Mortgage Parameters

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

Mortgage Summary

Property Total:	$379,000
Down Payment	$113,700
Mortgage Amount:	$265,300
Mortgage Payment:	$1,548.22 / month
Estimated Tax:	+ $210.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,758.78 / month
Total Interest Paid:	$292,060.80 over 30 years
Total Tax Paid:	$75,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	1271.23	276.99	265023.01
Nov, 2024	1269.90	278.32	264744.69
Dec, 2024	1268.57	279.65	264465.04
Jan, 2025	1267.23	280.99	264184.05
Feb, 2025	1265.88	282.34	263901.71
Mar, 2025	1264.53	283.69	263618.02
Apr, 2025	1263.17	285.05	263332.97
May, 2025	1261.80	286.42	263046.55
Jun, 2025	1260.43	287.79	262758.76
Jul, 2025	1259.05	289.17	262469.60
Aug, 2025	1257.67	290.55	262179.04
Sep, 2025	1256.27	291.95	261887.10
Oct, 2025	1254.88	293.34	261593.75
Nov, 2025	1253.47	294.75	261299.00
Dec, 2025	1252.06	296.16	261002.84
Jan, 2026	1250.64	297.58	260705.26
Feb, 2026	1249.21	299.01	260406.25
Mar, 2026	1247.78	300.44	260105.81
Apr, 2026	1246.34	301.88	259803.93
May, 2026	1244.89	303.33	259500.61
Jun, 2026	1243.44	304.78	259195.83
Jul, 2026	1241.98	306.24	258889.59
Aug, 2026	1240.51	307.71	258581.88
Sep, 2026	1239.04	309.18	258272.70
Oct, 2026	1237.56	310.66	257962.03
Nov, 2026	1236.07	312.15	257649.88
Dec, 2026	1234.57	313.65	257336.23
Jan, 2027	1233.07	315.15	257021.08
Feb, 2027	1231.56	316.66	256704.42
Mar, 2027	1230.04	318.18	256386.25
Apr, 2027	1228.52	319.70	256066.54
May, 2027	1226.99	321.23	255745.31
Jun, 2027	1225.45	322.77	255422.53
Jul, 2027	1223.90	324.32	255098.21
Aug, 2027	1222.35	325.87	254772.34
Sep, 2027	1220.78	327.44	254444.90
Oct, 2027	1219.22	329.00	254115.90
Nov, 2027	1217.64	330.58	253785.32
Dec, 2027	1216.05	332.17	253453.15
Jan, 2028	1214.46	333.76	253119.40
Feb, 2028	1212.86	335.36	252784.04
Mar, 2028	1211.26	336.96	252447.08
Apr, 2028	1209.64	338.58	252108.50
May, 2028	1208.02	340.20	251768.30
Jun, 2028	1206.39	341.83	251426.47
Jul, 2028	1204.75	343.47	251083.00
Aug, 2028	1203.11	345.11	250737.89
Sep, 2028	1201.45	346.77	250391.12
Oct, 2028	1199.79	348.43	250042.69
Nov, 2028	1198.12	350.10	249692.59
Dec, 2028	1196.44	351.78	249340.81
Jan, 2029	1194.76	353.46	248987.35
Feb, 2029	1193.06	355.16	248632.20
Mar, 2029	1191.36	356.86	248275.34
Apr, 2029	1189.65	358.57	247916.77
May, 2029	1187.93	360.29	247556.49
Jun, 2029	1186.21	362.01	247194.47
Jul, 2029	1184.47	363.75	246830.73
Aug, 2029	1182.73	365.49	246465.24
Sep, 2029	1180.98	367.24	246098.00
Oct, 2029	1179.22	369.00	245729.00
