Mortgage Parameters

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

Mortgage Summary

Property Total:	$330,000
Down Payment	$99,000
Mortgage Amount:	$231,000
Mortgage Payment:	$1,348.05 / month
Estimated Tax:	+ $183.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,531.38 / month
Total Interest Paid:	$254,296.80 over 30 years
Total Tax Paid:	$66,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	1106.88	241.17	230758.83
Nov, 2024	1105.72	242.33	230516.49
Dec, 2024	1104.56	243.49	230273.00
Jan, 2025	1103.39	244.66	230028.34
Feb, 2025	1102.22	245.83	229782.51
Mar, 2025	1101.04	247.01	229535.50
Apr, 2025	1099.86	248.19	229287.31
May, 2025	1098.67	249.38	229037.93
Jun, 2025	1097.47	250.58	228787.35
Jul, 2025	1096.27	251.78	228535.58
Aug, 2025	1095.07	252.98	228282.59
Sep, 2025	1093.85	254.20	228028.40
Oct, 2025	1092.64	255.41	227772.98
Nov, 2025	1091.41	256.64	227516.35
Dec, 2025	1090.18	257.87	227258.48
Jan, 2026	1088.95	259.10	226999.37
Feb, 2026	1087.71	260.34	226739.03
Mar, 2026	1086.46	261.59	226477.44
Apr, 2026	1085.20	262.85	226214.59
May, 2026	1083.94	264.11	225950.49
Jun, 2026	1082.68	265.37	225685.12
Jul, 2026	1081.41	266.64	225418.47
Aug, 2026	1080.13	267.92	225150.55
Sep, 2026	1078.85	269.20	224881.35
Oct, 2026	1077.56	270.49	224610.86
Nov, 2026	1076.26	271.79	224339.07
Dec, 2026	1074.96	273.09	224065.98
Jan, 2027	1073.65	274.40	223791.58
Feb, 2027	1072.33	275.72	223515.86
Mar, 2027	1071.01	277.04	223238.82
Apr, 2027	1069.69	278.36	222960.46
May, 2027	1068.35	279.70	222680.76
Jun, 2027	1067.01	281.04	222399.72
Jul, 2027	1065.67	282.38	222117.34
Aug, 2027	1064.31	283.74	221833.60
Sep, 2027	1062.95	285.10	221548.50
Oct, 2027	1061.59	286.46	221262.04
Nov, 2027	1060.21	287.84	220974.20
Dec, 2027	1058.83	289.22	220684.99
Jan, 2028	1057.45	290.60	220394.39
Feb, 2028	1056.06	291.99	220102.39
Mar, 2028	1054.66	293.39	219809.00
Apr, 2028	1053.25	294.80	219514.20
May, 2028	1051.84	296.21	219217.99
Jun, 2028	1050.42	297.63	218920.36
Jul, 2028	1048.99	299.06	218621.31
Aug, 2028	1047.56	300.49	218320.82
Sep, 2028	1046.12	301.93	218018.89
Oct, 2028	1044.67	303.38	217715.51
Nov, 2028	1043.22	304.83	217410.68
Dec, 2028	1041.76	306.29	217104.39
Jan, 2029	1040.29	307.76	216796.63
Feb, 2029	1038.82	309.23	216487.40
Mar, 2029	1037.34	310.71	216176.68
Apr, 2029	1035.85	312.20	215864.48
May, 2029	1034.35	313.70	215550.78
Jun, 2029	1032.85	315.20	215235.58
Jul, 2029	1031.34	316.71	214918.87
Aug, 2029	1029.82	318.23	214600.64
Sep, 2029	1028.29	319.76	214280.88
Oct, 2029	1026.76	321.29	213959.59
