Mortgage Parameters

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

Mortgage Summary

Property Total:	$424,000
Down Payment	$127,200
Mortgage Amount:	$296,800
Mortgage Payment:	$1,732.04 / month
Estimated Tax:	+ $235.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,967.60 / month
Total Interest Paid:	$326,736.00 over 30 years
Total Tax Paid:	$84,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1422.17	309.87	296490.13
Dec, 2024	1420.68	311.36	296178.77
Jan, 2025	1419.19	312.85	295865.92
Feb, 2025	1417.69	314.35	295551.57
Mar, 2025	1416.18	315.86	295235.71
Apr, 2025	1414.67	317.37	294918.35
May, 2025	1413.15	318.89	294599.46
Jun, 2025	1411.62	320.42	294279.04
Jul, 2025	1410.09	321.95	293957.08
Aug, 2025	1408.54	323.50	293633.59
Sep, 2025	1406.99	325.05	293308.54
Oct, 2025	1405.44	326.60	292981.94
Nov, 2025	1403.87	328.17	292653.77
Dec, 2025	1402.30	329.74	292324.03
Jan, 2026	1400.72	331.32	291992.71
Feb, 2026	1399.13	332.91	291659.80
Mar, 2026	1397.54	334.50	291325.30
Apr, 2026	1395.93	336.11	290989.19
May, 2026	1394.32	337.72	290651.48
Jun, 2026	1392.70	339.34	290312.14
Jul, 2026	1391.08	340.96	289971.18
Aug, 2026	1389.45	342.59	289628.59
Sep, 2026	1387.80	344.24	289284.35
Oct, 2026	1386.15	345.89	288938.46
Nov, 2026	1384.50	347.54	288590.92
Dec, 2026	1382.83	349.21	288241.71
Jan, 2027	1381.16	350.88	287890.83
Feb, 2027	1379.48	352.56	287538.27
Mar, 2027	1377.79	354.25	287184.01
Apr, 2027	1376.09	355.95	286828.06
May, 2027	1374.38	357.66	286470.41
Jun, 2027	1372.67	359.37	286111.04
Jul, 2027	1370.95	361.09	285749.95
Aug, 2027	1369.22	362.82	285387.13
Sep, 2027	1367.48	364.56	285022.57
Oct, 2027	1365.73	366.31	284656.26
Nov, 2027	1363.98	368.06	284288.20
Dec, 2027	1362.21	369.83	283918.37
Jan, 2028	1360.44	371.60	283546.77
Feb, 2028	1358.66	373.38	283173.40
Mar, 2028	1356.87	375.17	282798.23
Apr, 2028	1355.07	376.97	282421.26
May, 2028	1353.27	378.77	282042.49
Jun, 2028	1351.45	380.59	281661.91
Jul, 2028	1349.63	382.41	281279.50
Aug, 2028	1347.80	384.24	280895.25
Sep, 2028	1345.96	386.08	280509.17
Oct, 2028	1344.11	387.93	280121.24
Nov, 2028	1342.25	389.79	279731.44
Dec, 2028	1340.38	391.66	279339.78
Jan, 2029	1338.50	393.54	278946.25
Feb, 2029	1336.62	395.42	278550.82
Mar, 2029	1334.72	397.32	278153.51
Apr, 2029	1332.82	399.22	277754.29
May, 2029	1330.91	401.13	277353.15
Jun, 2029	1328.98	403.06	276950.09
Jul, 2029	1327.05	404.99	276545.11
Aug, 2029	1325.11	406.93	276138.18
Sep, 2029	1323.16	408.88	275729.30
Oct, 2029	1321.20	410.84	275318.46
Nov, 2029	1319.23	412.81	274905.66
Dec, 2029	1317.26	414.78	274490.87
