Mortgage Parameters

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

Mortgage Summary

Property Total:	$265,000
Down Payment	$79,500
Mortgage Amount:	$185,500
Mortgage Payment:	$1,082.53 / month
Estimated Tax:	+ $147.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,229.75 / month
Total Interest Paid:	$204,210.00 over 30 years
Total Tax Paid:	$53,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	888.85	193.68	185306.32
Jan, 2025	887.93	194.60	185111.72
Feb, 2025	886.99	195.54	184916.18
Mar, 2025	886.06	196.47	184719.71
Apr, 2025	885.12	197.41	184522.30
May, 2025	884.17	198.36	184323.94
Jun, 2025	883.22	199.31	184124.62
Jul, 2025	882.26	200.27	183924.36
Aug, 2025	881.30	201.23	183723.13
Sep, 2025	880.34	202.19	183520.94
Oct, 2025	879.37	203.16	183317.78
Nov, 2025	878.40	204.13	183113.65
Dec, 2025	877.42	205.11	182908.54
Jan, 2026	876.44	206.09	182702.45
Feb, 2026	875.45	207.08	182495.37
Mar, 2026	874.46	208.07	182287.29
Apr, 2026	873.46	209.07	182078.22
May, 2026	872.46	210.07	181868.15
Jun, 2026	871.45	211.08	181657.07
Jul, 2026	870.44	212.09	181444.98
Aug, 2026	869.42	213.11	181231.88
Sep, 2026	868.40	214.13	181017.75
Oct, 2026	867.38	215.15	180802.60
Nov, 2026	866.35	216.18	180586.41
Dec, 2026	865.31	217.22	180369.19
Jan, 2027	864.27	218.26	180150.93
Feb, 2027	863.22	219.31	179931.62
Mar, 2027	862.17	220.36	179711.27
Apr, 2027	861.12	221.41	179489.85
May, 2027	860.06	222.47	179267.38
Jun, 2027	858.99	223.54	179043.84
Jul, 2027	857.92	224.61	178819.23
Aug, 2027	856.84	225.69	178593.54
Sep, 2027	855.76	226.77	178366.77
Oct, 2027	854.67	227.86	178138.91
Nov, 2027	853.58	228.95	177909.97
Dec, 2027	852.49	230.04	177679.92
Jan, 2028	851.38	231.15	177448.77
Feb, 2028	850.28	232.25	177216.52
Mar, 2028	849.16	233.37	176983.15
Apr, 2028	848.04	234.49	176748.67
May, 2028	846.92	235.61	176513.06
Jun, 2028	845.79	236.74	176276.32
Jul, 2028	844.66	237.87	176038.45
Aug, 2028	843.52	239.01	175799.43
Sep, 2028	842.37	240.16	175559.28
Oct, 2028	841.22	241.31	175317.97
Nov, 2028	840.07	242.46	175075.50
Dec, 2028	838.90	243.63	174831.88
Jan, 2029	837.74	244.79	174587.08
Feb, 2029	836.56	245.97	174341.12
Mar, 2029	835.38	247.15	174093.97
Apr, 2029	834.20	248.33	173845.64
May, 2029	833.01	249.52	173596.12
Jun, 2029	831.81	250.72	173345.41
Jul, 2029	830.61	251.92	173093.49
Aug, 2029	829.41	253.12	172840.37
Sep, 2029	828.19	254.34	172586.03
Oct, 2029	826.97	255.56	172330.47
Nov, 2029	825.75	256.78	172073.69
Dec, 2029	824.52	258.01	171815.68
Jan, 2030	823.28	259.25	171556.44
Feb, 2030	822.04	260.49	171295.95
Mar, 2030	820.79	261.74	171034.21
Apr, 2030	819.54	262.99	170771.22
May, 2030	818.28	264.25	170506.97
Jun, 2030	817.01	265.52	170241.45
Jul, 2030	815.74	266.79	169974.66
Aug, 2030	814.46	268.07	169706.59
Sep, 2030	813.18	269.35	169437.24
Oct, 2030	811.89	270.64	169166.60
Nov, 2030	810.59	271.94	168894.66
Dec, 2030	809.29	273.24	168621.41
Jan, 2031	807.98	274.55	168346.86
Feb, 2031	806.66	275.87	168070.99
Mar, 2031	805.34	277.19	167793.80
Apr, 2031	804.01	278.52	167515.29
May, 2031	802.68	279.85	167235.43
Jun, 2031	801.34	281.19	166954.24
Jul, 2031	799.99	282.54	166671.70
