Mortgage Parameters

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

Mortgage Summary

Property Total:	$299,000
Down Payment	$89,700
Mortgage Amount:	$209,300
Mortgage Payment:	$1,221.42 / month
Estimated Tax:	+ $166.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,387.53 / month
Total Interest Paid:	$230,410.80 over 30 years
Total Tax Paid:	$59,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1002.90	218.52	209081.48
Jan, 2025	1001.85	219.57	208861.90
Feb, 2025	1000.80	220.62	208641.28
Mar, 2025	999.74	221.68	208419.60
Apr, 2025	998.68	222.74	208196.86
May, 2025	997.61	223.81	207973.05
Jun, 2025	996.54	224.88	207748.17
Jul, 2025	995.46	225.96	207522.21
Aug, 2025	994.38	227.04	207295.16
Sep, 2025	993.29	228.13	207067.03
Oct, 2025	992.20	229.22	206837.81
Nov, 2025	991.10	230.32	206607.49
Dec, 2025	989.99	231.43	206376.06
Jan, 2026	988.89	232.53	206143.53
Feb, 2026	987.77	233.65	205909.88
Mar, 2026	986.65	234.77	205675.11
Apr, 2026	985.53	235.89	205439.21
May, 2026	984.40	237.02	205202.19
Jun, 2026	983.26	238.16	204964.03
Jul, 2026	982.12	239.30	204724.73
Aug, 2026	980.97	240.45	204484.28
Sep, 2026	979.82	241.60	204242.68
Oct, 2026	978.66	242.76	203999.93
Nov, 2026	977.50	243.92	203756.01
Dec, 2026	976.33	245.09	203510.92
Jan, 2027	975.16	246.26	203264.65
Feb, 2027	973.98	247.44	203017.21
Mar, 2027	972.79	248.63	202768.58
Apr, 2027	971.60	249.82	202518.76
May, 2027	970.40	251.02	202267.74
Jun, 2027	969.20	252.22	202015.52
Jul, 2027	967.99	253.43	201762.09
Aug, 2027	966.78	254.64	201507.45
Sep, 2027	965.56	255.86	201251.59
Oct, 2027	964.33	257.09	200994.50
Nov, 2027	963.10	258.32	200736.18
Dec, 2027	961.86	259.56	200476.62
Jan, 2028	960.62	260.80	200215.81
Feb, 2028	959.37	262.05	199953.76
Mar, 2028	958.11	263.31	199690.45
Apr, 2028	956.85	264.57	199425.88
May, 2028	955.58	265.84	199160.05
Jun, 2028	954.31	267.11	198892.93
Jul, 2028	953.03	268.39	198624.54
Aug, 2028	951.74	269.68	198354.87
Sep, 2028	950.45	270.97	198083.90
Oct, 2028	949.15	272.27	197811.63
Nov, 2028	947.85	273.57	197538.05
Dec, 2028	946.54	274.88	197263.17
Jan, 2029	945.22	276.20	196986.97
Feb, 2029	943.90	277.52	196709.45
Mar, 2029	942.57	278.85	196430.59
Apr, 2029	941.23	280.19	196150.40
May, 2029	939.89	281.53	195868.87
Jun, 2029	938.54	282.88	195585.99
Jul, 2029	937.18	284.24	195301.75
Aug, 2029	935.82	285.60	195016.15
Sep, 2029	934.45	286.97	194729.18
Oct, 2029	933.08	288.34	194440.84
Nov, 2029	931.70	289.72	194151.12
Dec, 2029	930.31	291.11	193860.01
Jan, 2030	928.91	292.51	193567.50
Feb, 2030	927.51	293.91	193273.59
Mar, 2030	926.10	295.32	192978.27
Apr, 2030	924.69	296.73	192681.54
May, 2030	923.27	298.15	192383.38
Jun, 2030	921.84	299.58	192083.80
Jul, 2030	920.40	301.02	191782.78
Aug, 2030	918.96	302.46	191480.32
Sep, 2030	917.51	303.91	191176.41
Oct, 2030	916.05	305.37	190871.05
Nov, 2030	914.59	306.83	190564.22
Dec, 2030	913.12	308.30	190255.92
Jan, 2031	911.64	309.78	189946.14
Feb, 2031	910.16	311.26	189634.88
Mar, 2031	908.67	312.75	189322.12
Apr, 2031	907.17	314.25	189007.87
May, 2031	905.66	315.76	188692.12
Jun, 2031	904.15	317.27	188374.85
Jul, 2031	902.63	318.79	188056.06
