Mortgage Parameters

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

Mortgage Summary

Property Total:	$378,000
Down Payment	$113,400
Mortgage Amount:	$264,600
Mortgage Payment:	$1,544.13 / month
Estimated Tax:	+ $210.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,754.13 / month
Total Interest Paid:	$291,286.80 over 30 years
Total Tax Paid:	$75,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1267.88	276.25	264323.74
Dec, 2024	1266.55	277.58	264046.17
Jan, 2025	1265.22	278.91	263767.26
Feb, 2025	1263.88	280.25	263487.01
Mar, 2025	1262.54	281.59	263205.42
Apr, 2025	1261.19	282.94	262922.49
May, 2025	1259.84	284.29	262638.19
Jun, 2025	1258.47	285.66	262352.54
Jul, 2025	1257.11	287.02	262065.51
Aug, 2025	1255.73	288.40	261777.11
Sep, 2025	1254.35	289.78	261487.33
Oct, 2025	1252.96	291.17	261196.16
Nov, 2025	1251.56	292.57	260903.60
Dec, 2025	1250.16	293.97	260609.63
Jan, 2026	1248.75	295.38	260314.26
Feb, 2026	1247.34	296.79	260017.47
Mar, 2026	1245.92	298.21	259719.25
Apr, 2026	1244.49	299.64	259419.61
May, 2026	1243.05	301.08	259118.53
Jun, 2026	1241.61	302.52	258816.01
Jul, 2026	1240.16	303.97	258512.04
Aug, 2026	1238.70	305.43	258206.62
Sep, 2026	1237.24	306.89	257899.73
Oct, 2026	1235.77	308.36	257591.37
Nov, 2026	1234.29	309.84	257281.53
Dec, 2026	1232.81	311.32	256970.20
Jan, 2027	1231.32	312.81	256657.39
Feb, 2027	1229.82	314.31	256343.08
Mar, 2027	1228.31	315.82	256027.26
Apr, 2027	1226.80	317.33	255709.92
May, 2027	1225.28	318.85	255391.07
Jun, 2027	1223.75	320.38	255070.69
Jul, 2027	1222.21	321.92	254748.77
Aug, 2027	1220.67	323.46	254425.32
Sep, 2027	1219.12	325.01	254100.31
Oct, 2027	1217.56	326.57	253773.74
Nov, 2027	1216.00	328.13	253445.61
Dec, 2027	1214.43	329.70	253115.91
Jan, 2028	1212.85	331.28	252784.62
Feb, 2028	1211.26	332.87	252451.75
Mar, 2028	1209.66	334.47	252117.29
Apr, 2028	1208.06	336.07	251781.22
May, 2028	1206.45	337.68	251443.54
Jun, 2028	1204.83	339.30	251104.25
Jul, 2028	1203.21	340.92	250763.32
Aug, 2028	1201.57	342.56	250420.77
Sep, 2028	1199.93	344.20	250076.57
Oct, 2028	1198.28	345.85	249730.72
Nov, 2028	1196.63	347.50	249383.22
Dec, 2028	1194.96	349.17	249034.05
Jan, 2029	1193.29	350.84	248683.21
Feb, 2029	1191.61	352.52	248330.69
Mar, 2029	1189.92	354.21	247976.47
Apr, 2029	1188.22	355.91	247620.57
May, 2029	1186.52	357.61	247262.95
Jun, 2029	1184.80	359.33	246903.62
Jul, 2029	1183.08	361.05	246542.57
Aug, 2029	1181.35	362.78	246179.79
Sep, 2029	1179.61	364.52	245815.27
Oct, 2029	1177.86	366.27	245449.01
Nov, 2029	1176.11	368.02	245080.99
