Mortgage Parameters

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

Mortgage Summary

Property Total:	$335,000
Down Payment	$100,500
Mortgage Amount:	$234,500
Mortgage Payment:	$1,368.48 / month
Estimated Tax:	+ $186.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,554.59 / month
Total Interest Paid:	$258,152.40 over 30 years
Total Tax Paid:	$67,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1123.65	244.83	234255.17
Jan, 2025	1122.47	246.01	234009.16
Feb, 2025	1121.29	247.19	233761.97
Mar, 2025	1120.11	248.37	233513.60
Apr, 2025	1118.92	249.56	233264.04
May, 2025	1117.72	250.76	233013.28
Jun, 2025	1116.52	251.96	232761.33
Jul, 2025	1115.31	253.17	232508.16
Aug, 2025	1114.10	254.38	232253.78
Sep, 2025	1112.88	255.60	231998.19
Oct, 2025	1111.66	256.82	231741.36
Nov, 2025	1110.43	258.05	231483.31
Dec, 2025	1109.19	259.29	231224.02
Jan, 2026	1107.95	260.53	230963.49
Feb, 2026	1106.70	261.78	230701.71
Mar, 2026	1105.45	263.03	230438.68
Apr, 2026	1104.19	264.29	230174.38
May, 2026	1102.92	265.56	229908.82
Jun, 2026	1101.65	266.83	229641.99
Jul, 2026	1100.37	268.11	229373.87
Aug, 2026	1099.08	269.40	229104.48
Sep, 2026	1097.79	270.69	228833.79
Oct, 2026	1096.50	271.98	228561.81
Nov, 2026	1095.19	273.29	228288.52
Dec, 2026	1093.88	274.60	228013.92
Jan, 2027	1092.57	275.91	227738.01
Feb, 2027	1091.24	277.24	227460.77
Mar, 2027	1089.92	278.56	227182.21
Apr, 2027	1088.58	279.90	226902.31
May, 2027	1087.24	281.24	226621.07
Jun, 2027	1085.89	282.59	226338.48
Jul, 2027	1084.54	283.94	226054.54
Aug, 2027	1083.18	285.30	225769.24
Sep, 2027	1081.81	286.67	225482.57
Oct, 2027	1080.44	288.04	225194.53
Nov, 2027	1079.06	289.42	224905.10
Dec, 2027	1077.67	290.81	224614.29
Jan, 2028	1076.28	292.20	224322.09
Feb, 2028	1074.88	293.60	224028.49
Mar, 2028	1073.47	295.01	223733.48
Apr, 2028	1072.06	296.42	223437.05
May, 2028	1070.64	297.84	223139.21
Jun, 2028	1069.21	299.27	222839.94
Jul, 2028	1067.77	300.71	222539.23
Aug, 2028	1066.33	302.15	222237.09
Sep, 2028	1064.89	303.59	221933.49
Oct, 2028	1063.43	305.05	221628.44
Nov, 2028	1061.97	306.51	221321.93
Dec, 2028	1060.50	307.98	221013.95
Jan, 2029	1059.03	309.45	220704.50
Feb, 2029	1057.54	310.94	220393.56
Mar, 2029	1056.05	312.43	220081.13
Apr, 2029	1054.56	313.92	219767.21
May, 2029	1053.05	315.43	219451.78
Jun, 2029	1051.54	316.94	219134.84
Jul, 2029	1050.02	318.46	218816.38
Aug, 2029	1048.50	319.98	218496.40
Sep, 2029	1046.96	321.52	218174.88
Oct, 2029	1045.42	323.06	217851.82
Nov, 2029	1043.87	324.61	217527.21
Dec, 2029	1042.32	326.16	217201.05
