Mortgage Parameters

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

Mortgage Summary

Property Total:	$247,500
Down Payment	$74,250
Mortgage Amount:	$173,250
Mortgage Payment:	$1,011.04 / month
Estimated Tax:	+ $137.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,148.54 / month
Total Interest Paid:	$190,724.40 over 30 years
Total Tax Paid:	$49,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	830.16	180.88	173069.12
Jun, 2024	829.29	181.75	172887.37
Jul, 2024	828.42	182.62	172704.74
Aug, 2024	827.54	183.50	172521.25
Sep, 2024	826.66	184.38	172336.87
Oct, 2024	825.78	185.26	172151.61
Nov, 2024	824.89	186.15	171965.47
Dec, 2024	824.00	187.04	171778.43
Jan, 2025	823.10	187.94	171590.49
Feb, 2025	822.20	188.84	171401.66
Mar, 2025	821.30	189.74	171211.92
Apr, 2025	820.39	190.65	171021.27
May, 2025	819.48	191.56	170829.70
Jun, 2025	818.56	192.48	170637.22
Jul, 2025	817.64	193.40	170443.82
Aug, 2025	816.71	194.33	170249.49
Sep, 2025	815.78	195.26	170054.23
Oct, 2025	814.84	196.20	169858.03
Nov, 2025	813.90	197.14	169660.89
Dec, 2025	812.96	198.08	169462.81
Jan, 2026	812.01	199.03	169263.78
Feb, 2026	811.06	199.98	169063.80
Mar, 2026	810.10	200.94	168862.86
Apr, 2026	809.13	201.91	168660.95
May, 2026	808.17	202.87	168458.08
Jun, 2026	807.19	203.85	168254.23
Jul, 2026	806.22	204.82	168049.41
Aug, 2026	805.24	205.80	167843.61
Sep, 2026	804.25	206.79	167636.82
Oct, 2026	803.26	207.78	167429.04
Nov, 2026	802.26	208.78	167220.26
Dec, 2026	801.26	209.78	167010.48
Jan, 2027	800.26	210.78	166799.70
Feb, 2027	799.25	211.79	166587.91
Mar, 2027	798.23	212.81	166375.11
Apr, 2027	797.21	213.83	166161.28
May, 2027	796.19	214.85	165946.43
Jun, 2027	795.16	215.88	165730.55
Jul, 2027	794.13	216.91	165513.63
Aug, 2027	793.09	217.95	165295.68
Sep, 2027	792.04	219.00	165076.68
Oct, 2027	790.99	220.05	164856.64
Nov, 2027	789.94	221.10	164635.53
Dec, 2027	788.88	222.16	164413.37
Jan, 2028	787.81	223.23	164190.15
Feb, 2028	786.74	224.30	163965.85
Mar, 2028	785.67	225.37	163740.48
Apr, 2028	784.59	226.45	163514.03
May, 2028	783.50	227.54	163286.49
Jun, 2028	782.41	228.63	163057.87
Jul, 2028	781.32	229.72	162828.15
Aug, 2028	780.22	230.82	162597.33
Sep, 2028	779.11	231.93	162365.40
Oct, 2028	778.00	233.04	162132.36
Nov, 2028	776.88	234.16	161898.20
Dec, 2028	775.76	235.28	161662.93
Jan, 2029	774.63	236.41	161426.52
Feb, 2029	773.50	237.54	161188.98
Mar, 2029	772.36	238.68	160950.31
Apr, 2029	771.22	239.82	160710.49
May, 2029	770.07	240.97	160469.52
Jun, 2029	768.92	242.12	160227.39
Jul, 2029	767.76	243.28	159984.11
Aug, 2029	766.59	244.45	159739.66
Sep, 2029	765.42	245.62	159494.04
Oct, 2029	764.24	246.80	159247.24
Nov, 2029	763.06	247.98	158999.26
Dec, 2029	761.87	249.17	158750.09
Jan, 2030	760.68	250.36	158499.73
Feb, 2030	759.48	251.56	158248.17
Mar, 2030	758.27	252.77	157995.40
Apr, 2030	757.06	253.98	157741.42
May, 2030	755.84	255.20	157486.23
Jun, 2030	754.62	256.42	157229.81
Jul, 2030	753.39	257.65	156972.16
Aug, 2030	752.16	258.88	156713.28
Sep, 2030	750.92	260.12	156453.16
Oct, 2030	749.67	261.37	156191.79
Nov, 2030	748.42	262.62	155929.17
Dec, 2030	747.16	263.88	155665.29
