Mortgage Parameters

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

Mortgage Summary

Property Total:	$359,000
Down Payment	$107,700
Mortgage Amount:	$251,300
Mortgage Payment:	$1,466.52 / month
Estimated Tax:	+ $199.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,665.96 / month
Total Interest Paid:	$276,645.60 over 30 years
Total Tax Paid:	$71,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1204.15	262.37	251037.63
Jun, 2024	1202.89	263.63	250773.99
Jul, 2024	1201.63	264.89	250509.10
Aug, 2024	1200.36	266.16	250242.94
Sep, 2024	1199.08	267.44	249975.50
Oct, 2024	1197.80	268.72	249706.78
Nov, 2024	1196.51	270.01	249436.77
Dec, 2024	1195.22	271.30	249165.47
Jan, 2025	1193.92	272.60	248892.86
Feb, 2025	1192.61	273.91	248618.95
Mar, 2025	1191.30	275.22	248343.73
Apr, 2025	1189.98	276.54	248067.19
May, 2025	1188.66	277.86	247789.33
Jun, 2025	1187.32	279.20	247510.13
Jul, 2025	1185.99	280.53	247229.60
Aug, 2025	1184.64	281.88	246947.72
Sep, 2025	1183.29	283.23	246664.49
Oct, 2025	1181.93	284.59	246379.91
Nov, 2025	1180.57	285.95	246093.96
Dec, 2025	1179.20	287.32	245806.64
Jan, 2026	1177.82	288.70	245517.94
Feb, 2026	1176.44	290.08	245227.86
Mar, 2026	1175.05	291.47	244936.39
Apr, 2026	1173.65	292.87	244643.52
May, 2026	1172.25	294.27	244349.25
Jun, 2026	1170.84	295.68	244053.58
Jul, 2026	1169.42	297.10	243756.48
Aug, 2026	1168.00	298.52	243457.96
Sep, 2026	1166.57	299.95	243158.01
Oct, 2026	1165.13	301.39	242856.62
Nov, 2026	1163.69	302.83	242553.79
Dec, 2026	1162.24	304.28	242249.50
Jan, 2027	1160.78	305.74	241943.76
Feb, 2027	1159.31	307.21	241636.56
Mar, 2027	1157.84	308.68	241327.88
Apr, 2027	1156.36	310.16	241017.72
May, 2027	1154.88	311.64	240706.08
Jun, 2027	1153.38	313.14	240392.94
Jul, 2027	1151.88	314.64	240078.30
Aug, 2027	1150.38	316.14	239762.16
Sep, 2027	1148.86	317.66	239444.50
Oct, 2027	1147.34	319.18	239125.32
Nov, 2027	1145.81	320.71	238804.61
Dec, 2027	1144.27	322.25	238482.36
Jan, 2028	1142.73	323.79	238158.57
Feb, 2028	1141.18	325.34	237833.22
Mar, 2028	1139.62	326.90	237506.32
Apr, 2028	1138.05	328.47	237177.85
May, 2028	1136.48	330.04	236847.81
Jun, 2028	1134.90	331.62	236516.19
Jul, 2028	1133.31	333.21	236182.97
Aug, 2028	1131.71	334.81	235848.16
Sep, 2028	1130.11	336.41	235511.75
Oct, 2028	1128.49	338.03	235173.72
Nov, 2028	1126.87	339.65	234834.08
Dec, 2028	1125.25	341.27	234492.80
Jan, 2029	1123.61	342.91	234149.89
Feb, 2029	1121.97	344.55	233805.34
Mar, 2029	1120.32	346.20	233459.14
Apr, 2029	1118.66	347.86	233111.28
May, 2029	1116.99	349.53	232761.75
