Mortgage Parameters

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

Mortgage Summary

Property Total:	$348,000
Down Payment	$104,400
Mortgage Amount:	$243,600
Mortgage Payment:	$1,421.58 / month
Estimated Tax:	+ $193.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,614.91 / month
Total Interest Paid:	$268,167.60 over 30 years
Total Tax Paid:	$69,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1167.25	254.33	243345.67
Jun, 2024	1166.03	255.55	243090.12
Jul, 2024	1164.81	256.77	242833.35
Aug, 2024	1163.58	258.00	242575.34
Sep, 2024	1162.34	259.24	242316.10
Oct, 2024	1161.10	260.48	242055.62
Nov, 2024	1159.85	261.73	241793.89
Dec, 2024	1158.60	262.98	241530.91
Jan, 2025	1157.34	264.24	241266.66
Feb, 2025	1156.07	265.51	241001.15
Mar, 2025	1154.80	266.78	240734.37
Apr, 2025	1153.52	268.06	240466.31
May, 2025	1152.23	269.35	240196.96
Jun, 2025	1150.94	270.64	239926.33
Jul, 2025	1149.65	271.93	239654.39
Aug, 2025	1148.34	273.24	239381.16
Sep, 2025	1147.03	274.55	239106.61
Oct, 2025	1145.72	275.86	238830.75
Nov, 2025	1144.40	277.18	238553.57
Dec, 2025	1143.07	278.51	238275.06
Jan, 2026	1141.73	279.85	237995.21
Feb, 2026	1140.39	281.19	237714.03
Mar, 2026	1139.05	282.53	237431.49
Apr, 2026	1137.69	283.89	237147.61
May, 2026	1136.33	285.25	236862.36
Jun, 2026	1134.97	286.61	236575.74
Jul, 2026	1133.59	287.99	236287.76
Aug, 2026	1132.21	289.37	235998.39
Sep, 2026	1130.83	290.75	235707.63
Oct, 2026	1129.43	292.15	235415.49
Nov, 2026	1128.03	293.55	235121.94
Dec, 2026	1126.63	294.95	234826.98
Jan, 2027	1125.21	296.37	234530.62
Feb, 2027	1123.79	297.79	234232.83
Mar, 2027	1122.37	299.21	233933.62
Apr, 2027	1120.93	300.65	233632.97
May, 2027	1119.49	302.09	233330.88
Jun, 2027	1118.04	303.54	233027.34
Jul, 2027	1116.59	304.99	232722.35
Aug, 2027	1115.13	306.45	232415.90
Sep, 2027	1113.66	307.92	232107.98
Oct, 2027	1112.18	309.40	231798.58
Nov, 2027	1110.70	310.88	231487.71
Dec, 2027	1109.21	312.37	231175.34
Jan, 2028	1107.72	313.86	230861.47
Feb, 2028	1106.21	315.37	230546.10
Mar, 2028	1104.70	316.88	230229.22
Apr, 2028	1103.18	318.40	229910.83
May, 2028	1101.66	319.92	229590.90
Jun, 2028	1100.12	321.46	229269.44
Jul, 2028	1098.58	323.00	228946.45
Aug, 2028	1097.04	324.54	228621.90
Sep, 2028	1095.48	326.10	228295.80
Oct, 2028	1093.92	327.66	227968.14
Nov, 2028	1092.35	329.23	227638.91
Dec, 2028	1090.77	330.81	227308.10
Jan, 2029	1089.18	332.40	226975.70
Feb, 2029	1087.59	333.99	226641.71
Mar, 2029	1085.99	335.59	226306.12
Apr, 2029	1084.38	337.20	225968.93
May, 2029	1082.77	338.81	225630.12
