Mortgage Parameters

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

Mortgage Summary

Property Total:	$390,000
Down Payment	$117,000
Mortgage Amount:	$273,000
Mortgage Payment:	$1,593.15 / month
Estimated Tax:	+ $216.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,809.82 / month
Total Interest Paid:	$300,535.20 over 30 years
Total Tax Paid:	$78,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1308.13	285.02	272714.97
Jan, 2025	1306.76	286.39	272428.58
Feb, 2025	1305.39	287.76	272140.82
Mar, 2025	1304.01	289.14	271851.68
Apr, 2025	1302.62	290.53	271561.15
May, 2025	1301.23	291.92	271269.23
Jun, 2025	1299.83	293.32	270975.91
Jul, 2025	1298.43	294.72	270681.19
Aug, 2025	1297.01	296.14	270385.05
Sep, 2025	1295.60	297.55	270087.50
Oct, 2025	1294.17	298.98	269788.52
Nov, 2025	1292.74	300.41	269488.11
Dec, 2025	1291.30	301.85	269186.25
Jan, 2026	1289.85	303.30	268882.95
Feb, 2026	1288.40	304.75	268578.20
Mar, 2026	1286.94	306.21	268271.99
Apr, 2026	1285.47	307.68	267964.31
May, 2026	1284.00	309.15	267655.15
Jun, 2026	1282.51	310.64	267344.52
Jul, 2026	1281.03	312.12	267032.39
Aug, 2026	1279.53	313.62	266718.77
Sep, 2026	1278.03	315.12	266403.65
Oct, 2026	1276.52	316.63	266087.02
Nov, 2026	1275.00	318.15	265768.87
Dec, 2026	1273.48	319.67	265449.20
Jan, 2027	1271.94	321.21	265127.99
Feb, 2027	1270.40	322.75	264805.24
Mar, 2027	1268.86	324.29	264480.95
Apr, 2027	1267.30	325.85	264155.11
May, 2027	1265.74	327.41	263827.70
Jun, 2027	1264.17	328.98	263498.72
Jul, 2027	1262.60	330.55	263168.17
Aug, 2027	1261.01	332.14	262836.04
Sep, 2027	1259.42	333.73	262502.31
Oct, 2027	1257.82	335.33	262166.98
Nov, 2027	1256.22	336.93	261830.05
Dec, 2027	1254.60	338.55	261491.50
Jan, 2028	1252.98	340.17	261151.33
Feb, 2028	1251.35	341.80	260809.53
Mar, 2028	1249.71	343.44	260466.09
Apr, 2028	1248.07	345.08	260121.01
May, 2028	1246.41	346.74	259774.27
Jun, 2028	1244.75	348.40	259425.88
Jul, 2028	1243.08	350.07	259075.81
Aug, 2028	1241.40	351.75	258724.06
Sep, 2028	1239.72	353.43	258370.63
Oct, 2028	1238.03	355.12	258015.51
Nov, 2028	1236.32	356.83	257658.68
Dec, 2028	1234.61	358.54	257300.15
Jan, 2029	1232.90	360.25	256939.89
Feb, 2029	1231.17	361.98	256577.91
Mar, 2029	1229.44	363.71	256214.20
Apr, 2029	1227.69	365.46	255848.74
May, 2029	1225.94	367.21	255481.54
Jun, 2029	1224.18	368.97	255112.57
Jul, 2029	1222.41	370.74	254741.83
Aug, 2029	1220.64	372.51	254369.32
Sep, 2029	1218.85	374.30	253995.02
Oct, 2029	1217.06	376.09	253618.93
Nov, 2029	1215.26	377.89	253241.04
Dec, 2029	1213.45	379.70	252861.34
Jan, 2030	1211.63	381.52	252479.81