Jan, 2030	1040.76	327.72	216873.33
Feb, 2030	1039.18	329.30	216544.03
Mar, 2030	1037.61	330.87	216213.16
Apr, 2030	1036.02	332.46	215880.70
May, 2030	1034.43	334.05	215546.65
Jun, 2030	1032.83	335.65	215211.00
Jul, 2030	1031.22	337.26	214873.73
Aug, 2030	1029.60	338.88	214534.86
Sep, 2030	1027.98	340.50	214194.36
Oct, 2030	1026.35	342.13	213852.23
Nov, 2030	1024.71	343.77	213508.45
Dec, 2030	1023.06	345.42	213163.04
Jan, 2031	1021.41	347.07	212815.96
Feb, 2031	1019.74	348.74	212467.22
Mar, 2031	1018.07	350.41	212116.82
Apr, 2031	1016.39	352.09	211764.73
May, 2031	1014.71	353.77	211410.96
Jun, 2031	1013.01	355.47	211055.49
Jul, 2031	1011.31	357.17	210698.31
Aug, 2031	1009.60	358.88	210339.43
Sep, 2031	1007.88	360.60	209978.83
Oct, 2031	1006.15	362.33	209616.50
Nov, 2031	1004.41	364.07	209252.43
Dec, 2031	1002.67	365.81	208886.62
Jan, 2032	1000.92	367.56	208519.05
Feb, 2032	999.15	369.33	208149.72
Mar, 2032	997.38	371.10	207778.63
Apr, 2032	995.61	372.87	207405.75
May, 2032	993.82	374.66	207031.09
Jun, 2032	992.02	376.46	206654.64
Jul, 2032	990.22	378.26	206276.38
Aug, 2032	988.41	380.07	205896.31
Sep, 2032	986.59	381.89	205514.41
Oct, 2032	984.76	383.72	205130.69
Nov, 2032	982.92	385.56	204745.13
Dec, 2032	981.07	387.41	204357.72
Jan, 2033	979.21	389.27	203968.45
Feb, 2033	977.35	391.13	203577.32
Mar, 2033	975.47	393.01	203184.31
Apr, 2033	973.59	394.89	202789.43
May, 2033	971.70	396.78	202392.65
Jun, 2033	969.80	398.68	201993.96
Jul, 2033	967.89	400.59	201593.37
Aug, 2033	965.97	402.51	201190.86
Sep, 2033	964.04	404.44	200786.42
Oct, 2033	962.10	406.38	200380.04
Nov, 2033	960.15	408.33	199971.71
Dec, 2033	958.20	410.28	199561.43
Jan, 2034	956.23	412.25	199149.18
Feb, 2034	954.26	414.22	198734.96
Mar, 2034	952.27	416.21	198318.75
Apr, 2034	950.28	418.20	197900.55
May, 2034	948.27	420.21	197480.34
Jun, 2034	946.26	422.22	197058.12
Jul, 2034	944.24	424.24	196633.88
Aug, 2034	942.20	426.28	196207.60
Sep, 2034	940.16	428.32	195779.29
Oct, 2034	938.11	430.37	195348.92
Nov, 2034	936.05	432.43	194916.48
Dec, 2034	933.97	434.51	194481.98
Jan, 2035	931.89	436.59	194045.39
Feb, 2035	929.80	438.68	193606.71
Mar, 2035	927.70	440.78	193165.93
Apr, 2035	925.59	442.89	192723.04
May, 2035	923.46	445.02	192278.02
Jun, 2035	921.33	447.15	191830.87
Jul, 2035	919.19	449.29	191381.58
Aug, 2035	917.04	451.44	190930.14
Sep, 2035	914.87	453.61	190476.53
Oct, 2035	912.70	455.78	190020.75
Nov, 2035	910.52	457.96	189562.79
Dec, 2035	908.32	460.16	189102.63
Jan, 2036	906.12	462.36	188640.27
Feb, 2036	903.90	464.58	188175.69
