Mortgage Parameters

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

Mortgage Summary

Property Total:	$329,000
Down Payment	$98,700
Mortgage Amount:	$230,300
Mortgage Payment:	$1,343.97 / month
Estimated Tax:	+ $182.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,526.75 / month
Total Interest Paid:	$253,530.00 over 30 years
Total Tax Paid:	$65,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1103.52	240.45	230059.55
Dec, 2024	1102.37	241.60	229817.95
Jan, 2025	1101.21	242.76	229575.19
Feb, 2025	1100.05	243.92	229331.27
Mar, 2025	1098.88	245.09	229086.18
Apr, 2025	1097.70	246.27	228839.91
May, 2025	1096.52	247.45	228592.47
Jun, 2025	1095.34	248.63	228343.84
Jul, 2025	1094.15	249.82	228094.01
Aug, 2025	1092.95	251.02	227842.99
Sep, 2025	1091.75	252.22	227590.77
Oct, 2025	1090.54	253.43	227337.34
Nov, 2025	1089.32	254.65	227082.69
Dec, 2025	1088.10	255.87	226826.83
Jan, 2026	1086.88	257.09	226569.74
Feb, 2026	1085.65	258.32	226311.41
Mar, 2026	1084.41	259.56	226051.85
Apr, 2026	1083.17	260.80	225791.05
May, 2026	1081.92	262.05	225528.99
Jun, 2026	1080.66	263.31	225265.68
Jul, 2026	1079.40	264.57	225001.11
Aug, 2026	1078.13	265.84	224735.27
Sep, 2026	1076.86	267.11	224468.16
Oct, 2026	1075.58	268.39	224199.77
Nov, 2026	1074.29	269.68	223930.09
Dec, 2026	1073.00	270.97	223659.11
Jan, 2027	1071.70	272.27	223386.84
Feb, 2027	1070.40	273.57	223113.27
Mar, 2027	1069.08	274.89	222838.38
Apr, 2027	1067.77	276.20	222562.18
May, 2027	1066.44	277.53	222284.66
Jun, 2027	1065.11	278.86	222005.80
Jul, 2027	1063.78	280.19	221725.61
Aug, 2027	1062.44	281.53	221444.07
Sep, 2027	1061.09	282.88	221161.19
Oct, 2027	1059.73	284.24	220876.95
Nov, 2027	1058.37	285.60	220591.35
Dec, 2027	1057.00	286.97	220304.38
Jan, 2028	1055.63	288.34	220016.03
Feb, 2028	1054.24	289.73	219726.31
Mar, 2028	1052.86	291.11	219435.19
Apr, 2028	1051.46	292.51	219142.68
May, 2028	1050.06	293.91	218848.77
Jun, 2028	1048.65	295.32	218553.45
Jul, 2028	1047.24	296.73	218256.72
Aug, 2028	1045.81	298.16	217958.56
Sep, 2028	1044.38	299.59	217658.97
Oct, 2028	1042.95	301.02	217357.95
Nov, 2028	1041.51	302.46	217055.49
Dec, 2028	1040.06	303.91	216751.58
Jan, 2029	1038.60	305.37	216446.21
Feb, 2029	1037.14	306.83	216139.38
Mar, 2029	1035.67	308.30	215831.08
Apr, 2029	1034.19	309.78	215521.30
May, 2029	1032.71	311.26	215210.03
Jun, 2029	1031.21	312.76	214897.28
Jul, 2029	1029.72	314.25	214583.02
Aug, 2029	1028.21	315.76	214267.26
Sep, 2029	1026.70	317.27	213949.99
Oct, 2029	1025.18	318.79	213631.20
Nov, 2029	1023.65	320.32	213310.88
