Mortgage Parameters

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

Mortgage Summary

Property Total:	$249,000
Down Payment	$74,700
Mortgage Amount:	$174,300
Mortgage Payment:	$1,017.17 / month
Estimated Tax:	+ $138.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,155.50 / month
Total Interest Paid:	$191,880.00 over 30 years
Total Tax Paid:	$49,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	835.19	181.98	174118.02
Jan, 2025	834.32	182.85	173935.16
Feb, 2025	833.44	183.73	173751.43
Mar, 2025	832.56	184.61	173566.82
Apr, 2025	831.67	185.50	173381.33
May, 2025	830.79	186.38	173194.94
Jun, 2025	829.89	187.28	173007.66
Jul, 2025	829.00	188.17	172819.49
Aug, 2025	828.09	189.08	172630.41
Sep, 2025	827.19	189.98	172440.43
Oct, 2025	826.28	190.89	172249.54
Nov, 2025	825.36	191.81	172057.73
Dec, 2025	824.44	192.73	171865.00
Jan, 2026	823.52	193.65	171671.35
Feb, 2026	822.59	194.58	171476.77
Mar, 2026	821.66	195.51	171281.26
Apr, 2026	820.72	196.45	171084.82
May, 2026	819.78	197.39	170887.43
Jun, 2026	818.84	198.33	170689.09
Jul, 2026	817.89	199.28	170489.81
Aug, 2026	816.93	200.24	170289.57
Sep, 2026	815.97	201.20	170088.37
Oct, 2026	815.01	202.16	169886.21
Nov, 2026	814.04	203.13	169683.07
Dec, 2026	813.06	204.11	169478.97
Jan, 2027	812.09	205.08	169273.89
Feb, 2027	811.10	206.07	169067.82
Mar, 2027	810.12	207.05	168860.77
Apr, 2027	809.12	208.05	168652.72
May, 2027	808.13	209.04	168443.68
Jun, 2027	807.13	210.04	168233.63
Jul, 2027	806.12	211.05	168022.58
Aug, 2027	805.11	212.06	167810.52
Sep, 2027	804.09	213.08	167597.44
Oct, 2027	803.07	214.10	167383.35
Nov, 2027	802.05	215.12	167168.22
Dec, 2027	801.01	216.16	166952.07
Jan, 2028	799.98	217.19	166734.87
Feb, 2028	798.94	218.23	166516.64
Mar, 2028	797.89	219.28	166297.36
Apr, 2028	796.84	220.33	166077.04
May, 2028	795.79	221.38	165855.65
Jun, 2028	794.72	222.45	165633.21
Jul, 2028	793.66	223.51	165409.70
Aug, 2028	792.59	224.58	165185.11
Sep, 2028	791.51	225.66	164959.46
Oct, 2028	790.43	226.74	164732.72
Nov, 2028	789.34	227.83	164504.89
Dec, 2028	788.25	228.92	164275.97
Jan, 2029	787.16	230.01	164045.96
Feb, 2029	786.05	231.12	163814.84
Mar, 2029	784.95	232.22	163582.62
Apr, 2029	783.83	233.34	163349.28
May, 2029	782.72	234.45	163114.83
Jun, 2029	781.59	235.58	162879.25
Jul, 2029	780.46	236.71	162642.54
Aug, 2029	779.33	237.84	162404.70
Sep, 2029	778.19	238.98	162165.72
Oct, 2029	777.04	240.13	161925.59
Nov, 2029	775.89	241.28	161684.32
Dec, 2029	774.74	242.43	161441.88
Jan, 2030	773.58	243.59	161198.29
Feb, 2030	772.41	244.76	160953.53
Mar, 2030	771.24	245.93	160707.59
Apr, 2030	770.06	247.11	160460.48
May, 2030	768.87	248.30	160212.19
Jun, 2030	767.68	249.49	159962.70
Jul, 2030	766.49	250.68	159712.02
Aug, 2030	765.29	251.88	159460.13
Sep, 2030	764.08	253.09	159207.04
Oct, 2030	762.87	254.30	158952.74
Nov, 2030	761.65	255.52	158697.22
Dec, 2030	760.42	256.75	158440.47
Jan, 2031	759.19	257.98	158182.50
Feb, 2031	757.96	259.21	157923.28
Mar, 2031	756.72	260.45	157662.83
Apr, 2031	755.47	261.70	157401.13
May, 2031	754.21	262.96	157138.17
Jun, 2031	752.95	264.22	156873.96
Jul, 2031	751.69	265.48	156608.47
