Mortgage Parameters

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

Mortgage Summary

Property Total:	$360,000
Down Payment	$108,000
Mortgage Amount:	$252,000
Mortgage Payment:	$1,470.60 / month
Estimated Tax:	+ $200.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,670.60 / month
Total Interest Paid:	$277,416.00 over 30 years
Total Tax Paid:	$72,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	1207.50	263.10	251736.90
Oct, 2024	1206.24	264.36	251472.54
Nov, 2024	1204.97	265.63	251206.91
Dec, 2024	1203.70	266.90	250940.01
Jan, 2025	1202.42	268.18	250671.83
Feb, 2025	1201.14	269.46	250402.37
Mar, 2025	1199.84	270.76	250131.61
Apr, 2025	1198.55	272.05	249859.56
May, 2025	1197.24	273.36	249586.20
Jun, 2025	1195.93	274.67	249311.54
Jul, 2025	1194.62	275.98	249035.56
Aug, 2025	1193.30	277.30	248758.25
Sep, 2025	1191.97	278.63	248479.62
Oct, 2025	1190.63	279.97	248199.65
Nov, 2025	1189.29	281.31	247918.34
Dec, 2025	1187.94	282.66	247635.68
Jan, 2026	1186.59	284.01	247351.67
Feb, 2026	1185.23	285.37	247066.30
Mar, 2026	1183.86	286.74	246779.56
Apr, 2026	1182.49	288.11	246491.44
May, 2026	1181.10	289.50	246201.95
Jun, 2026	1179.72	290.88	245911.06
Jul, 2026	1178.32	292.28	245618.79
Aug, 2026	1176.92	293.68	245325.11
Sep, 2026	1175.52	295.08	245030.03
Oct, 2026	1174.10	296.50	244733.53
Nov, 2026	1172.68	297.92	244435.61
Dec, 2026	1171.25	299.35	244136.26
Jan, 2027	1169.82	300.78	243835.48
Feb, 2027	1168.38	302.22	243533.26
Mar, 2027	1166.93	303.67	243229.59
Apr, 2027	1165.48	305.12	242924.47
May, 2027	1164.01	306.59	242617.88
Jun, 2027	1162.54	308.06	242309.82
Jul, 2027	1161.07	309.53	242000.29
Aug, 2027	1159.58	311.02	241689.28
Sep, 2027	1158.09	312.51	241376.77
Oct, 2027	1156.60	314.00	241062.77
Nov, 2027	1155.09	315.51	240747.26
Dec, 2027	1153.58	317.02	240430.24
Jan, 2028	1152.06	318.54	240111.70
Feb, 2028	1150.54	320.06	239791.64
Mar, 2028	1149.00	321.60	239470.04
Apr, 2028	1147.46	323.14	239146.90
May, 2028	1145.91	324.69	238822.21
Jun, 2028	1144.36	326.24	238495.97
Jul, 2028	1142.79	327.81	238168.16
Aug, 2028	1141.22	329.38	237838.78
Sep, 2028	1139.64	330.96	237507.83
Oct, 2028	1138.06	332.54	237175.29
Nov, 2028	1136.46	334.14	236841.15
Dec, 2028	1134.86	335.74	236505.42
Jan, 2029	1133.26	337.34	236168.07
Feb, 2029	1131.64	338.96	235829.11
Mar, 2029	1130.01	340.59	235488.52
Apr, 2029	1128.38	342.22	235146.31
May, 2029	1126.74	343.86	234802.45
Jun, 2029	1125.10	345.50	234456.94
Jul, 2029	1123.44	347.16	234109.78
Aug, 2029	1121.78	348.82	233760.96
Sep, 2029	1120.10	350.50	233410.46
