Mortgage Parameters

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

Mortgage Summary

Property Total:	$385,500
Down Payment	$115,650
Mortgage Amount:	$269,850
Mortgage Payment:	$1,574.77 / month
Estimated Tax:	+ $214.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,788.94 / month
Total Interest Paid:	$297,068.40 over 30 years
Total Tax Paid:	$77,100.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1293.03	281.74	269568.26
Jan, 2025	1291.68	283.09	269285.17
Feb, 2025	1290.32	284.45	269000.73
Mar, 2025	1288.96	285.81	268714.92
Apr, 2025	1287.59	287.18	268427.74
May, 2025	1286.22	288.55	268139.19
Jun, 2025	1284.83	289.94	267849.25
Jul, 2025	1283.44	291.33	267557.93
Aug, 2025	1282.05	292.72	267265.20
Sep, 2025	1280.65	294.12	266971.08
Oct, 2025	1279.24	295.53	266675.55
Nov, 2025	1277.82	296.95	266378.60
Dec, 2025	1276.40	298.37	266080.22
Jan, 2026	1274.97	299.80	265780.42
Feb, 2026	1273.53	301.24	265479.18
Mar, 2026	1272.09	302.68	265176.50
Apr, 2026	1270.64	304.13	264872.37
May, 2026	1269.18	305.59	264566.78
Jun, 2026	1267.72	307.05	264259.72
Jul, 2026	1266.24	308.53	263951.20
Aug, 2026	1264.77	310.00	263641.19
Sep, 2026	1263.28	311.49	263329.71
Oct, 2026	1261.79	312.98	263016.72
Nov, 2026	1260.29	314.48	262702.24
Dec, 2026	1258.78	315.99	262386.25
Jan, 2027	1257.27	317.50	262068.75
Feb, 2027	1255.75	319.02	261749.73
Mar, 2027	1254.22	320.55	261429.17
Apr, 2027	1252.68	322.09	261107.09
May, 2027	1251.14	323.63	260783.45
Jun, 2027	1249.59	325.18	260458.27
Jul, 2027	1248.03	326.74	260131.53
Aug, 2027	1246.46	328.31	259803.22
Sep, 2027	1244.89	329.88	259473.34
Oct, 2027	1243.31	331.46	259141.88
Nov, 2027	1241.72	333.05	258808.84
Dec, 2027	1240.13	334.64	258474.19
Jan, 2028	1238.52	336.25	258137.94
Feb, 2028	1236.91	337.86	257800.08
Mar, 2028	1235.29	339.48	257460.61
Apr, 2028	1233.67	341.10	257119.50
May, 2028	1232.03	342.74	256776.76
Jun, 2028	1230.39	344.38	256432.38
Jul, 2028	1228.74	346.03	256086.35
Aug, 2028	1227.08	347.69	255738.66
Sep, 2028	1225.41	349.36	255389.31
Oct, 2028	1223.74	351.03	255038.28
Nov, 2028	1222.06	352.71	254685.56
Dec, 2028	1220.37	354.40	254331.16
Jan, 2029	1218.67	356.10	253975.06
Feb, 2029	1216.96	357.81	253617.26
Mar, 2029	1215.25	359.52	253257.74
Apr, 2029	1213.53	361.24	252896.49
May, 2029	1211.80	362.97	252533.52
Jun, 2029	1210.06	364.71	252168.80
Jul, 2029	1208.31	366.46	251802.34
Aug, 2029	1206.55	368.22	251434.13
Sep, 2029	1204.79	369.98	251064.14
Oct, 2029	1203.02	371.75	250692.39
Nov, 2029	1201.23	373.54	250318.85
Dec, 2029	1199.44	375.33	249943.53
