Mortgage Parameters

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

Mortgage Summary

Property Total:	$339,000
Down Payment	$101,700
Mortgage Amount:	$237,300
Mortgage Payment:	$1,384.82 / month
Estimated Tax:	+ $188.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,573.15 / month
Total Interest Paid:	$261,234.00 over 30 years
Total Tax Paid:	$67,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1137.06	247.76	237052.24
Dec, 2024	1135.88	248.94	236803.30
Jan, 2025	1134.68	250.14	236553.16
Feb, 2025	1133.48	251.34	236301.82
Mar, 2025	1132.28	252.54	236049.28
Apr, 2025	1131.07	253.75	235795.53
May, 2025	1129.85	254.97	235540.57
Jun, 2025	1128.63	256.19	235284.38
Jul, 2025	1127.40	257.42	235026.96
Aug, 2025	1126.17	258.65	234768.31
Sep, 2025	1124.93	259.89	234508.43
Oct, 2025	1123.69	261.13	234247.29
Nov, 2025	1122.43	262.39	233984.91
Dec, 2025	1121.18	263.64	233721.26
Jan, 2026	1119.91	264.91	233456.36
Feb, 2026	1118.65	266.17	233190.18
Mar, 2026	1117.37	267.45	232922.73
Apr, 2026	1116.09	268.73	232654.00
May, 2026	1114.80	270.02	232383.98
Jun, 2026	1113.51	271.31	232112.67
Jul, 2026	1112.21	272.61	231840.05
Aug, 2026	1110.90	273.92	231566.14
Sep, 2026	1109.59	275.23	231290.90
Oct, 2026	1108.27	276.55	231014.35
Nov, 2026	1106.94	277.88	230736.48
Dec, 2026	1105.61	279.21	230457.27
Jan, 2027	1104.27	280.55	230176.72
Feb, 2027	1102.93	281.89	229894.83
Mar, 2027	1101.58	283.24	229611.59
Apr, 2027	1100.22	284.60	229326.99
May, 2027	1098.86	285.96	229041.03
Jun, 2027	1097.49	287.33	228753.70
Jul, 2027	1096.11	288.71	228464.99
Aug, 2027	1094.73	290.09	228174.90
Sep, 2027	1093.34	291.48	227883.42
Oct, 2027	1091.94	292.88	227590.54
Nov, 2027	1090.54	294.28	227296.26
Dec, 2027	1089.13	295.69	227000.57
Jan, 2028	1087.71	297.11	226703.46
Feb, 2028	1086.29	298.53	226404.92
Mar, 2028	1084.86	299.96	226104.96
Apr, 2028	1083.42	301.40	225803.56
May, 2028	1081.98	302.84	225500.72
Jun, 2028	1080.52	304.30	225196.42
Jul, 2028	1079.07	305.75	224890.67
Aug, 2028	1077.60	307.22	224583.45
Sep, 2028	1076.13	308.69	224274.76
Oct, 2028	1074.65	310.17	223964.59
Nov, 2028	1073.16	311.66	223652.93
Dec, 2028	1071.67	313.15	223339.78
Jan, 2029	1070.17	314.65	223025.13
Feb, 2029	1068.66	316.16	222708.97
Mar, 2029	1067.15	317.67	222391.30
Apr, 2029	1065.62	319.20	222072.10
May, 2029	1064.10	320.72	221751.38
Jun, 2029	1062.56	322.26	221429.12
Jul, 2029	1061.01	323.81	221105.31
Aug, 2029	1059.46	325.36	220779.96
Sep, 2029	1057.90	326.92	220453.04
Oct, 2029	1056.34	328.48	220124.56
Nov, 2029	1054.76	330.06	219794.50
