Mortgage Parameters

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

Mortgage Summary

Property Total:	$323,000
Down Payment	$96,900
Mortgage Amount:	$226,100
Mortgage Payment:	$1,319.46 / month
Estimated Tax:	+ $179.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,498.90 / month
Total Interest Paid:	$248,904.00 over 30 years
Total Tax Paid:	$64,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1083.40	236.06	225863.94
Dec, 2024	1082.26	237.20	225626.74
Jan, 2025	1081.13	238.33	225388.41
Feb, 2025	1079.99	239.47	225148.93
Mar, 2025	1078.84	240.62	224908.31
Apr, 2025	1077.69	241.77	224666.54
May, 2025	1076.53	242.93	224423.61
Jun, 2025	1075.36	244.10	224179.51
Jul, 2025	1074.19	245.27	223934.24
Aug, 2025	1073.02	246.44	223687.80
Sep, 2025	1071.84	247.62	223440.18
Oct, 2025	1070.65	248.81	223191.37
Nov, 2025	1069.46	250.00	222941.37
Dec, 2025	1068.26	251.20	222690.17
Jan, 2026	1067.06	252.40	222437.77
Feb, 2026	1065.85	253.61	222184.15
Mar, 2026	1064.63	254.83	221929.33
Apr, 2026	1063.41	256.05	221673.28
May, 2026	1062.18	257.28	221416.00
Jun, 2026	1060.95	258.51	221157.49
Jul, 2026	1059.71	259.75	220897.75
Aug, 2026	1058.47	260.99	220636.75
Sep, 2026	1057.22	262.24	220374.51
Oct, 2026	1055.96	263.50	220111.01
Nov, 2026	1054.70	264.76	219846.25
Dec, 2026	1053.43	266.03	219580.22
Jan, 2027	1052.16	267.30	219312.92
Feb, 2027	1050.87	268.59	219044.33
Mar, 2027	1049.59	269.87	218774.46
Apr, 2027	1048.29	271.17	218503.29
May, 2027	1046.99	272.47	218230.83
Jun, 2027	1045.69	273.77	217957.06
Jul, 2027	1044.38	275.08	217681.98
Aug, 2027	1043.06	276.40	217405.57
Sep, 2027	1041.74	277.72	217127.85
Oct, 2027	1040.40	279.06	216848.79
Nov, 2027	1039.07	280.39	216568.40
Dec, 2027	1037.72	281.74	216286.66
Jan, 2028	1036.37	283.09	216003.58
Feb, 2028	1035.02	284.44	215719.14
Mar, 2028	1033.65	285.81	215433.33
Apr, 2028	1032.28	287.18	215146.15
May, 2028	1030.91	288.55	214857.60
Jun, 2028	1029.53	289.93	214567.67
Jul, 2028	1028.14	291.32	214276.35
Aug, 2028	1026.74	292.72	213983.63
Sep, 2028	1025.34	294.12	213689.51
Oct, 2028	1023.93	295.53	213393.97
Nov, 2028	1022.51	296.95	213097.03
Dec, 2028	1021.09	298.37	212798.66
Jan, 2029	1019.66	299.80	212498.86
Feb, 2029	1018.22	301.24	212197.62
Mar, 2029	1016.78	302.68	211894.94
Apr, 2029	1015.33	304.13	211590.81
May, 2029	1013.87	305.59	211285.22
Jun, 2029	1012.41	307.05	210978.17
Jul, 2029	1010.94	308.52	210669.65
Aug, 2029	1009.46	310.00	210359.65
Sep, 2029	1007.97	311.49	210048.16
Oct, 2029	1006.48	312.98	209735.18
Nov, 2029	1004.98	314.48	209420.70
