Mortgage Parameters

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

Mortgage Summary

Property Total:	$369,000
Down Payment	$110,700
Mortgage Amount:	$258,300
Mortgage Payment:	$1,507.37 / month
Estimated Tax:	+ $205.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,712.37 / month
Total Interest Paid:	$284,353.20 over 30 years
Total Tax Paid:	$73,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1237.69	269.68	258030.32
Jan, 2025	1236.40	270.97	257759.34
Feb, 2025	1235.10	272.27	257487.07
Mar, 2025	1233.79	273.58	257213.49
Apr, 2025	1232.48	274.89	256938.60
May, 2025	1231.16	276.21	256662.40
Jun, 2025	1229.84	277.53	256384.87
Jul, 2025	1228.51	278.86	256106.01
Aug, 2025	1227.17	280.20	255825.81
Sep, 2025	1225.83	281.54	255544.28
Oct, 2025	1224.48	282.89	255261.39
Nov, 2025	1223.13	284.24	254977.15
Dec, 2025	1221.77	285.60	254691.54
Jan, 2026	1220.40	286.97	254404.57
Feb, 2026	1219.02	288.35	254116.22
Mar, 2026	1217.64	289.73	253826.49
Apr, 2026	1216.25	291.12	253535.37
May, 2026	1214.86	292.51	253242.86
Jun, 2026	1213.46	293.91	252948.94
Jul, 2026	1212.05	295.32	252653.62
Aug, 2026	1210.63	296.74	252356.88
Sep, 2026	1209.21	298.16	252058.72
Oct, 2026	1207.78	299.59	251759.14
Nov, 2026	1206.35	301.02	251458.11
Dec, 2026	1204.90	302.47	251155.64
Jan, 2027	1203.45	303.92	250851.73
Feb, 2027	1202.00	305.37	250546.36
Mar, 2027	1200.53	306.84	250239.52
Apr, 2027	1199.06	308.31	249931.22
May, 2027	1197.59	309.78	249621.43
Jun, 2027	1196.10	311.27	249310.17
Jul, 2027	1194.61	312.76	248997.41
Aug, 2027	1193.11	314.26	248683.15
Sep, 2027	1191.61	315.76	248367.39
Oct, 2027	1190.09	317.28	248050.11
Nov, 2027	1188.57	318.80	247731.31
Dec, 2027	1187.05	320.32	247410.99
Jan, 2028	1185.51	321.86	247089.13
Feb, 2028	1183.97	323.40	246765.73
Mar, 2028	1182.42	324.95	246440.78
Apr, 2028	1180.86	326.51	246114.27
May, 2028	1179.30	328.07	245786.20
Jun, 2028	1177.73	329.64	245456.55
Jul, 2028	1176.15	331.22	245125.33
Aug, 2028	1174.56	332.81	244792.52
Sep, 2028	1172.96	334.41	244458.11
Oct, 2028	1171.36	336.01	244122.10
Nov, 2028	1169.75	337.62	243784.49
Dec, 2028	1168.13	339.24	243445.25
Jan, 2029	1166.51	340.86	243104.39
Feb, 2029	1164.88	342.49	242761.89
Mar, 2029	1163.23	344.14	242417.76
Apr, 2029	1161.59	345.78	242071.97
May, 2029	1159.93	347.44	241724.53
Jun, 2029	1158.26	349.11	241375.42
Jul, 2029	1156.59	350.78	241024.64
Aug, 2029	1154.91	352.46	240672.18
Sep, 2029	1153.22	354.15	240318.03
Oct, 2029	1151.52	355.85	239962.19
Nov, 2029	1149.82	357.55	239604.64
Dec, 2029	1148.11	359.26	239245.37