Dec, 2029	1174.35	369.78	244711.20
Jan, 2030	1172.57	371.56	244339.65
Feb, 2030	1170.79	373.34	243966.31
Mar, 2030	1169.01	375.12	243591.19
Apr, 2030	1167.21	376.92	243214.27
May, 2030	1165.40	378.73	242835.54
Jun, 2030	1163.59	380.54	242454.99
Jul, 2030	1161.76	382.37	242072.63
Aug, 2030	1159.93	384.20	241688.43
Sep, 2030	1158.09	386.04	241302.39
Oct, 2030	1156.24	387.89	240914.50
Nov, 2030	1154.38	389.75	240524.75
Dec, 2030	1152.51	391.62	240133.14
Jan, 2031	1150.64	393.49	239739.65
Feb, 2031	1148.75	395.38	239344.27
Mar, 2031	1146.86	397.27	238947.00
Apr, 2031	1144.95	399.18	238547.82
May, 2031	1143.04	401.09	238146.73
Jun, 2031	1141.12	403.01	237743.72
Jul, 2031	1139.19	404.94	237338.78
Aug, 2031	1137.25	406.88	236931.90
Sep, 2031	1135.30	408.83	236523.07
Oct, 2031	1133.34	410.79	236112.28
Nov, 2031	1131.37	412.76	235699.52
Dec, 2031	1129.39	414.74	235284.78
Jan, 2032	1127.41	416.72	234868.06
Feb, 2032	1125.41	418.72	234449.34
Mar, 2032	1123.40	420.73	234028.61
Apr, 2032	1121.39	422.74	233605.87
May, 2032	1119.36	424.77	233181.10
Jun, 2032	1117.33	426.80	232754.29
Jul, 2032	1115.28	428.85	232325.45
Aug, 2032	1113.23	430.90	231894.54
Sep, 2032	1111.16	432.97	231461.57
Oct, 2032	1109.09	435.04	231026.53
Nov, 2032	1107.00	437.13	230589.40
Dec, 2032	1104.91	439.22	230150.18
Jan, 2033	1102.80	441.33	229708.85
Feb, 2033	1100.69	443.44	229265.41
Mar, 2033	1098.56	445.57	228819.84
Apr, 2033	1096.43	447.70	228372.14
May, 2033	1094.28	449.85	227922.30
Jun, 2033	1092.13	452.00	227470.29
Jul, 2033	1089.96	454.17	227016.13
Aug, 2033	1087.79	456.34	226559.78
Sep, 2033	1085.60	458.53	226101.25
Oct, 2033	1083.40	460.73	225640.52
Nov, 2033	1081.19	462.94	225177.59
Dec, 2033	1078.98	465.15	224712.43
Jan, 2034	1076.75	467.38	224245.05
Feb, 2034	1074.51	469.62	223775.43
Mar, 2034	1072.26	471.87	223303.55
Apr, 2034	1070.00	474.13	222829.42
May, 2034	1067.72	476.41	222353.01
Jun, 2034	1065.44	478.69	221874.33
Jul, 2034	1063.15	480.98	221393.34
Aug, 2034	1060.84	483.29	220910.06
Sep, 2034	1058.53	485.60	220424.45
Oct, 2034	1056.20	487.93	219936.52
Nov, 2034	1053.86	490.27	219446.26
Dec, 2034	1051.51	492.62	218953.64
Jan, 2035	1049.15	494.98	218458.66
Feb, 2035	1046.78	497.35	217961.31
Mar, 2035	1044.40	499.73	217461.58
Apr, 2035	1042.00	502.13	216959.46
May, 2035	1039.60	504.53	216454.92
Jun, 2035	1037.18	506.95	215947.97
Jul, 2035	1034.75	509.38	215438.59
Aug, 2035	1032.31	511.82	214926.77
Sep, 2035	1029.86	514.27	214412.50
Oct, 2035	1027.39	516.74	213895.76
Nov, 2035	1024.92	519.21	213376.55
Dec, 2035	1022.43	521.70	212854.85
