Mortgage Parameters

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

Mortgage Summary

Property Total:	$340,250
Down Payment	$102,075
Mortgage Amount:	$238,175
Mortgage Payment:	$1,389.92 / month
Estimated Tax:	+ $189.03 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,578.95 / month
Total Interest Paid:	$262,197.00 over 30 years
Total Tax Paid:	$68,050.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1141.26	248.66	237926.34
Dec, 2024	1140.06	249.86	237676.48
Jan, 2025	1138.87	251.05	237425.43
Feb, 2025	1137.66	252.26	237173.17
Mar, 2025	1136.45	253.47	236919.70
Apr, 2025	1135.24	254.68	236665.02
May, 2025	1134.02	255.90	236409.12
Jun, 2025	1132.79	257.13	236152.00
Jul, 2025	1131.56	258.36	235893.64
Aug, 2025	1130.32	259.60	235634.04
Sep, 2025	1129.08	260.84	235373.20
Oct, 2025	1127.83	262.09	235111.11
Nov, 2025	1126.57	263.35	234847.77
Dec, 2025	1125.31	264.61	234583.16
Jan, 2026	1124.04	265.88	234317.28
Feb, 2026	1122.77	267.15	234050.13
Mar, 2026	1121.49	268.43	233781.70
Apr, 2026	1120.20	269.72	233511.99
May, 2026	1118.91	271.01	233240.98
Jun, 2026	1117.61	272.31	232968.67
Jul, 2026	1116.31	273.61	232695.06
Aug, 2026	1115.00	274.92	232420.14
Sep, 2026	1113.68	276.24	232143.90
Oct, 2026	1112.36	277.56	231866.33
Nov, 2026	1111.03	278.89	231587.44
Dec, 2026	1109.69	280.23	231307.21
Jan, 2027	1108.35	281.57	231025.64
Feb, 2027	1107.00	282.92	230742.71
Mar, 2027	1105.64	284.28	230458.44
Apr, 2027	1104.28	285.64	230172.80
May, 2027	1102.91	287.01	229885.79
Jun, 2027	1101.54	288.38	229597.40
Jul, 2027	1100.15	289.77	229307.64
Aug, 2027	1098.77	291.15	229016.48
Sep, 2027	1097.37	292.55	228723.93
Oct, 2027	1095.97	293.95	228429.98
Nov, 2027	1094.56	295.36	228134.62
Dec, 2027	1093.15	296.77	227837.85
Jan, 2028	1091.72	298.20	227539.65
Feb, 2028	1090.29	299.63	227240.03
Mar, 2028	1088.86	301.06	226938.96
Apr, 2028	1087.42	302.50	226636.46
May, 2028	1085.97	303.95	226332.51
Jun, 2028	1084.51	305.41	226027.10
Jul, 2028	1083.05	306.87	225720.22
Aug, 2028	1081.58	308.34	225411.88
Sep, 2028	1080.10	309.82	225102.06
Oct, 2028	1078.61	311.31	224790.75
Nov, 2028	1077.12	312.80	224477.95
Dec, 2028	1075.62	314.30	224163.66
Jan, 2029	1074.12	315.80	223847.86
Feb, 2029	1072.60	317.32	223530.54
Mar, 2029	1071.08	318.84	223211.70
Apr, 2029	1069.56	320.36	222891.34
May, 2029	1068.02	321.90	222569.44
Jun, 2029	1066.48	323.44	222246.00
Jul, 2029	1064.93	324.99	221921.01
Aug, 2029	1063.37	326.55	221594.46
Sep, 2029	1061.81	328.11	221266.35
Oct, 2029	1060.23	329.69	220936.66
Nov, 2029	1058.65	331.27	220605.40