Jan, 2030	1146.38	360.99	238884.39
Feb, 2030	1144.65	362.72	238521.67
Mar, 2030	1142.92	364.45	238157.22
Apr, 2030	1141.17	366.20	237791.02
May, 2030	1139.42	367.95	237423.06
Jun, 2030	1137.65	369.72	237053.35
Jul, 2030	1135.88	371.49	236681.86
Aug, 2030	1134.10	373.27	236308.59
Sep, 2030	1132.31	375.06	235933.53
Oct, 2030	1130.51	376.86	235556.67
Nov, 2030	1128.71	378.66	235178.01
Dec, 2030	1126.89	380.48	234797.54
Jan, 2031	1125.07	382.30	234415.24
Feb, 2031	1123.24	384.13	234031.11
Mar, 2031	1121.40	385.97	233645.14
Apr, 2031	1119.55	387.82	233257.32
May, 2031	1117.69	389.68	232867.64
Jun, 2031	1115.82	391.55	232476.09
Jul, 2031	1113.95	393.42	232082.67
Aug, 2031	1112.06	395.31	231687.36
Sep, 2031	1110.17	397.20	231290.16
Oct, 2031	1108.27	399.10	230891.06
Nov, 2031	1106.35	401.02	230490.04
Dec, 2031	1104.43	402.94	230087.10
Jan, 2032	1102.50	404.87	229682.23
Feb, 2032	1100.56	406.81	229275.42
Mar, 2032	1098.61	408.76	228866.66
Apr, 2032	1096.65	410.72	228455.95
May, 2032	1094.68	412.69	228043.26
Jun, 2032	1092.71	414.66	227628.60
Jul, 2032	1090.72	416.65	227211.95
Aug, 2032	1088.72	418.65	226793.30
Sep, 2032	1086.72	420.65	226372.65
Oct, 2032	1084.70	422.67	225949.98
Nov, 2032	1082.68	424.69	225525.29
Dec, 2032	1080.64	426.73	225098.56
Jan, 2033	1078.60	428.77	224669.79
Feb, 2033	1076.54	430.83	224238.96
Mar, 2033	1074.48	432.89	223806.07
Apr, 2033	1072.40	434.97	223371.11
May, 2033	1070.32	437.05	222934.06
Jun, 2033	1068.23	439.14	222494.91
Jul, 2033	1066.12	441.25	222053.66
Aug, 2033	1064.01	443.36	221610.30
Sep, 2033	1061.88	445.49	221164.81
Oct, 2033	1059.75	447.62	220717.19
Nov, 2033	1057.60	449.77	220267.42
Dec, 2033	1055.45	451.92	219815.50
Jan, 2034	1053.28	454.09	219361.41
Feb, 2034	1051.11	456.26	218905.15
Mar, 2034	1048.92	458.45	218446.70
Apr, 2034	1046.72	460.65	217986.06
May, 2034	1044.52	462.85	217523.20
Jun, 2034	1042.30	465.07	217058.13
Jul, 2034	1040.07	467.30	216590.83
Aug, 2034	1037.83	469.54	216121.29
Sep, 2034	1035.58	471.79	215649.50
Oct, 2034	1033.32	474.05	215175.45
Nov, 2034	1031.05	476.32	214699.13
Dec, 2034	1028.77	478.60	214220.53
Jan, 2035	1026.47	480.90	213739.63
Feb, 2035	1024.17	483.20	213256.43
Mar, 2035	1021.85	485.52	212770.92
Apr, 2035	1019.53	487.84	212283.07
May, 2035	1017.19	490.18	211792.89
Jun, 2035	1014.84	492.53	211300.36
Jul, 2035	1012.48	494.89	210805.47
Aug, 2035	1010.11	497.26	210308.21
Sep, 2035	1007.73	499.64	209808.57
Oct, 2035	1005.33	502.04	209306.53
Nov, 2035	1002.93	504.44	208802.09
Dec, 2035	1000.51	506.86	208295.23
Jan, 2036	998.08	509.29	207785.94