Aug, 2031	798.64	283.89	166387.80
Sep, 2031	797.27	285.26	166102.55
Oct, 2031	795.91	286.62	165815.93
Nov, 2031	794.53	288.00	165527.93
Dec, 2031	793.15	289.38	165238.56
Jan, 2032	791.77	290.76	164947.80
Feb, 2032	790.37	292.16	164655.64
Mar, 2032	788.97	293.56	164362.08
Apr, 2032	787.57	294.96	164067.12
May, 2032	786.15	296.38	163770.75
Jun, 2032	784.73	297.80	163472.95
Jul, 2032	783.31	299.22	163173.73
Aug, 2032	781.87	300.66	162873.08
Sep, 2032	780.43	302.10	162570.98
Oct, 2032	778.99	303.54	162267.43
Nov, 2032	777.53	305.00	161962.44
Dec, 2032	776.07	306.46	161655.98
Jan, 2033	774.60	307.93	161348.05
Feb, 2033	773.13	309.40	161038.64
Mar, 2033	771.64	310.89	160727.76
Apr, 2033	770.15	312.38	160415.38
May, 2033	768.66	313.87	160101.51
Jun, 2033	767.15	315.38	159786.13
Jul, 2033	765.64	316.89	159469.24
Aug, 2033	764.12	318.41	159150.84
Sep, 2033	762.60	319.93	158830.90
Oct, 2033	761.06	321.47	158509.44
Nov, 2033	759.52	323.01	158186.43
Dec, 2033	757.98	324.55	157861.88
Jan, 2034	756.42	326.11	157535.77
Feb, 2034	754.86	327.67	157208.10
Mar, 2034	753.29	329.24	156878.86
Apr, 2034	751.71	330.82	156548.04
May, 2034	750.13	332.40	156215.64
Jun, 2034	748.53	334.00	155881.64
Jul, 2034	746.93	335.60	155546.04
Aug, 2034	745.32	337.21	155208.84
Sep, 2034	743.71	338.82	154870.02
Oct, 2034	742.09	340.44	154529.57
Nov, 2034	740.45	342.08	154187.50
Dec, 2034	738.82	343.71	153843.78
Jan, 2035	737.17	345.36	153498.42
Feb, 2035	735.51	347.02	153151.40
Mar, 2035	733.85	348.68	152802.72
Apr, 2035	732.18	350.35	152452.37
May, 2035	730.50	352.03	152100.34
Jun, 2035	728.81	353.72	151746.63
Jul, 2035	727.12	355.41	151391.22
Aug, 2035	725.42	357.11	151034.10
Sep, 2035	723.71	358.82	150675.28
Oct, 2035	721.99	360.54	150314.73
Nov, 2035	720.26	362.27	149952.46
Dec, 2035	718.52	364.01	149588.45
Jan, 2036	716.78	365.75	149222.70
Feb, 2036	715.03	367.50	148855.20
Mar, 2036	713.26	369.27	148485.93
Apr, 2036	711.50	371.03	148114.90
May, 2036	709.72	372.81	147742.08
Jun, 2036	707.93	374.60	147367.49
Jul, 2036	706.14	376.39	146991.09
Aug, 2036	704.33	378.20	146612.89
Sep, 2036	702.52	380.01	146232.88
Oct, 2036	700.70	381.83	145851.05
Nov, 2036	698.87	383.66	145467.39
Dec, 2036	697.03	385.50	145081.89
Jan, 2037	695.18	387.35	144694.55
Feb, 2037	693.33	389.20	144305.35
Mar, 2037	691.46	391.07	143914.28
Apr, 2037	689.59	392.94	143521.34
May, 2037	687.71	394.82	143126.51
Jun, 2037	685.81	396.72	142729.80
Jul, 2037	683.91	398.62	142331.18
Aug, 2037	682.00	400.53	141930.66
Sep, 2037	680.08	402.45	141528.21
Oct, 2037	678.16	404.37	141123.84
Nov, 2037	676.22	406.31	140717.53
Dec, 2037	674.27	408.26	140309.27
Jan, 2038	672.32	410.21	139899.05
Feb, 2038	670.35	412.18	139486.87
Mar, 2038	668.37	414.16	139072.72
Apr, 2038	666.39	416.14	138656.58
May, 2038	664.40	418.13	138238.44
Jun, 2038	662.39	420.14	137818.30
Jul, 2038	660.38	422.15	137396.15
Aug, 2038	658.36	424.17	136971.98
Sep, 2038	656.32	426.21	136545.77
Oct, 2038	654.28	428.25	136117.53
Nov, 2038	652.23	430.30	135687.23
Dec, 2038	650.17	432.36	135254.86
Jan, 2039	648.10	434.43	134820.43
Feb, 2039	646.01	436.52	134383.92
Mar, 2039	643.92	438.61	133945.31
