Mortgage Parameters

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

Mortgage Summary

Property Total:	$380,000
Down Payment	$114,000
Mortgage Amount:	$266,000
Mortgage Payment:	$1,552.30 / month
Estimated Tax:	+ $211.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,763.41 / month
Total Interest Paid:	$292,827.60 over 30 years
Total Tax Paid:	$76,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1274.58	277.72	265722.28
Jan, 2025	1273.25	279.05	265443.24
Feb, 2025	1271.92	280.38	265162.85
Mar, 2025	1270.57	281.73	264881.12
Apr, 2025	1269.22	283.08	264598.05
May, 2025	1267.87	284.43	264313.61
Jun, 2025	1266.50	285.80	264027.81
Jul, 2025	1265.13	287.17	263740.65
Aug, 2025	1263.76	288.54	263452.10
Sep, 2025	1262.37	289.93	263162.18
Oct, 2025	1260.99	291.31	262870.86
Nov, 2025	1259.59	292.71	262578.15
Dec, 2025	1258.19	294.11	262284.04
Jan, 2026	1256.78	295.52	261988.52
Feb, 2026	1255.36	296.94	261691.58
Mar, 2026	1253.94	298.36	261393.22
Apr, 2026	1252.51	299.79	261093.43
May, 2026	1251.07	301.23	260792.20
Jun, 2026	1249.63	302.67	260489.53
Jul, 2026	1248.18	304.12	260185.41
Aug, 2026	1246.72	305.58	259879.83
Sep, 2026	1245.26	307.04	259572.79
Oct, 2026	1243.79	308.51	259264.27
Nov, 2026	1242.31	309.99	258954.28
Dec, 2026	1240.82	311.48	258642.81
Jan, 2027	1239.33	312.97	258329.84
Feb, 2027	1237.83	314.47	258015.37
Mar, 2027	1236.32	315.98	257699.39
Apr, 2027	1234.81	317.49	257381.90
May, 2027	1233.29	319.01	257062.89
Jun, 2027	1231.76	320.54	256742.35
Jul, 2027	1230.22	322.08	256420.27
Aug, 2027	1228.68	323.62	256096.65
Sep, 2027	1227.13	325.17	255771.48
Oct, 2027	1225.57	326.73	255444.75
Nov, 2027	1224.01	328.29	255116.46
Dec, 2027	1222.43	329.87	254786.59
Jan, 2028	1220.85	331.45	254455.14
Feb, 2028	1219.26	333.04	254122.11
Mar, 2028	1217.67	334.63	253787.48
Apr, 2028	1216.06	336.24	253451.24
May, 2028	1214.45	337.85	253113.40
Jun, 2028	1212.84	339.46	252773.93
Jul, 2028	1211.21	341.09	252432.84
Aug, 2028	1209.57	342.73	252090.11
Sep, 2028	1207.93	344.37	251745.75
Oct, 2028	1206.28	346.02	251399.73
Nov, 2028	1204.62	347.68	251052.05
Dec, 2028	1202.96	349.34	250702.71
Jan, 2029	1201.28	351.02	250351.69
Feb, 2029	1199.60	352.70	249998.99
Mar, 2029	1197.91	354.39	249644.61
Apr, 2029	1196.21	356.09	249288.52
May, 2029	1194.51	357.79	248930.73
Jun, 2029	1192.79	359.51	248571.22
Jul, 2029	1191.07	361.23	248209.99
Aug, 2029	1189.34	362.96	247847.03
Sep, 2029	1187.60	364.70	247482.33
Oct, 2029	1185.85	366.45	247115.88
Nov, 2029	1184.10	368.20	246747.68
Dec, 2029	1182.33	369.97	246377.71
