Mortgage Parameters

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

Mortgage Summary

Property Total:	$348,000
Down Payment	$104,400
Mortgage Amount:	$243,600
Mortgage Payment:	$1,421.58 / month
Estimated Tax:	+ $193.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,614.91 / month
Total Interest Paid:	$268,167.60 over 30 years
Total Tax Paid:	$69,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	1167.25	254.33	243345.67
Feb, 2025	1166.03	255.55	243090.12
Mar, 2025	1164.81	256.77	242833.35
Apr, 2025	1163.58	258.00	242575.34
May, 2025	1162.34	259.24	242316.10
Jun, 2025	1161.10	260.48	242055.62
Jul, 2025	1159.85	261.73	241793.89
Aug, 2025	1158.60	262.98	241530.91
Sep, 2025	1157.34	264.24	241266.66
Oct, 2025	1156.07	265.51	241001.15
Nov, 2025	1154.80	266.78	240734.37
Dec, 2025	1153.52	268.06	240466.31
Jan, 2026	1152.23	269.35	240196.96
Feb, 2026	1150.94	270.64	239926.33
Mar, 2026	1149.65	271.93	239654.39
Apr, 2026	1148.34	273.24	239381.16
May, 2026	1147.03	274.55	239106.61
Jun, 2026	1145.72	275.86	238830.75
Jul, 2026	1144.40	277.18	238553.57
Aug, 2026	1143.07	278.51	238275.06
Sep, 2026	1141.73	279.85	237995.21
Oct, 2026	1140.39	281.19	237714.03
Nov, 2026	1139.05	282.53	237431.49
Dec, 2026	1137.69	283.89	237147.61
Jan, 2027	1136.33	285.25	236862.36
Feb, 2027	1134.97	286.61	236575.74
Mar, 2027	1133.59	287.99	236287.76
Apr, 2027	1132.21	289.37	235998.39
May, 2027	1130.83	290.75	235707.63
Jun, 2027	1129.43	292.15	235415.49
Jul, 2027	1128.03	293.55	235121.94
Aug, 2027	1126.63	294.95	234826.98
Sep, 2027	1125.21	296.37	234530.62
Oct, 2027	1123.79	297.79	234232.83
Nov, 2027	1122.37	299.21	233933.62
Dec, 2027	1120.93	300.65	233632.97
Jan, 2028	1119.49	302.09	233330.88
Feb, 2028	1118.04	303.54	233027.34
Mar, 2028	1116.59	304.99	232722.35
Apr, 2028	1115.13	306.45	232415.90
May, 2028	1113.66	307.92	232107.98
Jun, 2028	1112.18	309.40	231798.58
Jul, 2028	1110.70	310.88	231487.71
Aug, 2028	1109.21	312.37	231175.34
Sep, 2028	1107.72	313.86	230861.47
Oct, 2028	1106.21	315.37	230546.10
Nov, 2028	1104.70	316.88	230229.22
Dec, 2028	1103.18	318.40	229910.83
Jan, 2029	1101.66	319.92	229590.90
Feb, 2029	1100.12	321.46	229269.44
Mar, 2029	1098.58	323.00	228946.45
Apr, 2029	1097.04	324.54	228621.90
May, 2029	1095.48	326.10	228295.80
Jun, 2029	1093.92	327.66	227968.14
Jul, 2029	1092.35	329.23	227638.91
Aug, 2029	1090.77	330.81	227308.10
Sep, 2029	1089.18	332.40	226975.70
Oct, 2029	1087.59	333.99	226641.71
Nov, 2029	1085.99	335.59	226306.12
Dec, 2029	1084.38	337.20	225968.93
Jan, 2030	1082.77	338.81	225630.12
