Mortgage Parameters

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

Mortgage Summary

Property Total:	$285,000
Down Payment	$85,500
Mortgage Amount:	$199,500
Mortgage Payment:	$1,164.23 / month
Estimated Tax:	+ $158.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,322.56 / month
Total Interest Paid:	$219,621.60 over 30 years
Total Tax Paid:	$57,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	955.94	208.29	199291.71
Dec, 2024	954.94	209.29	199082.42
Jan, 2025	953.94	210.29	198872.12
Feb, 2025	952.93	211.30	198660.82
Mar, 2025	951.92	212.31	198448.51
Apr, 2025	950.90	213.33	198235.18
May, 2025	949.88	214.35	198020.82
Jun, 2025	948.85	215.38	197805.44
Jul, 2025	947.82	216.41	197589.03
Aug, 2025	946.78	217.45	197371.58
Sep, 2025	945.74	218.49	197153.09
Oct, 2025	944.69	219.54	196933.55
Nov, 2025	943.64	220.59	196712.96
Dec, 2025	942.58	221.65	196491.32
Jan, 2026	941.52	222.71	196268.61
Feb, 2026	940.45	223.78	196044.83
Mar, 2026	939.38	224.85	195819.98
Apr, 2026	938.30	225.93	195594.06
May, 2026	937.22	227.01	195367.05
Jun, 2026	936.13	228.10	195138.95
Jul, 2026	935.04	229.19	194909.76
Aug, 2026	933.94	230.29	194679.48
Sep, 2026	932.84	231.39	194448.08
Oct, 2026	931.73	232.50	194215.59
Nov, 2026	930.62	233.61	193981.97
Dec, 2026	929.50	234.73	193747.24
Jan, 2027	928.37	235.86	193511.38
Feb, 2027	927.24	236.99	193274.39
Mar, 2027	926.11	238.12	193036.27
Apr, 2027	924.97	239.26	192797.00
May, 2027	923.82	240.41	192556.59
Jun, 2027	922.67	241.56	192315.03
Jul, 2027	921.51	242.72	192072.31
Aug, 2027	920.35	243.88	191828.43
Sep, 2027	919.18	245.05	191583.37
Oct, 2027	918.00	246.23	191337.15
Nov, 2027	916.82	247.41	191089.74
Dec, 2027	915.64	248.59	190841.15
Jan, 2028	914.45	249.78	190591.37
Feb, 2028	913.25	250.98	190340.39
Mar, 2028	912.05	252.18	190088.21
Apr, 2028	910.84	253.39	189834.81
May, 2028	909.63	254.60	189580.21
Jun, 2028	908.41	255.82	189324.39
Jul, 2028	907.18	257.05	189067.33
Aug, 2028	905.95	258.28	188809.05
Sep, 2028	904.71	259.52	188549.53
Oct, 2028	903.47	260.76	188288.77
Nov, 2028	902.22	262.01	188026.76
Dec, 2028	900.96	263.27	187763.49
Jan, 2029	899.70	264.53	187498.96
Feb, 2029	898.43	265.80	187233.16
Mar, 2029	897.16	267.07	186966.09
Apr, 2029	895.88	268.35	186697.74
May, 2029	894.59	269.64	186428.10
Jun, 2029	893.30	270.93	186157.17
Jul, 2029	892.00	272.23	185884.95
Aug, 2029	890.70	273.53	185611.41
Sep, 2029	889.39	274.84	185336.57
Oct, 2029	888.07	276.16	185060.41
Nov, 2029	886.75	277.48	184782.93
Dec, 2029	885.42	278.81	184504.12
Jan, 2030	884.08	280.15	184223.97
Feb, 2030	882.74	281.49	183942.48
Mar, 2030	881.39	282.84	183659.64
Apr, 2030	880.04	284.19	183375.45
May, 2030	878.67	285.56	183089.89
Jun, 2030	877.31	286.92	182802.97
Jul, 2030	875.93	288.30	182514.67
Aug, 2030	874.55	289.68	182224.99
Sep, 2030	873.16	291.07	181933.92
Oct, 2030	871.77	292.46	181641.46
Nov, 2030	870.37	293.86	181347.59
Dec, 2030	868.96	295.27	181052.32
Jan, 2031	867.54	296.69	180755.63
Feb, 2031	866.12	298.11	180457.52
Mar, 2031	864.69	299.54	180157.98
Apr, 2031	863.26	300.97	179857.01
May, 2031	861.81	302.42	179554.60
Jun, 2031	860.37	303.86	179250.73
