Mortgage Parameters

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

Mortgage Summary

Property Total:	$318,800
Down Payment	$95,640
Mortgage Amount:	$223,160
Mortgage Payment:	$1,302.30 / month
Estimated Tax:	+ $177.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,479.41 / month
Total Interest Paid:	$245,667.60 over 30 years
Total Tax Paid:	$63,760.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1069.31	232.99	222927.01
Jun, 2024	1068.19	234.11	222692.90
Jul, 2024	1067.07	235.23	222457.67
Aug, 2024	1065.94	236.36	222221.31
Sep, 2024	1064.81	237.49	221983.82
Oct, 2024	1063.67	238.63	221745.20
Nov, 2024	1062.53	239.77	221505.43
Dec, 2024	1061.38	240.92	221264.51
Jan, 2025	1060.23	242.07	221022.43
Feb, 2025	1059.07	243.23	220779.20
Mar, 2025	1057.90	244.40	220534.80
Apr, 2025	1056.73	245.57	220289.23
May, 2025	1055.55	246.75	220042.48
Jun, 2025	1054.37	247.93	219794.55
Jul, 2025	1053.18	249.12	219545.43
Aug, 2025	1051.99	250.31	219295.12
Sep, 2025	1050.79	251.51	219043.61
Oct, 2025	1049.58	252.72	218790.89
Nov, 2025	1048.37	253.93	218536.97
Dec, 2025	1047.16	255.14	218281.82
Jan, 2026	1045.93	256.37	218025.46
Feb, 2026	1044.71	257.59	217767.86
Mar, 2026	1043.47	258.83	217509.03
Apr, 2026	1042.23	260.07	217248.96
May, 2026	1040.98	261.32	216987.65
Jun, 2026	1039.73	262.57	216725.08
Jul, 2026	1038.47	263.83	216461.25
Aug, 2026	1037.21	265.09	216196.17
Sep, 2026	1035.94	266.36	215929.81
Oct, 2026	1034.66	267.64	215662.17
Nov, 2026	1033.38	268.92	215393.25
Dec, 2026	1032.09	270.21	215123.04
Jan, 2027	1030.80	271.50	214851.54
Feb, 2027	1029.50	272.80	214578.74
Mar, 2027	1028.19	274.11	214304.63
Apr, 2027	1026.88	275.42	214029.20
May, 2027	1025.56	276.74	213752.46
Jun, 2027	1024.23	278.07	213474.39
Jul, 2027	1022.90	279.40	213194.99
Aug, 2027	1021.56	280.74	212914.25
Sep, 2027	1020.21	282.09	212632.16
Oct, 2027	1018.86	283.44	212348.72
Nov, 2027	1017.50	284.80	212063.93
Dec, 2027	1016.14	286.16	211777.77
Jan, 2028	1014.77	287.53	211490.24
Feb, 2028	1013.39	288.91	211201.33
Mar, 2028	1012.01	290.29	210911.03
Apr, 2028	1010.62	291.68	210619.35
May, 2028	1009.22	293.08	210326.27
Jun, 2028	1007.81	294.49	210031.78
Jul, 2028	1006.40	295.90	209735.88
Aug, 2028	1004.98	297.32	209438.57
Sep, 2028	1003.56	298.74	209139.83
Oct, 2028	1002.13	300.17	208839.66
Nov, 2028	1000.69	301.61	208538.05
Dec, 2028	999.24	303.06	208234.99
Jan, 2029	997.79	304.51	207930.48
Feb, 2029	996.33	305.97	207624.52
Mar, 2029	994.87	307.43	207317.08
Apr, 2029	993.39	308.91	207008.18
May, 2029	991.91	310.39	206697.79