Apr, 2039	641.82	440.71	133504.60
May, 2039	639.71	442.82	133061.78
Jun, 2039	637.59	444.94	132616.84
Jul, 2039	635.46	447.07	132169.76
Aug, 2039	633.31	449.22	131720.55
Sep, 2039	631.16	451.37	131269.18
Oct, 2039	629.00	453.53	130815.64
Nov, 2039	626.82	455.71	130359.94
Dec, 2039	624.64	457.89	129902.05
Jan, 2040	622.45	460.08	129441.97
Feb, 2040	620.24	462.29	128979.68
Mar, 2040	618.03	464.50	128515.18
Apr, 2040	615.80	466.73	128048.45
May, 2040	613.57	468.96	127579.49
Jun, 2040	611.32	471.21	127108.27
Jul, 2040	609.06	473.47	126634.81
Aug, 2040	606.79	475.74	126159.07
Sep, 2040	604.51	478.02	125681.05
Oct, 2040	602.22	480.31	125200.74
Nov, 2040	599.92	482.61	124718.13
Dec, 2040	597.61	484.92	124233.21
Jan, 2041	595.28	487.25	123745.96
Feb, 2041	592.95	489.58	123256.38
Mar, 2041	590.60	491.93	122764.46
Apr, 2041	588.25	494.28	122270.17
May, 2041	585.88	496.65	121773.52
Jun, 2041	583.50	499.03	121274.49
Jul, 2041	581.11	501.42	120773.07
Aug, 2041	578.70	503.83	120269.24
Sep, 2041	576.29	506.24	119763.00
Oct, 2041	573.86	508.67	119254.33
Nov, 2041	571.43	511.10	118743.23
Dec, 2041	568.98	513.55	118229.68
Jan, 2042	566.52	516.01	117713.67
Feb, 2042	564.04	518.49	117195.18
Mar, 2042	561.56	520.97	116674.21
Apr, 2042	559.06	523.47	116150.74
May, 2042	556.56	525.97	115624.77
Jun, 2042	554.04	528.49	115096.28
Jul, 2042	551.50	531.03	114565.25
Aug, 2042	548.96	533.57	114031.68
Sep, 2042	546.40	536.13	113495.55
Oct, 2042	543.83	538.70	112956.85
Nov, 2042	541.25	541.28	112415.57
Dec, 2042	538.66	543.87	111871.70
Jan, 2043	536.05	546.48	111325.22
Feb, 2043	533.43	549.10	110776.13
Mar, 2043	530.80	551.73	110224.40
Apr, 2043	528.16	554.37	109670.03
May, 2043	525.50	557.03	109113.00
Jun, 2043	522.83	559.70	108553.30
Jul, 2043	520.15	562.38	107990.92
Aug, 2043	517.46	565.07	107425.85
Sep, 2043	514.75	567.78	106858.07
Oct, 2043	512.03	570.50	106287.57
Nov, 2043	509.29	573.24	105714.33
Dec, 2043	506.55	575.98	105138.35
Jan, 2044	503.79	578.74	104559.61
Feb, 2044	501.01	581.52	103978.09
Mar, 2044	498.23	584.30	103393.79
Apr, 2044	495.43	587.10	102806.69
May, 2044	492.62	589.91	102216.78
Jun, 2044	489.79	592.74	101624.03
Jul, 2044	486.95	595.58	101028.45
Aug, 2044	484.09	598.44	100430.02
Sep, 2044	481.23	601.30	99828.71
Oct, 2044	478.35	604.18	99224.53
Nov, 2044	475.45	607.08	98617.45
Dec, 2044	472.54	609.99	98007.46
Jan, 2045	469.62	612.91	97394.55
Feb, 2045	466.68	615.85	96778.70
Mar, 2045	463.73	618.80	96159.91
Apr, 2045	460.77	621.76	95538.14
May, 2045	457.79	624.74	94913.40
Jun, 2045	454.79	627.74	94285.66
Jul, 2045	451.79	630.74	93654.92
Aug, 2045	448.76	633.77	93021.15
Sep, 2045	445.73	636.80	92384.35
Oct, 2045	442.67	639.86	91744.49
Nov, 2045	439.61	642.92	91101.57
Dec, 2045	436.53	646.00	90455.57
Jan, 2046	433.43	649.10	89806.47
Feb, 2046	430.32	652.21	89154.27
Mar, 2046	427.20	655.33	88498.93
Apr, 2046	424.06	658.47	87840.46
May, 2046	420.90	661.63	87178.83
Jun, 2046	417.73	664.80	86514.03
Jul, 2046	414.55	667.98	85846.05
Aug, 2046	411.35	671.18	85174.87
Sep, 2046	408.13	674.40	84500.47
Oct, 2046	404.90	677.63	83822.83
Nov, 2046	401.65	680.88	83141.96
Dec, 2046	398.39	684.14	82457.81
