Mortgage Parameters

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

Mortgage Summary

Property Total:	$338,300
Down Payment	$101,490
Mortgage Amount:	$236,810
Mortgage Payment:	$1,381.96 / month
Estimated Tax:	+ $187.94 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,569.90 / month
Total Interest Paid:	$260,694.00 over 30 years
Total Tax Paid:	$67,660.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1134.71	247.25	236562.75
Jan, 2025	1133.53	248.43	236314.32
Feb, 2025	1132.34	249.62	236064.70
Mar, 2025	1131.14	250.82	235813.89
Apr, 2025	1129.94	252.02	235561.87
May, 2025	1128.73	253.23	235308.64
Jun, 2025	1127.52	254.44	235054.20
Jul, 2025	1126.30	255.66	234798.54
Aug, 2025	1125.08	256.88	234541.66
Sep, 2025	1123.85	258.11	234283.55
Oct, 2025	1122.61	259.35	234024.20
Nov, 2025	1121.37	260.59	233763.60
Dec, 2025	1120.12	261.84	233501.76
Jan, 2026	1118.86	263.10	233238.66
Feb, 2026	1117.60	264.36	232974.30
Mar, 2026	1116.34	265.62	232708.68
Apr, 2026	1115.06	266.90	232441.78
May, 2026	1113.78	268.18	232173.60
Jun, 2026	1112.50	269.46	231904.14
Jul, 2026	1111.21	270.75	231633.39
Aug, 2026	1109.91	272.05	231361.34
Sep, 2026	1108.61	273.35	231087.99
Oct, 2026	1107.30	274.66	230813.32
Nov, 2026	1105.98	275.98	230537.34
Dec, 2026	1104.66	277.30	230260.04
Jan, 2027	1103.33	278.63	229981.41
Feb, 2027	1101.99	279.97	229701.45
Mar, 2027	1100.65	281.31	229420.14
Apr, 2027	1099.30	282.66	229137.48
May, 2027	1097.95	284.01	228853.47
Jun, 2027	1096.59	285.37	228568.10
Jul, 2027	1095.22	286.74	228281.36
Aug, 2027	1093.85	288.11	227993.25
Sep, 2027	1092.47	289.49	227703.76
Oct, 2027	1091.08	290.88	227412.88
Nov, 2027	1089.69	292.27	227120.61
Dec, 2027	1088.29	293.67	226826.93
Jan, 2028	1086.88	295.08	226531.85
Feb, 2028	1085.47	296.49	226235.36
Mar, 2028	1084.04	297.92	225937.44
Apr, 2028	1082.62	299.34	225638.10
May, 2028	1081.18	300.78	225337.32
Jun, 2028	1079.74	302.22	225035.10
Jul, 2028	1078.29	303.67	224731.44
Aug, 2028	1076.84	305.12	224426.32
Sep, 2028	1075.38	306.58	224119.73
Oct, 2028	1073.91	308.05	223811.68
Nov, 2028	1072.43	309.53	223502.15
Dec, 2028	1070.95	311.01	223191.14
Jan, 2029	1069.46	312.50	222878.63
Feb, 2029	1067.96	314.00	222564.63
Mar, 2029	1066.46	315.50	222249.13
Apr, 2029	1064.94	317.02	221932.11
May, 2029	1063.42	318.54	221613.58
Jun, 2029	1061.90	320.06	221293.52
Jul, 2029	1060.36	321.60	220971.92
Aug, 2029	1058.82	323.14	220648.79
Sep, 2029	1057.28	324.68	220324.10
Oct, 2029	1055.72	326.24	219997.86
Nov, 2029	1054.16	327.80	219670.06
Dec, 2029	1052.59	329.37	219340.68
