Mortgage Parameters

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

Mortgage Summary

Property Total:	$425,000
Down Payment	$127,500
Mortgage Amount:	$297,500
Mortgage Payment:	$1,736.13 / month
Estimated Tax:	+ $236.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,972.24 / month
Total Interest Paid:	$327,506.40 over 30 years
Total Tax Paid:	$85,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	1425.52	310.61	297189.39
Dec, 2024	1424.03	312.10	296877.29
Dec, 2024	2846.57	625.69	296563.70
Jan, 2025	1421.03	315.10	296248.60
Mar, 2025	1419.52	316.61	295932.00
Mar, 2025	2837.53	634.73	295613.88
May, 2025	1416.48	319.65	295294.23
May, 2025	2831.43	640.83	294973.05
Jul, 2025	1413.41	322.72	294650.33
Jul, 2025	2825.28	646.98	294326.07
Aug, 2025	1410.31	325.82	294000.25
Oct, 2025	1408.75	327.38	293672.87
Oct, 2025	2815.93	656.33	293343.93
Dec, 2025	1405.61	330.52	293013.40
Dec, 2025	2809.63	662.63	292681.30
Jan, 2026	1402.43	333.70	292347.60
Mar, 2026	1400.83	335.30	292012.30
Mar, 2026	2800.06	672.20	291675.39
May, 2026	1397.61	338.52	291336.88
May, 2026	2793.60	678.66	290996.73
Jul, 2026	1394.36	341.77	290654.96
Jul, 2026	2787.08	685.18	290311.56
Aug, 2026	1391.08	345.05	289966.50
Oct, 2026	1389.42	346.71	289619.79
Oct, 2026	2777.18	695.08	289271.43
Dec, 2026	1386.09	350.04	288921.39
Dec, 2026	2770.50	701.76	288569.67
Jan, 2027	1382.73	353.40	288216.27
Mar, 2027	1381.04	355.09	287861.18
Mar, 2027	2760.37	711.89	287504.38
May, 2027	1377.63	358.50	287145.88
May, 2027	2753.54	718.72	286785.66
Jul, 2027	1374.18	361.95	286423.71
Jul, 2027	2746.63	725.63	286060.03
Aug, 2027	1370.70	365.43	285694.60
Oct, 2027	1368.95	367.18	285327.42
Oct, 2027	2736.14	736.12	284958.49
Dec, 2027	1365.43	370.70	284587.78
Dec, 2027	2729.08	743.18	284215.30
Jan, 2028	1361.86	374.27	283841.04
Mar, 2028	1360.07	376.06	283464.98
Mar, 2028	2718.34	753.92	283087.12
May, 2028	1356.46	379.67	282707.45
May, 2028	2711.10	761.16	282325.96
Jul, 2028	1352.81	383.32	281942.64
Jul, 2028	2703.79	768.47	281557.48
Aug, 2028	1349.13	387.00	281170.48
Oct, 2028	1347.28	388.85	280781.63
Oct, 2028	2692.69	779.57	280390.91
Dec, 2028	1343.54	392.59	279998.32
Dec, 2028	2685.20	787.06	279603.85
Jan, 2029	1339.77	396.36	279207.49
Mar, 2029	1337.87	398.26	278809.23
Mar, 2029	2673.83	798.43	278409.06
May, 2029	1334.04	402.09	278006.97
May, 2029	2666.16	806.10	277602.96
Jul, 2029	1330.18	405.95	277197.01
Jul, 2029	2658.42	813.84	276789.12
Aug, 2029	1326.28	409.85	276379.27
Oct, 2029	1324.32	411.81	275967.45
Oct, 2029	2646.66	825.60	275553.67
Dec, 2029	1320.36	415.77	275137.90
