Mortgage Parameters

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

Mortgage Summary

Property Total:	$314,000
Down Payment	$94,200
Mortgage Amount:	$219,800
Mortgage Payment:	$1,282.69 / month
Estimated Tax:	+ $174.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,457.13 / month
Total Interest Paid:	$241,966.80 over 30 years
Total Tax Paid:	$62,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1053.21	229.48	219570.52
Dec, 2024	1052.11	230.58	219339.94
Jan, 2025	1051.00	231.69	219108.25
Feb, 2025	1049.89	232.80	218875.45
Mar, 2025	1048.78	233.91	218641.54
Apr, 2025	1047.66	235.03	218406.51
May, 2025	1046.53	236.16	218170.35
Jun, 2025	1045.40	237.29	217933.06
Jul, 2025	1044.26	238.43	217694.63
Aug, 2025	1043.12	239.57	217455.06
Sep, 2025	1041.97	240.72	217214.35
Oct, 2025	1040.82	241.87	216972.47
Nov, 2025	1039.66	243.03	216729.44
Dec, 2025	1038.50	244.19	216485.25
Jan, 2026	1037.33	245.36	216239.88
Feb, 2026	1036.15	246.54	215993.34
Mar, 2026	1034.97	247.72	215745.62
Apr, 2026	1033.78	248.91	215496.71
May, 2026	1032.59	250.10	215246.61
Jun, 2026	1031.39	251.30	214995.31
Jul, 2026	1030.19	252.50	214742.81
Aug, 2026	1028.98	253.71	214489.09
Sep, 2026	1027.76	254.93	214234.16
Oct, 2026	1026.54	256.15	213978.01
Nov, 2026	1025.31	257.38	213720.63
Dec, 2026	1024.08	258.61	213462.02
Jan, 2027	1022.84	259.85	213202.17
Feb, 2027	1021.59	261.10	212941.07
Mar, 2027	1020.34	262.35	212678.73
Apr, 2027	1019.09	263.60	212415.12
May, 2027	1017.82	264.87	212150.26
Jun, 2027	1016.55	266.14	211884.12
Jul, 2027	1015.28	267.41	211616.71
Aug, 2027	1014.00	268.69	211348.01
Sep, 2027	1012.71	269.98	211078.03
Oct, 2027	1011.42	271.27	210806.76
Nov, 2027	1010.12	272.57	210534.18
Dec, 2027	1008.81	273.88	210260.30
Jan, 2028	1007.50	275.19	209985.11
Feb, 2028	1006.18	276.51	209708.60
Mar, 2028	1004.85	277.84	209430.76
Apr, 2028	1003.52	279.17	209151.60
May, 2028	1002.18	280.51	208871.09
Jun, 2028	1000.84	281.85	208589.24
Jul, 2028	999.49	283.20	208306.04
Aug, 2028	998.13	284.56	208021.48
Sep, 2028	996.77	285.92	207735.56
Oct, 2028	995.40	287.29	207448.27
Nov, 2028	994.02	288.67	207159.61
Dec, 2028	992.64	290.05	206869.56
Jan, 2029	991.25	291.44	206578.12
Feb, 2029	989.85	292.84	206285.28
Mar, 2029	988.45	294.24	205991.04
Apr, 2029	987.04	295.65	205695.39
May, 2029	985.62	297.07	205398.32
Jun, 2029	984.20	298.49	205099.83
Jul, 2029	982.77	299.92	204799.91
Aug, 2029	981.33	301.36	204498.56
Sep, 2029	979.89	302.80	204195.76
Oct, 2029	978.44	304.25	203891.50
Nov, 2029	976.98	305.71	203585.79