Aug, 2031	901.10	320.32	187735.74
Sep, 2031	899.57	321.85	187413.88
Oct, 2031	898.02	323.40	187090.49
Nov, 2031	896.48	324.94	186765.54
Dec, 2031	894.92	326.50	186439.04
Jan, 2032	893.35	328.07	186110.98
Feb, 2032	891.78	329.64	185781.34
Mar, 2032	890.20	331.22	185450.12
Apr, 2032	888.62	332.80	185117.32
May, 2032	887.02	334.40	184782.92
Jun, 2032	885.42	336.00	184446.91
Jul, 2032	883.81	337.61	184109.30
Aug, 2032	882.19	339.23	183770.07
Sep, 2032	880.56	340.86	183429.22
Oct, 2032	878.93	342.49	183086.73
Nov, 2032	877.29	344.13	182742.60
Dec, 2032	875.64	345.78	182396.82
Jan, 2033	873.98	347.44	182049.39
Feb, 2033	872.32	349.10	181700.29
Mar, 2033	870.65	350.77	181349.51
Apr, 2033	868.97	352.45	180997.06
May, 2033	867.28	354.14	180642.92
Jun, 2033	865.58	355.84	180287.08
Jul, 2033	863.88	357.54	179929.53
Aug, 2033	862.16	359.26	179570.28
Sep, 2033	860.44	360.98	179209.30
Oct, 2033	858.71	362.71	178846.59
Nov, 2033	856.97	364.45	178482.14
Dec, 2033	855.23	366.19	178115.95
Jan, 2034	853.47	367.95	177748.00
Feb, 2034	851.71	369.71	177378.29
Mar, 2034	849.94	371.48	177006.81
Apr, 2034	848.16	373.26	176633.55
May, 2034	846.37	375.05	176258.49
Jun, 2034	844.57	376.85	175881.65
Jul, 2034	842.77	378.65	175502.99
Aug, 2034	840.95	380.47	175122.52
Sep, 2034	839.13	382.29	174740.23
Oct, 2034	837.30	384.12	174356.11
Nov, 2034	835.46	385.96	173970.15
Dec, 2034	833.61	387.81	173582.33
Jan, 2035	831.75	389.67	173192.66
Feb, 2035	829.88	391.54	172801.12
Mar, 2035	828.01	393.41	172407.71
Apr, 2035	826.12	395.30	172012.41
May, 2035	824.23	397.19	171615.22
Jun, 2035	822.32	399.10	171216.12
Jul, 2035	820.41	401.01	170815.11
Aug, 2035	818.49	402.93	170412.18
Sep, 2035	816.56	404.86	170007.32
Oct, 2035	814.62	406.80	169600.51
Nov, 2035	812.67	408.75	169191.76
Dec, 2035	810.71	410.71	168781.05
Jan, 2036	808.74	412.68	168368.38
Feb, 2036	806.77	414.65	167953.72
Mar, 2036	804.78	416.64	167537.08
Apr, 2036	802.78	418.64	167118.44
May, 2036	800.78	420.64	166697.80
Jun, 2036	798.76	422.66	166275.14
Jul, 2036	796.74	424.68	165850.45
Aug, 2036	794.70	426.72	165423.73
Sep, 2036	792.66	428.76	164994.97
Oct, 2036	790.60	430.82	164564.15
Nov, 2036	788.54	432.88	164131.27
Dec, 2036	786.46	434.96	163696.31
Jan, 2037	784.38	437.04	163259.27
Feb, 2037	782.28	439.14	162820.13
Mar, 2037	780.18	441.24	162378.89
Apr, 2037	778.07	443.35	161935.54
May, 2037	775.94	445.48	161490.06
Jun, 2037	773.81	447.61	161042.44
Jul, 2037	771.66	449.76	160592.69
Aug, 2037	769.51	451.91	160140.77
Sep, 2037	767.34	454.08	159686.69
Oct, 2037	765.17	456.25	159230.44
Nov, 2037	762.98	458.44	158772.00
Dec, 2037	760.78	460.64	158311.36
Jan, 2038	758.58	462.84	157848.52
Feb, 2038	756.36	465.06	157383.45
Mar, 2038	754.13	467.29	156916.16
Apr, 2038	751.89	469.53	156446.63
May, 2038	749.64	471.78	155974.85
Jun, 2038	747.38	474.04	155500.81
Jul, 2038	745.11	476.31	155024.50
Aug, 2038	742.83	478.59	154545.91
Sep, 2038	740.53	480.89	154065.02
Oct, 2038	738.23	483.19	153581.83
Nov, 2038	735.91	485.51	153096.32
Dec, 2038	733.59	487.83	152608.49
Jan, 2039	731.25	490.17	152118.31
Feb, 2039	728.90	492.52	151625.79
Mar, 2039	726.54	494.88	151130.91
Apr, 2039	724.17	497.25	150633.66
