Mortgage Parameters

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

Mortgage Summary

Property Total:	$298,000
Down Payment	$89,400
Mortgage Amount:	$208,600
Mortgage Payment:	$1,217.33 / month
Estimated Tax:	+ $165.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,382.89 / month
Total Interest Paid:	$229,640.40 over 30 years
Total Tax Paid:	$59,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	999.54	217.79	208382.21
Feb, 2025	998.50	218.83	208163.38
Mar, 2025	997.45	219.88	207943.50
Apr, 2025	996.40	220.93	207722.57
May, 2025	995.34	221.99	207500.57
Jun, 2025	994.27	223.06	207277.52
Jul, 2025	993.20	224.13	207053.39
Aug, 2025	992.13	225.20	206828.19
Sep, 2025	991.05	226.28	206601.91
Oct, 2025	989.97	227.36	206374.55
Nov, 2025	988.88	228.45	206146.10
Dec, 2025	987.78	229.55	205916.55
Jan, 2026	986.68	230.65	205685.91
Feb, 2026	985.58	231.75	205454.15
Mar, 2026	984.47	232.86	205221.29
Apr, 2026	983.35	233.98	204987.31
May, 2026	982.23	235.10	204752.21
Jun, 2026	981.10	236.23	204515.99
Jul, 2026	979.97	237.36	204278.63
Aug, 2026	978.84	238.49	204040.14
Sep, 2026	977.69	239.64	203800.50
Oct, 2026	976.54	240.79	203559.71
Nov, 2026	975.39	241.94	203317.77
Dec, 2026	974.23	243.10	203074.67
Jan, 2027	973.07	244.26	202830.41
Feb, 2027	971.90	245.43	202584.98
Mar, 2027	970.72	246.61	202338.37
Apr, 2027	969.54	247.79	202090.57
May, 2027	968.35	248.98	201841.59
Jun, 2027	967.16	250.17	201591.42
Jul, 2027	965.96	251.37	201340.05
Aug, 2027	964.75	252.58	201087.48
Sep, 2027	963.54	253.79	200833.69
Oct, 2027	962.33	255.00	200578.69
Nov, 2027	961.11	256.22	200322.46
Dec, 2027	959.88	257.45	200065.01
Jan, 2028	958.64	258.69	199806.33
Feb, 2028	957.41	259.92	199546.40
Mar, 2028	956.16	261.17	199285.23
Apr, 2028	954.91	262.42	199022.81
May, 2028	953.65	263.68	198759.13
Jun, 2028	952.39	264.94	198494.19
Jul, 2028	951.12	266.21	198227.98
Aug, 2028	949.84	267.49	197960.49
Sep, 2028	948.56	268.77	197691.72
Oct, 2028	947.27	270.06	197421.66
Nov, 2028	945.98	271.35	197150.31
Dec, 2028	944.68	272.65	196877.66
Jan, 2029	943.37	273.96	196603.70
Feb, 2029	942.06	275.27	196328.43
Mar, 2029	940.74	276.59	196051.84
Apr, 2029	939.42	277.91	195773.93
May, 2029	938.08	279.25	195494.68
Jun, 2029	936.75	280.58	195214.10
Jul, 2029	935.40	281.93	194932.17
Aug, 2029	934.05	283.28	194648.89
Sep, 2029	932.69	284.64	194364.25
Oct, 2029	931.33	286.00	194078.25
Nov, 2029	929.96	287.37	193790.88
Dec, 2029	928.58	288.75	193502.13
Jan, 2030	927.20	290.13	193212.00
Feb, 2030	925.81	291.52	192920.47
Mar, 2030	924.41	292.92	192627.55
Apr, 2030	923.01	294.32	192333.23
May, 2030	921.60	295.73	192037.50
Jun, 2030	920.18	297.15	191740.35
Jul, 2030	918.76	298.57	191441.77
Aug, 2030	917.33	300.00	191141.77
Sep, 2030	915.89	301.44	190840.33
Oct, 2030	914.44	302.89	190537.44
Nov, 2030	912.99	304.34	190233.10
Dec, 2030	911.53	305.80	189927.30
Jan, 2031	910.07	307.26	189620.04
Feb, 2031	908.60	308.73	189311.31
Mar, 2031	907.12	310.21	189001.10
Apr, 2031	905.63	311.70	188689.40
May, 2031	904.14	313.19	188376.20
Jun, 2031	902.64	314.69	188061.51
Jul, 2031	901.13	316.20	187745.31
Aug, 2031	899.61	317.72	187427.59
