Mortgage Parameters

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

Mortgage Summary

Property Total:	$350,000
Down Payment	$105,000
Mortgage Amount:	$245,000
Mortgage Payment:	$1,429.75 / month
Estimated Tax:	+ $194.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,624.19 / month
Total Interest Paid:	$269,708.40 over 30 years
Total Tax Paid:	$70,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	1173.96	255.79	244744.21
Oct, 2024	1172.73	257.02	244487.19
Nov, 2024	1171.50	258.25	244228.94
Dec, 2024	1170.26	259.49	243969.46
Jan, 2025	1169.02	260.73	243708.73
Feb, 2025	1167.77	261.98	243446.75
Mar, 2025	1166.52	263.23	243183.51
Apr, 2025	1165.25	264.50	242919.02
May, 2025	1163.99	265.76	242653.25
Jun, 2025	1162.71	267.04	242386.22
Jul, 2025	1161.43	268.32	242117.90
Aug, 2025	1160.15	269.60	241848.30
Sep, 2025	1158.86	270.89	241577.41
Oct, 2025	1157.56	272.19	241305.21
Nov, 2025	1156.25	273.50	241031.72
Dec, 2025	1154.94	274.81	240756.91
Jan, 2026	1153.63	276.12	240480.79
Feb, 2026	1152.30	277.45	240203.34
Mar, 2026	1150.97	278.78	239924.57
Apr, 2026	1149.64	280.11	239644.46
May, 2026	1148.30	281.45	239363.00
Jun, 2026	1146.95	282.80	239080.20
Jul, 2026	1145.59	284.16	238796.04
Aug, 2026	1144.23	285.52	238510.52
Sep, 2026	1142.86	286.89	238223.64
Oct, 2026	1141.49	288.26	237935.37
Nov, 2026	1140.11	289.64	237645.73
Dec, 2026	1138.72	291.03	237354.70
Jan, 2027	1137.32	292.43	237062.28
Feb, 2027	1135.92	293.83	236768.45
Mar, 2027	1134.52	295.23	236473.21
Apr, 2027	1133.10	296.65	236176.57
May, 2027	1131.68	298.07	235878.49
Jun, 2027	1130.25	299.50	235579.00
Jul, 2027	1128.82	300.93	235278.06
Aug, 2027	1127.37	302.38	234975.69
Sep, 2027	1125.93	303.82	234671.86
Oct, 2027	1124.47	305.28	234366.58
Nov, 2027	1123.01	306.74	234059.84
Dec, 2027	1121.54	308.21	233751.62
Jan, 2028	1120.06	309.69	233441.93
Feb, 2028	1118.58	311.17	233130.76
Mar, 2028	1117.08	312.67	232818.09
Apr, 2028	1115.59	314.16	232503.93
May, 2028	1114.08	315.67	232188.26
Jun, 2028	1112.57	317.18	231871.08
Jul, 2028	1111.05	318.70	231552.38
Aug, 2028	1109.52	320.23	231232.15
Sep, 2028	1107.99	321.76	230910.39
Oct, 2028	1106.45	323.30	230587.08
Nov, 2028	1104.90	324.85	230262.23
Dec, 2028	1103.34	326.41	229935.82
Jan, 2029	1101.78	327.97	229607.85
Feb, 2029	1100.20	329.55	229278.30
Mar, 2029	1098.63	331.12	228947.18
Apr, 2029	1097.04	332.71	228614.47
May, 2029	1095.44	334.31	228280.16
Jun, 2029	1093.84	335.91	227944.25
Jul, 2029	1092.23	337.52	227606.73
Aug, 2029	1090.62	339.13	227267.60
Sep, 2029	1088.99	340.76	226926.84
