Mortgage Parameters

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

Mortgage Summary

Property Total:	$329,900
Down Payment	$98,970
Mortgage Amount:	$230,930
Mortgage Payment:	$1,347.64 / month
Estimated Tax:	+ $183.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,530.92 / month
Total Interest Paid:	$254,221.20 over 30 years
Total Tax Paid:	$65,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1106.54	241.10	230688.90
Dec, 2024	1105.38	242.26	230446.64
Jan, 2025	1104.22	243.42	230203.23
Feb, 2025	1103.06	244.58	229958.64
Mar, 2025	1101.89	245.75	229712.89
Apr, 2025	1100.71	246.93	229465.96
May, 2025	1099.52	248.12	229217.84
Jun, 2025	1098.34	249.30	228968.54
Jul, 2025	1097.14	250.50	228718.04
Aug, 2025	1095.94	251.70	228466.34
Sep, 2025	1094.73	252.91	228213.43
Oct, 2025	1093.52	254.12	227959.32
Nov, 2025	1092.31	255.33	227703.98
Dec, 2025	1091.08	256.56	227447.42
Jan, 2026	1089.85	257.79	227189.63
Feb, 2026	1088.62	259.02	226930.61
Mar, 2026	1087.38	260.26	226670.35
Apr, 2026	1086.13	261.51	226408.84
May, 2026	1084.88	262.76	226146.07
Jun, 2026	1083.62	264.02	225882.05
Jul, 2026	1082.35	265.29	225616.76
Aug, 2026	1081.08	266.56	225350.20
Sep, 2026	1079.80	267.84	225082.36
Oct, 2026	1078.52	269.12	224813.24
Nov, 2026	1077.23	270.41	224542.83
Dec, 2026	1075.93	271.71	224271.13
Jan, 2027	1074.63	273.01	223998.12
Feb, 2027	1073.32	274.32	223723.80
Mar, 2027	1072.01	275.63	223448.17
Apr, 2027	1070.69	276.95	223171.22
May, 2027	1069.36	278.28	222892.95
Jun, 2027	1068.03	279.61	222613.33
Jul, 2027	1066.69	280.95	222332.38
Aug, 2027	1065.34	282.30	222050.09
Sep, 2027	1063.99	283.65	221766.44
Oct, 2027	1062.63	285.01	221481.43
Nov, 2027	1061.27	286.37	221195.05
Dec, 2027	1059.89	287.75	220907.30
Jan, 2028	1058.51	289.13	220618.18
Feb, 2028	1057.13	290.51	220327.67
Mar, 2028	1055.74	291.90	220035.76
Apr, 2028	1054.34	293.30	219742.46
May, 2028	1052.93	294.71	219447.76
Jun, 2028	1051.52	296.12	219151.64
Jul, 2028	1050.10	297.54	218854.10
Aug, 2028	1048.68	298.96	218555.13
Sep, 2028	1047.24	300.40	218254.74
Oct, 2028	1045.80	301.84	217952.90
Nov, 2028	1044.36	303.28	217649.62
Dec, 2028	1042.90	304.74	217344.88
Jan, 2029	1041.44	306.20	217038.69
Feb, 2029	1039.98	307.66	216731.02
Mar, 2029	1038.50	309.14	216421.89
Apr, 2029	1037.02	310.62	216111.27
May, 2029	1035.53	312.11	215799.16
Jun, 2029	1034.04	313.60	215485.56
Jul, 2029	1032.53	315.11	215170.45
Aug, 2029	1031.03	316.61	214853.84
Sep, 2029	1029.51	318.13	214535.71
Oct, 2029	1027.98	319.66	214216.05
Nov, 2029	1026.45	321.19	213894.86
