Mortgage Parameters

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

Mortgage Summary

Property Total:	$340,000
Down Payment	$102,000
Mortgage Amount:	$238,000
Mortgage Payment:	$1,388.90 / month
Estimated Tax:	+ $188.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,577.79 / month
Total Interest Paid:	$262,004.40 over 30 years
Total Tax Paid:	$68,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	1140.42	248.48	237751.52
Oct, 2024	1139.23	249.67	237501.84
Nov, 2024	1138.03	250.87	237250.97
Dec, 2024	1136.83	252.07	236998.90
Jan, 2025	1135.62	253.28	236745.62
Feb, 2025	1134.41	254.49	236491.13
Mar, 2025	1133.19	255.71	236235.41
Apr, 2025	1131.96	256.94	235978.47
May, 2025	1130.73	258.17	235720.30
Jun, 2025	1129.49	259.41	235460.90
Jul, 2025	1128.25	260.65	235200.25
Aug, 2025	1127.00	261.90	234938.35
Sep, 2025	1125.75	263.15	234675.19
Oct, 2025	1124.49	264.41	234410.78
Nov, 2025	1123.22	265.68	234145.10
Dec, 2025	1121.95	266.95	233878.14
Jan, 2026	1120.67	268.23	233609.91
Feb, 2026	1119.38	269.52	233340.39
Mar, 2026	1118.09	270.81	233069.58
Apr, 2026	1116.79	272.11	232797.47
May, 2026	1115.49	273.41	232524.06
Jun, 2026	1114.18	274.72	232249.34
Jul, 2026	1112.86	276.04	231973.30
Aug, 2026	1111.54	277.36	231695.94
Sep, 2026	1110.21	278.69	231417.25
Oct, 2026	1108.87	280.03	231137.22
Nov, 2026	1107.53	281.37	230855.85
Dec, 2026	1106.18	282.72	230573.14
Jan, 2027	1104.83	284.07	230289.07
Feb, 2027	1103.47	285.43	230003.64
Mar, 2027	1102.10	286.80	229716.84
Apr, 2027	1100.73	288.17	229428.66
May, 2027	1099.35	289.55	229139.11
Jun, 2027	1097.96	290.94	228848.17
Jul, 2027	1096.56	292.34	228555.83
Aug, 2027	1095.16	293.74	228262.09
Sep, 2027	1093.76	295.14	227966.95
Oct, 2027	1092.34	296.56	227670.39
Nov, 2027	1090.92	297.98	227372.41
Dec, 2027	1089.49	299.41	227073.01
Jan, 2028	1088.06	300.84	226772.16
Feb, 2028	1086.62	302.28	226469.88
Mar, 2028	1085.17	303.73	226166.15
Apr, 2028	1083.71	305.19	225860.96
May, 2028	1082.25	306.65	225554.31
Jun, 2028	1080.78	308.12	225246.19
Jul, 2028	1079.30	309.60	224936.60
Aug, 2028	1077.82	311.08	224625.52
Sep, 2028	1076.33	312.57	224312.95
Oct, 2028	1074.83	314.07	223998.88
Nov, 2028	1073.33	315.57	223683.31
Dec, 2028	1071.82	317.08	223366.23
Jan, 2029	1070.30	318.60	223047.62
Feb, 2029	1068.77	320.13	222727.49
Mar, 2029	1067.24	321.66	222405.83
Apr, 2029	1065.69	323.21	222082.62
May, 2029	1064.15	324.75	221757.87
Jun, 2029	1062.59	326.31	221431.56
Jul, 2029	1061.03	327.87	221103.69
Aug, 2029	1059.46	329.44	220774.24
Sep, 2029	1057.88	331.02	220443.22
