Mortgage Parameters

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

Mortgage Summary

Property Total:	$198,000
Down Payment	$59,400
Mortgage Amount:	$138,600
Mortgage Payment:	$808.83 / month
Estimated Tax:	+ $110.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $918.83 / month
Total Interest Paid:	$152,578.80 over 30 years
Total Tax Paid:	$39,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	664.13	144.70	138455.30
Jan, 2025	663.43	145.40	138309.90
Feb, 2025	662.73	146.10	138163.80
Mar, 2025	662.03	146.80	138017.01
Apr, 2025	661.33	147.50	137869.51
May, 2025	660.62	148.21	137721.30
Jun, 2025	659.91	148.92	137572.39
Jul, 2025	659.20	149.63	137422.76
Aug, 2025	658.48	150.35	137272.41
Sep, 2025	657.76	151.07	137121.35
Oct, 2025	657.04	151.79	136969.56
Nov, 2025	656.31	152.52	136817.04
Dec, 2025	655.58	153.25	136663.79
Jan, 2026	654.85	153.98	136509.81
Feb, 2026	654.11	154.72	136355.09
Mar, 2026	653.37	155.46	136199.62
Apr, 2026	652.62	156.21	136043.42
May, 2026	651.87	156.96	135886.46
Jun, 2026	651.12	157.71	135728.76
Jul, 2026	650.37	158.46	135570.29
Aug, 2026	649.61	159.22	135411.07
Sep, 2026	648.84	159.99	135251.08
Oct, 2026	648.08	160.75	135090.33
Nov, 2026	647.31	161.52	134928.81
Dec, 2026	646.53	162.30	134766.51
Jan, 2027	645.76	163.07	134603.44
Feb, 2027	644.97	163.86	134439.59
Mar, 2027	644.19	164.64	134274.95
Apr, 2027	643.40	165.43	134109.52
May, 2027	642.61	166.22	133943.29
Jun, 2027	641.81	167.02	133776.28
Jul, 2027	641.01	167.82	133608.46
Aug, 2027	640.21	168.62	133439.83
Sep, 2027	639.40	169.43	133270.40
Oct, 2027	638.59	170.24	133100.16
Nov, 2027	637.77	171.06	132929.10
Dec, 2027	636.95	171.88	132757.22
Jan, 2028	636.13	172.70	132584.52
Feb, 2028	635.30	173.53	132410.99
Mar, 2028	634.47	174.36	132236.63
Apr, 2028	633.63	175.20	132061.44
May, 2028	632.79	176.04	131885.40
Jun, 2028	631.95	176.88	131708.52
Jul, 2028	631.10	177.73	131530.80
Aug, 2028	630.25	178.58	131352.22
Sep, 2028	629.40	179.43	131172.78
Oct, 2028	628.54	180.29	130992.49
Nov, 2028	627.67	181.16	130811.33
Dec, 2028	626.80	182.03	130629.31
Jan, 2029	625.93	182.90	130446.41
Feb, 2029	625.06	183.77	130262.63
Mar, 2029	624.18	184.65	130077.98
Apr, 2029	623.29	185.54	129892.44
May, 2029	622.40	186.43	129706.01
Jun, 2029	621.51	187.32	129518.69
Jul, 2029	620.61	188.22	129330.47
Aug, 2029	619.71	189.12	129141.35
Sep, 2029	618.80	190.03	128951.32
Oct, 2029	617.89	190.94	128760.38
Nov, 2029	616.98	191.85	128568.53
Dec, 2029	616.06	192.77	128375.76
Jan, 2030	615.13	193.70	128182.06
Feb, 2030	614.21	194.62	127987.44
Mar, 2030	613.27	195.56	127791.88
Apr, 2030	612.34	196.49	127595.38
May, 2030	611.39	197.44	127397.95
Jun, 2030	610.45	198.38	127199.57
Jul, 2030	609.50	199.33	127000.24
Aug, 2030	608.54	200.29	126799.95
Sep, 2030	607.58	201.25	126598.70
Oct, 2030	606.62	202.21	126396.49
Nov, 2030	605.65	203.18	126193.31
Dec, 2030	604.68	204.15	125989.16
Jan, 2031	603.70	205.13	125784.02
Feb, 2031	602.72	206.11	125577.91
Mar, 2031	601.73	207.10	125370.81
Apr, 2031	600.74	208.09	125162.71
May, 2031	599.74	209.09	124953.62
Jun, 2031	598.74	210.09	124743.53