Nov, 2029	1177.45	370.77	245358.23
Dec, 2029	1175.67	372.55	244985.68
Jan, 2030	1173.89	374.33	244611.35
Feb, 2030	1172.10	376.12	244235.23
Mar, 2030	1170.29	377.93	243857.30
Apr, 2030	1168.48	379.74	243477.57
May, 2030	1166.66	381.56	243096.01
Jun, 2030	1164.84	383.38	242712.62
Jul, 2030	1163.00	385.22	242327.40
Aug, 2030	1161.15	387.07	241940.33
Sep, 2030	1159.30	388.92	241551.41
Oct, 2030	1157.43	390.79	241160.63
Nov, 2030	1155.56	392.66	240767.97
Dec, 2030	1153.68	394.54	240373.43
Jan, 2031	1151.79	396.43	239977.00
Feb, 2031	1149.89	398.33	239578.67
Mar, 2031	1147.98	400.24	239178.43
Apr, 2031	1146.06	402.16	238776.27
May, 2031	1144.14	404.08	238372.19
Jun, 2031	1142.20	406.02	237966.17
Jul, 2031	1140.25	407.97	237558.20
Aug, 2031	1138.30	409.92	237148.28
Sep, 2031	1136.34	411.88	236736.40
Oct, 2031	1134.36	413.86	236322.54
Nov, 2031	1132.38	415.84	235906.70
Dec, 2031	1130.39	417.83	235488.86
Jan, 2032	1128.38	419.84	235069.03
Feb, 2032	1126.37	421.85	234647.18
Mar, 2032	1124.35	423.87	234223.31
Apr, 2032	1122.32	425.90	233797.41
May, 2032	1120.28	427.94	233369.47
Jun, 2032	1118.23	429.99	232939.48
Jul, 2032	1116.17	432.05	232507.43
Aug, 2032	1114.10	434.12	232073.31
Sep, 2032	1112.02	436.20	231637.10
Oct, 2032	1109.93	438.29	231198.81
Nov, 2032	1107.83	440.39	230758.42
Dec, 2032	1105.72	442.50	230315.92
Jan, 2033	1103.60	444.62	229871.29
Feb, 2033	1101.47	446.75	229424.54
Mar, 2033	1099.33	448.89	228975.65
Apr, 2033	1097.17	451.05	228524.60
May, 2033	1095.01	453.21	228071.39
Jun, 2033	1092.84	455.38	227616.02
Jul, 2033	1090.66	457.56	227158.46
Aug, 2033	1088.47	459.75	226698.70
Sep, 2033	1086.26	461.96	226236.75
Oct, 2033	1084.05	464.17	225772.58
Nov, 2033	1081.83	466.39	225306.19
Dec, 2033	1079.59	468.63	224837.56
Jan, 2034	1077.35	470.87	224366.69
Feb, 2034	1075.09	473.13	223893.56
Mar, 2034	1072.82	475.40	223418.16
Apr, 2034	1070.55	477.67	222940.49
May, 2034	1068.26	479.96	222460.52
Jun, 2034	1065.96	482.26	221978.26
Jul, 2034	1063.65	484.57	221493.68
Aug, 2034	1061.32	486.90	221006.79
Sep, 2034	1058.99	489.23	220517.56
Oct, 2034	1056.65	491.57	220025.99
Nov, 2034	1054.29	493.93	219532.06
Dec, 2034	1051.92	496.30	219035.76
Jan, 2035	1049.55	498.67	218537.09
Feb, 2035	1047.16	501.06	218036.02
Mar, 2035	1044.76	503.46	217532.56
Apr, 2035	1042.34	505.88	217026.68
May, 2035	1039.92	508.30	216518.38
Jun, 2035	1037.48	510.74	216007.65
Jul, 2035	1035.04	513.18	215494.46
Aug, 2035	1032.58	515.64	214978.82
Sep, 2035	1030.11	518.11	214460.71
Oct, 2035	1027.62	520.60	213940.11
Nov, 2035	1025.13	523.09	213417.02
