Mortgage Parameters

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

Mortgage Summary

Property Total:	$345,000
Down Payment	$103,500
Mortgage Amount:	$241,500
Mortgage Payment:	$1,409.33 / month
Estimated Tax:	+ $191.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,601.00 / month
Total Interest Paid:	$265,860.00 over 30 years
Total Tax Paid:	$69,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1157.19	252.14	241247.86
Dec, 2024	1155.98	253.35	240994.51
Jan, 2025	1154.77	254.56	240739.94
Feb, 2025	1153.55	255.78	240484.16
Mar, 2025	1152.32	257.01	240227.15
Apr, 2025	1151.09	258.24	239968.91
May, 2025	1149.85	259.48	239709.43
Jun, 2025	1148.61	260.72	239448.70
Jul, 2025	1147.36	261.97	239186.73
Aug, 2025	1146.10	263.23	238923.51
Sep, 2025	1144.84	264.49	238659.02
Oct, 2025	1143.57	265.76	238393.26
Nov, 2025	1142.30	267.03	238126.23
Dec, 2025	1141.02	268.31	237857.93
Jan, 2026	1139.74	269.59	237588.33
Feb, 2026	1138.44	270.89	237317.45
Mar, 2026	1137.15	272.18	237045.26
Apr, 2026	1135.84	273.49	236771.77
May, 2026	1134.53	274.80	236496.97
Jun, 2026	1133.21	276.12	236220.86
Jul, 2026	1131.89	277.44	235943.42
Aug, 2026	1130.56	278.77	235664.65
Sep, 2026	1129.23	280.10	235384.55
Oct, 2026	1127.88	281.45	235103.10
Nov, 2026	1126.54	282.79	234820.31
Dec, 2026	1125.18	284.15	234536.16
Jan, 2027	1123.82	285.51	234250.65
Feb, 2027	1122.45	286.88	233963.77
Mar, 2027	1121.08	288.25	233675.52
Apr, 2027	1119.70	289.63	233385.88
May, 2027	1118.31	291.02	233094.86
Jun, 2027	1116.91	292.42	232802.44
Jul, 2027	1115.51	293.82	232508.62
Aug, 2027	1114.10	295.23	232213.40
Sep, 2027	1112.69	296.64	231916.76
Oct, 2027	1111.27	298.06	231618.69
Nov, 2027	1109.84	299.49	231319.20
Dec, 2027	1108.40	300.93	231018.28
Jan, 2028	1106.96	302.37	230715.91
Feb, 2028	1105.51	303.82	230412.09
Mar, 2028	1104.06	305.27	230106.82
Apr, 2028	1102.60	306.73	229800.09
May, 2028	1101.13	308.20	229491.88
Jun, 2028	1099.65	309.68	229182.20
Jul, 2028	1098.16	311.17	228871.04
Aug, 2028	1096.67	312.66	228558.38
Sep, 2028	1095.18	314.15	228244.23
Oct, 2028	1093.67	315.66	227928.57
Nov, 2028	1092.16	317.17	227611.39
Dec, 2028	1090.64	318.69	227292.70
Jan, 2029	1089.11	320.22	226972.48
Feb, 2029	1087.58	321.75	226650.73
Mar, 2029	1086.03	323.30	226327.43
Apr, 2029	1084.49	324.84	226002.59
May, 2029	1082.93	326.40	225676.19
Jun, 2029	1081.37	327.96	225348.22
Jul, 2029	1079.79	329.54	225018.69
Aug, 2029	1078.21	331.12	224687.57
Sep, 2029	1076.63	332.70	224354.87
Oct, 2029	1075.03	334.30	224020.57
Nov, 2029	1073.43	335.90	223684.68