Jun, 2029	1081.14	340.44	225289.68
Jul, 2029	1079.51	342.07	224947.61
Aug, 2029	1077.87	343.71	224603.91
Sep, 2029	1076.23	345.35	224258.55
Oct, 2029	1074.57	347.01	223911.55
Nov, 2029	1072.91	348.67	223562.88
Dec, 2029	1071.24	350.34	223212.53
Jan, 2030	1069.56	352.02	222860.52
Feb, 2030	1067.87	353.71	222506.81
Mar, 2030	1066.18	355.40	222151.41
Apr, 2030	1064.48	357.10	221794.30
May, 2030	1062.76	358.82	221435.49
Jun, 2030	1061.05	360.53	221074.95
Jul, 2030	1059.32	362.26	220712.69
Aug, 2030	1057.58	364.00	220348.69
Sep, 2030	1055.84	365.74	219982.95
Oct, 2030	1054.08	367.50	219615.45
Nov, 2030	1052.32	369.26	219246.20
Dec, 2030	1050.55	371.03	218875.17
Jan, 2031	1048.78	372.80	218502.37
Feb, 2031	1046.99	374.59	218127.78
Mar, 2031	1045.20	376.38	217751.39
Apr, 2031	1043.39	378.19	217373.21
May, 2031	1041.58	380.00	216993.21
Jun, 2031	1039.76	381.82	216611.39
Jul, 2031	1037.93	383.65	216227.74
Aug, 2031	1036.09	385.49	215842.25
Sep, 2031	1034.24	387.34	215454.91
Oct, 2031	1032.39	389.19	215065.72
Nov, 2031	1030.52	391.06	214674.66
Dec, 2031	1028.65	392.93	214281.73
Jan, 2032	1026.77	394.81	213886.92
Feb, 2032	1024.87	396.71	213490.21
Mar, 2032	1022.97	398.61	213091.61
Apr, 2032	1021.06	400.52	212691.09
May, 2032	1019.14	402.44	212288.66
Jun, 2032	1017.22	404.36	211884.29
Jul, 2032	1015.28	406.30	211477.99
Aug, 2032	1013.33	408.25	211069.74
Sep, 2032	1011.38	410.20	210659.54
Oct, 2032	1009.41	412.17	210247.37
Nov, 2032	1007.44	414.14	209833.22
Dec, 2032	1005.45	416.13	209417.10
Jan, 2033	1003.46	418.12	208998.97
Feb, 2033	1001.45	420.13	208578.85
Mar, 2033	999.44	422.14	208156.71
Apr, 2033	997.42	424.16	207732.54
May, 2033	995.39	426.19	207306.35
Jun, 2033	993.34	428.24	206878.11
Jul, 2033	991.29	430.29	206447.82
Aug, 2033	989.23	432.35	206015.47
Sep, 2033	987.16	434.42	205581.05
Oct, 2033	985.08	436.50	205144.55
Nov, 2033	982.98	438.60	204705.95
Dec, 2033	980.88	440.70	204265.25
Jan, 2034	978.77	442.81	203822.44
Feb, 2034	976.65	444.93	203377.51
Mar, 2034	974.52	447.06	202930.45
Apr, 2034	972.38	449.20	202481.24
May, 2034	970.22	451.36	202029.89
Jun, 2034	968.06	453.52	201576.37
Jul, 2034	965.89	455.69	201120.67
Aug, 2034	963.70	457.88	200662.80
Sep, 2034	961.51	460.07	200202.73
Oct, 2034	959.30	462.28	199740.45
Nov, 2034	957.09	464.49	199275.96
Dec, 2034	954.86	466.72	198809.24
Jan, 2035	952.63	468.95	198340.29
Feb, 2035	950.38	471.20	197869.09
Mar, 2035	948.12	473.46	197395.64
Apr, 2035	945.85	475.73	196919.91
May, 2035	943.57	478.01	196441.90
Jun, 2035	941.28	480.30	195961.61
Jul, 2035	938.98	482.60	195479.01
