Mortgage Parameters

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

Mortgage Summary

Property Total:	$218,000
Down Payment	$65,400
Mortgage Amount:	$152,600
Mortgage Payment:	$890.53 / month
Estimated Tax:	+ $121.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,011.64 / month
Total Interest Paid:	$167,990.40 over 30 years
Total Tax Paid:	$43,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	731.21	159.32	152440.68
Oct, 2024	730.44	160.09	152280.59
Nov, 2024	729.68	160.85	152119.74
Dec, 2024	728.91	161.62	151958.12
Jan, 2025	728.13	162.40	151795.72
Feb, 2025	727.35	163.18	151632.55
Mar, 2025	726.57	163.96	151468.59
Apr, 2025	725.79	164.74	151303.84
May, 2025	725.00	165.53	151138.31
Jun, 2025	724.20	166.33	150971.99
Jul, 2025	723.41	167.12	150804.86
Aug, 2025	722.61	167.92	150636.94
Sep, 2025	721.80	168.73	150468.21
Oct, 2025	720.99	169.54	150298.68
Nov, 2025	720.18	170.35	150128.33
Dec, 2025	719.36	171.17	149957.16
Jan, 2026	718.54	171.99	149785.18
Feb, 2026	717.72	172.81	149612.37
Mar, 2026	716.89	173.64	149438.73
Apr, 2026	716.06	174.47	149264.26
May, 2026	715.22	175.31	149088.96
Jun, 2026	714.38	176.15	148912.81
Jul, 2026	713.54	176.99	148735.82
Aug, 2026	712.69	177.84	148557.98
Sep, 2026	711.84	178.69	148379.29
Oct, 2026	710.98	179.55	148199.75
Nov, 2026	710.12	180.41	148019.34
Dec, 2026	709.26	181.27	147838.07
Jan, 2027	708.39	182.14	147655.93
Feb, 2027	707.52	183.01	147472.92
Mar, 2027	706.64	183.89	147289.03
Apr, 2027	705.76	184.77	147104.26
May, 2027	704.87	185.66	146918.61
Jun, 2027	703.98	186.55	146732.06
Jul, 2027	703.09	187.44	146544.62
Aug, 2027	702.19	188.34	146356.28
Sep, 2027	701.29	189.24	146167.04
Oct, 2027	700.38	190.15	145976.90
Nov, 2027	699.47	191.06	145785.84
Dec, 2027	698.56	191.97	145593.87
Jan, 2028	697.64	192.89	145400.98
Feb, 2028	696.71	193.82	145207.16
Mar, 2028	695.78	194.75	145012.41
Apr, 2028	694.85	195.68	144816.73
May, 2028	693.91	196.62	144620.12
Jun, 2028	692.97	197.56	144422.56
Jul, 2028	692.02	198.51	144224.05
Aug, 2028	691.07	199.46	144024.60
Sep, 2028	690.12	200.41	143824.19
Oct, 2028	689.16	201.37	143622.81
Nov, 2028	688.19	202.34	143420.48
Dec, 2028	687.22	203.31	143217.17
Jan, 2029	686.25	204.28	143012.89
Feb, 2029	685.27	205.26	142807.63
Mar, 2029	684.29	206.24	142601.38
Apr, 2029	683.30	207.23	142394.15
May, 2029	682.31	208.22	142185.93
Jun, 2029	681.31	209.22	141976.71
Jul, 2029	680.31	210.22	141766.48
Aug, 2029	679.30	211.23	141555.25
Sep, 2029	678.29	212.24	141343.00
Oct, 2029	677.27	213.26	141129.74
Nov, 2029	676.25	214.28	140915.46
Dec, 2029	675.22	215.31	140700.15
Jan, 2030	674.19	216.34	140483.81
Feb, 2030	673.15	217.38	140266.43
Mar, 2030	672.11	218.42	140048.01
Apr, 2030	671.06	219.47	139828.54
May, 2030	670.01	220.52	139608.02
Jun, 2030	668.96	221.57	139386.45
Jul, 2030	667.89	222.64	139163.81
Aug, 2030	666.83	223.70	138940.11
Sep, 2030	665.75	224.78	138715.33
Oct, 2030	664.68	225.85	138489.48
Nov, 2030	663.60	226.93	138262.55
Dec, 2030	662.51	228.02	138034.52
Jan, 2031	661.42	229.11	137805.41
Feb, 2031	660.32	230.21	137575.20
Mar, 2031	659.21	231.32	137343.88
Apr, 2031	658.11	232.42	137111.46
