Mortgage Parameters

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

Mortgage Summary

Property Total:	$240,000
Down Payment	$72,000
Mortgage Amount:	$168,000
Mortgage Payment:	$980.40 / month
Estimated Tax:	+ $133.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,113.73 / month
Total Interest Paid:	$184,942.80 over 30 years
Total Tax Paid:	$48,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Mar, 2025	805.00	175.40	167824.60
Apr, 2025	804.16	176.24	167648.36
May, 2025	803.32	177.08	167471.27
Jun, 2025	802.47	177.93	167293.34
Jul, 2025	801.61	178.79	167114.56
Aug, 2025	800.76	179.64	166934.91
Sep, 2025	799.90	180.50	166754.41
Oct, 2025	799.03	181.37	166573.04
Nov, 2025	798.16	182.24	166390.80
Dec, 2025	797.29	183.11	166207.69
Jan, 2026	796.41	183.99	166023.70
Feb, 2026	795.53	184.87	165838.83
Mar, 2026	794.64	185.76	165653.08
Apr, 2026	793.75	186.65	165466.43
May, 2026	792.86	187.54	165278.89
Jun, 2026	791.96	188.44	165090.45
Jul, 2026	791.06	189.34	164901.11
Aug, 2026	790.15	190.25	164710.86
Sep, 2026	789.24	191.16	164519.70
Oct, 2026	788.32	192.08	164327.63
Nov, 2026	787.40	193.00	164134.63
Dec, 2026	786.48	193.92	163940.71
Jan, 2027	785.55	194.85	163745.86
Feb, 2027	784.62	195.78	163550.07
Mar, 2027	783.68	196.72	163353.35
Apr, 2027	782.73	197.67	163155.69
May, 2027	781.79	198.61	162957.07
Jun, 2027	780.84	199.56	162757.51
Jul, 2027	779.88	200.52	162556.99
Aug, 2027	778.92	201.48	162355.51
Sep, 2027	777.95	202.45	162153.06
Oct, 2027	776.98	203.42	161949.64
Nov, 2027	776.01	204.39	161745.25
Dec, 2027	775.03	205.37	161539.88
Jan, 2028	774.05	206.35	161333.53
Feb, 2028	773.06	207.34	161126.18
Mar, 2028	772.06	208.34	160917.85
Apr, 2028	771.06	209.34	160708.51
May, 2028	770.06	210.34	160498.17
Jun, 2028	769.05	211.35	160286.83
Jul, 2028	768.04	212.36	160074.47
Aug, 2028	767.02	213.38	159861.09
Sep, 2028	766.00	214.40	159646.69
Oct, 2028	764.97	215.43	159431.27
Nov, 2028	763.94	216.46	159214.81
Dec, 2028	762.90	217.50	158997.31
Jan, 2029	761.86	218.54	158778.77
Feb, 2029	760.81	219.59	158559.19
Mar, 2029	759.76	220.64	158338.55
Apr, 2029	758.71	221.69	158116.86
May, 2029	757.64	222.76	157894.10
Jun, 2029	756.58	223.82	157670.28
Jul, 2029	755.50	224.90	157445.38
Aug, 2029	754.43	225.97	157219.41
Sep, 2029	753.34	227.06	156992.35
Oct, 2029	752.26	228.14	156764.20
Nov, 2029	751.16	229.24	156534.97
Dec, 2029	750.06	230.34	156304.63
Jan, 2030	748.96	231.44	156073.19
Feb, 2030	747.85	232.55	155840.64
Mar, 2030	746.74	233.66	155606.98
Apr, 2030	745.62	234.78	155372.19
May, 2030	744.49	235.91	155136.29
Jun, 2030	743.36	237.04	154899.25
Jul, 2030	742.23	238.17	154661.07
Aug, 2030	741.08	239.32	154421.76
Sep, 2030	739.94	240.46	154181.29
Oct, 2030	738.79	241.61	153939.68
Nov, 2030	737.63	242.77	153696.91
Dec, 2030	736.46	243.94	153452.97
Jan, 2031	735.30	245.10	153207.87
Feb, 2031	734.12	246.28	152961.59
Mar, 2031	732.94	247.46	152714.13
Apr, 2031	731.76	248.64	152465.48
May, 2031	730.56	249.84	152215.65
Jun, 2031	729.37	251.03	151964.61
Jul, 2031	728.16	252.24	151712.38
Aug, 2031	726.96	253.44	151458.93
Sep, 2031	725.74	254.66	151204.27
Oct, 2031	724.52	255.88	150948.39
