Mortgage Parameters

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

Mortgage Summary

Property Total:	$279,500
Down Payment	$83,850
Mortgage Amount:	$195,650
Mortgage Payment:	$1,141.76 / month
Estimated Tax:	+ $155.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,297.04 / month
Total Interest Paid:	$215,384.40 over 30 years
Total Tax Paid:	$55,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	937.49	204.27	195445.73
Dec, 2024	936.51	205.25	195240.48
Jan, 2025	935.53	206.23	195034.25
Feb, 2025	934.54	207.22	194827.03
Mar, 2025	933.55	208.21	194618.81
Apr, 2025	932.55	209.21	194409.60
May, 2025	931.55	210.21	194199.39
Jun, 2025	930.54	211.22	193988.17
Jul, 2025	929.53	212.23	193775.93
Aug, 2025	928.51	213.25	193562.68
Sep, 2025	927.49	214.27	193348.41
Oct, 2025	926.46	215.30	193133.11
Nov, 2025	925.43	216.33	192916.78
Dec, 2025	924.39	217.37	192699.41
Jan, 2026	923.35	218.41	192481.01
Feb, 2026	922.30	219.46	192261.55
Mar, 2026	921.25	220.51	192041.04
Apr, 2026	920.20	221.56	191819.48
May, 2026	919.14	222.62	191596.85
Jun, 2026	918.07	223.69	191373.16
Jul, 2026	917.00	224.76	191148.40
Aug, 2026	915.92	225.84	190922.56
Sep, 2026	914.84	226.92	190695.64
Oct, 2026	913.75	228.01	190467.63
Nov, 2026	912.66	229.10	190238.52
Dec, 2026	911.56	230.20	190008.32
Jan, 2027	910.46	231.30	189777.02
Feb, 2027	909.35	232.41	189544.61
Mar, 2027	908.23	233.53	189311.08
Apr, 2027	907.12	234.64	189076.44
May, 2027	905.99	235.77	188840.67
Jun, 2027	904.86	236.90	188603.77
Jul, 2027	903.73	238.03	188365.74
Aug, 2027	902.59	239.17	188126.56
Sep, 2027	901.44	240.32	187886.24
Oct, 2027	900.29	241.47	187644.77
Nov, 2027	899.13	242.63	187402.14
Dec, 2027	897.97	243.79	187158.35
Jan, 2028	896.80	244.96	186913.39
Feb, 2028	895.63	246.13	186667.26
Mar, 2028	894.45	247.31	186419.95
Apr, 2028	893.26	248.50	186171.45
May, 2028	892.07	249.69	185921.76
Jun, 2028	890.88	250.88	185670.87
Jul, 2028	889.67	252.09	185418.79
Aug, 2028	888.47	253.29	185165.49
Sep, 2028	887.25	254.51	184910.98
Oct, 2028	886.03	255.73	184655.26
Nov, 2028	884.81	256.95	184398.30
Dec, 2028	883.58	258.18	184140.12
Jan, 2029	882.34	259.42	183880.70
Feb, 2029	881.09	260.67	183620.03
Mar, 2029	879.85	261.91	183358.12
Apr, 2029	878.59	263.17	183094.95
May, 2029	877.33	264.43	182830.52
Jun, 2029	876.06	265.70	182564.82
Jul, 2029	874.79	266.97	182297.85
Aug, 2029	873.51	268.25	182029.60
Sep, 2029	872.23	269.53	181760.07
Oct, 2029	870.93	270.83	181489.24
Nov, 2029	869.64	272.12	181217.11
Dec, 2029	868.33	273.43	180943.69
Jan, 2030	867.02	274.74	180668.95
Feb, 2030	865.71	276.05	180392.89
Mar, 2030	864.38	277.38	180115.52
Apr, 2030	863.05	278.71	179836.81
May, 2030	861.72	280.04	179556.77
Jun, 2030	860.38	281.38	179275.38
Jul, 2030	859.03	282.73	178992.65
Aug, 2030	857.67	284.09	178708.57
Sep, 2030	856.31	285.45	178423.12
Oct, 2030	854.94	286.82	178136.30
Nov, 2030	853.57	288.19	177848.11
Dec, 2030	852.19	289.57	177558.54
Jan, 2031	850.80	290.96	177267.58
Feb, 2031	849.41	292.35	176975.23
Mar, 2031	848.01	293.75	176681.47
Apr, 2031	846.60	295.16	176386.31
May, 2031	845.18	296.58	176089.74
Jun, 2031	843.76	298.00	175791.74