Dec, 2029	1071.82	337.51	223347.17
Jan, 2030	1070.21	339.12	223008.04
Feb, 2030	1068.58	340.75	222667.29
Mar, 2030	1066.95	342.38	222324.91
Apr, 2030	1065.31	344.02	221980.89
May, 2030	1063.66	345.67	221635.22
Jun, 2030	1062.00	347.33	221287.89
Jul, 2030	1060.34	348.99	220938.90
Aug, 2030	1058.67	350.66	220588.23
Sep, 2030	1056.99	352.34	220235.89
Oct, 2030	1055.30	354.03	219881.85
Nov, 2030	1053.60	355.73	219526.12
Dec, 2030	1051.90	357.43	219168.69
Jan, 2031	1050.18	359.15	218809.54
Feb, 2031	1048.46	360.87	218448.68
Mar, 2031	1046.73	362.60	218086.08
Apr, 2031	1045.00	364.33	217721.75
May, 2031	1043.25	366.08	217355.67
Jun, 2031	1041.50	367.83	216987.83
Jul, 2031	1039.73	369.60	216618.23
Aug, 2031	1037.96	371.37	216246.87
Sep, 2031	1036.18	373.15	215873.72
Oct, 2031	1034.39	374.94	215498.78
Nov, 2031	1032.60	376.73	215122.05
Dec, 2031	1030.79	378.54	214743.52
Jan, 2032	1028.98	380.35	214363.17
Feb, 2032	1027.16	382.17	213980.99
Mar, 2032	1025.33	384.00	213596.99
Apr, 2032	1023.49	385.84	213211.14
May, 2032	1021.64	387.69	212823.45
Jun, 2032	1019.78	389.55	212433.90
Jul, 2032	1017.91	391.42	212042.48
Aug, 2032	1016.04	393.29	211649.19
Sep, 2032	1014.15	395.18	211254.01
Oct, 2032	1012.26	397.07	210856.94
Nov, 2032	1010.36	398.97	210457.97
Dec, 2032	1008.44	400.89	210057.08
Jan, 2033	1006.52	402.81	209654.27
Feb, 2033	1004.59	404.74	209249.54
Mar, 2033	1002.65	406.68	208842.86
Apr, 2033	1000.71	408.62	208434.24
May, 2033	998.75	410.58	208023.65
Jun, 2033	996.78	412.55	207611.10
Jul, 2033	994.80	414.53	207196.58
Aug, 2033	992.82	416.51	206780.06
Sep, 2033	990.82	418.51	206361.56
Oct, 2033	988.82	420.51	205941.04
Nov, 2033	986.80	422.53	205518.51
Dec, 2033	984.78	424.55	205093.96
Jan, 2034	982.74	426.59	204667.37
Feb, 2034	980.70	428.63	204238.74
Mar, 2034	978.64	430.69	203808.05
Apr, 2034	976.58	432.75	203375.30
May, 2034	974.51	434.82	202940.48
Jun, 2034	972.42	436.91	202503.57
Jul, 2034	970.33	439.00	202064.57
Aug, 2034	968.23	441.10	201623.47
Sep, 2034	966.11	443.22	201180.25
Oct, 2034	963.99	445.34	200734.91
Nov, 2034	961.85	447.48	200287.43
Dec, 2034	959.71	449.62	199837.81
Jan, 2035	957.56	451.77	199386.04
Feb, 2035	955.39	453.94	198932.10
Mar, 2035	953.22	456.11	198475.99
Apr, 2035	951.03	458.30	198017.69
May, 2035	948.83	460.50	197557.19
Jun, 2035	946.63	462.70	197094.49
Jul, 2035	944.41	464.92	196629.57
Aug, 2035	942.18	467.15	196162.43
Sep, 2035	939.94	469.39	195693.04
Oct, 2035	937.70	471.63	195221.41
Nov, 2035	935.44	473.89	194747.51
Dec, 2035	933.17	476.16	194271.35
Jan, 2036	930.88	478.45	193792.90
