Mortgage Parameters

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

Mortgage Summary

Property Total:	$284,999
Down Payment	$85,500
Mortgage Amount:	$199,499
Mortgage Payment:	$1,164.22 / month
Estimated Tax:	+ $158.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,322.55 / month
Total Interest Paid:	$219,618.90 over 30 years
Total Tax Paid:	$56,999.80 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	955.93	208.29	199290.71
Jun, 2024	954.93	209.29	199081.43
Jul, 2024	953.93	210.29	198871.14
Aug, 2024	952.92	211.30	198659.84
Sep, 2024	951.91	212.31	198447.54
Oct, 2024	950.89	213.33	198234.21
Nov, 2024	949.87	214.35	198019.86
Dec, 2024	948.85	215.37	197804.49
Jan, 2025	947.81	216.41	197588.08
Feb, 2025	946.78	217.44	197370.64
Mar, 2025	945.73	218.49	197152.15
Apr, 2025	944.69	219.53	196932.62
May, 2025	943.64	220.58	196712.03
Jun, 2025	942.58	221.64	196490.39
Jul, 2025	941.52	222.70	196267.69
Aug, 2025	940.45	223.77	196043.92
Sep, 2025	939.38	224.84	195819.07
Oct, 2025	938.30	225.92	195593.15
Nov, 2025	937.22	227.00	195366.15
Dec, 2025	936.13	228.09	195138.06
Jan, 2026	935.04	229.18	194908.88
Feb, 2026	933.94	230.28	194678.60
Mar, 2026	932.83	231.39	194447.21
Apr, 2026	931.73	232.49	194214.72
May, 2026	930.61	233.61	193981.11
Jun, 2026	929.49	234.73	193746.38
Jul, 2026	928.37	235.85	193510.53
Aug, 2026	927.24	236.98	193273.55
Sep, 2026	926.10	238.12	193035.43
Oct, 2026	924.96	239.26	192796.17
Nov, 2026	923.81	240.41	192555.77
Dec, 2026	922.66	241.56	192314.21
Jan, 2027	921.51	242.71	192071.50
Feb, 2027	920.34	243.88	191827.62
Mar, 2027	919.17	245.05	191582.57
Apr, 2027	918.00	246.22	191336.35
May, 2027	916.82	247.40	191088.95
Jun, 2027	915.63	248.59	190840.37
Jul, 2027	914.44	249.78	190590.59
Aug, 2027	913.25	250.97	190339.62
Sep, 2027	912.04	252.18	190087.44
Oct, 2027	910.84	253.38	189834.06
Nov, 2027	909.62	254.60	189579.46
Dec, 2027	908.40	255.82	189323.64
Jan, 2028	907.18	257.04	189066.60
Feb, 2028	905.94	258.28	188808.32
Mar, 2028	904.71	259.51	188548.81
Apr, 2028	903.46	260.76	188288.05
May, 2028	902.21	262.01	188026.04
Jun, 2028	900.96	263.26	187762.78
Jul, 2028	899.70	264.52	187498.26
Aug, 2028	898.43	265.79	187232.47
Sep, 2028	897.16	267.06	186965.40
Oct, 2028	895.88	268.34	186697.06
Nov, 2028	894.59	269.63	186427.43
Dec, 2028	893.30	270.92	186156.51
Jan, 2029	892.00	272.22	185884.29
Feb, 2029	890.70	273.52	185610.76
Mar, 2029	889.38	274.84	185335.93
Apr, 2029	888.07	276.15	185059.77
May, 2029	886.74	277.48	184782.30
Jun, 2029	885.42	278.80	184503.49
Jul, 2029	884.08	280.14	184223.35
Aug, 2029	882.74	281.48	183941.87
Sep, 2029	881.39	282.83	183659.04
Oct, 2029	880.03	284.19	183374.85
Nov, 2029	878.67	285.55	183089.30
Dec, 2029	877.30	286.92	182802.39
Jan, 2030	875.93	288.29	182514.09
Feb, 2030	874.55	289.67	182224.42
Mar, 2030	873.16	291.06	181933.36
Apr, 2030	871.76	292.46	181640.90
May, 2030	870.36	293.86	181347.05
Jun, 2030	868.95	295.27	181051.78
Jul, 2030	867.54	296.68	180755.10
Aug, 2030	866.12	298.10	180457.00
Sep, 2030	864.69	299.53	180157.47
Oct, 2030	863.25	300.97	179856.50
Nov, 2030	861.81	302.41	179554.10
Dec, 2030	860.36	303.86	179250.24
