Mortgage Parameters

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

Mortgage Summary

Property Total:	$308,000
Down Payment	$92,400
Mortgage Amount:	$215,600
Mortgage Payment:	$1,258.18 / month
Estimated Tax:	+ $171.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,429.29 / month
Total Interest Paid:	$237,344.40 over 30 years
Total Tax Paid:	$61,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1033.08	225.10	215374.90
Dec, 2024	1032.00	226.18	215148.73
Jan, 2025	1030.92	227.26	214921.47
Feb, 2025	1029.83	228.35	214693.12
Mar, 2025	1028.74	229.44	214463.68
Apr, 2025	1027.64	230.54	214233.14
May, 2025	1026.53	231.65	214001.49
Jun, 2025	1025.42	232.76	213768.74
Jul, 2025	1024.31	233.87	213534.86
Aug, 2025	1023.19	234.99	213299.87
Sep, 2025	1022.06	236.12	213063.75
Oct, 2025	1020.93	237.25	212826.50
Nov, 2025	1019.79	238.39	212588.12
Dec, 2025	1018.65	239.53	212348.59
Jan, 2026	1017.50	240.68	212107.91
Feb, 2026	1016.35	241.83	211866.08
Mar, 2026	1015.19	242.99	211623.09
Apr, 2026	1014.03	244.15	211378.94
May, 2026	1012.86	245.32	211133.62
Jun, 2026	1011.68	246.50	210887.12
Jul, 2026	1010.50	247.68	210639.44
Aug, 2026	1009.31	248.87	210390.58
Sep, 2026	1008.12	250.06	210140.52
Oct, 2026	1006.92	251.26	209889.26
Nov, 2026	1005.72	252.46	209636.80
Dec, 2026	1004.51	253.67	209383.13
Jan, 2027	1003.29	254.89	209128.24
Feb, 2027	1002.07	256.11	208872.14
Mar, 2027	1000.85	257.33	208614.80
Apr, 2027	999.61	258.57	208356.24
May, 2027	998.37	259.81	208096.43
Jun, 2027	997.13	261.05	207835.38
Jul, 2027	995.88	262.30	207573.08
Aug, 2027	994.62	263.56	207309.52
Sep, 2027	993.36	264.82	207044.69
Oct, 2027	992.09	266.09	206778.60
Nov, 2027	990.81	267.37	206511.24
Dec, 2027	989.53	268.65	206242.59
Jan, 2028	988.25	269.93	205972.66
Feb, 2028	986.95	271.23	205701.43
Mar, 2028	985.65	272.53	205428.90
Apr, 2028	984.35	273.83	205155.07
May, 2028	983.03	275.15	204879.92
Jun, 2028	981.72	276.46	204603.46
Jul, 2028	980.39	277.79	204325.67
Aug, 2028	979.06	279.12	204046.55
Sep, 2028	977.72	280.46	203766.09
Oct, 2028	976.38	281.80	203484.29
Nov, 2028	975.03	283.15	203201.14
Dec, 2028	973.67	284.51	202916.63
Jan, 2029	972.31	285.87	202630.76
Feb, 2029	970.94	287.24	202343.52
Mar, 2029	969.56	288.62	202054.91
Apr, 2029	968.18	290.00	201764.91
May, 2029	966.79	291.39	201473.52
Jun, 2029	965.39	292.79	201180.73
Jul, 2029	963.99	294.19	200886.54
Aug, 2029	962.58	295.60	200590.94
Sep, 2029	961.16	297.02	200293.93
Oct, 2029	959.74	298.44	199995.49
Nov, 2029	958.31	299.87	199695.62