Dec, 2029	975.52	307.17	203278.62
Jan, 2030	974.04	308.65	202969.97
Feb, 2030	972.56	310.13	202659.85
Mar, 2030	971.08	311.61	202348.24
Apr, 2030	969.59	313.10	202035.13
May, 2030	968.09	314.60	201720.53
Jun, 2030	966.58	316.11	201404.41
Jul, 2030	965.06	317.63	201086.79
Aug, 2030	963.54	319.15	200767.64
Sep, 2030	962.01	320.68	200446.96
Oct, 2030	960.48	322.21	200124.74
Nov, 2030	958.93	323.76	199800.99
Dec, 2030	957.38	325.31	199475.67
Jan, 2031	955.82	326.87	199148.81
Feb, 2031	954.25	328.44	198820.37
Mar, 2031	952.68	330.01	198490.36
Apr, 2031	951.10	331.59	198158.77
May, 2031	949.51	333.18	197825.59
Jun, 2031	947.91	334.78	197490.82
Jul, 2031	946.31	336.38	197154.44
Aug, 2031	944.70	337.99	196816.44
Sep, 2031	943.08	339.61	196476.83
Oct, 2031	941.45	341.24	196135.59
Nov, 2031	939.82	342.87	195792.72
Dec, 2031	938.17	344.52	195448.20
Jan, 2032	936.52	346.17	195102.04
Feb, 2032	934.86	347.83	194754.21
Mar, 2032	933.20	349.49	194404.72
Apr, 2032	931.52	351.17	194053.55
May, 2032	929.84	352.85	193700.70
Jun, 2032	928.15	354.54	193346.16
Jul, 2032	926.45	356.24	192989.92
Aug, 2032	924.74	357.95	192631.97
Sep, 2032	923.03	359.66	192272.31
Oct, 2032	921.30	361.39	191910.93
Nov, 2032	919.57	363.12	191547.81
Dec, 2032	917.83	364.86	191182.95
Jan, 2033	916.08	366.61	190816.35
Feb, 2033	914.33	368.36	190447.99
Mar, 2033	912.56	370.13	190077.86
Apr, 2033	910.79	371.90	189705.96
May, 2033	909.01	373.68	189332.28
Jun, 2033	907.22	375.47	188956.80
Jul, 2033	905.42	377.27	188579.53
Aug, 2033	903.61	379.08	188200.45
Sep, 2033	901.79	380.90	187819.56
Oct, 2033	899.97	382.72	187436.84
Nov, 2033	898.13	384.56	187052.28
Dec, 2033	896.29	386.40	186665.88
Jan, 2034	894.44	388.25	186277.63
Feb, 2034	892.58	390.11	185887.52
Mar, 2034	890.71	391.98	185495.54
Apr, 2034	888.83	393.86	185101.69
May, 2034	886.95	395.74	184705.94
Jun, 2034	885.05	397.64	184308.30
Jul, 2034	883.14	399.55	183908.76
Aug, 2034	881.23	401.46	183507.30
Sep, 2034	879.31	403.38	183103.91
Oct, 2034	877.37	405.32	182698.59
Nov, 2034	875.43	407.26	182291.34
Dec, 2034	873.48	409.21	181882.12
Jan, 2035	871.52	411.17	181470.95
Feb, 2035	869.55	413.14	181057.81
Mar, 2035	867.57	415.12	180642.69
Apr, 2035	865.58	417.11	180225.58
May, 2035	863.58	419.11	179806.47
Jun, 2035	861.57	421.12	179385.35
Jul, 2035	859.55	423.14	178962.22
Aug, 2035	857.53	425.16	178537.06
Sep, 2035	855.49	427.20	178109.86
Oct, 2035	853.44	429.25	177680.61
Nov, 2035	851.39	431.30	177249.30
Dec, 2035	849.32	433.37	176815.93
Jan, 2036	847.24	435.45	176380.49
