Mortgage Parameters

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

Mortgage Summary

Property Total:	$311,400
Down Payment	$93,420
Mortgage Amount:	$217,980
Mortgage Payment:	$1,272.07 / month
Estimated Tax:	+ $173.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,445.07 / month
Total Interest Paid:	$239,965.20 over 30 years
Total Tax Paid:	$62,280.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1044.49	227.58	217752.42
Dec, 2024	1043.40	228.67	217523.74
Jan, 2025	1042.30	229.77	217293.98
Feb, 2025	1041.20	230.87	217063.11
Mar, 2025	1040.09	231.98	216831.13
Apr, 2025	1038.98	233.09	216598.04
May, 2025	1037.87	234.20	216363.84
Jun, 2025	1036.74	235.33	216128.51
Jul, 2025	1035.62	236.45	215892.06
Aug, 2025	1034.48	237.59	215654.47
Sep, 2025	1033.34	238.73	215415.74
Oct, 2025	1032.20	239.87	215175.87
Nov, 2025	1031.05	241.02	214934.86
Dec, 2025	1029.90	242.17	214692.68
Jan, 2026	1028.74	243.33	214449.35
Feb, 2026	1027.57	244.50	214204.85
Mar, 2026	1026.40	245.67	213959.18
Apr, 2026	1025.22	246.85	213712.33
May, 2026	1024.04	248.03	213464.30
Jun, 2026	1022.85	249.22	213215.08
Jul, 2026	1021.66	250.41	212964.66
Aug, 2026	1020.46	251.61	212713.05
Sep, 2026	1019.25	252.82	212460.23
Oct, 2026	1018.04	254.03	212206.19
Nov, 2026	1016.82	255.25	211950.95
Dec, 2026	1015.60	256.47	211694.47
Jan, 2027	1014.37	257.70	211436.77
Feb, 2027	1013.13	258.94	211177.84
Mar, 2027	1011.89	260.18	210917.66
Apr, 2027	1010.65	261.42	210656.24
May, 2027	1009.39	262.68	210393.56
Jun, 2027	1008.14	263.93	210129.63
Jul, 2027	1006.87	265.20	209864.43
Aug, 2027	1005.60	266.47	209597.96
Sep, 2027	1004.32	267.75	209330.21
Oct, 2027	1003.04	269.03	209061.19
Nov, 2027	1001.75	270.32	208790.87
Dec, 2027	1000.46	271.61	208519.25
Jan, 2028	999.15	272.92	208246.34
Feb, 2028	997.85	274.22	207972.11
Mar, 2028	996.53	275.54	207696.58
Apr, 2028	995.21	276.86	207419.72
May, 2028	993.89	278.18	207141.54
Jun, 2028	992.55	279.52	206862.02
Jul, 2028	991.21	280.86	206581.16
Aug, 2028	989.87	282.20	206298.96
Sep, 2028	988.52	283.55	206015.41
Oct, 2028	987.16	284.91	205730.50
Nov, 2028	985.79	286.28	205444.22
Dec, 2028	984.42	287.65	205156.57
Jan, 2029	983.04	289.03	204867.54
Feb, 2029	981.66	290.41	204577.13
Mar, 2029	980.27	291.80	204285.32
Apr, 2029	978.87	293.20	203992.12
May, 2029	977.46	294.61	203697.51
Jun, 2029	976.05	296.02	203401.49
Jul, 2029	974.63	297.44	203104.05
Aug, 2029	973.21	298.86	202805.19
Sep, 2029	971.77	300.30	202504.90
Oct, 2029	970.34	301.73	202203.16
Nov, 2029	968.89	303.18	201899.98
