Mortgage Parameters

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

Mortgage Summary

Property Total:	$349,000
Down Payment	$104,700
Mortgage Amount:	$244,300
Mortgage Payment:	$1,425.67 / month
Estimated Tax:	+ $193.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,619.56 / month
Total Interest Paid:	$268,941.60 over 30 years
Total Tax Paid:	$69,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1170.60	255.07	244044.93
Dec, 2024	1169.38	256.29	243788.65
Jan, 2025	1168.15	257.52	243531.13
Feb, 2025	1166.92	258.75	243272.38
Mar, 2025	1165.68	259.99	243012.39
Apr, 2025	1164.43	261.24	242751.15
May, 2025	1163.18	262.49	242488.67
Jun, 2025	1161.92	263.75	242224.92
Jul, 2025	1160.66	265.01	241959.91
Aug, 2025	1159.39	266.28	241693.63
Sep, 2025	1158.12	267.55	241426.08
Oct, 2025	1156.83	268.84	241157.24
Nov, 2025	1155.55	270.12	240887.12
Dec, 2025	1154.25	271.42	240615.70
Jan, 2026	1152.95	272.72	240342.98
Feb, 2026	1151.64	274.03	240068.95
Mar, 2026	1150.33	275.34	239793.61
Apr, 2026	1149.01	276.66	239516.95
May, 2026	1147.69	277.98	239238.97
Jun, 2026	1146.35	279.32	238959.65
Jul, 2026	1145.02	280.65	238679.00
Aug, 2026	1143.67	282.00	238397.00
Sep, 2026	1142.32	283.35	238113.65
Oct, 2026	1140.96	284.71	237828.94
Nov, 2026	1139.60	286.07	237542.87
Dec, 2026	1138.23	287.44	237255.42
Jan, 2027	1136.85	288.82	236966.60
Feb, 2027	1135.46	290.21	236676.40
Mar, 2027	1134.07	291.60	236384.80
Apr, 2027	1132.68	292.99	236091.81
May, 2027	1131.27	294.40	235797.41
Jun, 2027	1129.86	295.81	235501.60
Jul, 2027	1128.45	297.22	235204.38
Aug, 2027	1127.02	298.65	234905.73
Sep, 2027	1125.59	300.08	234605.65
Oct, 2027	1124.15	301.52	234304.13
Nov, 2027	1122.71	302.96	234001.17
Dec, 2027	1121.26	304.41	233696.75
Jan, 2028	1119.80	305.87	233390.88
Feb, 2028	1118.33	307.34	233083.54
Mar, 2028	1116.86	308.81	232774.73
Apr, 2028	1115.38	310.29	232464.44
May, 2028	1113.89	311.78	232152.66
Jun, 2028	1112.40	313.27	231839.39
Jul, 2028	1110.90	314.77	231524.62
Aug, 2028	1109.39	316.28	231208.34
Sep, 2028	1107.87	317.80	230890.54
Oct, 2028	1106.35	319.32	230571.22
Nov, 2028	1104.82	320.85	230250.37
Dec, 2028	1103.28	322.39	229927.98
Jan, 2029	1101.74	323.93	229604.05
Feb, 2029	1100.19	325.48	229278.57
Mar, 2029	1098.63	327.04	228951.52
Apr, 2029	1097.06	328.61	228622.91
May, 2029	1095.48	330.19	228292.73
Jun, 2029	1093.90	331.77	227960.96
Jul, 2029	1092.31	333.36	227627.60
Aug, 2029	1090.72	334.95	227292.65
Sep, 2029	1089.11	336.56	226956.09
Oct, 2029	1087.50	338.17	226617.92
Nov, 2029	1085.88	339.79	226278.13
