Mortgage Parameters

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

Mortgage Summary

Property Total:	$296,500
Down Payment	$88,950
Mortgage Amount:	$207,550
Mortgage Payment:	$1,211.21 / month
Estimated Tax:	+ $164.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,375.93 / month
Total Interest Paid:	$228,484.80 over 30 years
Total Tax Paid:	$59,300.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	994.51	216.70	207333.30
Jan, 2025	993.47	217.74	207115.56
Feb, 2025	992.43	218.78	206896.78
Mar, 2025	991.38	219.83	206676.95
Apr, 2025	990.33	220.88	206456.07
May, 2025	989.27	221.94	206234.13
Jun, 2025	988.21	223.00	206011.12
Jul, 2025	987.14	224.07	205787.05
Aug, 2025	986.06	225.15	205561.90
Sep, 2025	984.98	226.23	205335.68
Oct, 2025	983.90	227.31	205108.37
Nov, 2025	982.81	228.40	204879.97
Dec, 2025	981.72	229.49	204650.47
Jan, 2026	980.62	230.59	204419.88
Feb, 2026	979.51	231.70	204188.18
Mar, 2026	978.40	232.81	203955.37
Apr, 2026	977.29	233.92	203721.45
May, 2026	976.17	235.04	203486.41
Jun, 2026	975.04	236.17	203250.23
Jul, 2026	973.91	237.30	203012.93
Aug, 2026	972.77	238.44	202774.49
Sep, 2026	971.63	239.58	202534.91
Oct, 2026	970.48	240.73	202294.18
Nov, 2026	969.33	241.88	202052.30
Dec, 2026	968.17	243.04	201809.25
Jan, 2027	967.00	244.21	201565.05
Feb, 2027	965.83	245.38	201319.67
Mar, 2027	964.66	246.55	201073.12
Apr, 2027	963.48	247.73	200825.38
May, 2027	962.29	248.92	200576.46
Jun, 2027	961.10	250.11	200326.34
Jul, 2027	959.90	251.31	200075.03
Aug, 2027	958.69	252.52	199822.51
Sep, 2027	957.48	253.73	199568.79
Oct, 2027	956.27	254.94	199313.84
Nov, 2027	955.05	256.16	199057.68
Dec, 2027	953.82	257.39	198800.29
Jan, 2028	952.58	258.63	198541.66
Feb, 2028	951.35	259.86	198281.80
Mar, 2028	950.10	261.11	198020.69
Apr, 2028	948.85	262.36	197758.33
May, 2028	947.59	263.62	197494.71
Jun, 2028	946.33	264.88	197229.83
Jul, 2028	945.06	266.15	196963.68
Aug, 2028	943.78	267.43	196696.25
Sep, 2028	942.50	268.71	196427.55
Oct, 2028	941.22	269.99	196157.55
Nov, 2028	939.92	271.29	195886.26
Dec, 2028	938.62	272.59	195613.67
Jan, 2029	937.32	273.89	195339.78
Feb, 2029	936.00	275.21	195064.57
Mar, 2029	934.68	276.53	194788.05
Apr, 2029	933.36	277.85	194510.20
May, 2029	932.03	279.18	194231.01
Jun, 2029	930.69	280.52	193950.49
Jul, 2029	929.35	281.86	193668.63
Aug, 2029	928.00	283.21	193385.42
Sep, 2029	926.64	284.57	193100.84
Oct, 2029	925.27	285.94	192814.91
Nov, 2029	923.90	287.31	192527.60
Dec, 2029	922.53	288.68	192238.92
Jan, 2030	921.14	290.07	191948.86
Feb, 2030	919.75	291.46	191657.40
Mar, 2030	918.36	292.85	191364.55
Apr, 2030	916.96	294.25	191070.30
May, 2030	915.55	295.66	190774.63
Jun, 2030	914.13	297.08	190477.55
Jul, 2030	912.70	298.51	190179.04
Aug, 2030	911.27	299.94	189879.11
Sep, 2030	909.84	301.37	189577.74
Oct, 2030	908.39	302.82	189274.92
Nov, 2030	906.94	304.27	188970.65
Dec, 2030	905.48	305.73	188664.93
Jan, 2031	904.02	307.19	188357.74
Feb, 2031	902.55	308.66	188049.07
Mar, 2031	901.07	310.14	187738.93
Apr, 2031	899.58	311.63	187427.30
May, 2031	898.09	313.12	187114.18
Jun, 2031	896.59	314.62	186799.56
Jul, 2031	895.08	316.13	186483.43
