Mortgage Parameters

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

Mortgage Summary

Property Total:	$280,000
Down Payment	$84,000
Mortgage Amount:	$196,000
Mortgage Payment:	$1,143.80 / month
Estimated Tax:	+ $155.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,299.36 / month
Total Interest Paid:	$215,769.60 over 30 years
Total Tax Paid:	$56,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	939.17	204.63	195795.37
Nov, 2024	938.19	205.61	195589.75
Dec, 2024	937.20	206.60	195383.15
Jan, 2025	936.21	207.59	195175.56
Feb, 2025	935.22	208.58	194966.98
Mar, 2025	934.22	209.58	194757.40
Apr, 2025	933.21	210.59	194546.81
May, 2025	932.20	211.60	194335.21
Jun, 2025	931.19	212.61	194122.60
Jul, 2025	930.17	213.63	193908.97
Aug, 2025	929.15	214.65	193694.32
Sep, 2025	928.12	215.68	193478.64
Oct, 2025	927.09	216.71	193261.92
Nov, 2025	926.05	217.75	193044.17
Dec, 2025	925.00	218.80	192825.38
Jan, 2026	923.95	219.85	192605.53
Feb, 2026	922.90	220.90	192384.63
Mar, 2026	921.84	221.96	192162.67
Apr, 2026	920.78	223.02	191939.65
May, 2026	919.71	224.09	191715.56
Jun, 2026	918.64	225.16	191490.40
Jul, 2026	917.56	226.24	191264.16
Aug, 2026	916.47	227.33	191036.83
Sep, 2026	915.38	228.42	190808.42
Oct, 2026	914.29	229.51	190578.91
Nov, 2026	913.19	230.61	190348.30
Dec, 2026	912.09	231.71	190116.59
Jan, 2027	910.98	232.82	189883.76
Feb, 2027	909.86	233.94	189649.82
Mar, 2027	908.74	235.06	189414.76
Apr, 2027	907.61	236.19	189178.57
May, 2027	906.48	237.32	188941.25
Jun, 2027	905.34	238.46	188702.80
Jul, 2027	904.20	239.60	188463.20
Aug, 2027	903.05	240.75	188222.45
Sep, 2027	901.90	241.90	187980.55
Oct, 2027	900.74	243.06	187737.49
Nov, 2027	899.58	244.22	187493.26
Dec, 2027	898.41	245.39	187247.87
Jan, 2028	897.23	246.57	187001.30
Feb, 2028	896.05	247.75	186753.55
Mar, 2028	894.86	248.94	186504.61
Apr, 2028	893.67	250.13	186254.48
May, 2028	892.47	251.33	186003.14
Jun, 2028	891.27	252.53	185750.61
Jul, 2028	890.06	253.74	185496.86
Aug, 2028	888.84	254.96	185241.90
Sep, 2028	887.62	256.18	184985.72
Oct, 2028	886.39	257.41	184728.31
Nov, 2028	885.16	258.64	184469.67
Dec, 2028	883.92	259.88	184209.79
Jan, 2029	882.67	261.13	183948.66
Feb, 2029	881.42	262.38	183686.28
Mar, 2029	880.16	263.64	183422.64
Apr, 2029	878.90	264.90	183157.74
May, 2029	877.63	266.17	182891.57
Jun, 2029	876.36	267.44	182624.13
Jul, 2029	875.07	268.73	182355.40
Aug, 2029	873.79	270.01	182085.39
Sep, 2029	872.49	271.31	181814.08
Oct, 2029	871.19	272.61	181541.47
Nov, 2029	869.89	273.91	181267.56
Dec, 2029	868.57	275.23	180992.33
Jan, 2030	867.25	276.55	180715.79
Feb, 2030	865.93	277.87	180437.92
Mar, 2030	864.60	279.20	180158.72
Apr, 2030	863.26	280.54	179878.18
May, 2030	861.92	281.88	179596.29
Jun, 2030	860.57	283.23	179313.06
Jul, 2030	859.21	284.59	179028.47
Aug, 2030	857.84	285.96	178742.51
Sep, 2030	856.47	287.33	178455.19
Oct, 2030	855.10	288.70	178166.48
Nov, 2030	853.71	290.09	177876.40
Dec, 2030	852.32	291.48	177584.92
Jan, 2031	850.93	292.87	177292.05
Feb, 2031	849.52	294.28	176997.77
Mar, 2031	848.11	295.69	176702.09
Apr, 2031	846.70	297.10	176404.99
May, 2031	845.27	298.53	176106.46
