Mortgage Parameters

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

Mortgage Summary

Property Total:	$215,000
Down Payment	$64,500
Mortgage Amount:	$150,500
Mortgage Payment:	$878.28 / month
Estimated Tax:	+ $119.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $997.72 / month
Total Interest Paid:	$165,679.20 over 30 years
Total Tax Paid:	$43,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Mar, 2025	721.15	157.13	150342.87
Apr, 2025	720.39	157.89	150184.98
May, 2025	719.64	158.64	150026.34
Jun, 2025	718.88	159.40	149866.93
Jul, 2025	718.11	160.17	149706.76
Aug, 2025	717.34	160.94	149545.83
Sep, 2025	716.57	161.71	149384.12
Oct, 2025	715.80	162.48	149221.64
Nov, 2025	715.02	163.26	149058.38
Dec, 2025	714.24	164.04	148894.34
Jan, 2026	713.45	164.83	148729.51
Feb, 2026	712.66	165.62	148563.89
Mar, 2026	711.87	166.41	148397.48
Apr, 2026	711.07	167.21	148230.27
May, 2026	710.27	168.01	148062.26
Jun, 2026	709.47	168.81	147893.45
Jul, 2026	708.66	169.62	147723.83
Aug, 2026	707.84	170.44	147553.39
Sep, 2026	707.03	171.25	147382.14
Oct, 2026	706.21	172.07	147210.06
Nov, 2026	705.38	172.90	147037.16
Dec, 2026	704.55	173.73	146863.44
Jan, 2027	703.72	174.56	146688.88
Feb, 2027	702.88	175.40	146513.48
Mar, 2027	702.04	176.24	146337.24
Apr, 2027	701.20	177.08	146160.16
May, 2027	700.35	177.93	145982.23
Jun, 2027	699.50	178.78	145803.45
Jul, 2027	698.64	179.64	145623.81
Aug, 2027	697.78	180.50	145443.31
Sep, 2027	696.92	181.36	145261.95
Oct, 2027	696.05	182.23	145079.72
Nov, 2027	695.17	183.11	144896.61
Dec, 2027	694.30	183.98	144712.63
Jan, 2028	693.41	184.87	144527.76
Feb, 2028	692.53	185.75	144342.01
Mar, 2028	691.64	186.64	144155.37
Apr, 2028	690.74	187.54	143967.83
May, 2028	689.85	188.43	143779.40
Jun, 2028	688.94	189.34	143590.06
Jul, 2028	688.04	190.24	143399.82
Aug, 2028	687.12	191.16	143208.66
Sep, 2028	686.21	192.07	143016.59
Oct, 2028	685.29	192.99	142823.60
Nov, 2028	684.36	193.92	142629.68
Dec, 2028	683.43	194.85	142434.84
Jan, 2029	682.50	195.78	142239.06
Feb, 2029	681.56	196.72	142042.34
Mar, 2029	680.62	197.66	141844.68
Apr, 2029	679.67	198.61	141646.07
May, 2029	678.72	199.56	141446.51
Jun, 2029	677.76	200.52	141246.00
Jul, 2029	676.80	201.48	141044.52
Aug, 2029	675.84	202.44	140842.08
Sep, 2029	674.87	203.41	140638.67
Oct, 2029	673.89	204.39	140434.28
Nov, 2029	672.91	205.37	140228.91
Dec, 2029	671.93	206.35	140022.56
Jan, 2030	670.94	207.34	139815.23
Feb, 2030	669.95	208.33	139606.89
Mar, 2030	668.95	209.33	139397.56
Apr, 2030	667.95	210.33	139187.23
May, 2030	666.94	211.34	138975.89
Jun, 2030	665.93	212.35	138763.53
Jul, 2030	664.91	213.37	138550.16
Aug, 2030	663.89	214.39	138335.77
Sep, 2030	662.86	215.42	138120.35
Oct, 2030	661.83	216.45	137903.90
Nov, 2030	660.79	217.49	137686.40
Dec, 2030	659.75	218.53	137467.87
Jan, 2031	658.70	219.58	137248.29
Feb, 2031	657.65	220.63	137027.66
Mar, 2031	656.59	221.69	136805.97
Apr, 2031	655.53	222.75	136583.22
May, 2031	654.46	223.82	136359.40
Jun, 2031	653.39	224.89	136134.51
Jul, 2031	652.31	225.97	135908.54
Aug, 2031	651.23	227.05	135681.49
Sep, 2031	650.14	228.14	135453.35