Feb, 2030	1081.14	340.44	225289.68
Mar, 2030	1079.51	342.07	224947.61
Apr, 2030	1077.87	343.71	224603.91
May, 2030	1076.23	345.35	224258.55
Jun, 2030	1074.57	347.01	223911.55
Jul, 2030	1072.91	348.67	223562.88
Aug, 2030	1071.24	350.34	223212.53
Sep, 2030	1069.56	352.02	222860.52
Oct, 2030	1067.87	353.71	222506.81
Nov, 2030	1066.18	355.40	222151.41
Dec, 2030	1064.48	357.10	221794.30
Jan, 2031	1062.76	358.82	221435.49
Feb, 2031	1061.05	360.53	221074.95
Mar, 2031	1059.32	362.26	220712.69
Apr, 2031	1057.58	364.00	220348.69
May, 2031	1055.84	365.74	219982.95
Jun, 2031	1054.08	367.50	219615.45
Jul, 2031	1052.32	369.26	219246.20
Aug, 2031	1050.55	371.03	218875.17
Sep, 2031	1048.78	372.80	218502.37
Oct, 2031	1046.99	374.59	218127.78
Nov, 2031	1045.20	376.38	217751.39
Dec, 2031	1043.39	378.19	217373.21
Jan, 2032	1041.58	380.00	216993.21
Feb, 2032	1039.76	381.82	216611.39
Mar, 2032	1037.93	383.65	216227.74
Apr, 2032	1036.09	385.49	215842.25
May, 2032	1034.24	387.34	215454.91
Jun, 2032	1032.39	389.19	215065.72
Jul, 2032	1030.52	391.06	214674.66
Aug, 2032	1028.65	392.93	214281.73
Sep, 2032	1026.77	394.81	213886.92
Oct, 2032	1024.87	396.71	213490.21
Nov, 2032	1022.97	398.61	213091.61
Dec, 2032	1021.06	400.52	212691.09
Jan, 2033	1019.14	402.44	212288.66
Feb, 2033	1017.22	404.36	211884.29
Mar, 2033	1015.28	406.30	211477.99
Apr, 2033	1013.33	408.25	211069.74
May, 2033	1011.38	410.20	210659.54
Jun, 2033	1009.41	412.17	210247.37
Jul, 2033	1007.44	414.14	209833.22
Aug, 2033	1005.45	416.13	209417.10
Sep, 2033	1003.46	418.12	208998.97
Oct, 2033	1001.45	420.13	208578.85
Nov, 2033	999.44	422.14	208156.71
Dec, 2033	997.42	424.16	207732.54
Jan, 2034	995.39	426.19	207306.35
Feb, 2034	993.34	428.24	206878.11
Mar, 2034	991.29	430.29	206447.82
Apr, 2034	989.23	432.35	206015.47
May, 2034	987.16	434.42	205581.05
Jun, 2034	985.08	436.50	205144.55
Jul, 2034	982.98	438.60	204705.95
Aug, 2034	980.88	440.70	204265.25
Sep, 2034	978.77	442.81	203822.44
Oct, 2034	976.65	444.93	203377.51
Nov, 2034	974.52	447.06	202930.45
Dec, 2034	972.38	449.20	202481.24
Jan, 2035	970.22	451.36	202029.89
Feb, 2035	968.06	453.52	201576.37
Mar, 2035	965.89	455.69	201120.67
Apr, 2035	963.70	457.88	200662.80
May, 2035	961.51	460.07	200202.73
Jun, 2035	959.30	462.28	199740.45
Jul, 2035	957.09	464.49	199275.96
Aug, 2035	954.86	466.72	198809.24
Sep, 2035	952.63	468.95	198340.29
Oct, 2035	950.38	471.20	197869.09
Nov, 2035	948.12	473.46	197395.64
Dec, 2035	945.85	475.73	196919.91
Jan, 2036	943.57	478.01	196441.90
Feb, 2036	941.28	480.30	195961.61
