Mortgage Parameters

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

Mortgage Summary

Property Total:	$320,000
Down Payment	$96,000
Mortgage Amount:	$224,000
Mortgage Payment:	$1,307.20 / month
Estimated Tax:	+ $177.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,484.98 / month
Total Interest Paid:	$246,592.80 over 30 years
Total Tax Paid:	$64,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1073.33	233.87	223766.13
Jan, 2025	1072.21	234.99	223531.15
Feb, 2025	1071.09	236.11	223295.03
Mar, 2025	1069.96	237.24	223057.79
Apr, 2025	1068.82	238.38	222819.41
May, 2025	1067.68	239.52	222579.88
Jun, 2025	1066.53	240.67	222339.21
Jul, 2025	1065.38	241.82	222097.39
Aug, 2025	1064.22	242.98	221854.40
Sep, 2025	1063.05	244.15	221610.26
Oct, 2025	1061.88	245.32	221364.94
Nov, 2025	1060.71	246.49	221118.45
Dec, 2025	1059.53	247.67	220870.77
Jan, 2026	1058.34	248.86	220621.91
Feb, 2026	1057.15	250.05	220371.86
Mar, 2026	1055.95	251.25	220120.61
Apr, 2026	1054.74	252.46	219868.15
May, 2026	1053.53	253.67	219614.49
Jun, 2026	1052.32	254.88	219359.60
Jul, 2026	1051.10	256.10	219103.50
Aug, 2026	1049.87	257.33	218846.17
Sep, 2026	1048.64	258.56	218587.61
Oct, 2026	1047.40	259.80	218327.81
Nov, 2026	1046.15	261.05	218066.76
Dec, 2026	1044.90	262.30	217804.47
Jan, 2027	1043.65	263.55	217540.91
Feb, 2027	1042.38	264.82	217276.10
Mar, 2027	1041.11	266.09	217010.01
Apr, 2027	1039.84	267.36	216742.65
May, 2027	1038.56	268.64	216474.01
Jun, 2027	1037.27	269.93	216204.08
Jul, 2027	1035.98	271.22	215932.86
Aug, 2027	1034.68	272.52	215660.34
Sep, 2027	1033.37	273.83	215386.51
Oct, 2027	1032.06	275.14	215111.37
Nov, 2027	1030.74	276.46	214834.91
Dec, 2027	1029.42	277.78	214557.13
Jan, 2028	1028.09	279.11	214278.02
Feb, 2028	1026.75	280.45	213997.57
Mar, 2028	1025.41	281.79	213715.77
Apr, 2028	1024.05	283.15	213432.62
May, 2028	1022.70	284.50	213148.12
Jun, 2028	1021.33	285.87	212862.26
Jul, 2028	1019.96	287.24	212575.02
Aug, 2028	1018.59	288.61	212286.41
Sep, 2028	1017.21	289.99	211996.42
Oct, 2028	1015.82	291.38	211705.03
Nov, 2028	1014.42	292.78	211412.25
Dec, 2028	1013.02	294.18	211118.07
Jan, 2029	1011.61	295.59	210822.48
Feb, 2029	1010.19	297.01	210525.47
Mar, 2029	1008.77	298.43	210227.04
Apr, 2029	1007.34	299.86	209927.17
May, 2029	1005.90	301.30	209625.88
Jun, 2029	1004.46	302.74	209323.13
Jul, 2029	1003.01	304.19	209018.94
Aug, 2029	1001.55	305.65	208713.29
Sep, 2029	1000.08	307.12	208406.17
Oct, 2029	998.61	308.59	208097.59
Nov, 2029	997.13	310.07	207787.52
Dec, 2029	995.65	311.55	207475.97
