Mortgage Parameters

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

Mortgage Summary

Property Total:	$363,750
Down Payment	$109,125
Mortgage Amount:	$254,625
Mortgage Payment:	$1,485.92 / month
Estimated Tax:	+ $202.08 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,688.00 / month
Total Interest Paid:	$280,305.00 over 30 years
Total Tax Paid:	$72,750.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1220.08	265.84	254359.16
Dec, 2024	1218.80	267.12	254092.04
Jan, 2025	1217.52	268.40	253823.65
Feb, 2025	1216.24	269.68	253553.97
Mar, 2025	1214.95	270.97	253282.99
Apr, 2025	1213.65	272.27	253010.72
May, 2025	1212.34	273.58	252737.14
Jun, 2025	1211.03	274.89	252462.25
Jul, 2025	1209.71	276.21	252186.05
Aug, 2025	1208.39	277.53	251908.52
Sep, 2025	1207.06	278.86	251629.66
Oct, 2025	1205.73	280.19	251349.47
Nov, 2025	1204.38	281.54	251067.93
Dec, 2025	1203.03	282.89	250785.04
Jan, 2026	1201.68	284.24	250500.80
Feb, 2026	1200.32	285.60	250215.20
Mar, 2026	1198.95	286.97	249928.23
Apr, 2026	1197.57	288.35	249639.88
May, 2026	1196.19	289.73	249350.15
Jun, 2026	1194.80	291.12	249059.03
Jul, 2026	1193.41	292.51	248766.52
Aug, 2026	1192.01	293.91	248472.61
Sep, 2026	1190.60	295.32	248177.29
Oct, 2026	1189.18	296.74	247880.55
Nov, 2026	1187.76	298.16	247582.39
Dec, 2026	1186.33	299.59	247282.80
Jan, 2027	1184.90	301.02	246981.78
Feb, 2027	1183.45	302.47	246679.31
Mar, 2027	1182.01	303.91	246375.40
Apr, 2027	1180.55	305.37	246070.03
May, 2027	1179.09	306.83	245763.19
Jun, 2027	1177.62	308.30	245454.89
Jul, 2027	1176.14	309.78	245145.11
Aug, 2027	1174.65	311.27	244833.84
Sep, 2027	1173.16	312.76	244521.08
Oct, 2027	1171.66	314.26	244206.82
Nov, 2027	1170.16	315.76	243891.06
Dec, 2027	1168.64	317.28	243573.79
Jan, 2028	1167.12	318.80	243254.99
Feb, 2028	1165.60	320.32	242934.67
Mar, 2028	1164.06	321.86	242612.81
Apr, 2028	1162.52	323.40	242289.41
May, 2028	1160.97	324.95	241964.46
Jun, 2028	1159.41	326.51	241637.95
Jul, 2028	1157.85	328.07	241309.88
Aug, 2028	1156.28	329.64	240980.24
Sep, 2028	1154.70	331.22	240649.02
Oct, 2028	1153.11	332.81	240316.20
Nov, 2028	1151.52	334.40	239981.80
Dec, 2028	1149.91	336.01	239645.79
Jan, 2029	1148.30	337.62	239308.18
Feb, 2029	1146.69	339.23	238968.94
Mar, 2029	1145.06	340.86	238628.08
Apr, 2029	1143.43	342.49	238285.59
May, 2029	1141.79	344.13	237941.45
Jun, 2029	1140.14	345.78	237595.67
Jul, 2029	1138.48	347.44	237248.23
Aug, 2029	1136.81	349.11	236899.12
Sep, 2029	1135.14	350.78	236548.34
Oct, 2029	1133.46	352.46	236195.88
Nov, 2029	1131.77	354.15	235841.74
