Mortgage Parameters

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

Mortgage Summary

Property Total:	$357,500
Down Payment	$107,250
Mortgage Amount:	$250,250
Mortgage Payment:	$1,460.39 / month
Estimated Tax:	+ $198.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,659.00 / month
Total Interest Paid:	$275,490.00 over 30 years
Total Tax Paid:	$71,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	1199.11	261.28	249988.72
Oct, 2024	1197.86	262.53	249726.20
Nov, 2024	1196.60	263.79	249462.41
Dec, 2024	1195.34	265.05	249197.36
Jan, 2025	1194.07	266.32	248931.04
Feb, 2025	1192.79	267.60	248663.45
Mar, 2025	1191.51	268.88	248394.57
Apr, 2025	1190.22	270.17	248124.40
May, 2025	1188.93	271.46	247852.94
Jun, 2025	1187.63	272.76	247580.18
Jul, 2025	1186.32	274.07	247306.11
Aug, 2025	1185.01	275.38	247030.73
Sep, 2025	1183.69	276.70	246754.03
Oct, 2025	1182.36	278.03	246476.00
Nov, 2025	1181.03	279.36	246196.65
Dec, 2025	1179.69	280.70	245915.95
Jan, 2026	1178.35	282.04	245633.90
Feb, 2026	1177.00	283.39	245350.51
Mar, 2026	1175.64	284.75	245065.76
Apr, 2026	1174.27	286.12	244779.64
May, 2026	1172.90	287.49	244492.15
Jun, 2026	1171.52	288.87	244203.29
Jul, 2026	1170.14	290.25	243913.04
Aug, 2026	1168.75	291.64	243621.40
Sep, 2026	1167.35	293.04	243328.36
Oct, 2026	1165.95	294.44	243033.92
Nov, 2026	1164.54	295.85	242738.07
Dec, 2026	1163.12	297.27	242440.80
Jan, 2027	1161.70	298.69	242142.10
Feb, 2027	1160.26	300.13	241841.98
Mar, 2027	1158.83	301.56	241540.41
Apr, 2027	1157.38	303.01	241237.41
May, 2027	1155.93	304.46	240932.94
Jun, 2027	1154.47	305.92	240627.03
Jul, 2027	1153.00	307.39	240319.64
Aug, 2027	1151.53	308.86	240010.78
Sep, 2027	1150.05	310.34	239700.44
Oct, 2027	1148.56	311.83	239388.62
Nov, 2027	1147.07	313.32	239075.30
Dec, 2027	1145.57	314.82	238760.48
Jan, 2028	1144.06	316.33	238444.15
Feb, 2028	1142.54	317.85	238126.30
Mar, 2028	1141.02	319.37	237806.93
Apr, 2028	1139.49	320.90	237486.04
May, 2028	1137.95	322.44	237163.60
Jun, 2028	1136.41	323.98	236839.62
Jul, 2028	1134.86	325.53	236514.09
Aug, 2028	1133.30	327.09	236186.99
Sep, 2028	1131.73	328.66	235858.33
Oct, 2028	1130.15	330.24	235528.10
Nov, 2028	1128.57	331.82	235196.28
Dec, 2028	1126.98	333.41	234862.87
Jan, 2029	1125.38	335.01	234527.86
Feb, 2029	1123.78	336.61	234191.25
Mar, 2029	1122.17	338.22	233853.03
Apr, 2029	1120.55	339.84	233513.19
May, 2029	1118.92	341.47	233171.71
Jun, 2029	1117.28	343.11	232828.60
Jul, 2029	1115.64	344.75	232483.85
Aug, 2029	1113.99	346.40	232137.45
Sep, 2029	1112.33	348.06	231789.38