Oct, 2029	1056.29	332.61	220110.61
Nov, 2029	1054.70	334.20	219776.40
Dec, 2029	1053.10	335.80	219440.60
Jan, 2030	1051.49	337.41	219103.19
Feb, 2030	1049.87	339.03	218764.15
Mar, 2030	1048.24	340.66	218423.50
Apr, 2030	1046.61	342.29	218081.21
May, 2030	1044.97	343.93	217737.28
Jun, 2030	1043.32	345.58	217391.71
Jul, 2030	1041.67	347.23	217044.48
Aug, 2030	1040.00	348.90	216695.58
Sep, 2030	1038.33	350.57	216345.02
Oct, 2030	1036.65	352.25	215992.77
Nov, 2030	1034.97	353.93	215638.83
Dec, 2030	1033.27	355.63	215283.20
Jan, 2031	1031.57	357.33	214925.87
Feb, 2031	1029.85	359.05	214566.82
Mar, 2031	1028.13	360.77	214206.05
Apr, 2031	1026.40	362.50	213843.56
May, 2031	1024.67	364.23	213479.33
Jun, 2031	1022.92	365.98	213113.35
Jul, 2031	1021.17	367.73	212745.62
Aug, 2031	1019.41	369.49	212376.12
Sep, 2031	1017.64	371.26	212004.86
Oct, 2031	1015.86	373.04	211631.81
Nov, 2031	1014.07	374.83	211256.98
Dec, 2031	1012.27	376.63	210880.36
Jan, 2032	1010.47	378.43	210501.92
Feb, 2032	1008.66	380.24	210121.68
Mar, 2032	1006.83	382.07	209739.61
Apr, 2032	1005.00	383.90	209355.71
May, 2032	1003.16	385.74	208969.98
Jun, 2032	1001.31	387.59	208582.39
Jul, 2032	999.46	389.44	208192.95
Aug, 2032	997.59	391.31	207801.64
Sep, 2032	995.72	393.18	207408.46
Oct, 2032	993.83	395.07	207013.39
Nov, 2032	991.94	396.96	206616.43
Dec, 2032	990.04	398.86	206217.57
Jan, 2033	988.13	400.77	205816.79
Feb, 2033	986.21	402.69	205414.10
Mar, 2033	984.28	404.62	205009.47
Apr, 2033	982.34	406.56	204602.91
May, 2033	980.39	408.51	204194.40
Jun, 2033	978.43	410.47	203783.93
Jul, 2033	976.46	412.44	203371.49
Aug, 2033	974.49	414.41	202957.08
Sep, 2033	972.50	416.40	202540.69
Oct, 2033	970.51	418.39	202122.29
Nov, 2033	968.50	420.40	201701.90
Dec, 2033	966.49	422.41	201279.48
Jan, 2034	964.46	424.44	200855.05
Feb, 2034	962.43	426.47	200428.58
Mar, 2034	960.39	428.51	200000.07
Apr, 2034	958.33	430.57	199569.50
May, 2034	956.27	432.63	199136.87
Jun, 2034	954.20	434.70	198702.17
Jul, 2034	952.11	436.79	198265.38
Aug, 2034	950.02	438.88	197826.50
Sep, 2034	947.92	440.98	197385.52
Oct, 2034	945.81	443.09	196942.43
Nov, 2034	943.68	445.22	196497.21
Dec, 2034	941.55	447.35	196049.86
Jan, 2035	939.41	449.49	195600.37
Feb, 2035	937.25	451.65	195148.72
Mar, 2035	935.09	453.81	194694.90
Apr, 2035	932.91	455.99	194238.92
May, 2035	930.73	458.17	193780.75
Jun, 2035	928.53	460.37	193320.38
Jul, 2035	926.33	462.57	192857.81
Aug, 2035	924.11	464.79	192393.02
Sep, 2035	921.88	467.02	191926.00
Oct, 2035	919.65	469.25	191456.74
Nov, 2035	917.40	471.50	190985.24