Mar, 2036	901.68	466.80	187708.88
Apr, 2036	899.44	469.04	187239.84
May, 2036	897.19	471.29	186768.55
Jun, 2036	894.93	473.55	186295.01
Jul, 2036	892.66	475.82	185819.19
Aug, 2036	890.38	478.10	185341.09
Sep, 2036	888.09	480.39	184860.71
Oct, 2036	885.79	482.69	184378.02
Nov, 2036	883.48	485.00	183893.01
Dec, 2036	881.15	487.33	183405.69
Jan, 2037	878.82	489.66	182916.03
Feb, 2037	876.47	492.01	182424.02
Mar, 2037	874.12	494.36	181929.66
Apr, 2037	871.75	496.73	181432.92
May, 2037	869.37	499.11	180933.81
Jun, 2037	866.97	501.51	180432.30
Jul, 2037	864.57	503.91	179928.39
Aug, 2037	862.16	506.32	179422.07
Sep, 2037	859.73	508.75	178913.32
Oct, 2037	857.29	511.19	178402.13
Nov, 2037	854.84	513.64	177888.50
Dec, 2037	852.38	516.10	177372.40
Jan, 2038	849.91	518.57	176853.83
Feb, 2038	847.42	521.06	176332.77
Mar, 2038	844.93	523.55	175809.22
Apr, 2038	842.42	526.06	175283.16
May, 2038	839.90	528.58	174754.58
Jun, 2038	837.37	531.11	174223.47
Jul, 2038	834.82	533.66	173689.81
Aug, 2038	832.26	536.22	173153.59
Sep, 2038	829.69	538.79	172614.80
Oct, 2038	827.11	541.37	172073.44
Nov, 2038	824.52	543.96	171529.48
Dec, 2038	821.91	546.57	170982.91
Jan, 2039	819.29	549.19	170433.72
Feb, 2039	816.66	551.82	169881.90
Mar, 2039	814.02	554.46	169327.44
Apr, 2039	811.36	557.12	168770.32
May, 2039	808.69	559.79	168210.53
Jun, 2039	806.01	562.47	167648.06
Jul, 2039	803.31	565.17	167082.89
Aug, 2039	800.61	567.87	166515.02
Sep, 2039	797.88	570.60	165944.42
Oct, 2039	795.15	573.33	165371.09
Nov, 2039	792.40	576.08	164795.02
Dec, 2039	789.64	578.84	164216.18
Jan, 2040	786.87	581.61	163634.57
Feb, 2040	784.08	584.40	163050.17
Mar, 2040	781.28	587.20	162462.97
Apr, 2040	778.47	590.01	161872.96
May, 2040	775.64	592.84	161280.12
Jun, 2040	772.80	595.68	160684.44
Jul, 2040	769.95	598.53	160085.91
Aug, 2040	767.08	601.40	159484.51
Sep, 2040	764.20	604.28	158880.22
Oct, 2040	761.30	607.18	158273.05
Nov, 2040	758.39	610.09	157662.96
Dec, 2040	755.47	613.01	157049.95
Jan, 2041	752.53	615.95	156434.00
Feb, 2041	749.58	618.90	155815.10
Mar, 2041	746.61	621.87	155193.23
Apr, 2041	743.63	624.85	154568.38
May, 2041	740.64	627.84	153940.54
Jun, 2041	737.63	630.85	153309.70
Jul, 2041	734.61	633.87	152675.83
Aug, 2041	731.57	636.91	152038.92
Sep, 2041	728.52	639.96	151398.96
Oct, 2041	725.45	643.03	150755.93
Nov, 2041	722.37	646.11	150109.82
Dec, 2041	719.28	649.20	149460.62
Jan, 2042	716.17	652.31	148808.30
Feb, 2042	713.04	655.44	148152.86
Mar, 2042	709.90	658.58	147494.28
Apr, 2042	706.74	661.74	146832.55