Feb, 2036	928.59	480.74	193312.16
Mar, 2036	926.29	483.04	192829.12
Apr, 2036	923.97	485.36	192343.76
May, 2036	921.65	487.68	191856.08
Jun, 2036	919.31	490.02	191366.06
Jul, 2036	916.96	492.37	190873.69
Aug, 2036	914.60	494.73	190378.97
Sep, 2036	912.23	497.10	189881.87
Oct, 2036	909.85	499.48	189382.39
Nov, 2036	907.46	501.87	188880.52
Dec, 2036	905.05	504.28	188376.24
Jan, 2037	902.64	506.69	187869.54
Feb, 2037	900.21	509.12	187360.42
Mar, 2037	897.77	511.56	186848.86
Apr, 2037	895.32	514.01	186334.85
May, 2037	892.85	516.48	185818.37
Jun, 2037	890.38	518.95	185299.42
Jul, 2037	887.89	521.44	184777.99
Aug, 2037	885.39	523.94	184254.05
Sep, 2037	882.88	526.45	183727.61
Oct, 2037	880.36	528.97	183198.64
Nov, 2037	877.83	531.50	182667.13
Dec, 2037	875.28	534.05	182133.08
Jan, 2038	872.72	536.61	181596.47
Feb, 2038	870.15	539.18	181057.29
Mar, 2038	867.57	541.76	180515.53
Apr, 2038	864.97	544.36	179971.17
May, 2038	862.36	546.97	179424.20
Jun, 2038	859.74	549.59	178874.61
Jul, 2038	857.11	552.22	178322.39
Aug, 2038	854.46	554.87	177767.52
Sep, 2038	851.80	557.53	177210.00
Oct, 2038	849.13	560.20	176649.80
Nov, 2038	846.45	562.88	176086.91
Dec, 2038	843.75	565.58	175521.33
Jan, 2039	841.04	568.29	174953.04
Feb, 2039	838.32	571.01	174382.03
Mar, 2039	835.58	573.75	173808.28
Apr, 2039	832.83	576.50	173231.78
May, 2039	830.07	579.26	172652.52
Jun, 2039	827.29	582.04	172070.48
Jul, 2039	824.50	584.83	171485.66
Aug, 2039	821.70	587.63	170898.03
Sep, 2039	818.89	590.44	170307.59
Oct, 2039	816.06	593.27	169714.31
Nov, 2039	813.21	596.12	169118.20
Dec, 2039	810.36	598.97	168519.23
Jan, 2040	807.49	601.84	167917.38
Feb, 2040	804.60	604.73	167312.66
Mar, 2040	801.71	607.62	166705.03
Apr, 2040	798.79	610.54	166094.50
May, 2040	795.87	613.46	165481.04
Jun, 2040	792.93	616.40	164864.64
Jul, 2040	789.98	619.35	164245.29
Aug, 2040	787.01	622.32	163622.96
Sep, 2040	784.03	625.30	162997.66
Oct, 2040	781.03	628.30	162369.36
Nov, 2040	778.02	631.31	161738.05
Dec, 2040	774.99	634.34	161103.72
Jan, 2041	771.96	637.37	160466.34
Feb, 2041	768.90	640.43	159825.91
Mar, 2041	765.83	643.50	159182.42
Apr, 2041	762.75	646.58	158535.83
May, 2041	759.65	649.68	157886.15
Jun, 2041	756.54	652.79	157233.36
Jul, 2041	753.41	655.92	156577.44
Aug, 2041	750.27	659.06	155918.38
Sep, 2041	747.11	662.22	155256.16
Oct, 2041	743.94	665.39	154590.76
Nov, 2041	740.75	668.58	153922.18
Dec, 2041	737.54	671.79	153250.40
Jan, 2042	734.32	675.01	152575.39
Feb, 2042	731.09	678.24	151897.15
Mar, 2042	727.84	681.49	151215.66