Jan, 2030	1315.27	416.77	274074.10
Feb, 2030	1313.27	418.77	273655.34
Mar, 2030	1311.27	420.77	273234.56
Apr, 2030	1309.25	422.79	272811.77
May, 2030	1307.22	424.82	272386.95
Jun, 2030	1305.19	426.85	271960.10
Jul, 2030	1303.14	428.90	271531.20
Aug, 2030	1301.09	430.95	271100.25
Sep, 2030	1299.02	433.02	270667.23
Oct, 2030	1296.95	435.09	270232.14
Nov, 2030	1294.86	437.18	269794.96
Dec, 2030	1292.77	439.27	269355.69
Jan, 2031	1290.66	441.38	268914.31
Feb, 2031	1288.55	443.49	268470.82
Mar, 2031	1286.42	445.62	268025.20
Apr, 2031	1284.29	447.75	267577.45
May, 2031	1282.14	449.90	267127.55
Jun, 2031	1279.99	452.05	266675.50
Jul, 2031	1277.82	454.22	266221.28
Aug, 2031	1275.64	456.40	265764.88
Sep, 2031	1273.46	458.58	265306.30
Oct, 2031	1271.26	460.78	264845.52
Nov, 2031	1269.05	462.99	264382.53
Dec, 2031	1266.83	465.21	263917.32
Jan, 2032	1264.60	467.44	263449.88
Feb, 2032	1262.36	469.68	262980.21
Mar, 2032	1260.11	471.93	262508.28
Apr, 2032	1257.85	474.19	262034.09
May, 2032	1255.58	476.46	261557.63
Jun, 2032	1253.30	478.74	261078.89
Jul, 2032	1251.00	481.04	260597.85
Aug, 2032	1248.70	483.34	260114.51
Sep, 2032	1246.38	485.66	259628.85
Oct, 2032	1244.05	487.99	259140.87
Nov, 2032	1241.72	490.32	258650.55
Dec, 2032	1239.37	492.67	258157.87
Jan, 2033	1237.01	495.03	257662.84
Feb, 2033	1234.63	497.41	257165.43
Mar, 2033	1232.25	499.79	256665.65
Apr, 2033	1229.86	502.18	256163.46
May, 2033	1227.45	504.59	255658.87
Jun, 2033	1225.03	507.01	255151.86
Jul, 2033	1222.60	509.44	254642.43
Aug, 2033	1220.16	511.88	254130.55
Sep, 2033	1217.71	514.33	253616.22
Oct, 2033	1215.24	516.80	253099.42
Nov, 2033	1212.77	519.27	252580.15
Dec, 2033	1210.28	521.76	252058.39
Jan, 2034	1207.78	524.26	251534.13
Feb, 2034	1205.27	526.77	251007.36
Mar, 2034	1202.74	529.30	250478.06
Apr, 2034	1200.21	531.83	249946.23
May, 2034	1197.66	534.38	249411.85
Jun, 2034	1195.10	536.94	248874.91
Jul, 2034	1192.53	539.51	248335.39
Aug, 2034	1189.94	542.10	247793.29
Sep, 2034	1187.34	544.70	247248.59
Oct, 2034	1184.73	547.31	246701.29
Nov, 2034	1182.11	549.93	246151.36
Dec, 2034	1179.48	552.56	245598.79
Jan, 2035	1176.83	555.21	245043.58
Feb, 2035	1174.17	557.87	244485.71
Mar, 2035	1171.49	560.55	243925.16
Apr, 2035	1168.81	563.23	243361.93
May, 2035	1166.11	565.93	242796.00
Jun, 2035	1163.40	568.64	242227.36
Jul, 2035	1160.67	571.37	241655.99
Aug, 2035	1157.93	574.11	241081.88
Sep, 2035	1155.18	576.86	240505.03
Oct, 2035	1152.42	579.62	239925.41
Nov, 2035	1149.64	582.40	239343.01
Dec, 2035	1146.85	585.19	238757.82
Jan, 2036	1144.05	587.99	238169.83
