Mortgage Parameters

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

Mortgage Summary

Property Total:	$395,000
Down Payment	$118,500
Mortgage Amount:	$276,500
Mortgage Payment:	$1,613.58 / month
Estimated Tax:	+ $219.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,833.02 / month
Total Interest Paid:	$304,387.20 over 30 years
Total Tax Paid:	$79,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1324.90	288.68	276211.32
Dec, 2024	1323.51	290.07	275921.25
Jan, 2025	1322.12	291.46	275629.79
Feb, 2025	1320.73	292.85	275336.94
Mar, 2025	1319.32	294.26	275042.68
Apr, 2025	1317.91	295.67	274747.01
May, 2025	1316.50	297.08	274449.93
Jun, 2025	1315.07	298.51	274151.42
Jul, 2025	1313.64	299.94	273851.48
Aug, 2025	1312.21	301.37	273550.11
Sep, 2025	1310.76	302.82	273247.29
Oct, 2025	1309.31	304.27	272943.02
Nov, 2025	1307.85	305.73	272637.29
Dec, 2025	1306.39	307.19	272330.10
Jan, 2026	1304.92	308.66	272021.43
Feb, 2026	1303.44	310.14	271711.29
Mar, 2026	1301.95	311.63	271399.66
Apr, 2026	1300.46	313.12	271086.54
May, 2026	1298.96	314.62	270771.91
Jun, 2026	1297.45	316.13	270455.78
Jul, 2026	1295.93	317.65	270138.14
Aug, 2026	1294.41	319.17	269818.97
Sep, 2026	1292.88	320.70	269498.27
Oct, 2026	1291.35	322.23	269176.04
Nov, 2026	1289.80	323.78	268852.26
Dec, 2026	1288.25	325.33	268526.93
Jan, 2027	1286.69	326.89	268200.04
Feb, 2027	1285.13	328.45	267871.58
Mar, 2027	1283.55	330.03	267541.56
Apr, 2027	1281.97	331.61	267209.95
May, 2027	1280.38	333.20	266876.75
Jun, 2027	1278.78	334.80	266541.95
Jul, 2027	1277.18	336.40	266205.55
Aug, 2027	1275.57	338.01	265867.54
Sep, 2027	1273.95	339.63	265527.91
Oct, 2027	1272.32	341.26	265186.65
Nov, 2027	1270.69	342.89	264843.76
Dec, 2027	1269.04	344.54	264499.22
Jan, 2028	1267.39	346.19	264153.03
Feb, 2028	1265.73	347.85	263805.18
Mar, 2028	1264.07	349.51	263455.67
Apr, 2028	1262.39	351.19	263104.48
May, 2028	1260.71	352.87	262751.61
Jun, 2028	1259.02	354.56	262397.05
Jul, 2028	1257.32	356.26	262040.79
Aug, 2028	1255.61	357.97	261682.82
Sep, 2028	1253.90	359.68	261323.14
Oct, 2028	1252.17	361.41	260961.73
Nov, 2028	1250.44	363.14	260598.59
Dec, 2028	1248.70	364.88	260233.71
Jan, 2029	1246.95	366.63	259867.09
Feb, 2029	1245.20	368.38	259498.70
Mar, 2029	1243.43	370.15	259128.56
Apr, 2029	1241.66	371.92	258756.63
May, 2029	1239.88	373.70	258382.93
Jun, 2029	1238.08	375.50	258007.43
Jul, 2029	1236.29	377.29	257630.14
Aug, 2029	1234.48	379.10	257251.04
Sep, 2029	1232.66	380.92	256870.12
Oct, 2029	1230.84	382.74	256487.37
Nov, 2029	1229.00	384.58	256102.80
Dec, 2029	1227.16	386.42	255716.37