Jun, 2029	1115.32	351.20	232410.55
Jul, 2029	1113.63	352.89	232057.66
Aug, 2029	1111.94	354.58	231703.08
Sep, 2029	1110.24	356.28	231346.81
Oct, 2029	1108.54	357.98	230988.82
Nov, 2029	1106.82	359.70	230629.12
Dec, 2029	1105.10	361.42	230267.70
Jan, 2030	1103.37	363.15	229904.55
Feb, 2030	1101.63	364.89	229539.65
Mar, 2030	1099.88	366.64	229173.01
Apr, 2030	1098.12	368.40	228804.61
May, 2030	1096.36	370.16	228434.45
Jun, 2030	1094.58	371.94	228062.51
Jul, 2030	1092.80	373.72	227688.79
Aug, 2030	1091.01	375.51	227313.28
Sep, 2030	1089.21	377.31	226935.97
Oct, 2030	1087.40	379.12	226556.85
Nov, 2030	1085.58	380.94	226175.91
Dec, 2030	1083.76	382.76	225793.15
Jan, 2031	1081.93	384.59	225408.56
Feb, 2031	1080.08	386.44	225022.12
Mar, 2031	1078.23	388.29	224633.83
Apr, 2031	1076.37	390.15	224243.68
May, 2031	1074.50	392.02	223851.66
Jun, 2031	1072.62	393.90	223457.77
Jul, 2031	1070.74	395.78	223061.98
Aug, 2031	1068.84	397.68	222664.30
Sep, 2031	1066.93	399.59	222264.71
Oct, 2031	1065.02	401.50	221863.21
Nov, 2031	1063.09	403.43	221459.79
Dec, 2031	1061.16	405.36	221054.43
Jan, 2032	1059.22	407.30	220647.13
Feb, 2032	1057.27	409.25	220237.88
Mar, 2032	1055.31	411.21	219826.66
Apr, 2032	1053.34	413.18	219413.48
May, 2032	1051.36	415.16	218998.31
Jun, 2032	1049.37	417.15	218581.16
Jul, 2032	1047.37	419.15	218162.01
Aug, 2032	1045.36	421.16	217740.85
Sep, 2032	1043.34	423.18	217317.67
Oct, 2032	1041.31	425.21	216892.46
Nov, 2032	1039.28	427.24	216465.22
Dec, 2032	1037.23	429.29	216035.93
Jan, 2033	1035.17	431.35	215604.58
Feb, 2033	1033.11	433.41	215171.17
Mar, 2033	1031.03	435.49	214735.68
Apr, 2033	1028.94	437.58	214298.10
May, 2033	1026.85	439.67	213858.42
Jun, 2033	1024.74	441.78	213416.64
Jul, 2033	1022.62	443.90	212972.74
Aug, 2033	1020.49	446.03	212526.72
Sep, 2033	1018.36	448.16	212078.55
Oct, 2033	1016.21	450.31	211628.24
Nov, 2033	1014.05	452.47	211175.78
Dec, 2033	1011.88	454.64	210721.14
Jan, 2034	1009.71	456.81	210264.32
Feb, 2034	1007.52	459.00	209805.32
Mar, 2034	1005.32	461.20	209344.12
Apr, 2034	1003.11	463.41	208880.71
May, 2034	1000.89	465.63	208415.07
Jun, 2034	998.66	467.86	207947.21
Jul, 2034	996.41	470.11	207477.10
Aug, 2034	994.16	472.36	207004.74
Sep, 2034	991.90	474.62	206530.12
Oct, 2034	989.62	476.90	206053.22
Nov, 2034	987.34	479.18	205574.04
Dec, 2034	985.04	481.48	205092.56
Jan, 2035	982.74	483.78	204608.78
Feb, 2035	980.42	486.10	204122.68
Mar, 2035	978.09	488.43	203634.24
Apr, 2035	975.75	490.77	203143.47
May, 2035	973.40	493.12	202650.35
Jun, 2035	971.03	495.49	202154.86
