Mortgage Parameters

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

Mortgage Summary

Property Total:	$368,000
Down Payment	$110,400
Mortgage Amount:	$257,600
Mortgage Payment:	$1,503.28 / month
Estimated Tax:	+ $204.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,707.72 / month
Total Interest Paid:	$283,579.20 over 30 years
Total Tax Paid:	$73,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1234.33	268.95	257331.05
Dec, 2024	1233.04	270.24	257060.82
Jan, 2025	1231.75	271.53	256789.29
Feb, 2025	1230.45	272.83	256516.46
Mar, 2025	1229.14	274.14	256242.32
Apr, 2025	1227.83	275.45	255966.87
May, 2025	1226.51	276.77	255690.09
Jun, 2025	1225.18	278.10	255412.00
Jul, 2025	1223.85	279.43	255132.56
Aug, 2025	1222.51	280.77	254851.79
Sep, 2025	1221.16	282.12	254569.68
Oct, 2025	1219.81	283.47	254286.21
Nov, 2025	1218.45	284.83	254001.39
Dec, 2025	1217.09	286.19	253715.20
Jan, 2026	1215.72	287.56	253427.64
Feb, 2026	1214.34	288.94	253138.70
Mar, 2026	1212.96	290.32	252848.37
Apr, 2026	1211.57	291.71	252556.66
May, 2026	1210.17	293.11	252263.55
Jun, 2026	1208.76	294.52	251969.03
Jul, 2026	1207.35	295.93	251673.10
Aug, 2026	1205.93	297.35	251375.75
Sep, 2026	1204.51	298.77	251076.98
Oct, 2026	1203.08	300.20	250776.78
Nov, 2026	1201.64	301.64	250475.14
Dec, 2026	1200.19	303.09	250172.05
Jan, 2027	1198.74	304.54	249867.51
Feb, 2027	1197.28	306.00	249561.51
Mar, 2027	1195.82	307.46	249254.05
Apr, 2027	1194.34	308.94	248945.11
May, 2027	1192.86	310.42	248634.69
Jun, 2027	1191.37	311.91	248322.79
Jul, 2027	1189.88	313.40	248009.39
Aug, 2027	1188.38	314.90	247694.49
Sep, 2027	1186.87	316.41	247378.08
Oct, 2027	1185.35	317.93	247060.15
Nov, 2027	1183.83	319.45	246740.70
Dec, 2027	1182.30	320.98	246419.72
Jan, 2028	1180.76	322.52	246097.20
Feb, 2028	1179.22	324.06	245773.14
Mar, 2028	1177.66	325.62	245447.52
Apr, 2028	1176.10	327.18	245120.34
May, 2028	1174.53	328.75	244791.60
Jun, 2028	1172.96	330.32	244461.28
Jul, 2028	1171.38	331.90	244129.37
Aug, 2028	1169.79	333.49	243795.88
Sep, 2028	1168.19	335.09	243460.79
Oct, 2028	1166.58	336.70	243124.09
Nov, 2028	1164.97	338.31	242785.78
Dec, 2028	1163.35	339.93	242445.85
Jan, 2029	1161.72	341.56	242104.29
Feb, 2029	1160.08	343.20	241761.09
Mar, 2029	1158.44	344.84	241416.25
Apr, 2029	1156.79	346.49	241069.76
May, 2029	1155.13	348.15	240721.60
Jun, 2029	1153.46	349.82	240371.78
Jul, 2029	1151.78	351.50	240020.28
Aug, 2029	1150.10	353.18	239667.10
Sep, 2029	1148.40	354.88	239312.22
Oct, 2029	1146.70	356.58	238955.65
Nov, 2029	1145.00	358.28	238597.36