Feb, 2036	845.16	437.53	175942.95
Mar, 2036	843.06	439.63	175503.32
Apr, 2036	840.95	441.74	175061.59
May, 2036	838.84	443.85	174617.73
Jun, 2036	836.71	445.98	174171.75
Jul, 2036	834.57	448.12	173723.64
Aug, 2036	832.43	450.26	173273.37
Sep, 2036	830.27	452.42	172820.95
Oct, 2036	828.10	454.59	172366.36
Nov, 2036	825.92	456.77	171909.59
Dec, 2036	823.73	458.96	171450.64
Jan, 2037	821.53	461.16	170989.48
Feb, 2037	819.32	463.37	170526.12
Mar, 2037	817.10	465.59	170060.53
Apr, 2037	814.87	467.82	169592.71
May, 2037	812.63	470.06	169122.66
Jun, 2037	810.38	472.31	168650.34
Jul, 2037	808.12	474.57	168175.77
Aug, 2037	805.84	476.85	167698.92
Sep, 2037	803.56	479.13	167219.79
Oct, 2037	801.26	481.43	166738.36
Nov, 2037	798.95	483.74	166254.63
Dec, 2037	796.64	486.05	165768.57
Jan, 2038	794.31	488.38	165280.19
Feb, 2038	791.97	490.72	164789.47
Mar, 2038	789.62	493.07	164296.39
Apr, 2038	787.25	495.44	163800.96
May, 2038	784.88	497.81	163303.15
Jun, 2038	782.49	500.20	162802.95
Jul, 2038	780.10	502.59	162300.36
Aug, 2038	777.69	505.00	161795.36
Sep, 2038	775.27	507.42	161287.94
Oct, 2038	772.84	509.85	160778.09
Nov, 2038	770.39	512.30	160265.79
Dec, 2038	767.94	514.75	159751.04
Jan, 2039	765.47	517.22	159233.83
Feb, 2039	763.00	519.69	158714.13
Mar, 2039	760.51	522.18	158191.95
Apr, 2039	758.00	524.69	157667.26
May, 2039	755.49	527.20	157140.06
Jun, 2039	752.96	529.73	156610.33
Jul, 2039	750.42	532.27	156078.07
Aug, 2039	747.87	534.82	155543.25
Sep, 2039	745.31	537.38	155005.87
Oct, 2039	742.74	539.95	154465.92
Nov, 2039	740.15	542.54	153923.38
Dec, 2039	737.55	545.14	153378.24
Jan, 2040	734.94	547.75	152830.48
Feb, 2040	732.31	550.38	152280.11
Mar, 2040	729.68	553.01	151727.09
Apr, 2040	727.03	555.66	151171.43
May, 2040	724.36	558.33	150613.10
Jun, 2040	721.69	561.00	150052.10
Jul, 2040	719.00	563.69	149488.41
Aug, 2040	716.30	566.39	148922.02
Sep, 2040	713.58	569.11	148352.91
Oct, 2040	710.86	571.83	147781.08
Nov, 2040	708.12	574.57	147206.51
Dec, 2040	705.36	577.33	146629.18
Jan, 2041	702.60	580.09	146049.09
Feb, 2041	699.82	582.87	145466.22
Mar, 2041	697.03	585.66	144880.55
Apr, 2041	694.22	588.47	144292.08
May, 2041	691.40	591.29	143700.79
Jun, 2041	688.57	594.12	143106.67
Jul, 2041	685.72	596.97	142509.70
Aug, 2041	682.86	599.83	141909.87
Sep, 2041	679.98	602.71	141307.16
Oct, 2041	677.10	605.59	140701.57
Nov, 2041	674.20	608.49	140093.07
Dec, 2041	671.28	611.41	139481.66
Jan, 2042	668.35	614.34	138867.32
Feb, 2042	665.41	617.28	138250.04
Mar, 2042	662.45	620.24	137629.80
