Mortgage Parameters

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

Mortgage Summary

Property Total:	$232,750
Down Payment	$69,825
Mortgage Amount:	$162,925
Mortgage Payment:	$950.79 / month
Estimated Tax:	+ $129.31 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,080.10 / month
Total Interest Paid:	$179,361.00 over 30 years
Total Tax Paid:	$46,550.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	780.68	170.11	162754.89
Dec, 2024	779.87	170.92	162583.97
Jan, 2025	779.05	171.74	162412.23
Feb, 2025	778.23	172.56	162239.66
Mar, 2025	777.40	173.39	162066.27
Apr, 2025	776.57	174.22	161892.05
May, 2025	775.73	175.06	161716.99
Jun, 2025	774.89	175.90	161541.10
Jul, 2025	774.05	176.74	161364.36
Aug, 2025	773.20	177.59	161186.77
Sep, 2025	772.35	178.44	161008.33
Oct, 2025	771.50	179.29	160829.04
Nov, 2025	770.64	180.15	160648.89
Dec, 2025	769.78	181.01	160467.88
Jan, 2026	768.91	181.88	160286.00
Feb, 2026	768.04	182.75	160103.24
Mar, 2026	767.16	183.63	159919.61
Apr, 2026	766.28	184.51	159735.11
May, 2026	765.40	185.39	159549.71
Jun, 2026	764.51	186.28	159363.43
Jul, 2026	763.62	187.17	159176.26
Aug, 2026	762.72	188.07	158988.19
Sep, 2026	761.82	188.97	158799.22
Oct, 2026	760.91	189.88	158609.34
Nov, 2026	760.00	190.79	158418.55
Dec, 2026	759.09	191.70	158226.85
Jan, 2027	758.17	192.62	158034.23
Feb, 2027	757.25	193.54	157840.69
Mar, 2027	756.32	194.47	157646.22
Apr, 2027	755.39	195.40	157450.82
May, 2027	754.45	196.34	157254.48
Jun, 2027	753.51	197.28	157057.20
Jul, 2027	752.57	198.22	156858.98
Aug, 2027	751.62	199.17	156659.80
Sep, 2027	750.66	200.13	156459.67
Oct, 2027	749.70	201.09	156258.59
Nov, 2027	748.74	202.05	156056.54
Dec, 2027	747.77	203.02	155853.52
Jan, 2028	746.80	203.99	155649.52
Feb, 2028	745.82	204.97	155444.55
Mar, 2028	744.84	205.95	155238.60
Apr, 2028	743.85	206.94	155031.67
May, 2028	742.86	207.93	154823.74
Jun, 2028	741.86	208.93	154614.81
Jul, 2028	740.86	209.93	154404.88
Aug, 2028	739.86	210.93	154193.95
Sep, 2028	738.85	211.94	153982.00
Oct, 2028	737.83	212.96	153769.04
Nov, 2028	736.81	213.98	153555.06
Dec, 2028	735.78	215.01	153340.06
Jan, 2029	734.75	216.04	153124.02
Feb, 2029	733.72	217.07	152906.95
Mar, 2029	732.68	218.11	152688.84
Apr, 2029	731.63	219.16	152469.69
May, 2029	730.58	220.21	152249.48
Jun, 2029	729.53	221.26	152028.22
Jul, 2029	728.47	222.32	151805.90
Aug, 2029	727.40	223.39	151582.51
Sep, 2029	726.33	224.46	151358.05
Oct, 2029	725.26	225.53	151132.52
Nov, 2029	724.18	226.61	150905.91
Dec, 2029	723.09	227.70	150678.21
Jan, 2030	722.00	228.79	150449.42
Feb, 2030	720.90	229.89	150219.53
Mar, 2030	719.80	230.99	149988.54
Apr, 2030	718.70	232.09	149756.45
May, 2030	717.58	233.21	149523.24
Jun, 2030	716.47	234.32	149288.92
Jul, 2030	715.34	235.45	149053.47
Aug, 2030	714.21	236.58	148816.89
Sep, 2030	713.08	237.71	148579.19
Oct, 2030	711.94	238.85	148340.34
Nov, 2030	710.80	239.99	148100.34
Dec, 2030	709.65	241.14	147859.20
Jan, 2031	708.49	242.30	147616.90
Feb, 2031	707.33	243.46	147373.45
Mar, 2031	706.16	244.63	147128.82
Apr, 2031	704.99	245.80	146883.02
May, 2031	703.81	246.98	146636.05
Jun, 2031	702.63	248.16	146387.89
