Mortgage Parameters

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

Mortgage Summary

Property Total:	$344,000
Down Payment	$103,200
Mortgage Amount:	$240,800
Mortgage Payment:	$1,405.24 / month
Estimated Tax:	+ $191.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,596.35 / month
Total Interest Paid:	$265,086.00 over 30 years
Total Tax Paid:	$68,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1153.83	251.41	240548.59
Dec, 2024	1152.63	252.61	240295.98
Jan, 2025	1151.42	253.82	240042.16
Feb, 2025	1150.20	255.04	239787.12
Mar, 2025	1148.98	256.26	239530.86
Apr, 2025	1147.75	257.49	239273.37
May, 2025	1146.52	258.72	239014.65
Jun, 2025	1145.28	259.96	238754.69
Jul, 2025	1144.03	261.21	238493.48
Aug, 2025	1142.78	262.46	238231.03
Sep, 2025	1141.52	263.72	237967.31
Oct, 2025	1140.26	264.98	237702.33
Nov, 2025	1138.99	266.25	237436.08
Dec, 2025	1137.71	267.53	237168.55
Jan, 2026	1136.43	268.81	236899.75
Feb, 2026	1135.14	270.10	236629.65
Mar, 2026	1133.85	271.39	236358.26
Apr, 2026	1132.55	272.69	236085.57
May, 2026	1131.24	274.00	235811.57
Jun, 2026	1129.93	275.31	235536.27
Jul, 2026	1128.61	276.63	235259.64
Aug, 2026	1127.29	277.95	234981.68
Sep, 2026	1125.95	279.29	234702.40
Oct, 2026	1124.62	280.62	234421.77
Nov, 2026	1123.27	281.97	234139.80
Dec, 2026	1121.92	283.32	233856.48
Jan, 2027	1120.56	284.68	233571.81
Feb, 2027	1119.20	286.04	233285.76
Mar, 2027	1117.83	287.41	232998.35
Apr, 2027	1116.45	288.79	232709.56
May, 2027	1115.07	290.17	232419.39
Jun, 2027	1113.68	291.56	232127.82
Jul, 2027	1112.28	292.96	231834.86
Aug, 2027	1110.88	294.36	231540.50
Sep, 2027	1109.46	295.78	231244.72
Oct, 2027	1108.05	297.19	230947.53
Nov, 2027	1106.62	298.62	230648.91
Dec, 2027	1105.19	300.05	230348.87
Jan, 2028	1103.75	301.49	230047.38
Feb, 2028	1102.31	302.93	229744.45
Mar, 2028	1100.86	304.38	229440.07
Apr, 2028	1099.40	305.84	229134.23
May, 2028	1097.93	307.31	228826.93
Jun, 2028	1096.46	308.78	228518.15
Jul, 2028	1094.98	310.26	228207.89
Aug, 2028	1093.50	311.74	227896.15
Sep, 2028	1092.00	313.24	227582.91
Oct, 2028	1090.50	314.74	227268.17
Nov, 2028	1088.99	316.25	226951.93
Dec, 2028	1087.48	317.76	226634.16
Jan, 2029	1085.96	319.28	226314.88
Feb, 2029	1084.43	320.81	225994.06
Mar, 2029	1082.89	322.35	225671.71
Apr, 2029	1081.34	323.90	225347.82
May, 2029	1079.79	325.45	225022.37
Jun, 2029	1078.23	327.01	224695.36
Jul, 2029	1076.67	328.57	224366.79
Aug, 2029	1075.09	330.15	224036.64
Sep, 2029	1073.51	331.73	223704.90
Oct, 2029	1071.92	333.32	223371.58
Nov, 2029	1070.32	334.92	223036.67