Jan, 2031	858.91	305.31	178944.93
Feb, 2031	857.44	306.78	178638.15
Mar, 2031	855.97	308.25	178329.90
Apr, 2031	854.50	309.72	178020.18
May, 2031	853.01	311.21	177708.98
Jun, 2031	851.52	312.70	177396.28
Jul, 2031	850.02	314.20	177082.08
Aug, 2031	848.52	315.70	176766.38
Sep, 2031	847.01	317.21	176449.17
Oct, 2031	845.49	318.73	176130.43
Nov, 2031	843.96	320.26	175810.17
Dec, 2031	842.42	321.80	175488.37
Jan, 2032	840.88	323.34	175165.04
Feb, 2032	839.33	324.89	174840.15
Mar, 2032	837.78	326.44	174513.70
Apr, 2032	836.21	328.01	174185.69
May, 2032	834.64	329.58	173856.11
Jun, 2032	833.06	331.16	173524.96
Jul, 2032	831.47	332.75	173192.21
Aug, 2032	829.88	334.34	172857.87
Sep, 2032	828.28	335.94	172521.93
Oct, 2032	826.67	337.55	172184.37
Nov, 2032	825.05	339.17	171845.20
Dec, 2032	823.42	340.80	171504.41
Jan, 2033	821.79	342.43	171161.98
Feb, 2033	820.15	344.07	170817.91
Mar, 2033	818.50	345.72	170472.19
Apr, 2033	816.85	347.37	170124.82
May, 2033	815.18	349.04	169775.78
Jun, 2033	813.51	350.71	169425.07
Jul, 2033	811.83	352.39	169072.68
Aug, 2033	810.14	354.08	168718.60
Sep, 2033	808.44	355.78	168362.82
Oct, 2033	806.74	357.48	168005.34
Nov, 2033	805.03	359.19	167646.15
Dec, 2033	803.30	360.92	167285.23
Jan, 2034	801.58	362.64	166922.59
Feb, 2034	799.84	364.38	166558.20
Mar, 2034	798.09	366.13	166192.07
Apr, 2034	796.34	367.88	165824.19
May, 2034	794.57	369.65	165454.55
Jun, 2034	792.80	371.42	165083.13
Jul, 2034	791.02	373.20	164709.93
Aug, 2034	789.24	374.98	164334.95
Sep, 2034	787.44	376.78	163958.17
Oct, 2034	785.63	378.59	163579.58
Nov, 2034	783.82	380.40	163199.18
Dec, 2034	782.00	382.22	162816.95
Jan, 2035	780.16	384.06	162432.90
Feb, 2035	778.32	385.90	162047.00
Mar, 2035	776.48	387.74	161659.26
Apr, 2035	774.62	389.60	161269.65
May, 2035	772.75	391.47	160878.18
Jun, 2035	770.87	393.35	160484.84
Jul, 2035	768.99	395.23	160089.61
Aug, 2035	767.10	397.12	159692.49
Sep, 2035	765.19	399.03	159293.46
Oct, 2035	763.28	400.94	158892.52
Nov, 2035	761.36	402.86	158489.66
Dec, 2035	759.43	404.79	158084.87
Jan, 2036	757.49	406.73	157678.14
Feb, 2036	755.54	408.68	157269.46
Mar, 2036	753.58	410.64	156858.82
Apr, 2036	751.62	412.60	156446.22
May, 2036	749.64	414.58	156031.64
Jun, 2036	747.65	416.57	155615.07
Jul, 2036	745.66	418.56	155196.50
Aug, 2036	743.65	420.57	154775.93
Sep, 2036	741.63	422.59	154353.35
Oct, 2036	739.61	424.61	153928.74
Nov, 2036	737.58	426.64	153502.09
Dec, 2036	735.53	428.69	153073.40
Jan, 2037	733.48	430.74	152642.66
Feb, 2037	731.41	432.81	152209.85
Mar, 2037	729.34	434.88	151774.97
Apr, 2037	727.26	436.96	151338.01
May, 2037	725.16	439.06	150898.95
Jun, 2037	723.06	441.16	150457.79
Jul, 2037	720.94	443.28	150014.51
Aug, 2037	718.82	445.40	149569.11
Sep, 2037	716.69	447.53	149121.57
Oct, 2037	714.54	449.68	148671.90
Nov, 2037	712.39	451.83	148220.06
Dec, 2037	710.22	454.00	147766.06
Jan, 2038	708.05	456.17	147309.89
Feb, 2038	705.86	458.36	146851.53
Mar, 2038	703.66	460.56	146390.97
Apr, 2038	701.46	462.76	145928.21
May, 2038	699.24	464.98	145463.23
Jun, 2038	697.01	467.21	144996.02
Jul, 2038	694.77	469.45	144526.57
Aug, 2038	692.52	471.70	144054.87
