Mortgage Parameters

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

Mortgage Summary

Property Total:	$352,500
Down Payment	$105,750
Mortgage Amount:	$246,750
Mortgage Payment:	$1,439.97 / month
Estimated Tax:	+ $195.83 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,635.80 / month
Total Interest Paid:	$271,638.00 over 30 years
Total Tax Paid:	$70,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	1182.34	257.63	246492.37
Nov, 2024	1181.11	258.86	246233.51
Dec, 2024	1179.87	260.10	245973.41
Jan, 2025	1178.62	261.35	245712.06
Feb, 2025	1177.37	262.60	245449.46
Mar, 2025	1176.11	263.86	245185.61
Apr, 2025	1174.85	265.12	244920.48
May, 2025	1173.58	266.39	244654.09
Jun, 2025	1172.30	267.67	244386.42
Jul, 2025	1171.02	268.95	244117.47
Aug, 2025	1169.73	270.24	243847.23
Sep, 2025	1168.43	271.54	243575.70
Oct, 2025	1167.13	272.84	243302.86
Nov, 2025	1165.83	274.14	243028.71
Dec, 2025	1164.51	275.46	242753.26
Jan, 2026	1163.19	276.78	242476.48
Feb, 2026	1161.87	278.10	242198.38
Mar, 2026	1160.53	279.44	241918.94
Apr, 2026	1159.19	280.78	241638.17
May, 2026	1157.85	282.12	241356.05
Jun, 2026	1156.50	283.47	241072.57
Jul, 2026	1155.14	284.83	240787.74
Aug, 2026	1153.77	286.20	240501.55
Sep, 2026	1152.40	287.57	240213.98
Oct, 2026	1151.03	288.94	239925.04
Nov, 2026	1149.64	290.33	239634.71
Dec, 2026	1148.25	291.72	239342.99
Jan, 2027	1146.85	293.12	239049.87
Feb, 2027	1145.45	294.52	238755.34
Mar, 2027	1144.04	295.93	238459.41
Apr, 2027	1142.62	297.35	238162.06
May, 2027	1141.19	298.78	237863.28
Jun, 2027	1139.76	300.21	237563.07
Jul, 2027	1138.32	301.65	237261.43
Aug, 2027	1136.88	303.09	236958.33
Sep, 2027	1135.43	304.54	236653.79
Oct, 2027	1133.97	306.00	236347.79
Nov, 2027	1132.50	307.47	236040.32
Dec, 2027	1131.03	308.94	235731.37
Jan, 2028	1129.55	310.42	235420.95
Feb, 2028	1128.06	311.91	235109.04
Mar, 2028	1126.56	313.41	234795.63
Apr, 2028	1125.06	314.91	234480.72
May, 2028	1123.55	316.42	234164.31
Jun, 2028	1122.04	317.93	233846.37
Jul, 2028	1120.51	319.46	233526.92
Aug, 2028	1118.98	320.99	233205.93
Sep, 2028	1117.45	322.52	232883.41
Oct, 2028	1115.90	324.07	232559.34
Nov, 2028	1114.35	325.62	232233.71
Dec, 2028	1112.79	327.18	231906.53
Jan, 2029	1111.22	328.75	231577.78
Feb, 2029	1109.64	330.33	231247.45
Mar, 2029	1108.06	331.91	230915.54
Apr, 2029	1106.47	333.50	230582.04
May, 2029	1104.87	335.10	230246.95
Jun, 2029	1103.27	336.70	229910.24
Jul, 2029	1101.65	338.32	229571.92
Aug, 2029	1100.03	339.94	229231.99
Sep, 2029	1098.40	341.57	228890.42
Oct, 2029	1096.77	343.20	228547.22