May, 2042	703.57	664.91	146167.64
Jun, 2042	700.39	668.09	145499.55
Jul, 2042	697.19	671.29	144828.25
Aug, 2042	693.97	674.51	144153.74
Sep, 2042	690.74	677.74	143476.00
Oct, 2042	687.49	680.99	142795.01
Nov, 2042	684.23	684.25	142110.75
Dec, 2042	680.95	687.53	141423.22
Jan, 2043	677.65	690.83	140732.39
Feb, 2043	674.34	694.14	140038.25
Mar, 2043	671.02	697.46	139340.79
Apr, 2043	667.67	700.81	138639.99
May, 2043	664.32	704.16	137935.82
Jun, 2043	660.94	707.54	137228.29
Jul, 2043	657.55	710.93	136517.36
Aug, 2043	654.15	714.33	135803.02
Sep, 2043	650.72	717.76	135085.27
Oct, 2043	647.28	721.20	134364.07
Nov, 2043	643.83	724.65	133639.42
Dec, 2043	640.36	728.12	132911.29
Jan, 2044	636.87	731.61	132179.68
Feb, 2044	633.36	735.12	131444.56
Mar, 2044	629.84	738.64	130705.92
Apr, 2044	626.30	742.18	129963.74
May, 2044	622.74	745.74	129218.00
Jun, 2044	619.17	749.31	128468.69
Jul, 2044	615.58	752.90	127715.79
Aug, 2044	611.97	756.51	126959.28
Sep, 2044	608.35	760.13	126199.15
Oct, 2044	604.70	763.78	125435.37
Nov, 2044	601.04	767.44	124667.94
Dec, 2044	597.37	771.11	123896.82
Jan, 2045	593.67	774.81	123122.02
Feb, 2045	589.96	778.52	122343.50
Mar, 2045	586.23	782.25	121561.24
Apr, 2045	582.48	786.00	120775.25
May, 2045	578.71	789.77	119985.48
Jun, 2045	574.93	793.55	119191.93
Jul, 2045	571.13	797.35	118394.58
Aug, 2045	567.31	801.17	117593.41
Sep, 2045	563.47	805.01	116788.39
Oct, 2045	559.61	808.87	115979.53
Nov, 2045	555.74	812.74	115166.78
Dec, 2045	551.84	816.64	114350.14
Jan, 2046	547.93	820.55	113529.59
Feb, 2046	544.00	824.48	112705.11
Mar, 2046	540.05	828.43	111876.67
Apr, 2046	536.08	832.40	111044.27
May, 2046	532.09	836.39	110207.87
Jun, 2046	528.08	840.40	109367.47
Jul, 2046	524.05	844.43	108523.05
Aug, 2046	520.01	848.47	107674.57
Sep, 2046	515.94	852.54	106822.03
Oct, 2046	511.86	856.62	105965.41
Nov, 2046	507.75	860.73	105104.68
Dec, 2046	503.63	864.85	104239.83
Jan, 2047	499.48	869.00	103370.83
Feb, 2047	495.32	873.16	102497.67
Mar, 2047	491.13	877.35	101620.32
Apr, 2047	486.93	881.55	100738.77
May, 2047	482.71	885.77	99853.00
Jun, 2047	478.46	890.02	98962.98
Jul, 2047	474.20	894.28	98068.70
Aug, 2047	469.91	898.57	97170.13
Sep, 2047	465.61	902.87	96267.26
Oct, 2047	461.28	907.20	95360.06
Nov, 2047	456.93	911.55	94448.51
Dec, 2047	452.57	915.91	93532.60
Jan, 2048	448.18	920.30	92612.29
Feb, 2048	443.77	924.71	91687.58
Mar, 2048	439.34	929.14	90758.44
Apr, 2048	434.88	933.60	89824.84
May, 2048	430.41	938.07	88886.77
Jun, 2048	425.92	942.56	87944.21
Jul, 2048	421.40	947.08	86997.13
