Mortgage Parameters

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

Mortgage Summary

Property Total:	$319,000
Down Payment	$95,700
Mortgage Amount:	$223,300
Mortgage Payment:	$1,303.12 / month
Estimated Tax:	+ $177.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,480.34 / month
Total Interest Paid:	$245,822.40 over 30 years
Total Tax Paid:	$63,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1069.98	233.14	223066.86
Dec, 2024	1068.86	234.26	222832.60
Jan, 2025	1067.74	235.38	222597.22
Feb, 2025	1066.61	236.51	222360.71
Mar, 2025	1065.48	237.64	222123.07
Apr, 2025	1064.34	238.78	221884.29
May, 2025	1063.20	239.92	221644.37
Jun, 2025	1062.05	241.07	221403.29
Jul, 2025	1060.89	242.23	221161.06
Aug, 2025	1059.73	243.39	220917.67
Sep, 2025	1058.56	244.56	220673.12
Oct, 2025	1057.39	245.73	220427.39
Nov, 2025	1056.21	246.91	220180.48
Dec, 2025	1055.03	248.09	219932.39
Jan, 2026	1053.84	249.28	219683.12
Feb, 2026	1052.65	250.47	219432.65
Mar, 2026	1051.45	251.67	219180.97
Apr, 2026	1050.24	252.88	218928.10
May, 2026	1049.03	254.09	218674.01
Jun, 2026	1047.81	255.31	218418.70
Jul, 2026	1046.59	256.53	218162.17
Aug, 2026	1045.36	257.76	217904.41
Sep, 2026	1044.13	258.99	217645.41
Oct, 2026	1042.88	260.24	217385.18
Nov, 2026	1041.64	261.48	217123.70
Dec, 2026	1040.38	262.74	216860.96
Jan, 2027	1039.13	263.99	216596.97
Feb, 2027	1037.86	265.26	216331.71
Mar, 2027	1036.59	266.53	216065.18
Apr, 2027	1035.31	267.81	215797.37
May, 2027	1034.03	269.09	215528.28
Jun, 2027	1032.74	270.38	215257.90
Jul, 2027	1031.44	271.68	214986.22
Aug, 2027	1030.14	272.98	214713.24
Sep, 2027	1028.83	274.29	214438.96
Oct, 2027	1027.52	275.60	214163.36
Nov, 2027	1026.20	276.92	213886.44
Dec, 2027	1024.87	278.25	213608.19
Jan, 2028	1023.54	279.58	213328.61
Feb, 2028	1022.20	280.92	213047.69
Mar, 2028	1020.85	282.27	212765.42
Apr, 2028	1019.50	283.62	212481.80
May, 2028	1018.14	284.98	212196.83
Jun, 2028	1016.78	286.34	211910.48
Jul, 2028	1015.40	287.72	211622.77
Aug, 2028	1014.03	289.09	211333.67
Sep, 2028	1012.64	290.48	211043.19
Oct, 2028	1011.25	291.87	210751.32
Nov, 2028	1009.85	293.27	210458.05
Dec, 2028	1008.44	294.68	210163.38
Jan, 2029	1007.03	296.09	209867.29
Feb, 2029	1005.61	297.51	209569.78
Mar, 2029	1004.19	298.93	209270.85
Apr, 2029	1002.76	300.36	208970.49
May, 2029	1001.32	301.80	208668.68
Jun, 2029	999.87	303.25	208365.44
Jul, 2029	998.42	304.70	208060.73
Aug, 2029	996.96	306.16	207754.57
Sep, 2029	995.49	307.63	207446.94
Oct, 2029	994.02	309.10	207137.84
Nov, 2029	992.54	310.58	206827.25