Dec, 2029	1057.07	332.85	220272.54
Jan, 2030	1055.47	334.45	219938.10
Feb, 2030	1053.87	336.05	219602.05
Mar, 2030	1052.26	337.66	219264.39
Apr, 2030	1050.64	339.28	218925.11
May, 2030	1049.02	340.90	218584.20
Jun, 2030	1047.38	342.54	218241.67
Jul, 2030	1045.74	344.18	217897.49
Aug, 2030	1044.09	345.83	217551.66
Sep, 2030	1042.44	347.48	217204.17
Oct, 2030	1040.77	349.15	216855.02
Nov, 2030	1039.10	350.82	216504.20
Dec, 2030	1037.42	352.50	216151.70
Jan, 2031	1035.73	354.19	215797.50
Feb, 2031	1034.03	355.89	215441.61
Mar, 2031	1032.32	357.60	215084.02
Apr, 2031	1030.61	359.31	214724.71
May, 2031	1028.89	361.03	214363.68
Jun, 2031	1027.16	362.76	214000.92
Jul, 2031	1025.42	364.50	213636.42
Aug, 2031	1023.67	366.25	213270.17
Sep, 2031	1021.92	368.00	212902.17
Oct, 2031	1020.16	369.76	212532.41
Nov, 2031	1018.38	371.54	212160.87
Dec, 2031	1016.60	373.32	211787.56
Jan, 2032	1014.82	375.10	211412.45
Feb, 2032	1013.02	376.90	211035.55
Mar, 2032	1011.21	378.71	210656.84
Apr, 2032	1009.40	380.52	210276.32
May, 2032	1007.57	382.35	209893.98
Jun, 2032	1005.74	384.18	209509.80
Jul, 2032	1003.90	386.02	209123.78
Aug, 2032	1002.05	387.87	208735.91
Sep, 2032	1000.19	389.73	208346.18
Oct, 2032	998.33	391.59	207954.59
Nov, 2032	996.45	393.47	207561.12
Dec, 2032	994.56	395.36	207165.76
Jan, 2033	992.67	397.25	206768.51
Feb, 2033	990.77	399.15	206369.36
Mar, 2033	988.85	401.07	205968.29
Apr, 2033	986.93	402.99	205565.30
May, 2033	985.00	404.92	205160.38
Jun, 2033	983.06	406.86	204753.52
Jul, 2033	981.11	408.81	204344.71
Aug, 2033	979.15	410.77	203933.94
Sep, 2033	977.18	412.74	203521.21
Oct, 2033	975.21	414.71	203106.49
Nov, 2033	973.22	416.70	202689.79
Dec, 2033	971.22	418.70	202271.09
Jan, 2034	969.22	420.70	201850.39
Feb, 2034	967.20	422.72	201427.67
Mar, 2034	965.17	424.75	201002.92
Apr, 2034	963.14	426.78	200576.14
May, 2034	961.09	428.83	200147.32
Jun, 2034	959.04	430.88	199716.43
Jul, 2034	956.97	432.95	199283.49
Aug, 2034	954.90	435.02	198848.47
Sep, 2034	952.82	437.10	198411.37
Oct, 2034	950.72	439.20	197972.17
Nov, 2034	948.62	441.30	197530.86
Dec, 2034	946.50	443.42	197087.45
Jan, 2035	944.38	445.54	196641.90
Feb, 2035	942.24	447.68	196194.22
Mar, 2035	940.10	449.82	195744.40
Apr, 2035	937.94	451.98	195292.42
May, 2035	935.78	454.14	194838.28
Jun, 2035	933.60	456.32	194381.96
Jul, 2035	931.41	458.51	193923.45
Aug, 2035	929.22	460.70	193462.75
Sep, 2035	927.01	462.91	192999.84
Oct, 2035	924.79	465.13	192534.71
Nov, 2035	922.56	467.36	192067.35
Dec, 2035	920.32	469.60	191597.76