Jul, 2031	858.91	305.32	178945.41
Aug, 2031	857.45	306.78	178638.63
Sep, 2031	855.98	308.25	178330.38
Oct, 2031	854.50	309.73	178020.65
Nov, 2031	853.02	311.21	177709.43
Dec, 2031	851.52	312.71	177396.73
Jan, 2032	850.03	314.20	177082.52
Feb, 2032	848.52	315.71	176766.81
Mar, 2032	847.01	317.22	176449.59
Apr, 2032	845.49	318.74	176130.85
May, 2032	843.96	320.27	175810.58
Jun, 2032	842.43	321.80	175488.77
Jul, 2032	840.88	323.35	175165.43
Aug, 2032	839.33	324.90	174840.53
Sep, 2032	837.78	326.45	174514.08
Oct, 2032	836.21	328.02	174186.06
Nov, 2032	834.64	329.59	173856.47
Dec, 2032	833.06	331.17	173525.31
Jan, 2033	831.48	332.75	173192.55
Feb, 2033	829.88	334.35	172858.20
Mar, 2033	828.28	335.95	172522.25
Apr, 2033	826.67	337.56	172184.69
May, 2033	825.05	339.18	171845.51
Jun, 2033	823.43	340.80	171504.71
Jul, 2033	821.79	342.44	171162.27
Aug, 2033	820.15	344.08	170818.19
Sep, 2033	818.50	345.73	170472.47
Oct, 2033	816.85	347.38	170125.09
Nov, 2033	815.18	349.05	169776.04
Dec, 2033	813.51	350.72	169425.32
Jan, 2034	811.83	352.40	169072.92
Feb, 2034	810.14	354.09	168718.83
Mar, 2034	808.44	355.79	168363.04
Apr, 2034	806.74	357.49	168005.55
May, 2034	805.03	359.20	167646.35
Jun, 2034	803.31	360.92	167285.42
Jul, 2034	801.58	362.65	166922.77
Aug, 2034	799.84	364.39	166558.38
Sep, 2034	798.09	366.14	166192.24
Oct, 2034	796.34	367.89	165824.35
Nov, 2034	794.58	369.65	165454.69
Dec, 2034	792.80	371.43	165083.27
Jan, 2035	791.02	373.21	164710.06
Feb, 2035	789.24	374.99	164335.07
Mar, 2035	787.44	376.79	163958.28
Apr, 2035	785.63	378.60	163579.68
May, 2035	783.82	380.41	163199.27
Jun, 2035	782.00	382.23	162817.04
Jul, 2035	780.16	384.07	162432.97
Aug, 2035	778.32	385.91	162047.07
Sep, 2035	776.48	387.75	161659.31
Oct, 2035	774.62	389.61	161269.70
Nov, 2035	772.75	391.48	160878.22
Dec, 2035	770.87	393.36	160484.86
Jan, 2036	768.99	395.24	160089.62
Feb, 2036	767.10	397.13	159692.49
Mar, 2036	765.19	399.04	159293.45
Apr, 2036	763.28	400.95	158892.50
May, 2036	761.36	402.87	158489.63
Jun, 2036	759.43	404.80	158084.83
Jul, 2036	757.49	406.74	157678.09
Aug, 2036	755.54	408.69	157269.40
Sep, 2036	753.58	410.65	156858.76
Oct, 2036	751.61	412.62	156446.14
Nov, 2036	749.64	414.59	156031.55
Dec, 2036	747.65	416.58	155614.97
Jan, 2037	745.66	418.57	155196.40
Feb, 2037	743.65	420.58	154775.81
Mar, 2037	741.63	422.60	154353.22
Apr, 2037	739.61	424.62	153928.60
May, 2037	737.57	426.66	153501.94
Jun, 2037	735.53	428.70	153073.24
Jul, 2037	733.48	430.75	152642.49
Aug, 2037	731.41	432.82	152209.67
Sep, 2037	729.34	434.89	151774.78
Oct, 2037	727.25	436.98	151337.80
Nov, 2037	725.16	439.07	150898.73
Dec, 2037	723.06	441.17	150457.56
Jan, 2038	720.94	443.29	150014.27
Feb, 2038	718.82	445.41	149568.86
Mar, 2038	716.68	447.55	149121.31
Apr, 2038	714.54	449.69	148671.62
May, 2038	712.38	451.85	148219.78
Jun, 2038	710.22	454.01	147765.77
Jul, 2038	708.04	456.19	147309.58
Aug, 2038	705.86	458.37	146851.21
Sep, 2038	703.66	460.57	146390.64
Oct, 2038	701.46	462.77	145927.87
Nov, 2038	699.24	464.99	145462.88
Dec, 2038	697.01	467.22	144995.66
Jan, 2039	694.77	469.46	144526.20
Feb, 2039	692.52	471.71	144054.49