Jun, 2029	990.43	311.87	206385.92
Jul, 2029	988.93	313.37	206072.55
Aug, 2029	987.43	314.87	205757.68
Sep, 2029	985.92	316.38	205441.31
Oct, 2029	984.41	317.89	205123.41
Nov, 2029	982.88	319.42	204803.99
Dec, 2029	981.35	320.95	204483.05
Jan, 2030	979.81	322.49	204160.56
Feb, 2030	978.27	324.03	203836.53
Mar, 2030	976.72	325.58	203510.95
Apr, 2030	975.16	327.14	203183.80
May, 2030	973.59	328.71	202855.09
Jun, 2030	972.01	330.29	202524.81
Jul, 2030	970.43	331.87	202192.94
Aug, 2030	968.84	333.46	201859.48
Sep, 2030	967.24	335.06	201524.42
Oct, 2030	965.64	336.66	201187.76
Nov, 2030	964.02	338.28	200849.49
Dec, 2030	962.40	339.90	200509.59
Jan, 2031	960.78	341.52	200168.06
Feb, 2031	959.14	343.16	199824.90
Mar, 2031	957.49	344.81	199480.10
Apr, 2031	955.84	346.46	199133.64
May, 2031	954.18	348.12	198785.52
Jun, 2031	952.51	349.79	198435.74
Jul, 2031	950.84	351.46	198084.27
Aug, 2031	949.15	353.15	197731.13
Sep, 2031	947.46	354.84	197376.29
Oct, 2031	945.76	356.54	197019.75
Nov, 2031	944.05	358.25	196661.50
Dec, 2031	942.34	359.96	196301.54
Jan, 2032	940.61	361.69	195939.85
Feb, 2032	938.88	363.42	195576.43
Mar, 2032	937.14	365.16	195211.27
Apr, 2032	935.39	366.91	194844.35
May, 2032	933.63	368.67	194475.68
Jun, 2032	931.86	370.44	194105.25
Jul, 2032	930.09	372.21	193733.03
Aug, 2032	928.30	374.00	193359.04
Sep, 2032	926.51	375.79	192983.25
Oct, 2032	924.71	377.59	192605.66
Nov, 2032	922.90	379.40	192226.26
Dec, 2032	921.08	381.22	191845.05
Jan, 2033	919.26	383.04	191462.01
Feb, 2033	917.42	384.88	191077.13
Mar, 2033	915.58	386.72	190690.41
Apr, 2033	913.72	388.58	190301.83
May, 2033	911.86	390.44	189911.39
Jun, 2033	909.99	392.31	189519.09
Jul, 2033	908.11	394.19	189124.90
Aug, 2033	906.22	396.08	188728.82
Sep, 2033	904.33	397.97	188330.85
Oct, 2033	902.42	399.88	187930.96
Nov, 2033	900.50	401.80	187529.17
Dec, 2033	898.58	403.72	187125.44
Jan, 2034	896.64	405.66	186719.79
Feb, 2034	894.70	407.60	186312.19
Mar, 2034	892.75	409.55	185902.63
Apr, 2034	890.78	411.52	185491.12
May, 2034	888.81	413.49	185077.63
Jun, 2034	886.83	415.47	184662.16
Jul, 2034	884.84	417.46	184244.70
Aug, 2034	882.84	419.46	183825.24
Sep, 2034	880.83	421.47	183403.77
Oct, 2034	878.81	423.49	182980.28
Nov, 2034	876.78	425.52	182554.76
Dec, 2034	874.74	427.56	182127.20
Jan, 2035	872.69	429.61	181697.59
Feb, 2035	870.63	431.67	181265.92
Mar, 2035	868.57	433.73	180832.19
Apr, 2035	866.49	435.81	180396.38
May, 2035	864.40	437.90	179958.48
Jun, 2035	862.30	440.00	179518.48
Jul, 2035	860.19	442.11	179076.37
