Mortgage Parameters

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

Mortgage Summary

Property Total:	$344,900
Down Payment	$103,470
Mortgage Amount:	$241,430
Mortgage Payment:	$1,408.92 / month
Estimated Tax:	+ $191.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,600.53 / month
Total Interest Paid:	$265,780.80 over 30 years
Total Tax Paid:	$68,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	1156.85	252.07	241177.93
Nov, 2024	1155.64	253.28	240924.66
Dec, 2024	1154.43	254.49	240670.17
Jan, 2025	1153.21	255.71	240414.46
Feb, 2025	1151.99	256.93	240157.52
Mar, 2025	1150.75	258.17	239899.36
Apr, 2025	1149.52	259.40	239639.96
May, 2025	1148.27	260.65	239379.31
Jun, 2025	1147.03	261.89	239117.42
Jul, 2025	1145.77	263.15	238854.27
Aug, 2025	1144.51	264.41	238589.86
Sep, 2025	1143.24	265.68	238324.18
Oct, 2025	1141.97	266.95	238057.23
Nov, 2025	1140.69	268.23	237789.00
Dec, 2025	1139.41	269.51	237519.49
Jan, 2026	1138.11	270.81	237248.68
Feb, 2026	1136.82	272.10	236976.58
Mar, 2026	1135.51	273.41	236703.17
Apr, 2026	1134.20	274.72	236428.45
May, 2026	1132.89	276.03	236152.42
Jun, 2026	1131.56	277.36	235875.06
Jul, 2026	1130.23	278.69	235596.38
Aug, 2026	1128.90	280.02	235316.36
Sep, 2026	1127.56	281.36	235035.00
Oct, 2026	1126.21	282.71	234752.29
Nov, 2026	1124.85	284.07	234468.22
Dec, 2026	1123.49	285.43	234182.79
Jan, 2027	1122.13	286.79	233896.00
Feb, 2027	1120.75	288.17	233607.83
Mar, 2027	1119.37	289.55	233318.28
Apr, 2027	1117.98	290.94	233027.35
May, 2027	1116.59	292.33	232735.01
Jun, 2027	1115.19	293.73	232441.28
Jul, 2027	1113.78	295.14	232146.14
Aug, 2027	1112.37	296.55	231849.59
Sep, 2027	1110.95	297.97	231551.62
Oct, 2027	1109.52	299.40	231252.22
Nov, 2027	1108.08	300.84	230951.38
Dec, 2027	1106.64	302.28	230649.10
Jan, 2028	1105.19	303.73	230345.37
Feb, 2028	1103.74	305.18	230040.19
Mar, 2028	1102.28	306.64	229733.55
Apr, 2028	1100.81	308.11	229425.44
May, 2028	1099.33	309.59	229115.85
Jun, 2028	1097.85	311.07	228804.77
Jul, 2028	1096.36	312.56	228492.21
Aug, 2028	1094.86	314.06	228178.15
Sep, 2028	1093.35	315.57	227862.58
Oct, 2028	1091.84	317.08	227545.50
Nov, 2028	1090.32	318.60	227226.90
Dec, 2028	1088.80	320.12	226906.78
Jan, 2029	1087.26	321.66	226585.12
Feb, 2029	1085.72	323.20	226261.92
Mar, 2029	1084.17	324.75	225937.17
Apr, 2029	1082.62	326.30	225610.87
May, 2029	1081.05	327.87	225283.00
Jun, 2029	1079.48	329.44	224953.56
Jul, 2029	1077.90	331.02	224622.55
Aug, 2029	1076.32	332.60	224289.94
Sep, 2029	1074.72	334.20	223955.74
Oct, 2029	1073.12	335.80	223619.95
