Mortgage Parameters

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

Mortgage Summary

Property Total:	$392,000
Down Payment	$117,600
Mortgage Amount:	$274,400
Mortgage Payment:	$1,601.32 / month
Estimated Tax:	+ $217.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,819.10 / month
Total Interest Paid:	$302,076.00 over 30 years
Total Tax Paid:	$78,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	1314.83	286.49	274113.51
Feb, 2025	1313.46	287.86	273825.65
Mar, 2025	1312.08	289.24	273536.42
Apr, 2025	1310.70	290.62	273245.79
May, 2025	1309.30	292.02	272953.77
Jun, 2025	1307.90	293.42	272660.36
Jul, 2025	1306.50	294.82	272365.53
Aug, 2025	1305.08	296.24	272069.30
Sep, 2025	1303.67	297.65	271771.64
Oct, 2025	1302.24	299.08	271472.56
Nov, 2025	1300.81	300.51	271172.05
Dec, 2025	1299.37	301.95	270870.10
Jan, 2026	1297.92	303.40	270566.69
Feb, 2026	1296.47	304.85	270261.84
Mar, 2026	1295.00	306.32	269955.53
Apr, 2026	1293.54	307.78	269647.74
May, 2026	1292.06	309.26	269338.48
Jun, 2026	1290.58	310.74	269027.74
Jul, 2026	1289.09	312.23	268715.52
Aug, 2026	1287.60	313.72	268401.79
Sep, 2026	1286.09	315.23	268086.56
Oct, 2026	1284.58	316.74	267769.82
Nov, 2026	1283.06	318.26	267451.57
Dec, 2026	1281.54	319.78	267131.79
Jan, 2027	1280.01	321.31	266810.47
Feb, 2027	1278.47	322.85	266487.62
Mar, 2027	1276.92	324.40	266163.22
Apr, 2027	1275.37	325.95	265837.27
May, 2027	1273.80	327.52	265509.75
Jun, 2027	1272.23	329.09	265180.66
Jul, 2027	1270.66	330.66	264850.00
Aug, 2027	1269.07	332.25	264517.75
Sep, 2027	1267.48	333.84	264183.91
Oct, 2027	1265.88	335.44	263848.48
Nov, 2027	1264.27	337.05	263511.43
Dec, 2027	1262.66	338.66	263172.77
Jan, 2028	1261.04	340.28	262832.48
Feb, 2028	1259.41	341.91	262490.57
Mar, 2028	1257.77	343.55	262147.02
Apr, 2028	1256.12	345.20	261801.82
May, 2028	1254.47	346.85	261454.97
Jun, 2028	1252.81	348.51	261106.45
Jul, 2028	1251.14	350.18	260756.27
Aug, 2028	1249.46	351.86	260404.40
Sep, 2028	1247.77	353.55	260050.85
Oct, 2028	1246.08	355.24	259695.61
Nov, 2028	1244.37	356.95	259338.67
Dec, 2028	1242.66	358.66	258980.01
Jan, 2029	1240.95	360.37	258619.64
Feb, 2029	1239.22	362.10	258257.54
Mar, 2029	1237.48	363.84	257893.70
Apr, 2029	1235.74	365.58	257528.12
May, 2029	1233.99	367.33	257160.79
Jun, 2029	1232.23	369.09	256791.70
Jul, 2029	1230.46	370.86	256420.84
Aug, 2029	1228.68	372.64	256048.20
Sep, 2029	1226.90	374.42	255673.78
Oct, 2029	1225.10	376.22	255297.56
Nov, 2029	1223.30	378.02	254919.54
Dec, 2029	1221.49	379.83	254539.71
Jan, 2030	1219.67	381.65	254158.06
Feb, 2030	1217.84	383.48	253774.58
