Mortgage Parameters

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

Mortgage Summary

Property Total:	$355,000
Down Payment	$106,500
Mortgage Amount:	$248,500
Mortgage Payment:	$1,450.18 / month
Estimated Tax:	+ $197.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,647.40 / month
Total Interest Paid:	$273,564.00 over 30 years
Total Tax Paid:	$71,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	1190.73	259.45	248240.55
Oct, 2024	1189.49	260.69	247979.86
Nov, 2024	1188.24	261.94	247717.91
Dec, 2024	1186.98	263.20	247454.71
Jan, 2025	1185.72	264.46	247190.25
Feb, 2025	1184.45	265.73	246924.53
Mar, 2025	1183.18	267.00	246657.53
Apr, 2025	1181.90	268.28	246389.25
May, 2025	1180.62	269.56	246119.68
Jun, 2025	1179.32	270.86	245848.83
Jul, 2025	1178.03	272.15	245576.67
Aug, 2025	1176.72	273.46	245303.21
Sep, 2025	1175.41	274.77	245028.45
Oct, 2025	1174.09	276.09	244752.36
Nov, 2025	1172.77	277.41	244474.95
Dec, 2025	1171.44	278.74	244196.21
Jan, 2026	1170.11	280.07	243916.14
Feb, 2026	1168.76	281.42	243634.73
Mar, 2026	1167.42	282.76	243351.96
Apr, 2026	1166.06	284.12	243067.84
May, 2026	1164.70	285.48	242782.36
Jun, 2026	1163.33	286.85	242495.52
Jul, 2026	1161.96	288.22	242207.29
Aug, 2026	1160.58	289.60	241917.69
Sep, 2026	1159.19	290.99	241626.70
Oct, 2026	1157.79	292.39	241334.31
Nov, 2026	1156.39	293.79	241040.53
Dec, 2026	1154.99	295.19	240745.33
Jan, 2027	1153.57	296.61	240448.72
Feb, 2027	1152.15	298.03	240150.69
Mar, 2027	1150.72	299.46	239851.24
Apr, 2027	1149.29	300.89	239550.34
May, 2027	1147.85	302.33	239248.01
Jun, 2027	1146.40	303.78	238944.23
Jul, 2027	1144.94	305.24	238638.99
Aug, 2027	1143.48	306.70	238332.29
Sep, 2027	1142.01	308.17	238024.11
Oct, 2027	1140.53	309.65	237714.47
Nov, 2027	1139.05	311.13	237403.34
Dec, 2027	1137.56	312.62	237090.71
Jan, 2028	1136.06	314.12	236776.59
Feb, 2028	1134.55	315.63	236460.97
Mar, 2028	1133.04	317.14	236143.83
Apr, 2028	1131.52	318.66	235825.17
May, 2028	1130.00	320.18	235504.99
Jun, 2028	1128.46	321.72	235183.27
Jul, 2028	1126.92	323.26	234860.01
Aug, 2028	1125.37	324.81	234535.20
Sep, 2028	1123.81	326.37	234208.83
Oct, 2028	1122.25	327.93	233880.90
Nov, 2028	1120.68	329.50	233551.40
Dec, 2028	1119.10	331.08	233220.32
Jan, 2029	1117.51	332.67	232887.66
Feb, 2029	1115.92	334.26	232553.40
Mar, 2029	1114.32	335.86	232217.54
Apr, 2029	1112.71	337.47	231880.07
May, 2029	1111.09	339.09	231540.98
Jun, 2029	1109.47	340.71	231200.26
Jul, 2029	1107.83	342.35	230857.92
Aug, 2029	1106.19	343.99	230513.93
Sep, 2029	1104.55	345.63	230168.30