Dec, 2029	967.44	304.63	201595.35
Jan, 2030	965.98	306.09	201289.26
Feb, 2030	964.51	307.56	200981.70
Mar, 2030	963.04	309.03	200672.66
Apr, 2030	961.56	310.51	200362.15
May, 2030	960.07	312.00	200050.15
Jun, 2030	958.57	313.50	199736.65
Jul, 2030	957.07	315.00	199421.66
Aug, 2030	955.56	316.51	199105.15
Sep, 2030	954.05	318.02	198787.12
Oct, 2030	952.52	319.55	198467.57
Nov, 2030	950.99	321.08	198146.49
Dec, 2030	949.45	322.62	197823.88
Jan, 2031	947.91	324.16	197499.71
Feb, 2031	946.35	325.72	197174.00
Mar, 2031	944.79	327.28	196846.72
Apr, 2031	943.22	328.85	196517.87
May, 2031	941.65	330.42	196187.45
Jun, 2031	940.06	332.01	195855.44
Jul, 2031	938.47	333.60	195521.85
Aug, 2031	936.88	335.19	195186.65
Sep, 2031	935.27	336.80	194849.85
Oct, 2031	933.66	338.41	194511.44
Nov, 2031	932.03	340.04	194171.40
Dec, 2031	930.40	341.67	193829.74
Jan, 2032	928.77	343.30	193486.44
Feb, 2032	927.12	344.95	193141.49
Mar, 2032	925.47	346.60	192794.89
Apr, 2032	923.81	348.26	192446.63
May, 2032	922.14	349.93	192096.70
Jun, 2032	920.46	351.61	191745.09
Jul, 2032	918.78	353.29	191391.80
Aug, 2032	917.09	354.98	191036.81
Sep, 2032	915.38	356.69	190680.13
Oct, 2032	913.68	358.39	190321.73
Nov, 2032	911.96	360.11	189961.62
Dec, 2032	910.23	361.84	189599.79
Jan, 2033	908.50	363.57	189236.21
Feb, 2033	906.76	365.31	188870.90
Mar, 2033	905.01	367.06	188503.84
Apr, 2033	903.25	368.82	188135.02
May, 2033	901.48	370.59	187764.43
Jun, 2033	899.70	372.37	187392.06
Jul, 2033	897.92	374.15	187017.91
Aug, 2033	896.13	375.94	186641.97
Sep, 2033	894.33	377.74	186264.22
Oct, 2033	892.52	379.55	185884.67
Nov, 2033	890.70	381.37	185503.30
Dec, 2033	888.87	383.20	185120.10
Jan, 2034	887.03	385.04	184735.06
Feb, 2034	885.19	386.88	184348.18
Mar, 2034	883.34	388.73	183959.44
Apr, 2034	881.47	390.60	183568.85
May, 2034	879.60	392.47	183176.38
Jun, 2034	877.72	394.35	182782.03
Jul, 2034	875.83	396.24	182385.79
Aug, 2034	873.93	398.14	181987.65
Sep, 2034	872.02	400.05	181587.60
Oct, 2034	870.11	401.96	181185.64
Nov, 2034	868.18	403.89	180781.75
Dec, 2034	866.25	405.82	180375.93
Jan, 2035	864.30	407.77	179968.16
Feb, 2035	862.35	409.72	179558.44
Mar, 2035	860.38	411.69	179146.75
Apr, 2035	858.41	413.66	178733.09
May, 2035	856.43	415.64	178317.45
Jun, 2035	854.44	417.63	177899.82
Jul, 2035	852.44	419.63	177480.19
Aug, 2035	850.43	421.64	177058.54
Sep, 2035	848.41	423.66	176634.88
Oct, 2035	846.38	425.69	176209.18
Nov, 2035	844.34	427.73	175781.45
Dec, 2035	842.29	429.78	175351.67
Jan, 2036	840.23	431.84	174919.82