Oct, 2029	1110.66	349.73	231439.65
Nov, 2029	1108.98	351.41	231088.24
Dec, 2029	1107.30	353.09	230735.15
Jan, 2030	1105.61	354.78	230380.37
Feb, 2030	1103.91	356.48	230023.88
Mar, 2030	1102.20	358.19	229665.69
Apr, 2030	1100.48	359.91	229305.78
May, 2030	1098.76	361.63	228944.15
Jun, 2030	1097.02	363.37	228580.78
Jul, 2030	1095.28	365.11	228215.67
Aug, 2030	1093.53	366.86	227848.82
Sep, 2030	1091.78	368.61	227480.20
Oct, 2030	1090.01	370.38	227109.82
Nov, 2030	1088.23	372.16	226737.67
Dec, 2030	1086.45	373.94	226363.73
Jan, 2031	1084.66	375.73	225988.00
Feb, 2031	1082.86	377.53	225610.47
Mar, 2031	1081.05	379.34	225231.13
Apr, 2031	1079.23	381.16	224849.97
May, 2031	1077.41	382.98	224466.99
Jun, 2031	1075.57	384.82	224082.17
Jul, 2031	1073.73	386.66	223695.50
Aug, 2031	1071.87	388.52	223306.99
Sep, 2031	1070.01	390.38	222916.61
Oct, 2031	1068.14	392.25	222524.36
Nov, 2031	1066.26	394.13	222130.24
Dec, 2031	1064.37	396.02	221734.22
Jan, 2032	1062.48	397.91	221336.31
Feb, 2032	1060.57	399.82	220936.49
Mar, 2032	1058.65	401.74	220534.75
Apr, 2032	1056.73	403.66	220131.09
May, 2032	1054.79	405.60	219725.49
Jun, 2032	1052.85	407.54	219317.95
Jul, 2032	1050.90	409.49	218908.46
Aug, 2032	1048.94	411.45	218497.01
Sep, 2032	1046.96	413.43	218083.58
Oct, 2032	1044.98	415.41	217668.18
Nov, 2032	1042.99	417.40	217250.78
Dec, 2032	1040.99	419.40	216831.38
Jan, 2033	1038.98	421.41	216409.98
Feb, 2033	1036.96	423.43	215986.55
Mar, 2033	1034.94	425.45	215561.10
Apr, 2033	1032.90	427.49	215133.61
May, 2033	1030.85	429.54	214704.06
Jun, 2033	1028.79	431.60	214272.46
Jul, 2033	1026.72	433.67	213838.80
Aug, 2033	1024.64	435.75	213403.05
Sep, 2033	1022.56	437.83	212965.22
Oct, 2033	1020.46	439.93	212525.29
Nov, 2033	1018.35	442.04	212083.25
Dec, 2033	1016.23	444.16	211639.09
Jan, 2034	1014.10	446.29	211192.80
Feb, 2034	1011.97	448.42	210744.38
Mar, 2034	1009.82	450.57	210293.80
Apr, 2034	1007.66	452.73	209841.07
May, 2034	1005.49	454.90	209386.17
Jun, 2034	1003.31	457.08	208929.09
Jul, 2034	1001.12	459.27	208469.82
Aug, 2034	998.92	461.47	208008.35
Sep, 2034	996.71	463.68	207544.66
Oct, 2034	994.48	465.91	207078.76
Nov, 2034	992.25	468.14	206610.62
Dec, 2034	990.01	470.38	206140.24
Jan, 2035	987.76	472.63	205667.60
Feb, 2035	985.49	474.90	205192.70
Mar, 2035	983.22	477.17	204715.53
Apr, 2035	980.93	479.46	204236.07
May, 2035	978.63	481.76	203754.31
Jun, 2035	976.32	484.07	203270.24
Jul, 2035	974.00	486.39	202783.86
Aug, 2035	971.67	488.72	202295.14
Sep, 2035	969.33	491.06	201804.08
Oct, 2035	966.98	493.41	201310.67