Feb, 2036	995.64	511.73	207274.21
Mar, 2036	993.19	514.18	206760.03
Apr, 2036	990.73	516.64	206243.39
May, 2036	988.25	519.12	205724.27
Jun, 2036	985.76	521.61	205202.66
Jul, 2036	983.26	524.11	204678.55
Aug, 2036	980.75	526.62	204151.93
Sep, 2036	978.23	529.14	203622.79
Oct, 2036	975.69	531.68	203091.11
Nov, 2036	973.14	534.23	202556.89
Dec, 2036	970.59	536.78	202020.10
Jan, 2037	968.01	539.36	201480.75
Feb, 2037	965.43	541.94	200938.80
Mar, 2037	962.83	544.54	200394.27
Apr, 2037	960.22	547.15	199847.12
May, 2037	957.60	549.77	199297.35
Jun, 2037	954.97	552.40	198744.95
Jul, 2037	952.32	555.05	198189.90
Aug, 2037	949.66	557.71	197632.19
Sep, 2037	946.99	560.38	197071.80
Oct, 2037	944.30	563.07	196508.74
Nov, 2037	941.60	565.77	195942.97
Dec, 2037	938.89	568.48	195374.49
Jan, 2038	936.17	571.20	194803.29
Feb, 2038	933.43	573.94	194229.36
Mar, 2038	930.68	576.69	193652.67
Apr, 2038	927.92	579.45	193073.22
May, 2038	925.14	582.23	192490.99
Jun, 2038	922.35	585.02	191905.97
Jul, 2038	919.55	587.82	191318.15
Aug, 2038	916.73	590.64	190727.51
Sep, 2038	913.90	593.47	190134.05
Oct, 2038	911.06	596.31	189537.74
Nov, 2038	908.20	599.17	188938.57
Dec, 2038	905.33	602.04	188336.53
Jan, 2039	902.45	604.92	187731.60
Feb, 2039	899.55	607.82	187123.78
Mar, 2039	896.63	610.74	186513.05
Apr, 2039	893.71	613.66	185899.38
May, 2039	890.77	616.60	185282.78
Jun, 2039	887.81	619.56	184663.23
Jul, 2039	884.84	622.53	184040.70
Aug, 2039	881.86	625.51	183415.19
Sep, 2039	878.86	628.51	182786.69
Oct, 2039	875.85	631.52	182155.17
Nov, 2039	872.83	634.54	181520.63
Dec, 2039	869.79	637.58	180883.04
Jan, 2040	866.73	640.64	180242.40
Feb, 2040	863.66	643.71	179598.69
Mar, 2040	860.58	646.79	178951.90
Apr, 2040	857.48	649.89	178302.01
May, 2040	854.36	653.01	177649.00
Jun, 2040	851.23	656.14	176992.87
Jul, 2040	848.09	659.28	176333.59
Aug, 2040	844.93	662.44	175671.15
Sep, 2040	841.76	665.61	175005.54
Oct, 2040	838.57	668.80	174336.74
Nov, 2040	835.36	672.01	173664.73
Dec, 2040	832.14	675.23	172989.50
Jan, 2041	828.91	678.46	172311.04
Feb, 2041	825.66	681.71	171629.33
Mar, 2041	822.39	684.98	170944.35
Apr, 2041	819.11	688.26	170256.09
May, 2041	815.81	691.56	169564.53
Jun, 2041	812.50	694.87	168869.66
Jul, 2041	809.17	698.20	168171.45
Aug, 2041	805.82	701.55	167469.90
Sep, 2041	802.46	704.91	166764.99
Oct, 2041	799.08	708.29	166056.71
Nov, 2041	795.69	711.68	165345.02
Dec, 2041	792.28	715.09	164629.93
Jan, 2042	788.85	718.52	163911.41
Feb, 2042	785.41	721.96	163189.45
Mar, 2042	781.95	725.42	162464.03
Apr, 2042	778.47	728.90	161735.14