Jun, 2031	843.84	299.96	175806.50
Jul, 2031	842.41	301.39	175505.11
Aug, 2031	840.96	302.84	175202.27
Sep, 2031	839.51	304.29	174897.98
Oct, 2031	838.05	305.75	174592.24
Nov, 2031	836.59	307.21	174285.02
Dec, 2031	835.12	308.68	173976.34
Jan, 2032	833.64	310.16	173666.18
Feb, 2032	832.15	311.65	173354.53
Mar, 2032	830.66	313.14	173041.38
Apr, 2032	829.16	314.64	172726.74
May, 2032	827.65	316.15	172410.59
Jun, 2032	826.13	317.67	172092.92
Jul, 2032	824.61	319.19	171773.73
Aug, 2032	823.08	320.72	171453.02
Sep, 2032	821.55	322.25	171130.76
Oct, 2032	820.00	323.80	170806.96
Nov, 2032	818.45	325.35	170481.61
Dec, 2032	816.89	326.91	170154.71
Jan, 2033	815.32	328.48	169826.23
Feb, 2033	813.75	330.05	169496.18
Mar, 2033	812.17	331.63	169164.55
Apr, 2033	810.58	333.22	168831.33
May, 2033	808.98	334.82	168496.51
Jun, 2033	807.38	336.42	168160.09
Jul, 2033	805.77	338.03	167822.06
Aug, 2033	804.15	339.65	167482.41
Sep, 2033	802.52	341.28	167141.13
Oct, 2033	800.88	342.92	166798.21
Nov, 2033	799.24	344.56	166453.65
Dec, 2033	797.59	346.21	166107.44
Jan, 2034	795.93	347.87	165759.58
Feb, 2034	794.26	349.54	165410.04
Mar, 2034	792.59	351.21	165058.83
Apr, 2034	790.91	352.89	164705.94
May, 2034	789.22	354.58	164351.35
Jun, 2034	787.52	356.28	163995.07
Jul, 2034	785.81	357.99	163637.08
Aug, 2034	784.09	359.71	163277.37
Sep, 2034	782.37	361.43	162915.94
Oct, 2034	780.64	363.16	162552.78
Nov, 2034	778.90	364.90	162187.88
Dec, 2034	777.15	366.65	161821.23
Jan, 2035	775.39	368.41	161452.83
Feb, 2035	773.63	370.17	161082.65
Mar, 2035	771.85	371.95	160710.71
Apr, 2035	770.07	373.73	160336.98
May, 2035	768.28	375.52	159961.46
Jun, 2035	766.48	377.32	159584.14
Jul, 2035	764.67	379.13	159205.02
Aug, 2035	762.86	380.94	158824.07
Sep, 2035	761.03	382.77	158441.31
Oct, 2035	759.20	384.60	158056.70
Nov, 2035	757.36	386.44	157670.26
Dec, 2035	755.50	388.30	157281.96
Jan, 2036	753.64	390.16	156891.81
Feb, 2036	751.77	392.03	156499.78
Mar, 2036	749.89	393.91	156105.87
Apr, 2036	748.01	395.79	155710.08
May, 2036	746.11	397.69	155312.39
Jun, 2036	744.21	399.59	154912.80
Jul, 2036	742.29	401.51	154511.29
Aug, 2036	740.37	403.43	154107.85
Sep, 2036	738.43	405.37	153702.49
Oct, 2036	736.49	407.31	153295.18
Nov, 2036	734.54	409.26	152885.92
Dec, 2036	732.58	411.22	152474.70
Jan, 2037	730.61	413.19	152061.50
Feb, 2037	728.63	415.17	151646.33
Mar, 2037	726.64	417.16	151229.17
Apr, 2037	724.64	419.16	150810.01
May, 2037	722.63	421.17	150388.84
Jun, 2037	720.61	423.19	149965.66
Jul, 2037	718.59	425.21	149540.44
Aug, 2037	716.55	427.25	149113.19
Sep, 2037	714.50	429.30	148683.89
Oct, 2037	712.44	431.36	148252.53
Nov, 2037	710.38	433.42	147819.11
Dec, 2037	708.30	435.50	147383.61
Jan, 2038	706.21	437.59	146946.02
Feb, 2038	704.12	439.68	146506.34
Mar, 2038	702.01	441.79	146064.55
Apr, 2038	699.89	443.91	145620.64
May, 2038	697.77	446.03	145174.61
Jun, 2038	695.63	448.17	144726.44
Jul, 2038	693.48	450.32	144276.12
Aug, 2038	691.32	452.48	143823.64
Sep, 2038	689.15	454.65	143368.99
Oct, 2038	686.98	456.82	142912.17
Nov, 2038	684.79	459.01	142453.16
Dec, 2038	682.59	461.21	141991.95
Jan, 2039	680.38	463.42	141528.52