Dec, 2035	915.14	473.76	190511.48
Jan, 2036	912.87	476.03	190035.45
Feb, 2036	910.59	478.31	189557.13
Mar, 2036	908.29	480.61	189076.53
Apr, 2036	905.99	482.91	188593.62
May, 2036	903.68	485.22	188108.40
Jun, 2036	901.35	487.55	187620.85
Jul, 2036	899.02	489.88	187130.97
Aug, 2036	896.67	492.23	186638.74
Sep, 2036	894.31	494.59	186144.15
Oct, 2036	891.94	496.96	185647.19
Nov, 2036	889.56	499.34	185147.85
Dec, 2036	887.17	501.73	184646.11
Jan, 2037	884.76	504.14	184141.98
Feb, 2037	882.35	506.55	183635.42
Mar, 2037	879.92	508.98	183126.44
Apr, 2037	877.48	511.42	182615.02
May, 2037	875.03	513.87	182101.15
Jun, 2037	872.57	516.33	181584.82
Jul, 2037	870.09	518.81	181066.02
Aug, 2037	867.61	521.29	180544.72
Sep, 2037	865.11	523.79	180020.93
Oct, 2037	862.60	526.30	179494.63
Nov, 2037	860.08	528.82	178965.81
Dec, 2037	857.54	531.36	178434.46
Jan, 2038	855.00	533.90	177900.55
Feb, 2038	852.44	536.46	177364.10
Mar, 2038	849.87	539.03	176825.06
Apr, 2038	847.29	541.61	176283.45
May, 2038	844.69	544.21	175739.24
Jun, 2038	842.08	546.82	175192.43
Jul, 2038	839.46	549.44	174642.99
Aug, 2038	836.83	552.07	174090.92
Sep, 2038	834.19	554.71	173536.21
Oct, 2038	831.53	557.37	172978.83
Nov, 2038	828.86	560.04	172418.79
Dec, 2038	826.17	562.73	171856.07
Jan, 2039	823.48	565.42	171290.64
Feb, 2039	820.77	568.13	170722.51
Mar, 2039	818.05	570.85	170151.66
Apr, 2039	815.31	573.59	169578.07
May, 2039	812.56	576.34	169001.73
Jun, 2039	809.80	579.10	168422.63
Jul, 2039	807.03	581.87	167840.75
Aug, 2039	804.24	584.66	167256.09
Sep, 2039	801.44	587.46	166668.62
Oct, 2039	798.62	590.28	166078.34
Nov, 2039	795.79	593.11	165485.24
Dec, 2039	792.95	595.95	164889.29
Jan, 2040	790.09	598.81	164290.48
Feb, 2040	787.23	601.67	163688.81
Mar, 2040	784.34	604.56	163084.25
Apr, 2040	781.45	607.45	162476.79
May, 2040	778.53	610.37	161866.43
Jun, 2040	775.61	613.29	161253.14
Jul, 2040	772.67	616.23	160636.91
Aug, 2040	769.72	619.18	160017.73
Sep, 2040	766.75	622.15	159395.58
Oct, 2040	763.77	625.13	158770.45
Nov, 2040	760.78	628.12	158142.33
Dec, 2040	757.77	631.13	157511.19
Jan, 2041	754.74	634.16	156877.03
Feb, 2041	751.70	637.20	156239.83
Mar, 2041	748.65	640.25	155599.58
Apr, 2041	745.58	643.32	154956.27
May, 2041	742.50	646.40	154309.86
Jun, 2041	739.40	649.50	153660.37
Jul, 2041	736.29	652.61	153007.75
Aug, 2041	733.16	655.74	152352.02
Sep, 2041	730.02	658.88	151693.14
Oct, 2041	726.86	662.04	151031.10
Nov, 2041	723.69	665.21	150365.89
Dec, 2041	720.50	668.40	149697.49
Jan, 2042	717.30	671.60	149025.89