Oct, 2029	1102.89	347.29	229821.01
Nov, 2029	1101.23	348.95	229472.06
Dec, 2029	1099.55	350.63	229121.43
Jan, 2030	1097.87	352.31	228769.12
Feb, 2030	1096.19	353.99	228415.13
Mar, 2030	1094.49	355.69	228059.44
Apr, 2030	1092.78	357.40	227702.04
May, 2030	1091.07	359.11	227342.93
Jun, 2030	1089.35	360.83	226982.11
Jul, 2030	1087.62	362.56	226619.55
Aug, 2030	1085.89	364.29	226255.25
Sep, 2030	1084.14	366.04	225889.21
Oct, 2030	1082.39	367.79	225521.42
Nov, 2030	1080.62	369.56	225151.86
Dec, 2030	1078.85	371.33	224780.53
Jan, 2031	1077.07	373.11	224407.43
Feb, 2031	1075.29	374.89	224032.53
Mar, 2031	1073.49	376.69	223655.84
Apr, 2031	1071.68	378.50	223277.35
May, 2031	1069.87	380.31	222897.04
Jun, 2031	1068.05	382.13	222514.91
Jul, 2031	1066.22	383.96	222130.94
Aug, 2031	1064.38	385.80	221745.14
Sep, 2031	1062.53	387.65	221357.49
Oct, 2031	1060.67	389.51	220967.98
Nov, 2031	1058.80	391.38	220576.61
Dec, 2031	1056.93	393.25	220183.36
Jan, 2032	1055.05	395.13	219788.22
Feb, 2032	1053.15	397.03	219391.19
Mar, 2032	1051.25	398.93	218992.26
Apr, 2032	1049.34	400.84	218591.42
May, 2032	1047.42	402.76	218188.66
Jun, 2032	1045.49	404.69	217783.96
Jul, 2032	1043.55	406.63	217377.33
Aug, 2032	1041.60	408.58	216968.75
Sep, 2032	1039.64	410.54	216558.21
Oct, 2032	1037.67	412.51	216145.71
Nov, 2032	1035.70	414.48	215731.23
Dec, 2032	1033.71	416.47	215314.76
Jan, 2033	1031.72	418.46	214896.30
Feb, 2033	1029.71	420.47	214475.83
Mar, 2033	1027.70	422.48	214053.34
Apr, 2033	1025.67	424.51	213628.84
May, 2033	1023.64	426.54	213202.29
Jun, 2033	1021.59	428.59	212773.71
Jul, 2033	1019.54	430.64	212343.07
Aug, 2033	1017.48	432.70	211910.37
Sep, 2033	1015.40	434.78	211475.59
Oct, 2033	1013.32	436.86	211038.73
Nov, 2033	1011.23	438.95	210599.78
Dec, 2033	1009.12	441.06	210158.72
Jan, 2034	1007.01	443.17	209715.55
Feb, 2034	1004.89	445.29	209270.26
Mar, 2034	1002.75	447.43	208822.83
Apr, 2034	1000.61	449.57	208373.26
May, 2034	998.46	451.72	207921.54
Jun, 2034	996.29	453.89	207467.65
Jul, 2034	994.12	456.06	207011.58
Aug, 2034	991.93	458.25	206553.34
Sep, 2034	989.73	460.45	206092.89
Oct, 2034	987.53	462.65	205630.24
Nov, 2034	985.31	464.87	205165.37
Dec, 2034	983.08	467.10	204698.27
Jan, 2035	980.85	469.33	204228.94
Feb, 2035	978.60	471.58	203757.36
Mar, 2035	976.34	473.84	203283.51
Apr, 2035	974.07	476.11	202807.40
May, 2035	971.79	478.39	202329.01
Jun, 2035	969.49	480.69	201848.32
Jul, 2035	967.19	482.99	201365.33
Aug, 2035	964.88	485.30	200880.02
Sep, 2035	962.55	487.63	200392.40
Oct, 2035	960.21	489.97	199902.43