Nov, 2029	1071.51	337.41	223282.54
Dec, 2029	1069.90	339.02	222943.51
Jan, 2030	1068.27	340.65	222602.86
Feb, 2030	1066.64	342.28	222260.58
Mar, 2030	1065.00	343.92	221916.66
Apr, 2030	1063.35	345.57	221571.09
May, 2030	1061.69	347.23	221223.87
Jun, 2030	1060.03	348.89	220874.98
Jul, 2030	1058.36	350.56	220524.42
Aug, 2030	1056.68	352.24	220172.18
Sep, 2030	1054.99	353.93	219818.25
Oct, 2030	1053.30	355.62	219462.62
Nov, 2030	1051.59	357.33	219105.30
Dec, 2030	1049.88	359.04	218746.26
Jan, 2031	1048.16	360.76	218385.49
Feb, 2031	1046.43	362.49	218023.01
Mar, 2031	1044.69	364.23	217658.78
Apr, 2031	1042.95	365.97	217292.81
May, 2031	1041.19	367.73	216925.08
Jun, 2031	1039.43	369.49	216555.59
Jul, 2031	1037.66	371.26	216184.34
Aug, 2031	1035.88	373.04	215811.30
Sep, 2031	1034.10	374.82	215436.48
Oct, 2031	1032.30	376.62	215059.86
Nov, 2031	1030.50	378.42	214681.43
Dec, 2031	1028.68	380.24	214301.19
Jan, 2032	1026.86	382.06	213919.13
Feb, 2032	1025.03	383.89	213535.24
Mar, 2032	1023.19	385.73	213149.51
Apr, 2032	1021.34	387.58	212761.93
May, 2032	1019.48	389.44	212372.50
Jun, 2032	1017.62	391.30	211981.20
Jul, 2032	1015.74	393.18	211588.02
Aug, 2032	1013.86	395.06	211192.96
Sep, 2032	1011.97	396.95	210796.00
Oct, 2032	1010.06	398.86	210397.15
Nov, 2032	1008.15	400.77	209996.38
Dec, 2032	1006.23	402.69	209593.69
Jan, 2033	1004.30	404.62	209189.08
Feb, 2033	1002.36	406.56	208782.52
Mar, 2033	1000.42	408.50	208374.02
Apr, 2033	998.46	410.46	207963.56
May, 2033	996.49	412.43	207551.13
Jun, 2033	994.52	414.40	207136.72
Jul, 2033	992.53	416.39	206720.33
Aug, 2033	990.53	418.39	206301.95
Sep, 2033	988.53	420.39	205881.56
Oct, 2033	986.52	422.40	205459.16
Nov, 2033	984.49	424.43	205034.73
Dec, 2033	982.46	426.46	204608.26
Jan, 2034	980.41	428.51	204179.76
Feb, 2034	978.36	430.56	203749.20
Mar, 2034	976.30	432.62	203316.58
Apr, 2034	974.23	434.69	202881.88
May, 2034	972.14	436.78	202445.11
Jun, 2034	970.05	438.87	202006.24
Jul, 2034	967.95	440.97	201565.26
Aug, 2034	965.83	443.09	201122.18
Sep, 2034	963.71	445.21	200676.97
Oct, 2034	961.58	447.34	200229.62
Nov, 2034	959.43	449.49	199780.14
Dec, 2034	957.28	451.64	199328.50
Jan, 2035	955.12	453.80	198874.69
Feb, 2035	952.94	455.98	198418.71
Mar, 2035	950.76	458.16	197960.55
Apr, 2035	948.56	460.36	197500.19
May, 2035	946.36	462.56	197037.63
Jun, 2035	944.14	464.78	196572.85
Jul, 2035	941.91	467.01	196105.84
Aug, 2035	939.67	469.25	195636.59
Sep, 2035	937.43	471.49	195165.10
Oct, 2035	935.17	473.75	194691.34
Nov, 2035	932.90	476.02	194215.32