Mar, 2030	1216.00	385.32	253389.27
Apr, 2030	1214.16	387.16	253002.10
May, 2030	1212.30	389.02	252613.08
Jun, 2030	1210.44	390.88	252222.20
Jul, 2030	1208.56	392.76	251829.45
Aug, 2030	1206.68	394.64	251434.81
Sep, 2030	1204.79	396.53	251038.28
Oct, 2030	1202.89	398.43	250639.85
Nov, 2030	1200.98	400.34	250239.52
Dec, 2030	1199.06	402.26	249837.26
Jan, 2031	1197.14	404.18	249433.08
Feb, 2031	1195.20	406.12	249026.96
Mar, 2031	1193.25	408.07	248618.89
Apr, 2031	1191.30	410.02	248208.87
May, 2031	1189.33	411.99	247796.88
Jun, 2031	1187.36	413.96	247382.92
Jul, 2031	1185.38	415.94	246966.98
Aug, 2031	1183.38	417.94	246549.04
Sep, 2031	1181.38	419.94	246129.11
Oct, 2031	1179.37	421.95	245707.15
Nov, 2031	1177.35	423.97	245283.18
Dec, 2031	1175.32	426.00	244857.18
Jan, 2032	1173.27	428.05	244429.13
Feb, 2032	1171.22	430.10	243999.03
Mar, 2032	1169.16	432.16	243566.87
Apr, 2032	1167.09	434.23	243132.65
May, 2032	1165.01	436.31	242696.34
Jun, 2032	1162.92	438.40	242257.94
Jul, 2032	1160.82	440.50	241817.44
Aug, 2032	1158.71	442.61	241374.82
Sep, 2032	1156.59	444.73	240930.09
Oct, 2032	1154.46	446.86	240483.23
Nov, 2032	1152.32	449.00	240034.22
Dec, 2032	1150.16	451.16	239583.07
Jan, 2033	1148.00	453.32	239129.75
Feb, 2033	1145.83	455.49	238674.26
Mar, 2033	1143.65	457.67	238216.59
Apr, 2033	1141.45	459.87	237756.72
May, 2033	1139.25	462.07	237294.65
Jun, 2033	1137.04	464.28	236830.37
Jul, 2033	1134.81	466.51	236363.86
Aug, 2033	1132.58	468.74	235895.12
Sep, 2033	1130.33	470.99	235424.13
Oct, 2033	1128.07	473.25	234950.88
Nov, 2033	1125.81	475.51	234475.37
Dec, 2033	1123.53	477.79	233997.58
Jan, 2034	1121.24	480.08	233517.50
Feb, 2034	1118.94	482.38	233035.11
Mar, 2034	1116.63	484.69	232550.42
Apr, 2034	1114.30	487.02	232063.41
May, 2034	1111.97	489.35	231574.06
Jun, 2034	1109.63	491.69	231082.36
Jul, 2034	1107.27	494.05	230588.31
Aug, 2034	1104.90	496.42	230091.89
Sep, 2034	1102.52	498.80	229593.10
Oct, 2034	1100.13	501.19	229091.91
Nov, 2034	1097.73	503.59	228588.32
Dec, 2034	1095.32	506.00	228082.32
Jan, 2035	1092.89	508.43	227573.90
Feb, 2035	1090.46	510.86	227063.03
Mar, 2035	1088.01	513.31	226549.72
Apr, 2035	1085.55	515.77	226033.96
May, 2035	1083.08	518.24	225515.71
Jun, 2035	1080.60	520.72	224994.99
Jul, 2035	1078.10	523.22	224471.77
Aug, 2035	1075.59	525.73	223946.05
Sep, 2035	1073.07	528.25	223417.80
Oct, 2035	1070.54	530.78	222887.02
Nov, 2035	1068.00	533.32	222353.70
Dec, 2035	1065.44	535.88	221817.83
Jan, 2036	1062.88	538.44	221279.39
Feb, 2036	1060.30	541.02	220738.36
Mar, 2036	1057.70	543.62	220194.75
