Mortgage Parameters

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

Mortgage Summary

Property Total:	$359,000
Down Payment	$107,700
Mortgage Amount:	$251,300
Mortgage Payment:	$1,466.52 / month
Estimated Tax:	+ $199.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,665.96 / month
Total Interest Paid:	$276,645.60 over 30 years
Total Tax Paid:	$71,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	1204.15	262.37	251037.63
Nov, 2024	1202.89	263.63	250773.99
Dec, 2024	1201.63	264.89	250509.10
Jan, 2025	1200.36	266.16	250242.94
Feb, 2025	1199.08	267.44	249975.50
Mar, 2025	1197.80	268.72	249706.78
Apr, 2025	1196.51	270.01	249436.77
May, 2025	1195.22	271.30	249165.47
Jun, 2025	1193.92	272.60	248892.86
Jul, 2025	1192.61	273.91	248618.95
Aug, 2025	1191.30	275.22	248343.73
Sep, 2025	1189.98	276.54	248067.19
Oct, 2025	1188.66	277.86	247789.33
Nov, 2025	1187.32	279.20	247510.13
Dec, 2025	1185.99	280.53	247229.60
Jan, 2026	1184.64	281.88	246947.72
Feb, 2026	1183.29	283.23	246664.49
Mar, 2026	1181.93	284.59	246379.91
Apr, 2026	1180.57	285.95	246093.96
May, 2026	1179.20	287.32	245806.64
Jun, 2026	1177.82	288.70	245517.94
Jul, 2026	1176.44	290.08	245227.86
Aug, 2026	1175.05	291.47	244936.39
Sep, 2026	1173.65	292.87	244643.52
Oct, 2026	1172.25	294.27	244349.25
Nov, 2026	1170.84	295.68	244053.58
Dec, 2026	1169.42	297.10	243756.48
Jan, 2027	1168.00	298.52	243457.96
Feb, 2027	1166.57	299.95	243158.01
Mar, 2027	1165.13	301.39	242856.62
Apr, 2027	1163.69	302.83	242553.79
May, 2027	1162.24	304.28	242249.50
Jun, 2027	1160.78	305.74	241943.76
Jul, 2027	1159.31	307.21	241636.56
Aug, 2027	1157.84	308.68	241327.88
Sep, 2027	1156.36	310.16	241017.72
Oct, 2027	1154.88	311.64	240706.08
Nov, 2027	1153.38	313.14	240392.94
Dec, 2027	1151.88	314.64	240078.30
Jan, 2028	1150.38	316.14	239762.16
Feb, 2028	1148.86	317.66	239444.50
Mar, 2028	1147.34	319.18	239125.32
Apr, 2028	1145.81	320.71	238804.61
May, 2028	1144.27	322.25	238482.36
Jun, 2028	1142.73	323.79	238158.57
Jul, 2028	1141.18	325.34	237833.22
Aug, 2028	1139.62	326.90	237506.32
Sep, 2028	1138.05	328.47	237177.85
Oct, 2028	1136.48	330.04	236847.81
Nov, 2028	1134.90	331.62	236516.19
Dec, 2028	1133.31	333.21	236182.97
Jan, 2029	1131.71	334.81	235848.16
Feb, 2029	1130.11	336.41	235511.75
Mar, 2029	1128.49	338.03	235173.72
Apr, 2029	1126.87	339.65	234834.08
May, 2029	1125.25	341.27	234492.80
Jun, 2029	1123.61	342.91	234149.89
Jul, 2029	1121.97	344.55	233805.34
Aug, 2029	1120.32	346.20	233459.14
Sep, 2029	1118.66	347.86	233111.28
Oct, 2029	1116.99	349.53	232761.75