Dec, 2029	1053.18	331.64	219462.86
Jan, 2030	1051.59	333.23	219129.64
Feb, 2030	1050.00	334.82	218794.81
Mar, 2030	1048.39	336.43	218458.38
Apr, 2030	1046.78	338.04	218120.34
May, 2030	1045.16	339.66	217780.68
Jun, 2030	1043.53	341.29	217439.40
Jul, 2030	1041.90	342.92	217096.47
Aug, 2030	1040.25	344.57	216751.91
Sep, 2030	1038.60	346.22	216405.69
Oct, 2030	1036.94	347.88	216057.81
Nov, 2030	1035.28	349.54	215708.27
Dec, 2030	1033.60	351.22	215357.05
Jan, 2031	1031.92	352.90	215004.15
Feb, 2031	1030.23	354.59	214649.56
Mar, 2031	1028.53	356.29	214293.27
Apr, 2031	1026.82	358.00	213935.27
May, 2031	1025.11	359.71	213575.56
Jun, 2031	1023.38	361.44	213214.12
Jul, 2031	1021.65	363.17	212850.95
Aug, 2031	1019.91	364.91	212486.04
Sep, 2031	1018.16	366.66	212119.39
Oct, 2031	1016.41	368.41	211750.97
Nov, 2031	1014.64	370.18	211380.79
Dec, 2031	1012.87	371.95	211008.84
Jan, 2032	1011.08	373.74	210635.10
Feb, 2032	1009.29	375.53	210259.57
Mar, 2032	1007.49	377.33	209882.25
Apr, 2032	1005.69	379.13	209503.11
May, 2032	1003.87	380.95	209122.16
Jun, 2032	1002.04	382.78	208739.39
Jul, 2032	1000.21	384.61	208354.78
Aug, 2032	998.37	386.45	207968.32
Sep, 2032	996.51	388.31	207580.02
Oct, 2032	994.65	390.17	207189.85
Nov, 2032	992.78	392.04	206797.82
Dec, 2032	990.91	393.91	206403.90
Jan, 2033	989.02	395.80	206008.10
Feb, 2033	987.12	397.70	205610.40
Mar, 2033	985.22	399.60	205210.80
Apr, 2033	983.30	401.52	204809.28
May, 2033	981.38	403.44	204405.84
Jun, 2033	979.44	405.38	204000.46
Jul, 2033	977.50	407.32	203593.15
Aug, 2033	975.55	409.27	203183.88
Sep, 2033	973.59	411.23	202772.65
Oct, 2033	971.62	413.20	202359.45
Nov, 2033	969.64	415.18	201944.26
Dec, 2033	967.65	417.17	201527.09
Jan, 2034	965.65	419.17	201107.92
Feb, 2034	963.64	421.18	200686.75
Mar, 2034	961.62	423.20	200263.55
Apr, 2034	959.60	425.22	199838.33
May, 2034	957.56	427.26	199411.07
Jun, 2034	955.51	429.31	198981.76
Jul, 2034	953.45	431.37	198550.39
Aug, 2034	951.39	433.43	198116.96
Sep, 2034	949.31	435.51	197681.45
Oct, 2034	947.22	437.60	197243.85
Nov, 2034	945.13	439.69	196804.16
Dec, 2034	943.02	441.80	196362.36
Jan, 2035	940.90	443.92	195918.44
Feb, 2035	938.78	446.04	195472.40
Mar, 2035	936.64	448.18	195024.22
Apr, 2035	934.49	450.33	194573.89
May, 2035	932.33	452.49	194121.40
Jun, 2035	930.17	454.65	193666.75
Jul, 2035	927.99	456.83	193209.91
Aug, 2035	925.80	459.02	192750.89
Sep, 2035	923.60	461.22	192289.67
Oct, 2035	921.39	463.43	191826.24
Nov, 2035	919.17	465.65	191360.58
Dec, 2035	916.94	467.88	190892.70
Jan, 2036	914.69	470.13	190422.57