Aug, 2031	893.57	317.64	186165.79
Sep, 2031	892.04	319.17	185846.62
Oct, 2031	890.52	320.69	185525.93
Nov, 2031	888.98	322.23	185203.70
Dec, 2031	887.43	323.78	184879.92
Jan, 2032	885.88	325.33	184554.59
Feb, 2032	884.32	326.89	184227.71
Mar, 2032	882.76	328.45	183899.26
Apr, 2032	881.18	330.03	183569.23
May, 2032	879.60	331.61	183237.62
Jun, 2032	878.01	333.20	182904.43
Jul, 2032	876.42	334.79	182569.63
Aug, 2032	874.81	336.40	182233.24
Sep, 2032	873.20	338.01	181895.23
Oct, 2032	871.58	339.63	181555.60
Nov, 2032	869.95	341.26	181214.34
Dec, 2032	868.32	342.89	180871.45
Jan, 2033	866.68	344.53	180526.92
Feb, 2033	865.02	346.19	180180.73
Mar, 2033	863.37	347.84	179832.89
Apr, 2033	861.70	349.51	179483.38
May, 2033	860.02	351.19	179132.19
Jun, 2033	858.34	352.87	178779.32
Jul, 2033	856.65	354.56	178424.76
Aug, 2033	854.95	356.26	178068.51
Sep, 2033	853.24	357.97	177710.54
Oct, 2033	851.53	359.68	177350.86
Nov, 2033	849.81	361.40	176989.46
Dec, 2033	848.07	363.14	176626.32
Jan, 2034	846.33	364.88	176261.45
Feb, 2034	844.59	366.62	175894.82
Mar, 2034	842.83	368.38	175526.44
Apr, 2034	841.06	370.15	175156.30
May, 2034	839.29	371.92	174784.38
Jun, 2034	837.51	373.70	174410.68
Jul, 2034	835.72	375.49	174035.18
Aug, 2034	833.92	377.29	173657.89
Sep, 2034	832.11	379.10	173278.79
Oct, 2034	830.29	380.92	172897.88
Nov, 2034	828.47	382.74	172515.14
Dec, 2034	826.64	384.57	172130.56
Jan, 2035	824.79	386.42	171744.14
Feb, 2035	822.94	388.27	171355.87
Mar, 2035	821.08	390.13	170965.74
Apr, 2035	819.21	392.00	170573.74
May, 2035	817.33	393.88	170179.87
Jun, 2035	815.45	395.76	169784.10
Jul, 2035	813.55	397.66	169386.44
Aug, 2035	811.64	399.57	168986.87
Sep, 2035	809.73	401.48	168585.39
Oct, 2035	807.81	403.40	168181.99
Nov, 2035	805.87	405.34	167776.65
Dec, 2035	803.93	407.28	167369.37
Jan, 2036	801.98	409.23	166960.14
Feb, 2036	800.02	411.19	166548.95
Mar, 2036	798.05	413.16	166135.78
Apr, 2036	796.07	415.14	165720.64
May, 2036	794.08	417.13	165303.51
Jun, 2036	792.08	419.13	164884.38
Jul, 2036	790.07	421.14	164463.24
Aug, 2036	788.05	423.16	164040.08
Sep, 2036	786.03	425.18	163614.90
Oct, 2036	783.99	427.22	163187.67
Nov, 2036	781.94	429.27	162758.41
Dec, 2036	779.88	431.33	162327.08
Jan, 2037	777.82	433.39	161893.69
Feb, 2037	775.74	435.47	161458.22
Mar, 2037	773.65	437.56	161020.66
Apr, 2037	771.56	439.65	160581.01
May, 2037	769.45	441.76	160139.25
Jun, 2037	767.33	443.88	159695.37
Jul, 2037	765.21	446.00	159249.37
Aug, 2037	763.07	448.14	158801.23
Sep, 2037	760.92	450.29	158350.94
Oct, 2037	758.76	452.45	157898.50
Nov, 2037	756.60	454.61	157443.88
Dec, 2037	754.42	456.79	156987.09
Jan, 2038	752.23	458.98	156528.11
Feb, 2038	750.03	461.18	156066.93
Mar, 2038	747.82	463.39	155603.54
Apr, 2038	745.60	465.61	155137.93
May, 2038	743.37	467.84	154670.09
Jun, 2038	741.13	470.08	154200.01
Jul, 2038	738.88	472.33	153727.68
Aug, 2038	736.61	474.60	153253.08
Sep, 2038	734.34	476.87	152776.21
Oct, 2038	732.05	479.16	152297.05
Nov, 2038	729.76	481.45	151815.60
Dec, 2038	727.45	483.76	151331.84
Jan, 2039	725.13	486.08	150845.76
Feb, 2039	722.80	488.41	150357.35
Mar, 2039	720.46	490.75	149866.60
Apr, 2039	718.11	493.10	149373.50
