Mortgage Parameters

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

Mortgage Summary

Property Total:	$312,500
Down Payment	$93,750
Mortgage Amount:	$218,750
Mortgage Payment:	$1,276.57 / month
Estimated Tax:	+ $173.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,450.18 / month
Total Interest Paid:	$240,814.80 over 30 years
Total Tax Paid:	$62,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1048.18	228.39	218521.61
Dec, 2024	1047.08	229.49	218292.12
Jan, 2025	1045.98	230.59	218061.53
Feb, 2025	1044.88	231.69	217829.84
Mar, 2025	1043.77	232.80	217597.04
Apr, 2025	1042.65	233.92	217363.12
May, 2025	1041.53	235.04	217128.08
Jun, 2025	1040.41	236.16	216891.92
Jul, 2025	1039.27	237.30	216654.62
Aug, 2025	1038.14	238.43	216416.19
Sep, 2025	1036.99	239.58	216176.61
Oct, 2025	1035.85	240.72	215935.89
Nov, 2025	1034.69	241.88	215694.01
Dec, 2025	1033.53	243.04	215450.98
Jan, 2026	1032.37	244.20	215206.78
Feb, 2026	1031.20	245.37	214961.40
Mar, 2026	1030.02	246.55	214714.86
Apr, 2026	1028.84	247.73	214467.13
May, 2026	1027.65	248.92	214218.21
Jun, 2026	1026.46	250.11	213968.11
Jul, 2026	1025.26	251.31	213716.80
Aug, 2026	1024.06	252.51	213464.29
Sep, 2026	1022.85	253.72	213210.57
Oct, 2026	1021.63	254.94	212955.63
Nov, 2026	1020.41	256.16	212699.48
Dec, 2026	1019.18	257.39	212442.09
Jan, 2027	1017.95	258.62	212183.47
Feb, 2027	1016.71	259.86	211923.62
Mar, 2027	1015.47	261.10	211662.51
Apr, 2027	1014.22	262.35	211400.16
May, 2027	1012.96	263.61	211136.55
Jun, 2027	1011.70	264.87	210871.67
Jul, 2027	1010.43	266.14	210605.53
Aug, 2027	1009.15	267.42	210338.11
Sep, 2027	1007.87	268.70	210069.41
Oct, 2027	1006.58	269.99	209799.43
Nov, 2027	1005.29	271.28	209528.14
Dec, 2027	1003.99	272.58	209255.56
Jan, 2028	1002.68	273.89	208981.68
Feb, 2028	1001.37	275.20	208706.48
Mar, 2028	1000.05	276.52	208429.96
Apr, 2028	998.73	277.84	208152.12
May, 2028	997.40	279.17	207872.94
Jun, 2028	996.06	280.51	207592.43
Jul, 2028	994.71	281.86	207310.57
Aug, 2028	993.36	283.21	207027.37
Sep, 2028	992.01	284.56	206742.80
Oct, 2028	990.64	285.93	206456.87
Nov, 2028	989.27	287.30	206169.58
Dec, 2028	987.90	288.67	205880.90
Jan, 2029	986.51	290.06	205590.85
Feb, 2029	985.12	291.45	205299.40
Mar, 2029	983.73	292.84	205006.55
Apr, 2029	982.32	294.25	204712.31
May, 2029	980.91	295.66	204416.65
Jun, 2029	979.50	297.07	204119.58
Jul, 2029	978.07	298.50	203821.08
Aug, 2029	976.64	299.93	203521.15
Sep, 2029	975.21	301.36	203219.79
Oct, 2029	973.76	302.81	202916.98
Nov, 2029	972.31	304.26	202612.72