Nov, 2035	964.61	495.78	200814.89
Dec, 2035	962.24	498.15	200316.74
Jan, 2036	959.85	500.54	199816.20
Feb, 2036	957.45	502.94	199313.26
Mar, 2036	955.04	505.35	198807.92
Apr, 2036	952.62	507.77	198300.15
May, 2036	950.19	510.20	197789.94
Jun, 2036	947.74	512.65	197277.30
Jul, 2036	945.29	515.10	196762.20
Aug, 2036	942.82	517.57	196244.62
Sep, 2036	940.34	520.05	195724.57
Oct, 2036	937.85	522.54	195202.03
Nov, 2036	935.34	525.05	194676.98
Dec, 2036	932.83	527.56	194149.42
Jan, 2037	930.30	530.09	193619.33
Feb, 2037	927.76	532.63	193086.70
Mar, 2037	925.21	535.18	192551.52
Apr, 2037	922.64	537.75	192013.77
May, 2037	920.07	540.32	191473.44
Jun, 2037	917.48	542.91	190930.53
Jul, 2037	914.88	545.51	190385.02
Aug, 2037	912.26	548.13	189836.89
Sep, 2037	909.64	550.75	189286.13
Oct, 2037	907.00	553.39	188732.74
Nov, 2037	904.34	556.05	188176.69
Dec, 2037	901.68	558.71	187617.98
Jan, 2038	899.00	561.39	187056.60
Feb, 2038	896.31	564.08	186492.52
Mar, 2038	893.61	566.78	185925.74
Apr, 2038	890.89	569.50	185356.24
May, 2038	888.17	572.22	184784.02
Jun, 2038	885.42	574.97	184209.05
Jul, 2038	882.67	577.72	183631.33
Aug, 2038	879.90	580.49	183050.84
Sep, 2038	877.12	583.27	182467.57
Oct, 2038	874.32	586.07	181881.50
Nov, 2038	871.52	588.87	181292.63
Dec, 2038	868.69	591.70	180700.93
Jan, 2039	865.86	594.53	180106.40
Feb, 2039	863.01	597.38	179509.02
Mar, 2039	860.15	600.24	178908.78
Apr, 2039	857.27	603.12	178305.66
May, 2039	854.38	606.01	177699.65
Jun, 2039	851.48	608.91	177090.74
Jul, 2039	848.56	611.83	176478.91
Aug, 2039	845.63	614.76	175864.15
Sep, 2039	842.68	617.71	175246.44
Oct, 2039	839.72	620.67	174625.77
Nov, 2039	836.75	623.64	174002.13
Dec, 2039	833.76	626.63	173375.50
Jan, 2040	830.76	629.63	172745.87
Feb, 2040	827.74	632.65	172113.22
Mar, 2040	824.71	635.68	171477.54
Apr, 2040	821.66	638.73	170838.81
May, 2040	818.60	641.79	170197.02
Jun, 2040	815.53	644.86	169552.16
Jul, 2040	812.44	647.95	168904.21
Aug, 2040	809.33	651.06	168253.15
Sep, 2040	806.21	654.18	167598.97
Oct, 2040	803.08	657.31	166941.66
Nov, 2040	799.93	660.46	166281.20
Dec, 2040	796.76	663.63	165617.57
Jan, 2041	793.58	666.81	164950.77
Feb, 2041	790.39	670.00	164280.77
Mar, 2041	787.18	673.21	163607.56
Apr, 2041	783.95	676.44	162931.12
May, 2041	780.71	679.68	162251.44
Jun, 2041	777.45	682.94	161568.51
Jul, 2041	774.18	686.21	160882.30
Aug, 2041	770.89	689.50	160192.80
Sep, 2041	767.59	692.80	159500.00
Oct, 2041	764.27	696.12	158803.88
Nov, 2041	760.94	699.45	158104.43
Dec, 2041	757.58	702.81	157401.62
Jan, 2042	754.22	706.17	156695.45
