Mortgage Parameters

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

Mortgage Summary

Property Total:	$385,000
Down Payment	$115,500
Mortgage Amount:	$269,500
Mortgage Payment:	$1,572.73 / month
Estimated Tax:	+ $213.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,786.62 / month
Total Interest Paid:	$296,683.20 over 30 years
Total Tax Paid:	$77,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1291.35	281.38	269218.62
Jan, 2025	1290.01	282.72	268935.90
Feb, 2025	1288.65	284.08	268651.82
Mar, 2025	1287.29	285.44	268366.38
Apr, 2025	1285.92	286.81	268079.57
May, 2025	1284.55	288.18	267791.39
Jun, 2025	1283.17	289.56	267501.83
Jul, 2025	1281.78	290.95	267210.88
Aug, 2025	1280.39	292.34	266918.53
Sep, 2025	1278.98	293.75	266624.79
Oct, 2025	1277.58	295.15	266329.64
Nov, 2025	1276.16	296.57	266033.07
Dec, 2025	1274.74	297.99	265735.08
Jan, 2026	1273.31	299.42	265435.66
Feb, 2026	1271.88	300.85	265134.81
Mar, 2026	1270.44	302.29	264832.52
Apr, 2026	1268.99	303.74	264528.78
May, 2026	1267.53	305.20	264223.58
Jun, 2026	1266.07	306.66	263916.92
Jul, 2026	1264.60	308.13	263608.80
Aug, 2026	1263.13	309.60	263299.19
Sep, 2026	1261.64	311.09	262988.10
Oct, 2026	1260.15	312.58	262675.53
Nov, 2026	1258.65	314.08	262361.45
Dec, 2026	1257.15	315.58	262045.87
Jan, 2027	1255.64	317.09	261728.77
Feb, 2027	1254.12	318.61	261410.16
Mar, 2027	1252.59	320.14	261090.02
Apr, 2027	1251.06	321.67	260768.35
May, 2027	1249.52	323.21	260445.13
Jun, 2027	1247.97	324.76	260120.37
Jul, 2027	1246.41	326.32	259794.05
Aug, 2027	1244.85	327.88	259466.17
Sep, 2027	1243.28	329.45	259136.71
Oct, 2027	1241.70	331.03	258805.68
Nov, 2027	1240.11	332.62	258473.06
Dec, 2027	1238.52	334.21	258138.85
Jan, 2028	1236.92	335.81	257803.03
Feb, 2028	1235.31	337.42	257465.61
Mar, 2028	1233.69	339.04	257126.57
Apr, 2028	1232.06	340.67	256785.90
May, 2028	1230.43	342.30	256443.60
Jun, 2028	1228.79	343.94	256099.67
Jul, 2028	1227.14	345.59	255754.08
Aug, 2028	1225.49	347.24	255406.84
Sep, 2028	1223.82	348.91	255057.93
Oct, 2028	1222.15	350.58	254707.36
Nov, 2028	1220.47	352.26	254355.10
Dec, 2028	1218.78	353.95	254001.15
Jan, 2029	1217.09	355.64	253645.51
Feb, 2029	1215.38	357.35	253288.17
Mar, 2029	1213.67	359.06	252929.11
Apr, 2029	1211.95	360.78	252568.33
May, 2029	1210.22	362.51	252205.82
Jun, 2029	1208.49	364.24	251841.58
Jul, 2029	1206.74	365.99	251475.59
Aug, 2029	1204.99	367.74	251107.85
Sep, 2029	1203.23	369.50	250738.34
Oct, 2029	1201.45	371.28	250367.07
Nov, 2029	1199.68	373.05	249994.01
Dec, 2029	1197.89	374.84	249619.17