Nov, 2029	1115.32	351.20	232410.55
Dec, 2029	1113.63	352.89	232057.66
Jan, 2030	1111.94	354.58	231703.08
Feb, 2030	1110.24	356.28	231346.81
Mar, 2030	1108.54	357.98	230988.82
Apr, 2030	1106.82	359.70	230629.12
May, 2030	1105.10	361.42	230267.70
Jun, 2030	1103.37	363.15	229904.55
Jul, 2030	1101.63	364.89	229539.65
Aug, 2030	1099.88	366.64	229173.01
Sep, 2030	1098.12	368.40	228804.61
Oct, 2030	1096.36	370.16	228434.45
Nov, 2030	1094.58	371.94	228062.51
Dec, 2030	1092.80	373.72	227688.79
Jan, 2031	1091.01	375.51	227313.28
Feb, 2031	1089.21	377.31	226935.97
Mar, 2031	1087.40	379.12	226556.85
Apr, 2031	1085.58	380.94	226175.91
May, 2031	1083.76	382.76	225793.15
Jun, 2031	1081.93	384.59	225408.56
Jul, 2031	1080.08	386.44	225022.12
Aug, 2031	1078.23	388.29	224633.83
Sep, 2031	1076.37	390.15	224243.68
Oct, 2031	1074.50	392.02	223851.66
Nov, 2031	1072.62	393.90	223457.77
Dec, 2031	1070.74	395.78	223061.98
Jan, 2032	1068.84	397.68	222664.30
Feb, 2032	1066.93	399.59	222264.71
Mar, 2032	1065.02	401.50	221863.21
Apr, 2032	1063.09	403.43	221459.79
May, 2032	1061.16	405.36	221054.43
Jun, 2032	1059.22	407.30	220647.13
Jul, 2032	1057.27	409.25	220237.88
Aug, 2032	1055.31	411.21	219826.66
Sep, 2032	1053.34	413.18	219413.48
Oct, 2032	1051.36	415.16	218998.31
Nov, 2032	1049.37	417.15	218581.16
Dec, 2032	1047.37	419.15	218162.01
Jan, 2033	1045.36	421.16	217740.85
Feb, 2033	1043.34	423.18	217317.67
Mar, 2033	1041.31	425.21	216892.46
Apr, 2033	1039.28	427.24	216465.22
May, 2033	1037.23	429.29	216035.93
Jun, 2033	1035.17	431.35	215604.58
Jul, 2033	1033.11	433.41	215171.17
Aug, 2033	1031.03	435.49	214735.68
Sep, 2033	1028.94	437.58	214298.10
Oct, 2033	1026.85	439.67	213858.42
Nov, 2033	1024.74	441.78	213416.64
Dec, 2033	1022.62	443.90	212972.74
Jan, 2034	1020.49	446.03	212526.72
Feb, 2034	1018.36	448.16	212078.55
Mar, 2034	1016.21	450.31	211628.24
Apr, 2034	1014.05	452.47	211175.78
May, 2034	1011.88	454.64	210721.14
Jun, 2034	1009.71	456.81	210264.32
Jul, 2034	1007.52	459.00	209805.32
Aug, 2034	1005.32	461.20	209344.12
Sep, 2034	1003.11	463.41	208880.71
Oct, 2034	1000.89	465.63	208415.07
Nov, 2034	998.66	467.86	207947.21
Dec, 2034	996.41	470.11	207477.10
Jan, 2035	994.16	472.36	207004.74
Feb, 2035	991.90	474.62	206530.12
Mar, 2035	989.62	476.90	206053.22
Apr, 2035	987.34	479.18	205574.04
May, 2035	985.04	481.48	205092.56
Jun, 2035	982.74	483.78	204608.78
Jul, 2035	980.42	486.10	204122.68
Aug, 2035	978.09	488.43	203634.24
Sep, 2035	975.75	490.77	203143.47
Oct, 2035	973.40	493.12	202650.35
Nov, 2035	971.03	495.49	202154.86
