Mortgage Parameters

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

Mortgage Summary

Property Total:	$389,000
Down Payment	$116,700
Mortgage Amount:	$272,300
Mortgage Payment:	$1,589.07 / month
Estimated Tax:	+ $216.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,805.18 / month
Total Interest Paid:	$299,764.80 over 30 years
Total Tax Paid:	$77,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1304.77	284.30	272015.70
Jan, 2025	1303.41	285.66	271730.04
Feb, 2025	1302.04	287.03	271443.01
Mar, 2025	1300.66	288.41	271154.60
Apr, 2025	1299.28	289.79	270864.82
May, 2025	1297.89	291.18	270573.64
Jun, 2025	1296.50	292.57	270281.07
Jul, 2025	1295.10	293.97	269987.10
Aug, 2025	1293.69	295.38	269691.71
Sep, 2025	1292.27	296.80	269394.92
Oct, 2025	1290.85	298.22	269096.70
Nov, 2025	1289.42	299.65	268797.05
Dec, 2025	1287.99	301.08	268495.96
Jan, 2026	1286.54	302.53	268193.44
Feb, 2026	1285.09	303.98	267889.46
Mar, 2026	1283.64	305.43	267584.03
Apr, 2026	1282.17	306.90	267277.13
May, 2026	1280.70	308.37	266968.76
Jun, 2026	1279.23	309.84	266658.92
Jul, 2026	1277.74	311.33	266347.59
Aug, 2026	1276.25	312.82	266034.77
Sep, 2026	1274.75	314.32	265720.45
Oct, 2026	1273.24	315.83	265404.62
Nov, 2026	1271.73	317.34	265087.28
Dec, 2026	1270.21	318.86	264768.42
Jan, 2027	1268.68	320.39	264448.04
Feb, 2027	1267.15	321.92	264126.11
Mar, 2027	1265.60	323.47	263802.65
Apr, 2027	1264.05	325.02	263477.63
May, 2027	1262.50	326.57	263151.06
Jun, 2027	1260.93	328.14	262822.92
Jul, 2027	1259.36	329.71	262493.21
Aug, 2027	1257.78	331.29	262161.92
Sep, 2027	1256.19	332.88	261829.04
Oct, 2027	1254.60	334.47	261494.57
Nov, 2027	1252.99	336.08	261158.49
Dec, 2027	1251.38	337.69	260820.81
Jan, 2028	1249.77	339.30	260481.51
Feb, 2028	1248.14	340.93	260140.58
Mar, 2028	1246.51	342.56	259798.01
Apr, 2028	1244.87	344.20	259453.81
May, 2028	1243.22	345.85	259107.95
Jun, 2028	1241.56	347.51	258760.44
Jul, 2028	1239.89	349.18	258411.27
Aug, 2028	1238.22	350.85	258060.42
Sep, 2028	1236.54	352.53	257707.89
Oct, 2028	1234.85	354.22	257353.67
Nov, 2028	1233.15	355.92	256997.75
Dec, 2028	1231.45	357.62	256640.13
Jan, 2029	1229.73	359.34	256280.79
Feb, 2029	1228.01	361.06	255919.73
Mar, 2029	1226.28	362.79	255556.95
Apr, 2029	1224.54	364.53	255192.42
May, 2029	1222.80	366.27	254826.15
Jun, 2029	1221.04	368.03	254458.12
Jul, 2029	1219.28	369.79	254088.33
Aug, 2029	1217.51	371.56	253716.76
Sep, 2029	1215.73	373.34	253343.42
Oct, 2029	1213.94	375.13	252968.29
Nov, 2029	1212.14	376.93	252591.36
Dec, 2029	1210.33	378.74	252212.62
Jan, 2030	1208.52	380.55	251832.07