Jul, 2031	701.44	249.35	146138.54
Aug, 2031	700.25	250.54	145888.00
Sep, 2031	699.05	251.74	145636.25
Oct, 2031	697.84	252.95	145383.30
Nov, 2031	696.63	254.16	145129.14
Dec, 2031	695.41	255.38	144873.76
Jan, 2032	694.19	256.60	144617.16
Feb, 2032	692.96	257.83	144359.33
Mar, 2032	691.72	259.07	144100.26
Apr, 2032	690.48	260.31	143839.95
May, 2032	689.23	261.56	143578.39
Jun, 2032	687.98	262.81	143315.58
Jul, 2032	686.72	264.07	143051.51
Aug, 2032	685.46	265.33	142786.18
Sep, 2032	684.18	266.61	142519.57
Oct, 2032	682.91	267.88	142251.69
Nov, 2032	681.62	269.17	141982.52
Dec, 2032	680.33	270.46	141712.06
Jan, 2033	679.04	271.75	141440.31
Feb, 2033	677.73	273.06	141167.25
Mar, 2033	676.43	274.36	140892.89
Apr, 2033	675.11	275.68	140617.21
May, 2033	673.79	277.00	140340.21
Jun, 2033	672.46	278.33	140061.89
Jul, 2033	671.13	279.66	139782.23
Aug, 2033	669.79	281.00	139501.23
Sep, 2033	668.44	282.35	139218.88
Oct, 2033	667.09	283.70	138935.18
Nov, 2033	665.73	285.06	138650.12
Dec, 2033	664.37	286.42	138363.70
Jan, 2034	662.99	287.80	138075.90
Feb, 2034	661.61	289.18	137786.72
Mar, 2034	660.23	290.56	137496.16
Apr, 2034	658.84	291.95	137204.21
May, 2034	657.44	293.35	136910.85
Jun, 2034	656.03	294.76	136616.10
Jul, 2034	654.62	296.17	136319.92
Aug, 2034	653.20	297.59	136022.33
Sep, 2034	651.77	299.02	135723.32
Oct, 2034	650.34	300.45	135422.87
Nov, 2034	648.90	301.89	135120.98
Dec, 2034	647.45	303.34	134817.64
Jan, 2035	646.00	304.79	134512.86
Feb, 2035	644.54	306.25	134206.61
Mar, 2035	643.07	307.72	133898.89
Apr, 2035	641.60	309.19	133589.70
May, 2035	640.12	310.67	133279.03
Jun, 2035	638.63	312.16	132966.86
Jul, 2035	637.13	313.66	132653.21
Aug, 2035	635.63	315.16	132338.05
Sep, 2035	634.12	316.67	132021.38
Oct, 2035	632.60	318.19	131703.19
Nov, 2035	631.08	319.71	131383.48
Dec, 2035	629.55	321.24	131062.23
Jan, 2036	628.01	322.78	130739.45
Feb, 2036	626.46	324.33	130415.12
Mar, 2036	624.91	325.88	130089.23
Apr, 2036	623.34	327.45	129761.79
May, 2036	621.78	329.01	129432.77
Jun, 2036	620.20	330.59	129102.18
Jul, 2036	618.61	332.18	128770.01
Aug, 2036	617.02	333.77	128436.24
Sep, 2036	615.42	335.37	128100.87
Oct, 2036	613.82	336.97	127763.90
Nov, 2036	612.20	338.59	127425.31
Dec, 2036	610.58	340.21	127085.10
Jan, 2037	608.95	341.84	126743.26
Feb, 2037	607.31	343.48	126399.78
Mar, 2037	605.67	345.12	126054.66
Apr, 2037	604.01	346.78	125707.88
May, 2037	602.35	348.44	125359.44
Jun, 2037	600.68	350.11	125009.33
Jul, 2037	599.00	351.79	124657.55
Aug, 2037	597.32	353.47	124304.07
Sep, 2037	595.62	355.17	123948.91
Oct, 2037	593.92	356.87	123592.04
Nov, 2037	592.21	358.58	123233.46
Dec, 2037	590.49	360.30	122873.16
Jan, 2038	588.77	362.02	122511.14
Feb, 2038	587.03	363.76	122147.38
Mar, 2038	585.29	365.50	121781.88
Apr, 2038	583.54	367.25	121414.63
May, 2038	581.78	369.01	121045.62
Jun, 2038	580.01	370.78	120674.84
Jul, 2038	578.23	372.56	120302.28
Aug, 2038	576.45	374.34	119927.94
Sep, 2038	574.65	376.14	119551.81
Oct, 2038	572.85	377.94	119173.87
Nov, 2038	571.04	379.75	118794.12
Dec, 2038	569.22	381.57	118412.55
Jan, 2039	567.39	383.40	118029.16
