Mortgage Parameters

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

Mortgage Summary

Property Total:	$305,000
Down Payment	$91,500
Mortgage Amount:	$213,500
Mortgage Payment:	$1,245.93 / month
Estimated Tax:	+ $169.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,415.37 / month
Total Interest Paid:	$235,033.20 over 30 years
Total Tax Paid:	$61,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	1023.02	222.91	213277.09
Oct, 2024	1021.95	223.98	213053.11
Nov, 2024	1020.88	225.05	212828.06
Dec, 2024	1019.80	226.13	212601.93
Jan, 2025	1018.72	227.21	212374.72
Feb, 2025	1017.63	228.30	212146.42
Mar, 2025	1016.53	229.40	211917.03
Apr, 2025	1015.44	230.49	211686.53
May, 2025	1014.33	231.60	211454.93
Jun, 2025	1013.22	232.71	211222.22
Jul, 2025	1012.11	233.82	210988.40
Aug, 2025	1010.99	234.94	210753.46
Sep, 2025	1009.86	236.07	210517.39
Oct, 2025	1008.73	237.20	210280.19
Nov, 2025	1007.59	238.34	210041.85
Dec, 2025	1006.45	239.48	209802.37
Jan, 2026	1005.30	240.63	209561.74
Feb, 2026	1004.15	241.78	209319.96
Mar, 2026	1002.99	242.94	209077.02
Apr, 2026	1001.83	244.10	208832.92
May, 2026	1000.66	245.27	208587.65
Jun, 2026	999.48	246.45	208341.20
Jul, 2026	998.30	247.63	208093.57
Aug, 2026	997.12	248.81	207844.76
Sep, 2026	995.92	250.01	207594.75
Oct, 2026	994.72	251.21	207343.55
Nov, 2026	993.52	252.41	207091.14
Dec, 2026	992.31	253.62	206837.52
Jan, 2027	991.10	254.83	206582.69
Feb, 2027	989.88	256.05	206326.63
Mar, 2027	988.65	257.28	206069.35
Apr, 2027	987.42	258.51	205810.83
May, 2027	986.18	259.75	205551.08
Jun, 2027	984.93	261.00	205290.08
Jul, 2027	983.68	262.25	205027.84
Aug, 2027	982.43	263.50	204764.33
Sep, 2027	981.16	264.77	204499.56
Oct, 2027	979.89	266.04	204233.53
Nov, 2027	978.62	267.31	203966.22
Dec, 2027	977.34	268.59	203697.62
Jan, 2028	976.05	269.88	203427.74
Feb, 2028	974.76	271.17	203156.57
Mar, 2028	973.46	272.47	202884.10
Apr, 2028	972.15	273.78	202610.32
May, 2028	970.84	275.09	202335.24
Jun, 2028	969.52	276.41	202058.83
Jul, 2028	968.20	277.73	201781.10
Aug, 2028	966.87	279.06	201502.03
Sep, 2028	965.53	280.40	201221.64
Oct, 2028	964.19	281.74	200939.89
Nov, 2028	962.84	283.09	200656.80
Dec, 2028	961.48	284.45	200372.35
Jan, 2029	960.12	285.81	200086.54
Feb, 2029	958.75	287.18	199799.36
Mar, 2029	957.37	288.56	199510.80
Apr, 2029	955.99	289.94	199220.86
May, 2029	954.60	291.33	198929.53
Jun, 2029	953.20	292.73	198636.80
Jul, 2029	951.80	294.13	198342.67
Aug, 2029	950.39	295.54	198047.13
Sep, 2029	948.98	296.95	197750.18