Feb, 2036	912.44	472.38	189950.20
Mar, 2036	910.18	474.64	189475.55
Apr, 2036	907.90	476.92	188998.64
May, 2036	905.62	479.20	188519.44
Jun, 2036	903.32	481.50	188037.94
Jul, 2036	901.02	483.80	187554.13
Aug, 2036	898.70	486.12	187068.01
Sep, 2036	896.37	488.45	186579.56
Oct, 2036	894.03	490.79	186088.76
Nov, 2036	891.68	493.14	185595.62
Dec, 2036	889.31	495.51	185100.11
Jan, 2037	886.94	497.88	184602.23
Feb, 2037	884.55	500.27	184101.96
Mar, 2037	882.16	502.66	183599.30
Apr, 2037	879.75	505.07	183094.22
May, 2037	877.33	507.49	182586.73
Jun, 2037	874.89	509.93	182076.81
Jul, 2037	872.45	512.37	181564.44
Aug, 2037	870.00	514.82	181049.61
Sep, 2037	867.53	517.29	180532.32
Oct, 2037	865.05	519.77	180012.55
Nov, 2037	862.56	522.26	179490.29
Dec, 2037	860.06	524.76	178965.53
Jan, 2038	857.54	527.28	178438.25
Feb, 2038	855.02	529.80	177908.45
Mar, 2038	852.48	532.34	177376.11
Apr, 2038	849.93	534.89	176841.22
May, 2038	847.36	537.46	176303.76
Jun, 2038	844.79	540.03	175763.73
Jul, 2038	842.20	542.62	175221.11
Aug, 2038	839.60	545.22	174675.89
Sep, 2038	836.99	547.83	174128.06
Oct, 2038	834.36	550.46	173577.60
Nov, 2038	831.73	553.09	173024.51
Dec, 2038	829.08	555.74	172468.77
Jan, 2039	826.41	558.41	171910.36
Feb, 2039	823.74	561.08	171349.28
Mar, 2039	821.05	563.77	170785.50
Apr, 2039	818.35	566.47	170219.03
May, 2039	815.63	569.19	169649.84
Jun, 2039	812.91	571.91	169077.93
Jul, 2039	810.17	574.65	168503.27
Aug, 2039	807.41	577.41	167925.87
Sep, 2039	804.64	580.18	167345.69
Oct, 2039	801.86	582.96	166762.74
Nov, 2039	799.07	585.75	166176.99
Dec, 2039	796.26	588.56	165588.43
Jan, 2040	793.44	591.38	164997.06
Feb, 2040	790.61	594.21	164402.85
Mar, 2040	787.76	597.06	163805.79
Apr, 2040	784.90	599.92	163205.87
May, 2040	782.03	602.79	162603.08
Jun, 2040	779.14	605.68	161997.40
Jul, 2040	776.24	608.58	161388.82
Aug, 2040	773.32	611.50	160777.32
Sep, 2040	770.39	614.43	160162.89
Oct, 2040	767.45	617.37	159545.52
Nov, 2040	764.49	620.33	158925.19
Dec, 2040	761.52	623.30	158301.88
Jan, 2041	758.53	626.29	157675.59
Feb, 2041	755.53	629.29	157046.30
Mar, 2041	752.51	632.31	156414.00
Apr, 2041	749.48	635.34	155778.66
May, 2041	746.44	638.38	155140.28
Jun, 2041	743.38	641.44	154498.84
Jul, 2041	740.31	644.51	153854.33
Aug, 2041	737.22	647.60	153206.73
Sep, 2041	734.12	650.70	152556.02
Oct, 2041	731.00	653.82	151902.20
Nov, 2041	727.86	656.96	151245.24
Dec, 2041	724.72	660.10	150585.14
Jan, 2042	721.55	663.27	149921.87
Feb, 2042	718.38	666.44	149255.43
Mar, 2042	715.18	669.64	148585.79
