Mortgage Parameters

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

Mortgage Summary

Property Total:	$339,900
Down Payment	$101,970
Mortgage Amount:	$237,930
Mortgage Payment:	$1,388.49 / month
Estimated Tax:	+ $188.83 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,577.32 / month
Total Interest Paid:	$261,925.20 over 30 years
Total Tax Paid:	$67,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1140.08	248.41	237681.59
Dec, 2024	1138.89	249.60	237431.99
Jan, 2025	1137.69	250.80	237181.20
Feb, 2025	1136.49	252.00	236929.20
Mar, 2025	1135.29	253.20	236676.00
Apr, 2025	1134.07	254.42	236421.58
May, 2025	1132.85	255.64	236165.94
Jun, 2025	1131.63	256.86	235909.08
Jul, 2025	1130.40	258.09	235650.99
Aug, 2025	1129.16	259.33	235391.66
Sep, 2025	1127.92	260.57	235131.09
Oct, 2025	1126.67	261.82	234869.27
Nov, 2025	1125.42	263.07	234606.19
Dec, 2025	1124.15	264.34	234341.86
Jan, 2026	1122.89	265.60	234076.26
Feb, 2026	1121.62	266.87	233809.38
Mar, 2026	1120.34	268.15	233541.23
Apr, 2026	1119.05	269.44	233271.79
May, 2026	1117.76	270.73	233001.06
Jun, 2026	1116.46	272.03	232729.03
Jul, 2026	1115.16	273.33	232455.70
Aug, 2026	1113.85	274.64	232181.06
Sep, 2026	1112.53	275.96	231905.11
Oct, 2026	1111.21	277.28	231627.83
Nov, 2026	1109.88	278.61	231349.22
Dec, 2026	1108.55	279.94	231069.28
Jan, 2027	1107.21	281.28	230788.00
Feb, 2027	1105.86	282.63	230505.37
Mar, 2027	1104.50	283.99	230221.38
Apr, 2027	1103.14	285.35	229936.04
May, 2027	1101.78	286.71	229649.32
Jun, 2027	1100.40	288.09	229361.24
Jul, 2027	1099.02	289.47	229071.77
Aug, 2027	1097.64	290.85	228780.91
Sep, 2027	1096.24	292.25	228488.67
Oct, 2027	1094.84	293.65	228195.02
Nov, 2027	1093.43	295.06	227899.96
Dec, 2027	1092.02	296.47	227603.49
Jan, 2028	1090.60	297.89	227305.60
Feb, 2028	1089.17	299.32	227006.29
Mar, 2028	1087.74	300.75	226705.53
Apr, 2028	1086.30	302.19	226403.34
May, 2028	1084.85	303.64	226099.70
Jun, 2028	1083.39	305.10	225794.61
Jul, 2028	1081.93	306.56	225488.05
Aug, 2028	1080.46	308.03	225180.02
Sep, 2028	1078.99	309.50	224870.52
Oct, 2028	1077.50	310.99	224559.53
Nov, 2028	1076.01	312.48	224247.06
Dec, 2028	1074.52	313.97	223933.08
Jan, 2029	1073.01	315.48	223617.61
Feb, 2029	1071.50	316.99	223300.62
Mar, 2029	1069.98	318.51	222982.11
Apr, 2029	1068.46	320.03	222662.08
May, 2029	1066.92	321.57	222340.51
Jun, 2029	1065.38	323.11	222017.40
Jul, 2029	1063.83	324.66	221692.74
Aug, 2029	1062.28	326.21	221366.53
Sep, 2029	1060.71	327.78	221038.76
Oct, 2029	1059.14	329.35	220709.41
Nov, 2029	1057.57	330.92	220378.49
