Mortgage Parameters

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

Mortgage Summary

Property Total:	$310,000
Down Payment	$93,000
Mortgage Amount:	$217,000
Mortgage Payment:	$1,266.35 / month
Estimated Tax:	+ $172.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,438.57 / month
Total Interest Paid:	$238,885.20 over 30 years
Total Tax Paid:	$62,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	1039.79	226.56	216773.44
Oct, 2024	1038.71	227.64	216545.80
Nov, 2024	1037.62	228.73	216317.06
Dec, 2024	1036.52	229.83	216087.23
Jan, 2025	1035.42	230.93	215856.30
Feb, 2025	1034.31	232.04	215624.26
Mar, 2025	1033.20	233.15	215391.11
Apr, 2025	1032.08	234.27	215156.84
May, 2025	1030.96	235.39	214921.45
Jun, 2025	1029.83	236.52	214684.94
Jul, 2025	1028.70	237.65	214447.28
Aug, 2025	1027.56	238.79	214208.49
Sep, 2025	1026.42	239.93	213968.56
Oct, 2025	1025.27	241.08	213727.48
Nov, 2025	1024.11	242.24	213485.24
Dec, 2025	1022.95	243.40	213241.84
Jan, 2026	1021.78	244.57	212997.27
Feb, 2026	1020.61	245.74	212751.53
Mar, 2026	1019.43	246.92	212504.62
Apr, 2026	1018.25	248.10	212256.52
May, 2026	1017.06	249.29	212007.23
Jun, 2026	1015.87	250.48	211756.75
Jul, 2026	1014.67	251.68	211505.07
Aug, 2026	1013.46	252.89	211252.18
Sep, 2026	1012.25	254.10	210998.08
Oct, 2026	1011.03	255.32	210742.76
Nov, 2026	1009.81	256.54	210486.22
Dec, 2026	1008.58	257.77	210228.45
Jan, 2027	1007.34	259.01	209969.44
Feb, 2027	1006.10	260.25	209709.20
Mar, 2027	1004.86	261.49	209447.70
Apr, 2027	1003.60	262.75	209184.96
May, 2027	1002.34	264.01	208920.95
Jun, 2027	1001.08	265.27	208655.68
Jul, 2027	999.81	266.54	208389.14
Aug, 2027	998.53	267.82	208121.32
Sep, 2027	997.25	269.10	207852.22
Oct, 2027	995.96	270.39	207581.83
Nov, 2027	994.66	271.69	207310.14
Dec, 2027	993.36	272.99	207037.15
Jan, 2028	992.05	274.30	206762.86
Feb, 2028	990.74	275.61	206487.24
Mar, 2028	989.42	276.93	206210.31
Apr, 2028	988.09	278.26	205932.05
May, 2028	986.76	279.59	205652.46
Jun, 2028	985.42	280.93	205371.53
Jul, 2028	984.07	282.28	205089.25
Aug, 2028	982.72	283.63	204805.62
Sep, 2028	981.36	284.99	204520.63
Oct, 2028	979.99	286.36	204234.28
Nov, 2028	978.62	287.73	203946.55
Dec, 2028	977.24	289.11	203657.44
Jan, 2029	975.86	290.49	203366.95
Feb, 2029	974.47	291.88	203075.07
Mar, 2029	973.07	293.28	202781.78
Apr, 2029	971.66	294.69	202487.10
May, 2029	970.25	296.10	202191.00
Jun, 2029	968.83	297.52	201893.48
Jul, 2029	967.41	298.94	201594.54
Aug, 2029	965.97	300.38	201294.16
Sep, 2029	964.53	301.82	200992.34