Dec, 2029	1068.72	336.52	222700.14
Jan, 2030	1067.10	338.14	222362.01
Feb, 2030	1065.48	339.76	222022.25
Mar, 2030	1063.86	341.38	221680.87
Apr, 2030	1062.22	343.02	221337.85
May, 2030	1060.58	344.66	220993.19
Jun, 2030	1058.93	346.31	220646.87
Jul, 2030	1057.27	347.97	220298.90
Aug, 2030	1055.60	349.64	219949.26
Sep, 2030	1053.92	351.32	219597.94
Oct, 2030	1052.24	353.00	219244.94
Nov, 2030	1050.55	354.69	218890.25
Dec, 2030	1048.85	356.39	218533.86
Jan, 2031	1047.14	358.10	218175.76
Feb, 2031	1045.43	359.81	217815.95
Mar, 2031	1043.70	361.54	217454.41
Apr, 2031	1041.97	363.27	217091.14
May, 2031	1040.23	365.01	216726.13
Jun, 2031	1038.48	366.76	216359.37
Jul, 2031	1036.72	368.52	215990.85
Aug, 2031	1034.96	370.28	215620.56
Sep, 2031	1033.18	372.06	215248.51
Oct, 2031	1031.40	373.84	214874.66
Nov, 2031	1029.61	375.63	214499.03
Dec, 2031	1027.81	377.43	214121.60
Jan, 2032	1026.00	379.24	213742.36
Feb, 2032	1024.18	381.06	213361.30
Mar, 2032	1022.36	382.88	212978.42
Apr, 2032	1020.52	384.72	212593.70
May, 2032	1018.68	386.56	212207.14
Jun, 2032	1016.83	388.41	211818.72
Jul, 2032	1014.96	390.28	211428.45
Aug, 2032	1013.09	392.15	211036.30
Sep, 2032	1011.22	394.02	210642.28
Oct, 2032	1009.33	395.91	210246.37
Nov, 2032	1007.43	397.81	209848.56
Dec, 2032	1005.52	399.72	209448.84
Jan, 2033	1003.61	401.63	209047.21
Feb, 2033	1001.68	403.56	208643.65
Mar, 2033	999.75	405.49	208238.17
Apr, 2033	997.81	407.43	207830.73
May, 2033	995.86	409.38	207421.35
Jun, 2033	993.89	411.35	207010.00
Jul, 2033	991.92	413.32	206596.69
Aug, 2033	989.94	415.30	206181.39
Sep, 2033	987.95	417.29	205764.10
Oct, 2033	985.95	419.29	205344.81
Nov, 2033	983.94	421.30	204923.52
Dec, 2033	981.93	423.31	204500.20
Jan, 2034	979.90	425.34	204074.86
Feb, 2034	977.86	427.38	203647.48
Mar, 2034	975.81	429.43	203218.05
Apr, 2034	973.75	431.49	202786.56
May, 2034	971.69	433.55	202353.01
Jun, 2034	969.61	435.63	201917.38
Jul, 2034	967.52	437.72	201479.66
Aug, 2034	965.42	439.82	201039.84
Sep, 2034	963.32	441.92	200597.92
Oct, 2034	961.20	444.04	200153.87
Nov, 2034	959.07	446.17	199707.70
Dec, 2034	956.93	448.31	199259.40
Jan, 2035	954.78	450.46	198808.94
Feb, 2035	952.63	452.61	198356.33
Mar, 2035	950.46	454.78	197901.55
Apr, 2035	948.28	456.96	197444.58
May, 2035	946.09	459.15	196985.43
Jun, 2035	943.89	461.35	196524.08
Jul, 2035	941.68	463.56	196060.52
Aug, 2035	939.46	465.78	195594.74
Sep, 2035	937.22	468.02	195126.72
Oct, 2035	934.98	470.26	194656.46
Nov, 2035	932.73	472.51	194183.95
Dec, 2035	930.46	474.78	193709.18
Jan, 2036	928.19	477.05	193232.13
