Mortgage Parameters

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

Mortgage Summary

Property Total:	$325,500
Down Payment	$97,650
Mortgage Amount:	$227,850
Mortgage Payment:	$1,329.67 / month
Estimated Tax:	+ $180.83 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,510.50 / month
Total Interest Paid:	$250,830.00 over 30 years
Total Tax Paid:	$65,100.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1091.78	237.89	227612.11
Jun, 2024	1090.64	239.03	227373.08
Jul, 2024	1089.50	240.17	227132.91
Aug, 2024	1088.35	241.32	226891.58
Sep, 2024	1087.19	242.48	226649.10
Oct, 2024	1086.03	243.64	226405.46
Nov, 2024	1084.86	244.81	226160.65
Dec, 2024	1083.69	245.98	225914.67
Jan, 2025	1082.51	247.16	225667.50
Feb, 2025	1081.32	248.35	225419.16
Mar, 2025	1080.13	249.54	225169.62
Apr, 2025	1078.94	250.73	224918.89
May, 2025	1077.74	251.93	224666.95
Jun, 2025	1076.53	253.14	224413.81
Jul, 2025	1075.32	254.35	224159.46
Aug, 2025	1074.10	255.57	223903.89
Sep, 2025	1072.87	256.80	223647.09
Oct, 2025	1071.64	258.03	223389.06
Nov, 2025	1070.41	259.26	223129.80
Dec, 2025	1069.16	260.51	222869.29
Jan, 2026	1067.92	261.75	222607.54
Feb, 2026	1066.66	263.01	222344.53
Mar, 2026	1065.40	264.27	222080.26
Apr, 2026	1064.13	265.54	221814.72
May, 2026	1062.86	266.81	221547.92
Jun, 2026	1061.58	268.09	221279.83
Jul, 2026	1060.30	269.37	221010.46
Aug, 2026	1059.01	270.66	220739.80
Sep, 2026	1057.71	271.96	220467.84
Oct, 2026	1056.41	273.26	220194.58
Nov, 2026	1055.10	274.57	219920.01
Dec, 2026	1053.78	275.89	219644.12
Jan, 2027	1052.46	277.21	219366.91
Feb, 2027	1051.13	278.54	219088.37
Mar, 2027	1049.80	279.87	218808.50
Apr, 2027	1048.46	281.21	218527.29
May, 2027	1047.11	282.56	218244.73
Jun, 2027	1045.76	283.91	217960.82
Jul, 2027	1044.40	285.27	217675.54
Aug, 2027	1043.03	286.64	217388.90
Sep, 2027	1041.66	288.01	217100.89
Oct, 2027	1040.28	289.39	216811.49
Nov, 2027	1038.89	290.78	216520.71
Dec, 2027	1037.50	292.17	216228.53
Jan, 2028	1036.10	293.57	215934.96
Feb, 2028	1034.69	294.98	215639.98
Mar, 2028	1033.27	296.40	215343.58
Apr, 2028	1031.85	297.82	215045.77
May, 2028	1030.43	299.24	214746.52
Jun, 2028	1028.99	300.68	214445.85
Jul, 2028	1027.55	302.12	214143.73
Aug, 2028	1026.11	303.56	213840.17
Sep, 2028	1024.65	305.02	213535.15
Oct, 2028	1023.19	306.48	213228.67
Nov, 2028	1021.72	307.95	212920.72
Dec, 2028	1020.25	309.42	212611.29
Jan, 2029	1018.76	310.91	212300.38
Feb, 2029	1017.27	312.40	211987.99
Mar, 2029	1015.78	313.89	211674.09
Apr, 2029	1014.27	315.40	211358.69
May, 2029	1012.76	316.91	211041.79
