Mortgage Parameters

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

Mortgage Summary

Property Total:	$365,500
Down Payment	$109,650
Mortgage Amount:	$255,850
Mortgage Payment:	$1,493.07 / month
Estimated Tax:	+ $203.06 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,696.13 / month
Total Interest Paid:	$281,656.80 over 30 years
Total Tax Paid:	$73,100.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	1225.95	267.12	255582.88
Oct, 2024	1224.67	268.40	255314.48
Nov, 2024	1223.38	269.69	255044.79
Dec, 2024	1222.09	270.98	254773.81
Jan, 2025	1220.79	272.28	254501.53
Feb, 2025	1219.49	273.58	254227.94
Mar, 2025	1218.18	274.89	253953.05
Apr, 2025	1216.86	276.21	253676.84
May, 2025	1215.53	277.54	253399.30
Jun, 2025	1214.20	278.87	253120.44
Jul, 2025	1212.87	280.20	252840.24
Aug, 2025	1211.53	281.54	252558.69
Sep, 2025	1210.18	282.89	252275.80
Oct, 2025	1208.82	284.25	251991.55
Nov, 2025	1207.46	285.61	251705.94
Dec, 2025	1206.09	286.98	251418.96
Jan, 2026	1204.72	288.35	251130.61
Feb, 2026	1203.33	289.74	250840.87
Mar, 2026	1201.95	291.12	250549.75
Apr, 2026	1200.55	292.52	250257.23
May, 2026	1199.15	293.92	249963.31
Jun, 2026	1197.74	295.33	249667.98
Jul, 2026	1196.33	296.74	249371.24
Aug, 2026	1194.90	298.17	249073.07
Sep, 2026	1193.48	299.59	248773.47
Oct, 2026	1192.04	301.03	248472.44
Nov, 2026	1190.60	302.47	248169.97
Dec, 2026	1189.15	303.92	247866.05
Jan, 2027	1187.69	305.38	247560.67
Feb, 2027	1186.23	306.84	247253.83
Mar, 2027	1184.76	308.31	246945.52
Apr, 2027	1183.28	309.79	246635.73
May, 2027	1181.80	311.27	246324.45
Jun, 2027	1180.30	312.77	246011.69
Jul, 2027	1178.81	314.26	245697.42
Aug, 2027	1177.30	315.77	245381.65
Sep, 2027	1175.79	317.28	245064.37
Oct, 2027	1174.27	318.80	244745.57
Nov, 2027	1172.74	320.33	244425.24
Dec, 2027	1171.20	321.87	244103.37
Jan, 2028	1169.66	323.41	243779.96
Feb, 2028	1168.11	324.96	243455.01
Mar, 2028	1166.56	326.51	243128.49
Apr, 2028	1164.99	328.08	242800.41
May, 2028	1163.42	329.65	242470.76
Jun, 2028	1161.84	331.23	242139.53
Jul, 2028	1160.25	332.82	241806.71
Aug, 2028	1158.66	334.41	241472.30
Sep, 2028	1157.05	336.02	241136.28
Oct, 2028	1155.44	337.63	240798.66
Nov, 2028	1153.83	339.24	240459.41
Dec, 2028	1152.20	340.87	240118.55
Jan, 2029	1150.57	342.50	239776.04
Feb, 2029	1148.93	344.14	239431.90
Mar, 2029	1147.28	345.79	239086.11
Apr, 2029	1145.62	347.45	238738.66
May, 2029	1143.96	349.11	238389.55
Jun, 2029	1142.28	350.79	238038.76
Jul, 2029	1140.60	352.47	237686.29
Aug, 2029	1138.91	354.16	237332.13
Sep, 2029	1137.22	355.85	236976.28