Dec, 2029	1130.07	355.85	235485.89
Jan, 2030	1128.37	357.55	235128.34
Feb, 2030	1126.66	359.26	234769.08
Mar, 2030	1124.94	360.98	234408.09
Apr, 2030	1123.21	362.71	234045.38
May, 2030	1121.47	364.45	233680.93
Jun, 2030	1119.72	366.20	233314.73
Jul, 2030	1117.97	367.95	232946.77
Aug, 2030	1116.20	369.72	232577.06
Sep, 2030	1114.43	371.49	232205.57
Oct, 2030	1112.65	373.27	231832.30
Nov, 2030	1110.86	375.06	231457.24
Dec, 2030	1109.07	376.85	231080.39
Jan, 2031	1107.26	378.66	230701.73
Feb, 2031	1105.45	380.47	230321.25
Mar, 2031	1103.62	382.30	229938.96
Apr, 2031	1101.79	384.13	229554.83
May, 2031	1099.95	385.97	229168.86
Jun, 2031	1098.10	387.82	228781.04
Jul, 2031	1096.24	389.68	228391.36
Aug, 2031	1094.38	391.54	227999.82
Sep, 2031	1092.50	393.42	227606.40
Oct, 2031	1090.61	395.31	227211.09
Nov, 2031	1088.72	397.20	226813.89
Dec, 2031	1086.82	399.10	226414.79
Jan, 2032	1084.90	401.02	226013.77
Feb, 2032	1082.98	402.94	225610.83
Mar, 2032	1081.05	404.87	225205.96
Apr, 2032	1079.11	406.81	224799.16
May, 2032	1077.16	408.76	224390.40
Jun, 2032	1075.20	410.72	223979.68
Jul, 2032	1073.24	412.68	223567.00
Aug, 2032	1071.26	414.66	223152.34
Sep, 2032	1069.27	416.65	222735.69
Oct, 2032	1067.28	418.64	222317.04
Nov, 2032	1065.27	420.65	221896.39
Dec, 2032	1063.25	422.67	221473.73
Jan, 2033	1061.23	424.69	221049.04
Feb, 2033	1059.19	426.73	220622.31
Mar, 2033	1057.15	428.77	220193.54
Apr, 2033	1055.09	430.83	219762.71
May, 2033	1053.03	432.89	219329.82
Jun, 2033	1050.96	434.96	218894.86
Jul, 2033	1048.87	437.05	218457.81
Aug, 2033	1046.78	439.14	218018.66
Sep, 2033	1044.67	441.25	217577.42
Oct, 2033	1042.56	443.36	217134.06
Nov, 2033	1040.43	445.49	216688.57
Dec, 2033	1038.30	447.62	216240.95
Jan, 2034	1036.15	449.77	215791.18
Feb, 2034	1034.00	451.92	215339.26
Mar, 2034	1031.83	454.09	214885.18
Apr, 2034	1029.66	456.26	214428.92
May, 2034	1027.47	458.45	213970.47
Jun, 2034	1025.28	460.64	213509.82
Jul, 2034	1023.07	462.85	213046.97
Aug, 2034	1020.85	465.07	212581.90
Sep, 2034	1018.62	467.30	212114.60
Oct, 2034	1016.38	469.54	211645.06
Nov, 2034	1014.13	471.79	211173.28
Dec, 2034	1011.87	474.05	210699.23
Jan, 2035	1009.60	476.32	210222.91
Feb, 2035	1007.32	478.60	209744.31
Mar, 2035	1005.02	480.90	209263.41
Apr, 2035	1002.72	483.20	208780.21
May, 2035	1000.41	485.51	208294.70
Jun, 2035	998.08	487.84	207806.86
Jul, 2035	995.74	490.18	207316.68
Aug, 2035	993.39	492.53	206824.15
Sep, 2035	991.03	494.89	206329.26
Oct, 2035	988.66	497.26	205832.00
Nov, 2035	986.28	499.64	205332.36
Dec, 2035	983.88	502.04	204830.33
