Mortgage Parameters

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

Mortgage Summary

Property Total:	$235,600
Down Payment	$70,680
Mortgage Amount:	$164,920
Mortgage Payment:	$962.43 / month
Estimated Tax:	+ $130.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,093.32 / month
Total Interest Paid:	$181,555.20 over 30 years
Total Tax Paid:	$47,120.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	790.24	172.19	164747.81
Dec, 2024	789.42	173.01	164574.80
Jan, 2025	788.59	173.84	164400.96
Feb, 2025	787.75	174.68	164226.28
Mar, 2025	786.92	175.51	164050.77
Apr, 2025	786.08	176.35	163874.41
May, 2025	785.23	177.20	163697.22
Jun, 2025	784.38	178.05	163519.17
Jul, 2025	783.53	178.90	163340.27
Aug, 2025	782.67	179.76	163160.51
Sep, 2025	781.81	180.62	162979.89
Oct, 2025	780.95	181.48	162798.41
Nov, 2025	780.08	182.35	162616.05
Dec, 2025	779.20	183.23	162432.82
Jan, 2026	778.32	184.11	162248.72
Feb, 2026	777.44	184.99	162063.73
Mar, 2026	776.56	185.87	161877.85
Apr, 2026	775.66	186.77	161691.09
May, 2026	774.77	187.66	161503.43
Jun, 2026	773.87	188.56	161314.87
Jul, 2026	772.97	189.46	161125.41
Aug, 2026	772.06	190.37	160935.04
Sep, 2026	771.15	191.28	160743.75
Oct, 2026	770.23	192.20	160551.55
Nov, 2026	769.31	193.12	160358.43
Dec, 2026	768.38	194.05	160164.39
Jan, 2027	767.45	194.98	159969.41
Feb, 2027	766.52	195.91	159773.50
Mar, 2027	765.58	196.85	159576.65
Apr, 2027	764.64	197.79	159378.86
May, 2027	763.69	198.74	159180.12
Jun, 2027	762.74	199.69	158980.43
Jul, 2027	761.78	200.65	158779.78
Aug, 2027	760.82	201.61	158578.17
Sep, 2027	759.85	202.58	158375.59
Oct, 2027	758.88	203.55	158172.05
Nov, 2027	757.91	204.52	157967.53
Dec, 2027	756.93	205.50	157762.02
Jan, 2028	755.94	206.49	157555.54
Feb, 2028	754.95	207.48	157348.06
Mar, 2028	753.96	208.47	157139.59
Apr, 2028	752.96	209.47	156930.12
May, 2028	751.96	210.47	156719.65
Jun, 2028	750.95	211.48	156508.17
Jul, 2028	749.93	212.50	156295.67
Aug, 2028	748.92	213.51	156082.16
Sep, 2028	747.89	214.54	155867.62
Oct, 2028	746.87	215.56	155652.06
Nov, 2028	745.83	216.60	155435.46
Dec, 2028	744.79	217.64	155217.82
Jan, 2029	743.75	218.68	154999.15
Feb, 2029	742.70	219.73	154779.42
Mar, 2029	741.65	220.78	154558.64
Apr, 2029	740.59	221.84	154336.80
May, 2029	739.53	222.90	154113.91
Jun, 2029	738.46	223.97	153889.94
Jul, 2029	737.39	225.04	153664.90
Aug, 2029	736.31	226.12	153438.78
Sep, 2029	735.23	227.20	153211.58
Oct, 2029	734.14	228.29	152983.28
Nov, 2029	733.04	229.39	152753.90
Dec, 2029	731.95	230.48	152523.42
Jan, 2030	730.84	231.59	152291.83
Feb, 2030	729.73	232.70	152059.13
Mar, 2030	728.62	233.81	151825.31
Apr, 2030	727.50	234.93	151590.38
May, 2030	726.37	236.06	151354.32
Jun, 2030	725.24	237.19	151117.13
Jul, 2030	724.10	238.33	150878.80
Aug, 2030	722.96	239.47	150639.34
Sep, 2030	721.81	240.62	150398.72
Oct, 2030	720.66	241.77	150156.95
Nov, 2030	719.50	242.93	149914.02
Dec, 2030	718.34	244.09	149669.93
Jan, 2031	717.17	245.26	149424.67
Feb, 2031	715.99	246.44	149178.23
Mar, 2031	714.81	247.62	148930.61
Apr, 2031	713.63	248.80	148681.81
May, 2031	712.43	250.00	148431.81
Jun, 2031	711.24	251.19	148180.62