Oct, 2029	1135.51	357.56	236618.72
Nov, 2029	1133.80	359.27	236259.45
Dec, 2029	1132.08	360.99	235898.46
Jan, 2030	1130.35	362.72	235535.73
Feb, 2030	1128.61	364.46	235171.27
Mar, 2030	1126.86	366.21	234805.07
Apr, 2030	1125.11	367.96	234437.10
May, 2030	1123.34	369.73	234067.38
Jun, 2030	1121.57	371.50	233695.88
Jul, 2030	1119.79	373.28	233322.60
Aug, 2030	1118.00	375.07	232947.54
Sep, 2030	1116.21	376.86	232570.67
Oct, 2030	1114.40	378.67	232192.01
Nov, 2030	1112.59	380.48	231811.52
Dec, 2030	1110.76	382.31	231429.22
Jan, 2031	1108.93	384.14	231045.08
Feb, 2031	1107.09	385.98	230659.10
Mar, 2031	1105.24	387.83	230271.27
Apr, 2031	1103.38	389.69	229881.58
May, 2031	1101.52	391.55	229490.03
Jun, 2031	1099.64	393.43	229096.60
Jul, 2031	1097.75	395.32	228701.28
Aug, 2031	1095.86	397.21	228304.07
Sep, 2031	1093.96	399.11	227904.96
Oct, 2031	1092.04	401.03	227503.93
Nov, 2031	1090.12	402.95	227100.99
Dec, 2031	1088.19	404.88	226696.11
Jan, 2032	1086.25	406.82	226289.29
Feb, 2032	1084.30	408.77	225880.53
Mar, 2032	1082.34	410.73	225469.80
Apr, 2032	1080.38	412.69	225057.11
May, 2032	1078.40	414.67	224642.43
Jun, 2032	1076.41	416.66	224225.78
Jul, 2032	1074.42	418.65	223807.12
Aug, 2032	1072.41	420.66	223386.46
Sep, 2032	1070.39	422.68	222963.78
Oct, 2032	1068.37	424.70	222539.08
Nov, 2032	1066.33	426.74	222112.34
Dec, 2032	1064.29	428.78	221683.56
Jan, 2033	1062.23	430.84	221252.73
Feb, 2033	1060.17	432.90	220819.83
Mar, 2033	1058.09	434.98	220384.85
Apr, 2033	1056.01	437.06	219947.79
May, 2033	1053.92	439.15	219508.64
Jun, 2033	1051.81	441.26	219067.38
Jul, 2033	1049.70	443.37	218624.01
Aug, 2033	1047.57	445.50	218178.51
Sep, 2033	1045.44	447.63	217730.88
Oct, 2033	1043.29	449.78	217281.10
Nov, 2033	1041.14	451.93	216829.17
Dec, 2033	1038.97	454.10	216375.08
Jan, 2034	1036.80	456.27	215918.80
Feb, 2034	1034.61	458.46	215460.34
Mar, 2034	1032.41	460.66	214999.69
Apr, 2034	1030.21	462.86	214536.83
May, 2034	1027.99	465.08	214071.74
Jun, 2034	1025.76	467.31	213604.43
Jul, 2034	1023.52	469.55	213134.89
Aug, 2034	1021.27	471.80	212663.09
Sep, 2034	1019.01	474.06	212189.03
Oct, 2034	1016.74	476.33	211712.70
Nov, 2034	1014.46	478.61	211234.08
Dec, 2034	1012.16	480.91	210753.18
Jan, 2035	1009.86	483.21	210269.97
Feb, 2035	1007.54	485.53	209784.44
Mar, 2035	1005.22	487.85	209296.59
Apr, 2035	1002.88	490.19	208806.40
May, 2035	1000.53	492.54	208313.86
Jun, 2035	998.17	494.90	207818.96
Jul, 2035	995.80	497.27	207321.69
Aug, 2035	993.42	499.65	206822.03
Sep, 2035	991.02	502.05	206319.99
Oct, 2035	988.62	504.45	205815.53
