Mortgage Parameters

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

Mortgage Summary

Property Total:	$354,400
Down Payment	$106,320
Mortgage Amount:	$248,080
Mortgage Payment:	$1,447.73 / month
Estimated Tax:	+ $196.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,644.62 / month
Total Interest Paid:	$273,103.20 over 30 years
Total Tax Paid:	$70,880.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1188.72	259.01	247820.99
Jan, 2025	1187.48	260.25	247560.73
Feb, 2025	1186.23	261.50	247299.23
Mar, 2025	1184.98	262.75	247036.48
Apr, 2025	1183.72	264.01	246772.46
May, 2025	1182.45	265.28	246507.18
Jun, 2025	1181.18	266.55	246240.63
Jul, 2025	1179.90	267.83	245972.81
Aug, 2025	1178.62	269.11	245703.70
Sep, 2025	1177.33	270.40	245433.30
Oct, 2025	1176.03	271.70	245161.60
Nov, 2025	1174.73	273.00	244888.60
Dec, 2025	1173.42	274.31	244614.30
Jan, 2026	1172.11	275.62	244338.68
Feb, 2026	1170.79	276.94	244061.74
Mar, 2026	1169.46	278.27	243783.47
Apr, 2026	1168.13	279.60	243503.87
May, 2026	1166.79	280.94	243222.93
Jun, 2026	1165.44	282.29	242940.64
Jul, 2026	1164.09	283.64	242657.00
Aug, 2026	1162.73	285.00	242372.01
Sep, 2026	1161.37	286.36	242085.64
Oct, 2026	1159.99	287.74	241797.90
Nov, 2026	1158.61	289.12	241508.79
Dec, 2026	1157.23	290.50	241218.29
Jan, 2027	1155.84	291.89	240926.40
Feb, 2027	1154.44	293.29	240633.11
Mar, 2027	1153.03	294.70	240338.41
Apr, 2027	1151.62	296.11	240042.30
May, 2027	1150.20	297.53	239744.77
Jun, 2027	1148.78	298.95	239445.82
Jul, 2027	1147.34	300.39	239145.44
Aug, 2027	1145.91	301.82	238843.61
Sep, 2027	1144.46	303.27	238540.34
Oct, 2027	1143.01	304.72	238235.62
Nov, 2027	1141.55	306.18	237929.43
Dec, 2027	1140.08	307.65	237621.78
Jan, 2028	1138.60	309.13	237312.65
Feb, 2028	1137.12	310.61	237002.05
Mar, 2028	1135.63	312.10	236689.95
Apr, 2028	1134.14	313.59	236376.36
May, 2028	1132.64	315.09	236061.27
Jun, 2028	1131.13	316.60	235744.66
Jul, 2028	1129.61	318.12	235426.54
Aug, 2028	1128.09	319.64	235106.90
Sep, 2028	1126.55	321.18	234785.72
Oct, 2028	1125.01	322.72	234463.01
Nov, 2028	1123.47	324.26	234138.75
Dec, 2028	1121.91	325.82	233812.93
Jan, 2029	1120.35	327.38	233485.56
Feb, 2029	1118.78	328.95	233156.61
Mar, 2029	1117.21	330.52	232826.09
Apr, 2029	1115.63	332.10	232493.98
May, 2029	1114.03	333.70	232160.29
Jun, 2029	1112.43	335.30	231824.99
Jul, 2029	1110.83	336.90	231488.09
Aug, 2029	1109.21	338.52	231149.57
Sep, 2029	1107.59	340.14	230809.44
Oct, 2029	1105.96	341.77	230467.67
Nov, 2029	1104.32	343.41	230124.26
Dec, 2029	1102.68	345.05	229779.21