Feb, 2039	678.16	465.64	141062.88
Mar, 2039	675.93	467.87	140595.01
Apr, 2039	673.68	470.12	140124.89
May, 2039	671.43	472.37	139652.52
Jun, 2039	669.17	474.63	139177.89
Jul, 2039	666.89	476.91	138700.99
Aug, 2039	664.61	479.19	138221.80
Sep, 2039	662.31	481.49	137740.31
Oct, 2039	660.01	483.79	137256.51
Nov, 2039	657.69	486.11	136770.40
Dec, 2039	655.36	488.44	136281.96
Jan, 2040	653.02	490.78	135791.18
Feb, 2040	650.67	493.13	135298.04
Mar, 2040	648.30	495.50	134802.55
Apr, 2040	645.93	497.87	134304.68
May, 2040	643.54	500.26	133804.42
Jun, 2040	641.15	502.65	133301.76
Jul, 2040	638.74	505.06	132796.70
Aug, 2040	636.32	507.48	132289.22
Sep, 2040	633.89	509.91	131779.31
Oct, 2040	631.44	512.36	131266.95
Nov, 2040	628.99	514.81	130752.14
Dec, 2040	626.52	517.28	130234.86
Jan, 2041	624.04	519.76	129715.10
Feb, 2041	621.55	522.25	129192.85
Mar, 2041	619.05	524.75	128668.10
Apr, 2041	616.53	527.27	128140.83
May, 2041	614.01	529.79	127611.04
Jun, 2041	611.47	532.33	127078.71
Jul, 2041	608.92	534.88	126543.83
Aug, 2041	606.36	537.44	126006.39
Sep, 2041	603.78	540.02	125466.37
Oct, 2041	601.19	542.61	124923.76
Nov, 2041	598.59	545.21	124378.55
Dec, 2041	595.98	547.82	123830.73
Jan, 2042	593.36	550.44	123280.29
Feb, 2042	590.72	553.08	122727.21
Mar, 2042	588.07	555.73	122171.47
Apr, 2042	585.40	558.40	121613.08
May, 2042	582.73	561.07	121052.01
Jun, 2042	580.04	563.76	120488.25
Jul, 2042	577.34	566.46	119921.79
Aug, 2042	574.63	569.17	119352.61
Sep, 2042	571.90	571.90	118780.71
Oct, 2042	569.16	574.64	118206.07
Nov, 2042	566.40	577.40	117628.67
Dec, 2042	563.64	580.16	117048.51
Jan, 2043	560.86	582.94	116465.57
Feb, 2043	558.06	585.74	115879.83
Mar, 2043	555.26	588.54	115291.29
Apr, 2043	552.44	591.36	114699.93
May, 2043	549.60	594.20	114105.73
Jun, 2043	546.76	597.04	113508.69
Jul, 2043	543.90	599.90	112908.78
Aug, 2043	541.02	602.78	112306.01
Sep, 2043	538.13	605.67	111700.34
Oct, 2043	535.23	608.57	111091.77
Nov, 2043	532.31	611.49	110480.28
Dec, 2043	529.38	614.42	109865.87
Jan, 2044	526.44	617.36	109248.51
Feb, 2044	523.48	620.32	108628.19
Mar, 2044	520.51	623.29	108004.90
Apr, 2044	517.52	626.28	107378.63
May, 2044	514.52	629.28	106749.35
Jun, 2044	511.51	632.29	106117.06
Jul, 2044	508.48	635.32	105481.73
Aug, 2044	505.43	638.37	104843.37
Sep, 2044	502.37	641.43	104201.94
Oct, 2044	499.30	644.50	103557.44
Nov, 2044	496.21	647.59	102909.85
Dec, 2044	493.11	650.69	102259.16
Jan, 2045	489.99	653.81	101605.36
Feb, 2045	486.86	656.94	100948.42
Mar, 2045	483.71	660.09	100288.33
Apr, 2045	480.55	663.25	99625.07
May, 2045	477.37	666.43	98958.64
Jun, 2045	474.18	669.62	98289.02
Jul, 2045	470.97	672.83	97616.19
Aug, 2045	467.74	676.06	96940.13
Sep, 2045	464.50	679.30	96260.84
Oct, 2045	461.25	682.55	95578.29
Nov, 2045	457.98	685.82	94892.47
Dec, 2045	454.69	689.11	94203.36
Jan, 2046	451.39	692.41	93510.95
Feb, 2046	448.07	695.73	92815.23
Mar, 2046	444.74	699.06	92116.17
Apr, 2046	441.39	702.41	91413.76
May, 2046	438.02	705.78	90707.98
Jun, 2046	434.64	709.16	89998.82
Jul, 2046	431.24	712.56	89286.27
Aug, 2046	427.83	715.97	88570.30
Sep, 2046	424.40	719.40	87850.90
Oct, 2046	420.95	722.85	87128.05