Nov, 2029	1095.12	344.85	228202.37
Dec, 2029	1093.47	346.50	227855.87
Jan, 2030	1091.81	348.16	227507.71
Feb, 2030	1090.14	349.83	227157.88
Mar, 2030	1088.46	351.51	226806.37
Apr, 2030	1086.78	353.19	226453.18
May, 2030	1085.09	354.88	226098.30
Jun, 2030	1083.39	356.58	225741.72
Jul, 2030	1081.68	358.29	225383.43
Aug, 2030	1079.96	360.01	225023.42
Sep, 2030	1078.24	361.73	224661.69
Oct, 2030	1076.50	363.47	224298.22
Nov, 2030	1074.76	365.21	223933.02
Dec, 2030	1073.01	366.96	223566.06
Jan, 2031	1071.25	368.72	223197.34
Feb, 2031	1069.49	370.48	222826.86
Mar, 2031	1067.71	372.26	222454.60
Apr, 2031	1065.93	374.04	222080.56
May, 2031	1064.14	375.83	221704.73
Jun, 2031	1062.34	377.63	221327.09
Jul, 2031	1060.53	379.44	220947.65
Aug, 2031	1058.71	381.26	220566.38
Sep, 2031	1056.88	383.09	220183.29
Oct, 2031	1055.04	384.93	219798.37
Nov, 2031	1053.20	386.77	219411.60
Dec, 2031	1051.35	388.62	219022.98
Jan, 2032	1049.49	390.48	218632.49
Feb, 2032	1047.61	392.36	218240.14
Mar, 2032	1045.73	394.24	217845.90
Apr, 2032	1043.84	396.13	217449.77
May, 2032	1041.95	398.02	217051.75
Jun, 2032	1040.04	399.93	216651.82
Jul, 2032	1038.12	401.85	216249.97
Aug, 2032	1036.20	403.77	215846.20
Sep, 2032	1034.26	405.71	215440.50
Oct, 2032	1032.32	407.65	215032.84
Nov, 2032	1030.37	409.60	214623.24
Dec, 2032	1028.40	411.57	214211.67
Jan, 2033	1026.43	413.54	213798.13
Feb, 2033	1024.45	415.52	213382.61
Mar, 2033	1022.46	417.51	212965.10
Apr, 2033	1020.46	419.51	212545.59
May, 2033	1018.45	421.52	212124.07
Jun, 2033	1016.43	423.54	211700.53
Jul, 2033	1014.40	425.57	211274.95
Aug, 2033	1012.36	427.61	210847.34
Sep, 2033	1010.31	429.66	210417.68
Oct, 2033	1008.25	431.72	209985.96
Nov, 2033	1006.18	433.79	209552.18
Dec, 2033	1004.10	435.87	209116.31
Jan, 2034	1002.02	437.95	208678.36
Feb, 2034	999.92	440.05	208238.30
Mar, 2034	997.81	442.16	207796.14
Apr, 2034	995.69	444.28	207351.86
May, 2034	993.56	446.41	206905.45
Jun, 2034	991.42	448.55	206456.91
Jul, 2034	989.27	450.70	206006.21
Aug, 2034	987.11	452.86	205553.35
Sep, 2034	984.94	455.03	205098.32
Oct, 2034	982.76	457.21	204641.12
Nov, 2034	980.57	459.40	204181.72
Dec, 2034	978.37	461.60	203720.12
Jan, 2035	976.16	463.81	203256.31
Feb, 2035	973.94	466.03	202790.28
Mar, 2035	971.70	468.27	202322.01
Apr, 2035	969.46	470.51	201851.50
May, 2035	967.21	472.76	201378.73
Jun, 2035	964.94	475.03	200903.70
Jul, 2035	962.66	477.31	200426.40
Aug, 2035	960.38	479.59	199946.80
Sep, 2035	958.08	481.89	199464.91
Oct, 2035	955.77	484.20	198980.71
Nov, 2035	953.45	486.52	198494.19