Jan, 2036	1019.93	524.20	212330.65
Feb, 2036	1017.42	526.71	211803.94
Mar, 2036	1014.89	529.24	211274.70
Apr, 2036	1012.36	531.77	210742.93
May, 2036	1009.81	534.32	210208.61
Jun, 2036	1007.25	536.88	209671.73
Jul, 2036	1004.68	539.45	209132.28
Aug, 2036	1002.09	542.04	208590.24
Sep, 2036	999.49	544.64	208045.60
Oct, 2036	996.89	547.24	207498.36
Nov, 2036	994.26	549.87	206948.49
Dec, 2036	991.63	552.50	206395.99
Jan, 2037	988.98	555.15	205840.84
Feb, 2037	986.32	557.81	205283.03
Mar, 2037	983.65	560.48	204722.55
Apr, 2037	980.96	563.17	204159.38
May, 2037	978.26	565.87	203593.51
Jun, 2037	975.55	568.58	203024.94
Jul, 2037	972.83	571.30	202453.64
Aug, 2037	970.09	574.04	201879.60
Sep, 2037	967.34	576.79	201302.81
Oct, 2037	964.58	579.55	200723.25
Nov, 2037	961.80	582.33	200140.92
Dec, 2037	959.01	585.12	199555.80
Jan, 2038	956.20	587.93	198967.87
Feb, 2038	953.39	590.74	198377.13
Mar, 2038	950.56	593.57	197783.56
Apr, 2038	947.71	596.42	197187.14
May, 2038	944.86	599.27	196587.87
Jun, 2038	941.98	602.15	195985.72
Jul, 2038	939.10	605.03	195380.69
Aug, 2038	936.20	607.93	194772.76
Sep, 2038	933.29	610.84	194161.91
Oct, 2038	930.36	613.77	193548.14
Nov, 2038	927.42	616.71	192931.43
Dec, 2038	924.46	619.67	192311.76
Jan, 2039	921.49	622.64	191689.13
Feb, 2039	918.51	625.62	191063.51
Mar, 2039	915.51	628.62	190434.89
Apr, 2039	912.50	631.63	189803.26
May, 2039	909.47	634.66	189168.60
Jun, 2039	906.43	637.70	188530.91
Jul, 2039	903.38	640.75	187890.16
Aug, 2039	900.31	643.82	187246.33
Sep, 2039	897.22	646.91	186599.42
Oct, 2039	894.12	650.01	185949.42
Nov, 2039	891.01	653.12	185296.29
Dec, 2039	887.88	656.25	184640.04
Jan, 2040	884.73	659.40	183980.65
Feb, 2040	881.57	662.56	183318.09
Mar, 2040	878.40	665.73	182652.36
Apr, 2040	875.21	668.92	181983.44
May, 2040	872.00	672.13	181311.31
Jun, 2040	868.78	675.35	180635.97
Jul, 2040	865.55	678.58	179957.38
Aug, 2040	862.30	681.83	179275.55
Sep, 2040	859.03	685.10	178590.45
Oct, 2040	855.75	688.38	177902.06
Nov, 2040	852.45	691.68	177210.38
Dec, 2040	849.13	695.00	176515.38
Jan, 2041	845.80	698.33	175817.06
Feb, 2041	842.46	701.67	175115.38
Mar, 2041	839.09	705.04	174410.35
Apr, 2041	835.72	708.41	173701.93
May, 2041	832.32	711.81	172990.13
Jun, 2041	828.91	715.22	172274.91
Jul, 2041	825.48	718.65	171556.26
Aug, 2041	822.04	722.09	170834.17
Sep, 2041	818.58	725.55	170108.62
Oct, 2041	815.10	729.03	169379.60
Nov, 2041	811.61	732.52	168647.08
Dec, 2041	808.10	736.03	167911.05
Jan, 2042	804.57	739.56	167171.49
Feb, 2042	801.03	743.10	166428.39
Mar, 2042	797.47	746.66	165681.73
