Mortgage Parameters

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

Mortgage Summary

Property Total:	$323,400
Down Payment	$97,020
Mortgage Amount:	$226,380
Mortgage Payment:	$1,321.09 / month
Estimated Tax:	+ $179.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,500.76 / month
Total Interest Paid:	$249,213.60 over 30 years
Total Tax Paid:	$64,680.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1084.74	236.35	226143.65
Jun, 2024	1083.60	237.49	225906.16
Jul, 2024	1082.47	238.62	225667.54
Aug, 2024	1081.32	239.77	225427.77
Sep, 2024	1080.17	240.92	225186.86
Oct, 2024	1079.02	242.07	224944.79
Nov, 2024	1077.86	243.23	224701.56
Dec, 2024	1076.69	244.40	224457.16
Jan, 2025	1075.52	245.57	224211.60
Feb, 2025	1074.35	246.74	223964.85
Mar, 2025	1073.16	247.93	223716.93
Apr, 2025	1071.98	249.11	223467.82
May, 2025	1070.78	250.31	223217.51
Jun, 2025	1069.58	251.51	222966.00
Jul, 2025	1068.38	252.71	222713.29
Aug, 2025	1067.17	253.92	222459.37
Sep, 2025	1065.95	255.14	222204.23
Oct, 2025	1064.73	256.36	221947.87
Nov, 2025	1063.50	257.59	221690.28
Dec, 2025	1062.27	258.82	221431.46
Jan, 2026	1061.03	260.06	221171.39
Feb, 2026	1059.78	261.31	220910.08
Mar, 2026	1058.53	262.56	220647.52
Apr, 2026	1057.27	263.82	220383.70
May, 2026	1056.01	265.08	220118.61
Jun, 2026	1054.74	266.35	219852.26
Jul, 2026	1053.46	267.63	219584.63
Aug, 2026	1052.18	268.91	219315.71
Sep, 2026	1050.89	270.20	219045.51
Oct, 2026	1049.59	271.50	218774.01
Nov, 2026	1048.29	272.80	218501.22
Dec, 2026	1046.98	274.11	218227.11
Jan, 2027	1045.67	275.42	217951.69
Feb, 2027	1044.35	276.74	217674.96
Mar, 2027	1043.03	278.06	217396.89
Apr, 2027	1041.69	279.40	217117.49
May, 2027	1040.35	280.74	216836.76
Jun, 2027	1039.01	282.08	216554.68
Jul, 2027	1037.66	283.43	216271.25
Aug, 2027	1036.30	284.79	215986.46
Sep, 2027	1034.94	286.15	215700.30
Oct, 2027	1033.56	287.53	215412.78
Nov, 2027	1032.19	288.90	215123.87
Dec, 2027	1030.80	290.29	214833.58
Jan, 2028	1029.41	291.68	214541.90
Feb, 2028	1028.01	293.08	214248.83
Mar, 2028	1026.61	294.48	213954.35
Apr, 2028	1025.20	295.89	213658.45
May, 2028	1023.78	297.31	213361.14
Jun, 2028	1022.36	298.73	213062.41
Jul, 2028	1020.92	300.17	212762.24
Aug, 2028	1019.49	301.60	212460.64
Sep, 2028	1018.04	303.05	212157.59
Oct, 2028	1016.59	304.50	211853.09
Nov, 2028	1015.13	305.96	211547.13
Dec, 2028	1013.66	307.43	211239.70
Jan, 2029	1012.19	308.90	210930.80
Feb, 2029	1010.71	310.38	210620.42
Mar, 2029	1009.22	311.87	210308.55
Apr, 2029	1007.73	313.36	209995.19
May, 2029	1006.23	314.86	209680.33
