Mortgage Parameters

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

Mortgage Summary

Property Total:	$225,000
Down Payment	$67,500
Mortgage Amount:	$157,500
Mortgage Payment:	$919.13 / month
Estimated Tax:	+ $125.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,044.13 / month
Total Interest Paid:	$173,386.80 over 30 years
Total Tax Paid:	$45,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	754.69	164.44	157335.56
Jan, 2025	753.90	165.23	157170.33
Feb, 2025	753.11	166.02	157004.30
Mar, 2025	752.31	166.82	156837.49
Apr, 2025	751.51	167.62	156669.87
May, 2025	750.71	168.42	156501.45
Jun, 2025	749.90	169.23	156332.22
Jul, 2025	749.09	170.04	156162.18
Aug, 2025	748.28	170.85	155991.33
Sep, 2025	747.46	171.67	155819.66
Oct, 2025	746.64	172.49	155647.17
Nov, 2025	745.81	173.32	155473.85
Dec, 2025	744.98	174.15	155299.69
Jan, 2026	744.14	174.99	155124.71
Feb, 2026	743.31	175.82	154948.88
Mar, 2026	742.46	176.67	154772.22
Apr, 2026	741.62	177.51	154594.70
May, 2026	740.77	178.36	154416.34
Jun, 2026	739.91	179.22	154237.12
Jul, 2026	739.05	180.08	154057.05
Aug, 2026	738.19	180.94	153876.11
Sep, 2026	737.32	181.81	153694.30
Oct, 2026	736.45	182.68	153511.62
Nov, 2026	735.58	183.55	153328.07
Dec, 2026	734.70	184.43	153143.63
Jan, 2027	733.81	185.32	152958.32
Feb, 2027	732.93	186.20	152772.11
Mar, 2027	732.03	187.10	152585.02
Apr, 2027	731.14	187.99	152397.02
May, 2027	730.24	188.89	152208.13
Jun, 2027	729.33	189.80	152018.33
Jul, 2027	728.42	190.71	151827.62
Aug, 2027	727.51	191.62	151636.00
Sep, 2027	726.59	192.54	151443.46
Oct, 2027	725.67	193.46	151249.99
Nov, 2027	724.74	194.39	151055.60
Dec, 2027	723.81	195.32	150860.28
Jan, 2028	722.87	196.26	150664.02
Feb, 2028	721.93	197.20	150466.82
Mar, 2028	720.99	198.14	150268.68
Apr, 2028	720.04	199.09	150069.59
May, 2028	719.08	200.05	149869.54
Jun, 2028	718.12	201.01	149668.54
Jul, 2028	717.16	201.97	149466.57
Aug, 2028	716.19	202.94	149263.63
Sep, 2028	715.22	203.91	149059.72
Oct, 2028	714.24	204.89	148854.84
Nov, 2028	713.26	205.87	148648.97
Dec, 2028	712.28	206.85	148442.12
Jan, 2029	711.29	207.84	148234.27
Feb, 2029	710.29	208.84	148025.43
Mar, 2029	709.29	209.84	147815.59
Apr, 2029	708.28	210.85	147604.74
May, 2029	707.27	211.86	147392.89
Jun, 2029	706.26	212.87	147180.01
Jul, 2029	705.24	213.89	146966.12
Aug, 2029	704.21	214.92	146751.20
Sep, 2029	703.18	215.95	146535.26
Oct, 2029	702.15	216.98	146318.28
Nov, 2029	701.11	218.02	146100.25
Dec, 2029	700.06	219.07	145881.19
Jan, 2030	699.01	220.12	145661.07
Feb, 2030	697.96	221.17	145439.90
Mar, 2030	696.90	222.23	145217.67
Apr, 2030	695.83	223.30	144994.37
May, 2030	694.76	224.37	144770.01
Jun, 2030	693.69	225.44	144544.57
Jul, 2030	692.61	226.52	144318.05
Aug, 2030	691.52	227.61	144090.44
Sep, 2030	690.43	228.70	143861.75
Oct, 2030	689.34	229.79	143631.95
Nov, 2030	688.24	230.89	143401.06
Dec, 2030	687.13	232.00	143169.06
Jan, 2031	686.02	233.11	142935.95
Feb, 2031	684.90	234.23	142701.72
Mar, 2031	683.78	235.35	142466.37
Apr, 2031	682.65	236.48	142229.89
May, 2031	681.52	237.61	141992.28
Jun, 2031	680.38	238.75	141753.53
Jul, 2031	679.24	239.89	141513.63