Aug, 2035	936.67	484.91	194994.10
Sep, 2035	934.35	487.23	194506.87
Oct, 2035	932.01	489.57	194017.30
Nov, 2035	929.67	491.91	193525.39
Dec, 2035	927.31	494.27	193031.12
Jan, 2036	924.94	496.64	192534.48
Feb, 2036	922.56	499.02	192035.46
Mar, 2036	920.17	501.41	191534.05
Apr, 2036	917.77	503.81	191030.23
May, 2036	915.35	506.23	190524.01
Jun, 2036	912.93	508.65	190015.36
Jul, 2036	910.49	511.09	189504.27
Aug, 2036	908.04	513.54	188990.73
Sep, 2036	905.58	516.00	188474.73
Oct, 2036	903.11	518.47	187956.26
Nov, 2036	900.62	520.96	187435.30
Dec, 2036	898.13	523.45	186911.85
Jan, 2037	895.62	525.96	186385.89
Feb, 2037	893.10	528.48	185857.41
Mar, 2037	890.57	531.01	185326.39
Apr, 2037	888.02	533.56	184792.83
May, 2037	885.47	536.11	184256.72
Jun, 2037	882.90	538.68	183718.04
Jul, 2037	880.32	541.26	183176.77
Aug, 2037	877.72	543.86	182632.91
Sep, 2037	875.12	546.46	182086.45
Oct, 2037	872.50	549.08	181537.37
Nov, 2037	869.87	551.71	180985.65
Dec, 2037	867.22	554.36	180431.30
Jan, 2038	864.57	557.01	179874.28
Feb, 2038	861.90	559.68	179314.60
Mar, 2038	859.22	562.36	178752.24
Apr, 2038	856.52	565.06	178187.18
May, 2038	853.81	567.77	177619.41
Jun, 2038	851.09	570.49	177048.93
Jul, 2038	848.36	573.22	176475.70
Aug, 2038	845.61	575.97	175899.74
Sep, 2038	842.85	578.73	175321.01
Oct, 2038	840.08	581.50	174739.51
Nov, 2038	837.29	584.29	174155.22
Dec, 2038	834.49	587.09	173568.14
Jan, 2039	831.68	589.90	172978.24
Feb, 2039	828.85	592.73	172385.51
Mar, 2039	826.01	595.57	171789.95
Apr, 2039	823.16	598.42	171191.53
May, 2039	820.29	601.29	170590.24
Jun, 2039	817.41	604.17	169986.07
Jul, 2039	814.52	607.06	169379.01
Aug, 2039	811.61	609.97	168769.03
Sep, 2039	808.68	612.90	168156.14
Oct, 2039	805.75	615.83	167540.31
Nov, 2039	802.80	618.78	166921.53
Dec, 2039	799.83	621.75	166299.78
Jan, 2040	796.85	624.73	165675.05
Feb, 2040	793.86	627.72	165047.33
Mar, 2040	790.85	630.73	164416.60
Apr, 2040	787.83	633.75	163782.85
May, 2040	784.79	636.79	163146.06
Jun, 2040	781.74	639.84	162506.23
Jul, 2040	778.68	642.90	161863.32
Aug, 2040	775.60	645.98	161217.34
Sep, 2040	772.50	649.08	160568.26
Oct, 2040	769.39	652.19	159916.07
Nov, 2040	766.26	655.32	159260.75
Dec, 2040	763.12	658.46	158602.29
Jan, 2041	759.97	661.61	157940.68
Feb, 2041	756.80	664.78	157275.90
Mar, 2041	753.61	667.97	156607.94
Apr, 2041	750.41	671.17	155936.77
May, 2041	747.20	674.38	155262.39
Jun, 2041	743.97	677.61	154584.77
Jul, 2041	740.72	680.86	153903.91
Aug, 2041	737.46	684.12	153219.79
Sep, 2041	734.18	687.40	152532.39