Oct, 2029	1118.43	352.17	233058.29
Nov, 2029	1116.74	353.86	232704.43
Dec, 2029	1115.04	355.56	232348.87
Jan, 2030	1113.34	357.26	231991.61
Feb, 2030	1111.63	358.97	231632.63
Mar, 2030	1109.91	360.69	231271.94
Apr, 2030	1108.18	362.42	230909.52
May, 2030	1106.44	364.16	230545.36
Jun, 2030	1104.70	365.90	230179.46
Jul, 2030	1102.94	367.66	229811.80
Aug, 2030	1101.18	369.42	229442.38
Sep, 2030	1099.41	371.19	229071.19
Oct, 2030	1097.63	372.97	228698.23
Nov, 2030	1095.85	374.75	228323.47
Dec, 2030	1094.05	376.55	227946.92
Jan, 2031	1092.25	378.35	227568.57
Feb, 2031	1090.43	380.17	227188.40
Mar, 2031	1088.61	381.99	226806.41
Apr, 2031	1086.78	383.82	226422.59
May, 2031	1084.94	385.66	226036.93
Jun, 2031	1083.09	387.51	225649.43
Jul, 2031	1081.24	389.36	225260.06
Aug, 2031	1079.37	391.23	224868.83
Sep, 2031	1077.50	393.10	224475.73
Oct, 2031	1075.61	394.99	224080.74
Nov, 2031	1073.72	396.88	223683.86
Dec, 2031	1071.82	398.78	223285.08
Jan, 2032	1069.91	400.69	222884.39
Feb, 2032	1067.99	402.61	222481.78
Mar, 2032	1066.06	404.54	222077.24
Apr, 2032	1064.12	406.48	221670.76
May, 2032	1062.17	408.43	221262.33
Jun, 2032	1060.22	410.38	220851.94
Jul, 2032	1058.25	412.35	220439.59
Aug, 2032	1056.27	414.33	220025.27
Sep, 2032	1054.29	416.31	219608.95
Oct, 2032	1052.29	418.31	219190.65
Nov, 2032	1050.29	420.31	218770.34
Dec, 2032	1048.27	422.33	218348.01
Jan, 2033	1046.25	424.35	217923.66
Feb, 2033	1044.22	426.38	217497.28
Mar, 2033	1042.17	428.43	217068.85
Apr, 2033	1040.12	430.48	216638.37
May, 2033	1038.06	432.54	216205.83
Jun, 2033	1035.99	434.61	215771.22
Jul, 2033	1033.90	436.70	215334.52
Aug, 2033	1031.81	438.79	214895.74
Sep, 2033	1029.71	440.89	214454.84
Oct, 2033	1027.60	443.00	214011.84
Nov, 2033	1025.47	445.13	213566.71
Dec, 2033	1023.34	447.26	213119.45
Jan, 2034	1021.20	449.40	212670.05
Feb, 2034	1019.04	451.56	212218.50
Mar, 2034	1016.88	453.72	211764.78
Apr, 2034	1014.71	455.89	211308.88
May, 2034	1012.52	458.08	210850.80
Jun, 2034	1010.33	460.27	210390.53
Jul, 2034	1008.12	462.48	209928.05
Aug, 2034	1005.91	464.69	209463.36
Sep, 2034	1003.68	466.92	208996.44
Oct, 2034	1001.44	469.16	208527.28
Nov, 2034	999.19	471.41	208055.87
Dec, 2034	996.93	473.67	207582.20
Jan, 2035	994.66	475.94	207106.27
Feb, 2035	992.38	478.22	206628.05
Mar, 2035	990.09	480.51	206147.55
Apr, 2035	987.79	482.81	205664.74
May, 2035	985.48	485.12	205179.61
Jun, 2035	983.15	487.45	204692.17
Jul, 2035	980.82	489.78	204202.38
Aug, 2035	978.47	492.13	203710.25
Sep, 2035	976.11	494.49	203215.76
Oct, 2035	973.74	496.86	202718.91