Feb, 2042	714.08	674.82	148351.08
Mar, 2042	710.85	678.05	147673.03
Apr, 2042	707.60	681.30	146991.73
May, 2042	704.34	684.56	146307.16
Jun, 2042	701.06	687.84	145619.32
Jul, 2042	697.76	691.14	144928.18
Aug, 2042	694.45	694.45	144233.72
Sep, 2042	691.12	697.78	143535.94
Oct, 2042	687.78	701.12	142834.82
Nov, 2042	684.42	704.48	142130.34
Dec, 2042	681.04	707.86	141422.48
Jan, 2043	677.65	711.25	140711.23
Feb, 2043	674.24	714.66	139996.57
Mar, 2043	670.82	718.08	139278.48
Apr, 2043	667.38	721.52	138556.96
May, 2043	663.92	724.98	137831.98
Jun, 2043	660.44	728.46	137103.52
Jul, 2043	656.95	731.95	136371.58
Aug, 2043	653.45	735.45	135636.13
Sep, 2043	649.92	738.98	134897.15
Oct, 2043	646.38	742.52	134154.63
Nov, 2043	642.82	746.08	133408.56
Dec, 2043	639.25	749.65	132658.90
Jan, 2044	635.66	753.24	131905.66
Feb, 2044	632.05	756.85	131148.81
Mar, 2044	628.42	760.48	130388.33
Apr, 2044	624.78	764.12	129624.21
May, 2044	621.12	767.78	128856.42
Jun, 2044	617.44	771.46	128084.96
Jul, 2044	613.74	775.16	127309.80
Aug, 2044	610.03	778.87	126530.93
Sep, 2044	606.29	782.61	125748.32
Oct, 2044	602.54	786.36	124961.97
Nov, 2044	598.78	790.12	124171.84
Dec, 2044	594.99	793.91	123377.93
Jan, 2045	591.19	797.71	122580.22
Feb, 2045	587.36	801.54	121778.68
Mar, 2045	583.52	805.38	120973.30
Apr, 2045	579.66	809.24	120164.07
May, 2045	575.79	813.11	119350.95
Jun, 2045	571.89	817.01	118533.94
Jul, 2045	567.98	820.92	117713.02
Aug, 2045	564.04	824.86	116888.16
Sep, 2045	560.09	828.81	116059.35
Oct, 2045	556.12	832.78	115226.57
Nov, 2045	552.13	836.77	114389.80
Dec, 2045	548.12	840.78	113549.01
Jan, 2046	544.09	844.81	112704.20
Feb, 2046	540.04	848.86	111855.34
Mar, 2046	535.97	852.93	111002.42
Apr, 2046	531.89	857.01	110145.40
May, 2046	527.78	861.12	109284.28
Jun, 2046	523.65	865.25	108419.04
Jul, 2046	519.51	869.39	107549.65
Aug, 2046	515.34	873.56	106676.09
Sep, 2046	511.16	877.74	105798.34
Oct, 2046	506.95	881.95	104916.39
Nov, 2046	502.72	886.18	104030.22
Dec, 2046	498.48	890.42	103139.80
Jan, 2047	494.21	894.69	102245.11
Feb, 2047	489.92	898.98	101346.13
Mar, 2047	485.62	903.28	100442.85
Apr, 2047	481.29	907.61	99535.24
May, 2047	476.94	911.96	98623.28
Jun, 2047	472.57	916.33	97706.95
Jul, 2047	468.18	920.72	96786.23
Aug, 2047	463.77	925.13	95861.09
Sep, 2047	459.33	929.57	94931.53
Oct, 2047	454.88	934.02	93997.51
Nov, 2047	450.40	938.50	93059.01
Dec, 2047	445.91	942.99	92116.02
Jan, 2048	441.39	947.51	91168.51
Feb, 2048	436.85	952.05	90216.46
Mar, 2048	432.29	956.61	89259.85
Apr, 2048	427.70	961.20	88298.65