Dec, 2029	956.87	301.31	199394.31
Jan, 2030	955.43	302.75	199091.57
Feb, 2030	953.98	304.20	198787.37
Mar, 2030	952.52	305.66	198481.71
Apr, 2030	951.06	307.12	198174.59
May, 2030	949.59	308.59	197865.99
Jun, 2030	948.11	310.07	197555.92
Jul, 2030	946.62	311.56	197244.36
Aug, 2030	945.13	313.05	196931.31
Sep, 2030	943.63	314.55	196616.76
Oct, 2030	942.12	316.06	196300.70
Nov, 2030	940.61	317.57	195983.13
Dec, 2030	939.09	319.09	195664.04
Jan, 2031	937.56	320.62	195343.41
Feb, 2031	936.02	322.16	195021.26
Mar, 2031	934.48	323.70	194697.55
Apr, 2031	932.93	325.25	194372.30
May, 2031	931.37	326.81	194045.48
Jun, 2031	929.80	328.38	193717.11
Jul, 2031	928.23	329.95	193387.15
Aug, 2031	926.65	331.53	193055.62
Sep, 2031	925.06	333.12	192722.50
Oct, 2031	923.46	334.72	192387.78
Nov, 2031	921.86	336.32	192051.46
Dec, 2031	920.25	337.93	191713.53
Jan, 2032	918.63	339.55	191373.97
Feb, 2032	917.00	341.18	191032.79
Mar, 2032	915.37	342.81	190689.98
Apr, 2032	913.72	344.46	190345.52
May, 2032	912.07	346.11	189999.41
Jun, 2032	910.41	347.77	189651.65
Jul, 2032	908.75	349.43	189302.22
Aug, 2032	907.07	351.11	188951.11
Sep, 2032	905.39	352.79	188598.32
Oct, 2032	903.70	354.48	188243.84
Nov, 2032	902.00	356.18	187887.66
Dec, 2032	900.30	357.88	187529.78
Jan, 2033	898.58	359.60	187170.18
Feb, 2033	896.86	361.32	186808.85
Mar, 2033	895.13	363.05	186445.80
Apr, 2033	893.39	364.79	186081.01
May, 2033	891.64	366.54	185714.46
Jun, 2033	889.88	368.30	185346.17
Jul, 2033	888.12	370.06	184976.10
Aug, 2033	886.34	371.84	184604.27
Sep, 2033	884.56	373.62	184230.65
Oct, 2033	882.77	375.41	183855.24
Nov, 2033	880.97	377.21	183478.03
Dec, 2033	879.17	379.01	183099.02
Jan, 2034	877.35	380.83	182718.19
Feb, 2034	875.52	382.66	182335.53
Mar, 2034	873.69	384.49	181951.04
Apr, 2034	871.85	386.33	181564.71
May, 2034	870.00	388.18	181176.53
Jun, 2034	868.14	390.04	180786.49
Jul, 2034	866.27	391.91	180394.58
Aug, 2034	864.39	393.79	180000.79
Sep, 2034	862.50	395.68	179605.11
Oct, 2034	860.61	397.57	179207.54
Nov, 2034	858.70	399.48	178808.06
Dec, 2034	856.79	401.39	178406.67
Jan, 2035	854.87	403.31	178003.36
Feb, 2035	852.93	405.25	177598.11
Mar, 2035	850.99	407.19	177190.92
Apr, 2035	849.04	409.14	176781.78
May, 2035	847.08	411.10	176370.68
Jun, 2035	845.11	413.07	175957.61
Jul, 2035	843.13	415.05	175542.56
Aug, 2035	841.14	417.04	175125.52
Sep, 2035	839.14	419.04	174706.48
Oct, 2035	837.14	421.04	174285.44
Nov, 2035	835.12	423.06	173862.38
Dec, 2035	833.09	425.09	173437.29
Jan, 2036	831.05	427.13	173010.16