Jun, 2029	1011.24	318.43	210723.36
Jul, 2029	1009.72	319.95	210403.40
Aug, 2029	1008.18	321.49	210081.92
Sep, 2029	1006.64	323.03	209758.89
Oct, 2029	1005.09	324.58	209434.31
Nov, 2029	1003.54	326.13	209108.18
Dec, 2029	1001.98	327.69	208780.49
Jan, 2030	1000.41	329.26	208451.23
Feb, 2030	998.83	330.84	208120.38
Mar, 2030	997.24	332.43	207787.96
Apr, 2030	995.65	334.02	207453.94
May, 2030	994.05	335.62	207118.32
Jun, 2030	992.44	337.23	206781.09
Jul, 2030	990.83	338.84	206442.25
Aug, 2030	989.20	340.47	206101.78
Sep, 2030	987.57	342.10	205759.68
Oct, 2030	985.93	343.74	205415.94
Nov, 2030	984.28	345.39	205070.56
Dec, 2030	982.63	347.04	204723.52
Jan, 2031	980.97	348.70	204374.81
Feb, 2031	979.30	350.37	204024.44
Mar, 2031	977.62	352.05	203672.39
Apr, 2031	975.93	353.74	203318.65
May, 2031	974.24	355.43	202963.21
Jun, 2031	972.53	357.14	202606.07
Jul, 2031	970.82	358.85	202247.23
Aug, 2031	969.10	360.57	201886.66
Sep, 2031	967.37	362.30	201524.36
Oct, 2031	965.64	364.03	201160.33
Nov, 2031	963.89	365.78	200794.55
Dec, 2031	962.14	367.53	200427.02
Jan, 2032	960.38	369.29	200057.73
Feb, 2032	958.61	371.06	199686.67
Mar, 2032	956.83	372.84	199313.83
Apr, 2032	955.05	374.62	198939.21
May, 2032	953.25	376.42	198562.79
Jun, 2032	951.45	378.22	198184.57
Jul, 2032	949.63	380.04	197804.53
Aug, 2032	947.81	381.86	197422.67
Sep, 2032	945.98	383.69	197038.99
Oct, 2032	944.15	385.52	196653.46
Nov, 2032	942.30	387.37	196266.09
Dec, 2032	940.44	389.23	195876.86
Jan, 2033	938.58	391.09	195485.77
Feb, 2033	936.70	392.97	195092.80
Mar, 2033	934.82	394.85	194697.95
Apr, 2033	932.93	396.74	194301.21
May, 2033	931.03	398.64	193902.56
Jun, 2033	929.12	400.55	193502.01
Jul, 2033	927.20	402.47	193099.54
Aug, 2033	925.27	404.40	192695.14
Sep, 2033	923.33	406.34	192288.80
Oct, 2033	921.38	408.29	191880.51
Nov, 2033	919.43	410.24	191470.27
Dec, 2033	917.46	412.21	191058.06
Jan, 2034	915.49	414.18	190643.88
Feb, 2034	913.50	416.17	190227.71
Mar, 2034	911.51	418.16	189809.55
Apr, 2034	909.50	420.17	189389.38
May, 2034	907.49	422.18	188967.20
Jun, 2034	905.47	424.20	188543.00
Jul, 2034	903.44	426.23	188116.76
Aug, 2034	901.39	428.28	187688.49
Sep, 2034	899.34	430.33	187258.16
Oct, 2034	897.28	432.39	186825.77
Nov, 2034	895.21	434.46	186391.30
Dec, 2034	893.12	436.55	185954.76
Jan, 2035	891.03	438.64	185516.12
Feb, 2035	888.93	440.74	185075.38
Mar, 2035	886.82	442.85	184632.53
Apr, 2035	884.70	444.97	184187.56
May, 2035	882.57	447.10	183740.46
Jun, 2035	880.42	449.25	183291.21
Jul, 2035	878.27	451.40	182839.81
