Mortgage Parameters

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

Mortgage Summary

Property Total:	$370,000
Down Payment	$111,000
Mortgage Amount:	$259,000
Mortgage Payment:	$1,511.45 / month
Estimated Tax:	+ $205.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,717.01 / month
Total Interest Paid:	$285,123.60 over 30 years
Total Tax Paid:	$74,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1241.04	270.41	258729.59
Jan, 2025	1239.75	271.70	258457.89
Feb, 2025	1238.44	273.01	258184.88
Mar, 2025	1237.14	274.31	257910.57
Apr, 2025	1235.82	275.63	257634.94
May, 2025	1234.50	276.95	257357.99
Jun, 2025	1233.17	278.28	257079.71
Jul, 2025	1231.84	279.61	256800.10
Aug, 2025	1230.50	280.95	256519.15
Sep, 2025	1229.15	282.30	256236.86
Oct, 2025	1227.80	283.65	255953.21
Nov, 2025	1226.44	285.01	255668.20
Dec, 2025	1225.08	286.37	255381.83
Jan, 2026	1223.70	287.75	255094.08
Feb, 2026	1222.33	289.12	254804.96
Mar, 2026	1220.94	290.51	254514.45
Apr, 2026	1219.55	291.90	254222.55
May, 2026	1218.15	293.30	253929.25
Jun, 2026	1216.74	294.71	253634.54
Jul, 2026	1215.33	296.12	253338.42
Aug, 2026	1213.91	297.54	253040.89
Sep, 2026	1212.49	298.96	252741.93
Oct, 2026	1211.06	300.39	252441.53
Nov, 2026	1209.62	301.83	252139.70
Dec, 2026	1208.17	303.28	251836.42
Jan, 2027	1206.72	304.73	251531.68
Feb, 2027	1205.26	306.19	251225.49
Mar, 2027	1203.79	307.66	250917.83
Apr, 2027	1202.31	309.14	250608.69
May, 2027	1200.83	310.62	250298.07
Jun, 2027	1199.34	312.11	249985.97
Jul, 2027	1197.85	313.60	249672.37
Aug, 2027	1196.35	315.10	249357.27
Sep, 2027	1194.84	316.61	249040.65
Oct, 2027	1193.32	318.13	248722.52
Nov, 2027	1191.80	319.65	248402.87
Dec, 2027	1190.26	321.19	248081.68
Jan, 2028	1188.72	322.73	247758.96
Feb, 2028	1187.18	324.27	247434.68
Mar, 2028	1185.62	325.83	247108.86
Apr, 2028	1184.06	327.39	246781.47
May, 2028	1182.49	328.96	246452.52
Jun, 2028	1180.92	330.53	246121.99
Jul, 2028	1179.33	332.12	245789.87
Aug, 2028	1177.74	333.71	245456.16
Sep, 2028	1176.14	335.31	245120.86
Oct, 2028	1174.54	336.91	244783.94
Nov, 2028	1172.92	338.53	244445.42
Dec, 2028	1171.30	340.15	244105.27
Jan, 2029	1169.67	341.78	243763.49
Feb, 2029	1168.03	343.42	243420.07
Mar, 2029	1166.39	345.06	243075.01
Apr, 2029	1164.73	346.72	242728.30
May, 2029	1163.07	348.38	242379.92
Jun, 2029	1161.40	350.05	242029.87
Jul, 2029	1159.73	351.72	241678.15
Aug, 2029	1158.04	353.41	241324.74
Sep, 2029	1156.35	355.10	240969.64
Oct, 2029	1154.65	356.80	240612.83
Nov, 2029	1152.94	358.51	240254.32
Dec, 2029	1151.22	360.23	239894.09
