Mortgage Parameters

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

Mortgage Summary

Property Total:	$239,000
Down Payment	$71,700
Mortgage Amount:	$167,300
Mortgage Payment:	$976.32 / month
Estimated Tax:	+ $132.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,109.10 / month
Total Interest Paid:	$184,176.00 over 30 years
Total Tax Paid:	$47,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Mar, 2025	801.65	174.67	167125.33
Apr, 2025	800.81	175.51	166949.81
May, 2025	799.97	176.35	166773.46
Jun, 2025	799.12	177.20	166596.27
Jul, 2025	798.27	178.05	166418.22
Aug, 2025	797.42	178.90	166239.32
Sep, 2025	796.56	179.76	166059.56
Oct, 2025	795.70	180.62	165878.95
Nov, 2025	794.84	181.48	165697.46
Dec, 2025	793.97	182.35	165515.11
Jan, 2026	793.09	183.23	165331.88
Feb, 2026	792.22	184.10	165147.78
Mar, 2026	791.33	184.99	164962.79
Apr, 2026	790.45	185.87	164776.92
May, 2026	789.56	186.76	164590.15
Jun, 2026	788.66	187.66	164402.49
Jul, 2026	787.76	188.56	164213.94
Aug, 2026	786.86	189.46	164024.47
Sep, 2026	785.95	190.37	163834.11
Oct, 2026	785.04	191.28	163642.82
Nov, 2026	784.12	192.20	163450.63
Dec, 2026	783.20	193.12	163257.51
Jan, 2027	782.28	194.04	163063.46
Feb, 2027	781.35	194.97	162868.49
Mar, 2027	780.41	195.91	162672.58
Apr, 2027	779.47	196.85	162475.73
May, 2027	778.53	197.79	162277.94
Jun, 2027	777.58	198.74	162079.20
Jul, 2027	776.63	199.69	161879.51
Aug, 2027	775.67	200.65	161678.87
Sep, 2027	774.71	201.61	161477.26
Oct, 2027	773.75	202.57	161274.68
Nov, 2027	772.77	203.55	161071.14
Dec, 2027	771.80	204.52	160866.62
Jan, 2028	770.82	205.50	160661.12
Feb, 2028	769.83	206.49	160454.63
Mar, 2028	768.85	207.47	160247.15
Apr, 2028	767.85	208.47	160038.69
May, 2028	766.85	209.47	159829.22
Jun, 2028	765.85	210.47	159618.75
Jul, 2028	764.84	211.48	159407.27
Aug, 2028	763.83	212.49	159194.77
Sep, 2028	762.81	213.51	158981.26
Oct, 2028	761.79	214.53	158766.73
Nov, 2028	760.76	215.56	158551.16
Dec, 2028	759.72	216.60	158334.57
Jan, 2029	758.69	217.63	158116.93
Feb, 2029	757.64	218.68	157898.26
Mar, 2029	756.60	219.72	157678.53
Apr, 2029	755.54	220.78	157457.76
May, 2029	754.49	221.83	157235.92
Jun, 2029	753.42	222.90	157013.02
Jul, 2029	752.35	223.97	156789.06
Aug, 2029	751.28	225.04	156564.02
Sep, 2029	750.20	226.12	156337.90
Oct, 2029	749.12	227.20	156110.70
Nov, 2029	748.03	228.29	155882.41
Dec, 2029	746.94	229.38	155653.03
Jan, 2030	745.84	230.48	155422.54
Feb, 2030	744.73	231.59	155190.96
Mar, 2030	743.62	232.70	154958.26
Apr, 2030	742.51	233.81	154724.45
May, 2030	741.39	234.93	154489.52
Jun, 2030	740.26	236.06	154253.46
Jul, 2030	739.13	237.19	154016.27
Aug, 2030	737.99	238.33	153777.95
Sep, 2030	736.85	239.47	153538.48
Oct, 2030	735.71	240.61	153297.86
Nov, 2030	734.55	241.77	153056.10
Dec, 2030	733.39	242.93	152813.17
Jan, 2031	732.23	244.09	152569.08
Feb, 2031	731.06	245.26	152323.82
Mar, 2031	729.88	246.44	152077.38
Apr, 2031	728.70	247.62	151829.77
May, 2031	727.52	248.80	151580.97
Jun, 2031	726.33	249.99	151330.97
Jul, 2031	725.13	251.19	151079.78
Aug, 2031	723.92	252.40	150827.38
Sep, 2031	722.71	253.61	150573.78
Oct, 2031	721.50	254.82	150318.96