Dec, 2029	991.05	312.07	206515.18
Jan, 2030	989.55	313.57	206201.61
Feb, 2030	988.05	315.07	205886.54
Mar, 2030	986.54	316.58	205569.96
Apr, 2030	985.02	318.10	205251.86
May, 2030	983.50	319.62	204932.24
Jun, 2030	981.97	321.15	204611.09
Jul, 2030	980.43	322.69	204288.40
Aug, 2030	978.88	324.24	203964.16
Sep, 2030	977.33	325.79	203638.37
Oct, 2030	975.77	327.35	203311.02
Nov, 2030	974.20	328.92	202982.09
Dec, 2030	972.62	330.50	202651.60
Jan, 2031	971.04	332.08	202319.52
Feb, 2031	969.45	333.67	201985.84
Mar, 2031	967.85	335.27	201650.57
Apr, 2031	966.24	336.88	201313.69
May, 2031	964.63	338.49	200975.20
Jun, 2031	963.01	340.11	200635.09
Jul, 2031	961.38	341.74	200293.34
Aug, 2031	959.74	343.38	199949.96
Sep, 2031	958.09	345.03	199604.94
Oct, 2031	956.44	346.68	199258.26
Nov, 2031	954.78	348.34	198909.92
Dec, 2031	953.11	350.01	198559.91
Jan, 2032	951.43	351.69	198208.22
Feb, 2032	949.75	353.37	197854.85
Mar, 2032	948.05	355.07	197499.78
Apr, 2032	946.35	356.77	197143.01
May, 2032	944.64	358.48	196784.54
Jun, 2032	942.93	360.19	196424.34
Jul, 2032	941.20	361.92	196062.42
Aug, 2032	939.47	363.65	195698.77
Sep, 2032	937.72	365.40	195333.37
Oct, 2032	935.97	367.15	194966.23
Nov, 2032	934.21	368.91	194597.32
Dec, 2032	932.45	370.67	194226.64
Jan, 2033	930.67	372.45	193854.19
Feb, 2033	928.88	374.24	193479.96
Mar, 2033	927.09	376.03	193103.93
Apr, 2033	925.29	377.83	192726.10
May, 2033	923.48	379.64	192346.46
Jun, 2033	921.66	381.46	191965.00
Jul, 2033	919.83	383.29	191581.71
Aug, 2033	918.00	385.12	191196.59
Sep, 2033	916.15	386.97	190809.62
Oct, 2033	914.30	388.82	190420.79
Nov, 2033	912.43	390.69	190030.11
Dec, 2033	910.56	392.56	189637.55
Jan, 2034	908.68	394.44	189243.11
Feb, 2034	906.79	396.33	188846.78
Mar, 2034	904.89	398.23	188448.55
Apr, 2034	902.98	400.14	188048.41
May, 2034	901.07	402.05	187646.36
Jun, 2034	899.14	403.98	187242.37
Jul, 2034	897.20	405.92	186836.46
Aug, 2034	895.26	407.86	186428.60
Sep, 2034	893.30	409.82	186018.78
Oct, 2034	891.34	411.78	185607.00
Nov, 2034	889.37	413.75	185193.25
Dec, 2034	887.38	415.74	184777.51
Jan, 2035	885.39	417.73	184359.78
Feb, 2035	883.39	419.73	183940.05
Mar, 2035	881.38	421.74	183518.31
Apr, 2035	879.36	423.76	183094.55
May, 2035	877.33	425.79	182668.76
Jun, 2035	875.29	427.83	182240.93
Jul, 2035	873.24	429.88	181811.05
Aug, 2035	871.18	431.94	181379.10
Sep, 2035	869.11	434.01	180945.09
Oct, 2035	867.03	436.09	180509.00
Nov, 2035	864.94	438.18	180070.82
Dec, 2035	862.84	440.28	179630.54
Jan, 2036	860.73	442.39	179188.15