Feb, 2030	1209.80	383.35	252096.46
Mar, 2030	1207.96	385.19	251711.28
Apr, 2030	1206.12	387.03	251324.24
May, 2030	1204.26	388.89	250935.35
Jun, 2030	1202.40	390.75	250544.60
Jul, 2030	1200.53	392.62	250151.98
Aug, 2030	1198.64	394.51	249757.47
Sep, 2030	1196.75	396.40	249361.08
Oct, 2030	1194.86	398.29	248962.78
Nov, 2030	1192.95	400.20	248562.58
Dec, 2030	1191.03	402.12	248160.46
Jan, 2031	1189.10	404.05	247756.41
Feb, 2031	1187.17	405.98	247350.43
Mar, 2031	1185.22	407.93	246942.50
Apr, 2031	1183.27	409.88	246532.61
May, 2031	1181.30	411.85	246120.77
Jun, 2031	1179.33	413.82	245706.95
Jul, 2031	1177.35	415.80	245291.14
Aug, 2031	1175.35	417.80	244873.34
Sep, 2031	1173.35	419.80	244453.55
Oct, 2031	1171.34	421.81	244031.74
Nov, 2031	1169.32	423.83	243607.90
Dec, 2031	1167.29	425.86	243182.04
Jan, 2032	1165.25	427.90	242754.14
Feb, 2032	1163.20	429.95	242324.19
Mar, 2032	1161.14	432.01	241892.17
Apr, 2032	1159.07	434.08	241458.09
May, 2032	1156.99	436.16	241021.93
Jun, 2032	1154.90	438.25	240583.67
Jul, 2032	1152.80	440.35	240143.32
Aug, 2032	1150.69	442.46	239700.86
Sep, 2032	1148.57	444.58	239256.27
Oct, 2032	1146.44	446.71	238809.56
Nov, 2032	1144.30	448.85	238360.71
Dec, 2032	1142.15	451.00	237909.70
Jan, 2033	1139.98	453.17	237456.53
Feb, 2033	1137.81	455.34	237001.20
Mar, 2033	1135.63	457.52	236543.68
Apr, 2033	1133.44	459.71	236083.97
May, 2033	1131.24	461.91	235622.05
Jun, 2033	1129.02	464.13	235157.92
Jul, 2033	1126.80	466.35	234691.57
Aug, 2033	1124.56	468.59	234222.99
Sep, 2033	1122.32	470.83	233752.16
Oct, 2033	1120.06	473.09	233279.07
Nov, 2033	1117.80	475.35	232803.71
Dec, 2033	1115.52	477.63	232326.08
Jan, 2034	1113.23	479.92	231846.16
Feb, 2034	1110.93	482.22	231363.94
Mar, 2034	1108.62	484.53	230879.41
Apr, 2034	1106.30	486.85	230392.56
May, 2034	1103.96	489.19	229903.37
Jun, 2034	1101.62	491.53	229411.84
Jul, 2034	1099.27	493.88	228917.96
Aug, 2034	1096.90	496.25	228421.70
Sep, 2034	1094.52	498.63	227923.07
Oct, 2034	1092.13	501.02	227422.06
Nov, 2034	1089.73	503.42	226918.64
Dec, 2034	1087.32	505.83	226412.80
Jan, 2035	1084.89	508.26	225904.55
Feb, 2035	1082.46	510.69	225393.86
Mar, 2035	1080.01	513.14	224880.72
Apr, 2035	1077.55	515.60	224365.12
May, 2035	1075.08	518.07	223847.06
Jun, 2035	1072.60	520.55	223326.51
Jul, 2035	1070.11	523.04	222803.46
Aug, 2035	1067.60	525.55	222277.91
Sep, 2035	1065.08	528.07	221749.85
Oct, 2035	1062.55	530.60	221219.25
Nov, 2035	1060.01	533.14	220686.11
Dec, 2035	1057.45	535.70	220150.41
Jan, 2036	1054.89	538.26	219612.15
Feb, 2036	1052.31	540.84	219071.31