Aug, 2031	750.42	266.75	156341.72
Sep, 2031	749.14	268.03	156073.69
Oct, 2031	747.85	269.32	155804.37
Nov, 2031	746.56	270.61	155533.76
Dec, 2031	745.27	271.90	155261.86
Jan, 2032	743.96	273.21	154988.65
Feb, 2032	742.65	274.52	154714.13
Mar, 2032	741.34	275.83	154438.30
Apr, 2032	740.02	277.15	154161.15
May, 2032	738.69	278.48	153882.67
Jun, 2032	737.35	279.82	153602.85
Jul, 2032	736.01	281.16	153321.70
Aug, 2032	734.67	282.50	153039.19
Sep, 2032	733.31	283.86	152755.34
Oct, 2032	731.95	285.22	152470.12
Nov, 2032	730.59	286.58	152183.54
Dec, 2032	729.21	287.96	151895.58
Jan, 2033	727.83	289.34	151606.24
Feb, 2033	726.45	290.72	151315.52
Mar, 2033	725.05	292.12	151023.40
Apr, 2033	723.65	293.52	150729.88
May, 2033	722.25	294.92	150434.96
Jun, 2033	720.83	296.34	150138.63
Jul, 2033	719.41	297.76	149840.87
Aug, 2033	717.99	299.18	149541.69
Sep, 2033	716.55	300.62	149241.07
Oct, 2033	715.11	302.06	148939.02
Nov, 2033	713.67	303.50	148635.51
Dec, 2033	712.21	304.96	148330.55
Jan, 2034	710.75	306.42	148024.13
Feb, 2034	709.28	307.89	147716.25
Mar, 2034	707.81	309.36	147406.88
Apr, 2034	706.32	310.85	147096.04
May, 2034	704.84	312.33	146783.70
Jun, 2034	703.34	313.83	146469.87
Jul, 2034	701.83	315.34	146154.54
Aug, 2034	700.32	316.85	145837.69
Sep, 2034	698.81	318.36	145519.33
Oct, 2034	697.28	319.89	145199.44
Nov, 2034	695.75	321.42	144878.01
Dec, 2034	694.21	322.96	144555.05
Jan, 2035	692.66	324.51	144230.54
Feb, 2035	691.10	326.07	143904.47
Mar, 2035	689.54	327.63	143576.85
Apr, 2035	687.97	329.20	143247.65
May, 2035	686.39	330.78	142916.87
Jun, 2035	684.81	332.36	142584.51
Jul, 2035	683.22	333.95	142250.56
Aug, 2035	681.62	335.55	141915.01
Sep, 2035	680.01	337.16	141577.85
Oct, 2035	678.39	338.78	141239.07
Nov, 2035	676.77	340.40	140898.67
Dec, 2035	675.14	342.03	140556.64
Jan, 2036	673.50	343.67	140212.97
Feb, 2036	671.85	345.32	139867.66
Mar, 2036	670.20	346.97	139520.69
Apr, 2036	668.54	348.63	139172.05
May, 2036	666.87	350.30	138821.75
Jun, 2036	665.19	351.98	138469.77
Jul, 2036	663.50	353.67	138116.10
Aug, 2036	661.81	355.36	137760.73
Sep, 2036	660.10	357.07	137403.67
Oct, 2036	658.39	358.78	137044.89
Nov, 2036	656.67	360.50	136684.39
Dec, 2036	654.95	362.22	136322.17
Jan, 2037	653.21	363.96	135958.21
Feb, 2037	651.47	365.70	135592.51
Mar, 2037	649.71	367.46	135225.05
Apr, 2037	647.95	369.22	134855.83
May, 2037	646.18	370.99	134484.85
Jun, 2037	644.41	372.76	134112.08
Jul, 2037	642.62	374.55	133737.53
Aug, 2037	640.83	376.34	133361.19
Sep, 2037	639.02	378.15	132983.04
Oct, 2037	637.21	379.96	132603.08
Nov, 2037	635.39	381.78	132221.30
Dec, 2037	633.56	383.61	131837.69
Jan, 2038	631.72	385.45	131452.25
Feb, 2038	629.88	387.29	131064.95
Mar, 2038	628.02	389.15	130675.80
Apr, 2038	626.15	391.02	130284.79
May, 2038	624.28	392.89	129891.90
Jun, 2038	622.40	394.77	129497.13
Jul, 2038	620.51	396.66	129100.46
Aug, 2038	618.61	398.56	128701.90
Sep, 2038	616.70	400.47	128301.43
Oct, 2038	614.78	402.39	127899.03
Nov, 2038	612.85	404.32	127494.71
Dec, 2038	610.91	406.26	127088.45
Jan, 2039	608.97	408.20	126680.25
Feb, 2039	607.01	410.16	126270.09
Mar, 2039	605.04	412.13	125857.96