Jan, 2030	1196.09	376.64	249242.53
Feb, 2030	1194.29	378.44	248864.09
Mar, 2030	1192.47	380.26	248483.83
Apr, 2030	1190.65	382.08	248101.76
May, 2030	1188.82	383.91	247717.85
Jun, 2030	1186.98	385.75	247332.10
Jul, 2030	1185.13	387.60	246944.50
Aug, 2030	1183.28	389.45	246555.05
Sep, 2030	1181.41	391.32	246163.73
Oct, 2030	1179.53	393.20	245770.53
Nov, 2030	1177.65	395.08	245375.45
Dec, 2030	1175.76	396.97	244978.48
Jan, 2031	1173.86	398.87	244579.60
Feb, 2031	1171.94	400.79	244178.82
Mar, 2031	1170.02	402.71	243776.11
Apr, 2031	1168.09	404.64	243371.48
May, 2031	1166.15	406.58	242964.90
Jun, 2031	1164.21	408.52	242556.38
Jul, 2031	1162.25	410.48	242145.90
Aug, 2031	1160.28	412.45	241733.45
Sep, 2031	1158.31	414.42	241319.03
Oct, 2031	1156.32	416.41	240902.62
Nov, 2031	1154.33	418.40	240484.21
Dec, 2031	1152.32	420.41	240063.80
Jan, 2032	1150.31	422.42	239641.38
Feb, 2032	1148.28	424.45	239216.93
Mar, 2032	1146.25	426.48	238790.45
Apr, 2032	1144.20	428.53	238361.92
May, 2032	1142.15	430.58	237931.34
Jun, 2032	1140.09	432.64	237498.70
Jul, 2032	1138.01	434.72	237063.98
Aug, 2032	1135.93	436.80	236627.18
Sep, 2032	1133.84	438.89	236188.29
Oct, 2032	1131.74	440.99	235747.30
Nov, 2032	1129.62	443.11	235304.19
Dec, 2032	1127.50	445.23	234858.96
Jan, 2033	1125.37	447.36	234411.60
Feb, 2033	1123.22	449.51	233962.09
Mar, 2033	1121.07	451.66	233510.43
Apr, 2033	1118.90	453.83	233056.60
May, 2033	1116.73	456.00	232600.60
Jun, 2033	1114.54	458.19	232142.42
Jul, 2033	1112.35	460.38	231682.03
Aug, 2033	1110.14	462.59	231219.45
Sep, 2033	1107.93	464.80	230754.64
Oct, 2033	1105.70	467.03	230287.61
Nov, 2033	1103.46	469.27	229818.34
Dec, 2033	1101.21	471.52	229346.83
Jan, 2034	1098.95	473.78	228873.05
Feb, 2034	1096.68	476.05	228397.00
Mar, 2034	1094.40	478.33	227918.68
Apr, 2034	1092.11	480.62	227438.06
May, 2034	1089.81	482.92	226955.13
Jun, 2034	1087.49	485.24	226469.90
Jul, 2034	1085.17	487.56	225982.34
Aug, 2034	1082.83	489.90	225492.44
Sep, 2034	1080.48	492.25	225000.19
Oct, 2034	1078.13	494.60	224505.59
Nov, 2034	1075.76	496.97	224008.61
Dec, 2034	1073.37	499.36	223509.26
Jan, 2035	1070.98	501.75	223007.51
Feb, 2035	1068.58	504.15	222503.36
Mar, 2035	1066.16	506.57	221996.79
Apr, 2035	1063.73	509.00	221487.80
May, 2035	1061.30	511.43	220976.36
Jun, 2035	1058.85	513.88	220462.48
Jul, 2035	1056.38	516.35	219946.13
Aug, 2035	1053.91	518.82	219427.31
Sep, 2035	1051.42	521.31	218906.00
Oct, 2035	1048.92	523.81	218382.19
Nov, 2035	1046.41	526.32	217855.88
Dec, 2035	1043.89	528.84	217327.04
Jan, 2036	1041.36	531.37	216795.67
Feb, 2036	1038.81	533.92	216261.75