Jan, 2030	1225.31	388.27	255328.10
Feb, 2030	1223.45	390.13	254937.97
Mar, 2030	1221.58	392.00	254545.97
Apr, 2030	1219.70	393.88	254152.09
May, 2030	1217.81	395.77	253756.32
Jun, 2030	1215.92	397.66	253358.65
Jul, 2030	1214.01	399.57	252959.08
Aug, 2030	1212.10	401.48	252557.60
Sep, 2030	1210.17	403.41	252154.19
Oct, 2030	1208.24	405.34	251748.85
Nov, 2030	1206.30	407.28	251341.57
Dec, 2030	1204.35	409.23	250932.33
Jan, 2031	1202.38	411.20	250521.14
Feb, 2031	1200.41	413.17	250107.97
Mar, 2031	1198.43	415.15	249692.82
Apr, 2031	1196.44	417.14	249275.69
May, 2031	1194.45	419.13	248856.56
Jun, 2031	1192.44	421.14	248435.41
Jul, 2031	1190.42	423.16	248012.25
Aug, 2031	1188.39	425.19	247587.06
Sep, 2031	1186.35	427.23	247159.84
Oct, 2031	1184.31	429.27	246730.57
Nov, 2031	1182.25	431.33	246299.24
Dec, 2031	1180.18	433.40	245865.84
Jan, 2032	1178.11	435.47	245430.37
Feb, 2032	1176.02	437.56	244992.81
Mar, 2032	1173.92	439.66	244553.15
Apr, 2032	1171.82	441.76	244111.39
May, 2032	1169.70	443.88	243667.51
Jun, 2032	1167.57	446.01	243221.50
Jul, 2032	1165.44	448.14	242773.36
Aug, 2032	1163.29	450.29	242323.07
Sep, 2032	1161.13	452.45	241870.62
Oct, 2032	1158.96	454.62	241416.00
Nov, 2032	1156.79	456.79	240959.21
Dec, 2032	1154.60	458.98	240500.23
Jan, 2033	1152.40	461.18	240039.04
Feb, 2033	1150.19	463.39	239575.65
Mar, 2033	1147.97	465.61	239110.04
Apr, 2033	1145.74	467.84	238642.19
May, 2033	1143.49	470.09	238172.11
Jun, 2033	1141.24	472.34	237699.77
Jul, 2033	1138.98	474.60	237225.17
Aug, 2033	1136.70	476.88	236748.29
Sep, 2033	1134.42	479.16	236269.13
Oct, 2033	1132.12	481.46	235787.67
Nov, 2033	1129.82	483.76	235303.91
Dec, 2033	1127.50	486.08	234817.82
Jan, 2034	1125.17	488.41	234329.41
Feb, 2034	1122.83	490.75	233838.66
Mar, 2034	1120.48	493.10	233345.56
Apr, 2034	1118.11	495.47	232850.09
May, 2034	1115.74	497.84	232352.25
Jun, 2034	1113.35	500.23	231852.03
Jul, 2034	1110.96	502.62	231349.41
Aug, 2034	1108.55	505.03	230844.37
Sep, 2034	1106.13	507.45	230336.92
Oct, 2034	1103.70	509.88	229827.04
Nov, 2034	1101.25	512.33	229314.72
Dec, 2034	1098.80	514.78	228799.94
Jan, 2035	1096.33	517.25	228282.69
Feb, 2035	1093.85	519.73	227762.96
Mar, 2035	1091.36	522.22	227240.75
Apr, 2035	1088.86	524.72	226716.03
May, 2035	1086.35	527.23	226188.80
Jun, 2035	1083.82	529.76	225659.04
Jul, 2035	1081.28	532.30	225126.74
Aug, 2035	1078.73	534.85	224591.89
Sep, 2035	1076.17	537.41	224054.48
Oct, 2035	1073.59	539.99	223514.50
Nov, 2035	1071.01	542.57	222971.92
Dec, 2035	1068.41	545.17	222426.75
Jan, 2036	1065.79	547.79	221878.97