Mar, 2036	938.98	482.60	195479.01
Apr, 2036	936.67	484.91	194994.10
May, 2036	934.35	487.23	194506.87
Jun, 2036	932.01	489.57	194017.30
Jul, 2036	929.67	491.91	193525.39
Aug, 2036	927.31	494.27	193031.12
Sep, 2036	924.94	496.64	192534.48
Oct, 2036	922.56	499.02	192035.46
Nov, 2036	920.17	501.41	191534.05
Dec, 2036	917.77	503.81	191030.23
Jan, 2037	915.35	506.23	190524.01
Feb, 2037	912.93	508.65	190015.36
Mar, 2037	910.49	511.09	189504.27
Apr, 2037	908.04	513.54	188990.73
May, 2037	905.58	516.00	188474.73
Jun, 2037	903.11	518.47	187956.26
Jul, 2037	900.62	520.96	187435.30
Aug, 2037	898.13	523.45	186911.85
Sep, 2037	895.62	525.96	186385.89
Oct, 2037	893.10	528.48	185857.41
Nov, 2037	890.57	531.01	185326.39
Dec, 2037	888.02	533.56	184792.83
Jan, 2038	885.47	536.11	184256.72
Feb, 2038	882.90	538.68	183718.04
Mar, 2038	880.32	541.26	183176.77
Apr, 2038	877.72	543.86	182632.91
May, 2038	875.12	546.46	182086.45
Jun, 2038	872.50	549.08	181537.37
Jul, 2038	869.87	551.71	180985.65
Aug, 2038	867.22	554.36	180431.30
Sep, 2038	864.57	557.01	179874.28
Oct, 2038	861.90	559.68	179314.60
Nov, 2038	859.22	562.36	178752.24
Dec, 2038	856.52	565.06	178187.18
Jan, 2039	853.81	567.77	177619.41
Feb, 2039	851.09	570.49	177048.93
Mar, 2039	848.36	573.22	176475.70
Apr, 2039	845.61	575.97	175899.74
May, 2039	842.85	578.73	175321.01
Jun, 2039	840.08	581.50	174739.51
Jul, 2039	837.29	584.29	174155.22
Aug, 2039	834.49	587.09	173568.14
Sep, 2039	831.68	589.90	172978.24
Oct, 2039	828.85	592.73	172385.51
Nov, 2039	826.01	595.57	171789.95
Dec, 2039	823.16	598.42	171191.53
Jan, 2040	820.29	601.29	170590.24
Feb, 2040	817.41	604.17	169986.07
Mar, 2040	814.52	607.06	169379.01
Apr, 2040	811.61	609.97	168769.03
May, 2040	808.68	612.90	168156.14
Jun, 2040	805.75	615.83	167540.31
Jul, 2040	802.80	618.78	166921.53
Aug, 2040	799.83	621.75	166299.78
Sep, 2040	796.85	624.73	165675.05
Oct, 2040	793.86	627.72	165047.33
Nov, 2040	790.85	630.73	164416.60
Dec, 2040	787.83	633.75	163782.85
Jan, 2041	784.79	636.79	163146.06
Feb, 2041	781.74	639.84	162506.23
Mar, 2041	778.68	642.90	161863.32
Apr, 2041	775.60	645.98	161217.34
May, 2041	772.50	649.08	160568.26
Jun, 2041	769.39	652.19	159916.07
Jul, 2041	766.26	655.32	159260.75
Aug, 2041	763.12	658.46	158602.29
Sep, 2041	759.97	661.61	157940.68
Oct, 2041	756.80	664.78	157275.90
Nov, 2041	753.61	667.97	156607.94
Dec, 2041	750.41	671.17	155936.77
Jan, 2042	747.20	674.38	155262.39
Feb, 2042	743.97	677.61	154584.77
Mar, 2042	740.72	680.86	153903.91
Apr, 2042	737.46	684.12	153219.79
May, 2042	734.18	687.40	152532.39