Feb, 2036	1141.23	590.81	237579.02
Mar, 2036	1138.40	593.64	236985.38
Apr, 2036	1135.55	596.49	236388.89
May, 2036	1132.70	599.34	235789.55
Jun, 2036	1129.82	602.22	235187.34
Jul, 2036	1126.94	605.10	234582.24
Aug, 2036	1124.04	608.00	233974.24
Sep, 2036	1121.13	610.91	233363.32
Oct, 2036	1118.20	613.84	232749.48
Nov, 2036	1115.26	616.78	232132.70
Dec, 2036	1112.30	619.74	231512.96
Jan, 2037	1109.33	622.71	230890.25
Feb, 2037	1106.35	625.69	230264.56
Mar, 2037	1103.35	628.69	229635.88
Apr, 2037	1100.34	631.70	229004.17
May, 2037	1097.31	634.73	228369.45
Jun, 2037	1094.27	637.77	227731.68
Jul, 2037	1091.21	640.83	227090.85
Aug, 2037	1088.14	643.90	226446.95
Sep, 2037	1085.06	646.98	225799.97
Oct, 2037	1081.96	650.08	225149.89
Nov, 2037	1078.84	653.20	224496.69
Dec, 2037	1075.71	656.33	223840.37
Jan, 2038	1072.57	659.47	223180.89
Feb, 2038	1069.41	662.63	222518.26
Mar, 2038	1066.23	665.81	221852.46
Apr, 2038	1063.04	669.00	221183.46
May, 2038	1059.84	672.20	220511.26
Jun, 2038	1056.62	675.42	219835.83
Jul, 2038	1053.38	678.66	219157.17
Aug, 2038	1050.13	681.91	218475.26
Sep, 2038	1046.86	685.18	217790.08
Oct, 2038	1043.58	688.46	217101.62
Nov, 2038	1040.28	691.76	216409.86
Dec, 2038	1036.96	695.08	215714.78
Jan, 2039	1033.63	698.41	215016.38
Feb, 2039	1030.29	701.75	214314.62
Mar, 2039	1026.92	705.12	213609.51
Apr, 2039	1023.55	708.49	212901.01
May, 2039	1020.15	711.89	212189.12
Jun, 2039	1016.74	715.30	211473.82
Jul, 2039	1013.31	718.73	210755.09
Aug, 2039	1009.87	722.17	210032.92
Sep, 2039	1006.41	725.63	209307.29
Oct, 2039	1002.93	729.11	208578.18
Nov, 2039	999.44	732.60	207845.58
Dec, 2039	995.93	736.11	207109.47
Jan, 2040	992.40	739.64	206369.82
Feb, 2040	988.86	743.18	205626.64
Mar, 2040	985.29	746.75	204879.89
Apr, 2040	981.72	750.32	204129.57
May, 2040	978.12	753.92	203375.65
Jun, 2040	974.51	757.53	202618.12
Jul, 2040	970.88	761.16	201856.96
Aug, 2040	967.23	764.81	201092.15
Sep, 2040	963.57	768.47	200323.68
Oct, 2040	959.88	772.16	199551.52
Nov, 2040	956.18	775.86	198775.66
Dec, 2040	952.47	779.57	197996.09
Jan, 2041	948.73	783.31	197212.78
Feb, 2041	944.98	787.06	196425.72
Mar, 2041	941.21	790.83	195634.89
Apr, 2041	937.42	794.62	194840.26
May, 2041	933.61	798.43	194041.83
Jun, 2041	929.78	802.26	193239.58
Jul, 2041	925.94	806.10	192433.48
Aug, 2041	922.08	809.96	191623.51
Sep, 2041	918.20	813.84	190809.67
Oct, 2041	914.30	817.74	189991.93
Nov, 2041	910.38	821.66	189170.26
Dec, 2041	906.44	825.60	188344.67
Jan, 2042	902.48	829.56	187515.11
Feb, 2042	898.51	833.53	186681.58
Mar, 2042	894.52	837.52	185844.06
Apr, 2042	890.50	841.54	185002.52