Oct, 2029	947.55	298.38	197451.80
Nov, 2029	946.12	299.81	197152.00
Dec, 2029	944.69	301.24	196850.75
Jan, 2030	943.24	302.69	196548.07
Feb, 2030	941.79	304.14	196243.93
Mar, 2030	940.34	305.59	195938.33
Apr, 2030	938.87	307.06	195631.27
May, 2030	937.40	308.53	195322.74
Jun, 2030	935.92	310.01	195012.74
Jul, 2030	934.44	311.49	194701.24
Aug, 2030	932.94	312.99	194388.26
Sep, 2030	931.44	314.49	194073.77
Oct, 2030	929.94	315.99	193757.78
Nov, 2030	928.42	317.51	193440.27
Dec, 2030	926.90	319.03	193121.24
Jan, 2031	925.37	320.56	192800.68
Feb, 2031	923.84	322.09	192478.59
Mar, 2031	922.29	323.64	192154.95
Apr, 2031	920.74	325.19	191829.77
May, 2031	919.18	326.75	191503.02
Jun, 2031	917.62	328.31	191174.71
Jul, 2031	916.05	329.88	190844.82
Aug, 2031	914.46	331.47	190513.36
Sep, 2031	912.88	333.05	190180.30
Oct, 2031	911.28	334.65	189845.66
Nov, 2031	909.68	336.25	189509.40
Dec, 2031	908.07	337.86	189171.54
Jan, 2032	906.45	339.48	188832.06
Feb, 2032	904.82	341.11	188490.95
Mar, 2032	903.19	342.74	188148.20
Apr, 2032	901.54	344.39	187803.81
May, 2032	899.89	346.04	187457.78
Jun, 2032	898.24	347.69	187110.08
Jul, 2032	896.57	349.36	186760.72
Aug, 2032	894.90	351.03	186409.69
Sep, 2032	893.21	352.72	186056.97
Oct, 2032	891.52	354.41	185702.56
Nov, 2032	889.82	356.11	185346.46
Dec, 2032	888.12	357.81	184988.65
Jan, 2033	886.40	359.53	184629.12
Feb, 2033	884.68	361.25	184267.87
Mar, 2033	882.95	362.98	183904.89
Apr, 2033	881.21	364.72	183540.17
May, 2033	879.46	366.47	183173.71
Jun, 2033	877.71	368.22	182805.48
Jul, 2033	875.94	369.99	182435.50
Aug, 2033	874.17	371.76	182063.74
Sep, 2033	872.39	373.54	181690.20
Oct, 2033	870.60	375.33	181314.86
Nov, 2033	868.80	377.13	180937.74
Dec, 2033	866.99	378.94	180558.80
Jan, 2034	865.18	380.75	180178.05
Feb, 2034	863.35	382.58	179795.47
Mar, 2034	861.52	384.41	179411.06
Apr, 2034	859.68	386.25	179024.81
May, 2034	857.83	388.10	178636.70
Jun, 2034	855.97	389.96	178246.74
Jul, 2034	854.10	391.83	177854.91
Aug, 2034	852.22	393.71	177461.20
Sep, 2034	850.33	395.60	177065.61
Oct, 2034	848.44	397.49	176668.12
Nov, 2034	846.53	399.40	176268.72
Dec, 2034	844.62	401.31	175867.41
Jan, 2035	842.70	403.23	175464.18
Feb, 2035	840.77	405.16	175059.02
Mar, 2035	838.82	407.11	174651.91
Apr, 2035	836.87	409.06	174242.85
May, 2035	834.91	411.02	173831.84
Jun, 2035	832.94	412.99	173418.85
Jul, 2035	830.97	414.96	173003.89
Aug, 2035	828.98	416.95	172586.93
Sep, 2035	826.98	418.95	172167.98
Oct, 2035	824.97	420.96	171747.03
Nov, 2035	822.95	422.98	171324.05