Nov, 2029	1025.22	322.83	213636.77
Dec, 2029	1023.68	324.37	213312.39
Jan, 2030	1022.12	325.93	212986.46
Feb, 2030	1020.56	327.49	212658.97
Mar, 2030	1018.99	329.06	212329.91
Apr, 2030	1017.41	330.64	211999.28
May, 2030	1015.83	332.22	211667.06
Jun, 2030	1014.24	333.81	211333.25
Jul, 2030	1012.64	335.41	210997.84
Aug, 2030	1011.03	337.02	210660.82
Sep, 2030	1009.42	338.63	210322.18
Oct, 2030	1007.79	340.26	209981.93
Nov, 2030	1006.16	341.89	209640.04
Dec, 2030	1004.53	343.52	209296.52
Jan, 2031	1002.88	345.17	208951.34
Feb, 2031	1001.23	346.82	208604.52
Mar, 2031	999.56	348.49	208256.03
Apr, 2031	997.89	350.16	207905.88
May, 2031	996.22	351.83	207554.04
Jun, 2031	994.53	353.52	207200.52
Jul, 2031	992.84	355.21	206845.31
Aug, 2031	991.13	356.92	206488.39
Sep, 2031	989.42	358.63	206129.77
Oct, 2031	987.71	360.34	205769.42
Nov, 2031	985.98	362.07	205407.35
Dec, 2031	984.24	363.81	205043.54
Jan, 2032	982.50	365.55	204677.99
Feb, 2032	980.75	367.30	204310.69
Mar, 2032	978.99	369.06	203941.63
Apr, 2032	977.22	370.83	203570.80
May, 2032	975.44	372.61	203198.19
Jun, 2032	973.66	374.39	202823.80
Jul, 2032	971.86	376.19	202447.62
Aug, 2032	970.06	377.99	202069.63
Sep, 2032	968.25	379.80	201689.83
Oct, 2032	966.43	381.62	201308.21
Nov, 2032	964.60	383.45	200924.76
Dec, 2032	962.76	385.29	200539.47
Jan, 2033	960.92	387.13	200152.34
Feb, 2033	959.06	388.99	199763.36
Mar, 2033	957.20	390.85	199372.51
Apr, 2033	955.33	392.72	198979.78
May, 2033	953.44	394.61	198585.18
Jun, 2033	951.55	396.50	198188.68
Jul, 2033	949.65	398.40	197790.29
Aug, 2033	947.75	400.30	197389.98
Sep, 2033	945.83	402.22	196987.76
Oct, 2033	943.90	404.15	196583.61
Nov, 2033	941.96	406.09	196177.52
Dec, 2033	940.02	408.03	195769.49
Jan, 2034	938.06	409.99	195359.50
Feb, 2034	936.10	411.95	194947.55
Mar, 2034	934.12	413.93	194533.62
Apr, 2034	932.14	415.91	194117.71
May, 2034	930.15	417.90	193699.81
Jun, 2034	928.14	419.91	193279.90
Jul, 2034	926.13	421.92	192857.99
Aug, 2034	924.11	423.94	192434.05
Sep, 2034	922.08	425.97	192008.08
Oct, 2034	920.04	428.01	191580.07
Nov, 2034	917.99	430.06	191150.00
Dec, 2034	915.93	432.12	190717.88
Jan, 2035	913.86	434.19	190283.69
Feb, 2035	911.78	436.27	189847.41
Mar, 2035	909.69	438.36	189409.05
Apr, 2035	907.59	440.46	188968.58
May, 2035	905.47	442.58	188526.01
Jun, 2035	903.35	444.70	188081.31
Jul, 2035	901.22	446.83	187634.48
Aug, 2035	899.08	448.97	187185.52
Sep, 2035	896.93	451.12	186734.40
Oct, 2035	894.77	453.28	186281.12
Nov, 2035	892.60	455.45	185825.66
Dec, 2035	890.41	457.64	185368.03
