Mortgage Parameters

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

Mortgage Summary

Property Total:	$364,000
Down Payment	$109,200
Mortgage Amount:	$254,800
Mortgage Payment:	$1,486.94 / month
Estimated Tax:	+ $202.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,689.16 / month
Total Interest Paid:	$280,497.60 over 30 years
Total Tax Paid:	$72,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1220.92	266.02	254533.98
Dec, 2024	1219.64	267.30	254266.68
Jan, 2025	1218.36	268.58	253998.10
Feb, 2025	1217.07	269.87	253728.23
Mar, 2025	1215.78	271.16	253457.08
Apr, 2025	1214.48	272.46	253184.62
May, 2025	1213.18	273.76	252910.85
Jun, 2025	1211.86	275.08	252635.78
Jul, 2025	1210.55	276.39	252359.38
Aug, 2025	1209.22	277.72	252081.67
Sep, 2025	1207.89	279.05	251802.62
Oct, 2025	1206.55	280.39	251522.23
Nov, 2025	1205.21	281.73	251240.50
Dec, 2025	1203.86	283.08	250957.42
Jan, 2026	1202.50	284.44	250672.99
Feb, 2026	1201.14	285.80	250387.19
Mar, 2026	1199.77	287.17	250100.02
Apr, 2026	1198.40	288.54	249811.48
May, 2026	1197.01	289.93	249521.55
Jun, 2026	1195.62	291.32	249230.23
Jul, 2026	1194.23	292.71	248937.52
Aug, 2026	1192.83	294.11	248643.41
Sep, 2026	1191.42	295.52	248347.88
Oct, 2026	1190.00	296.94	248050.94
Nov, 2026	1188.58	298.36	247752.58
Dec, 2026	1187.15	299.79	247452.79
Jan, 2027	1185.71	301.23	247151.56
Feb, 2027	1184.27	302.67	246848.89
Mar, 2027	1182.82	304.12	246544.77
Apr, 2027	1181.36	305.58	246239.19
May, 2027	1179.90	307.04	245932.14
Jun, 2027	1178.42	308.52	245623.63
Jul, 2027	1176.95	309.99	245313.63
Aug, 2027	1175.46	311.48	245002.16
Sep, 2027	1173.97	312.97	244689.18
Oct, 2027	1172.47	314.47	244374.71
Nov, 2027	1170.96	315.98	244058.74
Dec, 2027	1169.45	317.49	243741.24
Jan, 2028	1167.93	319.01	243422.23
Feb, 2028	1166.40	320.54	243101.69
Mar, 2028	1164.86	322.08	242779.61
Apr, 2028	1163.32	323.62	242455.99
May, 2028	1161.77	325.17	242130.82
Jun, 2028	1160.21	326.73	241804.09
Jul, 2028	1158.64	328.30	241475.79
Aug, 2028	1157.07	329.87	241145.92
Sep, 2028	1155.49	331.45	240814.48
Oct, 2028	1153.90	333.04	240481.44
Nov, 2028	1152.31	334.63	240146.80
Dec, 2028	1150.70	336.24	239810.57
Jan, 2029	1149.09	337.85	239472.72
Feb, 2029	1147.47	339.47	239133.25
Mar, 2029	1145.85	341.09	238792.16
Apr, 2029	1144.21	342.73	238449.43
May, 2029	1142.57	344.37	238105.06
Jun, 2029	1140.92	346.02	237759.04
Jul, 2029	1139.26	347.68	237411.37
Aug, 2029	1137.60	349.34	237062.02
Sep, 2029	1135.92	351.02	236711.00
Oct, 2029	1134.24	352.70	236358.30
Nov, 2029	1132.55	354.39	236003.91
