Mortgage Parameters

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

Mortgage Summary

Property Total:	$349,700
Down Payment	$104,910
Mortgage Amount:	$244,790
Mortgage Payment:	$1,428.53 / month
Estimated Tax:	+ $194.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,622.81 / month
Total Interest Paid:	$269,481.60 over 30 years
Total Tax Paid:	$69,940.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1172.95	255.58	244534.42
Jun, 2024	1171.73	256.80	244277.62
Jul, 2024	1170.50	258.03	244019.59
Aug, 2024	1169.26	259.27	243760.32
Sep, 2024	1168.02	260.51	243499.81
Oct, 2024	1166.77	261.76	243238.05
Nov, 2024	1165.52	263.01	242975.03
Dec, 2024	1164.26	264.27	242710.76
Jan, 2025	1162.99	265.54	242445.22
Feb, 2025	1161.72	266.81	242178.40
Mar, 2025	1160.44	268.09	241910.31
Apr, 2025	1159.15	269.38	241640.93
May, 2025	1157.86	270.67	241370.27
Jun, 2025	1156.57	271.96	241098.30
Jul, 2025	1155.26	273.27	240825.03
Aug, 2025	1153.95	274.58	240550.46
Sep, 2025	1152.64	275.89	240274.57
Oct, 2025	1151.32	277.21	239997.35
Nov, 2025	1149.99	278.54	239718.81
Dec, 2025	1148.65	279.88	239438.93
Jan, 2026	1147.31	281.22	239157.71
Feb, 2026	1145.96	282.57	238875.15
Mar, 2026	1144.61	283.92	238591.23
Apr, 2026	1143.25	285.28	238305.95
May, 2026	1141.88	286.65	238019.30
Jun, 2026	1140.51	288.02	237731.28
Jul, 2026	1139.13	289.40	237441.88
Aug, 2026	1137.74	290.79	237151.09
Sep, 2026	1136.35	292.18	236858.91
Oct, 2026	1134.95	293.58	236565.33
Nov, 2026	1133.54	294.99	236270.34
Dec, 2026	1132.13	296.40	235973.94
Jan, 2027	1130.71	297.82	235676.12
Feb, 2027	1129.28	299.25	235376.87
Mar, 2027	1127.85	300.68	235076.19
Apr, 2027	1126.41	302.12	234774.06
May, 2027	1124.96	303.57	234470.49
Jun, 2027	1123.50	305.03	234165.47
Jul, 2027	1122.04	306.49	233858.98
Aug, 2027	1120.57	307.96	233551.02
Sep, 2027	1119.10	309.43	233241.59
Oct, 2027	1117.62	310.91	232930.68
Nov, 2027	1116.13	312.40	232618.27
Dec, 2027	1114.63	313.90	232304.37
Jan, 2028	1113.13	315.40	231988.97
Feb, 2028	1111.61	316.92	231672.05
Mar, 2028	1110.10	318.43	231353.62
Apr, 2028	1108.57	319.96	231033.66
May, 2028	1107.04	321.49	230712.16
Jun, 2028	1105.50	323.03	230389.13
Jul, 2028	1103.95	324.58	230064.55
Aug, 2028	1102.39	326.14	229738.41
Sep, 2028	1100.83	327.70	229410.71
Oct, 2028	1099.26	329.27	229081.44
Nov, 2028	1097.68	330.85	228750.59
Dec, 2028	1096.10	332.43	228418.16
Jan, 2029	1094.50	334.03	228084.13
Feb, 2029	1092.90	335.63	227748.50
Mar, 2029	1091.29	337.24	227411.27
Apr, 2029	1089.68	338.85	227072.42
May, 2029	1088.06	340.47	226731.94
