Mortgage Parameters

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

Mortgage Summary

Property Total:	$284,000
Down Payment	$85,200
Mortgage Amount:	$198,800
Mortgage Payment:	$1,160.14 / month
Estimated Tax:	+ $157.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,317.92 / month
Total Interest Paid:	$218,851.20 over 30 years
Total Tax Paid:	$56,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	952.58	207.56	198592.44
Dec, 2024	951.59	208.55	198383.89
Jan, 2025	950.59	209.55	198174.34
Feb, 2025	949.59	210.55	197963.79
Mar, 2025	948.58	211.56	197752.22
Apr, 2025	947.56	212.58	197539.65
May, 2025	946.54	213.60	197326.05
Jun, 2025	945.52	214.62	197111.43
Jul, 2025	944.49	215.65	196895.78
Aug, 2025	943.46	216.68	196679.10
Sep, 2025	942.42	217.72	196461.38
Oct, 2025	941.38	218.76	196242.62
Nov, 2025	940.33	219.81	196022.81
Dec, 2025	939.28	220.86	195801.95
Jan, 2026	938.22	221.92	195580.02
Feb, 2026	937.15	222.99	195357.04
Mar, 2026	936.09	224.05	195132.98
Apr, 2026	935.01	225.13	194907.86
May, 2026	933.93	226.21	194681.65
Jun, 2026	932.85	227.29	194454.36
Jul, 2026	931.76	228.38	194225.98
Aug, 2026	930.67	229.47	193996.51
Sep, 2026	929.57	230.57	193765.93
Oct, 2026	928.46	231.68	193534.25
Nov, 2026	927.35	232.79	193301.47
Dec, 2026	926.24	233.90	193067.56
Jan, 2027	925.12	235.02	192832.54
Feb, 2027	923.99	236.15	192596.39
Mar, 2027	922.86	237.28	192359.10
Apr, 2027	921.72	238.42	192120.68
May, 2027	920.58	239.56	191881.12
Jun, 2027	919.43	240.71	191640.41
Jul, 2027	918.28	241.86	191398.55
Aug, 2027	917.12	243.02	191155.53
Sep, 2027	915.95	244.19	190911.34
Oct, 2027	914.78	245.36	190665.99
Nov, 2027	913.61	246.53	190419.45
Dec, 2027	912.43	247.71	190171.74
Jan, 2028	911.24	248.90	189922.84
Feb, 2028	910.05	250.09	189672.75
Mar, 2028	908.85	251.29	189421.45
Apr, 2028	907.64	252.50	189168.96
May, 2028	906.43	253.71	188915.25
Jun, 2028	905.22	254.92	188660.33
Jul, 2028	904.00	256.14	188404.19
Aug, 2028	902.77	257.37	188146.82
Sep, 2028	901.54	258.60	187888.22
Oct, 2028	900.30	259.84	187628.37
Nov, 2028	899.05	261.09	187367.29
Dec, 2028	897.80	262.34	187104.95
Jan, 2029	896.54	263.60	186841.35
Feb, 2029	895.28	264.86	186576.49
Mar, 2029	894.01	266.13	186310.37
Apr, 2029	892.74	267.40	186042.96
May, 2029	891.46	268.68	185774.28
Jun, 2029	890.17	269.97	185504.31
Jul, 2029	888.87	271.27	185233.04
Aug, 2029	887.58	272.56	184960.48
Sep, 2029	886.27	273.87	184686.61
Oct, 2029	884.96	275.18	184411.42
Nov, 2029	883.64	276.50	184134.92
Dec, 2029	882.31	277.83	183857.10
Jan, 2030	880.98	279.16	183577.94
Feb, 2030	879.64	280.50	183297.44
Mar, 2030	878.30	281.84	183015.60
Apr, 2030	876.95	283.19	182732.41
May, 2030	875.59	284.55	182447.86
Jun, 2030	874.23	285.91	182161.95
Jul, 2030	872.86	287.28	181874.67
Aug, 2030	871.48	288.66	181586.02
Sep, 2030	870.10	290.04	181295.98
Oct, 2030	868.71	291.43	181004.55
Nov, 2030	867.31	292.83	180711.72
Dec, 2030	865.91	294.23	180417.49
Jan, 2031	864.50	295.64	180121.85
Feb, 2031	863.08	297.06	179824.79
Mar, 2031	861.66	298.48	179526.31
Apr, 2031	860.23	299.91	179226.40
May, 2031	858.79	301.35	178925.06
Jun, 2031	857.35	302.79	178622.27