Mar, 2036	1036.25	536.48	215725.28
Apr, 2036	1033.68	539.05	215186.23
May, 2036	1031.10	541.63	214644.60
Jun, 2036	1028.51	544.22	214100.38
Jul, 2036	1025.90	546.83	213553.54
Aug, 2036	1023.28	549.45	213004.09
Sep, 2036	1020.64	552.09	212452.01
Oct, 2036	1018.00	554.73	211897.28
Nov, 2036	1015.34	557.39	211339.89
Dec, 2036	1012.67	560.06	210779.83
Jan, 2037	1009.99	562.74	210217.08
Feb, 2037	1007.29	565.44	209651.64
Mar, 2037	1004.58	568.15	209083.50
Apr, 2037	1001.86	570.87	208512.62
May, 2037	999.12	573.61	207939.02
Jun, 2037	996.37	576.36	207362.66
Jul, 2037	993.61	579.12	206783.54
Aug, 2037	990.84	581.89	206201.65
Sep, 2037	988.05	584.68	205616.97
Oct, 2037	985.25	587.48	205029.49
Nov, 2037	982.43	590.30	204439.19
Dec, 2037	979.60	593.13	203846.07
Jan, 2038	976.76	595.97	203250.10
Feb, 2038	973.91	598.82	202651.28
Mar, 2038	971.04	601.69	202049.58
Apr, 2038	968.15	604.58	201445.01
May, 2038	965.26	607.47	200837.53
Jun, 2038	962.35	610.38	200227.15
Jul, 2038	959.42	613.31	199613.84
Aug, 2038	956.48	616.25	198997.60
Sep, 2038	953.53	619.20	198378.40
Oct, 2038	950.56	622.17	197756.23
Nov, 2038	947.58	625.15	197131.08
Dec, 2038	944.59	628.14	196502.94
Jan, 2039	941.58	631.15	195871.78
Feb, 2039	938.55	634.18	195237.61
Mar, 2039	935.51	637.22	194600.39
Apr, 2039	932.46	640.27	193960.12
May, 2039	929.39	643.34	193316.78
Jun, 2039	926.31	646.42	192670.36
Jul, 2039	923.21	649.52	192020.84
Aug, 2039	920.10	652.63	191368.21
Sep, 2039	916.97	655.76	190712.46
Oct, 2039	913.83	658.90	190053.56
Nov, 2039	910.67	662.06	189391.50
Dec, 2039	907.50	665.23	188726.27
Jan, 2040	904.31	668.42	188057.85
Feb, 2040	901.11	671.62	187386.24
Mar, 2040	897.89	674.84	186711.40
Apr, 2040	894.66	678.07	186033.33
May, 2040	891.41	681.32	185352.01
Jun, 2040	888.15	684.58	184667.42
Jul, 2040	884.86	687.87	183979.56
Aug, 2040	881.57	691.16	183288.39
Sep, 2040	878.26	694.47	182593.92
Oct, 2040	874.93	697.80	181896.12
Nov, 2040	871.59	701.14	181194.98
Dec, 2040	868.23	704.50	180490.47
Jan, 2041	864.85	707.88	179782.59
Feb, 2041	861.46	711.27	179071.32
Mar, 2041	858.05	714.68	178356.64
Apr, 2041	854.63	718.10	177638.54
May, 2041	851.18	721.55	176916.99
Jun, 2041	847.73	725.00	176191.99
Jul, 2041	844.25	728.48	175463.51
Aug, 2041	840.76	731.97	174731.54
Sep, 2041	837.26	735.47	173996.07
Oct, 2041	833.73	739.00	173257.07
Nov, 2041	830.19	742.54	172514.53
Dec, 2041	826.63	746.10	171768.43
Jan, 2042	823.06	749.67	171018.76
Feb, 2042	819.46	753.27	170265.50
Mar, 2042	815.86	756.87	169508.62
Apr, 2042	812.23	760.50	168748.12
