Mortgage Parameters

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

Mortgage Summary

Property Total:	$334,000
Down Payment	$100,200
Mortgage Amount:	$233,800
Mortgage Payment:	$1,364.39 / month
Estimated Tax:	+ $185.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,549.95 / month
Total Interest Paid:	$257,382.00 over 30 years
Total Tax Paid:	$66,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1120.29	244.10	233555.90
Dec, 2024	1119.12	245.27	233310.63
Jan, 2025	1117.95	246.44	233064.19
Feb, 2025	1116.77	247.62	232816.57
Mar, 2025	1115.58	248.81	232567.76
Apr, 2025	1114.39	250.00	232317.75
May, 2025	1113.19	251.20	232066.55
Jun, 2025	1111.99	252.40	231814.15
Jul, 2025	1110.78	253.61	231560.53
Aug, 2025	1109.56	254.83	231305.70
Sep, 2025	1108.34	256.05	231049.65
Oct, 2025	1107.11	257.28	230792.38
Nov, 2025	1105.88	258.51	230533.87
Dec, 2025	1104.64	259.75	230274.12
Jan, 2026	1103.40	260.99	230013.13
Feb, 2026	1102.15	262.24	229750.88
Mar, 2026	1100.89	263.50	229487.38
Apr, 2026	1099.63	264.76	229222.62
May, 2026	1098.36	266.03	228956.59
Jun, 2026	1097.08	267.31	228689.28
Jul, 2026	1095.80	268.59	228420.69
Aug, 2026	1094.52	269.87	228150.82
Sep, 2026	1093.22	271.17	227879.65
Oct, 2026	1091.92	272.47	227607.19
Nov, 2026	1090.62	273.77	227333.41
Dec, 2026	1089.31	275.08	227058.33
Jan, 2027	1087.99	276.40	226781.93
Feb, 2027	1086.66	277.73	226504.20
Mar, 2027	1085.33	279.06	226225.14
Apr, 2027	1084.00	280.39	225944.75
May, 2027	1082.65	281.74	225663.01
Jun, 2027	1081.30	283.09	225379.92
Jul, 2027	1079.95	284.44	225095.48
Aug, 2027	1078.58	285.81	224809.67
Sep, 2027	1077.21	287.18	224522.49
Oct, 2027	1075.84	288.55	224233.94
Nov, 2027	1074.45	289.94	223944.00
Dec, 2027	1073.07	291.32	223652.68
Jan, 2028	1071.67	292.72	223359.96
Feb, 2028	1070.27	294.12	223065.84
Mar, 2028	1068.86	295.53	222770.30
Apr, 2028	1067.44	296.95	222473.35
May, 2028	1066.02	298.37	222174.98
Jun, 2028	1064.59	299.80	221875.18
Jul, 2028	1063.15	301.24	221573.94
Aug, 2028	1061.71	302.68	221271.26
Sep, 2028	1060.26	304.13	220967.13
Oct, 2028	1058.80	305.59	220661.54
Nov, 2028	1057.34	307.05	220354.49
Dec, 2028	1055.87	308.52	220045.96
Jan, 2029	1054.39	310.00	219735.96
Feb, 2029	1052.90	311.49	219424.47
Mar, 2029	1051.41	312.98	219111.49
Apr, 2029	1049.91	314.48	218797.01
May, 2029	1048.40	315.99	218481.02
Jun, 2029	1046.89	317.50	218163.52
Jul, 2029	1045.37	319.02	217844.49
Aug, 2029	1043.84	320.55	217523.94
Sep, 2029	1042.30	322.09	217201.86
Oct, 2029	1040.76	323.63	216878.22
Nov, 2029	1039.21	325.18	216553.04