Jul, 2031	597.73	211.10	124532.43
Aug, 2031	596.72	212.11	124320.31
Sep, 2031	595.70	213.13	124107.18
Oct, 2031	594.68	214.15	123893.04
Nov, 2031	593.65	215.18	123677.86
Dec, 2031	592.62	216.21	123461.65
Jan, 2032	591.59	217.24	123244.41
Feb, 2032	590.55	218.28	123026.13
Mar, 2032	589.50	219.33	122806.80
Apr, 2032	588.45	220.38	122586.41
May, 2032	587.39	221.44	122364.98
Jun, 2032	586.33	222.50	122142.48
Jul, 2032	585.27	223.56	121918.92
Aug, 2032	584.19	224.64	121694.28
Sep, 2032	583.12	225.71	121468.57
Oct, 2032	582.04	226.79	121241.78
Nov, 2032	580.95	227.88	121013.90
Dec, 2032	579.86	228.97	120784.92
Jan, 2033	578.76	230.07	120554.86
Feb, 2033	577.66	231.17	120323.68
Mar, 2033	576.55	232.28	120091.41
Apr, 2033	575.44	233.39	119858.01
May, 2033	574.32	234.51	119623.50
Jun, 2033	573.20	235.63	119387.87
Jul, 2033	572.07	236.76	119151.11
Aug, 2033	570.93	237.90	118913.21
Sep, 2033	569.79	239.04	118674.17
Oct, 2033	568.65	240.18	118433.99
Nov, 2033	567.50	241.33	118192.65
Dec, 2033	566.34	242.49	117950.16
Jan, 2034	565.18	243.65	117706.51
Feb, 2034	564.01	244.82	117461.69
Mar, 2034	562.84	245.99	117215.70
Apr, 2034	561.66	247.17	116968.53
May, 2034	560.47	248.36	116720.17
Jun, 2034	559.28	249.55	116470.63
Jul, 2034	558.09	250.74	116219.88
Aug, 2034	556.89	251.94	115967.94
Sep, 2034	555.68	253.15	115714.79
Oct, 2034	554.47	254.36	115460.43
Nov, 2034	553.25	255.58	115204.85
Dec, 2034	552.02	256.81	114948.04
Jan, 2035	550.79	258.04	114690.00
Feb, 2035	549.56	259.27	114430.73
Mar, 2035	548.31	260.52	114170.21
Apr, 2035	547.07	261.76	113908.45
May, 2035	545.81	263.02	113645.43
Jun, 2035	544.55	264.28	113381.15
Jul, 2035	543.28	265.55	113115.60
Aug, 2035	542.01	266.82	112848.79
Sep, 2035	540.73	268.10	112580.69
Oct, 2035	539.45	269.38	112311.31
Nov, 2035	538.16	270.67	112040.64
Dec, 2035	536.86	271.97	111768.67
Jan, 2036	535.56	273.27	111495.40
Feb, 2036	534.25	274.58	111220.82
Mar, 2036	532.93	275.90	110944.92
Apr, 2036	531.61	277.22	110667.70
May, 2036	530.28	278.55	110389.15
Jun, 2036	528.95	279.88	110109.27
Jul, 2036	527.61	281.22	109828.05
Aug, 2036	526.26	282.57	109545.48
Sep, 2036	524.91	283.92	109261.55
Oct, 2036	523.54	285.29	108976.27
Nov, 2036	522.18	286.65	108689.62
Dec, 2036	520.80	288.03	108401.59
Jan, 2037	519.42	289.41	108112.19
Feb, 2037	518.04	290.79	107821.39
Mar, 2037	516.64	292.19	107529.21
Apr, 2037	515.24	293.59	107235.62
May, 2037	513.84	294.99	106940.63
Jun, 2037	512.42	296.41	106644.22
Jul, 2037	511.00	297.83	106346.40
Aug, 2037	509.58	299.25	106047.14
Sep, 2037	508.14	300.69	105746.45
Oct, 2037	506.70	302.13	105444.33
Nov, 2037	505.25	303.58	105140.75
Dec, 2037	503.80	305.03	104835.72
Jan, 2038	502.34	306.49	104529.23
Feb, 2038	500.87	307.96	104221.27
Mar, 2038	499.39	309.44	103911.83
Apr, 2038	497.91	310.92	103600.91
May, 2038	496.42	312.41	103288.50
Jun, 2038	494.92	313.91	102974.60
Jul, 2038	493.42	315.41	102659.19
Aug, 2038	491.91	316.92	102342.27
Sep, 2038	490.39	318.44	102023.83
Oct, 2038	488.86	319.97	101703.86
Nov, 2038	487.33	321.50	101382.36
Dec, 2038	485.79	323.04	101059.32
Jan, 2039	484.24	324.59	100734.73
Feb, 2039	482.69	326.14	100408.59