Dec, 2029	1003.47	315.99	209104.72
Jan, 2030	1001.96	317.50	208787.22
Feb, 2030	1000.44	319.02	208468.20
Mar, 2030	998.91	320.55	208147.65
Apr, 2030	997.37	322.09	207825.56
May, 2030	995.83	323.63	207501.93
Jun, 2030	994.28	325.18	207176.75
Jul, 2030	992.72	326.74	206850.01
Aug, 2030	991.16	328.30	206521.71
Sep, 2030	989.58	329.88	206191.83
Oct, 2030	988.00	331.46	205860.37
Nov, 2030	986.41	333.05	205527.33
Dec, 2030	984.82	334.64	205192.69
Jan, 2031	983.21	336.25	204856.44
Feb, 2031	981.60	337.86	204518.59
Mar, 2031	979.98	339.48	204179.11
Apr, 2031	978.36	341.10	203838.01
May, 2031	976.72	342.74	203495.27
Jun, 2031	975.08	344.38	203150.89
Jul, 2031	973.43	346.03	202804.87
Aug, 2031	971.77	347.69	202457.18
Sep, 2031	970.11	349.35	202107.83
Oct, 2031	968.43	351.03	201756.80
Nov, 2031	966.75	352.71	201404.09
Dec, 2031	965.06	354.40	201049.69
Jan, 2032	963.36	356.10	200693.60
Feb, 2032	961.66	357.80	200335.79
Mar, 2032	959.94	359.52	199976.28
Apr, 2032	958.22	361.24	199615.03
May, 2032	956.49	362.97	199252.06
Jun, 2032	954.75	364.71	198887.35
Jul, 2032	953.00	366.46	198520.89
Aug, 2032	951.25	368.21	198152.68
Sep, 2032	949.48	369.98	197782.70
Oct, 2032	947.71	371.75	197410.95
Nov, 2032	945.93	373.53	197037.42
Dec, 2032	944.14	375.32	196662.10
Jan, 2033	942.34	377.12	196284.98
Feb, 2033	940.53	378.93	195906.05
Mar, 2033	938.72	380.74	195525.30
Apr, 2033	936.89	382.57	195142.74
May, 2033	935.06	384.40	194758.34
Jun, 2033	933.22	386.24	194372.09
Jul, 2033	931.37	388.09	193984.00
Aug, 2033	929.51	389.95	193594.05
Sep, 2033	927.64	391.82	193202.22
Oct, 2033	925.76	393.70	192808.52
Nov, 2033	923.87	395.59	192412.94
Dec, 2033	921.98	397.48	192015.46
Jan, 2034	920.07	399.39	191616.07
Feb, 2034	918.16	401.30	191214.77
Mar, 2034	916.24	403.22	190811.55
Apr, 2034	914.31	405.15	190406.39
May, 2034	912.36	407.10	189999.30
Jun, 2034	910.41	409.05	189590.25
Jul, 2034	908.45	411.01	189179.24
Aug, 2034	906.48	412.98	188766.27
Sep, 2034	904.51	414.95	188351.31
Oct, 2034	902.52	416.94	187934.37
Nov, 2034	900.52	418.94	187515.43
Dec, 2034	898.51	420.95	187094.48
Jan, 2035	896.49	422.97	186671.51
Feb, 2035	894.47	424.99	186246.52
Mar, 2035	892.43	427.03	185819.49
Apr, 2035	890.39	429.07	185390.42
May, 2035	888.33	431.13	184959.29
Jun, 2035	886.26	433.20	184526.09
Jul, 2035	884.19	435.27	184090.82
Aug, 2035	882.10	437.36	183653.46
Sep, 2035	880.01	439.45	183214.01
Oct, 2035	877.90	441.56	182772.45
Nov, 2035	875.78	443.68	182328.77
Dec, 2035	873.66	445.80	181882.97
Jan, 2036	871.52	447.94	181435.03