Aug, 2035	876.11	453.56	182386.25
Sep, 2035	873.93	455.74	181930.51
Oct, 2035	871.75	457.92	181472.59
Nov, 2035	869.56	460.11	181012.48
Dec, 2035	867.35	462.32	180550.16
Jan, 2036	865.14	464.53	180085.62
Feb, 2036	862.91	466.76	179618.87
Mar, 2036	860.67	469.00	179149.87
Apr, 2036	858.43	471.24	178678.63
May, 2036	856.17	473.50	178205.12
Jun, 2036	853.90	475.77	177729.35
Jul, 2036	851.62	478.05	177251.30
Aug, 2036	849.33	480.34	176770.96
Sep, 2036	847.03	482.64	176288.32
Oct, 2036	844.71	484.96	175803.36
Nov, 2036	842.39	487.28	175316.09
Dec, 2036	840.06	489.61	174826.47
Jan, 2037	837.71	491.96	174334.51
Feb, 2037	835.35	494.32	173840.20
Mar, 2037	832.98	496.69	173343.51
Apr, 2037	830.60	499.07	172844.44
May, 2037	828.21	501.46	172342.99
Jun, 2037	825.81	503.86	171839.13
Jul, 2037	823.40	506.27	171332.85
Aug, 2037	820.97	508.70	170824.15
Sep, 2037	818.53	511.14	170313.01
Oct, 2037	816.08	513.59	169799.43
Nov, 2037	813.62	516.05	169283.38
Dec, 2037	811.15	518.52	168764.86
Jan, 2038	808.66	521.01	168243.85
Feb, 2038	806.17	523.50	167720.35
Mar, 2038	803.66	526.01	167194.34
Apr, 2038	801.14	528.53	166665.81
May, 2038	798.61	531.06	166134.75
Jun, 2038	796.06	533.61	165601.14
Jul, 2038	793.51	536.16	165064.98
Aug, 2038	790.94	538.73	164526.24
Sep, 2038	788.35	541.32	163984.93
Oct, 2038	785.76	543.91	163441.02
Nov, 2038	783.15	546.52	162894.50
Dec, 2038	780.54	549.13	162345.37
Jan, 2039	777.90	551.77	161793.61
Feb, 2039	775.26	554.41	161239.20
Mar, 2039	772.60	557.07	160682.13
Apr, 2039	769.94	559.73	160122.40
May, 2039	767.25	562.42	159559.98
Jun, 2039	764.56	565.11	158994.87
Jul, 2039	761.85	567.82	158427.05
Aug, 2039	759.13	570.54	157856.51
Sep, 2039	756.40	573.27	157283.23
Oct, 2039	753.65	576.02	156707.21
Nov, 2039	750.89	578.78	156128.43
Dec, 2039	748.12	581.55	155546.88
Jan, 2040	745.33	584.34	154962.54
Feb, 2040	742.53	587.14	154375.39
Mar, 2040	739.72	589.95	153785.44
Apr, 2040	736.89	592.78	153192.66
May, 2040	734.05	595.62	152597.04
Jun, 2040	731.19	598.48	151998.56
Jul, 2040	728.33	601.34	151397.22
Aug, 2040	725.44	604.23	150792.99
Sep, 2040	722.55	607.12	150185.87
Oct, 2040	719.64	610.03	149575.84
Nov, 2040	716.72	612.95	148962.89
Dec, 2040	713.78	615.89	148347.00
Jan, 2041	710.83	618.84	147728.16
Feb, 2041	707.86	621.81	147106.35
Mar, 2041	704.88	624.79	146481.57
Apr, 2041	701.89	627.78	145853.79
May, 2041	698.88	630.79	145223.00
Jun, 2041	695.86	633.81	144589.19
Jul, 2041	692.82	636.85	143952.35
Aug, 2041	689.77	639.90	143312.45
Sep, 2041	686.71	642.96	142669.48