Jun, 2042	730.88	690.70	151841.69
Jul, 2042	727.57	694.01	151147.68
Aug, 2042	724.25	697.33	150450.35
Sep, 2042	720.91	700.67	149749.68
Oct, 2042	717.55	704.03	149045.65
Nov, 2042	714.18	707.40	148338.25
Dec, 2042	710.79	710.79	147627.46
Jan, 2043	707.38	714.20	146913.26
Feb, 2043	703.96	717.62	146195.64
Mar, 2043	700.52	721.06	145474.58
Apr, 2043	697.07	724.51	144750.06
May, 2043	693.59	727.99	144022.08
Jun, 2043	690.11	731.47	143290.60
Jul, 2043	686.60	734.98	142555.63
Aug, 2043	683.08	738.50	141817.12
Sep, 2043	679.54	742.04	141075.08
Oct, 2043	675.98	745.60	140329.49
Nov, 2043	672.41	749.17	139580.32
Dec, 2043	668.82	752.76	138827.56
Jan, 2044	665.22	756.36	138071.20
Feb, 2044	661.59	759.99	137311.21
Mar, 2044	657.95	763.63	136547.58
Apr, 2044	654.29	767.29	135780.29
May, 2044	650.61	770.97	135009.32
Jun, 2044	646.92	774.66	134234.66
Jul, 2044	643.21	778.37	133456.29
Aug, 2044	639.48	782.10	132674.19
Sep, 2044	635.73	785.85	131888.34
Oct, 2044	631.96	789.62	131098.73
Nov, 2044	628.18	793.40	130305.33
Dec, 2044	624.38	797.20	129508.13
Jan, 2045	620.56	801.02	128707.11
Feb, 2045	616.72	804.86	127902.25
Mar, 2045	612.86	808.72	127093.53
Apr, 2045	608.99	812.59	126280.94
May, 2045	605.10	816.48	125464.46
Jun, 2045	601.18	820.40	124644.06
Jul, 2045	597.25	824.33	123819.74
Aug, 2045	593.30	828.28	122991.46
Sep, 2045	589.33	832.25	122159.21
Oct, 2045	585.35	836.23	121322.98
Nov, 2045	581.34	840.24	120482.74
Dec, 2045	577.31	844.27	119638.47
Jan, 2046	573.27	848.31	118790.16
Feb, 2046	569.20	852.38	117937.78
Mar, 2046	565.12	856.46	117081.32
Apr, 2046	561.01	860.57	116220.75
May, 2046	556.89	864.69	115356.07
Jun, 2046	552.75	868.83	114487.23
Jul, 2046	548.58	873.00	113614.24
Aug, 2046	544.40	877.18	112737.06
Sep, 2046	540.20	881.38	111855.68
Oct, 2046	535.98	885.60	110970.07
Nov, 2046	531.73	889.85	110080.23
Dec, 2046	527.47	894.11	109186.11
Jan, 2047	523.18	898.40	108287.72
Feb, 2047	518.88	902.70	107385.02
Mar, 2047	514.55	907.03	106477.99
Apr, 2047	510.21	911.37	105566.62
May, 2047	505.84	915.74	104650.88
Jun, 2047	501.45	920.13	103730.75
Jul, 2047	497.04	924.54	102806.21
Aug, 2047	492.61	928.97	101877.24
Sep, 2047	488.16	933.42	100943.83
Oct, 2047	483.69	937.89	100005.93
Nov, 2047	479.20	942.38	99063.55
Dec, 2047	474.68	946.90	98116.65
Jan, 2048	470.14	951.44	97165.21
Feb, 2048	465.58	956.00	96209.21
Mar, 2048	461.00	960.58	95248.64
Apr, 2048	456.40	965.18	94283.46
May, 2048	451.77	969.81	93313.65
Jun, 2048	447.13	974.45	92339.20
Jul, 2048	442.46	979.12	91360.08
Aug, 2048	437.77	983.81	90376.27