Mar, 2039	690.26	473.97	143580.52
Apr, 2039	687.99	476.24	143104.28
May, 2039	685.71	478.52	142625.76
Jun, 2039	683.42	480.81	142144.94
Jul, 2039	681.11	483.12	141661.82
Aug, 2039	678.80	485.43	141176.39
Sep, 2039	676.47	487.76	140688.63
Oct, 2039	674.13	490.10	140198.53
Nov, 2039	671.78	492.45	139706.09
Dec, 2039	669.43	494.80	139211.28
Jan, 2040	667.05	497.18	138714.11
Feb, 2040	664.67	499.56	138214.55
Mar, 2040	662.28	501.95	137712.60
Apr, 2040	659.87	504.36	137208.24
May, 2040	657.46	506.77	136701.47
Jun, 2040	655.03	509.20	136192.26
Jul, 2040	652.59	511.64	135680.62
Aug, 2040	650.14	514.09	135166.53
Sep, 2040	647.67	516.56	134649.97
Oct, 2040	645.20	519.03	134130.94
Nov, 2040	642.71	521.52	133609.42
Dec, 2040	640.21	524.02	133085.40
Jan, 2041	637.70	526.53	132558.87
Feb, 2041	635.18	529.05	132029.82
Mar, 2041	632.64	531.59	131498.23
Apr, 2041	630.10	534.13	130964.10
May, 2041	627.54	536.69	130427.40
Jun, 2041	624.96	539.27	129888.14
Jul, 2041	622.38	541.85	129346.29
Aug, 2041	619.78	544.45	128801.84
Sep, 2041	617.18	547.05	128254.79
Oct, 2041	614.55	549.68	127705.11
Nov, 2041	611.92	552.31	127152.80
Dec, 2041	609.27	554.96	126597.85
Jan, 2042	606.61	557.62	126040.23
Feb, 2042	603.94	560.29	125479.95
Mar, 2042	601.26	562.97	124916.97
Apr, 2042	598.56	565.67	124351.30
May, 2042	595.85	568.38	123782.92
Jun, 2042	593.13	571.10	123211.82
Jul, 2042	590.39	573.84	122637.98
Aug, 2042	587.64	576.59	122061.39
Sep, 2042	584.88	579.35	121482.04
Oct, 2042	582.10	582.13	120899.91
Nov, 2042	579.31	584.92	120314.99
Dec, 2042	576.51	587.72	119727.27
Jan, 2043	573.69	590.54	119136.73
Feb, 2043	570.86	593.37	118543.37
Mar, 2043	568.02	596.21	117947.16
Apr, 2043	565.16	599.07	117348.09
May, 2043	562.29	601.94	116746.16
Jun, 2043	559.41	604.82	116141.33
Jul, 2043	556.51	607.72	115533.61
Aug, 2043	553.60	610.63	114922.98
Sep, 2043	550.67	613.56	114309.43
Oct, 2043	547.73	616.50	113692.93
Nov, 2043	544.78	619.45	113073.48
Dec, 2043	541.81	622.42	112451.06
Jan, 2044	538.83	625.40	111825.66
Feb, 2044	535.83	628.40	111197.26
Mar, 2044	532.82	631.41	110565.85
Apr, 2044	529.79	634.44	109931.41
May, 2044	526.75	637.48	109293.94
Jun, 2044	523.70	640.53	108653.41
Jul, 2044	520.63	643.60	108009.81
Aug, 2044	517.55	646.68	107363.12
Sep, 2044	514.45	649.78	106713.34
Oct, 2044	511.33	652.90	106060.45
Nov, 2044	508.21	656.02	105404.42
Dec, 2044	505.06	659.17	104745.26
Jan, 2045	501.90	662.33	104082.93
Feb, 2045	498.73	665.50	103417.43
Mar, 2045	495.54	668.69	102748.74
Apr, 2045	492.34	671.89	102076.85
May, 2045	489.12	675.11	101401.74
Jun, 2045	485.88	678.35	100723.39
Jul, 2045	482.63	681.60	100041.80
Aug, 2045	479.37	684.86	99356.93
Sep, 2045	476.09	688.14	98668.79
Oct, 2045	472.79	691.44	97977.35
Nov, 2045	469.47	694.76	97282.59
Dec, 2045	466.15	698.08	96584.51
Jan, 2046	462.80	701.43	95883.08
Feb, 2046	459.44	704.79	95178.29
Mar, 2046	456.06	708.17	94470.12
Apr, 2046	452.67	711.56	93758.56
May, 2046	449.26	714.97	93043.59
Jun, 2046	445.83	718.40	92325.19
Jul, 2046	442.39	721.84	91603.35
Aug, 2046	438.93	725.30	90878.06
Sep, 2046	435.46	728.77	90149.28
Oct, 2046	431.97	732.26	89417.02
Nov, 2046	428.46	735.77	88681.25