Jan, 2030	1051.01	330.95	219009.73
Feb, 2030	1049.42	332.54	218677.19
Mar, 2030	1047.83	334.13	218343.06
Apr, 2030	1046.23	335.73	218007.33
May, 2030	1044.62	337.34	217669.99
Jun, 2030	1043.00	338.96	217331.03
Jul, 2030	1041.38	340.58	216990.45
Aug, 2030	1039.75	342.21	216648.23
Sep, 2030	1038.11	343.85	216304.38
Oct, 2030	1036.46	345.50	215958.88
Nov, 2030	1034.80	347.16	215611.72
Dec, 2030	1033.14	348.82	215262.90
Jan, 2031	1031.47	350.49	214912.41
Feb, 2031	1029.79	352.17	214560.24
Mar, 2031	1028.10	353.86	214206.38
Apr, 2031	1026.41	355.55	213850.82
May, 2031	1024.70	357.26	213493.56
Jun, 2031	1022.99	358.97	213134.59
Jul, 2031	1021.27	360.69	212773.90
Aug, 2031	1019.54	362.42	212411.49
Sep, 2031	1017.81	364.15	212047.33
Oct, 2031	1016.06	365.90	211681.43
Nov, 2031	1014.31	367.65	211313.78
Dec, 2031	1012.55	369.41	210944.36
Jan, 2032	1010.78	371.18	210573.18
Feb, 2032	1009.00	372.96	210200.21
Mar, 2032	1007.21	374.75	209825.46
Apr, 2032	1005.41	376.55	209448.92
May, 2032	1003.61	378.35	209070.57
Jun, 2032	1001.80	380.16	208690.40
Jul, 2032	999.97	381.99	208308.42
Aug, 2032	998.14	383.82	207924.60
Sep, 2032	996.31	385.65	207538.95
Oct, 2032	994.46	387.50	207151.45
Nov, 2032	992.60	389.36	206762.09
Dec, 2032	990.73	391.23	206370.86
Jan, 2033	988.86	393.10	205977.76
Feb, 2033	986.98	394.98	205582.78
Mar, 2033	985.08	396.88	205185.90
Apr, 2033	983.18	398.78	204787.12
May, 2033	981.27	400.69	204386.44
Jun, 2033	979.35	402.61	203983.83
Jul, 2033	977.42	404.54	203579.29
Aug, 2033	975.48	406.48	203172.81
Sep, 2033	973.54	408.42	202764.39
Oct, 2033	971.58	410.38	202354.01
Nov, 2033	969.61	412.35	201941.66
Dec, 2033	967.64	414.32	201527.34
Jan, 2034	965.65	416.31	201111.03
Feb, 2034	963.66	418.30	200692.73
Mar, 2034	961.65	420.31	200272.42
Apr, 2034	959.64	422.32	199850.10
May, 2034	957.62	424.34	199425.76
Jun, 2034	955.58	426.38	198999.38
Jul, 2034	953.54	428.42	198570.96
Aug, 2034	951.49	430.47	198140.48
Sep, 2034	949.42	432.54	197707.94
Oct, 2034	947.35	434.61	197273.34
Nov, 2034	945.27	436.69	196836.64
Dec, 2034	943.18	438.78	196397.86
Jan, 2035	941.07	440.89	195956.97
Feb, 2035	938.96	443.00	195513.97
Mar, 2035	936.84	445.12	195068.85
Apr, 2035	934.70	447.26	194621.60
May, 2035	932.56	449.40	194172.20
Jun, 2035	930.41	451.55	193720.65
Jul, 2035	928.24	453.72	193266.93
Aug, 2035	926.07	455.89	192811.04
Sep, 2035	923.89	458.07	192352.97
Oct, 2035	921.69	460.27	191892.70
Nov, 2035	919.49	462.47	191430.22
Dec, 2035	917.27	464.69	190965.53
Jan, 2036	915.04	466.92	190498.62
Feb, 2036	912.81	469.15	190029.46
