Mortgage Parameters

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

Mortgage Summary

Property Total:	$349,500
Down Payment	$104,850
Mortgage Amount:	$244,650
Mortgage Payment:	$1,427.71 / month
Estimated Tax:	+ $194.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,621.88 / month
Total Interest Paid:	$269,326.80 over 30 years
Total Tax Paid:	$69,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	1172.28	255.43	244394.57
Oct, 2024	1171.06	256.65	244137.92
Nov, 2024	1169.83	257.88	243880.04
Dec, 2024	1168.59	259.12	243620.92
Jan, 2025	1167.35	260.36	243360.56
Feb, 2025	1166.10	261.61	243098.95
Mar, 2025	1164.85	262.86	242836.09
Apr, 2025	1163.59	264.12	242571.97
May, 2025	1162.32	265.39	242306.58
Jun, 2025	1161.05	266.66	242039.93
Jul, 2025	1159.77	267.94	241771.99
Aug, 2025	1158.49	269.22	241502.77
Sep, 2025	1157.20	270.51	241232.26
Oct, 2025	1155.90	271.81	240960.46
Nov, 2025	1154.60	273.11	240687.35
Dec, 2025	1153.29	274.42	240412.93
Jan, 2026	1151.98	275.73	240137.20
Feb, 2026	1150.66	277.05	239860.15
Mar, 2026	1149.33	278.38	239581.77
Apr, 2026	1148.00	279.71	239302.05
May, 2026	1146.66	281.05	239021.00
Jun, 2026	1145.31	282.40	238738.60
Jul, 2026	1143.96	283.75	238454.84
Aug, 2026	1142.60	285.11	238169.73
Sep, 2026	1141.23	286.48	237883.25
Oct, 2026	1139.86	287.85	237595.40
Nov, 2026	1138.48	289.23	237306.17
Dec, 2026	1137.09	290.62	237015.55
Jan, 2027	1135.70	292.01	236723.54
Feb, 2027	1134.30	293.41	236430.13
Mar, 2027	1132.89	294.82	236135.31
Apr, 2027	1131.48	296.23	235839.08
May, 2027	1130.06	297.65	235541.44
Jun, 2027	1128.64	299.07	235242.36
Jul, 2027	1127.20	300.51	234941.86
Aug, 2027	1125.76	301.95	234639.91
Sep, 2027	1124.32	303.39	234336.51
Oct, 2027	1122.86	304.85	234031.67
Nov, 2027	1121.40	306.31	233725.36
Dec, 2027	1119.93	307.78	233417.58
Jan, 2028	1118.46	309.25	233108.33
Feb, 2028	1116.98	310.73	232797.60
Mar, 2028	1115.49	312.22	232485.38
Apr, 2028	1113.99	313.72	232171.66
May, 2028	1112.49	315.22	231856.44
Jun, 2028	1110.98	316.73	231539.71
Jul, 2028	1109.46	318.25	231221.46
Aug, 2028	1107.94	319.77	230901.69
Sep, 2028	1106.40	321.31	230580.38
Oct, 2028	1104.86	322.85	230257.53
Nov, 2028	1103.32	324.39	229933.14
Dec, 2028	1101.76	325.95	229607.19
Jan, 2029	1100.20	327.51	229279.69
Feb, 2029	1098.63	329.08	228950.61
Mar, 2029	1097.05	330.66	228619.95
Apr, 2029	1095.47	332.24	228287.71
May, 2029	1093.88	333.83	227953.88
Jun, 2029	1092.28	335.43	227618.45
Jul, 2029	1090.67	337.04	227281.41
Aug, 2029	1089.06	338.65	226942.76
Sep, 2029	1087.43	340.28	226602.48