Oct, 2041	730.88	690.70	151841.69
Nov, 2041	727.57	694.01	151147.68
Dec, 2041	724.25	697.33	150450.35
Jan, 2042	720.91	700.67	149749.68
Feb, 2042	717.55	704.03	149045.65
Mar, 2042	714.18	707.40	148338.25
Apr, 2042	710.79	710.79	147627.46
May, 2042	707.38	714.20	146913.26
Jun, 2042	703.96	717.62	146195.64
Jul, 2042	700.52	721.06	145474.58
Aug, 2042	697.07	724.51	144750.06
Sep, 2042	693.59	727.99	144022.08
Oct, 2042	690.11	731.47	143290.60
Nov, 2042	686.60	734.98	142555.63
Dec, 2042	683.08	738.50	141817.12
Jan, 2043	679.54	742.04	141075.08
Feb, 2043	675.98	745.60	140329.49
Mar, 2043	672.41	749.17	139580.32
Apr, 2043	668.82	752.76	138827.56
May, 2043	665.22	756.36	138071.20
Jun, 2043	661.59	759.99	137311.21
Jul, 2043	657.95	763.63	136547.58
Aug, 2043	654.29	767.29	135780.29
Sep, 2043	650.61	770.97	135009.32
Oct, 2043	646.92	774.66	134234.66
Nov, 2043	643.21	778.37	133456.29
Dec, 2043	639.48	782.10	132674.19
Jan, 2044	635.73	785.85	131888.34
Feb, 2044	631.96	789.62	131098.73
Mar, 2044	628.18	793.40	130305.33
Apr, 2044	624.38	797.20	129508.13
May, 2044	620.56	801.02	128707.11
Jun, 2044	616.72	804.86	127902.25
Jul, 2044	612.86	808.72	127093.53
Aug, 2044	608.99	812.59	126280.94
Sep, 2044	605.10	816.48	125464.46
Oct, 2044	601.18	820.40	124644.06
Nov, 2044	597.25	824.33	123819.74
Dec, 2044	593.30	828.28	122991.46
Jan, 2045	589.33	832.25	122159.21
Feb, 2045	585.35	836.23	121322.98
Mar, 2045	581.34	840.24	120482.74
Apr, 2045	577.31	844.27	119638.47
May, 2045	573.27	848.31	118790.16
Jun, 2045	569.20	852.38	117937.78
Jul, 2045	565.12	856.46	117081.32
Aug, 2045	561.01	860.57	116220.75
Sep, 2045	556.89	864.69	115356.07
Oct, 2045	552.75	868.83	114487.23
Nov, 2045	548.58	873.00	113614.24
Dec, 2045	544.40	877.18	112737.06
Jan, 2046	540.20	881.38	111855.68
Feb, 2046	535.98	885.60	110970.07
Mar, 2046	531.73	889.85	110080.23
Apr, 2046	527.47	894.11	109186.11
May, 2046	523.18	898.40	108287.72
Jun, 2046	518.88	902.70	107385.02
Jul, 2046	514.55	907.03	106477.99
Aug, 2046	510.21	911.37	105566.62
Sep, 2046	505.84	915.74	104650.88
Oct, 2046	501.45	920.13	103730.75
Nov, 2046	497.04	924.54	102806.21
Dec, 2046	492.61	928.97	101877.24
Jan, 2047	488.16	933.42	100943.83
Feb, 2047	483.69	937.89	100005.93
Mar, 2047	479.20	942.38	99063.55
Apr, 2047	474.68	946.90	98116.65
May, 2047	470.14	951.44	97165.21
Jun, 2047	465.58	956.00	96209.21
Jul, 2047	461.00	960.58	95248.64
Aug, 2047	456.40	965.18	94283.46
Sep, 2047	451.77	969.81	93313.65
Oct, 2047	447.13	974.45	92339.20
Nov, 2047	442.46	979.12	91360.08
Dec, 2047	437.77	983.81	90376.27