Mar, 2036	910.56	471.40	189558.06
Apr, 2036	908.30	473.66	189084.40
May, 2036	906.03	475.93	188608.47
Jun, 2036	903.75	478.21	188130.26
Jul, 2036	901.46	480.50	187649.76
Aug, 2036	899.16	482.80	187166.95
Sep, 2036	896.84	485.12	186681.83
Oct, 2036	894.52	487.44	186194.39
Nov, 2036	892.18	489.78	185704.61
Dec, 2036	889.83	492.13	185212.49
Jan, 2037	887.48	494.48	184718.00
Feb, 2037	885.11	496.85	184221.15
Mar, 2037	882.73	499.23	183721.92
Apr, 2037	880.33	501.63	183220.29
May, 2037	877.93	504.03	182716.26
Jun, 2037	875.52	506.44	182209.82
Jul, 2037	873.09	508.87	181700.94
Aug, 2037	870.65	511.31	181189.64
Sep, 2037	868.20	513.76	180675.88
Oct, 2037	865.74	516.22	180159.65
Nov, 2037	863.27	518.69	179640.96
Dec, 2037	860.78	521.18	179119.78
Jan, 2038	858.28	523.68	178596.10
Feb, 2038	855.77	526.19	178069.91
Mar, 2038	853.25	528.71	177541.21
Apr, 2038	850.72	531.24	177009.96
May, 2038	848.17	533.79	176476.18
Jun, 2038	845.62	536.34	175939.83
Jul, 2038	843.05	538.91	175400.92
Aug, 2038	840.46	541.50	174859.42
Sep, 2038	837.87	544.09	174315.33
Oct, 2038	835.26	546.70	173768.63
Nov, 2038	832.64	549.32	173219.31
Dec, 2038	830.01	551.95	172667.36
Jan, 2039	827.36	554.60	172112.76
Feb, 2039	824.71	557.25	171555.51
Mar, 2039	822.04	559.92	170995.59
Apr, 2039	819.35	562.61	170432.98
May, 2039	816.66	565.30	169867.68
Jun, 2039	813.95	568.01	169299.67
Jul, 2039	811.23	570.73	168728.94
Aug, 2039	808.49	573.47	168155.47
Sep, 2039	805.74	576.22	167579.25
Oct, 2039	802.98	578.98	167000.28
Nov, 2039	800.21	581.75	166418.53
Dec, 2039	797.42	584.54	165833.99
Jan, 2040	794.62	587.34	165246.65
Feb, 2040	791.81	590.15	164656.50
Mar, 2040	788.98	592.98	164063.52
Apr, 2040	786.14	595.82	163467.69
May, 2040	783.28	598.68	162869.02
Jun, 2040	780.41	601.55	162267.47
Jul, 2040	777.53	604.43	161663.04
Aug, 2040	774.64	607.32	161055.72
Sep, 2040	771.73	610.23	160445.48
Oct, 2040	768.80	613.16	159832.32
Nov, 2040	765.86	616.10	159216.23
Dec, 2040	762.91	619.05	158597.18
Jan, 2041	759.94	622.02	157975.16
Feb, 2041	756.96	625.00	157350.17
Mar, 2041	753.97	627.99	156722.18
Apr, 2041	750.96	631.00	156091.18
May, 2041	747.94	634.02	155457.15
Jun, 2041	744.90	637.06	154820.09
Jul, 2041	741.85	640.11	154179.98
Aug, 2041	738.78	643.18	153536.80
Sep, 2041	735.70	646.26	152890.54
Oct, 2041	732.60	649.36	152241.18
Nov, 2041	729.49	652.47	151588.71
Dec, 2041	726.36	655.60	150933.11
Jan, 2042	723.22	658.74	150274.37
Feb, 2042	720.06	661.90	149612.47
Mar, 2042	716.89	665.07	148947.41
Apr, 2042	713.71	668.25	148279.15