Jan, 2030	1149.49	361.96	239532.13
Feb, 2030	1147.76	363.69	239168.44
Mar, 2030	1146.02	365.43	238803.00
Apr, 2030	1144.26	367.19	238435.82
May, 2030	1142.50	368.95	238066.87
Jun, 2030	1140.74	370.71	237696.16
Jul, 2030	1138.96	372.49	237323.67
Aug, 2030	1137.18	374.27	236949.40
Sep, 2030	1135.38	376.07	236573.33
Oct, 2030	1133.58	377.87	236195.46
Nov, 2030	1131.77	379.68	235815.78
Dec, 2030	1129.95	381.50	235434.28
Jan, 2031	1128.12	383.33	235050.95
Feb, 2031	1126.29	385.16	234665.79
Mar, 2031	1124.44	387.01	234278.78
Apr, 2031	1122.59	388.86	233889.92
May, 2031	1120.72	390.73	233499.19
Jun, 2031	1118.85	392.60	233106.59
Jul, 2031	1116.97	394.48	232712.11
Aug, 2031	1115.08	396.37	232315.74
Sep, 2031	1113.18	398.27	231917.47
Oct, 2031	1111.27	400.18	231517.29
Nov, 2031	1109.35	402.10	231115.19
Dec, 2031	1107.43	404.02	230711.17
Jan, 2032	1105.49	405.96	230305.21
Feb, 2032	1103.55	407.90	229897.31
Mar, 2032	1101.59	409.86	229487.45
Apr, 2032	1099.63	411.82	229075.62
May, 2032	1097.65	413.80	228661.83
Jun, 2032	1095.67	415.78	228246.05
Jul, 2032	1093.68	417.77	227828.28
Aug, 2032	1091.68	419.77	227408.51
Sep, 2032	1089.67	421.78	226986.72
Oct, 2032	1087.64	423.81	226562.92
Nov, 2032	1085.61	425.84	226137.08
Dec, 2032	1083.57	427.88	225709.20
Jan, 2033	1081.52	429.93	225279.28
Feb, 2033	1079.46	431.99	224847.29
Mar, 2033	1077.39	434.06	224413.23
Apr, 2033	1075.31	436.14	223977.10
May, 2033	1073.22	438.23	223538.87
Jun, 2033	1071.12	440.33	223098.54
Jul, 2033	1069.01	442.44	222656.11
Aug, 2033	1066.89	444.56	222211.55
Sep, 2033	1064.76	446.69	221764.87
Oct, 2033	1062.62	448.83	221316.04
Nov, 2033	1060.47	450.98	220865.06
Dec, 2033	1058.31	453.14	220411.92
Jan, 2034	1056.14	455.31	219956.61
Feb, 2034	1053.96	457.49	219499.12
Mar, 2034	1051.77	459.68	219039.44
Apr, 2034	1049.56	461.89	218577.55
May, 2034	1047.35	464.10	218113.45
Jun, 2034	1045.13	466.32	217647.13
Jul, 2034	1042.89	468.56	217178.57
Aug, 2034	1040.65	470.80	216707.77
Sep, 2034	1038.39	473.06	216234.71
Oct, 2034	1036.12	475.33	215759.39
Nov, 2034	1033.85	477.60	215281.78
Dec, 2034	1031.56	479.89	214801.89
Jan, 2035	1029.26	482.19	214319.70
Feb, 2035	1026.95	484.50	213835.20
Mar, 2035	1024.63	486.82	213348.38
Apr, 2035	1022.29	489.16	212859.22
May, 2035	1019.95	491.50	212367.72
Jun, 2035	1017.60	493.85	211873.87
Jul, 2035	1015.23	496.22	211377.65
Aug, 2035	1012.85	498.60	210879.05
Sep, 2035	1010.46	500.99	210378.06
Oct, 2035	1008.06	503.39	209874.67
Nov, 2035	1005.65	505.80	209368.87
Dec, 2035	1003.23	508.22	208860.65
Jan, 2036	1000.79	510.66	208349.99