Dec, 2035	1022.62	525.60	212891.43
Jan, 2036	1020.10	528.12	212363.31
Feb, 2036	1017.57	530.65	211832.66
Mar, 2036	1015.03	533.19	211299.48
Apr, 2036	1012.48	535.74	210763.73
May, 2036	1009.91	538.31	210225.42
Jun, 2036	1007.33	540.89	209684.53
Jul, 2036	1004.74	543.48	209141.05
Aug, 2036	1002.13	546.09	208594.96
Sep, 2036	999.52	548.70	208046.26
Oct, 2036	996.89	551.33	207494.93
Nov, 2036	994.25	553.97	206940.96
Dec, 2036	991.59	556.63	206384.33
Jan, 2037	988.92	559.30	205825.03
Feb, 2037	986.24	561.98	205263.06
Mar, 2037	983.55	564.67	204698.39
Apr, 2037	980.85	567.37	204131.02
May, 2037	978.13	570.09	203560.93
Jun, 2037	975.40	572.82	202988.10
Jul, 2037	972.65	575.57	202412.53
Aug, 2037	969.89	578.33	201834.21
Sep, 2037	967.12	581.10	201253.11
Oct, 2037	964.34	583.88	200669.23
Nov, 2037	961.54	586.68	200082.55
Dec, 2037	958.73	589.49	199493.06
Jan, 2038	955.90	592.32	198900.74
Feb, 2038	953.07	595.15	198305.59
Mar, 2038	950.21	598.01	197707.58
Apr, 2038	947.35	600.87	197106.71
May, 2038	944.47	603.75	196502.96
Jun, 2038	941.58	606.64	195896.32
Jul, 2038	938.67	609.55	195286.77
Aug, 2038	935.75	612.47	194674.29
Sep, 2038	932.81	615.41	194058.89
Oct, 2038	929.87	618.35	193440.53
Nov, 2038	926.90	621.32	192819.22
Dec, 2038	923.93	624.29	192194.92
Jan, 2039	920.93	627.29	191567.64
Feb, 2039	917.93	630.29	190937.34
Mar, 2039	914.91	633.31	190304.03
Apr, 2039	911.87	636.35	189667.69
May, 2039	908.82	639.40	189028.29
Jun, 2039	905.76	642.46	188385.83
Jul, 2039	902.68	645.54	187740.29
Aug, 2039	899.59	648.63	187091.66
Sep, 2039	896.48	651.74	186439.92
Oct, 2039	893.36	654.86	185785.06
Nov, 2039	890.22	658.00	185127.06
Dec, 2039	887.07	661.15	184465.91
Jan, 2040	883.90	664.32	183801.59
Feb, 2040	880.72	667.50	183134.08
Mar, 2040	877.52	670.70	182463.38
Apr, 2040	874.30	673.92	181789.46
May, 2040	871.07	677.15	181112.32
Jun, 2040	867.83	680.39	180431.93
Jul, 2040	864.57	683.65	179748.28
Aug, 2040	861.29	686.93	179061.35
Sep, 2040	858.00	690.22	178371.13
Oct, 2040	854.70	693.52	177677.61
Nov, 2040	851.37	696.85	176980.76
Dec, 2040	848.03	700.19	176280.57
Jan, 2041	844.68	703.54	175577.03
Feb, 2041	841.31	706.91	174870.12
Mar, 2041	837.92	710.30	174159.82
Apr, 2041	834.52	713.70	173446.11
May, 2041	831.10	717.12	172728.99
Jun, 2041	827.66	720.56	172008.43
Jul, 2041	824.21	724.01	171284.42
Aug, 2041	820.74	727.48	170556.93
Sep, 2041	817.25	730.97	169825.97
Oct, 2041	813.75	734.47	169091.50
Nov, 2041	810.23	737.99	168353.51
Dec, 2041	806.69	741.53	167611.98
Jan, 2042	803.14	745.08	166866.90
Feb, 2042	799.57	748.65	166118.25
