Mortgage Parameters

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

Mortgage Summary

Property Total:	$299,750
Down Payment	$89,925
Mortgage Amount:	$209,825
Mortgage Payment:	$1,224.48 / month
Estimated Tax:	+ $166.53 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,391.01 / month
Total Interest Paid:	$230,988.60 over 30 years
Total Tax Paid:	$59,950.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1005.41	219.07	209605.93
Jun, 2024	1004.36	220.12	209385.81
Jul, 2024	1003.31	221.17	209164.64
Aug, 2024	1002.25	222.23	208942.41
Sep, 2024	1001.18	223.30	208719.11
Oct, 2024	1000.11	224.37	208494.74
Nov, 2024	999.04	225.44	208269.30
Dec, 2024	997.96	226.52	208042.78
Jan, 2025	996.87	227.61	207815.17
Feb, 2025	995.78	228.70	207586.47
Mar, 2025	994.69	229.79	207356.67
Apr, 2025	993.58	230.90	207125.78
May, 2025	992.48	232.00	206893.78
Jun, 2025	991.37	233.11	206660.66
Jul, 2025	990.25	234.23	206426.43
Aug, 2025	989.13	235.35	206191.08
Sep, 2025	988.00	236.48	205954.60
Oct, 2025	986.87	237.61	205716.98
Nov, 2025	985.73	238.75	205478.23
Dec, 2025	984.58	239.90	205238.33
Jan, 2026	983.43	241.05	204997.29
Feb, 2026	982.28	242.20	204755.09
Mar, 2026	981.12	243.36	204511.72
Apr, 2026	979.95	244.53	204267.20
May, 2026	978.78	245.70	204021.50
Jun, 2026	977.60	246.88	203774.62
Jul, 2026	976.42	248.06	203526.56
Aug, 2026	975.23	249.25	203277.31
Sep, 2026	974.04	250.44	203026.87
Oct, 2026	972.84	251.64	202775.22
Nov, 2026	971.63	252.85	202522.38
Dec, 2026	970.42	254.06	202268.32
Jan, 2027	969.20	255.28	202013.04
Feb, 2027	967.98	256.50	201756.54
Mar, 2027	966.75	257.73	201498.81
Apr, 2027	965.52	258.96	201239.84
May, 2027	964.27	260.21	200979.64
Jun, 2027	963.03	261.45	200718.18
Jul, 2027	961.77	262.71	200455.48
Aug, 2027	960.52	263.96	200191.51
Sep, 2027	959.25	265.23	199926.29
Oct, 2027	957.98	266.50	199659.79
Nov, 2027	956.70	267.78	199392.01
Dec, 2027	955.42	269.06	199122.95
Jan, 2028	954.13	270.35	198852.60
Feb, 2028	952.84	271.64	198580.95
Mar, 2028	951.53	272.95	198308.01
Apr, 2028	950.23	274.25	198033.75
May, 2028	948.91	275.57	197758.19
Jun, 2028	947.59	276.89	197481.30
Jul, 2028	946.26	278.22	197203.08
Aug, 2028	944.93	279.55	196923.53
Sep, 2028	943.59	280.89	196642.65
Oct, 2028	942.25	282.23	196360.41
Nov, 2028	940.89	283.59	196076.82
Dec, 2028	939.53	284.95	195791.88
Jan, 2029	938.17	286.31	195505.57
Feb, 2029	936.80	287.68	195217.89
Mar, 2029	935.42	289.06	194928.83
Apr, 2029	934.03	290.45	194638.38
May, 2029	932.64	291.84	194346.54
Jun, 2029	931.24	293.24	194053.31
Jul, 2029	929.84	294.64	193758.66
Aug, 2029	928.43	296.05	193462.61
Sep, 2029	927.01	297.47	193165.14
Oct, 2029	925.58	298.90	192866.24
Nov, 2029	924.15	300.33	192565.91
Dec, 2029	922.71	301.77	192264.15