Jan, 2036	981.48	504.44	204325.89
Feb, 2036	979.06	506.86	203819.03
Mar, 2036	976.63	509.29	203309.74
Apr, 2036	974.19	511.73	202798.01
May, 2036	971.74	514.18	202283.83
Jun, 2036	969.28	516.64	201767.19
Jul, 2036	966.80	519.12	201248.07
Aug, 2036	964.31	521.61	200726.46
Sep, 2036	961.81	524.11	200202.36
Oct, 2036	959.30	526.62	199675.74
Nov, 2036	956.78	529.14	199146.60
Dec, 2036	954.24	531.68	198614.93
Jan, 2037	951.70	534.22	198080.70
Feb, 2037	949.14	536.78	197543.92
Mar, 2037	946.56	539.36	197004.56
Apr, 2037	943.98	541.94	196462.62
May, 2037	941.38	544.54	195918.09
Jun, 2037	938.77	547.15	195370.94
Jul, 2037	936.15	549.77	194821.17
Aug, 2037	933.52	552.40	194268.77
Sep, 2037	930.87	555.05	193713.72
Oct, 2037	928.21	557.71	193156.01
Nov, 2037	925.54	560.38	192595.63
Dec, 2037	922.85	563.07	192032.57
Jan, 2038	920.16	565.76	191466.80
Feb, 2038	917.45	568.47	190898.33
Mar, 2038	914.72	571.20	190327.13
Apr, 2038	911.98	573.94	189753.19
May, 2038	909.23	576.69	189176.51
Jun, 2038	906.47	579.45	188597.06
Jul, 2038	903.69	582.23	188014.83
Aug, 2038	900.90	585.02	187429.82
Sep, 2038	898.10	587.82	186842.00
Oct, 2038	895.28	590.64	186251.36
Nov, 2038	892.45	593.47	185657.90
Dec, 2038	889.61	596.31	185061.59
Jan, 2039	886.75	599.17	184462.42
Feb, 2039	883.88	602.04	183860.38
Mar, 2039	881.00	604.92	183255.46
Apr, 2039	878.10	607.82	182647.64
May, 2039	875.19	610.73	182036.91
Jun, 2039	872.26	613.66	181423.25
Jul, 2039	869.32	616.60	180806.65
Aug, 2039	866.37	619.55	180187.09
Sep, 2039	863.40	622.52	179564.57
Oct, 2039	860.41	625.51	178939.06
Nov, 2039	857.42	628.50	178310.56
Dec, 2039	854.40	631.52	177679.04
Jan, 2040	851.38	634.54	177044.50
Feb, 2040	848.34	637.58	176406.92
Mar, 2040	845.28	640.64	175766.28
Apr, 2040	842.21	643.71	175122.58
May, 2040	839.13	646.79	174475.79
Jun, 2040	836.03	649.89	173825.90
Jul, 2040	832.92	653.00	173172.89
Aug, 2040	829.79	656.13	172516.76
Sep, 2040	826.64	659.28	171857.48
Oct, 2040	823.48	662.44	171195.05
Nov, 2040	820.31	665.61	170529.43
Dec, 2040	817.12	668.80	169860.64
Jan, 2041	813.92	672.00	169188.63
Feb, 2041	810.70	675.22	168513.41
Mar, 2041	807.46	678.46	167834.95
Apr, 2041	804.21	681.71	167153.24
May, 2041	800.94	684.98	166468.26
Jun, 2041	797.66	688.26	165780.00
Jul, 2041	794.36	691.56	165088.44
Aug, 2041	791.05	694.87	164393.57
Sep, 2041	787.72	698.20	163695.37
Oct, 2041	784.37	701.55	162993.82
Nov, 2041	781.01	704.91	162288.91
Dec, 2041	777.63	708.29	161580.63
Jan, 2042	774.24	711.68	160868.95
Feb, 2042	770.83	715.09	160153.86
Mar, 2042	767.40	718.52	159435.34