May, 2039	721.79	499.63	150134.03
Jun, 2039	719.39	502.03	149632.00
Jul, 2039	716.99	504.43	149127.57
Aug, 2039	714.57	506.85	148620.72
Sep, 2039	712.14	509.28	148111.44
Oct, 2039	709.70	511.72	147599.72
Nov, 2039	707.25	514.17	147085.55
Dec, 2039	704.78	516.64	146568.91
Jan, 2040	702.31	519.11	146049.80
Feb, 2040	699.82	521.60	145528.20
Mar, 2040	697.32	524.10	145004.11
Apr, 2040	694.81	526.61	144477.50
May, 2040	692.29	529.13	143948.37
Jun, 2040	689.75	531.67	143416.70
Jul, 2040	687.21	534.21	142882.48
Aug, 2040	684.65	536.77	142345.71
Sep, 2040	682.07	539.35	141806.36
Oct, 2040	679.49	541.93	141264.43
Nov, 2040	676.89	544.53	140719.90
Dec, 2040	674.28	547.14	140172.77
Jan, 2041	671.66	549.76	139623.01
Feb, 2041	669.03	552.39	139070.61
Mar, 2041	666.38	555.04	138515.57
Apr, 2041	663.72	557.70	137957.88
May, 2041	661.05	560.37	137397.50
Jun, 2041	658.36	563.06	136834.45
Jul, 2041	655.67	565.75	136268.69
Aug, 2041	652.95	568.47	135700.23
Sep, 2041	650.23	571.19	135129.04
Oct, 2041	647.49	573.93	134555.11
Nov, 2041	644.74	576.68	133978.43
Dec, 2041	641.98	579.44	133398.99
Jan, 2042	639.20	582.22	132816.78
Feb, 2042	636.41	585.01	132231.77
Mar, 2042	633.61	587.81	131643.96
Apr, 2042	630.79	590.63	131053.33
May, 2042	627.96	593.46	130459.88
Jun, 2042	625.12	596.30	129863.58
Jul, 2042	622.26	599.16	129264.42
Aug, 2042	619.39	602.03	128662.39
Sep, 2042	616.51	604.91	128057.48
Oct, 2042	613.61	607.81	127449.67
Nov, 2042	610.70	610.72	126838.95
Dec, 2042	607.77	613.65	126225.30
Jan, 2043	604.83	616.59	125608.71
Feb, 2043	601.88	619.54	124989.16
Mar, 2043	598.91	622.51	124366.65
Apr, 2043	595.92	625.50	123741.15
May, 2043	592.93	628.49	123112.66
Jun, 2043	589.91	631.51	122481.15
Jul, 2043	586.89	634.53	121846.62
Aug, 2043	583.85	637.57	121209.05
Sep, 2043	580.79	640.63	120568.42
Oct, 2043	577.72	643.70	119924.73
Nov, 2043	574.64	646.78	119277.95
Dec, 2043	571.54	649.88	118628.07
Jan, 2044	568.43	652.99	117975.07
Feb, 2044	565.30	656.12	117318.95
Mar, 2044	562.15	659.27	116659.68
Apr, 2044	558.99	662.43	115997.26
May, 2044	555.82	665.60	115331.66
Jun, 2044	552.63	668.79	114662.87
Jul, 2044	549.43	671.99	113990.87
Aug, 2044	546.21	675.21	113315.66
Sep, 2044	542.97	678.45	112637.21
Oct, 2044	539.72	681.70	111955.51
Nov, 2044	536.45	684.97	111270.54
Dec, 2044	533.17	688.25	110582.30
Jan, 2045	529.87	691.55	109890.75
Feb, 2045	526.56	694.86	109195.89
Mar, 2045	523.23	698.19	108497.70
Apr, 2045	519.88	701.54	107796.16
May, 2045	516.52	704.90	107091.27
Jun, 2045	513.15	708.27	106382.99
Jul, 2045	509.75	711.67	105671.32
Aug, 2045	506.34	715.08	104956.25
Sep, 2045	502.92	718.50	104237.74
Oct, 2045	499.47	721.95	103515.79
Nov, 2045	496.01	725.41	102790.39
Dec, 2045	492.54	728.88	102061.50
Jan, 2046	489.04	732.38	101329.13
Feb, 2046	485.54	735.88	100593.24
Mar, 2046	482.01	739.41	99853.83
Apr, 2046	478.47	742.95	99110.88
May, 2046	474.91	746.51	98364.37
Jun, 2046	471.33	750.09	97614.28
Jul, 2046	467.74	753.68	96860.59
Aug, 2046	464.12	757.30	96103.29
Sep, 2046	460.49	760.93	95342.37
Oct, 2046	456.85	764.57	94577.80
Nov, 2046	453.19	768.23	93809.56
Dec, 2046	449.50	771.92	93037.65