Jan, 2030	921.27	303.21	191960.93
Feb, 2030	919.81	304.67	191656.26
Mar, 2030	918.35	306.13	191350.14
Apr, 2030	916.89	307.59	191042.54
May, 2030	915.41	309.07	190733.47
Jun, 2030	913.93	310.55	190422.93
Jul, 2030	912.44	312.04	190110.89
Aug, 2030	910.95	313.53	189797.36
Sep, 2030	909.45	315.03	189482.32
Oct, 2030	907.94	316.54	189165.78
Nov, 2030	906.42	318.06	188847.72
Dec, 2030	904.90	319.58	188528.13
Jan, 2031	903.36	321.12	188207.02
Feb, 2031	901.83	322.65	187884.36
Mar, 2031	900.28	324.20	187560.16
Apr, 2031	898.73	325.75	187234.41
May, 2031	897.16	327.32	186907.09
Jun, 2031	895.60	328.88	186578.21
Jul, 2031	894.02	330.46	186247.75
Aug, 2031	892.44	332.04	185915.71
Sep, 2031	890.85	333.63	185582.07
Oct, 2031	889.25	335.23	185246.84
Nov, 2031	887.64	336.84	184910.00
Dec, 2031	886.03	338.45	184571.55
Jan, 2032	884.41	340.07	184231.47
Feb, 2032	882.78	341.70	183889.77
Mar, 2032	881.14	343.34	183546.43
Apr, 2032	879.49	344.99	183201.44
May, 2032	877.84	346.64	182854.80
Jun, 2032	876.18	348.30	182506.50
Jul, 2032	874.51	349.97	182156.53
Aug, 2032	872.83	351.65	181804.88
Sep, 2032	871.15	353.33	181451.55
Oct, 2032	869.46	355.02	181096.53
Nov, 2032	867.75	356.73	180739.80
Dec, 2032	866.04	358.44	180381.37
Jan, 2033	864.33	360.15	180021.22
Feb, 2033	862.60	361.88	179659.34
Mar, 2033	860.87	363.61	179295.72
Apr, 2033	859.13	365.35	178930.37
May, 2033	857.37	367.11	178563.26
Jun, 2033	855.62	368.86	178194.40
Jul, 2033	853.85	370.63	177823.77
Aug, 2033	852.07	372.41	177451.36
Sep, 2033	850.29	374.19	177077.17
Oct, 2033	848.49	375.99	176701.18
Nov, 2033	846.69	377.79	176323.40
Dec, 2033	844.88	379.60	175943.80
Jan, 2034	843.06	381.42	175562.38
Feb, 2034	841.24	383.24	175179.14
Mar, 2034	839.40	385.08	174794.06
Apr, 2034	837.55	386.93	174407.13
May, 2034	835.70	388.78	174018.36
Jun, 2034	833.84	390.64	173627.71
Jul, 2034	831.97	392.51	173235.20
Aug, 2034	830.09	394.39	172840.80
Sep, 2034	828.20	396.28	172444.52
Oct, 2034	826.30	398.18	172046.34
Nov, 2034	824.39	400.09	171646.25
Dec, 2034	822.47	402.01	171244.24
Jan, 2035	820.55	403.93	170840.30
Feb, 2035	818.61	405.87	170434.43
Mar, 2035	816.66	407.82	170026.62
Apr, 2035	814.71	409.77	169616.85
May, 2035	812.75	411.73	169205.12
Jun, 2035	810.77	413.71	168791.41
Jul, 2035	808.79	415.69	168375.72
Aug, 2035	806.80	417.68	167958.04
Sep, 2035	804.80	419.68	167538.36
Oct, 2035	802.79	421.69	167116.67
Nov, 2035	800.77	423.71	166692.96
Dec, 2035	798.74	425.74	166267.21
Jan, 2036	796.70	427.78	165839.43
Feb, 2036	794.65	429.83	165409.60
Mar, 2036	792.59	431.89	164977.71
Apr, 2036	790.52	433.96	164543.74
May, 2036	788.44	436.04	164107.70
Jun, 2036	786.35	438.13	163669.57
Jul, 2036	784.25	440.23	163229.34
Aug, 2036	782.14	442.34	162787.00