Dec, 2035	820.93	425.00	170899.05
Jan, 2036	818.89	427.04	170472.01
Feb, 2036	816.85	429.08	170042.92
Mar, 2036	814.79	431.14	169611.78
Apr, 2036	812.72	433.21	169178.58
May, 2036	810.65	435.28	168743.29
Jun, 2036	808.56	437.37	168305.92
Jul, 2036	806.47	439.46	167866.46
Aug, 2036	804.36	441.57	167424.89
Sep, 2036	802.24	443.69	166981.20
Oct, 2036	800.12	445.81	166535.39
Nov, 2036	797.98	447.95	166087.45
Dec, 2036	795.84	450.09	165637.35
Jan, 2037	793.68	452.25	165185.10
Feb, 2037	791.51	454.42	164730.68
Mar, 2037	789.33	456.60	164274.09
Apr, 2037	787.15	458.78	163815.30
May, 2037	784.95	460.98	163354.32
Jun, 2037	782.74	463.19	162891.13
Jul, 2037	780.52	465.41	162425.72
Aug, 2037	778.29	467.64	161958.08
Sep, 2037	776.05	469.88	161488.20
Oct, 2037	773.80	472.13	161016.07
Nov, 2037	771.54	474.39	160541.67
Dec, 2037	769.26	476.67	160065.01
Jan, 2038	766.98	478.95	159586.05
Feb, 2038	764.68	481.25	159104.81
Mar, 2038	762.38	483.55	158621.25
Apr, 2038	760.06	485.87	158135.38
May, 2038	757.73	488.20	157647.19
Jun, 2038	755.39	490.54	157156.65
Jul, 2038	753.04	492.89	156663.76
Aug, 2038	750.68	495.25	156168.51
Sep, 2038	748.31	497.62	155670.89
Oct, 2038	745.92	500.01	155170.88
Nov, 2038	743.53	502.40	154668.48
Dec, 2038	741.12	504.81	154163.67
Jan, 2039	738.70	507.23	153656.44
Feb, 2039	736.27	509.66	153146.78
Mar, 2039	733.83	512.10	152634.68
Apr, 2039	731.37	514.56	152120.12
May, 2039	728.91	517.02	151603.10
Jun, 2039	726.43	519.50	151083.60
Jul, 2039	723.94	521.99	150561.62
Aug, 2039	721.44	524.49	150037.13
Sep, 2039	718.93	527.00	149510.12
Oct, 2039	716.40	529.53	148980.60
Nov, 2039	713.87	532.06	148448.53
Dec, 2039	711.32	534.61	147913.92
Jan, 2040	708.75	537.18	147376.74
Feb, 2040	706.18	539.75	146836.99
Mar, 2040	703.59	542.34	146294.66
Apr, 2040	701.00	544.93	145749.72
May, 2040	698.38	547.55	145202.18
Jun, 2040	695.76	550.17	144652.01
Jul, 2040	693.12	552.81	144099.20
Aug, 2040	690.48	555.45	143543.75
Sep, 2040	687.81	558.12	142985.63
Oct, 2040	685.14	560.79	142424.84
Nov, 2040	682.45	563.48	141861.36
Dec, 2040	679.75	566.18	141295.18
Jan, 2041	677.04	568.89	140726.29
Feb, 2041	674.31	571.62	140154.68
Mar, 2041	671.57	574.36	139580.32
Apr, 2041	668.82	577.11	139003.21
May, 2041	666.06	579.87	138423.34
Jun, 2041	663.28	582.65	137840.69
Jul, 2041	660.49	585.44	137255.25
Aug, 2041	657.68	588.25	136667.00
Sep, 2041	654.86	591.07	136075.93
Oct, 2041	652.03	593.90	135482.03
Nov, 2041	649.18	596.75	134885.29
Dec, 2041	646.33	599.60	134285.68
Jan, 2042	643.45	602.48	133683.20