Dec, 2029	1084.25	341.42	225936.70
Jan, 2030	1082.61	343.06	225593.65
Feb, 2030	1080.97	344.70	225248.95
Mar, 2030	1079.32	346.35	224902.60
Apr, 2030	1077.66	348.01	224554.58
May, 2030	1075.99	349.68	224204.90
Jun, 2030	1074.32	351.35	223853.55
Jul, 2030	1072.63	353.04	223500.51
Aug, 2030	1070.94	354.73	223145.78
Sep, 2030	1069.24	356.43	222789.35
Oct, 2030	1067.53	358.14	222431.21
Nov, 2030	1065.82	359.85	222071.36
Dec, 2030	1064.09	361.58	221709.78
Jan, 2031	1062.36	363.31	221346.47
Feb, 2031	1060.62	365.05	220981.42
Mar, 2031	1058.87	366.80	220614.62
Apr, 2031	1057.11	368.56	220246.06
May, 2031	1055.35	370.32	219875.74
Jun, 2031	1053.57	372.10	219503.64
Jul, 2031	1051.79	373.88	219129.76
Aug, 2031	1050.00	375.67	218754.08
Sep, 2031	1048.20	377.47	218376.61
Oct, 2031	1046.39	379.28	217997.33
Nov, 2031	1044.57	381.10	217616.23
Dec, 2031	1042.74	382.93	217233.30
Jan, 2032	1040.91	384.76	216848.54
Feb, 2032	1039.07	386.60	216461.94
Mar, 2032	1037.21	388.46	216073.48
Apr, 2032	1035.35	390.32	215683.16
May, 2032	1033.48	392.19	215290.97
Jun, 2032	1031.60	394.07	214896.91
Jul, 2032	1029.71	395.96	214500.95
Aug, 2032	1027.82	397.85	214103.10
Sep, 2032	1025.91	399.76	213703.34
Oct, 2032	1024.00	401.67	213301.66
Nov, 2032	1022.07	403.60	212898.07
Dec, 2032	1020.14	405.53	212492.53
Jan, 2033	1018.19	407.48	212085.06
Feb, 2033	1016.24	409.43	211675.63
Mar, 2033	1014.28	411.39	211264.24
Apr, 2033	1012.31	413.36	210850.87
May, 2033	1010.33	415.34	210435.53
Jun, 2033	1008.34	417.33	210018.20
Jul, 2033	1006.34	419.33	209598.86
Aug, 2033	1004.33	421.34	209177.52
Sep, 2033	1002.31	423.36	208754.16
Oct, 2033	1000.28	425.39	208328.77
Nov, 2033	998.24	427.43	207901.34
Dec, 2033	996.19	429.48	207471.87
Jan, 2034	994.14	431.53	207040.33
Feb, 2034	992.07	433.60	206606.73
Mar, 2034	989.99	435.68	206171.05
Apr, 2034	987.90	437.77	205733.29
May, 2034	985.81	439.86	205293.42
Jun, 2034	983.70	441.97	204851.45
Jul, 2034	981.58	444.09	204407.36
Aug, 2034	979.45	446.22	203961.14
Sep, 2034	977.31	448.36	203512.78
Oct, 2034	975.17	450.50	203062.28
Nov, 2034	973.01	452.66	202609.62
Dec, 2034	970.84	454.83	202154.78
Jan, 2035	968.66	457.01	201697.77
Feb, 2035	966.47	459.20	201238.57
Mar, 2035	964.27	461.40	200777.17
Apr, 2035	962.06	463.61	200313.56
May, 2035	959.84	465.83	199847.72
Jun, 2035	957.60	468.07	199379.66
Jul, 2035	955.36	470.31	198909.35
Aug, 2035	953.11	472.56	198436.78
Sep, 2035	950.84	474.83	197961.96
Oct, 2035	948.57	477.10	197484.85
Nov, 2035	946.28	479.39	197005.47
Dec, 2035	943.98	481.69	196523.78
