Mortgage Parameters

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

Mortgage Summary

Property Total:	$288,000
Down Payment	$86,400
Mortgage Amount:	$201,600
Mortgage Payment:	$1,176.48 / month
Estimated Tax:	+ $160.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,336.48 / month
Total Interest Paid:	$221,932.80 over 30 years
Total Tax Paid:	$57,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	966.00	210.48	201389.52
Dec, 2024	964.99	211.49	201178.03
Jan, 2025	963.98	212.50	200965.53
Feb, 2025	962.96	213.52	200752.01
Mar, 2025	961.94	214.54	200537.47
Apr, 2025	960.91	215.57	200321.89
May, 2025	959.88	216.60	200105.29
Jun, 2025	958.84	217.64	199887.65
Jul, 2025	957.79	218.69	199668.96
Aug, 2025	956.75	219.73	199449.23
Sep, 2025	955.69	220.79	199228.44
Oct, 2025	954.64	221.84	199006.60
Nov, 2025	953.57	222.91	198783.69
Dec, 2025	952.51	223.97	198559.72
Jan, 2026	951.43	225.05	198334.67
Feb, 2026	950.35	226.13	198108.55
Mar, 2026	949.27	227.21	197881.34
Apr, 2026	948.18	228.30	197653.04
May, 2026	947.09	229.39	197423.64
Jun, 2026	945.99	230.49	197193.15
Jul, 2026	944.88	231.60	196961.56
Aug, 2026	943.77	232.71	196728.85
Sep, 2026	942.66	233.82	196495.03
Oct, 2026	941.54	234.94	196260.09
Nov, 2026	940.41	236.07	196024.02
Dec, 2026	939.28	237.20	195786.82
Jan, 2027	938.15	238.33	195548.49
Feb, 2027	937.00	239.48	195309.01
Mar, 2027	935.86	240.62	195068.39
Apr, 2027	934.70	241.78	194826.61
May, 2027	933.54	242.94	194583.67
Jun, 2027	932.38	244.10	194339.57
Jul, 2027	931.21	245.27	194094.30
Aug, 2027	930.04	246.44	193847.86
Sep, 2027	928.85	247.63	193600.23
Oct, 2027	927.67	248.81	193351.42
Nov, 2027	926.48	250.00	193101.42
Dec, 2027	925.28	251.20	192850.21
Jan, 2028	924.07	252.41	192597.81
Feb, 2028	922.86	253.62	192344.19
Mar, 2028	921.65	254.83	192089.36
Apr, 2028	920.43	256.05	191833.31
May, 2028	919.20	257.28	191576.03
Jun, 2028	917.97	258.51	191317.52
Jul, 2028	916.73	259.75	191057.77
Aug, 2028	915.49	260.99	190796.78
Sep, 2028	914.23	262.25	190534.53
Oct, 2028	912.98	263.50	190271.03
Nov, 2028	911.72	264.76	190006.26
Dec, 2028	910.45	266.03	189740.23
Jan, 2029	909.17	267.31	189472.92
Feb, 2029	907.89	268.59	189204.33
Mar, 2029	906.60	269.88	188934.46
Apr, 2029	905.31	271.17	188663.29
May, 2029	904.01	272.47	188390.82
Jun, 2029	902.71	273.77	188117.05
Jul, 2029	901.39	275.09	187841.96
Aug, 2029	900.08	276.40	187565.56
Sep, 2029	898.75	277.73	187287.83
Oct, 2029	897.42	279.06	187008.77
Nov, 2029	896.08	280.40	186728.37
Dec, 2029	894.74	281.74	186446.63
Jan, 2030	893.39	283.09	186163.54
Feb, 2030	892.03	284.45	185879.10
Mar, 2030	890.67	285.81	185593.29
Apr, 2030	889.30	287.18	185306.11
May, 2030	887.93	288.55	185017.55
Jun, 2030	886.54	289.94	184727.62
Jul, 2030	885.15	291.33	184436.29
Aug, 2030	883.76	292.72	184143.57
Sep, 2030	882.35	294.13	183849.44
Oct, 2030	880.95	295.53	183553.91
Nov, 2030	879.53	296.95	183256.95
Dec, 2030	878.11	298.37	182958.58
Jan, 2031	876.68	299.80	182658.78
Feb, 2031	875.24	301.24	182357.54
Mar, 2031	873.80	302.68	182054.85
Apr, 2031	872.35	304.13	181750.72
May, 2031	870.89	305.59	181445.13
Jun, 2031	869.42	307.06	181138.07