Dec, 2029	1037.65	326.74	216226.30
Jan, 2030	1036.08	328.31	215898.00
Feb, 2030	1034.51	329.88	215568.12
Mar, 2030	1032.93	331.46	215236.66
Apr, 2030	1031.34	333.05	214903.61
May, 2030	1029.75	334.64	214568.97
Jun, 2030	1028.14	336.25	214232.72
Jul, 2030	1026.53	337.86	213894.86
Aug, 2030	1024.91	339.48	213555.39
Sep, 2030	1023.29	341.10	213214.28
Oct, 2030	1021.65	342.74	212871.54
Nov, 2030	1020.01	344.38	212527.16
Dec, 2030	1018.36	346.03	212181.13
Jan, 2031	1016.70	347.69	211833.44
Feb, 2031	1015.04	349.35	211484.09
Mar, 2031	1013.36	351.03	211133.06
Apr, 2031	1011.68	352.71	210780.35
May, 2031	1009.99	354.40	210425.95
Jun, 2031	1008.29	356.10	210069.85
Jul, 2031	1006.58	357.81	209712.04
Aug, 2031	1004.87	359.52	209352.52
Sep, 2031	1003.15	361.24	208991.28
Oct, 2031	1001.42	362.97	208628.31
Nov, 2031	999.68	364.71	208263.60
Dec, 2031	997.93	366.46	207897.13
Jan, 2032	996.17	368.22	207528.92
Feb, 2032	994.41	369.98	207158.94
Mar, 2032	992.64	371.75	206787.18
Apr, 2032	990.86	373.53	206413.65
May, 2032	989.07	375.32	206038.33
Jun, 2032	987.27	377.12	205661.20
Jul, 2032	985.46	378.93	205282.27
Aug, 2032	983.64	380.75	204901.53
Sep, 2032	981.82	382.57	204518.96
Oct, 2032	979.99	384.40	204134.55
Nov, 2032	978.14	386.25	203748.31
Dec, 2032	976.29	388.10	203360.21
Jan, 2033	974.43	389.96	202970.26
Feb, 2033	972.57	391.82	202578.43
Mar, 2033	970.69	393.70	202184.73
Apr, 2033	968.80	395.59	201789.14
May, 2033	966.91	397.48	201391.66
Jun, 2033	965.00	399.39	200992.27
Jul, 2033	963.09	401.30	200590.97
Aug, 2033	961.17	403.22	200187.74
Sep, 2033	959.23	405.16	199782.59
Oct, 2033	957.29	407.10	199375.49
Nov, 2033	955.34	409.05	198966.44
Dec, 2033	953.38	411.01	198555.43
Jan, 2034	951.41	412.98	198142.45
Feb, 2034	949.43	414.96	197727.49
Mar, 2034	947.44	416.95	197310.55
Apr, 2034	945.45	418.94	196891.60
May, 2034	943.44	420.95	196470.65
Jun, 2034	941.42	422.97	196047.68
Jul, 2034	939.40	424.99	195622.69
Aug, 2034	937.36	427.03	195195.66
Sep, 2034	935.31	429.08	194766.58
Oct, 2034	933.26	431.13	194335.45
Nov, 2034	931.19	433.20	193902.25
Dec, 2034	929.11	435.28	193466.97
Jan, 2035	927.03	437.36	193029.61
Feb, 2035	924.93	439.46	192590.16
Mar, 2035	922.83	441.56	192148.59
Apr, 2035	920.71	443.68	191704.92
May, 2035	918.59	445.80	191259.11
Jun, 2035	916.45	447.94	190811.17
Jul, 2035	914.30	450.09	190361.09
Aug, 2035	912.15	452.24	189908.84
Sep, 2035	909.98	454.41	189454.43
Oct, 2035	907.80	456.59	188997.84
Nov, 2035	905.61	458.78	188539.07
Dec, 2035	903.42	460.97	188078.10
Jan, 2036	901.21	463.18	187614.91