Oct, 2029	963.09	303.26	200689.08
Nov, 2029	961.64	304.71	200384.37
Dec, 2029	960.18	306.17	200078.19
Jan, 2030	958.71	307.64	199770.55
Feb, 2030	957.23	309.12	199461.44
Mar, 2030	955.75	310.60	199150.84
Apr, 2030	954.26	312.09	198838.75
May, 2030	952.77	313.58	198525.17
Jun, 2030	951.27	315.08	198210.09
Jul, 2030	949.76	316.59	197893.49
Aug, 2030	948.24	318.11	197575.38
Sep, 2030	946.72	319.63	197255.75
Oct, 2030	945.18	321.17	196934.58
Nov, 2030	943.64	322.71	196611.88
Dec, 2030	942.10	324.25	196287.63
Jan, 2031	940.54	325.81	195961.82
Feb, 2031	938.98	327.37	195634.46
Mar, 2031	937.42	328.93	195305.52
Apr, 2031	935.84	330.51	194975.01
May, 2031	934.26	332.09	194642.91
Jun, 2031	932.66	333.69	194309.23
Jul, 2031	931.07	335.28	193973.94
Aug, 2031	929.46	336.89	193637.05
Sep, 2031	927.84	338.51	193298.55
Oct, 2031	926.22	340.13	192958.42
Nov, 2031	924.59	341.76	192616.66
Dec, 2031	922.95	343.40	192273.27
Jan, 2032	921.31	345.04	191928.23
Feb, 2032	919.66	346.69	191581.53
Mar, 2032	917.99	348.36	191233.18
Apr, 2032	916.33	350.02	190883.15
May, 2032	914.65	351.70	190531.45
Jun, 2032	912.96	353.39	190178.06
Jul, 2032	911.27	355.08	189822.98
Aug, 2032	909.57	356.78	189466.20
Sep, 2032	907.86	358.49	189107.71
Oct, 2032	906.14	360.21	188747.50
Nov, 2032	904.42	361.93	188385.57
Dec, 2032	902.68	363.67	188021.90
Jan, 2033	900.94	365.41	187656.49
Feb, 2033	899.19	367.16	187289.32
Mar, 2033	897.43	368.92	186920.40
Apr, 2033	895.66	370.69	186549.71
May, 2033	893.88	372.47	186177.25
Jun, 2033	892.10	374.25	185803.00
Jul, 2033	890.31	376.04	185426.95
Aug, 2033	888.50	377.85	185049.11
Sep, 2033	886.69	379.66	184669.45
Oct, 2033	884.87	381.48	184287.97
Nov, 2033	883.05	383.30	183904.67
Dec, 2033	881.21	385.14	183519.53
Jan, 2034	879.36	386.99	183132.54
Feb, 2034	877.51	388.84	182743.70
Mar, 2034	875.65	390.70	182353.00
Apr, 2034	873.77	392.58	181960.43
May, 2034	871.89	394.46	181565.97
Jun, 2034	870.00	396.35	181169.62
Jul, 2034	868.10	398.25	180771.38
Aug, 2034	866.20	400.15	180371.22
Sep, 2034	864.28	402.07	179969.15
Oct, 2034	862.35	404.00	179565.15
Nov, 2034	860.42	405.93	179159.22
Dec, 2034	858.47	407.88	178751.34
Jan, 2035	856.52	409.83	178341.51
Feb, 2035	854.55	411.80	177929.71
Mar, 2035	852.58	413.77	177515.94
Apr, 2035	850.60	415.75	177100.19
May, 2035	848.61	417.74	176682.44
Jun, 2035	846.60	419.75	176262.70
Jul, 2035	844.59	421.76	175840.94
Aug, 2035	842.57	423.78	175417.16
Sep, 2035	840.54	425.81	174991.35
Oct, 2035	838.50	427.85	174563.50
Nov, 2035	836.45	429.90	174133.60