Jan, 2036	941.68	483.99	196039.79
Feb, 2036	939.36	486.31	195553.47
Mar, 2036	937.03	488.64	195064.83
Apr, 2036	934.69	490.98	194573.85
May, 2036	932.33	493.34	194080.51
Jun, 2036	929.97	495.70	193584.81
Jul, 2036	927.59	498.08	193086.73
Aug, 2036	925.21	500.46	192586.27
Sep, 2036	922.81	502.86	192083.41
Oct, 2036	920.40	505.27	191578.14
Nov, 2036	917.98	507.69	191070.45
Dec, 2036	915.55	510.12	190560.32
Jan, 2037	913.10	512.57	190047.75
Feb, 2037	910.65	515.02	189532.73
Mar, 2037	908.18	517.49	189015.24
Apr, 2037	905.70	519.97	188495.27
May, 2037	903.21	522.46	187972.80
Jun, 2037	900.70	524.97	187447.84
Jul, 2037	898.19	527.48	186920.35
Aug, 2037	895.66	530.01	186390.34
Sep, 2037	893.12	532.55	185857.79
Oct, 2037	890.57	535.10	185322.69
Nov, 2037	888.00	537.67	184785.03
Dec, 2037	885.43	540.24	184244.78
Jan, 2038	882.84	542.83	183701.95
Feb, 2038	880.24	545.43	183156.52
Mar, 2038	877.63	548.04	182608.48
Apr, 2038	875.00	550.67	182057.81
May, 2038	872.36	553.31	181504.50
Jun, 2038	869.71	555.96	180948.54
Jul, 2038	867.05	558.62	180389.91
Aug, 2038	864.37	561.30	179828.61
Sep, 2038	861.68	563.99	179264.62
Oct, 2038	858.98	566.69	178697.92
Nov, 2038	856.26	569.41	178128.52
Dec, 2038	853.53	572.14	177556.38
Jan, 2039	850.79	574.88	176981.50
Feb, 2039	848.04	577.63	176403.87
Mar, 2039	845.27	580.40	175823.46
Apr, 2039	842.49	583.18	175240.28
May, 2039	839.69	585.98	174654.30
Jun, 2039	836.89	588.78	174065.52
Jul, 2039	834.06	591.61	173473.91
Aug, 2039	831.23	594.44	172879.47
Sep, 2039	828.38	597.29	172282.18
Oct, 2039	825.52	600.15	171682.03
Nov, 2039	822.64	603.03	171079.01
Dec, 2039	819.75	605.92	170473.09
Jan, 2040	816.85	608.82	169864.27
Feb, 2040	813.93	611.74	169252.53
Mar, 2040	811.00	614.67	168637.86
Apr, 2040	808.06	617.61	168020.25
May, 2040	805.10	620.57	167399.68
Jun, 2040	802.12	623.55	166776.13
Jul, 2040	799.14	626.53	166149.60
Aug, 2040	796.13	629.54	165520.06
Sep, 2040	793.12	632.55	164887.51
Oct, 2040	790.09	635.58	164251.92
Nov, 2040	787.04	638.63	163613.29
Dec, 2040	783.98	641.69	162971.60
Jan, 2041	780.91	644.76	162326.84
Feb, 2041	777.82	647.85	161678.99
Mar, 2041	774.71	650.96	161028.03
Apr, 2041	771.59	654.08	160373.95
May, 2041	768.46	657.21	159716.74
Jun, 2041	765.31	660.36	159056.38
Jul, 2041	762.15	663.52	158392.85
Aug, 2041	758.97	666.70	157726.15
Sep, 2041	755.77	669.90	157056.25
Oct, 2041	752.56	673.11	156383.14
Nov, 2041	749.34	676.33	155706.81
Dec, 2041	746.10	679.57	155027.23
Jan, 2042	742.84	682.83	154344.40
Feb, 2042	739.57	686.10	153658.30
Mar, 2042	736.28	689.39	152968.91