Feb, 2036	898.99	465.40	187149.51
Mar, 2036	896.76	467.63	186681.88
Apr, 2036	894.52	469.87	186212.01
May, 2036	892.27	472.12	185739.88
Jun, 2036	890.00	474.39	185265.50
Jul, 2036	887.73	476.66	184788.84
Aug, 2036	885.45	478.94	184309.89
Sep, 2036	883.15	481.24	183828.65
Oct, 2036	880.85	483.54	183345.11
Nov, 2036	878.53	485.86	182859.25
Dec, 2036	876.20	488.19	182371.06
Jan, 2037	873.86	490.53	181880.53
Feb, 2037	871.51	492.88	181387.65
Mar, 2037	869.15	495.24	180892.41
Apr, 2037	866.78	497.61	180394.80
May, 2037	864.39	500.00	179894.80
Jun, 2037	862.00	502.39	179392.40
Jul, 2037	859.59	504.80	178887.60
Aug, 2037	857.17	507.22	178380.38
Sep, 2037	854.74	509.65	177870.73
Oct, 2037	852.30	512.09	177358.64
Nov, 2037	849.84	514.55	176844.09
Dec, 2037	847.38	517.01	176327.08
Jan, 2038	844.90	519.49	175807.59
Feb, 2038	842.41	521.98	175285.61
Mar, 2038	839.91	524.48	174761.13
Apr, 2038	837.40	526.99	174234.14
May, 2038	834.87	529.52	173704.62
Jun, 2038	832.33	532.06	173172.57
Jul, 2038	829.79	534.60	172637.96
Aug, 2038	827.22	537.17	172100.80
Sep, 2038	824.65	539.74	171561.06
Oct, 2038	822.06	542.33	171018.73
Nov, 2038	819.46	544.93	170473.80
Dec, 2038	816.85	547.54	169926.27
Jan, 2039	814.23	550.16	169376.11
Feb, 2039	811.59	552.80	168823.31
Mar, 2039	808.95	555.44	168267.87
Apr, 2039	806.28	558.11	167709.76
May, 2039	803.61	560.78	167148.98
Jun, 2039	800.92	563.47	166585.51
Jul, 2039	798.22	566.17	166019.34
Aug, 2039	795.51	568.88	165450.46
Sep, 2039	792.78	571.61	164878.86
Oct, 2039	790.04	574.35	164304.51
Nov, 2039	787.29	577.10	163727.41
Dec, 2039	784.53	579.86	163147.55
Jan, 2040	781.75	582.64	162564.91
Feb, 2040	778.96	585.43	161979.48
Mar, 2040	776.15	588.24	161391.24
Apr, 2040	773.33	591.06	160800.18
May, 2040	770.50	593.89	160206.29
Jun, 2040	767.66	596.73	159609.56
Jul, 2040	764.80	599.59	159009.96
Aug, 2040	761.92	602.47	158407.50
Sep, 2040	759.04	605.35	157802.14
Oct, 2040	756.14	608.25	157193.89
Nov, 2040	753.22	611.17	156582.72
Dec, 2040	750.29	614.10	155968.62
Jan, 2041	747.35	617.04	155351.58
Feb, 2041	744.39	620.00	154731.58
Mar, 2041	741.42	622.97	154108.61
Apr, 2041	738.44	625.95	153482.66
May, 2041	735.44	628.95	152853.71
Jun, 2041	732.42	631.97	152221.74
Jul, 2041	729.40	634.99	151586.75
Aug, 2041	726.35	638.04	150948.71
Sep, 2041	723.30	641.09	150307.62
Oct, 2041	720.22	644.17	149663.45
Nov, 2041	717.14	647.25	149016.20
Dec, 2041	714.04	650.35	148365.85
Jan, 2042	710.92	653.47	147712.37
Feb, 2042	707.79	656.60	147055.77
Mar, 2042	704.64	659.75	146396.03