Nov, 2031	723.29	257.11	150691.29
Dec, 2031	722.06	258.34	150432.95
Jan, 2032	720.82	259.58	150173.38
Feb, 2032	719.58	260.82	149912.56
Mar, 2032	718.33	262.07	149650.49
Apr, 2032	717.08	263.32	149387.16
May, 2032	715.81	264.59	149122.58
Jun, 2032	714.55	265.85	148856.72
Jul, 2032	713.27	267.13	148589.59
Aug, 2032	711.99	268.41	148321.19
Sep, 2032	710.71	269.69	148051.49
Oct, 2032	709.41	270.99	147780.50
Nov, 2032	708.11	272.29	147508.22
Dec, 2032	706.81	273.59	147234.63
Jan, 2033	705.50	274.90	146959.73
Feb, 2033	704.18	276.22	146683.51
Mar, 2033	702.86	277.54	146405.97
Apr, 2033	701.53	278.87	146127.10
May, 2033	700.19	280.21	145846.89
Jun, 2033	698.85	281.55	145565.34
Jul, 2033	697.50	282.90	145282.44
Aug, 2033	696.15	284.25	144998.19
Sep, 2033	694.78	285.62	144712.57
Oct, 2033	693.41	286.99	144425.58
Nov, 2033	692.04	288.36	144137.22
Dec, 2033	690.66	289.74	143847.48
Jan, 2034	689.27	291.13	143556.35
Feb, 2034	687.87	292.53	143263.82
Mar, 2034	686.47	293.93	142969.90
Apr, 2034	685.06	295.34	142674.56
May, 2034	683.65	296.75	142377.81
Jun, 2034	682.23	298.17	142079.64
Jul, 2034	680.80	299.60	141780.03
Aug, 2034	679.36	301.04	141479.00
Sep, 2034	677.92	302.48	141176.52
Oct, 2034	676.47	303.93	140872.59
Nov, 2034	675.01	305.39	140567.20
Dec, 2034	673.55	306.85	140260.35
Jan, 2035	672.08	308.32	139952.03
Feb, 2035	670.60	309.80	139642.24
Mar, 2035	669.12	311.28	139330.96
Apr, 2035	667.63	312.77	139018.18
May, 2035	666.13	314.27	138703.91
Jun, 2035	664.62	315.78	138388.14
Jul, 2035	663.11	317.29	138070.85
Aug, 2035	661.59	318.81	137752.04
Sep, 2035	660.06	320.34	137431.70
Oct, 2035	658.53	321.87	137109.82
Nov, 2035	656.98	323.42	136786.41
Dec, 2035	655.43	324.97	136461.44
Jan, 2036	653.88	326.52	136134.92
Feb, 2036	652.31	328.09	135806.83
Mar, 2036	650.74	329.66	135477.18
Apr, 2036	649.16	331.24	135145.94
May, 2036	647.57	332.83	134813.11
Jun, 2036	645.98	334.42	134478.69
Jul, 2036	644.38	336.02	134142.67
Aug, 2036	642.77	337.63	133805.03
Sep, 2036	641.15	339.25	133465.78
Oct, 2036	639.52	340.88	133124.91
Nov, 2036	637.89	342.51	132782.40
Dec, 2036	636.25	344.15	132438.25
Jan, 2037	634.60	345.80	132092.45
Feb, 2037	632.94	347.46	131744.99
Mar, 2037	631.28	349.12	131395.87
Apr, 2037	629.61	350.79	131045.07
May, 2037	627.92	352.48	130692.60
Jun, 2037	626.24	354.16	130338.43
Jul, 2037	624.54	355.86	129982.57
Aug, 2037	622.83	357.57	129625.00
Sep, 2037	621.12	359.28	129265.72
Oct, 2037	619.40	361.00	128904.72
Nov, 2037	617.67	362.73	128541.99
Dec, 2037	615.93	364.47	128177.52
Jan, 2038	614.18	366.22	127811.30
Feb, 2038	612.43	367.97	127443.33
Mar, 2038	610.67	369.73	127073.60
Apr, 2038	608.89	371.51	126702.09
May, 2038	607.11	373.29	126328.81
Jun, 2038	605.33	375.07	125953.73
Jul, 2038	603.53	376.87	125576.86
Aug, 2038	601.72	378.68	125198.18
Sep, 2038	599.91	380.49	124817.69
Oct, 2038	598.08	382.32	124435.38
Nov, 2038	596.25	384.15	124051.23
Dec, 2038	594.41	385.99	123665.24
Jan, 2039	592.56	387.84	123277.41
Feb, 2039	590.70	389.70	122887.71
Mar, 2039	588.84	391.56	122496.15
Apr, 2039	586.96	393.44	122102.71
May, 2039	585.08	395.32	121707.38
