Mortgage Parameters

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

Mortgage Summary

Property Total:	$249,900
Down Payment	$74,970
Mortgage Amount:	$174,930
Mortgage Payment:	$1,020.84 / month
Estimated Tax:	+ $138.83 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,159.67 / month
Total Interest Paid:	$192,571.20 over 30 years
Total Tax Paid:	$49,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	838.21	182.63	174747.37
Jan, 2025	837.33	183.51	174563.86
Feb, 2025	836.45	184.39	174379.47
Mar, 2025	835.57	185.27	174194.20
Apr, 2025	834.68	186.16	174008.04
May, 2025	833.79	187.05	173820.99
Jun, 2025	832.89	187.95	173633.04
Jul, 2025	831.99	188.85	173444.19
Aug, 2025	831.09	189.75	173254.44
Sep, 2025	830.18	190.66	173063.77
Oct, 2025	829.26	191.58	172872.20
Nov, 2025	828.35	192.49	172679.70
Dec, 2025	827.42	193.42	172486.29
Jan, 2026	826.50	194.34	172291.94
Feb, 2026	825.57	195.27	172096.67
Mar, 2026	824.63	196.21	171900.46
Apr, 2026	823.69	197.15	171703.31
May, 2026	822.75	198.09	171505.22
Jun, 2026	821.80	199.04	171306.17
Jul, 2026	820.84	200.00	171106.17
Aug, 2026	819.88	200.96	170905.22
Sep, 2026	818.92	201.92	170703.30
Oct, 2026	817.95	202.89	170500.41
Nov, 2026	816.98	203.86	170296.55
Dec, 2026	816.00	204.84	170091.72
Jan, 2027	815.02	205.82	169885.90
Feb, 2027	814.04	206.80	169679.10
Mar, 2027	813.05	207.79	169471.30
Apr, 2027	812.05	208.79	169262.51
May, 2027	811.05	209.79	169052.72
Jun, 2027	810.04	210.80	168841.93
Jul, 2027	809.03	211.81	168630.12
Aug, 2027	808.02	212.82	168417.30
Sep, 2027	807.00	213.84	168203.46
Oct, 2027	805.97	214.87	167988.59
Nov, 2027	804.95	215.89	167772.70
Dec, 2027	803.91	216.93	167555.77
Jan, 2028	802.87	217.97	167337.80
Feb, 2028	801.83	219.01	167118.79
Mar, 2028	800.78	220.06	166898.73
Apr, 2028	799.72	221.12	166677.61
May, 2028	798.66	222.18	166455.43
Jun, 2028	797.60	223.24	166232.19
Jul, 2028	796.53	224.31	166007.88
Aug, 2028	795.45	225.39	165782.49
Sep, 2028	794.37	226.47	165556.03
Oct, 2028	793.29	227.55	165328.48
Nov, 2028	792.20	228.64	165099.84
Dec, 2028	791.10	229.74	164870.10
Jan, 2029	790.00	230.84	164639.26
Feb, 2029	788.90	231.94	164407.32
Mar, 2029	787.79	233.05	164174.26
Apr, 2029	786.67	234.17	163940.09
May, 2029	785.55	235.29	163704.80
Jun, 2029	784.42	236.42	163468.38
Jul, 2029	783.29	237.55	163230.82
Aug, 2029	782.15	238.69	162992.13
Sep, 2029	781.00	239.84	162752.30
Oct, 2029	779.85	240.99	162511.31
Nov, 2029	778.70	242.14	162269.17
Dec, 2029	777.54	243.30	162025.87
Jan, 2030	776.37	244.47	161781.40
Feb, 2030	775.20	245.64	161535.77
Mar, 2030	774.03	246.81	161288.95
Apr, 2030	772.84	248.00	161040.96
May, 2030	771.65	249.19	160791.77
Jun, 2030	770.46	250.38	160541.39
Jul, 2030	769.26	251.58	160289.81
Aug, 2030	768.06	252.78	160037.03
Sep, 2030	766.84	254.00	159783.03
Oct, 2030	765.63	255.21	159527.82
Nov, 2030	764.40	256.44	159271.38
Dec, 2030	763.18	257.66	159013.72
Jan, 2031	761.94	258.90	158754.82
Feb, 2031	760.70	260.14	158494.68
Mar, 2031	759.45	261.39	158233.29
Apr, 2031	758.20	262.64	157970.65
May, 2031	756.94	263.90	157706.76
Jun, 2031	755.68	265.16	157441.59
Jul, 2031	754.41	266.43	157175.16