Mar, 2036	1049.72	543.43	218527.87
Apr, 2036	1047.11	546.04	217981.84
May, 2036	1044.50	548.65	217433.18
Jun, 2036	1041.87	551.28	216881.90
Jul, 2036	1039.23	553.92	216327.97
Aug, 2036	1036.57	556.58	215771.40
Sep, 2036	1033.90	559.25	215212.15
Oct, 2036	1031.22	561.93	214650.23
Nov, 2036	1028.53	564.62	214085.61
Dec, 2036	1025.83	567.32	213518.28
Jan, 2037	1023.11	570.04	212948.24
Feb, 2037	1020.38	572.77	212375.47
Mar, 2037	1017.63	575.52	211799.95
Apr, 2037	1014.87	578.28	211221.68
May, 2037	1012.10	581.05	210640.63
Jun, 2037	1009.32	583.83	210056.80
Jul, 2037	1006.52	586.63	209470.17
Aug, 2037	1003.71	589.44	208880.73
Sep, 2037	1000.89	592.26	208288.47
Oct, 2037	998.05	595.10	207693.37
Nov, 2037	995.20	597.95	207095.42
Dec, 2037	992.33	600.82	206494.60
Jan, 2038	989.45	603.70	205890.90
Feb, 2038	986.56	606.59	205284.31
Mar, 2038	983.65	609.50	204674.82
Apr, 2038	980.73	612.42	204062.40
May, 2038	977.80	615.35	203447.05
Jun, 2038	974.85	618.30	202828.75
Jul, 2038	971.89	621.26	202207.49
Aug, 2038	968.91	624.24	201583.25
Sep, 2038	965.92	627.23	200956.02
Oct, 2038	962.91	630.24	200325.78
Nov, 2038	959.89	633.26	199692.53
Dec, 2038	956.86	636.29	199056.24
Jan, 2039	953.81	639.34	198416.90
Feb, 2039	950.75	642.40	197774.50
Mar, 2039	947.67	645.48	197129.02
Apr, 2039	944.58	648.57	196480.44
May, 2039	941.47	651.68	195828.76
Jun, 2039	938.35	654.80	195173.96
Jul, 2039	935.21	657.94	194516.02
Aug, 2039	932.06	661.09	193854.92
Sep, 2039	928.89	664.26	193190.66
Oct, 2039	925.71	667.44	192523.22
Nov, 2039	922.51	670.64	191852.57
Dec, 2039	919.29	673.86	191178.72
Jan, 2040	916.06	677.09	190501.63
Feb, 2040	912.82	680.33	189821.30
Mar, 2040	909.56	683.59	189137.71
Apr, 2040	906.28	686.87	188450.85
May, 2040	902.99	690.16	187760.69
Jun, 2040	899.69	693.46	187067.23
Jul, 2040	896.36	696.79	186370.44
Aug, 2040	893.03	700.12	185670.32
Sep, 2040	889.67	703.48	184966.84
Oct, 2040	886.30	706.85	184259.99
Nov, 2040	882.91	710.24	183549.75
Dec, 2040	879.51	713.64	182836.11
Jan, 2041	876.09	717.06	182119.05
Feb, 2041	872.65	720.50	181398.55
Mar, 2041	869.20	723.95	180674.60
Apr, 2041	865.73	727.42	179947.18
May, 2041	862.25	730.90	179216.28
Jun, 2041	858.74	734.41	178481.88
Jul, 2041	855.23	737.92	177743.95
Aug, 2041	851.69	741.46	177002.49
Sep, 2041	848.14	745.01	176257.48
Oct, 2041	844.57	748.58	175508.90
Nov, 2041	840.98	752.17	174756.73
Dec, 2041	837.38	755.77	174000.95
Jan, 2042	833.75	759.40	173241.56
Feb, 2042	830.12	763.03	172478.52
Mar, 2042	826.46	766.69	171711.83
Apr, 2042	822.79	770.36	170941.47
