Mortgage Parameters

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

Mortgage Summary

Property Total:	$317,500
Down Payment	$95,250
Mortgage Amount:	$222,250
Mortgage Payment:	$1,296.99 / month
Estimated Tax:	+ $176.39 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,473.38 / month
Total Interest Paid:	$244,666.80 over 30 years
Total Tax Paid:	$63,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1064.95	232.04	222017.96
Jun, 2024	1063.84	233.15	221784.80
Jul, 2024	1062.72	234.27	221550.53
Aug, 2024	1061.60	235.39	221315.14
Sep, 2024	1060.47	236.52	221078.62
Oct, 2024	1059.34	237.65	220840.96
Nov, 2024	1058.20	238.79	220602.17
Dec, 2024	1057.05	239.94	220362.23
Jan, 2025	1055.90	241.09	220121.14
Feb, 2025	1054.75	242.24	219878.90
Mar, 2025	1053.59	243.40	219635.50
Apr, 2025	1052.42	244.57	219390.93
May, 2025	1051.25	245.74	219145.19
Jun, 2025	1050.07	246.92	218898.27
Jul, 2025	1048.89	248.10	218650.16
Aug, 2025	1047.70	249.29	218400.87
Sep, 2025	1046.50	250.49	218150.39
Oct, 2025	1045.30	251.69	217898.70
Nov, 2025	1044.10	252.89	217645.81
Dec, 2025	1042.89	254.10	217391.70
Jan, 2026	1041.67	255.32	217136.38
Feb, 2026	1040.45	256.54	216879.84
Mar, 2026	1039.22	257.77	216622.06
Apr, 2026	1037.98	259.01	216363.05
May, 2026	1036.74	260.25	216102.80
Jun, 2026	1035.49	261.50	215841.31
Jul, 2026	1034.24	262.75	215578.56
Aug, 2026	1032.98	264.01	215314.55
Sep, 2026	1031.72	265.27	215049.27
Oct, 2026	1030.44	266.55	214782.73
Nov, 2026	1029.17	267.82	214514.90
Dec, 2026	1027.88	269.11	214245.80
Jan, 2027	1026.59	270.40	213975.40
Feb, 2027	1025.30	271.69	213703.71
Mar, 2027	1024.00	272.99	213430.72
Apr, 2027	1022.69	274.30	213156.42
May, 2027	1021.37	275.62	212880.80
Jun, 2027	1020.05	276.94	212603.87
Jul, 2027	1018.73	278.26	212325.60
Aug, 2027	1017.39	279.60	212046.01
Sep, 2027	1016.05	280.94	211765.07
Oct, 2027	1014.71	282.28	211482.79
Nov, 2027	1013.36	283.63	211199.15
Dec, 2027	1012.00	284.99	210914.16
Jan, 2028	1010.63	286.36	210627.80
Feb, 2028	1009.26	287.73	210340.07
Mar, 2028	1007.88	289.11	210050.96
Apr, 2028	1006.49	290.50	209760.46
May, 2028	1005.10	291.89	209468.57
Jun, 2028	1003.70	293.29	209175.29
Jul, 2028	1002.30	294.69	208880.59
Aug, 2028	1000.89	296.10	208584.49
Sep, 2028	999.47	297.52	208286.97
Oct, 2028	998.04	298.95	207988.02
Nov, 2028	996.61	300.38	207687.64
Dec, 2028	995.17	301.82	207385.82
Jan, 2029	993.72	303.27	207082.55
Feb, 2029	992.27	304.72	206777.83
Mar, 2029	990.81	306.18	206471.65
Apr, 2029	989.34	307.65	206164.01
May, 2029	987.87	309.12	205854.89
