Mortgage Parameters

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

Mortgage Summary

Property Total:	$274,000
Down Payment	$82,200
Mortgage Amount:	$191,800
Mortgage Payment:	$1,119.29 / month
Estimated Tax:	+ $152.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,271.51 / month
Total Interest Paid:	$211,143.60 over 30 years
Total Tax Paid:	$54,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	919.04	200.25	191599.75
Jan, 2025	918.08	201.21	191398.54
Feb, 2025	917.12	202.17	191196.37
Mar, 2025	916.15	203.14	190993.23
Apr, 2025	915.18	204.11	190789.12
May, 2025	914.20	205.09	190584.02
Jun, 2025	913.22	206.07	190377.95
Jul, 2025	912.23	207.06	190170.89
Aug, 2025	911.24	208.05	189962.83
Sep, 2025	910.24	209.05	189753.78
Oct, 2025	909.24	210.05	189543.73
Nov, 2025	908.23	211.06	189332.67
Dec, 2025	907.22	212.07	189120.60
Jan, 2026	906.20	213.09	188907.51
Feb, 2026	905.18	214.11	188693.40
Mar, 2026	904.16	215.13	188478.27
Apr, 2026	903.13	216.16	188262.10
May, 2026	902.09	217.20	188044.90
Jun, 2026	901.05	218.24	187826.66
Jul, 2026	900.00	219.29	187607.37
Aug, 2026	898.95	220.34	187387.04
Sep, 2026	897.90	221.39	187165.64
Oct, 2026	896.84	222.45	186943.19
Nov, 2026	895.77	223.52	186719.67
Dec, 2026	894.70	224.59	186495.08
Jan, 2027	893.62	225.67	186269.41
Feb, 2027	892.54	226.75	186042.66
Mar, 2027	891.45	227.84	185814.82
Apr, 2027	890.36	228.93	185585.90
May, 2027	889.27	230.02	185355.87
Jun, 2027	888.16	231.13	185124.75
Jul, 2027	887.06	232.23	184892.51
Aug, 2027	885.94	233.35	184659.16
Sep, 2027	884.83	234.46	184424.70
Oct, 2027	883.70	235.59	184189.11
Nov, 2027	882.57	236.72	183952.39
Dec, 2027	881.44	237.85	183714.54
Jan, 2028	880.30	238.99	183475.55
Feb, 2028	879.15	240.14	183235.42
Mar, 2028	878.00	241.29	182994.13
Apr, 2028	876.85	242.44	182751.69
May, 2028	875.69	243.60	182508.08
Jun, 2028	874.52	244.77	182263.31
Jul, 2028	873.35	245.94	182017.36
Aug, 2028	872.17	247.12	181770.24
Sep, 2028	870.98	248.31	181521.93
Oct, 2028	869.79	249.50	181272.43
Nov, 2028	868.60	250.69	181021.74
Dec, 2028	867.40	251.89	180769.85
Jan, 2029	866.19	253.10	180516.75
Feb, 2029	864.98	254.31	180262.43
Mar, 2029	863.76	255.53	180006.90
Apr, 2029	862.53	256.76	179750.14
May, 2029	861.30	257.99	179492.16
Jun, 2029	860.07	259.22	179232.93
Jul, 2029	858.82	260.47	178972.47
Aug, 2029	857.58	261.71	178710.75
Sep, 2029	856.32	262.97	178447.79
Oct, 2029	855.06	264.23	178183.56
Nov, 2029	853.80	265.49	177918.06
Dec, 2029	852.52	266.77	177651.30
Jan, 2030	851.25	268.04	177383.25
Feb, 2030	849.96	269.33	177113.93
Mar, 2030	848.67	270.62	176843.31
Apr, 2030	847.37	271.92	176571.39
May, 2030	846.07	273.22	176298.17
Jun, 2030	844.76	274.53	176023.64
Jul, 2030	843.45	275.84	175747.80
Aug, 2030	842.12	277.17	175470.64
Sep, 2030	840.80	278.49	175192.14
Oct, 2030	839.46	279.83	174912.31
Nov, 2030	838.12	281.17	174631.15
Dec, 2030	836.77	282.52	174348.63
Jan, 2031	835.42	283.87	174064.76
Feb, 2031	834.06	285.23	173779.53
Mar, 2031	832.69	286.60	173492.93
Apr, 2031	831.32	287.97	173204.97
May, 2031	829.94	289.35	172915.62
Jun, 2031	828.55	290.74	172624.88
Jul, 2031	827.16	292.13	172332.75