Oct, 2029	1087.36	342.39	226584.45
Nov, 2029	1085.72	344.03	226240.42
Dec, 2029	1084.07	345.68	225894.73
Jan, 2030	1082.41	347.34	225547.40
Feb, 2030	1080.75	349.00	225198.39
Mar, 2030	1079.08	350.67	224847.72
Apr, 2030	1077.40	352.35	224495.37
May, 2030	1075.71	354.04	224141.32
Jun, 2030	1074.01	355.74	223785.58
Jul, 2030	1072.31	357.44	223428.14
Aug, 2030	1070.59	359.16	223068.98
Sep, 2030	1068.87	360.88	222708.10
Oct, 2030	1067.14	362.61	222345.50
Nov, 2030	1065.41	364.34	221981.15
Dec, 2030	1063.66	366.09	221615.06
Jan, 2031	1061.91	367.84	221247.22
Feb, 2031	1060.14	369.61	220877.61
Mar, 2031	1058.37	371.38	220506.23
Apr, 2031	1056.59	373.16	220133.08
May, 2031	1054.80	374.95	219758.13
Jun, 2031	1053.01	376.74	219381.39
Jul, 2031	1051.20	378.55	219002.84
Aug, 2031	1049.39	380.36	218622.48
Sep, 2031	1047.57	382.18	218240.29
Oct, 2031	1045.73	384.02	217856.28
Nov, 2031	1043.89	385.86	217470.42
Dec, 2031	1042.05	387.70	217082.72
Jan, 2032	1040.19	389.56	216693.16
Feb, 2032	1038.32	391.43	216301.73
Mar, 2032	1036.45	393.30	215908.42
Apr, 2032	1034.56	395.19	215513.24
May, 2032	1032.67	397.08	215116.15
Jun, 2032	1030.76	398.99	214717.17
Jul, 2032	1028.85	400.90	214316.27
Aug, 2032	1026.93	402.82	213913.45
Sep, 2032	1025.00	404.75	213508.71
Oct, 2032	1023.06	406.69	213102.02
Nov, 2032	1021.11	408.64	212693.38
Dec, 2032	1019.16	410.59	212282.79
Jan, 2033	1017.19	412.56	211870.23
Feb, 2033	1015.21	414.54	211455.69
Mar, 2033	1013.23	416.52	211039.16
Apr, 2033	1011.23	418.52	210620.64
May, 2033	1009.22	420.53	210200.12
Jun, 2033	1007.21	422.54	209777.58
Jul, 2033	1005.18	424.57	209353.01
Aug, 2033	1003.15	426.60	208926.41
Sep, 2033	1001.11	428.64	208497.76
Oct, 2033	999.05	430.70	208067.07
Nov, 2033	996.99	432.76	207634.30
Dec, 2033	994.91	434.84	207199.47
Jan, 2034	992.83	436.92	206762.55
Feb, 2034	990.74	439.01	206323.54
Mar, 2034	988.63	441.12	205882.42
Apr, 2034	986.52	443.23	205439.19
May, 2034	984.40	445.35	204993.84
Jun, 2034	982.26	447.49	204546.35
Jul, 2034	980.12	449.63	204096.72
Aug, 2034	977.96	451.79	203644.93
Sep, 2034	975.80	453.95	203190.98
Oct, 2034	973.62	456.13	202734.85
Nov, 2034	971.44	458.31	202276.54
Dec, 2034	969.24	460.51	201816.03
Jan, 2035	967.04	462.71	201353.32
Feb, 2035	964.82	464.93	200888.38
Mar, 2035	962.59	467.16	200421.23
Apr, 2035	960.35	469.40	199951.83
May, 2035	958.10	471.65	199480.18
Jun, 2035	955.84	473.91	199006.27
Jul, 2035	953.57	476.18	198530.09
Aug, 2035	951.29	478.46	198051.63
Sep, 2035	949.00	480.75	197570.88
Oct, 2035	946.69	483.06	197087.82