Oct, 2029	1085.80	341.91	226260.58
Nov, 2029	1084.17	343.54	225917.03
Dec, 2029	1082.52	345.19	225571.84
Jan, 2030	1080.87	346.84	225225.00
Feb, 2030	1079.20	348.51	224876.49
Mar, 2030	1077.53	350.18	224526.31
Apr, 2030	1075.86	351.85	224174.46
May, 2030	1074.17	353.54	223820.92
Jun, 2030	1072.48	355.23	223465.68
Jul, 2030	1070.77	356.94	223108.75
Aug, 2030	1069.06	358.65	222750.10
Sep, 2030	1067.34	360.37	222389.73
Oct, 2030	1065.62	362.09	222027.64
Nov, 2030	1063.88	363.83	221663.81
Dec, 2030	1062.14	365.57	221298.24
Jan, 2031	1060.39	367.32	220930.92
Feb, 2031	1058.63	369.08	220561.84
Mar, 2031	1056.86	370.85	220190.98
Apr, 2031	1055.08	372.63	219818.36
May, 2031	1053.30	374.41	219443.94
Jun, 2031	1051.50	376.21	219067.73
Jul, 2031	1049.70	378.01	218689.72
Aug, 2031	1047.89	379.82	218309.90
Sep, 2031	1046.07	381.64	217928.26
Oct, 2031	1044.24	383.47	217544.79
Nov, 2031	1042.40	385.31	217159.48
Dec, 2031	1040.56	387.15	216772.33
Jan, 2032	1038.70	389.01	216383.32
Feb, 2032	1036.84	390.87	215992.45
Mar, 2032	1034.96	392.75	215599.70
Apr, 2032	1033.08	394.63	215205.07
May, 2032	1031.19	396.52	214808.55
Jun, 2032	1029.29	398.42	214410.13
Jul, 2032	1027.38	400.33	214009.81
Aug, 2032	1025.46	402.25	213607.56
Sep, 2032	1023.54	404.17	213203.39
Oct, 2032	1021.60	406.11	212797.28
Nov, 2032	1019.65	408.06	212389.22
Dec, 2032	1017.70	410.01	211979.21
Jan, 2033	1015.73	411.98	211567.23
Feb, 2033	1013.76	413.95	211153.28
Mar, 2033	1011.78	415.93	210737.35
Apr, 2033	1009.78	417.93	210319.42
May, 2033	1007.78	419.93	209899.49
Jun, 2033	1005.77	421.94	209477.55
Jul, 2033	1003.75	423.96	209053.59
Aug, 2033	1001.72	425.99	208627.59
Sep, 2033	999.67	428.04	208199.55
Oct, 2033	997.62	430.09	207769.47
Nov, 2033	995.56	432.15	207337.32
Dec, 2033	993.49	434.22	206903.10
Jan, 2034	991.41	436.30	206466.80
Feb, 2034	989.32	438.39	206028.41
Mar, 2034	987.22	440.49	205587.92
Apr, 2034	985.11	442.60	205145.32
May, 2034	982.99	444.72	204700.60
Jun, 2034	980.86	446.85	204253.74
Jul, 2034	978.72	448.99	203804.75
Aug, 2034	976.56	451.15	203353.60
Sep, 2034	974.40	453.31	202900.30
Oct, 2034	972.23	455.48	202444.82
Nov, 2034	970.05	457.66	201987.16
Dec, 2034	967.86	459.85	201527.30
Jan, 2035	965.65	462.06	201065.24
Feb, 2035	963.44	464.27	200600.97
Mar, 2035	961.21	466.50	200134.47
Apr, 2035	958.98	468.73	199665.74
May, 2035	956.73	470.98	199194.76
Jun, 2035	954.47	473.24	198721.53
Jul, 2035	952.21	475.50	198246.02
Aug, 2035	949.93	477.78	197768.24
Sep, 2035	947.64	480.07	197288.17
Oct, 2035	945.34	482.37	196805.80