Jan, 2036	888.22	459.83	184908.20
Feb, 2036	886.02	462.03	184446.17
Mar, 2036	883.80	464.25	183981.92
Apr, 2036	881.58	466.47	183515.45
May, 2036	879.34	468.71	183046.75
Jun, 2036	877.10	470.95	182575.80
Jul, 2036	874.84	473.21	182102.59
Aug, 2036	872.57	475.48	181627.11
Sep, 2036	870.30	477.75	181149.36
Oct, 2036	868.01	480.04	180669.32
Nov, 2036	865.71	482.34	180186.98
Dec, 2036	863.40	484.65	179702.32
Jan, 2037	861.07	486.98	179215.34
Feb, 2037	858.74	489.31	178726.03
Mar, 2037	856.40	491.65	178234.38
Apr, 2037	854.04	494.01	177740.37
May, 2037	851.67	496.38	177243.99
Jun, 2037	849.29	498.76	176745.24
Jul, 2037	846.90	501.15	176244.09
Aug, 2037	844.50	503.55	175740.54
Sep, 2037	842.09	505.96	175234.58
Oct, 2037	839.67	508.38	174726.20
Nov, 2037	837.23	510.82	174215.38
Dec, 2037	834.78	513.27	173702.11
Jan, 2038	832.32	515.73	173186.38
Feb, 2038	829.85	518.20	172668.19
Mar, 2038	827.37	520.68	172147.50
Apr, 2038	824.87	523.18	171624.33
May, 2038	822.37	525.68	171098.64
Jun, 2038	819.85	528.20	170570.44
Jul, 2038	817.32	530.73	170039.71
Aug, 2038	814.77	533.28	169506.43
Sep, 2038	812.22	535.83	168970.60
Oct, 2038	809.65	538.40	168432.20
Nov, 2038	807.07	540.98	167891.22
Dec, 2038	804.48	543.57	167347.65
Jan, 2039	801.87	546.18	166801.48
Feb, 2039	799.26	548.79	166252.68
Mar, 2039	796.63	551.42	165701.26
Apr, 2039	793.99	554.06	165147.19
May, 2039	791.33	556.72	164590.48
Jun, 2039	788.66	559.39	164031.09
Jul, 2039	785.98	562.07	163469.02
Aug, 2039	783.29	564.76	162904.26
Sep, 2039	780.58	567.47	162336.79
Oct, 2039	777.86	570.19	161766.61
Nov, 2039	775.13	572.92	161193.69
Dec, 2039	772.39	575.66	160618.02
Jan, 2040	769.63	578.42	160039.60
Feb, 2040	766.86	581.19	159458.41
Mar, 2040	764.07	583.98	158874.43
Apr, 2040	761.27	586.78	158287.65
May, 2040	758.46	589.59	157698.06
Jun, 2040	755.64	592.41	157105.65
Jul, 2040	752.80	595.25	156510.40
Aug, 2040	749.95	598.10	155912.30
Sep, 2040	747.08	600.97	155311.32
Oct, 2040	744.20	603.85	154707.47
Nov, 2040	741.31	606.74	154100.73
Dec, 2040	738.40	609.65	153491.08
Jan, 2041	735.48	612.57	152878.51
Feb, 2041	732.54	615.51	152263.00
Mar, 2041	729.59	618.46	151644.55
Apr, 2041	726.63	621.42	151023.13
May, 2041	723.65	624.40	150398.73
Jun, 2041	720.66	627.39	149771.34
Jul, 2041	717.65	630.40	149140.94
Aug, 2041	714.63	633.42	148507.53
Sep, 2041	711.60	636.45	147871.08
Oct, 2041	708.55	639.50	147231.57
Nov, 2041	705.48	642.57	146589.01
Dec, 2041	702.41	645.64	145943.36
Jan, 2042	699.31	648.74	145294.63
Feb, 2042	696.20	651.85	144642.78