Apr, 2042	793.89	750.24	164931.49
May, 2042	790.30	753.83	164177.66
Jun, 2042	786.68	757.45	163420.21
Jul, 2042	783.06	761.07	162659.14
Aug, 2042	779.41	764.72	161894.42
Sep, 2042	775.74	768.39	161126.03
Oct, 2042	772.06	772.07	160353.96
Nov, 2042	768.36	775.77	159578.20
Dec, 2042	764.65	779.48	158798.71
Jan, 2043	760.91	783.22	158015.49
Feb, 2043	757.16	786.97	157228.52
Mar, 2043	753.39	790.74	156437.78
Apr, 2043	749.60	794.53	155643.24
May, 2043	745.79	798.34	154844.90
Jun, 2043	741.97	802.16	154042.74
Jul, 2043	738.12	806.01	153236.73
Aug, 2043	734.26	809.87	152426.86
Sep, 2043	730.38	813.75	151613.11
Oct, 2043	726.48	817.65	150795.46
Nov, 2043	722.56	821.57	149973.89
Dec, 2043	718.62	825.51	149148.38
Jan, 2044	714.67	829.46	148318.92
Feb, 2044	710.69	833.44	147485.49
Mar, 2044	706.70	837.43	146648.06
Apr, 2044	702.69	841.44	145806.62
May, 2044	698.66	845.47	144961.14
Jun, 2044	694.61	849.52	144111.62
Jul, 2044	690.53	853.60	143258.03
Aug, 2044	686.44	857.69	142400.34
Sep, 2044	682.33	861.80	141538.54
Oct, 2044	678.21	865.92	140672.62
Nov, 2044	674.06	870.07	139802.55
Dec, 2044	669.89	874.24	138928.30
Jan, 2045	665.70	878.43	138049.87
Feb, 2045	661.49	882.64	137167.23
Mar, 2045	657.26	886.87	136280.36
Apr, 2045	653.01	891.12	135389.24
May, 2045	648.74	895.39	134493.85
Jun, 2045	644.45	899.68	133594.17
Jul, 2045	640.14	903.99	132690.18
Aug, 2045	635.81	908.32	131781.86
Sep, 2045	631.45	912.68	130869.18
Oct, 2045	627.08	917.05	129952.13
Nov, 2045	622.69	921.44	129030.69
Dec, 2045	618.27	925.86	128104.83
Jan, 2046	613.84	930.29	127174.54
Feb, 2046	609.38	934.75	126239.79
Mar, 2046	604.90	939.23	125300.55
Apr, 2046	600.40	943.73	124356.82
May, 2046	595.88	948.25	123408.57
Jun, 2046	591.33	952.80	122455.77
Jul, 2046	586.77	957.36	121498.41
Aug, 2046	582.18	961.95	120536.46
Sep, 2046	577.57	966.56	119569.90
Oct, 2046	572.94	971.19	118598.71
Nov, 2046	568.29	975.84	117622.86
Dec, 2046	563.61	980.52	116642.34
Jan, 2047	558.91	985.22	115657.13
Feb, 2047	554.19	989.94	114667.19
Mar, 2047	549.45	994.68	113672.50
Apr, 2047	544.68	999.45	112673.05
May, 2047	539.89	1004.24	111668.82
Jun, 2047	535.08	1009.05	110659.76
Jul, 2047	530.24	1013.89	109645.88
Aug, 2047	525.39	1018.74	108627.14
Sep, 2047	520.51	1023.62	107603.51
Oct, 2047	515.60	1028.53	106574.98
Nov, 2047	510.67	1033.46	105541.52
Dec, 2047	505.72	1038.41	104503.11
Jan, 2048	500.74	1043.39	103459.73
Feb, 2048	495.74	1048.39	102411.34
Mar, 2048	490.72	1053.41	101357.93
Apr, 2048	485.67	1058.46	100299.48
May, 2048	480.60	1063.53	99235.95
Jun, 2048	475.51	1068.62	98167.32