May, 2042	808.58	764.15	167983.97
Jun, 2042	804.92	767.81	167216.17
Jul, 2042	801.24	771.49	166444.68
Aug, 2042	797.55	775.18	165669.50
Sep, 2042	793.83	778.90	164890.60
Oct, 2042	790.10	782.63	164107.97
Nov, 2042	786.35	786.38	163321.59
Dec, 2042	782.58	790.15	162531.45
Jan, 2043	778.80	793.93	161737.51
Feb, 2043	774.99	797.74	160939.77
Mar, 2043	771.17	801.56	160138.21
Apr, 2043	767.33	805.40	159332.81
May, 2043	763.47	809.26	158523.55
Jun, 2043	759.59	813.14	157710.42
Jul, 2043	755.70	817.03	156893.38
Aug, 2043	751.78	820.95	156072.43
Sep, 2043	747.85	824.88	155247.55
Oct, 2043	743.89	828.84	154418.71
Nov, 2043	739.92	832.81	153585.91
Dec, 2043	735.93	836.80	152749.11
Jan, 2044	731.92	840.81	151908.30
Feb, 2044	727.89	844.84	151063.47
Mar, 2044	723.85	848.88	150214.58
Apr, 2044	719.78	852.95	149361.63
May, 2044	715.69	857.04	148504.59
Jun, 2044	711.58	861.15	147643.45
Jul, 2044	707.46	865.27	146778.17
Aug, 2044	703.31	869.42	145908.76
Sep, 2044	699.15	873.58	145035.17
Oct, 2044	694.96	877.77	144157.40
Nov, 2044	690.75	881.98	143275.43
Dec, 2044	686.53	886.20	142389.22
Jan, 2045	682.28	890.45	141498.78
Feb, 2045	678.01	894.72	140604.06
Mar, 2045	673.73	899.00	139705.06
Apr, 2045	669.42	903.31	138801.75
May, 2045	665.09	907.64	137894.11
Jun, 2045	660.74	911.99	136982.12
Jul, 2045	656.37	916.36	136065.77
Aug, 2045	651.98	920.75	135145.02
Sep, 2045	647.57	925.16	134219.86
Oct, 2045	643.14	929.59	133290.26
Nov, 2045	638.68	934.05	132356.22
Dec, 2045	634.21	938.52	131417.69
Jan, 2046	629.71	943.02	130474.67
Feb, 2046	625.19	947.54	129527.13
Mar, 2046	620.65	952.08	128575.06
Apr, 2046	616.09	956.64	127618.41
May, 2046	611.50	961.23	126657.19
Jun, 2046	606.90	965.83	125691.36
Jul, 2046	602.27	970.46	124720.90
Aug, 2046	597.62	975.11	123745.79
Sep, 2046	592.95	979.78	122766.01
Oct, 2046	588.25	984.48	121781.53
Nov, 2046	583.54	989.19	120792.34
Dec, 2046	578.80	993.93	119798.41
Jan, 2047	574.03	998.70	118799.71
Feb, 2047	569.25	1003.48	117796.23
Mar, 2047	564.44	1008.29	116787.94
Apr, 2047	559.61	1013.12	115774.82
May, 2047	554.75	1017.98	114756.84
Jun, 2047	549.88	1022.85	113733.99
Jul, 2047	544.98	1027.75	112706.23
Aug, 2047	540.05	1032.68	111673.55
Sep, 2047	535.10	1037.63	110635.93
Oct, 2047	530.13	1042.60	109593.33
Nov, 2047	525.13	1047.60	108545.73
Dec, 2047	520.11	1052.62	107493.12
Jan, 2048	515.07	1057.66	106435.46
Feb, 2048	510.00	1062.73	105372.73
Mar, 2048	504.91	1067.82	104304.91
Apr, 2048	499.79	1072.94	103231.98
May, 2048	494.65	1078.08	102153.90
Jun, 2048	489.49	1083.24	101070.66
Jul, 2048	484.30	1088.43	99982.22