Dec, 2029	2638.73	833.53	274720.14
Jan, 2030	1316.37	419.76	274300.38
Mar, 2030	1314.36	421.77	273878.60
Mar, 2030	2626.69	845.57	273454.81
May, 2030	1310.30	425.83	273028.98
May, 2030	2618.56	853.70	272601.11
Jul, 2030	1306.21	429.92	272171.20
Jul, 2030	2610.36	861.90	271739.22
Aug, 2030	1302.08	434.05	271305.18
Oct, 2030	1300.00	436.13	270869.05
Oct, 2030	2597.91	874.35	270430.83
Dec, 2030	1295.81	440.32	269990.52
Dec, 2030	2589.51	882.75	269548.09
Jan, 2031	1291.58	444.55	269103.55
Mar, 2031	1289.45	446.68	268656.87
Mar, 2031	2576.76	895.50	268208.06
May, 2031	1285.16	450.97	267757.09
May, 2031	2568.16	904.10	267303.96
Jul, 2031	1280.83	455.30	266848.66
Jul, 2031	2559.48	912.78	266391.18
Aug, 2031	1276.46	459.67	265931.51
Oct, 2031	1274.26	461.87	265469.64
Oct, 2031	2546.30	925.96	265005.55
Dec, 2031	1269.82	466.31	264539.24
Dec, 2031	2537.40	934.86	264070.69
Jan, 2032	1265.34	470.79	263599.90
Mar, 2032	1263.08	473.05	263126.85
Mar, 2032	2523.90	948.36	262651.54
May, 2032	1258.54	477.59	262173.95
May, 2032	2514.79	957.47	261694.07
Jul, 2032	1253.95	482.18	261211.89
Jul, 2032	2505.59	966.67	260727.40
Aug, 2032	1249.32	486.81	260240.59
Oct, 2032	1246.99	489.14	259751.44
Oct, 2032	2491.63	980.63	259259.96
Dec, 2032	1242.29	493.84	258766.11
Dec, 2032	2482.21	990.05	258269.90
Jan, 2033	1237.54	498.59	257771.32
Mar, 2033	1235.15	500.98	257270.34
Mar, 2033	2467.90	1004.36	256766.97
May, 2033	1230.34	505.79	256261.18
May, 2033	2458.26	1014.00	255752.96
Jul, 2033	1225.48	510.65	255242.32
Jul, 2033	2448.52	1023.74	254729.22
Aug, 2033	1220.58	515.55	254213.67
Oct, 2033	1218.11	518.02	253695.65
Oct, 2033	2433.73	1038.53	253175.14
Dec, 2033	1213.13	523.00	252652.14
Dec, 2033	2423.75	1048.51	252126.64
Jan, 2034	1208.11	528.02	251598.62
Mar, 2034	1205.58	530.55	251068.06
Mar, 2034	2408.61	1063.65	250534.97
May, 2034	1200.48	535.65	249999.32
May, 2034	2398.39	1073.87	249461.10
Jul, 2034	1195.33	540.80	248920.31
Jul, 2034	2388.07	1084.19	248376.92
Aug, 2034	1190.14	545.99	247830.93
Oct, 2034	1187.52	548.61	247282.32
Oct, 2034	2372.41	1099.85	246731.09
Dec, 2034	1182.25	553.88	246177.21
Dec, 2034	2361.85	1110.41	245620.68
Jan, 2035	1176.93	559.20	245061.48
Mar, 2035	1174.25	561.88	244499.60
Mar, 2035	2345.81	1126.45	243935.03
May, 2035	1168.86	567.27	243367.76
May, 2035	2335.00	1137.26	242797.77
Jul, 2035	1163.41	572.72	242225.04
Jul, 2035	2324.07	1148.19	241649.57
Aug, 2035	1157.90	578.23	241071.35
Oct, 2035	1155.13	581.00	240490.35
Oct, 2035	2307.48	1164.78	239906.57
Dec, 2035	1149.55	586.58	239319.99
Dec, 2035	2296.29	1175.97	238730.61
Jan, 2036	1143.92	592.21	238138.39