Dec, 2035	968.66	497.86	201657.00
Jan, 2036	966.27	500.25	201156.75
Feb, 2036	963.88	502.64	200654.11
Mar, 2036	961.47	505.05	200149.06
Apr, 2036	959.05	507.47	199641.58
May, 2036	956.62	509.90	199131.68
Jun, 2036	954.17	512.35	198619.33
Jul, 2036	951.72	514.80	198104.53
Aug, 2036	949.25	517.27	197587.26
Sep, 2036	946.77	519.75	197067.51
Oct, 2036	944.28	522.24	196545.28
Nov, 2036	941.78	524.74	196020.53
Dec, 2036	939.27	527.25	195493.28
Jan, 2037	936.74	529.78	194963.50
Feb, 2037	934.20	532.32	194431.18
Mar, 2037	931.65	534.87	193896.31
Apr, 2037	929.09	537.43	193358.87
May, 2037	926.51	540.01	192818.87
Jun, 2037	923.92	542.60	192276.27
Jul, 2037	921.32	545.20	191731.07
Aug, 2037	918.71	547.81	191183.26
Sep, 2037	916.09	550.43	190632.83
Oct, 2037	913.45	553.07	190079.76
Nov, 2037	910.80	555.72	189524.04
Dec, 2037	908.14	558.38	188965.65
Jan, 2038	905.46	561.06	188404.60
Feb, 2038	902.77	563.75	187840.85
Mar, 2038	900.07	566.45	187274.40
Apr, 2038	897.36	569.16	186705.23
May, 2038	894.63	571.89	186133.34
Jun, 2038	891.89	574.63	185558.71
Jul, 2038	889.14	577.38	184981.33
Aug, 2038	886.37	580.15	184401.18
Sep, 2038	883.59	582.93	183818.25
Oct, 2038	880.80	585.72	183232.52
Nov, 2038	877.99	588.53	182643.99
Dec, 2038	875.17	591.35	182052.64
Jan, 2039	872.34	594.18	181458.46
Feb, 2039	869.49	597.03	180861.42
Mar, 2039	866.63	599.89	180261.53
Apr, 2039	863.75	602.77	179658.76
May, 2039	860.86	605.66	179053.11
Jun, 2039	857.96	608.56	178444.55
Jul, 2039	855.05	611.47	177833.08
Aug, 2039	852.12	614.40	177218.68
Sep, 2039	849.17	617.35	176601.33
Oct, 2039	846.21	620.31	175981.02
Nov, 2039	843.24	623.28	175357.75
Dec, 2039	840.26	626.26	174731.48
Jan, 2040	837.26	629.26	174102.22
Feb, 2040	834.24	632.28	173469.94
Mar, 2040	831.21	635.31	172834.63
Apr, 2040	828.17	638.35	172196.27
May, 2040	825.11	641.41	171554.86
Jun, 2040	822.03	644.49	170910.37
Jul, 2040	818.95	647.57	170262.80
Aug, 2040	815.84	650.68	169612.12
Sep, 2040	812.72	653.80	168958.33
Oct, 2040	809.59	656.93	168301.40
Nov, 2040	806.44	660.08	167641.32
Dec, 2040	803.28	663.24	166978.08
Jan, 2041	800.10	666.42	166311.67
Feb, 2041	796.91	669.61	165642.06
Mar, 2041	793.70	672.82	164969.24
Apr, 2041	790.48	676.04	164293.20
May, 2041	787.24	679.28	163613.91
Jun, 2041	783.98	682.54	162931.38
Jul, 2041	780.71	685.81	162245.57
Aug, 2041	777.43	689.09	161556.48
Sep, 2041	774.12	692.40	160864.08
Oct, 2041	770.81	695.71	160168.37
Nov, 2041	767.47	699.05	159469.32
Dec, 2041	764.12	702.40	158766.93
Jan, 2042	760.76	705.76	158061.17
Feb, 2042	757.38	709.14	157352.02