May, 2042	710.50	671.46	147607.70
Jun, 2042	707.29	674.67	146933.02
Jul, 2042	704.05	677.91	146255.12
Aug, 2042	700.81	681.15	145573.96
Sep, 2042	697.54	684.42	144889.55
Oct, 2042	694.26	687.70	144201.85
Nov, 2042	690.97	690.99	143510.86
Dec, 2042	687.66	694.30	142816.55
Jan, 2043	684.33	697.63	142118.92
Feb, 2043	680.99	700.97	141417.95
Mar, 2043	677.63	704.33	140713.62
Apr, 2043	674.25	707.71	140005.91
May, 2043	670.86	711.10	139294.81
Jun, 2043	667.45	714.51	138580.30
Jul, 2043	664.03	717.93	137862.37
Aug, 2043	660.59	721.37	137141.01
Sep, 2043	657.13	724.83	136416.18
Oct, 2043	653.66	728.30	135687.88
Nov, 2043	650.17	731.79	134956.09
Dec, 2043	646.66	735.30	134220.80
Jan, 2044	643.14	738.82	133481.98
Feb, 2044	639.60	742.36	132739.62
Mar, 2044	636.04	745.92	131993.70
Apr, 2044	632.47	749.49	131244.21
May, 2044	628.88	753.08	130491.13
Jun, 2044	625.27	756.69	129734.44
Jul, 2044	621.64	760.32	128974.13
Aug, 2044	618.00	763.96	128210.17
Sep, 2044	614.34	767.62	127442.55
Oct, 2044	610.66	771.30	126671.25
Nov, 2044	606.97	774.99	125896.26
Dec, 2044	603.25	778.71	125117.55
Jan, 2045	599.52	782.44	124335.11
Feb, 2045	595.77	786.19	123548.92
Mar, 2045	592.01	789.95	122758.97
Apr, 2045	588.22	793.74	121965.23
May, 2045	584.42	797.54	121167.68
Jun, 2045	580.60	801.36	120366.32
Jul, 2045	576.76	805.20	119561.11
Aug, 2045	572.90	809.06	118752.05
Sep, 2045	569.02	812.94	117939.11
Oct, 2045	565.12	816.84	117122.28
Nov, 2045	561.21	820.75	116301.53
Dec, 2045	557.28	824.68	115476.85
Jan, 2046	553.33	828.63	114648.21
Feb, 2046	549.36	832.60	113815.61
Mar, 2046	545.37	836.59	112979.01
Apr, 2046	541.36	840.60	112138.41
May, 2046	537.33	844.63	111293.78
Jun, 2046	533.28	848.68	110445.11
Jul, 2046	529.22	852.74	109592.36
Aug, 2046	525.13	856.83	108735.53
Sep, 2046	521.02	860.94	107874.60
Oct, 2046	516.90	865.06	107009.53
Nov, 2046	512.75	869.21	106140.33
Dec, 2046	508.59	873.37	105266.96
Jan, 2047	504.40	877.56	104389.40
Feb, 2047	500.20	881.76	103507.64
Mar, 2047	495.97	885.99	102621.66
Apr, 2047	491.73	890.23	101731.42
May, 2047	487.46	894.50	100836.93
Jun, 2047	483.18	898.78	99938.14
Jul, 2047	478.87	903.09	99035.05
Aug, 2047	474.54	907.42	98127.64
Sep, 2047	470.19	911.77	97215.87
Oct, 2047	465.83	916.13	96299.74
Nov, 2047	461.44	920.52	95379.21
Dec, 2047	457.03	924.93	94454.28
Jan, 2048	452.59	929.37	93524.91
Feb, 2048	448.14	933.82	92591.09
Mar, 2048	443.67	938.29	91652.80
Apr, 2048	439.17	942.79	90710.01
May, 2048	434.65	947.31	89762.70
Jun, 2048	430.11	951.85	88810.85
Jul, 2048	425.55	956.41	87854.45