Jul, 2031	710.03	252.40	147928.22
Aug, 2031	708.82	253.61	147674.61
Sep, 2031	707.61	254.82	147419.79
Oct, 2031	706.39	256.04	147163.75
Nov, 2031	705.16	257.27	146906.48
Dec, 2031	703.93	258.50	146647.97
Jan, 2032	702.69	259.74	146388.23
Feb, 2032	701.44	260.99	146127.25
Mar, 2032	700.19	262.24	145865.01
Apr, 2032	698.94	263.49	145601.52
May, 2032	697.67	264.76	145336.76
Jun, 2032	696.41	266.02	145070.73
Jul, 2032	695.13	267.30	144803.43
Aug, 2032	693.85	268.58	144534.85
Sep, 2032	692.56	269.87	144264.99
Oct, 2032	691.27	271.16	143993.83
Nov, 2032	689.97	272.46	143721.37
Dec, 2032	688.66	273.77	143447.60
Jan, 2033	687.35	275.08	143172.53
Feb, 2033	686.04	276.39	142896.13
Mar, 2033	684.71	277.72	142618.41
Apr, 2033	683.38	279.05	142339.36
May, 2033	682.04	280.39	142058.97
Jun, 2033	680.70	281.73	141777.24
Jul, 2033	679.35	283.08	141494.16
Aug, 2033	677.99	284.44	141209.73
Sep, 2033	676.63	285.80	140923.93
Oct, 2033	675.26	287.17	140636.76
Nov, 2033	673.88	288.55	140348.21
Dec, 2033	672.50	289.93	140058.28
Jan, 2034	671.11	291.32	139766.96
Feb, 2034	669.72	292.71	139474.25
Mar, 2034	668.31	294.12	139180.14
Apr, 2034	666.90	295.53	138884.61
May, 2034	665.49	296.94	138587.67
Jun, 2034	664.07	298.36	138289.31
Jul, 2034	662.64	299.79	137989.51
Aug, 2034	661.20	301.23	137688.28
Sep, 2034	659.76	302.67	137385.61
Oct, 2034	658.31	304.12	137081.48
Nov, 2034	656.85	305.58	136775.90
Dec, 2034	655.38	307.05	136468.86
Jan, 2035	653.91	308.52	136160.34
Feb, 2035	652.43	310.00	135850.34
Mar, 2035	650.95	311.48	135538.86
Apr, 2035	649.46	312.97	135225.89
May, 2035	647.96	314.47	134911.42
Jun, 2035	646.45	315.98	134595.44
Jul, 2035	644.94	317.49	134277.95
Aug, 2035	643.42	319.01	133958.93
Sep, 2035	641.89	320.54	133638.39
Oct, 2035	640.35	322.08	133316.31
Nov, 2035	638.81	323.62	132992.69
Dec, 2035	637.26	325.17	132667.51
Jan, 2036	635.70	326.73	132340.78
Feb, 2036	634.13	328.30	132012.48
Mar, 2036	632.56	329.87	131682.61
Apr, 2036	630.98	331.45	131351.16
May, 2036	629.39	333.04	131018.12
Jun, 2036	627.80	334.63	130683.49
Jul, 2036	626.19	336.24	130347.25
Aug, 2036	624.58	337.85	130009.40
Sep, 2036	622.96	339.47	129669.93
Oct, 2036	621.34	341.09	129328.84
Nov, 2036	619.70	342.73	128986.11
Dec, 2036	618.06	344.37	128641.74
Jan, 2037	616.41	346.02	128295.72
Feb, 2037	614.75	347.68	127948.04
Mar, 2037	613.08	349.35	127598.69
Apr, 2037	611.41	351.02	127247.67
May, 2037	609.73	352.70	126894.97
Jun, 2037	608.04	354.39	126540.58
Jul, 2037	606.34	356.09	126184.49
Aug, 2037	604.63	357.80	125826.69
Sep, 2037	602.92	359.51	125467.18
Oct, 2037	601.20	361.23	125105.95
Nov, 2037	599.47	362.96	124742.98
Dec, 2037	597.73	364.70	124378.28
Jan, 2038	595.98	366.45	124011.83
Feb, 2038	594.22	368.21	123643.62
Mar, 2038	592.46	369.97	123273.65
Apr, 2038	590.69	371.74	122901.91
May, 2038	588.90	373.53	122528.38
Jun, 2038	587.12	375.31	122153.07
Jul, 2038	585.32	377.11	121775.96
Aug, 2038	583.51	378.92	121397.04
Sep, 2038	581.69	380.74	121016.30
Oct, 2038	579.87	382.56	120633.74
Nov, 2038	578.04	384.39	120249.35
Dec, 2038	576.19	386.24	119863.11
Jan, 2039	574.34	388.09	119475.02