Dec, 2029	1022.11	321.86	212989.02
Jan, 2030	1020.57	323.40	212665.62
Feb, 2030	1019.02	324.95	212340.68
Mar, 2030	1017.47	326.50	212014.17
Apr, 2030	1015.90	328.07	211686.10
May, 2030	1014.33	329.64	211356.46
Jun, 2030	1012.75	331.22	211025.24
Jul, 2030	1011.16	332.81	210692.44
Aug, 2030	1009.57	334.40	210358.03
Sep, 2030	1007.97	336.00	210022.03
Oct, 2030	1006.36	337.61	209684.41
Nov, 2030	1004.74	339.23	209345.18
Dec, 2030	1003.11	340.86	209004.32
Jan, 2031	1001.48	342.49	208661.83
Feb, 2031	999.84	344.13	208317.70
Mar, 2031	998.19	345.78	207971.92
Apr, 2031	996.53	347.44	207624.48
May, 2031	994.87	349.10	207275.38
Jun, 2031	993.19	350.78	206924.60
Jul, 2031	991.51	352.46	206572.15
Aug, 2031	989.82	354.15	206218.00
Sep, 2031	988.13	355.84	205862.16
Oct, 2031	986.42	357.55	205504.61
Nov, 2031	984.71	359.26	205145.35
Dec, 2031	982.99	360.98	204784.37
Jan, 2032	981.26	362.71	204421.66
Feb, 2032	979.52	364.45	204057.21
Mar, 2032	977.77	366.20	203691.01
Apr, 2032	976.02	367.95	203323.06
May, 2032	974.26	369.71	202953.35
Jun, 2032	972.48	371.49	202581.87
Jul, 2032	970.70	373.27	202208.60
Aug, 2032	968.92	375.05	201833.55
Sep, 2032	967.12	376.85	201456.70
Oct, 2032	965.31	378.66	201078.04
Nov, 2032	963.50	380.47	200697.57
Dec, 2032	961.68	382.29	200315.27
Jan, 2033	959.84	384.13	199931.15
Feb, 2033	958.00	385.97	199545.18
Mar, 2033	956.15	387.82	199157.37
Apr, 2033	954.30	389.67	198767.69
May, 2033	952.43	391.54	198376.15
Jun, 2033	950.55	393.42	197982.73
Jul, 2033	948.67	395.30	197587.43
Aug, 2033	946.77	397.20	197190.23
Sep, 2033	944.87	399.10	196791.13
Oct, 2033	942.96	401.01	196390.12
Nov, 2033	941.04	402.93	195987.19
Dec, 2033	939.11	404.86	195582.32
Jan, 2034	937.17	406.80	195175.52
Feb, 2034	935.22	408.75	194766.76
Mar, 2034	933.26	410.71	194356.05
Apr, 2034	931.29	412.68	193943.37
May, 2034	929.31	414.66	193528.71
Jun, 2034	927.33	416.64	193112.07
Jul, 2034	925.33	418.64	192693.42
Aug, 2034	923.32	420.65	192272.78
Sep, 2034	921.31	422.66	191850.11
Oct, 2034	919.28	424.69	191425.43
Nov, 2034	917.25	426.72	190998.70
Dec, 2034	915.20	428.77	190569.93
Jan, 2035	913.15	430.82	190139.11
Feb, 2035	911.08	432.89	189706.23
Mar, 2035	909.01	434.96	189271.26
Apr, 2035	906.92	437.05	188834.22
May, 2035	904.83	439.14	188395.08
Jun, 2035	902.73	441.24	187953.84
Jul, 2035	900.61	443.36	187510.48
Aug, 2035	898.49	445.48	187065.00
Sep, 2035	896.35	447.62	186617.38
Oct, 2035	894.21	449.76	186167.62
Nov, 2035	892.05	451.92	185715.70
Dec, 2035	889.89	454.08	185261.62
Jan, 2036	887.71	456.26	184805.36