Aug, 2035	858.07	444.23	178632.15
Sep, 2035	855.95	446.35	178185.79
Oct, 2035	853.81	448.49	177737.30
Nov, 2035	851.66	450.64	177286.66
Dec, 2035	849.50	452.80	176833.85
Jan, 2036	847.33	454.97	176378.88
Feb, 2036	845.15	457.15	175921.73
Mar, 2036	842.96	459.34	175462.39
Apr, 2036	840.76	461.54	175000.85
May, 2036	838.55	463.75	174537.09
Jun, 2036	836.32	465.98	174071.12
Jul, 2036	834.09	468.21	173602.91
Aug, 2036	831.85	470.45	173132.46
Sep, 2036	829.59	472.71	172659.75
Oct, 2036	827.33	474.97	172184.78
Nov, 2036	825.05	477.25	171707.53
Dec, 2036	822.77	479.53	171227.99
Jan, 2037	820.47	481.83	170746.16
Feb, 2037	818.16	484.14	170262.02
Mar, 2037	815.84	486.46	169775.56
Apr, 2037	813.51	488.79	169286.77
May, 2037	811.17	491.13	168795.63
Jun, 2037	808.81	493.49	168302.14
Jul, 2037	806.45	495.85	167806.29
Aug, 2037	804.07	498.23	167308.06
Sep, 2037	801.68	500.62	166807.45
Oct, 2037	799.29	503.01	166304.43
Nov, 2037	796.88	505.42	165799.01
Dec, 2037	794.45	507.85	165291.16
Jan, 2038	792.02	510.28	164780.88
Feb, 2038	789.58	512.72	164268.16
Mar, 2038	787.12	515.18	163752.98
Apr, 2038	784.65	517.65	163235.33
May, 2038	782.17	520.13	162715.20
Jun, 2038	779.68	522.62	162192.57
Jul, 2038	777.17	525.13	161667.45
Aug, 2038	774.66	527.64	161139.80
Sep, 2038	772.13	530.17	160609.63
Oct, 2038	769.59	532.71	160076.92
Nov, 2038	767.04	535.26	159541.65
Dec, 2038	764.47	537.83	159003.82
Jan, 2039	761.89	540.41	158463.42
Feb, 2039	759.30	543.00	157920.42
Mar, 2039	756.70	545.60	157374.82
Apr, 2039	754.09	548.21	156826.61
May, 2039	751.46	550.84	156275.77
Jun, 2039	748.82	553.48	155722.29
Jul, 2039	746.17	556.13	155166.16
Aug, 2039	743.50	558.80	154607.37
Sep, 2039	740.83	561.47	154045.89
Oct, 2039	738.14	564.16	153481.73
Nov, 2039	735.43	566.87	152914.86
Dec, 2039	732.72	569.58	152345.28
Jan, 2040	729.99	572.31	151772.97
Feb, 2040	727.25	575.05	151197.91
Mar, 2040	724.49	577.81	150620.10
Apr, 2040	721.72	580.58	150039.52
May, 2040	718.94	583.36	149456.16
Jun, 2040	716.14	586.16	148870.01
Jul, 2040	713.34	588.96	148281.04
Aug, 2040	710.51	591.79	147689.26
Sep, 2040	707.68	594.62	147094.63
Oct, 2040	704.83	597.47	146497.16
Nov, 2040	701.97	600.33	145896.83
Dec, 2040	699.09	603.21	145293.62
Jan, 2041	696.20	606.10	144687.52
Feb, 2041	693.29	609.01	144078.51
Mar, 2041	690.38	611.92	143466.59
Apr, 2041	687.44	614.86	142851.73
May, 2041	684.50	617.80	142233.93
Jun, 2041	681.54	620.76	141613.17
Jul, 2041	678.56	623.74	140989.43
Aug, 2041	675.57	626.73	140362.70
Sep, 2041	672.57	629.73	139732.98