Nov, 2035	957.87	492.31	199410.11
Dec, 2035	955.51	494.67	198915.44
Jan, 2036	953.14	497.04	198418.40
Feb, 2036	950.75	499.43	197918.97
Mar, 2036	948.36	501.82	197417.15
Apr, 2036	945.96	504.22	196912.93
May, 2036	943.54	506.64	196406.29
Jun, 2036	941.11	509.07	195897.23
Jul, 2036	938.67	511.51	195385.72
Aug, 2036	936.22	513.96	194871.76
Sep, 2036	933.76	516.42	194355.34
Oct, 2036	931.29	518.89	193836.45
Nov, 2036	928.80	521.38	193315.07
Dec, 2036	926.30	523.88	192791.19
Jan, 2037	923.79	526.39	192264.80
Feb, 2037	921.27	528.91	191735.89
Mar, 2037	918.73	531.45	191204.45
Apr, 2037	916.19	533.99	190670.45
May, 2037	913.63	536.55	190133.90
Jun, 2037	911.06	539.12	189594.78
Jul, 2037	908.47	541.71	189053.08
Aug, 2037	905.88	544.30	188508.78
Sep, 2037	903.27	546.91	187961.87
Oct, 2037	900.65	549.53	187412.34
Nov, 2037	898.02	552.16	186860.17
Dec, 2037	895.37	554.81	186305.37
Jan, 2038	892.71	557.47	185747.90
Feb, 2038	890.04	560.14	185187.76
Mar, 2038	887.36	562.82	184624.94
Apr, 2038	884.66	565.52	184059.42
May, 2038	881.95	568.23	183491.19
Jun, 2038	879.23	570.95	182920.24
Jul, 2038	876.49	573.69	182346.55
Aug, 2038	873.74	576.44	181770.12
Sep, 2038	870.98	579.20	181190.92
Oct, 2038	868.21	581.97	180608.95
Nov, 2038	865.42	584.76	180024.18
Dec, 2038	862.62	587.56	179436.62
Jan, 2039	859.80	590.38	178846.24
Feb, 2039	856.97	593.21	178253.03
Mar, 2039	854.13	596.05	177656.98
Apr, 2039	851.27	598.91	177058.07
May, 2039	848.40	601.78	176456.30
Jun, 2039	845.52	604.66	175851.64
Jul, 2039	842.62	607.56	175244.08
Aug, 2039	839.71	610.47	174633.61
Sep, 2039	836.79	613.39	174020.22
Oct, 2039	833.85	616.33	173403.88
Nov, 2039	830.89	619.29	172784.60
Dec, 2039	827.93	622.25	172162.34
Jan, 2040	824.94	625.24	171537.11
Feb, 2040	821.95	628.23	170908.88
Mar, 2040	818.94	631.24	170277.63
Apr, 2040	815.91	634.27	169643.37
May, 2040	812.87	637.31	169006.06
Jun, 2040	809.82	640.36	168365.70
Jul, 2040	806.75	643.43	167722.28
Aug, 2040	803.67	646.51	167075.77
Sep, 2040	800.57	649.61	166426.16
Oct, 2040	797.46	652.72	165773.44
Nov, 2040	794.33	655.85	165117.59
Dec, 2040	791.19	658.99	164458.59
Jan, 2041	788.03	662.15	163796.45
Feb, 2041	784.86	665.32	163131.12
Mar, 2041	781.67	668.51	162462.61
Apr, 2041	778.47	671.71	161790.90
May, 2041	775.25	674.93	161115.97
Jun, 2041	772.01	678.17	160437.80
Jul, 2041	768.76	681.42	159756.39
Aug, 2041	765.50	684.68	159071.71
Sep, 2041	762.22	687.96	158383.74
Oct, 2041	758.92	691.26	157692.49
Nov, 2041	755.61	694.57	156997.92
Dec, 2041	752.28	697.90	156300.02
Jan, 2042	748.94	701.24	155598.78