Dec, 2029	1055.98	332.51	220045.98
Jan, 2030	1054.39	334.10	219711.87
Feb, 2030	1052.79	335.70	219376.17
Mar, 2030	1051.18	337.31	219038.86
Apr, 2030	1049.56	338.93	218699.93
May, 2030	1047.94	340.55	218359.38
Jun, 2030	1046.31	342.18	218017.19
Jul, 2030	1044.67	343.82	217673.37
Aug, 2030	1043.02	345.47	217327.89
Sep, 2030	1041.36	347.13	216980.77
Oct, 2030	1039.70	348.79	216631.98
Nov, 2030	1038.03	350.46	216281.52
Dec, 2030	1036.35	352.14	215929.37
Jan, 2031	1034.66	353.83	215575.55
Feb, 2031	1032.97	355.52	215220.02
Mar, 2031	1031.26	357.23	214862.79
Apr, 2031	1029.55	358.94	214503.86
May, 2031	1027.83	360.66	214143.20
Jun, 2031	1026.10	362.39	213780.81
Jul, 2031	1024.37	364.12	213416.69
Aug, 2031	1022.62	365.87	213050.82
Sep, 2031	1020.87	367.62	212683.20
Oct, 2031	1019.11	369.38	212313.81
Nov, 2031	1017.34	371.15	211942.66
Dec, 2031	1015.56	372.93	211569.73
Jan, 2032	1013.77	374.72	211195.01
Feb, 2032	1011.98	376.51	210818.50
Mar, 2032	1010.17	378.32	210440.18
Apr, 2032	1008.36	380.13	210060.05
May, 2032	1006.54	381.95	209678.10
Jun, 2032	1004.71	383.78	209294.31
Jul, 2032	1002.87	385.62	208908.69
Aug, 2032	1001.02	387.47	208521.22
Sep, 2032	999.16	389.33	208131.90
Oct, 2032	997.30	391.19	207740.70
Nov, 2032	995.42	393.07	207347.64
Dec, 2032	993.54	394.95	206952.69
Jan, 2033	991.65	396.84	206555.85
Feb, 2033	989.75	398.74	206157.10
Mar, 2033	987.84	400.65	205756.45
Apr, 2033	985.92	402.57	205353.88
May, 2033	983.99	404.50	204949.37
Jun, 2033	982.05	406.44	204542.93
Jul, 2033	980.10	408.39	204134.55
Aug, 2033	978.14	410.35	203724.20
Sep, 2033	976.18	412.31	203311.89
Oct, 2033	974.20	414.29	202897.60
Nov, 2033	972.22	416.27	202481.33
Dec, 2033	970.22	418.27	202063.06
Jan, 2034	968.22	420.27	201642.79
Feb, 2034	966.21	422.28	201220.51
Mar, 2034	964.18	424.31	200796.20
Apr, 2034	962.15	426.34	200369.86
May, 2034	960.11	428.38	199941.47
Jun, 2034	958.05	430.44	199511.03
Jul, 2034	955.99	432.50	199078.53
Aug, 2034	953.92	434.57	198643.96
Sep, 2034	951.84	436.65	198207.31
Oct, 2034	949.74	438.75	197768.56
Nov, 2034	947.64	440.85	197327.71
Dec, 2034	945.53	442.96	196884.75
Jan, 2035	943.41	445.08	196439.67
Feb, 2035	941.27	447.22	195992.45
Mar, 2035	939.13	449.36	195543.09
Apr, 2035	936.98	451.51	195091.58
May, 2035	934.81	453.68	194637.90
Jun, 2035	932.64	455.85	194182.05
Jul, 2035	930.46	458.03	193724.02
Aug, 2035	928.26	460.23	193263.79
Sep, 2035	926.06	462.43	192801.35
Oct, 2035	923.84	464.65	192336.70
Nov, 2035	921.61	466.88	191869.83
Dec, 2035	919.38	469.11	191400.71
Jan, 2036	917.13	471.36	190929.35