Aug, 2031	678.09	241.04	141272.59
Sep, 2031	676.93	242.20	141030.39
Oct, 2031	675.77	243.36	140787.03
Nov, 2031	674.60	244.53	140542.51
Dec, 2031	673.43	245.70	140296.81
Jan, 2032	672.26	246.87	140049.93
Feb, 2032	671.07	248.06	139801.88
Mar, 2032	669.88	249.25	139552.63
Apr, 2032	668.69	250.44	139302.19
May, 2032	667.49	251.64	139050.55
Jun, 2032	666.28	252.85	138797.70
Jul, 2032	665.07	254.06	138543.65
Aug, 2032	663.85	255.28	138288.37
Sep, 2032	662.63	256.50	138031.87
Oct, 2032	661.40	257.73	137774.15
Nov, 2032	660.17	258.96	137515.18
Dec, 2032	658.93	260.20	137254.98
Jan, 2033	657.68	261.45	136993.53
Feb, 2033	656.43	262.70	136730.83
Mar, 2033	655.17	263.96	136466.87
Apr, 2033	653.90	265.23	136201.64
May, 2033	652.63	266.50	135935.14
Jun, 2033	651.36	267.77	135667.37
Jul, 2033	650.07	269.06	135398.31
Aug, 2033	648.78	270.35	135127.97
Sep, 2033	647.49	271.64	134856.32
Oct, 2033	646.19	272.94	134583.38
Nov, 2033	644.88	274.25	134309.13
Dec, 2033	643.56	275.57	134033.56
Jan, 2034	642.24	276.89	133756.68
Feb, 2034	640.92	278.21	133478.47
Mar, 2034	639.58	279.55	133198.92
Apr, 2034	638.24	280.89	132918.03
May, 2034	636.90	282.23	132635.80
Jun, 2034	635.55	283.58	132352.22
Jul, 2034	634.19	284.94	132067.28
Aug, 2034	632.82	286.31	131780.97
Sep, 2034	631.45	287.68	131493.29
Oct, 2034	630.07	289.06	131204.23
Nov, 2034	628.69	290.44	130913.79
Dec, 2034	627.30	291.83	130621.95
Jan, 2035	625.90	293.23	130328.72
Feb, 2035	624.49	294.64	130034.08
Mar, 2035	623.08	296.05	129738.03
Apr, 2035	621.66	297.47	129440.56
May, 2035	620.24	298.89	129141.67
Jun, 2035	618.80	300.33	128841.34
Jul, 2035	617.36	301.77	128539.58
Aug, 2035	615.92	303.21	128236.37
Sep, 2035	614.47	304.66	127931.70
Oct, 2035	613.01	306.12	127625.58
Nov, 2035	611.54	307.59	127317.99
Dec, 2035	610.07	309.06	127008.92
Jan, 2036	608.58	310.55	126698.38
Feb, 2036	607.10	312.03	126386.35
Mar, 2036	605.60	313.53	126072.82
Apr, 2036	604.10	315.03	125757.79
May, 2036	602.59	316.54	125441.25
Jun, 2036	601.07	318.06	125123.19
Jul, 2036	599.55	319.58	124803.61
Aug, 2036	598.02	321.11	124482.49
Sep, 2036	596.48	322.65	124159.84
Oct, 2036	594.93	324.20	123835.65
Nov, 2036	593.38	325.75	123509.89
Dec, 2036	591.82	327.31	123182.58
Jan, 2037	590.25	328.88	122853.70
Feb, 2037	588.67	330.46	122523.25
Mar, 2037	587.09	332.04	122191.21
Apr, 2037	585.50	333.63	121857.58
May, 2037	583.90	335.23	121522.35
Jun, 2037	582.29	336.84	121185.51
Jul, 2037	580.68	338.45	120847.06
Aug, 2037	579.06	340.07	120506.99
Sep, 2037	577.43	341.70	120165.29
Oct, 2037	575.79	343.34	119821.95
Nov, 2037	574.15	344.98	119476.97
Dec, 2037	572.49	346.64	119130.33
Jan, 2038	570.83	348.30	118782.04
Feb, 2038	569.16	349.97	118432.07
Mar, 2038	567.49	351.64	118080.43
Apr, 2038	565.80	353.33	117727.10
May, 2038	564.11	355.02	117372.08
Jun, 2038	562.41	356.72	117015.36
Jul, 2038	560.70	358.43	116656.92
Aug, 2038	558.98	360.15	116296.78
Sep, 2038	557.26	361.87	115934.90
Oct, 2038	555.52	363.61	115571.29
Nov, 2038	553.78	365.35	115205.94
Dec, 2038	552.03	367.10	114838.84
Jan, 2039	550.27	368.86	114469.98
Feb, 2039	548.50	370.63	114099.35