Feb, 2036	869.38	450.08	180984.95
Mar, 2036	867.22	452.24	180532.71
Apr, 2036	865.05	454.41	180078.30
May, 2036	862.88	456.58	179621.72
Jun, 2036	860.69	458.77	179162.94
Jul, 2036	858.49	460.97	178701.97
Aug, 2036	856.28	463.18	178238.79
Sep, 2036	854.06	465.40	177773.39
Oct, 2036	851.83	467.63	177305.76
Nov, 2036	849.59	469.87	176835.90
Dec, 2036	847.34	472.12	176363.77
Jan, 2037	845.08	474.38	175889.39
Feb, 2037	842.80	476.66	175412.73
Mar, 2037	840.52	478.94	174933.79
Apr, 2037	838.22	481.24	174452.56
May, 2037	835.92	483.54	173969.02
Jun, 2037	833.60	485.86	173483.16
Jul, 2037	831.27	488.19	172994.97
Aug, 2037	828.93	490.53	172504.44
Sep, 2037	826.58	492.88	172011.57
Oct, 2037	824.22	495.24	171516.33
Nov, 2037	821.85	497.61	171018.72
Dec, 2037	819.46	500.00	170518.72
Jan, 2038	817.07	502.39	170016.33
Feb, 2038	814.66	504.80	169511.54
Mar, 2038	812.24	507.22	169004.32
Apr, 2038	809.81	509.65	168494.67
May, 2038	807.37	512.09	167982.58
Jun, 2038	804.92	514.54	167468.04
Jul, 2038	802.45	517.01	166951.03
Aug, 2038	799.97	519.49	166431.54
Sep, 2038	797.48	521.98	165909.57
Oct, 2038	794.98	524.48	165385.09
Nov, 2038	792.47	526.99	164858.10
Dec, 2038	789.95	529.51	164328.58
Jan, 2039	787.41	532.05	163796.53
Feb, 2039	784.86	534.60	163261.93
Mar, 2039	782.30	537.16	162724.77
Apr, 2039	779.72	539.74	162185.03
May, 2039	777.14	542.32	161642.71
Jun, 2039	774.54	544.92	161097.79
Jul, 2039	771.93	547.53	160550.25
Aug, 2039	769.30	550.16	160000.10
Sep, 2039	766.67	552.79	159447.30
Oct, 2039	764.02	555.44	158891.86
Nov, 2039	761.36	558.10	158333.76
Dec, 2039	758.68	560.78	157772.98
Jan, 2040	756.00	563.46	157209.52
Feb, 2040	753.30	566.16	156643.35
Mar, 2040	750.58	568.88	156074.47
Apr, 2040	747.86	571.60	155502.87
May, 2040	745.12	574.34	154928.53
Jun, 2040	742.37	577.09	154351.43
Jul, 2040	739.60	579.86	153771.58
Aug, 2040	736.82	582.64	153188.94
Sep, 2040	734.03	585.43	152603.51
Oct, 2040	731.23	588.23	152015.27
Nov, 2040	728.41	591.05	151424.22
Dec, 2040	725.57	593.89	150830.33
Jan, 2041	722.73	596.73	150233.60
Feb, 2041	719.87	599.59	149634.01
Mar, 2041	717.00	602.46	149031.55
Apr, 2041	714.11	605.35	148426.20
May, 2041	711.21	608.25	147817.95
Jun, 2041	708.29	611.17	147206.78
Jul, 2041	705.37	614.09	146592.69
Aug, 2041	702.42	617.04	145975.65
Sep, 2041	699.47	619.99	145355.66
Oct, 2041	696.50	622.96	144732.69
Nov, 2041	693.51	625.95	144106.74
Dec, 2041	690.51	628.95	143477.79
Jan, 2042	687.50	631.96	142845.83
Feb, 2042	684.47	634.99	142210.84
Mar, 2042	681.43	638.03	141572.81