Jul, 2031	855.90	304.24	178318.03
Aug, 2031	854.44	305.70	178012.33
Sep, 2031	852.98	307.16	177705.16
Oct, 2031	851.50	308.64	177396.53
Nov, 2031	850.03	310.11	177086.41
Dec, 2031	848.54	311.60	176774.81
Jan, 2032	847.05	313.09	176461.72
Feb, 2032	845.55	314.59	176147.12
Mar, 2032	844.04	316.10	175831.02
Apr, 2032	842.52	317.62	175513.40
May, 2032	841.00	319.14	175194.26
Jun, 2032	839.47	320.67	174873.60
Jul, 2032	837.94	322.20	174551.39
Aug, 2032	836.39	323.75	174227.65
Sep, 2032	834.84	325.30	173902.35
Oct, 2032	833.28	326.86	173575.49
Nov, 2032	831.72	328.42	173247.06
Dec, 2032	830.14	330.00	172917.07
Jan, 2033	828.56	331.58	172585.49
Feb, 2033	826.97	333.17	172252.32
Mar, 2033	825.38	334.76	171917.56
Apr, 2033	823.77	336.37	171581.19
May, 2033	822.16	337.98	171243.21
Jun, 2033	820.54	339.60	170903.61
Jul, 2033	818.91	341.23	170562.38
Aug, 2033	817.28	342.86	170219.52
Sep, 2033	815.64	344.50	169875.01
Oct, 2033	813.98	346.16	169528.86
Nov, 2033	812.33	347.81	169181.04
Dec, 2033	810.66	349.48	168831.56
Jan, 2034	808.98	351.16	168480.41
Feb, 2034	807.30	352.84	168127.57
Mar, 2034	805.61	354.53	167773.04
Apr, 2034	803.91	356.23	167416.81
May, 2034	802.21	357.93	167058.88
Jun, 2034	800.49	359.65	166699.23
Jul, 2034	798.77	361.37	166337.86
Aug, 2034	797.04	363.10	165974.75
Sep, 2034	795.30	364.84	165609.91
Oct, 2034	793.55	366.59	165243.31
Nov, 2034	791.79	368.35	164874.97
Dec, 2034	790.03	370.11	164504.85
Jan, 2035	788.25	371.89	164132.96
Feb, 2035	786.47	373.67	163759.29
Mar, 2035	784.68	375.46	163383.83
Apr, 2035	782.88	377.26	163006.58
May, 2035	781.07	379.07	162627.51
Jun, 2035	779.26	380.88	162246.63
Jul, 2035	777.43	382.71	161863.92
Aug, 2035	775.60	384.54	161479.37
Sep, 2035	773.76	386.38	161092.99
Oct, 2035	771.90	388.24	160704.75
Nov, 2035	770.04	390.10	160314.66
Dec, 2035	768.17	391.97	159922.69
Jan, 2036	766.30	393.84	159528.85
Feb, 2036	764.41	395.73	159133.12
Mar, 2036	762.51	397.63	158735.49
Apr, 2036	760.61	399.53	158335.96
May, 2036	758.69	401.45	157934.51
Jun, 2036	756.77	403.37	157531.14
Jul, 2036	754.84	405.30	157125.84
Aug, 2036	752.89	407.25	156718.59
Sep, 2036	750.94	409.20	156309.40
Oct, 2036	748.98	411.16	155898.24
Nov, 2036	747.01	413.13	155485.11
Dec, 2036	745.03	415.11	155070.00
Jan, 2037	743.04	417.10	154652.91
Feb, 2037	741.05	419.09	154233.81
Mar, 2037	739.04	421.10	153812.71
Apr, 2037	737.02	423.12	153389.59
May, 2037	734.99	425.15	152964.44
Jun, 2037	732.95	427.19	152537.25
Jul, 2037	730.91	429.23	152108.02
Aug, 2037	728.85	431.29	151676.73
Sep, 2037	726.78	433.36	151243.38
Oct, 2037	724.71	435.43	150807.95
Nov, 2037	722.62	437.52	150370.43
Dec, 2037	720.52	439.62	149930.81
Jan, 2038	718.42	441.72	149489.09
Feb, 2038	716.30	443.84	149045.25
Mar, 2038	714.18	445.96	148599.29
Apr, 2038	712.04	448.10	148151.19
May, 2038	709.89	450.25	147700.94
Jun, 2038	707.73	452.41	147248.53
Jul, 2038	705.57	454.57	146793.96
Aug, 2038	703.39	456.75	146337.20
Sep, 2038	701.20	458.94	145878.26
Oct, 2038	699.00	461.14	145417.12
Nov, 2038	696.79	463.35	144953.77
Dec, 2038	694.57	465.57	144488.20
Jan, 2039	692.34	467.80	144020.40
Feb, 2039	690.10	470.04	143550.36