Mar, 2039	546.73	372.40	113726.95
Apr, 2039	544.94	374.19	113352.76
May, 2039	543.15	375.98	112976.78
Jun, 2039	541.35	377.78	112598.99
Jul, 2039	539.54	379.59	112219.40
Aug, 2039	537.72	381.41	111837.99
Sep, 2039	535.89	383.24	111454.75
Oct, 2039	534.05	385.08	111069.67
Nov, 2039	532.21	386.92	110682.75
Dec, 2039	530.35	388.78	110293.98
Jan, 2040	528.49	390.64	109903.34
Feb, 2040	526.62	392.51	109510.83
Mar, 2040	524.74	394.39	109116.44
Apr, 2040	522.85	396.28	108720.16
May, 2040	520.95	398.18	108321.98
Jun, 2040	519.04	400.09	107921.89
Jul, 2040	517.13	402.00	107519.89
Aug, 2040	515.20	403.93	107115.96
Sep, 2040	513.26	405.87	106710.09
Oct, 2040	511.32	407.81	106302.28
Nov, 2040	509.37	409.76	105892.52
Dec, 2040	507.40	411.73	105480.79
Jan, 2041	505.43	413.70	105067.09
Feb, 2041	503.45	415.68	104651.40
Mar, 2041	501.45	417.68	104233.73
Apr, 2041	499.45	419.68	103814.05
May, 2041	497.44	421.69	103392.36
Jun, 2041	495.42	423.71	102968.65
Jul, 2041	493.39	425.74	102542.92
Aug, 2041	491.35	427.78	102115.14
Sep, 2041	489.30	429.83	101685.31
Oct, 2041	487.24	431.89	101253.42
Nov, 2041	485.17	433.96	100819.46
Dec, 2041	483.09	436.04	100383.43
Jan, 2042	481.00	438.13	99945.30
Feb, 2042	478.90	440.23	99505.08
Mar, 2042	476.80	442.33	99062.74
Apr, 2042	474.68	444.45	98618.29
May, 2042	472.55	446.58	98171.70
Jun, 2042	470.41	448.72	97722.98
Jul, 2042	468.26	450.87	97272.10
Aug, 2042	466.10	453.03	96819.07
Sep, 2042	463.92	455.21	96363.86
Oct, 2042	461.74	457.39	95906.48
Nov, 2042	459.55	459.58	95446.90
Dec, 2042	457.35	461.78	94985.12
Jan, 2043	455.14	463.99	94521.13
Feb, 2043	452.91	466.22	94054.91
Mar, 2043	450.68	468.45	93586.46
Apr, 2043	448.44	470.69	93115.77
May, 2043	446.18	472.95	92642.82
Jun, 2043	443.91	475.22	92167.60
Jul, 2043	441.64	477.49	91690.11
Aug, 2043	439.35	479.78	91210.32
Sep, 2043	437.05	482.08	90728.24
Oct, 2043	434.74	484.39	90243.85
Nov, 2043	432.42	486.71	89757.14
Dec, 2043	430.09	489.04	89268.10
Jan, 2044	427.74	491.39	88776.71
Feb, 2044	425.39	493.74	88282.97
Mar, 2044	423.02	496.11	87786.86
Apr, 2044	420.65	498.48	87288.38
May, 2044	418.26	500.87	86787.50
Jun, 2044	415.86	503.27	86284.23
Jul, 2044	413.45	505.68	85778.55
Aug, 2044	411.02	508.11	85270.44
Sep, 2044	408.59	510.54	84759.90
Oct, 2044	406.14	512.99	84246.91
Nov, 2044	403.68	515.45	83731.46
Dec, 2044	401.21	517.92	83213.54
Jan, 2045	398.73	520.40	82693.14
Feb, 2045	396.24	522.89	82170.25
Mar, 2045	393.73	525.40	81644.85
Apr, 2045	391.21	527.92	81116.94
May, 2045	388.69	530.44	80586.50
Jun, 2045	386.14	532.99	80053.51
Jul, 2045	383.59	535.54	79517.97
Aug, 2045	381.02	538.11	78979.86
Sep, 2045	378.45	540.68	78439.18
Oct, 2045	375.85	543.28	77895.90
Nov, 2045	373.25	545.88	77350.02
Dec, 2045	370.64	548.49	76801.53
Jan, 2046	368.01	551.12	76250.41
Feb, 2046	365.37	553.76	75696.64
Mar, 2046	362.71	556.42	75140.23
Apr, 2046	360.05	559.08	74581.14
May, 2046	357.37	561.76	74019.38
Jun, 2046	354.68	564.45	73454.93
Jul, 2046	351.97	567.16	72887.77
Aug, 2046	349.25	569.88	72317.89
Sep, 2046	346.52	572.61	71745.29
Oct, 2046	343.78	575.35	71169.93
Nov, 2046	341.02	578.11	70591.83