Dec, 2035	834.39	431.96	173701.64
Jan, 2036	832.32	434.03	173267.61
Feb, 2036	830.24	436.11	172831.50
Mar, 2036	828.15	438.20	172393.30
Apr, 2036	826.05	440.30	171953.01
May, 2036	823.94	442.41	171510.60
Jun, 2036	821.82	444.53	171066.07
Jul, 2036	819.69	446.66	170619.41
Aug, 2036	817.55	448.80	170170.61
Sep, 2036	815.40	450.95	169719.66
Oct, 2036	813.24	453.11	169266.55
Nov, 2036	811.07	455.28	168811.27
Dec, 2036	808.89	457.46	168353.81
Jan, 2037	806.70	459.65	167894.15
Feb, 2037	804.49	461.86	167432.30
Mar, 2037	802.28	464.07	166968.23
Apr, 2037	800.06	466.29	166501.93
May, 2037	797.82	468.53	166033.40
Jun, 2037	795.58	470.77	165562.63
Jul, 2037	793.32	473.03	165089.60
Aug, 2037	791.05	475.30	164614.31
Sep, 2037	788.78	477.57	164136.73
Oct, 2037	786.49	479.86	163656.87
Nov, 2037	784.19	482.16	163174.71
Dec, 2037	781.88	484.47	162690.24
Jan, 2038	779.56	486.79	162203.45
Feb, 2038	777.22	489.13	161714.32
Mar, 2038	774.88	491.47	161222.85
Apr, 2038	772.53	493.82	160729.03
May, 2038	770.16	496.19	160232.84
Jun, 2038	767.78	498.57	159734.27
Jul, 2038	765.39	500.96	159233.32
Aug, 2038	762.99	503.36	158729.96
Sep, 2038	760.58	505.77	158224.19
Oct, 2038	758.16	508.19	157716.00
Nov, 2038	755.72	510.63	157205.37
Dec, 2038	753.28	513.07	156692.29
Jan, 2039	750.82	515.53	156176.76
Feb, 2039	748.35	518.00	155658.76
Mar, 2039	745.86	520.49	155138.27
Apr, 2039	743.37	522.98	154615.29
May, 2039	740.86	525.49	154089.81
Jun, 2039	738.35	528.00	153561.81
Jul, 2039	735.82	530.53	153031.27
Aug, 2039	733.27	533.08	152498.20
Sep, 2039	730.72	535.63	151962.57
Oct, 2039	728.15	538.20	151424.37
Nov, 2039	725.58	540.77	150883.60
Dec, 2039	722.98	543.37	150340.23
Jan, 2040	720.38	545.97	149794.26
Feb, 2040	717.76	548.59	149245.68
Mar, 2040	715.14	551.21	148694.46
Apr, 2040	712.49	553.86	148140.61
May, 2040	709.84	556.51	147584.10
Jun, 2040	707.17	559.18	147024.92
Jul, 2040	704.49	561.86	146463.07
Aug, 2040	701.80	564.55	145898.52
Sep, 2040	699.10	567.25	145331.26
Oct, 2040	696.38	569.97	144761.29
Nov, 2040	693.65	572.70	144188.59
Dec, 2040	690.90	575.45	143613.14
Jan, 2041	688.15	578.20	143034.94
Feb, 2041	685.38	580.97	142453.97
Mar, 2041	682.59	583.76	141870.21
Apr, 2041	679.79	586.56	141283.65
May, 2041	676.98	589.37	140694.29
Jun, 2041	674.16	592.19	140102.10
Jul, 2041	671.32	595.03	139507.07
Aug, 2041	668.47	597.88	138909.19
Sep, 2041	665.61	600.74	138308.45
Oct, 2041	662.73	603.62	137704.83
Nov, 2041	659.84	606.51	137098.31
Dec, 2041	656.93	609.42	136488.89
Jan, 2042	654.01	612.34	135876.55