Jan, 2030	1180.56	371.74	246005.97
Feb, 2030	1178.78	373.52	245632.45
Mar, 2030	1176.99	375.31	245257.14
Apr, 2030	1175.19	377.11	244880.03
May, 2030	1173.38	378.92	244501.11
Jun, 2030	1171.57	380.73	244120.38
Jul, 2030	1169.74	382.56	243737.83
Aug, 2030	1167.91	384.39	243353.44
Sep, 2030	1166.07	386.23	242967.20
Oct, 2030	1164.22	388.08	242579.12
Nov, 2030	1162.36	389.94	242189.18
Dec, 2030	1160.49	391.81	241797.37
Jan, 2031	1158.61	393.69	241403.68
Feb, 2031	1156.73	395.57	241008.11
Mar, 2031	1154.83	397.47	240610.64
Apr, 2031	1152.93	399.37	240211.27
May, 2031	1151.01	401.29	239809.98
Jun, 2031	1149.09	403.21	239406.77
Jul, 2031	1147.16	405.14	239001.62
Aug, 2031	1145.22	407.08	238594.54
Sep, 2031	1143.27	409.03	238185.51
Oct, 2031	1141.31	410.99	237774.51
Nov, 2031	1139.34	412.96	237361.55
Dec, 2031	1137.36	414.94	236946.61
Jan, 2032	1135.37	416.93	236529.67
Feb, 2032	1133.37	418.93	236110.75
Mar, 2032	1131.36	420.94	235689.81
Apr, 2032	1129.35	422.95	235266.86
May, 2032	1127.32	424.98	234841.88
Jun, 2032	1125.28	427.02	234414.86
Jul, 2032	1123.24	429.06	233985.80
Aug, 2032	1121.18	431.12	233554.68
Sep, 2032	1119.12	433.18	233121.50
Oct, 2032	1117.04	435.26	232686.24
Nov, 2032	1114.95	437.35	232248.89
Dec, 2032	1112.86	439.44	231809.45
Jan, 2033	1110.75	441.55	231367.91
Feb, 2033	1108.64	443.66	230924.24
Mar, 2033	1106.51	445.79	230478.46
Apr, 2033	1104.38	447.92	230030.53
May, 2033	1102.23	450.07	229580.46
Jun, 2033	1100.07	452.23	229128.23
Jul, 2033	1097.91	454.39	228673.84
Aug, 2033	1095.73	456.57	228217.27
Sep, 2033	1093.54	458.76	227758.51
Oct, 2033	1091.34	460.96	227297.55
Nov, 2033	1089.13	463.17	226834.39
Dec, 2033	1086.91	465.39	226369.00
Jan, 2034	1084.68	467.62	225901.39
Feb, 2034	1082.44	469.86	225431.53
Mar, 2034	1080.19	472.11	224959.42
Apr, 2034	1077.93	474.37	224485.05
May, 2034	1075.66	476.64	224008.41
Jun, 2034	1073.37	478.93	223529.49
Jul, 2034	1071.08	481.22	223048.26
Aug, 2034	1068.77	483.53	222564.74
Sep, 2034	1066.46	485.84	222078.89
Oct, 2034	1064.13	488.17	221590.72
Nov, 2034	1061.79	490.51	221100.21
Dec, 2034	1059.44	492.86	220607.35
Jan, 2035	1057.08	495.22	220112.13
Feb, 2035	1054.70	497.60	219614.53
Mar, 2035	1052.32	499.98	219114.55
Apr, 2035	1049.92	502.38	218612.17
May, 2035	1047.52	504.78	218107.39
Jun, 2035	1045.10	507.20	217600.19
Jul, 2035	1042.67	509.63	217090.55
Aug, 2035	1040.23	512.07	216578.48
Sep, 2035	1037.77	514.53	216063.95
Oct, 2035	1035.31	516.99	215546.96
Nov, 2035	1032.83	519.47	215027.49
Dec, 2035	1030.34	521.96	214505.53
Jan, 2036	1027.84	524.46	213981.07