Jan, 2047	445.81	775.61	92262.03
Feb, 2047	442.09	779.33	91482.70
Mar, 2047	438.35	783.07	90699.64
Apr, 2047	434.60	786.82	89912.82
May, 2047	430.83	790.59	89122.23
Jun, 2047	427.04	794.38	88327.86
Jul, 2047	423.24	798.18	87529.67
Aug, 2047	419.41	802.01	86727.67
Sep, 2047	415.57	805.85	85921.82
Oct, 2047	411.71	809.71	85112.11
Nov, 2047	407.83	813.59	84298.51
Dec, 2047	403.93	817.49	83481.02
Jan, 2048	400.01	821.41	82659.62
Feb, 2048	396.08	825.34	81834.27
Mar, 2048	392.12	829.30	81004.98
Apr, 2048	388.15	833.27	80171.71
May, 2048	384.16	837.26	79334.44
Jun, 2048	380.14	841.28	78493.17
Jul, 2048	376.11	845.31	77647.86
Aug, 2048	372.06	849.36	76798.50
Sep, 2048	367.99	853.43	75945.08
Oct, 2048	363.90	857.52	75087.56
Nov, 2048	359.79	861.63	74225.93
Dec, 2048	355.67	865.75	73360.18
Jan, 2049	351.52	869.90	72490.28
Feb, 2049	347.35	874.07	71616.21
Mar, 2049	343.16	878.26	70737.95
Apr, 2049	338.95	882.47	69855.48
May, 2049	334.72	886.70	68968.78
Jun, 2049	330.48	890.94	68077.84
Jul, 2049	326.21	895.21	67182.63
Aug, 2049	321.92	899.50	66283.12
Sep, 2049	317.61	903.81	65379.31
Oct, 2049	313.28	908.14	64471.16
Nov, 2049	308.92	912.50	63558.67
Dec, 2049	304.55	916.87	62641.80
Jan, 2050	300.16	921.26	61720.54
Feb, 2050	295.74	925.68	60794.86
Mar, 2050	291.31	930.11	59864.75
Apr, 2050	286.85	934.57	58930.18
May, 2050	282.37	939.05	57991.14
Jun, 2050	277.87	943.55	57047.59
Jul, 2050	273.35	948.07	56099.53
Aug, 2050	268.81	952.61	55146.92
Sep, 2050	264.25	957.17	54189.74
Oct, 2050	259.66	961.76	53227.98
Nov, 2050	255.05	966.37	52261.61
Dec, 2050	250.42	971.00	51290.61
Jan, 2051	245.77	975.65	50314.96
Feb, 2051	241.09	980.33	49334.63
Mar, 2051	236.40	985.02	48349.61
Apr, 2051	231.68	989.74	47359.86
May, 2051	226.93	994.49	46365.37
Jun, 2051	222.17	999.25	45366.12
Jul, 2051	217.38	1004.04	44362.08
Aug, 2051	212.57	1008.85	43353.23
Sep, 2051	207.73	1013.69	42339.54
Oct, 2051	202.88	1018.54	41321.00
Nov, 2051	198.00	1023.42	40297.58
Dec, 2051	193.09	1028.33	39269.25
Jan, 2052	188.17	1033.25	38235.99
Feb, 2052	183.21	1038.21	37197.79
Mar, 2052	178.24	1043.18	36154.61
Apr, 2052	173.24	1048.18	35106.43
May, 2052	168.22	1053.20	34053.23
Jun, 2052	163.17	1058.25	32994.98
Jul, 2052	158.10	1063.32	31931.66
Aug, 2052	153.01	1068.41	30863.25
Sep, 2052	147.89	1073.53	29789.71
Oct, 2052	142.74	1078.68	28711.03
Nov, 2052	137.57	1083.85	27627.19
Dec, 2052	132.38	1089.04	26538.15
Jan, 2053	127.16	1094.26	25443.89
Feb, 2053	121.92	1099.50	24344.39
Mar, 2053	116.65	1104.77	23239.62
Apr, 2053	111.36	1110.06	22129.56
May, 2053	106.04	1115.38	21014.17
Jun, 2053	100.69	1120.73	19893.45
Jul, 2053	95.32	1126.10	18767.35
Aug, 2053	89.93	1131.49	17635.86
Sep, 2053	84.51	1136.91	16498.94
Oct, 2053	79.06	1142.36	15356.58
Nov, 2053	73.58	1147.84	14208.74
Dec, 2053	68.08	1153.34	13055.41
Jan, 2054	62.56	1158.86	11896.54
Feb, 2054	57.00	1164.42	10732.13
Mar, 2054	51.42	1170.00	9562.13
Apr, 2054	45.82	1175.60	8386.53
May, 2054	40.19	1181.23	7205.30
Jun, 2054	34.53	1186.89	6018.40
Jul, 2054	28.84	1192.58	4825.82
Aug, 2054	23.12	1198.30	3627.52
Sep, 2054	17.38	1204.04	2423.49
Oct, 2054	11.61	1209.81	1213.68
Nov, 2054	5.82	1215.60	0