Feb, 2036	925.90	479.34	192752.79
Mar, 2036	923.61	481.63	192271.16
Apr, 2036	921.30	483.94	191787.22
May, 2036	918.98	486.26	191300.96
Jun, 2036	916.65	488.59	190812.37
Jul, 2036	914.31	490.93	190321.44
Aug, 2036	911.96	493.28	189828.15
Sep, 2036	909.59	495.65	189332.51
Oct, 2036	907.22	498.02	188834.49
Nov, 2036	904.83	500.41	188334.08
Dec, 2036	902.43	502.81	187831.27
Jan, 2037	900.02	505.22	187326.06
Feb, 2037	897.60	507.64	186818.42
Mar, 2037	895.17	510.07	186308.35
Apr, 2037	892.73	512.51	185795.84
May, 2037	890.27	514.97	185280.87
Jun, 2037	887.80	517.44	184763.43
Jul, 2037	885.32	519.92	184243.52
Aug, 2037	882.83	522.41	183721.11
Sep, 2037	880.33	524.91	183196.20
Oct, 2037	877.82	527.42	182668.78
Nov, 2037	875.29	529.95	182138.83
Dec, 2037	872.75	532.49	181606.34
Jan, 2038	870.20	535.04	181071.29
Feb, 2038	867.63	537.61	180533.69
Mar, 2038	865.06	540.18	179993.50
Apr, 2038	862.47	542.77	179450.73
May, 2038	859.87	545.37	178905.36
Jun, 2038	857.25	547.99	178357.37
Jul, 2038	854.63	550.61	177806.76
Aug, 2038	851.99	553.25	177253.51
Sep, 2038	849.34	555.90	176697.61
Oct, 2038	846.68	558.56	176139.05
Nov, 2038	844.00	561.24	175577.81
Dec, 2038	841.31	563.93	175013.88
Jan, 2039	838.61	566.63	174447.25
Feb, 2039	835.89	569.35	173877.90
Mar, 2039	833.16	572.08	173305.83
Apr, 2039	830.42	574.82	172731.01
May, 2039	827.67	577.57	172153.44
Jun, 2039	824.90	580.34	171573.10
Jul, 2039	822.12	583.12	170989.98
Aug, 2039	819.33	585.91	170404.07
Sep, 2039	816.52	588.72	169815.35
Oct, 2039	813.70	591.54	169223.81
Nov, 2039	810.86	594.38	168629.43
Dec, 2039	808.02	597.22	168032.21
Jan, 2040	805.15	600.09	167432.12
Feb, 2040	802.28	602.96	166829.16
Mar, 2040	799.39	605.85	166223.31
Apr, 2040	796.49	608.75	165614.56
May, 2040	793.57	611.67	165002.89
Jun, 2040	790.64	614.60	164388.29
Jul, 2040	787.69	617.55	163770.74
Aug, 2040	784.73	620.51	163150.23
Sep, 2040	781.76	623.48	162526.76
Oct, 2040	778.77	626.47	161900.29
Nov, 2040	775.77	629.47	161270.82
Dec, 2040	772.76	632.48	160638.34
Jan, 2041	769.73	635.51	160002.82
Feb, 2041	766.68	638.56	159364.26
Mar, 2041	763.62	641.62	158722.64
Apr, 2041	760.55	644.69	158077.95
May, 2041	757.46	647.78	157430.17
Jun, 2041	754.35	650.89	156779.28
Jul, 2041	751.23	654.01	156125.27
Aug, 2041	748.10	657.14	155468.13
Sep, 2041	744.95	660.29	154807.85
Oct, 2041	741.79	663.45	154144.39
Nov, 2041	738.61	666.63	153477.76
Dec, 2041	735.41	669.83	152807.94
Jan, 2042	732.20	673.04	152134.90
Feb, 2042	728.98	676.26	151458.64
Mar, 2042	725.74	679.50	150779.14