Jun, 2029	986.39	310.60	205544.28
Jul, 2029	984.90	312.09	205232.19
Aug, 2029	983.40	313.59	204918.61
Sep, 2029	981.90	315.09	204603.52
Oct, 2029	980.39	316.60	204286.92
Nov, 2029	978.87	318.12	203968.81
Dec, 2029	977.35	319.64	203649.17
Jan, 2030	975.82	321.17	203328.00
Feb, 2030	974.28	322.71	203005.29
Mar, 2030	972.73	324.26	202681.03
Apr, 2030	971.18	325.81	202355.22
May, 2030	969.62	327.37	202027.85
Jun, 2030	968.05	328.94	201698.91
Jul, 2030	966.47	330.52	201368.39
Aug, 2030	964.89	332.10	201036.29
Sep, 2030	963.30	333.69	200702.60
Oct, 2030	961.70	335.29	200367.31
Nov, 2030	960.09	336.90	200030.41
Dec, 2030	958.48	338.51	199691.90
Jan, 2031	956.86	340.13	199351.77
Feb, 2031	955.23	341.76	199010.01
Mar, 2031	953.59	343.40	198666.61
Apr, 2031	951.94	345.05	198321.56
May, 2031	950.29	346.70	197974.86
Jun, 2031	948.63	348.36	197626.50
Jul, 2031	946.96	350.03	197276.47
Aug, 2031	945.28	351.71	196924.77
Sep, 2031	943.60	353.39	196571.37
Oct, 2031	941.90	355.09	196216.29
Nov, 2031	940.20	356.79	195859.50
Dec, 2031	938.49	358.50	195501.00
Jan, 2032	936.78	360.21	195140.79
Feb, 2032	935.05	361.94	194778.85
Mar, 2032	933.32	363.67	194415.18
Apr, 2032	931.57	365.42	194049.76
May, 2032	929.82	367.17	193682.59
Jun, 2032	928.06	368.93	193313.66
Jul, 2032	926.29	370.70	192942.97
Aug, 2032	924.52	372.47	192570.49
Sep, 2032	922.73	374.26	192196.24
Oct, 2032	920.94	376.05	191820.19
Nov, 2032	919.14	377.85	191442.34
Dec, 2032	917.33	379.66	191062.68
Jan, 2033	915.51	381.48	190681.19
Feb, 2033	913.68	383.31	190297.88
Mar, 2033	911.84	385.15	189912.74
Apr, 2033	910.00	386.99	189525.75
May, 2033	908.14	388.85	189136.90
Jun, 2033	906.28	390.71	188746.19
Jul, 2033	904.41	392.58	188353.61
Aug, 2033	902.53	394.46	187959.15
Sep, 2033	900.64	396.35	187562.80
Oct, 2033	898.74	398.25	187164.54
Nov, 2033	896.83	400.16	186764.38
Dec, 2033	894.91	402.08	186362.31
Jan, 2034	892.99	404.00	185958.30
Feb, 2034	891.05	405.94	185552.36
Mar, 2034	889.11	407.88	185144.48
Apr, 2034	887.15	409.84	184734.64
May, 2034	885.19	411.80	184322.84
Jun, 2034	883.21	413.78	183909.06
Jul, 2034	881.23	415.76	183493.30
Aug, 2034	879.24	417.75	183075.55
Sep, 2034	877.24	419.75	182655.80
Oct, 2034	875.23	421.76	182234.03
Nov, 2034	873.20	423.79	181810.25
Dec, 2034	871.17	425.82	181384.43
Jan, 2035	869.13	427.86	180956.57
Feb, 2035	867.08	429.91	180526.67
Mar, 2035	865.02	431.97	180094.70
Apr, 2035	862.95	434.04	179660.67
May, 2035	860.87	436.12	179224.55
Jun, 2035	858.78	438.21	178786.34
Jul, 2035	856.68	440.31	178346.04