May, 2048	423.10	965.80	87332.85
Jun, 2048	418.47	970.43	86362.42
Jul, 2048	413.82	975.08	85387.34
Aug, 2048	409.15	979.75	84407.59
Sep, 2048	404.45	984.45	83423.14
Oct, 2048	399.74	989.16	82433.97
Nov, 2048	395.00	993.90	81440.07
Dec, 2048	390.23	998.67	80441.40
Jan, 2049	385.45	1003.45	79437.95
Feb, 2049	380.64	1008.26	78429.69
Mar, 2049	375.81	1013.09	77416.60
Apr, 2049	370.95	1017.95	76398.66
May, 2049	366.08	1022.82	75375.83
Jun, 2049	361.18	1027.72	74348.11
Jul, 2049	356.25	1032.65	73315.46
Aug, 2049	351.30	1037.60	72277.86
Sep, 2049	346.33	1042.57	71235.30
Oct, 2049	341.34	1047.56	70187.73
Nov, 2049	336.32	1052.58	69135.15
Dec, 2049	331.27	1057.63	68077.52
Jan, 2050	326.20	1062.70	67014.82
Feb, 2050	321.11	1067.79	65947.04
Mar, 2050	316.00	1072.90	64874.13
Apr, 2050	310.86	1078.04	63796.09
May, 2050	305.69	1083.21	62712.88
Jun, 2050	300.50	1088.40	61624.48
Jul, 2050	295.28	1093.62	60530.86
Aug, 2050	290.04	1098.86	59432.01
Sep, 2050	284.78	1104.12	58327.88
Oct, 2050	279.49	1109.41	57218.47
Nov, 2050	274.17	1114.73	56103.74
Dec, 2050	268.83	1120.07	54983.67
Jan, 2051	263.46	1125.44	53858.24
Feb, 2051	258.07	1130.83	52727.41
Mar, 2051	252.65	1136.25	51591.16
Apr, 2051	247.21	1141.69	50449.47
May, 2051	241.74	1147.16	49302.30
Jun, 2051	236.24	1152.66	48149.64
Jul, 2051	230.72	1158.18	46991.46
Aug, 2051	225.17	1163.73	45827.73
Sep, 2051	219.59	1169.31	44658.42
Oct, 2051	213.99	1174.91	43483.51
Nov, 2051	208.36	1180.54	42302.97
Dec, 2051	202.70	1186.20	41116.77
Jan, 2052	197.02	1191.88	39924.89
Feb, 2052	191.31	1197.59	38727.29
Mar, 2052	185.57	1203.33	37523.96
Apr, 2052	179.80	1209.10	36314.86
May, 2052	174.01	1214.89	35099.97
Jun, 2052	168.19	1220.71	33879.26
Jul, 2052	162.34	1226.56	32652.70
Aug, 2052	156.46	1232.44	31420.26
Sep, 2052	150.56	1238.34	30181.91
Oct, 2052	144.62	1244.28	28937.64
Nov, 2052	138.66	1250.24	27687.40
Dec, 2052	132.67	1256.23	26431.16
Jan, 2053	126.65	1262.25	25168.91
Feb, 2053	120.60	1268.30	23900.61
Mar, 2053	114.52	1274.38	22626.24
Apr, 2053	108.42	1280.48	21345.76
May, 2053	102.28	1286.62	20059.14
Jun, 2053	96.12	1292.78	18766.35
Jul, 2053	89.92	1298.98	17467.38
Aug, 2053	83.70	1305.20	16162.17
Sep, 2053	77.44	1311.46	14850.72
Oct, 2053	71.16	1317.74	13532.98
Nov, 2053	64.85	1324.05	12208.92
Dec, 2053	58.50	1330.40	10878.52
Jan, 2054	52.13	1336.77	9541.75
Feb, 2054	45.72	1343.18	8198.57
Mar, 2054	39.28	1349.62	6848.96
Apr, 2054	32.82	1356.08	5492.87
May, 2054	26.32	1362.58	4130.29
Jun, 2054	19.79	1369.11	2761.19
Jul, 2054	13.23	1375.67	1385.52
Aug, 2054	6.64	1382.26	3.25