Apr, 2042	763.96	721.96	158713.38
May, 2042	760.50	725.42	157987.97
Jun, 2042	757.03	728.89	157259.07
Jul, 2042	753.53	732.39	156526.69
Aug, 2042	750.02	735.90	155790.79
Sep, 2042	746.50	739.42	155051.37
Oct, 2042	742.95	742.97	154308.40
Nov, 2042	739.39	746.53	153561.88
Dec, 2042	735.82	750.10	152811.77
Jan, 2043	732.22	753.70	152058.08
Feb, 2043	728.61	757.31	151300.77
Mar, 2043	724.98	760.94	150539.83
Apr, 2043	721.34	764.58	149775.25
May, 2043	717.67	768.25	149007.00
Jun, 2043	713.99	771.93	148235.07
Jul, 2043	710.29	775.63	147459.44
Aug, 2043	706.58	779.34	146680.10
Sep, 2043	702.84	783.08	145897.02
Oct, 2043	699.09	786.83	145110.19
Nov, 2043	695.32	790.60	144319.59
Dec, 2043	691.53	794.39	143525.20
Jan, 2044	687.72	798.20	142727.01
Feb, 2044	683.90	802.02	141924.99
Mar, 2044	680.06	805.86	141119.13
Apr, 2044	676.20	809.72	140309.40
May, 2044	672.32	813.60	139495.80
Jun, 2044	668.42	817.50	138678.30
Jul, 2044	664.50	821.42	137856.88
Aug, 2044	660.56	825.36	137031.52
Sep, 2044	656.61	829.31	136202.21
Oct, 2044	652.64	833.28	135368.93
Nov, 2044	648.64	837.28	134531.65
Dec, 2044	644.63	841.29	133690.36
Jan, 2045	640.60	845.32	132845.04
Feb, 2045	636.55	849.37	131995.67
Mar, 2045	632.48	853.44	131142.23
Apr, 2045	628.39	857.53	130284.70
May, 2045	624.28	861.64	129423.06
Jun, 2045	620.15	865.77	128557.29
Jul, 2045	616.00	869.92	127687.37
Aug, 2045	611.84	874.08	126813.29
Sep, 2045	607.65	878.27	125935.02
Oct, 2045	603.44	882.48	125052.53
Nov, 2045	599.21	886.71	124165.82
Dec, 2045	594.96	890.96	123274.87
Jan, 2046	590.69	895.23	122379.64
Feb, 2046	586.40	899.52	121480.12
Mar, 2046	582.09	903.83	120576.29
Apr, 2046	577.76	908.16	119668.13
May, 2046	573.41	912.51	118755.62
Jun, 2046	569.04	916.88	117838.74
Jul, 2046	564.64	921.28	116917.46
Aug, 2046	560.23	925.69	115991.77
Sep, 2046	555.79	930.13	115061.65
Oct, 2046	551.34	934.58	114127.07
Nov, 2046	546.86	939.06	113188.00
Dec, 2046	542.36	943.56	112244.44
Jan, 2047	537.84	948.08	111296.36
Feb, 2047	533.30	952.62	110343.74
Mar, 2047	528.73	957.19	109386.55
Apr, 2047	524.14	961.78	108424.77
May, 2047	519.54	966.38	107458.39
Jun, 2047	514.90	971.02	106487.37
Jul, 2047	510.25	975.67	105511.70
Aug, 2047	505.58	980.34	104531.36
Sep, 2047	500.88	985.04	103546.32
Oct, 2047	496.16	989.76	102556.56
Nov, 2047	491.42	994.50	101562.06
Dec, 2047	486.65	999.27	100562.79
Jan, 2048	481.86	1004.06	99558.73
Feb, 2048	477.05	1008.87	98549.86
Mar, 2048	472.22	1013.70	97536.16
Apr, 2048	467.36	1018.56	96517.60
May, 2048	462.48	1023.44	95494.16
Jun, 2048	457.58	1028.34	94465.82