Jul, 2035	968.66	497.86	201657.00
Aug, 2035	966.27	500.25	201156.75
Sep, 2035	963.88	502.64	200654.11
Oct, 2035	961.47	505.05	200149.06
Nov, 2035	959.05	507.47	199641.58
Dec, 2035	956.62	509.90	199131.68
Jan, 2036	954.17	512.35	198619.33
Feb, 2036	951.72	514.80	198104.53
Mar, 2036	949.25	517.27	197587.26
Apr, 2036	946.77	519.75	197067.51
May, 2036	944.28	522.24	196545.28
Jun, 2036	941.78	524.74	196020.53
Jul, 2036	939.27	527.25	195493.28
Aug, 2036	936.74	529.78	194963.50
Sep, 2036	934.20	532.32	194431.18
Oct, 2036	931.65	534.87	193896.31
Nov, 2036	929.09	537.43	193358.87
Dec, 2036	926.51	540.01	192818.87
Jan, 2037	923.92	542.60	192276.27
Feb, 2037	921.32	545.20	191731.07
Mar, 2037	918.71	547.81	191183.26
Apr, 2037	916.09	550.43	190632.83
May, 2037	913.45	553.07	190079.76
Jun, 2037	910.80	555.72	189524.04
Jul, 2037	908.14	558.38	188965.65
Aug, 2037	905.46	561.06	188404.60
Sep, 2037	902.77	563.75	187840.85
Oct, 2037	900.07	566.45	187274.40
Nov, 2037	897.36	569.16	186705.23
Dec, 2037	894.63	571.89	186133.34
Jan, 2038	891.89	574.63	185558.71
Feb, 2038	889.14	577.38	184981.33
Mar, 2038	886.37	580.15	184401.18
Apr, 2038	883.59	582.93	183818.25
May, 2038	880.80	585.72	183232.52
Jun, 2038	877.99	588.53	182643.99
Jul, 2038	875.17	591.35	182052.64
Aug, 2038	872.34	594.18	181458.46
Sep, 2038	869.49	597.03	180861.42
Oct, 2038	866.63	599.89	180261.53
Nov, 2038	863.75	602.77	179658.76
Dec, 2038	860.86	605.66	179053.11
Jan, 2039	857.96	608.56	178444.55
Feb, 2039	855.05	611.47	177833.08
Mar, 2039	852.12	614.40	177218.68
Apr, 2039	849.17	617.35	176601.33
May, 2039	846.21	620.31	175981.02
Jun, 2039	843.24	623.28	175357.75
Jul, 2039	840.26	626.26	174731.48
Aug, 2039	837.26	629.26	174102.22
Sep, 2039	834.24	632.28	173469.94
Oct, 2039	831.21	635.31	172834.63
Nov, 2039	828.17	638.35	172196.27
Dec, 2039	825.11	641.41	171554.86
Jan, 2040	822.03	644.49	170910.37
Feb, 2040	818.95	647.57	170262.80
Mar, 2040	815.84	650.68	169612.12
Apr, 2040	812.72	653.80	168958.33
May, 2040	809.59	656.93	168301.40
Jun, 2040	806.44	660.08	167641.32
Jul, 2040	803.28	663.24	166978.08
Aug, 2040	800.10	666.42	166311.67
Sep, 2040	796.91	669.61	165642.06
Oct, 2040	793.70	672.82	164969.24
Nov, 2040	790.48	676.04	164293.20
Dec, 2040	787.24	679.28	163613.91
Jan, 2041	783.98	682.54	162931.38
Feb, 2041	780.71	685.81	162245.57
Mar, 2041	777.43	689.09	161556.48
Apr, 2041	774.12	692.40	160864.08
May, 2041	770.81	695.71	160168.37
Jun, 2041	767.47	699.05	159469.32
Jul, 2041	764.12	702.40	158766.93
Aug, 2041	760.76	705.76	158061.17
Sep, 2041	757.38	709.14	157352.02