Aug, 2031	753.13	267.71	156907.45
Sep, 2031	751.85	268.99	156638.46
Oct, 2031	750.56	270.28	156368.18
Nov, 2031	749.26	271.58	156096.60
Dec, 2031	747.96	272.88	155823.73
Jan, 2032	746.66	274.18	155549.54
Feb, 2032	745.34	275.50	155274.04
Mar, 2032	744.02	276.82	154997.23
Apr, 2032	742.70	278.14	154719.08
May, 2032	741.36	279.48	154439.60
Jun, 2032	740.02	280.82	154158.79
Jul, 2032	738.68	282.16	153876.62
Aug, 2032	737.33	283.51	153593.11
Sep, 2032	735.97	284.87	153308.24
Oct, 2032	734.60	286.24	153022.00
Nov, 2032	733.23	287.61	152734.39
Dec, 2032	731.85	288.99	152445.40
Jan, 2033	730.47	290.37	152155.03
Feb, 2033	729.08	291.76	151863.26
Mar, 2033	727.68	293.16	151570.10
Apr, 2033	726.27	294.57	151275.54
May, 2033	724.86	295.98	150979.56
Jun, 2033	723.44	297.40	150682.16
Jul, 2033	722.02	298.82	150383.34
Aug, 2033	720.59	300.25	150083.09
Sep, 2033	719.15	301.69	149781.40
Oct, 2033	717.70	303.14	149478.26
Nov, 2033	716.25	304.59	149173.67
Dec, 2033	714.79	306.05	148867.62
Jan, 2034	713.32	307.52	148560.10
Feb, 2034	711.85	308.99	148251.11
Mar, 2034	710.37	310.47	147940.64
Apr, 2034	708.88	311.96	147628.68
May, 2034	707.39	313.45	147315.23
Jun, 2034	705.89	314.95	147000.28
Jul, 2034	704.38	316.46	146683.81
Aug, 2034	702.86	317.98	146365.83
Sep, 2034	701.34	319.50	146046.33
Oct, 2034	699.81	321.03	145725.30
Nov, 2034	698.27	322.57	145402.72
Dec, 2034	696.72	324.12	145078.60
Jan, 2035	695.17	325.67	144752.93
Feb, 2035	693.61	327.23	144425.70
Mar, 2035	692.04	328.80	144096.90
Apr, 2035	690.46	330.38	143766.52
May, 2035	688.88	331.96	143434.57
Jun, 2035	687.29	333.55	143101.02
Jul, 2035	685.69	335.15	142765.87
Aug, 2035	684.09	336.75	142429.11
Sep, 2035	682.47	338.37	142090.75
Oct, 2035	680.85	339.99	141750.76
Nov, 2035	679.22	341.62	141409.14
Dec, 2035	677.59	343.25	141065.89
Jan, 2036	675.94	344.90	140720.99
Feb, 2036	674.29	346.55	140374.44
Mar, 2036	672.63	348.21	140026.22
Apr, 2036	670.96	349.88	139676.34
May, 2036	669.28	351.56	139324.78
Jun, 2036	667.60	353.24	138971.54
Jul, 2036	665.91	354.93	138616.61
Aug, 2036	664.20	356.64	138259.97
Sep, 2036	662.50	358.34	137901.63
Oct, 2036	660.78	360.06	137541.57
Nov, 2036	659.05	361.79	137179.78
Dec, 2036	657.32	363.52	136816.26
Jan, 2037	655.58	365.26	136451.00
Feb, 2037	653.83	367.01	136083.99
Mar, 2037	652.07	368.77	135715.21
Apr, 2037	650.30	370.54	135344.68
May, 2037	648.53	372.31	134972.36
Jun, 2037	646.74	374.10	134598.27
Jul, 2037	644.95	375.89	134222.38
Aug, 2037	643.15	377.69	133844.69
Sep, 2037	641.34	379.50	133465.18
Oct, 2037	639.52	381.32	133083.86
Nov, 2037	637.69	383.15	132700.72
Dec, 2037	635.86	384.98	132315.74
Jan, 2038	634.01	386.83	131928.91
Feb, 2038	632.16	388.68	131540.23
Mar, 2038	630.30	390.54	131149.69
Apr, 2038	628.43	392.41	130757.27
May, 2038	626.55	394.29	130362.98
Jun, 2038	624.66	396.18	129966.79
Jul, 2038	622.76	398.08	129568.71
Aug, 2038	620.85	399.99	129168.72
Sep, 2038	618.93	401.91	128766.81
Oct, 2038	617.01	403.83	128362.98
Nov, 2038	615.07	405.77	127957.21
Dec, 2038	613.13	407.71	127549.50
Jan, 2039	611.17	409.67	127139.84
Feb, 2039	609.21	411.63	126728.21
Mar, 2039	607.24	413.60	126314.61