Dec, 2029	1130.85	356.09	235647.83
Jan, 2030	1129.15	357.79	235290.03
Feb, 2030	1127.43	359.51	234930.52
Mar, 2030	1125.71	361.23	234569.29
Apr, 2030	1123.98	362.96	234206.33
May, 2030	1122.24	364.70	233841.63
Jun, 2030	1120.49	366.45	233475.18
Jul, 2030	1118.74	368.20	233106.98
Aug, 2030	1116.97	369.97	232737.01
Sep, 2030	1115.20	371.74	232365.26
Oct, 2030	1113.42	373.52	231991.74
Nov, 2030	1111.63	375.31	231616.43
Dec, 2030	1109.83	377.11	231239.32
Jan, 2031	1108.02	378.92	230860.40
Feb, 2031	1106.21	380.73	230479.67
Mar, 2031	1104.38	382.56	230097.11
Apr, 2031	1102.55	384.39	229712.72
May, 2031	1100.71	386.23	229326.48
Jun, 2031	1098.86	388.08	228938.40
Jul, 2031	1097.00	389.94	228548.45
Aug, 2031	1095.13	391.81	228156.64
Sep, 2031	1093.25	393.69	227762.95
Oct, 2031	1091.36	395.58	227367.38
Nov, 2031	1089.47	397.47	226969.91
Dec, 2031	1087.56	399.38	226570.53
Jan, 2032	1085.65	401.29	226169.24
Feb, 2032	1083.73	403.21	225766.03
Mar, 2032	1081.80	405.14	225360.88
Apr, 2032	1079.85	407.09	224953.80
May, 2032	1077.90	409.04	224544.76
Jun, 2032	1075.94	411.00	224133.77
Jul, 2032	1073.97	412.97	223720.80
Aug, 2032	1072.00	414.94	223305.86
Sep, 2032	1070.01	416.93	222888.92
Oct, 2032	1068.01	418.93	222469.99
Nov, 2032	1066.00	420.94	222049.05
Dec, 2032	1063.99	422.95	221626.10
Jan, 2033	1061.96	424.98	221201.12
Feb, 2033	1059.92	427.02	220774.10
Mar, 2033	1057.88	429.06	220345.04
Apr, 2033	1055.82	431.12	219913.92
May, 2033	1053.75	433.19	219480.73
Jun, 2033	1051.68	435.26	219045.47
Jul, 2033	1049.59	437.35	218608.12
Aug, 2033	1047.50	439.44	218168.68
Sep, 2033	1045.39	441.55	217727.13
Oct, 2033	1043.28	443.66	217283.47
Nov, 2033	1041.15	445.79	216837.68
Dec, 2033	1039.01	447.93	216389.75
Jan, 2034	1036.87	450.07	215939.68
Feb, 2034	1034.71	452.23	215487.45
Mar, 2034	1032.54	454.40	215033.05
Apr, 2034	1030.37	456.57	214576.48
May, 2034	1028.18	458.76	214117.72
Jun, 2034	1025.98	460.96	213656.76
Jul, 2034	1023.77	463.17	213193.59
Aug, 2034	1021.55	465.39	212728.20
Sep, 2034	1019.32	467.62	212260.59
Oct, 2034	1017.08	469.86	211790.73
Nov, 2034	1014.83	472.11	211318.62
Dec, 2034	1012.57	474.37	210844.25
Jan, 2035	1010.30	476.64	210367.60
Feb, 2035	1008.01	478.93	209888.67
Mar, 2035	1005.72	481.22	209407.45
Apr, 2035	1003.41	483.53	208923.92
May, 2035	1001.09	485.85	208438.07
Jun, 2035	998.77	488.17	207949.90
Jul, 2035	996.43	490.51	207459.39
Aug, 2035	994.08	492.86	206966.52
Sep, 2035	991.71	495.23	206471.30
Oct, 2035	989.34	497.60	205973.70
Nov, 2035	986.96	499.98	205473.72
Dec, 2035	984.56	502.38	204971.34