Dec, 2035	930.62	478.30	193737.01
Jan, 2036	928.32	480.60	193256.42
Feb, 2036	926.02	482.90	192773.52
Mar, 2036	923.71	485.21	192288.30
Apr, 2036	921.38	487.54	191800.76
May, 2036	919.05	489.87	191310.89
Jun, 2036	916.70	492.22	190818.67
Jul, 2036	914.34	494.58	190324.09
Aug, 2036	911.97	496.95	189827.14
Sep, 2036	909.59	499.33	189327.81
Oct, 2036	907.20	501.72	188826.08
Nov, 2036	904.79	504.13	188321.95
Dec, 2036	902.38	506.54	187815.41
Jan, 2037	899.95	508.97	187306.44
Feb, 2037	897.51	511.41	186795.03
Mar, 2037	895.06	513.86	186281.17
Apr, 2037	892.60	516.32	185764.84
May, 2037	890.12	518.80	185246.05
Jun, 2037	887.64	521.28	184724.76
Jul, 2037	885.14	523.78	184200.98
Aug, 2037	882.63	526.29	183674.69
Sep, 2037	880.11	528.81	183145.88
Oct, 2037	877.57	531.35	182614.54
Nov, 2037	875.03	533.89	182080.64
Dec, 2037	872.47	536.45	181544.19
Jan, 2038	869.90	539.02	181005.17
Feb, 2038	867.32	541.60	180463.57
Mar, 2038	864.72	544.20	179919.37
Apr, 2038	862.11	546.81	179372.56
May, 2038	859.49	549.43	178823.14
Jun, 2038	856.86	552.06	178271.08
Jul, 2038	854.22	554.70	177716.37
Aug, 2038	851.56	557.36	177159.01
Sep, 2038	848.89	560.03	176598.98
Oct, 2038	846.20	562.72	176036.26
Nov, 2038	843.51	565.41	175470.85
Dec, 2038	840.80	568.12	174902.73
Jan, 2039	838.08	570.84	174331.88
Feb, 2039	835.34	573.58	173758.30
Mar, 2039	832.59	576.33	173181.97
Apr, 2039	829.83	579.09	172602.89
May, 2039	827.06	581.86	172021.02
Jun, 2039	824.27	584.65	171436.37
Jul, 2039	821.47	587.45	170848.91
Aug, 2039	818.65	590.27	170258.65
Sep, 2039	815.82	593.10	169665.55
Oct, 2039	812.98	595.94	169069.61
Nov, 2039	810.13	598.79	168470.81
Dec, 2039	807.26	601.66	167869.15
Jan, 2040	804.37	604.55	167264.60
Feb, 2040	801.48	607.44	166657.16
Mar, 2040	798.57	610.35	166046.80
Apr, 2040	795.64	613.28	165433.53
May, 2040	792.70	616.22	164817.31
Jun, 2040	789.75	619.17	164198.14
Jul, 2040	786.78	622.14	163576.00
Aug, 2040	783.80	625.12	162950.88
Sep, 2040	780.81	628.11	162322.77
Oct, 2040	777.80	631.12	161691.64
Nov, 2040	774.77	634.15	161057.50
Dec, 2040	771.73	637.19	160420.31
Jan, 2041	768.68	640.24	159780.07
Feb, 2041	765.61	643.31	159136.76
Mar, 2041	762.53	646.39	158490.37
Apr, 2041	759.43	649.49	157840.89
May, 2041	756.32	652.60	157188.29
Jun, 2041	753.19	655.73	156532.56
Jul, 2041	750.05	658.87	155873.69
Aug, 2041	746.89	662.03	155211.67
Sep, 2041	743.72	665.20	154546.47
Oct, 2041	740.54	668.38	153878.09
Nov, 2041	737.33	671.59	153206.50
Dec, 2041	734.11	674.81	152531.69
Jan, 2042	730.88	678.04	151853.66
Feb, 2042	727.63	681.29	151172.37