Jan, 2048	433.05	988.53	89387.74
Feb, 2048	428.32	993.26	88394.47
Mar, 2048	423.56	998.02	87396.45
Apr, 2048	418.77	1002.81	86393.65
May, 2048	413.97	1007.61	85386.04
Jun, 2048	409.14	1012.44	84373.60
Jul, 2048	404.29	1017.29	83356.31
Aug, 2048	399.42	1022.16	82334.14
Sep, 2048	394.52	1027.06	81307.08
Oct, 2048	389.60	1031.98	80275.10
Nov, 2048	384.65	1036.93	79238.17
Dec, 2048	379.68	1041.90	78196.27
Jan, 2049	374.69	1046.89	77149.38
Feb, 2049	369.67	1051.91	76097.48
Mar, 2049	364.63	1056.95	75040.53
Apr, 2049	359.57	1062.01	73978.52
May, 2049	354.48	1067.10	72911.42
Jun, 2049	349.37	1072.21	71839.21
Jul, 2049	344.23	1077.35	70761.86
Aug, 2049	339.07	1082.51	69679.34
Sep, 2049	333.88	1087.70	68591.64
Oct, 2049	328.67	1092.91	67498.73
Nov, 2049	323.43	1098.15	66400.58
Dec, 2049	318.17	1103.41	65297.17
Jan, 2050	312.88	1108.70	64188.48
Feb, 2050	307.57	1114.01	63074.47
Mar, 2050	302.23	1119.35	61955.12
Apr, 2050	296.87	1124.71	60830.41
May, 2050	291.48	1130.10	59700.30
Jun, 2050	286.06	1135.52	58564.79
Jul, 2050	280.62	1140.96	57423.83
Aug, 2050	275.16	1146.42	56277.41
Sep, 2050	269.66	1151.92	55125.49
Oct, 2050	264.14	1157.44	53968.05
Nov, 2050	258.60	1162.98	52805.07
Dec, 2050	253.02	1168.56	51636.51
Jan, 2051	247.42	1174.16	50462.36
Feb, 2051	241.80	1179.78	49282.58
Mar, 2051	236.15	1185.43	48097.14
Apr, 2051	230.47	1191.11	46906.03
May, 2051	224.76	1196.82	45709.21
Jun, 2051	219.02	1202.56	44506.65
Jul, 2051	213.26	1208.32	43298.33
Aug, 2051	207.47	1214.11	42084.22
Sep, 2051	201.65	1219.93	40864.30
Oct, 2051	195.81	1225.77	39638.52
Nov, 2051	189.93	1231.65	38406.88
Dec, 2051	184.03	1237.55	37169.33
Jan, 2052	178.10	1243.48	35925.85
Feb, 2052	172.14	1249.44	34676.42
Mar, 2052	166.16	1255.42	33421.00
Apr, 2052	160.14	1261.44	32159.56
May, 2052	154.10	1267.48	30892.08
Jun, 2052	148.02	1273.56	29618.52
Jul, 2052	141.92	1279.66	28338.86
Aug, 2052	135.79	1285.79	27053.07
Sep, 2052	129.63	1291.95	25761.12
Oct, 2052	123.44	1298.14	24462.98
Nov, 2052	117.22	1304.36	23158.62
Dec, 2052	110.97	1310.61	21848.01
Jan, 2053	104.69	1316.89	20531.12
Feb, 2053	98.38	1323.20	19207.92
Mar, 2053	92.04	1329.54	17878.37
Apr, 2053	85.67	1335.91	16542.46
May, 2053	79.27	1342.31	15200.15
Jun, 2053	72.83	1348.75	13851.40
Jul, 2053	66.37	1355.21	12496.19
Aug, 2053	59.88	1361.70	11134.49
Sep, 2053	53.35	1368.23	9766.26
Oct, 2053	46.80	1374.78	8391.48
Nov, 2053	40.21	1381.37	7010.11
Dec, 2053	33.59	1387.99	5622.12
Jan, 2054	26.94	1394.64	4227.48
Feb, 2054	20.26	1401.32	2826.15
Mar, 2054	13.54	1408.04	1418.12
Apr, 2054	6.80	1414.78	3.33