Jan, 2036	918.07	471.85	191125.91
Feb, 2036	915.81	474.11	190651.80
Mar, 2036	913.54	476.38	190175.42
Apr, 2036	911.26	478.66	189696.76
May, 2036	908.96	480.96	189215.80
Jun, 2036	906.66	483.26	188732.54
Jul, 2036	904.34	485.58	188246.96
Aug, 2036	902.02	487.90	187759.06
Sep, 2036	899.68	490.24	187268.82
Oct, 2036	897.33	492.59	186776.23
Nov, 2036	894.97	494.95	186281.28
Dec, 2036	892.60	497.32	185783.96
Jan, 2037	890.21	499.71	185284.25
Feb, 2037	887.82	502.10	184782.15
Mar, 2037	885.41	504.51	184277.64
Apr, 2037	883.00	506.92	183770.72
May, 2037	880.57	509.35	183261.37
Jun, 2037	878.13	511.79	182749.58
Jul, 2037	875.68	514.24	182235.33
Aug, 2037	873.21	516.71	181718.62
Sep, 2037	870.74	519.18	181199.44
Oct, 2037	868.25	521.67	180677.77
Nov, 2037	865.75	524.17	180153.59
Dec, 2037	863.24	526.68	179626.91
Jan, 2038	860.71	529.21	179097.70
Feb, 2038	858.18	531.74	178565.96
Mar, 2038	855.63	534.29	178031.67
Apr, 2038	853.07	536.85	177494.81
May, 2038	850.50	539.42	176955.39
Jun, 2038	847.91	542.01	176413.38
Jul, 2038	845.31	544.61	175868.78
Aug, 2038	842.70	547.22	175321.56
Sep, 2038	840.08	549.84	174771.72
Oct, 2038	837.45	552.47	174219.25
Nov, 2038	834.80	555.12	173664.13
Dec, 2038	832.14	557.78	173106.35
Jan, 2039	829.47	560.45	172545.90
Feb, 2039	826.78	563.14	171982.76
Mar, 2039	824.08	565.84	171416.93
Apr, 2039	821.37	568.55	170848.38
May, 2039	818.65	571.27	170277.11
Jun, 2039	815.91	574.01	169703.10
Jul, 2039	813.16	576.76	169126.34
Aug, 2039	810.40	579.52	168546.82
Sep, 2039	807.62	582.30	167964.52
Oct, 2039	804.83	585.09	167379.43
Nov, 2039	802.03	587.89	166791.53
Dec, 2039	799.21	590.71	166200.82
Jan, 2040	796.38	593.54	165607.28
Feb, 2040	793.53	596.39	165010.90
Mar, 2040	790.68	599.24	164411.65
Apr, 2040	787.81	602.11	163809.54
May, 2040	784.92	605.00	163204.54
Jun, 2040	782.02	607.90	162596.64
Jul, 2040	779.11	610.81	161985.83
Aug, 2040	776.18	613.74	161372.09
Sep, 2040	773.24	616.68	160755.41
Oct, 2040	770.29	619.63	160135.78
Nov, 2040	767.32	622.60	159513.18
Dec, 2040	764.33	625.59	158887.59
Jan, 2041	761.34	628.58	158259.01
Feb, 2041	758.32	631.60	157627.41
Mar, 2041	755.30	634.62	156992.79
Apr, 2041	752.26	637.66	156355.13
May, 2041	749.20	640.72	155714.41
Jun, 2041	746.13	643.79	155070.62
Jul, 2041	743.05	646.87	154423.75
Aug, 2041	739.95	649.97	153773.78
Sep, 2041	736.83	653.09	153120.69
Oct, 2041	733.70	656.22	152464.47
Nov, 2041	730.56	659.36	151805.11
Dec, 2041	727.40	662.52	151142.59
Jan, 2042	724.22	665.70	150476.89
Feb, 2042	721.04	668.88	149808.01
Mar, 2042	717.83	672.09	149135.92