Mar, 2039	481.12	327.71	100080.89
Apr, 2039	479.55	329.28	99751.61
May, 2039	477.98	330.85	99420.76
Jun, 2039	476.39	332.44	99088.32
Jul, 2039	474.80	334.03	98754.29
Aug, 2039	473.20	335.63	98418.65
Sep, 2039	471.59	337.24	98081.41
Oct, 2039	469.97	338.86	97742.56
Nov, 2039	468.35	340.48	97402.08
Dec, 2039	466.72	342.11	97059.96
Jan, 2040	465.08	343.75	96716.21
Feb, 2040	463.43	345.40	96370.81
Mar, 2040	461.78	347.05	96023.76
Apr, 2040	460.11	348.72	95675.05
May, 2040	458.44	350.39	95324.66
Jun, 2040	456.76	352.07	94972.59
Jul, 2040	455.08	353.75	94618.84
Aug, 2040	453.38	355.45	94263.39
Sep, 2040	451.68	357.15	93906.24
Oct, 2040	449.97	358.86	93547.38
Nov, 2040	448.25	360.58	93186.79
Dec, 2040	446.52	362.31	92824.48
Jan, 2041	444.78	364.05	92460.44
Feb, 2041	443.04	365.79	92094.65
Mar, 2041	441.29	367.54	91727.11
Apr, 2041	439.53	369.30	91357.80
May, 2041	437.76	371.07	90986.73
Jun, 2041	435.98	372.85	90613.88
Jul, 2041	434.19	374.64	90239.24
Aug, 2041	432.40	376.43	89862.80
Sep, 2041	430.59	378.24	89484.57
Oct, 2041	428.78	380.05	89104.52
Nov, 2041	426.96	381.87	88722.65
Dec, 2041	425.13	383.70	88338.94
Jan, 2042	423.29	385.54	87953.41
Feb, 2042	421.44	387.39	87566.02
Mar, 2042	419.59	389.24	87176.78
Apr, 2042	417.72	391.11	86785.67
May, 2042	415.85	392.98	86392.69
Jun, 2042	413.96	394.87	85997.82
Jul, 2042	412.07	396.76	85601.06
Aug, 2042	410.17	398.66	85202.41
Sep, 2042	408.26	400.57	84801.84
Oct, 2042	406.34	402.49	84399.35
Nov, 2042	404.41	404.42	83994.93
Dec, 2042	402.48	406.35	83588.58
Jan, 2043	400.53	408.30	83180.28
Feb, 2043	398.57	410.26	82770.02
Mar, 2043	396.61	412.22	82357.80
Apr, 2043	394.63	414.20	81943.60
May, 2043	392.65	416.18	81527.41
Jun, 2043	390.65	418.18	81109.24
Jul, 2043	388.65	420.18	80689.05
Aug, 2043	386.64	422.19	80266.86
Sep, 2043	384.61	424.22	79842.64
Oct, 2043	382.58	426.25	79416.39
Nov, 2043	380.54	428.29	78988.10
Dec, 2043	378.48	430.35	78557.75
Jan, 2044	376.42	432.41	78125.34
Feb, 2044	374.35	434.48	77690.86
Mar, 2044	372.27	436.56	77254.30
Apr, 2044	370.18	438.65	76815.65
May, 2044	368.07	440.76	76374.90
Jun, 2044	365.96	442.87	75932.03
Jul, 2044	363.84	444.99	75487.04
Aug, 2044	361.71	447.12	75039.92
Sep, 2044	359.57	449.26	74590.65
Oct, 2044	357.41	451.42	74139.24
Nov, 2044	355.25	453.58	73685.66
Dec, 2044	353.08	455.75	73229.91
Jan, 2045	350.89	457.94	72771.97
Feb, 2045	348.70	460.13	72311.84
Mar, 2045	346.49	462.34	71849.50
Apr, 2045	344.28	464.55	71384.95
May, 2045	342.05	466.78	70918.17
Jun, 2045	339.82	469.01	70449.16
Jul, 2045	337.57	471.26	69977.90
Aug, 2045	335.31	473.52	69504.38
Sep, 2045	333.04	475.79	69028.59
Oct, 2045	330.76	478.07	68550.52
Nov, 2045	328.47	480.36	68070.16
Dec, 2045	326.17	482.66	67587.50
Jan, 2046	323.86	484.97	67102.53
Feb, 2046	321.53	487.30	66615.23
Mar, 2046	319.20	489.63	66125.60
Apr, 2046	316.85	491.98	65633.62
May, 2046	314.49	494.34	65139.29
Jun, 2046	312.13	496.70	64642.58
Jul, 2046	309.75	499.08	64143.50
Aug, 2046	307.35	501.48	63642.02
Sep, 2046	304.95	503.88	63138.15
Oct, 2046	302.54	506.29	62631.85
Nov, 2046	300.11	508.72	62123.13
Dec, 2046	297.67	511.16	61611.98