Apr, 2042	724.58	684.75	150530.91
May, 2042	721.29	688.04	149842.87
Jun, 2042	718.00	691.33	149151.54
Jul, 2042	714.68	694.65	148456.89
Aug, 2042	711.36	697.97	147758.92
Sep, 2042	708.01	701.32	147057.60
Oct, 2042	704.65	704.68	146352.92
Nov, 2042	701.27	708.06	145644.86
Dec, 2042	697.88	711.45	144933.42
Jan, 2043	694.47	714.86	144218.56
Feb, 2043	691.05	718.28	143500.28
Mar, 2043	687.61	721.72	142778.55
Apr, 2043	684.15	725.18	142053.37
May, 2043	680.67	728.66	141324.71
Jun, 2043	677.18	732.15	140592.56
Jul, 2043	673.67	735.66	139856.90
Aug, 2043	670.15	739.18	139117.72
Sep, 2043	666.61	742.72	138375.00
Oct, 2043	663.05	746.28	137628.72
Nov, 2043	659.47	749.86	136878.86
Dec, 2043	655.88	753.45	136125.40
Jan, 2044	652.27	757.06	135368.34
Feb, 2044	648.64	760.69	134607.65
Mar, 2044	644.99	764.34	133843.32
Apr, 2044	641.33	768.00	133075.32
May, 2044	637.65	771.68	132303.64
Jun, 2044	633.95	775.38	131528.27
Jul, 2044	630.24	779.09	130749.18
Aug, 2044	626.51	782.82	129966.35
Sep, 2044	622.76	786.57	129179.78
Oct, 2044	618.99	790.34	128389.43
Nov, 2044	615.20	794.13	127595.30
Dec, 2044	611.39	797.94	126797.37
Jan, 2045	607.57	801.76	125995.61
Feb, 2045	603.73	805.60	125190.01
Mar, 2045	599.87	809.46	124380.55
Apr, 2045	595.99	813.34	123567.21
May, 2045	592.09	817.24	122749.97
Jun, 2045	588.18	821.15	121928.82
Jul, 2045	584.24	825.09	121103.73
Aug, 2045	580.29	829.04	120274.69
Sep, 2045	576.32	833.01	119441.67
Oct, 2045	572.32	837.01	118604.67
Nov, 2045	568.31	841.02	117763.65
Dec, 2045	564.28	845.05	116918.61
Jan, 2046	560.23	849.10	116069.51
Feb, 2046	556.17	853.16	115216.35
Mar, 2046	552.08	857.25	114359.10
Apr, 2046	547.97	861.36	113497.74
May, 2046	543.84	865.49	112632.25
Jun, 2046	539.70	869.63	111762.62
Jul, 2046	535.53	873.80	110888.82
Aug, 2046	531.34	877.99	110010.83
Sep, 2046	527.14	882.19	109128.63
Oct, 2046	522.91	886.42	108242.21
Nov, 2046	518.66	890.67	107351.54
Dec, 2046	514.39	894.94	106456.60
Jan, 2047	510.10	899.23	105557.38
Feb, 2047	505.80	903.53	104653.84
Mar, 2047	501.47	907.86	103745.98
Apr, 2047	497.12	912.21	102833.77
May, 2047	492.75	916.58	101917.18
Jun, 2047	488.35	920.98	100996.21
Jul, 2047	483.94	925.39	100070.82
Aug, 2047	479.51	929.82	99140.99
Sep, 2047	475.05	934.28	98206.71
Oct, 2047	470.57	938.76	97267.96
Nov, 2047	466.08	943.25	96324.70
Dec, 2047	461.56	947.77	95376.93
Jan, 2048	457.01	952.32	94424.61
Feb, 2048	452.45	956.88	93467.73
Mar, 2048	447.87	961.46	92506.27
Apr, 2048	443.26	966.07	91540.20
May, 2048	438.63	970.70	90569.50
Jun, 2048	433.98	975.35	89594.15