Oct, 2041	669.55	632.75	139100.23
Nov, 2041	666.52	635.78	138464.45
Dec, 2041	663.48	638.82	137825.63
Jan, 2042	660.41	641.89	137183.74
Feb, 2042	657.34	644.96	136538.78
Mar, 2042	654.25	648.05	135890.73
Apr, 2042	651.14	651.16	135239.57
May, 2042	648.02	654.28	134585.29
Jun, 2042	644.89	657.41	133927.88
Jul, 2042	641.74	660.56	133267.32
Aug, 2042	638.57	663.73	132603.59
Sep, 2042	635.39	666.91	131936.68
Oct, 2042	632.20	670.10	131266.58
Nov, 2042	628.99	673.31	130593.27
Dec, 2042	625.76	676.54	129916.73
Jan, 2043	622.52	679.78	129236.94
Feb, 2043	619.26	683.04	128553.90
Mar, 2043	615.99	686.31	127867.59
Apr, 2043	612.70	689.60	127177.99
May, 2043	609.39	692.91	126485.09
Jun, 2043	606.07	696.23	125788.86
Jul, 2043	602.74	699.56	125089.30
Aug, 2043	599.39	702.91	124386.38
Sep, 2043	596.02	706.28	123680.10
Oct, 2043	592.63	709.67	122970.44
Nov, 2043	589.23	713.07	122257.37
Dec, 2043	585.82	716.48	121540.89
Jan, 2044	582.38	719.92	120820.97
Feb, 2044	578.93	723.37	120097.60
Mar, 2044	575.47	726.83	119370.77
Apr, 2044	571.98	730.32	118640.46
May, 2044	568.49	733.81	117906.64
Jun, 2044	564.97	737.33	117169.31
Jul, 2044	561.44	740.86	116428.45
Aug, 2044	557.89	744.41	115684.03
Sep, 2044	554.32	747.98	114936.05
Oct, 2044	550.74	751.56	114184.49
Nov, 2044	547.13	755.17	113429.32
Dec, 2044	543.52	758.78	112670.54
Jan, 2045	539.88	762.42	111908.12
Feb, 2045	536.23	766.07	111142.04
Mar, 2045	532.56	769.74	110372.30
Apr, 2045	528.87	773.43	109598.87
May, 2045	525.16	777.14	108821.73
Jun, 2045	521.44	780.86	108040.86
Jul, 2045	517.70	784.60	107256.26
Aug, 2045	513.94	788.36	106467.90
Sep, 2045	510.16	792.14	105675.76
Oct, 2045	506.36	795.94	104879.82
Nov, 2045	502.55	799.75	104080.07
Dec, 2045	498.72	803.58	103276.48
Jan, 2046	494.87	807.43	102469.05
Feb, 2046	491.00	811.30	101657.75
Mar, 2046	487.11	815.19	100842.56
Apr, 2046	483.20	819.10	100023.46
May, 2046	479.28	823.02	99200.44
Jun, 2046	475.34	826.96	98373.48
Jul, 2046	471.37	830.93	97542.55
Aug, 2046	467.39	834.91	96707.64
Sep, 2046	463.39	838.91	95868.73
Oct, 2046	459.37	842.93	95025.80
Nov, 2046	455.33	846.97	94178.84
Dec, 2046	451.27	851.03	93327.81
Jan, 2047	447.20	855.10	92472.70
Feb, 2047	443.10	859.20	91613.50
Mar, 2047	438.98	863.32	90750.18
Apr, 2047	434.84	867.46	89882.73
May, 2047	430.69	871.61	89011.12
Jun, 2047	426.51	875.79	88135.33
Jul, 2047	422.32	879.98	87255.34
Aug, 2047	418.10	884.20	86371.14
Sep, 2047	413.86	888.44	85482.70
Oct, 2047	409.60	892.70	84590.01
Nov, 2047	405.33	896.97	83693.04
Dec, 2047	401.03	901.27	82791.76