Apr, 2042	701.48	662.91	145733.12
May, 2042	698.30	666.09	145067.03
Jun, 2042	695.11	669.28	144397.75
Jul, 2042	691.91	672.48	143725.27
Aug, 2042	688.68	675.71	143049.56
Sep, 2042	685.45	678.94	142370.62
Oct, 2042	682.19	682.20	141688.42
Nov, 2042	678.92	685.47	141002.96
Dec, 2042	675.64	688.75	140314.20
Jan, 2043	672.34	692.05	139622.15
Feb, 2043	669.02	695.37	138926.79
Mar, 2043	665.69	698.70	138228.09
Apr, 2043	662.34	702.05	137526.04
May, 2043	658.98	705.41	136820.63
Jun, 2043	655.60	708.79	136111.84
Jul, 2043	652.20	712.19	135399.65
Aug, 2043	648.79	715.60	134684.05
Sep, 2043	645.36	719.03	133965.02
Oct, 2043	641.92	722.47	133242.55
Nov, 2043	638.45	725.94	132516.61
Dec, 2043	634.98	729.41	131787.20
Jan, 2044	631.48	732.91	131054.29
Feb, 2044	627.97	736.42	130317.87
Mar, 2044	624.44	739.95	129577.92
Apr, 2044	620.89	743.50	128834.42
May, 2044	617.33	747.06	128087.36
Jun, 2044	613.75	750.64	127336.72
Jul, 2044	610.16	754.23	126582.49
Aug, 2044	606.54	757.85	125824.64
Sep, 2044	602.91	761.48	125063.16
Oct, 2044	599.26	765.13	124298.03
Nov, 2044	595.59	768.80	123529.23
Dec, 2044	591.91	772.48	122756.76
Jan, 2045	588.21	776.18	121980.57
Feb, 2045	584.49	779.90	121200.68
Mar, 2045	580.75	783.64	120417.04
Apr, 2045	577.00	787.39	119629.65
May, 2045	573.23	791.16	118838.48
Jun, 2045	569.43	794.96	118043.53
Jul, 2045	565.63	798.76	117244.76
Aug, 2045	561.80	802.59	116442.17
Sep, 2045	557.95	806.44	115635.73
Oct, 2045	554.09	810.30	114825.43
Nov, 2045	550.21	814.18	114011.24
Dec, 2045	546.30	818.09	113193.16
Jan, 2046	542.38	822.01	112371.15
Feb, 2046	538.45	825.94	111545.21
Mar, 2046	534.49	829.90	110715.30
Apr, 2046	530.51	833.88	109881.43
May, 2046	526.52	837.87	109043.55
Jun, 2046	522.50	841.89	108201.66
Jul, 2046	518.47	845.92	107355.74
Aug, 2046	514.41	849.98	106505.76
Sep, 2046	510.34	854.05	105651.71
Oct, 2046	506.25	858.14	104793.57
Nov, 2046	502.14	862.25	103931.31
Dec, 2046	498.00	866.39	103064.93
Jan, 2047	493.85	870.54	102194.39
Feb, 2047	489.68	874.71	101319.68
Mar, 2047	485.49	878.90	100440.78
Apr, 2047	481.28	883.11	99557.67
May, 2047	477.05	887.34	98670.33
Jun, 2047	472.80	891.59	97778.73
Jul, 2047	468.52	895.87	96882.87
Aug, 2047	464.23	900.16	95982.71
Sep, 2047	459.92	904.47	95078.23
Oct, 2047	455.58	908.81	94169.43
Nov, 2047	451.23	913.16	93256.27
Dec, 2047	446.85	917.54	92338.73
Jan, 2048	442.46	921.93	91416.80
Feb, 2048	438.04	926.35	90490.44
Mar, 2048	433.60	930.79	89559.65
Apr, 2048	429.14	935.25	88624.40
May, 2048	424.66	939.73	87684.67
Jun, 2048	420.16	944.23	86740.44