Feb, 2042	750.83	709.56	155985.89
Mar, 2042	747.43	712.96	155272.93
Apr, 2042	744.02	716.37	154556.56
May, 2042	740.58	719.81	153836.75
Jun, 2042	737.13	723.26	153113.50
Jul, 2042	733.67	726.72	152386.78
Aug, 2042	730.19	730.20	151656.57
Sep, 2042	726.69	733.70	150922.87
Oct, 2042	723.17	737.22	150185.65
Nov, 2042	719.64	740.75	149444.90
Dec, 2042	716.09	744.30	148700.60
Jan, 2043	712.52	747.87	147952.74
Feb, 2043	708.94	751.45	147201.29
Mar, 2043	705.34	755.05	146446.24
Apr, 2043	701.72	758.67	145687.57
May, 2043	698.09	762.30	144925.26
Jun, 2043	694.43	765.96	144159.31
Jul, 2043	690.76	769.63	143389.68
Aug, 2043	687.08	773.31	142616.37
Sep, 2043	683.37	777.02	141839.35
Oct, 2043	679.65	780.74	141058.60
Nov, 2043	675.91	784.48	140274.12
Dec, 2043	672.15	788.24	139485.88
Jan, 2044	668.37	792.02	138693.86
Feb, 2044	664.57	795.82	137898.04
Mar, 2044	660.76	799.63	137098.41
Apr, 2044	656.93	803.46	136294.95
May, 2044	653.08	807.31	135487.64
Jun, 2044	649.21	811.18	134676.46
Jul, 2044	645.32	815.07	133861.40
Aug, 2044	641.42	818.97	133042.43
Sep, 2044	637.49	822.90	132219.53
Oct, 2044	633.55	826.84	131392.70
Nov, 2044	629.59	830.80	130561.90
Dec, 2044	625.61	834.78	129727.11
Jan, 2045	621.61	838.78	128888.33
Feb, 2045	617.59	842.80	128045.53
Mar, 2045	613.55	846.84	127198.69
Apr, 2045	609.49	850.90	126347.80
May, 2045	605.42	854.97	125492.83
Jun, 2045	601.32	859.07	124633.75
Jul, 2045	597.20	863.19	123770.57
Aug, 2045	593.07	867.32	122903.25
Sep, 2045	588.91	871.48	122031.77
Oct, 2045	584.74	875.65	121156.11
Nov, 2045	580.54	879.85	120276.26
Dec, 2045	576.32	884.07	119392.20
Jan, 2046	572.09	888.30	118503.89
Feb, 2046	567.83	892.56	117611.33
Mar, 2046	563.55	896.84	116714.50
Apr, 2046	559.26	901.13	115813.37
May, 2046	554.94	905.45	114907.91
Jun, 2046	550.60	909.79	113998.13
Jul, 2046	546.24	914.15	113083.98
Aug, 2046	541.86	918.53	112165.45
Sep, 2046	537.46	922.93	111242.52
Oct, 2046	533.04	927.35	110315.16
Nov, 2046	528.59	931.80	109383.37
Dec, 2046	524.13	936.26	108447.11
Jan, 2047	519.64	940.75	107506.36
Feb, 2047	515.13	945.26	106561.10
Mar, 2047	510.61	949.78	105611.32
Apr, 2047	506.05	954.34	104656.98
May, 2047	501.48	958.91	103698.07
Jun, 2047	496.89	963.50	102734.57
Jul, 2047	492.27	968.12	101766.45
Aug, 2047	487.63	972.76	100793.69
Sep, 2047	482.97	977.42	99816.27
Oct, 2047	478.29	982.10	98834.17
Nov, 2047	473.58	986.81	97847.36
Dec, 2047	468.85	991.54	96855.82
Jan, 2048	464.10	996.29	95859.53
Feb, 2048	459.33	1001.06	94858.47
Mar, 2048	454.53	1005.86	93852.61
Apr, 2048	449.71	1010.68	92841.93