Sep, 2038	690.26	473.96	143580.92
Oct, 2038	687.99	476.23	143104.69
Nov, 2038	685.71	478.51	142626.18
Dec, 2038	683.42	480.80	142145.38
Jan, 2039	681.11	483.11	141662.27
Feb, 2039	678.80	485.42	141176.85
Mar, 2039	676.47	487.75	140689.10
Apr, 2039	674.14	490.08	140199.02
May, 2039	671.79	492.43	139706.58
Jun, 2039	669.43	494.79	139211.79
Jul, 2039	667.06	497.16	138714.63
Aug, 2039	664.67	499.55	138215.08
Sep, 2039	662.28	501.94	137713.14
Oct, 2039	659.88	504.34	137208.80
Nov, 2039	657.46	506.76	136702.04
Dec, 2039	655.03	509.19	136192.85
Jan, 2040	652.59	511.63	135681.22
Feb, 2040	650.14	514.08	135167.14
Mar, 2040	647.68	516.54	134650.59
Apr, 2040	645.20	519.02	134131.57
May, 2040	642.71	521.51	133610.07
Jun, 2040	640.21	524.01	133086.06
Jul, 2040	637.70	526.52	132559.55
Aug, 2040	635.18	529.04	132030.51
Sep, 2040	632.65	531.57	131498.93
Oct, 2040	630.10	534.12	130964.81
Nov, 2040	627.54	536.68	130428.13
Dec, 2040	624.97	539.25	129888.88
Jan, 2041	622.38	541.84	129347.04
Feb, 2041	619.79	544.43	128802.61
Mar, 2041	617.18	547.04	128255.57
Apr, 2041	614.56	549.66	127705.91
May, 2041	611.92	552.30	127153.61
Jun, 2041	609.28	554.94	126598.67
Jul, 2041	606.62	557.60	126041.07
Aug, 2041	603.95	560.27	125480.80
Sep, 2041	601.26	562.96	124917.84
Oct, 2041	598.56	565.66	124352.18
Nov, 2041	595.85	568.37	123783.82
Dec, 2041	593.13	571.09	123212.73
Jan, 2042	590.39	573.83	122638.90
Feb, 2042	587.64	576.58	122062.33
Mar, 2042	584.88	579.34	121482.99
Apr, 2042	582.11	582.11	120900.88
May, 2042	579.32	584.90	120315.97
Jun, 2042	576.51	587.71	119728.27
Jul, 2042	573.70	590.52	119137.74
Aug, 2042	570.87	593.35	118544.39
Sep, 2042	568.03	596.19	117948.20
Oct, 2042	565.17	599.05	117349.15
Nov, 2042	562.30	601.92	116747.22
Dec, 2042	559.41	604.81	116142.42
Jan, 2043	556.52	607.70	115534.71
Feb, 2043	553.60	610.62	114924.10
Mar, 2043	550.68	613.54	114310.56
Apr, 2043	547.74	616.48	113694.07
May, 2043	544.78	619.44	113074.64
Jun, 2043	541.82	622.40	112452.23
Jul, 2043	538.83	625.39	111826.85
Aug, 2043	535.84	628.38	111198.46
Sep, 2043	532.83	631.39	110567.07
Oct, 2043	529.80	634.42	109932.65
Nov, 2043	526.76	637.46	109295.19
Dec, 2043	523.71	640.51	108654.68
Jan, 2044	520.64	643.58	108011.09
Feb, 2044	517.55	646.67	107364.43
Mar, 2044	514.45	649.77	106714.66
Apr, 2044	511.34	652.88	106061.78
May, 2044	508.21	656.01	105405.78
Jun, 2044	505.07	659.15	104746.63
Jul, 2044	501.91	662.31	104084.32
Aug, 2044	498.74	665.48	103418.83
Sep, 2044	495.55	668.67	102750.16
Oct, 2044	492.34	671.88	102078.29
Nov, 2044	489.13	675.09	101403.19
Dec, 2044	485.89	678.33	100724.86
Jan, 2045	482.64	681.58	100043.28
Feb, 2045	479.37	684.85	99358.44
Mar, 2045	476.09	688.13	98670.31
Apr, 2045	472.80	691.42	97978.88
May, 2045	469.48	694.74	97284.15
Jun, 2045	466.15	698.07	96586.08
Jul, 2045	462.81	701.41	95884.67
Aug, 2045	459.45	704.77	95179.90
Sep, 2045	456.07	708.15	94471.75
Oct, 2045	452.68	711.54	93760.20
Nov, 2045	449.27	714.95	93045.25
Dec, 2045	445.84	718.38	92326.87
Jan, 2046	442.40	721.82	91605.05
Feb, 2046	438.94	725.28	90879.77
Mar, 2046	435.47	728.75	90151.02
Apr, 2046	431.97	732.25	89418.77
May, 2046	428.46	735.76	88683.02