Jun, 2039	583.18	397.22	121310.16
Jul, 2039	581.28	399.12	120911.04
Aug, 2039	579.37	401.03	120510.01
Sep, 2039	577.44	402.96	120107.05
Oct, 2039	575.51	404.89	119702.16
Nov, 2039	573.57	406.83	119295.34
Dec, 2039	571.62	408.78	118886.56
Jan, 2040	569.66	410.74	118475.82
Feb, 2040	567.70	412.70	118063.12
Mar, 2040	565.72	414.68	117648.44
Apr, 2040	563.73	416.67	117231.77
May, 2040	561.74	418.66	116813.11
Jun, 2040	559.73	420.67	116392.44
Jul, 2040	557.71	422.69	115969.75
Aug, 2040	555.69	424.71	115545.04
Sep, 2040	553.65	426.75	115118.29
Oct, 2040	551.61	428.79	114689.50
Nov, 2040	549.55	430.85	114258.66
Dec, 2040	547.49	432.91	113825.75
Jan, 2041	545.42	434.98	113390.76
Feb, 2041	543.33	437.07	112953.69
Mar, 2041	541.24	439.16	112514.53
Apr, 2041	539.13	441.27	112073.26
May, 2041	537.02	443.38	111629.88
Jun, 2041	534.89	445.51	111184.37
Jul, 2041	532.76	447.64	110736.73
Aug, 2041	530.61	449.79	110286.94
Sep, 2041	528.46	451.94	109835.00
Oct, 2041	526.29	454.11	109380.89
Nov, 2041	524.12	456.28	108924.61
Dec, 2041	521.93	458.47	108466.14
Jan, 2042	519.73	460.67	108005.47
Feb, 2042	517.53	462.87	107542.60
Mar, 2042	515.31	465.09	107077.51
Apr, 2042	513.08	467.32	106610.19
May, 2042	510.84	469.56	106140.63
Jun, 2042	508.59	471.81	105668.82
Jul, 2042	506.33	474.07	105194.75
Aug, 2042	504.06	476.34	104718.41
Sep, 2042	501.78	478.62	104239.78
Oct, 2042	499.48	480.92	103758.87
Nov, 2042	497.18	483.22	103275.64
Dec, 2042	494.86	485.54	102790.11
Jan, 2043	492.54	487.86	102302.24
Feb, 2043	490.20	490.20	101812.04
Mar, 2043	487.85	492.55	101319.49
Apr, 2043	485.49	494.91	100824.58
May, 2043	483.12	497.28	100327.30
Jun, 2043	480.73	499.67	99827.63
Jul, 2043	478.34	502.06	99325.57
Aug, 2043	475.94	504.46	98821.11
Sep, 2043	473.52	506.88	98314.22
Oct, 2043	471.09	509.31	97804.91
Nov, 2043	468.65	511.75	97293.16
Dec, 2043	466.20	514.20	96778.96
Jan, 2044	463.73	516.67	96262.29
Feb, 2044	461.26	519.14	95743.15
Mar, 2044	458.77	521.63	95221.52
Apr, 2044	456.27	524.13	94697.39
May, 2044	453.76	526.64	94170.75
Jun, 2044	451.23	529.17	93641.58
Jul, 2044	448.70	531.70	93109.88
Aug, 2044	446.15	534.25	92575.63
Sep, 2044	443.59	536.81	92038.82
Oct, 2044	441.02	539.38	91499.44
Nov, 2044	438.43	541.97	90957.48
Dec, 2044	435.84	544.56	90412.91
Jan, 2045	433.23	547.17	89865.74
Feb, 2045	430.61	549.79	89315.95
Mar, 2045	427.97	552.43	88763.52
Apr, 2045	425.33	555.07	88208.45
May, 2045	422.67	557.73	87650.71
Jun, 2045	419.99	560.41	87090.31
Jul, 2045	417.31	563.09	86527.21
Aug, 2045	414.61	565.79	85961.42
Sep, 2045	411.90	568.50	85392.92
Oct, 2045	409.17	571.23	84821.70
Nov, 2045	406.44	573.96	84247.73
Dec, 2045	403.69	576.71	83671.02
Jan, 2046	400.92	579.48	83091.54
Feb, 2046	398.15	582.25	82509.29
Mar, 2046	395.36	585.04	81924.25
Apr, 2046	392.55	587.85	81336.40
May, 2046	389.74	590.66	80745.74
Jun, 2046	386.91	593.49	80152.24
Jul, 2046	384.06	596.34	79555.91
Aug, 2046	381.21	599.19	78956.71
Sep, 2046	378.33	602.07	78354.65
Oct, 2046	375.45	604.95	77749.70
Nov, 2046	372.55	607.85	77141.85
Dec, 2046	369.64	610.76	76531.09
Jan, 2047	366.71	613.69	75917.40
Feb, 2047	363.77	616.63	75300.77