Nov, 2035	944.38	485.37	196602.45
Dec, 2035	942.05	487.70	196114.76
Jan, 2036	939.72	490.03	195624.72
Feb, 2036	937.37	492.38	195132.34
Mar, 2036	935.01	494.74	194637.60
Apr, 2036	932.64	497.11	194140.49
May, 2036	930.26	499.49	193641.00
Jun, 2036	927.86	501.89	193139.11
Jul, 2036	925.46	504.29	192634.82
Aug, 2036	923.04	506.71	192128.11
Sep, 2036	920.61	509.14	191618.97
Oct, 2036	918.17	511.58	191107.40
Nov, 2036	915.72	514.03	190593.37
Dec, 2036	913.26	516.49	190076.88
Jan, 2037	910.79	518.96	189557.92
Feb, 2037	908.30	521.45	189036.46
Mar, 2037	905.80	523.95	188512.51
Apr, 2037	903.29	526.46	187986.05
May, 2037	900.77	528.98	187457.07
Jun, 2037	898.23	531.52	186925.55
Jul, 2037	895.68	534.07	186391.49
Aug, 2037	893.13	536.62	185854.86
Sep, 2037	890.55	539.20	185315.67
Oct, 2037	887.97	541.78	184773.89
Nov, 2037	885.37	544.38	184229.51
Dec, 2037	882.77	546.98	183682.53
Jan, 2038	880.15	549.60	183132.92
Feb, 2038	877.51	552.24	182580.69
Mar, 2038	874.87	554.88	182025.80
Apr, 2038	872.21	557.54	181468.26
May, 2038	869.54	560.21	180908.04
Jun, 2038	866.85	562.90	180345.15
Jul, 2038	864.15	565.60	179779.55
Aug, 2038	861.44	568.31	179211.24
Sep, 2038	858.72	571.03	178640.21
Oct, 2038	855.98	573.77	178066.45
Nov, 2038	853.24	576.51	177489.93
Dec, 2038	850.47	579.28	176910.66
Jan, 2039	847.70	582.05	176328.60
Feb, 2039	844.91	584.84	175743.76
Mar, 2039	842.11	587.64	175156.12
Apr, 2039	839.29	590.46	174565.66
May, 2039	836.46	593.29	173972.37
Jun, 2039	833.62	596.13	173376.23
Jul, 2039	830.76	598.99	172777.24
Aug, 2039	827.89	601.86	172175.39
Sep, 2039	825.01	604.74	171570.64
Oct, 2039	822.11	607.64	170963.00
Nov, 2039	819.20	610.55	170352.45
Dec, 2039	816.27	613.48	169738.97
Jan, 2040	813.33	616.42	169122.55
Feb, 2040	810.38	619.37	168503.18
Mar, 2040	807.41	622.34	167880.84
Apr, 2040	804.43	625.32	167255.52
May, 2040	801.43	628.32	166627.21
Jun, 2040	798.42	631.33	165995.88
Jul, 2040	795.40	634.35	165361.53
Aug, 2040	792.36	637.39	164724.13
Sep, 2040	789.30	640.45	164083.69
Oct, 2040	786.23	643.52	163440.17
Nov, 2040	783.15	646.60	162793.57
Dec, 2040	780.05	649.70	162143.87
Jan, 2041	776.94	652.81	161491.06
Feb, 2041	773.81	655.94	160835.12
Mar, 2041	770.67	659.08	160176.04
Apr, 2041	767.51	662.24	159513.80
May, 2041	764.34	665.41	158848.39
Jun, 2041	761.15	668.60	158179.79
Jul, 2041	757.94	671.81	157507.98
Aug, 2041	754.73	675.02	156832.96
Sep, 2041	751.49	678.26	156154.70
Oct, 2041	748.24	681.51	155473.19
Nov, 2041	744.98	684.77	154788.42
Dec, 2041	741.69	688.06	154100.36
Jan, 2042	738.40	691.35	153409.01