Jan, 2030	1197.65	377.12	249566.41
Feb, 2030	1195.84	378.93	249187.47
Mar, 2030	1194.02	380.75	248806.73
Apr, 2030	1192.20	382.57	248424.16
May, 2030	1190.37	384.40	248039.75
Jun, 2030	1188.52	386.25	247653.51
Jul, 2030	1186.67	388.10	247265.41
Aug, 2030	1184.81	389.96	246875.45
Sep, 2030	1182.94	391.83	246483.63
Oct, 2030	1181.07	393.70	246089.93
Nov, 2030	1179.18	395.59	245694.34
Dec, 2030	1177.29	397.48	245296.85
Jan, 2031	1175.38	399.39	244897.46
Feb, 2031	1173.47	401.30	244496.16
Mar, 2031	1171.54	403.23	244092.93
Apr, 2031	1169.61	405.16	243687.78
May, 2031	1167.67	407.10	243280.68
Jun, 2031	1165.72	409.05	242871.63
Jul, 2031	1163.76	411.01	242460.62
Aug, 2031	1161.79	412.98	242047.64
Sep, 2031	1159.81	414.96	241632.68
Oct, 2031	1157.82	416.95	241215.73
Nov, 2031	1155.83	418.94	240796.79
Dec, 2031	1153.82	420.95	240375.83
Jan, 2032	1151.80	422.97	239952.87
Feb, 2032	1149.77	425.00	239527.87
Mar, 2032	1147.74	427.03	239100.84
Apr, 2032	1145.69	429.08	238671.76
May, 2032	1143.64	431.13	238240.62
Jun, 2032	1141.57	433.20	237807.42
Jul, 2032	1139.49	435.28	237372.15
Aug, 2032	1137.41	437.36	236934.79
Sep, 2032	1135.31	439.46	236495.33
Oct, 2032	1133.21	441.56	236053.76
Nov, 2032	1131.09	443.68	235610.09
Dec, 2032	1128.96	445.81	235164.28
Jan, 2033	1126.83	447.94	234716.34
Feb, 2033	1124.68	450.09	234266.25
Mar, 2033	1122.53	452.24	233814.01
Apr, 2033	1120.36	454.41	233359.60
May, 2033	1118.18	456.59	232903.01
Jun, 2033	1115.99	458.78	232444.23
Jul, 2033	1113.80	460.97	231983.26
Aug, 2033	1111.59	463.18	231520.07
Sep, 2033	1109.37	465.40	231054.67
Oct, 2033	1107.14	467.63	230587.04
Nov, 2033	1104.90	469.87	230117.16
Dec, 2033	1102.64	472.13	229645.04
Jan, 2034	1100.38	474.39	229170.65
Feb, 2034	1098.11	476.66	228693.99
Mar, 2034	1095.83	478.94	228215.05
Apr, 2034	1093.53	481.24	227733.81
May, 2034	1091.22	483.55	227250.26
Jun, 2034	1088.91	485.86	226764.40
Jul, 2034	1086.58	488.19	226276.21
Aug, 2034	1084.24	490.53	225785.68
Sep, 2034	1081.89	492.88	225292.80
Oct, 2034	1079.53	495.24	224797.56
Nov, 2034	1077.15	497.62	224299.94
Dec, 2034	1074.77	500.00	223799.94
Jan, 2035	1072.37	502.40	223297.55
Feb, 2035	1069.97	504.80	222792.74
Mar, 2035	1067.55	507.22	222285.52
Apr, 2035	1065.12	509.65	221775.87
May, 2035	1062.68	512.09	221263.78
Jun, 2035	1060.22	514.55	220749.23
Jul, 2035	1057.76	517.01	220232.21
Aug, 2035	1055.28	519.49	219712.72
Sep, 2035	1052.79	521.98	219190.74
Oct, 2035	1050.29	524.48	218666.26
Nov, 2035	1047.78	526.99	218139.27
Dec, 2035	1045.25	529.52	217609.75
Jan, 2036	1042.71	532.06	217077.69
Feb, 2036	1040.16	534.61	216543.09