Dec, 2035	951.12	488.85	198005.34
Jan, 2036	948.78	491.19	197514.14
Feb, 2036	946.42	493.55	197020.60
Mar, 2036	944.06	495.91	196524.68
Apr, 2036	941.68	498.29	196026.39
May, 2036	939.29	500.68	195525.72
Jun, 2036	936.89	503.08	195022.64
Jul, 2036	934.48	505.49	194517.15
Aug, 2036	932.06	507.91	194009.25
Sep, 2036	929.63	510.34	193498.90
Oct, 2036	927.18	512.79	192986.12
Nov, 2036	924.73	515.24	192470.87
Dec, 2036	922.26	517.71	191953.16
Jan, 2037	919.78	520.19	191432.96
Feb, 2037	917.28	522.69	190910.28
Mar, 2037	914.78	525.19	190385.08
Apr, 2037	912.26	527.71	189857.38
May, 2037	909.73	530.24	189327.14
Jun, 2037	907.19	532.78	188794.36
Jul, 2037	904.64	535.33	188259.03
Aug, 2037	902.07	537.90	187721.14
Sep, 2037	899.50	540.47	187180.66
Oct, 2037	896.91	543.06	186637.60
Nov, 2037	894.31	545.66	186091.94
Dec, 2037	891.69	548.28	185543.66
Jan, 2038	889.06	550.91	184992.75
Feb, 2038	886.42	553.55	184439.20
Mar, 2038	883.77	556.20	183883.00
Apr, 2038	881.11	558.86	183324.14
May, 2038	878.43	561.54	182762.60
Jun, 2038	875.74	564.23	182198.37
Jul, 2038	873.03	566.94	181631.43
Aug, 2038	870.32	569.65	181061.78
Sep, 2038	867.59	572.38	180489.39
Oct, 2038	864.85	575.12	179914.27
Nov, 2038	862.09	577.88	179336.39
Dec, 2038	859.32	580.65	178755.74
Jan, 2039	856.54	583.43	178172.31
Feb, 2039	853.74	586.23	177586.08
Mar, 2039	850.93	589.04	176997.04
Apr, 2039	848.11	591.86	176405.18
May, 2039	845.27	594.70	175810.49
Jun, 2039	842.43	597.54	175212.94
Jul, 2039	839.56	600.41	174612.54
Aug, 2039	836.69	603.28	174009.25
Sep, 2039	833.79	606.18	173403.07
Oct, 2039	830.89	609.08	172793.99
Nov, 2039	827.97	612.00	172182.00
Dec, 2039	825.04	614.93	171567.06
Jan, 2040	822.09	617.88	170949.19
Feb, 2040	819.13	620.84	170328.35
Mar, 2040	816.16	623.81	169704.53
Apr, 2040	813.17	626.80	169077.73
May, 2040	810.16	629.81	168447.93
Jun, 2040	807.15	632.82	167815.10
Jul, 2040	804.11	635.86	167179.25
Aug, 2040	801.07	638.90	166540.34
Sep, 2040	798.01	641.96	165898.38
Oct, 2040	794.93	645.04	165253.34
Nov, 2040	791.84	648.13	164605.21
Dec, 2040	788.73	651.24	163953.97
Jan, 2041	785.61	654.36	163299.61
Feb, 2041	782.48	657.49	162642.12
Mar, 2041	779.33	660.64	161981.48
Apr, 2041	776.16	663.81	161317.67
May, 2041	772.98	666.99	160650.68
Jun, 2041	769.78	670.19	159980.49
Jul, 2041	766.57	673.40	159307.10
Aug, 2041	763.35	676.62	158630.47
Sep, 2041	760.10	679.87	157950.61
Oct, 2041	756.85	683.12	157267.49
Nov, 2041	753.57	686.40	156581.09
Dec, 2041	750.28	689.69	155891.40
Jan, 2042	746.98	692.99	155198.41
Feb, 2042	743.66	696.31	154502.10