Mar, 2042	795.98	752.24	165366.01
Apr, 2042	792.38	755.84	164610.17
May, 2042	788.76	759.46	163850.71
Jun, 2042	785.12	763.10	163087.61
Jul, 2042	781.46	766.76	162320.85
Aug, 2042	777.79	770.43	161550.42
Sep, 2042	774.10	774.12	160776.29
Oct, 2042	770.39	777.83	159998.46
Nov, 2042	766.66	781.56	159216.90
Dec, 2042	762.91	785.31	158431.59
Jan, 2043	759.15	789.07	157642.52
Feb, 2043	755.37	792.85	156849.67
Mar, 2043	751.57	796.65	156053.03
Apr, 2043	747.75	800.47	155252.56
May, 2043	743.92	804.30	154448.26
Jun, 2043	740.06	808.16	153640.10
Jul, 2043	736.19	812.03	152828.07
Aug, 2043	732.30	815.92	152012.16
Sep, 2043	728.39	819.83	151192.33
Oct, 2043	724.46	823.76	150368.57
Nov, 2043	720.52	827.70	149540.87
Dec, 2043	716.55	831.67	148709.20
Jan, 2044	712.56	835.66	147873.54
Feb, 2044	708.56	839.66	147033.88
Mar, 2044	704.54	843.68	146190.20
Apr, 2044	700.49	847.73	145342.47
May, 2044	696.43	851.79	144490.69
Jun, 2044	692.35	855.87	143634.82
Jul, 2044	688.25	859.97	142774.85
Aug, 2044	684.13	864.09	141910.76
Sep, 2044	679.99	868.23	141042.53
Oct, 2044	675.83	872.39	140170.14
Nov, 2044	671.65	876.57	139293.56
Dec, 2044	667.45	880.77	138412.79
Jan, 2045	663.23	884.99	137527.80
Feb, 2045	658.99	889.23	136638.57
Mar, 2045	654.73	893.49	135745.07
Apr, 2045	650.45	897.77	134847.30
May, 2045	646.14	902.08	133945.22
Jun, 2045	641.82	906.40	133038.82
Jul, 2045	637.48	910.74	132128.08
Aug, 2045	633.11	915.11	131212.98
Sep, 2045	628.73	919.49	130293.48
Oct, 2045	624.32	923.90	129369.59
Nov, 2045	619.90	928.32	128441.26
Dec, 2045	615.45	932.77	127508.49
Jan, 2046	610.98	937.24	126571.25
Feb, 2046	606.49	941.73	125629.52
Mar, 2046	601.97	946.25	124683.27
Apr, 2046	597.44	950.78	123732.49
May, 2046	592.88	955.34	122777.16
Jun, 2046	588.31	959.91	121817.24
Jul, 2046	583.71	964.51	120852.73
Aug, 2046	579.09	969.13	119883.60
Sep, 2046	574.44	973.78	118909.82
Oct, 2046	569.78	978.44	117931.38
Nov, 2046	565.09	983.13	116948.24
Dec, 2046	560.38	987.84	115960.40
Jan, 2047	555.64	992.58	114967.82
Feb, 2047	550.89	997.33	113970.49
Mar, 2047	546.11	1002.11	112968.38
Apr, 2047	541.31	1006.91	111961.47
May, 2047	536.48	1011.74	110949.73
Jun, 2047	531.63	1016.59	109933.14
Jul, 2047	526.76	1021.46	108911.69
Aug, 2047	521.87	1026.35	107885.33
Sep, 2047	516.95	1031.27	106854.07
Oct, 2047	512.01	1036.21	105817.85
Nov, 2047	507.04	1041.18	104776.68
Dec, 2047	502.05	1046.17	103730.51
Jan, 2048	497.04	1051.18	102679.34
Feb, 2048	492.01	1056.21	101623.12
Mar, 2048	486.94	1061.28	100561.84
Apr, 2048	481.86	1066.36	99495.48
May, 2048	476.75	1071.47	98424.01