Apr, 2042	732.98	692.69	152276.21
May, 2042	729.66	696.01	151580.20
Jun, 2042	726.32	699.35	150880.85
Jul, 2042	722.97	702.70	150178.15
Aug, 2042	719.60	706.07	149472.09
Sep, 2042	716.22	709.45	148762.64
Oct, 2042	712.82	712.85	148049.79
Nov, 2042	709.41	716.26	147333.52
Dec, 2042	705.97	719.70	146613.83
Jan, 2043	702.52	723.15	145890.68
Feb, 2043	699.06	726.61	145164.07
Mar, 2043	695.58	730.09	144433.98
Apr, 2043	692.08	733.59	143700.39
May, 2043	688.56	737.11	142963.28
Jun, 2043	685.03	740.64	142222.64
Jul, 2043	681.48	744.19	141478.46
Aug, 2043	677.92	747.75	140730.71
Sep, 2043	674.33	751.34	139979.37
Oct, 2043	670.73	754.94	139224.43
Nov, 2043	667.12	758.55	138465.88
Dec, 2043	663.48	762.19	137703.69
Jan, 2044	659.83	765.84	136937.85
Feb, 2044	656.16	769.51	136168.34
Mar, 2044	652.47	773.20	135395.15
Apr, 2044	648.77	776.90	134618.25
May, 2044	645.05	780.62	133837.62
Jun, 2044	641.31	784.36	133053.26
Jul, 2044	637.55	788.12	132265.13
Aug, 2044	633.77	791.90	131473.23
Sep, 2044	629.98	795.69	130677.54
Oct, 2044	626.16	799.51	129878.03
Nov, 2044	622.33	803.34	129074.70
Dec, 2044	618.48	807.19	128267.51
Jan, 2045	614.62	811.05	127456.45
Feb, 2045	610.73	814.94	126641.51
Mar, 2045	606.82	818.85	125822.67
Apr, 2045	602.90	822.77	124999.90
May, 2045	598.96	826.71	124173.18
Jun, 2045	595.00	830.67	123342.51
Jul, 2045	591.02	834.65	122507.86
Aug, 2045	587.02	838.65	121669.20
Sep, 2045	583.00	842.67	120826.53
Oct, 2045	578.96	846.71	119979.82
Nov, 2045	574.90	850.77	119129.06
Dec, 2045	570.83	854.84	118274.21
Jan, 2046	566.73	858.94	117415.27
Feb, 2046	562.61	863.06	116552.22
Mar, 2046	558.48	867.19	115685.03
Apr, 2046	554.32	871.35	114813.68
May, 2046	550.15	875.52	113938.16
Jun, 2046	545.95	879.72	113058.44
Jul, 2046	541.74	883.93	112174.51
Aug, 2046	537.50	888.17	111286.35
Sep, 2046	533.25	892.42	110393.92
Oct, 2046	528.97	896.70	109497.22
Nov, 2046	524.67	901.00	108596.23
Dec, 2046	520.36	905.31	107690.91
Jan, 2047	516.02	909.65	106781.26
Feb, 2047	511.66	914.01	105867.25
Mar, 2047	507.28	918.39	104948.86
Apr, 2047	502.88	922.79	104026.07
May, 2047	498.46	927.21	103098.86
Jun, 2047	494.02	931.65	102167.21
Jul, 2047	489.55	936.12	101231.09
Aug, 2047	485.07	940.60	100290.49
Sep, 2047	480.56	945.11	99345.37
Oct, 2047	476.03	949.64	98395.73
Nov, 2047	471.48	954.19	97441.54
Dec, 2047	466.91	958.76	96482.78
Jan, 2048	462.31	963.36	95519.42
Feb, 2048	457.70	967.97	94551.45
Mar, 2048	453.06	972.61	93578.84
Apr, 2048	448.40	977.27	92601.57
May, 2048	443.72	981.95	91619.61
Jun, 2048	439.01	986.66	90632.96