Jul, 2031	867.95	308.53	180829.55
Aug, 2031	866.47	310.01	180519.54
Sep, 2031	864.99	311.49	180208.05
Oct, 2031	863.50	312.98	179895.07
Nov, 2031	862.00	314.48	179580.59
Dec, 2031	860.49	315.99	179264.60
Jan, 2032	858.98	317.50	178947.09
Feb, 2032	857.45	319.03	178628.07
Mar, 2032	855.93	320.55	178307.51
Apr, 2032	854.39	322.09	177985.42
May, 2032	852.85	323.63	177661.79
Jun, 2032	851.30	325.18	177336.61
Jul, 2032	849.74	326.74	177009.86
Aug, 2032	848.17	328.31	176681.56
Sep, 2032	846.60	329.88	176351.67
Oct, 2032	845.02	331.46	176020.21
Nov, 2032	843.43	333.05	175687.16
Dec, 2032	841.83	334.65	175352.52
Jan, 2033	840.23	336.25	175016.27
Feb, 2033	838.62	337.86	174678.41
Mar, 2033	837.00	339.48	174338.93
Apr, 2033	835.37	341.11	173997.82
May, 2033	833.74	342.74	173655.08
Jun, 2033	832.10	344.38	173310.70
Jul, 2033	830.45	346.03	172964.67
Aug, 2033	828.79	347.69	172616.98
Sep, 2033	827.12	349.36	172267.62
Oct, 2033	825.45	351.03	171916.59
Nov, 2033	823.77	352.71	171563.88
Dec, 2033	822.08	354.40	171209.47
Jan, 2034	820.38	356.10	170853.37
Feb, 2034	818.67	357.81	170495.56
Mar, 2034	816.96	359.52	170136.04
Apr, 2034	815.24	361.24	169774.80
May, 2034	813.50	362.98	169411.82
Jun, 2034	811.76	364.72	169047.11
Jul, 2034	810.02	366.46	168680.64
Aug, 2034	808.26	368.22	168312.42
Sep, 2034	806.50	369.98	167942.44
Oct, 2034	804.72	371.76	167570.69
Nov, 2034	802.94	373.54	167197.15
Dec, 2034	801.15	375.33	166821.82
Jan, 2035	799.35	377.13	166444.70
Feb, 2035	797.55	378.93	166065.76
Mar, 2035	795.73	380.75	165685.02
Apr, 2035	793.91	382.57	165302.44
May, 2035	792.07	384.41	164918.04
Jun, 2035	790.23	386.25	164531.79
Jul, 2035	788.38	388.10	164143.69
Aug, 2035	786.52	389.96	163753.73
Sep, 2035	784.65	391.83	163361.91
Oct, 2035	782.78	393.70	162968.20
Nov, 2035	780.89	395.59	162572.61
Dec, 2035	778.99	397.49	162175.12
Jan, 2036	777.09	399.39	161775.73
Feb, 2036	775.18	401.30	161374.43
Mar, 2036	773.25	403.23	160971.20
Apr, 2036	771.32	405.16	160566.04
May, 2036	769.38	407.10	160158.94
Jun, 2036	767.43	409.05	159749.89
Jul, 2036	765.47	411.01	159338.88
Aug, 2036	763.50	412.98	158925.90
Sep, 2036	761.52	414.96	158510.94
Oct, 2036	759.53	416.95	158093.99
Nov, 2036	757.53	418.95	157675.04
Dec, 2036	755.53	420.95	157254.09
Jan, 2037	753.51	422.97	156831.12
Feb, 2037	751.48	425.00	156406.12
Mar, 2037	749.45	427.03	155979.08
Apr, 2037	747.40	429.08	155550.00
May, 2037	745.34	431.14	155118.87
Jun, 2037	743.28	433.20	154685.67
Jul, 2037	741.20	435.28	154250.39
Aug, 2037	739.12	437.36	153813.03
Sep, 2037	737.02	439.46	153373.57
Oct, 2037	734.92	441.56	152932.00
Nov, 2037	732.80	443.68	152488.32
Dec, 2037	730.67	445.81	152042.51
Jan, 2038	728.54	447.94	151594.57
Feb, 2038	726.39	450.09	151144.48
Mar, 2038	724.23	452.25	150692.23
Apr, 2038	722.07	454.41	150237.82
May, 2038	719.89	456.59	149781.23
Jun, 2038	717.70	458.78	149322.45
Jul, 2038	715.50	460.98	148861.48
Aug, 2038	713.29	463.19	148398.29
Sep, 2038	711.08	465.40	147932.89
Oct, 2038	708.85	467.63	147465.25
Nov, 2038	706.60	469.88	146995.38
Dec, 2038	704.35	472.13	146523.25
Jan, 2039	702.09	474.39	146048.86
Feb, 2039	699.82	476.66	145572.20