Apr, 2039	605.26	415.58	125899.02
May, 2039	603.27	417.57	125481.45
Jun, 2039	601.27	419.57	125061.88
Jul, 2039	599.25	421.59	124640.29
Aug, 2039	597.23	423.61	124216.69
Sep, 2039	595.20	425.64	123791.05
Oct, 2039	593.17	427.67	123363.38
Nov, 2039	591.12	429.72	122933.65
Dec, 2039	589.06	431.78	122501.87
Jan, 2040	586.99	433.85	122068.02
Feb, 2040	584.91	435.93	121632.09
Mar, 2040	582.82	438.02	121194.07
Apr, 2040	580.72	440.12	120753.95
May, 2040	578.61	442.23	120311.72
Jun, 2040	576.49	444.35	119867.38
Jul, 2040	574.36	446.48	119420.90
Aug, 2040	572.23	448.61	118972.28
Sep, 2040	570.08	450.76	118521.52
Oct, 2040	567.92	452.92	118068.60
Nov, 2040	565.75	455.09	117613.50
Dec, 2040	563.56	457.28	117156.23
Jan, 2041	561.37	459.47	116696.76
Feb, 2041	559.17	461.67	116235.09
Mar, 2041	556.96	463.88	115771.21
Apr, 2041	554.74	466.10	115305.11
May, 2041	552.50	468.34	114836.77
Jun, 2041	550.26	470.58	114366.19
Jul, 2041	548.00	472.84	113893.36
Aug, 2041	545.74	475.10	113418.26
Sep, 2041	543.46	477.38	112940.88
Oct, 2041	541.18	479.66	112461.21
Nov, 2041	538.88	481.96	111979.25
Dec, 2041	536.57	484.27	111494.98
Jan, 2042	534.25	486.59	111008.38
Feb, 2042	531.92	488.92	110519.46
Mar, 2042	529.57	491.27	110028.19
Apr, 2042	527.22	493.62	109534.57
May, 2042	524.85	495.99	109038.58
Jun, 2042	522.48	498.36	108540.22
Jul, 2042	520.09	500.75	108039.47
Aug, 2042	517.69	503.15	107536.32
Sep, 2042	515.28	505.56	107030.75
Oct, 2042	512.86	507.98	106522.77
Nov, 2042	510.42	510.42	106012.35
Dec, 2042	507.98	512.86	105499.49
Jan, 2043	505.52	515.32	104984.17
Feb, 2043	503.05	517.79	104466.38
Mar, 2043	500.57	520.27	103946.10
Apr, 2043	498.08	522.76	103423.34
May, 2043	495.57	525.27	102898.07
Jun, 2043	493.05	527.79	102370.28
Jul, 2043	490.52	530.32	101839.97
Aug, 2043	487.98	532.86	101307.11
Sep, 2043	485.43	535.41	100771.70
Oct, 2043	482.86	537.98	100233.72
Nov, 2043	480.29	540.55	99693.17
Dec, 2043	477.70	543.14	99150.03
Jan, 2044	475.09	545.75	98604.28
Feb, 2044	472.48	548.36	98055.92
Mar, 2044	469.85	550.99	97504.93
Apr, 2044	467.21	553.63	96951.30
May, 2044	464.56	556.28	96395.02
Jun, 2044	461.89	558.95	95836.07
Jul, 2044	459.21	561.63	95274.45
Aug, 2044	456.52	564.32	94710.13
Sep, 2044	453.82	567.02	94143.11
Oct, 2044	451.10	569.74	93573.37
Nov, 2044	448.37	572.47	93000.91
Dec, 2044	445.63	575.21	92425.69
Jan, 2045	442.87	577.97	91847.73
Feb, 2045	440.10	580.74	91266.99
Mar, 2045	437.32	583.52	90683.47
Apr, 2045	434.52	586.32	90097.16
May, 2045	431.72	589.12	89508.03
Jun, 2045	428.89	591.95	88916.09
Jul, 2045	426.06	594.78	88321.30
Aug, 2045	423.21	597.63	87723.67
Sep, 2045	420.34	600.50	87123.17
Oct, 2045	417.47	603.37	86519.80
Nov, 2045	414.57	606.27	85913.53
Dec, 2045	411.67	609.17	85304.36
Jan, 2046	408.75	612.09	84692.27
Feb, 2046	405.82	615.02	84077.25
Mar, 2046	402.87	617.97	83459.28
Apr, 2046	399.91	620.93	82838.35
May, 2046	396.93	623.91	82214.44
Jun, 2046	393.94	626.90	81587.54
Jul, 2046	390.94	629.90	80957.64
Aug, 2046	387.92	632.92	80324.73
Sep, 2046	384.89	635.95	79688.77
Oct, 2046	381.84	639.00	79049.78
Nov, 2046	378.78	642.06	78407.72