Jul, 2048	434.28	991.39	89641.57
Aug, 2048	429.53	996.14	88645.43
Sep, 2048	424.76	1000.91	87644.52
Oct, 2048	419.96	1005.71	86638.81
Nov, 2048	415.14	1010.53	85628.29
Dec, 2048	410.30	1015.37	84612.92
Jan, 2049	405.44	1020.23	83592.69
Feb, 2049	400.55	1025.12	82567.57
Mar, 2049	395.64	1030.03	81537.53
Apr, 2049	390.70	1034.97	80502.56
May, 2049	385.74	1039.93	79462.63
Jun, 2049	380.76	1044.91	78417.72
Jul, 2049	375.75	1049.92	77367.80
Aug, 2049	370.72	1054.95	76312.85
Sep, 2049	365.67	1060.00	75252.85
Oct, 2049	360.59	1065.08	74187.77
Nov, 2049	355.48	1070.19	73117.58
Dec, 2049	350.36	1075.31	72042.26
Jan, 2050	345.20	1080.47	70961.80
Feb, 2050	340.03	1085.64	69876.15
Mar, 2050	334.82	1090.85	68785.31
Apr, 2050	329.60	1096.07	67689.23
May, 2050	324.34	1101.33	66587.91
Jun, 2050	319.07	1106.60	65481.30
Jul, 2050	313.76	1111.91	64369.40
Aug, 2050	308.44	1117.23	63252.16
Sep, 2050	303.08	1122.59	62129.58
Oct, 2050	297.70	1127.97	61001.61
Nov, 2050	292.30	1133.37	59868.24
Dec, 2050	286.87	1138.80	58729.44
Jan, 2051	281.41	1144.26	57585.18
Feb, 2051	275.93	1149.74	56435.44
Mar, 2051	270.42	1155.25	55280.19
Apr, 2051	264.88	1160.79	54119.41
May, 2051	259.32	1166.35	52953.06
Jun, 2051	253.73	1171.94	51781.12
Jul, 2051	248.12	1177.55	50603.57
Aug, 2051	242.48	1183.19	49420.37
Sep, 2051	236.81	1188.86	48231.51
Oct, 2051	231.11	1194.56	47036.95
Nov, 2051	225.39	1200.28	45836.66
Dec, 2051	219.63	1206.04	44630.63
Jan, 2052	213.86	1211.81	43418.81
Feb, 2052	208.05	1217.62	42201.19
Mar, 2052	202.21	1223.46	40977.74
Apr, 2052	196.35	1229.32	39748.42
May, 2052	190.46	1235.21	38513.21
Jun, 2052	184.54	1241.13	37272.08
Jul, 2052	178.60	1247.07	36025.01
Aug, 2052	172.62	1253.05	34771.96
Sep, 2052	166.62	1259.05	33512.90
Oct, 2052	160.58	1265.09	32247.81
Nov, 2052	154.52	1271.15	30976.67
Dec, 2052	148.43	1277.24	29699.43
Jan, 2053	142.31	1283.36	28416.07
Feb, 2053	136.16	1289.51	27126.56
Mar, 2053	129.98	1295.69	25830.87
Apr, 2053	123.77	1301.90	24528.97
May, 2053	117.53	1308.14	23220.83
Jun, 2053	111.27	1314.40	21906.43
Jul, 2053	104.97	1320.70	20585.73
Aug, 2053	98.64	1327.03	19258.70
Sep, 2053	92.28	1333.39	17925.31
Oct, 2053	85.89	1339.78	16585.53
Nov, 2053	79.47	1346.20	15239.34
Dec, 2053	73.02	1352.65	13886.69
Jan, 2054	66.54	1359.13	12527.56
Feb, 2054	60.03	1365.64	11161.92
Mar, 2054	53.48	1372.19	9789.73
Apr, 2054	46.91	1378.76	8410.97
May, 2054	40.30	1385.37	7025.60
Jun, 2054	33.66	1392.01	5633.60
Jul, 2054	26.99	1398.68	4234.92
Aug, 2054	20.29	1405.38	2829.54
Sep, 2054	13.56	1412.11	1417.43
Oct, 2054	6.79	1418.88	0