Feb, 2042	640.57	605.36	133077.84
Mar, 2042	637.66	608.27	132469.57
Apr, 2042	634.75	611.18	131858.39
May, 2042	631.82	614.11	131244.28
Jun, 2042	628.88	617.05	130627.23
Jul, 2042	625.92	620.01	130007.23
Aug, 2042	622.95	622.98	129384.25
Sep, 2042	619.97	625.96	128758.28
Oct, 2042	616.97	628.96	128129.32
Nov, 2042	613.95	631.98	127497.34
Dec, 2042	610.92	635.01	126862.34
Jan, 2043	607.88	638.05	126224.29
Feb, 2043	604.82	641.11	125583.18
Mar, 2043	601.75	644.18	124939.01
Apr, 2043	598.67	647.26	124291.74
May, 2043	595.56	650.37	123641.38
Jun, 2043	592.45	653.48	122987.90
Jul, 2043	589.32	656.61	122331.28
Aug, 2043	586.17	659.76	121671.52
Sep, 2043	583.01	662.92	121008.60
Oct, 2043	579.83	666.10	120342.51
Nov, 2043	576.64	669.29	119673.22
Dec, 2043	573.43	672.50	119000.72
Jan, 2044	570.21	675.72	118325.00
Feb, 2044	566.97	678.96	117646.05
Mar, 2044	563.72	682.21	116963.84
Apr, 2044	560.45	685.48	116278.36
May, 2044	557.17	688.76	115589.60
Jun, 2044	553.87	692.06	114897.53
Jul, 2044	550.55	695.38	114202.15
Aug, 2044	547.22	698.71	113503.44
Sep, 2044	543.87	702.06	112801.38
Oct, 2044	540.51	705.42	112095.96
Nov, 2044	537.13	708.80	111387.16
Dec, 2044	533.73	712.20	110674.96
Jan, 2045	530.32	715.61	109959.34
Feb, 2045	526.89	719.04	109240.30
Mar, 2045	523.44	722.49	108517.82
Apr, 2045	519.98	725.95	107791.87
May, 2045	516.50	729.43	107062.44
Jun, 2045	513.01	732.92	106329.52
Jul, 2045	509.50	736.43	105593.08
Aug, 2045	505.97	739.96	104853.12
Sep, 2045	502.42	743.51	104109.61
Oct, 2045	498.86	747.07	103362.54
Nov, 2045	495.28	750.65	102611.89
Dec, 2045	491.68	754.25	101857.64
Jan, 2046	488.07	757.86	101099.78
Feb, 2046	484.44	761.49	100338.28
Mar, 2046	480.79	765.14	99573.14
Apr, 2046	477.12	768.81	98804.33
May, 2046	473.44	772.49	98031.84
Jun, 2046	469.74	776.19	97255.65
Jul, 2046	466.02	779.91	96475.73
Aug, 2046	462.28	783.65	95692.08
Sep, 2046	458.52	787.41	94904.68
Oct, 2046	454.75	791.18	94113.50
Nov, 2046	450.96	794.97	93318.53
Dec, 2046	447.15	798.78	92519.75
Jan, 2047	443.32	802.61	91717.14
Feb, 2047	439.48	806.45	90910.69
Mar, 2047	435.61	810.32	90100.38
Apr, 2047	431.73	814.20	89286.18
May, 2047	427.83	818.10	88468.08
Jun, 2047	423.91	822.02	87646.06
Jul, 2047	419.97	825.96	86820.10
Aug, 2047	416.01	829.92	85990.18
Sep, 2047	412.04	833.89	85156.29
Oct, 2047	408.04	837.89	84318.40
Nov, 2047	404.03	841.90	83476.49
Dec, 2047	399.99	845.94	82630.55
Jan, 2048	395.94	849.99	81780.56
Feb, 2048	391.87	854.06	80926.50
Mar, 2048	387.77	858.16	80068.34
Apr, 2048	383.66	862.27	79206.07