Aug, 2035	854.57	442.42	177903.62
Sep, 2035	852.45	444.54	177459.09
Oct, 2035	850.32	446.67	177012.42
Nov, 2035	848.18	448.81	176563.62
Dec, 2035	846.03	450.96	176112.66
Jan, 2036	843.87	453.12	175659.54
Feb, 2036	841.70	455.29	175204.26
Mar, 2036	839.52	457.47	174746.79
Apr, 2036	837.33	459.66	174287.13
May, 2036	835.13	461.86	173825.26
Jun, 2036	832.91	464.08	173361.18
Jul, 2036	830.69	466.30	172894.88
Aug, 2036	828.45	468.54	172426.35
Sep, 2036	826.21	470.78	171955.57
Oct, 2036	823.95	473.04	171482.53
Nov, 2036	821.69	475.30	171007.23
Dec, 2036	819.41	477.58	170529.65
Jan, 2037	817.12	479.87	170049.78
Feb, 2037	814.82	482.17	169567.61
Mar, 2037	812.51	484.48	169083.13
Apr, 2037	810.19	486.80	168596.33
May, 2037	807.86	489.13	168107.20
Jun, 2037	805.51	491.48	167615.72
Jul, 2037	803.16	493.83	167121.89
Aug, 2037	800.79	496.20	166625.69
Sep, 2037	798.41	498.58	166127.12
Oct, 2037	796.03	500.96	165626.16
Nov, 2037	793.63	503.36	165122.79
Dec, 2037	791.21	505.78	164617.01
Jan, 2038	788.79	508.20	164108.81
Feb, 2038	786.35	510.64	163598.18
Mar, 2038	783.91	513.08	163085.10
Apr, 2038	781.45	515.54	162569.56
May, 2038	778.98	518.01	162051.55
Jun, 2038	776.50	520.49	161531.05
Jul, 2038	774.00	522.99	161008.06
Aug, 2038	771.50	525.49	160482.57
Sep, 2038	768.98	528.01	159954.56
Oct, 2038	766.45	530.54	159424.02
Nov, 2038	763.91	533.08	158890.94
Dec, 2038	761.35	535.64	158355.30
Jan, 2039	758.79	538.20	157817.09
Feb, 2039	756.21	540.78	157276.31
Mar, 2039	753.62	543.37	156732.94
Apr, 2039	751.01	545.98	156186.96
May, 2039	748.40	548.59	155638.37
Jun, 2039	745.77	551.22	155087.14
Jul, 2039	743.13	553.86	154533.28
Aug, 2039	740.47	556.52	153976.76
Sep, 2039	737.81	559.18	153417.58
Oct, 2039	735.13	561.86	152855.71
Nov, 2039	732.43	564.56	152291.16
Dec, 2039	729.73	567.26	151723.89
Jan, 2040	727.01	569.98	151153.91
Feb, 2040	724.28	572.71	150581.20
Mar, 2040	721.53	575.46	150005.75
Apr, 2040	718.78	578.21	149427.54
May, 2040	716.01	580.98	148846.55
Jun, 2040	713.22	583.77	148262.79
Jul, 2040	710.43	586.56	147676.22
Aug, 2040	707.62	589.37	147086.85
Sep, 2040	704.79	592.20	146494.65
Oct, 2040	701.95	595.04	145899.61
Nov, 2040	699.10	597.89	145301.72
Dec, 2040	696.24	600.75	144700.97
Jan, 2041	693.36	603.63	144097.34
Feb, 2041	690.47	606.52	143490.82
Mar, 2041	687.56	609.43	142881.39
Apr, 2041	684.64	612.35	142269.04
May, 2041	681.71	615.28	141653.75
Jun, 2041	678.76	618.23	141035.52
Jul, 2041	675.80	621.19	140414.32
Aug, 2041	672.82	624.17	139790.15
Sep, 2041	669.83	627.16	139162.99