Mar, 2042	724.37	684.55	150487.81
Apr, 2042	721.09	687.83	149799.98
May, 2042	717.79	691.13	149108.85
Jun, 2042	714.48	694.44	148414.41
Jul, 2042	711.15	697.77	147716.65
Aug, 2042	707.81	701.11	147015.54
Sep, 2042	704.45	704.47	146311.06
Oct, 2042	701.07	707.85	145603.22
Nov, 2042	697.68	711.24	144891.98
Dec, 2042	694.27	714.65	144177.33
Jan, 2043	690.85	718.07	143459.26
Feb, 2043	687.41	721.51	142737.75
Mar, 2043	683.95	724.97	142012.78
Apr, 2043	680.48	728.44	141284.34
May, 2043	676.99	731.93	140552.41
Jun, 2043	673.48	735.44	139816.97
Jul, 2043	669.96	738.96	139078.01
Aug, 2043	666.42	742.50	138335.50
Sep, 2043	662.86	746.06	137589.44
Oct, 2043	659.28	749.64	136839.80
Nov, 2043	655.69	753.23	136086.57
Dec, 2043	652.08	756.84	135329.73
Jan, 2044	648.45	760.47	134569.27
Feb, 2044	644.81	764.11	133805.16
Mar, 2044	641.15	767.77	133037.39
Apr, 2044	637.47	771.45	132265.94
May, 2044	633.77	775.15	131490.80
Jun, 2044	630.06	778.86	130711.94
Jul, 2044	626.33	782.59	129929.34
Aug, 2044	622.58	786.34	129143.00
Sep, 2044	618.81	790.11	128352.89
Oct, 2044	615.02	793.90	127559.00
Nov, 2044	611.22	797.70	126761.30
Dec, 2044	607.40	801.52	125959.77
Jan, 2045	603.56	805.36	125154.41
Feb, 2045	599.70	809.22	124345.19
Mar, 2045	595.82	813.10	123532.09
Apr, 2045	591.92	817.00	122715.10
May, 2045	588.01	820.91	121894.19
Jun, 2045	584.08	824.84	121069.34
Jul, 2045	580.12	828.80	120240.55
Aug, 2045	576.15	832.77	119407.78
Sep, 2045	572.16	836.76	118571.02
Oct, 2045	568.15	840.77	117730.25
Nov, 2045	564.12	844.80	116885.46
Dec, 2045	560.08	848.84	116036.61
Jan, 2046	556.01	852.91	115183.70
Feb, 2046	551.92	857.00	114326.70
Mar, 2046	547.82	861.10	113465.60
Apr, 2046	543.69	865.23	112600.37
May, 2046	539.54	869.38	111730.99
Jun, 2046	535.38	873.54	110857.45
Jul, 2046	531.19	877.73	109979.72
Aug, 2046	526.99	881.93	109097.79
Sep, 2046	522.76	886.16	108211.63
Oct, 2046	518.51	890.41	107321.22
Nov, 2046	514.25	894.67	106426.55
Dec, 2046	509.96	898.96	105527.59
Jan, 2047	505.65	903.27	104624.32
Feb, 2047	501.32	907.60	103716.73
Mar, 2047	496.98	911.94	102804.78
Apr, 2047	492.61	916.31	101888.47
May, 2047	488.22	920.70	100967.77
Jun, 2047	483.80	925.12	100042.65
Jul, 2047	479.37	929.55	99113.10
Aug, 2047	474.92	934.00	98179.10
Sep, 2047	470.44	938.48	97240.62
Oct, 2047	465.94	942.98	96297.64
Nov, 2047	461.43	947.49	95350.15
Dec, 2047	456.89	952.03	94398.12
Jan, 2048	452.32	956.60	93441.52
Feb, 2048	447.74	961.18	92480.34
Mar, 2048	443.13	965.79	91514.56
Apr, 2048	438.51	970.41	90544.14
May, 2048	433.86	975.06	89569.08