Aug, 2048	416.86	951.62	86045.51
Sep, 2048	412.30	956.18	85089.33
Oct, 2048	407.72	960.76	84128.57
Nov, 2048	403.12	965.36	83163.21
Dec, 2048	398.49	969.99	82193.22
Jan, 2049	393.84	974.64	81218.58
Feb, 2049	389.17	979.31	80239.27
Mar, 2049	384.48	984.00	79255.27
Apr, 2049	379.76	988.72	78266.56
May, 2049	375.03	993.45	77273.10
Jun, 2049	370.27	998.21	76274.89
Jul, 2049	365.48	1003.00	75271.89
Aug, 2049	360.68	1007.80	74264.09
Sep, 2049	355.85	1012.63	73251.46
Oct, 2049	351.00	1017.48	72233.98
Nov, 2049	346.12	1022.36	71211.62
Dec, 2049	341.22	1027.26	70184.36
Jan, 2050	336.30	1032.18	69152.18
Feb, 2050	331.35	1037.13	68115.06
Mar, 2050	326.38	1042.10	67072.96
Apr, 2050	321.39	1047.09	66025.87
May, 2050	316.37	1052.11	64973.77
Jun, 2050	311.33	1057.15	63916.62
Jul, 2050	306.27	1062.21	62854.41
Aug, 2050	301.18	1067.30	61787.10
Sep, 2050	296.06	1072.42	60714.69
Oct, 2050	290.92	1077.56	59637.13
Nov, 2050	285.76	1082.72	58554.41
Dec, 2050	280.57	1087.91	57466.51
Jan, 2051	275.36	1093.12	56373.39
Feb, 2051	270.12	1098.36	55275.03
Mar, 2051	264.86	1103.62	54171.41
Apr, 2051	259.57	1108.91	53062.50
May, 2051	254.26	1114.22	51948.28
Jun, 2051	248.92	1119.56	50828.72
Jul, 2051	243.55	1124.93	49703.79
Aug, 2051	238.16	1130.32	48573.47
Sep, 2051	232.75	1135.73	47437.74
Oct, 2051	227.31	1141.17	46296.57
Nov, 2051	221.84	1146.64	45149.93
Dec, 2051	216.34	1152.14	43997.79
Jan, 2052	210.82	1157.66	42840.13
Feb, 2052	205.28	1163.20	41676.93
Mar, 2052	199.70	1168.78	40508.15
Apr, 2052	194.10	1174.38	39333.77
May, 2052	188.47	1180.01	38153.76
Jun, 2052	182.82	1185.66	36968.10
Jul, 2052	177.14	1191.34	35776.76
Aug, 2052	171.43	1197.05	34579.71
Sep, 2052	165.69	1202.79	33376.93
Oct, 2052	159.93	1208.55	32168.38
Nov, 2052	154.14	1214.34	30954.04
Dec, 2052	148.32	1220.16	29733.88
Jan, 2053	142.47	1226.01	28507.88
Feb, 2053	136.60	1231.88	27276.00
Mar, 2053	130.70	1237.78	26038.21
Apr, 2053	124.77	1243.71	24794.50
May, 2053	118.81	1249.67	23544.83
Jun, 2053	112.82	1255.66	22289.17
Jul, 2053	106.80	1261.68	21027.49
Aug, 2053	100.76	1267.72	19759.76
Sep, 2053	94.68	1273.80	18485.97
Oct, 2053	88.58	1279.90	17206.07
Nov, 2053	82.45	1286.03	15920.03
Dec, 2053	76.28	1292.20	14627.83
Jan, 2054	70.09	1298.39	13329.45
Feb, 2054	63.87	1304.61	12024.84
Mar, 2054	57.62	1310.86	10713.98
Apr, 2054	51.34	1317.14	9396.83
May, 2054	45.03	1323.45	8073.38
Jun, 2054	38.68	1329.80	6743.59
Jul, 2054	32.31	1336.17	5407.42
Aug, 2054	25.91	1342.57	4064.85
Sep, 2054	19.48	1349.00	2715.85
Oct, 2054	13.01	1355.47	1360.38
Nov, 2054	6.52	1361.96	0