Apr, 2039	603.07	414.10	125443.86
May, 2039	601.09	416.08	125027.78
Jun, 2039	599.09	418.08	124609.70
Jul, 2039	597.09	420.08	124189.62
Aug, 2039	595.08	422.09	123767.52
Sep, 2039	593.05	424.12	123343.41
Oct, 2039	591.02	426.15	122917.26
Nov, 2039	588.98	428.19	122489.07
Dec, 2039	586.93	430.24	122058.82
Jan, 2040	584.87	432.30	121626.52
Feb, 2040	582.79	434.38	121192.14
Mar, 2040	580.71	436.46	120755.68
Apr, 2040	578.62	438.55	120317.13
May, 2040	576.52	440.65	119876.48
Jun, 2040	574.41	442.76	119433.72
Jul, 2040	572.29	444.88	118988.84
Aug, 2040	570.15	447.02	118541.82
Sep, 2040	568.01	449.16	118092.67
Oct, 2040	565.86	451.31	117641.36
Nov, 2040	563.70	453.47	117187.89
Dec, 2040	561.53	455.64	116732.24
Jan, 2041	559.34	457.83	116274.41
Feb, 2041	557.15	460.02	115814.39
Mar, 2041	554.94	462.23	115352.16
Apr, 2041	552.73	464.44	114887.72
May, 2041	550.50	466.67	114421.06
Jun, 2041	548.27	468.90	113952.15
Jul, 2041	546.02	471.15	113481.01
Aug, 2041	543.76	473.41	113007.60
Sep, 2041	541.49	475.68	112531.92
Oct, 2041	539.22	477.95	112053.97
Nov, 2041	536.93	480.24	111573.72
Dec, 2041	534.62	482.55	111091.18
Jan, 2042	532.31	484.86	110606.32
Feb, 2042	529.99	487.18	110119.14
Mar, 2042	527.65	489.52	109629.62
Apr, 2042	525.31	491.86	109137.76
May, 2042	522.95	494.22	108643.54
Jun, 2042	520.58	496.59	108146.96
Jul, 2042	518.20	498.97	107647.99
Aug, 2042	515.81	501.36	107146.63
Sep, 2042	513.41	503.76	106642.88
Oct, 2042	511.00	506.17	106136.70
Nov, 2042	508.57	508.60	105628.10
Dec, 2042	506.13	511.04	105117.07
Jan, 2043	503.69	513.48	104603.58
Feb, 2043	501.23	515.94	104087.64
Mar, 2043	498.75	518.42	103569.22
Apr, 2043	496.27	520.90	103048.32
May, 2043	493.77	523.40	102524.93
Jun, 2043	491.27	525.90	101999.02
Jul, 2043	488.75	528.42	101470.60
Aug, 2043	486.21	530.96	100939.64
Sep, 2043	483.67	533.50	100406.14
Oct, 2043	481.11	536.06	99870.08
Nov, 2043	478.54	538.63	99331.46
Dec, 2043	475.96	541.21	98790.25
Jan, 2044	473.37	543.80	98246.45
Feb, 2044	470.76	546.41	97700.04
Mar, 2044	468.15	549.02	97151.02
Apr, 2044	465.52	551.65	96599.36
May, 2044	462.87	554.30	96045.07
Jun, 2044	460.22	556.95	95488.11
Jul, 2044	457.55	559.62	94928.49
Aug, 2044	454.87	562.30	94366.19
Sep, 2044	452.17	565.00	93801.19
Oct, 2044	449.46	567.71	93233.48
Nov, 2044	446.74	570.43	92663.05
Dec, 2044	444.01	573.16	92089.90
Jan, 2045	441.26	575.91	91513.99
Feb, 2045	438.50	578.67	90935.32
Mar, 2045	435.73	581.44	90353.89
Apr, 2045	432.95	584.22	89769.66
May, 2045	430.15	587.02	89182.64
Jun, 2045	427.33	589.84	88592.80
Jul, 2045	424.51	592.66	88000.14
Aug, 2045	421.67	595.50	87404.64
Sep, 2045	418.81	598.36	86806.28
Oct, 2045	415.95	601.22	86205.06
Nov, 2045	413.07	604.10	85600.95
Dec, 2045	410.17	607.00	84993.95
Jan, 2046	407.26	609.91	84384.05
Feb, 2046	404.34	612.83	83771.22
Mar, 2046	401.40	615.77	83155.45
Apr, 2046	398.45	618.72	82536.73
May, 2046	395.49	621.68	81915.05
Jun, 2046	392.51	624.66	81290.39
Jul, 2046	389.52	627.65	80662.74
Aug, 2046	386.51	630.66	80032.08
Sep, 2046	383.49	633.68	79398.39
Oct, 2046	380.45	636.72	78761.67
Nov, 2046	377.40	639.77	78121.90