Dec, 2029	970.85	305.72	202307.00
Jan, 2030	969.39	307.18	201999.82
Feb, 2030	967.92	308.65	201691.17
Mar, 2030	966.44	310.13	201381.03
Apr, 2030	964.95	311.62	201069.41
May, 2030	963.46	313.11	200756.30
Jun, 2030	961.96	314.61	200441.69
Jul, 2030	960.45	316.12	200125.57
Aug, 2030	958.94	317.63	199807.93
Sep, 2030	957.41	319.16	199488.78
Oct, 2030	955.88	320.69	199168.09
Nov, 2030	954.35	322.22	198845.87
Dec, 2030	952.80	323.77	198522.10
Jan, 2031	951.25	325.32	198196.78
Feb, 2031	949.69	326.88	197869.91
Mar, 2031	948.13	328.44	197541.46
Apr, 2031	946.55	330.02	197211.45
May, 2031	944.97	331.60	196879.85
Jun, 2031	943.38	333.19	196546.66
Jul, 2031	941.79	334.78	196211.88
Aug, 2031	940.18	336.39	195875.49
Sep, 2031	938.57	338.00	195537.49
Oct, 2031	936.95	339.62	195197.87
Nov, 2031	935.32	341.25	194856.62
Dec, 2031	933.69	342.88	194513.74
Jan, 2032	932.04	344.53	194169.21
Feb, 2032	930.39	346.18	193823.04
Mar, 2032	928.74	347.83	193475.20
Apr, 2032	927.07	349.50	193125.70
May, 2032	925.39	351.18	192774.53
Jun, 2032	923.71	352.86	192421.67
Jul, 2032	922.02	354.55	192067.12
Aug, 2032	920.32	356.25	191710.87
Sep, 2032	918.61	357.96	191352.91
Oct, 2032	916.90	359.67	190993.24
Nov, 2032	915.18	361.39	190631.85
Dec, 2032	913.44	363.13	190268.72
Jan, 2033	911.70	364.87	189903.86
Feb, 2033	909.96	366.61	189537.24
Mar, 2033	908.20	368.37	189168.87
Apr, 2033	906.43	370.14	188798.74
May, 2033	904.66	371.91	188426.83
Jun, 2033	902.88	373.69	188053.14
Jul, 2033	901.09	375.48	187677.65
Aug, 2033	899.29	377.28	187300.37
Sep, 2033	897.48	379.09	186921.28
Oct, 2033	895.66	380.91	186540.38
Nov, 2033	893.84	382.73	186157.65
Dec, 2033	892.01	384.56	185773.08
Jan, 2034	890.16	386.41	185386.68
Feb, 2034	888.31	388.26	184998.42
Mar, 2034	886.45	390.12	184608.30
Apr, 2034	884.58	391.99	184216.31
May, 2034	882.70	393.87	183822.44
Jun, 2034	880.82	395.75	183426.69
Jul, 2034	878.92	397.65	183029.04
Aug, 2034	877.01	399.56	182629.48
Sep, 2034	875.10	401.47	182228.01
Oct, 2034	873.18	403.39	181824.62
Nov, 2034	871.24	405.33	181419.29
Dec, 2034	869.30	407.27	181012.02
Jan, 2035	867.35	409.22	180602.80
Feb, 2035	865.39	411.18	180191.62
Mar, 2035	863.42	413.15	179778.47
Apr, 2035	861.44	415.13	179363.34
May, 2035	859.45	417.12	178946.22
Jun, 2035	857.45	419.12	178527.10
Jul, 2035	855.44	421.13	178105.97
Aug, 2035	853.42	423.15	177682.82
Sep, 2035	851.40	425.17	177257.65
Oct, 2035	849.36	427.21	176830.44
Nov, 2035	847.31	429.26	176401.18
Dec, 2035	845.26	431.31	175969.87
Jan, 2036	843.19	433.38	175536.49