Mar, 2039	697.53	478.95	145093.25
Apr, 2039	695.24	481.24	144612.01
May, 2039	692.93	483.55	144128.46
Jun, 2039	690.62	485.86	143642.60
Jul, 2039	688.29	488.19	143154.40
Aug, 2039	685.95	490.53	142663.87
Sep, 2039	683.60	492.88	142170.99
Oct, 2039	681.24	495.24	141675.75
Nov, 2039	678.86	497.62	141178.13
Dec, 2039	676.48	500.00	140678.13
Jan, 2040	674.08	502.40	140175.73
Feb, 2040	671.68	504.80	139670.93
Mar, 2040	669.26	507.22	139163.70
Apr, 2040	666.83	509.65	138654.05
May, 2040	664.38	512.10	138141.95
Jun, 2040	661.93	514.55	137627.40
Jul, 2040	659.46	517.02	137110.39
Aug, 2040	656.99	519.49	136590.89
Sep, 2040	654.50	521.98	136068.91
Oct, 2040	652.00	524.48	135544.43
Nov, 2040	649.48	527.00	135017.43
Dec, 2040	646.96	529.52	134487.91
Jan, 2041	644.42	532.06	133955.85
Feb, 2041	641.87	534.61	133421.24
Mar, 2041	639.31	537.17	132884.07
Apr, 2041	636.74	539.74	132344.33
May, 2041	634.15	542.33	131802.00
Jun, 2041	631.55	544.93	131257.07
Jul, 2041	628.94	547.54	130709.53
Aug, 2041	626.32	550.16	130159.37
Sep, 2041	623.68	552.80	129606.57
Oct, 2041	621.03	555.45	129051.12
Nov, 2041	618.37	558.11	128493.01
Dec, 2041	615.70	560.78	127932.23
Jan, 2042	613.01	563.47	127368.75
Feb, 2042	610.31	566.17	126802.58
Mar, 2042	607.60	568.88	126233.70
Apr, 2042	604.87	571.61	125662.09
May, 2042	602.13	574.35	125087.74
Jun, 2042	599.38	577.10	124510.64
Jul, 2042	596.61	579.87	123930.77
Aug, 2042	593.83	582.65	123348.13
Sep, 2042	591.04	585.44	122762.69
Oct, 2042	588.24	588.24	122174.45
Nov, 2042	585.42	591.06	121583.39
Dec, 2042	582.59	593.89	120989.49
Jan, 2043	579.74	596.74	120392.76
Feb, 2043	576.88	599.60	119793.16
Mar, 2043	574.01	602.47	119190.69
Apr, 2043	571.12	605.36	118585.33
May, 2043	568.22	608.26	117977.07
Jun, 2043	565.31	611.17	117365.90
Jul, 2043	562.38	614.10	116751.79
Aug, 2043	559.44	617.04	116134.75
Sep, 2043	556.48	620.00	115514.75
Oct, 2043	553.51	622.97	114891.78
Nov, 2043	550.52	625.96	114265.82
Dec, 2043	547.52	628.96	113636.86
Jan, 2044	544.51	631.97	113004.89
Feb, 2044	541.48	635.00	112369.90
Mar, 2044	538.44	638.04	111731.85
Apr, 2044	535.38	641.10	111090.76
May, 2044	532.31	644.17	110446.59
Jun, 2044	529.22	647.26	109799.33
Jul, 2044	526.12	650.36	109148.97
Aug, 2044	523.01	653.47	108495.50
Sep, 2044	519.87	656.61	107838.89
Oct, 2044	516.73	659.75	107179.14
Nov, 2044	513.57	662.91	106516.23
Dec, 2044	510.39	666.09	105850.14
Jan, 2045	507.20	669.28	105180.85
Feb, 2045	503.99	672.49	104508.37
Mar, 2045	500.77	675.71	103832.66
Apr, 2045	497.53	678.95	103153.71
May, 2045	494.28	682.20	102471.51
Jun, 2045	491.01	685.47	101786.03
Jul, 2045	487.72	688.76	101097.28
Aug, 2045	484.42	692.06	100405.22
Sep, 2045	481.11	695.37	99709.85
Oct, 2045	477.78	698.70	99011.15
Nov, 2045	474.43	702.05	98309.10
Dec, 2045	471.06	705.42	97603.68
Jan, 2046	467.68	708.80	96894.89
Feb, 2046	464.29	712.19	96182.69
Mar, 2046	460.88	715.60	95467.09
Apr, 2046	457.45	719.03	94748.06
May, 2046	454.00	722.48	94025.58
Jun, 2046	450.54	725.94	93299.64
Jul, 2046	447.06	729.42	92570.22
Aug, 2046	443.57	732.91	91837.30
Sep, 2046	440.05	736.43	91100.88
Oct, 2046	436.53	739.95	90360.92
Nov, 2046	432.98	743.50	89617.42