Feb, 2030	1206.70	382.37	251449.70
Mar, 2030	1204.86	384.21	251065.49
Apr, 2030	1203.02	386.05	250679.44
May, 2030	1201.17	387.90	250291.54
Jun, 2030	1199.31	389.76	249901.79
Jul, 2030	1197.45	391.62	249510.16
Aug, 2030	1195.57	393.50	249116.66
Sep, 2030	1193.68	395.39	248721.28
Oct, 2030	1191.79	397.28	248324.00
Nov, 2030	1189.89	399.18	247924.81
Dec, 2030	1187.97	401.10	247523.71
Jan, 2031	1186.05	403.02	247120.70
Feb, 2031	1184.12	404.95	246715.75
Mar, 2031	1182.18	406.89	246308.86
Apr, 2031	1180.23	408.84	245900.02
May, 2031	1178.27	410.80	245489.22
Jun, 2031	1176.30	412.77	245076.45
Jul, 2031	1174.32	414.75	244661.70
Aug, 2031	1172.34	416.73	244244.97
Sep, 2031	1170.34	418.73	243826.24
Oct, 2031	1168.33	420.74	243405.51
Nov, 2031	1166.32	422.75	242982.75
Dec, 2031	1164.29	424.78	242557.98
Jan, 2032	1162.26	426.81	242131.16
Feb, 2032	1160.21	428.86	241702.30
Mar, 2032	1158.16	430.91	241271.39
Apr, 2032	1156.09	432.98	240838.41
May, 2032	1154.02	435.05	240403.36
Jun, 2032	1151.93	437.14	239966.22
Jul, 2032	1149.84	439.23	239526.99
Aug, 2032	1147.73	441.34	239085.66
Sep, 2032	1145.62	443.45	238642.20
Oct, 2032	1143.49	445.58	238196.63
Nov, 2032	1141.36	447.71	237748.92
Dec, 2032	1139.21	449.86	237299.06
Jan, 2033	1137.06	452.01	236847.05
Feb, 2033	1134.89	454.18	236392.87
Mar, 2033	1132.72	456.35	235936.52
Apr, 2033	1130.53	458.54	235477.98
May, 2033	1128.33	460.74	235017.24
Jun, 2033	1126.12	462.95	234554.29
Jul, 2033	1123.91	465.16	234089.13
Aug, 2033	1121.68	467.39	233621.73
Sep, 2033	1119.44	469.63	233152.10
Oct, 2033	1117.19	471.88	232680.22
Nov, 2033	1114.93	474.14	232206.08
Dec, 2033	1112.65	476.42	231729.66
Jan, 2034	1110.37	478.70	231250.96
Feb, 2034	1108.08	480.99	230769.97
Mar, 2034	1105.77	483.30	230286.67
Apr, 2034	1103.46	485.61	229801.06
May, 2034	1101.13	487.94	229313.12
Jun, 2034	1098.79	490.28	228822.84
Jul, 2034	1096.44	492.63	228330.21
Aug, 2034	1094.08	494.99	227835.23
Sep, 2034	1091.71	497.36	227337.87
Oct, 2034	1089.33	499.74	226838.12
Nov, 2034	1086.93	502.14	226335.99
Dec, 2034	1084.53	504.54	225831.44
Jan, 2035	1082.11	506.96	225324.48
Feb, 2035	1079.68	509.39	224815.09
Mar, 2035	1077.24	511.83	224303.26
Apr, 2035	1074.79	514.28	223788.98
May, 2035	1072.32	516.75	223272.23
Jun, 2035	1069.85	519.22	222753.00
Jul, 2035	1067.36	521.71	222231.29
Aug, 2035	1064.86	524.21	221707.08
Sep, 2035	1062.35	526.72	221180.36
Oct, 2035	1059.82	529.25	220651.11
Nov, 2035	1057.29	531.78	220119.33
Dec, 2035	1054.74	534.33	219584.99
Jan, 2036	1052.18	536.89	219048.10
Feb, 2036	1049.61	539.46	218508.64