Mar, 2036	1037.60	537.17	216005.92
Apr, 2036	1035.03	539.74	215466.18
May, 2036	1032.44	542.33	214923.85
Jun, 2036	1029.84	544.93	214378.92
Jul, 2036	1027.23	547.54	213831.39
Aug, 2036	1024.61	550.16	213281.22
Sep, 2036	1021.97	552.80	212728.43
Oct, 2036	1019.32	555.45	212172.98
Nov, 2036	1016.66	558.11	211614.87
Dec, 2036	1013.99	560.78	211054.09
Jan, 2037	1011.30	563.47	210490.62
Feb, 2037	1008.60	566.17	209924.45
Mar, 2037	1005.89	568.88	209355.57
Apr, 2037	1003.16	571.61	208783.96
May, 2037	1000.42	574.35	208209.62
Jun, 2037	997.67	577.10	207632.52
Jul, 2037	994.91	579.86	207052.65
Aug, 2037	992.13	582.64	206470.01
Sep, 2037	989.34	585.43	205884.58
Oct, 2037	986.53	588.24	205296.34
Nov, 2037	983.71	591.06	204705.28
Dec, 2037	980.88	593.89	204111.39
Jan, 2038	978.03	596.74	203514.65
Feb, 2038	975.17	599.60	202915.05
Mar, 2038	972.30	602.47	202312.59
Apr, 2038	969.41	605.36	201707.23
May, 2038	966.51	608.26	201098.97
Jun, 2038	963.60	611.17	200487.80
Jul, 2038	960.67	614.10	199873.70
Aug, 2038	957.73	617.04	199256.66
Sep, 2038	954.77	620.00	198636.66
Oct, 2038	951.80	622.97	198013.69
Nov, 2038	948.82	625.95	197387.74
Dec, 2038	945.82	628.95	196758.79
Jan, 2039	942.80	631.97	196126.82
Feb, 2039	939.77	635.00	195491.82
Mar, 2039	936.73	638.04	194853.79
Apr, 2039	933.67	641.10	194212.69
May, 2039	930.60	644.17	193568.52
Jun, 2039	927.52	647.25	192921.27
Jul, 2039	924.41	650.36	192270.91
Aug, 2039	921.30	653.47	191617.44
Sep, 2039	918.17	656.60	190960.84
Oct, 2039	915.02	659.75	190301.09
Nov, 2039	911.86	662.91	189638.18
Dec, 2039	908.68	666.09	188972.09
Jan, 2040	905.49	669.28	188302.81
Feb, 2040	902.28	672.49	187630.33
Mar, 2040	899.06	675.71	186954.62
Apr, 2040	895.82	678.95	186275.67
May, 2040	892.57	682.20	185593.47
Jun, 2040	889.30	685.47	184908.00
Jul, 2040	886.02	688.75	184219.25
Aug, 2040	882.72	692.05	183527.20
Sep, 2040	879.40	695.37	182831.83
Oct, 2040	876.07	698.70	182133.13
Nov, 2040	872.72	702.05	181431.08
Dec, 2040	869.36	705.41	180725.67
Jan, 2041	865.98	708.79	180016.88
Feb, 2041	862.58	712.19	179304.69
Mar, 2041	859.17	715.60	178589.08
Apr, 2041	855.74	719.03	177870.05
May, 2041	852.29	722.48	177147.58
Jun, 2041	848.83	725.94	176421.64
Jul, 2041	845.35	729.42	175692.22
Aug, 2041	841.86	732.91	174959.31
Sep, 2041	838.35	736.42	174222.89
Oct, 2041	834.82	739.95	173482.94
Nov, 2041	831.27	743.50	172739.44
Dec, 2041	827.71	747.06	171992.38
Jan, 2042	824.13	750.64	171241.74
Feb, 2042	820.53	754.24	170487.50
Mar, 2042	816.92	757.85	169729.65
Apr, 2042	813.29	761.48	168968.17