May, 2042	819.09	774.06	170167.41
Jun, 2042	815.39	777.76	169389.65
Jul, 2042	811.66	781.49	168608.16
Aug, 2042	807.91	785.24	167822.92
Sep, 2042	804.15	789.00	167033.92
Oct, 2042	800.37	792.78	166241.14
Nov, 2042	796.57	796.58	165444.56
Dec, 2042	792.76	800.39	164644.17
Jan, 2043	788.92	804.23	163839.94
Feb, 2043	785.07	808.08	163031.86
Mar, 2043	781.19	811.96	162219.90
Apr, 2043	777.30	815.85	161404.05
May, 2043	773.39	819.76	160584.30
Jun, 2043	769.47	823.68	159760.61
Jul, 2043	765.52	827.63	158932.98
Aug, 2043	761.55	831.60	158101.39
Sep, 2043	757.57	835.58	157265.81
Oct, 2043	753.57	839.58	156426.22
Nov, 2043	749.54	843.61	155582.61
Dec, 2043	745.50	847.65	154734.97
Jan, 2044	741.44	851.71	153883.25
Feb, 2044	737.36	855.79	153027.46
Mar, 2044	733.26	859.89	152167.57
Apr, 2044	729.14	864.01	151303.55
May, 2044	725.00	868.15	150435.40
Jun, 2044	720.84	872.31	149563.09
Jul, 2044	716.66	876.49	148686.59
Aug, 2044	712.46	880.69	147805.90
Sep, 2044	708.24	884.91	146920.99
Oct, 2044	704.00	889.15	146031.83
Nov, 2044	699.74	893.41	145138.42
Dec, 2044	695.45	897.70	144240.72
Jan, 2045	691.15	902.00	143338.73
Feb, 2045	686.83	906.32	142432.41
Mar, 2045	682.49	910.66	141521.75
Apr, 2045	678.13	915.02	140606.72
May, 2045	673.74	919.41	139687.31
Jun, 2045	669.34	923.81	138763.50
Jul, 2045	664.91	928.24	137835.26
Aug, 2045	660.46	932.69	136902.57
Sep, 2045	655.99	937.16	135965.41
Oct, 2045	651.50	941.65	135023.76
Nov, 2045	646.99	946.16	134077.60
Dec, 2045	642.46	950.69	133126.90
Jan, 2046	637.90	955.25	132171.65
Feb, 2046	633.32	959.83	131211.82
Mar, 2046	628.72	964.43	130247.40
Apr, 2046	624.10	969.05	129278.35
May, 2046	619.46	973.69	128304.66
Jun, 2046	614.79	978.36	127326.30
Jul, 2046	610.11	983.04	126343.26
Aug, 2046	605.39	987.76	125355.50
Sep, 2046	600.66	992.49	124363.01
Oct, 2046	595.91	997.24	123365.77
Nov, 2046	591.13	1002.02	122363.75
Dec, 2046	586.33	1006.82	121356.92
Jan, 2047	581.50	1011.65	120345.28
Feb, 2047	576.65	1016.50	119328.78
Mar, 2047	571.78	1021.37	118307.41
Apr, 2047	566.89	1026.26	117281.15
May, 2047	561.97	1031.18	116249.98
Jun, 2047	557.03	1036.12	115213.86
Jul, 2047	552.07	1041.08	114172.77
Aug, 2047	547.08	1046.07	113126.70
Sep, 2047	542.07	1051.08	112075.62
Oct, 2047	537.03	1056.12	111019.50
Nov, 2047	531.97	1061.18	109958.31
Dec, 2047	526.88	1066.27	108892.05
Jan, 2048	521.77	1071.38	107820.67
Feb, 2048	516.64	1076.51	106744.16
Mar, 2048	511.48	1081.67	105662.50
Apr, 2048	506.30	1086.85	104575.64
May, 2048	501.09	1092.06	103483.59
Jun, 2048	495.86	1097.29	102386.29
Jul, 2048	490.60	1102.55	101283.75