Oct, 2041	683.62	646.05	142023.44
Nov, 2041	680.53	649.14	141374.30
Dec, 2041	677.42	652.25	140722.05
Jan, 2042	674.29	655.38	140066.67
Feb, 2042	671.15	658.52	139408.15
Mar, 2042	668.00	661.67	138746.48
Apr, 2042	664.83	664.84	138081.64
May, 2042	661.64	668.03	137413.61
Jun, 2042	658.44	671.23	136742.38
Jul, 2042	655.22	674.45	136067.93
Aug, 2042	651.99	677.68	135390.25
Sep, 2042	648.74	680.93	134709.33
Oct, 2042	645.48	684.19	134025.14
Nov, 2042	642.20	687.47	133337.67
Dec, 2042	638.91	690.76	132646.91
Jan, 2043	635.60	694.07	131952.84
Feb, 2043	632.27	697.40	131255.45
Mar, 2043	628.93	700.74	130554.71
Apr, 2043	625.57	704.10	129850.61
May, 2043	622.20	707.47	129143.15
Jun, 2043	618.81	710.86	128432.29
Jul, 2043	615.40	714.27	127718.02
Aug, 2043	611.98	717.69	127000.33
Sep, 2043	608.54	721.13	126279.21
Oct, 2043	605.09	724.58	125554.62
Nov, 2043	601.62	728.05	124826.57
Dec, 2043	598.13	731.54	124095.03
Jan, 2044	594.62	735.05	123359.98
Feb, 2044	591.10	738.57	122621.41
Mar, 2044	587.56	742.11	121879.30
Apr, 2044	584.00	745.67	121133.63
May, 2044	580.43	749.24	120384.40
Jun, 2044	576.84	752.83	119631.57
Jul, 2044	573.23	756.44	118875.13
Aug, 2044	569.61	760.06	118115.07
Sep, 2044	565.97	763.70	117351.37
Oct, 2044	562.31	767.36	116584.01
Nov, 2044	558.63	771.04	115812.97
Dec, 2044	554.94	774.73	115038.24
Jan, 2045	551.22	778.45	114259.79
Feb, 2045	547.49	782.18	113477.62
Mar, 2045	543.75	785.92	112691.70
Apr, 2045	539.98	789.69	111902.01
May, 2045	536.20	793.47	111108.53
Jun, 2045	532.40	797.27	110311.26
Jul, 2045	528.57	801.10	109510.16
Aug, 2045	524.74	804.93	108705.23
Sep, 2045	520.88	808.79	107896.44
Oct, 2045	517.00	812.67	107083.77
Nov, 2045	513.11	816.56	106267.21
Dec, 2045	509.20	820.47	105446.74
Jan, 2046	505.27	824.40	104622.34
Feb, 2046	501.32	828.35	103793.98
Mar, 2046	497.35	832.32	102961.66
Apr, 2046	493.36	836.31	102125.34
May, 2046	489.35	840.32	101285.03
Jun, 2046	485.32	844.35	100440.68
Jul, 2046	481.28	848.39	99592.29
Aug, 2046	477.21	852.46	98739.83
Sep, 2046	473.13	856.54	97883.29
Oct, 2046	469.02	860.65	97022.64
Nov, 2046	464.90	864.77	96157.87
Dec, 2046	460.76	868.91	95288.96
Jan, 2047	456.59	873.08	94415.88
Feb, 2047	452.41	877.26	93538.62
Mar, 2047	448.21	881.46	92657.16
Apr, 2047	443.98	885.69	91771.47
May, 2047	439.74	889.93	90881.54
Jun, 2047	435.47	894.20	89987.34
Jul, 2047	431.19	898.48	89088.86
Aug, 2047	426.88	902.79	88186.08
Sep, 2047	422.56	907.11	87278.96
Oct, 2047	418.21	911.46	86367.51
Nov, 2047	413.84	915.83	85451.68
Dec, 2047	409.46	920.21	84531.47