Feb, 2036	914.87	473.62	190455.73
Mar, 2036	912.60	475.89	189979.84
Apr, 2036	910.32	478.17	189501.67
May, 2036	908.03	480.46	189021.21
Jun, 2036	905.73	482.76	188538.45
Jul, 2036	903.41	485.08	188053.37
Aug, 2036	901.09	487.40	187565.97
Sep, 2036	898.75	489.74	187076.23
Oct, 2036	896.41	492.08	186584.15
Nov, 2036	894.05	494.44	186089.71
Dec, 2036	891.68	496.81	185592.90
Jan, 2037	889.30	499.19	185093.71
Feb, 2037	886.91	501.58	184592.13
Mar, 2037	884.50	503.99	184088.14
Apr, 2037	882.09	506.40	183581.74
May, 2037	879.66	508.83	183072.91
Jun, 2037	877.22	511.27	182561.65
Jul, 2037	874.77	513.72	182047.93
Aug, 2037	872.31	516.18	181531.75
Sep, 2037	869.84	518.65	181013.10
Oct, 2037	867.35	521.14	180491.97
Nov, 2037	864.86	523.63	179968.34
Dec, 2037	862.35	526.14	179442.19
Jan, 2038	859.83	528.66	178913.53
Feb, 2038	857.29	531.20	178382.34
Mar, 2038	854.75	533.74	177848.59
Apr, 2038	852.19	536.30	177312.30
May, 2038	849.62	538.87	176773.43
Jun, 2038	847.04	541.45	176231.98
Jul, 2038	844.44	544.05	175687.93
Aug, 2038	841.84	546.65	175141.28
Sep, 2038	839.22	549.27	174592.01
Oct, 2038	836.59	551.90	174040.10
Nov, 2038	833.94	554.55	173485.56
Dec, 2038	831.28	557.21	172928.35
Jan, 2039	828.62	559.87	172368.48
Feb, 2039	825.93	562.56	171805.92
Mar, 2039	823.24	565.25	171240.67
Apr, 2039	820.53	567.96	170672.70
May, 2039	817.81	570.68	170102.02
Jun, 2039	815.07	573.42	169528.60
Jul, 2039	812.32	576.17	168952.44
Aug, 2039	809.56	578.93	168373.51
Sep, 2039	806.79	581.70	167791.81
Oct, 2039	804.00	584.49	167207.32
Nov, 2039	801.20	587.29	166620.03
Dec, 2039	798.39	590.10	166029.93
Jan, 2040	795.56	592.93	165437.00
Feb, 2040	792.72	595.77	164841.23
Mar, 2040	789.86	598.63	164242.61
Apr, 2040	787.00	601.49	163641.11
May, 2040	784.11	604.38	163036.74
Jun, 2040	781.22	607.27	162429.46
Jul, 2040	778.31	610.18	161819.28
Aug, 2040	775.38	613.11	161206.17
Sep, 2040	772.45	616.04	160590.13
Oct, 2040	769.49	619.00	159971.14
Nov, 2040	766.53	621.96	159349.17
Dec, 2040	763.55	624.94	158724.23
Jan, 2041	760.55	627.94	158096.30
Feb, 2041	757.54	630.95	157465.35
Mar, 2041	754.52	633.97	156831.38
Apr, 2041	751.48	637.01	156194.38
May, 2041	748.43	640.06	155554.32
Jun, 2041	745.36	643.13	154911.19
Jul, 2041	742.28	646.21	154264.98
Aug, 2041	739.19	649.30	153615.68
Sep, 2041	736.08	652.41	152963.27
Oct, 2041	732.95	655.54	152307.72
Nov, 2041	729.81	658.68	151649.04
Dec, 2041	726.65	661.84	150987.20
Jan, 2042	723.48	665.01	150322.19
Feb, 2042	720.29	668.20	149654.00
Mar, 2042	717.09	671.40	148982.60