Apr, 2036	1055.10	546.22	219648.53
May, 2036	1052.48	548.84	219099.69
Jun, 2036	1049.85	551.47	218548.22
Jul, 2036	1047.21	554.11	217994.11
Aug, 2036	1044.56	556.76	217437.35
Sep, 2036	1041.89	559.43	216877.92
Oct, 2036	1039.21	562.11	216315.80
Nov, 2036	1036.51	564.81	215751.00
Dec, 2036	1033.81	567.51	215183.48
Jan, 2037	1031.09	570.23	214613.25
Feb, 2037	1028.36	572.96	214040.29
Mar, 2037	1025.61	575.71	213464.58
Apr, 2037	1022.85	578.47	212886.11
May, 2037	1020.08	581.24	212304.87
Jun, 2037	1017.29	584.03	211720.84
Jul, 2037	1014.50	586.82	211134.02
Aug, 2037	1011.68	589.64	210544.38
Sep, 2037	1008.86	592.46	209951.92
Oct, 2037	1006.02	595.30	209356.62
Nov, 2037	1003.17	598.15	208758.46
Dec, 2037	1000.30	601.02	208157.45
Jan, 2038	997.42	603.90	207553.55
Feb, 2038	994.53	606.79	206946.75
Mar, 2038	991.62	609.70	206337.05
Apr, 2038	988.70	612.62	205724.43
May, 2038	985.76	615.56	205108.88
Jun, 2038	982.81	618.51	204490.37
Jul, 2038	979.85	621.47	203868.90
Aug, 2038	976.87	624.45	203244.45
Sep, 2038	973.88	627.44	202617.01
Oct, 2038	970.87	630.45	201986.56
Nov, 2038	967.85	633.47	201353.10
Dec, 2038	964.82	636.50	200716.59
Jan, 2039	961.77	639.55	200077.04
Feb, 2039	958.70	642.62	199434.42
Mar, 2039	955.62	645.70	198788.72
Apr, 2039	952.53	648.79	198139.93
May, 2039	949.42	651.90	197488.03
Jun, 2039	946.30	655.02	196833.01
Jul, 2039	943.16	658.16	196174.85
Aug, 2039	940.00	661.32	195513.53
Sep, 2039	936.84	664.48	194849.05
Oct, 2039	933.65	667.67	194181.38
Nov, 2039	930.45	670.87	193510.51
Dec, 2039	927.24	674.08	192836.43
Jan, 2040	924.01	677.31	192159.12
Feb, 2040	920.76	680.56	191478.56
Mar, 2040	917.50	683.82	190794.74
Apr, 2040	914.22	687.10	190107.65
May, 2040	910.93	690.39	189417.26
Jun, 2040	907.62	693.70	188723.57
Jul, 2040	904.30	697.02	188026.55
Aug, 2040	900.96	700.36	187326.19
Sep, 2040	897.60	703.72	186622.47
Oct, 2040	894.23	707.09	185915.38
Nov, 2040	890.84	710.48	185204.91
Dec, 2040	887.44	713.88	184491.03
Jan, 2041	884.02	717.30	183773.73
Feb, 2041	880.58	720.74	183052.99
Mar, 2041	877.13	724.19	182328.80
Apr, 2041	873.66	727.66	181601.14
May, 2041	870.17	731.15	180869.99
Jun, 2041	866.67	734.65	180135.34
Jul, 2041	863.15	738.17	179397.17
Aug, 2041	859.61	741.71	178655.46
Sep, 2041	856.06	745.26	177910.20
Oct, 2041	852.49	748.83	177161.36
Nov, 2041	848.90	752.42	176408.94
Dec, 2041	845.29	756.03	175652.91
Jan, 2042	841.67	759.65	174893.26
Feb, 2042	838.03	763.29	174129.97
Mar, 2042	834.37	766.95	173363.03
Apr, 2042	830.70	770.62	172592.40
May, 2042	827.01	774.31	171818.09