Jan, 2031	745.90	265.14	155400.14
Feb, 2031	744.63	266.41	155133.73
Mar, 2031	743.35	267.69	154866.04
Apr, 2031	742.07	268.97	154597.07
May, 2031	740.78	270.26	154326.80
Jun, 2031	739.48	271.56	154055.25
Jul, 2031	738.18	272.86	153782.39
Aug, 2031	736.87	274.17	153508.22
Sep, 2031	735.56	275.48	153232.74
Oct, 2031	734.24	276.80	152955.94
Nov, 2031	732.91	278.13	152677.82
Dec, 2031	731.58	279.46	152398.36
Jan, 2032	730.24	280.80	152117.56
Feb, 2032	728.90	282.14	151835.42
Mar, 2032	727.54	283.50	151551.92
Apr, 2032	726.19	284.85	151267.07
May, 2032	724.82	286.22	150980.85
Jun, 2032	723.45	287.59	150693.26
Jul, 2032	722.07	288.97	150404.29
Aug, 2032	720.69	290.35	150113.94
Sep, 2032	719.30	291.74	149822.19
Oct, 2032	717.90	293.14	149529.05
Nov, 2032	716.49	294.55	149234.50
Dec, 2032	715.08	295.96	148938.55
Jan, 2033	713.66	297.38	148641.17
Feb, 2033	712.24	298.80	148342.37
Mar, 2033	710.81	300.23	148042.14
Apr, 2033	709.37	301.67	147740.47
May, 2033	707.92	303.12	147437.35
Jun, 2033	706.47	304.57	147132.78
Jul, 2033	705.01	306.03	146826.75
Aug, 2033	703.54	307.50	146519.26
Sep, 2033	702.07	308.97	146210.29
Oct, 2033	700.59	310.45	145899.84
Nov, 2033	699.10	311.94	145587.90
Dec, 2033	697.61	313.43	145274.47
Jan, 2034	696.11	314.93	144959.54
Feb, 2034	694.60	316.44	144643.09
Mar, 2034	693.08	317.96	144325.14
Apr, 2034	691.56	319.48	144005.65
May, 2034	690.03	321.01	143684.64
Jun, 2034	688.49	322.55	143362.09
Jul, 2034	686.94	324.10	143037.99
Aug, 2034	685.39	325.65	142712.34
Sep, 2034	683.83	327.21	142385.13
Oct, 2034	682.26	328.78	142056.36
Nov, 2034	680.69	330.35	141726.00
Dec, 2034	679.10	331.94	141394.07
Jan, 2035	677.51	333.53	141060.54
Feb, 2035	675.92	335.12	140725.41
Mar, 2035	674.31	336.73	140388.68
Apr, 2035	672.70	338.34	140050.34
May, 2035	671.07	339.97	139710.37
Jun, 2035	669.45	341.59	139368.78
Jul, 2035	667.81	343.23	139025.55
Aug, 2035	666.16	344.88	138680.67
Sep, 2035	664.51	346.53	138334.14
Oct, 2035	662.85	348.19	137985.95
Nov, 2035	661.18	349.86	137636.10
Dec, 2035	659.51	351.53	137284.56
Jan, 2036	657.82	353.22	136931.35
Feb, 2036	656.13	354.91	136576.43
Mar, 2036	654.43	356.61	136219.82
Apr, 2036	652.72	358.32	135861.50
May, 2036	651.00	360.04	135501.47
Jun, 2036	649.28	361.76	135139.70
Jul, 2036	647.54	363.50	134776.21
Aug, 2036	645.80	365.24	134410.97
Sep, 2036	644.05	366.99	134043.98
Oct, 2036	642.29	368.75	133675.24
Nov, 2036	640.53	370.51	133304.73
Dec, 2036	638.75	372.29	132932.44
Jan, 2037	636.97	374.07	132558.37
Feb, 2037	635.18	375.86	132182.50
Mar, 2037	633.37	377.67	131804.84
Apr, 2037	631.56	379.48	131425.36
May, 2037	629.75	381.29	131044.07
Jun, 2037	627.92	383.12	130660.95
Jul, 2037	626.08	384.96	130275.99
Aug, 2037	624.24	386.80	129889.19
Sep, 2037	622.39	388.65	129500.53
Oct, 2037	620.52	390.52	129110.02
Nov, 2037	618.65	392.39	128717.63
Dec, 2037	616.77	394.27	128323.36
Jan, 2038	614.88	396.16	127927.20
Feb, 2038	612.98	398.06	127529.15
Mar, 2038	611.08	399.96	127129.19
Apr, 2038	609.16	401.88	126727.31
May, 2038	607.24	403.80	126323.50
Jun, 2038	605.30	405.74	125917.76
Jul, 2038	603.36	407.68	125510.08