Nov, 2035	986.20	506.87	205308.66
Dec, 2035	983.77	509.30	204799.36
Jan, 2036	981.33	511.74	204287.62
Feb, 2036	978.88	514.19	203773.43
Mar, 2036	976.41	516.66	203256.77
Apr, 2036	973.94	519.13	202737.64
May, 2036	971.45	521.62	202216.02
Jun, 2036	968.95	524.12	201691.91
Jul, 2036	966.44	526.63	201165.28
Aug, 2036	963.92	529.15	200636.12
Sep, 2036	961.38	531.69	200104.43
Oct, 2036	958.83	534.24	199570.20
Nov, 2036	956.27	536.80	199033.40
Dec, 2036	953.70	539.37	198494.03
Jan, 2037	951.12	541.95	197952.08
Feb, 2037	948.52	544.55	197407.53
Mar, 2037	945.91	547.16	196860.37
Apr, 2037	943.29	549.78	196310.59
May, 2037	940.65	552.42	195758.18
Jun, 2037	938.01	555.06	195203.12
Jul, 2037	935.35	557.72	194645.39
Aug, 2037	932.68	560.39	194085.00
Sep, 2037	929.99	563.08	193521.92
Oct, 2037	927.29	565.78	192956.14
Nov, 2037	924.58	568.49	192387.65
Dec, 2037	921.86	571.21	191816.44
Jan, 2038	919.12	573.95	191242.49
Feb, 2038	916.37	576.70	190665.79
Mar, 2038	913.61	579.46	190086.33
Apr, 2038	910.83	582.24	189504.09
May, 2038	908.04	585.03	188919.06
Jun, 2038	905.24	587.83	188331.23
Jul, 2038	902.42	590.65	187740.58
Aug, 2038	899.59	593.48	187147.10
Sep, 2038	896.75	596.32	186550.77
Oct, 2038	893.89	599.18	185951.59
Nov, 2038	891.02	602.05	185349.54
Dec, 2038	888.13	604.94	184744.60
Jan, 2039	885.23	607.84	184136.77
Feb, 2039	882.32	610.75	183526.02
Mar, 2039	879.40	613.67	182912.35
Apr, 2039	876.45	616.62	182295.73
May, 2039	873.50	619.57	181676.16
Jun, 2039	870.53	622.54	181053.62
Jul, 2039	867.55	625.52	180428.10
Aug, 2039	864.55	628.52	179799.58
Sep, 2039	861.54	631.53	179168.05
Oct, 2039	858.51	634.56	178533.50
Nov, 2039	855.47	637.60	177895.90
Dec, 2039	852.42	640.65	177255.25
Jan, 2040	849.35	643.72	176611.53
Feb, 2040	846.26	646.81	175964.72
Mar, 2040	843.16	649.91	175314.81
Apr, 2040	840.05	653.02	174661.79
May, 2040	836.92	656.15	174005.64
Jun, 2040	833.78	659.29	173346.35
Jul, 2040	830.62	662.45	172683.90
Aug, 2040	827.44	665.63	172018.27
Sep, 2040	824.25	668.82	171349.46
Oct, 2040	821.05	672.02	170677.44
Nov, 2040	817.83	675.24	170002.20
Dec, 2040	814.59	678.48	169323.72
Jan, 2041	811.34	681.73	168641.99
Feb, 2041	808.08	684.99	167957.00
Mar, 2041	804.79	688.28	167268.72
Apr, 2041	801.50	691.57	166577.15
May, 2041	798.18	694.89	165882.26
Jun, 2041	794.85	698.22	165184.04
Jul, 2041	791.51	701.56	164482.48
Aug, 2041	788.15	704.92	163777.56
Sep, 2041	784.77	708.30	163069.25
Oct, 2041	781.37	711.70	162357.56
Nov, 2041	777.96	715.11	161642.45
Dec, 2041	774.54	718.53	160923.92
Jan, 2042	771.09	721.98	160201.94