Jan, 2036	982.15	504.79	204466.55
Feb, 2036	979.74	507.20	203959.35
Mar, 2036	977.31	509.63	203449.71
Apr, 2036	974.86	512.08	202937.64
May, 2036	972.41	514.53	202423.11
Jun, 2036	969.94	517.00	201906.11
Jul, 2036	967.47	519.47	201386.64
Aug, 2036	964.98	521.96	200864.67
Sep, 2036	962.48	524.46	200340.21
Oct, 2036	959.96	526.98	199813.23
Nov, 2036	957.44	529.50	199283.73
Dec, 2036	954.90	532.04	198751.69
Jan, 2037	952.35	534.59	198217.11
Feb, 2037	949.79	537.15	197679.96
Mar, 2037	947.22	539.72	197140.23
Apr, 2037	944.63	542.31	196597.92
May, 2037	942.03	544.91	196053.01
Jun, 2037	939.42	547.52	195505.50
Jul, 2037	936.80	550.14	194955.35
Aug, 2037	934.16	552.78	194402.57
Sep, 2037	931.51	555.43	193847.15
Oct, 2037	928.85	558.09	193289.06
Nov, 2037	926.18	560.76	192728.29
Dec, 2037	923.49	563.45	192164.84
Jan, 2038	920.79	566.15	191598.69
Feb, 2038	918.08	568.86	191029.83
Mar, 2038	915.35	571.59	190458.24
Apr, 2038	912.61	574.33	189883.91
May, 2038	909.86	577.08	189306.83
Jun, 2038	907.10	579.84	188726.99
Jul, 2038	904.32	582.62	188144.37
Aug, 2038	901.53	585.41	187558.95
Sep, 2038	898.72	588.22	186970.73
Oct, 2038	895.90	591.04	186379.69
Nov, 2038	893.07	593.87	185785.82
Dec, 2038	890.22	596.72	185189.11
Jan, 2039	887.36	599.58	184589.53
Feb, 2039	884.49	602.45	183987.08
Mar, 2039	881.60	605.34	183381.75
Apr, 2039	878.70	608.24	182773.51
May, 2039	875.79	611.15	182162.36
Jun, 2039	872.86	614.08	181548.28
Jul, 2039	869.92	617.02	180931.26
Aug, 2039	866.96	619.98	180311.28
Sep, 2039	863.99	622.95	179688.33
Oct, 2039	861.01	625.93	179062.40
Nov, 2039	858.01	628.93	178433.47
Dec, 2039	854.99	631.95	177801.52
Jan, 2040	851.97	634.97	177166.55
Feb, 2040	848.92	638.02	176528.53
Mar, 2040	845.87	641.07	175887.46
Apr, 2040	842.79	644.15	175243.31
May, 2040	839.71	647.23	174596.08
Jun, 2040	836.61	650.33	173945.74
Jul, 2040	833.49	653.45	173292.29
Aug, 2040	830.36	656.58	172635.71
Sep, 2040	827.21	659.73	171975.99
Oct, 2040	824.05	662.89	171313.10
Nov, 2040	820.88	666.06	170647.03
Dec, 2040	817.68	669.26	169977.78
Jan, 2041	814.48	672.46	169305.31
Feb, 2041	811.25	675.69	168629.63
Mar, 2041	808.02	678.92	167950.71
Apr, 2041	804.76	682.18	167268.53
May, 2041	801.50	685.44	166583.08
Jun, 2041	798.21	688.73	165894.35
Jul, 2041	794.91	692.03	165202.32
Aug, 2041	791.59	695.35	164506.98
Sep, 2041	788.26	698.68	163808.30
Oct, 2041	784.91	702.03	163106.28
Nov, 2041	781.55	705.39	162400.89
Dec, 2041	778.17	708.77	161692.12
Jan, 2042	774.77	712.17	160979.95
Feb, 2042	771.36	715.58	160264.38
Mar, 2042	767.93	719.01	159545.37