Feb, 2042	735.08	694.67	152714.34
Mar, 2042	731.76	697.99	152016.35
Apr, 2042	728.41	701.34	151315.01
May, 2042	725.05	704.70	150610.31
Jun, 2042	721.67	708.08	149902.24
Jul, 2042	718.28	711.47	149190.77
Aug, 2042	714.87	714.88	148475.89
Sep, 2042	711.45	718.30	147757.59
Oct, 2042	708.01	721.74	147035.84
Nov, 2042	704.55	725.20	146310.64
Dec, 2042	701.07	728.68	145581.96
Jan, 2043	697.58	732.17	144849.79
Feb, 2043	694.07	735.68	144114.11
Mar, 2043	690.55	739.20	143374.91
Apr, 2043	687.00	742.75	142632.17
May, 2043	683.45	746.30	141885.86
Jun, 2043	679.87	749.88	141135.98
Jul, 2043	676.28	753.47	140382.51
Aug, 2043	672.67	757.08	139625.42
Sep, 2043	669.04	760.71	138864.71
Oct, 2043	665.39	764.36	138100.36
Nov, 2043	661.73	768.02	137332.34
Dec, 2043	658.05	771.70	136560.64
Jan, 2044	654.35	775.40	135785.24
Feb, 2044	650.64	779.11	135006.13
Mar, 2044	646.90	782.85	134223.28
Apr, 2044	643.15	786.60	133436.69
May, 2044	639.38	790.37	132646.32
Jun, 2044	635.60	794.15	131852.17
Jul, 2044	631.79	797.96	131054.21
Aug, 2044	627.97	801.78	130252.43
Sep, 2044	624.13	805.62	129446.80
Oct, 2044	620.27	809.48	128637.32
Nov, 2044	616.39	813.36	127823.96
Dec, 2044	612.49	817.26	127006.70
Jan, 2045	608.57	821.18	126185.52
Feb, 2045	604.64	825.11	125360.41
Mar, 2045	600.69	829.06	124531.34
Apr, 2045	596.71	833.04	123698.31
May, 2045	592.72	837.03	122861.28
Jun, 2045	588.71	841.04	122020.24
Jul, 2045	584.68	845.07	121175.17
Aug, 2045	580.63	849.12	120326.05
Sep, 2045	576.56	853.19	119472.86
Oct, 2045	572.47	857.28	118615.59
Nov, 2045	568.37	861.38	117754.20
Dec, 2045	564.24	865.51	116888.69
Jan, 2046	560.09	869.66	116019.03
Feb, 2046	555.92	873.83	115145.21
Mar, 2046	551.74	878.01	114267.19
Apr, 2046	547.53	882.22	113384.97
May, 2046	543.30	886.45	112498.53
Jun, 2046	539.06	890.69	111607.83
Jul, 2046	534.79	894.96	110712.87
Aug, 2046	530.50	899.25	109813.62
Sep, 2046	526.19	903.56	108910.06
Oct, 2046	521.86	907.89	108002.17
Nov, 2046	517.51	912.24	107089.93
Dec, 2046	513.14	916.61	106173.32
Jan, 2047	508.75	921.00	105252.32
Feb, 2047	504.33	925.42	104326.90
Mar, 2047	499.90	929.85	103397.05
Apr, 2047	495.44	934.31	102462.75
May, 2047	490.97	938.78	101523.96
Jun, 2047	486.47	943.28	100580.68
Jul, 2047	481.95	947.80	99632.88
Aug, 2047	477.41	952.34	98680.54
Sep, 2047	472.84	956.91	97723.63
Oct, 2047	468.26	961.49	96762.14
Nov, 2047	463.65	966.10	95796.04
Dec, 2047	459.02	970.73	94825.32
Jan, 2048	454.37	975.38	93849.94
Feb, 2048	449.70	980.05	92869.88
Mar, 2048	445.00	984.75	91885.14
Apr, 2048	440.28	989.47	90895.67