Apr, 2042	713.87	674.62	148307.99
May, 2042	710.64	677.85	147630.14
Jun, 2042	707.39	681.10	146949.04
Jul, 2042	704.13	684.36	146264.68
Aug, 2042	700.85	687.64	145577.04
Sep, 2042	697.56	690.93	144886.11
Oct, 2042	694.25	694.24	144191.87
Nov, 2042	690.92	697.57	143494.30
Dec, 2042	687.58	700.91	142793.38
Jan, 2043	684.22	704.27	142089.11
Feb, 2043	680.84	707.65	141381.47
Mar, 2043	677.45	711.04	140670.43
Apr, 2043	674.05	714.44	139955.98
May, 2043	670.62	717.87	139238.12
Jun, 2043	667.18	721.31	138516.81
Jul, 2043	663.73	724.76	137792.05
Aug, 2043	660.25	728.24	137063.81
Sep, 2043	656.76	731.73	136332.08
Oct, 2043	653.26	735.23	135596.85
Nov, 2043	649.73	738.76	134858.10
Dec, 2043	646.20	742.29	134115.80
Jan, 2044	642.64	745.85	133369.95
Feb, 2044	639.06	749.43	132620.52
Mar, 2044	635.47	753.02	131867.51
Apr, 2044	631.87	756.62	131110.88
May, 2044	628.24	760.25	130350.63
Jun, 2044	624.60	763.89	129586.74
Jul, 2044	620.94	767.55	128819.18
Aug, 2044	617.26	771.23	128047.95
Sep, 2044	613.56	774.93	127273.03
Oct, 2044	609.85	778.64	126494.39
Nov, 2044	606.12	782.37	125712.02
Dec, 2044	602.37	786.12	124925.90
Jan, 2045	598.60	789.89	124136.01
Feb, 2045	594.82	793.67	123342.34
Mar, 2045	591.02	797.47	122544.86
Apr, 2045	587.19	801.30	121743.57
May, 2045	583.35	805.14	120938.43
Jun, 2045	579.50	808.99	120129.44
Jul, 2045	575.62	812.87	119316.57
Aug, 2045	571.73	816.76	118499.80
Sep, 2045	567.81	820.68	117679.12
Oct, 2045	563.88	824.61	116854.51
Nov, 2045	559.93	828.56	116025.95
Dec, 2045	555.96	832.53	115193.42
Jan, 2046	551.97	836.52	114356.90
Feb, 2046	547.96	840.53	113516.37
Mar, 2046	543.93	844.56	112671.81
Apr, 2046	539.89	848.60	111823.21
May, 2046	535.82	852.67	110970.54
Jun, 2046	531.73	856.76	110113.78
Jul, 2046	527.63	860.86	109252.92
Aug, 2046	523.50	864.99	108387.93
Sep, 2046	519.36	869.13	107518.80
Oct, 2046	515.19	873.30	106645.50
Nov, 2046	511.01	877.48	105768.02
Dec, 2046	506.81	881.68	104886.34
Jan, 2047	502.58	885.91	104000.43
Feb, 2047	498.34	890.15	103110.28
Mar, 2047	494.07	894.42	102215.86
Apr, 2047	489.78	898.71	101317.15
May, 2047	485.48	903.01	100414.14
Jun, 2047	481.15	907.34	99506.80
Jul, 2047	476.80	911.69	98595.11
Aug, 2047	472.43	916.06	97679.06
Sep, 2047	468.05	920.44	96758.61
Oct, 2047	463.64	924.85	95833.76
Nov, 2047	459.20	929.29	94904.47
Dec, 2047	454.75	933.74	93970.73
Jan, 2048	450.28	938.21	93032.52
Feb, 2048	445.78	942.71	92089.81
Mar, 2048	441.26	947.23	91142.58
Apr, 2048	436.72	951.77	90190.82
May, 2048	432.16	956.33	89234.49
Jun, 2048	427.58	960.91	88273.58