Mar, 2036	1047.02	542.05	217966.59
Apr, 2036	1044.42	544.65	217421.94
May, 2036	1041.81	547.26	216874.69
Jun, 2036	1039.19	549.88	216324.81
Jul, 2036	1036.56	552.51	215772.29
Aug, 2036	1033.91	555.16	215217.13
Sep, 2036	1031.25	557.82	214659.31
Oct, 2036	1028.58	560.49	214098.82
Nov, 2036	1025.89	563.18	213535.64
Dec, 2036	1023.19	565.88	212969.76
Jan, 2037	1020.48	568.59	212401.17
Feb, 2037	1017.76	571.31	211829.85
Mar, 2037	1015.02	574.05	211255.80
Apr, 2037	1012.27	576.80	210679.00
May, 2037	1009.50	579.57	210099.43
Jun, 2037	1006.73	582.34	209517.09
Jul, 2037	1003.94	585.13	208931.96
Aug, 2037	1001.13	587.94	208344.02
Sep, 2037	998.32	590.75	207753.26
Oct, 2037	995.48	593.59	207159.68
Nov, 2037	992.64	596.43	206563.25
Dec, 2037	989.78	599.29	205963.96
Jan, 2038	986.91	602.16	205361.80
Feb, 2038	984.03	605.04	204756.76
Mar, 2038	981.13	607.94	204148.81
Apr, 2038	978.21	610.86	203537.96
May, 2038	975.29	613.78	202924.17
Jun, 2038	972.34	616.73	202307.45
Jul, 2038	969.39	619.68	201687.77
Aug, 2038	966.42	622.65	201065.12
Sep, 2038	963.44	625.63	200439.48
Oct, 2038	960.44	628.63	199810.85
Nov, 2038	957.43	631.64	199179.21
Dec, 2038	954.40	634.67	198544.54
Jan, 2039	951.36	637.71	197906.83
Feb, 2039	948.30	640.77	197266.06
Mar, 2039	945.23	643.84	196622.23
Apr, 2039	942.15	646.92	195975.30
May, 2039	939.05	650.02	195325.28
Jun, 2039	935.93	653.14	194672.15
Jul, 2039	932.80	656.27	194015.88
Aug, 2039	929.66	659.41	193356.47
Sep, 2039	926.50	662.57	192693.90
Oct, 2039	923.32	665.75	192028.15
Nov, 2039	920.13	668.94	191359.22
Dec, 2039	916.93	672.14	190687.08
Jan, 2040	913.71	675.36	190011.72
Feb, 2040	910.47	678.60	189333.12
Mar, 2040	907.22	681.85	188651.27
Apr, 2040	903.95	685.12	187966.16
May, 2040	900.67	688.40	187277.76
Jun, 2040	897.37	691.70	186586.06
Jul, 2040	894.06	695.01	185891.05
Aug, 2040	890.73	698.34	185192.71
Sep, 2040	887.38	701.69	184491.02
Oct, 2040	884.02	705.05	183785.97
Nov, 2040	880.64	708.43	183077.54
Dec, 2040	877.25	711.82	182365.71
Jan, 2041	873.84	715.23	181650.48
Feb, 2041	870.41	718.66	180931.82
Mar, 2041	866.96	722.11	180209.71
Apr, 2041	863.50	725.57	179484.15
May, 2041	860.03	729.04	178755.11
Jun, 2041	856.53	732.54	178022.57
Jul, 2041	853.02	736.05	177286.53
Aug, 2041	849.50	739.57	176546.95
Sep, 2041	845.95	743.12	175803.84
Oct, 2041	842.39	746.68	175057.16
Nov, 2041	838.82	750.25	174306.91
Dec, 2041	835.22	753.85	173553.06
Jan, 2042	831.61	757.46	172795.60
Feb, 2042	827.98	761.09	172034.51
Mar, 2042	824.33	764.74	171269.77
Apr, 2042	820.67	768.40	170501.37