Feb, 2036	1063.17	550.41	221328.56
Mar, 2036	1060.53	553.05	220775.51
Apr, 2036	1057.88	555.70	220219.81
May, 2036	1055.22	558.36	219661.45
Jun, 2036	1052.54	561.04	219100.42
Jul, 2036	1049.86	563.72	218536.69
Aug, 2036	1047.15	566.43	217970.27
Sep, 2036	1044.44	569.14	217401.13
Oct, 2036	1041.71	571.87	216829.26
Nov, 2036	1038.97	574.61	216254.66
Dec, 2036	1036.22	577.36	215677.30
Jan, 2037	1033.45	580.13	215097.17
Feb, 2037	1030.67	582.91	214514.26
Mar, 2037	1027.88	585.70	213928.56
Apr, 2037	1025.07	588.51	213340.06
May, 2037	1022.25	591.33	212748.73
Jun, 2037	1019.42	594.16	212154.57
Jul, 2037	1016.57	597.01	211557.57
Aug, 2037	1013.71	599.87	210957.70
Sep, 2037	1010.84	602.74	210354.96
Oct, 2037	1007.95	605.63	209749.33
Nov, 2037	1005.05	608.53	209140.80
Dec, 2037	1002.13	611.45	208529.35
Jan, 2038	999.20	614.38	207914.98
Feb, 2038	996.26	617.32	207297.66
Mar, 2038	993.30	620.28	206677.38
Apr, 2038	990.33	623.25	206054.13
May, 2038	987.34	626.24	205427.89
Jun, 2038	984.34	629.24	204798.65
Jul, 2038	981.33	632.25	204166.40
Aug, 2038	978.30	635.28	203531.11
Sep, 2038	975.25	638.33	202892.79
Oct, 2038	972.19	641.39	202251.40
Nov, 2038	969.12	644.46	201606.94
Dec, 2038	966.03	647.55	200959.40
Jan, 2039	962.93	650.65	200308.75
Feb, 2039	959.81	653.77	199654.98
Mar, 2039	956.68	656.90	198998.08
Apr, 2039	953.53	660.05	198338.03
May, 2039	950.37	663.21	197674.82
Jun, 2039	947.19	666.39	197008.43
Jul, 2039	944.00	669.58	196338.85
Aug, 2039	940.79	672.79	195666.06
Sep, 2039	937.57	676.01	194990.05
Oct, 2039	934.33	679.25	194310.80
Nov, 2039	931.07	682.51	193628.29
Dec, 2039	927.80	685.78	192942.51
Jan, 2040	924.52	689.06	192253.45
Feb, 2040	921.21	692.37	191561.08
Mar, 2040	917.90	695.68	190865.40
Apr, 2040	914.56	699.02	190166.38
May, 2040	911.21	702.37	189464.02
Jun, 2040	907.85	705.73	188758.29
Jul, 2040	904.47	709.11	188049.17
Aug, 2040	901.07	712.51	187336.66
Sep, 2040	897.65	715.93	186620.74
Oct, 2040	894.22	719.36	185901.38
Nov, 2040	890.78	722.80	185178.58
Dec, 2040	887.31	726.27	184452.31
Jan, 2041	883.83	729.75	183722.57
Feb, 2041	880.34	733.24	182989.32
Mar, 2041	876.82	736.76	182252.57
Apr, 2041	873.29	740.29	181512.28
May, 2041	869.75	743.83	180768.45
Jun, 2041	866.18	747.40	180021.05
Jul, 2041	862.60	750.98	179270.07
Aug, 2041	859.00	754.58	178515.49
Sep, 2041	855.39	758.19	177757.30
Oct, 2041	851.75	761.83	176995.47
Nov, 2041	848.10	765.48	176230.00
Dec, 2041	844.44	769.14	175460.85
Jan, 2042	840.75	772.83	174688.02
Feb, 2042	837.05	776.53	173911.49
Mar, 2042	833.33	780.25	173131.23