Aug, 2048	479.08	1093.65	98888.58
Sep, 2048	473.84	1098.89	97789.69
Oct, 2048	468.58	1104.15	96685.53
Nov, 2048	463.28	1109.45	95576.09
Dec, 2048	457.97	1114.76	94461.33
Jan, 2049	452.63	1120.10	93341.22
Feb, 2049	447.26	1125.47	92215.75
Mar, 2049	441.87	1130.86	91084.89
Apr, 2049	436.45	1136.28	89948.61
May, 2049	431.00	1141.73	88806.88
Jun, 2049	425.53	1147.20	87659.69
Jul, 2049	420.04	1152.69	86506.99
Aug, 2049	414.51	1158.22	85348.77
Sep, 2049	408.96	1163.77	84185.01
Oct, 2049	403.39	1169.34	83015.66
Nov, 2049	397.78	1174.95	81840.72
Dec, 2049	392.15	1180.58	80660.14
Jan, 2050	386.50	1186.23	79473.91
Feb, 2050	380.81	1191.92	78281.99
Mar, 2050	375.10	1197.63	77084.36
Apr, 2050	369.36	1203.37	75880.99
May, 2050	363.60	1209.13	74671.86
Jun, 2050	357.80	1214.93	73456.93
Jul, 2050	351.98	1220.75	72236.18
Aug, 2050	346.13	1226.60	71009.58
Sep, 2050	340.25	1232.48	69777.11
Oct, 2050	334.35	1238.38	68538.73
Nov, 2050	328.41	1244.32	67294.41
Dec, 2050	322.45	1250.28	66044.13
Jan, 2051	316.46	1256.27	64787.87
Feb, 2051	310.44	1262.29	63525.58
Mar, 2051	304.39	1268.34	62257.24
Apr, 2051	298.32	1274.41	60982.83
May, 2051	292.21	1280.52	59702.31
Jun, 2051	286.07	1286.66	58415.65
Jul, 2051	279.91	1292.82	57122.83
Aug, 2051	273.71	1299.02	55823.81
Sep, 2051	267.49	1305.24	54518.57
Oct, 2051	261.23	1311.50	53207.08
Nov, 2051	254.95	1317.78	51889.30
Dec, 2051	248.64	1324.09	50565.20
Jan, 2052	242.29	1330.44	49234.76
Feb, 2052	235.92	1336.81	47897.95
Mar, 2052	229.51	1343.22	46554.73
Apr, 2052	223.07	1349.66	45205.08
May, 2052	216.61	1356.12	43848.95
Jun, 2052	210.11	1362.62	42486.33
Jul, 2052	203.58	1369.15	41117.18
Aug, 2052	197.02	1375.71	39741.47
Sep, 2052	190.43	1382.30	38359.17
Oct, 2052	183.80	1388.93	36970.25
Nov, 2052	177.15	1395.58	35574.67
Dec, 2052	170.46	1402.27	34172.40
Jan, 2053	163.74	1408.99	32763.41
Feb, 2053	156.99	1415.74	31347.67
Mar, 2053	150.21	1422.52	29925.15
Apr, 2053	143.39	1429.34	28495.81
May, 2053	136.54	1436.19	27059.62
Jun, 2053	129.66	1443.07	25616.55
Jul, 2053	122.75	1449.98	24166.57
Aug, 2053	115.80	1456.93	22709.64
Sep, 2053	108.82	1463.91	21245.73
Oct, 2053	101.80	1470.93	19774.80
Nov, 2053	94.75	1477.98	18296.82
Dec, 2053	87.67	1485.06	16811.76
Jan, 2054	80.56	1492.17	15319.59
Feb, 2054	73.41	1499.32	13820.27
Mar, 2054	66.22	1506.51	12313.76
Apr, 2054	59.00	1513.73	10800.03
May, 2054	51.75	1520.98	9279.05
Jun, 2054	44.46	1528.27	7750.78
Jul, 2054	37.14	1535.59	6215.19
Aug, 2054	29.78	1542.95	4672.24
Sep, 2054	22.39	1550.34	3121.90
Oct, 2054	14.96	1557.77	1564.13
Nov, 2054	7.49	1565.24	0