May, 2048	435.54	994.21	89901.46
Jun, 2048	430.78	998.97	88902.49
Jul, 2048	425.99	1003.76	87898.73
Aug, 2048	421.18	1008.57	86890.16
Sep, 2048	416.35	1013.40	85876.76
Oct, 2048	411.49	1018.26	84858.50
Nov, 2048	406.61	1023.14	83835.37
Dec, 2048	401.71	1028.04	82807.33
Jan, 2049	396.79	1032.96	81774.36
Feb, 2049	391.84	1037.91	80736.45
Mar, 2049	386.86	1042.89	79693.56
Apr, 2049	381.86	1047.89	78645.68
May, 2049	376.84	1052.91	77592.77
Jun, 2049	371.80	1057.95	76534.82
Jul, 2049	366.73	1063.02	75471.80
Aug, 2049	361.64	1068.11	74403.68
Sep, 2049	356.52	1073.23	73330.45
Oct, 2049	351.38	1078.37	72252.08
Nov, 2049	346.21	1083.54	71168.53
Dec, 2049	341.02	1088.73	70079.80
Jan, 2050	335.80	1093.95	68985.85
Feb, 2050	330.56	1099.19	67886.66
Mar, 2050	325.29	1104.46	66782.20
Apr, 2050	320.00	1109.75	65672.44
May, 2050	314.68	1115.07	64557.37
Jun, 2050	309.34	1120.41	63436.96
Jul, 2050	303.97	1125.78	62311.18
Aug, 2050	298.57	1131.18	61180.01
Sep, 2050	293.15	1136.60	60043.41
Oct, 2050	287.71	1142.04	58901.37
Nov, 2050	282.24	1147.51	57753.85
Dec, 2050	276.74	1153.01	56600.84
Jan, 2051	271.21	1158.54	55442.30
Feb, 2051	265.66	1164.09	54278.21
Mar, 2051	260.08	1169.67	53108.55
Apr, 2051	254.48	1175.27	51933.28
May, 2051	248.85	1180.90	50752.37
Jun, 2051	243.19	1186.56	49565.81
Jul, 2051	237.50	1192.25	48373.56
Aug, 2051	231.79	1197.96	47175.60
Sep, 2051	226.05	1203.70	45971.90
Oct, 2051	220.28	1209.47	44762.44
Nov, 2051	214.49	1215.26	43547.17
Dec, 2051	208.66	1221.09	42326.09
Jan, 2052	202.81	1226.94	41099.15
Feb, 2052	196.93	1232.82	39866.33
Mar, 2052	191.03	1238.72	38627.61
Apr, 2052	185.09	1244.66	37382.95
May, 2052	179.13	1250.62	36132.32
Jun, 2052	173.13	1256.62	34875.71
Jul, 2052	167.11	1262.64	33613.07
Aug, 2052	161.06	1268.69	32344.38
Sep, 2052	154.98	1274.77	31069.62
Oct, 2052	148.88	1280.87	29788.74
Nov, 2052	142.74	1287.01	28501.73
Dec, 2052	136.57	1293.18	27208.55
Jan, 2053	130.37	1299.38	25909.18
Feb, 2053	124.15	1305.60	24603.57
Mar, 2053	117.89	1311.86	23291.72
Apr, 2053	111.61	1318.14	21973.57
May, 2053	105.29	1324.46	20649.11
Jun, 2053	98.94	1330.81	19318.31
Jul, 2053	92.57	1337.18	17981.12
Aug, 2053	86.16	1343.59	16637.53
Sep, 2053	79.72	1350.03	15287.50
Oct, 2053	73.25	1356.50	13931.01
Nov, 2053	66.75	1363.00	12568.01
Dec, 2053	60.22	1369.53	11198.48
Jan, 2054	53.66	1376.09	9822.39
Feb, 2054	47.07	1382.68	8439.71
Mar, 2054	40.44	1389.31	7050.40
Apr, 2054	33.78	1395.97	5654.43
May, 2054	27.09	1402.66	4251.77
Jun, 2054	20.37	1409.38	2842.40
Jul, 2054	13.62	1416.13	1426.27
Aug, 2054	6.83	1422.92	3.35