Apr, 2042	764.49	722.45	158822.92
May, 2042	761.03	725.91	158097.00
Jun, 2042	757.55	729.39	157367.61
Jul, 2042	754.05	732.89	156634.73
Aug, 2042	750.54	736.40	155898.33
Sep, 2042	747.01	739.93	155158.40
Oct, 2042	743.47	743.47	154414.93
Nov, 2042	739.90	747.04	153667.89
Dec, 2042	736.33	750.61	152917.28
Jan, 2043	732.73	754.21	152163.07
Feb, 2043	729.11	757.83	151405.24
Mar, 2043	725.48	761.46	150643.78
Apr, 2043	721.83	765.11	149878.68
May, 2043	718.17	768.77	149109.91
Jun, 2043	714.48	772.46	148337.45
Jul, 2043	710.78	776.16	147561.30
Aug, 2043	707.06	779.88	146781.42
Sep, 2043	703.33	783.61	145997.81
Oct, 2043	699.57	787.37	145210.44
Nov, 2043	695.80	791.14	144419.30
Dec, 2043	692.01	794.93	143624.37
Jan, 2044	688.20	798.74	142825.63
Feb, 2044	684.37	802.57	142023.06
Mar, 2044	680.53	806.41	141216.65
Apr, 2044	676.66	810.28	140406.37
May, 2044	672.78	814.16	139592.21
Jun, 2044	668.88	818.06	138774.15
Jul, 2044	664.96	821.98	137952.17
Aug, 2044	661.02	825.92	137126.25
Sep, 2044	657.06	829.88	136296.38
Oct, 2044	653.09	833.85	135462.52
Nov, 2044	649.09	837.85	134624.67
Dec, 2044	645.08	841.86	133782.81
Jan, 2045	641.04	845.90	132936.91
Feb, 2045	636.99	849.95	132086.96
Mar, 2045	632.92	854.02	131232.94
Apr, 2045	628.82	858.12	130374.82
May, 2045	624.71	862.23	129512.60
Jun, 2045	620.58	866.36	128646.24
Jul, 2045	616.43	870.51	127775.73
Aug, 2045	612.26	874.68	126901.05
Sep, 2045	608.07	878.87	126022.17
Oct, 2045	603.86	883.08	125139.09
Nov, 2045	599.62	887.32	124251.78
Dec, 2045	595.37	891.57	123360.21
Jan, 2046	591.10	895.84	122464.37
Feb, 2046	586.81	900.13	121564.24
Mar, 2046	582.50	904.44	120659.79
Apr, 2046	578.16	908.78	119751.01
May, 2046	573.81	913.13	118837.88
Jun, 2046	569.43	917.51	117920.37
Jul, 2046	565.04	921.90	116998.47
Aug, 2046	560.62	926.32	116072.15
Sep, 2046	556.18	930.76	115141.39
Oct, 2046	551.72	935.22	114206.16
Nov, 2046	547.24	939.70	113266.46
Dec, 2046	542.74	944.20	112322.26
Jan, 2047	538.21	948.73	111373.53
Feb, 2047	533.66	953.28	110420.25
Mar, 2047	529.10	957.84	109462.41
Apr, 2047	524.51	962.43	108499.98
May, 2047	519.90	967.04	107532.93
Jun, 2047	515.26	971.68	106561.25
Jul, 2047	510.61	976.33	105584.92
Aug, 2047	505.93	981.01	104603.91
Sep, 2047	501.23	985.71	103618.20
Oct, 2047	496.50	990.44	102627.76
Nov, 2047	491.76	995.18	101632.58
Dec, 2047	486.99	999.95	100632.63
Jan, 2048	482.20	1004.74	99627.89
Feb, 2048	477.38	1009.56	98618.33
Mar, 2048	472.55	1014.39	97603.93
Apr, 2048	467.69	1019.25	96584.68
May, 2048	462.80	1024.14	95560.54
Jun, 2048	457.89	1029.05	94531.50