Jul, 2031	842.34	299.42	175492.32
Aug, 2031	840.90	300.86	175191.46
Sep, 2031	839.46	302.30	174889.16
Oct, 2031	838.01	303.75	174585.41
Nov, 2031	836.56	305.20	174280.20
Dec, 2031	835.09	306.67	173973.53
Jan, 2032	833.62	308.14	173665.40
Feb, 2032	832.15	309.61	173355.78
Mar, 2032	830.66	311.10	173044.69
Apr, 2032	829.17	312.59	172732.10
May, 2032	827.67	314.09	172418.01
Jun, 2032	826.17	315.59	172102.42
Jul, 2032	824.66	317.10	171785.32
Aug, 2032	823.14	318.62	171466.70
Sep, 2032	821.61	320.15	171146.55
Oct, 2032	820.08	321.68	170824.87
Nov, 2032	818.54	323.22	170501.64
Dec, 2032	816.99	324.77	170176.87
Jan, 2033	815.43	326.33	169850.54
Feb, 2033	813.87	327.89	169522.65
Mar, 2033	812.30	329.46	169193.19
Apr, 2033	810.72	331.04	168862.14
May, 2033	809.13	332.63	168529.51
Jun, 2033	807.54	334.22	168195.29
Jul, 2033	805.94	335.82	167859.47
Aug, 2033	804.33	337.43	167522.03
Sep, 2033	802.71	339.05	167182.98
Oct, 2033	801.09	340.67	166842.31
Nov, 2033	799.45	342.31	166500.00
Dec, 2033	797.81	343.95	166156.05
Jan, 2034	796.16	345.60	165810.46
Feb, 2034	794.51	347.25	165463.21
Mar, 2034	792.84	348.92	165114.29
Apr, 2034	791.17	350.59	164763.70
May, 2034	789.49	352.27	164411.44
Jun, 2034	787.80	353.96	164057.48
Jul, 2034	786.11	355.65	163701.83
Aug, 2034	784.40	357.36	163344.47
Sep, 2034	782.69	359.07	162985.41
Oct, 2034	780.97	360.79	162624.62
Nov, 2034	779.24	362.52	162262.10
Dec, 2034	777.51	364.25	161897.85
Jan, 2035	775.76	366.00	161531.85
Feb, 2035	774.01	367.75	161164.09
Mar, 2035	772.24	369.52	160794.58
Apr, 2035	770.47	371.29	160423.29
May, 2035	768.69	373.07	160050.23
Jun, 2035	766.91	374.85	159675.38
Jul, 2035	765.11	376.65	159298.73
Aug, 2035	763.31	378.45	158920.27
Sep, 2035	761.49	380.27	158540.01
Oct, 2035	759.67	382.09	158157.92
Nov, 2035	757.84	383.92	157774.00
Dec, 2035	756.00	385.76	157388.24
Jan, 2036	754.15	387.61	157000.63
Feb, 2036	752.29	389.47	156611.16
Mar, 2036	750.43	391.33	156219.83
Apr, 2036	748.55	393.21	155826.63
May, 2036	746.67	395.09	155431.54
Jun, 2036	744.78	396.98	155034.55
Jul, 2036	742.87	398.89	154635.67
Aug, 2036	740.96	400.80	154234.87
Sep, 2036	739.04	402.72	153832.15
Oct, 2036	737.11	404.65	153427.50
Nov, 2036	735.17	406.59	153020.92
Dec, 2036	733.23	408.53	152612.38
Jan, 2037	731.27	410.49	152201.89
Feb, 2037	729.30	412.46	151789.43
Mar, 2037	727.32	414.44	151374.99
Apr, 2037	725.34	416.42	150958.57
May, 2037	723.34	418.42	150540.16
Jun, 2037	721.34	420.42	150119.73
Jul, 2037	719.32	422.44	149697.30
Aug, 2037	717.30	424.46	149272.84
Sep, 2037	715.27	426.49	148846.34
Oct, 2037	713.22	428.54	148417.80
Nov, 2037	711.17	430.59	147987.21
Dec, 2037	709.11	432.65	147554.56
Jan, 2038	707.03	434.73	147119.83
Feb, 2038	704.95	436.81	146683.02
Mar, 2038	702.86	438.90	146244.12
Apr, 2038	700.75	441.01	145803.11
May, 2038	698.64	443.12	145359.99
Jun, 2038	696.52	445.24	144914.75
Jul, 2038	694.38	447.38	144467.37
Aug, 2038	692.24	449.52	144017.85
Sep, 2038	690.09	451.67	143566.17
Oct, 2038	687.92	453.84	143112.34
Nov, 2038	685.75	456.01	142656.32
Dec, 2038	683.56	458.20	142198.12
Jan, 2039	681.37	460.39	141737.73
Feb, 2039	679.16	462.60	141275.13