Jun, 2029	1004.72	316.37	209363.96
Jul, 2029	1003.20	317.89	209046.07
Aug, 2029	1001.68	319.41	208726.66
Sep, 2029	1000.15	320.94	208405.72
Oct, 2029	998.61	322.48	208083.24
Nov, 2029	997.07	324.02	207759.21
Dec, 2029	995.51	325.58	207433.64
Jan, 2030	993.95	327.14	207106.50
Feb, 2030	992.39	328.70	206777.80
Mar, 2030	990.81	330.28	206447.52
Apr, 2030	989.23	331.86	206115.65
May, 2030	987.64	333.45	205782.20
Jun, 2030	986.04	335.05	205447.15
Jul, 2030	984.43	336.66	205110.50
Aug, 2030	982.82	338.27	204772.23
Sep, 2030	981.20	339.89	204432.34
Oct, 2030	979.57	341.52	204090.82
Nov, 2030	977.94	343.15	203747.66
Dec, 2030	976.29	344.80	203402.86
Jan, 2031	974.64	346.45	203056.41
Feb, 2031	972.98	348.11	202708.30
Mar, 2031	971.31	349.78	202358.52
Apr, 2031	969.63	351.46	202007.07
May, 2031	967.95	353.14	201653.93
Jun, 2031	966.26	354.83	201299.10
Jul, 2031	964.56	356.53	200942.56
Aug, 2031	962.85	358.24	200584.32
Sep, 2031	961.13	359.96	200224.37
Oct, 2031	959.41	361.68	199862.69
Nov, 2031	957.68	363.41	199499.27
Dec, 2031	955.93	365.16	199134.11
Jan, 2032	954.18	366.91	198767.21
Feb, 2032	952.43	368.66	198398.55
Mar, 2032	950.66	370.43	198028.12
Apr, 2032	948.88	372.21	197655.91
May, 2032	947.10	373.99	197281.92
Jun, 2032	945.31	375.78	196906.14
Jul, 2032	943.51	377.58	196528.56
Aug, 2032	941.70	379.39	196149.17
Sep, 2032	939.88	381.21	195767.96
Oct, 2032	938.05	383.04	195384.92
Nov, 2032	936.22	384.87	195000.05
Dec, 2032	934.38	386.71	194613.34
Jan, 2033	932.52	388.57	194224.77
Feb, 2033	930.66	390.43	193834.34
Mar, 2033	928.79	392.30	193442.04
Apr, 2033	926.91	394.18	193047.86
May, 2033	925.02	396.07	192651.79
Jun, 2033	923.12	397.97	192253.83
Jul, 2033	921.22	399.87	191853.95
Aug, 2033	919.30	401.79	191452.16
Sep, 2033	917.37	403.72	191048.45
Oct, 2033	915.44	405.65	190642.80
Nov, 2033	913.50	407.59	190235.20
Dec, 2033	911.54	409.55	189825.66
Jan, 2034	909.58	411.51	189414.15
Feb, 2034	907.61	413.48	189000.67
Mar, 2034	905.63	415.46	188585.21
Apr, 2034	903.64	417.45	188167.75
May, 2034	901.64	419.45	187748.30
Jun, 2034	899.63	421.46	187326.84
Jul, 2034	897.61	423.48	186903.36
Aug, 2034	895.58	425.51	186477.84
Sep, 2034	893.54	427.55	186050.29
Oct, 2034	891.49	429.60	185620.70
Nov, 2034	889.43	431.66	185189.04
Dec, 2034	887.36	433.73	184755.31
Jan, 2035	885.29	435.80	184319.51
Feb, 2035	883.20	437.89	183881.62
Mar, 2035	881.10	439.99	183441.62
Apr, 2035	878.99	442.10	182999.53
May, 2035	876.87	444.22	182555.31
Jun, 2035	874.74	446.35	182108.96
Jul, 2035	872.61	448.48	181660.48