Feb, 2039	572.48	389.95	119085.08
Mar, 2039	570.62	391.81	118693.27
Apr, 2039	568.74	393.69	118299.57
May, 2039	566.85	395.58	117904.00
Jun, 2039	564.96	397.47	117506.52
Jul, 2039	563.05	399.38	117107.14
Aug, 2039	561.14	401.29	116705.85
Sep, 2039	559.22	403.21	116302.64
Oct, 2039	557.28	405.15	115897.49
Nov, 2039	555.34	407.09	115490.40
Dec, 2039	553.39	409.04	115081.37
Jan, 2040	551.43	411.00	114670.37
Feb, 2040	549.46	412.97	114257.40
Mar, 2040	547.48	414.95	113842.45
Apr, 2040	545.50	416.93	113425.52
May, 2040	543.50	418.93	113006.59
Jun, 2040	541.49	420.94	112585.65
Jul, 2040	539.47	422.96	112162.69
Aug, 2040	537.45	424.98	111737.70
Sep, 2040	535.41	427.02	111310.68
Oct, 2040	533.36	429.07	110881.62
Nov, 2040	531.31	431.12	110450.50
Dec, 2040	529.24	433.19	110017.31
Jan, 2041	527.17	435.26	109582.04
Feb, 2041	525.08	437.35	109144.69
Mar, 2041	522.98	439.45	108705.25
Apr, 2041	520.88	441.55	108263.70
May, 2041	518.76	443.67	107820.03
Jun, 2041	516.64	445.79	107374.24
Jul, 2041	514.50	447.93	106926.31
Aug, 2041	512.36	450.07	106476.24
Sep, 2041	510.20	452.23	106024.01
Oct, 2041	508.03	454.40	105569.61
Nov, 2041	505.85	456.58	105113.03
Dec, 2041	503.67	458.76	104654.27
Jan, 2042	501.47	460.96	104193.31
Feb, 2042	499.26	463.17	103730.14
Mar, 2042	497.04	465.39	103264.75
Apr, 2042	494.81	467.62	102797.13
May, 2042	492.57	469.86	102327.27
Jun, 2042	490.32	472.11	101855.15
Jul, 2042	488.06	474.37	101380.78
Aug, 2042	485.78	476.65	100904.13
Sep, 2042	483.50	478.93	100425.20
Oct, 2042	481.20	481.23	99943.98
Nov, 2042	478.90	483.53	99460.44
Dec, 2042	476.58	485.85	98974.60
Jan, 2043	474.25	488.18	98486.42
Feb, 2043	471.91	490.52	97995.90
Mar, 2043	469.56	492.87	97503.04
Apr, 2043	467.20	495.23	97007.81
May, 2043	464.83	497.60	96510.21
Jun, 2043	462.44	499.99	96010.22
Jul, 2043	460.05	502.38	95507.84
Aug, 2043	457.64	504.79	95003.05
Sep, 2043	455.22	507.21	94495.85
Oct, 2043	452.79	509.64	93986.21
Nov, 2043	450.35	512.08	93474.13
Dec, 2043	447.90	514.53	92959.60
Jan, 2044	445.43	517.00	92442.60
Feb, 2044	442.95	519.48	91923.12
Mar, 2044	440.46	521.97	91401.16
Apr, 2044	437.96	524.47	90876.69
May, 2044	435.45	526.98	90349.71
Jun, 2044	432.93	529.50	89820.21
Jul, 2044	430.39	532.04	89288.17
Aug, 2044	427.84	534.59	88753.57
Sep, 2044	425.28	537.15	88216.42
Oct, 2044	422.70	539.73	87676.70
Nov, 2044	420.12	542.31	87134.38
Dec, 2044	417.52	544.91	86589.47
Jan, 2045	414.91	547.52	86041.95
Feb, 2045	412.28	550.15	85491.80
Mar, 2045	409.65	552.78	84939.02
Apr, 2045	407.00	555.43	84383.59
May, 2045	404.34	558.09	83825.50
Jun, 2045	401.66	560.77	83264.73
Jul, 2045	398.98	563.45	82701.28
Aug, 2045	396.28	566.15	82135.13
Sep, 2045	393.56	568.87	81566.26
Oct, 2045	390.84	571.59	80994.67
Nov, 2045	388.10	574.33	80420.34
Dec, 2045	385.35	577.08	79843.26
Jan, 2046	382.58	579.85	79263.41
Feb, 2046	379.80	582.63	78680.78
Mar, 2046	377.01	585.42	78095.37
Apr, 2046	374.21	588.22	77507.14
May, 2046	371.39	591.04	76916.10
Jun, 2046	368.56	593.87	76322.23
Jul, 2046	365.71	596.72	75725.51
Aug, 2046	362.85	599.58	75125.93
Sep, 2046	359.98	602.45	74523.48
Oct, 2046	357.09	605.34	73918.14