Feb, 2042	651.08	615.27	135261.28
Mar, 2042	648.13	618.22	134643.05
Apr, 2042	645.16	621.19	134021.87
May, 2042	642.19	624.16	133397.71
Jun, 2042	639.20	627.15	132770.55
Jul, 2042	636.19	630.16	132140.40
Aug, 2042	633.17	633.18	131507.22
Sep, 2042	630.14	636.21	130871.01
Oct, 2042	627.09	639.26	130231.75
Nov, 2042	624.03	642.32	129589.42
Dec, 2042	620.95	645.40	128944.02
Jan, 2043	617.86	648.49	128295.53
Feb, 2043	614.75	651.60	127643.93
Mar, 2043	611.63	654.72	126989.21
Apr, 2043	608.49	657.86	126331.35
May, 2043	605.34	661.01	125670.33
Jun, 2043	602.17	664.18	125006.15
Jul, 2043	598.99	667.36	124338.79
Aug, 2043	595.79	670.56	123668.23
Sep, 2043	592.58	673.77	122994.46
Oct, 2043	589.35	677.00	122317.46
Nov, 2043	586.10	680.25	121637.21
Dec, 2043	582.84	683.51	120953.71
Jan, 2044	579.57	686.78	120266.93
Feb, 2044	576.28	690.07	119576.86
Mar, 2044	572.97	693.38	118883.48
Apr, 2044	569.65	696.70	118186.78
May, 2044	566.31	700.04	117486.74
Jun, 2044	562.96	703.39	116783.35
Jul, 2044	559.59	706.76	116076.58
Aug, 2044	556.20	710.15	115366.43
Sep, 2044	552.80	713.55	114652.88
Oct, 2044	549.38	716.97	113935.91
Nov, 2044	545.94	720.41	113215.50
Dec, 2044	542.49	723.86	112491.64
Jan, 2045	539.02	727.33	111764.32
Feb, 2045	535.54	730.81	111033.50
Mar, 2045	532.04	734.31	110299.19
Apr, 2045	528.52	737.83	109561.36
May, 2045	524.98	741.37	108819.99
Jun, 2045	521.43	744.92	108075.07
Jul, 2045	517.86	748.49	107326.58
Aug, 2045	514.27	752.08	106574.50
Sep, 2045	510.67	755.68	105818.82
Oct, 2045	507.05	759.30	105059.52
Nov, 2045	503.41	762.94	104296.58
Dec, 2045	499.75	766.60	103529.98
Jan, 2046	496.08	770.27	102759.71
Feb, 2046	492.39	773.96	101985.75
Mar, 2046	488.68	777.67	101208.09
Apr, 2046	484.96	781.39	100426.69
May, 2046	481.21	785.14	99641.55
Jun, 2046	477.45	788.90	98852.65
Jul, 2046	473.67	792.68	98059.97
Aug, 2046	469.87	796.48	97263.49
Sep, 2046	466.05	800.30	96463.20
Oct, 2046	462.22	804.13	95659.07
Nov, 2046	458.37	807.98	94851.08
Dec, 2046	454.49	811.86	94039.23
Jan, 2047	450.60	815.75	93223.48
Feb, 2047	446.70	819.65	92403.83
Mar, 2047	442.77	823.58	91580.25
Apr, 2047	438.82	827.53	90752.72
May, 2047	434.86	831.49	89921.22
Jun, 2047	430.87	835.48	89085.75
Jul, 2047	426.87	839.48	88246.27
Aug, 2047	422.85	843.50	87402.76
Sep, 2047	418.80	847.55	86555.22
Oct, 2047	414.74	851.61	85703.61
Nov, 2047	410.66	855.69	84847.92
Dec, 2047	406.56	859.79	83988.14
Jan, 2048	402.44	863.91	83124.23
Feb, 2048	398.30	868.05	82256.18
Mar, 2048	394.14	872.21	81383.98
Apr, 2048	389.96	876.39	80507.59