Apr, 2042	711.97	672.85	147912.95
May, 2042	708.75	676.07	147236.88
Jun, 2042	705.51	679.31	146557.57
Jul, 2042	702.26	682.56	145875.00
Aug, 2042	698.98	685.84	145189.16
Sep, 2042	695.70	689.12	144500.04
Oct, 2042	692.40	692.42	143807.62
Nov, 2042	689.08	695.74	143111.88
Dec, 2042	685.74	699.08	142412.80
Jan, 2043	682.39	702.43	141710.38
Feb, 2043	679.03	705.79	141004.59
Mar, 2043	675.65	709.17	140295.41
Apr, 2043	672.25	712.57	139582.84
May, 2043	668.83	715.99	138866.86
Jun, 2043	665.40	719.42	138147.44
Jul, 2043	661.96	722.86	137424.58
Aug, 2043	658.49	726.33	136698.25
Sep, 2043	655.01	729.81	135968.44
Oct, 2043	651.52	733.30	135235.14
Nov, 2043	648.00	736.82	134498.32
Dec, 2043	644.47	740.35	133757.97
Jan, 2044	640.92	743.90	133014.07
Feb, 2044	637.36	747.46	132266.61
Mar, 2044	633.78	751.04	131515.57
Apr, 2044	630.18	754.64	130760.93
May, 2044	626.56	758.26	130002.67
Jun, 2044	622.93	761.89	129240.78
Jul, 2044	619.28	765.54	128475.24
Aug, 2044	615.61	769.21	127706.03
Sep, 2044	611.92	772.90	126933.13
Oct, 2044	608.22	776.60	126156.54
Nov, 2044	604.50	780.32	125376.22
Dec, 2044	600.76	784.06	124592.16
Jan, 2045	597.00	787.82	123804.34
Feb, 2045	593.23	791.59	123012.75
Mar, 2045	589.44	795.38	122217.37
Apr, 2045	585.62	799.20	121418.17
May, 2045	581.80	803.02	120615.15
Jun, 2045	577.95	806.87	119808.27
Jul, 2045	574.08	810.74	118997.54
Aug, 2045	570.20	814.62	118182.91
Sep, 2045	566.29	818.53	117364.38
Oct, 2045	562.37	822.45	116541.94
Nov, 2045	558.43	826.39	115715.55
Dec, 2045	554.47	830.35	114885.20
Jan, 2046	550.49	834.33	114050.87
Feb, 2046	546.49	838.33	113212.54
Mar, 2046	542.48	842.34	112370.20
Apr, 2046	538.44	846.38	111523.82
May, 2046	534.38	850.44	110673.38
Jun, 2046	530.31	854.51	109818.87
Jul, 2046	526.22	858.60	108960.27
Aug, 2046	522.10	862.72	108097.55
Sep, 2046	517.97	866.85	107230.70
Oct, 2046	513.81	871.01	106359.69
Nov, 2046	509.64	875.18	105484.51
Dec, 2046	505.45	879.37	104605.14
Jan, 2047	501.23	883.59	103721.55
Feb, 2047	497.00	887.82	102833.73
Mar, 2047	492.74	892.08	101941.66
Apr, 2047	488.47	896.35	101045.31
May, 2047	484.18	900.64	100144.66
Jun, 2047	479.86	904.96	99239.70
Jul, 2047	475.52	909.30	98330.40
Aug, 2047	471.17	913.65	97416.75
Sep, 2047	466.79	918.03	96498.72
Oct, 2047	462.39	922.43	95576.29
Nov, 2047	457.97	926.85	94649.44
Dec, 2047	453.53	931.29	93718.15
Jan, 2048	449.07	935.75	92782.39
Feb, 2048	444.58	940.24	91842.16
Mar, 2048	440.08	944.74	90897.41
Apr, 2048	435.55	949.27	89948.14
May, 2048	431.00	953.82	88994.32
Jun, 2048	426.43	958.39	88035.94