Jun, 2048	429.19	979.73	88589.35
Jul, 2048	424.49	984.43	87604.92
Aug, 2048	419.77	989.15	86615.77
Sep, 2048	415.03	993.89	85621.88
Oct, 2048	410.27	998.65	84623.24
Nov, 2048	405.49	1003.43	83619.80
Dec, 2048	400.68	1008.24	82611.56
Jan, 2049	395.85	1013.07	81598.49
Feb, 2049	390.99	1017.93	80580.56
Mar, 2049	386.12	1022.80	79557.76
Apr, 2049	381.21	1027.71	78530.05
May, 2049	376.29	1032.63	77497.42
Jun, 2049	371.34	1037.58	76459.84
Jul, 2049	366.37	1042.55	75417.29
Aug, 2049	361.37	1047.55	74369.75
Sep, 2049	356.36	1052.56	73317.18
Oct, 2049	351.31	1057.61	72259.57
Nov, 2049	346.24	1062.68	71196.90
Dec, 2049	341.15	1067.77	70129.13
Jan, 2050	336.04	1072.88	69056.24
Feb, 2050	330.89	1078.03	67978.22
Mar, 2050	325.73	1083.19	66895.03
Apr, 2050	320.54	1088.38	65806.65
May, 2050	315.32	1093.60	64713.05
Jun, 2050	310.08	1098.84	63614.21
Jul, 2050	304.82	1104.10	62510.11
Aug, 2050	299.53	1109.39	61400.72
Sep, 2050	294.21	1114.71	60286.01
Oct, 2050	288.87	1120.05	59165.96
Nov, 2050	283.50	1125.42	58040.54
Dec, 2050	278.11	1130.81	56909.73
Jan, 2051	272.69	1136.23	55773.51
Feb, 2051	267.25	1141.67	54631.84
Mar, 2051	261.78	1147.14	53484.69
Apr, 2051	256.28	1152.64	52332.05
May, 2051	250.76	1158.16	51173.89
Jun, 2051	245.21	1163.71	50010.18
Jul, 2051	239.63	1169.29	48840.89
Aug, 2051	234.03	1174.89	47666.00
Sep, 2051	228.40	1180.52	46485.48
Oct, 2051	222.74	1186.18	45299.30
Nov, 2051	217.06	1191.86	44107.44
Dec, 2051	211.35	1197.57	42909.87
Jan, 2052	205.61	1203.31	41706.56
Feb, 2052	199.84	1209.08	40497.48
Mar, 2052	194.05	1214.87	39282.62
Apr, 2052	188.23	1220.69	38061.92
May, 2052	182.38	1226.54	36835.38
Jun, 2052	176.50	1232.42	35602.97
Jul, 2052	170.60	1238.32	34364.64
Aug, 2052	164.66	1244.26	33120.39
Sep, 2052	158.70	1250.22	31870.17
Oct, 2052	152.71	1256.21	30613.96
Nov, 2052	146.69	1262.23	29351.73
Dec, 2052	140.64	1268.28	28083.46
Jan, 2053	134.57	1274.35	26809.10
Feb, 2053	128.46	1280.46	25528.64
Mar, 2053	122.32	1286.60	24242.05
Apr, 2053	116.16	1292.76	22949.29
May, 2053	109.97	1298.95	21650.33
Jun, 2053	103.74	1305.18	20345.16
Jul, 2053	97.49	1311.43	19033.72
Aug, 2053	91.20	1317.72	17716.01
Sep, 2053	84.89	1324.03	16391.98
Oct, 2053	78.54	1330.38	15061.60
Nov, 2053	72.17	1336.75	13724.85
Dec, 2053	65.76	1343.16	12381.70
Jan, 2054	59.33	1349.59	11032.10
Feb, 2054	52.86	1356.06	9676.05
Mar, 2054	46.36	1362.56	8313.49
Apr, 2054	39.84	1369.08	6944.41
May, 2054	33.28	1375.64	5568.76
Jun, 2054	26.68	1382.24	4186.52
Jul, 2054	20.06	1388.86	2797.67
Aug, 2054	13.41	1395.51	1402.15
Sep, 2054	6.72	1402.20	0