Feb, 2036	838.16	433.91	174485.91
Mar, 2036	836.08	435.99	174049.92
Apr, 2036	833.99	438.08	173611.84
May, 2036	831.89	440.18	173171.66
Jun, 2036	829.78	442.29	172729.37
Jul, 2036	827.66	444.41	172284.96
Aug, 2036	825.53	446.54	171838.42
Sep, 2036	823.39	448.68	171389.74
Oct, 2036	821.24	450.83	170938.92
Nov, 2036	819.08	452.99	170485.93
Dec, 2036	816.91	455.16	170030.77
Jan, 2037	814.73	457.34	169573.43
Feb, 2037	812.54	459.53	169113.90
Mar, 2037	810.34	461.73	168652.17
Apr, 2037	808.12	463.95	168188.22
May, 2037	805.90	466.17	167722.06
Jun, 2037	803.67	468.40	167253.65
Jul, 2037	801.42	470.65	166783.01
Aug, 2037	799.17	472.90	166310.11
Sep, 2037	796.90	475.17	165834.94
Oct, 2037	794.63	477.44	165357.49
Nov, 2037	792.34	479.73	164877.76
Dec, 2037	790.04	482.03	164395.73
Jan, 2038	787.73	484.34	163911.39
Feb, 2038	785.41	486.66	163424.73
Mar, 2038	783.08	488.99	162935.74
Apr, 2038	780.73	491.34	162444.40
May, 2038	778.38	493.69	161950.71
Jun, 2038	776.01	496.06	161454.65
Jul, 2038	773.64	498.43	160956.22
Aug, 2038	771.25	500.82	160455.40
Sep, 2038	768.85	503.22	159952.18
Oct, 2038	766.44	505.63	159446.55
Nov, 2038	764.01	508.06	158938.49
Dec, 2038	761.58	510.49	158428.00
Jan, 2039	759.13	512.94	157915.06
Feb, 2039	756.68	515.39	157399.67
Mar, 2039	754.21	517.86	156881.81
Apr, 2039	751.73	520.34	156361.46
May, 2039	749.23	522.84	155838.63
Jun, 2039	746.73	525.34	155313.28
Jul, 2039	744.21	527.86	154785.42
Aug, 2039	741.68	530.39	154255.03
Sep, 2039	739.14	532.93	153722.10
Oct, 2039	736.59	535.48	153186.62
Nov, 2039	734.02	538.05	152648.56
Dec, 2039	731.44	540.63	152107.94
Jan, 2040	728.85	543.22	151564.72
Feb, 2040	726.25	545.82	151018.89
Mar, 2040	723.63	548.44	150470.46
Apr, 2040	721.00	551.07	149919.39
May, 2040	718.36	553.71	149365.68
Jun, 2040	715.71	556.36	148809.32
Jul, 2040	713.04	559.03	148250.30
Aug, 2040	710.37	561.70	147688.60
Sep, 2040	707.67	564.40	147124.20
Oct, 2040	704.97	567.10	146557.10
Nov, 2040	702.25	569.82	145987.28
Dec, 2040	699.52	572.55	145414.74
Jan, 2041	696.78	575.29	144839.44
Feb, 2041	694.02	578.05	144261.40
Mar, 2041	691.25	580.82	143680.58
Apr, 2041	688.47	583.60	143096.98
May, 2041	685.67	586.40	142510.58
Jun, 2041	682.86	589.21	141921.37
Jul, 2041	680.04	592.03	141329.34
Aug, 2041	677.20	594.87	140734.48
Sep, 2041	674.35	597.72	140136.76
Oct, 2041	671.49	600.58	139536.18
Nov, 2041	668.61	603.46	138932.72
Dec, 2041	665.72	606.35	138326.37
Jan, 2042	662.81	609.26	137717.11
Feb, 2042	659.89	612.18	137104.94
Mar, 2042	656.96	615.11	136489.83