Jan, 2047	295.22	513.61	61098.37
Feb, 2047	292.76	516.07	60582.30
Mar, 2047	290.29	518.54	60063.76
Apr, 2047	287.81	521.02	59542.74
May, 2047	285.31	523.52	59019.22
Jun, 2047	282.80	526.03	58493.19
Jul, 2047	280.28	528.55	57964.64
Aug, 2047	277.75	531.08	57433.56
Sep, 2047	275.20	533.63	56899.93
Oct, 2047	272.65	536.18	56363.74
Nov, 2047	270.08	538.75	55824.99
Dec, 2047	267.49	541.34	55283.65
Jan, 2048	264.90	543.93	54739.73
Feb, 2048	262.29	546.54	54193.19
Mar, 2048	259.68	549.15	53644.04
Apr, 2048	257.04	551.79	53092.25
May, 2048	254.40	554.43	52537.82
Jun, 2048	251.74	557.09	51980.73
Jul, 2048	249.07	559.76	51420.98
Aug, 2048	246.39	562.44	50858.54
Sep, 2048	243.70	565.13	50293.41
Oct, 2048	240.99	567.84	49725.57
Nov, 2048	238.27	570.56	49155.01
Dec, 2048	235.53	573.30	48581.71
Jan, 2049	232.79	576.04	48005.67
Feb, 2049	230.03	578.80	47426.86
Mar, 2049	227.25	581.58	46845.29
Apr, 2049	224.47	584.36	46260.93
May, 2049	221.67	587.16	45673.76
Jun, 2049	218.85	589.98	45083.79
Jul, 2049	216.03	592.80	44490.98
Aug, 2049	213.19	595.64	43895.34
Sep, 2049	210.33	598.50	43296.84
Oct, 2049	207.46	601.37	42695.47
Nov, 2049	204.58	604.25	42091.23
Dec, 2049	201.69	607.14	41484.08
Jan, 2050	198.78	610.05	40874.03
Feb, 2050	195.85	612.98	40261.06
Mar, 2050	192.92	615.91	39645.14
Apr, 2050	189.97	618.86	39026.28
May, 2050	187.00	621.83	38404.45
Jun, 2050	184.02	624.81	37779.64
Jul, 2050	181.03	627.80	37151.84
Aug, 2050	178.02	630.81	36521.03
Sep, 2050	175.00	633.83	35887.20
Oct, 2050	171.96	636.87	35250.33
Nov, 2050	168.91	639.92	34610.40
Dec, 2050	165.84	642.99	33967.41
Jan, 2051	162.76	646.07	33321.34
Feb, 2051	159.66	649.17	32672.18
Mar, 2051	156.55	652.28	32019.90
Apr, 2051	153.43	655.40	31364.50
May, 2051	150.29	658.54	30705.96
Jun, 2051	147.13	661.70	30044.26
Jul, 2051	143.96	664.87	29379.40
Aug, 2051	140.78	668.05	28711.34
Sep, 2051	137.58	671.25	28040.09
Oct, 2051	134.36	674.47	27365.62
Nov, 2051	131.13	677.70	26687.91
Dec, 2051	127.88	680.95	26006.96
Jan, 2052	124.62	684.21	25322.75
Feb, 2052	121.34	687.49	24635.26
Mar, 2052	118.04	690.79	23944.47
Apr, 2052	114.73	694.10	23250.38
May, 2052	111.41	697.42	22552.95
Jun, 2052	108.07	700.76	21852.19
Jul, 2052	104.71	704.12	21148.07
Aug, 2052	101.33	707.50	20440.57
Sep, 2052	97.94	710.89	19729.69
Oct, 2052	94.54	714.29	19015.39
Nov, 2052	91.12	717.71	18297.68
Dec, 2052	87.68	721.15	17576.53
Jan, 2053	84.22	724.61	16851.92
Feb, 2053	80.75	728.08	16123.84
Mar, 2053	77.26	731.57	15392.27
Apr, 2053	73.75	735.08	14657.19
May, 2053	70.23	738.60	13918.59
Jun, 2053	66.69	742.14	13176.46
Jul, 2053	63.14	745.69	12430.76
Aug, 2053	59.56	749.27	11681.50
Sep, 2053	55.97	752.86	10928.64
Oct, 2053	52.37	756.46	10172.18
Nov, 2053	48.74	760.09	9412.09
Dec, 2053	45.10	763.73	8648.36
Jan, 2054	41.44	767.39	7880.97
Feb, 2054	37.76	771.07	7109.90
Mar, 2054	34.07	774.76	6335.14
Apr, 2054	30.36	778.47	5556.67
May, 2054	26.63	782.20	4774.46
Jun, 2054	22.88	785.95	3988.51
Jul, 2054	19.11	789.72	3198.79
Aug, 2054	15.33	793.50	2405.29
Sep, 2054	11.53	797.30	1607.98
Oct, 2054	7.70	801.13	806.86
Nov, 2054	3.87	804.96	1.90