Nov, 2035	943.03	484.68	196321.12
Dec, 2035	940.71	487.00	195834.12
Jan, 2036	938.37	489.34	195344.78
Feb, 2036	936.03	491.68	194853.09
Mar, 2036	933.67	494.04	194359.06
Apr, 2036	931.30	496.41	193862.65
May, 2036	928.93	498.78	193363.86
Jun, 2036	926.54	501.17	192862.69
Jul, 2036	924.13	503.58	192359.11
Aug, 2036	921.72	505.99	191853.12
Sep, 2036	919.30	508.41	191344.71
Oct, 2036	916.86	510.85	190833.86
Nov, 2036	914.41	513.30	190320.56
Dec, 2036	911.95	515.76	189804.81
Jan, 2037	909.48	518.23	189286.58
Feb, 2037	907.00	520.71	188765.87
Mar, 2037	904.50	523.21	188242.66
Apr, 2037	902.00	525.71	187716.94
May, 2037	899.48	528.23	187188.71
Jun, 2037	896.95	530.76	186657.95
Jul, 2037	894.40	533.31	186124.64
Aug, 2037	891.85	535.86	185588.78
Sep, 2037	889.28	538.43	185050.35
Oct, 2037	886.70	541.01	184509.34
Nov, 2037	884.11	543.60	183965.73
Dec, 2037	881.50	546.21	183419.53
Jan, 2038	878.89	548.82	182870.70
Feb, 2038	876.26	551.45	182319.25
Mar, 2038	873.61	554.10	181765.15
Apr, 2038	870.96	556.75	181208.40
May, 2038	868.29	559.42	180648.98
Jun, 2038	865.61	562.10	180086.88
Jul, 2038	862.92	564.79	179522.08
Aug, 2038	860.21	567.50	178954.58
Sep, 2038	857.49	570.22	178384.36
Oct, 2038	854.76	572.95	177811.41
Nov, 2038	852.01	575.70	177235.72
Dec, 2038	849.25	578.46	176657.26
Jan, 2039	846.48	581.23	176076.03
Feb, 2039	843.70	584.01	175492.02
Mar, 2039	840.90	586.81	174905.21
Apr, 2039	838.09	589.62	174315.59
May, 2039	835.26	592.45	173723.14
Jun, 2039	832.42	595.29	173127.85
Jul, 2039	829.57	598.14	172529.71
Aug, 2039	826.70	601.01	171928.71
Sep, 2039	823.83	603.88	171324.82
Oct, 2039	820.93	606.78	170718.05
Nov, 2039	818.02	609.69	170108.36
Dec, 2039	815.10	612.61	169495.75
Jan, 2040	812.17	615.54	168880.21
Feb, 2040	809.22	618.49	168261.72
Mar, 2040	806.25	621.46	167640.26
Apr, 2040	803.28	624.43	167015.83
May, 2040	800.28	627.43	166388.40
Jun, 2040	797.28	630.43	165757.97
Jul, 2040	794.26	633.45	165124.52
Aug, 2040	791.22	636.49	164488.03
Sep, 2040	788.17	639.54	163848.49
Oct, 2040	785.11	642.60	163205.89
Nov, 2040	782.03	645.68	162560.20
Dec, 2040	778.93	648.78	161911.43
Jan, 2041	775.83	651.88	161259.54
Feb, 2041	772.70	655.01	160604.54
Mar, 2041	769.56	658.15	159946.39
Apr, 2041	766.41	661.30	159285.09
May, 2041	763.24	664.47	158620.62
Jun, 2041	760.06	667.65	157952.97
Jul, 2041	756.86	670.85	157282.12
Aug, 2041	753.64	674.07	156608.05
Sep, 2041	750.41	677.30	155930.75
Oct, 2041	747.17	680.54	155250.21
Nov, 2041	743.91	683.80	154566.41
Dec, 2041	740.63	687.08	153879.33
Jan, 2042	737.34	690.37	153188.96