Feb, 2036	841.11	435.46	175101.03
Mar, 2036	839.03	437.54	174663.48
Apr, 2036	836.93	439.64	174223.84
May, 2036	834.82	441.75	173782.10
Jun, 2036	832.71	443.86	173338.23
Jul, 2036	830.58	445.99	172892.24
Aug, 2036	828.44	448.13	172444.11
Sep, 2036	826.29	450.28	171993.84
Oct, 2036	824.14	452.43	171541.40
Nov, 2036	821.97	454.60	171086.80
Dec, 2036	819.79	456.78	170630.03
Jan, 2037	817.60	458.97	170171.06
Feb, 2037	815.40	461.17	169709.89
Mar, 2037	813.19	463.38	169246.51
Apr, 2037	810.97	465.60	168780.92
May, 2037	808.74	467.83	168313.09
Jun, 2037	806.50	470.07	167843.02
Jul, 2037	804.25	472.32	167370.70
Aug, 2037	801.98	474.59	166896.11
Sep, 2037	799.71	476.86	166419.25
Oct, 2037	797.43	479.14	165940.11
Nov, 2037	795.13	481.44	165458.67
Dec, 2037	792.82	483.75	164974.92
Jan, 2038	790.50	486.07	164488.85
Feb, 2038	788.18	488.39	164000.46
Mar, 2038	785.84	490.73	163509.73
Apr, 2038	783.48	493.09	163016.64
May, 2038	781.12	495.45	162521.19
Jun, 2038	778.75	497.82	162023.37
Jul, 2038	776.36	500.21	161523.16
Aug, 2038	773.97	502.60	161020.56
Sep, 2038	771.56	505.01	160515.54
Oct, 2038	769.14	507.43	160008.11
Nov, 2038	766.71	509.86	159498.24
Dec, 2038	764.26	512.31	158985.94
Jan, 2039	761.81	514.76	158471.17
Feb, 2039	759.34	517.23	157953.95
Mar, 2039	756.86	519.71	157434.24
Apr, 2039	754.37	522.20	156912.04
May, 2039	751.87	524.70	156387.34
Jun, 2039	749.36	527.21	155860.13
Jul, 2039	746.83	529.74	155330.39
Aug, 2039	744.29	532.28	154798.11
Sep, 2039	741.74	534.83	154263.28
Oct, 2039	739.18	537.39	153725.89
Nov, 2039	736.60	539.97	153185.92
Dec, 2039	734.02	542.55	152643.37
Jan, 2040	731.42	545.15	152098.21
Feb, 2040	728.80	547.77	151550.45
Mar, 2040	726.18	550.39	151000.06
Apr, 2040	723.54	553.03	150447.03
May, 2040	720.89	555.68	149891.35
Jun, 2040	718.23	558.34	149333.01
Jul, 2040	715.55	561.02	148771.99
Aug, 2040	712.87	563.70	148208.29
Sep, 2040	710.16	566.41	147641.88
Oct, 2040	707.45	569.12	147072.76
Nov, 2040	704.72	571.85	146500.92
Dec, 2040	701.98	574.59	145926.33
Jan, 2041	699.23	577.34	145348.99
Feb, 2041	696.46	580.11	144768.89
Mar, 2041	693.68	582.89	144186.00
Apr, 2041	690.89	585.68	143600.32
May, 2041	688.08	588.49	143011.84
Jun, 2041	685.27	591.30	142420.53
Jul, 2041	682.43	594.14	141826.39
Aug, 2041	679.58	596.99	141229.41
Sep, 2041	676.72	599.85	140629.56
Oct, 2041	673.85	602.72	140026.84
Nov, 2041	670.96	605.61	139421.23
Dec, 2041	668.06	608.51	138812.72
Jan, 2042	665.14	611.43	138201.30
Feb, 2042	662.21	614.36	137586.94
Mar, 2042	659.27	617.30	136969.64