Mar, 2042	693.08	654.97	143987.81
Apr, 2042	689.94	658.11	143329.70
May, 2042	686.79	661.26	142668.44
Jun, 2042	683.62	664.43	142004.01
Jul, 2042	680.44	667.61	141336.39
Aug, 2042	677.24	670.81	140665.58
Sep, 2042	674.02	674.03	139991.55
Oct, 2042	670.79	677.26	139314.30
Nov, 2042	667.55	680.50	138633.79
Dec, 2042	664.29	683.76	137950.03
Jan, 2043	661.01	687.04	137262.99
Feb, 2043	657.72	690.33	136572.66
Mar, 2043	654.41	693.64	135879.02
Apr, 2043	651.09	696.96	135182.06
May, 2043	647.75	700.30	134481.76
Jun, 2043	644.39	703.66	133778.10
Jul, 2043	641.02	707.03	133071.07
Aug, 2043	637.63	710.42	132360.65
Sep, 2043	634.23	713.82	131646.83
Oct, 2043	630.81	717.24	130929.59
Nov, 2043	627.37	720.68	130208.91
Dec, 2043	623.92	724.13	129484.77
Jan, 2044	620.45	727.60	128757.17
Feb, 2044	616.96	731.09	128026.08
Mar, 2044	613.46	734.59	127291.49
Apr, 2044	609.94	738.11	126553.38
May, 2044	606.40	741.65	125811.73
Jun, 2044	602.85	745.20	125066.53
Jul, 2044	599.28	748.77	124317.76
Aug, 2044	595.69	752.36	123565.40
Sep, 2044	592.08	755.97	122809.43
Oct, 2044	588.46	759.59	122049.84
Nov, 2044	584.82	763.23	121286.61
Dec, 2044	581.17	766.88	120519.73
Jan, 2045	577.49	770.56	119749.17
Feb, 2045	573.80	774.25	118974.92
Mar, 2045	570.09	777.96	118196.96
Apr, 2045	566.36	781.69	117415.27
May, 2045	562.61	785.44	116629.83
Jun, 2045	558.85	789.20	115840.63
Jul, 2045	555.07	792.98	115047.65
Aug, 2045	551.27	796.78	114250.87
Sep, 2045	547.45	800.60	113450.27
Oct, 2045	543.62	804.43	112645.84
Nov, 2045	539.76	808.29	111837.55
Dec, 2045	535.89	812.16	111025.39
Jan, 2046	532.00	816.05	110209.34
Feb, 2046	528.09	819.96	109389.37
Mar, 2046	524.16	823.89	108565.48
Apr, 2046	520.21	827.84	107737.64
May, 2046	516.24	831.81	106905.83
Jun, 2046	512.26	835.79	106070.04
Jul, 2046	508.25	839.80	105230.24
Aug, 2046	504.23	843.82	104386.42
Sep, 2046	500.18	847.87	103538.56
Oct, 2046	496.12	851.93	102686.63
Nov, 2046	492.04	856.01	101830.62
Dec, 2046	487.94	860.11	100970.51
Jan, 2047	483.82	864.23	100106.27
Feb, 2047	479.68	868.37	99237.90
Mar, 2047	475.51	872.54	98365.36
Apr, 2047	471.33	876.72	97488.65
May, 2047	467.13	880.92	96607.73
Jun, 2047	462.91	885.14	95722.59
Jul, 2047	458.67	889.38	94833.21
Aug, 2047	454.41	893.64	93939.57
Sep, 2047	450.13	897.92	93041.65
Oct, 2047	445.82	902.23	92139.42
Nov, 2047	441.50	906.55	91232.88
Dec, 2047	437.16	910.89	90321.98
Jan, 2048	432.79	915.26	89406.73
Feb, 2048	428.41	919.64	88487.08
Mar, 2048	424.00	924.05	87563.03
Apr, 2048	419.57	928.48	86634.56
May, 2048	415.12	932.93	85701.63