May, 2031	656.99	233.54	136877.92
Jun, 2031	655.87	234.66	136643.26
Jul, 2031	654.75	235.78	136407.48
Aug, 2031	653.62	236.91	136170.57
Sep, 2031	652.48	238.05	135932.53
Oct, 2031	651.34	239.19	135693.34
Nov, 2031	650.20	240.33	135453.01
Dec, 2031	649.05	241.48	135211.52
Jan, 2032	647.89	242.64	134968.88
Feb, 2032	646.73	243.80	134725.08
Mar, 2032	645.56	244.97	134480.10
Apr, 2032	644.38	246.15	134233.96
May, 2032	643.20	247.33	133986.63
Jun, 2032	642.02	248.51	133738.12
Jul, 2032	640.83	249.70	133488.42
Aug, 2032	639.63	250.90	133237.52
Sep, 2032	638.43	252.10	132985.42
Oct, 2032	637.22	253.31	132732.11
Nov, 2032	636.01	254.52	132477.59
Dec, 2032	634.79	255.74	132221.85
Jan, 2033	633.56	256.97	131964.88
Feb, 2033	632.33	258.20	131706.69
Mar, 2033	631.09	259.44	131447.25
Apr, 2033	629.85	260.68	131186.57
May, 2033	628.60	261.93	130924.64
Jun, 2033	627.35	263.18	130661.46
Jul, 2033	626.09	264.44	130397.02
Aug, 2033	624.82	265.71	130131.31
Sep, 2033	623.55	266.98	129864.32
Oct, 2033	622.27	268.26	129596.06
Nov, 2033	620.98	269.55	129326.51
Dec, 2033	619.69	270.84	129055.67
Jan, 2034	618.39	272.14	128783.53
Feb, 2034	617.09	273.44	128510.09
Mar, 2034	615.78	274.75	128235.34
Apr, 2034	614.46	276.07	127959.27
May, 2034	613.14	277.39	127681.88
Jun, 2034	611.81	278.72	127403.15
Jul, 2034	610.47	280.06	127123.10
Aug, 2034	609.13	281.40	126841.70
Sep, 2034	607.78	282.75	126558.95
Oct, 2034	606.43	284.10	126274.85
Nov, 2034	605.07	285.46	125989.39
Dec, 2034	603.70	286.83	125702.56
Jan, 2035	602.32	288.21	125414.35
Feb, 2035	600.94	289.59	125124.77
Mar, 2035	599.56	290.97	124833.79
Apr, 2035	598.16	292.37	124541.42
May, 2035	596.76	293.77	124247.65
Jun, 2035	595.35	295.18	123952.48
Jul, 2035	593.94	296.59	123655.89
Aug, 2035	592.52	298.01	123357.87
Sep, 2035	591.09	299.44	123058.43
Oct, 2035	589.65	300.88	122757.56
Nov, 2035	588.21	302.32	122455.24
Dec, 2035	586.76	303.77	122151.48
Jan, 2036	585.31	305.22	121846.26
Feb, 2036	583.85	306.68	121539.57
Mar, 2036	582.38	308.15	121231.42
Apr, 2036	580.90	309.63	120921.79
May, 2036	579.42	311.11	120610.68
Jun, 2036	577.93	312.60	120298.07
Jul, 2036	576.43	314.10	119983.97
Aug, 2036	574.92	315.61	119668.37
Sep, 2036	573.41	317.12	119351.25
Oct, 2036	571.89	318.64	119032.61
Nov, 2036	570.36	320.17	118712.44
Dec, 2036	568.83	321.70	118390.74
Jan, 2037	567.29	323.24	118067.50
Feb, 2037	565.74	324.79	117742.71
Mar, 2037	564.18	326.35	117416.37
Apr, 2037	562.62	327.91	117088.46
May, 2037	561.05	329.48	116758.97
Jun, 2037	559.47	331.06	116427.91
Jul, 2037	557.88	332.65	116095.27
Aug, 2037	556.29	334.24	115761.03
Sep, 2037	554.69	335.84	115425.19
Oct, 2037	553.08	337.45	115087.74
Nov, 2037	551.46	339.07	114748.67
Dec, 2037	549.84	340.69	114407.98
Jan, 2038	548.20	342.33	114065.65
Feb, 2038	546.56	343.97	113721.68
Mar, 2038	544.92	345.61	113376.07
Apr, 2038	543.26	347.27	113028.80
May, 2038	541.60	348.93	112679.87
Jun, 2038	539.92	350.61	112329.26
Jul, 2038	538.24	352.29	111976.98
Aug, 2038	536.56	353.97	111623.00
Sep, 2038	534.86	355.67	111267.33
Oct, 2038	533.16	357.37	110909.96
Nov, 2038	531.44	359.09	110550.87