Mar, 2039	687.85	472.29	143078.07
Apr, 2039	685.58	474.56	142603.51
May, 2039	683.31	476.83	142126.68
Jun, 2039	681.02	479.12	141647.56
Jul, 2039	678.73	481.41	141166.15
Aug, 2039	676.42	483.72	140682.43
Sep, 2039	674.10	486.04	140196.39
Oct, 2039	671.77	488.37	139708.03
Nov, 2039	669.43	490.71	139217.32
Dec, 2039	667.08	493.06	138724.26
Jan, 2040	664.72	495.42	138228.84
Feb, 2040	662.35	497.79	137731.05
Mar, 2040	659.96	500.18	137230.87
Apr, 2040	657.56	502.58	136728.30
May, 2040	655.16	504.98	136223.31
Jun, 2040	652.74	507.40	135715.91
Jul, 2040	650.31	509.83	135206.08
Aug, 2040	647.86	512.28	134693.80
Sep, 2040	645.41	514.73	134179.07
Oct, 2040	642.94	517.20	133661.87
Nov, 2040	640.46	519.68	133142.19
Dec, 2040	637.97	522.17	132620.02
Jan, 2041	635.47	524.67	132095.35
Feb, 2041	632.96	527.18	131568.17
Mar, 2041	630.43	529.71	131038.46
Apr, 2041	627.89	532.25	130506.21
May, 2041	625.34	534.80	129971.42
Jun, 2041	622.78	537.36	129434.06
Jul, 2041	620.20	539.94	128894.12
Aug, 2041	617.62	542.52	128351.60
Sep, 2041	615.02	545.12	127806.48
Oct, 2041	612.41	547.73	127258.74
Nov, 2041	609.78	550.36	126708.38
Dec, 2041	607.14	553.00	126155.39
Jan, 2042	604.49	555.65	125599.74
Feb, 2042	601.83	558.31	125041.44
Mar, 2042	599.16	560.98	124480.45
Apr, 2042	596.47	563.67	123916.78
May, 2042	593.77	566.37	123350.41
Jun, 2042	591.05	569.09	122781.32
Jul, 2042	588.33	571.81	122209.51
Aug, 2042	585.59	574.55	121634.96
Sep, 2042	582.83	577.31	121057.65
Oct, 2042	580.07	580.07	120477.58
Nov, 2042	577.29	582.85	119894.73
Dec, 2042	574.50	585.64	119309.08
Jan, 2043	571.69	588.45	118720.63
Feb, 2043	568.87	591.27	118129.36
Mar, 2043	566.04	594.10	117535.26
Apr, 2043	563.19	596.95	116938.31
May, 2043	560.33	599.81	116338.50
Jun, 2043	557.46	602.68	115735.81
Jul, 2043	554.57	605.57	115130.24
Aug, 2043	551.67	608.47	114521.77
Sep, 2043	548.75	611.39	113910.38
Oct, 2043	545.82	614.32	113296.06
Nov, 2043	542.88	617.26	112678.80
Dec, 2043	539.92	620.22	112058.57
Jan, 2044	536.95	623.19	111435.38
Feb, 2044	533.96	626.18	110809.20
Mar, 2044	530.96	629.18	110180.02
Apr, 2044	527.95	632.19	109547.83
May, 2044	524.92	635.22	108912.61
Jun, 2044	521.87	638.27	108274.34
Jul, 2044	518.81	641.33	107633.01
Aug, 2044	515.74	644.40	106988.62
Sep, 2044	512.65	647.49	106341.13
Oct, 2044	509.55	650.59	105690.54
Nov, 2044	506.43	653.71	105036.83
Dec, 2044	503.30	656.84	104380.00
Jan, 2045	500.15	659.99	103720.01
Feb, 2045	496.99	663.15	103056.86
Mar, 2045	493.81	666.33	102390.54
Apr, 2045	490.62	669.52	101721.02
May, 2045	487.41	672.73	101048.29
Jun, 2045	484.19	675.95	100372.34
Jul, 2045	480.95	679.19	99693.15
Aug, 2045	477.70	682.44	99010.71
Sep, 2045	474.43	685.71	98324.99
Oct, 2045	471.14	689.00	97635.99
Nov, 2045	467.84	692.30	96943.69
Dec, 2045	464.52	695.62	96248.07
Jan, 2046	461.19	698.95	95549.12
Feb, 2046	457.84	702.30	94846.82
Mar, 2046	454.47	705.67	94141.16
Apr, 2046	451.09	709.05	93432.11
May, 2046	447.70	712.44	92719.67
Jun, 2046	444.28	715.86	92003.81
Jul, 2046	440.85	719.29	91284.52
Aug, 2046	437.40	722.74	90561.78
Sep, 2046	433.94	726.20	89835.59
Oct, 2046	430.46	729.68	89105.91
Nov, 2046	426.97	733.17	88372.73
