Mortgage Parameters

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

Mortgage Summary

Property Total:	$294,500
Down Payment	$88,350
Mortgage Amount:	$206,150
Mortgage Payment:	$1,203.04 / month
Estimated Tax:	+ $163.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,366.65 / month
Total Interest Paid:	$226,944.00 over 30 years
Total Tax Paid:	$58,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	987.80	215.24	205934.76
Dec, 2024	986.77	216.27	205718.49
Jan, 2025	985.73	217.31	205501.19
Feb, 2025	984.69	218.35	205282.84
Mar, 2025	983.65	219.39	205063.45
Apr, 2025	982.60	220.44	204843.00
May, 2025	981.54	221.50	204621.50
Jun, 2025	980.48	222.56	204398.94
Jul, 2025	979.41	223.63	204175.31
Aug, 2025	978.34	224.70	203950.61
Sep, 2025	977.26	225.78	203724.84
Oct, 2025	976.18	226.86	203497.98
Nov, 2025	975.09	227.95	203270.03
Dec, 2025	974.00	229.04	203040.99
Jan, 2026	972.90	230.14	202810.86
Feb, 2026	971.80	231.24	202579.62
Mar, 2026	970.69	232.35	202347.27
Apr, 2026	969.58	233.46	202113.82
May, 2026	968.46	234.58	201879.24
Jun, 2026	967.34	235.70	201643.54
Jul, 2026	966.21	236.83	201406.70
Aug, 2026	965.07	237.97	201168.74
Sep, 2026	963.93	239.11	200929.63
Oct, 2026	962.79	240.25	200689.38
Nov, 2026	961.64	241.40	200447.98
Dec, 2026	960.48	242.56	200205.42
Jan, 2027	959.32	243.72	199961.69
Feb, 2027	958.15	244.89	199716.80
Mar, 2027	956.98	246.06	199470.74
Apr, 2027	955.80	247.24	199223.50
May, 2027	954.61	248.43	198975.07
Jun, 2027	953.42	249.62	198725.45
Jul, 2027	952.23	250.81	198474.64
Aug, 2027	951.02	252.02	198222.62
Sep, 2027	949.82	253.22	197969.40
Oct, 2027	948.60	254.44	197714.96
Nov, 2027	947.38	255.66	197459.31
Dec, 2027	946.16	256.88	197202.43
Jan, 2028	944.93	258.11	196944.31
Feb, 2028	943.69	259.35	196684.96
Mar, 2028	942.45	260.59	196424.37
Apr, 2028	941.20	261.84	196162.53
May, 2028	939.95	263.09	195899.44
Jun, 2028	938.68	264.36	195635.08
Jul, 2028	937.42	265.62	195369.46
Aug, 2028	936.15	266.89	195102.57
Sep, 2028	934.87	268.17	194834.39
Oct, 2028	933.58	269.46	194564.94
Nov, 2028	932.29	270.75	194294.19
Dec, 2028	930.99	272.05	194022.14
Jan, 2029	929.69	273.35	193748.79
Feb, 2029	928.38	274.66	193474.13
Mar, 2029	927.06	275.98	193198.15
Apr, 2029	925.74	277.30	192920.85
May, 2029	924.41	278.63	192642.22
Jun, 2029	923.08	279.96	192362.26
Jul, 2029	921.74	281.30	192080.96
Aug, 2029	920.39	282.65	191798.31
Sep, 2029	919.03	284.01	191514.30
Oct, 2029	917.67	285.37	191228.93
Nov, 2029	916.31	286.73	190942.20
Dec, 2029	914.93	288.11	190654.09
Jan, 2030	913.55	289.49	190364.60
Feb, 2030	912.16	290.88	190073.72
Mar, 2030	910.77	292.27	189781.45
Apr, 2030	909.37	293.67	189487.78
May, 2030	907.96	295.08	189192.71
Jun, 2030	906.55	296.49	188896.21
Jul, 2030	905.13	297.91	188598.30
Aug, 2030	903.70	299.34	188298.96
Sep, 2030	902.27	300.77	187998.19
Oct, 2030	900.82	302.22	187695.97
Nov, 2030	899.38	303.66	187392.31
Dec, 2030	897.92	305.12	187087.19
Jan, 2031	896.46	306.58	186780.61
Feb, 2031	894.99	308.05	186472.56
Mar, 2031	893.51	309.53	186163.03
Apr, 2031	892.03	311.01	185852.03
May, 2031	890.54	312.50	185539.53
Jun, 2031	889.04	314.00	185225.53