Nov, 2031	720.28	256.04	150062.92
Dec, 2031	719.05	257.27	149805.65
Jan, 2032	717.82	258.50	149547.15
Feb, 2032	716.58	259.74	149287.41
Mar, 2032	715.34	260.98	149026.42
Apr, 2032	714.08	262.24	148764.19
May, 2032	712.83	263.49	148500.69
Jun, 2032	711.57	264.75	148235.94
Jul, 2032	710.30	266.02	147969.92
Aug, 2032	709.02	267.30	147702.62
Sep, 2032	707.74	268.58	147434.04
Oct, 2032	706.45	269.87	147164.18
Nov, 2032	705.16	271.16	146893.02
Dec, 2032	703.86	272.46	146620.56
Jan, 2033	702.56	273.76	146346.80
Feb, 2033	701.25	275.07	146071.72
Mar, 2033	699.93	276.39	145795.33
Apr, 2033	698.60	277.72	145517.61
May, 2033	697.27	279.05	145238.56
Jun, 2033	695.93	280.39	144958.18
Jul, 2033	694.59	281.73	144676.45
Aug, 2033	693.24	283.08	144393.37
Sep, 2033	691.88	284.44	144108.94
Oct, 2033	690.52	285.80	143823.14
Nov, 2033	689.15	287.17	143535.97
Dec, 2033	687.78	288.54	143247.43
Jan, 2034	686.39	289.93	142957.50
Feb, 2034	685.00	291.32	142666.19
Mar, 2034	683.61	292.71	142373.47
Apr, 2034	682.21	294.11	142079.36
May, 2034	680.80	295.52	141783.84
Jun, 2034	679.38	296.94	141486.90
Jul, 2034	677.96	298.36	141188.54
Aug, 2034	676.53	299.79	140888.74
Sep, 2034	675.09	301.23	140587.52
Oct, 2034	673.65	302.67	140284.85
Nov, 2034	672.20	304.12	139980.72
Dec, 2034	670.74	305.58	139675.14
Jan, 2035	669.28	307.04	139368.10
Feb, 2035	667.81	308.51	139059.59
Mar, 2035	666.33	309.99	138749.59
Apr, 2035	664.84	311.48	138438.12
May, 2035	663.35	312.97	138125.15
Jun, 2035	661.85	314.47	137810.67
Jul, 2035	660.34	315.98	137494.70
Aug, 2035	658.83	317.49	137177.21
Sep, 2035	657.31	319.01	136858.19
Oct, 2035	655.78	320.54	136537.65
Nov, 2035	654.24	322.08	136215.58
Dec, 2035	652.70	323.62	135891.96
Jan, 2036	651.15	325.17	135566.78
Feb, 2036	649.59	326.73	135240.05
Mar, 2036	648.03	328.29	134911.76
Apr, 2036	646.45	329.87	134581.89
May, 2036	644.87	331.45	134250.44
Jun, 2036	643.28	333.04	133917.41
Jul, 2036	641.69	334.63	133582.77
Aug, 2036	640.08	336.24	133246.54
Sep, 2036	638.47	337.85	132908.69
Oct, 2036	636.85	339.47	132569.23
Nov, 2036	635.23	341.09	132228.13
Dec, 2036	633.59	342.73	131885.41
Jan, 2037	631.95	344.37	131541.04
Feb, 2037	630.30	346.02	131195.02
Mar, 2037	628.64	347.68	130847.34
Apr, 2037	626.98	349.34	130498.00
May, 2037	625.30	351.02	130146.98
Jun, 2037	623.62	352.70	129794.28
Jul, 2037	621.93	354.39	129439.89
Aug, 2037	620.23	356.09	129083.81
Sep, 2037	618.53	357.79	128726.01
Oct, 2037	616.81	359.51	128366.50
Nov, 2037	615.09	361.23	128005.27
Dec, 2037	613.36	362.96	127642.31
Jan, 2038	611.62	364.70	127277.61
Feb, 2038	609.87	366.45	126911.16
Mar, 2038	608.12	368.20	126542.96
Apr, 2038	606.35	369.97	126172.99
May, 2038	604.58	371.74	125801.25
Jun, 2038	602.80	373.52	125427.73
Jul, 2038	601.01	375.31	125052.42
Aug, 2038	599.21	377.11	124675.31
Sep, 2038	597.40	378.92	124296.39
Oct, 2038	595.59	380.73	123915.65
Nov, 2038	593.76	382.56	123533.10
Dec, 2038	591.93	384.39	123148.71
Jan, 2039	590.09	386.23	122762.47
Feb, 2039	588.24	388.08	122374.39
Mar, 2039	586.38	389.94	121984.45
Apr, 2039	584.51	391.81	121592.64
May, 2039	582.63	393.69	121198.95