Feb, 2036	998.34	513.11	207836.88
Mar, 2036	995.89	515.56	207321.31
Apr, 2036	993.41	518.04	206803.28
May, 2036	990.93	520.52	206282.76
Jun, 2036	988.44	523.01	205759.75
Jul, 2036	985.93	525.52	205234.23
Aug, 2036	983.41	528.04	204706.20
Sep, 2036	980.88	530.57	204175.63
Oct, 2036	978.34	533.11	203642.52
Nov, 2036	975.79	535.66	203106.86
Dec, 2036	973.22	538.23	202568.63
Jan, 2037	970.64	540.81	202027.82
Feb, 2037	968.05	543.40	201484.42
Mar, 2037	965.45	546.00	200938.42
Apr, 2037	962.83	548.62	200389.80
May, 2037	960.20	551.25	199838.55
Jun, 2037	957.56	553.89	199284.66
Jul, 2037	954.91	556.54	198728.11
Aug, 2037	952.24	559.21	198168.90
Sep, 2037	949.56	561.89	197607.01
Oct, 2037	946.87	564.58	197042.43
Nov, 2037	944.16	567.29	196475.14
Dec, 2037	941.44	570.01	195905.13
Jan, 2038	938.71	572.74	195332.40
Feb, 2038	935.97	575.48	194756.91
Mar, 2038	933.21	578.24	194178.67
Apr, 2038	930.44	581.01	193597.66
May, 2038	927.66	583.79	193013.87
Jun, 2038	924.86	586.59	192427.28
Jul, 2038	922.05	589.40	191837.87
Aug, 2038	919.22	592.23	191245.65
Sep, 2038	916.39	595.06	190650.58
Oct, 2038	913.53	597.92	190052.67
Nov, 2038	910.67	600.78	189451.89
Dec, 2038	907.79	603.66	188848.23
Jan, 2039	904.90	606.55	188241.67
Feb, 2039	901.99	609.46	187632.21
Mar, 2039	899.07	612.38	187019.84
Apr, 2039	896.14	615.31	186404.52
May, 2039	893.19	618.26	185786.26
Jun, 2039	890.23	621.22	185165.04
Jul, 2039	887.25	624.20	184540.84
Aug, 2039	884.26	627.19	183913.64
Sep, 2039	881.25	630.20	183283.45
Oct, 2039	878.23	633.22	182650.23
Nov, 2039	875.20	636.25	182013.98
Dec, 2039	872.15	639.30	181374.68
Jan, 2040	869.09	642.36	180732.32
Feb, 2040	866.01	645.44	180086.88
Mar, 2040	862.92	648.53	179438.34
Apr, 2040	859.81	651.64	178786.70
May, 2040	856.69	654.76	178131.94
Jun, 2040	853.55	657.90	177474.04
Jul, 2040	850.40	661.05	176812.98
Aug, 2040	847.23	664.22	176148.76
Sep, 2040	844.05	667.40	175481.36
Oct, 2040	840.85	670.60	174810.76
Nov, 2040	837.63	673.82	174136.94
Dec, 2040	834.41	677.04	173459.90
Jan, 2041	831.16	680.29	172779.61
Feb, 2041	827.90	683.55	172096.06
Mar, 2041	824.63	686.82	171409.24
Apr, 2041	821.34	690.11	170719.12
May, 2041	818.03	693.42	170025.70
Jun, 2041	814.71	696.74	169328.96
Jul, 2041	811.37	700.08	168628.88
Aug, 2041	808.01	703.44	167925.44
Sep, 2041	804.64	706.81	167218.63
Oct, 2041	801.26	710.19	166508.44
Nov, 2041	797.85	713.60	165794.84
Dec, 2041	794.43	717.02	165077.83
Jan, 2042	791.00	720.45	164357.37
Feb, 2042	787.55	723.90	163633.47
Mar, 2042	784.08	727.37	162906.10
Apr, 2042	780.59	730.86	162175.24