Aug, 2035	870.46	450.63	181209.84
Sep, 2035	868.30	452.79	180757.05
Oct, 2035	866.13	454.96	180302.09
Nov, 2035	863.95	457.14	179844.95
Dec, 2035	861.76	459.33	179385.61
Jan, 2036	859.56	461.53	178924.08
Feb, 2036	857.34	463.75	178460.33
Mar, 2036	855.12	465.97	177994.37
Apr, 2036	852.89	468.20	177526.17
May, 2036	850.65	470.44	177055.72
Jun, 2036	848.39	472.70	176583.02
Jul, 2036	846.13	474.96	176108.06
Aug, 2036	843.85	477.24	175630.82
Sep, 2036	841.56	479.53	175151.30
Oct, 2036	839.27	481.82	174669.47
Nov, 2036	836.96	484.13	174185.34
Dec, 2036	834.64	486.45	173698.89
Jan, 2037	832.31	488.78	173210.11
Feb, 2037	829.97	491.12	172718.98
Mar, 2037	827.61	493.48	172225.50
Apr, 2037	825.25	495.84	171729.66
May, 2037	822.87	498.22	171231.44
Jun, 2037	820.48	500.61	170730.84
Jul, 2037	818.09	503.00	170227.83
Aug, 2037	815.68	505.41	169722.42
Sep, 2037	813.25	507.84	169214.58
Oct, 2037	810.82	510.27	168704.31
Nov, 2037	808.37	512.72	168191.59
Dec, 2037	805.92	515.17	167676.42
Jan, 2038	803.45	517.64	167158.78
Feb, 2038	800.97	520.12	166638.66
Mar, 2038	798.48	522.61	166116.05
Apr, 2038	795.97	525.12	165590.93
May, 2038	793.46	527.63	165063.30
Jun, 2038	790.93	530.16	164533.14
Jul, 2038	788.39	532.70	164000.43
Aug, 2038	785.84	535.25	163465.18
Sep, 2038	783.27	537.82	162927.36
Oct, 2038	780.69	540.40	162386.96
Nov, 2038	778.10	542.99	161843.98
Dec, 2038	775.50	545.59	161298.39
Jan, 2039	772.89	548.20	160750.19
Feb, 2039	770.26	550.83	160199.36
Mar, 2039	767.62	553.47	159645.89
Apr, 2039	764.97	556.12	159089.77
May, 2039	762.31	558.78	158530.99
Jun, 2039	759.63	561.46	157969.52
Jul, 2039	756.94	564.15	157405.37
Aug, 2039	754.23	566.86	156838.52
Sep, 2039	751.52	569.57	156268.94
Oct, 2039	748.79	572.30	155696.64
Nov, 2039	746.05	575.04	155121.60
Dec, 2039	743.29	577.80	154543.80
Jan, 2040	740.52	580.57	153963.23
Feb, 2040	737.74	583.35	153379.88
Mar, 2040	734.95	586.14	152793.74
Apr, 2040	732.14	588.95	152204.78
May, 2040	729.31	591.78	151613.01
Jun, 2040	726.48	594.61	151018.40
Jul, 2040	723.63	597.46	150420.94
Aug, 2040	720.77	600.32	149820.61
Sep, 2040	717.89	603.20	149217.42
Oct, 2040	715.00	606.09	148611.33
Nov, 2040	712.10	608.99	148002.33
Dec, 2040	709.18	611.91	147390.42
Jan, 2041	706.25	614.84	146775.57
Feb, 2041	703.30	617.79	146157.78
Mar, 2041	700.34	620.75	145537.03
Apr, 2041	697.36	623.73	144913.31
May, 2041	694.38	626.71	144286.60
Jun, 2041	691.37	629.72	143656.88
Jul, 2041	688.36	632.73	143024.14
Aug, 2041	685.32	635.77	142388.38
Sep, 2041	682.28	638.81	141749.57