Dec, 2046	423.45	736.69	87636.05
Jan, 2047	419.92	740.22	86895.83
Feb, 2047	416.38	743.76	86152.07
Mar, 2047	412.81	747.33	85404.74
Apr, 2047	409.23	750.91	84653.83
May, 2047	405.63	754.51	83899.32
Jun, 2047	402.02	758.12	83141.20
Jul, 2047	398.38	761.76	82379.44
Aug, 2047	394.73	765.41	81614.04
Sep, 2047	391.07	769.07	80844.97
Oct, 2047	387.38	772.76	80072.21
Nov, 2047	383.68	776.46	79295.75
Dec, 2047	379.96	780.18	78515.57
Jan, 2048	376.22	783.92	77731.65
Feb, 2048	372.46	787.68	76943.97
Mar, 2048	368.69	791.45	76152.52
Apr, 2048	364.90	795.24	75357.28
May, 2048	361.09	799.05	74558.23
Jun, 2048	357.26	802.88	73755.34
Jul, 2048	353.41	806.73	72948.61
Aug, 2048	349.55	810.59	72138.02
Sep, 2048	345.66	814.48	71323.54
Oct, 2048	341.76	818.38	70505.16
Nov, 2048	337.84	822.30	69682.86
Dec, 2048	333.90	826.24	68856.61
Jan, 2049	329.94	830.20	68026.41
Feb, 2049	325.96	834.18	67192.23
Mar, 2049	321.96	838.18	66354.05
Apr, 2049	317.95	842.19	65511.86
May, 2049	313.91	846.23	64665.63
Jun, 2049	309.86	850.28	63815.35
Jul, 2049	305.78	854.36	62960.99
Aug, 2049	301.69	858.45	62102.54
Sep, 2049	297.57	862.57	61239.97
Oct, 2049	293.44	866.70	60373.27
Nov, 2049	289.29	870.85	59502.42
Dec, 2049	285.12	875.02	58627.40
Jan, 2050	280.92	879.22	57748.18
Feb, 2050	276.71	883.43	56864.75
Mar, 2050	272.48	887.66	55977.09
Apr, 2050	268.22	891.92	55085.17
May, 2050	263.95	896.19	54188.98
Jun, 2050	259.66	900.48	53288.50
Jul, 2050	255.34	904.80	52383.70
Aug, 2050	251.01	909.13	51474.56
Sep, 2050	246.65	913.49	50561.07
Oct, 2050	242.27	917.87	49643.20
Nov, 2050	237.87	922.27	48720.94
Dec, 2050	233.45	926.69	47794.25
Jan, 2051	229.01	931.13	46863.13
Feb, 2051	224.55	935.59	45927.54
Mar, 2051	220.07	940.07	44987.47
Apr, 2051	215.56	944.58	44042.89
May, 2051	211.04	949.10	43093.79
Jun, 2051	206.49	953.65	42140.14
Jul, 2051	201.92	958.22	41181.92
Aug, 2051	197.33	962.81	40219.11
Sep, 2051	192.72	967.42	39251.69
Oct, 2051	188.08	972.06	38279.63
Nov, 2051	183.42	976.72	37302.92
Dec, 2051	178.74	981.40	36321.52
Jan, 2052	174.04	986.10	35335.42
Feb, 2052	169.32	990.82	34344.60
Mar, 2052	164.57	995.57	33349.02
Apr, 2052	159.80	1000.34	32348.68
May, 2052	155.00	1005.14	31343.54
Jun, 2052	150.19	1009.95	30333.59
Jul, 2052	145.35	1014.79	29318.80
Aug, 2052	140.49	1019.65	28299.15
Sep, 2052	135.60	1024.54	27274.61
Oct, 2052	130.69	1029.45	26245.16
Nov, 2052	125.76	1034.38	25210.78
Dec, 2052	120.80	1039.34	24171.44
Jan, 2053	115.82	1044.32	23127.12
Feb, 2053	110.82	1049.32	22077.80
Mar, 2053	105.79	1054.35	21023.45
Apr, 2053	100.74	1059.40	19964.04
May, 2053	95.66	1064.48	18899.56
Jun, 2053	90.56	1069.58	17829.98
Jul, 2053	85.44	1074.70	16755.28
Aug, 2053	80.29	1079.85	15675.43
Sep, 2053	75.11	1085.03	14590.40
Oct, 2053	69.91	1090.23	13500.17
Nov, 2053	64.69	1095.45	12404.72
Dec, 2053	59.44	1100.70	11304.02
Jan, 2054	54.17	1105.97	10198.04
Feb, 2054	48.87	1111.27	9086.77
Mar, 2054	43.54	1116.60	7970.17
Apr, 2054	38.19	1121.95	6848.22
May, 2054	32.81	1127.33	5720.89
Jun, 2054	27.41	1132.73	4588.17
Jul, 2054	21.98	1138.16	3450.01
Aug, 2054	16.53	1143.61	2306.40
Sep, 2054	11.05	1149.09	1157.31
Oct, 2054	5.55	1154.59	2.72