Jul, 2031	887.54	315.50	184910.03
Aug, 2031	886.03	317.01	184593.02
Sep, 2031	884.51	318.53	184274.48
Oct, 2031	882.98	320.06	183954.43
Nov, 2031	881.45	321.59	183632.83
Dec, 2031	879.91	323.13	183309.70
Jan, 2032	878.36	324.68	182985.02
Feb, 2032	876.80	326.24	182658.78
Mar, 2032	875.24	327.80	182330.98
Apr, 2032	873.67	329.37	182001.61
May, 2032	872.09	330.95	181670.66
Jun, 2032	870.51	332.53	181338.13
Jul, 2032	868.91	334.13	181004.00
Aug, 2032	867.31	335.73	180668.27
Sep, 2032	865.70	337.34	180330.93
Oct, 2032	864.09	338.95	179991.98
Nov, 2032	862.46	340.58	179651.40
Dec, 2032	860.83	342.21	179309.19
Jan, 2033	859.19	343.85	178965.34
Feb, 2033	857.54	345.50	178619.84
Mar, 2033	855.89	347.15	178272.69
Apr, 2033	854.22	348.82	177923.87
May, 2033	852.55	350.49	177573.39
Jun, 2033	850.87	352.17	177221.22
Jul, 2033	849.19	353.85	176867.36
Aug, 2033	847.49	355.55	176511.81
Sep, 2033	845.79	357.25	176154.56
Oct, 2033	844.07	358.97	175795.59
Nov, 2033	842.35	360.69	175434.91
Dec, 2033	840.63	362.41	175072.49
Jan, 2034	838.89	364.15	174708.34
Feb, 2034	837.14	365.90	174342.44
Mar, 2034	835.39	367.65	173974.80
Apr, 2034	833.63	369.41	173605.38
May, 2034	831.86	371.18	173234.20
Jun, 2034	830.08	372.96	172861.24
Jul, 2034	828.29	374.75	172486.50
Aug, 2034	826.50	376.54	172109.96
Sep, 2034	824.69	378.35	171731.61
Oct, 2034	822.88	380.16	171351.45
Nov, 2034	821.06	381.98	170969.47
Dec, 2034	819.23	383.81	170585.66
Jan, 2035	817.39	385.65	170200.01
Feb, 2035	815.54	387.50	169812.51
Mar, 2035	813.68	389.36	169423.15
Apr, 2035	811.82	391.22	169031.93
May, 2035	809.94	393.10	168638.84
Jun, 2035	808.06	394.98	168243.86
Jul, 2035	806.17	396.87	167846.99
Aug, 2035	804.27	398.77	167448.21
Sep, 2035	802.36	400.68	167047.53
Oct, 2035	800.44	402.60	166644.93
Nov, 2035	798.51	404.53	166240.39
Dec, 2035	796.57	406.47	165833.92
Jan, 2036	794.62	408.42	165425.50
Feb, 2036	792.66	410.38	165015.13
Mar, 2036	790.70	412.34	164602.78
Apr, 2036	788.72	414.32	164188.47
May, 2036	786.74	416.30	163772.16
Jun, 2036	784.74	418.30	163353.86
Jul, 2036	782.74	420.30	162933.56
Aug, 2036	780.72	422.32	162511.24
Sep, 2036	778.70	424.34	162086.90
Oct, 2036	776.67	426.37	161660.53
Nov, 2036	774.62	428.42	161232.11
Dec, 2036	772.57	430.47	160801.64
Jan, 2037	770.51	432.53	160369.11
Feb, 2037	768.44	434.60	159934.51
Mar, 2037	766.35	436.69	159497.82
Apr, 2037	764.26	438.78	159059.04
May, 2037	762.16	440.88	158618.16
Jun, 2037	760.05	442.99	158175.16
Jul, 2037	757.92	445.12	157730.05
Aug, 2037	755.79	447.25	157282.80
Sep, 2037	753.65	449.39	156833.40
Oct, 2037	751.49	451.55	156381.86
Nov, 2037	749.33	453.71	155928.15
Dec, 2037	747.16	455.88	155472.26
Jan, 2038	744.97	458.07	155014.19
Feb, 2038	742.78	460.26	154553.93
Mar, 2038	740.57	462.47	154091.46
Apr, 2038	738.35	464.69	153626.78
May, 2038	736.13	466.91	153159.86
Jun, 2038	733.89	469.15	152690.72
Jul, 2038	731.64	471.40	152219.32
Aug, 2038	729.38	473.66	151745.66
Sep, 2038	727.11	475.93	151269.74
Oct, 2038	724.83	478.21	150791.53
Nov, 2038	722.54	480.50	150311.03
Dec, 2038	720.24	482.80	149828.23
Jan, 2039	717.93	485.11	149343.12
Feb, 2039	715.60	487.44	148855.68
Mar, 2039	713.27	489.77	148365.91