Jun, 2048	410.65	937.40	84764.23
Jul, 2048	406.16	941.89	83822.35
Aug, 2048	401.65	946.40	82875.95
Sep, 2048	397.11	950.94	81925.01
Oct, 2048	392.56	955.49	80969.52
Nov, 2048	387.98	960.07	80009.45
Dec, 2048	383.38	964.67	79044.77
Jan, 2049	378.76	969.29	78075.48
Feb, 2049	374.11	973.94	77101.54
Mar, 2049	369.44	978.61	76122.94
Apr, 2049	364.76	983.29	75139.64
May, 2049	360.04	988.01	74151.64
Jun, 2049	355.31	992.74	73158.90
Jul, 2049	350.55	997.50	72161.40
Aug, 2049	345.77	1002.28	71159.12
Sep, 2049	340.97	1007.08	70152.04
Oct, 2049	336.15	1011.90	69140.14
Nov, 2049	331.30	1016.75	68123.39
Dec, 2049	326.42	1021.63	67101.76
Jan, 2050	321.53	1026.52	66075.24
Feb, 2050	316.61	1031.44	65043.80
Mar, 2050	311.67	1036.38	64007.42
Apr, 2050	306.70	1041.35	62966.07
May, 2050	301.71	1046.34	61919.73
Jun, 2050	296.70	1051.35	60868.38
Jul, 2050	291.66	1056.39	59811.99
Aug, 2050	286.60	1061.45	58750.54
Sep, 2050	281.51	1066.54	57684.00
Oct, 2050	276.40	1071.65	56612.36
Nov, 2050	271.27	1076.78	55535.57
Dec, 2050	266.11	1081.94	54453.63
Jan, 2051	260.92	1087.13	53366.51
Feb, 2051	255.71	1092.34	52274.17
Mar, 2051	250.48	1097.57	51176.60
Apr, 2051	245.22	1102.83	50073.77
May, 2051	239.94	1108.11	48965.66
Jun, 2051	234.63	1113.42	47852.24
Jul, 2051	229.29	1118.76	46733.48
Aug, 2051	223.93	1124.12	45609.36
Sep, 2051	218.54	1129.51	44479.85
Oct, 2051	213.13	1134.92	43344.94
Nov, 2051	207.69	1140.36	42204.58
Dec, 2051	202.23	1145.82	41058.76
Jan, 2052	196.74	1151.31	39907.45
Feb, 2052	191.22	1156.83	38750.63
Mar, 2052	185.68	1162.37	37588.26
Apr, 2052	180.11	1167.94	36420.32
May, 2052	174.51	1173.54	35246.78
Jun, 2052	168.89	1179.16	34067.62
Jul, 2052	163.24	1184.81	32882.81
Aug, 2052	157.56	1190.49	31692.32
Sep, 2052	151.86	1196.19	30496.13
Oct, 2052	146.13	1201.92	29294.21
Nov, 2052	140.37	1207.68	28086.53
Dec, 2052	134.58	1213.47	26873.06
Jan, 2053	128.77	1219.28	25653.78
Feb, 2053	122.92	1225.13	24428.65
Mar, 2053	117.05	1231.00	23197.66
Apr, 2053	111.16	1236.89	21960.76
May, 2053	105.23	1242.82	20717.94
Jun, 2053	99.27	1248.78	19469.16
Jul, 2053	93.29	1254.76	18214.40
Aug, 2053	87.28	1260.77	16953.63
Sep, 2053	81.24	1266.81	15686.82
Oct, 2053	75.17	1272.88	14413.93
Nov, 2053	69.07	1278.98	13134.95
Dec, 2053	62.94	1285.11	11849.84
Jan, 2054	56.78	1291.27	10558.57
Feb, 2054	50.59	1297.46	9261.11
Mar, 2054	44.38	1303.67	7957.44
Apr, 2054	38.13	1309.92	6647.52
May, 2054	31.85	1316.20	5331.32
Jun, 2054	25.55	1322.50	4008.82
Jul, 2054	19.21	1328.84	2679.97
Aug, 2054	12.84	1335.21	1344.77
Sep, 2054	6.44	1341.61	3.16