Aug, 2031	825.76	293.53	172039.22
Sep, 2031	824.35	294.94	171744.29
Oct, 2031	822.94	296.35	171447.94
Nov, 2031	821.52	297.77	171150.17
Dec, 2031	820.09	299.20	170850.97
Jan, 2032	818.66	300.63	170550.34
Feb, 2032	817.22	302.07	170248.27
Mar, 2032	815.77	303.52	169944.76
Apr, 2032	814.32	304.97	169639.79
May, 2032	812.86	306.43	169333.35
Jun, 2032	811.39	307.90	169025.45
Jul, 2032	809.91	309.38	168716.08
Aug, 2032	808.43	310.86	168405.22
Sep, 2032	806.94	312.35	168092.87
Oct, 2032	805.44	313.85	167779.02
Nov, 2032	803.94	315.35	167463.68
Dec, 2032	802.43	316.86	167146.82
Jan, 2033	800.91	318.38	166828.44
Feb, 2033	799.39	319.90	166508.53
Mar, 2033	797.85	321.44	166187.10
Apr, 2033	796.31	322.98	165864.12
May, 2033	794.77	324.52	165539.60
Jun, 2033	793.21	326.08	165213.52
Jul, 2033	791.65	327.64	164885.87
Aug, 2033	790.08	329.21	164556.66
Sep, 2033	788.50	330.79	164225.87
Oct, 2033	786.92	332.37	163893.50
Nov, 2033	785.32	333.97	163559.53
Dec, 2033	783.72	335.57	163223.96
Jan, 2034	782.11	337.18	162886.79
Feb, 2034	780.50	338.79	162548.00
Mar, 2034	778.88	340.41	162207.58
Apr, 2034	777.24	342.05	161865.54
May, 2034	775.61	343.68	161521.85
Jun, 2034	773.96	345.33	161176.52
Jul, 2034	772.30	346.99	160829.54
Aug, 2034	770.64	348.65	160480.89
Sep, 2034	768.97	350.32	160130.57
Oct, 2034	767.29	352.00	159778.57
Nov, 2034	765.61	353.68	159424.89
Dec, 2034	763.91	355.38	159069.51
Jan, 2035	762.21	357.08	158712.43
Feb, 2035	760.50	358.79	158353.63
Mar, 2035	758.78	360.51	157993.12
Apr, 2035	757.05	362.24	157630.88
May, 2035	755.31	363.98	157266.91
Jun, 2035	753.57	365.72	156901.19
Jul, 2035	751.82	367.47	156533.72
Aug, 2035	750.06	369.23	156164.48
Sep, 2035	748.29	371.00	155793.48
Oct, 2035	746.51	372.78	155420.70
Nov, 2035	744.72	374.57	155046.14
Dec, 2035	742.93	376.36	154669.78
Jan, 2036	741.13	378.16	154291.61
Feb, 2036	739.31	379.98	153911.64
Mar, 2036	737.49	381.80	153529.84
Apr, 2036	735.66	383.63	153146.21
May, 2036	733.83	385.46	152760.75
Jun, 2036	731.98	387.31	152373.44
Jul, 2036	730.12	389.17	151984.27
Aug, 2036	728.26	391.03	151593.24
Sep, 2036	726.38	392.91	151200.33
Oct, 2036	724.50	394.79	150805.54
Nov, 2036	722.61	396.68	150408.86
Dec, 2036	720.71	398.58	150010.28
Jan, 2037	718.80	400.49	149609.79
Feb, 2037	716.88	402.41	149207.38
Mar, 2037	714.95	404.34	148803.04
Apr, 2037	713.01	406.28	148396.77
May, 2037	711.07	408.22	147988.55
Jun, 2037	709.11	410.18	147578.37
Jul, 2037	707.15	412.14	147166.22
Aug, 2037	705.17	414.12	146752.11
Sep, 2037	703.19	416.10	146336.00
Oct, 2037	701.19	418.10	145917.91
Nov, 2037	699.19	420.10	145497.81
Dec, 2037	697.18	422.11	145075.69
Jan, 2038	695.15	424.14	144651.56
Feb, 2038	693.12	426.17	144225.39
Mar, 2038	691.08	428.21	143797.18
Apr, 2038	689.03	430.26	143366.92
May, 2038	686.97	432.32	142934.59
Jun, 2038	684.89	434.40	142500.20
Jul, 2038	682.81	436.48	142063.72
Aug, 2038	680.72	438.57	141625.15
Sep, 2038	678.62	440.67	141184.49
Oct, 2038	676.51	442.78	140741.70
Nov, 2038	674.39	444.90	140296.80
Dec, 2038	672.26	447.03	139849.77
Jan, 2039	670.11	449.18	139400.59
Feb, 2039	667.96	451.33	138949.26
Mar, 2039	665.80	453.49	138495.77