Feb, 2036	1025.33	526.97	213454.09
Mar, 2036	1022.80	529.50	212924.59
Apr, 2036	1020.26	532.04	212392.56
May, 2036	1017.71	534.59	211857.97
Jun, 2036	1015.15	537.15	211320.82
Jul, 2036	1012.58	539.72	210781.10
Aug, 2036	1009.99	542.31	210238.80
Sep, 2036	1007.39	544.91	209693.89
Oct, 2036	1004.78	547.52	209146.37
Nov, 2036	1002.16	550.14	208596.23
Dec, 2036	999.52	552.78	208043.46
Jan, 2037	996.87	555.43	207488.03
Feb, 2037	994.21	558.09	206929.95
Mar, 2037	991.54	560.76	206369.18
Apr, 2037	988.85	563.45	205805.74
May, 2037	986.15	566.15	205239.59
Jun, 2037	983.44	568.86	204670.73
Jul, 2037	980.71	571.59	204099.14
Aug, 2037	977.98	574.32	203524.82
Sep, 2037	975.22	577.08	202947.74
Oct, 2037	972.46	579.84	202367.90
Nov, 2037	969.68	582.62	201785.28
Dec, 2037	966.89	585.41	201199.87
Jan, 2038	964.08	588.22	200611.65
Feb, 2038	961.26	591.04	200020.61
Mar, 2038	958.43	593.87	199426.75
Apr, 2038	955.59	596.71	198830.03
May, 2038	952.73	599.57	198230.46
Jun, 2038	949.85	602.45	197628.01
Jul, 2038	946.97	605.33	197022.68
Aug, 2038	944.07	608.23	196414.45
Sep, 2038	941.15	611.15	195803.30
Oct, 2038	938.22	614.08	195189.22
Nov, 2038	935.28	617.02	194572.21
Dec, 2038	932.33	619.97	193952.23
Jan, 2039	929.35	622.95	193329.29
Feb, 2039	926.37	625.93	192703.36
Mar, 2039	923.37	628.93	192074.43
Apr, 2039	920.36	631.94	191442.48
May, 2039	917.33	634.97	190807.51
Jun, 2039	914.29	638.01	190169.50
Jul, 2039	911.23	641.07	189528.43
Aug, 2039	908.16	644.14	188884.28
Sep, 2039	905.07	647.23	188237.05
Oct, 2039	901.97	650.33	187586.72
Nov, 2039	898.85	653.45	186933.28
Dec, 2039	895.72	656.58	186276.70
Jan, 2040	892.58	659.72	185616.97
Feb, 2040	889.41	662.89	184954.09
Mar, 2040	886.24	666.06	184288.03
Apr, 2040	883.05	669.25	183618.77
May, 2040	879.84	672.46	182946.31
Jun, 2040	876.62	675.68	182270.63
Jul, 2040	873.38	678.92	181591.71
Aug, 2040	870.13	682.17	180909.54
Sep, 2040	866.86	685.44	180224.10
Oct, 2040	863.57	688.73	179535.37
Nov, 2040	860.27	692.03	178843.34
Dec, 2040	856.96	695.34	178148.00
Jan, 2041	853.63	698.67	177449.33
Feb, 2041	850.28	702.02	176747.31
Mar, 2041	846.91	705.39	176041.92
Apr, 2041	843.53	708.77	175333.15
May, 2041	840.14	712.16	174620.99
Jun, 2041	836.73	715.57	173905.42
Jul, 2041	833.30	719.00	173186.41
Aug, 2041	829.85	722.45	172463.97
Sep, 2041	826.39	725.91	171738.06
Oct, 2041	822.91	729.39	171008.67
Nov, 2041	819.42	732.88	170275.78
Dec, 2041	815.90	736.40	169539.39
Jan, 2042	812.38	739.92	168799.46
Feb, 2042	808.83	743.47	168056.00
Mar, 2042	805.27	747.03	167308.96
Apr, 2042	801.69	750.61	166558.35