May, 2042	774.98	732.39	161002.75
Jun, 2042	771.47	735.90	160266.85
Jul, 2042	767.95	739.42	159527.42
Aug, 2042	764.40	742.97	158784.46
Sep, 2042	760.84	746.53	158037.93
Oct, 2042	757.27	750.10	157287.82
Nov, 2042	753.67	753.70	156534.12
Dec, 2042	750.06	757.31	155776.81
Jan, 2043	746.43	760.94	155015.87
Feb, 2043	742.78	764.59	154251.29
Mar, 2043	739.12	768.25	153483.04
Apr, 2043	735.44	771.93	152711.11
May, 2043	731.74	775.63	151935.48
Jun, 2043	728.02	779.35	151156.13
Jul, 2043	724.29	783.08	150373.05
Aug, 2043	720.54	786.83	149586.22
Sep, 2043	716.77	790.60	148795.62
Oct, 2043	712.98	794.39	148001.23
Nov, 2043	709.17	798.20	147203.03
Dec, 2043	705.35	802.02	146401.01
Jan, 2044	701.50	805.87	145595.14
Feb, 2044	697.64	809.73	144785.42
Mar, 2044	693.76	813.61	143971.81
Apr, 2044	689.86	817.51	143154.30
May, 2044	685.95	821.42	142332.88
Jun, 2044	682.01	825.36	141507.52
Jul, 2044	678.06	829.31	140678.21
Aug, 2044	674.08	833.29	139844.92
Sep, 2044	670.09	837.28	139007.64
Oct, 2044	666.08	841.29	138166.35
Nov, 2044	662.05	845.32	137321.03
Dec, 2044	658.00	849.37	136471.66
Jan, 2045	653.93	853.44	135618.21
Feb, 2045	649.84	857.53	134760.68
Mar, 2045	645.73	861.64	133899.04
Apr, 2045	641.60	865.77	133033.27
May, 2045	637.45	869.92	132163.35
Jun, 2045	633.28	874.09	131289.26
Jul, 2045	629.09	878.28	130410.99
Aug, 2045	624.89	882.48	129528.50
Sep, 2045	620.66	886.71	128641.79
Oct, 2045	616.41	890.96	127750.83
Nov, 2045	612.14	895.23	126855.60
Dec, 2045	607.85	899.52	125956.08
Jan, 2046	603.54	903.83	125052.25
Feb, 2046	599.21	908.16	124144.09
Mar, 2046	594.86	912.51	123231.57
Apr, 2046	590.48	916.89	122314.69
May, 2046	586.09	921.28	121393.41
Jun, 2046	581.68	925.69	120467.71
Jul, 2046	577.24	930.13	119537.59
Aug, 2046	572.78	934.59	118603.00
Sep, 2046	568.31	939.06	117663.94
Oct, 2046	563.81	943.56	116720.37
Nov, 2046	559.29	948.08	115772.29
Dec, 2046	554.74	952.63	114819.66
Jan, 2047	550.18	957.19	113862.47
Feb, 2047	545.59	961.78	112900.69
Mar, 2047	540.98	966.39	111934.30
Apr, 2047	536.35	971.02	110963.28
May, 2047	531.70	975.67	109987.61
Jun, 2047	527.02	980.35	109007.27
Jul, 2047	522.33	985.04	108022.22
Aug, 2047	517.61	989.76	107032.46
Sep, 2047	512.86	994.51	106037.95
Oct, 2047	508.10	999.27	105038.68
Nov, 2047	503.31	1004.06	104034.62
Dec, 2047	498.50	1008.87	103025.75
Jan, 2048	493.67	1013.70	102012.05
Feb, 2048	488.81	1018.56	100993.48
Mar, 2048	483.93	1023.44	99970.04
Apr, 2048	479.02	1028.35	98941.69
May, 2048	474.10	1033.27	97908.42
Jun, 2048	469.14	1038.23	96870.19
Jul, 2048	464.17	1043.20	95826.99