Dec, 2029	1024.91	322.73	213572.14
Jan, 2030	1023.37	324.27	213247.86
Feb, 2030	1021.81	325.83	212922.03
Mar, 2030	1020.25	327.39	212594.65
Apr, 2030	1018.68	328.96	212265.69
May, 2030	1017.11	330.53	211935.16
Jun, 2030	1015.52	332.12	211603.04
Jul, 2030	1013.93	333.71	211269.33
Aug, 2030	1012.33	335.31	210934.02
Sep, 2030	1010.73	336.91	210597.11
Oct, 2030	1009.11	338.53	210258.58
Nov, 2030	1007.49	340.15	209918.43
Dec, 2030	1005.86	341.78	209576.65
Jan, 2031	1004.22	343.42	209233.23
Feb, 2031	1002.58	345.06	208888.16
Mar, 2031	1000.92	346.72	208541.45
Apr, 2031	999.26	348.38	208193.07
May, 2031	997.59	350.05	207843.02
Jun, 2031	995.91	351.73	207491.29
Jul, 2031	994.23	353.41	207137.88
Aug, 2031	992.54	355.10	206782.78
Sep, 2031	990.83	356.81	206425.97
Oct, 2031	989.12	358.52	206067.46
Nov, 2031	987.41	360.23	205707.22
Dec, 2031	985.68	361.96	205345.26
Jan, 2032	983.95	363.69	204981.57
Feb, 2032	982.20	365.44	204616.13
Mar, 2032	980.45	367.19	204248.95
Apr, 2032	978.69	368.95	203880.00
May, 2032	976.92	370.72	203509.28
Jun, 2032	975.15	372.49	203136.79
Jul, 2032	973.36	374.28	202762.52
Aug, 2032	971.57	376.07	202386.45
Sep, 2032	969.77	377.87	202008.57
Oct, 2032	967.96	379.68	201628.89
Nov, 2032	966.14	381.50	201247.39
Dec, 2032	964.31	383.33	200864.06
Jan, 2033	962.47	385.17	200478.89
Feb, 2033	960.63	387.01	200091.88
Mar, 2033	958.77	388.87	199703.02
Apr, 2033	956.91	390.73	199312.29
May, 2033	955.04	392.60	198919.68
Jun, 2033	953.16	394.48	198525.20
Jul, 2033	951.27	396.37	198128.83
Aug, 2033	949.37	398.27	197730.56
Sep, 2033	947.46	400.18	197330.37
Oct, 2033	945.54	402.10	196928.28
Nov, 2033	943.61	404.03	196524.25
Dec, 2033	941.68	405.96	196118.29
Jan, 2034	939.73	407.91	195710.38
Feb, 2034	937.78	409.86	195300.52
Mar, 2034	935.81	411.83	194888.70
Apr, 2034	933.84	413.80	194474.90
May, 2034	931.86	415.78	194059.12
Jun, 2034	929.87	417.77	193641.34
Jul, 2034	927.86	419.78	193221.57
Aug, 2034	925.85	421.79	192799.78
Sep, 2034	923.83	423.81	192375.97
Oct, 2034	921.80	425.84	191950.14
Nov, 2034	919.76	427.88	191522.26
Dec, 2034	917.71	429.93	191092.33
Jan, 2035	915.65	431.99	190660.34
Feb, 2035	913.58	434.06	190226.28
Mar, 2035	911.50	436.14	189790.14
Apr, 2035	909.41	438.23	189351.91
May, 2035	907.31	440.33	188911.58
Jun, 2035	905.20	442.44	188469.14
Jul, 2035	903.08	444.56	188024.58
Aug, 2035	900.95	446.69	187577.90
Sep, 2035	898.81	448.83	187129.07
Oct, 2035	896.66	450.98	186678.09
Nov, 2035	894.50	453.14	186224.95
Dec, 2035	892.33	455.31	185769.63
Jan, 2036	890.15	457.49	185312.14