Oct, 2041	666.82	630.17	138532.82
Nov, 2041	663.80	633.19	137899.64
Dec, 2041	660.77	636.22	137263.42
Jan, 2042	657.72	639.27	136624.15
Feb, 2042	654.66	642.33	135981.81
Mar, 2042	651.58	645.41	135336.40
Apr, 2042	648.49	648.50	134687.90
May, 2042	645.38	651.61	134036.29
Jun, 2042	642.26	654.73	133381.56
Jul, 2042	639.12	657.87	132723.69
Aug, 2042	635.97	661.02	132062.66
Sep, 2042	632.80	664.19	131398.48
Oct, 2042	629.62	667.37	130731.10
Nov, 2042	626.42	670.57	130060.53
Dec, 2042	623.21	673.78	129386.75
Jan, 2043	619.98	677.01	128709.74
Feb, 2043	616.73	680.26	128029.48
Mar, 2043	613.47	683.52	127345.97
Apr, 2043	610.20	686.79	126659.18
May, 2043	606.91	690.08	125969.09
Jun, 2043	603.60	693.39	125275.71
Jul, 2043	600.28	696.71	124579.00
Aug, 2043	596.94	700.05	123878.95
Sep, 2043	593.59	703.40	123175.54
Oct, 2043	590.22	706.77	122468.77
Nov, 2043	586.83	710.16	121758.61
Dec, 2043	583.43	713.56	121045.05
Jan, 2044	580.01	716.98	120328.06
Feb, 2044	576.57	720.42	119607.65
Mar, 2044	573.12	723.87	118883.78
Apr, 2044	569.65	727.34	118156.44
May, 2044	566.17	730.82	117425.61
Jun, 2044	562.66	734.33	116691.29
Jul, 2044	559.15	737.84	115953.44
Aug, 2044	555.61	741.38	115212.06
Sep, 2044	552.06	744.93	114467.13
Oct, 2044	548.49	748.50	113718.63
Nov, 2044	544.90	752.09	112966.54
Dec, 2044	541.30	755.69	112210.85
Jan, 2045	537.68	759.31	111451.54
Feb, 2045	534.04	762.95	110688.58
Mar, 2045	530.38	766.61	109921.98
Apr, 2045	526.71	770.28	109151.70
May, 2045	523.02	773.97	108377.73
Jun, 2045	519.31	777.68	107600.05
Jul, 2045	515.58	781.41	106818.64
Aug, 2045	511.84	785.15	106033.49
Sep, 2045	508.08	788.91	105244.58
Oct, 2045	504.30	792.69	104451.88
Nov, 2045	500.50	796.49	103655.39
Dec, 2045	496.68	800.31	102855.08
Jan, 2046	492.85	804.14	102050.94
Feb, 2046	488.99	808.00	101242.94
Mar, 2046	485.12	811.87	100431.08
Apr, 2046	481.23	815.76	99615.32
May, 2046	477.32	819.67	98795.65
Jun, 2046	473.40	823.59	97972.06
Jul, 2046	469.45	827.54	97144.52
Aug, 2046	465.48	831.51	96313.01
Sep, 2046	461.50	835.49	95477.52
Oct, 2046	457.50	839.49	94638.03
Nov, 2046	453.47	843.52	93794.51
Dec, 2046	449.43	847.56	92946.95
Jan, 2047	445.37	851.62	92095.34
Feb, 2047	441.29	855.70	91239.64
Mar, 2047	437.19	859.80	90379.84
Apr, 2047	433.07	863.92	89515.92
May, 2047	428.93	868.06	88647.86
Jun, 2047	424.77	872.22	87775.64
Jul, 2047	420.59	876.40	86899.24
Aug, 2047	416.39	880.60	86018.64
Sep, 2047	412.17	884.82	85133.82
Oct, 2047	407.93	889.06	84244.77
Nov, 2047	403.67	893.32	83351.45
Dec, 2047	399.39	897.60	82453.85