Mar, 2042	740.32	699.65	153802.45
Apr, 2042	736.97	703.00	153099.45
May, 2042	733.60	706.37	152393.09
Jun, 2042	730.22	709.75	151683.33
Jul, 2042	726.82	713.15	150970.18
Aug, 2042	723.40	716.57	150253.61
Sep, 2042	719.97	720.00	149533.60
Oct, 2042	716.52	723.45	148810.15
Nov, 2042	713.05	726.92	148083.23
Dec, 2042	709.57	730.40	147352.82
Jan, 2043	706.07	733.90	146618.92
Feb, 2043	702.55	737.42	145881.50
Mar, 2043	699.02	740.95	145140.54
Apr, 2043	695.47	744.50	144396.04
May, 2043	691.90	748.07	143647.97
Jun, 2043	688.31	751.66	142896.31
Jul, 2043	684.71	755.26	142141.05
Aug, 2043	681.09	758.88	141382.17
Sep, 2043	677.46	762.51	140619.66
Oct, 2043	673.80	766.17	139853.49
Nov, 2043	670.13	769.84	139083.65
Dec, 2043	666.44	773.53	138310.12
Jan, 2044	662.74	777.23	137532.89
Feb, 2044	659.01	780.96	136751.93
Mar, 2044	655.27	784.70	135967.23
Apr, 2044	651.51	788.46	135178.77
May, 2044	647.73	792.24	134386.53
Jun, 2044	643.94	796.03	133590.50
Jul, 2044	640.12	799.85	132790.65
Aug, 2044	636.29	803.68	131986.97
Sep, 2044	632.44	807.53	131179.44
Oct, 2044	628.57	811.40	130368.03
Nov, 2044	624.68	815.29	129552.74
Dec, 2044	620.77	819.20	128733.55
Jan, 2045	616.85	823.12	127910.43
Feb, 2045	612.90	827.07	127083.36
Mar, 2045	608.94	831.03	126252.33
Apr, 2045	604.96	835.01	125417.32
May, 2045	600.96	839.01	124578.31
Jun, 2045	596.94	843.03	123735.28
Jul, 2045	592.90	847.07	122888.20
Aug, 2045	588.84	851.13	122037.07
Sep, 2045	584.76	855.21	121181.86
Oct, 2045	580.66	859.31	120322.56
Nov, 2045	576.55	863.42	119459.13
Dec, 2045	572.41	867.56	118591.57
Jan, 2046	568.25	871.72	117719.85
Feb, 2046	564.07	875.90	116843.96
Mar, 2046	559.88	880.09	115963.86
Apr, 2046	555.66	884.31	115079.56
May, 2046	551.42	888.55	114191.01
Jun, 2046	547.17	892.80	113298.20
Jul, 2046	542.89	897.08	112401.12
Aug, 2046	538.59	901.38	111499.74
Sep, 2046	534.27	905.70	110594.04
Oct, 2046	529.93	910.04	109684.00
Nov, 2046	525.57	914.40	108769.60
Dec, 2046	521.19	918.78	107850.82
Jan, 2047	516.79	923.18	106927.63
Feb, 2047	512.36	927.61	106000.02
Mar, 2047	507.92	932.05	105067.97
Apr, 2047	503.45	936.52	104131.45
May, 2047	498.96	941.01	103190.44
Jun, 2047	494.45	945.52	102244.93
Jul, 2047	489.92	950.05	101294.88
Aug, 2047	485.37	954.60	100340.28
Sep, 2047	480.80	959.17	99381.11
Oct, 2047	476.20	963.77	98417.34
Nov, 2047	471.58	968.39	97448.95
Dec, 2047	466.94	973.03	96475.93
Jan, 2048	462.28	977.69	95498.24
Feb, 2048	457.60	982.37	94515.86
Mar, 2048	452.89	987.08	93528.78
Apr, 2048	448.16	991.81	92536.97
May, 2048	443.41	996.56	91540.41