Dec, 2038	529.72	360.81	110190.07
Jan, 2039	527.99	362.54	109827.53
Feb, 2039	526.26	364.27	109463.26
Mar, 2039	524.51	366.02	109097.24
Apr, 2039	522.76	367.77	108729.47
May, 2039	521.00	369.53	108359.93
Jun, 2039	519.22	371.31	107988.63
Jul, 2039	517.45	373.08	107615.54
Aug, 2039	515.66	374.87	107240.67
Sep, 2039	513.86	376.67	106864.00
Oct, 2039	512.06	378.47	106485.53
Nov, 2039	510.24	380.29	106105.24
Dec, 2039	508.42	382.11	105723.13
Jan, 2040	506.59	383.94	105339.19
Feb, 2040	504.75	385.78	104953.41
Mar, 2040	502.90	387.63	104565.78
Apr, 2040	501.04	389.49	104176.30
May, 2040	499.18	391.35	103784.95
Jun, 2040	497.30	393.23	103391.72
Jul, 2040	495.42	395.11	102996.61
Aug, 2040	493.53	397.00	102599.60
Sep, 2040	491.62	398.91	102200.70
Oct, 2040	489.71	400.82	101799.88
Nov, 2040	487.79	402.74	101397.14
Dec, 2040	485.86	404.67	100992.47
Jan, 2041	483.92	406.61	100585.86
Feb, 2041	481.97	408.56	100177.31
Mar, 2041	480.02	410.51	99766.79
Apr, 2041	478.05	412.48	99354.31
May, 2041	476.07	414.46	98939.85
Jun, 2041	474.09	416.44	98523.41
Jul, 2041	472.09	418.44	98104.97
Aug, 2041	470.09	420.44	97684.53
Sep, 2041	468.07	422.46	97262.07
Oct, 2041	466.05	424.48	96837.59
Nov, 2041	464.01	426.52	96411.07
Dec, 2041	461.97	428.56	95982.51
Jan, 2042	459.92	430.61	95551.90
Feb, 2042	457.85	432.68	95119.22
Mar, 2042	455.78	434.75	94684.47
Apr, 2042	453.70	436.83	94247.64
May, 2042	451.60	438.93	93808.71
Jun, 2042	449.50	441.03	93367.68
Jul, 2042	447.39	443.14	92924.54
Aug, 2042	445.26	445.27	92479.27
Sep, 2042	443.13	447.40	92031.87
Oct, 2042	440.99	449.54	91582.33
Nov, 2042	438.83	451.70	91130.63
Dec, 2042	436.67	453.86	90676.76
Jan, 2043	434.49	456.04	90220.73
Feb, 2043	432.31	458.22	89762.51
Mar, 2043	430.11	460.42	89302.09
Apr, 2043	427.91	462.62	88839.46
May, 2043	425.69	464.84	88374.62
Jun, 2043	423.46	467.07	87907.55
Jul, 2043	421.22	469.31	87438.25
Aug, 2043	418.97	471.56	86966.69
Sep, 2043	416.72	473.81	86492.88
Oct, 2043	414.45	476.08	86016.79
Nov, 2043	412.16	478.37	85538.43
Dec, 2043	409.87	480.66	85057.77
Jan, 2044	407.57	482.96	84574.81
Feb, 2044	405.25	485.28	84089.53
Mar, 2044	402.93	487.60	83601.93
Apr, 2044	400.59	489.94	83111.99
May, 2044	398.24	492.29	82619.71
Jun, 2044	395.89	494.64	82125.06
Jul, 2044	393.52	497.01	81628.05
Aug, 2044	391.13	499.40	81128.65
Sep, 2044	388.74	501.79	80626.87
Oct, 2044	386.34	504.19	80122.67
Nov, 2044	383.92	506.61	79616.06
Dec, 2044	381.49	509.04	79107.03
Jan, 2045	379.05	511.48	78595.55
Feb, 2045	376.60	513.93	78081.63
Mar, 2045	374.14	516.39	77565.24
Apr, 2045	371.67	518.86	77046.37
May, 2045	369.18	521.35	76525.02
Jun, 2045	366.68	523.85	76001.18
Jul, 2045	364.17	526.36	75474.82
Aug, 2045	361.65	528.88	74945.94
Sep, 2045	359.12	531.41	74414.52
Oct, 2045	356.57	533.96	73880.56
Nov, 2045	354.01	536.52	73344.05
Dec, 2045	351.44	539.09	72804.96
Jan, 2046	348.86	541.67	72263.28
Feb, 2046	346.26	544.27	71719.01
Mar, 2046	343.65	546.88	71172.14
Apr, 2046	341.03	549.50	70622.64
May, 2046	338.40	552.13	70070.51
Jun, 2046	335.75	554.78	69515.74
Jul, 2046	333.10	557.43	68958.30
Aug, 2046	330.43	560.10	68398.20