Apr, 2039	710.92	492.12	147873.79
May, 2039	708.56	494.48	147379.31
Jun, 2039	706.19	496.85	146882.46
Jul, 2039	703.81	499.23	146383.24
Aug, 2039	701.42	501.62	145881.62
Sep, 2039	699.02	504.02	145377.59
Oct, 2039	696.60	506.44	144871.15
Nov, 2039	694.17	508.87	144362.29
Dec, 2039	691.74	511.30	143850.98
Jan, 2040	689.29	513.75	143337.23
Feb, 2040	686.82	516.22	142821.01
Mar, 2040	684.35	518.69	142302.32
Apr, 2040	681.87	521.17	141781.15
May, 2040	679.37	523.67	141257.48
Jun, 2040	676.86	526.18	140731.30
Jul, 2040	674.34	528.70	140202.59
Aug, 2040	671.80	531.24	139671.36
Sep, 2040	669.26	533.78	139137.58
Oct, 2040	666.70	536.34	138601.24
Nov, 2040	664.13	538.91	138062.33
Dec, 2040	661.55	541.49	137520.84
Jan, 2041	658.95	544.09	136976.75
Feb, 2041	656.35	546.69	136430.06
Mar, 2041	653.73	549.31	135880.75
Apr, 2041	651.10	551.94	135328.80
May, 2041	648.45	554.59	134774.21
Jun, 2041	645.79	557.25	134216.96
Jul, 2041	643.12	559.92	133657.05
Aug, 2041	640.44	562.60	133094.45
Sep, 2041	637.74	565.30	132529.15
Oct, 2041	635.04	568.00	131961.15
Nov, 2041	632.31	570.73	131390.42
Dec, 2041	629.58	573.46	130816.96
Jan, 2042	626.83	576.21	130240.75
Feb, 2042	624.07	578.97	129661.78
Mar, 2042	621.30	581.74	129080.04
Apr, 2042	618.51	584.53	128495.51
May, 2042	615.71	587.33	127908.17
Jun, 2042	612.89	590.15	127318.03
Jul, 2042	610.07	592.97	126725.05
Aug, 2042	607.22	595.82	126129.24
Sep, 2042	604.37	598.67	125530.57
Oct, 2042	601.50	601.54	124929.03
Nov, 2042	598.62	604.42	124324.60
Dec, 2042	595.72	607.32	123717.29
Jan, 2043	592.81	610.23	123107.06
Feb, 2043	589.89	613.15	122493.91
Mar, 2043	586.95	616.09	121877.82
Apr, 2043	584.00	619.04	121258.77
May, 2043	581.03	622.01	120636.77
Jun, 2043	578.05	624.99	120011.78
Jul, 2043	575.06	627.98	119383.79
Aug, 2043	572.05	630.99	118752.80
Sep, 2043	569.02	634.02	118118.79
Oct, 2043	565.99	637.05	117481.73
Nov, 2043	562.93	640.11	116841.62
Dec, 2043	559.87	643.17	116198.45
Jan, 2044	556.78	646.26	115552.19
Feb, 2044	553.69	649.35	114902.84
Mar, 2044	550.58	652.46	114250.38
Apr, 2044	547.45	655.59	113594.79
May, 2044	544.31	658.73	112936.06
Jun, 2044	541.15	661.89	112274.17
Jul, 2044	537.98	665.06	111609.11
Aug, 2044	534.79	668.25	110940.86
Sep, 2044	531.59	671.45	110269.41
Oct, 2044	528.37	674.67	109594.75
Nov, 2044	525.14	677.90	108916.85
Dec, 2044	521.89	681.15	108235.70
Jan, 2045	518.63	684.41	107551.29
Feb, 2045	515.35	687.69	106863.60
Mar, 2045	512.05	690.99	106172.62
Apr, 2045	508.74	694.30	105478.32
May, 2045	505.42	697.62	104780.70
Jun, 2045	502.07	700.97	104079.73
Jul, 2045	498.72	704.32	103375.41
Aug, 2045	495.34	707.70	102667.71
Sep, 2045	491.95	711.09	101956.62
Oct, 2045	488.54	714.50	101242.12
Nov, 2045	485.12	717.92	100524.20
Dec, 2045	481.68	721.36	99802.84
Jan, 2046	478.22	724.82	99078.02
Feb, 2046	474.75	728.29	98349.73
Mar, 2046	471.26	731.78	97617.95
Apr, 2046	467.75	735.29	96882.66
May, 2046	464.23	738.81	96143.85
Jun, 2046	460.69	742.35	95401.50
Jul, 2046	457.13	745.91	94655.59
Aug, 2046	453.56	749.48	93906.11
Sep, 2046	449.97	753.07	93153.03
Oct, 2046	446.36	756.68	92396.35
Nov, 2046	442.73	760.31	91636.05