Dec, 2046	374.33	642.84	77479.07
Jan, 2047	371.25	645.92	76833.15
Feb, 2047	368.16	649.01	76184.14
Mar, 2047	365.05	652.12	75532.02
Apr, 2047	361.92	655.25	74876.77
May, 2047	358.78	658.39	74218.39
Jun, 2047	355.63	661.54	73556.85
Jul, 2047	352.46	664.71	72892.14
Aug, 2047	349.27	667.90	72224.24
Sep, 2047	346.07	671.10	71553.15
Oct, 2047	342.86	674.31	70878.84
Nov, 2047	339.63	677.54	70201.29
Dec, 2047	336.38	680.79	69520.51
Jan, 2048	333.12	684.05	68836.45
Feb, 2048	329.84	687.33	68149.13
Mar, 2048	326.55	690.62	67458.50
Apr, 2048	323.24	693.93	66764.57
May, 2048	319.91	697.26	66067.32
Jun, 2048	316.57	700.60	65366.72
Jul, 2048	313.22	703.95	64662.76
Aug, 2048	309.84	707.33	63955.44
Sep, 2048	306.45	710.72	63244.72
Oct, 2048	303.05	714.12	62530.60
Nov, 2048	299.63	717.54	61813.05
Dec, 2048	296.19	720.98	61092.07
Jan, 2049	292.73	724.44	60367.63
Feb, 2049	289.26	727.91	59639.72
Mar, 2049	285.77	731.40	58908.33
Apr, 2049	282.27	734.90	58173.43
May, 2049	278.75	738.42	57435.01
Jun, 2049	275.21	741.96	56693.04
Jul, 2049	271.65	745.52	55947.53
Aug, 2049	268.08	749.09	55198.44
Sep, 2049	264.49	752.68	54445.76
Oct, 2049	260.89	756.28	53689.48
Nov, 2049	257.26	759.91	52929.57
Dec, 2049	253.62	763.55	52166.02
Jan, 2050	249.96	767.21	51398.81
Feb, 2050	246.29	770.88	50627.93
Mar, 2050	242.59	774.58	49853.35
Apr, 2050	238.88	778.29	49075.06
May, 2050	235.15	782.02	48293.04
Jun, 2050	231.40	785.77	47507.28
Jul, 2050	227.64	789.53	46717.75
Aug, 2050	223.86	793.31	45924.43
Sep, 2050	220.05	797.12	45127.32
Oct, 2050	216.24	800.93	44326.38
Nov, 2050	212.40	804.77	43521.61
Dec, 2050	208.54	808.63	42712.98
Jan, 2051	204.67	812.50	41900.48
Feb, 2051	200.77	816.40	41084.08
Mar, 2051	196.86	820.31	40263.77
Apr, 2051	192.93	824.24	39439.53
May, 2051	188.98	828.19	38611.34
Jun, 2051	185.01	832.16	37779.19
Jul, 2051	181.03	836.14	36943.04
Aug, 2051	177.02	840.15	36102.89
Sep, 2051	172.99	844.18	35258.71
Oct, 2051	168.95	848.22	34410.49
Nov, 2051	164.88	852.29	33558.21
Dec, 2051	160.80	856.37	32701.84
Jan, 2052	156.70	860.47	31841.36
Feb, 2052	152.57	864.60	30976.76
Mar, 2052	148.43	868.74	30108.02
Apr, 2052	144.27	872.90	29235.12
May, 2052	140.08	877.09	28358.04
Jun, 2052	135.88	881.29	27476.75
Jul, 2052	131.66	885.51	26591.24
Aug, 2052	127.42	889.75	25701.49
Sep, 2052	123.15	894.02	24807.47
Oct, 2052	118.87	898.30	23909.17
Nov, 2052	114.56	902.61	23006.56
Dec, 2052	110.24	906.93	22099.63
Jan, 2053	105.89	911.28	21188.36
Feb, 2053	101.53	915.64	20272.71
Mar, 2053	97.14	920.03	19352.68
Apr, 2053	92.73	924.44	18428.25
May, 2053	88.30	928.87	17499.38
Jun, 2053	83.85	933.32	16566.06
Jul, 2053	79.38	937.79	15628.27
Aug, 2053	74.89	942.28	14685.98
Sep, 2053	70.37	946.80	13739.18
Oct, 2053	65.83	951.34	12787.85
Nov, 2053	61.28	955.89	11831.95
Dec, 2053	56.69	960.48	10871.48
Jan, 2054	52.09	965.08	9906.40
Feb, 2054	47.47	969.70	8936.70
Mar, 2054	42.82	974.35	7962.35
Apr, 2054	38.15	979.02	6983.33
May, 2054	33.46	983.71	5999.62
Jun, 2054	28.75	988.42	5011.20
Jul, 2054	24.01	993.16	4018.04
Aug, 2054	19.25	997.92	3020.13
Sep, 2054	14.47	1002.70	2017.43
Oct, 2054	9.67	1007.50	1009.93
Nov, 2054	4.84	1012.33	0