Feb, 2039	565.56	385.23	117643.92
Mar, 2039	563.71	387.08	117256.84
Apr, 2039	561.86	388.93	116867.91
May, 2039	559.99	390.80	116477.11
Jun, 2039	558.12	392.67	116084.44
Jul, 2039	556.24	394.55	115689.89
Aug, 2039	554.35	396.44	115293.45
Sep, 2039	552.45	398.34	114895.10
Oct, 2039	550.54	400.25	114494.85
Nov, 2039	548.62	402.17	114092.68
Dec, 2039	546.69	404.10	113688.59
Jan, 2040	544.76	406.03	113282.56
Feb, 2040	542.81	407.98	112874.58
Mar, 2040	540.86	409.93	112464.64
Apr, 2040	538.89	411.90	112052.75
May, 2040	536.92	413.87	111638.88
Jun, 2040	534.94	415.85	111223.02
Jul, 2040	532.94	417.85	110805.18
Aug, 2040	530.94	419.85	110385.33
Sep, 2040	528.93	421.86	109963.47
Oct, 2040	526.91	423.88	109539.59
Nov, 2040	524.88	425.91	109113.67
Dec, 2040	522.84	427.95	108685.72
Jan, 2041	520.79	430.00	108255.72
Feb, 2041	518.73	432.06	107823.65
Mar, 2041	516.65	434.14	107389.52
Apr, 2041	514.57	436.22	106953.30
May, 2041	512.48	438.31	106515.00
Jun, 2041	510.38	440.41	106074.59
Jul, 2041	508.27	442.52	105632.07
Aug, 2041	506.15	444.64	105187.44
Sep, 2041	504.02	446.77	104740.67
Oct, 2041	501.88	448.91	104291.76
Nov, 2041	499.73	451.06	103840.70
Dec, 2041	497.57	453.22	103387.48
Jan, 2042	495.40	455.39	102932.09
Feb, 2042	493.22	457.57	102474.52
Mar, 2042	491.02	459.77	102014.75
Apr, 2042	488.82	461.97	101552.78
May, 2042	486.61	464.18	101088.60
Jun, 2042	484.38	466.41	100622.19
Jul, 2042	482.15	468.64	100153.55
Aug, 2042	479.90	470.89	99682.66
Sep, 2042	477.65	473.14	99209.52
Oct, 2042	475.38	475.41	98734.11
Nov, 2042	473.10	477.69	98256.42
Dec, 2042	470.81	479.98	97776.44
Jan, 2043	468.51	482.28	97294.16
Feb, 2043	466.20	484.59	96809.58
Mar, 2043	463.88	486.91	96322.66
Apr, 2043	461.55	489.24	95833.42
May, 2043	459.20	491.59	95341.83
Jun, 2043	456.85	493.94	94847.89
Jul, 2043	454.48	496.31	94351.58
Aug, 2043	452.10	498.69	93852.89
Sep, 2043	449.71	501.08	93351.81
Oct, 2043	447.31	503.48	92848.33
Nov, 2043	444.90	505.89	92342.44
Dec, 2043	442.47	508.32	91834.12
Jan, 2044	440.04	510.75	91323.37
Feb, 2044	437.59	513.20	90810.17
Mar, 2044	435.13	515.66	90294.52
Apr, 2044	432.66	518.13	89776.39
May, 2044	430.18	520.61	89255.78
Jun, 2044	427.68	523.11	88732.67
Jul, 2044	425.18	525.61	88207.06
Aug, 2044	422.66	528.13	87678.93
Sep, 2044	420.13	530.66	87148.26
Oct, 2044	417.59	533.20	86615.06
Nov, 2044	415.03	535.76	86079.30
Dec, 2044	412.46	538.33	85540.97
Jan, 2045	409.88	540.91	85000.07
Feb, 2045	407.29	543.50	84456.57
Mar, 2045	404.69	546.10	83910.47
Apr, 2045	402.07	548.72	83361.75
May, 2045	399.44	551.35	82810.40
Jun, 2045	396.80	553.99	82256.41
Jul, 2045	394.15	556.64	81699.76
Aug, 2045	391.48	559.31	81140.45
Sep, 2045	388.80	561.99	80578.46
Oct, 2045	386.11	564.68	80013.78
Nov, 2045	383.40	567.39	79446.39
Dec, 2045	380.68	570.11	78876.28
Jan, 2046	377.95	572.84	78303.43
Feb, 2046	375.20	575.59	77727.85
Mar, 2046	372.45	578.34	77149.50
Apr, 2046	369.67	581.12	76568.39
May, 2046	366.89	583.90	75984.49
Jun, 2046	364.09	586.70	75397.79
Jul, 2046	361.28	589.51	74808.28
Aug, 2046	358.46	592.33	74215.95
Sep, 2046	355.62	595.17	73620.78
Oct, 2046	352.77	598.02	73022.75