Jul, 2048	429.31	980.02	88614.12
Aug, 2048	424.61	984.72	87629.40
Sep, 2048	419.89	989.44	86639.96
Oct, 2048	415.15	994.18	85645.78
Nov, 2048	410.39	998.94	84646.84
Dec, 2048	405.60	1003.73	83643.11
Jan, 2049	400.79	1008.54	82634.57
Feb, 2049	395.96	1013.37	81621.20
Mar, 2049	391.10	1018.23	80602.97
Apr, 2049	386.22	1023.11	79579.86
May, 2049	381.32	1028.01	78551.85
Jun, 2049	376.39	1032.94	77518.91
Jul, 2049	371.44	1037.89	76481.03
Aug, 2049	366.47	1042.86	75438.17
Sep, 2049	361.47	1047.86	74390.32
Oct, 2049	356.45	1052.88	73337.44
Nov, 2049	351.41	1057.92	72279.52
Dec, 2049	346.34	1062.99	71216.53
Jan, 2050	341.25	1068.08	70148.44
Feb, 2050	336.13	1073.20	69075.24
Mar, 2050	330.99	1078.34	67996.90
Apr, 2050	325.82	1083.51	66913.38
May, 2050	320.63	1088.70	65824.68
Jun, 2050	315.41	1093.92	64730.76
Jul, 2050	310.17	1099.16	63631.60
Aug, 2050	304.90	1104.43	62527.17
Sep, 2050	299.61	1109.72	61417.45
Oct, 2050	294.29	1115.04	60302.41
Nov, 2050	288.95	1120.38	59182.03
Dec, 2050	283.58	1125.75	58056.28
Jan, 2051	278.19	1131.14	56925.14
Feb, 2051	272.77	1136.56	55788.57
Mar, 2051	267.32	1142.01	54646.56
Apr, 2051	261.85	1147.48	53499.08
May, 2051	256.35	1152.98	52346.10
Jun, 2051	250.83	1158.50	51187.60
Jul, 2051	245.27	1164.06	50023.54
Aug, 2051	239.70	1169.63	48853.91
Sep, 2051	234.09	1175.24	47678.67
Oct, 2051	228.46	1180.87	46497.80
Nov, 2051	222.80	1186.53	45311.27
Dec, 2051	217.12	1192.21	44119.06
Jan, 2052	211.40	1197.93	42921.13
Feb, 2052	205.66	1203.67	41717.47
Mar, 2052	199.90	1209.43	40508.03
Apr, 2052	194.10	1215.23	39292.80
May, 2052	188.28	1221.05	38071.75
Jun, 2052	182.43	1226.90	36844.85
Jul, 2052	176.55	1232.78	35612.07
Aug, 2052	170.64	1238.69	34373.38
Sep, 2052	164.71	1244.62	33128.75
Oct, 2052	158.74	1250.59	31878.16
Nov, 2052	152.75	1256.58	30621.58
Dec, 2052	146.73	1262.60	29358.98
Jan, 2053	140.68	1268.65	28090.33
Feb, 2053	134.60	1274.73	26815.60
Mar, 2053	128.49	1280.84	25534.76
Apr, 2053	122.35	1286.98	24247.79
May, 2053	116.19	1293.14	22954.64
Jun, 2053	109.99	1299.34	21655.30
Jul, 2053	103.77	1305.56	20349.74
Aug, 2053	97.51	1311.82	19037.92
Sep, 2053	91.22	1318.11	17719.81
Oct, 2053	84.91	1324.42	16395.39
Nov, 2053	78.56	1330.77	15064.62
Dec, 2053	72.18	1337.15	13727.48
Jan, 2054	65.78	1343.55	12383.92
Feb, 2054	59.34	1349.99	11033.93
Mar, 2054	52.87	1356.46	9677.47
Apr, 2054	46.37	1362.96	8314.51
May, 2054	39.84	1369.49	6945.03
Jun, 2054	33.28	1376.05	5568.97
Jul, 2054	26.68	1382.65	4186.33
Aug, 2054	20.06	1389.27	2797.06
Sep, 2054	13.40	1395.93	1401.13
Oct, 2054	6.71	1402.62	0