Oct, 2041	753.98	712.54	156639.48
Nov, 2041	750.56	715.96	155923.52
Dec, 2041	747.13	719.39	155204.14
Jan, 2042	743.69	722.83	154481.30
Feb, 2042	740.22	726.30	153755.01
Mar, 2042	736.74	729.78	153025.23
Apr, 2042	733.25	733.27	152291.96
May, 2042	729.73	736.79	151555.17
Jun, 2042	726.20	740.32	150814.85
Jul, 2042	722.65	743.87	150070.98
Aug, 2042	719.09	747.43	149323.55
Sep, 2042	715.51	751.01	148572.54
Oct, 2042	711.91	754.61	147817.93
Nov, 2042	708.29	758.23	147059.71
Dec, 2042	704.66	761.86	146297.85
Jan, 2043	701.01	765.51	145532.34
Feb, 2043	697.34	769.18	144763.16
Mar, 2043	693.66	772.86	143990.30
Apr, 2043	689.95	776.57	143213.73
May, 2043	686.23	780.29	142433.44
Jun, 2043	682.49	784.03	141649.42
Jul, 2043	678.74	787.78	140861.63
Aug, 2043	674.96	791.56	140070.08
Sep, 2043	671.17	795.35	139274.73
Oct, 2043	667.36	799.16	138475.56
Nov, 2043	663.53	802.99	137672.57
Dec, 2043	659.68	806.84	136865.73
Jan, 2044	655.81	810.71	136055.03
Feb, 2044	651.93	814.59	135240.44
Mar, 2044	648.03	818.49	134421.95
Apr, 2044	644.11	822.41	133599.53
May, 2044	640.16	826.36	132773.18
Jun, 2044	636.20	830.32	131942.86
Jul, 2044	632.23	834.29	131108.57
Aug, 2044	628.23	838.29	130270.28
Sep, 2044	624.21	842.31	129427.97
Oct, 2044	620.18	846.34	128581.62
Nov, 2044	616.12	850.40	127731.22
Dec, 2044	612.05	854.47	126876.75
Jan, 2045	607.95	858.57	126018.18
Feb, 2045	603.84	862.68	125155.50
Mar, 2045	599.70	866.82	124288.68
Apr, 2045	595.55	870.97	123417.71
May, 2045	591.38	875.14	122542.57
Jun, 2045	587.18	879.34	121663.23
Jul, 2045	582.97	883.55	120779.68
Aug, 2045	578.74	887.78	119891.90
Sep, 2045	574.48	892.04	118999.86
Oct, 2045	570.21	896.31	118103.54
Nov, 2045	565.91	900.61	117202.94
Dec, 2045	561.60	904.92	116298.02
Jan, 2046	557.26	909.26	115388.76
Feb, 2046	552.90	913.62	114475.14
Mar, 2046	548.53	917.99	113557.15
Apr, 2046	544.13	922.39	112634.76
May, 2046	539.71	926.81	111707.94
Jun, 2046	535.27	931.25	110776.69
Jul, 2046	530.80	935.72	109840.98
Aug, 2046	526.32	940.20	108900.78
Sep, 2046	521.82	944.70	107956.07
Oct, 2046	517.29	949.23	107006.84
Nov, 2046	512.74	953.78	106053.06
Dec, 2046	508.17	958.35	105094.72
Jan, 2047	503.58	962.94	104131.77
Feb, 2047	498.96	967.56	103164.22
Mar, 2047	494.33	972.19	102192.03
Apr, 2047	489.67	976.85	101215.18
May, 2047	484.99	981.53	100233.65
Jun, 2047	480.29	986.23	99247.41
Jul, 2047	475.56	990.96	98256.45
Aug, 2047	470.81	995.71	97260.75
Sep, 2047	466.04	1000.48	96260.27
Oct, 2047	461.25	1005.27	95254.99
Nov, 2047	456.43	1010.09	94244.90
Dec, 2047	451.59	1014.93	93229.97