Oct, 2031	649.05	229.23	135224.12
Nov, 2031	647.95	230.33	134993.79
Dec, 2031	646.85	231.43	134762.35
Jan, 2032	645.74	232.54	134529.81
Feb, 2032	644.62	233.66	134296.15
Mar, 2032	643.50	234.78	134061.37
Apr, 2032	642.38	235.90	133825.47
May, 2032	641.25	237.03	133588.44
Jun, 2032	640.11	238.17	133350.27
Jul, 2032	638.97	239.31	133110.96
Aug, 2032	637.82	240.46	132870.50
Sep, 2032	636.67	241.61	132628.89
Oct, 2032	635.51	242.77	132386.13
Nov, 2032	634.35	243.93	132142.20
Dec, 2032	633.18	245.10	131897.10
Jan, 2033	632.01	246.27	131650.82
Feb, 2033	630.83	247.45	131403.37
Mar, 2033	629.64	248.64	131154.73
Apr, 2033	628.45	249.83	130904.90
May, 2033	627.25	251.03	130653.87
Jun, 2033	626.05	252.23	130401.64
Jul, 2033	624.84	253.44	130148.21
Aug, 2033	623.63	254.65	129893.55
Sep, 2033	622.41	255.87	129637.68
Oct, 2033	621.18	257.10	129380.58
Nov, 2033	619.95	258.33	129122.25
Dec, 2033	618.71	259.57	128862.68
Jan, 2034	617.47	260.81	128601.87
Feb, 2034	616.22	262.06	128339.80
Mar, 2034	614.96	263.32	128076.48
Apr, 2034	613.70	264.58	127811.90
May, 2034	612.43	265.85	127546.06
Jun, 2034	611.16	267.12	127278.93
Jul, 2034	609.88	268.40	127010.53
Aug, 2034	608.59	269.69	126740.85
Sep, 2034	607.30	270.98	126469.87
Oct, 2034	606.00	272.28	126197.59
Nov, 2034	604.70	273.58	125924.00
Dec, 2034	603.39	274.89	125649.11
Jan, 2035	602.07	276.21	125372.90
Feb, 2035	600.75	277.53	125095.36
Mar, 2035	599.42	278.86	124816.50
Apr, 2035	598.08	280.20	124536.30
May, 2035	596.74	281.54	124254.75
Jun, 2035	595.39	282.89	123971.86
Jul, 2035	594.03	284.25	123687.61
Aug, 2035	592.67	285.61	123402.00
Sep, 2035	591.30	286.98	123115.02
Oct, 2035	589.93	288.35	122826.67
Nov, 2035	588.54	289.74	122536.93
Dec, 2035	587.16	291.12	122245.81
Jan, 2036	585.76	292.52	121953.29
Feb, 2036	584.36	293.92	121659.37
Mar, 2036	582.95	295.33	121364.04
Apr, 2036	581.54	296.74	121067.30
May, 2036	580.11	298.17	120769.13
Jun, 2036	578.69	299.59	120469.54
Jul, 2036	577.25	301.03	120168.51
Aug, 2036	575.81	302.47	119866.04
Sep, 2036	574.36	303.92	119562.11
Oct, 2036	572.90	305.38	119256.74
Nov, 2036	571.44	306.84	118949.89
Dec, 2036	569.97	308.31	118641.58
Jan, 2037	568.49	309.79	118331.79
Feb, 2037	567.01	311.27	118020.52
Mar, 2037	565.51	312.77	117707.75
Apr, 2037	564.02	314.26	117393.49
May, 2037	562.51	315.77	117077.72
Jun, 2037	561.00	317.28	116760.44
Jul, 2037	559.48	318.80	116441.64
Aug, 2037	557.95	320.33	116121.31
Sep, 2037	556.41	321.87	115799.44
Oct, 2037	554.87	323.41	115476.03
Nov, 2037	553.32	324.96	115151.08
Dec, 2037	551.77	326.51	114824.56
Jan, 2038	550.20	328.08	114496.48
Feb, 2038	548.63	329.65	114166.83
Mar, 2038	547.05	331.23	113835.60
Apr, 2038	545.46	332.82	113502.78
May, 2038	543.87	334.41	113168.37
Jun, 2038	542.27	336.01	112832.35
Jul, 2038	540.66	337.62	112494.73
Aug, 2038	539.04	339.24	112155.49
Sep, 2038	537.41	340.87	111814.62
Oct, 2038	535.78	342.50	111472.12
Nov, 2038	534.14	344.14	111127.97
Dec, 2038	532.49	345.79	110782.18
Jan, 2039	530.83	347.45	110434.73
Feb, 2039	529.17	349.11	110085.62
Mar, 2039	527.49	350.79	109734.83
Apr, 2039	525.81	352.47	109382.37
May, 2039	524.12	354.16	109028.21