Jan, 2030	1101.03	346.70	229432.51
Feb, 2030	1099.36	348.37	229084.14
Mar, 2030	1097.69	350.04	228734.11
Apr, 2030	1096.02	351.71	228382.39
May, 2030	1094.33	353.40	228029.00
Jun, 2030	1092.64	355.09	227673.90
Jul, 2030	1090.94	356.79	227317.11
Aug, 2030	1089.23	358.50	226958.61
Sep, 2030	1087.51	360.22	226598.39
Oct, 2030	1085.78	361.95	226236.44
Nov, 2030	1084.05	363.68	225872.76
Dec, 2030	1082.31	365.42	225507.34
Jan, 2031	1080.56	367.17	225140.17
Feb, 2031	1078.80	368.93	224771.23
Mar, 2031	1077.03	370.70	224400.53
Apr, 2031	1075.25	372.48	224028.05
May, 2031	1073.47	374.26	223653.79
Jun, 2031	1071.67	376.06	223277.74
Jul, 2031	1069.87	377.86	222899.88
Aug, 2031	1068.06	379.67	222520.21
Sep, 2031	1066.24	381.49	222138.72
Oct, 2031	1064.41	383.32	221755.41
Nov, 2031	1062.58	385.15	221370.26
Dec, 2031	1060.73	387.00	220983.26
Jan, 2032	1058.88	388.85	220594.41
Feb, 2032	1057.01	390.72	220203.69
Mar, 2032	1055.14	392.59	219811.10
Apr, 2032	1053.26	394.47	219416.64
May, 2032	1051.37	396.36	219020.28
Jun, 2032	1049.47	398.26	218622.02
Jul, 2032	1047.56	400.17	218221.85
Aug, 2032	1045.65	402.08	217819.77
Sep, 2032	1043.72	404.01	217415.76
Oct, 2032	1041.78	405.95	217009.81
Nov, 2032	1039.84	407.89	216601.92
Dec, 2032	1037.88	409.85	216192.08
Jan, 2033	1035.92	411.81	215780.27
Feb, 2033	1033.95	413.78	215366.48
Mar, 2033	1031.96	415.77	214950.72
Apr, 2033	1029.97	417.76	214532.96
May, 2033	1027.97	419.76	214113.20
Jun, 2033	1025.96	421.77	213691.43
Jul, 2033	1023.94	423.79	213267.64
Aug, 2033	1021.91	425.82	212841.82
Sep, 2033	1019.87	427.86	212413.95
Oct, 2033	1017.82	429.91	211984.04
Nov, 2033	1015.76	431.97	211552.07
Dec, 2033	1013.69	434.04	211118.02
Jan, 2034	1011.61	436.12	210681.90
Feb, 2034	1009.52	438.21	210243.69
Mar, 2034	1007.42	440.31	209803.38
Apr, 2034	1005.31	442.42	209360.95
May, 2034	1003.19	444.54	208916.41
Jun, 2034	1001.06	446.67	208469.74
Jul, 2034	998.92	448.81	208020.93
Aug, 2034	996.77	450.96	207569.96
Sep, 2034	994.61	453.12	207116.84
Oct, 2034	992.43	455.30	206661.54
Nov, 2034	990.25	457.48	206204.07
Dec, 2034	988.06	459.67	205744.40
Jan, 2035	985.86	461.87	205282.53
Feb, 2035	983.65	464.08	204818.44
Mar, 2035	981.42	466.31	204352.13
Apr, 2035	979.19	468.54	203883.59
May, 2035	976.94	470.79	203412.80
Jun, 2035	974.69	473.04	202939.76
Jul, 2035	972.42	475.31	202464.45
Aug, 2035	970.14	477.59	201986.86
Sep, 2035	967.85	479.88	201506.99
Oct, 2035	965.55	482.18	201024.81
Nov, 2035	963.24	484.49	200540.32
Dec, 2035	960.92	486.81	200053.52
Jan, 2036	958.59	489.14	199564.38