Feb, 2042	734.03	693.68	152495.28
Mar, 2042	730.71	697.00	151798.27
Apr, 2042	727.37	700.34	151097.93
May, 2042	724.01	703.70	150394.23
Jun, 2042	720.64	707.07	149687.16
Jul, 2042	717.25	710.46	148976.70
Aug, 2042	713.85	713.86	148262.84
Sep, 2042	710.43	717.28	147545.56
Oct, 2042	706.99	720.72	146824.83
Nov, 2042	703.54	724.17	146100.66
Dec, 2042	700.07	727.64	145373.02
Jan, 2043	696.58	731.13	144641.88
Feb, 2043	693.08	734.63	143907.25
Mar, 2043	689.56	738.15	143169.10
Apr, 2043	686.02	741.69	142427.40
May, 2043	682.46	745.25	141682.16
Jun, 2043	678.89	748.82	140933.34
Jul, 2043	675.31	752.40	140180.94
Aug, 2043	671.70	756.01	139424.93
Sep, 2043	668.08	759.63	138665.30
Oct, 2043	664.44	763.27	137902.02
Nov, 2043	660.78	766.93	137135.10
Dec, 2043	657.11	770.60	136364.49
Jan, 2044	653.41	774.30	135590.19
Feb, 2044	649.70	778.01	134812.19
Mar, 2044	645.98	781.73	134030.45
Apr, 2044	642.23	785.48	133244.97
May, 2044	638.47	789.24	132455.73
Jun, 2044	634.68	793.03	131662.70
Jul, 2044	630.88	796.83	130865.87
Aug, 2044	627.07	800.64	130065.23
Sep, 2044	623.23	804.48	129260.75
Oct, 2044	619.37	808.34	128452.41
Nov, 2044	615.50	812.21	127640.20
Dec, 2044	611.61	816.10	126824.10
Jan, 2045	607.70	820.01	126004.09
Feb, 2045	603.77	823.94	125180.15
Mar, 2045	599.82	827.89	124352.26
Apr, 2045	595.85	831.86	123520.41
May, 2045	591.87	835.84	122684.57
Jun, 2045	587.86	839.85	121844.72
Jul, 2045	583.84	843.87	121000.85
Aug, 2045	579.80	847.91	120152.94
Sep, 2045	575.73	851.98	119300.96
Oct, 2045	571.65	856.06	118444.90
Nov, 2045	567.55	860.16	117584.74
Dec, 2045	563.43	864.28	116720.45
Jan, 2046	559.29	868.42	115852.03
Feb, 2046	555.12	872.59	114979.44
Mar, 2046	550.94	876.77	114102.68
Apr, 2046	546.74	880.97	113221.71
May, 2046	542.52	885.19	112336.52
Jun, 2046	538.28	889.43	111447.09
Jul, 2046	534.02	893.69	110553.40
Aug, 2046	529.74	897.97	109655.42
Sep, 2046	525.43	902.28	108753.14
Oct, 2046	521.11	906.60	107846.54
Nov, 2046	516.76	910.95	106935.60
Dec, 2046	512.40	915.31	106020.29
Jan, 2047	508.01	919.70	105100.59
Feb, 2047	503.61	924.10	104176.49
Mar, 2047	499.18	928.53	103247.96
Apr, 2047	494.73	932.98	102314.98
May, 2047	490.26	937.45	101377.53
Jun, 2047	485.77	941.94	100435.58
Jul, 2047	481.25	946.46	99489.13
Aug, 2047	476.72	950.99	98538.14
Sep, 2047	472.16	955.55	97582.59
Oct, 2047	467.58	960.13	96622.46
Nov, 2047	462.98	964.73	95657.73
Dec, 2047	458.36	969.35	94688.38
Jan, 2048	453.72	973.99	93714.39
Feb, 2048	449.05	978.66	92735.73
Mar, 2048	444.36	983.35	91752.38
Apr, 2048	439.65	988.06	90764.31