Apr, 2042	654.01	618.06	135871.77
May, 2042	651.05	621.02	135250.75
Jun, 2042	648.08	623.99	134626.76
Jul, 2042	645.09	626.98	133999.78
Aug, 2042	642.08	629.99	133369.79
Sep, 2042	639.06	633.01	132736.78
Oct, 2042	636.03	636.04	132100.74
Nov, 2042	632.98	639.09	131461.66
Dec, 2042	629.92	642.15	130819.51
Jan, 2043	626.84	645.23	130174.28
Feb, 2043	623.75	648.32	129525.96
Mar, 2043	620.65	651.42	128874.54
Apr, 2043	617.52	654.55	128219.99
May, 2043	614.39	657.68	127562.31
Jun, 2043	611.24	660.83	126901.47
Jul, 2043	608.07	664.00	126237.47
Aug, 2043	604.89	667.18	125570.29
Sep, 2043	601.69	670.38	124899.91
Oct, 2043	598.48	673.59	124226.32
Nov, 2043	595.25	676.82	123549.50
Dec, 2043	592.01	680.06	122869.44
Jan, 2044	588.75	683.32	122186.12
Feb, 2044	585.48	686.59	121499.53
Mar, 2044	582.19	689.88	120809.64
Apr, 2044	578.88	693.19	120116.45
May, 2044	575.56	696.51	119419.94
Jun, 2044	572.22	699.85	118720.09
Jul, 2044	568.87	703.20	118016.89
Aug, 2044	565.50	706.57	117310.31
Sep, 2044	562.11	709.96	116600.36
Oct, 2044	558.71	713.36	115887.00
Nov, 2044	555.29	716.78	115170.22
Dec, 2044	551.86	720.21	114450.00
Jan, 2045	548.41	723.66	113726.34
Feb, 2045	544.94	727.13	112999.21
Mar, 2045	541.45	730.62	112268.59
Apr, 2045	537.95	734.12	111534.48
May, 2045	534.44	737.63	110796.84
Jun, 2045	530.90	741.17	110055.68
Jul, 2045	527.35	744.72	109310.96
Aug, 2045	523.78	748.29	108562.67
Sep, 2045	520.20	751.87	107810.79
Oct, 2045	516.59	755.48	107055.32
Nov, 2045	512.97	759.10	106296.22
Dec, 2045	509.34	762.73	105533.49
Jan, 2046	505.68	766.39	104767.10
Feb, 2046	502.01	770.06	103997.04
Mar, 2046	498.32	773.75	103223.29
Apr, 2046	494.61	777.46	102445.83
May, 2046	490.89	781.18	101664.64
Jun, 2046	487.14	784.93	100879.72
Jul, 2046	483.38	788.69	100091.03
Aug, 2046	479.60	792.47	99298.56
Sep, 2046	475.81	796.26	98502.30
Oct, 2046	471.99	800.08	97702.22
Nov, 2046	468.16	803.91	96898.30
Dec, 2046	464.30	807.77	96090.54
Jan, 2047	460.43	811.64	95278.90
Feb, 2047	456.54	815.53	94463.38
Mar, 2047	452.64	819.43	93643.94
Apr, 2047	448.71	823.36	92820.58
May, 2047	444.77	827.30	91993.28
Jun, 2047	440.80	831.27	91162.01
Jul, 2047	436.82	835.25	90326.76
Aug, 2047	432.82	839.25	89487.50
Sep, 2047	428.79	843.28	88644.23
Oct, 2047	424.75	847.32	87796.91
Nov, 2047	420.69	851.38	86945.54
Dec, 2047	416.61	855.46	86090.08
Jan, 2048	412.51	859.56	85230.52
Feb, 2048	408.40	863.67	84366.85
Mar, 2048	404.26	867.81	83499.04
Apr, 2048	400.10	871.97	82627.07
May, 2048	395.92	876.15	81750.92
Jun, 2048	391.72	880.35	80870.57