May, 2042	809.64	765.13	168203.04
Jun, 2042	805.97	768.80	167434.24
Jul, 2042	802.29	772.48	166661.76
Aug, 2042	798.59	776.18	165885.58
Sep, 2042	794.87	779.90	165105.68
Oct, 2042	791.13	783.64	164322.04
Nov, 2042	787.38	787.39	163534.65
Dec, 2042	783.60	791.17	162743.48
Jan, 2043	779.81	794.96	161948.52
Feb, 2043	776.00	798.77	161149.75
Mar, 2043	772.18	802.59	160347.16
Apr, 2043	768.33	806.44	159540.72
May, 2043	764.47	810.30	158730.42
Jun, 2043	760.58	814.19	157916.23
Jul, 2043	756.68	818.09	157098.14
Aug, 2043	752.76	822.01	156276.13
Sep, 2043	748.82	825.95	155450.19
Oct, 2043	744.87	829.90	154620.28
Nov, 2043	740.89	833.88	153786.40
Dec, 2043	736.89	837.88	152948.52
Jan, 2044	732.88	841.89	152106.63
Feb, 2044	728.84	845.93	151260.71
Mar, 2044	724.79	849.98	150410.73
Apr, 2044	720.72	854.05	149556.68
May, 2044	716.63	858.14	148698.53
Jun, 2044	712.51	862.26	147836.28
Jul, 2044	708.38	866.39	146969.89
Aug, 2044	704.23	870.54	146099.35
Sep, 2044	700.06	874.71	145224.64
Oct, 2044	695.87	878.90	144345.74
Nov, 2044	691.66	883.11	143462.62
Dec, 2044	687.43	887.34	142575.28
Jan, 2045	683.17	891.60	141683.68
Feb, 2045	678.90	895.87	140787.81
Mar, 2045	674.61	900.16	139887.65
Apr, 2045	670.29	904.48	138983.17
May, 2045	665.96	908.81	138074.37
Jun, 2045	661.61	913.16	137161.20
Jul, 2045	657.23	917.54	136243.66
Aug, 2045	652.83	921.94	135321.73
Sep, 2045	648.42	926.35	134395.37
Oct, 2045	643.98	930.79	133464.58
Nov, 2045	639.52	935.25	132529.33
Dec, 2045	635.04	939.73	131589.60
Jan, 2046	630.53	944.24	130645.36
Feb, 2046	626.01	948.76	129696.60
Mar, 2046	621.46	953.31	128743.29
Apr, 2046	616.89	957.88	127785.42
May, 2046	612.31	962.46	126822.95
Jun, 2046	607.69	967.08	125855.87
Jul, 2046	603.06	971.71	124884.16
Aug, 2046	598.40	976.37	123907.80
Sep, 2046	593.72	981.05	122926.75
Oct, 2046	589.02	985.75	121941.01
Nov, 2046	584.30	990.47	120950.54
Dec, 2046	579.55	995.22	119955.32
Jan, 2047	574.79	999.98	118955.34
Feb, 2047	569.99	1004.78	117950.56
Mar, 2047	565.18	1009.59	116940.97
Apr, 2047	560.34	1014.43	115926.54
May, 2047	555.48	1019.29	114907.25
Jun, 2047	550.60	1024.17	113883.08
Jul, 2047	545.69	1029.08	112854.00
Aug, 2047	540.76	1034.01	111819.99
Sep, 2047	535.80	1038.97	110781.02
Oct, 2047	530.83	1043.94	109737.08
Nov, 2047	525.82	1048.95	108688.13
Dec, 2047	520.80	1053.97	107634.16
Jan, 2048	515.75	1059.02	106575.14
Feb, 2048	510.67	1064.10	105511.04
Mar, 2048	505.57	1069.20	104441.84
Apr, 2048	500.45	1074.32	103367.53
May, 2048	495.30	1079.47	102288.06
Jun, 2048	490.13	1084.64	101203.42
Jul, 2048	484.93	1089.84	100113.58