Aug, 2038	601.40	409.64	125100.44
Sep, 2038	599.44	411.60	124688.84
Oct, 2038	597.47	413.57	124275.27
Nov, 2038	595.49	415.55	123859.71
Dec, 2038	593.49	417.55	123442.17
Jan, 2039	591.49	419.55	123022.62
Feb, 2039	589.48	421.56	122601.07
Mar, 2039	587.46	423.58	122177.49
Apr, 2039	585.43	425.61	121751.88
May, 2039	583.39	427.65	121324.24
Jun, 2039	581.35	429.69	120894.54
Jul, 2039	579.29	431.75	120462.79
Aug, 2039	577.22	433.82	120028.97
Sep, 2039	575.14	435.90	119593.06
Oct, 2039	573.05	437.99	119155.07
Nov, 2039	570.95	440.09	118714.99
Dec, 2039	568.84	442.20	118272.79
Jan, 2040	566.72	444.32	117828.47
Feb, 2040	564.59	446.45	117382.03
Mar, 2040	562.46	448.58	116933.44
Apr, 2040	560.31	450.73	116482.71
May, 2040	558.15	452.89	116029.82
Jun, 2040	555.98	455.06	115574.75
Jul, 2040	553.80	457.24	115117.51
Aug, 2040	551.60	459.44	114658.07
Sep, 2040	549.40	461.64	114196.44
Oct, 2040	547.19	463.85	113732.59
Nov, 2040	544.97	466.07	113266.52
Dec, 2040	542.74	468.30	112798.21
Jan, 2041	540.49	470.55	112327.66
Feb, 2041	538.24	472.80	111854.86
Mar, 2041	535.97	475.07	111379.79
Apr, 2041	533.69	477.35	110902.44
May, 2041	531.41	479.63	110422.81
Jun, 2041	529.11	481.93	109940.88
Jul, 2041	526.80	484.24	109456.64
Aug, 2041	524.48	486.56	108970.08
Sep, 2041	522.15	488.89	108481.19
Oct, 2041	519.81	491.23	107989.96
Nov, 2041	517.45	493.59	107496.37
Dec, 2041	515.09	495.95	107000.41
Jan, 2042	512.71	498.33	106502.08
Feb, 2042	510.32	500.72	106001.37
Mar, 2042	507.92	503.12	105498.25
Apr, 2042	505.51	505.53	104992.72
May, 2042	503.09	507.95	104484.77
Jun, 2042	500.66	510.38	103974.39
Jul, 2042	498.21	512.83	103461.56
Aug, 2042	495.75	515.29	102946.27
Sep, 2042	493.28	517.76	102428.52
Oct, 2042	490.80	520.24	101908.28
Nov, 2042	488.31	522.73	101385.55
Dec, 2042	485.81	525.23	100860.32
Jan, 2043	483.29	527.75	100332.57
Feb, 2043	480.76	530.28	99802.29
Mar, 2043	478.22	532.82	99269.46
Apr, 2043	475.67	535.37	98734.09
May, 2043	473.10	537.94	98196.15
Jun, 2043	470.52	540.52	97655.64
Jul, 2043	467.93	543.11	97112.53
Aug, 2043	465.33	545.71	96566.82
Sep, 2043	462.72	548.32	96018.50
Oct, 2043	460.09	550.95	95467.54
Nov, 2043	457.45	553.59	94913.95
Dec, 2043	454.80	556.24	94357.71
Jan, 2044	452.13	558.91	93798.80
Feb, 2044	449.45	561.59	93237.21
Mar, 2044	446.76	564.28	92672.93
Apr, 2044	444.06	566.98	92105.95
May, 2044	441.34	569.70	91536.25
Jun, 2044	438.61	572.43	90963.82
Jul, 2044	435.87	575.17	90388.65
Aug, 2044	433.11	577.93	89810.72
Sep, 2044	430.34	580.70	89230.03
Oct, 2044	427.56	583.48	88646.55
Nov, 2044	424.76	586.28	88060.27
Dec, 2044	421.96	589.08	87471.19
Jan, 2045	419.13	591.91	86879.28
Feb, 2045	416.30	594.74	86284.54
Mar, 2045	413.45	597.59	85686.94
Apr, 2045	410.58	600.46	85086.49
May, 2045	407.71	603.33	84483.15
Jun, 2045	404.82	606.22	83876.93
Jul, 2045	401.91	609.13	83267.80
Aug, 2045	398.99	612.05	82655.75
Sep, 2045	396.06	614.98	82040.77
Oct, 2045	393.11	617.93	81422.84
Nov, 2045	390.15	620.89	80801.95
Dec, 2045	387.18	623.86	80178.09
Jan, 2046	384.19	626.85	79551.23
Feb, 2046	381.18	629.86	78921.38
Mar, 2046	378.16	632.88	78288.50
Apr, 2046	375.13	635.91	77652.60