May, 2042	816.99	772.08	169729.28
Jun, 2042	813.29	775.78	168953.50
Jul, 2042	809.57	779.50	168174.00
Aug, 2042	805.83	783.24	167390.76
Sep, 2042	802.08	786.99	166603.77
Oct, 2042	798.31	790.76	165813.01
Nov, 2042	794.52	794.55	165018.46
Dec, 2042	790.71	798.36	164220.10
Jan, 2043	786.89	802.18	163417.92
Feb, 2043	783.04	806.03	162611.90
Mar, 2043	779.18	809.89	161802.01
Apr, 2043	775.30	813.77	160988.24
May, 2043	771.40	817.67	160170.57
Jun, 2043	767.48	821.59	159348.99
Jul, 2043	763.55	825.52	158523.46
Aug, 2043	759.59	829.48	157693.98
Sep, 2043	755.62	833.45	156860.53
Oct, 2043	751.62	837.45	156023.08
Nov, 2043	747.61	841.46	155181.63
Dec, 2043	743.58	845.49	154336.13
Jan, 2044	739.53	849.54	153486.59
Feb, 2044	735.46	853.61	152632.98
Mar, 2044	731.37	857.70	151775.27
Apr, 2044	727.26	861.81	150913.46
May, 2044	723.13	865.94	150047.52
Jun, 2044	718.98	870.09	149177.43
Jul, 2044	714.81	874.26	148303.16
Aug, 2044	710.62	878.45	147424.71
Sep, 2044	706.41	882.66	146542.05
Oct, 2044	702.18	886.89	145655.16
Nov, 2044	697.93	891.14	144764.03
Dec, 2044	693.66	895.41	143868.62
Jan, 2045	689.37	899.70	142968.92
Feb, 2045	685.06	904.01	142064.91
Mar, 2045	680.73	908.34	141156.56
Apr, 2045	676.38	912.69	140243.87
May, 2045	672.00	917.07	139326.80
Jun, 2045	667.61	921.46	138405.34
Jul, 2045	663.19	925.88	137479.46
Aug, 2045	658.76	930.31	136549.15
Sep, 2045	654.30	934.77	135614.37
Oct, 2045	649.82	939.25	134675.12
Nov, 2045	645.32	943.75	133731.37
Dec, 2045	640.80	948.27	132783.10
Jan, 2046	636.25	952.82	131830.28
Feb, 2046	631.69	957.38	130872.90
Mar, 2046	627.10	961.97	129910.93
Apr, 2046	622.49	966.58	128944.35
May, 2046	617.86	971.21	127973.13
Jun, 2046	613.20	975.87	126997.27
Jul, 2046	608.53	980.54	126016.73
Aug, 2046	603.83	985.24	125031.49
Sep, 2046	599.11	989.96	124041.53
Oct, 2046	594.37	994.70	123046.82
Nov, 2046	589.60	999.47	122047.35
Dec, 2046	584.81	1004.26	121043.09
Jan, 2047	580.00	1009.07	120034.02
Feb, 2047	575.16	1013.91	119020.11
Mar, 2047	570.30	1018.77	118001.35
Apr, 2047	565.42	1023.65	116977.70
May, 2047	560.52	1028.55	115949.15
Jun, 2047	555.59	1033.48	114915.67
Jul, 2047	550.64	1038.43	113877.24
Aug, 2047	545.66	1043.41	112833.83
Sep, 2047	540.66	1048.41	111785.42
Oct, 2047	535.64	1053.43	110731.99
Nov, 2047	530.59	1058.48	109673.51
Dec, 2047	525.52	1063.55	108609.96
Jan, 2048	520.42	1068.65	107541.31
Feb, 2048	515.30	1073.77	106467.54
Mar, 2048	510.16	1078.91	105388.63
Apr, 2048	504.99	1084.08	104304.55
May, 2048	499.79	1089.28	103215.27
Jun, 2048	494.57	1094.50	102120.77
Jul, 2048	489.33	1099.74	101021.03