Aug, 2048	485.32	1107.83	100175.91
Sep, 2048	480.01	1113.14	99062.77
Oct, 2048	474.68	1118.47	97944.30
Nov, 2048	469.32	1123.83	96820.47
Dec, 2048	463.93	1129.22	95691.25
Jan, 2049	458.52	1134.63	94556.62
Feb, 2049	453.08	1140.07	93416.55
Mar, 2049	447.62	1145.53	92271.02
Apr, 2049	442.13	1151.02	91120.00
May, 2049	436.62	1156.53	89963.47
Jun, 2049	431.07	1162.08	88801.40
Jul, 2049	425.51	1167.64	87633.75
Aug, 2049	419.91	1173.24	86460.51
Sep, 2049	414.29	1178.86	85281.65
Oct, 2049	408.64	1184.51	84097.15
Nov, 2049	402.97	1190.18	82906.96
Dec, 2049	397.26	1195.89	81711.07
Jan, 2050	391.53	1201.62	80509.46
Feb, 2050	385.77	1207.38	79302.08
Mar, 2050	379.99	1213.16	78088.92
Apr, 2050	374.18	1218.97	76869.95
May, 2050	368.34	1224.81	75645.13
Jun, 2050	362.47	1230.68	74414.45
Jul, 2050	356.57	1236.58	73177.87
Aug, 2050	350.64	1242.51	71935.36
Sep, 2050	344.69	1248.46	70686.90
Oct, 2050	338.71	1254.44	69432.46
Nov, 2050	332.70	1260.45	68172.01
Dec, 2050	326.66	1266.49	66905.51
Jan, 2051	320.59	1272.56	65632.95
Feb, 2051	314.49	1278.66	64354.29
Mar, 2051	308.36	1284.79	63069.51
Apr, 2051	302.21	1290.94	61778.57
May, 2051	296.02	1297.13	60481.44
Jun, 2051	289.81	1303.34	59178.10
Jul, 2051	283.56	1309.59	57868.51
Aug, 2051	277.29	1315.86	56552.64
Sep, 2051	270.98	1322.17	55230.47
Oct, 2051	264.65	1328.50	53901.97
Nov, 2051	258.28	1334.87	52567.10
Dec, 2051	251.88	1341.27	51225.84
Jan, 2052	245.46	1347.69	49878.14
Feb, 2052	239.00	1354.15	48523.99
Mar, 2052	232.51	1360.64	47163.35
Apr, 2052	225.99	1367.16	45796.19
May, 2052	219.44	1373.71	44422.48
Jun, 2052	212.86	1380.29	43042.19
Jul, 2052	206.24	1386.91	41655.29
Aug, 2052	199.60	1393.55	40261.73
Sep, 2052	192.92	1400.23	38861.50
Oct, 2052	186.21	1406.94	37454.57
Nov, 2052	179.47	1413.68	36040.89
Dec, 2052	172.70	1420.45	34620.43
Jan, 2053	165.89	1427.26	33193.17
Feb, 2053	159.05	1434.10	31759.07
Mar, 2053	152.18	1440.97	30318.10
Apr, 2053	145.27	1447.88	28870.22
May, 2053	138.34	1454.81	27415.41
Jun, 2053	131.37	1461.78	25953.63
Jul, 2053	124.36	1468.79	24484.84
Aug, 2053	117.32	1475.83	23009.01
Sep, 2053	110.25	1482.90	21526.11
Oct, 2053	103.15	1490.00	20036.11
Nov, 2053	96.01	1497.14	18538.96
Dec, 2053	88.83	1504.32	17034.65
Jan, 2054	81.62	1511.53	15523.12
Feb, 2054	74.38	1518.77	14004.35
Mar, 2054	67.10	1526.05	12478.31
Apr, 2054	59.79	1533.36	10944.95
May, 2054	52.44	1540.71	9404.24
Jun, 2054	45.06	1548.09	7856.16
Jul, 2054	37.64	1555.51	6300.65
Aug, 2054	30.19	1562.96	4737.69
Sep, 2054	22.70	1570.45	3167.24
Oct, 2054	15.18	1577.97	1589.27
Nov, 2054	7.62	1585.53	3.73