Feb, 2036	887.95	459.69	184852.45
Mar, 2036	885.75	461.89	184390.57
Apr, 2036	883.54	464.10	183926.46
May, 2036	881.31	466.33	183460.14
Jun, 2036	879.08	468.56	182991.58
Jul, 2036	876.83	470.81	182520.77
Aug, 2036	874.58	473.06	182047.71
Sep, 2036	872.31	475.33	181572.38
Oct, 2036	870.03	477.61	181094.78
Nov, 2036	867.75	479.89	180614.88
Dec, 2036	865.45	482.19	180132.69
Jan, 2037	863.14	484.50	179648.18
Feb, 2037	860.81	486.83	179161.36
Mar, 2037	858.48	489.16	178672.20
Apr, 2037	856.14	491.50	178180.70
May, 2037	853.78	493.86	177686.84
Jun, 2037	851.42	496.22	177190.62
Jul, 2037	849.04	498.60	176692.02
Aug, 2037	846.65	500.99	176191.02
Sep, 2037	844.25	503.39	175687.63
Oct, 2037	841.84	505.80	175181.83
Nov, 2037	839.41	508.23	174673.60
Dec, 2037	836.98	510.66	174162.94
Jan, 2038	834.53	513.11	173649.83
Feb, 2038	832.07	515.57	173134.26
Mar, 2038	829.60	518.04	172616.22
Apr, 2038	827.12	520.52	172095.70
May, 2038	824.63	523.01	171572.69
Jun, 2038	822.12	525.52	171047.17
Jul, 2038	819.60	528.04	170519.13
Aug, 2038	817.07	530.57	169988.56
Sep, 2038	814.53	533.11	169455.45
Oct, 2038	811.97	535.67	168919.78
Nov, 2038	809.41	538.23	168381.55
Dec, 2038	806.83	540.81	167840.74
Jan, 2039	804.24	543.40	167297.34
Feb, 2039	801.63	546.01	166751.33
Mar, 2039	799.02	548.62	166202.71
Apr, 2039	796.39	551.25	165651.45
May, 2039	793.75	553.89	165097.56
Jun, 2039	791.09	556.55	164541.01
Jul, 2039	788.43	559.21	163981.80
Aug, 2039	785.75	561.89	163419.90
Sep, 2039	783.05	564.59	162855.32
Oct, 2039	780.35	567.29	162288.03
Nov, 2039	777.63	570.01	161718.02
Dec, 2039	774.90	572.74	161145.28
Jan, 2040	772.15	575.49	160569.79
Feb, 2040	769.40	578.24	159991.55
Mar, 2040	766.63	581.01	159410.53
Apr, 2040	763.84	583.80	158826.73
May, 2040	761.04	586.60	158240.14
Jun, 2040	758.23	589.41	157650.73
Jul, 2040	755.41	592.23	157058.50
Aug, 2040	752.57	595.07	156463.44
Sep, 2040	749.72	597.92	155865.52
Oct, 2040	746.86	600.78	155264.73
Nov, 2040	743.98	603.66	154661.07
Dec, 2040	741.08	606.56	154054.51
Jan, 2041	738.18	609.46	153445.05
Feb, 2041	735.26	612.38	152832.67
Mar, 2041	732.32	615.32	152217.35
Apr, 2041	729.37	618.27	151599.09
May, 2041	726.41	621.23	150977.86
Jun, 2041	723.44	624.20	150353.65
Jul, 2041	720.44	627.20	149726.46
Aug, 2041	717.44	630.20	149096.26
Sep, 2041	714.42	633.22	148463.04
Oct, 2041	711.39	636.25	147826.78
Nov, 2041	708.34	639.30	147187.48
Dec, 2041	705.27	642.37	146545.11
Jan, 2042	702.20	645.44	145899.67
Feb, 2042	699.10	648.54	145251.13
Mar, 2042	696.00	651.64	144599.49