Mar, 2036	1141.08	595.05	237543.34
Mar, 2036	2279.31	1192.95	236945.44
May, 2036	1135.36	600.77	236344.67
May, 2036	2267.84	1204.42	235741.03
Jul, 2036	1129.59	606.54	235134.49
Jul, 2036	2256.28	1215.98	234525.05
Aug, 2036	1123.77	612.36	233912.68
Oct, 2036	1120.83	615.30	233297.39
Oct, 2036	2238.71	1233.55	232679.14
Dec, 2036	1114.92	621.21	232057.93
Dec, 2036	2226.86	1245.40	231433.74
Jan, 2037	1108.95	627.18	230806.57
Mar, 2037	1105.95	630.18	230176.39
Mar, 2037	2208.88	1263.38	229543.18
May, 2037	1099.89	636.24	228906.95
May, 2037	2196.74	1275.52	228267.66
Jul, 2037	1093.78	642.35	227625.32
Jul, 2037	2184.48	1287.78	226979.89
Aug, 2037	1087.61	648.52	226331.37
Oct, 2037	1084.50	651.63	225679.75
Oct, 2037	2165.88	1306.38	225025.00
Dec, 2037	1078.24	657.89	224367.11
Dec, 2037	2153.33	1318.93	223706.08
Jan, 2038	1071.92	664.21	223041.87
Mar, 2038	1068.74	667.39	222374.48
Mar, 2038	2134.28	1337.98	221703.90
May, 2038	1062.33	673.80	221030.10
May, 2038	2121.43	1350.83	220353.07
Jul, 2038	1055.86	680.27	219672.80
Jul, 2038	2108.46	1363.80	218989.27
Aug, 2038	1049.32	686.81	218302.46
Oct, 2038	1046.03	690.10	217612.37
Oct, 2038	2088.76	1383.50	216918.96
Dec, 2038	1039.40	696.73	216222.24
Dec, 2038	2075.46	1396.80	215522.17
Jan, 2039	1032.71	703.42	214818.75
Mar, 2039	1029.34	706.79	214111.96
Mar, 2039	2055.29	1416.97	213401.78
May, 2039	1022.55	713.58	212688.20
May, 2039	2041.68	1430.58	211971.20
Jul, 2039	1015.70	720.43	211250.77
Jul, 2039	2027.94	1444.32	210526.88
Aug, 2039	1008.77	727.36	209799.53
Oct, 2039	1005.29	730.84	209068.69
Oct, 2039	2007.08	1465.18	208334.34
Dec, 2039	998.27	737.86	207596.48
Dec, 2039	1993.00	1479.26	206855.09
Jan, 2040	991.18	744.95	206110.14
Mar, 2040	987.61	748.52	205361.62
Mar, 2040	1971.63	1500.63	204609.51
May, 2040	980.42	755.71	203853.80
May, 2040	1957.22	1515.04	203094.47
Jul, 2040	973.16	762.97	202331.50
Jul, 2040	1942.67	1529.59	201564.88
Aug, 2040	965.83	770.30	200794.58
Oct, 2040	962.14	773.99	200020.59
Oct, 2040	1920.57	1551.69	199242.89
Dec, 2040	954.71	781.42	198461.47
Dec, 2040	1905.67	1566.59	197676.30
Jan, 2041	947.20	788.93	196887.37
Mar, 2041	943.42	792.71	196094.66
Mar, 2041	1883.04	1589.22	195298.15
May, 2041	935.80	800.33	194497.82
May, 2041	1867.77	1604.49	193693.66
Jul, 2041	928.12	808.01	192885.65
Jul, 2041	1852.36	1619.90	192073.76
Aug, 2041	920.35	815.78	191257.98
Oct, 2041	916.44	819.69	190438.30
Oct, 2041	1828.96	1643.30	189614.68
Dec, 2041	908.57	827.56	188787.12
Dec, 2041	1813.17	1659.09	187955.60
Jan, 2042	900.62	835.51	187120.09
Mar, 2042	896.62	839.51	186280.58
Mar, 2042	1789.21	1683.05	185437.04