Feb, 2036	829.01	429.17	172580.99
Mar, 2036	826.95	431.23	172149.76
Apr, 2036	824.88	433.30	171716.46
May, 2036	822.81	435.37	171281.09
Jun, 2036	820.72	437.46	170843.63
Jul, 2036	818.63	439.55	170404.08
Aug, 2036	816.52	441.66	169962.42
Sep, 2036	814.40	443.78	169518.64
Oct, 2036	812.28	445.90	169072.74
Nov, 2036	810.14	448.04	168624.70
Dec, 2036	807.99	450.19	168174.51
Jan, 2037	805.84	452.34	167722.17
Feb, 2037	803.67	454.51	167267.66
Mar, 2037	801.49	456.69	166810.97
Apr, 2037	799.30	458.88	166352.09
May, 2037	797.10	461.08	165891.01
Jun, 2037	794.89	463.29	165427.73
Jul, 2037	792.67	465.51	164962.22
Aug, 2037	790.44	467.74	164494.49
Sep, 2037	788.20	469.98	164024.51
Oct, 2037	785.95	472.23	163552.28
Nov, 2037	783.69	474.49	163077.79
Dec, 2037	781.41	476.77	162601.02
Jan, 2038	779.13	479.05	162121.97
Feb, 2038	776.83	481.35	161640.63
Mar, 2038	774.53	483.65	161156.97
Apr, 2038	772.21	485.97	160671.00
May, 2038	769.88	488.30	160182.71
Jun, 2038	767.54	490.64	159692.07
Jul, 2038	765.19	492.99	159199.08
Aug, 2038	762.83	495.35	158703.73
Sep, 2038	760.46	497.72	158206.00
Oct, 2038	758.07	500.11	157705.89
Nov, 2038	755.67	502.51	157203.39
Dec, 2038	753.27	504.91	156698.47
Jan, 2039	750.85	507.33	156191.14
Feb, 2039	748.42	509.76	155681.38
Mar, 2039	745.97	512.21	155169.17
Apr, 2039	743.52	514.66	154654.51
May, 2039	741.05	517.13	154137.38
Jun, 2039	738.57	519.61	153617.78
Jul, 2039	736.09	522.09	153095.68
Aug, 2039	733.58	524.60	152571.09
Sep, 2039	731.07	527.11	152043.98
Oct, 2039	728.54	529.64	151514.34
Nov, 2039	726.01	532.17	150982.17
Dec, 2039	723.46	534.72	150447.44
Jan, 2040	720.89	537.29	149910.16
Feb, 2040	718.32	539.86	149370.30
Mar, 2040	715.73	542.45	148827.85
Apr, 2040	713.13	545.05	148282.80
May, 2040	710.52	547.66	147735.14
Jun, 2040	707.90	550.28	147184.86
Jul, 2040	705.26	552.92	146631.94
Aug, 2040	702.61	555.57	146076.37
Sep, 2040	699.95	558.23	145518.14
Oct, 2040	697.27	560.91	144957.24
Nov, 2040	694.59	563.59	144393.64
Dec, 2040	691.89	566.29	143827.35
Jan, 2041	689.17	569.01	143258.34
Feb, 2041	686.45	571.73	142686.61
Mar, 2041	683.71	574.47	142112.14
Apr, 2041	680.95	577.23	141534.91
May, 2041	678.19	579.99	140954.92
Jun, 2041	675.41	582.77	140372.15
Jul, 2041	672.62	585.56	139786.58
Aug, 2041	669.81	588.37	139198.21
Sep, 2041	666.99	591.19	138607.02
Oct, 2041	664.16	594.02	138013.00
Nov, 2041	661.31	596.87	137416.14
Dec, 2041	658.45	599.73	136816.41
Jan, 2042	655.58	602.60	136213.81
Feb, 2042	652.69	605.49	135608.32
Mar, 2042	649.79	608.39	134999.93