May, 2042	777.09	734.36	161440.88
Jun, 2042	773.57	737.88	160703.00
Jul, 2042	770.04	741.41	159961.58
Aug, 2042	766.48	744.97	159216.62
Sep, 2042	762.91	748.54	158468.08
Oct, 2042	759.33	752.12	157715.96
Nov, 2042	755.72	755.73	156960.23
Dec, 2042	752.10	759.35	156200.88
Jan, 2043	748.46	762.99	155437.89
Feb, 2043	744.81	766.64	154671.25
Mar, 2043	741.13	770.32	153900.93
Apr, 2043	737.44	774.01	153126.92
May, 2043	733.73	777.72	152349.21
Jun, 2043	730.01	781.44	151567.76
Jul, 2043	726.26	785.19	150782.57
Aug, 2043	722.50	788.95	149993.62
Sep, 2043	718.72	792.73	149200.89
Oct, 2043	714.92	796.53	148404.37
Nov, 2043	711.10	800.35	147604.02
Dec, 2043	707.27	804.18	146799.84
Jan, 2044	703.42	808.03	145991.80
Feb, 2044	699.54	811.91	145179.90
Mar, 2044	695.65	815.80	144364.10
Apr, 2044	691.74	819.71	143544.40
May, 2044	687.82	823.63	142720.76
Jun, 2044	683.87	827.58	141893.18
Jul, 2044	679.90	831.55	141061.64
Aug, 2044	675.92	835.53	140226.11
Sep, 2044	671.92	839.53	139386.58
Oct, 2044	667.89	843.56	138543.02
Nov, 2044	663.85	847.60	137695.42
Dec, 2044	659.79	851.66	136843.76
Jan, 2045	655.71	855.74	135988.02
Feb, 2045	651.61	859.84	135128.18
Mar, 2045	647.49	863.96	134264.22
Apr, 2045	643.35	868.10	133396.12
May, 2045	639.19	872.26	132523.86
Jun, 2045	635.01	876.44	131647.42
Jul, 2045	630.81	880.64	130766.78
Aug, 2045	626.59	884.86	129881.92
Sep, 2045	622.35	889.10	128992.82
Oct, 2045	618.09	893.36	128099.46
Nov, 2045	613.81	897.64	127201.82
Dec, 2045	609.51	901.94	126299.88
Jan, 2046	605.19	906.26	125393.62
Feb, 2046	600.84	910.61	124483.01
Mar, 2046	596.48	914.97	123568.04
Apr, 2046	592.10	919.35	122648.69
May, 2046	587.69	923.76	121724.93
Jun, 2046	583.27	928.18	120796.75
Jul, 2046	578.82	932.63	119864.12
Aug, 2046	574.35	937.10	118927.01
Sep, 2046	569.86	941.59	117985.42
Oct, 2046	565.35	946.10	117039.32
Nov, 2046	560.81	950.64	116088.68
Dec, 2046	556.26	955.19	115133.49
Jan, 2047	551.68	959.77	114173.72
Feb, 2047	547.08	964.37	113209.36
Mar, 2047	542.46	968.99	112240.37
Apr, 2047	537.82	973.63	111266.74
May, 2047	533.15	978.30	110288.44
Jun, 2047	528.47	982.98	109305.45
Jul, 2047	523.76	987.69	108317.76
Aug, 2047	519.02	992.43	107325.33
Sep, 2047	514.27	997.18	106328.15
Oct, 2047	509.49	1001.96	105326.19
Nov, 2047	504.69	1006.76	104319.43
Dec, 2047	499.86	1011.59	103307.84
Jan, 2048	495.02	1016.43	102291.41
Feb, 2048	490.15	1021.30	101270.10
Mar, 2048	485.25	1026.20	100243.91
Apr, 2048	480.34	1031.11	99212.79
May, 2048	475.39	1036.06	98176.74
Jun, 2048	470.43	1041.02	97135.72
Jul, 2048	465.44	1046.01	96089.71