Apr, 2042	829.59	783.99	172347.24
May, 2042	825.83	787.75	171559.49
Jun, 2042	822.06	791.52	170767.97
Jul, 2042	818.26	795.32	169972.65
Aug, 2042	814.45	799.13	169173.52
Sep, 2042	810.62	802.96	168370.57
Oct, 2042	806.78	806.80	167563.76
Nov, 2042	802.91	810.67	166753.09
Dec, 2042	799.03	814.55	165938.54
Jan, 2043	795.12	818.46	165120.08
Feb, 2043	791.20	822.38	164297.70
Mar, 2043	787.26	826.32	163471.38
Apr, 2043	783.30	830.28	162641.10
May, 2043	779.32	834.26	161806.84
Jun, 2043	775.32	838.26	160968.59
Jul, 2043	771.31	842.27	160126.31
Aug, 2043	767.27	846.31	159280.01
Sep, 2043	763.22	850.36	158429.64
Oct, 2043	759.14	854.44	157575.20
Nov, 2043	755.05	858.53	156716.67
Dec, 2043	750.93	862.65	155854.03
Jan, 2044	746.80	866.78	154987.25
Feb, 2044	742.65	870.93	154116.31
Mar, 2044	738.47	875.11	153241.21
Apr, 2044	734.28	879.30	152361.91
May, 2044	730.07	883.51	151478.40
Jun, 2044	725.83	887.75	150590.65
Jul, 2044	721.58	892.00	149698.65
Aug, 2044	717.31	896.27	148802.38
Sep, 2044	713.01	900.57	147901.81
Oct, 2044	708.70	904.88	146996.92
Nov, 2044	704.36	909.22	146087.70
Dec, 2044	700.00	913.58	145174.13
Jan, 2045	695.63	917.95	144256.17
Feb, 2045	691.23	922.35	143333.82
Mar, 2045	686.81	926.77	142407.05
Apr, 2045	682.37	931.21	141475.84
May, 2045	677.91	935.67	140540.16
Jun, 2045	673.42	940.16	139600.00
Jul, 2045	668.92	944.66	138655.34
Aug, 2045	664.39	949.19	137706.15
Sep, 2045	659.84	953.74	136752.41
Oct, 2045	655.27	958.31	135794.10
Nov, 2045	650.68	962.90	134831.20
Dec, 2045	646.07	967.51	133863.69
Jan, 2046	641.43	972.15	132891.54
Feb, 2046	636.77	976.81	131914.73
Mar, 2046	632.09	981.49	130933.24
Apr, 2046	627.39	986.19	129947.05
May, 2046	622.66	990.92	128956.13
Jun, 2046	617.91	995.67	127960.47
Jul, 2046	613.14	1000.44	126960.03
Aug, 2046	608.35	1005.23	125954.80
Sep, 2046	603.53	1010.05	124944.76
Oct, 2046	598.69	1014.89	123929.87
Nov, 2046	593.83	1019.75	122910.12
Dec, 2046	588.94	1024.64	121885.49
Jan, 2047	584.03	1029.55	120855.94
Feb, 2047	579.10	1034.48	119821.46
Mar, 2047	574.14	1039.44	118782.03
Apr, 2047	569.16	1044.42	117737.61
May, 2047	564.16	1049.42	116688.19
Jun, 2047	559.13	1054.45	115633.74
Jul, 2047	554.08	1059.50	114574.24
Aug, 2047	549.00	1064.58	113509.66
Sep, 2047	543.90	1069.68	112439.98
Oct, 2047	538.77	1074.81	111365.18
Nov, 2047	533.62	1079.96	110285.22
Dec, 2047	528.45	1085.13	109200.09
Jan, 2048	523.25	1090.33	108109.76
Feb, 2048	518.03	1095.55	107014.21
Mar, 2048	512.78	1100.80	105913.40
Apr, 2048	507.50	1106.08	104807.33
May, 2048	502.20	1111.38	103695.95
Jun, 2048	496.88	1116.70	102579.24
