Mortgage Parameters

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

Mortgage Summary

Property Total:	$194,000
Down Payment	$58,200
Mortgage Amount:	$135,800
Mortgage Payment:	$792.49 / month
Estimated Tax:	+ $107.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $900.27 / month
Total Interest Paid:	$149,497.20 over 30 years
Total Tax Paid:	$38,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	650.71	141.78	135658.22
Jan, 2025	650.03	142.46	135515.76
Feb, 2025	649.35	143.14	135372.61
Mar, 2025	648.66	143.83	135228.78
Apr, 2025	647.97	144.52	135084.27
May, 2025	647.28	145.21	134939.05
Jun, 2025	646.58	145.91	134793.15
Jul, 2025	645.88	146.61	134646.54
Aug, 2025	645.18	147.31	134499.23
Sep, 2025	644.48	148.01	134351.22
Oct, 2025	643.77	148.72	134202.49
Nov, 2025	643.05	149.44	134053.06
Dec, 2025	642.34	150.15	133902.91
Jan, 2026	641.62	150.87	133752.03
Feb, 2026	640.90	151.59	133600.44
Mar, 2026	640.17	152.32	133448.12
Apr, 2026	639.44	153.05	133295.07
May, 2026	638.71	153.78	133141.28
Jun, 2026	637.97	154.52	132986.76
Jul, 2026	637.23	155.26	132831.50
Aug, 2026	636.48	156.01	132675.49
Sep, 2026	635.74	156.75	132518.74
Oct, 2026	634.99	157.50	132361.24
Nov, 2026	634.23	158.26	132202.98
Dec, 2026	633.47	159.02	132043.96
Jan, 2027	632.71	159.78	131884.18
Feb, 2027	631.95	160.54	131723.63
Mar, 2027	631.18	161.31	131562.32
Apr, 2027	630.40	162.09	131400.23
May, 2027	629.63	162.86	131237.37
Jun, 2027	628.85	163.64	131073.72
Jul, 2027	628.06	164.43	130909.30
Aug, 2027	627.27	165.22	130744.08
Sep, 2027	626.48	166.01	130578.07
Oct, 2027	625.69	166.80	130411.27
Nov, 2027	624.89	167.60	130243.67
Dec, 2027	624.08	168.41	130075.26
Jan, 2028	623.28	169.21	129906.05
Feb, 2028	622.47	170.02	129736.02
Mar, 2028	621.65	170.84	129565.19
Apr, 2028	620.83	171.66	129393.53
May, 2028	620.01	172.48	129221.05
Jun, 2028	619.18	173.31	129047.74
Jul, 2028	618.35	174.14	128873.61
Aug, 2028	617.52	174.97	128698.64
Sep, 2028	616.68	175.81	128522.83
Oct, 2028	615.84	176.65	128346.18
Nov, 2028	614.99	177.50	128168.68
Dec, 2028	614.14	178.35	127990.33
Jan, 2029	613.29	179.20	127811.13
Feb, 2029	612.43	180.06	127631.07
Mar, 2029	611.57	180.92	127450.14
Apr, 2029	610.70	181.79	127268.35
May, 2029	609.83	182.66	127085.69
Jun, 2029	608.95	183.54	126902.15
Jul, 2029	608.07	184.42	126717.73
Aug, 2029	607.19	185.30	126532.43
Sep, 2029	606.30	186.19	126346.24
Oct, 2029	605.41	187.08	126159.16
Nov, 2029	604.51	187.98	125971.18
Dec, 2029	603.61	188.88	125782.31
Jan, 2030	602.71	189.78	125592.52
Feb, 2030	601.80	190.69	125401.83
Mar, 2030	600.88	191.61	125210.22
Apr, 2030	599.97	192.52	125017.70
May, 2030	599.04	193.45	124824.25
Jun, 2030	598.12	194.37	124629.88
Jul, 2030	597.18	195.31	124434.57
Aug, 2030	596.25	196.24	124238.33
Sep, 2030	595.31	197.18	124041.15
Oct, 2030	594.36	198.13	123843.03
Nov, 2030	593.41	199.08	123643.95
Dec, 2030	592.46	200.03	123443.92
Jan, 2031	591.50	200.99	123242.93
Feb, 2031	590.54	201.95	123040.98
Mar, 2031	589.57	202.92	122838.06
Apr, 2031	588.60	203.89	122634.17
May, 2031	587.62	204.87	122429.30
Jun, 2031	586.64	205.85	122223.45