Jan, 2048	395.09	901.90	81551.95
Feb, 2048	390.77	906.22	80645.73
Mar, 2048	386.43	910.56	79735.17
Apr, 2048	382.06	914.93	78820.24
May, 2048	377.68	919.31	77900.93
Jun, 2048	373.28	923.71	76977.22
Jul, 2048	368.85	928.14	76049.08
Aug, 2048	364.40	932.59	75116.49
Sep, 2048	359.93	937.06	74179.43
Oct, 2048	355.44	941.55	73237.89
Nov, 2048	350.93	946.06	72291.83
Dec, 2048	346.40	950.59	71341.24
Jan, 2049	341.84	955.15	70386.09
Feb, 2049	337.27	959.72	69426.37
Mar, 2049	332.67	964.32	68462.05
Apr, 2049	328.05	968.94	67493.10
May, 2049	323.40	973.59	66519.52
Jun, 2049	318.74	978.25	65541.27
Jul, 2049	314.05	982.94	64558.33
Aug, 2049	309.34	987.65	63570.68
Sep, 2049	304.61	992.38	62578.30
Oct, 2049	299.85	997.14	61581.16
Nov, 2049	295.08	1001.91	60579.25
Dec, 2049	290.28	1006.71	59572.54
Jan, 2050	285.45	1011.54	58561.00
Feb, 2050	280.60	1016.39	57544.61
Mar, 2050	275.73	1021.26	56523.36
Apr, 2050	270.84	1026.15	55497.21
May, 2050	265.92	1031.07	54466.14
Jun, 2050	260.98	1036.01	53430.14
Jul, 2050	256.02	1040.97	52389.17
Aug, 2050	251.03	1045.96	51343.21
Sep, 2050	246.02	1050.97	50292.24
Oct, 2050	240.98	1056.01	49236.23
Nov, 2050	235.92	1061.07	48175.16
Dec, 2050	230.84	1066.15	47109.01
Jan, 2051	225.73	1071.26	46037.75
Feb, 2051	220.60	1076.39	44961.36
Mar, 2051	215.44	1081.55	43879.81
Apr, 2051	210.26	1086.73	42793.08
May, 2051	205.05	1091.94	41701.14
Jun, 2051	199.82	1097.17	40603.97
Jul, 2051	194.56	1102.43	39501.54
Aug, 2051	189.28	1107.71	38393.83
Sep, 2051	183.97	1113.02	37280.81
Oct, 2051	178.64	1118.35	36162.45
Nov, 2051	173.28	1123.71	35038.74
Dec, 2051	167.89	1129.10	33909.65
Jan, 2052	162.48	1134.51	32775.14
Feb, 2052	157.05	1139.94	31635.20
Mar, 2052	151.59	1145.40	30489.79
Apr, 2052	146.10	1150.89	29338.90
May, 2052	140.58	1156.41	28182.49
Jun, 2052	135.04	1161.95	27020.54
Jul, 2052	129.47	1167.52	25853.03
Aug, 2052	123.88	1173.11	24679.91
Sep, 2052	118.26	1178.73	23501.18
Oct, 2052	112.61	1184.38	22316.80
Nov, 2052	106.93	1190.06	21126.75
Dec, 2052	101.23	1195.76	19930.99
Jan, 2053	95.50	1201.49	18729.50
Feb, 2053	89.75	1207.24	17522.26
Mar, 2053	83.96	1213.03	16309.23
Apr, 2053	78.15	1218.84	15090.39
May, 2053	72.31	1224.68	13865.70
Jun, 2053	66.44	1230.55	12635.15
Jul, 2053	60.54	1236.45	11398.71
Aug, 2053	54.62	1242.37	10156.34
Sep, 2053	48.67	1248.32	8908.01
Oct, 2053	42.68	1254.31	7653.71
Nov, 2053	36.67	1260.32	6393.39
Dec, 2053	30.63	1266.36	5127.04
Jan, 2054	24.57	1272.42	3854.61
Feb, 2054	18.47	1278.52	2576.09
Mar, 2054	12.34	1284.65	1291.45
Apr, 2054	6.19	1290.80	0.65