Jul, 2048	387.50	884.57	79986.01
Aug, 2048	383.27	888.80	79097.20
Sep, 2048	379.01	893.06	78204.14
Oct, 2048	374.73	897.34	77306.80
Nov, 2048	370.43	901.64	76405.16
Dec, 2048	366.11	905.96	75499.20
Jan, 2049	361.77	910.30	74588.89
Feb, 2049	357.41	914.66	73674.23
Mar, 2049	353.02	919.05	72755.18
Apr, 2049	348.62	923.45	71831.73
May, 2049	344.19	927.88	70903.85
Jun, 2049	339.75	932.32	69971.53
Jul, 2049	335.28	936.79	69034.74
Aug, 2049	330.79	941.28	68093.46
Sep, 2049	326.28	945.79	67147.67
Oct, 2049	321.75	950.32	66197.35
Nov, 2049	317.20	954.87	65242.48
Dec, 2049	312.62	959.45	64283.03
Jan, 2050	308.02	964.05	63318.98
Feb, 2050	303.40	968.67	62350.32
Mar, 2050	298.76	973.31	61377.01
Apr, 2050	294.10	977.97	60399.04
May, 2050	289.41	982.66	59416.38
Jun, 2050	284.70	987.37	58429.01
Jul, 2050	279.97	992.10	57436.91
Aug, 2050	275.22	996.85	56440.06
Sep, 2050	270.44	1001.63	55438.43
Oct, 2050	265.64	1006.43	54432.01
Nov, 2050	260.82	1011.25	53420.76
Dec, 2050	255.97	1016.10	52404.66
Jan, 2051	251.11	1020.96	51383.70
Feb, 2051	246.21	1025.86	50357.84
Mar, 2051	241.30	1030.77	49327.07
Apr, 2051	236.36	1035.71	48291.36
May, 2051	231.40	1040.67	47250.68
Jun, 2051	226.41	1045.66	46205.02
Jul, 2051	221.40	1050.67	45154.35
Aug, 2051	216.36	1055.71	44098.65
Sep, 2051	211.31	1060.76	43037.88
Oct, 2051	206.22	1065.85	41972.03
Nov, 2051	201.12	1070.95	40901.08
Dec, 2051	195.98	1076.09	39825.00
Jan, 2052	190.83	1081.24	38743.75
Feb, 2052	185.65	1086.42	37657.33
Mar, 2052	180.44	1091.63	36565.70
Apr, 2052	175.21	1096.86	35468.84
May, 2052	169.95	1102.12	34366.73
Jun, 2052	164.67	1107.40	33259.33
Jul, 2052	159.37	1112.70	32146.63
Aug, 2052	154.04	1118.03	31028.59
Sep, 2052	148.68	1123.39	29905.20
Oct, 2052	143.30	1128.77	28776.43
Nov, 2052	137.89	1134.18	27642.25
Dec, 2052	132.45	1139.62	26502.63
Jan, 2053	126.99	1145.08	25357.55
Feb, 2053	121.50	1150.57	24206.99
Mar, 2053	115.99	1156.08	23050.91
Apr, 2053	110.45	1161.62	21889.29
May, 2053	104.89	1167.18	20722.11
Jun, 2053	99.29	1172.78	19549.33
Jul, 2053	93.67	1178.40	18370.93
Aug, 2053	88.03	1184.04	17186.89
Sep, 2053	82.35	1189.72	15997.17
Oct, 2053	76.65	1195.42	14801.76
Nov, 2053	70.93	1201.14	13600.61
Dec, 2053	65.17	1206.90	12393.71
Jan, 2054	59.39	1212.68	11181.03
Feb, 2054	53.58	1218.49	9962.53
Mar, 2054	47.74	1224.33	8738.20
Apr, 2054	41.87	1230.20	7508.00
May, 2054	35.98	1236.09	6271.91
Jun, 2054	30.05	1242.02	5029.89
Jul, 2054	24.10	1247.97	3781.92
Aug, 2054	18.12	1253.95	2527.97
Sep, 2054	12.11	1259.96	1268.02
Oct, 2054	6.08	1265.99	2.02