Sep, 2031	898.09	319.24	187108.35
Oct, 2031	896.56	320.77	186787.58
Nov, 2031	895.02	322.31	186465.28
Dec, 2031	893.48	323.85	186141.42
Jan, 2032	891.93	325.40	185816.02
Feb, 2032	890.37	326.96	185489.06
Mar, 2032	888.80	328.53	185160.53
Apr, 2032	887.23	330.10	184830.43
May, 2032	885.65	331.68	184498.75
Jun, 2032	884.06	333.27	184165.47
Jul, 2032	882.46	334.87	183830.60
Aug, 2032	880.85	336.48	183494.13
Sep, 2032	879.24	338.09	183156.04
Oct, 2032	877.62	339.71	182816.33
Nov, 2032	875.99	341.34	182475.00
Dec, 2032	874.36	342.97	182132.03
Jan, 2033	872.72	344.61	181787.41
Feb, 2033	871.06	346.27	181441.15
Mar, 2033	869.41	347.92	181093.22
Apr, 2033	867.74	349.59	180743.63
May, 2033	866.06	351.27	180392.36
Jun, 2033	864.38	352.95	180039.41
Jul, 2033	862.69	354.64	179684.77
Aug, 2033	860.99	356.34	179328.43
Sep, 2033	859.28	358.05	178970.38
Oct, 2033	857.57	359.76	178610.62
Nov, 2033	855.84	361.49	178249.13
Dec, 2033	854.11	363.22	177885.91
Jan, 2034	852.37	364.96	177520.95
Feb, 2034	850.62	366.71	177154.25
Mar, 2034	848.86	368.47	176785.78
Apr, 2034	847.10	370.23	176415.55
May, 2034	845.32	372.01	176043.54
Jun, 2034	843.54	373.79	175669.75
Jul, 2034	841.75	375.58	175294.18
Aug, 2034	839.95	377.38	174916.80
Sep, 2034	838.14	379.19	174537.61
Oct, 2034	836.33	381.00	174156.61
Nov, 2034	834.50	382.83	173773.78
Dec, 2034	832.67	384.66	173389.11
Jan, 2035	830.82	386.51	173002.60
Feb, 2035	828.97	388.36	172614.25
Mar, 2035	827.11	390.22	172224.03
Apr, 2035	825.24	392.09	171831.94
May, 2035	823.36	393.97	171437.97
Jun, 2035	821.47	395.86	171042.11
Jul, 2035	819.58	397.75	170644.36
Aug, 2035	817.67	399.66	170244.70
Sep, 2035	815.76	401.57	169843.12
Oct, 2035	813.83	403.50	169439.63
Nov, 2035	811.90	405.43	169034.19
Dec, 2035	809.96	407.37	168626.82
Jan, 2036	808.00	409.33	168217.49
Feb, 2036	806.04	411.29	167806.21
Mar, 2036	804.07	413.26	167392.95
Apr, 2036	802.09	415.24	166977.71
May, 2036	800.10	417.23	166560.48
Jun, 2036	798.10	419.23	166141.25
Jul, 2036	796.09	421.24	165720.02
Aug, 2036	794.08	423.25	165296.76
Sep, 2036	792.05	425.28	164871.48
Oct, 2036	790.01	427.32	164444.16
Nov, 2036	787.96	429.37	164014.79
Dec, 2036	785.90	431.43	163583.36
Jan, 2037	783.84	433.49	163149.87
Feb, 2037	781.76	435.57	162714.30
Mar, 2037	779.67	437.66	162276.64
Apr, 2037	777.58	439.75	161836.89
May, 2037	775.47	441.86	161395.03
Jun, 2037	773.35	443.98	160951.05
Jul, 2037	771.22	446.11	160504.94
Aug, 2037	769.09	448.24	160056.70
Sep, 2037	766.94	450.39	159606.30
Oct, 2037	764.78	452.55	159153.76
Nov, 2037	762.61	454.72	158699.04
Dec, 2037	760.43	456.90	158242.14
Jan, 2038	758.24	459.09	157783.05
Feb, 2038	756.04	461.29	157321.77
Mar, 2038	753.83	463.50	156858.27
Apr, 2038	751.61	465.72	156392.55
May, 2038	749.38	467.95	155924.60
Jun, 2038	747.14	470.19	155454.41
Jul, 2038	744.89	472.44	154981.97
Aug, 2038	742.62	474.71	154507.26
Sep, 2038	740.35	476.98	154030.28
Oct, 2038	738.06	479.27	153551.01
Nov, 2038	735.77	481.56	153069.44
Dec, 2038	733.46	483.87	152585.57
Jan, 2039	731.14	486.19	152099.38
Feb, 2039	728.81	488.52	151610.86
Mar, 2039	726.47	490.86	151120.00
Apr, 2039	724.12	493.21	150626.79
May, 2039	721.75	495.58	150131.21