Dec, 2029	1143.28	360.00	238237.36
Jan, 2030	1141.55	361.73	237875.64
Feb, 2030	1139.82	363.46	237512.18
Mar, 2030	1138.08	365.20	237146.98
Apr, 2030	1136.33	366.95	236780.03
May, 2030	1134.57	368.71	236411.32
Jun, 2030	1132.80	370.48	236040.84
Jul, 2030	1131.03	372.25	235668.59
Aug, 2030	1129.25	374.03	235294.56
Sep, 2030	1127.45	375.83	234918.73
Oct, 2030	1125.65	377.63	234541.10
Nov, 2030	1123.84	379.44	234161.66
Dec, 2030	1122.02	381.26	233780.41
Jan, 2031	1120.20	383.08	233397.33
Feb, 2031	1118.36	384.92	233012.41
Mar, 2031	1116.52	386.76	232625.65
Apr, 2031	1114.66	388.62	232237.03
May, 2031	1112.80	390.48	231846.55
Jun, 2031	1110.93	392.35	231454.20
Jul, 2031	1109.05	394.23	231059.98
Aug, 2031	1107.16	396.12	230663.86
Sep, 2031	1105.26	398.02	230265.84
Oct, 2031	1103.36	399.92	229865.92
Nov, 2031	1101.44	401.84	229464.08
Dec, 2031	1099.52	403.76	229060.32
Jan, 2032	1097.58	405.70	228654.62
Feb, 2032	1095.64	407.64	228246.97
Mar, 2032	1093.68	409.60	227837.38
Apr, 2032	1091.72	411.56	227425.82
May, 2032	1089.75	413.53	227012.29
Jun, 2032	1087.77	415.51	226596.77
Jul, 2032	1085.78	417.50	226179.27
Aug, 2032	1083.78	419.50	225759.77
Sep, 2032	1081.77	421.51	225338.25
Oct, 2032	1079.75	423.53	224914.72
Nov, 2032	1077.72	425.56	224489.15
Dec, 2032	1075.68	427.60	224061.55
Jan, 2033	1073.63	429.65	223631.90
Feb, 2033	1071.57	431.71	223200.19
Mar, 2033	1069.50	433.78	222766.41
Apr, 2033	1067.42	435.86	222330.55
May, 2033	1065.33	437.95	221892.61
Jun, 2033	1063.24	440.04	221452.56
Jul, 2033	1061.13	442.15	221010.41
Aug, 2033	1059.01	444.27	220566.14
Sep, 2033	1056.88	446.40	220119.74
Oct, 2033	1054.74	448.54	219671.20
Nov, 2033	1052.59	450.69	219220.51
Dec, 2033	1050.43	452.85	218767.66
Jan, 2034	1048.26	455.02	218312.64
Feb, 2034	1046.08	457.20	217855.44
Mar, 2034	1043.89	459.39	217396.05
Apr, 2034	1041.69	461.59	216934.46
May, 2034	1039.48	463.80	216470.66
Jun, 2034	1037.26	466.02	216004.63
Jul, 2034	1035.02	468.26	215536.38
Aug, 2034	1032.78	470.50	215065.88
Sep, 2034	1030.52	472.76	214593.12
Oct, 2034	1028.26	475.02	214118.10
Nov, 2034	1025.98	477.30	213640.80
Dec, 2034	1023.70	479.58	213161.22
Jan, 2035	1021.40	481.88	212679.33
Feb, 2035	1019.09	484.19	212195.14
Mar, 2035	1016.77	486.51	211708.63
Apr, 2035	1014.44	488.84	211219.79
May, 2035	1012.09	491.19	210728.60
Jun, 2035	1009.74	493.54	210235.06
Jul, 2035	1007.38	495.90	209739.16
Aug, 2035	1005.00	498.28	209240.88
Sep, 2035	1002.61	500.67	208740.21
Oct, 2035	1000.21	503.07	208237.15
Nov, 2035	997.80	505.48	207731.67
Dec, 2035	995.38	507.90	207223.77