Apr, 2042	722.48	682.76	150096.38
May, 2042	719.21	686.03	149410.36
Jun, 2042	715.92	689.32	148721.04
Jul, 2042	712.62	692.62	148028.42
Aug, 2042	709.30	695.94	147332.48
Sep, 2042	705.97	699.27	146633.21
Oct, 2042	702.62	702.62	145930.59
Nov, 2042	699.25	705.99	145224.60
Dec, 2042	695.87	709.37	144515.23
Jan, 2043	692.47	712.77	143802.46
Feb, 2043	689.05	716.19	143086.27
Mar, 2043	685.62	719.62	142366.65
Apr, 2043	682.17	723.07	141643.59
May, 2043	678.71	726.53	140917.06
Jun, 2043	675.23	730.01	140187.04
Jul, 2043	671.73	733.51	139453.53
Aug, 2043	668.21	737.03	138716.51
Sep, 2043	664.68	740.56	137975.95
Oct, 2043	661.13	744.11	137231.85
Nov, 2043	657.57	747.67	136484.17
Dec, 2043	653.99	751.25	135732.92
Jan, 2044	650.39	754.85	134978.07
Feb, 2044	646.77	758.47	134219.60
Mar, 2044	643.14	762.10	133457.49
Apr, 2044	639.48	765.76	132691.74
May, 2044	635.81	769.43	131922.31
Jun, 2044	632.13	773.11	131149.20
Jul, 2044	628.42	776.82	130372.38
Aug, 2044	624.70	780.54	129591.84
Sep, 2044	620.96	784.28	128807.56
Oct, 2044	617.20	788.04	128019.53
Nov, 2044	613.43	791.81	127227.71
Dec, 2044	609.63	795.61	126432.11
Jan, 2045	605.82	799.42	125632.69
Feb, 2045	601.99	803.25	124829.44
Mar, 2045	598.14	807.10	124022.34
Apr, 2045	594.27	810.97	123211.37
May, 2045	590.39	814.85	122396.52
Jun, 2045	586.48	818.76	121577.76
Jul, 2045	582.56	822.68	120755.08
Aug, 2045	578.62	826.62	119928.46
Sep, 2045	574.66	830.58	119097.88
Oct, 2045	570.68	834.56	118263.32
Nov, 2045	566.68	838.56	117424.75
Dec, 2045	562.66	842.58	116582.18
Jan, 2046	558.62	846.62	115735.56
Feb, 2046	554.57	850.67	114884.88
Mar, 2046	550.49	854.75	114030.13
Apr, 2046	546.39	858.85	113171.29
May, 2046	542.28	862.96	112308.33
Jun, 2046	538.14	867.10	111441.23
Jul, 2046	533.99	871.25	110569.98
Aug, 2046	529.81	875.43	109694.56
Sep, 2046	525.62	879.62	108814.94
Oct, 2046	521.40	883.84	107931.10
Nov, 2046	517.17	888.07	107043.03
Dec, 2046	512.91	892.33	106150.70
Jan, 2047	508.64	896.60	105254.10
Feb, 2047	504.34	900.90	104353.21
Mar, 2047	500.03	905.21	103447.99
Apr, 2047	495.69	909.55	102538.44
May, 2047	491.33	913.91	101624.53
Jun, 2047	486.95	918.29	100706.24
Jul, 2047	482.55	922.69	99783.55
Aug, 2047	478.13	927.11	98856.44
Sep, 2047	473.69	931.55	97924.89
Oct, 2047	469.22	936.02	96988.87
Nov, 2047	464.74	940.50	96048.37
Dec, 2047	460.23	945.01	95103.36
Jan, 2048	455.70	949.54	94153.83
Feb, 2048	451.15	954.09	93199.74
Mar, 2048	446.58	958.66	92241.08
Apr, 2048	441.99	963.25	91277.83
May, 2048	437.37	967.87	90309.96
Jun, 2048	432.74	972.50	89337.46