May, 2042	886.47	845.57	184156.95
Jun, 2042	882.42	849.62	183307.33
Jul, 2042	878.35	853.69	182453.64
Aug, 2042	874.26	857.78	181595.85
Sep, 2042	870.15	861.89	180733.96
Oct, 2042	866.02	866.02	179867.94
Nov, 2042	861.87	870.17	178997.76
Dec, 2042	857.70	874.34	178123.42
Jan, 2043	853.51	878.53	177244.89
Feb, 2043	849.30	882.74	176362.15
Mar, 2043	845.07	886.97	175475.18
Apr, 2043	840.82	891.22	174583.96
May, 2043	836.55	895.49	173688.46
Jun, 2043	832.26	899.78	172788.68
Jul, 2043	827.95	904.09	171884.59
Aug, 2043	823.61	908.43	170976.16
Sep, 2043	819.26	912.78	170063.38
Oct, 2043	814.89	917.15	169146.23
Nov, 2043	810.49	921.55	168224.68
Dec, 2043	806.08	925.96	167298.72
Jan, 2044	801.64	930.40	166368.32
Feb, 2044	797.18	934.86	165433.46
Mar, 2044	792.70	939.34	164494.12
Apr, 2044	788.20	943.84	163550.28
May, 2044	783.68	948.36	162601.92
Jun, 2044	779.13	952.91	161649.01
Jul, 2044	774.57	957.47	160691.54
Aug, 2044	769.98	962.06	159729.48
Sep, 2044	765.37	966.67	158762.81
Oct, 2044	760.74	971.30	157791.51
Nov, 2044	756.08	975.96	156815.56
Dec, 2044	751.41	980.63	155834.92
Jan, 2045	746.71	985.33	154849.59
Feb, 2045	741.99	990.05	153859.54
Mar, 2045	737.24	994.80	152864.74
Apr, 2045	732.48	999.56	151865.18
May, 2045	727.69	1004.35	150860.83
Jun, 2045	722.87	1009.17	149851.66
Jul, 2045	718.04	1014.00	148837.66
Aug, 2045	713.18	1018.86	147818.80
Sep, 2045	708.30	1023.74	146795.06
Oct, 2045	703.39	1028.65	145766.41
Nov, 2045	698.46	1033.58	144732.84
Dec, 2045	693.51	1038.53	143694.31
Jan, 2046	688.54	1043.50	142650.80
Feb, 2046	683.54	1048.50	141602.30
Mar, 2046	678.51	1053.53	140548.77
Apr, 2046	673.46	1058.58	139490.19
May, 2046	668.39	1063.65	138426.54
Jun, 2046	663.29	1068.75	137357.80
Jul, 2046	658.17	1073.87	136283.93
Aug, 2046	653.03	1079.01	135204.92
Sep, 2046	647.86	1084.18	134120.73
Oct, 2046	642.66	1089.38	133031.36
Nov, 2046	637.44	1094.60	131936.76
Dec, 2046	632.20	1099.84	130836.91
Jan, 2047	626.93	1105.11	129731.80
Feb, 2047	621.63	1110.41	128621.39
Mar, 2047	616.31	1115.73	127505.66
Apr, 2047	610.96	1121.08	126384.59
May, 2047	605.59	1126.45	125258.14
Jun, 2047	600.20	1131.84	124126.30
Jul, 2047	594.77	1137.27	122989.03
Aug, 2047	589.32	1142.72	121846.31
Sep, 2047	583.85	1148.19	120698.12
Oct, 2047	578.35	1153.69	119544.42
Nov, 2047	572.82	1159.22	118385.20
Dec, 2047	567.26	1164.78	117220.42
Jan, 2048	561.68	1170.36	116050.06
Feb, 2048	556.07	1175.97	114874.10
Mar, 2048	550.44	1181.60	113692.50
Apr, 2048	544.78	1187.26	112505.23
May, 2048	539.09	1192.95	111312.28
Jun, 2048	533.37	1198.67	110113.61