Aug, 2048	459.17	1048.20	94778.79
Sep, 2048	454.15	1053.22	93725.57
Oct, 2048	449.10	1058.27	92667.30
Nov, 2048	444.03	1063.34	91603.97
Dec, 2048	438.94	1068.43	90535.53
Jan, 2049	433.82	1073.55	89461.98
Feb, 2049	428.67	1078.70	88383.28
Mar, 2049	423.50	1083.87	87299.41
Apr, 2049	418.31	1089.06	86210.35
May, 2049	413.09	1094.28	85116.07
Jun, 2049	407.85	1099.52	84016.55
Jul, 2049	402.58	1104.79	82911.76
Aug, 2049	397.29	1110.08	81801.68
Sep, 2049	391.97	1115.40	80686.27
Oct, 2049	386.62	1120.75	79565.52
Nov, 2049	381.25	1126.12	78439.41
Dec, 2049	375.86	1131.51	77307.89
Jan, 2050	370.43	1136.94	76170.95
Feb, 2050	364.99	1142.38	75028.57
Mar, 2050	359.51	1147.86	73880.71
Apr, 2050	354.01	1153.36	72727.35
May, 2050	348.49	1158.88	71568.47
Jun, 2050	342.93	1164.44	70404.03
Jul, 2050	337.35	1170.02	69234.01
Aug, 2050	331.75	1175.62	68058.39
Sep, 2050	326.11	1181.26	66877.13
Oct, 2050	320.45	1186.92	65690.22
Nov, 2050	314.77	1192.60	64497.61
Dec, 2050	309.05	1198.32	63299.29
Jan, 2051	303.31	1204.06	62095.23
Feb, 2051	297.54	1209.83	60885.40
Mar, 2051	291.74	1215.63	59669.77
Apr, 2051	285.92	1221.45	58448.32
May, 2051	280.06	1227.31	57221.02
Jun, 2051	274.18	1233.19	55987.83
Jul, 2051	268.28	1239.09	54748.74
Aug, 2051	262.34	1245.03	53503.70
Sep, 2051	256.37	1251.00	52252.71
Oct, 2051	250.38	1256.99	50995.71
Nov, 2051	244.35	1263.02	49732.70
Dec, 2051	238.30	1269.07	48463.63
Jan, 2052	232.22	1275.15	47188.48
Feb, 2052	226.11	1281.26	45907.22
Mar, 2052	219.97	1287.40	44619.83
Apr, 2052	213.80	1293.57	43326.26
May, 2052	207.60	1299.77	42026.49
Jun, 2052	201.38	1305.99	40720.50
Jul, 2052	195.12	1312.25	39408.25
Aug, 2052	188.83	1318.54	38089.71
Sep, 2052	182.51	1324.86	36764.85
Oct, 2052	176.16	1331.21	35433.65
Nov, 2052	169.79	1337.58	34096.07
Dec, 2052	163.38	1343.99	32752.07
Jan, 2053	156.94	1350.43	31401.64
Feb, 2053	150.47	1356.90	30044.74
Mar, 2053	143.96	1363.41	28681.33
Apr, 2053	137.43	1369.94	27311.39
May, 2053	130.87	1376.50	25934.89
Jun, 2053	124.27	1383.10	24551.79
Jul, 2053	117.64	1389.73	23162.06
Aug, 2053	110.98	1396.39	21765.68
Sep, 2053	104.29	1403.08	20362.60
Oct, 2053	97.57	1409.80	18952.80
Nov, 2053	90.82	1416.55	17536.25
Dec, 2053	84.03	1423.34	16112.91
Jan, 2054	77.21	1430.16	14682.74
Feb, 2054	70.35	1437.02	13245.73
Mar, 2054	63.47	1443.90	11801.83
Apr, 2054	56.55	1450.82	10351.01
May, 2054	49.60	1457.77	8893.24
Jun, 2054	42.61	1464.76	7428.48
Jul, 2054	35.59	1471.78	5956.71
Aug, 2054	28.54	1478.83	4477.88
Sep, 2054	21.46	1485.91	2991.96
Oct, 2054	14.34	1493.03	1498.93
Nov, 2054	7.18	1500.19	0