May, 2042	888.55	847.58	184589.46
May, 2042	1773.04	1699.22	183737.83
Jul, 2042	880.41	855.72	182882.11
Jul, 2042	1756.72	1715.54	182022.29
Aug, 2042	872.19	863.94	181158.35
Oct, 2042	868.05	868.08	180290.27
Oct, 2042	1731.94	1740.32	179418.03
Dec, 2042	859.71	876.42	178541.61
Dec, 2042	1715.22	1757.04	177660.99
Jan, 2043	851.29	884.84	176776.15
Mar, 2043	847.05	889.08	175887.08
Mar, 2043	1689.84	1782.42	174993.74
May, 2043	838.51	897.62	174096.12
May, 2043	1672.72	1799.54	173194.20
Jul, 2043	829.89	906.24	172287.96
Jul, 2043	1655.44	1816.82	171377.38
Aug, 2043	821.18	914.95	170462.43
Oct, 2043	816.80	919.33	169543.10
Oct, 2043	1629.19	1843.07	168619.36
Dec, 2043	807.97	928.16	167691.20
Dec, 2043	1611.49	1860.77	166758.59
Jan, 2044	799.05	937.08	165821.51
Mar, 2044	794.56	941.57	164879.94
Mar, 2044	1584.61	1887.65	163933.86
May, 2044	785.52	950.61	162983.25
May, 2044	1566.48	1905.78	162028.08
Jul, 2044	776.38	959.75	161068.33
Jul, 2044	1548.17	1924.09	160103.99
Aug, 2044	767.16	968.97	159135.03
Oct, 2044	762.52	973.61	158161.42
Oct, 2044	1520.38	1951.88	157183.14
Dec, 2044	753.17	982.96	156200.18
Dec, 2044	1501.63	1970.63	155212.51
Jan, 2045	743.73	992.40	154220.11
Mar, 2045	738.97	997.16	153222.95
Mar, 2045	1473.16	1999.10	152221.01
May, 2045	729.39	1006.74	151214.28
May, 2045	1453.96	2018.30	150202.71
Jul, 2045	719.72	1016.41	149186.31
Jul, 2045	1434.57	2037.69	148165.03
Aug, 2045	709.96	1026.17	147138.85
Oct, 2045	705.04	1031.09	146107.76
Oct, 2045	1405.14	2067.12	145071.73
Dec, 2045	695.14	1040.99	144030.74
Dec, 2045	1385.29	2086.97	142984.76
Jan, 2046	685.14	1050.99	141933.76
Mar, 2046	680.10	1056.03	140877.73
Mar, 2046	1355.14	2117.12	139816.64
May, 2046	669.95	1066.18	138750.47
May, 2046	1334.80	2137.46	137679.18
Jul, 2046	659.71	1076.42	136602.76
Jul, 2046	1314.26	2158.00	135521.19
Aug, 2046	649.37	1086.76	134434.43
Oct, 2046	644.16	1091.97	133342.47
Oct, 2046	1283.09	2189.17	132245.27
Dec, 2046	633.68	1102.45	131142.81
Dec, 2046	1262.07	2210.19	130035.08
Jan, 2047	623.08	1113.05	128922.03
Mar, 2047	617.75	1118.38	127803.65
Mar, 2047	1230.14	2242.12	126679.92
May, 2047	607.01	1129.12	125550.79
May, 2047	1208.61	2263.65	124416.26
Jul, 2047	596.16	1139.97	123276.29
Jul, 2047	1186.86	2285.40	122130.86
Aug, 2047	585.21	1150.92	120979.94
Oct, 2047	579.70	1156.43	119823.51
Oct, 2047	1153.85	2318.41	118661.53
Dec, 2047	568.59	1167.54	117493.99
Dec, 2047	1131.58	2340.68	116320.85
Jan, 2048	557.37	1178.76	115142.09
Mar, 2048	551.72	1184.41	113957.68
Mar, 2048	1097.77	2374.49	112767.60
May, 2048	540.34	1195.79	111571.82