Jun, 2048	438.63	1001.34	90539.07
Jul, 2048	433.83	1006.14	89532.93
Aug, 2048	429.01	1010.96	88521.97
Sep, 2048	424.17	1015.80	87506.17
Oct, 2048	419.30	1020.67	86485.50
Nov, 2048	414.41	1025.56	85459.94
Dec, 2048	409.50	1030.47	84429.47
Jan, 2049	404.56	1035.41	83394.05
Feb, 2049	399.60	1040.37	82353.68
Mar, 2049	394.61	1045.36	81308.32
Apr, 2049	389.60	1050.37	80257.95
May, 2049	384.57	1055.40	79202.55
Jun, 2049	379.51	1060.46	78142.10
Jul, 2049	374.43	1065.54	77076.56
Aug, 2049	369.33	1070.64	76005.91
Sep, 2049	364.19	1075.78	74930.14
Oct, 2049	359.04	1080.93	73849.21
Nov, 2049	353.86	1086.11	72763.10
Dec, 2049	348.66	1091.31	71671.78
Jan, 2050	343.43	1096.54	70575.24
Feb, 2050	338.17	1101.80	69473.44
Mar, 2050	332.89	1107.08	68366.37
Apr, 2050	327.59	1112.38	67253.99
May, 2050	322.26	1117.71	66136.27
Jun, 2050	316.90	1123.07	65013.21
Jul, 2050	311.52	1128.45	63884.76
Aug, 2050	306.11	1133.86	62750.90
Sep, 2050	300.68	1139.29	61611.62
Oct, 2050	295.22	1144.75	60466.87
Nov, 2050	289.74	1150.23	59316.63
Dec, 2050	284.23	1155.74	58160.89
Jan, 2051	278.69	1161.28	56999.61
Feb, 2051	273.12	1166.85	55832.76
Mar, 2051	267.53	1172.44	54660.32
Apr, 2051	261.91	1178.06	53482.27
May, 2051	256.27	1183.70	52298.57
Jun, 2051	250.60	1189.37	51109.19
Jul, 2051	244.90	1195.07	49914.12
Aug, 2051	239.17	1200.80	48713.32
Sep, 2051	233.42	1206.55	47506.77
Oct, 2051	227.64	1212.33	46294.44
Nov, 2051	221.83	1218.14	45076.30
Dec, 2051	215.99	1223.98	43852.32
Jan, 2052	210.13	1229.84	42622.47
Feb, 2052	204.23	1235.74	41386.73
Mar, 2052	198.31	1241.66	40145.08
Apr, 2052	192.36	1247.61	38897.47
May, 2052	186.38	1253.59	37643.88
Jun, 2052	180.38	1259.59	36384.29
Jul, 2052	174.34	1265.63	35118.66
Aug, 2052	168.28	1271.69	33846.97
Sep, 2052	162.18	1277.79	32569.18
Oct, 2052	156.06	1283.91	31285.27
Nov, 2052	149.91	1290.06	29995.21
Dec, 2052	143.73	1296.24	28698.97
Jan, 2053	137.52	1302.45	27396.51
Feb, 2053	131.27	1308.70	26087.82
Mar, 2053	125.00	1314.97	24772.85
Apr, 2053	118.70	1321.27	23451.58
May, 2053	112.37	1327.60	22123.99
Jun, 2053	106.01	1333.96	20790.03
Jul, 2053	99.62	1340.35	19449.68
Aug, 2053	93.20	1346.77	18102.90
Sep, 2053	86.74	1353.23	16749.68
Oct, 2053	80.26	1359.71	15389.97
Nov, 2053	73.74	1366.23	14023.74
Dec, 2053	67.20	1372.77	12650.97
Jan, 2054	60.62	1379.35	11271.61
Feb, 2054	54.01	1385.96	9885.65
Mar, 2054	47.37	1392.60	8493.05
Apr, 2054	40.70	1399.27	7093.78
May, 2054	33.99	1405.98	5687.80
Jun, 2054	27.25	1412.72	4275.08
Jul, 2054	20.48	1419.49	2855.60
Aug, 2054	13.68	1426.29	1429.31
Sep, 2054	6.85	1433.12	0