Feb, 2042	745.58	704.60	154894.17
Mar, 2042	742.20	707.98	154186.19
Apr, 2042	738.81	711.37	153474.82
May, 2042	735.40	714.78	152760.04
Jun, 2042	731.98	718.20	152041.84
Jul, 2042	728.53	721.65	151320.19
Aug, 2042	725.08	725.10	150595.09
Sep, 2042	721.60	728.58	149866.51
Oct, 2042	718.11	732.07	149134.44
Nov, 2042	714.60	735.58	148398.86
Dec, 2042	711.08	739.10	147659.76
Jan, 2043	707.54	742.64	146917.12
Feb, 2043	703.98	746.20	146170.91
Mar, 2043	700.40	749.78	145421.14
Apr, 2043	696.81	753.37	144667.77
May, 2043	693.20	756.98	143910.79
Jun, 2043	689.57	760.61	143150.18
Jul, 2043	685.93	764.25	142385.93
Aug, 2043	682.27	767.91	141618.01
Sep, 2043	678.59	771.59	140846.42
Oct, 2043	674.89	775.29	140071.13
Nov, 2043	671.17	779.01	139292.12
Dec, 2043	667.44	782.74	138509.38
Jan, 2044	663.69	786.49	137722.89
Feb, 2044	659.92	790.26	136932.64
Mar, 2044	656.14	794.04	136138.59
Apr, 2044	652.33	797.85	135340.74
May, 2044	648.51	801.67	134539.07
Jun, 2044	644.67	805.51	133733.56
Jul, 2044	640.81	809.37	132924.18
Aug, 2044	636.93	813.25	132110.93
Sep, 2044	633.03	817.15	131293.78
Oct, 2044	629.12	821.06	130472.72
Nov, 2044	625.18	825.00	129647.72
Dec, 2044	621.23	828.95	128818.77
Jan, 2045	617.26	832.92	127985.85
Feb, 2045	613.27	836.91	127148.93
Mar, 2045	609.26	840.92	126308.01
Apr, 2045	605.23	844.95	125463.05
May, 2045	601.18	849.00	124614.05
Jun, 2045	597.11	853.07	123760.98
Jul, 2045	593.02	857.16	122903.82
Aug, 2045	588.91	861.27	122042.56
Sep, 2045	584.79	865.39	121177.16
Oct, 2045	580.64	869.54	120307.62
Nov, 2045	576.47	873.71	119433.92
Dec, 2045	572.29	877.89	118556.02
Jan, 2046	568.08	882.10	117673.93
Feb, 2046	563.85	886.33	116787.60
Mar, 2046	559.61	890.57	115897.03
Apr, 2046	555.34	894.84	115002.19
May, 2046	551.05	899.13	114103.06
Jun, 2046	546.74	903.44	113199.62
Jul, 2046	542.41	907.77	112291.86
Aug, 2046	538.07	912.11	111379.74
Sep, 2046	533.69	916.49	110463.26
Oct, 2046	529.30	920.88	109542.38
Nov, 2046	524.89	925.29	108617.09
Dec, 2046	520.46	929.72	107687.37
Jan, 2047	516.00	934.18	106753.19
Feb, 2047	511.53	938.65	105814.54
Mar, 2047	507.03	943.15	104871.38
Apr, 2047	502.51	947.67	103923.71
May, 2047	497.97	952.21	102971.50
Jun, 2047	493.41	956.77	102014.73
Jul, 2047	488.82	961.36	101053.37
Aug, 2047	484.21	965.97	100087.40
Sep, 2047	479.59	970.59	99116.81
Oct, 2047	474.93	975.25	98141.56
Nov, 2047	470.26	979.92	97161.64
Dec, 2047	465.57	984.61	96177.03
Jan, 2048	460.85	989.33	95187.70
Feb, 2048	456.11	994.07	94193.62
Mar, 2048	451.34	998.84	93194.79
Apr, 2048	446.56	1003.62	92191.17