Jan, 2048	396.71	905.59	81886.18
Feb, 2048	392.37	909.93	80976.25
Mar, 2048	388.01	914.29	80061.96
Apr, 2048	383.63	918.67	79143.29
May, 2048	379.23	923.07	78220.22
Jun, 2048	374.81	927.49	77292.72
Jul, 2048	370.36	931.94	76360.78
Aug, 2048	365.90	936.40	75424.38
Sep, 2048	361.41	940.89	74483.49
Oct, 2048	356.90	945.40	73538.09
Nov, 2048	352.37	949.93	72588.16
Dec, 2048	347.82	954.48	71633.67
Jan, 2049	343.24	959.06	70674.62
Feb, 2049	338.65	963.65	69710.97
Mar, 2049	334.03	968.27	68742.70
Apr, 2049	329.39	972.91	67769.79
May, 2049	324.73	977.57	66792.22
Jun, 2049	320.05	982.25	65809.97
Jul, 2049	315.34	986.96	64823.01
Aug, 2049	310.61	991.69	63831.32
Sep, 2049	305.86	996.44	62834.88
Oct, 2049	301.08	1001.22	61833.66
Nov, 2049	296.29	1006.01	60827.65
Dec, 2049	291.47	1010.83	59816.81
Jan, 2050	286.62	1015.68	58801.13
Feb, 2050	281.76	1020.54	57780.59
Mar, 2050	276.87	1025.43	56755.16
Apr, 2050	271.95	1030.35	55724.81
May, 2050	267.01	1035.29	54689.52
Jun, 2050	262.05	1040.25	53649.28
Jul, 2050	257.07	1045.23	52604.05
Aug, 2050	252.06	1050.24	51553.81
Sep, 2050	247.03	1055.27	50498.54
Oct, 2050	241.97	1060.33	49438.21
Nov, 2050	236.89	1065.41	48372.80
Dec, 2050	231.79	1070.51	47302.29
Jan, 2051	226.66	1075.64	46226.64
Feb, 2051	221.50	1080.80	45145.84
Mar, 2051	216.32	1085.98	44059.87
Apr, 2051	211.12	1091.18	42968.69
May, 2051	205.89	1096.41	41872.28
Jun, 2051	200.64	1101.66	40770.62
Jul, 2051	195.36	1106.94	39663.68
Aug, 2051	190.06	1112.24	38551.43
Sep, 2051	184.73	1117.57	37433.86
Oct, 2051	179.37	1122.93	36310.93
Nov, 2051	173.99	1128.31	35182.62
Dec, 2051	168.58	1133.72	34048.90
Jan, 2052	163.15	1139.15	32909.75
Feb, 2052	157.69	1144.61	31765.15
Mar, 2052	152.21	1150.09	30615.05
Apr, 2052	146.70	1155.60	29459.45
May, 2052	141.16	1161.14	28298.31
Jun, 2052	135.60	1166.70	27131.61
Jul, 2052	130.01	1172.29	25959.31
Aug, 2052	124.39	1177.91	24781.40
Sep, 2052	118.74	1183.56	23597.84
Oct, 2052	113.07	1189.23	22408.62
Nov, 2052	107.37	1194.93	21213.69
Dec, 2052	101.65	1200.65	20013.04
Jan, 2053	95.90	1206.40	18806.64
Feb, 2053	90.12	1212.18	17594.45
Mar, 2053	84.31	1217.99	16376.46
Apr, 2053	78.47	1223.83	15152.63
May, 2053	72.61	1229.69	13922.94
Jun, 2053	66.71	1235.59	12687.35
Jul, 2053	60.79	1241.51	11445.84
Aug, 2053	54.84	1247.46	10198.39
Sep, 2053	48.87	1253.43	8944.96
Oct, 2053	42.86	1259.44	7685.52
Nov, 2053	36.83	1265.47	6420.04
Dec, 2053	30.76	1271.54	5148.51
Jan, 2054	24.67	1277.63	3870.88
Feb, 2054	18.55	1283.75	2587.12
Mar, 2054	12.40	1289.90	1297.22
Apr, 2054	6.22	1296.08	1.14