Jul, 2048	452.65	1033.27	93432.55
Aug, 2048	447.70	1038.22	92394.32
Sep, 2048	442.72	1043.20	91351.13
Oct, 2048	437.72	1048.20	90302.93
Nov, 2048	432.70	1053.22	89249.71
Dec, 2048	427.65	1058.27	88191.45
Jan, 2049	422.58	1063.34	87128.11
Feb, 2049	417.49	1068.43	86059.68
Mar, 2049	412.37	1073.55	84986.13
Apr, 2049	407.23	1078.69	83907.43
May, 2049	402.06	1083.86	82823.57
Jun, 2049	396.86	1089.06	81734.51
Jul, 2049	391.64	1094.28	80640.24
Aug, 2049	386.40	1099.52	79540.72
Sep, 2049	381.13	1104.79	78435.93
Oct, 2049	375.84	1110.08	77325.85
Nov, 2049	370.52	1115.40	76210.45
Dec, 2049	365.18	1120.74	75089.71
Jan, 2050	359.80	1126.12	73963.59
Feb, 2050	354.41	1131.51	72832.08
Mar, 2050	348.99	1136.93	71695.15
Apr, 2050	343.54	1142.38	70552.77
May, 2050	338.07	1147.85	69404.91
Jun, 2050	332.57	1153.35	68251.56
Jul, 2050	327.04	1158.88	67092.68
Aug, 2050	321.49	1164.43	65928.24
Sep, 2050	315.91	1170.01	64758.23
Oct, 2050	310.30	1175.62	63582.61
Nov, 2050	304.67	1181.25	62401.35
Dec, 2050	299.01	1186.91	61214.44
Jan, 2051	293.32	1192.60	60021.84
Feb, 2051	287.60	1198.32	58823.52
Mar, 2051	281.86	1204.06	57619.47
Apr, 2051	276.09	1209.83	56409.64
May, 2051	270.30	1215.62	55194.02
Jun, 2051	264.47	1221.45	53972.57
Jul, 2051	258.62	1227.30	52745.27
Aug, 2051	252.74	1233.18	51512.08
Sep, 2051	246.83	1239.09	50272.99
Oct, 2051	240.89	1245.03	49027.96
Nov, 2051	234.93	1250.99	47776.97
Dec, 2051	228.93	1256.99	46519.98
Jan, 2052	222.91	1263.01	45256.97
Feb, 2052	216.86	1269.06	43987.91
Mar, 2052	210.78	1275.14	42712.76
Apr, 2052	204.67	1281.25	41431.51
May, 2052	198.53	1287.39	40144.11
Jun, 2052	192.36	1293.56	38850.55
Jul, 2052	186.16	1299.76	37550.79
Aug, 2052	179.93	1305.99	36244.80
Sep, 2052	173.67	1312.25	34932.55
Oct, 2052	167.39	1318.53	33614.02
Nov, 2052	161.07	1324.85	32289.16
Dec, 2052	154.72	1331.20	30957.96
Jan, 2053	148.34	1337.58	29620.38
Feb, 2053	141.93	1343.99	28276.39
Mar, 2053	135.49	1350.43	26925.97
Apr, 2053	129.02	1356.90	25569.07
May, 2053	122.52	1363.40	24205.66
Jun, 2053	115.99	1369.93	22835.73
Jul, 2053	109.42	1376.50	21459.23
Aug, 2053	102.83	1383.09	20076.14
Sep, 2053	96.20	1389.72	18686.41
Oct, 2053	89.54	1396.38	17290.03
Nov, 2053	82.85	1403.07	15886.96
Dec, 2053	76.13	1409.79	14477.17
Jan, 2054	69.37	1416.55	13060.62
Feb, 2054	62.58	1423.34	11637.28
Mar, 2054	55.76	1430.16	10207.12
Apr, 2054	48.91	1437.01	8770.11
May, 2054	42.02	1443.90	7326.21
Jun, 2054	35.10	1450.82	5875.40
Jul, 2054	28.15	1457.77	4417.63
Aug, 2054	21.17	1464.75	2952.88
Sep, 2054	14.15	1471.77	1481.11
Oct, 2054	7.10	1478.82	2.29