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