May, 2048	385.77	880.58	79627.01
Jun, 2048	381.55	884.80	78742.20
Jul, 2048	377.31	889.04	77853.16
Aug, 2048	373.05	893.30	76959.86
Sep, 2048	368.77	897.58	76062.27
Oct, 2048	364.47	901.88	75160.39
Nov, 2048	360.14	906.21	74254.18
Dec, 2048	355.80	910.55	73343.63
Jan, 2049	351.44	914.91	72428.72
Feb, 2049	347.05	919.30	71509.43
Mar, 2049	342.65	923.70	70585.73
Apr, 2049	338.22	928.13	69657.60
May, 2049	333.78	932.57	68725.02
Jun, 2049	329.31	937.04	67787.98
Jul, 2049	324.82	941.53	66846.45
Aug, 2049	320.31	946.04	65900.41
Sep, 2049	315.77	950.58	64949.83
Oct, 2049	311.22	955.13	63994.70
Nov, 2049	306.64	959.71	63034.99
Dec, 2049	302.04	964.31	62070.68
Jan, 2050	297.42	968.93	61101.75
Feb, 2050	292.78	973.57	60128.18
Mar, 2050	288.11	978.24	59149.95
Apr, 2050	283.43	982.92	58167.02
May, 2050	278.72	987.63	57179.39
Jun, 2050	273.98	992.37	56187.02
Jul, 2050	269.23	997.12	55189.90
Aug, 2050	264.45	1001.90	54188.00
Sep, 2050	259.65	1006.70	53181.31
Oct, 2050	254.83	1011.52	52169.78
Nov, 2050	249.98	1016.37	51153.41
Dec, 2050	245.11	1021.24	50132.17
Jan, 2051	240.22	1026.13	49106.04
Feb, 2051	235.30	1031.05	48074.99
Mar, 2051	230.36	1035.99	47039.00
Apr, 2051	225.40	1040.95	45998.04
May, 2051	220.41	1045.94	44952.10
Jun, 2051	215.40	1050.95	43901.15
Jul, 2051	210.36	1055.99	42845.16
Aug, 2051	205.30	1061.05	41784.11
Sep, 2051	200.22	1066.13	40717.97
Oct, 2051	195.11	1071.24	39646.73
Nov, 2051	189.97	1076.38	38570.35
Dec, 2051	184.82	1081.53	37488.82
Jan, 2052	179.63	1086.72	36402.10
Feb, 2052	174.43	1091.92	35310.18
Mar, 2052	169.19	1097.16	34213.02
Apr, 2052	163.94	1102.41	33110.61
May, 2052	158.66	1107.69	32002.92
Jun, 2052	153.35	1113.00	30889.91
Jul, 2052	148.01	1118.34	29771.58
Aug, 2052	142.66	1123.69	28647.88
Sep, 2052	137.27	1129.08	27518.80
Oct, 2052	131.86	1134.49	26384.32
Nov, 2052	126.42	1139.93	25244.39
Dec, 2052	120.96	1145.39	24099.00
Jan, 2053	115.47	1150.88	22948.13
Feb, 2053	109.96	1156.39	21791.74
Mar, 2053	104.42	1161.93	20629.81
Apr, 2053	98.85	1167.50	19462.31
May, 2053	93.26	1173.09	18289.21
Jun, 2053	87.64	1178.71	17110.50
Jul, 2053	81.99	1184.36	15926.14
Aug, 2053	76.31	1190.04	14736.10
Sep, 2053	70.61	1195.74	13540.36
Oct, 2053	64.88	1201.47	12338.89
Nov, 2053	59.12	1207.23	11131.67
Dec, 2053	53.34	1213.01	9918.65
Jan, 2054	47.53	1218.82	8699.83
Feb, 2054	41.69	1224.66	7475.17
Mar, 2054	35.82	1230.53	6244.64
Apr, 2054	29.92	1236.43	5008.21
May, 2054	24.00	1242.35	3765.86
Jun, 2054	18.04	1248.31	2517.55
Jul, 2054	12.06	1254.29	1263.26
Aug, 2054	6.05	1260.30	2.97