May, 2048	434.91	992.80	89771.51
Jun, 2048	430.16	997.55	88773.96
Jul, 2048	425.38	1002.33	87771.63
Aug, 2048	420.57	1007.14	86764.49
Sep, 2048	415.75	1011.96	85752.52
Oct, 2048	410.90	1016.81	84735.71
Nov, 2048	406.03	1021.68	83714.03
Dec, 2048	401.13	1026.58	82687.45
Jan, 2049	396.21	1031.50	81655.95
Feb, 2049	391.27	1036.44	80619.51
Mar, 2049	386.30	1041.41	79578.10
Apr, 2049	381.31	1046.40	78531.70
May, 2049	376.30	1051.41	77480.29
Jun, 2049	371.26	1056.45	76423.84
Jul, 2049	366.20	1061.51	75362.32
Aug, 2049	361.11	1066.60	74295.72
Sep, 2049	356.00	1071.71	73224.02
Oct, 2049	350.87	1076.84	72147.17
Nov, 2049	345.71	1082.00	71065.17
Dec, 2049	340.52	1087.19	69977.98
Jan, 2050	335.31	1092.40	68885.58
Feb, 2050	330.08	1097.63	67787.94
Mar, 2050	324.82	1102.89	66685.05
Apr, 2050	319.53	1108.18	65576.87
May, 2050	314.22	1113.49	64463.39
Jun, 2050	308.89	1118.82	63344.56
Jul, 2050	303.53	1124.18	62220.38
Aug, 2050	298.14	1129.57	61090.81
Sep, 2050	292.73	1134.98	59955.83
Oct, 2050	287.29	1140.42	58815.40
Nov, 2050	281.82	1145.89	57669.52
Dec, 2050	276.33	1151.38	56518.14
Jan, 2051	270.82	1156.89	55361.25
Feb, 2051	265.27	1162.44	54198.81
Mar, 2051	259.70	1168.01	53030.80
Apr, 2051	254.11	1173.60	51857.20
May, 2051	248.48	1179.23	50677.97
Jun, 2051	242.83	1184.88	49493.09
Jul, 2051	237.15	1190.56	48302.54
Aug, 2051	231.45	1196.26	47106.28
Sep, 2051	225.72	1201.99	45904.28
Oct, 2051	219.96	1207.75	44696.53
Nov, 2051	214.17	1213.54	43482.99
Dec, 2051	208.36	1219.35	42263.64
Jan, 2052	202.51	1225.20	41038.44
Feb, 2052	196.64	1231.07	39807.37
Mar, 2052	190.74	1236.97	38570.41
Apr, 2052	184.82	1242.89	37327.51
May, 2052	178.86	1248.85	36078.67
Jun, 2052	172.88	1254.83	34823.83
Jul, 2052	166.86	1260.85	33562.99
Aug, 2052	160.82	1266.89	32296.10
Sep, 2052	154.75	1272.96	31023.14
Oct, 2052	148.65	1279.06	29744.08
Nov, 2052	142.52	1285.19	28458.90
Dec, 2052	136.37	1291.34	27167.55
Jan, 2053	130.18	1297.53	25870.02
Feb, 2053	123.96	1303.75	24566.27
Mar, 2053	117.71	1310.00	23256.28
Apr, 2053	111.44	1316.27	21940.00
May, 2053	105.13	1322.58	20617.42
Jun, 2053	98.79	1328.92	19288.50
Jul, 2053	92.42	1335.29	17953.22
Aug, 2053	86.03	1341.68	16611.53
Sep, 2053	79.60	1348.11	15263.42
Oct, 2053	73.14	1354.57	13908.85
Nov, 2053	66.65	1361.06	12547.78
Dec, 2053	60.12	1367.59	11180.20
Jan, 2054	53.57	1374.14	9806.06
Feb, 2054	46.99	1380.72	8425.34
Mar, 2054	40.37	1387.34	7038.00
Apr, 2054	33.72	1393.99	5644.01
May, 2054	27.04	1400.67	4243.35
Jun, 2054	20.33	1407.38	2835.97
Jul, 2054	13.59	1414.12	1421.85
Aug, 2054	6.81	1420.90	0.95