Feb, 2036	956.25	491.48	199072.89
Mar, 2036	953.89	493.84	198579.05
Apr, 2036	951.52	496.21	198082.85
May, 2036	949.15	498.58	197584.26
Jun, 2036	946.76	500.97	197083.29
Jul, 2036	944.36	503.37	196579.92
Aug, 2036	941.95	505.78	196074.14
Sep, 2036	939.52	508.21	195565.93
Oct, 2036	937.09	510.64	195055.28
Nov, 2036	934.64	513.09	194542.19
Dec, 2036	932.18	515.55	194026.65
Jan, 2037	929.71	518.02	193508.63
Feb, 2037	927.23	520.50	192988.13
Mar, 2037	924.73	523.00	192465.13
Apr, 2037	922.23	525.50	191939.63
May, 2037	919.71	528.02	191411.61
Jun, 2037	917.18	530.55	190881.06
Jul, 2037	914.64	533.09	190347.97
Aug, 2037	912.08	535.65	189812.32
Sep, 2037	909.52	538.21	189274.11
Oct, 2037	906.94	540.79	188733.32
Nov, 2037	904.35	543.38	188189.94
Dec, 2037	901.74	545.99	187643.95
Jan, 2038	899.13	548.60	187095.35
Feb, 2038	896.50	551.23	186544.12
Mar, 2038	893.86	553.87	185990.24
Apr, 2038	891.20	556.53	185433.72
May, 2038	888.54	559.19	184874.52
Jun, 2038	885.86	561.87	184312.65
Jul, 2038	883.16	564.57	183748.08
Aug, 2038	880.46	567.27	183180.81
Sep, 2038	877.74	569.99	182610.82
Oct, 2038	875.01	572.72	182038.11
Nov, 2038	872.27	575.46	181462.64
Dec, 2038	869.51	578.22	180884.42
Jan, 2039	866.74	580.99	180303.43
Feb, 2039	863.95	583.78	179719.65
Mar, 2039	861.16	586.57	179133.08
Apr, 2039	858.35	589.38	178543.69
May, 2039	855.52	592.21	177951.49
Jun, 2039	852.68	595.05	177356.44
Jul, 2039	849.83	597.90	176758.54
Aug, 2039	846.97	600.76	176157.78
Sep, 2039	844.09	603.64	175554.14
Oct, 2039	841.20	606.53	174947.61
Nov, 2039	838.29	609.44	174338.17
Dec, 2039	835.37	612.36	173725.81
Jan, 2040	832.44	615.29	173110.51
Feb, 2040	829.49	618.24	172492.27
Mar, 2040	826.53	621.20	171871.07
Apr, 2040	823.55	624.18	171246.89
May, 2040	820.56	627.17	170619.71
Jun, 2040	817.55	630.18	169989.54
Jul, 2040	814.53	633.20	169356.34
Aug, 2040	811.50	636.23	168720.11
Sep, 2040	808.45	639.28	168080.83
Oct, 2040	805.39	642.34	167438.49
Nov, 2040	802.31	645.42	166793.07
Dec, 2040	799.22	648.51	166144.55
Jan, 2041	796.11	651.62	165492.93
Feb, 2041	792.99	654.74	164838.19
Mar, 2041	789.85	657.88	164180.31
Apr, 2041	786.70	661.03	163519.28
May, 2041	783.53	664.20	162855.08
Jun, 2041	780.35	667.38	162187.69
Jul, 2041	777.15	670.58	161517.11
Aug, 2041	773.94	673.79	160843.32
Sep, 2041	770.71	677.02	160166.30
Oct, 2041	767.46	680.27	159486.03
Nov, 2041	764.20	683.53	158802.50
Dec, 2041	760.93	686.80	158115.70
Jan, 2042	757.64	690.09	157425.61
Feb, 2042	754.33	693.40	156732.21
Mar, 2042	751.01	696.72	156035.49
Apr, 2042	747.67	700.06	155335.43
