333.55	524.30	69087.12
Mar, 2046	331.04	526.81	68560.32
Apr, 2046	328.52	529.33	68030.98
May, 2046	325.98	531.87	67499.12
Jun, 2046	323.43	534.42	66964.70
Jul, 2046	320.87	536.98	66427.72
Aug, 2046	318.30	539.55	65888.17
Sep, 2046	315.71	542.14	65346.04
Oct, 2046	313.12	544.73	64801.30
Nov, 2046	310.51	547.34	64253.96
Dec, 2046	307.88	549.97	63703.99
Jan, 2047	305.25	552.60	63151.39
Feb, 2047	302.60	555.25	62596.14
Mar, 2047	299.94	557.91	62038.23
Apr, 2047	297.27	560.58	61477.65
May, 2047	294.58	563.27	60914.38
Jun, 2047	291.88	565.97	60348.41
Jul, 2047	289.17	568.68	59779.73
Aug, 2047	286.44	571.41	59208.32
Sep, 2047	283.71	574.14	58634.18
Oct, 2047	280.96	576.89	58057.28
Nov, 2047	278.19	579.66	57477.63
Dec, 2047	275.41	582.44	56895.19
Jan, 2048	272.62	585.23	56309.96
Feb, 2048	269.82	588.03	55721.93
Mar, 2048	267.00	590.85	55131.08
Apr, 2048	264.17	593.68	54537.40
May, 2048	261.33	596.52	53940.88
Jun, 2048	258.47	599.38	53341.49
Jul, 2048	255.59	602.26	52739.24
Aug, 2048	252.71	605.14	52134.10
Sep, 2048	249.81	608.04	51526.06
Oct, 2048	246.90	610.95	50915.10
Nov, 2048	243.97	613.88	50301.22
Dec, 2048	241.03	616.82	49684.40
Jan, 2049	238.07	619.78	49064.62
Feb, 2049	235.10	622.75	48441.87
Mar, 2049	232.12	625.73	47816.14
Apr, 2049	229.12	628.73	47187.41
May, 2049	226.11	631.74	46555.66
Jun, 2049	223.08	634.77	45920.89
Jul, 2049	220.04	637.81	45283.08
Aug, 2049	216.98	640.87	44642.21
Sep, 2049	213.91	643.94	43998.27
Oct, 2049	210.83	647.02	43351.25
Nov, 2049	207.72	650.13	42701.12
Dec, 2049	204.61	653.24	42047.88
Jan, 2050	201.48	656.37	41391.51
Feb, 2050	198.33	659.52	40731.99
Mar, 2050	195.17	662.68	40069.32
Apr, 2050	192.00	665.85	39403.47
May, 2050	188.81	669.04	38734.42
Jun, 2050	185.60	672.25	38062.18
Jul, 2050	182.38	675.47	37386.71
Aug, 2050	179.14	678.71	36708.00
Sep, 2050	175.89	681.96	36026.05
Oct, 2050	172.62	685.23	35340.82
Nov, 2050	169.34	688.51	34652.31
Dec, 2050	166.04	691.81	33960.50
Jan, 2051	162.73	695.12	33265.38
Feb, 2051	159.40	698.45	32566.93
Mar, 2051	156.05	701.80	31865.13
Apr, 2051	152.69	705.16	31159.97
May, 2051	149.31	708.54	30451.42
Jun, 2051	145.91	711.94	29739.49
Jul, 2051	142.50	715.35	29024.14
Aug, 2051	139.07	718.78	28305.36
Sep, 2051	135.63	722.22	27583.14
Oct, 2051	132.17	725.68	26857.46
Nov, 2051	128.69	729.16	26128.30
Dec, 2051	125.20	732.65	25395.65
Jan, 2052	121.69	736.16	24659.49
Feb, 2052	118.16	739.69	23919.80
Mar, 2052	114.62	743.23	23176.56
Apr, 2052	111.05	746.80	22429.77
May, 2052	107.48	750.37	21679.39
Jun, 2052	103.88	753.97	20925.43
Jul, 2052	100.27	757.58	20167.84
Aug, 2052	96.64	761.21	19406.63
Sep, 2052	92.99	764.86	18641.77
Oct, 2052	89.33	768.52	17873.25
Nov, 2052	85.64	772.21	17101.04
Dec, 2052	81.94	775.91	16325.13
Jan, 2053	78.22	779.63	15545.51
Feb, 2053	74.49	783.36	14762.14
Mar, 2053	70.74	787.11	13975.03
Apr, 2053	66.96	790.89	13184.14
May, 2053	63.17	794.68	12389.47
Jun, 2053	59.37	798.48	11590.98
Jul, 2053	55.54	802.31	10788.67
Aug, 2053	51.70	806.15	9982.52
Sep, 2053	47.83	810.02	9172.50
Oct, 2053	43.95	813.90	8358.60
Nov, 2053	40.05	817.80	7540.81
Dec, 2053	36.13	821.72	6719.09
Jan, 2054	32.20	825.65	5893.43
Feb, 2054	28.24	829.61	5063.82
Mar, 2054	24.26	833.59	4230.24
Apr, 2054	20.27	837.58	3392.66
May, 2054	16.26	841.59	2551.06
Jun, 2054	12.22	845.63	1705.44
Jul, 2054	8.17	849.68	855.76
Aug, 2054	4.10	853.75	2.01