Sep, 2046	327.74	562.79	67835.41
Oct, 2046	325.04	565.49	67269.92
Nov, 2046	322.34	568.19	66701.73
Dec, 2046	319.61	570.92	66130.81
Jan, 2047	316.88	573.65	65557.16
Feb, 2047	314.13	576.40	64980.76
Mar, 2047	311.37	579.16	64401.59
Apr, 2047	308.59	581.94	63819.65
May, 2047	305.80	584.73	63234.93
Jun, 2047	303.00	587.53	62647.40
Jul, 2047	300.19	590.34	62057.05
Aug, 2047	297.36	593.17	61463.88
Sep, 2047	294.51	596.02	60867.86
Oct, 2047	291.66	598.87	60268.99
Nov, 2047	288.79	601.74	59667.25
Dec, 2047	285.91	604.62	59062.63
Jan, 2048	283.01	607.52	58455.10
Feb, 2048	280.10	610.43	57844.67
Mar, 2048	277.17	613.36	57231.31
Apr, 2048	274.23	616.30	56615.02
May, 2048	271.28	619.25	55995.77
Jun, 2048	268.31	622.22	55373.55
Jul, 2048	265.33	625.20	54748.35
Aug, 2048	262.34	628.19	54120.16
Sep, 2048	259.33	631.20	53488.95
Oct, 2048	256.30	634.23	52854.72
Nov, 2048	253.26	637.27	52217.46
Dec, 2048	250.21	640.32	51577.14
Jan, 2049	247.14	643.39	50933.75
Feb, 2049	244.06	646.47	50287.27
Mar, 2049	240.96	649.57	49637.70
Apr, 2049	237.85	652.68	48985.02
May, 2049	234.72	655.81	48329.21
Jun, 2049	231.58	658.95	47670.26
Jul, 2049	228.42	662.11	47008.15
Aug, 2049	225.25	665.28	46342.87
Sep, 2049	222.06	668.47	45674.40
Oct, 2049	218.86	671.67	45002.72
Nov, 2049	215.64	674.89	44327.83
Dec, 2049	212.40	678.13	43649.70
Jan, 2050	209.15	681.38	42968.33
Feb, 2050	205.89	684.64	42283.69
Mar, 2050	202.61	687.92	41595.77
Apr, 2050	199.31	691.22	40904.55
May, 2050	196.00	694.53	40210.02
Jun, 2050	192.67	697.86	39512.16
Jul, 2050	189.33	701.20	38810.96
Aug, 2050	185.97	704.56	38106.40
Sep, 2050	182.59	707.94	37398.47
Oct, 2050	179.20	711.33	36687.14
Nov, 2050	175.79	714.74	35972.40
Dec, 2050	172.37	718.16	35254.24
Jan, 2051	168.93	721.60	34532.63
Feb, 2051	165.47	725.06	33807.57
Mar, 2051	161.99	728.54	33079.04
Apr, 2051	158.50	732.03	32347.01
May, 2051	155.00	735.53	31611.48
Jun, 2051	151.47	739.06	30872.42
Jul, 2051	147.93	742.60	30129.82
Aug, 2051	144.37	746.16	29383.66
Sep, 2051	140.80	749.73	28633.93
Oct, 2051	137.20	753.33	27880.60
Nov, 2051	133.59	756.94	27123.67
Dec, 2051	129.97	760.56	26363.10
Jan, 2052	126.32	764.21	25598.90
Feb, 2052	122.66	767.87	24831.03
Mar, 2052	118.98	771.55	24059.48
Apr, 2052	115.29	775.24	23284.24
May, 2052	111.57	778.96	22505.28
Jun, 2052	107.84	782.69	21722.58
Jul, 2052	104.09	786.44	20936.14
Aug, 2052	100.32	790.21	20145.93
Sep, 2052	96.53	794.00	19351.93
Oct, 2052	92.73	797.80	18554.13
Nov, 2052	88.91	801.62	17752.51
Dec, 2052	85.06	805.47	16947.04
Jan, 2053	81.20	809.33	16137.72
Feb, 2053	77.33	813.20	15324.51
Mar, 2053	73.43	817.10	14507.41
Apr, 2053	69.51	821.02	13686.40
May, 2053	65.58	824.95	12861.45
Jun, 2053	61.63	828.90	12032.54
Jul, 2053	57.66	832.87	11199.67
Aug, 2053	53.67	836.86	10362.81
Sep, 2053	49.66	840.87	9521.93
Oct, 2053	45.63	844.90	8677.03
Nov, 2053	41.58	848.95	7828.07
Dec, 2053	37.51	853.02	6975.05
Jan, 2054	33.42	857.11	6117.95
Feb, 2054	29.32	861.21	5256.73
Mar, 2054	25.19	865.34	4391.39
Apr, 2054	21.04	869.49	3521.90
May, 2054	16.88	873.65	2648.25
Jun, 2054	12.69	877.84	1770.41
Jul, 2054	8.48	882.05	888.36
Aug, 2054	4.26	886.27	2.09