Jan, 2036	992.95	510.33	206713.44
Feb, 2036	990.50	512.78	206200.66
Mar, 2036	988.04	515.24	205685.42
Apr, 2036	985.58	517.70	205167.72
May, 2036	983.10	520.18	204647.54
Jun, 2036	980.60	522.68	204124.86
Jul, 2036	978.10	525.18	203599.68
Aug, 2036	975.58	527.70	203071.98
Sep, 2036	973.05	530.23	202541.75
Oct, 2036	970.51	532.77	202008.98
Nov, 2036	967.96	535.32	201473.66
Dec, 2036	965.39	537.89	200935.78
Jan, 2037	962.82	540.46	200395.32
Feb, 2037	960.23	543.05	199852.26
Mar, 2037	957.63	545.65	199306.61
Apr, 2037	955.01	548.27	198758.34
May, 2037	952.38	550.90	198207.44
Jun, 2037	949.74	553.54	197653.91
Jul, 2037	947.09	556.19	197097.72
Aug, 2037	944.43	558.85	196538.87
Sep, 2037	941.75	561.53	195977.33
Oct, 2037	939.06	564.22	195413.11
Nov, 2037	936.35	566.93	194846.19
Dec, 2037	933.64	569.64	194276.54
Jan, 2038	930.91	572.37	193704.17
Feb, 2038	928.17	575.11	193129.06
Mar, 2038	925.41	577.87	192551.19
Apr, 2038	922.64	580.64	191970.55
May, 2038	919.86	583.42	191387.13
Jun, 2038	917.06	586.22	190800.91
Jul, 2038	914.25	589.03	190211.89
Aug, 2038	911.43	591.85	189620.04
Sep, 2038	908.60	594.68	189025.35
Oct, 2038	905.75	597.53	188427.82
Nov, 2038	902.88	600.40	187827.42
Dec, 2038	900.01	603.27	187224.15
Jan, 2039	897.12	606.16	186617.99
Feb, 2039	894.21	609.07	186008.92
Mar, 2039	891.29	611.99	185396.93
Apr, 2039	888.36	614.92	184782.01
May, 2039	885.41	617.87	184164.14
Jun, 2039	882.45	620.83	183543.32
Jul, 2039	879.48	623.80	182919.52
Aug, 2039	876.49	626.79	182292.73
Sep, 2039	873.49	629.79	181662.93
Oct, 2039	870.47	632.81	181030.12
Nov, 2039	867.44	635.84	180394.28
Dec, 2039	864.39	638.89	179755.38
Jan, 2040	861.33	641.95	179113.43
Feb, 2040	858.25	645.03	178468.40
Mar, 2040	855.16	648.12	177820.29
Apr, 2040	852.06	651.22	177169.06
May, 2040	848.94	654.34	176514.72
Jun, 2040	845.80	657.48	175857.24
Jul, 2040	842.65	660.63	175196.61
Aug, 2040	839.48	663.80	174532.81
Sep, 2040	836.30	666.98	173865.83
Oct, 2040	833.11	670.17	173195.66
Nov, 2040	829.90	673.38	172522.28
Dec, 2040	826.67	676.61	171845.66
Jan, 2041	823.43	679.85	171165.81
Feb, 2041	820.17	683.11	170482.70
Mar, 2041	816.90	686.38	169796.32
Apr, 2041	813.61	689.67	169106.64
May, 2041	810.30	692.98	168413.67
Jun, 2041	806.98	696.30	167717.37
Jul, 2041	803.65	699.63	167017.74
Aug, 2041	800.29	702.99	166314.75
Sep, 2041	796.92	706.36	165608.39
Oct, 2041	793.54	709.74	164898.65
Nov, 2041	790.14	713.14	164185.51
Dec, 2041	786.72	716.56	163468.96
Jan, 2042	783.29	719.99	162748.96
Feb, 2042	779.84	723.44	162025.52
Mar, 2042	776.37	726.91	161298.61