Apr, 2042	714.61	675.31	148460.61
May, 2042	711.37	678.55	147782.06
Jun, 2042	708.12	681.80	147100.27
Jul, 2042	704.86	685.06	146415.20
Aug, 2042	701.57	688.35	145726.85
Sep, 2042	698.27	691.65	145035.21
Oct, 2042	694.96	694.96	144340.25
Nov, 2042	691.63	698.29	143641.96
Dec, 2042	688.28	701.64	142940.32
Jan, 2043	684.92	705.00	142235.33
Feb, 2043	681.54	708.38	141526.95
Mar, 2043	678.15	711.77	140815.18
Apr, 2043	674.74	715.18	140100.00
May, 2043	671.31	718.61	139381.39
Jun, 2043	667.87	722.05	138659.34
Jul, 2043	664.41	725.51	137933.83
Aug, 2043	660.93	728.99	137204.84
Sep, 2043	657.44	732.48	136472.36
Oct, 2043	653.93	735.99	135736.37
Nov, 2043	650.40	739.52	134996.86
Dec, 2043	646.86	743.06	134253.80
Jan, 2044	643.30	746.62	133507.18
Feb, 2044	639.72	750.20	132756.98
Mar, 2044	636.13	753.79	132003.19
Apr, 2044	632.52	757.40	131245.78
May, 2044	628.89	761.03	130484.75
Jun, 2044	625.24	764.68	129720.07
Jul, 2044	621.58	768.34	128951.72
Aug, 2044	617.89	772.03	128179.69
Sep, 2044	614.19	775.73	127403.97
Oct, 2044	610.48	779.44	126624.53
Nov, 2044	606.74	783.18	125841.35
Dec, 2044	602.99	786.93	125054.42
Jan, 2045	599.22	790.70	124263.72
Feb, 2045	595.43	794.49	123469.23
Mar, 2045	591.62	798.30	122670.93
Apr, 2045	587.80	802.12	121868.81
May, 2045	583.95	805.97	121062.84
Jun, 2045	580.09	809.83	120253.02
Jul, 2045	576.21	813.71	119439.31
Aug, 2045	572.31	817.61	118621.70
Sep, 2045	568.40	821.52	117800.18
Oct, 2045	564.46	825.46	116974.72
Nov, 2045	560.50	829.42	116145.30
Dec, 2045	556.53	833.39	115311.91
Jan, 2046	552.54	837.38	114474.53
Feb, 2046	548.52	841.40	113633.13
Mar, 2046	544.49	845.43	112787.70
Apr, 2046	540.44	849.48	111938.22
May, 2046	536.37	853.55	111084.68
Jun, 2046	532.28	857.64	110227.04
Jul, 2046	528.17	861.75	109365.29
Aug, 2046	524.04	865.88	108499.41
Sep, 2046	519.89	870.03	107629.38
Oct, 2046	515.72	874.20	106755.19
Nov, 2046	511.54	878.38	105876.80
Dec, 2046	507.33	882.59	104994.21
Jan, 2047	503.10	886.82	104107.39
Feb, 2047	498.85	891.07	103216.31
Mar, 2047	494.58	895.34	102320.97
Apr, 2047	490.29	899.63	101421.34
May, 2047	485.98	903.94	100517.40
Jun, 2047	481.65	908.27	99609.12
Jul, 2047	477.29	912.63	98696.50
Aug, 2047	472.92	917.00	97779.50
Sep, 2047	468.53	921.39	96858.10
Oct, 2047	464.11	925.81	95932.30
Nov, 2047	459.68	930.24	95002.05
Dec, 2047	455.22	934.70	94067.35
Jan, 2048	450.74	939.18	93128.17
Feb, 2048	446.24	943.68	92184.49
Mar, 2048	441.72	948.20	91236.28
Apr, 2048	437.17	952.75	90283.54
May, 2048	432.61	957.31	89326.23
Jun, 2048	428.02	961.90	88364.33