May, 2042	744.32	703.41	154632.02
Jun, 2042	740.95	706.78	153925.23
Jul, 2042	737.56	710.17	153215.06
Aug, 2042	734.16	713.57	152501.49
Sep, 2042	730.74	716.99	151784.49
Oct, 2042	727.30	720.43	151064.06
Nov, 2042	723.85	723.88	150340.18
Dec, 2042	720.38	727.35	149612.83
Jan, 2043	716.89	730.84	148882.00
Feb, 2043	713.39	734.34	148147.66
Mar, 2043	709.87	737.86	147409.80
Apr, 2043	706.34	741.39	146668.41
May, 2043	702.79	744.94	145923.47
Jun, 2043	699.22	748.51	145174.95
Jul, 2043	695.63	752.10	144422.85
Aug, 2043	692.03	755.70	143667.15
Sep, 2043	688.41	759.32	142907.83
Oct, 2043	684.77	762.96	142144.86
Nov, 2043	681.11	766.62	141378.24
Dec, 2043	677.44	770.29	140607.95
Jan, 2044	673.75	773.98	139833.97
Feb, 2044	670.04	777.69	139056.27
Mar, 2044	666.31	781.42	138274.86
Apr, 2044	662.57	785.16	137489.69
May, 2044	658.80	788.93	136700.77
Jun, 2044	655.02	792.71	135908.06
Jul, 2044	651.23	796.50	135111.56
Aug, 2044	647.41	800.32	134311.24
Sep, 2044	643.57	804.16	133507.08
Oct, 2044	639.72	808.01	132699.07
Nov, 2044	635.85	811.88	131887.19
Dec, 2044	631.96	815.77	131071.42
Jan, 2045	628.05	819.68	130251.74
Feb, 2045	624.12	823.61	129428.14
Mar, 2045	620.18	827.55	128600.58
Apr, 2045	616.21	831.52	127769.06
May, 2045	612.23	835.50	126933.56
Jun, 2045	608.22	839.51	126094.05
Jul, 2045	604.20	843.53	125250.53
Aug, 2045	600.16	847.57	124402.95
Sep, 2045	596.10	851.63	123551.32
Oct, 2045	592.02	855.71	122695.61
Nov, 2045	587.92	859.81	121835.79
Dec, 2045	583.80	863.93	120971.86
Jan, 2046	579.66	868.07	120103.79
Feb, 2046	575.50	872.23	119231.56
Mar, 2046	571.32	876.41	118355.14
Apr, 2046	567.12	880.61	117474.53
May, 2046	562.90	884.83	116589.70
Jun, 2046	558.66	889.07	115700.63
Jul, 2046	554.40	893.33	114807.30
Aug, 2046	550.12	897.61	113909.69
Sep, 2046	545.82	901.91	113007.77
Oct, 2046	541.50	906.23	112101.54
Nov, 2046	537.15	910.58	111190.96
Dec, 2046	532.79	914.94	110276.02
Jan, 2047	528.41	919.32	109356.70
Feb, 2047	524.00	923.73	108432.97
Mar, 2047	519.57	928.16	107504.81
Apr, 2047	515.13	932.60	106572.21
May, 2047	510.66	937.07	105635.14
Jun, 2047	506.17	941.56	104693.58
Jul, 2047	501.66	946.07	103747.50
Aug, 2047	497.12	950.61	102796.90
Sep, 2047	492.57	955.16	101841.74
Oct, 2047	487.99	959.74	100882.00
Nov, 2047	483.39	964.34	99917.66
Dec, 2047	478.77	968.96	98948.70
Jan, 2048	474.13	973.60	97975.10
Feb, 2048	469.46	978.27	96996.84
Mar, 2048	464.78	982.95	96013.88
Apr, 2048	460.07	987.66	95026.22
May, 2048	455.33	992.40	94033.82
Jun, 2048	450.58	997.15	93036.67
Jul, 2048	445.80	1001.93	92034.74