Jun, 2029	1086.42	342.11	226389.84
Jul, 2029	1084.78	343.75	226046.09
Aug, 2029	1083.14	345.39	225700.70
Sep, 2029	1081.48	347.05	225353.65
Oct, 2029	1079.82	348.71	225004.94
Nov, 2029	1078.15	350.38	224654.56
Dec, 2029	1076.47	352.06	224302.50
Jan, 2030	1074.78	353.75	223948.75
Feb, 2030	1073.09	355.44	223593.31
Mar, 2030	1071.38	357.15	223236.17
Apr, 2030	1069.67	358.86	222877.31
May, 2030	1067.95	360.58	222516.73
Jun, 2030	1066.23	362.30	222154.43
Jul, 2030	1064.49	364.04	221790.39
Aug, 2030	1062.75	365.78	221424.60
Sep, 2030	1060.99	367.54	221057.07
Oct, 2030	1059.23	369.30	220687.77
Nov, 2030	1057.46	371.07	220316.70
Dec, 2030	1055.68	372.85	219943.86
Jan, 2031	1053.90	374.63	219569.22
Feb, 2031	1052.10	376.43	219192.80
Mar, 2031	1050.30	378.23	218814.56
Apr, 2031	1048.49	380.04	218434.52
May, 2031	1046.67	381.86	218052.66
Jun, 2031	1044.84	383.69	217668.96
Jul, 2031	1043.00	385.53	217283.43
Aug, 2031	1041.15	387.38	216896.05
Sep, 2031	1039.29	389.24	216506.81
Oct, 2031	1037.43	391.10	216115.71
Nov, 2031	1035.55	392.98	215722.73
Dec, 2031	1033.67	394.86	215327.88
Jan, 2032	1031.78	396.75	214931.13
Feb, 2032	1029.88	398.65	214532.47
Mar, 2032	1027.97	400.56	214131.91
Apr, 2032	1026.05	402.48	213729.43
May, 2032	1024.12	404.41	213325.02
Jun, 2032	1022.18	406.35	212918.67
Jul, 2032	1020.24	408.29	212510.38
Aug, 2032	1018.28	410.25	212100.13
Sep, 2032	1016.31	412.22	211687.91
Oct, 2032	1014.34	414.19	211273.72
Nov, 2032	1012.35	416.18	210857.54
Dec, 2032	1010.36	418.17	210439.37
Jan, 2033	1008.36	420.17	210019.20
Feb, 2033	1006.34	422.19	209597.01
Mar, 2033	1004.32	424.21	209172.80
Apr, 2033	1002.29	426.24	208746.55
May, 2033	1000.24	428.29	208318.27
Jun, 2033	998.19	430.34	207887.93
Jul, 2033	996.13	432.40	207455.53
Aug, 2033	994.06	434.47	207021.06
Sep, 2033	991.98	436.55	206584.50
Oct, 2033	989.88	438.65	206145.86
Nov, 2033	987.78	440.75	205705.11
Dec, 2033	985.67	442.86	205262.25
Jan, 2034	983.55	444.98	204817.27
Feb, 2034	981.42	447.11	204370.15
Mar, 2034	979.27	449.26	203920.90
Apr, 2034	977.12	451.41	203469.49
May, 2034	974.96	453.57	203015.92
Jun, 2034	972.78	455.75	202560.17
Jul, 2034	970.60	457.93	202102.24
Aug, 2034	968.41	460.12	201642.12
Sep, 2034	966.20	462.33	201179.79
Oct, 2034	963.99	464.54	200715.25
Nov, 2034	961.76	466.77	200248.48
Dec, 2034	959.52	469.01	199779.47
Jan, 2035	957.28	471.25	199308.22
Feb, 2035	955.02	473.51	198834.71
Mar, 2035	952.75	475.78	198358.93
Apr, 2035	950.47	478.06	197880.87
May, 2035	948.18	480.35	197400.51
Jun, 2035	945.88	482.65	196917.86