Jul, 2031	585.65	206.84	122016.62
Aug, 2031	584.66	207.83	121808.79
Sep, 2031	583.67	208.82	121599.97
Oct, 2031	582.67	209.82	121390.15
Nov, 2031	581.66	210.83	121179.32
Dec, 2031	580.65	211.84	120967.48
Jan, 2032	579.64	212.85	120754.62
Feb, 2032	578.62	213.87	120540.75
Mar, 2032	577.59	214.90	120325.85
Apr, 2032	576.56	215.93	120109.92
May, 2032	575.53	216.96	119892.96
Jun, 2032	574.49	218.00	119674.96
Jul, 2032	573.44	219.05	119455.91
Aug, 2032	572.39	220.10	119235.81
Sep, 2032	571.34	221.15	119014.66
Oct, 2032	570.28	222.21	118792.45
Nov, 2032	569.21	223.28	118569.17
Dec, 2032	568.14	224.35	118344.83
Jan, 2033	567.07	225.42	118119.40
Feb, 2033	565.99	226.50	117892.90
Mar, 2033	564.90	227.59	117665.32
Apr, 2033	563.81	228.68	117436.64
May, 2033	562.72	229.77	117206.87
Jun, 2033	561.62	230.87	116975.99
Jul, 2033	560.51	231.98	116744.01
Aug, 2033	559.40	233.09	116510.92
Sep, 2033	558.28	234.21	116276.71
Oct, 2033	557.16	235.33	116041.38
Nov, 2033	556.03	236.46	115804.92
Dec, 2033	554.90	237.59	115567.33
Jan, 2034	553.76	238.73	115328.60
Feb, 2034	552.62	239.87	115088.73
Mar, 2034	551.47	241.02	114847.71
Apr, 2034	550.31	242.18	114605.53
May, 2034	549.15	243.34	114362.19
Jun, 2034	547.99	244.50	114117.68
Jul, 2034	546.81	245.68	113872.01
Aug, 2034	545.64	246.85	113625.16
Sep, 2034	544.45	248.04	113377.12
Oct, 2034	543.27	249.22	113127.89
Nov, 2034	542.07	250.42	112877.48
Dec, 2034	540.87	251.62	112625.86
Jan, 2035	539.67	252.82	112373.03
Feb, 2035	538.45	254.04	112119.00
Mar, 2035	537.24	255.25	111863.74
Apr, 2035	536.01	256.48	111607.27
May, 2035	534.78	257.71	111349.56
Jun, 2035	533.55	258.94	111090.62
Jul, 2035	532.31	260.18	110830.44
Aug, 2035	531.06	261.43	110569.01
Sep, 2035	529.81	262.68	110306.33
Oct, 2035	528.55	263.94	110042.39
Nov, 2035	527.29	265.20	109777.19
Dec, 2035	526.02	266.47	109510.72
Jan, 2036	524.74	267.75	109242.97
Feb, 2036	523.46	269.03	108973.93
Mar, 2036	522.17	270.32	108703.61
Apr, 2036	520.87	271.62	108431.99
May, 2036	519.57	272.92	108159.07
Jun, 2036	518.26	274.23	107884.84
Jul, 2036	516.95	275.54	107609.30
Aug, 2036	515.63	276.86	107332.44
Sep, 2036	514.30	278.19	107054.25
Oct, 2036	512.97	279.52	106774.73
Nov, 2036	511.63	280.86	106493.87
Dec, 2036	510.28	282.21	106211.66
Jan, 2037	508.93	283.56	105928.10
Feb, 2037	507.57	284.92	105643.18
Mar, 2037	506.21	286.28	105356.90
Apr, 2037	504.84	287.65	105069.24
May, 2037	503.46	289.03	104780.21
Jun, 2037	502.07	290.42	104489.79
Jul, 2037	500.68	291.81	104197.98
Aug, 2037	499.28	293.21	103904.78
Sep, 2037	497.88	294.61	103610.16
Oct, 2037	496.47	296.02	103314.14
Nov, 2037	495.05	297.44	103016.69
Dec, 2037	493.62	298.87	102717.83
Jan, 2038	492.19	300.30	102417.53
Feb, 2038	490.75	301.74	102115.79
Mar, 2038	489.30	303.19	101812.60
Apr, 2038	487.85	304.64	101507.96
May, 2038	486.39	306.10	101201.87
Jun, 2038	484.93	307.56	100894.30
Jul, 2038	483.45	309.04	100585.26
Aug, 2038	481.97	310.52	100274.74
Sep, 2038	480.48	312.01	99962.74
Oct, 2038	478.99	313.50	99649.24
Nov, 2038	477.49	315.00	99334.23
Dec, 2038	475.98	316.51	99017.72
Jan, 2039	474.46	318.03	98699.69
Feb, 2039	472.94	319.55	98380.13