May, 2046	372.09	638.95	77013.64
Jun, 2046	369.02	642.02	76371.62
Jul, 2046	365.95	645.09	75726.53
Aug, 2046	362.86	648.18	75078.35
Sep, 2046	359.75	651.29	74427.06
Oct, 2046	356.63	654.41	73772.65
Nov, 2046	353.49	657.55	73115.10
Dec, 2046	350.34	660.70	72454.41
Jan, 2047	347.18	663.86	71790.54
Feb, 2047	344.00	667.04	71123.50
Mar, 2047	340.80	670.24	70453.26
Apr, 2047	337.59	673.45	69779.81
May, 2047	334.36	676.68	69103.13
Jun, 2047	331.12	679.92	68423.21
Jul, 2047	327.86	683.18	67740.03
Aug, 2047	324.59	686.45	67053.58
Sep, 2047	321.30	689.74	66363.84
Oct, 2047	317.99	693.05	65670.79
Nov, 2047	314.67	696.37	64974.42
Dec, 2047	311.34	699.70	64274.72
Jan, 2048	307.98	703.06	63571.66
Feb, 2048	304.61	706.43	62865.23
Mar, 2048	301.23	709.81	62155.42
Apr, 2048	297.83	713.21	61442.21
May, 2048	294.41	716.63	60725.58
Jun, 2048	290.98	720.06	60005.52
Jul, 2048	287.53	723.51	59282.01
Aug, 2048	284.06	726.98	58555.03
Sep, 2048	280.58	730.46	57824.56
Oct, 2048	277.08	733.96	57090.60
Nov, 2048	273.56	737.48	56353.12
Dec, 2048	270.03	741.01	55612.10
Jan, 2049	266.47	744.57	54867.54
Feb, 2049	262.91	748.13	54119.40
Mar, 2049	259.32	751.72	53367.69
Apr, 2049	255.72	755.32	52612.37
May, 2049	252.10	758.94	51853.43
Jun, 2049	248.46	762.58	51090.85
Jul, 2049	244.81	766.23	50324.62
Aug, 2049	241.14	769.90	49554.72
Sep, 2049	237.45	773.59	48781.13
Oct, 2049	233.74	777.30	48003.83
Nov, 2049	230.02	781.02	47222.81
Dec, 2049	226.28	784.76	46438.05
Jan, 2050	222.52	788.52	45649.52
Feb, 2050	218.74	792.30	44857.22
Mar, 2050	214.94	796.10	44061.12
Apr, 2050	211.13	799.91	43261.21
May, 2050	207.29	803.75	42457.46
Jun, 2050	203.44	807.60	41649.86
Jul, 2050	199.57	811.47	40838.39
Aug, 2050	195.68	815.36	40023.04
Sep, 2050	191.78	819.26	39203.78
Oct, 2050	187.85	823.19	38380.59
Nov, 2050	183.91	827.13	37553.45
Dec, 2050	179.94	831.10	36722.36
Jan, 2051	175.96	835.08	35887.28
Feb, 2051	171.96	839.08	35048.20
Mar, 2051	167.94	843.10	34205.10
Apr, 2051	163.90	847.14	33357.96
May, 2051	159.84	851.20	32506.76
Jun, 2051	155.76	855.28	31651.48
Jul, 2051	151.66	859.38	30792.10
Aug, 2051	147.55	863.49	29928.61
Sep, 2051	143.41	867.63	29060.98
Oct, 2051	139.25	871.79	28189.19
Nov, 2051	135.07	875.97	27313.22
Dec, 2051	130.88	880.16	26433.06
Jan, 2052	126.66	884.38	25548.67
Feb, 2052	122.42	888.62	24660.05
Mar, 2052	118.16	892.88	23767.18
Apr, 2052	113.88	897.16	22870.02
May, 2052	109.59	901.45	21968.57
Jun, 2052	105.27	905.77	21062.79
Jul, 2052	100.93	910.11	20152.68
Aug, 2052	96.56	914.48	19238.20
Sep, 2052	92.18	918.86	18319.35
Oct, 2052	87.78	923.26	17396.09
Nov, 2052	83.36	927.68	16468.40
Dec, 2052	78.91	932.13	15536.27
Jan, 2053	74.44	936.60	14599.68
Feb, 2053	69.96	941.08	13658.60
Mar, 2053	65.45	945.59	12713.00
Apr, 2053	60.92	950.12	11762.88
May, 2053	56.36	954.68	10808.20
Jun, 2053	51.79	959.25	9848.95
Jul, 2053	47.19	963.85	8885.11
Aug, 2053	42.57	968.47	7916.64
Sep, 2053	37.93	973.11	6943.53
Oct, 2053	33.27	977.77	5965.77
Nov, 2053	28.59	982.45	4983.31
Dec, 2053	23.88	987.16	3996.15
Jan, 2054	19.15	991.89	3004.26
Feb, 2054	14.40	996.64	2007.61
Mar, 2054	9.62	1001.42	1006.19
Apr, 2054	4.82	1006.22	0