Jul, 2035	943.56	484.97	196432.90
Aug, 2035	941.24	487.29	195945.61
Sep, 2035	938.91	489.62	195455.98
Oct, 2035	936.56	491.97	194964.01
Nov, 2035	934.20	494.33	194469.69
Dec, 2035	931.83	496.70	193972.99
Jan, 2036	929.45	499.08	193473.91
Feb, 2036	927.06	501.47	192972.45
Mar, 2036	924.66	503.87	192468.58
Apr, 2036	922.25	506.28	191962.29
May, 2036	919.82	508.71	191453.58
Jun, 2036	917.38	511.15	190942.43
Jul, 2036	914.93	513.60	190428.84
Aug, 2036	912.47	516.06	189912.78
Sep, 2036	910.00	518.53	189394.25
Oct, 2036	907.51	521.02	188873.23
Nov, 2036	905.02	523.51	188349.72
Dec, 2036	902.51	526.02	187823.70
Jan, 2037	899.99	528.54	187295.15
Feb, 2037	897.46	531.07	186764.08
Mar, 2037	894.91	533.62	186230.46
Apr, 2037	892.35	536.18	185694.29
May, 2037	889.79	538.74	185155.54
Jun, 2037	887.20	541.33	184614.21
Jul, 2037	884.61	543.92	184070.29
Aug, 2037	882.00	546.53	183523.77
Sep, 2037	879.38	549.15	182974.62
Oct, 2037	876.75	551.78	182422.85
Nov, 2037	874.11	554.42	181868.43
Dec, 2037	871.45	557.08	181311.35
Jan, 2038	868.78	559.75	180751.60
Feb, 2038	866.10	562.43	180189.17
Mar, 2038	863.41	565.12	179624.05
Apr, 2038	860.70	567.83	179056.22
May, 2038	857.98	570.55	178485.67
Jun, 2038	855.24	573.29	177912.38
Jul, 2038	852.50	576.03	177336.35
Aug, 2038	849.74	578.79	176757.55
Sep, 2038	846.96	581.57	176175.99
Oct, 2038	844.18	584.35	175591.63
Nov, 2038	841.38	587.15	175004.48
Dec, 2038	838.56	589.97	174414.51
Jan, 2039	835.74	592.79	173821.72
Feb, 2039	832.90	595.63	173226.09
Mar, 2039	830.04	598.49	172627.60
Apr, 2039	827.17	601.36	172026.24
May, 2039	824.29	604.24	171422.00
Jun, 2039	821.40	607.13	170814.87
Jul, 2039	818.49	610.04	170204.83
Aug, 2039	815.56	612.97	169591.86
Sep, 2039	812.63	615.90	168975.96
Oct, 2039	809.68	618.85	168357.11
Nov, 2039	806.71	621.82	167735.29
Dec, 2039	803.73	624.80	167110.49
Jan, 2040	800.74	627.79	166482.70
Feb, 2040	797.73	630.80	165851.90
Mar, 2040	794.71	633.82	165218.07
Apr, 2040	791.67	636.86	164581.21
May, 2040	788.62	639.91	163941.30
Jun, 2040	785.55	642.98	163298.32
Jul, 2040	782.47	646.06	162652.27
Aug, 2040	779.38	649.15	162003.11
Sep, 2040	776.26	652.27	161350.85
Oct, 2040	773.14	655.39	160695.46
Nov, 2040	770.00	658.53	160036.92
Dec, 2040	766.84	661.69	159375.24
Jan, 2041	763.67	664.86	158710.38
Feb, 2041	760.49	668.04	158042.34
Mar, 2041	757.29	671.24	157371.09
Apr, 2041	754.07	674.46	156696.63
May, 2041	750.84	677.69	156018.94
Jun, 2041	747.59	680.94	155338.00
Jul, 2041	744.33	684.20	154653.80
Aug, 2041	741.05	687.48	153966.32
Sep, 2041	737.76	690.77	153275.55