Mar, 2039	471.40	321.09	98059.05
Apr, 2039	469.87	322.62	97736.43
May, 2039	468.32	324.17	97412.26
Jun, 2039	466.77	325.72	97086.53
Jul, 2039	465.21	327.28	96759.25
Aug, 2039	463.64	328.85	96430.40
Sep, 2039	462.06	330.43	96099.97
Oct, 2039	460.48	332.01	95767.96
Nov, 2039	458.89	333.60	95434.36
Dec, 2039	457.29	335.20	95099.16
Jan, 2040	455.68	336.81	94762.35
Feb, 2040	454.07	338.42	94423.93
Mar, 2040	452.45	340.04	94083.89
Apr, 2040	450.82	341.67	93742.22
May, 2040	449.18	343.31	93398.91
Jun, 2040	447.54	344.95	93053.95
Jul, 2040	445.88	346.61	92707.35
Aug, 2040	444.22	348.27	92359.08
Sep, 2040	442.55	349.94	92009.14
Oct, 2040	440.88	351.61	91657.53
Nov, 2040	439.19	353.30	91304.23
Dec, 2040	437.50	354.99	90949.24
Jan, 2041	435.80	356.69	90592.55
Feb, 2041	434.09	358.40	90234.15
Mar, 2041	432.37	360.12	89874.03
Apr, 2041	430.65	361.84	89512.19
May, 2041	428.91	363.58	89148.61
Jun, 2041	427.17	365.32	88783.29
Jul, 2041	425.42	367.07	88416.22
Aug, 2041	423.66	368.83	88047.39
Sep, 2041	421.89	370.60	87676.80
Oct, 2041	420.12	372.37	87304.42
Nov, 2041	418.33	374.16	86930.27
Dec, 2041	416.54	375.95	86554.32
Jan, 2042	414.74	377.75	86176.57
Feb, 2042	412.93	379.56	85797.01
Mar, 2042	411.11	381.38	85415.63
Apr, 2042	409.28	383.21	85032.42
May, 2042	407.45	385.04	84647.38
Jun, 2042	405.60	386.89	84260.49
Jul, 2042	403.75	388.74	83871.75
Aug, 2042	401.89	390.60	83481.14
Sep, 2042	400.01	392.48	83088.67
Oct, 2042	398.13	394.36	82694.31
Nov, 2042	396.24	396.25	82298.07
Dec, 2042	394.34	398.15	81899.92
Jan, 2043	392.44	400.05	81499.87
Feb, 2043	390.52	401.97	81097.90
Mar, 2043	388.59	403.90	80694.00
Apr, 2043	386.66	405.83	80288.17
May, 2043	384.71	407.78	79880.39
Jun, 2043	382.76	409.73	79470.66
Jul, 2043	380.80	411.69	79058.97
Aug, 2043	378.82	413.67	78645.31
Sep, 2043	376.84	415.65	78229.66
Oct, 2043	374.85	417.64	77812.02
Nov, 2043	372.85	419.64	77392.38
Dec, 2043	370.84	421.65	76970.73
Jan, 2044	368.82	423.67	76547.05
Feb, 2044	366.79	425.70	76121.35
Mar, 2044	364.75	427.74	75693.61
Apr, 2044	362.70	429.79	75263.82
May, 2044	360.64	431.85	74831.97
Jun, 2044	358.57	433.92	74398.05
Jul, 2044	356.49	436.00	73962.05
Aug, 2044	354.40	438.09	73523.96
Sep, 2044	352.30	440.19	73083.77
Oct, 2044	350.19	442.30	72641.48
Nov, 2044	348.07	444.42	72197.06
Dec, 2044	345.94	446.55	71750.51
Jan, 2045	343.80	448.69	71301.83
Feb, 2045	341.65	450.84	70850.99
Mar, 2045	339.49	453.00	70398.00
Apr, 2045	337.32	455.17	69942.83
May, 2045	335.14	457.35	69485.48
Jun, 2045	332.95	459.54	69025.94
Jul, 2045	330.75	461.74	68564.20
Aug, 2045	328.54	463.95	68100.25
Sep, 2045	326.31	466.18	67634.07
Oct, 2045	324.08	468.41	67165.66
Nov, 2045	321.84	470.65	66695.01
Dec, 2045	319.58	472.91	66222.10
Jan, 2046	317.31	475.18	65746.92
Feb, 2046	315.04	477.45	65269.47
Mar, 2046	312.75	479.74	64789.73
Apr, 2046	310.45	482.04	64307.69
May, 2046	308.14	484.35	63823.34
Jun, 2046	305.82	486.67	63336.67
Jul, 2046	303.49	489.00	62847.67
Aug, 2046	301.15	491.34	62356.33
Sep, 2046	298.79	493.70	61862.63
Oct, 2046	296.43	496.06	61366.56
Nov, 2046	294.05	498.44	60868.12
Dec, 2046	291.66	500.83	60367.29