Nov, 2035	971.36	499.24	202219.67
Dec, 2035	968.97	501.63	201718.04
Jan, 2036	966.57	504.03	201214.00
Feb, 2036	964.15	506.45	200707.55
Mar, 2036	961.72	508.88	200198.68
Apr, 2036	959.29	511.31	199687.36
May, 2036	956.84	513.76	199173.60
Jun, 2036	954.37	516.23	198657.37
Jul, 2036	951.90	518.70	198138.67
Aug, 2036	949.41	521.19	197617.48
Sep, 2036	946.92	523.68	197093.80
Oct, 2036	944.41	526.19	196567.61
Nov, 2036	941.89	528.71	196038.90
Dec, 2036	939.35	531.25	195507.65
Jan, 2037	936.81	533.79	194973.86
Feb, 2037	934.25	536.35	194437.51
Mar, 2037	931.68	538.92	193898.59
Apr, 2037	929.10	541.50	193357.08
May, 2037	926.50	544.10	192812.99
Jun, 2037	923.90	546.70	192266.28
Jul, 2037	921.28	549.32	191716.96
Aug, 2037	918.64	551.96	191165.00
Sep, 2037	916.00	554.60	190610.40
Oct, 2037	913.34	557.26	190053.14
Nov, 2037	910.67	559.93	189493.21
Dec, 2037	907.99	562.61	188930.60
Jan, 2038	905.29	565.31	188365.29
Feb, 2038	902.58	568.02	187797.28
Mar, 2038	899.86	570.74	187226.54
Apr, 2038	897.13	573.47	186653.07
May, 2038	894.38	576.22	186076.85
Jun, 2038	891.62	578.98	185497.86
Jul, 2038	888.84	581.76	184916.11
Aug, 2038	886.06	584.54	184331.56
Sep, 2038	883.26	587.34	183744.22
Oct, 2038	880.44	590.16	183154.06
Nov, 2038	877.61	592.99	182561.07
Dec, 2038	874.77	595.83	181965.25
Jan, 2039	871.92	598.68	181366.56
Feb, 2039	869.05	601.55	180765.01
Mar, 2039	866.17	604.43	180160.58
Apr, 2039	863.27	607.33	179553.25
May, 2039	860.36	610.24	178943.00
Jun, 2039	857.44	613.16	178329.84
Jul, 2039	854.50	616.10	177713.74
Aug, 2039	851.54	619.06	177094.68
Sep, 2039	848.58	622.02	176472.66
Oct, 2039	845.60	625.00	175847.66
Nov, 2039	842.60	628.00	175219.66
Dec, 2039	839.59	631.01	174588.66
Jan, 2040	836.57	634.03	173954.63
Feb, 2040	833.53	637.07	173317.56
Mar, 2040	830.48	640.12	172677.44
Apr, 2040	827.41	643.19	172034.25
May, 2040	824.33	646.27	171387.98
Jun, 2040	821.23	649.37	170738.62
Jul, 2040	818.12	652.48	170086.14
Aug, 2040	815.00	655.60	169430.54
Sep, 2040	811.85	658.75	168771.79
Oct, 2040	808.70	661.90	168109.89
Nov, 2040	805.53	665.07	167444.82
Dec, 2040	802.34	668.26	166776.56
Jan, 2041	799.14	671.46	166105.09
Feb, 2041	795.92	674.68	165430.41
Mar, 2041	792.69	677.91	164752.50
Apr, 2041	789.44	681.16	164071.34
May, 2041	786.18	684.42	163386.91
Jun, 2041	782.90	687.70	162699.21
Jul, 2041	779.60	691.00	162008.21
Aug, 2041	776.29	694.31	161313.90
Sep, 2041	772.96	697.64	160616.26
Oct, 2041	769.62	700.98	159915.28
Nov, 2041	766.26	704.34	159210.94
Dec, 2041	762.89	707.71	158503.23
Jan, 2042	759.49	711.11	157792.12