Feb, 2036	885.53	458.44	184346.92
Mar, 2036	883.33	460.64	183886.28
Apr, 2036	881.12	462.85	183423.43
May, 2036	878.90	465.07	182958.36
Jun, 2036	876.68	467.29	182491.07
Jul, 2036	874.44	469.53	182021.53
Aug, 2036	872.19	471.78	181549.75
Sep, 2036	869.93	474.04	181075.71
Oct, 2036	867.65	476.32	180599.39
Nov, 2036	865.37	478.60	180120.79
Dec, 2036	863.08	480.89	179639.90
Jan, 2037	860.77	483.20	179156.71
Feb, 2037	858.46	485.51	178671.19
Mar, 2037	856.13	487.84	178183.36
Apr, 2037	853.80	490.17	177693.18
May, 2037	851.45	492.52	177200.66
Jun, 2037	849.09	494.88	176705.78
Jul, 2037	846.72	497.25	176208.52
Aug, 2037	844.33	499.64	175708.88
Sep, 2037	841.94	502.03	175206.85
Oct, 2037	839.53	504.44	174702.41
Nov, 2037	837.12	506.85	174195.56
Dec, 2037	834.69	509.28	173686.28
Jan, 2038	832.25	511.72	173174.55
Feb, 2038	829.79	514.18	172660.38
Mar, 2038	827.33	516.64	172143.74
Apr, 2038	824.86	519.11	171624.62
May, 2038	822.37	521.60	171103.02
Jun, 2038	819.87	524.10	170578.92
Jul, 2038	817.36	526.61	170052.31
Aug, 2038	814.83	529.14	169523.17
Sep, 2038	812.30	531.67	168991.50
Oct, 2038	809.75	534.22	168457.28
Nov, 2038	807.19	536.78	167920.50
Dec, 2038	804.62	539.35	167381.15
Jan, 2039	802.03	541.94	166839.22
Feb, 2039	799.44	544.53	166294.69
Mar, 2039	796.83	547.14	165747.54
Apr, 2039	794.21	549.76	165197.78
May, 2039	791.57	552.40	164645.38
Jun, 2039	788.93	555.04	164090.34
Jul, 2039	786.27	557.70	163532.64
Aug, 2039	783.59	560.38	162972.26
Sep, 2039	780.91	563.06	162409.20
Oct, 2039	778.21	565.76	161843.44
Nov, 2039	775.50	568.47	161274.97
Dec, 2039	772.78	571.19	160703.77
Jan, 2040	770.04	573.93	160129.84
Feb, 2040	767.29	576.68	159553.16
Mar, 2040	764.53	579.44	158973.72
Apr, 2040	761.75	582.22	158391.50
May, 2040	758.96	585.01	157806.49
Jun, 2040	756.16	587.81	157218.67
Jul, 2040	753.34	590.63	156628.04
Aug, 2040	750.51	593.46	156034.58
Sep, 2040	747.67	596.30	155438.28
Oct, 2040	744.81	599.16	154839.12
Nov, 2040	741.94	602.03	154237.08
Dec, 2040	739.05	604.92	153632.17
Jan, 2041	736.15	607.82	153024.35
Feb, 2041	733.24	610.73	152413.62
Mar, 2041	730.32	613.65	151799.97
Apr, 2041	727.37	616.60	151183.37
May, 2041	724.42	619.55	150563.82
Jun, 2041	721.45	622.52	149941.30
Jul, 2041	718.47	625.50	149315.80
Aug, 2041	715.47	628.50	148687.30
Sep, 2041	712.46	631.51	148055.79
Oct, 2041	709.43	634.54	147421.26
Nov, 2041	706.39	637.58	146783.68
Dec, 2041	703.34	640.63	146143.05
Jan, 2042	700.27	643.70	145499.35
Feb, 2042	697.18	646.79	144852.56
Mar, 2042	694.09	649.88	144202.68