Apr, 2042	656.31	620.26	136349.39
May, 2042	653.34	623.23	135726.16
Jun, 2042	650.35	626.22	135099.94
Jul, 2042	647.35	629.22	134470.73
Aug, 2042	644.34	632.23	133838.49
Sep, 2042	641.31	635.26	133203.23
Oct, 2042	638.27	638.30	132564.93
Nov, 2042	635.21	641.36	131923.57
Dec, 2042	632.13	644.44	131279.13
Jan, 2043	629.05	647.52	130631.61
Feb, 2043	625.94	650.63	129980.98
Mar, 2043	622.83	653.74	129327.23
Apr, 2043	619.69	656.88	128670.36
May, 2043	616.55	660.02	128010.33
Jun, 2043	613.38	663.19	127347.15
Jul, 2043	610.21	666.36	126680.78
Aug, 2043	607.01	669.56	126011.22
Sep, 2043	603.80	672.77	125338.46
Oct, 2043	600.58	675.99	124662.47
Nov, 2043	597.34	679.23	123983.24
Dec, 2043	594.09	682.48	123300.75
Jan, 2044	590.82	685.75	122615.00
Feb, 2044	587.53	689.04	121925.96
Mar, 2044	584.23	692.34	121233.62
Apr, 2044	580.91	695.66	120537.96
May, 2044	577.58	698.99	119838.97
Jun, 2044	574.23	702.34	119136.63
Jul, 2044	570.86	705.71	118430.92
Aug, 2044	567.48	709.09	117721.83
Sep, 2044	564.08	712.49	117009.34
Oct, 2044	560.67	715.90	116293.44
Nov, 2044	557.24	719.33	115574.11
Dec, 2044	553.79	722.78	114851.34
Jan, 2045	550.33	726.24	114125.10
Feb, 2045	546.85	729.72	113395.38
Mar, 2045	543.35	733.22	112662.16
Apr, 2045	539.84	736.73	111925.43
May, 2045	536.31	740.26	111185.17
Jun, 2045	532.76	743.81	110441.36
Jul, 2045	529.20	747.37	109693.99
Aug, 2045	525.62	750.95	108943.03
Sep, 2045	522.02	754.55	108188.48
Oct, 2045	518.40	758.17	107430.32
Nov, 2045	514.77	761.80	106668.52
Dec, 2045	511.12	765.45	105903.07
Jan, 2046	507.45	769.12	105133.95
Feb, 2046	503.77	772.80	104361.15
Mar, 2046	500.06	776.51	103584.64
Apr, 2046	496.34	780.23	102804.41
May, 2046	492.60	783.97	102020.45
Jun, 2046	488.85	787.72	101232.73
Jul, 2046	485.07	791.50	100441.23
Aug, 2046	481.28	795.29	99645.94
Sep, 2046	477.47	799.10	98846.84
Oct, 2046	473.64	802.93	98043.91
Nov, 2046	469.79	806.78	97237.13
Dec, 2046	465.93	810.64	96426.49
Jan, 2047	462.04	814.53	95611.97
Feb, 2047	458.14	818.43	94793.54
Mar, 2047	454.22	822.35	93971.19
Apr, 2047	450.28	826.29	93144.89
May, 2047	446.32	830.25	92314.64
Jun, 2047	442.34	834.23	91480.41
Jul, 2047	438.34	838.23	90642.19
Aug, 2047	434.33	842.24	89799.95
Sep, 2047	430.29	846.28	88953.67
Oct, 2047	426.24	850.33	88103.33
Nov, 2047	422.16	854.41	87248.92
Dec, 2047	418.07	858.50	86390.42
Jan, 2048	413.95	862.62	85527.81
Feb, 2048	409.82	866.75	84661.06
Mar, 2048	405.67	870.90	83790.16
Apr, 2048	401.49	875.08	82915.08
May, 2048	397.30	879.27	82035.81
Jun, 2048	393.09	883.48	81152.33