Jun, 2039	522.43	355.85	108672.36
Jul, 2039	520.72	357.56	108314.80
Aug, 2039	519.01	359.27	107955.53
Sep, 2039	517.29	360.99	107594.53
Oct, 2039	515.56	362.72	107231.81
Nov, 2039	513.82	364.46	106867.35
Dec, 2039	512.07	366.21	106501.14
Jan, 2040	510.32	367.96	106133.18
Feb, 2040	508.55	369.73	105763.46
Mar, 2040	506.78	371.50	105391.96
Apr, 2040	505.00	373.28	105018.68
May, 2040	503.21	375.07	104643.62
Jun, 2040	501.42	376.86	104266.75
Jul, 2040	499.61	378.67	103888.09
Aug, 2040	497.80	380.48	103507.60
Sep, 2040	495.97	382.31	103125.30
Oct, 2040	494.14	384.14	102741.16
Nov, 2040	492.30	385.98	102355.18
Dec, 2040	490.45	387.83	101967.35
Jan, 2041	488.59	389.69	101577.67
Feb, 2041	486.73	391.55	101186.11
Mar, 2041	484.85	393.43	100792.68
Apr, 2041	482.96	395.32	100397.37
May, 2041	481.07	397.21	100000.16
Jun, 2041	479.17	399.11	99601.05
Jul, 2041	477.26	401.02	99200.02
Aug, 2041	475.33	402.95	98797.07
Sep, 2041	473.40	404.88	98392.20
Oct, 2041	471.46	406.82	97985.38
Nov, 2041	469.51	408.77	97576.61
Dec, 2041	467.55	410.73	97165.89
Jan, 2042	465.59	412.69	96753.19
Feb, 2042	463.61	414.67	96338.52
Mar, 2042	461.62	416.66	95921.86
Apr, 2042	459.63	418.65	95503.21
May, 2042	457.62	420.66	95082.55
Jun, 2042	455.60	422.68	94659.87
Jul, 2042	453.58	424.70	94235.17
Aug, 2042	451.54	426.74	93808.44
Sep, 2042	449.50	428.78	93379.65
Oct, 2042	447.44	430.84	92948.82
Nov, 2042	445.38	432.90	92515.92
Dec, 2042	443.31	434.97	92080.94
Jan, 2043	441.22	437.06	91643.89
Feb, 2043	439.13	439.15	91204.73
Mar, 2043	437.02	441.26	90763.47
Apr, 2043	434.91	443.37	90320.10
May, 2043	432.78	445.50	89874.61
Jun, 2043	430.65	447.63	89426.98
Jul, 2043	428.50	449.78	88977.20
Aug, 2043	426.35	451.93	88525.27
Sep, 2043	424.18	454.10	88071.17
Oct, 2043	422.01	456.27	87614.90
Nov, 2043	419.82	458.46	87156.44
Dec, 2043	417.62	460.66	86695.79
Jan, 2044	415.42	462.86	86232.92
Feb, 2044	413.20	465.08	85767.84
Mar, 2044	410.97	467.31	85300.53
Apr, 2044	408.73	469.55	84830.99
May, 2044	406.48	471.80	84359.19
Jun, 2044	404.22	474.06	83885.13
Jul, 2044	401.95	476.33	83408.80
Aug, 2044	399.67	478.61	82930.19
Sep, 2044	397.37	480.91	82449.28
Oct, 2044	395.07	483.21	81966.07
Nov, 2044	392.75	485.53	81480.54
Dec, 2044	390.43	487.85	80992.69
Jan, 2045	388.09	490.19	80502.50
Feb, 2045	385.74	492.54	80009.96
Mar, 2045	383.38	494.90	79515.06
Apr, 2045	381.01	497.27	79017.79
May, 2045	378.63	499.65	78518.14
Jun, 2045	376.23	502.05	78016.09
Jul, 2045	373.83	504.45	77511.64
Aug, 2045	371.41	506.87	77004.77
Sep, 2045	368.98	509.30	76495.47
Oct, 2045	366.54	511.74	75983.73
Nov, 2045	364.09	514.19	75469.54
Dec, 2045	361.62	516.66	74952.88
Jan, 2046	359.15	519.13	74433.75
Feb, 2046	356.66	521.62	73912.14
Mar, 2046	354.16	524.12	73388.02
Apr, 2046	351.65	526.63	72861.39
May, 2046	349.13	529.15	72332.24
Jun, 2046	346.59	531.69	71800.55
Jul, 2046	344.04	534.24	71266.31
Aug, 2046	341.48	536.80	70729.52
Sep, 2046	338.91	539.37	70190.15
Oct, 2046	336.33	541.95	69648.20
Nov, 2046	333.73	544.55	69103.65
Dec, 2046	331.12	547.16	68556.49
Jan, 2047	328.50	549.78	68006.71
Feb, 2047	325.87	552.41	67454.30