Aug, 2048	479.71	1095.06	99018.52
Sep, 2048	474.46	1100.31	97918.22
Oct, 2048	469.19	1105.58	96812.64
Nov, 2048	463.89	1110.88	95701.76
Dec, 2048	458.57	1116.20	94585.56
Jan, 2049	453.22	1121.55	93464.01
Feb, 2049	447.85	1126.92	92337.09
Mar, 2049	442.45	1132.32	91204.77
Apr, 2049	437.02	1137.75	90067.02
May, 2049	431.57	1143.20	88923.83
Jun, 2049	426.09	1148.68	87775.15
Jul, 2049	420.59	1154.18	86620.97
Aug, 2049	415.06	1159.71	85461.26
Sep, 2049	409.50	1165.27	84295.99
Oct, 2049	403.92	1170.85	83125.14
Nov, 2049	398.31	1176.46	81948.68
Dec, 2049	392.67	1182.10	80766.58
Jan, 2050	387.01	1187.76	79578.81
Feb, 2050	381.32	1193.45	78385.36
Mar, 2050	375.60	1199.17	77186.18
Apr, 2050	369.85	1204.92	75981.26
May, 2050	364.08	1210.69	74770.57
Jun, 2050	358.28	1216.49	73554.08
Jul, 2050	352.45	1222.32	72331.75
Aug, 2050	346.59	1228.18	71103.57
Sep, 2050	340.70	1234.07	69869.51
Oct, 2050	334.79	1239.98	68629.53
Nov, 2050	328.85	1245.92	67383.61
Dec, 2050	322.88	1251.89	66131.72
Jan, 2051	316.88	1257.89	64873.83
Feb, 2051	310.85	1263.92	63609.91
Mar, 2051	304.80	1269.97	62339.94
Apr, 2051	298.71	1276.06	61063.88
May, 2051	292.60	1282.17	59781.71
Jun, 2051	286.45	1288.32	58493.40
Jul, 2051	280.28	1294.49	57198.91
Aug, 2051	274.08	1300.69	55898.21
Sep, 2051	267.85	1306.92	54591.29
Oct, 2051	261.58	1313.19	53278.10
Nov, 2051	255.29	1319.48	51958.62
Dec, 2051	248.97	1325.80	50632.82
Jan, 2052	242.62	1332.15	49300.67
Feb, 2052	236.23	1338.54	47962.13
Mar, 2052	229.82	1344.95	46617.18
Apr, 2052	223.37	1351.40	45265.78
May, 2052	216.90	1357.87	43907.91
Jun, 2052	210.39	1364.38	42543.53
Jul, 2052	203.85	1370.92	41172.62
Aug, 2052	197.29	1377.48	39795.13
Sep, 2052	190.69	1384.08	38411.05
Oct, 2052	184.05	1390.72	37020.33
Nov, 2052	177.39	1397.38	35622.95
Dec, 2052	170.69	1404.08	34218.87
Jan, 2053	163.97	1410.80	32808.07
Feb, 2053	157.21	1417.56	31390.50
Mar, 2053	150.41	1424.36	29966.15
Apr, 2053	143.59	1431.18	28534.97
May, 2053	136.73	1438.04	27096.93
Jun, 2053	129.84	1444.93	25651.99
Jul, 2053	122.92	1451.85	24200.14
Aug, 2053	115.96	1458.81	22741.33
Sep, 2053	108.97	1465.80	21275.53
Oct, 2053	101.95	1472.82	19802.70
Nov, 2053	94.89	1479.88	18322.82
Dec, 2053	87.80	1486.97	16835.85
Jan, 2054	80.67	1494.10	15341.75
Feb, 2054	73.51	1501.26	13840.49
Mar, 2054	66.32	1508.45	12332.04
Apr, 2054	59.09	1515.68	10816.36
May, 2054	51.83	1522.94	9293.42
Jun, 2054	44.53	1530.24	7763.18
Jul, 2054	37.20	1537.57	6225.61
Aug, 2054	29.83	1544.94	4680.67
Sep, 2054	22.43	1552.34	3128.33
Oct, 2054	14.99	1559.78	1568.55
Nov, 2054	7.52	1567.25	1.30