Jul, 2048	491.53	1122.05	101457.19
Aug, 2048	486.15	1127.43	100329.76
Sep, 2048	480.75	1132.83	99196.92
Oct, 2048	475.32	1138.26	98058.66
Nov, 2048	469.86	1143.72	96914.95
Dec, 2048	464.38	1149.20	95765.75
Jan, 2049	458.88	1154.70	94611.05
Feb, 2049	453.34	1160.24	93450.81
Mar, 2049	447.79	1165.79	92285.02
Apr, 2049	442.20	1171.38	91113.64
May, 2049	436.59	1176.99	89936.64
Jun, 2049	430.95	1182.63	88754.01
Jul, 2049	425.28	1188.30	87565.71
Aug, 2049	419.59	1193.99	86371.72
Sep, 2049	413.86	1199.72	85172.00
Oct, 2049	408.12	1205.46	83966.54
Nov, 2049	402.34	1211.24	82755.30
Dec, 2049	396.54	1217.04	81538.25
Jan, 2050	390.70	1222.88	80315.38
Feb, 2050	384.84	1228.74	79086.64
Mar, 2050	378.96	1234.62	77852.02
Apr, 2050	373.04	1240.54	76611.48
May, 2050	367.10	1246.48	75364.99
Jun, 2050	361.12	1252.46	74112.54
Jul, 2050	355.12	1258.46	72854.08
Aug, 2050	349.09	1264.49	71589.59
Sep, 2050	343.03	1270.55	70319.05
Oct, 2050	336.95	1276.63	69042.41
Nov, 2050	330.83	1282.75	67759.66
Dec, 2050	324.68	1288.90	66470.76
Jan, 2051	318.51	1295.07	65175.69
Feb, 2051	312.30	1301.28	63874.41
Mar, 2051	306.06	1307.52	62566.89
Apr, 2051	299.80	1313.78	61253.11
May, 2051	293.50	1320.08	59933.04
Jun, 2051	287.18	1326.40	58606.64
Jul, 2051	280.82	1332.76	57273.88
Aug, 2051	274.44	1339.14	55934.74
Sep, 2051	268.02	1345.56	54589.18
Oct, 2051	261.57	1352.01	53237.17
Nov, 2051	255.09	1358.49	51878.69
Dec, 2051	248.59	1364.99	50513.69
Jan, 2052	242.04	1371.54	49142.16
Feb, 2052	235.47	1378.11	47764.05
Mar, 2052	228.87	1384.71	46379.34
Apr, 2052	222.23	1391.35	44987.99
May, 2052	215.57	1398.01	43589.98
Jun, 2052	208.87	1404.71	42185.27
Jul, 2052	202.14	1411.44	40773.83
Aug, 2052	195.37	1418.21	39355.62
Sep, 2052	188.58	1425.00	37930.62
Oct, 2052	181.75	1431.83	36498.79
Nov, 2052	174.89	1438.69	35060.10
Dec, 2052	168.00	1445.58	33614.52
Jan, 2053	161.07	1452.51	32162.01
Feb, 2053	154.11	1459.47	30702.54
Mar, 2053	147.12	1466.46	29236.07
Apr, 2053	140.09	1473.49	27762.58
May, 2053	133.03	1480.55	26282.03
Jun, 2053	125.93	1487.65	24794.39
Jul, 2053	118.81	1494.77	23299.61
Aug, 2053	111.64	1501.94	21797.68
Sep, 2053	104.45	1509.13	20288.54
Oct, 2053	97.22	1516.36	18772.18
Nov, 2053	89.95	1523.63	17248.55
Dec, 2053	82.65	1530.93	15717.62
Jan, 2054	75.31	1538.27	14179.35
Feb, 2054	67.94	1545.64	12633.72
Mar, 2054	60.54	1553.04	11080.67
Apr, 2054	53.09	1560.49	9520.19
May, 2054	45.62	1567.96	7952.22
Jun, 2054	38.10	1575.48	6376.75
Jul, 2054	30.56	1583.02	4793.72
Aug, 2054	22.97	1590.61	3203.11
Sep, 2054	15.35	1598.23	1604.88
Oct, 2054	7.69	1605.89	0