Jul, 2048	470.39	1073.74	97093.58
Aug, 2048	465.24	1078.89	96014.69
Sep, 2048	460.07	1084.06	94930.63
Oct, 2048	454.88	1089.25	93841.37
Nov, 2048	449.66	1094.47	92746.90
Dec, 2048	444.41	1099.72	91647.18
Jan, 2049	439.14	1104.99	90542.20
Feb, 2049	433.85	1110.28	89431.91
Mar, 2049	428.53	1115.60	88316.31
Apr, 2049	423.18	1120.95	87195.36
May, 2049	417.81	1126.32	86069.05
Jun, 2049	412.41	1131.72	84937.33
Jul, 2049	406.99	1137.14	83800.19
Aug, 2049	401.54	1142.59	82657.60
Sep, 2049	396.07	1148.06	81509.54
Oct, 2049	390.57	1153.56	80355.98
Nov, 2049	385.04	1159.09	79196.89
Dec, 2049	379.49	1164.64	78032.24
Jan, 2050	373.90	1170.23	76862.02
Feb, 2050	368.30	1175.83	75686.18
Mar, 2050	362.66	1181.47	74504.72
Apr, 2050	357.00	1187.13	73317.59
May, 2050	351.31	1192.82	72124.77
Jun, 2050	345.60	1198.53	70926.24
Jul, 2050	339.85	1204.28	69721.96
Aug, 2050	334.08	1210.05	68511.92
Sep, 2050	328.29	1215.84	67296.08
Oct, 2050	322.46	1221.67	66074.41
Nov, 2050	316.61	1227.52	64846.88
Dec, 2050	310.72	1233.41	63613.48
Jan, 2051	304.81	1239.32	62374.16
Feb, 2051	298.88	1245.25	61128.91
Mar, 2051	292.91	1251.22	59877.69
Apr, 2051	286.91	1257.22	58620.47
May, 2051	280.89	1263.24	57357.23
Jun, 2051	274.84	1269.29	56087.94
Jul, 2051	268.75	1275.38	54812.56
Aug, 2051	262.64	1281.49	53531.08
Sep, 2051	256.50	1287.63	52243.45
Oct, 2051	250.33	1293.80	50949.65
Nov, 2051	244.13	1300.00	49649.66
Dec, 2051	237.90	1306.23	48343.43
Jan, 2052	231.65	1312.48	47030.95
Feb, 2052	225.36	1318.77	45712.17
Mar, 2052	219.04	1325.09	44387.08
Apr, 2052	212.69	1331.44	43055.64
May, 2052	206.31	1337.82	41717.82
Jun, 2052	199.90	1344.23	40373.58
Jul, 2052	193.46	1350.67	39022.91
Aug, 2052	186.98	1357.15	37665.77
Sep, 2052	180.48	1363.65	36302.12
Oct, 2052	173.95	1370.18	34931.94
Nov, 2052	167.38	1376.75	33555.19
Dec, 2052	160.79	1383.34	32171.84
Jan, 2053	154.16	1389.97	30781.87
Feb, 2053	147.50	1396.63	29385.24
Mar, 2053	140.80	1403.33	27981.91
Apr, 2053	134.08	1410.05	26571.86
May, 2053	127.32	1416.81	25155.05
Jun, 2053	120.53	1423.60	23731.46
Jul, 2053	113.71	1430.42	22301.04
Aug, 2053	106.86	1437.27	20863.77
Sep, 2053	99.97	1444.16	19419.61
Oct, 2053	93.05	1451.08	17968.54
Nov, 2053	86.10	1458.03	16510.50
Dec, 2053	79.11	1465.02	15045.49
Jan, 2054	72.09	1472.04	13573.45
Feb, 2054	65.04	1479.09	12094.36
Mar, 2054	57.95	1486.18	10608.18
Apr, 2054	50.83	1493.30	9114.88
May, 2054	43.68	1500.45	7614.43
Jun, 2054	36.49	1507.64	6106.78
Jul, 2054	29.26	1514.87	4591.92
Aug, 2054	22.00	1522.13	3069.79
Sep, 2054	14.71	1529.42	1540.37
Oct, 2054	7.38	1536.75	3.62