Sep, 2048	433.05	988.53	89387.74
Oct, 2048	428.32	993.26	88394.47
Nov, 2048	423.56	998.02	87396.45
Dec, 2048	418.77	1002.81	86393.65
Jan, 2049	413.97	1007.61	85386.04
Feb, 2049	409.14	1012.44	84373.60
Mar, 2049	404.29	1017.29	83356.31
Apr, 2049	399.42	1022.16	82334.14
May, 2049	394.52	1027.06	81307.08
Jun, 2049	389.60	1031.98	80275.10
Jul, 2049	384.65	1036.93	79238.17
Aug, 2049	379.68	1041.90	78196.27
Sep, 2049	374.69	1046.89	77149.38
Oct, 2049	369.67	1051.91	76097.48
Nov, 2049	364.63	1056.95	75040.53
Dec, 2049	359.57	1062.01	73978.52
Jan, 2050	354.48	1067.10	72911.42
Feb, 2050	349.37	1072.21	71839.21
Mar, 2050	344.23	1077.35	70761.86
Apr, 2050	339.07	1082.51	69679.34
May, 2050	333.88	1087.70	68591.64
Jun, 2050	328.67	1092.91	67498.73
Jul, 2050	323.43	1098.15	66400.58
Aug, 2050	318.17	1103.41	65297.17
Sep, 2050	312.88	1108.70	64188.48
Oct, 2050	307.57	1114.01	63074.47
Nov, 2050	302.23	1119.35	61955.12
Dec, 2050	296.87	1124.71	60830.41
Jan, 2051	291.48	1130.10	59700.30
Feb, 2051	286.06	1135.52	58564.79
Mar, 2051	280.62	1140.96	57423.83
Apr, 2051	275.16	1146.42	56277.41
May, 2051	269.66	1151.92	55125.49
Jun, 2051	264.14	1157.44	53968.05
Jul, 2051	258.60	1162.98	52805.07
Aug, 2051	253.02	1168.56	51636.51
Sep, 2051	247.42	1174.16	50462.36
Oct, 2051	241.80	1179.78	49282.58
Nov, 2051	236.15	1185.43	48097.14
Dec, 2051	230.47	1191.11	46906.03
Jan, 2052	224.76	1196.82	45709.21
Feb, 2052	219.02	1202.56	44506.65
Mar, 2052	213.26	1208.32	43298.33
Apr, 2052	207.47	1214.11	42084.22
May, 2052	201.65	1219.93	40864.30
Jun, 2052	195.81	1225.77	39638.52
Jul, 2052	189.93	1231.65	38406.88
Aug, 2052	184.03	1237.55	37169.33
Sep, 2052	178.10	1243.48	35925.85
Oct, 2052	172.14	1249.44	34676.42
Nov, 2052	166.16	1255.42	33421.00
Dec, 2052	160.14	1261.44	32159.56
Jan, 2053	154.10	1267.48	30892.08
Feb, 2053	148.02	1273.56	29618.52
Mar, 2053	141.92	1279.66	28338.86
Apr, 2053	135.79	1285.79	27053.07
May, 2053	129.63	1291.95	25761.12
Jun, 2053	123.44	1298.14	24462.98
Jul, 2053	117.22	1304.36	23158.62
Aug, 2053	110.97	1310.61	21848.01
Sep, 2053	104.69	1316.89	20531.12
Oct, 2053	98.38	1323.20	19207.92
Nov, 2053	92.04	1329.54	17878.37
Dec, 2053	85.67	1335.91	16542.46
Jan, 2054	79.27	1342.31	15200.15
Feb, 2054	72.83	1348.75	13851.40
Mar, 2054	66.37	1355.21	12496.19
Apr, 2054	59.88	1361.70	11134.49
May, 2054	53.35	1368.23	9766.26
Jun, 2054	46.80	1374.78	8391.48
Jul, 2054	40.21	1381.37	7010.11
Aug, 2054	33.59	1387.99	5622.12
Sep, 2054	26.94	1394.64	4227.48
Oct, 2054	20.26	1401.32	2826.15
Nov, 2054	13.54	1408.04	1418.12
Dec, 2054	6.80	1414.78	3.33