Oct, 2041	734.45	694.08	152581.46
Nov, 2041	731.12	697.41	151884.05
Dec, 2041	727.78	700.75	151183.30
Jan, 2042	724.42	704.11	150479.19
Feb, 2042	721.05	707.48	149771.70
Mar, 2042	717.66	710.87	149060.83
Apr, 2042	714.25	714.28	148346.55
May, 2042	710.83	717.70	147628.85
Jun, 2042	707.39	721.14	146907.71
Jul, 2042	703.93	724.60	146183.11
Aug, 2042	700.46	728.07	145455.04
Sep, 2042	696.97	731.56	144723.48
Oct, 2042	693.47	735.06	143988.42
Nov, 2042	689.94	738.59	143249.83
Dec, 2042	686.41	742.12	142507.71
Jan, 2043	682.85	745.68	141762.03
Feb, 2043	679.28	749.25	141012.77
Mar, 2043	675.69	752.84	140259.93
Apr, 2043	672.08	756.45	139503.48
May, 2043	668.45	760.08	138743.40
Jun, 2043	664.81	763.72	137979.69
Jul, 2043	661.15	767.38	137212.31
Aug, 2043	657.48	771.05	136441.25
Sep, 2043	653.78	774.75	135666.50
Oct, 2043	650.07	778.46	134888.04
Nov, 2043	646.34	782.19	134105.85
Dec, 2043	642.59	785.94	133319.91
Jan, 2044	638.82	789.71	132530.21
Feb, 2044	635.04	793.49	131736.72
Mar, 2044	631.24	797.29	130939.43
Apr, 2044	627.42	801.11	130138.31
May, 2044	623.58	804.95	129333.36
Jun, 2044	619.72	808.81	128524.56
Jul, 2044	615.85	812.68	127711.87
Aug, 2044	611.95	816.58	126895.30
Sep, 2044	608.04	820.49	126074.81
Oct, 2044	604.11	824.42	125250.38
Nov, 2044	600.16	828.37	124422.01
Dec, 2044	596.19	832.34	123589.67
Jan, 2045	592.20	836.33	122753.34
Feb, 2045	588.19	840.34	121913.00
Mar, 2045	584.17	844.36	121068.64
Apr, 2045	580.12	848.41	120220.23
May, 2045	576.06	852.47	119367.76
Jun, 2045	571.97	856.56	118511.20
Jul, 2045	567.87	860.66	117650.53
Aug, 2045	563.74	864.79	116785.75
Sep, 2045	559.60	868.93	115916.81
Oct, 2045	555.43	873.10	115043.72
Nov, 2045	551.25	877.28	114166.44
Dec, 2045	547.05	881.48	113284.96
Jan, 2046	542.82	885.71	112399.25
Feb, 2046	538.58	889.95	111509.30
Mar, 2046	534.32	894.21	110615.09
Apr, 2046	530.03	898.50	109716.59
May, 2046	525.73	902.80	108813.78
Jun, 2046	521.40	907.13	107906.65
Jul, 2046	517.05	911.48	106995.17
Aug, 2046	512.69	915.84	106079.33
Sep, 2046	508.30	920.23	105159.10
Oct, 2046	503.89	924.64	104234.45
Nov, 2046	499.46	929.07	103305.38
Dec, 2046	495.00	933.53	102371.86
Jan, 2047	490.53	938.00	101433.86
Feb, 2047	486.04	942.49	100491.36
Mar, 2047	481.52	947.01	99544.36
Apr, 2047	476.98	951.55	98592.81
May, 2047	472.42	956.11	97636.70
Jun, 2047	467.84	960.69	96676.02
Jul, 2047	463.24	965.29	95710.72
Aug, 2047	458.61	969.92	94740.81
Sep, 2047	453.97	974.56	93766.24
Oct, 2047	449.30	979.23	92787.01
Nov, 2047	444.60	983.93	91803.09
Dec, 2047	439.89	988.64	90814.45