Dec, 2046	375.70	645.14	77762.58
Jan, 2047	372.61	648.23	77114.35
Feb, 2047	369.51	651.33	76463.02
Mar, 2047	366.39	654.45	75808.56
Apr, 2047	363.25	657.59	75150.97
May, 2047	360.10	660.74	74490.23
Jun, 2047	356.93	663.91	73826.32
Jul, 2047	353.75	667.09	73159.24
Aug, 2047	350.55	670.29	72488.95
Sep, 2047	347.34	673.50	71815.45
Oct, 2047	344.12	676.72	71138.73
Nov, 2047	340.87	679.97	70458.76
Dec, 2047	337.61	683.23	69775.54
Jan, 2048	334.34	686.50	69089.04
Feb, 2048	331.05	689.79	68399.25
Mar, 2048	327.75	693.09	67706.16
Apr, 2048	324.43	696.41	67009.74
May, 2048	321.09	699.75	66309.99
Jun, 2048	317.74	703.10	65606.89
Jul, 2048	314.37	706.47	64900.41
Aug, 2048	310.98	709.86	64190.55
Sep, 2048	307.58	713.26	63477.29
Oct, 2048	304.16	716.68	62760.61
Nov, 2048	300.73	720.11	62040.50
Dec, 2048	297.28	723.56	61316.94
Jan, 2049	293.81	727.03	60589.91
Feb, 2049	290.33	730.51	59859.40
Mar, 2049	286.83	734.01	59125.38
Apr, 2049	283.31	737.53	58387.85
May, 2049	279.78	741.06	57646.79
Jun, 2049	276.22	744.62	56902.17
Jul, 2049	272.66	748.18	56153.99
Aug, 2049	269.07	751.77	55402.22
Sep, 2049	265.47	755.37	54646.85
Oct, 2049	261.85	758.99	53887.86
Nov, 2049	258.21	762.63	53125.23
Dec, 2049	254.56	766.28	52358.95
Jan, 2050	250.89	769.95	51589.00
Feb, 2050	247.20	773.64	50815.35
Mar, 2050	243.49	777.35	50038.00
Apr, 2050	239.77	781.07	49256.93
May, 2050	236.02	784.82	48472.11
Jun, 2050	232.26	788.58	47683.53
Jul, 2050	228.48	792.36	46891.18
Aug, 2050	224.69	796.15	46095.02
Sep, 2050	220.87	799.97	45295.06
Oct, 2050	217.04	803.80	44491.25
Nov, 2050	213.19	807.65	43683.60
Dec, 2050	209.32	811.52	42872.08
Jan, 2051	205.43	815.41	42056.67
Feb, 2051	201.52	819.32	41237.35
Mar, 2051	197.60	823.24	40414.10
Apr, 2051	193.65	827.19	39586.92
May, 2051	189.69	831.15	38755.76
Jun, 2051	185.70	835.14	37920.63
Jul, 2051	181.70	839.14	37081.49
Aug, 2051	177.68	843.16	36238.33
Sep, 2051	173.64	847.20	35391.13
Oct, 2051	169.58	851.26	34539.88
Nov, 2051	165.50	855.34	33684.54
Dec, 2051	161.41	859.43	32825.11
Jan, 2052	157.29	863.55	31961.55
Feb, 2052	153.15	867.69	31093.86
Mar, 2052	148.99	871.85	30222.01
Apr, 2052	144.81	876.03	29345.99
May, 2052	140.62	880.22	28465.76
Jun, 2052	136.40	884.44	27581.32
Jul, 2052	132.16	888.68	26692.64
Aug, 2052	127.90	892.94	25799.70
Sep, 2052	123.62	897.22	24902.49
Oct, 2052	119.32	901.52	24000.97
Nov, 2052	115.00	905.84	23095.14
Dec, 2052	110.66	910.18	22184.96
Jan, 2053	106.30	914.54	21270.42
Feb, 2053	101.92	918.92	20351.51
Mar, 2053	97.52	923.32	19428.18
Apr, 2053	93.09	927.75	18500.44
May, 2053	88.65	932.19	17568.24
Jun, 2053	84.18	936.66	16631.59
Jul, 2053	79.69	941.15	15690.44
Aug, 2053	75.18	945.66	14744.78
Sep, 2053	70.65	950.19	13794.59
Oct, 2053	66.10	954.74	12839.85
Nov, 2053	61.52	959.32	11880.54
Dec, 2053	56.93	963.91	10916.62
Jan, 2054	52.31	968.53	9948.09
Feb, 2054	47.67	973.17	8974.92
Mar, 2054	43.00	977.84	7997.09
Apr, 2054	38.32	982.52	7014.57
May, 2054	33.61	987.23	6027.34
Jun, 2054	28.88	991.96	5035.38
Jul, 2054	24.13	996.71	4038.67
Aug, 2054	19.35	1001.49	3037.18
Sep, 2054	14.55	1006.29	2030.89
Oct, 2054	9.73	1011.11	1019.78
Nov, 2054	4.89	1015.95	3.83