Jan, 2030	994.16	313.04	207162.92
Feb, 2030	992.66	314.54	206848.38
Mar, 2030	991.15	316.05	206532.33
Apr, 2030	989.63	317.57	206214.76
May, 2030	988.11	319.09	205895.68
Jun, 2030	986.58	320.62	205575.06
Jul, 2030	985.05	322.15	205252.91
Aug, 2030	983.50	323.70	204929.21
Sep, 2030	981.95	325.25	204603.96
Oct, 2030	980.39	326.81	204277.16
Nov, 2030	978.83	328.37	203948.78
Dec, 2030	977.25	329.95	203618.84
Jan, 2031	975.67	331.53	203287.31
Feb, 2031	974.09	333.11	202954.20
Mar, 2031	972.49	334.71	202619.49
Apr, 2031	970.89	336.31	202283.17
May, 2031	969.27	337.93	201945.24
Jun, 2031	967.65	339.55	201605.70
Jul, 2031	966.03	341.17	201264.53
Aug, 2031	964.39	342.81	200921.72
Sep, 2031	962.75	344.45	200577.27
Oct, 2031	961.10	346.10	200231.17
Nov, 2031	959.44	347.76	199883.41
Dec, 2031	957.77	349.43	199533.98
Jan, 2032	956.10	351.10	199182.88
Feb, 2032	954.42	352.78	198830.10
Mar, 2032	952.73	354.47	198475.63
Apr, 2032	951.03	356.17	198119.46
May, 2032	949.32	357.88	197761.58
Jun, 2032	947.61	359.59	197401.99
Jul, 2032	945.88	361.32	197040.67
Aug, 2032	944.15	363.05	196677.63
Sep, 2032	942.41	364.79	196312.84
Oct, 2032	940.67	366.53	195946.31
Nov, 2032	938.91	368.29	195578.01
Dec, 2032	937.14	370.06	195207.96
Jan, 2033	935.37	371.83	194836.13
Feb, 2033	933.59	373.61	194462.52
Mar, 2033	931.80	375.40	194087.12
Apr, 2033	930.00	377.20	193709.92
May, 2033	928.19	379.01	193330.91
Jun, 2033	926.38	380.82	192950.09
Jul, 2033	924.55	382.65	192567.44
Aug, 2033	922.72	384.48	192182.96
Sep, 2033	920.88	386.32	191796.64
Oct, 2033	919.03	388.17	191408.47
Nov, 2033	917.17	390.03	191018.43
Dec, 2033	915.30	391.90	190626.53
Jan, 2034	913.42	393.78	190232.75
Feb, 2034	911.53	395.67	189837.08
Mar, 2034	909.64	397.56	189439.51
Apr, 2034	907.73	399.47	189040.05
May, 2034	905.82	401.38	188638.66
Jun, 2034	903.89	403.31	188235.36
Jul, 2034	901.96	405.24	187830.12
Aug, 2034	900.02	407.18	187422.94
Sep, 2034	898.07	409.13	187013.80
Oct, 2034	896.11	411.09	186602.71
Nov, 2034	894.14	413.06	186189.65
Dec, 2034	892.16	415.04	185774.61
Jan, 2035	890.17	417.03	185357.58
Feb, 2035	888.17	419.03	184938.55
Mar, 2035	886.16	421.04	184517.51
Apr, 2035	884.15	423.05	184094.46
May, 2035	882.12	425.08	183669.38
Jun, 2035	880.08	427.12	183242.26
Jul, 2035	878.04	429.16	182813.10
Aug, 2035	875.98	431.22	182381.88
Sep, 2035	873.91	433.29	181948.59
Oct, 2035	871.84	435.36	181513.23
Nov, 2035	869.75	437.45	181075.78
Dec, 2035	867.65	439.55	180636.23
Jan, 2036	865.55	441.65	180194.58
Feb, 2036	863.43	443.77	179750.82