Jan, 2048	405.05	924.62	83606.84
Feb, 2048	400.62	929.05	82677.79
Mar, 2048	396.16	933.51	81744.28
Apr, 2048	391.69	937.98	80806.30
May, 2048	387.20	942.47	79863.83
Jun, 2048	382.68	946.99	78916.84
Jul, 2048	378.14	951.53	77965.32
Aug, 2048	373.58	956.09	77009.23
Sep, 2048	369.00	960.67	76048.56
Oct, 2048	364.40	965.27	75083.29
Nov, 2048	359.77	969.90	74113.40
Dec, 2048	355.13	974.54	73138.85
Jan, 2049	350.46	979.21	72159.64
Feb, 2049	345.76	983.91	71175.73
Mar, 2049	341.05	988.62	70187.11
Apr, 2049	336.31	993.36	69193.76
May, 2049	331.55	998.12	68195.64
Jun, 2049	326.77	1002.90	67192.74
Jul, 2049	321.97	1007.70	66185.04
Aug, 2049	317.14	1012.53	65172.50
Sep, 2049	312.28	1017.39	64155.12
Oct, 2049	307.41	1022.26	63132.86
Nov, 2049	302.51	1027.16	62105.70
Dec, 2049	297.59	1032.08	61073.62
Jan, 2050	292.64	1037.03	60036.59
Feb, 2050	287.68	1041.99	58994.60
Mar, 2050	282.68	1046.99	57947.61
Apr, 2050	277.67	1052.00	56895.61
May, 2050	272.62	1057.05	55838.56
Jun, 2050	267.56	1062.11	54776.45
Jul, 2050	262.47	1067.20	53709.25
Aug, 2050	257.36	1072.31	52636.94
Sep, 2050	252.22	1077.45	51559.49
Oct, 2050	247.06	1082.61	50476.87
Nov, 2050	241.87	1087.80	49389.07
Dec, 2050	236.66	1093.01	48296.06
Jan, 2051	231.42	1098.25	47197.81
Feb, 2051	226.16	1103.51	46094.29
Mar, 2051	220.87	1108.80	44985.49
Apr, 2051	215.56	1114.11	43871.38
May, 2051	210.22	1119.45	42751.92
Jun, 2051	204.85	1124.82	41627.11
Jul, 2051	199.46	1130.21	40496.90
Aug, 2051	194.05	1135.62	39361.28
Sep, 2051	188.61	1141.06	38220.21
Oct, 2051	183.14	1146.53	37073.68
Nov, 2051	177.64	1152.03	35921.66
Dec, 2051	172.12	1157.55	34764.11
Jan, 2052	166.58	1163.09	33601.02
Feb, 2052	161.00	1168.67	32432.36
Mar, 2052	155.41	1174.26	31258.09
Apr, 2052	149.78	1179.89	30078.20
May, 2052	144.12	1185.55	28892.65
Jun, 2052	138.44	1191.23	27701.43
Jul, 2052	132.74	1196.93	26504.49
Aug, 2052	127.00	1202.67	25301.82
Sep, 2052	121.24	1208.43	24093.39
Oct, 2052	115.45	1214.22	22879.17
Nov, 2052	109.63	1220.04	21659.13
Dec, 2052	103.78	1225.89	20433.24
Jan, 2053	97.91	1231.76	19201.48
Feb, 2053	92.01	1237.66	17963.82
Mar, 2053	86.08	1243.59	16720.23
Apr, 2053	80.12	1249.55	15470.67
May, 2053	74.13	1255.54	14215.13
Jun, 2053	68.11	1261.56	12953.58
Jul, 2053	62.07	1267.60	11685.98
Aug, 2053	56.00	1273.67	10412.30
Sep, 2053	49.89	1279.78	9132.52
Oct, 2053	43.76	1285.91	7846.61
Nov, 2053	37.60	1292.07	6554.54
Dec, 2053	31.41	1298.26	5256.28
Jan, 2054	25.19	1304.48	3951.80
Feb, 2054	18.94	1310.73	2641.06
Mar, 2054	12.66	1317.01	1324.05
Apr, 2054	6.34	1323.33	0.72