Jul, 2048	423.41	966.51	87397.82
Aug, 2048	418.78	971.14	86426.68
Sep, 2048	414.13	975.79	85450.89
Oct, 2048	409.45	980.47	84470.42
Nov, 2048	404.75	985.17	83485.26
Dec, 2048	400.03	989.89	82495.37
Jan, 2049	395.29	994.63	81500.74
Feb, 2049	390.52	999.40	80501.34
Mar, 2049	385.74	1004.18	79497.16
Apr, 2049	380.92	1009.00	78488.16
May, 2049	376.09	1013.83	77474.33
Jun, 2049	371.23	1018.69	76455.64
Jul, 2049	366.35	1023.57	75432.07
Aug, 2049	361.45	1028.47	74403.60
Sep, 2049	356.52	1033.40	73370.20
Oct, 2049	351.57	1038.35	72331.84
Nov, 2049	346.59	1043.33	71288.51
Dec, 2049	341.59	1048.33	70240.18
Jan, 2050	336.57	1053.35	69186.83
Feb, 2050	331.52	1058.40	68128.43
Mar, 2050	326.45	1063.47	67064.96
Apr, 2050	321.35	1068.57	65996.39
May, 2050	316.23	1073.69	64922.71
Jun, 2050	311.09	1078.83	63843.87
Jul, 2050	305.92	1084.00	62759.87
Aug, 2050	300.72	1089.20	61670.68
Sep, 2050	295.51	1094.41	60576.26
Oct, 2050	290.26	1099.66	59476.60
Nov, 2050	284.99	1104.93	58371.68
Dec, 2050	279.70	1110.22	57261.45
Jan, 2051	274.38	1115.54	56145.91
Feb, 2051	269.03	1120.89	55025.02
Mar, 2051	263.66	1126.26	53898.76
Apr, 2051	258.26	1131.66	52767.11
May, 2051	252.84	1137.08	51630.03
Jun, 2051	247.39	1142.53	50487.51
Jul, 2051	241.92	1148.00	49339.51
Aug, 2051	236.42	1153.50	48186.00
Sep, 2051	230.89	1159.03	47026.98
Oct, 2051	225.34	1164.58	45862.39
Nov, 2051	219.76	1170.16	44692.23
Dec, 2051	214.15	1175.77	43516.46
Jan, 2052	208.52	1181.40	42335.06
Feb, 2052	202.86	1187.06	41147.99
Mar, 2052	197.17	1192.75	39955.24
Apr, 2052	191.45	1198.47	38756.77
May, 2052	185.71	1204.21	37552.56
Jun, 2052	179.94	1209.98	36342.58
Jul, 2052	174.14	1215.78	35126.80
Aug, 2052	168.32	1221.60	33905.20
Sep, 2052	162.46	1227.46	32677.74
Oct, 2052	156.58	1233.34	31444.40
Nov, 2052	150.67	1239.25	30205.15
Dec, 2052	144.73	1245.19	28959.97
Jan, 2053	138.77	1251.15	27708.81
Feb, 2053	132.77	1257.15	26451.66
Mar, 2053	126.75	1263.17	25188.49
Apr, 2053	120.69	1269.23	23919.27
May, 2053	114.61	1275.31	22643.96
Jun, 2053	108.50	1281.42	21362.54
Jul, 2053	102.36	1287.56	20074.98
Aug, 2053	96.19	1293.73	18781.26
Sep, 2053	89.99	1299.93	17481.33
Oct, 2053	83.76	1306.16	16175.17
Nov, 2053	77.51	1312.41	14862.76
Dec, 2053	71.22	1318.70	13544.06
Jan, 2054	64.90	1325.02	12219.04
Feb, 2054	58.55	1331.37	10887.67
Mar, 2054	52.17	1337.75	9549.92
Apr, 2054	45.76	1344.16	8205.76
May, 2054	39.32	1350.60	6855.16
Jun, 2054	32.85	1357.07	5498.08
Jul, 2054	26.34	1363.58	4134.51
Aug, 2054	19.81	1370.11	2764.40
Sep, 2054	13.25	1376.67	1387.73
Oct, 2054	6.65	1383.27	4.45