Jan, 2047	395.11	687.42	81770.39
Feb, 2047	391.82	690.71	81079.68
Mar, 2047	388.51	694.02	80385.66
Apr, 2047	385.18	697.35	79688.31
May, 2047	381.84	700.69	78987.62
Jun, 2047	378.48	704.05	78283.57
Jul, 2047	375.11	707.42	77576.15
Aug, 2047	371.72	710.81	76865.34
Sep, 2047	368.31	714.22	76151.12
Oct, 2047	364.89	717.64	75433.48
Nov, 2047	361.45	721.08	74712.40
Dec, 2047	358.00	724.53	73987.87
Jan, 2048	354.53	728.00	73259.87
Feb, 2048	351.04	731.49	72528.37
Mar, 2048	347.53	735.00	71793.38
Apr, 2048	344.01	738.52	71054.86
May, 2048	340.47	742.06	70312.80
Jun, 2048	336.92	745.61	69567.18
Jul, 2048	333.34	749.19	68817.99
Aug, 2048	329.75	752.78	68065.22
Sep, 2048	326.15	756.38	67308.83
Oct, 2048	322.52	760.01	66548.82
Nov, 2048	318.88	763.65	65785.17
Dec, 2048	315.22	767.31	65017.87
Jan, 2049	311.54	770.99	64246.88
Feb, 2049	307.85	774.68	63472.20
Mar, 2049	304.14	778.39	62693.81
Apr, 2049	300.41	782.12	61911.68
May, 2049	296.66	785.87	61125.81
Jun, 2049	292.89	789.64	60336.18
Jul, 2049	289.11	793.42	59542.76
Aug, 2049	285.31	797.22	58745.54
Sep, 2049	281.49	801.04	57944.50
Oct, 2049	277.65	804.88	57139.62
Nov, 2049	273.79	808.74	56330.88
Dec, 2049	269.92	812.61	55518.27
Jan, 2050	266.03	816.50	54701.77
Feb, 2050	262.11	820.42	53881.35
Mar, 2050	258.18	824.35	53057.00
Apr, 2050	254.23	828.30	52228.70
May, 2050	250.26	832.27	51396.43
Jun, 2050	246.27	836.26	50560.18
Jul, 2050	242.27	840.26	49719.92
Aug, 2050	238.24	844.29	48875.63
Sep, 2050	234.20	848.33	48027.29
Oct, 2050	230.13	852.40	47174.89
Nov, 2050	226.05	856.48	46318.41
Dec, 2050	221.94	860.59	45457.82
Jan, 2051	217.82	864.71	44593.11
Feb, 2051	213.68	868.85	43724.26
Mar, 2051	209.51	873.02	42851.24
Apr, 2051	205.33	877.20	41974.04
May, 2051	201.13	881.40	41092.63
Jun, 2051	196.90	885.63	40207.01
Jul, 2051	192.66	889.87	39317.13
Aug, 2051	188.39	894.14	38423.00
Sep, 2051	184.11	898.42	37524.58
Oct, 2051	179.81	902.72	36621.85
Nov, 2051	175.48	907.05	35714.80
Dec, 2051	171.13	911.40	34803.41
Jan, 2052	166.77	915.76	33887.64
Feb, 2052	162.38	920.15	32967.49
Mar, 2052	157.97	924.56	32042.93
Apr, 2052	153.54	928.99	31113.94
May, 2052	149.09	933.44	30180.50
Jun, 2052	144.61	937.92	29242.58
Jul, 2052	140.12	942.41	28300.17
Aug, 2052	135.60	946.93	27353.25
Sep, 2052	131.07	951.46	26401.79
Oct, 2052	126.51	956.02	25445.77
Nov, 2052	121.93	960.60	24485.16
Dec, 2052	117.32	965.21	23519.96
Jan, 2053	112.70	969.83	22550.13
Feb, 2053	108.05	974.48	21575.65
Mar, 2053	103.38	979.15	20596.50
Apr, 2053	98.69	983.84	19612.66
May, 2053	93.98	988.55	18624.11
Jun, 2053	89.24	993.29	17630.82
Jul, 2053	84.48	998.05	16632.77
Aug, 2053	79.70	1002.83	15629.94
Sep, 2053	74.89	1007.64	14622.31
Oct, 2053	70.07	1012.46	13609.84
Nov, 2053	65.21	1017.32	12592.52
Dec, 2053	60.34	1022.19	11570.33
Jan, 2054	55.44	1027.09	10543.25
Feb, 2054	50.52	1032.01	9511.24
Mar, 2054	45.57	1036.96	8474.28
Apr, 2054	40.61	1041.92	7432.36
May, 2054	35.61	1046.92	6385.44
Jun, 2054	30.60	1051.93	5333.51
Jul, 2054	25.56	1056.97	4276.53
Aug, 2054	20.49	1062.04	3214.49
Sep, 2054	15.40	1067.13	2147.37
Oct, 2054	10.29	1072.24	1075.13
Nov, 2054	5.15	1077.38	0