Oct, 2041	679.22	641.87	141107.69
Nov, 2041	676.14	644.95	140462.74
Dec, 2041	673.05	648.04	139814.70
Jan, 2042	669.95	651.14	139163.56
Feb, 2042	666.83	654.26	138509.30
Mar, 2042	663.69	657.40	137851.90
Apr, 2042	660.54	660.55	137191.35
May, 2042	657.38	663.71	136527.63
Jun, 2042	654.19	666.90	135860.74
Jul, 2042	651.00	670.09	135190.65
Aug, 2042	647.79	673.30	134517.34
Sep, 2042	644.56	676.53	133840.82
Oct, 2042	641.32	679.77	133161.05
Nov, 2042	638.06	683.03	132478.02
Dec, 2042	634.79	686.30	131791.72
Jan, 2043	631.50	689.59	131102.13
Feb, 2043	628.20	692.89	130409.24
Mar, 2043	624.88	696.21	129713.03
Apr, 2043	621.54	699.55	129013.48
May, 2043	618.19	702.90	128310.58
Jun, 2043	614.82	706.27	127604.31
Jul, 2043	611.44	709.65	126894.66
Aug, 2043	608.04	713.05	126181.60
Sep, 2043	604.62	716.47	125465.14
Oct, 2043	601.19	719.90	124745.23
Nov, 2043	597.74	723.35	124021.88
Dec, 2043	594.27	726.82	123295.06
Jan, 2044	590.79	730.30	122564.76
Feb, 2044	587.29	733.80	121830.96
Mar, 2044	583.77	737.32	121093.64
Apr, 2044	580.24	740.85	120352.79
May, 2044	576.69	744.40	119608.39
Jun, 2044	573.12	747.97	118860.43
Jul, 2044	569.54	751.55	118108.88
Aug, 2044	565.94	755.15	117353.73
Sep, 2044	562.32	758.77	116594.96
Oct, 2044	558.68	762.41	115832.55
Nov, 2044	555.03	766.06	115066.49
Dec, 2044	551.36	769.73	114296.76
Jan, 2045	547.67	773.42	113523.34
Feb, 2045	543.97	777.12	112746.22
Mar, 2045	540.24	780.85	111965.37
Apr, 2045	536.50	784.59	111180.78
May, 2045	532.74	788.35	110392.43
Jun, 2045	528.96	792.13	109600.31
Jul, 2045	525.17	795.92	108804.38
Aug, 2045	521.35	799.74	108004.65
Sep, 2045	517.52	803.57	107201.08
Oct, 2045	513.67	807.42	106393.66
Nov, 2045	509.80	811.29	105582.38
Dec, 2045	505.92	815.17	104767.20
Jan, 2046	502.01	819.08	103948.12
Feb, 2046	498.08	823.01	103125.12
Mar, 2046	494.14	826.95	102298.17
Apr, 2046	490.18	830.91	101467.26
May, 2046	486.20	834.89	100632.36
Jun, 2046	482.20	838.89	99793.47
Jul, 2046	478.18	842.91	98950.56
Aug, 2046	474.14	846.95	98103.60
Sep, 2046	470.08	851.01	97252.59
Oct, 2046	466.00	855.09	96397.51
Nov, 2046	461.90	859.19	95538.32
Dec, 2046	457.79	863.30	94675.02
Jan, 2047	453.65	867.44	93807.58
Feb, 2047	449.49	871.60	92935.99
Mar, 2047	445.32	875.77	92060.21
Apr, 2047	441.12	879.97	91180.25
May, 2047	436.91	884.18	90296.06
Jun, 2047	432.67	888.42	89407.64
Jul, 2047	428.41	892.68	88514.96
Aug, 2047	424.13	896.96	87618.00
Sep, 2047	419.84	901.25	86716.75
Oct, 2047	415.52	905.57	85811.18
Nov, 2047	411.18	909.91	84901.27
Dec, 2047	406.82	914.27	83987.00