Mar, 2042	753.98	712.54	156639.48
Apr, 2042	750.56	715.96	155923.52
May, 2042	747.13	719.39	155204.14
Jun, 2042	743.69	722.83	154481.30
Jul, 2042	740.22	726.30	153755.01
Aug, 2042	736.74	729.78	153025.23
Sep, 2042	733.25	733.27	152291.96
Oct, 2042	729.73	736.79	151555.17
Nov, 2042	726.20	740.32	150814.85
Dec, 2042	722.65	743.87	150070.98
Jan, 2043	719.09	747.43	149323.55
Feb, 2043	715.51	751.01	148572.54
Mar, 2043	711.91	754.61	147817.93
Apr, 2043	708.29	758.23	147059.71
May, 2043	704.66	761.86	146297.85
Jun, 2043	701.01	765.51	145532.34
Jul, 2043	697.34	769.18	144763.16
Aug, 2043	693.66	772.86	143990.30
Sep, 2043	689.95	776.57	143213.73
Oct, 2043	686.23	780.29	142433.44
Nov, 2043	682.49	784.03	141649.42
Dec, 2043	678.74	787.78	140861.63
Jan, 2044	674.96	791.56	140070.08
Feb, 2044	671.17	795.35	139274.73
Mar, 2044	667.36	799.16	138475.56
Apr, 2044	663.53	802.99	137672.57
May, 2044	659.68	806.84	136865.73
Jun, 2044	655.81	810.71	136055.03
Jul, 2044	651.93	814.59	135240.44
Aug, 2044	648.03	818.49	134421.95
Sep, 2044	644.11	822.41	133599.53
Oct, 2044	640.16	826.36	132773.18
Nov, 2044	636.20	830.32	131942.86
Dec, 2044	632.23	834.29	131108.57
Jan, 2045	628.23	838.29	130270.28
Feb, 2045	624.21	842.31	129427.97
Mar, 2045	620.18	846.34	128581.62
Apr, 2045	616.12	850.40	127731.22
May, 2045	612.05	854.47	126876.75
Jun, 2045	607.95	858.57	126018.18
Jul, 2045	603.84	862.68	125155.50
Aug, 2045	599.70	866.82	124288.68
Sep, 2045	595.55	870.97	123417.71
Oct, 2045	591.38	875.14	122542.57
Nov, 2045	587.18	879.34	121663.23
Dec, 2045	582.97	883.55	120779.68
Jan, 2046	578.74	887.78	119891.90
Feb, 2046	574.48	892.04	118999.86
Mar, 2046	570.21	896.31	118103.54
Apr, 2046	565.91	900.61	117202.94
May, 2046	561.60	904.92	116298.02
Jun, 2046	557.26	909.26	115388.76
Jul, 2046	552.90	913.62	114475.14
Aug, 2046	548.53	917.99	113557.15
Sep, 2046	544.13	922.39	112634.76
Oct, 2046	539.71	926.81	111707.94
Nov, 2046	535.27	931.25	110776.69
Dec, 2046	530.80	935.72	109840.98
Jan, 2047	526.32	940.20	108900.78
Feb, 2047	521.82	944.70	107956.07
Mar, 2047	517.29	949.23	107006.84
Apr, 2047	512.74	953.78	106053.06
May, 2047	508.17	958.35	105094.72
Jun, 2047	503.58	962.94	104131.77
Jul, 2047	498.96	967.56	103164.22
Aug, 2047	494.33	972.19	102192.03
Sep, 2047	489.67	976.85	101215.18
Oct, 2047	484.99	981.53	100233.65
Nov, 2047	480.29	986.23	99247.41
Dec, 2047	475.56	990.96	98256.45
Jan, 2048	470.81	995.71	97260.75
Feb, 2048	466.04	1000.48	96260.27
Mar, 2048	461.25	1005.27	95254.99
Apr, 2048	456.43	1010.09	94244.90
May, 2048	451.59	1014.93	93229.97