Apr, 2042	659.48	623.21	137006.58
May, 2042	656.49	626.20	136380.38
Jun, 2042	653.49	629.20	135751.18
Jul, 2042	650.47	632.22	135118.97
Aug, 2042	647.45	635.24	134483.72
Sep, 2042	644.40	638.29	133845.43
Oct, 2042	641.34	641.35	133204.09
Nov, 2042	638.27	644.42	132559.66
Dec, 2042	635.18	647.51	131912.16
Jan, 2043	632.08	650.61	131261.55
Feb, 2043	628.96	653.73	130607.82
Mar, 2043	625.83	656.86	129950.96
Apr, 2043	622.68	660.01	129290.95
May, 2043	619.52	663.17	128627.78
Jun, 2043	616.34	666.35	127961.43
Jul, 2043	613.15	669.54	127291.89
Aug, 2043	609.94	672.75	126619.14
Sep, 2043	606.72	675.97	125943.16
Oct, 2043	603.48	679.21	125263.95
Nov, 2043	600.22	682.47	124581.48
Dec, 2043	596.95	685.74	123895.75
Jan, 2044	593.67	689.02	123206.72
Feb, 2044	590.37	692.32	122514.40
Mar, 2044	587.05	695.64	121818.76
Apr, 2044	583.71	698.98	121119.78
May, 2044	580.37	702.32	120417.46
Jun, 2044	577.00	705.69	119711.77
Jul, 2044	573.62	709.07	119002.70
Aug, 2044	570.22	712.47	118290.23
Sep, 2044	566.81	715.88	117574.35
Oct, 2044	563.38	719.31	116855.03
Nov, 2044	559.93	722.76	116132.27
Dec, 2044	556.47	726.22	115406.05
Jan, 2045	552.99	729.70	114676.35
Feb, 2045	549.49	733.20	113943.15
Mar, 2045	545.98	736.71	113206.44
Apr, 2045	542.45	740.24	112466.19
May, 2045	538.90	743.79	111722.41
Jun, 2045	535.34	747.35	110975.05
Jul, 2045	531.76	750.93	110224.12
Aug, 2045	528.16	754.53	109469.58
Sep, 2045	524.54	758.15	108711.44
Oct, 2045	520.91	761.78	107949.66
Nov, 2045	517.26	765.43	107184.22
Dec, 2045	513.59	769.10	106415.12
Jan, 2046	509.91	772.78	105642.34
Feb, 2046	506.20	776.49	104865.85
Mar, 2046	502.48	780.21	104085.65
Apr, 2046	498.74	783.95	103301.70
May, 2046	494.99	787.70	102514.00
Jun, 2046	491.21	791.48	101722.52
Jul, 2046	487.42	795.27	100927.25
Aug, 2046	483.61	799.08	100128.17
Sep, 2046	479.78	802.91	99325.26
Oct, 2046	475.93	806.76	98518.50
Nov, 2046	472.07	810.62	97707.88
Dec, 2046	468.18	814.51	96893.38
Jan, 2047	464.28	818.41	96074.97
Feb, 2047	460.36	822.33	95252.64
Mar, 2047	456.42	826.27	94426.36
Apr, 2047	452.46	830.23	93596.13
May, 2047	448.48	834.21	92761.93
Jun, 2047	444.48	838.21	91923.72
Jul, 2047	440.47	842.22	91081.50
Aug, 2047	436.43	846.26	90235.24
Sep, 2047	432.38	850.31	89384.93
Oct, 2047	428.30	854.39	88530.54
Nov, 2047	424.21	858.48	87672.06
Dec, 2047	420.10	862.59	86809.46
Jan, 2048	415.96	866.73	85942.74
Feb, 2048	411.81	870.88	85071.85
Mar, 2048	407.64	875.05	84196.80
Apr, 2048	403.44	879.25	83317.55
May, 2048	399.23	883.46	82434.09
Jun, 2048	395.00	887.69	81546.40