Jul, 2048	422.98	965.51	87308.07
Aug, 2048	418.35	970.14	86337.93
Sep, 2048	413.70	974.79	85363.15
Oct, 2048	409.03	979.46	84383.69
Nov, 2048	404.34	984.15	83399.54
Dec, 2048	399.62	988.87	82410.67
Jan, 2049	394.88	993.61	81417.06
Feb, 2049	390.12	998.37	80418.70
Mar, 2049	385.34	1003.15	79415.55
Apr, 2049	380.53	1007.96	78407.59
May, 2049	375.70	1012.79	77394.80
Jun, 2049	370.85	1017.64	76377.16
Jul, 2049	365.97	1022.52	75354.65
Aug, 2049	361.07	1027.42	74327.23
Sep, 2049	356.15	1032.34	73294.89
Oct, 2049	351.20	1037.29	72257.61
Nov, 2049	346.23	1042.26	71215.35
Dec, 2049	341.24	1047.25	70168.10
Jan, 2050	336.22	1052.27	69115.83
Feb, 2050	331.18	1057.31	68058.52
Mar, 2050	326.11	1062.38	66996.15
Apr, 2050	321.02	1067.47	65928.68
May, 2050	315.91	1072.58	64856.10
Jun, 2050	310.77	1077.72	63778.38
Jul, 2050	305.60	1082.89	62695.49
Aug, 2050	300.42	1088.07	61607.42
Sep, 2050	295.20	1093.29	60514.13
Oct, 2050	289.96	1098.53	59415.60
Nov, 2050	284.70	1103.79	58311.81
Dec, 2050	279.41	1109.08	57202.73
Jan, 2051	274.10	1114.39	56088.34
Feb, 2051	268.76	1119.73	54968.61
Mar, 2051	263.39	1125.10	53843.51
Apr, 2051	258.00	1130.49	52713.02
May, 2051	252.58	1135.91	51577.11
Jun, 2051	247.14	1141.35	50435.76
Jul, 2051	241.67	1146.82	49288.94
Aug, 2051	236.18	1152.31	48136.63
Sep, 2051	230.65	1157.84	46978.79
Oct, 2051	225.11	1163.38	45815.41
Nov, 2051	219.53	1168.96	44646.45
Dec, 2051	213.93	1174.56	43471.89
Jan, 2052	208.30	1180.19	42291.71
Feb, 2052	202.65	1185.84	41105.86
Mar, 2052	196.97	1191.52	39914.34
Apr, 2052	191.26	1197.23	38717.11
May, 2052	185.52	1202.97	37514.14
Jun, 2052	179.76	1208.73	36305.40
Jul, 2052	173.96	1214.53	35090.87
Aug, 2052	168.14	1220.35	33870.53
Sep, 2052	162.30	1226.19	32644.33
Oct, 2052	156.42	1232.07	31412.26
Nov, 2052	150.52	1237.97	30174.29
Dec, 2052	144.59	1243.90	28930.39
Jan, 2053	138.62	1249.87	27680.52
Feb, 2053	132.64	1255.85	26424.67
Mar, 2053	126.62	1261.87	25162.80
Apr, 2053	120.57	1267.92	23894.88
May, 2053	114.50	1273.99	22620.88
Jun, 2053	108.39	1280.10	21340.79
Jul, 2053	102.26	1286.23	20054.55
Aug, 2053	96.09	1292.40	18762.16
Sep, 2053	89.90	1298.59	17463.57
Oct, 2053	83.68	1304.81	16158.76
Nov, 2053	77.43	1311.06	14847.70
Dec, 2053	71.15	1317.34	13530.35
Jan, 2054	64.83	1323.66	12206.70
Feb, 2054	58.49	1330.00	10876.70
Mar, 2054	52.12	1336.37	9540.32
Apr, 2054	45.71	1342.78	8197.55
May, 2054	39.28	1349.21	6848.34
Jun, 2054	32.81	1355.68	5492.66
Jul, 2054	26.32	1362.17	4130.49
Aug, 2054	19.79	1368.70	2761.79
Sep, 2054	13.23	1375.26	1386.54
Oct, 2054	6.64	1381.85	4.69