May, 2048	379.53	866.40	78339.67
Jun, 2048	375.38	870.55	77469.12
Jul, 2048	371.21	874.72	76594.39
Aug, 2048	367.01	878.92	75715.48
Sep, 2048	362.80	883.13	74832.35
Oct, 2048	358.57	887.36	73944.99
Nov, 2048	354.32	891.61	73053.38
Dec, 2048	350.05	895.88	72157.50
Jan, 2049	345.75	900.18	71257.33
Feb, 2049	341.44	904.49	70352.84
Mar, 2049	337.11	908.82	69444.01
Apr, 2049	332.75	913.18	68530.84
May, 2049	328.38	917.55	67613.28
Jun, 2049	323.98	921.95	66691.33
Jul, 2049	319.56	926.37	65764.97
Aug, 2049	315.12	930.81	64834.16
Sep, 2049	310.66	935.27	63898.89
Oct, 2049	306.18	939.75	62959.15
Nov, 2049	301.68	944.25	62014.90
Dec, 2049	297.15	948.78	61066.12
Jan, 2050	292.61	953.32	60112.80
Feb, 2050	288.04	957.89	59154.91
Mar, 2050	283.45	962.48	58192.43
Apr, 2050	278.84	967.09	57225.34
May, 2050	274.20	971.73	56253.61
Jun, 2050	269.55	976.38	55277.23
Jul, 2050	264.87	981.06	54296.17
Aug, 2050	260.17	985.76	53310.41
Sep, 2050	255.45	990.48	52319.93
Oct, 2050	250.70	995.23	51324.70
Nov, 2050	245.93	1000.00	50324.70
Dec, 2050	241.14	1004.79	49319.91
Jan, 2051	236.32	1009.61	48310.30
Feb, 2051	231.49	1014.44	47295.86
Mar, 2051	226.63	1019.30	46276.55
Apr, 2051	221.74	1024.19	45252.37
May, 2051	216.83	1029.10	44223.27
Jun, 2051	211.90	1034.03	43189.24
Jul, 2051	206.95	1038.98	42150.26
Aug, 2051	201.97	1043.96	41106.30
Sep, 2051	196.97	1048.96	40057.34
Oct, 2051	191.94	1053.99	39003.35
Nov, 2051	186.89	1059.04	37944.31
Dec, 2051	181.82	1064.11	36880.20
Jan, 2052	176.72	1069.21	35810.99
Feb, 2052	171.59	1074.34	34736.65
Mar, 2052	166.45	1079.48	33657.17
Apr, 2052	161.27	1084.66	32572.51
May, 2052	156.08	1089.85	31482.66
Jun, 2052	150.85	1095.08	30387.58
Jul, 2052	145.61	1100.32	29287.26
Aug, 2052	140.33	1105.60	28181.66
Sep, 2052	135.04	1110.89	27070.77
Oct, 2052	129.71	1116.22	25954.56
Nov, 2052	124.37	1121.56	24832.99
Dec, 2052	118.99	1126.94	23706.05
Jan, 2053	113.59	1132.34	22573.71
Feb, 2053	108.17	1137.76	21435.95
Mar, 2053	102.71	1143.22	20292.73
Apr, 2053	97.24	1148.69	19144.04
May, 2053	91.73	1154.20	17989.84
Jun, 2053	86.20	1159.73	16830.11
Jul, 2053	80.64	1165.29	15664.83
Aug, 2053	75.06	1170.87	14493.96
Sep, 2053	69.45	1176.48	13317.48
Oct, 2053	63.81	1182.12	12135.36
Nov, 2053	58.15	1187.78	10947.58
Dec, 2053	52.46	1193.47	9754.11
Jan, 2054	46.74	1199.19	8554.91
Feb, 2054	40.99	1204.94	7349.98
Mar, 2054	35.22	1210.71	6139.27
Apr, 2054	29.42	1216.51	4922.75
May, 2054	23.59	1222.34	3700.41
Jun, 2054	17.73	1228.20	2472.21
Jul, 2054	11.85	1234.08	1238.13
Aug, 2054	5.93	1240.00	0