Jan, 2048	435.15	993.38	89821.07
Feb, 2048	430.39	998.14	88822.93
Mar, 2048	425.61	1002.92	87820.01
Apr, 2048	420.80	1007.73	86812.28
May, 2048	415.98	1012.55	85799.73
Jun, 2048	411.12	1017.41	84782.32
Jul, 2048	406.25	1022.28	83760.04
Aug, 2048	401.35	1027.18	82732.86
Sep, 2048	396.43	1032.10	81700.76
Oct, 2048	391.48	1037.05	80663.71
Nov, 2048	386.51	1042.02	79621.70
Dec, 2048	381.52	1047.01	78574.69
Jan, 2049	376.50	1052.03	77522.66
Feb, 2049	371.46	1057.07	76465.59
Mar, 2049	366.40	1062.13	75403.46
Apr, 2049	361.31	1067.22	74336.24
May, 2049	356.19	1072.34	73263.90
Jun, 2049	351.06	1077.47	72186.43
Jul, 2049	345.89	1082.64	71103.79
Aug, 2049	340.71	1087.82	70015.97
Sep, 2049	335.49	1093.04	68922.93
Oct, 2049	330.26	1098.27	67824.66
Nov, 2049	324.99	1103.54	66721.12
Dec, 2049	319.71	1108.82	65612.30
Jan, 2050	314.39	1114.14	64498.16
Feb, 2050	309.05	1119.48	63378.68
Mar, 2050	303.69	1124.84	62253.84
Apr, 2050	298.30	1130.23	61123.61
May, 2050	292.88	1135.65	59987.97
Jun, 2050	287.44	1141.09	58846.88
Jul, 2050	281.97	1146.56	57700.32
Aug, 2050	276.48	1152.05	56548.27
Sep, 2050	270.96	1157.57	55390.70
Oct, 2050	265.41	1163.12	54227.59
Nov, 2050	259.84	1168.69	53058.90
Dec, 2050	254.24	1174.29	51884.61
Jan, 2051	248.61	1179.92	50704.69
Feb, 2051	242.96	1185.57	49519.12
Mar, 2051	237.28	1191.25	48327.87
Apr, 2051	231.57	1196.96	47130.91
May, 2051	225.84	1202.69	45928.22
Jun, 2051	220.07	1208.46	44719.76
Jul, 2051	214.28	1214.25	43505.51
Aug, 2051	208.46	1220.07	42285.45
Sep, 2051	202.62	1225.91	41059.54
Oct, 2051	196.74	1231.79	39827.75
Nov, 2051	190.84	1237.69	38590.06
Dec, 2051	184.91	1243.62	37346.44
Jan, 2052	178.95	1249.58	36096.86
Feb, 2052	172.96	1255.57	34841.30
Mar, 2052	166.95	1261.58	33579.72
Apr, 2052	160.90	1267.63	32312.09
May, 2052	154.83	1273.70	31038.39
Jun, 2052	148.73	1279.80	29758.58
Jul, 2052	142.59	1285.94	28472.65
Aug, 2052	136.43	1292.10	27180.55
Sep, 2052	130.24	1298.29	25882.26
Oct, 2052	124.02	1304.51	24577.75
Nov, 2052	117.77	1310.76	23266.98
Dec, 2052	111.49	1317.04	21949.94
Jan, 2053	105.18	1323.35	20626.59
Feb, 2053	98.84	1329.69	19296.89
Mar, 2053	92.46	1336.07	17960.83
Apr, 2053	86.06	1342.47	16618.36
May, 2053	79.63	1348.90	15269.46
Jun, 2053	73.17	1355.36	13914.10
Jul, 2053	66.67	1361.86	12552.24
Aug, 2053	60.15	1368.38	11183.86
Sep, 2053	53.59	1374.94	9808.91
Oct, 2053	47.00	1381.53	8427.39
Nov, 2053	40.38	1388.15	7039.24
Dec, 2053	33.73	1394.80	5644.44
Jan, 2054	27.05	1401.48	4242.95
Feb, 2054	20.33	1408.20	2834.75
Mar, 2054	13.58	1414.95	1419.81
Apr, 2054	6.80	1421.73	0