Apr, 2042	678.37	641.09	140931.72
May, 2042	675.30	644.16	140287.56
Jun, 2042	672.21	647.25	139640.31
Jul, 2042	669.11	650.35	138989.96
Aug, 2042	665.99	653.47	138336.49
Sep, 2042	662.86	656.60	137679.89
Oct, 2042	659.72	659.74	137020.15
Nov, 2042	656.55	662.91	136357.24
Dec, 2042	653.38	666.08	135691.16
Jan, 2043	650.19	669.27	135021.89
Feb, 2043	646.98	672.48	134349.41
Mar, 2043	643.76	675.70	133673.71
Apr, 2043	640.52	678.94	132994.77
May, 2043	637.27	682.19	132312.57
Jun, 2043	634.00	685.46	131627.11
Jul, 2043	630.71	688.75	130938.36
Aug, 2043	627.41	692.05	130246.32
Sep, 2043	624.10	695.36	129550.95
Oct, 2043	620.76	698.70	128852.26
Nov, 2043	617.42	702.04	128150.22
Dec, 2043	614.05	705.41	127444.81
Jan, 2044	610.67	708.79	126736.02
Feb, 2044	607.28	712.18	126023.84
Mar, 2044	603.86	715.60	125308.24
Apr, 2044	600.44	719.02	124589.22
May, 2044	596.99	722.47	123866.75
Jun, 2044	593.53	725.93	123140.82
Jul, 2044	590.05	729.41	122411.41
Aug, 2044	586.55	732.91	121678.50
Sep, 2044	583.04	736.42	120942.08
Oct, 2044	579.51	739.95	120202.14
Nov, 2044	575.97	743.49	119458.65
Dec, 2044	572.41	747.05	118711.59
Jan, 2045	568.83	750.63	117960.96
Feb, 2045	565.23	754.23	117206.73
Mar, 2045	561.62	757.84	116448.89
Apr, 2045	557.98	761.48	115687.41
May, 2045	554.34	765.12	114922.28
Jun, 2045	550.67	768.79	114153.49
Jul, 2045	546.99	772.47	113381.02
Aug, 2045	543.28	776.18	112604.84
Sep, 2045	539.56	779.90	111824.95
Oct, 2045	535.83	783.63	111041.32
Nov, 2045	532.07	787.39	110253.93
Dec, 2045	528.30	791.16	109462.77
Jan, 2046	524.51	794.95	108667.82
Feb, 2046	520.70	798.76	107869.06
Mar, 2046	516.87	802.59	107066.47
Apr, 2046	513.03	806.43	106260.04
May, 2046	509.16	810.30	105449.74
Jun, 2046	505.28	814.18	104635.56
Jul, 2046	501.38	818.08	103817.48
Aug, 2046	497.46	822.00	102995.48
Sep, 2046	493.52	825.94	102169.54
Oct, 2046	489.56	829.90	101339.64
Nov, 2046	485.59	833.87	100505.77
Dec, 2046	481.59	837.87	99667.90
Jan, 2047	477.58	841.88	98826.01
Feb, 2047	473.54	845.92	97980.09
Mar, 2047	469.49	849.97	97130.12
Apr, 2047	465.42	854.04	96276.08
May, 2047	461.32	858.14	95417.94
Jun, 2047	457.21	862.25	94555.69
Jul, 2047	453.08	866.38	93689.31
Aug, 2047	448.93	870.53	92818.78
Sep, 2047	444.76	874.70	91944.07
Oct, 2047	440.57	878.89	91065.18
Nov, 2047	436.35	883.11	90182.07
Dec, 2047	432.12	887.34	89294.74
Jan, 2048	427.87	891.59	88403.15
Feb, 2048	423.60	895.86	87507.28
Mar, 2048	419.31	900.15	86607.13
Apr, 2048	414.99	904.47	85702.66
May, 2048	410.66	908.80	84793.86
Jun, 2048	406.30	913.16	83880.71