May, 2039	715.75	495.46	148878.04
Jun, 2039	713.37	497.84	148380.20
Jul, 2039	710.99	500.22	147879.98
Aug, 2039	708.59	502.62	147377.36
Sep, 2039	706.18	505.03	146872.34
Oct, 2039	703.76	507.45	146364.89
Nov, 2039	701.33	509.88	145855.01
Dec, 2039	698.89	512.32	145342.69
Jan, 2040	696.43	514.78	144827.92
Feb, 2040	693.97	517.24	144310.67
Mar, 2040	691.49	519.72	143790.95
Apr, 2040	689.00	522.21	143268.74
May, 2040	686.50	524.71	142744.03
Jun, 2040	683.98	527.23	142216.80
Jul, 2040	681.46	529.75	141687.04
Aug, 2040	678.92	532.29	141154.75
Sep, 2040	676.37	534.84	140619.91
Oct, 2040	673.80	537.41	140082.50
Nov, 2040	671.23	539.98	139542.52
Dec, 2040	668.64	542.57	138999.95
Jan, 2041	666.04	545.17	138454.78
Feb, 2041	663.43	547.78	137907.00
Mar, 2041	660.80	550.41	137356.59
Apr, 2041	658.17	553.04	136803.55
May, 2041	655.52	555.69	136247.86
Jun, 2041	652.85	558.36	135689.50
Jul, 2041	650.18	561.03	135128.47
Aug, 2041	647.49	563.72	134564.75
Sep, 2041	644.79	566.42	133998.33
Oct, 2041	642.08	569.13	133429.20
Nov, 2041	639.35	571.86	132857.34
Dec, 2041	636.61	574.60	132282.73
Jan, 2042	633.85	577.36	131705.38
Feb, 2042	631.09	580.12	131125.26
Mar, 2042	628.31	582.90	130542.36
Apr, 2042	625.52	585.69	129956.66
May, 2042	622.71	588.50	129368.16
Jun, 2042	619.89	591.32	128776.84
Jul, 2042	617.06	594.15	128182.68
Aug, 2042	614.21	597.00	127585.68
Sep, 2042	611.35	599.86	126985.82
Oct, 2042	608.47	602.74	126383.08
Nov, 2042	605.59	605.62	125777.46
Dec, 2042	602.68	608.53	125168.93
Jan, 2043	599.77	611.44	124557.49
Feb, 2043	596.84	614.37	123943.12
Mar, 2043	593.89	617.32	123325.80
Apr, 2043	590.94	620.27	122705.53
May, 2043	587.96	623.25	122082.28
Jun, 2043	584.98	626.23	121456.05
Jul, 2043	581.98	629.23	120826.82
Aug, 2043	578.96	632.25	120194.57
Sep, 2043	575.93	635.28	119559.29
Oct, 2043	572.89	638.32	118920.97
Nov, 2043	569.83	641.38	118279.59
Dec, 2043	566.76	644.45	117635.14
Jan, 2044	563.67	647.54	116987.60
Feb, 2044	560.57	650.64	116336.95
Mar, 2044	557.45	653.76	115683.19
Apr, 2044	554.32	656.89	115026.29
May, 2044	551.17	660.04	114366.25
Jun, 2044	548.00	663.21	113703.05
Jul, 2044	544.83	666.38	113036.66
Aug, 2044	541.63	669.58	112367.09
Sep, 2044	538.43	672.78	111694.30
Oct, 2044	535.20	676.01	111018.30
Nov, 2044	531.96	679.25	110339.05
Dec, 2044	528.71	682.50	109656.55
Jan, 2045	525.44	685.77	108970.77
Feb, 2045	522.15	689.06	108281.72
Mar, 2045	518.85	692.36	107589.36
Apr, 2045	515.53	695.68	106893.68
May, 2045	512.20	699.01	106194.67
Jun, 2045	508.85	702.36	105492.31
Jul, 2045	505.48	705.73	104786.58
Aug, 2045	502.10	709.11	104077.47
Sep, 2045	498.70	712.51	103364.97
Oct, 2045	495.29	715.92	102649.05
Nov, 2045	491.86	719.35	101929.70
Dec, 2045	488.41	722.80	101206.90
Jan, 2046	484.95	726.26	100480.64
Feb, 2046	481.47	729.74	99750.90
Mar, 2046	477.97	733.24	99017.66
Apr, 2046	474.46	736.75	98280.91
May, 2046	470.93	740.28	97540.63
Jun, 2046	467.38	743.83	96796.80
Jul, 2046	463.82	747.39	96049.41
Aug, 2046	460.24	750.97	95298.44
Sep, 2046	456.64	754.57	94543.87
Oct, 2046	453.02	758.19	93785.68
Nov, 2046	449.39	761.82	93023.86
Dec, 2046	445.74	765.47	92258.39