Apr, 2042	772.89	730.39	160568.22
May, 2042	769.39	733.89	159834.33
Jun, 2042	765.87	737.41	159096.93
Jul, 2042	762.34	740.94	158355.99
Aug, 2042	758.79	744.49	157611.49
Sep, 2042	755.22	748.06	156863.44
Oct, 2042	751.64	751.64	156111.79
Nov, 2042	748.04	755.24	155356.55
Dec, 2042	744.42	758.86	154597.69
Jan, 2043	740.78	762.50	153835.19
Feb, 2043	737.13	766.15	153069.03
Mar, 2043	733.46	769.82	152299.21
Apr, 2043	729.77	773.51	151525.70
May, 2043	726.06	777.22	150748.48
Jun, 2043	722.34	780.94	149967.53
Jul, 2043	718.59	784.69	149182.85
Aug, 2043	714.83	788.45	148394.40
Sep, 2043	711.06	792.22	147602.18
Oct, 2043	707.26	796.02	146806.16
Nov, 2043	703.45	799.83	146006.33
Dec, 2043	699.61	803.67	145202.66
Jan, 2044	695.76	807.52	144395.14
Feb, 2044	691.89	811.39	143583.76
Mar, 2044	688.01	815.27	142768.48
Apr, 2044	684.10	819.18	141949.30
May, 2044	680.17	823.11	141126.19
Jun, 2044	676.23	827.05	140299.14
Jul, 2044	672.27	831.01	139468.13
Aug, 2044	668.28	835.00	138633.14
Sep, 2044	664.28	839.00	137794.14
Oct, 2044	660.26	843.02	136951.12
Nov, 2044	656.22	847.06	136104.07
Dec, 2044	652.17	851.11	135252.95
Jan, 2045	648.09	855.19	134397.76
Feb, 2045	643.99	859.29	133538.47
Mar, 2045	639.87	863.41	132675.06
Apr, 2045	635.73	867.55	131807.51
May, 2045	631.58	871.70	130935.81
Jun, 2045	627.40	875.88	130059.93
Jul, 2045	623.20	880.08	129179.86
Aug, 2045	618.99	884.29	128295.56
Sep, 2045	614.75	888.53	127407.03
Oct, 2045	610.49	892.79	126514.25
Nov, 2045	606.21	897.07	125617.18
Dec, 2045	601.92	901.36	124715.82
Jan, 2046	597.60	905.68	123810.13
Feb, 2046	593.26	910.02	122900.11
Mar, 2046	588.90	914.38	121985.73
Apr, 2046	584.51	918.77	121066.96
May, 2046	580.11	923.17	120143.79
Jun, 2046	575.69	927.59	119216.20
Jul, 2046	571.24	932.04	118284.17
Aug, 2046	566.78	936.50	117347.66
Sep, 2046	562.29	940.99	116406.68
Oct, 2046	557.78	945.50	115461.18
Nov, 2046	553.25	950.03	114511.15
Dec, 2046	548.70	954.58	113556.57
Jan, 2047	544.13	959.15	112597.41
Feb, 2047	539.53	963.75	111633.66
Mar, 2047	534.91	968.37	110665.29
Apr, 2047	530.27	973.01	109692.28
May, 2047	525.61	977.67	108714.61
Jun, 2047	520.92	982.36	107732.26
Jul, 2047	516.22	987.06	106745.19
Aug, 2047	511.49	991.79	105753.40
Sep, 2047	506.74	996.54	104756.86
Oct, 2047	501.96	1001.32	103755.54
Nov, 2047	497.16	1006.12	102749.42
Dec, 2047	492.34	1010.94	101738.48
Jan, 2048	487.50	1015.78	100722.70
Feb, 2048	482.63	1020.65	99702.05
Mar, 2048	477.74	1025.54	98676.51
Apr, 2048	472.82	1030.46	97646.05
May, 2048	467.89	1035.39	96610.66
Jun, 2048	462.93	1040.35	95570.30