Feb, 2042	767.63	725.44	159476.51
Mar, 2042	764.16	728.91	158747.59
Apr, 2042	760.67	732.40	158015.19
May, 2042	757.16	735.91	157279.28
Jun, 2042	753.63	739.44	156539.84
Jul, 2042	750.09	742.98	155796.85
Aug, 2042	746.53	746.54	155050.31
Sep, 2042	742.95	750.12	154300.19
Oct, 2042	739.36	753.71	153546.47
Nov, 2042	735.74	757.33	152789.15
Dec, 2042	732.11	760.96	152028.19
Jan, 2043	728.47	764.60	151263.59
Feb, 2043	724.80	768.27	150495.32
Mar, 2043	721.12	771.95	149723.38
Apr, 2043	717.42	775.65	148947.73
May, 2043	713.71	779.36	148168.37
Jun, 2043	709.97	783.10	147385.27
Jul, 2043	706.22	786.85	146598.42
Aug, 2043	702.45	790.62	145807.81
Sep, 2043	698.66	794.41	145013.40
Oct, 2043	694.86	798.21	144215.18
Nov, 2043	691.03	802.04	143413.14
Dec, 2043	687.19	805.88	142607.26
Jan, 2044	683.33	809.74	141797.52
Feb, 2044	679.45	813.62	140983.90
Mar, 2044	675.55	817.52	140166.37
Apr, 2044	671.63	821.44	139344.93
May, 2044	667.69	825.38	138519.56
Jun, 2044	663.74	829.33	137690.23
Jul, 2044	659.77	833.30	136856.92
Aug, 2044	655.77	837.30	136019.63
Sep, 2044	651.76	841.31	135178.32
Oct, 2044	647.73	845.34	134332.98
Nov, 2044	643.68	849.39	133483.59
Dec, 2044	639.61	853.46	132630.12
Jan, 2045	635.52	857.55	131772.57
Feb, 2045	631.41	861.66	130910.91
Mar, 2045	627.28	865.79	130045.13
Apr, 2045	623.13	869.94	129175.19
May, 2045	618.96	874.11	128301.08
Jun, 2045	614.78	878.29	127422.79
Jul, 2045	610.57	882.50	126540.29
Aug, 2045	606.34	886.73	125653.56
Sep, 2045	602.09	890.98	124762.58
Oct, 2045	597.82	895.25	123867.33
Nov, 2045	593.53	899.54	122967.79
Dec, 2045	589.22	903.85	122063.94
Jan, 2046	584.89	908.18	121155.76
Feb, 2046	580.54	912.53	120243.23
Mar, 2046	576.17	916.90	119326.32
Apr, 2046	571.77	921.30	118405.02
May, 2046	567.36	925.71	117479.31
Jun, 2046	562.92	930.15	116549.16
Jul, 2046	558.46	934.61	115614.56
Aug, 2046	553.99	939.08	114675.47
Sep, 2046	549.49	943.58	113731.89
Oct, 2046	544.97	948.10	112783.78
Nov, 2046	540.42	952.65	111831.14
Dec, 2046	535.86	957.21	110873.92
Jan, 2047	531.27	961.80	109912.13
Feb, 2047	526.66	966.41	108945.72
Mar, 2047	522.03	971.04	107974.68
Apr, 2047	517.38	975.69	106998.99
May, 2047	512.70	980.37	106018.62
Jun, 2047	508.01	985.06	105033.56
Jul, 2047	503.29	989.78	104043.77
Aug, 2047	498.54	994.53	103049.25
Sep, 2047	493.78	999.29	102049.95
Oct, 2047	488.99	1004.08	101045.87
Nov, 2047	484.18	1008.89	100036.98
Dec, 2047	479.34	1013.73	99023.26
Jan, 2048	474.49	1018.58	98004.67
Feb, 2048	469.61	1023.46	96981.21
Mar, 2048	464.70	1028.37	95952.84
Apr, 2048	459.77	1033.30	94919.54