Jan, 2047	442.07	769.14	91489.25
Feb, 2047	438.39	772.82	90716.43
Mar, 2047	434.68	776.53	89939.90
Apr, 2047	430.96	780.25	89159.65
May, 2047	427.22	783.99	88375.66
Jun, 2047	423.47	787.74	87587.92
Jul, 2047	419.69	791.52	86796.40
Aug, 2047	415.90	795.31	86001.09
Sep, 2047	412.09	799.12	85201.97
Oct, 2047	408.26	802.95	84399.02
Nov, 2047	404.41	806.80	83592.22
Dec, 2047	400.55	810.66	82781.56
Jan, 2048	396.66	814.55	81967.01
Feb, 2048	392.76	818.45	81148.56
Mar, 2048	388.84	822.37	80326.19
Apr, 2048	384.90	826.31	79499.87
May, 2048	380.94	830.27	78669.60
Jun, 2048	376.96	834.25	77835.35
Jul, 2048	372.96	838.25	76997.10
Aug, 2048	368.94	842.27	76154.83
Sep, 2048	364.91	846.30	75308.53
Oct, 2048	360.85	850.36	74458.18
Nov, 2048	356.78	854.43	73603.74
Dec, 2048	352.68	858.53	72745.22
Jan, 2049	348.57	862.64	71882.58
Feb, 2049	344.44	866.77	71015.81
Mar, 2049	340.28	870.93	70144.88
Apr, 2049	336.11	875.10	69269.78
May, 2049	331.92	879.29	68390.49
Jun, 2049	327.70	883.51	67506.98
Jul, 2049	323.47	887.74	66619.24
Aug, 2049	319.22	891.99	65727.25
Sep, 2049	314.94	896.27	64830.98
Oct, 2049	310.65	900.56	63930.42
Nov, 2049	306.33	904.88	63025.55
Dec, 2049	302.00	909.21	62116.33
Jan, 2050	297.64	913.57	61202.76
Feb, 2050	293.26	917.95	60284.82
Mar, 2050	288.86	922.35	59362.47
Apr, 2050	284.45	926.76	58435.71
May, 2050	280.00	931.21	57504.50
Jun, 2050	275.54	935.67	56568.83
Jul, 2050	271.06	940.15	55628.68
Aug, 2050	266.55	944.66	54684.03
Sep, 2050	262.03	949.18	53734.85
Oct, 2050	257.48	953.73	52781.12
Nov, 2050	252.91	958.30	51822.81
Dec, 2050	248.32	962.89	50859.92
Jan, 2051	243.70	967.51	49892.42
Feb, 2051	239.07	972.14	48920.27
Mar, 2051	234.41	976.80	47943.47
Apr, 2051	229.73	981.48	46961.99
May, 2051	225.03	986.18	45975.81
Jun, 2051	220.30	990.91	44984.90
Jul, 2051	215.55	995.66	43989.24
Aug, 2051	210.78	1000.43	42988.81
Sep, 2051	205.99	1005.22	41983.59
Oct, 2051	201.17	1010.04	40973.55
Nov, 2051	196.33	1014.88	39958.68
Dec, 2051	191.47	1019.74	38938.93
Jan, 2052	186.58	1024.63	37914.31
Feb, 2052	181.67	1029.54	36884.77
Mar, 2052	176.74	1034.47	35850.30
Apr, 2052	171.78	1039.43	34810.87
May, 2052	166.80	1044.41	33766.46
Jun, 2052	161.80	1049.41	32717.05
Jul, 2052	156.77	1054.44	31662.61
Aug, 2052	151.72	1059.49	30603.12
Sep, 2052	146.64	1064.57	29538.55
Oct, 2052	141.54	1069.67	28468.88
Nov, 2052	136.41	1074.80	27394.08
Dec, 2052	131.26	1079.95	26314.13
Jan, 2053	126.09	1085.12	25229.01
Feb, 2053	120.89	1090.32	24138.69
Mar, 2053	115.66	1095.55	23043.14
Apr, 2053	110.42	1100.79	21942.35
May, 2053	105.14	1106.07	20836.28
Jun, 2053	99.84	1111.37	19724.91
Jul, 2053	94.52	1116.69	18608.22
Aug, 2053	89.16	1122.05	17486.17
Sep, 2053	83.79	1127.42	16358.75
Oct, 2053	78.39	1132.82	15225.92
Nov, 2053	72.96	1138.25	14087.67
Dec, 2053	67.50	1143.71	12943.96
Jan, 2054	62.02	1149.19	11794.78
Feb, 2054	56.52	1154.69	10640.08
Mar, 2054	50.98	1160.23	9479.86
Apr, 2054	45.42	1165.79	8314.07
May, 2054	39.84	1171.37	7142.70
Jun, 2054	34.23	1176.98	5965.72
Jul, 2054	28.59	1182.62	4783.09
Aug, 2054	22.92	1188.29	3594.80
Sep, 2054	17.23	1193.98	2400.82
Oct, 2054	11.50	1199.71	1201.11
Nov, 2054	5.76	1205.45	0