Apr, 2042	690.97	653.00	143549.68
May, 2042	687.84	656.13	142893.55
Jun, 2042	684.70	659.27	142234.28
Jul, 2042	681.54	662.43	141571.85
Aug, 2042	678.37	665.60	140906.24
Sep, 2042	675.18	668.79	140237.45
Oct, 2042	671.97	672.00	139565.45
Nov, 2042	668.75	675.22	138890.23
Dec, 2042	665.52	678.45	138211.78
Jan, 2043	662.26	681.71	137530.07
Feb, 2043	659.00	684.97	136845.10
Mar, 2043	655.72	688.25	136156.85
Apr, 2043	652.42	691.55	135465.29
May, 2043	649.10	694.87	134770.43
Jun, 2043	645.77	698.20	134072.23
Jul, 2043	642.43	701.54	133370.69
Aug, 2043	639.07	704.90	132665.79
Sep, 2043	635.69	708.28	131957.51
Oct, 2043	632.30	711.67	131245.84
Nov, 2043	628.89	715.08	130530.75
Dec, 2043	625.46	718.51	129812.24
Jan, 2044	622.02	721.95	129090.29
Feb, 2044	618.56	725.41	128364.88
Mar, 2044	615.08	728.89	127635.99
Apr, 2044	611.59	732.38	126903.61
May, 2044	608.08	735.89	126167.72
Jun, 2044	604.55	739.42	125428.30
Jul, 2044	601.01	742.96	124685.34
Aug, 2044	597.45	746.52	123938.82
Sep, 2044	593.87	750.10	123188.73
Oct, 2044	590.28	753.69	122435.04
Nov, 2044	586.67	757.30	121677.74
Dec, 2044	583.04	760.93	120916.80
Jan, 2045	579.39	764.58	120152.23
Feb, 2045	575.73	768.24	119383.99
Mar, 2045	572.05	771.92	118612.07
Apr, 2045	568.35	775.62	117836.44
May, 2045	564.63	779.34	117057.11
Jun, 2045	560.90	783.07	116274.04
Jul, 2045	557.15	786.82	115487.21
Aug, 2045	553.38	790.59	114696.62
Sep, 2045	549.59	794.38	113902.24
Oct, 2045	545.78	798.19	113104.05
Nov, 2045	541.96	802.01	112302.04
Dec, 2045	538.11	805.86	111496.18
Jan, 2046	534.25	809.72	110686.46
Feb, 2046	530.37	813.60	109872.86
Mar, 2046	526.47	817.50	109055.37
Apr, 2046	522.56	821.41	108233.96
May, 2046	518.62	825.35	107408.61
Jun, 2046	514.67	829.30	106579.30
Jul, 2046	510.69	833.28	105746.03
Aug, 2046	506.70	837.27	104908.76
Sep, 2046	502.69	841.28	104067.47
Oct, 2046	498.66	845.31	103222.16
Nov, 2046	494.61	849.36	102372.80
Dec, 2046	490.54	853.43	101519.36
Jan, 2047	486.45	857.52	100661.84
Feb, 2047	482.34	861.63	99800.21
Mar, 2047	478.21	865.76	98934.45
Apr, 2047	474.06	869.91	98064.54
May, 2047	469.89	874.08	97190.46
Jun, 2047	465.70	878.27	96312.19
Jul, 2047	461.50	882.47	95429.72
Aug, 2047	457.27	886.70	94543.02
Sep, 2047	453.02	890.95	93652.07
Oct, 2047	448.75	895.22	92756.85
Nov, 2047	444.46	899.51	91857.34
Dec, 2047	440.15	903.82	90953.52
Jan, 2048	435.82	908.15	90045.36
Feb, 2048	431.47	912.50	89132.86
Mar, 2048	427.09	916.88	88215.99
Apr, 2048	422.70	921.27	87294.72
May, 2048	418.29	925.68	86369.04
Jun, 2048	413.85	930.12	85438.92