Nov, 2046	354.19	608.24	73309.90
Dec, 2046	351.28	611.15	72698.75
Jan, 2047	348.35	614.08	72084.67
Feb, 2047	345.41	617.02	71467.64
Mar, 2047	342.45	619.98	70847.66
Apr, 2047	339.48	622.95	70224.71
May, 2047	336.49	625.94	69598.77
Jun, 2047	333.49	628.94	68969.84
Jul, 2047	330.48	631.95	68337.89
Aug, 2047	327.45	634.98	67702.91
Sep, 2047	324.41	638.02	67064.89
Oct, 2047	321.35	641.08	66423.81
Nov, 2047	318.28	644.15	65779.66
Dec, 2047	315.19	647.24	65132.43
Jan, 2048	312.09	650.34	64482.09
Feb, 2048	308.98	653.45	63828.64
Mar, 2048	305.85	656.58	63172.05
Apr, 2048	302.70	659.73	62512.32
May, 2048	299.54	662.89	61849.43
Jun, 2048	296.36	666.07	61183.36
Jul, 2048	293.17	669.26	60514.10
Aug, 2048	289.96	672.47	59841.63
Sep, 2048	286.74	675.69	59165.95
Oct, 2048	283.50	678.93	58487.02
Nov, 2048	280.25	682.18	57804.84
Dec, 2048	276.98	685.45	57119.39
Jan, 2049	273.70	688.73	56430.66
Feb, 2049	270.40	692.03	55738.62
Mar, 2049	267.08	695.35	55043.28
Apr, 2049	263.75	698.68	54344.59
May, 2049	260.40	702.03	53642.57
Jun, 2049	257.04	705.39	52937.17
Jul, 2049	253.66	708.77	52228.40
Aug, 2049	250.26	712.17	51516.23
Sep, 2049	246.85	715.58	50800.65
Oct, 2049	243.42	719.01	50081.64
Nov, 2049	239.97	722.46	49359.18
Dec, 2049	236.51	725.92	48633.27
Jan, 2050	233.03	729.40	47903.87
Feb, 2050	229.54	732.89	47170.98
Mar, 2050	226.03	736.40	46434.58
Apr, 2050	222.50	739.93	45694.65
May, 2050	218.95	743.48	44951.17
Jun, 2050	215.39	747.04	44204.13
Jul, 2050	211.81	750.62	43453.51
Aug, 2050	208.21	754.22	42699.30
Sep, 2050	204.60	757.83	41941.47
Oct, 2050	200.97	761.46	41180.01
Nov, 2050	197.32	765.11	40414.90
Dec, 2050	193.65	768.78	39646.12
Jan, 2051	189.97	772.46	38873.67
Feb, 2051	186.27	776.16	38097.51
Mar, 2051	182.55	779.88	37317.63
Apr, 2051	178.81	783.62	36534.01
May, 2051	175.06	787.37	35746.64
Jun, 2051	171.29	791.14	34955.49
Jul, 2051	167.50	794.93	34160.56
Aug, 2051	163.69	798.74	33361.82
Sep, 2051	159.86	802.57	32559.24
Oct, 2051	156.01	806.42	31752.83
Nov, 2051	152.15	810.28	30942.55
Dec, 2051	148.27	814.16	30128.38
Jan, 2052	144.37	818.06	29310.32
Feb, 2052	140.45	821.98	28488.33
Mar, 2052	136.51	825.92	27662.41
Apr, 2052	132.55	829.88	26832.53
May, 2052	128.57	833.86	25998.67
Jun, 2052	124.58	837.85	25160.82
Jul, 2052	120.56	841.87	24318.95
Aug, 2052	116.53	845.90	23473.05
Sep, 2052	112.48	849.95	22623.09
Oct, 2052	108.40	854.03	21769.07
Nov, 2052	104.31	858.12	20910.95
Dec, 2052	100.20	862.23	20048.71
Jan, 2053	96.07	866.36	19182.35
Feb, 2053	91.92	870.51	18311.84
Mar, 2053	87.74	874.69	17437.15
Apr, 2053	83.55	878.88	16558.27
May, 2053	79.34	883.09	15675.19
Jun, 2053	75.11	887.32	14787.87
Jul, 2053	70.86	891.57	13896.29
Aug, 2053	66.59	895.84	13000.45
Sep, 2053	62.29	900.14	12100.31
Oct, 2053	57.98	904.45	11195.87
Nov, 2053	53.65	908.78	10287.08
Dec, 2053	49.29	913.14	9373.94
Jan, 2054	44.92	917.51	8456.43
Feb, 2054	40.52	921.91	7534.52
Mar, 2054	36.10	926.33	6608.19
Apr, 2054	31.66	930.77	5677.43
May, 2054	27.20	935.23	4742.20
Jun, 2054	22.72	939.71	3802.50
Jul, 2054	18.22	944.21	2858.29
Aug, 2054	13.70	948.73	1909.55
Sep, 2054	9.15	953.28	956.27
Oct, 2054	4.58	957.85	0