Feb, 2036	858.61	444.51	178743.64
Mar, 2036	856.48	446.64	178297.00
Apr, 2036	854.34	448.78	177848.22
May, 2036	852.19	450.93	177397.29
Jun, 2036	850.03	453.09	176944.20
Jul, 2036	847.86	455.26	176488.93
Aug, 2036	845.68	457.44	176031.49
Sep, 2036	843.48	459.64	175571.85
Oct, 2036	841.28	461.84	175110.02
Nov, 2036	839.07	464.05	174645.96
Dec, 2036	836.85	466.27	174179.69
Jan, 2037	834.61	468.51	173711.18
Feb, 2037	832.37	470.75	173240.43
Mar, 2037	830.11	473.01	172767.42
Apr, 2037	827.84	475.28	172292.14
May, 2037	825.57	477.55	171814.59
Jun, 2037	823.28	479.84	171334.75
Jul, 2037	820.98	482.14	170852.60
Aug, 2037	818.67	484.45	170368.15
Sep, 2037	816.35	486.77	169881.38
Oct, 2037	814.01	489.11	169392.28
Nov, 2037	811.67	491.45	168900.83
Dec, 2037	809.32	493.80	168407.02
Jan, 2038	806.95	496.17	167910.85
Feb, 2038	804.57	498.55	167412.31
Mar, 2038	802.18	500.94	166911.37
Apr, 2038	799.78	503.34	166408.03
May, 2038	797.37	505.75	165902.29
Jun, 2038	794.95	508.17	165394.11
Jul, 2038	792.51	510.61	164883.51
Aug, 2038	790.07	513.05	164370.45
Sep, 2038	787.61	515.51	163854.94
Oct, 2038	785.14	517.98	163336.96
Nov, 2038	782.66	520.46	162816.50
Dec, 2038	780.16	522.96	162293.54
Jan, 2039	777.66	525.46	161768.08
Feb, 2039	775.14	527.98	161240.09
Mar, 2039	772.61	530.51	160709.58
Apr, 2039	770.07	533.05	160176.53
May, 2039	767.51	535.61	159640.92
Jun, 2039	764.95	538.17	159102.75
Jul, 2039	762.37	540.75	158562.00
Aug, 2039	759.78	543.34	158018.65
Sep, 2039	757.17	545.95	157472.71
Oct, 2039	754.56	548.56	156924.14
Nov, 2039	751.93	551.19	156372.95
Dec, 2039	749.29	553.83	155819.12
Jan, 2040	746.63	556.49	155262.63
Feb, 2040	743.97	559.15	154703.48
Mar, 2040	741.29	561.83	154141.64
Apr, 2040	738.60	564.52	153577.12
May, 2040	735.89	567.23	153009.89
Jun, 2040	733.17	569.95	152439.94
Jul, 2040	730.44	572.68	151867.26
Aug, 2040	727.70	575.42	151291.84
Sep, 2040	724.94	578.18	150713.66
Oct, 2040	722.17	580.95	150132.71
Nov, 2040	719.39	583.73	149548.98
Dec, 2040	716.59	586.53	148962.45
Jan, 2041	713.78	589.34	148373.10
Feb, 2041	710.95	592.17	147780.94
Mar, 2041	708.12	595.00	147185.94
Apr, 2041	705.27	597.85	146588.08
May, 2041	702.40	600.72	145987.36
Jun, 2041	699.52	603.60	145383.77
Jul, 2041	696.63	606.49	144777.28
Aug, 2041	693.72	609.40	144167.88
Sep, 2041	690.80	612.32	143555.57
Oct, 2041	687.87	615.25	142940.32
Nov, 2041	684.92	618.20	142322.12
Dec, 2041	681.96	621.16	141700.96
Jan, 2042	678.98	624.14	141076.82
Feb, 2042	675.99	627.13	140449.70
Mar, 2042	672.99	630.13	139819.56