Jul, 2048	401.93	917.53	82963.17
Aug, 2048	397.53	921.93	82041.25
Sep, 2048	393.11	926.35	81114.90
Oct, 2048	388.68	930.78	80184.12
Nov, 2048	384.22	935.24	79248.87
Dec, 2048	379.73	939.73	78309.15
Jan, 2049	375.23	944.23	77364.92
Feb, 2049	370.71	948.75	76416.16
Mar, 2049	366.16	953.30	75462.86
Apr, 2049	361.59	957.87	74505.00
May, 2049	357.00	962.46	73542.54
Jun, 2049	352.39	967.07	72575.47
Jul, 2049	347.76	971.70	71603.77
Aug, 2049	343.10	976.36	70627.41
Sep, 2049	338.42	981.04	69646.37
Oct, 2049	333.72	985.74	68660.64
Nov, 2049	329.00	990.46	67670.17
Dec, 2049	324.25	995.21	66674.97
Jan, 2050	319.48	999.98	65674.99
Feb, 2050	314.69	1004.77	64670.22
Mar, 2050	309.88	1009.58	63660.64
Apr, 2050	305.04	1014.42	62646.22
May, 2050	300.18	1019.28	61626.94
Jun, 2050	295.30	1024.16	60602.78
Jul, 2050	290.39	1029.07	59573.71
Aug, 2050	285.46	1034.00	58539.70
Sep, 2050	280.50	1038.96	57500.75
Oct, 2050	275.52	1043.94	56456.81
Nov, 2050	270.52	1048.94	55407.87
Dec, 2050	265.50	1053.96	54353.91
Jan, 2051	260.45	1059.01	53294.90
Feb, 2051	255.37	1064.09	52230.81
Mar, 2051	250.27	1069.19	51161.62
Apr, 2051	245.15	1074.31	50087.31
May, 2051	240.00	1079.46	49007.85
Jun, 2051	234.83	1084.63	47923.22
Jul, 2051	229.63	1089.83	46833.39
Aug, 2051	224.41	1095.05	45738.34
Sep, 2051	219.16	1100.30	44638.05
Oct, 2051	213.89	1105.57	43532.48
Nov, 2051	208.59	1110.87	42421.61
Dec, 2051	203.27	1116.19	41305.42
Jan, 2052	197.92	1121.54	40183.88
Feb, 2052	192.55	1126.91	39056.97
Mar, 2052	187.15	1132.31	37924.66
Apr, 2052	181.72	1137.74	36786.92
May, 2052	176.27	1143.19	35643.73
Jun, 2052	170.79	1148.67	34495.06
Jul, 2052	165.29	1154.17	33340.89
Aug, 2052	159.76	1159.70	32181.19
Sep, 2052	154.20	1165.26	31015.93
Oct, 2052	148.62	1170.84	29845.09
Nov, 2052	143.01	1176.45	28668.64
Dec, 2052	137.37	1182.09	27486.55
Jan, 2053	131.71	1187.75	26298.79
Feb, 2053	126.02	1193.44	25105.35
Mar, 2053	120.30	1199.16	23906.19
Apr, 2053	114.55	1204.91	22701.28
May, 2053	108.78	1210.68	21490.59
Jun, 2053	102.98	1216.48	20274.11
Jul, 2053	97.15	1222.31	19051.80
Aug, 2053	91.29	1228.17	17823.63
Sep, 2053	85.40	1234.06	16589.57
Oct, 2053	79.49	1239.97	15349.60
Nov, 2053	73.55	1245.91	14103.69
Dec, 2053	67.58	1251.88	12851.81
Jan, 2054	61.58	1257.88	11593.93
Feb, 2054	55.55	1263.91	10330.03
Mar, 2054	49.50	1269.96	9060.07
Apr, 2054	43.41	1276.05	7784.02
May, 2054	37.30	1282.16	6501.86
Jun, 2054	31.15	1288.31	5213.55
Jul, 2054	24.98	1294.48	3919.07
Aug, 2054	18.78	1300.68	2618.39
Sep, 2054	12.55	1306.91	1311.48
Oct, 2054	6.28	1313.18	0