Nov, 2046	349.90	600.89	72421.86
Dec, 2046	347.02	603.77	71818.10
Jan, 2047	344.13	606.66	71211.43
Feb, 2047	341.22	609.57	70601.87
Mar, 2047	338.30	612.49	69989.38
Apr, 2047	335.37	615.42	69373.95
May, 2047	332.42	618.37	68755.58
Jun, 2047	329.45	621.34	68134.24
Jul, 2047	326.48	624.31	67509.93
Aug, 2047	323.49	627.30	66882.62
Sep, 2047	320.48	630.31	66252.31
Oct, 2047	317.46	633.33	65618.98
Nov, 2047	314.42	636.37	64982.62
Dec, 2047	311.38	639.41	64343.20
Jan, 2048	308.31	642.48	63700.72
Feb, 2048	305.23	645.56	63055.17
Mar, 2048	302.14	648.65	62406.52
Apr, 2048	299.03	651.76	61754.76
May, 2048	295.91	654.88	61099.87
Jun, 2048	292.77	658.02	60441.85
Jul, 2048	289.62	661.17	59780.68
Aug, 2048	286.45	664.34	59116.34
Sep, 2048	283.27	667.52	58448.82
Oct, 2048	280.07	670.72	57778.09
Nov, 2048	276.85	673.94	57104.16
Dec, 2048	273.62	677.17	56426.99
Jan, 2049	270.38	680.41	55746.58
Feb, 2049	267.12	683.67	55062.91
Mar, 2049	263.84	686.95	54375.96
Apr, 2049	260.55	690.24	53685.72
May, 2049	257.24	693.55	52992.18
Jun, 2049	253.92	696.87	52295.31
Jul, 2049	250.58	700.21	51595.10
Aug, 2049	247.23	703.56	50891.54
Sep, 2049	243.86	706.93	50184.60
Oct, 2049	240.47	710.32	49474.28
Nov, 2049	237.06	713.73	48760.56
Dec, 2049	233.64	717.15	48043.41
Jan, 2050	230.21	720.58	47322.83
Feb, 2050	226.76	724.03	46598.79
Mar, 2050	223.29	727.50	45871.29
Apr, 2050	219.80	730.99	45140.30
May, 2050	216.30	734.49	44405.81
Jun, 2050	212.78	738.01	43667.79
Jul, 2050	209.24	741.55	42926.25
Aug, 2050	205.69	745.10	42181.14
Sep, 2050	202.12	748.67	41432.47
Oct, 2050	198.53	752.26	40680.21
Nov, 2050	194.93	755.86	39924.35
Dec, 2050	191.30	759.49	39164.86
Jan, 2051	187.66	763.13	38401.74
Feb, 2051	184.01	766.78	37634.96
Mar, 2051	180.33	770.46	36864.50
Apr, 2051	176.64	774.15	36090.35
May, 2051	172.93	777.86	35312.49
Jun, 2051	169.21	781.58	34530.91
Jul, 2051	165.46	785.33	33745.58
Aug, 2051	161.70	789.09	32956.49
Sep, 2051	157.92	792.87	32163.62
Oct, 2051	154.12	796.67	31366.94
Nov, 2051	150.30	800.49	30566.45
Dec, 2051	146.46	804.33	29762.13
Jan, 2052	142.61	808.18	28953.95
Feb, 2052	138.74	812.05	28141.89
Mar, 2052	134.85	815.94	27325.95
Apr, 2052	130.94	819.85	26506.10
May, 2052	127.01	823.78	25682.32
Jun, 2052	123.06	827.73	24854.59
Jul, 2052	119.09	831.70	24022.89
Aug, 2052	115.11	835.68	23187.21
Sep, 2052	111.11	839.68	22347.53
Oct, 2052	107.08	843.71	21503.82
Nov, 2052	103.04	847.75	20656.07
Dec, 2052	98.98	851.81	19804.26
Jan, 2053	94.90	855.89	18948.36
Feb, 2053	90.79	860.00	18088.37
Mar, 2053	86.67	864.12	17224.25
Apr, 2053	82.53	868.26	16355.99
May, 2053	78.37	872.42	15483.57
Jun, 2053	74.19	876.60	14606.98
Jul, 2053	69.99	880.80	13726.18
Aug, 2053	65.77	885.02	12841.16
Sep, 2053	61.53	889.26	11951.90
Oct, 2053	57.27	893.52	11058.38
Nov, 2053	52.99	897.80	10160.58
Dec, 2053	48.69	902.10	9258.47
Jan, 2054	44.36	906.43	8352.05
Feb, 2054	40.02	910.77	7441.28
Mar, 2054	35.66	915.13	6526.14
Apr, 2054	31.27	919.52	5606.62
May, 2054	26.87	923.92	4682.70
Jun, 2054	22.44	928.35	3754.35
Jul, 2054	17.99	932.80	2821.55
Aug, 2054	13.52	937.27	1884.28
Sep, 2054	9.03	941.76	942.52
Oct, 2054	4.52	946.27	0