Jan, 2048	446.73	1019.79	92210.18
Feb, 2048	441.84	1024.68	91185.50
Mar, 2048	436.93	1029.59	90155.91
Apr, 2048	432.00	1034.52	89121.39
May, 2048	427.04	1039.48	88081.91
Jun, 2048	422.06	1044.46	87037.45
Jul, 2048	417.05	1049.47	85987.98
Aug, 2048	412.03	1054.49	84933.49
Sep, 2048	406.97	1059.55	83873.94
Oct, 2048	401.90	1064.62	82809.32
Nov, 2048	396.79	1069.73	81739.59
Dec, 2048	391.67	1074.85	80664.74
Jan, 2049	386.52	1080.00	79584.74
Feb, 2049	381.34	1085.18	78499.56
Mar, 2049	376.14	1090.38	77409.19
Apr, 2049	370.92	1095.60	76313.59
May, 2049	365.67	1100.85	75212.74
Jun, 2049	360.39	1106.13	74106.61
Jul, 2049	355.09	1111.43	72995.18
Aug, 2049	349.77	1116.75	71878.43
Sep, 2049	344.42	1122.10	70756.33
Oct, 2049	339.04	1127.48	69628.85
Nov, 2049	333.64	1132.88	68495.97
Dec, 2049	328.21	1138.31	67357.66
Jan, 2050	322.76	1143.76	66213.89
Feb, 2050	317.27	1149.25	65064.65
Mar, 2050	311.77	1154.75	63909.90
Apr, 2050	306.23	1160.29	62749.61
May, 2050	300.68	1165.84	61583.77
Jun, 2050	295.09	1171.43	60412.34
Jul, 2050	289.48	1177.04	59235.29
Aug, 2050	283.84	1182.68	58052.61
Sep, 2050	278.17	1188.35	56864.26
Oct, 2050	272.47	1194.05	55670.21
Nov, 2050	266.75	1199.77	54470.44
Dec, 2050	261.00	1205.52	53264.93
Jan, 2051	255.23	1211.29	52053.64
Feb, 2051	249.42	1217.10	50836.54
Mar, 2051	243.59	1222.93	49613.61
Apr, 2051	237.73	1228.79	48384.82
May, 2051	231.84	1234.68	47150.15
Jun, 2051	225.93	1240.59	45909.56
Jul, 2051	219.98	1246.54	44663.02
Aug, 2051	214.01	1252.51	43410.51
Sep, 2051	208.01	1258.51	42152.00
Oct, 2051	201.98	1264.54	40887.46
Nov, 2051	195.92	1270.60	39616.85
Dec, 2051	189.83	1276.69	38340.17
Jan, 2052	183.71	1282.81	37057.36
Feb, 2052	177.57	1288.95	35768.41
Mar, 2052	171.39	1295.13	34473.28
Apr, 2052	165.18	1301.34	33171.94
May, 2052	158.95	1307.57	31864.37
Jun, 2052	152.68	1313.84	30550.53
Jul, 2052	146.39	1320.13	29230.40
Aug, 2052	140.06	1326.46	27903.94
Sep, 2052	133.71	1332.81	26571.13
Oct, 2052	127.32	1339.20	25231.93
Nov, 2052	120.90	1345.62	23886.31
Dec, 2052	114.46	1352.06	22534.25
Jan, 2053	107.98	1358.54	21175.70
Feb, 2053	101.47	1365.05	19810.65
Mar, 2053	94.93	1371.59	18439.06
Apr, 2053	88.35	1378.17	17060.89
May, 2053	81.75	1384.77	15676.12
Jun, 2053	75.11	1391.41	14284.72
Jul, 2053	68.45	1398.07	12886.64
Aug, 2053	61.75	1404.77	11481.87
Sep, 2053	55.02	1411.50	10070.37
Oct, 2053	48.25	1418.27	8652.10
Nov, 2053	41.46	1425.06	7227.04
Dec, 2053	34.63	1431.89	5795.15
Jan, 2054	27.77	1438.75	4356.40
Feb, 2054	20.87	1445.65	2910.75
Mar, 2054	13.95	1452.57	1458.18
Apr, 2054	6.99	1459.53	0