Jun, 2039	719.38	497.95	149633.26
Jul, 2039	716.99	500.34	149132.92
Aug, 2039	714.60	502.73	148630.19
Sep, 2039	712.19	505.14	148125.04
Oct, 2039	709.77	507.56	147617.48
Nov, 2039	707.33	510.00	147107.48
Dec, 2039	704.89	512.44	146595.04
Jan, 2040	702.43	514.90	146080.15
Feb, 2040	699.97	517.36	145562.78
Mar, 2040	697.49	519.84	145042.94
Apr, 2040	695.00	522.33	144520.61
May, 2040	692.49	524.84	143995.77
Jun, 2040	689.98	527.35	143468.42
Jul, 2040	687.45	529.88	142938.55
Aug, 2040	684.91	532.42	142406.13
Sep, 2040	682.36	534.97	141871.16
Oct, 2040	679.80	537.53	141333.63
Nov, 2040	677.22	540.11	140793.53
Dec, 2040	674.64	542.69	140250.83
Jan, 2041	672.04	545.29	139705.54
Feb, 2041	669.42	547.91	139157.63
Mar, 2041	666.80	550.53	138607.10
Apr, 2041	664.16	553.17	138053.93
May, 2041	661.51	555.82	137498.10
Jun, 2041	658.85	558.48	136939.62
Jul, 2041	656.17	561.16	136378.46
Aug, 2041	653.48	563.85	135814.61
Sep, 2041	650.78	566.55	135248.06
Oct, 2041	648.06	569.27	134678.79
Nov, 2041	645.34	571.99	134106.80
Dec, 2041	642.60	574.73	133532.06
Jan, 2042	639.84	577.49	132954.57
Feb, 2042	637.07	580.26	132374.32
Mar, 2042	634.29	583.04	131791.28
Apr, 2042	631.50	585.83	131205.45
May, 2042	628.69	588.64	130616.81
Jun, 2042	625.87	591.46	130025.36
Jul, 2042	623.04	594.29	129431.06
Aug, 2042	620.19	597.14	128833.92
Sep, 2042	617.33	600.00	128233.92
Oct, 2042	614.45	602.88	127631.05
Nov, 2042	611.57	605.76	127025.28
Dec, 2042	608.66	608.67	126416.62
Jan, 2043	605.75	611.58	125805.03
Feb, 2043	602.82	614.51	125190.52
Mar, 2043	599.87	617.46	124573.06
Apr, 2043	596.91	620.42	123952.64
May, 2043	593.94	623.39	123329.25
Jun, 2043	590.95	626.38	122702.87
Jul, 2043	587.95	629.38	122073.50
Aug, 2043	584.94	632.39	121441.10
Sep, 2043	581.91	635.42	120805.68
Oct, 2043	578.86	638.47	120167.21
Nov, 2043	575.80	641.53	119525.68
Dec, 2043	572.73	644.60	118881.08
Jan, 2044	569.64	647.69	118233.38
Feb, 2044	566.53	650.80	117582.59
Mar, 2044	563.42	653.91	116928.68
Apr, 2044	560.28	657.05	116271.63
May, 2044	557.13	660.20	115611.43
Jun, 2044	553.97	663.36	114948.07
Jul, 2044	550.79	666.54	114281.54
Aug, 2044	547.60	669.73	113611.81
Sep, 2044	544.39	672.94	112938.87
Oct, 2044	541.17	676.16	112262.70
Nov, 2044	537.93	679.40	111583.30
Dec, 2044	534.67	682.66	110900.64
Jan, 2045	531.40	685.93	110214.71
Feb, 2045	528.11	689.22	109525.49
Mar, 2045	524.81	692.52	108832.97
Apr, 2045	521.49	695.84	108137.13
May, 2045	518.16	699.17	107437.96
Jun, 2045	514.81	702.52	106735.43
Jul, 2045	511.44	705.89	106029.54
Aug, 2045	508.06	709.27	105320.27
Sep, 2045	504.66	712.67	104607.60
Oct, 2045	501.24	716.09	103891.52
Nov, 2045	497.81	719.52	103172.00
Dec, 2045	494.37	722.96	102449.04
Jan, 2046	490.90	726.43	101722.61
Feb, 2046	487.42	729.91	100992.70
Mar, 2046	483.92	733.41	100259.29
Apr, 2046	480.41	736.92	99522.37
May, 2046	476.88	740.45	98781.92
Jun, 2046	473.33	744.00	98037.92
Jul, 2046	469.77	747.56	97290.35
Aug, 2046	466.18	751.15	96539.21
Sep, 2046	462.58	754.75	95784.46
Oct, 2046	458.97	758.36	95026.10
Nov, 2046	455.33	762.00	94264.10
Dec, 2046	451.68	765.65	93498.45
Jan, 2047	448.01	769.32	92729.14