May, 2042	798.09	754.21	165804.14
Jun, 2042	794.48	757.82	165046.32
Jul, 2042	790.85	761.45	164284.87
Aug, 2042	787.20	765.10	163519.77
Sep, 2042	783.53	768.77	162751.00
Oct, 2042	779.85	772.45	161978.55
Nov, 2042	776.15	776.15	161202.40
Dec, 2042	772.43	779.87	160422.52
Jan, 2043	768.69	783.61	159638.92
Feb, 2043	764.94	787.36	158851.55
Mar, 2043	761.16	791.14	158060.42
Apr, 2043	757.37	794.93	157265.49
May, 2043	753.56	798.74	156466.75
Jun, 2043	749.74	802.56	155664.19
Jul, 2043	745.89	806.41	154857.78
Aug, 2043	742.03	810.27	154047.51
Sep, 2043	738.14	814.16	153233.35
Oct, 2043	734.24	818.06	152415.29
Nov, 2043	730.32	821.98	151593.32
Dec, 2043	726.38	825.92	150767.40
Jan, 2044	722.43	829.87	149937.53
Feb, 2044	718.45	833.85	149103.68
Mar, 2044	714.46	837.84	148265.83
Apr, 2044	710.44	841.86	147423.98
May, 2044	706.41	845.89	146578.08
Jun, 2044	702.35	849.95	145728.14
Jul, 2044	698.28	854.02	144874.12
Aug, 2044	694.19	858.11	144016.00
Sep, 2044	690.08	862.22	143153.78
Oct, 2044	685.95	866.35	142287.43
Nov, 2044	681.79	870.51	141416.92
Dec, 2044	677.62	874.68	140542.24
Jan, 2045	673.43	878.87	139663.37
Feb, 2045	669.22	883.08	138780.29
Mar, 2045	664.99	887.31	137892.98
Apr, 2045	660.74	891.56	137001.42
May, 2045	656.47	895.83	136105.59
Jun, 2045	652.17	900.13	135205.46
Jul, 2045	647.86	904.44	134301.02
Aug, 2045	643.53	908.77	133392.24
Sep, 2045	639.17	913.13	132479.11
Oct, 2045	634.80	917.50	131561.61
Nov, 2045	630.40	921.90	130639.71
Dec, 2045	625.98	926.32	129713.39
Jan, 2046	621.54	930.76	128782.64
Feb, 2046	617.08	935.22	127847.42
Mar, 2046	612.60	939.70	126907.72
Apr, 2046	608.10	944.20	125963.52
May, 2046	603.58	948.72	125014.80
Jun, 2046	599.03	953.27	124061.52
Jul, 2046	594.46	957.84	123103.69
Aug, 2046	589.87	962.43	122141.26
Sep, 2046	585.26	967.04	121174.22
Oct, 2046	580.63	971.67	120202.54
Nov, 2046	575.97	976.33	119226.22
Dec, 2046	571.29	981.01	118245.21
Jan, 2047	566.59	985.71	117259.50
Feb, 2047	561.87	990.43	116269.07
Mar, 2047	557.12	995.18	115273.89
Apr, 2047	552.35	999.95	114273.94
May, 2047	547.56	1004.74	113269.21
Jun, 2047	542.75	1009.55	112259.66
Jul, 2047	537.91	1014.39	111245.27
Aug, 2047	533.05	1019.25	110226.02
Sep, 2047	528.17	1024.13	109201.88
Oct, 2047	523.26	1029.04	108172.84
Nov, 2047	518.33	1033.97	107138.87
Dec, 2047	513.37	1038.93	106099.94
Jan, 2048	508.40	1043.90	105056.04
Feb, 2048	503.39	1048.91	104007.13
Mar, 2048	498.37	1053.93	102953.20
Apr, 2048	493.32	1058.98	101894.22
May, 2048	488.24	1064.06	100830.16
Jun, 2048	483.14	1069.16	99761.01
Jul, 2048	478.02	1074.28	98686.73