Jan, 2048	402.44	918.65	83068.34
Feb, 2048	398.04	923.05	82145.29
Mar, 2048	393.61	927.48	81217.81
Apr, 2048	389.17	931.92	80285.89
May, 2048	384.70	936.39	79349.50
Jun, 2048	380.22	940.87	78408.63
Jul, 2048	375.71	945.38	77463.25
Aug, 2048	371.18	949.91	76513.34
Sep, 2048	366.63	954.46	75558.87
Oct, 2048	362.05	959.04	74599.84
Nov, 2048	357.46	963.63	73636.20
Dec, 2048	352.84	968.25	72667.95
Jan, 2049	348.20	972.89	71695.06
Feb, 2049	343.54	977.55	70717.51
Mar, 2049	338.85	982.24	69735.28
Apr, 2049	334.15	986.94	68748.34
May, 2049	329.42	991.67	67756.67
Jun, 2049	324.67	996.42	66760.24
Jul, 2049	319.89	1001.20	65759.05
Aug, 2049	315.10	1005.99	64753.05
Sep, 2049	310.28	1010.81	63742.24
Oct, 2049	305.43	1015.66	62726.58
Nov, 2049	300.56	1020.53	61706.05
Dec, 2049	295.67	1025.42	60680.64
Jan, 2050	290.76	1030.33	59650.31
Feb, 2050	285.82	1035.27	58615.04
Mar, 2050	280.86	1040.23	57574.82
Apr, 2050	275.88	1045.21	56529.61
May, 2050	270.87	1050.22	55479.39
Jun, 2050	265.84	1055.25	54424.14
Jul, 2050	260.78	1060.31	53363.83
Aug, 2050	255.70	1065.39	52298.44
Sep, 2050	250.60	1070.49	51227.95
Oct, 2050	245.47	1075.62	50152.32
Nov, 2050	240.31	1080.78	49071.55
Dec, 2050	235.13	1085.96	47985.59
Jan, 2051	229.93	1091.16	46894.43
Feb, 2051	224.70	1096.39	45798.05
Mar, 2051	219.45	1101.64	44696.40
Apr, 2051	214.17	1106.92	43589.48
May, 2051	208.87	1112.22	42477.26
Jun, 2051	203.54	1117.55	41359.71
Jul, 2051	198.18	1122.91	40236.80
Aug, 2051	192.80	1128.29	39108.51
Sep, 2051	187.39	1133.70	37974.82
Oct, 2051	181.96	1139.13	36835.69
Nov, 2051	176.50	1144.59	35691.10
Dec, 2051	171.02	1150.07	34541.03
Jan, 2052	165.51	1155.58	33385.45
Feb, 2052	159.97	1161.12	32224.33
Mar, 2052	154.41	1166.68	31057.65
Apr, 2052	148.82	1172.27	29885.38
May, 2052	143.20	1177.89	28707.49
Jun, 2052	137.56	1183.53	27523.96
Jul, 2052	131.89	1189.20	26334.75
Aug, 2052	126.19	1194.90	25139.85
Sep, 2052	120.46	1200.63	23939.22
Oct, 2052	114.71	1206.38	22732.84
Nov, 2052	108.93	1212.16	21520.68
Dec, 2052	103.12	1217.97	20302.71
Jan, 2053	97.28	1223.81	19078.90
Feb, 2053	91.42	1229.67	17849.23
Mar, 2053	85.53	1235.56	16613.67
Apr, 2053	79.61	1241.48	15372.19
May, 2053	73.66	1247.43	14124.76
Jun, 2053	67.68	1253.41	12871.35
Jul, 2053	61.68	1259.41	11611.93
Aug, 2053	55.64	1265.45	10346.48
Sep, 2053	49.58	1271.51	9074.97
Oct, 2053	43.48	1277.61	7797.36
Nov, 2053	37.36	1283.73	6513.64
Dec, 2053	31.21	1289.88	5223.76
Jan, 2054	25.03	1296.06	3927.70
Feb, 2054	18.82	1302.27	2625.43
Mar, 2054	12.58	1308.51	1316.92
Apr, 2054	6.31	1314.78	2.14