Jul, 2048	457.94	1045.34	94524.96
Aug, 2048	452.93	1050.35	93474.62
Sep, 2048	447.90	1055.38	92419.24
Oct, 2048	442.84	1060.44	91358.80
Nov, 2048	437.76	1065.52	90293.28
Dec, 2048	432.66	1070.62	89222.65
Jan, 2049	427.53	1075.75	88146.90
Feb, 2049	422.37	1080.91	87065.99
Mar, 2049	417.19	1086.09	85979.90
Apr, 2049	411.99	1091.29	84888.61
May, 2049	406.76	1096.52	83792.09
Jun, 2049	401.50	1101.78	82690.31
Jul, 2049	396.22	1107.06	81583.25
Aug, 2049	390.92	1112.36	80470.89
Sep, 2049	385.59	1117.69	79353.20
Oct, 2049	380.23	1123.05	78230.16
Nov, 2049	374.85	1128.43	77101.73
Dec, 2049	369.45	1133.83	75967.90
Jan, 2050	364.01	1139.27	74828.63
Feb, 2050	358.55	1144.73	73683.90
Mar, 2050	353.07	1150.21	72533.69
Apr, 2050	347.56	1155.72	71377.97
May, 2050	342.02	1161.26	70216.71
Jun, 2050	336.46	1166.82	69049.88
Jul, 2050	330.86	1172.42	67877.47
Aug, 2050	325.25	1178.03	66699.43
Sep, 2050	319.60	1183.68	65515.76
Oct, 2050	313.93	1189.35	64326.41
Nov, 2050	308.23	1195.05	63131.36
Dec, 2050	302.50	1200.78	61930.58
Jan, 2051	296.75	1206.53	60724.05
Feb, 2051	290.97	1212.31	59511.74
Mar, 2051	285.16	1218.12	58293.62
Apr, 2051	279.32	1223.96	57069.66
May, 2051	273.46	1229.82	55839.84
Jun, 2051	267.57	1235.71	54604.13
Jul, 2051	261.64	1241.64	53362.49
Aug, 2051	255.70	1247.58	52114.91
Sep, 2051	249.72	1253.56	50861.35
Oct, 2051	243.71	1259.57	49601.78
Nov, 2051	237.68	1265.60	48336.17
Dec, 2051	231.61	1271.67	47064.50
Jan, 2052	225.52	1277.76	45786.74
Feb, 2052	219.39	1283.89	44502.86
Mar, 2052	213.24	1290.04	43212.82
Apr, 2052	207.06	1296.22	41916.60
May, 2052	200.85	1302.43	40614.17
Jun, 2052	194.61	1308.67	39305.50
Jul, 2052	188.34	1314.94	37990.56
Aug, 2052	182.04	1321.24	36669.32
Sep, 2052	175.71	1327.57	35341.74
Oct, 2052	169.35	1333.93	34007.81
Nov, 2052	162.95	1340.33	32667.48
Dec, 2052	156.53	1346.75	31320.74
Jan, 2053	150.08	1353.20	29967.53
Feb, 2053	143.59	1359.69	28607.85
Mar, 2053	137.08	1366.20	27241.65
Apr, 2053	130.53	1372.75	25868.90
May, 2053	123.96	1379.32	24489.58
Jun, 2053	117.35	1385.93	23103.64
Jul, 2053	110.70	1392.58	21711.07
Aug, 2053	104.03	1399.25	20311.82
Sep, 2053	97.33	1405.95	18905.87
Oct, 2053	90.59	1412.69	17493.18
Nov, 2053	83.82	1419.46	16073.72
Dec, 2053	77.02	1426.26	14647.46
Jan, 2054	70.19	1433.09	13214.36
Feb, 2054	63.32	1439.96	11774.40
Mar, 2054	56.42	1446.86	10327.54
Apr, 2054	49.49	1453.79	8873.75
May, 2054	42.52	1460.76	7412.99
Jun, 2054	35.52	1467.76	5945.23
Jul, 2054	28.49	1474.79	4470.44
Aug, 2054	21.42	1481.86	2988.58
Sep, 2054	14.32	1488.96	1499.62
Oct, 2054	7.19	1496.09	3.52