Apr, 2042	669.97	633.15	139186.41
May, 2042	666.93	636.19	138550.23
Jun, 2042	663.89	639.23	137910.99
Jul, 2042	660.82	642.30	137268.70
Aug, 2042	657.75	645.37	136623.32
Sep, 2042	654.65	648.47	135974.86
Oct, 2042	651.55	651.57	135323.28
Nov, 2042	648.42	654.70	134668.59
Dec, 2042	645.29	657.83	134010.75
Jan, 2043	642.13	660.99	133349.77
Feb, 2043	638.97	664.15	132685.62
Mar, 2043	635.79	667.33	132018.28
Apr, 2043	632.59	670.53	131347.75
May, 2043	629.37	673.75	130674.00
Jun, 2043	626.15	676.97	129997.03
Jul, 2043	622.90	680.22	129316.81
Aug, 2043	619.64	683.48	128633.34
Sep, 2043	616.37	686.75	127946.58
Oct, 2043	613.08	690.04	127256.54
Nov, 2043	609.77	693.35	126563.19
Dec, 2043	606.45	696.67	125866.52
Jan, 2044	603.11	700.01	125166.51
Feb, 2044	599.76	703.36	124463.15
Mar, 2044	596.39	706.73	123756.41
Apr, 2044	593.00	710.12	123046.29
May, 2044	589.60	713.52	122332.77
Jun, 2044	586.18	716.94	121615.83
Jul, 2044	582.74	720.38	120895.45
Aug, 2044	579.29	723.83	120171.62
Sep, 2044	575.82	727.30	119444.32
Oct, 2044	572.34	730.78	118713.54
Nov, 2044	568.84	734.28	117979.26
Dec, 2044	565.32	737.80	117241.45
Jan, 2045	561.78	741.34	116500.11
Feb, 2045	558.23	744.89	115755.22
Mar, 2045	554.66	748.46	115006.76
Apr, 2045	551.07	752.05	114254.72
May, 2045	547.47	755.65	113499.07
Jun, 2045	543.85	759.27	112739.80
Jul, 2045	540.21	762.91	111976.89
Aug, 2045	536.56	766.56	111210.33
Sep, 2045	532.88	770.24	110440.09
Oct, 2045	529.19	773.93	109666.16
Nov, 2045	525.48	777.64	108888.53
Dec, 2045	521.76	781.36	108107.16
Jan, 2046	518.01	785.11	107322.06
Feb, 2046	514.25	788.87	106533.19
Mar, 2046	510.47	792.65	105740.54
Apr, 2046	506.67	796.45	104944.09
May, 2046	502.86	800.26	104143.83
Jun, 2046	499.02	804.10	103339.73
Jul, 2046	495.17	807.95	102531.78
Aug, 2046	491.30	811.82	101719.96
Sep, 2046	487.41	815.71	100904.25
Oct, 2046	483.50	819.62	100084.63
Nov, 2046	479.57	823.55	99261.08
Dec, 2046	475.63	827.49	98433.59
Jan, 2047	471.66	831.46	97602.13
Feb, 2047	467.68	835.44	96766.68
Mar, 2047	463.67	839.45	95927.24
Apr, 2047	459.65	843.47	95083.77
May, 2047	455.61	847.51	94236.26
Jun, 2047	451.55	851.57	93384.69
Jul, 2047	447.47	855.65	92529.04
Aug, 2047	443.37	859.75	91669.28
Sep, 2047	439.25	863.87	90805.41
Oct, 2047	435.11	868.01	89937.40
Nov, 2047	430.95	872.17	89065.23
Dec, 2047	426.77	876.35	88188.88
Jan, 2048	422.57	880.55	87308.33
Feb, 2048	418.35	884.77	86423.57
Mar, 2048	414.11	889.01	85534.56
Apr, 2048	409.85	893.27	84641.29
May, 2048	405.57	897.55	83743.75
Jun, 2048	401.27	901.85	82841.90