Jul, 2048	452.96	1033.98	93497.52
Aug, 2048	448.01	1038.93	92458.59
Sep, 2048	443.03	1043.91	91414.68
Oct, 2048	438.03	1048.91	90365.77
Nov, 2048	433.00	1053.94	89311.83
Dec, 2048	427.95	1058.99	88252.84
Jan, 2049	422.88	1064.06	87188.78
Feb, 2049	417.78	1069.16	86119.62
Mar, 2049	412.66	1074.28	85045.34
Apr, 2049	407.51	1079.43	83965.91
May, 2049	402.34	1084.60	82881.30
Jun, 2049	397.14	1089.80	81791.50
Jul, 2049	391.92	1095.02	80696.48
Aug, 2049	386.67	1100.27	79596.21
Sep, 2049	381.40	1105.54	78490.67
Oct, 2049	376.10	1110.84	77379.83
Nov, 2049	370.78	1116.16	76263.67
Dec, 2049	365.43	1121.51	75142.16
Jan, 2050	360.06	1126.88	74015.28
Feb, 2050	354.66	1132.28	72882.99
Mar, 2050	349.23	1137.71	71745.28
Apr, 2050	343.78	1143.16	70602.12
May, 2050	338.30	1148.64	69453.48
Jun, 2050	332.80	1154.14	68299.34
Jul, 2050	327.27	1159.67	67139.67
Aug, 2050	321.71	1165.23	65974.44
Sep, 2050	316.13	1170.81	64803.63
Oct, 2050	310.52	1176.42	63627.21
Nov, 2050	304.88	1182.06	62445.15
Dec, 2050	299.22	1187.72	61257.42
Jan, 2051	293.53	1193.41	60064.01
Feb, 2051	287.81	1199.13	58864.87
Mar, 2051	282.06	1204.88	57659.99
Apr, 2051	276.29	1210.65	56449.34
May, 2051	270.49	1216.45	55232.89
Jun, 2051	264.66	1222.28	54010.61
Jul, 2051	258.80	1228.14	52782.47
Aug, 2051	252.92	1234.02	51548.44
Sep, 2051	247.00	1239.94	50308.51
Oct, 2051	241.06	1245.88	49062.63
Nov, 2051	235.09	1251.85	47810.78
Dec, 2051	229.09	1257.85	46552.93
Jan, 2052	223.07	1263.87	45289.06
Feb, 2052	217.01	1269.93	44019.13
Mar, 2052	210.92	1276.02	42743.11
Apr, 2052	204.81	1282.13	41460.98
May, 2052	198.67	1288.27	40172.71
Jun, 2052	192.49	1294.45	38878.27
Jul, 2052	186.29	1300.65	37577.62
Aug, 2052	180.06	1306.88	36270.74
Sep, 2052	173.80	1313.14	34957.59
Oct, 2052	167.51	1319.43	33638.16
Nov, 2052	161.18	1325.76	32312.40
Dec, 2052	154.83	1332.11	30980.29
Jan, 2053	148.45	1338.49	29641.80
Feb, 2053	142.03	1344.91	28296.89
Mar, 2053	135.59	1351.35	26945.54
Apr, 2053	129.11	1357.83	25587.72
May, 2053	122.61	1364.33	24223.38
Jun, 2053	116.07	1370.87	22852.52
Jul, 2053	109.50	1377.44	21475.08
Aug, 2053	102.90	1384.04	20091.04
Sep, 2053	96.27	1390.67	18700.37
Oct, 2053	89.61	1397.33	17303.03
Nov, 2053	82.91	1404.03	15899.00
Dec, 2053	76.18	1410.76	14488.25
Jan, 2054	69.42	1417.52	13070.73
Feb, 2054	62.63	1424.31	11646.42
Mar, 2054	55.81	1431.13	10215.29
Apr, 2054	48.95	1437.99	8777.29
May, 2054	42.06	1444.88	7332.41
Jun, 2054	35.13	1451.81	5880.61
Jul, 2054	28.18	1458.76	4421.84
Aug, 2054	21.19	1465.75	2956.09
Sep, 2054	14.16	1472.78	1483.32
Oct, 2054	7.11	1479.83	3.48