Feb, 2047	444.33	773.00	91956.13
Mar, 2047	440.62	776.71	91179.43
Apr, 2047	436.90	780.43	90399.00
May, 2047	433.16	784.17	89614.83
Jun, 2047	429.40	787.93	88826.90
Jul, 2047	425.63	791.70	88035.20
Aug, 2047	421.84	795.49	87239.71
Sep, 2047	418.02	799.31	86440.40
Oct, 2047	414.19	803.14	85637.27
Nov, 2047	410.35	806.98	84830.28
Dec, 2047	406.48	810.85	84019.43
Jan, 2048	402.59	814.74	83204.69
Feb, 2048	398.69	818.64	82386.05
Mar, 2048	394.77	822.56	81563.49
Apr, 2048	390.83	826.50	80736.98
May, 2048	386.86	830.47	79906.52
Jun, 2048	382.89	834.44	79072.07
Jul, 2048	378.89	838.44	78233.63
Aug, 2048	374.87	842.46	77391.17
Sep, 2048	370.83	846.50	76544.67
Oct, 2048	366.78	850.55	75694.12
Nov, 2048	362.70	854.63	74839.49
Dec, 2048	358.61	858.72	73980.77
Jan, 2049	354.49	862.84	73117.93
Feb, 2049	350.36	866.97	72250.95
Mar, 2049	346.20	871.13	71379.83
Apr, 2049	342.03	875.30	70504.52
May, 2049	337.83	879.50	69625.03
Jun, 2049	333.62	883.71	68741.32
Jul, 2049	329.39	887.94	67853.37
Aug, 2049	325.13	892.20	66961.18
Sep, 2049	320.86	896.47	66064.70
Oct, 2049	316.56	900.77	65163.93
Nov, 2049	312.24	905.09	64258.84
Dec, 2049	307.91	909.42	63349.42
Jan, 2050	303.55	913.78	62435.64
Feb, 2050	299.17	918.16	61517.48
Mar, 2050	294.77	922.56	60594.92
Apr, 2050	290.35	926.98	59667.94
May, 2050	285.91	931.42	58736.52
Jun, 2050	281.45	935.88	57800.64
Jul, 2050	276.96	940.37	56860.27
Aug, 2050	272.46	944.87	55915.40
Sep, 2050	267.93	949.40	54965.99
Oct, 2050	263.38	953.95	54012.04
Nov, 2050	258.81	958.52	53053.52
Dec, 2050	254.21	963.12	52090.40
Jan, 2051	249.60	967.73	51122.67
Feb, 2051	244.96	972.37	50150.31
Mar, 2051	240.30	977.03	49173.28
Apr, 2051	235.62	981.71	48191.57
May, 2051	230.92	986.41	47205.16
Jun, 2051	226.19	991.14	46214.02
Jul, 2051	221.44	995.89	45218.13
Aug, 2051	216.67	1000.66	44217.47
Sep, 2051	211.88	1005.45	43212.02
Oct, 2051	207.06	1010.27	42201.75
Nov, 2051	202.22	1015.11	41186.63
Dec, 2051	197.35	1019.98	40166.66
Jan, 2052	192.47	1024.86	39141.79
Feb, 2052	187.55	1029.78	38112.02
Mar, 2052	182.62	1034.71	37077.31
Apr, 2052	177.66	1039.67	36037.64
May, 2052	172.68	1044.65	34992.99
Jun, 2052	167.67	1049.66	33943.33
Jul, 2052	162.65	1054.68	32888.65
Aug, 2052	157.59	1059.74	31828.91
Sep, 2052	152.51	1064.82	30764.09
Oct, 2052	147.41	1069.92	29694.18
Nov, 2052	142.28	1075.05	28619.13
Dec, 2052	137.13	1080.20	27538.93
Jan, 2053	131.96	1085.37	26453.56
Feb, 2053	126.76	1090.57	25362.99
Mar, 2053	121.53	1095.80	24267.19
Apr, 2053	116.28	1101.05	23166.14
May, 2053	111.00	1106.33	22059.81
Jun, 2053	105.70	1111.63	20948.19
Jul, 2053	100.38	1116.95	19831.23
Aug, 2053	95.02	1122.31	18708.93
Sep, 2053	89.65	1127.68	17581.24
Oct, 2053	84.24	1133.09	16448.16
Nov, 2053	78.81	1138.52	15309.64
Dec, 2053	73.36	1143.97	14165.67
Jan, 2054	67.88	1149.45	13016.22
Feb, 2054	62.37	1154.96	11861.26
Mar, 2054	56.84	1160.49	10700.76
Apr, 2054	51.27	1166.06	9534.71
May, 2054	45.69	1171.64	8363.06
Jun, 2054	40.07	1177.26	7185.81
Jul, 2054	34.43	1182.90	6002.91
Aug, 2054	28.76	1188.57	4814.34
Sep, 2054	23.07	1194.26	3620.08
Oct, 2054	17.35	1199.98	2420.10
Nov, 2054	11.60	1205.73	1214.36
Dec, 2054	5.82	1211.51	2.85