Apr, 2042	646.87	611.31	134388.62
May, 2042	643.95	614.23	133774.39
Jun, 2042	641.00	617.18	133157.21
Jul, 2042	638.04	620.14	132537.08
Aug, 2042	635.07	623.11	131913.97
Sep, 2042	632.09	626.09	131287.88
Oct, 2042	629.09	629.09	130658.78
Nov, 2042	626.07	632.11	130026.68
Dec, 2042	623.04	635.14	129391.54
Jan, 2043	620.00	638.18	128753.36
Feb, 2043	616.94	641.24	128112.13
Mar, 2043	613.87	644.31	127467.82
Apr, 2043	610.78	647.40	126820.42
May, 2043	607.68	650.50	126169.92
Jun, 2043	604.56	653.62	125516.31
Jul, 2043	601.43	656.75	124859.56
Aug, 2043	598.29	659.89	124199.66
Sep, 2043	595.12	663.06	123536.61
Oct, 2043	591.95	666.23	122870.37
Nov, 2043	588.75	669.43	122200.95
Dec, 2043	585.55	672.63	121528.31
Jan, 2044	582.32	675.86	120852.46
Feb, 2044	579.08	679.10	120173.36
Mar, 2044	575.83	682.35	119491.01
Apr, 2044	572.56	685.62	118805.39
May, 2044	569.28	688.90	118116.49
Jun, 2044	565.97	692.21	117424.28
Jul, 2044	562.66	695.52	116728.76
Aug, 2044	559.33	698.85	116029.91
Sep, 2044	555.98	702.20	115327.70
Oct, 2044	552.61	705.57	114622.14
Nov, 2044	549.23	708.95	113913.19
Dec, 2044	545.83	712.35	113200.84
Jan, 2045	542.42	715.76	112485.08
Feb, 2045	538.99	719.19	111765.89
Mar, 2045	535.54	722.64	111043.26
Apr, 2045	532.08	726.10	110317.16
May, 2045	528.60	729.58	109587.58
Jun, 2045	525.11	733.07	108854.51
Jul, 2045	521.59	736.59	108117.92
Aug, 2045	518.07	740.11	107377.81
Sep, 2045	514.52	743.66	106634.15
Oct, 2045	510.96	747.22	105886.92
Nov, 2045	507.37	750.81	105136.12
Dec, 2045	503.78	754.40	104381.71
Jan, 2046	500.16	758.02	103623.70
Feb, 2046	496.53	761.65	102862.05
Mar, 2046	492.88	765.30	102096.75
Apr, 2046	489.21	768.97	101327.78
May, 2046	485.53	772.65	100555.13
Jun, 2046	481.83	776.35	99778.78
Jul, 2046	478.11	780.07	98998.70
Aug, 2046	474.37	783.81	98214.89
Sep, 2046	470.61	787.57	97427.33
Oct, 2046	466.84	791.34	96635.99
Nov, 2046	463.05	795.13	95840.85
Dec, 2046	459.24	798.94	95041.91
Jan, 2047	455.41	802.77	94239.14
Feb, 2047	451.56	806.62	93432.52
Mar, 2047	447.70	810.48	92622.04
Apr, 2047	443.81	814.37	91807.67
May, 2047	439.91	818.27	90989.40
Jun, 2047	435.99	822.19	90167.22
Jul, 2047	432.05	826.13	89341.09
Aug, 2047	428.09	830.09	88511.00
Sep, 2047	424.12	834.06	87676.93
Oct, 2047	420.12	838.06	86838.87
Nov, 2047	416.10	842.08	85996.80
Dec, 2047	412.07	846.11	85150.68
Jan, 2048	408.01	850.17	84300.52
Feb, 2048	403.94	854.24	83446.28
Mar, 2048	399.85	858.33	82587.94
Apr, 2048	395.73	862.45	81725.50
May, 2048	391.60	866.58	80858.92
Jun, 2048	387.45	870.73	79988.19