Feb, 2042	756.09	714.51	157077.61
Mar, 2042	752.66	717.94	156359.67
Apr, 2042	749.22	721.38	155638.30
May, 2042	745.77	724.83	154913.46
Jun, 2042	742.29	728.31	154185.16
Jul, 2042	738.80	731.80	153453.36
Aug, 2042	735.30	735.30	152718.06
Sep, 2042	731.77	738.83	151979.23
Oct, 2042	728.23	742.37	151236.87
Nov, 2042	724.68	745.92	150490.94
Dec, 2042	721.10	749.50	149741.45
Jan, 2043	717.51	753.09	148988.36
Feb, 2043	713.90	756.70	148231.66
Mar, 2043	710.28	760.32	147471.34
Apr, 2043	706.63	763.97	146707.37
May, 2043	702.97	767.63	145939.74
Jun, 2043	699.29	771.31	145168.44
Jul, 2043	695.60	775.00	144393.44
Aug, 2043	691.89	778.71	143614.72
Sep, 2043	688.15	782.45	142832.28
Oct, 2043	684.40	786.20	142046.08
Nov, 2043	680.64	789.96	141256.12
Dec, 2043	676.85	793.75	140462.37
Jan, 2044	673.05	797.55	139664.82
Feb, 2044	669.23	801.37	138863.45
Mar, 2044	665.39	805.21	138058.23
Apr, 2044	661.53	809.07	137249.16
May, 2044	657.65	812.95	136436.21
Jun, 2044	653.76	816.84	135619.37
Jul, 2044	649.84	820.76	134798.61
Aug, 2044	645.91	824.69	133973.92
Sep, 2044	641.96	828.64	133145.28
Oct, 2044	637.99	832.61	132312.67
Nov, 2044	634.00	836.60	131476.07
Dec, 2044	629.99	840.61	130635.46
Jan, 2045	625.96	844.64	129790.82
Feb, 2045	621.91	848.69	128942.13
Mar, 2045	617.85	852.75	128089.38
Apr, 2045	613.76	856.84	127232.54
May, 2045	609.66	860.94	126371.60
Jun, 2045	605.53	865.07	125506.53
Jul, 2045	601.39	869.21	124637.32
Aug, 2045	597.22	873.38	123763.94
Sep, 2045	593.04	877.56	122886.37
Oct, 2045	588.83	881.77	122004.60
Nov, 2045	584.61	885.99	121118.61
Dec, 2045	580.36	890.24	120228.37
Jan, 2046	576.09	894.51	119333.86
Feb, 2046	571.81	898.79	118435.07
Mar, 2046	567.50	903.10	117531.97
Apr, 2046	563.17	907.43	116624.54
May, 2046	558.83	911.77	115712.77
Jun, 2046	554.46	916.14	114796.63
Jul, 2046	550.07	920.53	113876.10
Aug, 2046	545.66	924.94	112951.15
Sep, 2046	541.22	929.38	112021.78
Oct, 2046	536.77	933.83	111087.95
Nov, 2046	532.30	938.30	110149.64
Dec, 2046	527.80	942.80	109206.84
Jan, 2047	523.28	947.32	108259.53
Feb, 2047	518.74	951.86	107307.67
Mar, 2047	514.18	956.42	106351.25
Apr, 2047	509.60	961.00	105390.25
May, 2047	504.99	965.61	104424.65
Jun, 2047	500.37	970.23	103454.42
Jul, 2047	495.72	974.88	102479.53
Aug, 2047	491.05	979.55	101499.98
Sep, 2047	486.35	984.25	100515.74
Oct, 2047	481.64	988.96	99526.77
Nov, 2047	476.90	993.70	98533.07
Dec, 2047	472.14	998.46	97534.61
Jan, 2048	467.35	1003.25	96531.36
Feb, 2048	462.55	1008.05	95523.31
Mar, 2048	457.72	1012.88	94510.43
Apr, 2048	452.86	1017.74	93492.69