Jun, 2048	471.62	1076.60	97347.41
Jul, 2048	466.46	1081.76	96265.64
Aug, 2048	461.27	1086.95	95178.70
Sep, 2048	456.06	1092.16	94086.54
Oct, 2048	450.83	1097.39	92989.15
Nov, 2048	445.57	1102.65	91886.51
Dec, 2048	440.29	1107.93	90778.58
Jan, 2049	434.98	1113.24	89665.34
Feb, 2049	429.65	1118.57	88546.76
Mar, 2049	424.29	1123.93	87422.83
Apr, 2049	418.90	1129.32	86293.51
May, 2049	413.49	1134.73	85158.78
Jun, 2049	408.05	1140.17	84018.61
Jul, 2049	402.59	1145.63	82872.98
Aug, 2049	397.10	1151.12	81721.86
Sep, 2049	391.58	1156.64	80565.23
Oct, 2049	386.04	1162.18	79403.05
Nov, 2049	380.47	1167.75	78235.30
Dec, 2049	374.88	1173.34	77061.96
Jan, 2050	369.26	1178.96	75882.99
Feb, 2050	363.61	1184.61	74698.38
Mar, 2050	357.93	1190.29	73508.09
Apr, 2050	352.23	1195.99	72312.09
May, 2050	346.50	1201.72	71110.37
Jun, 2050	340.74	1207.48	69902.89
Jul, 2050	334.95	1213.27	68689.62
Aug, 2050	329.14	1219.08	67470.54
Sep, 2050	323.30	1224.92	66245.61
Oct, 2050	317.43	1230.79	65014.82
Nov, 2050	311.53	1236.69	63778.13
Dec, 2050	305.60	1242.62	62535.51
Jan, 2051	299.65	1248.57	61286.94
Feb, 2051	293.67	1254.55	60032.39
Mar, 2051	287.66	1260.56	58771.82
Apr, 2051	281.61	1266.61	57505.22
May, 2051	275.55	1272.67	56232.54
Jun, 2051	269.45	1278.77	54953.77
Jul, 2051	263.32	1284.90	53668.87
Aug, 2051	257.16	1291.06	52377.82
Sep, 2051	250.98	1297.24	51080.57
Oct, 2051	244.76	1303.46	49777.11
Nov, 2051	238.52	1309.70	48467.41
Dec, 2051	232.24	1315.98	47151.43
Jan, 2052	225.93	1322.29	45829.14
Feb, 2052	219.60	1328.62	44500.52
Mar, 2052	213.23	1334.99	43165.53
Apr, 2052	206.83	1341.39	41824.15
May, 2052	200.41	1347.81	40476.33
Jun, 2052	193.95	1354.27	39122.06
Jul, 2052	187.46	1360.76	37761.30
Aug, 2052	180.94	1367.28	36394.02
Sep, 2052	174.39	1373.83	35020.19
Oct, 2052	167.81	1380.41	33639.78
Nov, 2052	161.19	1387.03	32252.75
Dec, 2052	154.54	1393.68	30859.07
Jan, 2053	147.87	1400.35	29458.72
Feb, 2053	141.16	1407.06	28051.65
Mar, 2053	134.41	1413.81	26637.85
Apr, 2053	127.64	1420.58	25217.27
May, 2053	120.83	1427.39	23789.88
Jun, 2053	113.99	1434.23	22355.65
Jul, 2053	107.12	1441.10	20914.55
Aug, 2053	100.22	1448.00	19466.55
Sep, 2053	93.28	1454.94	18011.61
Oct, 2053	86.31	1461.91	16549.69
Nov, 2053	79.30	1468.92	15080.77
Dec, 2053	72.26	1475.96	13604.82
Jan, 2054	65.19	1483.03	12121.78
Feb, 2054	58.08	1490.14	10631.65
Mar, 2054	50.94	1497.28	9134.37
Apr, 2054	43.77	1504.45	7629.92
May, 2054	36.56	1511.66	6118.26
Jun, 2054	29.32	1518.90	4599.36
Jul, 2054	22.04	1526.18	3073.18
Aug, 2054	14.73	1533.49	1539.68
Sep, 2054	7.38	1540.84	0