Aug, 2048	484.06	1105.01	99916.02
Sep, 2048	478.76	1110.31	98805.72
Oct, 2048	473.44	1115.63	97690.09
Nov, 2048	468.10	1120.97	96569.12
Dec, 2048	462.73	1126.34	95442.77
Jan, 2049	457.33	1131.74	94311.03
Feb, 2049	451.91	1137.16	93173.87
Mar, 2049	446.46	1142.61	92031.26
Apr, 2049	440.98	1148.09	90883.17
May, 2049	435.48	1153.59	89729.58
Jun, 2049	429.95	1159.12	88570.47
Jul, 2049	424.40	1164.67	87405.80
Aug, 2049	418.82	1170.25	86235.55
Sep, 2049	413.21	1175.86	85059.69
Oct, 2049	407.58	1181.49	83878.20
Nov, 2049	401.92	1187.15	82691.04
Dec, 2049	396.23	1192.84	81498.20
Jan, 2050	390.51	1198.56	80299.64
Feb, 2050	384.77	1204.30	79095.34
Mar, 2050	379.00	1210.07	77885.27
Apr, 2050	373.20	1215.87	76669.40
May, 2050	367.37	1221.70	75447.71
Jun, 2050	361.52	1227.55	74220.16
Jul, 2050	355.64	1233.43	72986.73
Aug, 2050	349.73	1239.34	71747.38
Sep, 2050	343.79	1245.28	70502.10
Oct, 2050	337.82	1251.25	69250.86
Nov, 2050	331.83	1257.24	67993.61
Dec, 2050	325.80	1263.27	66730.35
Jan, 2051	319.75	1269.32	65461.02
Feb, 2051	313.67	1275.40	64185.62
Mar, 2051	307.56	1281.51	62904.11
Apr, 2051	301.42	1287.65	61616.45
May, 2051	295.25	1293.82	60322.63
Jun, 2051	289.05	1300.02	59022.61
Jul, 2051	282.82	1306.25	57716.35
Aug, 2051	276.56	1312.51	56403.84
Sep, 2051	270.27	1318.80	55085.04
Oct, 2051	263.95	1325.12	53759.92
Nov, 2051	257.60	1331.47	52428.45
Dec, 2051	251.22	1337.85	51090.60
Jan, 2052	244.81	1344.26	49746.34
Feb, 2052	238.37	1350.70	48395.63
Mar, 2052	231.90	1357.17	47038.46
Apr, 2052	225.39	1363.68	45674.78
May, 2052	218.86	1370.21	44304.57
Jun, 2052	212.29	1376.78	42927.79
Jul, 2052	205.70	1383.37	41544.42
Aug, 2052	199.07	1390.00	40154.42
Sep, 2052	192.41	1396.66	38757.75
Oct, 2052	185.71	1403.36	37354.40
Nov, 2052	178.99	1410.08	35944.32
Dec, 2052	172.23	1416.84	34527.48
Jan, 2053	165.44	1423.63	33103.85
Feb, 2053	158.62	1430.45	31673.41
Mar, 2053	151.77	1437.30	30236.10
Apr, 2053	144.88	1444.19	28791.92
May, 2053	137.96	1451.11	27340.81
Jun, 2053	131.01	1458.06	25882.75
Jul, 2053	124.02	1465.05	24417.70
Aug, 2053	117.00	1472.07	22945.63
Sep, 2053	109.95	1479.12	21466.51
Oct, 2053	102.86	1486.21	19980.30
Nov, 2053	95.74	1493.33	18486.97
Dec, 2053	88.58	1500.49	16986.48
Jan, 2054	81.39	1507.68	15478.80
Feb, 2054	74.17	1514.90	13963.90
Mar, 2054	66.91	1522.16	12441.74
Apr, 2054	59.62	1529.45	10912.29
May, 2054	52.29	1536.78	9375.51
Jun, 2054	44.92	1544.15	7831.36
Jul, 2054	37.53	1551.54	6279.82
Aug, 2054	30.09	1558.98	4720.84
Sep, 2054	22.62	1566.45	3154.39
Oct, 2054	15.11	1573.96	1580.43
Nov, 2054	7.57	1581.50	0