Aug, 2048	460.43	1051.02	95038.69
Sep, 2048	455.39	1056.06	93982.63
Oct, 2048	450.33	1061.12	92921.51
Nov, 2048	445.25	1066.20	91855.31
Dec, 2048	440.14	1071.31	90784.00
Jan, 2049	435.01	1076.44	89707.56
Feb, 2049	429.85	1081.60	88625.96
Mar, 2049	424.67	1086.78	87539.18
Apr, 2049	419.46	1091.99	86447.18
May, 2049	414.23	1097.22	85349.96
Jun, 2049	408.97	1102.48	84247.48
Jul, 2049	403.69	1107.76	83139.71
Aug, 2049	398.38	1113.07	82026.64
Sep, 2049	393.04	1118.41	80908.24
Oct, 2049	387.69	1123.76	79784.47
Nov, 2049	382.30	1129.15	78655.32
Dec, 2049	376.89	1134.56	77520.76
Jan, 2050	371.45	1140.00	76380.77
Feb, 2050	365.99	1145.46	75235.31
Mar, 2050	360.50	1150.95	74084.36
Apr, 2050	354.99	1156.46	72927.90
May, 2050	349.45	1162.00	71765.89
Jun, 2050	343.88	1167.57	70598.32
Jul, 2050	338.28	1173.17	69425.16
Aug, 2050	332.66	1178.79	68246.37
Sep, 2050	327.01	1184.44	67061.93
Oct, 2050	321.34	1190.11	65871.82
Nov, 2050	315.64	1195.81	64676.01
Dec, 2050	309.91	1201.54	63474.46
Jan, 2051	304.15	1207.30	62267.16
Feb, 2051	298.36	1213.09	61054.07
Mar, 2051	292.55	1218.90	59835.17
Apr, 2051	286.71	1224.74	58610.43
May, 2051	280.84	1230.61	57379.83
Jun, 2051	274.94	1236.51	56143.32
Jul, 2051	269.02	1242.43	54900.89
Aug, 2051	263.07	1248.38	53652.51
Sep, 2051	257.08	1254.37	52398.14
Oct, 2051	251.07	1260.38	51137.77
Nov, 2051	245.04	1266.41	49871.35
Dec, 2051	238.97	1272.48	48598.87
Jan, 2052	232.87	1278.58	47320.29
Feb, 2052	226.74	1284.71	46035.58
Mar, 2052	220.59	1290.86	44744.72
Apr, 2052	214.40	1297.05	43447.67
May, 2052	208.19	1303.26	42144.41
Jun, 2052	201.94	1309.51	40834.90
Jul, 2052	195.67	1315.78	39519.12
Aug, 2052	189.36	1322.09	38197.03
Sep, 2052	183.03	1328.42	36868.61
Oct, 2052	176.66	1334.79	35533.82
Nov, 2052	170.27	1341.18	34192.63
Dec, 2052	163.84	1347.61	32845.02
Jan, 2053	157.38	1354.07	31490.96
Feb, 2053	150.89	1360.56	30130.40
Mar, 2053	144.37	1367.08	28763.33
Apr, 2053	137.82	1373.63	27389.70
May, 2053	131.24	1380.21	26009.49
Jun, 2053	124.63	1386.82	24622.67
Jul, 2053	117.98	1393.47	23229.20
Aug, 2053	111.31	1400.14	21829.06
Sep, 2053	104.60	1406.85	20422.21
Oct, 2053	97.86	1413.59	19008.62
Nov, 2053	91.08	1420.37	17588.25
Dec, 2053	84.28	1427.17	16161.08
Jan, 2054	77.44	1434.01	14727.06
Feb, 2054	70.57	1440.88	13286.18
Mar, 2054	63.66	1447.79	11838.39
Apr, 2054	56.73	1454.72	10383.67
May, 2054	49.76	1461.69	8921.97
Jun, 2054	42.75	1468.70	7453.28
Jul, 2054	35.71	1475.74	5977.54
Aug, 2054	28.64	1482.81	4494.73
Sep, 2054	21.54	1489.91	3004.82
Oct, 2054	14.40	1497.05	1507.77
Nov, 2054	7.22	1504.23	3.54