Mar, 2036	861.31	445.89	179304.92
Apr, 2036	859.17	448.03	178856.89
May, 2036	857.02	450.18	178406.71
Jun, 2036	854.87	452.33	177954.38
Jul, 2036	852.70	454.50	177499.88
Aug, 2036	850.52	456.68	177043.20
Sep, 2036	848.33	458.87	176584.33
Oct, 2036	846.13	461.07	176123.26
Nov, 2036	843.92	463.28	175659.99
Dec, 2036	841.70	465.50	175194.49
Jan, 2037	839.47	467.73	174726.76
Feb, 2037	837.23	469.97	174256.80
Mar, 2037	834.98	472.22	173784.58
Apr, 2037	832.72	474.48	173310.09
May, 2037	830.44	476.76	172833.34
Jun, 2037	828.16	479.04	172354.30
Jul, 2037	825.86	481.34	171872.96
Aug, 2037	823.56	483.64	171389.32
Sep, 2037	821.24	485.96	170903.36
Oct, 2037	818.91	488.29	170415.07
Nov, 2037	816.57	490.63	169924.45
Dec, 2037	814.22	492.98	169431.47
Jan, 2038	811.86	495.34	168936.13
Feb, 2038	809.49	497.71	168438.41
Mar, 2038	807.10	500.10	167938.31
Apr, 2038	804.70	502.50	167435.82
May, 2038	802.30	504.90	166930.91
Jun, 2038	799.88	507.32	166423.59
Jul, 2038	797.45	509.75	165913.84
Aug, 2038	795.00	512.20	165401.64
Sep, 2038	792.55	514.65	164886.99
Oct, 2038	790.08	517.12	164369.87
Nov, 2038	787.61	519.59	163850.28
Dec, 2038	785.12	522.08	163328.20
Jan, 2039	782.61	524.59	162803.61
Feb, 2039	780.10	527.10	162276.51
Mar, 2039	777.57	529.63	161746.88
Apr, 2039	775.04	532.16	161214.72
May, 2039	772.49	534.71	160680.01
Jun, 2039	769.93	537.27	160142.73
Jul, 2039	767.35	539.85	159602.88
Aug, 2039	764.76	542.44	159060.45
Sep, 2039	762.16	545.04	158515.41
Oct, 2039	759.55	547.65	157967.77
Nov, 2039	756.93	550.27	157417.50
Dec, 2039	754.29	552.91	156864.59
Jan, 2040	751.64	555.56	156309.03
Feb, 2040	748.98	558.22	155750.81
Mar, 2040	746.31	560.89	155189.92
Apr, 2040	743.62	563.58	154626.34
May, 2040	740.92	566.28	154060.05
Jun, 2040	738.20	569.00	153491.06
Jul, 2040	735.48	571.72	152919.34
Aug, 2040	732.74	574.46	152344.87
Sep, 2040	729.99	577.21	151767.66
Oct, 2040	727.22	579.98	151187.68
Nov, 2040	724.44	582.76	150604.92
Dec, 2040	721.65	585.55	150019.37
Jan, 2041	718.84	588.36	149431.01
Feb, 2041	716.02	591.18	148839.84
Mar, 2041	713.19	594.01	148245.83
Apr, 2041	710.34	596.86	147648.97
May, 2041	707.48	599.72	147049.26
Jun, 2041	704.61	602.59	146446.67
Jul, 2041	701.72	605.48	145841.19
Aug, 2041	698.82	608.38	145232.81
Sep, 2041	695.91	611.29	144621.52
Oct, 2041	692.98	614.22	144007.30
Nov, 2041	690.03	617.17	143390.13
Dec, 2041	687.08	620.12	142770.01
Jan, 2042	684.11	623.09	142146.92
Feb, 2042	681.12	626.08	141520.84
Mar, 2042	678.12	629.08	140891.76
Apr, 2042	675.11	632.09	140259.67