Apr, 2039	663.63	455.66	138040.11
May, 2039	661.44	457.85	137582.26
Jun, 2039	659.25	460.04	137122.22
Jul, 2039	657.04	462.25	136659.97
Aug, 2039	654.83	464.46	136195.51
Sep, 2039	652.60	466.69	135728.82
Oct, 2039	650.37	468.92	135259.90
Nov, 2039	648.12	471.17	134788.73
Dec, 2039	645.86	473.43	134315.30
Jan, 2040	643.59	475.70	133839.61
Feb, 2040	641.31	477.98	133361.63
Mar, 2040	639.02	480.27	132881.37
Apr, 2040	636.72	482.57	132398.80
May, 2040	634.41	484.88	131913.92
Jun, 2040	632.09	487.20	131426.72
Jul, 2040	629.75	489.54	130937.18
Aug, 2040	627.41	491.88	130445.30
Sep, 2040	625.05	494.24	129951.06
Oct, 2040	622.68	496.61	129454.45
Nov, 2040	620.30	498.99	128955.46
Dec, 2040	617.91	501.38	128454.09
Jan, 2041	615.51	503.78	127950.30
Feb, 2041	613.10	506.19	127444.11
Mar, 2041	610.67	508.62	126935.49
Apr, 2041	608.23	511.06	126424.43
May, 2041	605.78	513.51	125910.93
Jun, 2041	603.32	515.97	125394.96
Jul, 2041	600.85	518.44	124876.52
Aug, 2041	598.37	520.92	124355.60
Sep, 2041	595.87	523.42	123832.18
Oct, 2041	593.36	525.93	123306.25
Nov, 2041	590.84	528.45	122777.80
Dec, 2041	588.31	530.98	122246.82
Jan, 2042	585.77	533.52	121713.30
Feb, 2042	583.21	536.08	121177.22
Mar, 2042	580.64	538.65	120638.57
Apr, 2042	578.06	541.23	120097.34
May, 2042	575.47	543.82	119553.51
Jun, 2042	572.86	546.43	119007.09
Jul, 2042	570.24	549.05	118458.04
Aug, 2042	567.61	551.68	117906.36
Sep, 2042	564.97	554.32	117352.04
Oct, 2042	562.31	556.98	116795.06
Nov, 2042	559.64	559.65	116235.41
Dec, 2042	556.96	562.33	115673.08
Jan, 2043	554.27	565.02	115108.06
Feb, 2043	551.56	567.73	114540.33
Mar, 2043	548.84	570.45	113969.88
Apr, 2043	546.11	573.18	113396.69
May, 2043	543.36	575.93	112820.76
Jun, 2043	540.60	578.69	112242.07
Jul, 2043	537.83	581.46	111660.61
Aug, 2043	535.04	584.25	111076.36
Sep, 2043	532.24	587.05	110489.31
Oct, 2043	529.43	589.86	109899.45
Nov, 2043	526.60	592.69	109306.76
Dec, 2043	523.76	595.53	108711.23
Jan, 2044	520.91	598.38	108112.85
Feb, 2044	518.04	601.25	107511.60
Mar, 2044	515.16	604.13	106907.47
Apr, 2044	512.26	607.03	106300.45
May, 2044	509.36	609.93	105690.51
Jun, 2044	506.43	612.86	105077.66
Jul, 2044	503.50	615.79	104461.86
Aug, 2044	500.55	618.74	103843.12
Sep, 2044	497.58	621.71	103221.41
Oct, 2044	494.60	624.69	102596.72
Nov, 2044	491.61	627.68	101969.04
Dec, 2044	488.60	630.69	101338.35
Jan, 2045	485.58	633.71	100704.64
Feb, 2045	482.54	636.75	100067.90
Mar, 2045	479.49	639.80	99428.10
Apr, 2045	476.43	642.86	98785.23
May, 2045	473.35	645.94	98139.29
Jun, 2045	470.25	649.04	97490.25
Jul, 2045	467.14	652.15	96838.10
Aug, 2045	464.02	655.27	96182.83
Sep, 2045	460.88	658.41	95524.41
Oct, 2045	457.72	661.57	94862.85
Nov, 2045	454.55	664.74	94198.11
Dec, 2045	451.37	667.92	93530.18
Jan, 2046	448.17	671.12	92859.06
Feb, 2046	444.95	674.34	92184.72
Mar, 2046	441.72	677.57	91507.15
Apr, 2046	438.47	680.82	90826.33
May, 2046	435.21	684.08	90142.25
Jun, 2046	431.93	687.36	89454.89
Jul, 2046	428.64	690.65	88764.24
Aug, 2046	425.33	693.96	88070.28
Sep, 2046	422.00	697.29	87372.99
Oct, 2046	418.66	700.63	86672.36
Nov, 2046	415.31	703.98	85968.38
Dec, 2046	411.93	707.36	85261.02