Mar, 2047	323.22	555.06	66899.23
Apr, 2047	320.56	557.72	66341.51
May, 2047	317.89	560.39	65781.12
Jun, 2047	315.20	563.08	65218.04
Jul, 2047	312.50	565.78	64652.26
Aug, 2047	309.79	568.49	64083.78
Sep, 2047	307.07	571.21	63512.56
Oct, 2047	304.33	573.95	62938.61
Nov, 2047	301.58	576.70	62361.92
Dec, 2047	298.82	579.46	61782.45
Jan, 2048	296.04	582.24	61200.21
Feb, 2048	293.25	585.03	60615.18
Mar, 2048	290.45	587.83	60027.35
Apr, 2048	287.63	590.65	59436.70
May, 2048	284.80	593.48	58843.22
Jun, 2048	281.96	596.32	58246.90
Jul, 2048	279.10	599.18	57647.72
Aug, 2048	276.23	602.05	57045.67
Sep, 2048	273.34	604.94	56440.73
Oct, 2048	270.45	607.83	55832.90
Nov, 2048	267.53	610.75	55222.15
Dec, 2048	264.61	613.67	54608.48
Jan, 2049	261.67	616.61	53991.86
Feb, 2049	258.71	619.57	53372.29
Mar, 2049	255.74	622.54	52749.76
Apr, 2049	252.76	625.52	52124.24
May, 2049	249.76	628.52	51495.72
Jun, 2049	246.75	631.53	50864.19
Jul, 2049	243.72	634.56	50229.63
Aug, 2049	240.68	637.60	49592.04
Sep, 2049	237.63	640.65	48951.38
Oct, 2049	234.56	643.72	48307.66
Nov, 2049	231.47	646.81	47660.86
Dec, 2049	228.37	649.91	47010.95
Jan, 2050	225.26	653.02	46357.93
Feb, 2050	222.13	656.15	45701.78
Mar, 2050	218.99	659.29	45042.49
Apr, 2050	215.83	662.45	44380.04
May, 2050	212.65	665.63	43714.42
Jun, 2050	209.46	668.82	43045.60
Jul, 2050	206.26	672.02	42373.58
Aug, 2050	203.04	675.24	41698.34
Sep, 2050	199.80	678.48	41019.87
Oct, 2050	196.55	681.73	40338.14
Nov, 2050	193.29	684.99	39653.15
Dec, 2050	190.00	688.28	38964.87
Jan, 2051	186.71	691.57	38273.30
Feb, 2051	183.39	694.89	37578.41
Mar, 2051	180.06	698.22	36880.19
Apr, 2051	176.72	701.56	36178.63
May, 2051	173.36	704.92	35473.71
Jun, 2051	169.98	708.30	34765.40
Jul, 2051	166.58	711.70	34053.71
Aug, 2051	163.17	715.11	33338.60
Sep, 2051	159.75	718.53	32620.07
Oct, 2051	156.30	721.98	31898.10
Nov, 2051	152.85	725.43	31172.66
Dec, 2051	149.37	728.91	30443.75
Jan, 2052	145.88	732.40	29711.35
Feb, 2052	142.37	735.91	28975.43
Mar, 2052	138.84	739.44	28235.99
Apr, 2052	135.30	742.98	27493.01
May, 2052	131.74	746.54	26746.47
Jun, 2052	128.16	750.12	25996.35
Jul, 2052	124.57	753.71	25242.63
Aug, 2052	120.95	757.33	24485.31
Sep, 2052	117.33	760.95	23724.35
Oct, 2052	113.68	764.60	22959.75
Nov, 2052	110.02	768.26	22191.49
Dec, 2052	106.33	771.95	21419.54
Jan, 2053	102.64	775.64	20643.90
Feb, 2053	98.92	779.36	19864.54
Mar, 2053	95.18	783.10	19081.44
Apr, 2053	91.43	786.85	18294.59
May, 2053	87.66	790.62	17503.97
Jun, 2053	83.87	794.41	16709.57
Jul, 2053	80.07	798.21	15911.35
Aug, 2053	76.24	802.04	15109.32
Sep, 2053	72.40	805.88	14303.43
Oct, 2053	68.54	809.74	13493.69
Nov, 2053	64.66	813.62	12680.07
Dec, 2053	60.76	817.52	11862.55
Jan, 2054	56.84	821.44	11041.11
Feb, 2054	52.91	825.37	10215.73
Mar, 2054	48.95	829.33	9386.41
Apr, 2054	44.98	833.30	8553.10
May, 2054	40.98	837.30	7715.81
Jun, 2054	36.97	841.31	6874.50
Jul, 2054	32.94	845.34	6029.16
Aug, 2054	28.89	849.39	5179.77
Sep, 2054	24.82	853.46	4326.31
Oct, 2054	20.73	857.55	3468.76
Nov, 2054	16.62	861.66	2607.10
Dec, 2054	12.49	865.79	1741.31
Jan, 2055	8.34	869.94	871.37
Feb, 2055	4.18	874.10	0