Aug, 2048	420.97	960.99	86893.46
Sep, 2048	416.36	965.60	85927.86
Oct, 2048	411.74	970.22	84957.64
Nov, 2048	407.09	974.87	83982.77
Dec, 2048	402.42	979.54	83003.22
Jan, 2049	397.72	984.24	82018.99
Feb, 2049	393.01	988.95	81030.03
Mar, 2049	388.27	993.69	80036.34
Apr, 2049	383.51	998.45	79037.89
May, 2049	378.72	1003.24	78034.65
Jun, 2049	373.92	1008.04	77026.61
Jul, 2049	369.09	1012.87	76013.74
Aug, 2049	364.23	1017.73	74996.01
Sep, 2049	359.36	1022.60	73973.40
Oct, 2049	354.46	1027.50	72945.90
Nov, 2049	349.53	1032.43	71913.47
Dec, 2049	344.59	1037.37	70876.10
Jan, 2050	339.61	1042.35	69833.75
Feb, 2050	334.62	1047.34	68786.41
Mar, 2050	329.60	1052.36	67734.05
Apr, 2050	324.56	1057.40	66676.65
May, 2050	319.49	1062.47	65614.19
Jun, 2050	314.40	1067.56	64546.63
Jul, 2050	309.29	1072.67	63473.95
Aug, 2050	304.15	1077.81	62396.14
Sep, 2050	298.98	1082.98	61313.16
Oct, 2050	293.79	1088.17	60224.99
Nov, 2050	288.58	1093.38	59131.61
Dec, 2050	283.34	1098.62	58032.99
Jan, 2051	278.07	1103.89	56929.10
Feb, 2051	272.79	1109.17	55819.93
Mar, 2051	267.47	1114.49	54705.44
Apr, 2051	262.13	1119.83	53585.61
May, 2051	256.76	1125.20	52460.42
Jun, 2051	251.37	1130.59	51329.83
Jul, 2051	245.96	1136.00	50193.82
Aug, 2051	240.51	1141.45	49052.38
Sep, 2051	235.04	1146.92	47905.46
Oct, 2051	229.55	1152.41	46753.05
Nov, 2051	224.03	1157.93	45595.11
Dec, 2051	218.48	1163.48	44431.63
Jan, 2052	212.90	1169.06	43262.57
Feb, 2052	207.30	1174.66	42087.91
Mar, 2052	201.67	1180.29	40907.62
Apr, 2052	196.02	1185.94	39721.68
May, 2052	190.33	1191.63	38530.05
Jun, 2052	184.62	1197.34	37332.71
Jul, 2052	178.89	1203.07	36129.64
Aug, 2052	173.12	1208.84	34920.80
Sep, 2052	167.33	1214.63	33706.17
Oct, 2052	161.51	1220.45	32485.72
Nov, 2052	155.66	1226.30	31259.42
Dec, 2052	149.78	1232.18	30027.24
Jan, 2053	143.88	1238.08	28789.16
Feb, 2053	137.95	1244.01	27545.15
Mar, 2053	131.99	1249.97	26295.18
Apr, 2053	126.00	1255.96	25039.21
May, 2053	119.98	1261.98	23777.23
Jun, 2053	113.93	1268.03	22509.21
Jul, 2053	107.86	1274.10	21235.10
Aug, 2053	101.75	1280.21	19954.90
Sep, 2053	95.62	1286.34	18668.55
Oct, 2053	89.45	1292.51	17376.05
Nov, 2053	83.26	1298.70	16077.35
Dec, 2053	77.04	1304.92	14772.42
Jan, 2054	70.78	1311.18	13461.25
Feb, 2054	64.50	1317.46	12143.79
Mar, 2054	58.19	1323.77	10820.02
Apr, 2054	51.85	1330.11	9489.90
May, 2054	45.47	1336.49	8153.42
Jun, 2054	39.07	1342.89	6810.53
Jul, 2054	32.63	1349.33	5461.20
Aug, 2054	26.17	1355.79	4105.41
Sep, 2054	19.67	1362.29	2743.12
Oct, 2054	13.14	1368.82	1374.30
Nov, 2054	6.59	1375.37	0