Jul, 2048	415.63	948.76	85791.68
Aug, 2048	411.09	953.30	84838.38
Sep, 2048	406.52	957.87	83880.50
Oct, 2048	401.93	962.46	82918.04
Nov, 2048	397.32	967.07	81950.97
Dec, 2048	392.68	971.71	80979.26
Jan, 2049	388.03	976.36	80002.89
Feb, 2049	383.35	981.04	79021.85
Mar, 2049	378.65	985.74	78036.11
Apr, 2049	373.92	990.47	77045.64
May, 2049	369.18	995.21	76050.43
Jun, 2049	364.41	999.98	75050.44
Jul, 2049	359.62	1004.77	74045.67
Aug, 2049	354.80	1009.59	73036.08
Sep, 2049	349.96	1014.43	72021.66
Oct, 2049	345.10	1019.29	71002.37
Nov, 2049	340.22	1024.17	69978.20
Dec, 2049	335.31	1029.08	68949.12
Jan, 2050	330.38	1034.01	67915.12
Feb, 2050	325.43	1038.96	66876.15
Mar, 2050	320.45	1043.94	65832.21
Apr, 2050	315.45	1048.94	64783.27
May, 2050	310.42	1053.97	63729.30
Jun, 2050	305.37	1059.02	62670.28
Jul, 2050	300.30	1064.09	61606.18
Aug, 2050	295.20	1069.19	60536.99
Sep, 2050	290.07	1074.32	59462.67
Oct, 2050	284.93	1079.46	58383.20
Nov, 2050	279.75	1084.64	57298.57
Dec, 2050	274.56	1089.83	56208.73
Jan, 2051	269.33	1095.06	55113.68
Feb, 2051	264.09	1100.30	54013.37
Mar, 2051	258.81	1105.58	52907.80
Apr, 2051	253.52	1110.87	51796.92
May, 2051	248.19	1116.20	50680.73
Jun, 2051	242.85	1121.54	49559.18
Jul, 2051	237.47	1126.92	48432.26
Aug, 2051	232.07	1132.32	47299.95
Sep, 2051	226.65	1137.74	46162.20
Oct, 2051	221.19	1143.20	45019.00
Nov, 2051	215.72	1148.67	43870.33
Dec, 2051	210.21	1154.18	42716.15
Jan, 2052	204.68	1159.71	41556.44
Feb, 2052	199.12	1165.27	40391.18
Mar, 2052	193.54	1170.85	39220.33
Apr, 2052	187.93	1176.46	38043.87
May, 2052	182.29	1182.10	36861.77
Jun, 2052	176.63	1187.76	35674.01
Jul, 2052	170.94	1193.45	34480.56
Aug, 2052	165.22	1199.17	33281.39
Sep, 2052	159.47	1204.92	32076.47
Oct, 2052	153.70	1210.69	30865.78
Nov, 2052	147.90	1216.49	29649.29
Dec, 2052	142.07	1222.32	28426.97
Jan, 2053	136.21	1228.18	27198.79
Feb, 2053	130.33	1234.06	25964.73
Mar, 2053	124.41	1239.98	24724.76
Apr, 2053	118.47	1245.92	23478.84
May, 2053	112.50	1251.89	22226.95
Jun, 2053	106.50	1257.89	20969.07
Jul, 2053	100.48	1263.91	19705.15
Aug, 2053	94.42	1269.97	18435.18
Sep, 2053	88.34	1276.05	17159.13
Oct, 2053	82.22	1282.17	15876.96
Nov, 2053	76.08	1288.31	14588.65
Dec, 2053	69.90	1294.49	13294.16
Jan, 2054	63.70	1300.69	11993.47
Feb, 2054	57.47	1306.92	10686.55
Mar, 2054	51.21	1313.18	9373.37
Apr, 2054	44.91	1319.48	8053.89
May, 2054	38.59	1325.80	6728.09
Jun, 2054	32.24	1332.15	5395.94
Jul, 2054	25.86	1338.53	4057.41
Aug, 2054	19.44	1344.95	2712.46
Sep, 2054	13.00	1351.39	1361.07
Oct, 2054	6.52	1357.87	3.20