Dec, 2046	424.93	739.30	87941.95
Jan, 2047	421.39	742.84	87199.11
Feb, 2047	417.83	746.40	86452.70
Mar, 2047	414.25	749.98	85702.73
Apr, 2047	410.66	753.57	84949.16
May, 2047	407.05	757.18	84191.97
Jun, 2047	403.42	760.81	83431.16
Jul, 2047	399.77	764.46	82666.71
Aug, 2047	396.11	768.12	81898.59
Sep, 2047	392.43	771.80	81126.79
Oct, 2047	388.73	775.50	80351.29
Nov, 2047	385.02	779.21	79572.08
Dec, 2047	381.28	782.95	78789.13
Jan, 2048	377.53	786.70	78002.43
Feb, 2048	373.76	790.47	77211.96
Mar, 2048	369.97	794.26	76417.71
Apr, 2048	366.17	798.06	75619.65
May, 2048	362.34	801.89	74817.76
Jun, 2048	358.50	805.73	74012.03
Jul, 2048	354.64	809.59	73202.44
Aug, 2048	350.76	813.47	72388.98
Sep, 2048	346.86	817.37	71571.61
Oct, 2048	342.95	821.28	70750.33
Nov, 2048	339.01	825.22	69925.11
Dec, 2048	335.06	829.17	69095.94
Jan, 2049	331.08	833.15	68262.79
Feb, 2049	327.09	837.14	67425.65
Mar, 2049	323.08	841.15	66584.50
Apr, 2049	319.05	845.18	65739.33
May, 2049	315.00	849.23	64890.10
Jun, 2049	310.93	853.30	64036.80
Jul, 2049	306.84	857.39	63179.41
Aug, 2049	302.73	861.50	62317.92
Sep, 2049	298.61	865.62	61452.29
Oct, 2049	294.46	869.77	60582.52
Nov, 2049	290.29	873.94	59708.58
Dec, 2049	286.10	878.13	58830.46
Jan, 2050	281.90	882.33	57948.12
Feb, 2050	277.67	886.56	57061.56
Mar, 2050	273.42	890.81	56170.75
Apr, 2050	269.15	895.08	55275.67
May, 2050	264.86	899.37	54376.30
Jun, 2050	260.55	903.68	53472.63
Jul, 2050	256.22	908.01	52564.62
Aug, 2050	251.87	912.36	51652.26
Sep, 2050	247.50	916.73	50735.53
Oct, 2050	243.11	921.12	49814.41
Nov, 2050	238.69	925.54	48888.88
Dec, 2050	234.26	929.97	47958.90
Jan, 2051	229.80	934.43	47024.48
Feb, 2051	225.33	938.90	46085.57
Mar, 2051	220.83	943.40	45142.17
Apr, 2051	216.31	947.92	44194.25
May, 2051	211.76	952.47	43241.78
Jun, 2051	207.20	957.03	42284.75
Jul, 2051	202.61	961.62	41323.13
Aug, 2051	198.01	966.22	40356.91
Sep, 2051	193.38	970.85	39386.06
Oct, 2051	188.72	975.51	38410.55
Nov, 2051	184.05	980.18	37430.37
Dec, 2051	179.35	984.88	36445.50
Jan, 2052	174.63	989.60	35455.90
Feb, 2052	169.89	994.34	34461.57
Mar, 2052	165.13	999.10	33462.46
Apr, 2052	160.34	1003.89	32458.57
May, 2052	155.53	1008.70	31449.88
Jun, 2052	150.70	1013.53	30436.34
Jul, 2052	145.84	1018.39	29417.95
Aug, 2052	140.96	1023.27	28394.68
Sep, 2052	136.06	1028.17	27366.51
Oct, 2052	131.13	1033.10	26333.41
Nov, 2052	126.18	1038.05	25295.36
Dec, 2052	121.21	1043.02	24252.34
Jan, 2053	116.21	1048.02	23204.32
Feb, 2053	111.19	1053.04	22151.28
Mar, 2053	106.14	1058.09	21093.19
Apr, 2053	101.07	1063.16	20030.03
May, 2053	95.98	1068.25	18961.78
Jun, 2053	90.86	1073.37	17888.41
Jul, 2053	85.72	1078.51	16809.89
Aug, 2053	80.55	1083.68	15726.21
Sep, 2053	75.35	1088.88	14637.33
Oct, 2053	70.14	1094.09	13543.24
Nov, 2053	64.89	1099.34	12443.91
Dec, 2053	59.63	1104.60	11339.30
Jan, 2054	54.33	1109.90	10229.41
Feb, 2054	49.02	1115.21	9114.19
Mar, 2054	43.67	1120.56	7993.64
Apr, 2054	38.30	1125.93	6867.71
May, 2054	32.91	1131.32	5736.39
Jun, 2054	27.49	1136.74	4599.64
Jul, 2054	22.04	1142.19	3457.45
Aug, 2054	16.57	1147.66	2309.79
Sep, 2054	11.07	1153.16	1156.63
Oct, 2054	5.54	1158.69	0