Nov, 2046	417.49	726.31	86401.74
Dec, 2046	414.01	729.79	85671.94
Jan, 2047	410.51	733.29	84938.66
Feb, 2047	407.00	736.80	84201.85
Mar, 2047	403.47	740.33	83461.52
Apr, 2047	399.92	743.88	82717.64
May, 2047	396.36	747.44	81970.20
Jun, 2047	392.77	751.03	81219.17
Jul, 2047	389.18	754.62	80464.55
Aug, 2047	385.56	758.24	79706.30
Sep, 2047	381.93	761.87	78944.43
Oct, 2047	378.28	765.52	78178.91
Nov, 2047	374.61	769.19	77409.71
Dec, 2047	370.92	772.88	76636.83
Jan, 2048	367.22	776.58	75860.25
Feb, 2048	363.50	780.30	75079.95
Mar, 2048	359.76	784.04	74295.91
Apr, 2048	356.00	787.80	73508.11
May, 2048	352.23	791.57	72716.54
Jun, 2048	348.43	795.37	71921.17
Jul, 2048	344.62	799.18	71121.99
Aug, 2048	340.79	803.01	70318.98
Sep, 2048	336.95	806.85	69512.13
Oct, 2048	333.08	810.72	68701.41
Nov, 2048	329.19	814.61	67886.80
Dec, 2048	325.29	818.51	67068.29
Jan, 2049	321.37	822.43	66245.86
Feb, 2049	317.43	826.37	65419.49
Mar, 2049	313.47	830.33	64589.16
Apr, 2049	309.49	834.31	63754.85
May, 2049	305.49	838.31	62916.54
Jun, 2049	301.48	842.32	62074.22
Jul, 2049	297.44	846.36	61227.85
Aug, 2049	293.38	850.42	60377.44
Sep, 2049	289.31	854.49	59522.95
Oct, 2049	285.21	858.59	58664.36
Nov, 2049	281.10	862.70	57801.66
Dec, 2049	276.97	866.83	56934.83
Jan, 2050	272.81	870.99	56063.84
Feb, 2050	268.64	875.16	55188.68
Mar, 2050	264.45	879.35	54309.32
Apr, 2050	260.23	883.57	53425.76
May, 2050	256.00	887.80	52537.96
Jun, 2050	251.74	892.06	51645.90
Jul, 2050	247.47	896.33	50749.57
Aug, 2050	243.18	900.62	49848.94
Sep, 2050	238.86	904.94	48944.00
Oct, 2050	234.52	909.28	48034.73
Nov, 2050	230.17	913.63	47121.09
Dec, 2050	225.79	918.01	46203.08
Jan, 2051	221.39	922.41	45280.67
Feb, 2051	216.97	926.83	44353.84
Mar, 2051	212.53	931.27	43422.57
Apr, 2051	208.07	935.73	42486.84
May, 2051	203.58	940.22	41546.62
Jun, 2051	199.08	944.72	40601.90
Jul, 2051	194.55	949.25	39652.65
Aug, 2051	190.00	953.80	38698.85
Sep, 2051	185.43	958.37	37740.48
Oct, 2051	180.84	962.96	36777.52
Nov, 2051	176.23	967.57	35809.95
Dec, 2051	171.59	972.21	34837.74
Jan, 2052	166.93	976.87	33860.87
Feb, 2052	162.25	981.55	32879.32
Mar, 2052	157.55	986.25	31893.07
Apr, 2052	152.82	990.98	30902.09
May, 2052	148.07	995.73	29906.36
Jun, 2052	143.30	1000.50	28905.86
Jul, 2052	138.51	1005.29	27900.57
Aug, 2052	133.69	1010.11	26890.46
Sep, 2052	128.85	1014.95	25875.51
Oct, 2052	123.99	1019.81	24855.69
Nov, 2052	119.10	1024.70	23830.99
Dec, 2052	114.19	1029.61	22801.38
Jan, 2053	109.26	1034.54	21766.84
Feb, 2053	104.30	1039.50	20727.34
Mar, 2053	99.32	1044.48	19682.86
Apr, 2053	94.31	1049.49	18633.37
May, 2053	89.28	1054.52	17578.86
Jun, 2053	84.23	1059.57	16519.29
Jul, 2053	79.15	1064.65	15454.64
Aug, 2053	74.05	1069.75	14384.90
Sep, 2053	68.93	1074.87	13310.03
Oct, 2053	63.78	1080.02	12230.00
Nov, 2053	58.60	1085.20	11144.81
Dec, 2053	53.40	1090.40	10054.41
Jan, 2054	48.18	1095.62	8958.78
Feb, 2054	42.93	1100.87	7857.91
Mar, 2054	37.65	1106.15	6751.76
Apr, 2054	32.35	1111.45	5640.32
May, 2054	27.03	1116.77	4523.54
Jun, 2054	21.68	1122.12	3401.42
Jul, 2054	16.30	1127.50	2273.92
Aug, 2054	10.90	1132.90	1141.01
Sep, 2054	5.47	1138.33	2.68