Jan, 2047	289.26	503.23	59864.06
Feb, 2047	286.85	505.64	59358.42
Mar, 2047	284.43	508.06	58850.35
Apr, 2047	281.99	510.50	58339.86
May, 2047	279.55	512.94	57826.91
Jun, 2047	277.09	515.40	57311.51
Jul, 2047	274.62	517.87	56793.64
Aug, 2047	272.14	520.35	56273.28
Sep, 2047	269.64	522.85	55750.43
Oct, 2047	267.14	525.35	55225.08
Nov, 2047	264.62	527.87	54697.21
Dec, 2047	262.09	530.40	54166.81
Jan, 2048	259.55	532.94	53633.87
Feb, 2048	257.00	535.49	53098.38
Mar, 2048	254.43	538.06	52560.32
Apr, 2048	251.85	540.64	52019.68
May, 2048	249.26	543.23	51476.45
Jun, 2048	246.66	545.83	50930.62
Jul, 2048	244.04	548.45	50382.17
Aug, 2048	241.41	551.08	49831.10
Sep, 2048	238.77	553.72	49277.38
Oct, 2048	236.12	556.37	48721.01
Nov, 2048	233.45	559.04	48161.98
Dec, 2048	230.78	561.71	47600.26
Jan, 2049	228.08	564.41	47035.86
Feb, 2049	225.38	567.11	46468.75
Mar, 2049	222.66	569.83	45898.92
Apr, 2049	219.93	572.56	45326.36
May, 2049	217.19	575.30	44751.06
Jun, 2049	214.43	578.06	44173.00
Jul, 2049	211.66	580.83	43592.17
Aug, 2049	208.88	583.61	43008.56
Sep, 2049	206.08	586.41	42422.16
Oct, 2049	203.27	589.22	41832.94
Nov, 2049	200.45	592.04	41240.90
Dec, 2049	197.61	594.88	40646.02
Jan, 2050	194.76	597.73	40048.29
Feb, 2050	191.90	600.59	39447.70
Mar, 2050	189.02	603.47	38844.23
Apr, 2050	186.13	606.36	38237.87
May, 2050	183.22	609.27	37628.60
Jun, 2050	180.30	612.19	37016.42
Jul, 2050	177.37	615.12	36401.30
Aug, 2050	174.42	618.07	35783.23
Sep, 2050	171.46	621.03	35162.20
Oct, 2050	168.49	624.00	34538.20
Nov, 2050	165.50	626.99	33911.20
Dec, 2050	162.49	630.00	33281.20
Jan, 2051	159.47	633.02	32648.19
Feb, 2051	156.44	636.05	32012.14
Mar, 2051	153.39	639.10	31373.04
Apr, 2051	150.33	642.16	30730.88
May, 2051	147.25	645.24	30085.64
Jun, 2051	144.16	648.33	29437.31
Jul, 2051	141.05	651.44	28785.87
Aug, 2051	137.93	654.56	28131.31
Sep, 2051	134.80	657.69	27473.62
Oct, 2051	131.64	660.85	26812.78
Nov, 2051	128.48	664.01	26148.76
Dec, 2051	125.30	667.19	25481.57
Jan, 2052	122.10	670.39	24811.18
Feb, 2052	118.89	673.60	24137.58
Mar, 2052	115.66	676.83	23460.74
Apr, 2052	112.42	680.07	22780.67
May, 2052	109.16	683.33	22097.34
Jun, 2052	105.88	686.61	21410.73
Jul, 2052	102.59	689.90	20720.83
Aug, 2052	99.29	693.20	20027.63
Sep, 2052	95.97	696.52	19331.11
Oct, 2052	92.63	699.86	18631.25
Nov, 2052	89.27	703.22	17928.03
Dec, 2052	85.91	706.58	17221.45
Jan, 2053	82.52	709.97	16511.47
Feb, 2053	79.12	713.37	15798.10
Mar, 2053	75.70	716.79	15081.31
Apr, 2053	72.26	720.23	14361.09
May, 2053	68.81	723.68	13637.41
Jun, 2053	65.35	727.14	12910.27
Jul, 2053	61.86	730.63	12179.64
Aug, 2053	58.36	734.13	11445.51
Sep, 2053	54.84	737.65	10707.86
Oct, 2053	51.31	741.18	9966.68
Nov, 2053	47.76	744.73	9221.95
Dec, 2053	44.19	748.30	8473.65
Jan, 2054	40.60	751.89	7721.76
Feb, 2054	37.00	755.49	6966.27
Mar, 2054	33.38	759.11	6207.16
Apr, 2054	29.74	762.75	5444.41
May, 2054	26.09	766.40	4678.01
Jun, 2054	22.42	770.07	3907.93
Jul, 2054	18.73	773.76	3134.17
Aug, 2054	15.02	777.47	2356.70
Sep, 2054	11.29	781.20	1575.50
Oct, 2054	7.55	784.94	790.56
Nov, 2054	3.79	788.70	1.86