Dec, 2046	338.25	580.88	70010.95
Jan, 2047	335.47	583.66	69427.29
Feb, 2047	332.67	586.46	68840.83
Mar, 2047	329.86	589.27	68251.56
Apr, 2047	327.04	592.09	67659.47
May, 2047	324.20	594.93	67064.54
Jun, 2047	321.35	597.78	66466.76
Jul, 2047	318.49	600.64	65866.12
Aug, 2047	315.61	603.52	65262.60
Sep, 2047	312.72	606.41	64656.19
Oct, 2047	309.81	609.32	64046.87
Nov, 2047	306.89	612.24	63434.63
Dec, 2047	303.96	615.17	62819.46
Jan, 2048	301.01	618.12	62201.34
Feb, 2048	298.05	621.08	61580.25
Mar, 2048	295.07	624.06	60956.20
Apr, 2048	292.08	627.05	60329.15
May, 2048	289.08	630.05	59699.10
Jun, 2048	286.06	633.07	59066.02
Jul, 2048	283.02	636.11	58429.92
Aug, 2048	279.98	639.15	57790.76
Sep, 2048	276.91	642.22	57148.55
Oct, 2048	273.84	645.29	56503.26
Nov, 2048	270.74	648.39	55854.87
Dec, 2048	267.64	651.49	55203.38
Jan, 2049	264.52	654.61	54548.76
Feb, 2049	261.38	657.75	53891.01
Mar, 2049	258.23	660.90	53230.11
Apr, 2049	255.06	664.07	52566.04
May, 2049	251.88	667.25	51898.79
Jun, 2049	248.68	670.45	51228.34
Jul, 2049	245.47	673.66	50554.68
Aug, 2049	242.24	676.89	49877.79
Sep, 2049	239.00	680.13	49197.66
Oct, 2049	235.74	683.39	48514.27
Nov, 2049	232.46	686.67	47827.60
Dec, 2049	229.17	689.96	47137.65
Jan, 2050	225.87	693.26	46444.39
Feb, 2050	222.55	696.58	45747.80
Mar, 2050	219.21	699.92	45047.88
Apr, 2050	215.85	703.28	44344.61
May, 2050	212.48	706.65	43637.96
Jun, 2050	209.10	710.03	42927.93
Jul, 2050	205.70	713.43	42214.49
Aug, 2050	202.28	716.85	41497.64
Sep, 2050	198.84	720.29	40777.36
Oct, 2050	195.39	723.74	40053.62
Nov, 2050	191.92	727.21	39326.41
Dec, 2050	188.44	730.69	38595.72
Jan, 2051	184.94	734.19	37861.53
Feb, 2051	181.42	737.71	37123.82
Mar, 2051	177.88	741.25	36382.57
Apr, 2051	174.33	744.80	35637.77
May, 2051	170.76	748.37	34889.41
Jun, 2051	167.18	751.95	34137.46
Jul, 2051	163.58	755.55	33381.90
Aug, 2051	159.95	759.18	32622.73
Sep, 2051	156.32	762.81	31859.92
Oct, 2051	152.66	766.47	31093.45
Nov, 2051	148.99	770.14	30323.31
Dec, 2051	145.30	773.83	29549.48
Jan, 2052	141.59	777.54	28771.94
Feb, 2052	137.87	781.26	27990.67
Mar, 2052	134.12	785.01	27205.66
Apr, 2052	130.36	788.77	26416.90
May, 2052	126.58	792.55	25624.35
Jun, 2052	122.78	796.35	24828.00
Jul, 2052	118.97	800.16	24027.84
Aug, 2052	115.13	804.00	23223.84
Sep, 2052	111.28	807.85	22415.99
Oct, 2052	107.41	811.72	21604.27
Nov, 2052	103.52	815.61	20788.66
Dec, 2052	99.61	819.52	19969.14
Jan, 2053	95.69	823.44	19145.70
Feb, 2053	91.74	827.39	18318.31
Mar, 2053	87.78	831.35	17486.95
Apr, 2053	83.79	835.34	16651.62
May, 2053	79.79	839.34	15812.28
Jun, 2053	75.77	843.36	14968.91
Jul, 2053	71.73	847.40	14121.51
Aug, 2053	67.67	851.46	13270.04
Sep, 2053	63.59	855.54	12414.50
Oct, 2053	59.49	859.64	11554.86
Nov, 2053	55.37	863.76	10691.09
Dec, 2053	51.23	867.90	9823.19
Jan, 2054	47.07	872.06	8951.13
Feb, 2054	42.89	876.24	8074.89
Mar, 2054	38.69	880.44	7194.45
Apr, 2054	34.47	884.66	6309.80
May, 2054	30.23	888.90	5420.90
Jun, 2054	25.98	893.15	4527.75
Jul, 2054	21.70	897.43	3630.31
Aug, 2054	17.40	901.73	2728.58
Sep, 2054	13.07	906.06	1822.52
Oct, 2054	8.73	910.40	912.12
Nov, 2054	4.37	914.76	0