Apr, 2042	692.87	654.77	143944.72
May, 2042	689.74	657.90	143286.81
Jun, 2042	686.58	661.06	142625.76
Jul, 2042	683.42	664.22	141961.53
Aug, 2042	680.23	667.41	141294.12
Sep, 2042	677.03	670.61	140623.52
Oct, 2042	673.82	673.82	139949.70
Nov, 2042	670.59	677.05	139272.65
Dec, 2042	667.35	680.29	138592.36
Jan, 2043	664.09	683.55	137908.81
Feb, 2043	660.81	686.83	137221.98
Mar, 2043	657.52	690.12	136531.86
Apr, 2043	654.22	693.42	135838.44
May, 2043	650.89	696.75	135141.69
Jun, 2043	647.55	700.09	134441.60
Jul, 2043	644.20	703.44	133738.16
Aug, 2043	640.83	706.81	133031.35
Sep, 2043	637.44	710.20	132321.15
Oct, 2043	634.04	713.60	131607.55
Nov, 2043	630.62	717.02	130890.53
Dec, 2043	627.18	720.46	130170.08
Jan, 2044	623.73	723.91	129446.17
Feb, 2044	620.26	727.38	128718.79
Mar, 2044	616.78	730.86	127987.93
Apr, 2044	613.28	734.36	127253.56
May, 2044	609.76	737.88	126515.68
Jun, 2044	606.22	741.42	125774.26
Jul, 2044	602.67	744.97	125029.29
Aug, 2044	599.10	748.54	124280.75
Sep, 2044	595.51	752.13	123528.62
Oct, 2044	591.91	755.73	122772.89
Nov, 2044	588.29	759.35	122013.54
Dec, 2044	584.65	762.99	121250.54
Jan, 2045	580.99	766.65	120483.90
Feb, 2045	577.32	770.32	119713.57
Mar, 2045	573.63	774.01	118939.56
Apr, 2045	569.92	777.72	118161.84
May, 2045	566.19	781.45	117380.39
Jun, 2045	562.45	785.19	116595.20
Jul, 2045	558.69	788.95	115806.25
Aug, 2045	554.90	792.74	115013.51
Sep, 2045	551.11	796.53	114216.98
Oct, 2045	547.29	800.35	113416.63
Nov, 2045	543.45	804.19	112612.44
Dec, 2045	539.60	808.04	111804.40
Jan, 2046	535.73	811.91	110992.49
Feb, 2046	531.84	815.80	110176.69
Mar, 2046	527.93	819.71	109356.98
Apr, 2046	524.00	823.64	108533.34
May, 2046	520.06	827.58	107705.76
Jun, 2046	516.09	831.55	106874.21
Jul, 2046	512.11	835.53	106038.67
Aug, 2046	508.10	839.54	105199.14
Sep, 2046	504.08	843.56	104355.58
Oct, 2046	500.04	847.60	103507.97
Nov, 2046	495.98	851.66	102656.31
Dec, 2046	491.89	855.75	101800.56
Jan, 2047	487.79	859.85	100940.72
Feb, 2047	483.67	863.97	100076.75
Mar, 2047	479.53	868.11	99208.65
Apr, 2047	475.37	872.27	98336.38
May, 2047	471.20	876.44	97459.94
Jun, 2047	467.00	880.64	96579.29
Jul, 2047	462.78	884.86	95694.43
Aug, 2047	458.54	889.10	94805.32
Sep, 2047	454.28	893.36	93911.96
Oct, 2047	449.99	897.65	93014.31
Nov, 2047	445.69	901.95	92112.37
Dec, 2047	441.37	906.27	91206.10
Jan, 2048	437.03	910.61	90295.49
Feb, 2048	432.67	914.97	89380.51
Mar, 2048	428.28	919.36	88461.16
Apr, 2048	423.88	923.76	87537.39
May, 2048	419.45	928.19	86609.20
Jun, 2048	415.00	932.64	85676.56