Jul, 2048	388.85	887.72	80264.61
Aug, 2048	384.60	891.97	79372.65
Sep, 2048	380.33	896.24	78476.40
Oct, 2048	376.03	900.54	77575.87
Nov, 2048	371.72	904.85	76671.01
Dec, 2048	367.38	909.19	75761.83
Jan, 2049	363.03	913.54	74848.28
Feb, 2049	358.65	917.92	73930.36
Mar, 2049	354.25	922.32	73008.04
Apr, 2049	349.83	926.74	72081.30
May, 2049	345.39	931.18	71150.12
Jun, 2049	340.93	935.64	70214.48
Jul, 2049	336.44	940.13	69274.35
Aug, 2049	331.94	944.63	68329.72
Sep, 2049	327.41	949.16	67380.56
Oct, 2049	322.87	953.70	66426.86
Nov, 2049	318.30	958.27	65468.58
Dec, 2049	313.70	962.87	64505.72
Jan, 2050	309.09	967.48	63538.24
Feb, 2050	304.45	972.12	62566.12
Mar, 2050	299.80	976.77	61589.35
Apr, 2050	295.12	981.45	60607.89
May, 2050	290.41	986.16	59621.74
Jun, 2050	285.69	990.88	58630.85
Jul, 2050	280.94	995.63	57635.22
Aug, 2050	276.17	1000.40	56634.82
Sep, 2050	271.38	1005.19	55629.63
Oct, 2050	266.56	1010.01	54619.61
Nov, 2050	261.72	1014.85	53604.76
Dec, 2050	256.86	1019.71	52585.05
Jan, 2051	251.97	1024.60	51560.45
Feb, 2051	247.06	1029.51	50530.94
Mar, 2051	242.13	1034.44	49496.50
Apr, 2051	237.17	1039.40	48457.10
May, 2051	232.19	1044.38	47412.72
Jun, 2051	227.19	1049.38	46363.33
Jul, 2051	222.16	1054.41	45308.92
Aug, 2051	217.11	1059.46	44249.46
Sep, 2051	212.03	1064.54	43184.92
Oct, 2051	206.93	1069.64	42115.27
Nov, 2051	201.80	1074.77	41040.51
Dec, 2051	196.65	1079.92	39960.59
Jan, 2052	191.48	1085.09	38875.50
Feb, 2052	186.28	1090.29	37785.21
Mar, 2052	181.05	1095.52	36689.69
Apr, 2052	175.80	1100.77	35588.92
May, 2052	170.53	1106.04	34482.88
Jun, 2052	165.23	1111.34	33371.54
Jul, 2052	159.91	1116.66	32254.88
Aug, 2052	154.55	1122.02	31132.86
Sep, 2052	149.18	1127.39	30005.47
Oct, 2052	143.78	1132.79	28872.68
Nov, 2052	138.35	1138.22	27734.46
Dec, 2052	132.89	1143.68	26590.78
Jan, 2053	127.41	1149.16	25441.63
Feb, 2053	121.91	1154.66	24286.96
Mar, 2053	116.38	1160.19	23126.77
Apr, 2053	110.82	1165.75	21961.01
May, 2053	105.23	1171.34	20789.67
Jun, 2053	99.62	1176.95	19612.72
Jul, 2053	93.98	1182.59	18430.13
Aug, 2053	88.31	1188.26	17241.87
Sep, 2053	82.62	1193.95	16047.92
Oct, 2053	76.90	1199.67	14848.24
Nov, 2053	71.15	1205.42	13642.82
Dec, 2053	65.37	1211.20	12431.62
Jan, 2054	59.57	1217.00	11214.62
Feb, 2054	53.74	1222.83	9991.79
Mar, 2054	47.88	1228.69	8763.10
Apr, 2054	41.99	1234.58	7528.52
May, 2054	36.07	1240.50	6288.02
Jun, 2054	30.13	1246.44	5041.58
Jul, 2054	24.16	1252.41	3789.17
Aug, 2054	18.16	1258.41	2530.75
Sep, 2054	12.13	1264.44	1266.31
Oct, 2054	6.07	1270.50	0