Mar, 2039	676.94	464.82	140810.31
Apr, 2039	674.72	467.04	140343.27
May, 2039	672.48	469.28	139873.99
Jun, 2039	670.23	471.53	139402.46
Jul, 2039	667.97	473.79	138928.67
Aug, 2039	665.70	476.06	138452.61
Sep, 2039	663.42	478.34	137974.27
Oct, 2039	661.13	480.63	137493.63
Nov, 2039	658.82	482.94	137010.70
Dec, 2039	656.51	485.25	136525.45
Jan, 2040	654.18	487.58	136037.87
Feb, 2040	651.85	489.91	135547.96
Mar, 2040	649.50	492.26	135055.70
Apr, 2040	647.14	494.62	134561.08
May, 2040	644.77	496.99	134064.09
Jun, 2040	642.39	499.37	133564.72
Jul, 2040	640.00	501.76	133062.96
Aug, 2040	637.59	504.17	132558.79
Sep, 2040	635.18	506.58	132052.21
Oct, 2040	632.75	509.01	131543.20
Nov, 2040	630.31	511.45	131031.75
Dec, 2040	627.86	513.90	130517.85
Jan, 2041	625.40	516.36	130001.49
Feb, 2041	622.92	518.84	129482.65
Mar, 2041	620.44	521.32	128961.33
Apr, 2041	617.94	523.82	128437.51
May, 2041	615.43	526.33	127911.18
Jun, 2041	612.91	528.85	127382.33
Jul, 2041	610.37	531.39	126850.94
Aug, 2041	607.83	533.93	126317.01
Sep, 2041	605.27	536.49	125780.52
Oct, 2041	602.70	539.06	125241.46
Nov, 2041	600.12	541.64	124699.81
Dec, 2041	597.52	544.24	124155.57
Jan, 2042	594.91	546.85	123608.73
Feb, 2042	592.29	549.47	123059.26
Mar, 2042	589.66	552.10	122507.16
Apr, 2042	587.01	554.75	121952.41
May, 2042	584.36	557.40	121395.00
Jun, 2042	581.68	560.08	120834.93
Jul, 2042	579.00	562.76	120272.17
Aug, 2042	576.30	565.46	119706.71
Sep, 2042	573.59	568.17	119138.55
Oct, 2042	570.87	570.89	118567.66
Nov, 2042	568.14	573.62	117994.04
Dec, 2042	565.39	576.37	117417.67
Jan, 2043	562.63	579.13	116838.53
Feb, 2043	559.85	581.91	116256.62
Mar, 2043	557.06	584.70	115671.93
Apr, 2043	554.26	587.50	115084.43
May, 2043	551.45	590.31	114494.11
Jun, 2043	548.62	593.14	113900.97
Jul, 2043	545.78	595.98	113304.99
Aug, 2043	542.92	598.84	112706.15
Sep, 2043	540.05	601.71	112104.44
Oct, 2043	537.17	604.59	111499.84
Nov, 2043	534.27	607.49	110892.35
Dec, 2043	531.36	610.40	110281.95
Jan, 2044	528.43	613.33	109668.63
Feb, 2044	525.50	616.26	109052.36
Mar, 2044	522.54	619.22	108433.15
Apr, 2044	519.58	622.18	107810.96
May, 2044	516.59	625.17	107185.80
Jun, 2044	513.60	628.16	106557.63
Jul, 2044	510.59	631.17	105926.46
Aug, 2044	507.56	634.20	105292.27
Sep, 2044	504.53	637.23	104655.03
Oct, 2044	501.47	640.29	104014.74
Nov, 2044	498.40	643.36	103371.39
Dec, 2044	495.32	646.44	102724.95
Jan, 2045	492.22	649.54	102075.41
Feb, 2045	489.11	652.65	101422.76
Mar, 2045	485.98	655.78	100766.99
Apr, 2045	482.84	658.92	100108.07
May, 2045	479.68	662.08	99446.00
Jun, 2045	476.51	665.25	98780.75
Jul, 2045	473.32	668.44	98112.31
Aug, 2045	470.12	671.64	97440.67
Sep, 2045	466.90	674.86	96765.82
Oct, 2045	463.67	678.09	96087.73
Nov, 2045	460.42	681.34	95406.39
Dec, 2045	457.16	684.60	94721.78
Jan, 2046	453.88	687.88	94033.90
Feb, 2046	450.58	691.18	93342.72
Mar, 2046	447.27	694.49	92648.22
Apr, 2046	443.94	697.82	91950.40
May, 2046	440.60	701.16	91249.24
Jun, 2046	437.24	704.52	90544.71
Jul, 2046	433.86	707.90	89836.81
Aug, 2046	430.47	711.29	89125.52
Sep, 2046	427.06	714.70	88410.82
Oct, 2046	423.64	718.12	87692.70
Nov, 2046	420.19	721.57	86971.13