Dec, 2046	429.42	747.06	88870.36
Jan, 2047	425.84	750.64	88119.71
Feb, 2047	422.24	754.24	87365.47
Mar, 2047	418.63	757.85	86607.62
Apr, 2047	414.99	761.49	85846.14
May, 2047	411.35	765.13	85081.00
Jun, 2047	407.68	768.80	84312.20
Jul, 2047	404.00	772.48	83539.72
Aug, 2047	400.29	776.19	82763.53
Sep, 2047	396.58	779.90	81983.63
Oct, 2047	392.84	783.64	81199.99
Nov, 2047	389.08	787.40	80412.59
Dec, 2047	385.31	791.17	79621.42
Jan, 2048	381.52	794.96	78826.46
Feb, 2048	377.71	798.77	78027.69
Mar, 2048	373.88	802.60	77225.09
Apr, 2048	370.04	806.44	76418.65
May, 2048	366.17	810.31	75608.34
Jun, 2048	362.29	814.19	74794.15
Jul, 2048	358.39	818.09	73976.06
Aug, 2048	354.47	822.01	73154.05
Sep, 2048	350.53	825.95	72328.10
Oct, 2048	346.57	829.91	71498.19
Nov, 2048	342.60	833.88	70664.31
Dec, 2048	338.60	837.88	69826.43
Jan, 2049	334.58	841.90	68984.53
Feb, 2049	330.55	845.93	68138.60
Mar, 2049	326.50	849.98	67288.62
Apr, 2049	322.42	854.06	66434.56
May, 2049	318.33	858.15	65576.42
Jun, 2049	314.22	862.26	64714.16
Jul, 2049	310.09	866.39	63847.76
Aug, 2049	305.94	870.54	62977.22
Sep, 2049	301.77	874.71	62102.51
Oct, 2049	297.57	878.91	61223.60
Nov, 2049	293.36	883.12	60340.49
Dec, 2049	289.13	887.35	59453.14
Jan, 2050	284.88	891.60	58561.54
Feb, 2050	280.61	895.87	57665.66
Mar, 2050	276.31	900.17	56765.50
Apr, 2050	272.00	904.48	55861.02
May, 2050	267.67	908.81	54952.21
Jun, 2050	263.31	913.17	54039.04
Jul, 2050	258.94	917.54	53121.50
Aug, 2050	254.54	921.94	52199.56
Sep, 2050	250.12	926.36	51273.20
Oct, 2050	245.68	930.80	50342.40
Nov, 2050	241.22	935.26	49407.15
Dec, 2050	236.74	939.74	48467.41
Jan, 2051	232.24	944.24	47523.17
Feb, 2051	227.72	948.76	46574.41
Mar, 2051	223.17	953.31	45621.09
Apr, 2051	218.60	957.88	44663.22
May, 2051	214.01	962.47	43700.75
Jun, 2051	209.40	967.08	42733.67
Jul, 2051	204.77	971.71	41761.95
Aug, 2051	200.11	976.37	40785.58
Sep, 2051	195.43	981.05	39804.53
Oct, 2051	190.73	985.75	38818.78
Nov, 2051	186.01	990.47	37828.31
Dec, 2051	181.26	995.22	36833.09
Jan, 2052	176.49	999.99	35833.10
Feb, 2052	171.70	1004.78	34828.32
Mar, 2052	166.89	1009.59	33818.73
Apr, 2052	162.05	1014.43	32804.30
May, 2052	157.19	1019.29	31785.00
Jun, 2052	152.30	1024.18	30760.83
Jul, 2052	147.40	1029.08	29731.74
Aug, 2052	142.46	1034.02	28697.73
Sep, 2052	137.51	1038.97	27658.76
Oct, 2052	132.53	1043.95	26614.81
Nov, 2052	127.53	1048.95	25565.86
Dec, 2052	122.50	1053.98	24511.88
Jan, 2053	117.45	1059.03	23452.85
Feb, 2053	112.38	1064.10	22388.75
Mar, 2053	107.28	1069.20	21319.55
Apr, 2053	102.16	1074.32	20245.23
May, 2053	97.01	1079.47	19165.76
Jun, 2053	91.84	1084.64	18081.11
Jul, 2053	86.64	1089.84	16991.27
Aug, 2053	81.42	1095.06	15896.21
Sep, 2053	76.17	1100.31	14795.90
Oct, 2053	70.90	1105.58	13690.31
Nov, 2053	65.60	1110.88	12579.43
Dec, 2053	60.28	1116.20	11463.23
Jan, 2054	54.93	1121.55	10341.68
Feb, 2054	49.55	1126.93	9214.75
Mar, 2054	44.15	1132.33	8082.42
Apr, 2054	38.73	1137.75	6944.67
May, 2054	33.28	1143.20	5801.47
Jun, 2054	27.80	1148.68	4652.79
Jul, 2054	22.29	1154.19	3498.60
Aug, 2054	16.76	1159.72	2338.89
Sep, 2054	11.21	1165.27	1173.61
Oct, 2054	5.62	1170.86	2.76