May, 2042	672.08	635.12	139624.54
Jun, 2042	669.03	638.17	138986.38
Jul, 2042	665.98	641.22	138345.15
Aug, 2042	662.90	644.30	137700.86
Sep, 2042	659.82	647.38	137053.47
Oct, 2042	656.71	650.49	136402.99
Nov, 2042	653.60	653.60	135749.39
Dec, 2042	650.47	656.73	135092.65
Jan, 2043	647.32	659.88	134432.77
Feb, 2043	644.16	663.04	133769.73
Mar, 2043	640.98	666.22	133103.51
Apr, 2043	637.79	669.41	132434.10
May, 2043	634.58	672.62	131761.48
Jun, 2043	631.36	675.84	131085.63
Jul, 2043	628.12	679.08	130406.55
Aug, 2043	624.86	682.34	129724.22
Sep, 2043	621.60	685.60	129038.61
Oct, 2043	618.31	688.89	128349.72
Nov, 2043	615.01	692.19	127657.53
Dec, 2043	611.69	695.51	126962.02
Jan, 2044	608.36	698.84	126263.18
Feb, 2044	605.01	702.19	125560.99
Mar, 2044	601.65	705.55	124855.44
Apr, 2044	598.27	708.93	124146.51
May, 2044	594.87	712.33	123434.17
Jun, 2044	591.46	715.74	122718.43
Jul, 2044	588.03	719.17	121999.26
Aug, 2044	584.58	722.62	121276.64
Sep, 2044	581.12	726.08	120550.55
Oct, 2044	577.64	729.56	119820.99
Nov, 2044	574.14	733.06	119087.93
Dec, 2044	570.63	736.57	118351.36
Jan, 2045	567.10	740.10	117611.26
Feb, 2045	563.55	743.65	116867.62
Mar, 2045	559.99	747.21	116120.41
Apr, 2045	556.41	750.79	115369.62
May, 2045	552.81	754.39	114615.23
Jun, 2045	549.20	758.00	113857.23
Jul, 2045	545.57	761.63	113095.59
Aug, 2045	541.92	765.28	112330.31
Sep, 2045	538.25	768.95	111561.36
Oct, 2045	534.56	772.64	110788.72
Nov, 2045	530.86	776.34	110012.39
Dec, 2045	527.14	780.06	109232.33
Jan, 2046	523.40	783.80	108448.53
Feb, 2046	519.65	787.55	107660.98
Mar, 2046	515.88	791.32	106869.66
Apr, 2046	512.08	795.12	106074.54
May, 2046	508.27	798.93	105275.62
Jun, 2046	504.45	802.75	104472.86
Jul, 2046	500.60	806.60	103666.26
Aug, 2046	496.73	810.47	102855.80
Sep, 2046	492.85	814.35	102041.45
Oct, 2046	488.95	818.25	101223.20
Nov, 2046	485.03	822.17	100401.02
Dec, 2046	481.09	826.11	99574.91
Jan, 2047	477.13	830.07	98744.84
Feb, 2047	473.15	834.05	97910.79
Mar, 2047	469.16	838.04	97072.75
Apr, 2047	465.14	842.06	96230.69
May, 2047	461.11	846.09	95384.60
Jun, 2047	457.05	850.15	94534.45
Jul, 2047	452.98	854.22	93680.22
Aug, 2047	448.88	858.32	92821.91
Sep, 2047	444.77	862.43	91959.48
Oct, 2047	440.64	866.56	91092.92
Nov, 2047	436.49	870.71	90222.21
Dec, 2047	432.31	874.89	89347.32
Jan, 2048	428.12	879.08	88468.24
Feb, 2048	423.91	883.29	87584.95
Mar, 2048	419.68	887.52	86697.43
Apr, 2048	415.43	891.77	85805.66
May, 2048	411.15	896.05	84909.61
Jun, 2048	406.86	900.34	84009.27
Jul, 2048	402.54	904.66	83104.61