Jun, 2039	580.74	395.58	120803.37
Jul, 2039	578.85	397.47	120405.90
Aug, 2039	576.94	399.38	120006.53
Sep, 2039	575.03	401.29	119605.24
Oct, 2039	573.11	403.21	119202.03
Nov, 2039	571.18	405.14	118796.88
Dec, 2039	569.24	407.08	118389.80
Jan, 2040	567.28	409.04	117980.76
Feb, 2040	565.32	411.00	117569.77
Mar, 2040	563.36	412.96	117156.80
Apr, 2040	561.38	414.94	116741.86
May, 2040	559.39	416.93	116324.93
Jun, 2040	557.39	418.93	115906.00
Jul, 2040	555.38	420.94	115485.06
Aug, 2040	553.37	422.95	115062.11
Sep, 2040	551.34	424.98	114637.13
Oct, 2040	549.30	427.02	114210.11
Nov, 2040	547.26	429.06	113781.05
Dec, 2040	545.20	431.12	113349.93
Jan, 2041	543.14	433.18	112916.74
Feb, 2041	541.06	435.26	112481.48
Mar, 2041	538.97	437.35	112044.13
Apr, 2041	536.88	439.44	111604.69
May, 2041	534.77	441.55	111163.15
Jun, 2041	532.66	443.66	110719.48
Jul, 2041	530.53	445.79	110273.69
Aug, 2041	528.39	447.93	109825.77
Sep, 2041	526.25	450.07	109375.70
Oct, 2041	524.09	452.23	108923.47
Nov, 2041	521.92	454.40	108469.07
Dec, 2041	519.75	456.57	108012.50
Jan, 2042	517.56	458.76	107553.74
Feb, 2042	515.36	460.96	107092.78
Mar, 2042	513.15	463.17	106629.62
Apr, 2042	510.93	465.39	106164.23
May, 2042	508.70	467.62	105696.61
Jun, 2042	506.46	469.86	105226.76
Jul, 2042	504.21	472.11	104754.65
Aug, 2042	501.95	474.37	104280.28
Sep, 2042	499.68	476.64	103803.63
Oct, 2042	497.39	478.93	103324.71
Nov, 2042	495.10	481.22	102843.48
Dec, 2042	492.79	483.53	102359.95
Jan, 2043	490.47	485.85	101874.11
Feb, 2043	488.15	488.17	101385.94
Mar, 2043	485.81	490.51	100895.42
Apr, 2043	483.46	492.86	100402.56
May, 2043	481.10	495.22	99907.34
Jun, 2043	478.72	497.60	99409.74
Jul, 2043	476.34	499.98	98909.76
Aug, 2043	473.94	502.38	98407.38
Sep, 2043	471.54	504.78	97902.60
Oct, 2043	469.12	507.20	97395.39
Nov, 2043	466.69	509.63	96885.76
Dec, 2043	464.24	512.08	96373.68
Jan, 2044	461.79	514.53	95859.15
Feb, 2044	459.33	516.99	95342.16
Mar, 2044	456.85	519.47	94822.69
Apr, 2044	454.36	521.96	94300.72
May, 2044	451.86	524.46	93776.26
Jun, 2044	449.34	526.98	93249.29
Jul, 2044	446.82	529.50	92719.79
Aug, 2044	444.28	532.04	92187.75
Sep, 2044	441.73	534.59	91653.16
Oct, 2044	439.17	537.15	91116.01
Nov, 2044	436.60	539.72	90576.29
Dec, 2044	434.01	542.31	90033.98
Jan, 2045	431.41	544.91	89489.07
Feb, 2045	428.80	547.52	88941.56
Mar, 2045	426.18	550.14	88391.41
Apr, 2045	423.54	552.78	87838.64
May, 2045	420.89	555.43	87283.21
Jun, 2045	418.23	558.09	86725.12
Jul, 2045	415.56	560.76	86164.36
Aug, 2045	412.87	563.45	85600.91
Sep, 2045	410.17	566.15	85034.76
Oct, 2045	407.46	568.86	84465.90
Nov, 2045	404.73	571.59	83894.31
Dec, 2045	401.99	574.33	83319.99
Jan, 2046	399.24	577.08	82742.91
Feb, 2046	396.48	579.84	82163.06
Mar, 2046	393.70	582.62	81580.44
Apr, 2046	390.91	585.41	80995.03
May, 2046	388.10	588.22	80406.81
Jun, 2046	385.28	591.04	79815.77
Jul, 2046	382.45	593.87	79221.90
Aug, 2046	379.60	596.72	78625.19
Sep, 2046	376.75	599.57	78025.61
Oct, 2046	373.87	602.45	77423.17
Nov, 2046	370.99	605.33	76817.83
Dec, 2046	368.09	608.23	76209.60
Jan, 2047	365.17	611.15	75598.45
Feb, 2047	362.24	614.08	74984.37