Jul, 2048	421.84	962.98	87072.95
Aug, 2048	417.22	967.60	86105.36
Sep, 2048	412.59	972.23	85133.13
Oct, 2048	407.93	976.89	84156.24
Nov, 2048	403.25	981.57	83174.67
Dec, 2048	398.55	986.27	82188.39
Jan, 2049	393.82	991.00	81197.39
Feb, 2049	389.07	995.75	80201.64
Mar, 2049	384.30	1000.52	79201.12
Apr, 2049	379.51	1005.31	78195.81
May, 2049	374.69	1010.13	77185.67
Jun, 2049	369.85	1014.97	76170.70
Jul, 2049	364.98	1019.84	75150.87
Aug, 2049	360.10	1024.72	74126.15
Sep, 2049	355.19	1029.63	73096.51
Oct, 2049	350.25	1034.57	72061.95
Nov, 2049	345.30	1039.52	71022.42
Dec, 2049	340.32	1044.50	69977.92
Jan, 2050	335.31	1049.51	68928.41
Feb, 2050	330.28	1054.54	67873.87
Mar, 2050	325.23	1059.59	66814.28
Apr, 2050	320.15	1064.67	65749.61
May, 2050	315.05	1069.77	64679.84
Jun, 2050	309.92	1074.90	63604.95
Jul, 2050	304.77	1080.05	62524.90
Aug, 2050	299.60	1085.22	61439.68
Sep, 2050	294.40	1090.42	60349.26
Oct, 2050	289.17	1095.65	59253.61
Nov, 2050	283.92	1100.90	58152.72
Dec, 2050	278.65	1106.17	57046.54
Jan, 2051	273.35	1111.47	55935.07
Feb, 2051	268.02	1116.80	54818.27
Mar, 2051	262.67	1122.15	53696.12
Apr, 2051	257.29	1127.53	52568.60
May, 2051	251.89	1132.93	51435.67
Jun, 2051	246.46	1138.36	50297.31
Jul, 2051	241.01	1143.81	49153.50
Aug, 2051	235.53	1149.29	48004.21
Sep, 2051	230.02	1154.80	46849.41
Oct, 2051	224.49	1160.33	45689.07
Nov, 2051	218.93	1165.89	44523.18
Dec, 2051	213.34	1171.48	43351.70
Jan, 2052	207.73	1177.09	42174.61
Feb, 2052	202.09	1182.73	40991.88
Mar, 2052	196.42	1188.40	39803.47
Apr, 2052	190.72	1194.10	38609.38
May, 2052	185.00	1199.82	37409.56
Jun, 2052	179.25	1205.57	36204.00
Jul, 2052	173.48	1211.34	34992.65
Aug, 2052	167.67	1217.15	33775.51
Sep, 2052	161.84	1222.98	32552.53
Oct, 2052	155.98	1228.84	31323.69
Nov, 2052	150.09	1234.73	30088.96
Dec, 2052	144.18	1240.64	28848.32
Jan, 2053	138.23	1246.59	27601.73
Feb, 2053	132.26	1252.56	26349.17
Mar, 2053	126.26	1258.56	25090.60
Apr, 2053	120.23	1264.59	23826.01
May, 2053	114.17	1270.65	22555.36
Jun, 2053	108.08	1276.74	21278.61
Jul, 2053	101.96	1282.86	19995.75
Aug, 2053	95.81	1289.01	18706.75
Sep, 2053	89.64	1295.18	17411.56
Oct, 2053	83.43	1301.39	16110.17
Nov, 2053	77.19	1307.63	14802.55
Dec, 2053	70.93	1313.89	13488.66
Jan, 2054	64.63	1320.19	12168.47
Feb, 2054	58.31	1326.51	10841.96
Mar, 2054	51.95	1332.87	9509.09
Apr, 2054	45.56	1339.26	8169.83
May, 2054	39.15	1345.67	6824.16
Jun, 2054	32.70	1352.12	5472.04
Jul, 2054	26.22	1358.60	4113.44
Aug, 2054	19.71	1365.11	2748.33
Sep, 2054	13.17	1371.65	1376.68
Oct, 2054	6.60	1378.22	0