Jul, 2048	409.39	934.58	84504.34
Aug, 2048	404.92	939.05	83565.29
Sep, 2048	400.42	943.55	82621.74
Oct, 2048	395.90	948.07	81673.66
Nov, 2048	391.35	952.62	80721.04
Dec, 2048	386.79	957.18	79763.86
Jan, 2049	382.20	961.77	78802.09
Feb, 2049	377.59	966.38	77835.72
Mar, 2049	372.96	971.01	76864.71
Apr, 2049	368.31	975.66	75889.05
May, 2049	363.64	980.33	74908.72
Jun, 2049	358.94	985.03	73923.68
Jul, 2049	354.22	989.75	72933.93
Aug, 2049	349.48	994.49	71939.44
Sep, 2049	344.71	999.26	70940.18
Oct, 2049	339.92	1004.05	69936.13
Nov, 2049	335.11	1008.86	68927.27
Dec, 2049	330.28	1013.69	67913.57
Jan, 2050	325.42	1018.55	66895.02
Feb, 2050	320.54	1023.43	65871.59
Mar, 2050	315.63	1028.34	64843.26
Apr, 2050	310.71	1033.26	63809.99
May, 2050	305.76	1038.21	62771.78
Jun, 2050	300.78	1043.19	61728.59
Jul, 2050	295.78	1048.19	60680.40
Aug, 2050	290.76	1053.21	59627.20
Sep, 2050	285.71	1058.26	58568.94
Oct, 2050	280.64	1063.33	57505.61
Nov, 2050	275.55	1068.42	56437.19
Dec, 2050	270.43	1073.54	55363.65
Jan, 2051	265.28	1078.69	54284.96
Feb, 2051	260.12	1083.85	53201.11
Mar, 2051	254.92	1089.05	52112.06
Apr, 2051	249.70	1094.27	51017.79
May, 2051	244.46	1099.51	49918.28
Jun, 2051	239.19	1104.78	48813.50
Jul, 2051	233.90	1110.07	47703.43
Aug, 2051	228.58	1115.39	46588.04
Sep, 2051	223.23	1120.74	45467.31
Oct, 2051	217.86	1126.11	44341.20
Nov, 2051	212.47	1131.50	43209.70
Dec, 2051	207.05	1136.92	42072.78
Jan, 2052	201.60	1142.37	40930.40
Feb, 2052	196.12	1147.85	39782.56
Mar, 2052	190.62	1153.35	38629.21
Apr, 2052	185.10	1158.87	37470.34
May, 2052	179.55	1164.42	36305.92
Jun, 2052	173.97	1170.00	35135.91
Jul, 2052	168.36	1175.61	33960.30
Aug, 2052	162.73	1181.24	32779.06
Sep, 2052	157.07	1186.90	31592.16
Oct, 2052	151.38	1192.59	30399.56
Nov, 2052	145.66	1198.31	29201.26
Dec, 2052	139.92	1204.05	27997.21
Jan, 2053	134.15	1209.82	26787.40
Feb, 2053	128.36	1215.61	25571.78
Mar, 2053	122.53	1221.44	24350.34
Apr, 2053	116.68	1227.29	23123.05
May, 2053	110.80	1233.17	21889.88
Jun, 2053	104.89	1239.08	20650.80
Jul, 2053	98.95	1245.02	19405.78
Aug, 2053	92.99	1250.98	18154.80
Sep, 2053	86.99	1256.98	16897.82
Oct, 2053	80.97	1263.00	15634.82
Nov, 2053	74.92	1269.05	14365.76
Dec, 2053	68.84	1275.13	13090.63
Jan, 2054	62.73	1281.24	11809.39
Feb, 2054	56.59	1287.38	10522.00
Mar, 2054	50.42	1293.55	9228.45
Apr, 2054	44.22	1299.75	7928.70
May, 2054	37.99	1305.98	6622.72
Jun, 2054	31.73	1312.24	5310.49
Jul, 2054	25.45	1318.52	3991.96
Aug, 2054	19.13	1324.84	2667.12
Sep, 2054	12.78	1331.19	1335.93
Oct, 2054	6.40	1337.57	0