Jun, 2042	823.30	778.02	171040.06
Jul, 2042	819.57	781.75	170258.31
Aug, 2042	815.82	785.50	169472.81
Sep, 2042	812.06	789.26	168683.55
Oct, 2042	808.28	793.04	167890.51
Nov, 2042	804.48	796.84	167093.66
Dec, 2042	800.66	800.66	166293.00
Jan, 2043	796.82	804.50	165488.50
Feb, 2043	792.97	808.35	164680.14
Mar, 2043	789.09	812.23	163867.92
Apr, 2043	785.20	816.12	163051.80
May, 2043	781.29	820.03	162231.77
Jun, 2043	777.36	823.96	161407.81
Jul, 2043	773.41	827.91	160579.90
Aug, 2043	769.45	831.87	159748.03
Sep, 2043	765.46	835.86	158912.16
Oct, 2043	761.45	839.87	158072.30
Nov, 2043	757.43	843.89	157228.41
Dec, 2043	753.39	847.93	156380.47
Jan, 2044	749.32	852.00	155528.48
Feb, 2044	745.24	856.08	154672.40
Mar, 2044	741.14	860.18	153812.22
Apr, 2044	737.02	864.30	152947.91
May, 2044	732.88	868.44	152079.47
Jun, 2044	728.71	872.61	151206.86
Jul, 2044	724.53	876.79	150330.08
Aug, 2044	720.33	880.99	149449.09
Sep, 2044	716.11	885.21	148563.88
Oct, 2044	711.87	889.45	147674.43
Nov, 2044	707.61	893.71	146780.71
Dec, 2044	703.32	898.00	145882.72
Jan, 2045	699.02	902.30	144980.42
Feb, 2045	694.70	906.62	144073.80
Mar, 2045	690.35	910.97	143162.83
Apr, 2045	685.99	915.33	142247.50
May, 2045	681.60	919.72	141327.78
Jun, 2045	677.20	924.12	140403.66
Jul, 2045	672.77	928.55	139475.10
Aug, 2045	668.32	933.00	138542.10
Sep, 2045	663.85	937.47	137604.63
Oct, 2045	659.36	941.96	136662.67
Nov, 2045	654.84	946.48	135716.19
Dec, 2045	650.31	951.01	134765.17
Jan, 2046	645.75	955.57	133809.60
Feb, 2046	641.17	960.15	132849.46
Mar, 2046	636.57	964.75	131884.71
Apr, 2046	631.95	969.37	130915.33
May, 2046	627.30	974.02	129941.32
Jun, 2046	622.64	978.68	128962.63
Jul, 2046	617.95	983.37	127979.26
Aug, 2046	613.23	988.09	126991.17
Sep, 2046	608.50	992.82	125998.35
Oct, 2046	603.74	997.58	125000.77
Nov, 2046	598.96	1002.36	123998.41
Dec, 2046	594.16	1007.16	122991.25
Jan, 2047	589.33	1011.99	121979.27
Feb, 2047	584.48	1016.84	120962.43
Mar, 2047	579.61	1021.71	119940.72
Apr, 2047	574.72	1026.60	118914.12
May, 2047	569.80	1031.52	117882.60
Jun, 2047	564.85	1036.47	116846.13
Jul, 2047	559.89	1041.43	115804.70
Aug, 2047	554.90	1046.42	114758.27
Sep, 2047	549.88	1051.44	113706.84
Oct, 2047	544.85	1056.47	112650.36
Nov, 2047	539.78	1061.54	111588.83
Dec, 2047	534.70	1066.62	110522.20
Jan, 2048	529.59	1071.73	109450.47
Feb, 2048	524.45	1076.87	108373.60
Mar, 2048	519.29	1082.03	107291.57
Apr, 2048	514.11	1087.21	106204.35
May, 2048	508.90	1092.42	105111.93
Jun, 2048	503.66	1097.66	104014.27
Jul, 2048	498.40	1102.92	102911.35
Aug, 2048	493.12	1108.20	101803.15