Mar, 2047	360.82	619.58	74681.18
Apr, 2047	357.85	622.55	74058.63
May, 2047	354.86	625.54	73433.10
Jun, 2047	351.87	628.53	72804.56
Jul, 2047	348.86	631.54	72173.02
Aug, 2047	345.83	634.57	71538.45
Sep, 2047	342.79	637.61	70900.83
Oct, 2047	339.73	640.67	70260.17
Nov, 2047	336.66	643.74	69616.43
Dec, 2047	333.58	646.82	68969.61
Jan, 2048	330.48	649.92	68319.69
Feb, 2048	327.37	653.03	67666.65
Mar, 2048	324.24	656.16	67010.49
Apr, 2048	321.09	659.31	66351.18
May, 2048	317.93	662.47	65688.72
Jun, 2048	314.76	665.64	65023.07
Jul, 2048	311.57	668.83	64354.24
Aug, 2048	308.36	672.04	63682.21
Sep, 2048	305.14	675.26	63006.95
Oct, 2048	301.91	678.49	62328.46
Nov, 2048	298.66	681.74	61646.72
Dec, 2048	295.39	685.01	60961.71
Jan, 2049	292.11	688.29	60273.41
Feb, 2049	288.81	691.59	59581.83
Mar, 2049	285.50	694.90	58886.92
Apr, 2049	282.17	698.23	58188.69
May, 2049	278.82	701.58	57487.11
Jun, 2049	275.46	704.94	56782.17
Jul, 2049	272.08	708.32	56073.85
Aug, 2049	268.69	711.71	55362.14
Sep, 2049	265.28	715.12	54647.01
Oct, 2049	261.85	718.55	53928.46
Nov, 2049	258.41	721.99	53206.47
Dec, 2049	254.95	725.45	52481.02
Jan, 2050	251.47	728.93	51752.09
Feb, 2050	247.98	732.42	51019.67
Mar, 2050	244.47	735.93	50283.74
Apr, 2050	240.94	739.46	49544.28
May, 2050	237.40	743.00	48801.28
Jun, 2050	233.84	746.56	48054.72
Jul, 2050	230.26	750.14	47304.58
Aug, 2050	226.67	753.73	46550.85
Sep, 2050	223.06	757.34	45793.51
Oct, 2050	219.43	760.97	45032.53
Nov, 2050	215.78	764.62	44267.91
Dec, 2050	212.12	768.28	43499.63
Jan, 2051	208.44	771.96	42727.67
Feb, 2051	204.74	775.66	41952.00
Mar, 2051	201.02	779.38	41172.62
Apr, 2051	197.29	783.11	40389.51
May, 2051	193.53	786.87	39602.64
Jun, 2051	189.76	790.64	38812.00
Jul, 2051	185.97	794.43	38017.58
Aug, 2051	182.17	798.23	37219.35
Sep, 2051	178.34	802.06	36417.29
Oct, 2051	174.50	805.90	35611.39
Nov, 2051	170.64	809.76	34801.63
Dec, 2051	166.76	813.64	33987.98
Jan, 2052	162.86	817.54	33170.44
Feb, 2052	158.94	821.46	32348.99
Mar, 2052	155.01	825.39	31523.59
Apr, 2052	151.05	829.35	30694.24
May, 2052	147.08	833.32	29860.92
Jun, 2052	143.08	837.32	29023.60
Jul, 2052	139.07	841.33	28182.27
Aug, 2052	135.04	845.36	27336.91
Sep, 2052	130.99	849.41	26487.50
Oct, 2052	126.92	853.48	25634.02
Nov, 2052	122.83	857.57	24776.45
Dec, 2052	118.72	861.68	23914.77
Jan, 2053	114.59	865.81	23048.96
Feb, 2053	110.44	869.96	22179.01
Mar, 2053	106.27	874.13	21304.88
Apr, 2053	102.09	878.31	20426.57
May, 2053	97.88	882.52	19544.04
Jun, 2053	93.65	886.75	18657.29
Jul, 2053	89.40	891.00	17766.29
Aug, 2053	85.13	895.27	16871.02
Sep, 2053	80.84	899.56	15971.46
Oct, 2053	76.53	903.87	15067.59
Nov, 2053	72.20	908.20	14159.39
Dec, 2053	67.85	912.55	13246.84
Jan, 2054	63.47	916.93	12329.91
Feb, 2054	59.08	921.32	11408.59
Mar, 2054	54.67	925.73	10482.86
Apr, 2054	50.23	930.17	9552.69
May, 2054	45.77	934.63	8618.06
Jun, 2054	41.29	939.11	7678.96
Jul, 2054	36.80	943.60	6735.35
Aug, 2054	32.27	948.13	5787.23
Sep, 2054	27.73	952.67	4834.56
Oct, 2054	23.17	957.23	3877.32
Nov, 2054	18.58	961.82	2915.50
Dec, 2054	13.97	966.43	1949.07
Jan, 2055	9.34	971.06	978.01
Feb, 2055	4.69	975.71	2.30