May, 2048	444.87	1015.52	91826.41
Jun, 2048	440.00	1020.39	90806.02
Jul, 2048	435.11	1025.28	89780.74
Aug, 2048	430.20	1030.19	88750.55
Sep, 2048	425.26	1035.13	87715.42
Oct, 2048	420.30	1040.09	86675.33
Nov, 2048	415.32	1045.07	85630.26
Dec, 2048	410.31	1050.08	84580.19
Jan, 2049	405.28	1055.11	83525.08
Feb, 2049	400.22	1060.17	82464.91
Mar, 2049	395.14	1065.25	81399.66
Apr, 2049	390.04	1070.35	80329.31
May, 2049	384.91	1075.48	79253.84
Jun, 2049	379.76	1080.63	78173.20
Jul, 2049	374.58	1085.81	77087.39
Aug, 2049	369.38	1091.01	75996.38
Sep, 2049	364.15	1096.24	74900.14
Oct, 2049	358.90	1101.49	73798.65
Nov, 2049	353.62	1106.77	72691.87
Dec, 2049	348.32	1112.07	71579.80
Jan, 2050	342.99	1117.40	70462.40
Feb, 2050	337.63	1122.76	69339.64
Mar, 2050	332.25	1128.14	68211.50
Apr, 2050	326.85	1133.54	67077.96
May, 2050	321.42	1138.97	65938.98
Jun, 2050	315.96	1144.43	64794.55
Jul, 2050	310.47	1149.92	63644.63
Aug, 2050	304.96	1155.43	62489.21
Sep, 2050	299.43	1160.96	61328.25
Oct, 2050	293.86	1166.53	60161.72
Nov, 2050	288.27	1172.12	58989.61
Dec, 2050	282.66	1177.73	57811.87
Jan, 2051	277.02	1183.37	56628.50
Feb, 2051	271.34	1189.05	55439.45
Mar, 2051	265.65	1194.74	54244.71
Apr, 2051	259.92	1200.47	53044.24
May, 2051	254.17	1206.22	51838.02
Jun, 2051	248.39	1212.00	50626.03
Jul, 2051	242.58	1217.81	49408.22
Aug, 2051	236.75	1223.64	48184.58
Sep, 2051	230.88	1229.51	46955.07
Oct, 2051	224.99	1235.40	45719.67
Nov, 2051	219.07	1241.32	44478.36
Dec, 2051	213.13	1247.26	43231.09
Jan, 2052	207.15	1253.24	41977.85
Feb, 2052	201.14	1259.25	40718.61
Mar, 2052	195.11	1265.28	39453.33
Apr, 2052	189.05	1271.34	38181.98
May, 2052	182.96	1277.43	36904.55
Jun, 2052	176.83	1283.56	35620.99
Jul, 2052	170.68	1289.71	34331.29
Aug, 2052	164.50	1295.89	33035.40
Sep, 2052	158.29	1302.10	31733.30
Oct, 2052	152.06	1308.33	30424.97
Nov, 2052	145.79	1314.60	29110.37
Dec, 2052	139.49	1320.90	27789.46
Jan, 2053	133.16	1327.23	26462.23
Feb, 2053	126.80	1333.59	25128.64
Mar, 2053	120.41	1339.98	23788.66
Apr, 2053	113.99	1346.40	22442.25
May, 2053	107.54	1352.85	21089.40
Jun, 2053	101.05	1359.34	19730.06
Jul, 2053	94.54	1365.85	18364.21
Aug, 2053	88.00	1372.39	16991.82
Sep, 2053	81.42	1378.97	15612.85
Oct, 2053	74.81	1385.58	14227.27
Nov, 2053	68.17	1392.22	12835.05
Dec, 2053	61.50	1398.89	11436.16
Jan, 2054	54.80	1405.59	10030.57
Feb, 2054	48.06	1412.33	8618.24
Mar, 2054	41.30	1419.09	7199.15
Apr, 2054	34.50	1425.89	5773.26
May, 2054	27.66	1432.73	4340.53
Jun, 2054	20.80	1439.59	2900.94
Jul, 2054	13.90	1446.49	1454.45
Aug, 2054	6.97	1453.42	1.03