May, 2048	441.75	1008.43	91182.74
Jun, 2048	436.92	1013.26	90169.47
Jul, 2048	432.06	1018.12	89151.36
Aug, 2048	427.18	1023.00	88128.36
Sep, 2048	422.28	1027.90	87100.46
Oct, 2048	417.36	1032.82	86067.64
Nov, 2048	412.41	1037.77	85029.86
Dec, 2048	407.43	1042.75	83987.12
Jan, 2049	402.44	1047.74	82939.38
Feb, 2049	397.42	1052.76	81886.62
Mar, 2049	392.37	1057.81	80828.81
Apr, 2049	387.30	1062.88	79765.93
May, 2049	382.21	1067.97	78697.97
Jun, 2049	377.09	1073.09	77624.88
Jul, 2049	371.95	1078.23	76546.65
Aug, 2049	366.79	1083.39	75463.26
Sep, 2049	361.59	1088.59	74374.67
Oct, 2049	356.38	1093.80	73280.87
Nov, 2049	351.14	1099.04	72181.83
Dec, 2049	345.87	1104.31	71077.52
Jan, 2050	340.58	1109.60	69967.92
Feb, 2050	335.26	1114.92	68853.00
Mar, 2050	329.92	1120.26	67732.74
Apr, 2050	324.55	1125.63	66607.12
May, 2050	319.16	1131.02	65476.10
Jun, 2050	313.74	1136.44	64339.66
Jul, 2050	308.29	1141.89	63197.77
Aug, 2050	302.82	1147.36	62050.41
Sep, 2050	297.32	1152.86	60897.56
Oct, 2050	291.80	1158.38	59739.18
Nov, 2050	286.25	1163.93	58575.25
Dec, 2050	280.67	1169.51	57405.74
Jan, 2051	275.07	1175.11	56230.63
Feb, 2051	269.44	1180.74	55049.89
Mar, 2051	263.78	1186.40	53863.49
Apr, 2051	258.10	1192.08	52671.41
May, 2051	252.38	1197.80	51473.61
Jun, 2051	246.64	1203.54	50270.07
Jul, 2051	240.88	1209.30	49060.77
Aug, 2051	235.08	1215.10	47845.67
Sep, 2051	229.26	1220.92	46624.75
Oct, 2051	223.41	1226.77	45397.98
Nov, 2051	217.53	1232.65	44165.34
Dec, 2051	211.63	1238.55	42926.78
Jan, 2052	205.69	1244.49	41682.29
Feb, 2052	199.73	1250.45	40431.84
Mar, 2052	193.74	1256.44	39175.40
Apr, 2052	187.72	1262.46	37912.93
May, 2052	181.67	1268.51	36644.42
Jun, 2052	175.59	1274.59	35369.83
Jul, 2052	169.48	1280.70	34089.13
Aug, 2052	163.34	1286.84	32802.29
Sep, 2052	157.18	1293.00	31509.29
Oct, 2052	150.98	1299.20	30210.09
Nov, 2052	144.76	1305.42	28904.67
Dec, 2052	138.50	1311.68	27592.99
Jan, 2053	132.22	1317.96	26275.02
Feb, 2053	125.90	1324.28	24950.75
Mar, 2053	119.56	1330.62	23620.12
Apr, 2053	113.18	1337.00	22283.12
May, 2053	106.77	1343.41	20939.71
Jun, 2053	100.34	1349.84	19589.87
Jul, 2053	93.87	1356.31	18233.56
Aug, 2053	87.37	1362.81	16870.75
Sep, 2053	80.84	1369.34	15501.41
Oct, 2053	74.28	1375.90	14125.50
Nov, 2053	67.68	1382.50	12743.01
Dec, 2053	61.06	1389.12	11353.89
Jan, 2054	54.40	1395.78	9958.11
Feb, 2054	47.72	1402.46	8555.65
Mar, 2054	41.00	1409.18	7146.46
Apr, 2054	34.24	1415.94	5730.53
May, 2054	27.46	1422.72	4307.81
Jun, 2054	20.64	1429.54	2878.27
Jul, 2054	13.79	1436.39	1441.88
Aug, 2054	6.91	1443.27	0