Jul, 2048	396.95	906.17	81935.73
Aug, 2048	392.61	910.51	81025.22
Sep, 2048	388.25	914.87	80110.34
Oct, 2048	383.86	919.26	79191.09
Nov, 2048	379.46	923.66	78267.42
Dec, 2048	375.03	928.09	77339.33
Jan, 2049	370.58	932.54	76406.80
Feb, 2049	366.12	937.00	75469.79
Mar, 2049	361.63	941.49	74528.30
Apr, 2049	357.11	946.01	73582.29
May, 2049	352.58	950.54	72631.76
Jun, 2049	348.03	955.09	71676.66
Jul, 2049	343.45	959.67	70716.99
Aug, 2049	338.85	964.27	69752.73
Sep, 2049	334.23	968.89	68783.84
Oct, 2049	329.59	973.53	67810.31
Nov, 2049	324.92	978.20	66832.11
Dec, 2049	320.24	982.88	65849.23
Jan, 2050	315.53	987.59	64861.64
Feb, 2050	310.80	992.32	63869.31
Mar, 2050	306.04	997.08	62872.23
Apr, 2050	301.26	1001.86	61870.38
May, 2050	296.46	1006.66	60863.72
Jun, 2050	291.64	1011.48	59852.24
Jul, 2050	286.79	1016.33	58835.91
Aug, 2050	281.92	1021.20	57814.71
Sep, 2050	277.03	1026.09	56788.62
Oct, 2050	272.11	1031.01	55757.61
Nov, 2050	267.17	1035.95	54721.66
Dec, 2050	262.21	1040.91	53680.75
Jan, 2051	257.22	1045.90	52634.85
Feb, 2051	252.21	1050.91	51583.94
Mar, 2051	247.17	1055.95	50527.99
Apr, 2051	242.11	1061.01	49466.99
May, 2051	237.03	1066.09	48400.90
Jun, 2051	231.92	1071.20	47329.70
Jul, 2051	226.79	1076.33	46253.37
Aug, 2051	221.63	1081.49	45171.88
Sep, 2051	216.45	1086.67	44085.20
Oct, 2051	211.24	1091.88	42993.33
Nov, 2051	206.01	1097.11	41896.22
Dec, 2051	200.75	1102.37	40793.85
Jan, 2052	195.47	1107.65	39686.20
Feb, 2052	190.16	1112.96	38573.24
Mar, 2052	184.83	1118.29	37454.95
Apr, 2052	179.47	1123.65	36331.30
May, 2052	174.09	1129.03	35202.27
Jun, 2052	168.68	1134.44	34067.83
Jul, 2052	163.24	1139.88	32927.95
Aug, 2052	157.78	1145.34	31782.61
Sep, 2052	152.29	1150.83	30631.78
Oct, 2052	146.78	1156.34	29475.44
Nov, 2052	141.24	1161.88	28313.56
Dec, 2052	135.67	1167.45	27146.10
Jan, 2053	130.08	1173.04	25973.06
Feb, 2053	124.45	1178.67	24794.39
Mar, 2053	118.81	1184.31	23610.08
Apr, 2053	113.13	1189.99	22420.09
May, 2053	107.43	1195.69	21224.40
Jun, 2053	101.70	1201.42	20022.98
Jul, 2053	95.94	1207.18	18815.81
Aug, 2053	90.16	1212.96	17602.84
Sep, 2053	84.35	1218.77	16384.07
Oct, 2053	78.51	1224.61	15159.46
Nov, 2053	72.64	1230.48	13928.98
Dec, 2053	66.74	1236.38	12692.60
Jan, 2054	60.82	1242.30	11450.30
Feb, 2054	54.87	1248.25	10202.05
Mar, 2054	48.88	1254.24	8947.81
Apr, 2054	42.87	1260.25	7687.57
May, 2054	36.84	1266.28	6421.28
Jun, 2054	30.77	1272.35	5148.93
Jul, 2054	24.67	1278.45	3870.48
Aug, 2054	18.55	1284.57	2585.91
Sep, 2054	12.39	1290.73	1295.18
Oct, 2054	6.21	1296.91	0