Jul, 2048	428.08	977.16	88360.29
Aug, 2048	423.39	981.85	87378.45
Sep, 2048	418.69	986.55	86391.89
Oct, 2048	413.96	991.28	85400.62
Nov, 2048	409.21	996.03	84404.59
Dec, 2048	404.44	1000.80	83403.79
Jan, 2049	399.64	1005.60	82398.19
Feb, 2049	394.82	1010.42	81387.77
Mar, 2049	389.98	1015.26	80372.52
Apr, 2049	385.12	1020.12	79352.40
May, 2049	380.23	1025.01	78327.39
Jun, 2049	375.32	1029.92	77297.46
Jul, 2049	370.38	1034.86	76262.61
Aug, 2049	365.42	1039.82	75222.79
Sep, 2049	360.44	1044.80	74178.00
Oct, 2049	355.44	1049.80	73128.19
Nov, 2049	350.41	1054.83	72073.36
Dec, 2049	345.35	1059.89	71013.47
Jan, 2050	340.27	1064.97	69948.50
Feb, 2050	335.17	1070.07	68878.43
Mar, 2050	330.04	1075.20	67803.23
Apr, 2050	324.89	1080.35	66722.88
May, 2050	319.71	1085.53	65637.36
Jun, 2050	314.51	1090.73	64546.63
Jul, 2050	309.29	1095.95	63450.68
Aug, 2050	304.03	1101.21	62349.47
Sep, 2050	298.76	1106.48	61242.99
Oct, 2050	293.46	1111.78	60131.21
Nov, 2050	288.13	1117.11	59014.09
Dec, 2050	282.78	1122.46	57891.63
Jan, 2051	277.40	1127.84	56763.79
Feb, 2051	271.99	1133.25	55630.54
Mar, 2051	266.56	1138.68	54491.86
Apr, 2051	261.11	1144.13	53347.73
May, 2051	255.62	1149.62	52198.11
Jun, 2051	250.12	1155.12	51042.99
Jul, 2051	244.58	1160.66	49882.33
Aug, 2051	239.02	1166.22	48716.11
Sep, 2051	233.43	1171.81	47544.30
Oct, 2051	227.82	1177.42	46366.88
Nov, 2051	222.17	1183.07	45183.81
Dec, 2051	216.51	1188.73	43995.08
Jan, 2052	210.81	1194.43	42800.65
Feb, 2052	205.09	1200.15	41600.50
Mar, 2052	199.34	1205.90	40394.59
Apr, 2052	193.56	1211.68	39182.91
May, 2052	187.75	1217.49	37965.42
Jun, 2052	181.92	1223.32	36742.10
Jul, 2052	176.06	1229.18	35512.91
Aug, 2052	170.17	1235.07	34277.84
Sep, 2052	164.25	1240.99	33036.85
Oct, 2052	158.30	1246.94	31789.91
Nov, 2052	152.33	1252.91	30537.00
Dec, 2052	146.32	1258.92	29278.08
Jan, 2053	140.29	1264.95	28013.13
Feb, 2053	134.23	1271.01	26742.12
Mar, 2053	128.14	1277.10	25465.02
Apr, 2053	122.02	1283.22	24181.80
May, 2053	115.87	1289.37	22892.43
Jun, 2053	109.69	1295.55	21596.88
Jul, 2053	103.49	1301.75	20295.13
Aug, 2053	97.25	1307.99	18987.14
Sep, 2053	90.98	1314.26	17672.88
Oct, 2053	84.68	1320.56	16352.32
Nov, 2053	78.35	1326.89	15025.43
Dec, 2053	72.00	1333.24	13692.19
Jan, 2054	65.61	1339.63	12352.56
Feb, 2054	59.19	1346.05	11006.51
Mar, 2054	52.74	1352.50	9654.01
Apr, 2054	46.26	1358.98	8295.03
May, 2054	39.75	1365.49	6929.53
Jun, 2054	33.20	1372.04	5557.50
Jul, 2054	26.63	1378.61	4178.89
Aug, 2054	20.02	1385.22	2793.67
Sep, 2054	13.39	1391.85	1401.82
Oct, 2054	6.72	1398.52	3.29