Aug, 2048	441.00	1006.73	91028.01
Sep, 2048	436.18	1011.55	90016.46
Oct, 2048	431.33	1016.40	89000.06
Nov, 2048	426.46	1021.27	87978.79
Dec, 2048	421.57	1026.16	86952.62
Jan, 2049	416.65	1031.08	85921.54
Feb, 2049	411.71	1036.02	84885.52
Mar, 2049	406.74	1040.99	83844.53
Apr, 2049	401.76	1045.97	82798.55
May, 2049	396.74	1050.99	81747.57
Jun, 2049	391.71	1056.02	80691.54
Jul, 2049	386.65	1061.08	79630.46
Aug, 2049	381.56	1066.17	78564.29
Sep, 2049	376.45	1071.28	77493.02
Oct, 2049	371.32	1076.41	76416.61
Nov, 2049	366.16	1081.57	75335.04
Dec, 2049	360.98	1086.75	74248.29
Jan, 2050	355.77	1091.96	73156.34
Feb, 2050	350.54	1097.19	72059.15
Mar, 2050	345.28	1102.45	70956.70
Apr, 2050	340.00	1107.73	69848.97
May, 2050	334.69	1113.04	68735.93
Jun, 2050	329.36	1118.37	67617.56
Jul, 2050	324.00	1123.73	66493.83
Aug, 2050	318.62	1129.11	65364.72
Sep, 2050	313.21	1134.52	64230.20
Oct, 2050	307.77	1139.96	63090.24
Nov, 2050	302.31	1145.42	61944.81
Dec, 2050	296.82	1150.91	60793.90
Jan, 2051	291.30	1156.43	59637.48
Feb, 2051	285.76	1161.97	58475.51
Mar, 2051	280.20	1167.53	57307.97
Apr, 2051	274.60	1173.13	56134.85
May, 2051	268.98	1178.75	54956.09
Jun, 2051	263.33	1184.40	53771.70
Jul, 2051	257.66	1190.07	52581.62
Aug, 2051	251.95	1195.78	51385.85
Sep, 2051	246.22	1201.51	50184.34
Oct, 2051	240.47	1207.26	48977.08
Nov, 2051	234.68	1213.05	47764.03
Dec, 2051	228.87	1218.86	46545.17
Jan, 2052	223.03	1224.70	45320.47
Feb, 2052	217.16	1230.57	44089.90
Mar, 2052	211.26	1236.47	42853.43
Apr, 2052	205.34	1242.39	41611.04
May, 2052	199.39	1248.34	40362.70
Jun, 2052	193.40	1254.33	39108.37
Jul, 2052	187.39	1260.34	37848.04
Aug, 2052	181.36	1266.37	36581.66
Sep, 2052	175.29	1272.44	35309.22
Oct, 2052	169.19	1278.54	34030.68
Nov, 2052	163.06	1284.67	32746.01
Dec, 2052	156.91	1290.82	31455.19
Jan, 2053	150.72	1297.01	30158.18
Feb, 2053	144.51	1303.22	28854.96
Mar, 2053	138.26	1309.47	27545.49
Apr, 2053	131.99	1315.74	26229.75
May, 2053	125.68	1322.05	24907.71
Jun, 2053	119.35	1328.38	23579.33
Jul, 2053	112.98	1334.75	22244.58
Aug, 2053	106.59	1341.14	20903.44
Sep, 2053	100.16	1347.57	19555.87
Oct, 2053	93.71	1354.02	18201.85
Nov, 2053	87.22	1360.51	16841.33
Dec, 2053	80.70	1367.03	15474.30
Jan, 2054	74.15	1373.58	14100.72
Feb, 2054	67.57	1380.16	12720.56
Mar, 2054	60.95	1386.78	11333.78
Apr, 2054	54.31	1393.42	9940.36
May, 2054	47.63	1400.10	8540.26
Jun, 2054	40.92	1406.81	7133.45
Jul, 2054	34.18	1413.55	5719.90
Aug, 2054	27.41	1420.32	4299.58
Sep, 2054	20.60	1427.13	2872.45
Oct, 2054	13.76	1433.97	1438.48
Nov, 2054	6.89	1440.84	0