Jun, 2048	446.73	1019.79	92210.18
Jul, 2048	441.84	1024.68	91185.50
Aug, 2048	436.93	1029.59	90155.91
Sep, 2048	432.00	1034.52	89121.39
Oct, 2048	427.04	1039.48	88081.91
Nov, 2048	422.06	1044.46	87037.45
Dec, 2048	417.05	1049.47	85987.98
Jan, 2049	412.03	1054.49	84933.49
Feb, 2049	406.97	1059.55	83873.94
Mar, 2049	401.90	1064.62	82809.32
Apr, 2049	396.79	1069.73	81739.59
May, 2049	391.67	1074.85	80664.74
Jun, 2049	386.52	1080.00	79584.74
Jul, 2049	381.34	1085.18	78499.56
Aug, 2049	376.14	1090.38	77409.19
Sep, 2049	370.92	1095.60	76313.59
Oct, 2049	365.67	1100.85	75212.74
Nov, 2049	360.39	1106.13	74106.61
Dec, 2049	355.09	1111.43	72995.18
Jan, 2050	349.77	1116.75	71878.43
Feb, 2050	344.42	1122.10	70756.33
Mar, 2050	339.04	1127.48	69628.85
Apr, 2050	333.64	1132.88	68495.97
May, 2050	328.21	1138.31	67357.66
Jun, 2050	322.76	1143.76	66213.89
Jul, 2050	317.27	1149.25	65064.65
Aug, 2050	311.77	1154.75	63909.90
Sep, 2050	306.23	1160.29	62749.61
Oct, 2050	300.68	1165.84	61583.77
Nov, 2050	295.09	1171.43	60412.34
Dec, 2050	289.48	1177.04	59235.29
Jan, 2051	283.84	1182.68	58052.61
Feb, 2051	278.17	1188.35	56864.26
Mar, 2051	272.47	1194.05	55670.21
Apr, 2051	266.75	1199.77	54470.44
May, 2051	261.00	1205.52	53264.93
Jun, 2051	255.23	1211.29	52053.64
Jul, 2051	249.42	1217.10	50836.54
Aug, 2051	243.59	1222.93	49613.61
Sep, 2051	237.73	1228.79	48384.82
Oct, 2051	231.84	1234.68	47150.15
Nov, 2051	225.93	1240.59	45909.56
Dec, 2051	219.98	1246.54	44663.02
Jan, 2052	214.01	1252.51	43410.51
Feb, 2052	208.01	1258.51	42152.00
Mar, 2052	201.98	1264.54	40887.46
Apr, 2052	195.92	1270.60	39616.85
May, 2052	189.83	1276.69	38340.17
Jun, 2052	183.71	1282.81	37057.36
Jul, 2052	177.57	1288.95	35768.41
Aug, 2052	171.39	1295.13	34473.28
Sep, 2052	165.18	1301.34	33171.94
Oct, 2052	158.95	1307.57	31864.37
Nov, 2052	152.68	1313.84	30550.53
Dec, 2052	146.39	1320.13	29230.40
Jan, 2053	140.06	1326.46	27903.94
Feb, 2053	133.71	1332.81	26571.13
Mar, 2053	127.32	1339.20	25231.93
Apr, 2053	120.90	1345.62	23886.31
May, 2053	114.46	1352.06	22534.25
Jun, 2053	107.98	1358.54	21175.70
Jul, 2053	101.47	1365.05	19810.65
Aug, 2053	94.93	1371.59	18439.06
Sep, 2053	88.35	1378.17	17060.89
Oct, 2053	81.75	1384.77	15676.12
Nov, 2053	75.11	1391.41	14284.72
Dec, 2053	68.45	1398.07	12886.64
Jan, 2054	61.75	1404.77	11481.87
Feb, 2054	55.02	1411.50	10070.37
Mar, 2054	48.25	1418.27	8652.10
Apr, 2054	41.46	1425.06	7227.04
May, 2054	34.63	1431.89	5795.15
Jun, 2054	27.77	1438.75	4356.40
Jul, 2054	20.87	1445.65	2910.75
Aug, 2054	13.95	1452.57	1458.18
Sep, 2054	6.99	1459.53	0