May, 2048	447.99	1022.61	92470.07
Jun, 2048	443.09	1027.51	91442.56
Jul, 2048	438.16	1032.44	90410.12
Aug, 2048	433.22	1037.38	89372.74
Sep, 2048	428.24	1042.36	88330.38
Oct, 2048	423.25	1047.35	87283.03
Nov, 2048	418.23	1052.37	86230.66
Dec, 2048	413.19	1057.41	85173.25
Jan, 2049	408.12	1062.48	84110.77
Feb, 2049	403.03	1067.57	83043.20
Mar, 2049	397.92	1072.68	81970.52
Apr, 2049	392.78	1077.82	80892.69
May, 2049	387.61	1082.99	79809.71
Jun, 2049	382.42	1088.18	78721.53
Jul, 2049	377.21	1093.39	77628.13
Aug, 2049	371.97	1098.63	76529.50
Sep, 2049	366.70	1103.90	75425.61
Oct, 2049	361.41	1109.19	74316.42
Nov, 2049	356.10	1114.50	73201.92
Dec, 2049	350.76	1119.84	72082.08
Jan, 2050	345.39	1125.21	70956.87
Feb, 2050	340.00	1130.60	69826.27
Mar, 2050	334.58	1136.02	68690.26
Apr, 2050	329.14	1141.46	67548.80
May, 2050	323.67	1146.93	66401.87
Jun, 2050	318.18	1152.42	65249.45
Jul, 2050	312.65	1157.95	64091.50
Aug, 2050	307.11	1163.49	62928.01
Sep, 2050	301.53	1169.07	61758.94
Oct, 2050	295.93	1174.67	60584.26
Nov, 2050	290.30	1180.30	59403.96
Dec, 2050	284.64	1185.96	58218.01
Jan, 2051	278.96	1191.64	57026.37
Feb, 2051	273.25	1197.35	55829.02
Mar, 2051	267.51	1203.09	54625.93
Apr, 2051	261.75	1208.85	53417.08
May, 2051	255.96	1214.64	52202.44
Jun, 2051	250.14	1220.46	50981.98
Jul, 2051	244.29	1226.31	49755.67
Aug, 2051	238.41	1232.19	48523.48
Sep, 2051	232.51	1238.09	47285.39
Oct, 2051	226.58	1244.02	46041.36
Nov, 2051	220.61	1249.99	44791.38
Dec, 2051	214.63	1255.97	43535.40
Jan, 2052	208.61	1261.99	42273.41
Feb, 2052	202.56	1268.04	41005.37
Mar, 2052	196.48	1274.12	39731.25
Apr, 2052	190.38	1280.22	38451.03
May, 2052	184.24	1286.36	37164.68
Jun, 2052	178.08	1292.52	35872.16
Jul, 2052	171.89	1298.71	34573.45
Aug, 2052	165.66	1304.94	33268.51
Sep, 2052	159.41	1311.19	31957.32
Oct, 2052	153.13	1317.47	30639.85
Nov, 2052	146.82	1323.78	29316.07
Dec, 2052	140.47	1330.13	27985.94
Jan, 2053	134.10	1336.50	26649.44
Feb, 2053	127.70	1342.90	25306.53
Mar, 2053	121.26	1349.34	23957.19
Apr, 2053	114.79	1355.81	22601.39
May, 2053	108.30	1362.30	21239.09
Jun, 2053	101.77	1368.83	19870.26
Jul, 2053	95.21	1375.39	18494.87
Aug, 2053	88.62	1381.98	17112.89
Sep, 2053	82.00	1388.60	15724.29
Oct, 2053	75.35	1395.25	14329.04
Nov, 2053	68.66	1401.94	12927.10
Dec, 2053	61.94	1408.66	11518.44
Jan, 2054	55.19	1415.41	10103.03
Feb, 2054	48.41	1422.19	8680.84
Mar, 2054	41.60	1429.00	7251.84
Apr, 2054	34.75	1435.85	5815.98
May, 2054	27.87	1442.73	4373.25
Jun, 2054	20.96	1449.64	2923.61
Jul, 2054	14.01	1456.59	1467.02
Aug, 2054	7.03	1463.57	3.45