May, 2048	454.82	1038.25	93881.30
Jun, 2048	449.85	1043.22	92838.07
Jul, 2048	444.85	1048.22	91789.85
Aug, 2048	439.83	1053.24	90736.61
Sep, 2048	434.78	1058.29	89678.32
Oct, 2048	429.71	1063.36	88614.96
Nov, 2048	424.61	1068.46	87546.50
Dec, 2048	419.49	1073.58	86472.92
Jan, 2049	414.35	1078.72	85394.20
Feb, 2049	409.18	1083.89	84310.31
Mar, 2049	403.99	1089.08	83221.23
Apr, 2049	398.77	1094.30	82126.93
May, 2049	393.52	1099.55	81027.38
Jun, 2049	388.26	1104.81	79922.57
Jul, 2049	382.96	1110.11	78812.46
Aug, 2049	377.64	1115.43	77697.04
Sep, 2049	372.30	1120.77	76576.26
Oct, 2049	366.93	1126.14	75450.12
Nov, 2049	361.53	1131.54	74318.58
Dec, 2049	356.11	1136.96	73181.62
Jan, 2050	350.66	1142.41	72039.22
Feb, 2050	345.19	1147.88	70891.33
Mar, 2050	339.69	1153.38	69737.95
Apr, 2050	334.16	1158.91	68579.04
May, 2050	328.61	1164.46	67414.58
Jun, 2050	323.03	1170.04	66244.54
Jul, 2050	317.42	1175.65	65068.89
Aug, 2050	311.79	1181.28	63887.61
Sep, 2050	306.13	1186.94	62700.67
Oct, 2050	300.44	1192.63	61508.04
Nov, 2050	294.73	1198.34	60309.69
Dec, 2050	288.98	1204.09	59105.61
Jan, 2051	283.21	1209.86	57895.75
Feb, 2051	277.42	1215.65	56680.10
Mar, 2051	271.59	1221.48	55458.62
Apr, 2051	265.74	1227.33	54231.29
May, 2051	259.86	1233.21	52998.08
Jun, 2051	253.95	1239.12	51758.96
Jul, 2051	248.01	1245.06	50513.90
Aug, 2051	242.05	1251.02	49262.88
Sep, 2051	236.05	1257.02	48005.86
Oct, 2051	230.03	1263.04	46742.81
Nov, 2051	223.98	1269.09	45473.72
Dec, 2051	217.89	1275.18	44198.55
Jan, 2052	211.78	1281.29	42917.26
Feb, 2052	205.65	1287.42	41629.84
Mar, 2052	199.48	1293.59	40336.24
Apr, 2052	193.28	1299.79	39036.45
May, 2052	187.05	1306.02	37730.43
Jun, 2052	180.79	1312.28	36418.15
Jul, 2052	174.50	1318.57	35099.58
Aug, 2052	168.19	1324.88	33774.70
Sep, 2052	161.84	1331.23	32443.47
Oct, 2052	155.46	1337.61	31105.86
Nov, 2052	149.05	1344.02	29761.83
Dec, 2052	142.61	1350.46	28411.37
Jan, 2053	136.14	1356.93	27054.44
Feb, 2053	129.64	1363.43	25691.01
Mar, 2053	123.10	1369.97	24321.04
Apr, 2053	116.54	1376.53	22944.51
May, 2053	109.94	1383.13	21561.38
Jun, 2053	103.31	1389.76	20171.63
Jul, 2053	96.66	1396.41	18775.21
Aug, 2053	89.96	1403.11	17372.11
Sep, 2053	83.24	1409.83	15962.28
Oct, 2053	76.49	1416.58	14545.69
Nov, 2053	69.70	1423.37	13122.32
Dec, 2053	62.88	1430.19	11692.13
Jan, 2054	56.02	1437.05	10255.08
Feb, 2054	49.14	1443.93	8811.15
Mar, 2054	42.22	1450.85	7360.30
Apr, 2054	35.27	1457.80	5902.50
May, 2054	28.28	1464.79	4437.71
Jun, 2054	21.26	1471.81	2965.91
Jul, 2054	14.21	1478.86	1487.05
Aug, 2054	7.13	1485.94	1.10