Jun, 2046	424.94	739.28	87943.74
Jul, 2046	421.40	742.82	87200.91
Aug, 2046	417.84	746.38	86454.53
Sep, 2046	414.26	749.96	85704.57
Oct, 2046	410.67	753.55	84951.02
Nov, 2046	407.06	757.16	84193.86
Dec, 2046	403.43	760.79	83433.07
Jan, 2047	399.78	764.44	82668.63
Feb, 2047	396.12	768.10	81900.53
Mar, 2047	392.44	771.78	81128.75
Apr, 2047	388.74	775.48	80353.27
May, 2047	385.03	779.19	79574.08
Jun, 2047	381.29	782.93	78791.15
Jul, 2047	377.54	786.68	78004.47
Aug, 2047	373.77	790.45	77214.02
Sep, 2047	369.98	794.24	76419.79
Oct, 2047	366.18	798.04	75621.74
Nov, 2047	362.35	801.87	74819.88
Dec, 2047	358.51	805.71	74014.17
Jan, 2048	354.65	809.57	73204.60
Feb, 2048	350.77	813.45	72391.15
Mar, 2048	346.87	817.35	71573.81
Apr, 2048	342.96	821.26	70752.55
May, 2048	339.02	825.20	69927.35
Jun, 2048	335.07	829.15	69098.20
Jul, 2048	331.10	833.12	68265.07
Aug, 2048	327.10	837.12	67427.96
Sep, 2048	323.09	841.13	66586.83
Oct, 2048	319.06	845.16	65741.67
Nov, 2048	315.01	849.21	64892.46
Dec, 2048	310.94	853.28	64039.19
Jan, 2049	306.85	857.37	63181.82
Feb, 2049	302.75	861.47	62320.35
Mar, 2049	298.62	865.60	61454.74
Apr, 2049	294.47	869.75	60585.00
May, 2049	290.30	873.92	59711.08
Jun, 2049	286.12	878.10	58832.97
Jul, 2049	281.91	882.31	57950.66
Aug, 2049	277.68	886.54	57064.12
Sep, 2049	273.43	890.79	56173.33
Oct, 2049	269.16	895.06	55278.28
Nov, 2049	264.88	899.34	54378.93
Dec, 2049	260.57	903.65	53475.28
Jan, 2050	256.24	907.98	52567.29
Feb, 2050	251.88	912.34	51654.96
Mar, 2050	247.51	916.71	50738.25
Apr, 2050	243.12	921.10	49817.15
May, 2050	238.71	925.51	48891.64
Jun, 2050	234.27	929.95	47961.69
Jul, 2050	229.82	934.40	47027.29
Aug, 2050	225.34	938.88	46088.41
Sep, 2050	220.84	943.38	45145.03
Oct, 2050	216.32	947.90	44197.13
Nov, 2050	211.78	952.44	43244.69
Dec, 2050	207.21	957.01	42287.68
Jan, 2051	202.63	961.59	41326.09
Feb, 2051	198.02	966.20	40359.89
Mar, 2051	193.39	970.83	39389.06
Apr, 2051	188.74	975.48	38413.58
May, 2051	184.07	980.15	37433.43
Jun, 2051	179.37	984.85	36448.57
Jul, 2051	174.65	989.57	35459.00
Aug, 2051	169.91	994.31	34464.69
Sep, 2051	165.14	999.08	33465.62
Oct, 2051	160.36	1003.86	32461.75
Nov, 2051	155.55	1008.67	31453.08
Dec, 2051	150.71	1013.51	30439.57
Jan, 2052	145.86	1018.36	29421.21
Feb, 2052	140.98	1023.24	28397.96
Mar, 2052	136.07	1028.15	27369.82
Apr, 2052	131.15	1033.07	26336.74
May, 2052	126.20	1038.02	25298.72
Jun, 2052	121.22	1043.00	24255.72
Jul, 2052	116.23	1047.99	23207.73
Aug, 2052	111.20	1053.02	22154.71
Sep, 2052	106.16	1058.06	21096.65
Oct, 2052	101.09	1063.13	20033.52
Nov, 2052	95.99	1068.23	18965.29
Dec, 2052	90.88	1073.34	17891.95
Jan, 2053	85.73	1078.49	16813.46
Feb, 2053	80.56	1083.66	15729.80
Mar, 2053	75.37	1088.85	14640.96
Apr, 2053	70.15	1094.07	13546.89
May, 2053	64.91	1099.31	12447.58
Jun, 2053	59.64	1104.58	11343.01
Jul, 2053	54.35	1109.87	10233.14
Aug, 2053	49.03	1115.19	9117.95
Sep, 2053	43.69	1120.53	7997.42
Oct, 2053	38.32	1125.90	6871.52
Nov, 2053	32.93	1131.29	5740.23
Dec, 2053	27.51	1136.71	4603.52
Jan, 2054	22.06	1142.16	3461.35
Feb, 2054	16.59	1147.63	2313.72
Mar, 2054	11.09	1153.13	1160.59
Apr, 2054	5.56	1158.66	1.93