Dec, 2046	439.09	763.95	90872.10
Jan, 2047	435.43	767.61	90104.48
Feb, 2047	431.75	771.29	89333.19
Mar, 2047	428.05	774.99	88558.21
Apr, 2047	424.34	778.70	87779.51
May, 2047	420.61	782.43	86997.08
Jun, 2047	416.86	786.18	86210.90
Jul, 2047	413.09	789.95	85420.96
Aug, 2047	409.31	793.73	84627.22
Sep, 2047	405.51	797.53	83829.69
Oct, 2047	401.68	801.36	83028.33
Nov, 2047	397.84	805.20	82223.14
Dec, 2047	393.99	809.05	81414.08
Jan, 2048	390.11	812.93	80601.15
Feb, 2048	386.21	816.83	79784.33
Mar, 2048	382.30	820.74	78963.59
Apr, 2048	378.37	824.67	78138.91
May, 2048	374.42	828.62	77310.29
Jun, 2048	370.45	832.59	76477.69
Jul, 2048	366.46	836.58	75641.11
Aug, 2048	362.45	840.59	74800.52
Sep, 2048	358.42	844.62	73955.90
Oct, 2048	354.37	848.67	73107.23
Nov, 2048	350.31	852.73	72254.49
Dec, 2048	346.22	856.82	71397.67
Jan, 2049	342.11	860.93	70536.75
Feb, 2049	337.99	865.05	69671.70
Mar, 2049	333.84	869.20	68802.50
Apr, 2049	329.68	873.36	67929.14
May, 2049	325.49	877.55	67051.59
Jun, 2049	321.29	881.75	66169.84
Jul, 2049	317.06	885.98	65283.86
Aug, 2049	312.82	890.22	64393.64
Sep, 2049	308.55	894.49	63499.16
Oct, 2049	304.27	898.77	62600.38
Nov, 2049	299.96	903.08	61697.30
Dec, 2049	295.63	907.41	60789.90
Jan, 2050	291.28	911.76	59878.14
Feb, 2050	286.92	916.12	58962.02
Mar, 2050	282.53	920.51	58041.50
Apr, 2050	278.12	924.92	57116.58
May, 2050	273.68	929.36	56187.22
Jun, 2050	269.23	933.81	55253.41
Jul, 2050	264.76	938.28	54315.13
Aug, 2050	260.26	942.78	53372.35
Sep, 2050	255.74	947.30	52425.05
Oct, 2050	251.20	951.84	51473.21
Nov, 2050	246.64	956.40	50516.82
Dec, 2050	242.06	960.98	49555.84
Jan, 2051	237.46	965.58	48590.25
Feb, 2051	232.83	970.21	47620.04
Mar, 2051	228.18	974.86	46645.18
Apr, 2051	223.51	979.53	45665.65
May, 2051	218.81	984.23	44681.42
Jun, 2051	214.10	988.94	43692.48
Jul, 2051	209.36	993.68	42698.80
Aug, 2051	204.60	998.44	41700.36
Sep, 2051	199.81	1003.23	40697.13
Oct, 2051	195.01	1008.03	39689.10
Nov, 2051	190.18	1012.86	38676.24
Dec, 2051	185.32	1017.72	37658.52
Jan, 2052	180.45	1022.59	36635.93
Feb, 2052	175.55	1027.49	35608.44
Mar, 2052	170.62	1032.42	34576.02
Apr, 2052	165.68	1037.36	33538.66
May, 2052	160.71	1042.33	32496.32
Jun, 2052	155.71	1047.33	31448.99
Jul, 2052	150.69	1052.35	30396.65
Aug, 2052	145.65	1057.39	29339.26
Sep, 2052	140.58	1062.46	28276.80
Oct, 2052	135.49	1067.55	27209.25
Nov, 2052	130.38	1072.66	26136.59
Dec, 2052	125.24	1077.80	25058.79
Jan, 2053	120.07	1082.97	23975.82
Feb, 2053	114.88	1088.16	22887.67
Mar, 2053	109.67	1093.37	21794.30
Apr, 2053	104.43	1098.61	20695.69
May, 2053	99.17	1103.87	19591.81
Jun, 2053	93.88	1109.16	18482.65
Jul, 2053	88.56	1114.48	17368.17
Aug, 2053	83.22	1119.82	16248.36
Sep, 2053	77.86	1125.18	15123.17
Oct, 2053	72.47	1130.57	13992.60
Nov, 2053	67.05	1135.99	12856.61
Dec, 2053	61.60	1141.44	11715.17
Jan, 2054	56.14	1146.90	10568.27
Feb, 2054	50.64	1152.40	9415.87
Mar, 2054	45.12	1157.92	8257.94
Apr, 2054	39.57	1163.47	7094.47
May, 2054	33.99	1169.05	5925.43
Jun, 2054	28.39	1174.65	4750.78
Jul, 2054	22.76	1180.28	3570.50
Aug, 2054	17.11	1185.93	2384.57
Sep, 2054	11.43	1191.61	1192.96
Oct, 2054	5.72	1197.32	0