Dec, 2046	416.74	725.02	86246.11
Jan, 2047	413.26	728.50	85517.61
Feb, 2047	409.77	731.99	84785.62
Mar, 2047	406.26	735.50	84050.13
Apr, 2047	402.74	739.02	83311.11
May, 2047	399.20	742.56	82568.55
Jun, 2047	395.64	746.12	81822.43
Jul, 2047	392.07	749.69	81072.73
Aug, 2047	388.47	753.29	80319.45
Sep, 2047	384.86	756.90	79562.55
Oct, 2047	381.24	760.52	78802.03
Nov, 2047	377.59	764.17	78037.86
Dec, 2047	373.93	767.83	77270.03
Jan, 2048	370.25	771.51	76498.52
Feb, 2048	366.56	775.20	75723.32
Mar, 2048	362.84	778.92	74944.40
Apr, 2048	359.11	782.65	74161.75
May, 2048	355.36	786.40	73375.35
Jun, 2048	351.59	790.17	72585.18
Jul, 2048	347.80	793.96	71791.22
Aug, 2048	344.00	797.76	70993.46
Sep, 2048	340.18	801.58	70191.88
Oct, 2048	336.34	805.42	69386.46
Nov, 2048	332.48	809.28	68577.17
Dec, 2048	328.60	813.16	67764.01
Jan, 2049	324.70	817.06	66946.95
Feb, 2049	320.79	820.97	66125.98
Mar, 2049	316.85	824.91	65301.07
Apr, 2049	312.90	828.86	64472.22
May, 2049	308.93	832.83	63639.38
Jun, 2049	304.94	836.82	62802.56
Jul, 2049	300.93	840.83	61961.73
Aug, 2049	296.90	844.86	61116.87
Sep, 2049	292.85	848.91	60267.96
Oct, 2049	288.78	852.98	59414.99
Nov, 2049	284.70	857.06	58557.93
Dec, 2049	280.59	861.17	57696.76
Jan, 2050	276.46	865.30	56831.46
Feb, 2050	272.32	869.44	55962.02
Mar, 2050	268.15	873.61	55088.41
Apr, 2050	263.97	877.79	54210.61
May, 2050	259.76	882.00	53328.61
Jun, 2050	255.53	886.23	52442.38
Jul, 2050	251.29	890.47	51551.91
Aug, 2050	247.02	894.74	50657.17
Sep, 2050	242.73	899.03	49758.14
Oct, 2050	238.42	903.34	48854.81
Nov, 2050	234.10	907.66	47947.14
Dec, 2050	229.75	912.01	47035.13
Jan, 2051	225.38	916.38	46118.75
Feb, 2051	220.99	920.77	45197.97
Mar, 2051	216.57	925.19	44272.79
Apr, 2051	212.14	929.62	43343.17
May, 2051	207.69	934.07	42409.09
Jun, 2051	203.21	938.55	41470.54
Jul, 2051	198.71	943.05	40527.50
Aug, 2051	194.19	947.57	39579.93
Sep, 2051	189.65	952.11	38627.82
Oct, 2051	185.09	956.67	37671.16
Nov, 2051	180.51	961.25	36709.90
Dec, 2051	175.90	965.86	35744.04
Jan, 2052	171.27	970.49	34773.56
Feb, 2052	166.62	975.14	33798.42
Mar, 2052	161.95	979.81	32818.61
Apr, 2052	157.26	984.50	31834.11
May, 2052	152.54	989.22	30844.89
Jun, 2052	147.80	993.96	29850.93
Jul, 2052	143.04	998.72	28852.20
Aug, 2052	138.25	1003.51	27848.69
Sep, 2052	133.44	1008.32	26840.37
Oct, 2052	128.61	1013.15	25827.22
Nov, 2052	123.76	1018.00	24809.22
Dec, 2052	118.88	1022.88	23786.34
Jan, 2053	113.98	1027.78	22758.55
Feb, 2053	109.05	1032.71	21725.84
Mar, 2053	104.10	1037.66	20688.19
Apr, 2053	99.13	1042.63	19645.56
May, 2053	94.13	1047.63	18597.93
Jun, 2053	89.12	1052.64	17545.29
Jul, 2053	84.07	1057.69	16487.60
Aug, 2053	79.00	1062.76	15424.84
Sep, 2053	73.91	1067.85	14356.99
Oct, 2053	68.79	1072.97	13284.03
Nov, 2053	63.65	1078.11	12205.92
Dec, 2053	58.49	1083.27	11122.65
Jan, 2054	53.30	1088.46	10034.18
Feb, 2054	48.08	1093.68	8940.50
Mar, 2054	42.84	1098.92	7841.58
Apr, 2054	37.57	1104.19	6737.40
May, 2054	32.28	1109.48	5627.92
Jun, 2054	26.97	1114.79	4513.13
Jul, 2054	21.63	1120.13	3392.99
Aug, 2054	16.26	1125.50	2267.49
Sep, 2054	10.87	1130.89	1136.60
Oct, 2054	5.45	1136.31	0.28