Jan, 2047	408.54	710.75	84550.27
Feb, 2047	405.14	714.15	83836.12
Mar, 2047	401.71	717.58	83118.54
Apr, 2047	398.28	721.01	82397.53
May, 2047	394.82	724.47	81673.06
Jun, 2047	391.35	727.94	80945.12
Jul, 2047	387.86	731.43	80213.69
Aug, 2047	384.36	734.93	79478.76
Sep, 2047	380.84	738.45	78740.30
Oct, 2047	377.30	741.99	77998.31
Nov, 2047	373.74	745.55	77252.76
Dec, 2047	370.17	749.12	76503.64
Jan, 2048	366.58	752.71	75750.93
Feb, 2048	362.97	756.32	74994.62
Mar, 2048	359.35	759.94	74234.68
Apr, 2048	355.71	763.58	73471.09
May, 2048	352.05	767.24	72703.85
Jun, 2048	348.37	770.92	71932.94
Jul, 2048	344.68	774.61	71158.32
Aug, 2048	340.97	778.32	70380.00
Sep, 2048	337.24	782.05	69597.95
Oct, 2048	333.49	785.80	68812.15
Nov, 2048	329.72	789.57	68022.58
Dec, 2048	325.94	793.35	67229.24
Jan, 2049	322.14	797.15	66432.09
Feb, 2049	318.32	800.97	65631.12
Mar, 2049	314.48	804.81	64826.31
Apr, 2049	310.63	808.66	64017.64
May, 2049	306.75	812.54	63205.11
Jun, 2049	302.86	816.43	62388.67
Jul, 2049	298.95	820.34	61568.33
Aug, 2049	295.01	824.28	60744.05
Sep, 2049	291.07	828.22	59915.83
Oct, 2049	287.10	832.19	59083.64
Nov, 2049	283.11	836.18	58247.45
Dec, 2049	279.10	840.19	57407.27
Jan, 2050	275.08	844.21	56563.05
Feb, 2050	271.03	848.26	55714.79
Mar, 2050	266.97	852.32	54862.47
Apr, 2050	262.88	856.41	54006.06
May, 2050	258.78	860.51	53145.55
Jun, 2050	254.66	864.63	52280.92
Jul, 2050	250.51	868.78	51412.14
Aug, 2050	246.35	872.94	50539.20
Sep, 2050	242.17	877.12	49662.08
Oct, 2050	237.96	881.33	48780.75
Nov, 2050	233.74	885.55	47895.20
Dec, 2050	229.50	889.79	47005.41
Jan, 2051	225.23	894.06	46111.36
Feb, 2051	220.95	898.34	45213.02
Mar, 2051	216.65	902.64	44310.37
Apr, 2051	212.32	906.97	43403.40
May, 2051	207.97	911.32	42492.09
Jun, 2051	203.61	915.68	41576.41
Jul, 2051	199.22	920.07	40656.34
Aug, 2051	194.81	924.48	39731.86
Sep, 2051	190.38	928.91	38802.95
Oct, 2051	185.93	933.36	37869.59
Nov, 2051	181.46	937.83	36931.76
Dec, 2051	176.96	942.33	35989.43
Jan, 2052	172.45	946.84	35042.59
Feb, 2052	167.91	951.38	34091.21
Mar, 2052	163.35	955.94	33135.28
Apr, 2052	158.77	960.52	32174.76
May, 2052	154.17	965.12	31209.64
Jun, 2052	149.55	969.74	30239.90
Jul, 2052	144.90	974.39	29265.51
Aug, 2052	140.23	979.06	28286.45
Sep, 2052	135.54	983.75	27302.70
Oct, 2052	130.83	988.46	26314.23
Nov, 2052	126.09	993.20	25321.03
Dec, 2052	121.33	997.96	24323.07
Jan, 2053	116.55	1002.74	23320.33
Feb, 2053	111.74	1007.55	22312.78
Mar, 2053	106.92	1012.37	21300.41
Apr, 2053	102.06	1017.23	20283.18
May, 2053	97.19	1022.10	19261.08
Jun, 2053	92.29	1027.00	18234.09
Jul, 2053	87.37	1031.92	17202.17
Aug, 2053	82.43	1036.86	16165.31
Sep, 2053	77.46	1041.83	15123.47
Oct, 2053	72.47	1046.82	14076.65
Nov, 2053	67.45	1051.84	13024.81
Dec, 2053	62.41	1056.88	11967.93
Jan, 2054	57.35	1061.94	10905.99
Feb, 2054	52.26	1067.03	9838.96
Mar, 2054	47.14	1072.15	8766.81
Apr, 2054	42.01	1077.28	7689.53
May, 2054	36.85	1082.44	6607.08
Jun, 2054	31.66	1087.63	5519.45
Jul, 2054	26.45	1092.84	4426.61
Aug, 2054	21.21	1098.08	3328.53
Sep, 2054	15.95	1103.34	2225.19
Oct, 2054	10.66	1108.63	1116.56
Nov, 2054	5.35	1113.94	2.62