Mar, 2047	359.30	617.02	74367.35
Apr, 2047	356.34	619.98	73747.38
May, 2047	353.37	622.95	73124.43
Jun, 2047	350.39	625.93	72498.50
Jul, 2047	347.39	628.93	71869.56
Aug, 2047	344.37	631.95	71237.62
Sep, 2047	341.35	634.97	70602.65
Oct, 2047	338.30	638.02	69964.63
Nov, 2047	335.25	641.07	69323.56
Dec, 2047	332.18	644.14	68679.41
Jan, 2048	329.09	647.23	68032.18
Feb, 2048	325.99	650.33	67381.85
Mar, 2048	322.87	653.45	66728.40
Apr, 2048	319.74	656.58	66071.82
May, 2048	316.59	659.73	65412.10
Jun, 2048	313.43	662.89	64749.21
Jul, 2048	310.26	666.06	64083.15
Aug, 2048	307.07	669.25	63413.89
Sep, 2048	303.86	672.46	62741.43
Oct, 2048	300.64	675.68	62065.74
Nov, 2048	297.40	678.92	61386.82
Dec, 2048	294.15	682.17	60704.65
Jan, 2049	290.88	685.44	60019.20
Feb, 2049	287.59	688.73	59330.48
Mar, 2049	284.29	692.03	58638.45
Apr, 2049	280.98	695.34	57943.10
May, 2049	277.64	698.68	57244.43
Jun, 2049	274.30	702.02	56542.40
Jul, 2049	270.93	705.39	55837.02
Aug, 2049	267.55	708.77	55128.25
Sep, 2049	264.16	712.16	54416.09
Oct, 2049	260.74	715.58	53700.51
Nov, 2049	257.31	719.01	52981.50
Dec, 2049	253.87	722.45	52259.05
Jan, 2050	250.41	725.91	51533.14
Feb, 2050	246.93	729.39	50803.75
Mar, 2050	243.43	732.89	50070.87
Apr, 2050	239.92	736.40	49334.47
May, 2050	236.39	739.93	48594.54
Jun, 2050	232.85	743.47	47851.07
Jul, 2050	229.29	747.03	47104.04
Aug, 2050	225.71	750.61	46353.43
Sep, 2050	222.11	754.21	45599.22
Oct, 2050	218.50	757.82	44841.39
Nov, 2050	214.87	761.45	44079.94
Dec, 2050	211.22	765.10	43314.83
Jan, 2051	207.55	768.77	42546.06
Feb, 2051	203.87	772.45	41773.61
Mar, 2051	200.17	776.15	40997.46
Apr, 2051	196.45	779.87	40217.58
May, 2051	192.71	783.61	39433.97
Jun, 2051	188.95	787.37	38646.61
Jul, 2051	185.18	791.14	37855.47
Aug, 2051	181.39	794.93	37060.54
Sep, 2051	177.58	798.74	36261.80
Oct, 2051	173.75	802.57	35459.23
Nov, 2051	169.91	806.41	34652.82
Dec, 2051	166.04	810.28	33842.55
Jan, 2052	162.16	814.16	33028.39
Feb, 2052	158.26	818.06	32210.33
Mar, 2052	154.34	821.98	31388.35
Apr, 2052	150.40	825.92	30562.43
May, 2052	146.44	829.88	29732.56
Jun, 2052	142.47	833.85	28898.71
Jul, 2052	138.47	837.85	28060.86
Aug, 2052	134.46	841.86	27219.00
Sep, 2052	130.42	845.90	26373.10
Oct, 2052	126.37	849.95	25523.15
Nov, 2052	122.30	854.02	24669.13
Dec, 2052	118.21	858.11	23811.02
Jan, 2053	114.09	862.23	22948.79
Feb, 2053	109.96	866.36	22082.44
Mar, 2053	105.81	870.51	21211.93
Apr, 2053	101.64	874.68	20337.25
May, 2053	97.45	878.87	19458.38
Jun, 2053	93.24	883.08	18575.30
Jul, 2053	89.01	887.31	17687.98
Aug, 2053	84.75	891.57	16796.42
Sep, 2053	80.48	895.84	15900.58
Oct, 2053	76.19	900.13	15000.45
Nov, 2053	71.88	904.44	14096.01
Dec, 2053	67.54	908.78	13187.23
Jan, 2054	63.19	913.13	12274.10
Feb, 2054	58.81	917.51	11356.59
Mar, 2054	54.42	921.90	10434.69
Apr, 2054	50.00	926.32	9508.37
May, 2054	45.56	930.76	8577.61
Jun, 2054	41.10	935.22	7642.39
Jul, 2054	36.62	939.70	6702.69
Aug, 2054	32.12	944.20	5758.49
Sep, 2054	27.59	948.73	4809.76
Oct, 2054	23.05	953.27	3856.49
Nov, 2054	18.48	957.84	2898.65
Dec, 2054	13.89	962.43	1936.22
Jan, 2055	9.28	967.04	969.18
Feb, 2055	4.64	971.68	0