Sep, 2048	487.81	1113.51	100689.64
Oct, 2048	482.47	1118.85	99570.79
Nov, 2048	477.11	1124.21	98446.58
Dec, 2048	471.72	1129.60	97316.98
Jan, 2049	466.31	1135.01	96181.97
Feb, 2049	460.87	1140.45	95041.52
Mar, 2049	455.41	1145.91	93895.61
Apr, 2049	449.92	1151.40	92744.21
May, 2049	444.40	1156.92	91587.29
Jun, 2049	438.86	1162.46	90424.82
Jul, 2049	433.29	1168.03	89256.79
Aug, 2049	427.69	1173.63	88083.16
Sep, 2049	422.07	1179.25	86903.90
Oct, 2049	416.41	1184.91	85719.00
Nov, 2049	410.74	1190.58	84528.41
Dec, 2049	405.03	1196.29	83332.13
Jan, 2050	399.30	1202.02	82130.10
Feb, 2050	393.54	1207.78	80922.33
Mar, 2050	387.75	1213.57	79708.76
Apr, 2050	381.94	1219.38	78489.38
May, 2050	376.09	1225.23	77264.15
Jun, 2050	370.22	1231.10	76033.05
Jul, 2050	364.33	1236.99	74796.06
Aug, 2050	358.40	1242.92	73553.14
Sep, 2050	352.44	1248.88	72304.26
Oct, 2050	346.46	1254.86	71049.40
Nov, 2050	340.45	1260.87	69788.52
Dec, 2050	334.40	1266.92	68521.61
Jan, 2051	328.33	1272.99	67248.62
Feb, 2051	322.23	1279.09	65969.53
Mar, 2051	316.10	1285.22	64684.32
Apr, 2051	309.95	1291.37	63392.94
May, 2051	303.76	1297.56	62095.38
Jun, 2051	297.54	1303.78	60791.60
Jul, 2051	291.29	1310.03	59481.57
Aug, 2051	285.02	1316.30	58165.27
Sep, 2051	278.71	1322.61	56842.66
Oct, 2051	272.37	1328.95	55513.71
Nov, 2051	266.00	1335.32	54178.39
Dec, 2051	259.60	1341.72	52836.68
Jan, 2052	253.18	1348.14	51488.53
Feb, 2052	246.72	1354.60	50133.93
Mar, 2052	240.23	1361.09	48772.83
Apr, 2052	233.70	1367.62	47405.22
May, 2052	227.15	1374.17	46031.05
Jun, 2052	220.57	1380.75	44650.29
Jul, 2052	213.95	1387.37	43262.92
Aug, 2052	207.30	1394.02	41868.90
Sep, 2052	200.62	1400.70	40468.20
Oct, 2052	193.91	1407.41	39060.79
Nov, 2052	187.17	1414.15	37646.64
Dec, 2052	180.39	1420.93	36225.71
Jan, 2053	173.58	1427.74	34797.97
Feb, 2053	166.74	1434.58	33363.39
Mar, 2053	159.87	1441.45	31921.94
Apr, 2053	152.96	1448.36	30473.58
May, 2053	146.02	1455.30	29018.28
Jun, 2053	139.05	1462.27	27556.00
Jul, 2053	132.04	1469.28	26086.72
Aug, 2053	125.00	1476.32	24610.40
Sep, 2053	117.92	1483.40	23127.01
Oct, 2053	110.82	1490.50	21636.50
Nov, 2053	103.67	1497.65	20138.86
Dec, 2053	96.50	1504.82	18634.04
Jan, 2054	89.29	1512.03	17122.00
Feb, 2054	82.04	1519.28	15602.73
Mar, 2054	74.76	1526.56	14076.17
Apr, 2054	67.45	1533.87	12542.30
May, 2054	60.10	1541.22	11001.08
Jun, 2054	52.71	1548.61	9452.47
Jul, 2054	45.29	1556.03	7896.44
Aug, 2054	37.84	1563.48	6332.96
Sep, 2054	30.35	1570.97	4761.99
Oct, 2054	22.82	1578.50	3183.48
Nov, 2054	15.25	1586.07	1597.42
Dec, 2054	7.65	1593.67	3.75