Aug, 2048	472.87	1079.43	97607.30
Sep, 2048	467.70	1084.60	96522.70
Oct, 2048	462.50	1089.80	95432.91
Nov, 2048	457.28	1095.02	94337.89
Dec, 2048	452.04	1100.26	93237.63
Jan, 2049	446.76	1105.54	92132.09
Feb, 2049	441.47	1110.83	91021.26
Mar, 2049	436.14	1116.16	89905.10
Apr, 2049	430.80	1121.50	88783.59
May, 2049	425.42	1126.88	87656.72
Jun, 2049	420.02	1132.28	86524.44
Jul, 2049	414.60	1137.70	85386.73
Aug, 2049	409.14	1143.16	84243.58
Sep, 2049	403.67	1148.63	83094.95
Oct, 2049	398.16	1154.14	81940.81
Nov, 2049	392.63	1159.67	80781.14
Dec, 2049	387.08	1165.22	79615.92
Jan, 2050	381.49	1170.81	78445.11
Feb, 2050	375.88	1176.42	77268.69
Mar, 2050	370.25	1182.05	76086.64
Apr, 2050	364.58	1187.72	74898.92
May, 2050	358.89	1193.41	73705.51
Jun, 2050	353.17	1199.13	72506.38
Jul, 2050	347.43	1204.87	71301.51
Aug, 2050	341.65	1210.65	70090.86
Sep, 2050	335.85	1216.45	68874.42
Oct, 2050	330.02	1222.28	67652.14
Nov, 2050	324.17	1228.13	66424.01
Dec, 2050	318.28	1234.02	65189.99
Jan, 2051	312.37	1239.93	63950.06
Feb, 2051	306.43	1245.87	62704.18
Mar, 2051	300.46	1251.84	61452.34
Apr, 2051	294.46	1257.84	60194.50
May, 2051	288.43	1263.87	58930.63
Jun, 2051	282.38	1269.92	57660.71
Jul, 2051	276.29	1276.01	56384.70
Aug, 2051	270.18	1282.12	55102.58
Sep, 2051	264.03	1288.27	53814.31
Oct, 2051	257.86	1294.44	52519.87
Nov, 2051	251.66	1300.64	51219.23
Dec, 2051	245.43	1306.87	49912.35
Jan, 2052	239.16	1313.14	48599.22
Feb, 2052	232.87	1319.43	47279.79
Mar, 2052	226.55	1325.75	45954.04
Apr, 2052	220.20	1332.10	44621.93
May, 2052	213.81	1338.49	43283.45
Jun, 2052	207.40	1344.90	41938.55
Jul, 2052	200.96	1351.34	40587.20
Aug, 2052	194.48	1357.82	39229.38
Sep, 2052	187.97	1364.33	37865.06
Oct, 2052	181.44	1370.86	36494.19
Nov, 2052	174.87	1377.43	35116.76
Dec, 2052	168.27	1384.03	33732.73
Jan, 2053	161.64	1390.66	32342.06
Feb, 2053	154.97	1397.33	30944.74
Mar, 2053	148.28	1404.02	29540.71
Apr, 2053	141.55	1410.75	28129.96
May, 2053	134.79	1417.51	26712.45
Jun, 2053	128.00	1424.30	25288.15
Jul, 2053	121.17	1431.13	23857.02
Aug, 2053	114.31	1437.99	22419.04
Sep, 2053	107.42	1444.88	20974.16
Oct, 2053	100.50	1451.80	19522.36
Nov, 2053	93.54	1458.76	18063.61
Dec, 2053	86.55	1465.75	16597.86
Jan, 2054	79.53	1472.77	15125.09
Feb, 2054	72.47	1479.83	13645.27
Mar, 2054	65.38	1486.92	12158.35
Apr, 2054	58.26	1494.04	10664.31
May, 2054	51.10	1501.20	9163.11
Jun, 2054	43.91	1508.39	7654.72
Jul, 2054	36.68	1515.62	6139.09
Aug, 2054	29.42	1522.88	4616.21
Sep, 2054	22.12	1530.18	3086.03
Oct, 2054	14.79	1537.51	1548.52
Nov, 2054	7.42	1544.88	3.64