Jul, 2048	410.53	937.11	84739.46
Aug, 2048	406.04	941.60	83797.86
Sep, 2048	401.53	946.11	82851.75
Oct, 2048	397.00	950.64	81901.11
Nov, 2048	392.44	955.20	80945.91
Dec, 2048	387.87	959.77	79986.14
Jan, 2049	383.27	964.37	79021.77
Feb, 2049	378.65	968.99	78052.77
Mar, 2049	374.00	973.64	77079.14
Apr, 2049	369.34	978.30	76100.83
May, 2049	364.65	982.99	75117.84
Jun, 2049	359.94	987.70	74130.14
Jul, 2049	355.21	992.43	73137.71
Aug, 2049	350.45	997.19	72140.52
Sep, 2049	345.67	1001.97	71138.55
Oct, 2049	340.87	1006.77	70131.79
Nov, 2049	336.05	1011.59	69120.19
Dec, 2049	331.20	1016.44	68103.76
Jan, 2050	326.33	1021.31	67082.45
Feb, 2050	321.44	1026.20	66056.24
Mar, 2050	316.52	1031.12	65025.12
Apr, 2050	311.58	1036.06	63989.06
May, 2050	306.61	1041.03	62948.04
Jun, 2050	301.63	1046.01	61902.02
Jul, 2050	296.61	1051.03	60850.99
Aug, 2050	291.58	1056.06	59794.93
Sep, 2050	286.52	1061.12	58733.81
Oct, 2050	281.43	1066.21	57667.60
Nov, 2050	276.32	1071.32	56596.29
Dec, 2050	271.19	1076.45	55519.84
Jan, 2051	266.03	1081.61	54438.23
Feb, 2051	260.85	1086.79	53351.44
Mar, 2051	255.64	1092.00	52259.44
Apr, 2051	250.41	1097.23	51162.21
May, 2051	245.15	1102.49	50059.72
Jun, 2051	239.87	1107.77	48951.95
Jul, 2051	234.56	1113.08	47838.88
Aug, 2051	229.23	1118.41	46720.46
Sep, 2051	223.87	1123.77	45596.69
Oct, 2051	218.48	1129.16	44467.54
Nov, 2051	213.07	1134.57	43332.97
Dec, 2051	207.64	1140.00	42192.97
Jan, 2052	202.17	1145.47	41047.50
Feb, 2052	196.69	1150.95	39896.55
Mar, 2052	191.17	1156.47	38740.08
Apr, 2052	185.63	1162.01	37578.07
May, 2052	180.06	1167.58	36410.49
Jun, 2052	174.47	1173.17	35237.32
Jul, 2052	168.85	1178.79	34058.52
Aug, 2052	163.20	1184.44	32874.08
Sep, 2052	157.52	1190.12	31683.96
Oct, 2052	151.82	1195.82	30488.14
Nov, 2052	146.09	1201.55	29286.59
Dec, 2052	140.33	1207.31	28079.28
Jan, 2053	134.55	1213.09	26866.19
Feb, 2053	128.73	1218.91	25647.28
Mar, 2053	122.89	1224.75	24422.53
Apr, 2053	117.02	1230.62	23191.92
May, 2053	111.13	1236.51	21955.41
Jun, 2053	105.20	1242.44	20712.97
Jul, 2053	99.25	1248.39	19464.58
Aug, 2053	93.27	1254.37	18210.21
Sep, 2053	87.26	1260.38	16949.82
Oct, 2053	81.22	1266.42	15683.40
Nov, 2053	75.15	1272.49	14410.91
Dec, 2053	69.05	1278.59	13132.32
Jan, 2054	62.93	1284.71	11847.61
Feb, 2054	56.77	1290.87	10556.74
Mar, 2054	50.58	1297.06	9259.68
Apr, 2054	44.37	1303.27	7956.41
May, 2054	38.12	1309.52	6646.90
Jun, 2054	31.85	1315.79	5331.11
Jul, 2054	25.54	1322.10	4009.01
Aug, 2054	19.21	1328.43	2680.58
Sep, 2054	12.84	1334.80	1345.79
Oct, 2054	6.45	1341.19	4.59