Aug, 2048	398.21	908.99	82195.62
Sep, 2048	393.85	913.35	81282.28
Oct, 2048	389.48	917.72	80364.55
Nov, 2048	385.08	922.12	79442.43
Dec, 2048	380.66	926.54	78515.90
Jan, 2049	376.22	930.98	77584.92
Feb, 2049	371.76	935.44	76649.48
Mar, 2049	367.28	939.92	75709.56
Apr, 2049	362.77	944.43	74765.13
May, 2049	358.25	948.95	73816.18
Jun, 2049	353.70	953.50	72862.68
Jul, 2049	349.13	958.07	71904.62
Aug, 2049	344.54	962.66	70941.96
Sep, 2049	339.93	967.27	69974.69
Oct, 2049	335.30	971.90	69002.79
Nov, 2049	330.64	976.56	68026.22
Dec, 2049	325.96	981.24	67044.98
Jan, 2050	321.26	985.94	66059.04
Feb, 2050	316.53	990.67	65068.37
Mar, 2050	311.79	995.41	64072.96
Apr, 2050	307.02	1000.18	63072.78
May, 2050	302.22	1004.98	62067.80
Jun, 2050	297.41	1009.79	61058.01
Jul, 2050	292.57	1014.63	60043.38
Aug, 2050	287.71	1019.49	59023.89
Sep, 2050	282.82	1024.38	57999.51
Oct, 2050	277.91	1029.29	56970.22
Nov, 2050	272.98	1034.22	55936.00
Dec, 2050	268.03	1039.17	54896.83
Jan, 2051	263.05	1044.15	53852.68
Feb, 2051	258.04	1049.16	52803.52
Mar, 2051	253.02	1054.18	51749.34
Apr, 2051	247.97	1059.23	50690.11
May, 2051	242.89	1064.31	49625.80
Jun, 2051	237.79	1069.41	48556.39
Jul, 2051	232.67	1074.53	47481.85
Aug, 2051	227.52	1079.68	46402.17
Sep, 2051	222.34	1084.86	45317.31
Oct, 2051	217.15	1090.05	44227.26
Nov, 2051	211.92	1095.28	43131.98
Dec, 2051	206.67	1100.53	42031.45
Jan, 2052	201.40	1105.80	40925.66
Feb, 2052	196.10	1111.10	39814.56
Mar, 2052	190.78	1116.42	38698.14
Apr, 2052	185.43	1121.77	37576.36
May, 2052	180.05	1127.15	36449.22
Jun, 2052	174.65	1132.55	35316.67
Jul, 2052	169.23	1137.97	34178.70
Aug, 2052	163.77	1143.43	33035.27
Sep, 2052	158.29	1148.91	31886.36
Oct, 2052	152.79	1154.41	30731.95
Nov, 2052	147.26	1159.94	29572.01
Dec, 2052	141.70	1165.50	28406.51
Jan, 2053	136.11	1171.09	27235.42
Feb, 2053	130.50	1176.70	26058.73
Mar, 2053	124.86	1182.34	24876.39
Apr, 2053	119.20	1188.00	23688.39
May, 2053	113.51	1193.69	22494.70
Jun, 2053	107.79	1199.41	21295.28
Jul, 2053	102.04	1205.16	20090.12
Aug, 2053	96.27	1210.93	18879.19
Sep, 2053	90.46	1216.74	17662.45
Oct, 2053	84.63	1222.57	16439.88
Nov, 2053	78.77	1228.43	15211.46
Dec, 2053	72.89	1234.31	13977.15
Jan, 2054	66.97	1240.23	12736.92
Feb, 2054	61.03	1246.17	11490.75
Mar, 2054	55.06	1252.14	10238.61
Apr, 2054	49.06	1258.14	8980.47
May, 2054	43.03	1264.17	7716.30
Jun, 2054	36.97	1270.23	6446.08
Jul, 2054	30.89	1276.31	5169.76
Aug, 2054	24.77	1282.43	3887.34
Sep, 2054	18.63	1288.57	2598.76
Oct, 2054	12.45	1294.75	1304.02
Nov, 2054	6.25	1300.95	3.06