Jul, 2048	383.28	874.90	79113.29
Aug, 2048	379.08	879.10	78234.19
Sep, 2048	374.87	883.31	77350.88
Oct, 2048	370.64	887.54	76463.34
Nov, 2048	366.39	891.79	75571.55
Dec, 2048	362.11	896.07	74675.48
Jan, 2049	357.82	900.36	73775.12
Feb, 2049	353.51	904.67	72870.45
Mar, 2049	349.17	909.01	71961.44
Apr, 2049	344.82	913.36	71048.07
May, 2049	340.44	917.74	70130.33
Jun, 2049	336.04	922.14	69208.19
Jul, 2049	331.62	926.56	68281.64
Aug, 2049	327.18	931.00	67350.64
Sep, 2049	322.72	935.46	66415.18
Oct, 2049	318.24	939.94	65475.24
Nov, 2049	313.74	944.44	64530.80
Dec, 2049	309.21	948.97	63581.83
Jan, 2050	304.66	953.52	62628.31
Feb, 2050	300.09	958.09	61670.22
Mar, 2050	295.50	962.68	60707.55
Apr, 2050	290.89	967.29	59740.26
May, 2050	286.26	971.92	58768.33
Jun, 2050	281.60	976.58	57791.75
Jul, 2050	276.92	981.26	56810.49
Aug, 2050	272.22	985.96	55824.53
Sep, 2050	267.49	990.69	54833.84
Oct, 2050	262.75	995.43	53838.40
Nov, 2050	257.98	1000.20	52838.20
Dec, 2050	253.18	1005.00	51833.20
Jan, 2051	248.37	1009.81	50823.39
Feb, 2051	243.53	1014.65	49808.74
Mar, 2051	238.67	1019.51	48789.23
Apr, 2051	233.78	1024.40	47764.83
May, 2051	228.87	1029.31	46735.52
Jun, 2051	223.94	1034.24	45701.28
Jul, 2051	218.99	1039.19	44662.09
Aug, 2051	214.01	1044.17	43617.91
Sep, 2051	209.00	1049.18	42568.74
Oct, 2051	203.98	1054.20	41514.53
Nov, 2051	198.92	1059.26	40455.27
Dec, 2051	193.85	1064.33	39390.94
Jan, 2052	188.75	1069.43	38321.51
Feb, 2052	183.62	1074.56	37246.96
Mar, 2052	178.47	1079.71	36167.25
Apr, 2052	173.30	1084.88	35082.37
May, 2052	168.10	1090.08	33992.29
Jun, 2052	162.88	1095.30	32896.99
Jul, 2052	157.63	1100.55	31796.45
Aug, 2052	152.36	1105.82	30690.62
Sep, 2052	147.06	1111.12	29579.50
Oct, 2052	141.74	1116.44	28463.06
Nov, 2052	136.39	1121.79	27341.26
Dec, 2052	131.01	1127.17	26214.09
Jan, 2053	125.61	1132.57	25081.52
Feb, 2053	120.18	1138.00	23943.53
Mar, 2053	114.73	1143.45	22800.07
Apr, 2053	109.25	1148.93	21651.15
May, 2053	103.75	1154.43	20496.71
Jun, 2053	98.21	1159.97	19336.74
Jul, 2053	92.66	1165.52	18171.22
Aug, 2053	87.07	1171.11	17000.11
Sep, 2053	81.46	1176.72	15823.39
Oct, 2053	75.82	1182.36	14641.03
Nov, 2053	70.15	1188.03	13453.00
Dec, 2053	64.46	1193.72	12259.29
Jan, 2054	58.74	1199.44	11059.85
Feb, 2054	53.00	1205.18	9854.66
Mar, 2054	47.22	1210.96	8643.70
Apr, 2054	41.42	1216.76	7426.94
May, 2054	35.59	1222.59	6204.35
Jun, 2054	29.73	1228.45	4975.90
Jul, 2054	23.84	1234.34	3741.56
Aug, 2054	17.93	1240.25	2501.31
Sep, 2054	11.99	1246.19	1255.11
Oct, 2054	6.01	1252.17	2.95