Jul, 2048	390.74	891.95	80654.45
Aug, 2048	386.47	896.22	79758.23
Sep, 2048	382.17	900.52	78857.72
Oct, 2048	377.86	904.83	77952.89
Nov, 2048	373.52	909.17	77043.72
Dec, 2048	369.17	913.52	76130.20
Jan, 2049	364.79	917.90	75212.30
Feb, 2049	360.39	922.30	74290.00
Mar, 2049	355.97	926.72	73363.29
Apr, 2049	351.53	931.16	72432.13
May, 2049	347.07	935.62	71496.51
Jun, 2049	342.59	940.10	70556.41
Jul, 2049	338.08	944.61	69611.80
Aug, 2049	333.56	949.13	68662.67
Sep, 2049	329.01	953.68	67708.98
Oct, 2049	324.44	958.25	66750.73
Nov, 2049	319.85	962.84	65787.89
Dec, 2049	315.23	967.46	64820.43
Jan, 2050	310.60	972.09	63848.34
Feb, 2050	305.94	976.75	62871.59
Mar, 2050	301.26	981.43	61890.16
Apr, 2050	296.56	986.13	60904.03
May, 2050	291.83	990.86	59913.17
Jun, 2050	287.08	995.61	58917.56
Jul, 2050	282.31	1000.38	57917.19
Aug, 2050	277.52	1005.17	56912.02
Sep, 2050	272.70	1009.99	55902.03
Oct, 2050	267.86	1014.83	54887.20
Nov, 2050	263.00	1019.69	53867.52
Dec, 2050	258.12	1024.57	52842.94
Jan, 2051	253.21	1029.48	51813.46
Feb, 2051	248.27	1034.42	50779.04
Mar, 2051	243.32	1039.37	49739.67
Apr, 2051	238.34	1044.35	48695.31
May, 2051	233.33	1049.36	47645.95
Jun, 2051	228.30	1054.39	46591.57
Jul, 2051	223.25	1059.44	45532.13
Aug, 2051	218.17	1064.52	44467.61
Sep, 2051	213.07	1069.62	43398.00
Oct, 2051	207.95	1074.74	42323.26
Nov, 2051	202.80	1079.89	41243.36
Dec, 2051	197.62	1085.07	40158.30
Jan, 2052	192.43	1090.26	39068.03
Feb, 2052	187.20	1095.49	37972.55
Mar, 2052	181.95	1100.74	36871.81
Apr, 2052	176.68	1106.01	35765.79
May, 2052	171.38	1111.31	34654.48
Jun, 2052	166.05	1116.64	33537.84
Jul, 2052	160.70	1121.99	32415.86
Aug, 2052	155.33	1127.36	31288.49
Sep, 2052	149.92	1132.77	30155.73
Oct, 2052	144.50	1138.19	29017.53
Nov, 2052	139.04	1143.65	27873.89
Dec, 2052	133.56	1149.13	26724.76
Jan, 2053	128.06	1154.63	25570.12
Feb, 2053	122.52	1160.17	24409.96
Mar, 2053	116.96	1165.73	23244.23
Apr, 2053	111.38	1171.31	22072.92
May, 2053	105.77	1176.92	20896.00
Jun, 2053	100.13	1182.56	19713.43
Jul, 2053	94.46	1188.23	18525.20
Aug, 2053	88.77	1193.92	17331.28
Sep, 2053	83.05	1199.64	16131.64
Oct, 2053	77.30	1205.39	14926.24
Nov, 2053	71.52	1211.17	13715.07
Dec, 2053	65.72	1216.97	12498.10
Jan, 2054	59.89	1222.80	11275.30
Feb, 2054	54.03	1228.66	10046.64
Mar, 2054	48.14	1234.55	8812.09
Apr, 2054	42.22	1240.47	7571.62
May, 2054	36.28	1246.41	6325.21
Jun, 2054	30.31	1252.38	5072.83
Jul, 2054	24.31	1258.38	3814.45
Aug, 2054	18.28	1264.41	2550.04
Sep, 2054	12.22	1270.47	1279.56
Oct, 2054	6.13	1276.56	3.01