Jul, 2048	527.63	1204.41	108909.20
Aug, 2048	521.86	1210.18	107699.02
Sep, 2048	516.06	1215.98	106483.03
Oct, 2048	510.23	1221.81	105261.22
Nov, 2048	504.38	1227.66	104033.56
Dec, 2048	498.49	1233.55	102800.02
Jan, 2049	492.58	1239.46	101560.56
Feb, 2049	486.64	1245.40	100315.16
Mar, 2049	480.68	1251.36	99063.80
Apr, 2049	474.68	1257.36	97806.44
May, 2049	468.66	1263.38	96543.06
Jun, 2049	462.60	1269.44	95273.62
Jul, 2049	456.52	1275.52	93998.10
Aug, 2049	450.41	1281.63	92716.47
Sep, 2049	444.27	1287.77	91428.69
Oct, 2049	438.10	1293.94	90134.75
Nov, 2049	431.90	1300.14	88834.60
Dec, 2049	425.67	1306.37	87528.23
Jan, 2050	419.41	1312.63	86215.60
Feb, 2050	413.12	1318.92	84896.67
Mar, 2050	406.80	1325.24	83571.43
Apr, 2050	400.45	1331.59	82239.83
May, 2050	394.07	1337.97	80901.86
Jun, 2050	387.65	1344.39	79557.48
Jul, 2050	381.21	1350.83	78206.65
Aug, 2050	374.74	1357.30	76849.35
Sep, 2050	368.24	1363.80	75485.54
Oct, 2050	361.70	1370.34	74115.21
Nov, 2050	355.14	1376.90	72738.30
Dec, 2050	348.54	1383.50	71354.80
Jan, 2051	341.91	1390.13	69964.67
Feb, 2051	335.25	1396.79	68567.88
Mar, 2051	328.55	1403.49	67164.39
Apr, 2051	321.83	1410.21	65754.18
May, 2051	315.07	1416.97	64337.21
Jun, 2051	308.28	1423.76	62913.45
Jul, 2051	301.46	1430.58	61482.87
Aug, 2051	294.61	1437.43	60045.44
Sep, 2051	287.72	1444.32	58601.12
Oct, 2051	280.80	1451.24	57149.87
Nov, 2051	273.84	1458.20	55691.68
Dec, 2051	266.86	1465.18	54226.49
Jan, 2052	259.84	1472.20	52754.29
Feb, 2052	252.78	1479.26	51275.03
Mar, 2052	245.69	1486.35	49788.68
Apr, 2052	238.57	1493.47	48295.21
May, 2052	231.41	1500.63	46794.59
Jun, 2052	224.22	1507.82	45286.77
Jul, 2052	217.00	1515.04	43771.73
Aug, 2052	209.74	1522.30	42249.43
Sep, 2052	202.45	1529.59	40719.84
Oct, 2052	195.12	1536.92	39182.91
Nov, 2052	187.75	1544.29	37638.62
Dec, 2052	180.35	1551.69	36086.93
Jan, 2053	172.92	1559.12	34527.81
Feb, 2053	165.45	1566.59	32961.22
Mar, 2053	157.94	1574.10	31387.12
Apr, 2053	150.40	1581.64	29805.47
May, 2053	142.82	1589.22	28216.25
Jun, 2053	135.20	1596.84	26619.41
Jul, 2053	127.55	1604.49	25014.92
Aug, 2053	119.86	1612.18	23402.75
Sep, 2053	112.14	1619.90	21782.85
Oct, 2053	104.38	1627.66	20155.18
Nov, 2053	96.58	1635.46	18519.72
Dec, 2053	88.74	1643.30	16876.42
Jan, 2054	80.87	1651.17	15225.25
Feb, 2054	72.95	1659.09	13566.16
Mar, 2054	65.00	1667.04	11899.12
Apr, 2054	57.02	1675.02	10224.10
May, 2054	48.99	1683.05	8541.05
Jun, 2054	40.93	1691.11	6849.94
Jul, 2054	32.82	1699.22	5150.72
Aug, 2054	24.68	1707.36	3443.36
Sep, 2054	16.50	1715.54	1727.82
Oct, 2054	8.28	1723.76	4.06