May, 2048	1074.95	2397.31	110370.30
Jul, 2048	528.86	1207.27	109163.03
Jul, 2048	1051.93	2420.33	107949.97
Aug, 2048	517.26	1218.87	106731.10
Oct, 2048	511.42	1224.71	105506.39
Oct, 2048	1016.97	2455.29	104275.81
Dec, 2048	499.65	1236.48	103039.34
Dec, 2048	993.38	2478.88	101796.94
Jan, 2049	487.78	1248.35	100548.58
Mar, 2049	481.80	1254.33	99294.25
Mar, 2049	957.58	2514.68	98033.91
May, 2049	469.75	1266.38	96767.52
May, 2049	933.43	2538.83	95495.07
Jul, 2049	457.58	1278.55	94216.52
Jul, 2049	909.03	2563.23	92931.84
Aug, 2049	445.30	1290.83	91641.01
Oct, 2049	439.11	1297.02	90343.99
Oct, 2049	872.01	2600.25	89040.76
Dec, 2049	426.65	1309.48	87731.29
Dec, 2049	847.03	2625.23	86415.54
Jan, 2050	414.07	1322.06	85093.48
Mar, 2050	407.74	1328.39	83765.09
Mar, 2050	809.11	2663.15	82430.33
May, 2050	394.98	1341.15	81089.18
May, 2050	783.53	2688.73	79741.61
Jul, 2050	382.10	1354.03	78387.57
Jul, 2050	757.71	2714.55	77027.05
Aug, 2050	369.09	1367.04	75660.01
Oct, 2050	362.54	1373.59	74286.41
Oct, 2050	718.50	2753.76	72906.24
Dec, 2050	349.34	1386.79	71519.45
Dec, 2050	692.04	2780.22	70126.02
Jan, 2051	336.02	1400.11	68725.91
Mar, 2051	329.31	1406.82	67319.09
Mar, 2051	651.88	2820.38	65905.53
May, 2051	315.80	1420.33	64485.20
May, 2051	624.79	2847.47	63058.06
Jul, 2051	302.15	1433.98	61624.08
Jul, 2051	597.43	2874.83	60183.24
Aug, 2051	288.38	1447.75	58735.48
Oct, 2051	281.44	1454.69	57280.79
Oct, 2051	555.91	2916.35	55819.13
Dec, 2051	267.47	1468.66	54350.47
Dec, 2051	527.90	2944.36	52874.77
Jan, 2052	253.36	1482.77	51392.00
Mar, 2052	246.25	1489.88	49902.12
Mar, 2052	485.36	2986.90	48405.11
May, 2052	231.94	1504.19	46900.92
May, 2052	456.67	3015.59	45389.52
Jul, 2052	217.49	1518.64	43870.88
Jul, 2052	427.70	3044.56	42344.97
Aug, 2052	202.90	1533.23	40811.74
Oct, 2052	195.56	1540.57	39271.17
Oct, 2052	383.73	3088.53	37723.21
Dec, 2052	180.76	1555.37	36167.84
Dec, 2052	354.06	3118.20	34605.01
Jan, 2053	165.82	1570.31	33034.70
Mar, 2053	158.29	1577.84	31456.86
Mar, 2053	309.02	3163.24	29871.46
May, 2053	143.13	1593.00	28278.46
May, 2053	278.63	3193.63	26677.84
Jul, 2053	127.83	1608.30	25069.54
Jul, 2053	247.95	3224.31	23453.53
Aug, 2053	112.38	1623.75	21829.78
Oct, 2053	104.60	1631.53	20198.25
Oct, 2053	201.38	3270.88	18558.91
Dec, 2053	88.93	1647.20	16911.71
Dec, 2053	169.97	3302.29	15256.61
Jan, 2054	73.10	1663.03	13593.59
Mar, 2054	65.14	1670.99	11922.59
Mar, 2054	122.27	3349.99	10243.59
May, 2054	49.08	1687.05	8556.54
May, 2054	90.08	3382.18	6861.41
Jul, 2054	32.88	1703.25	5158.16
Jul, 2054	57.60	3414.66	3446.75
Aug, 2054	16.52	1719.61	1727.13
Oct, 2054	8.28	1727.85	0