Sep, 2036	780.02	444.46	162342.54
Oct, 2036	777.89	446.59	161895.96
Nov, 2036	775.75	448.73	161447.23
Dec, 2036	773.60	450.88	160996.35
Jan, 2037	771.44	453.04	160543.31
Feb, 2037	769.27	455.21	160088.10
Mar, 2037	767.09	457.39	159630.71
Apr, 2037	764.90	459.58	159171.12
May, 2037	762.69	461.79	158709.34
Jun, 2037	760.48	464.00	158245.34
Jul, 2037	758.26	466.22	157779.12
Aug, 2037	756.02	468.46	157310.67
Sep, 2037	753.78	470.70	156839.97
Oct, 2037	751.52	472.96	156367.01
Nov, 2037	749.26	475.22	155891.79
Dec, 2037	746.98	477.50	155414.29
Jan, 2038	744.69	479.79	154934.50
Feb, 2038	742.39	482.09	154452.42
Mar, 2038	740.08	484.40	153968.02
Apr, 2038	737.76	486.72	153481.31
May, 2038	735.43	489.05	152992.26
Jun, 2038	733.09	491.39	152500.87
Jul, 2038	730.73	493.75	152007.12
Aug, 2038	728.37	496.11	151511.01
Sep, 2038	725.99	498.49	151012.52
Oct, 2038	723.60	500.88	150511.64
Nov, 2038	721.20	503.28	150008.36
Dec, 2038	718.79	505.69	149502.67
Jan, 2039	716.37	508.11	148994.56
Feb, 2039	713.93	510.55	148484.01
Mar, 2039	711.49	512.99	147971.02
Apr, 2039	709.03	515.45	147455.56
May, 2039	706.56	517.92	146937.64
Jun, 2039	704.08	520.40	146417.24
Jul, 2039	701.58	522.90	145894.34
Aug, 2039	699.08	525.40	145368.94
Sep, 2039	696.56	527.92	144841.02
Oct, 2039	694.03	530.45	144310.57
Nov, 2039	691.49	532.99	143777.57
Dec, 2039	688.93	535.55	143242.03
Jan, 2040	686.37	538.11	142703.92
Feb, 2040	683.79	540.69	142163.23
Mar, 2040	681.20	543.28	141619.95
Apr, 2040	678.60	545.88	141074.06
May, 2040	675.98	548.50	140525.56
Jun, 2040	673.35	551.13	139974.43
Jul, 2040	670.71	553.77	139420.66
Aug, 2040	668.06	556.42	138864.24
Sep, 2040	665.39	559.09	138305.15
Oct, 2040	662.71	561.77	137743.38
Nov, 2040	660.02	564.46	137178.92
Dec, 2040	657.32	567.16	136611.76
Jan, 2041	654.60	569.88	136041.88
Feb, 2041	651.87	572.61	135469.27
Mar, 2041	649.12	575.36	134893.91
Apr, 2041	646.37	578.11	134315.80
May, 2041	643.60	580.88	133734.91
Jun, 2041	640.81	583.67	133151.25
Jul, 2041	638.02	586.46	132564.78
Aug, 2041	635.21	589.27	131975.51
Sep, 2041	632.38	592.10	131383.41
Oct, 2041	629.55	594.93	130788.48
Nov, 2041	626.69	597.79	130190.69
Dec, 2041	623.83	600.65	129590.04
Jan, 2042	620.95	603.53	128986.51
Feb, 2042	618.06	606.42	128380.09
Mar, 2042	615.15	609.33	127770.77
Apr, 2042	612.23	612.25	127158.52
May, 2042	609.30	615.18	126543.34
Jun, 2042	606.35	618.13	125925.22
Jul, 2042	603.39	621.09	125304.13
Aug, 2042	600.42	624.06	124680.07
Sep, 2042	597.43	627.05	124053.01
Oct, 2042	594.42	630.06	123422.95
Nov, 2042	591.40	633.08	122789.87
Dec, 2042	588.37	636.11	122153.76
Jan, 2043	585.32	639.16	121514.60
Feb, 2043	582.26	642.22	120872.38
Mar, 2043	579.18	645.30	120227.08
Apr, 2043	576.09	648.39	119578.69
May, 2043	572.98	651.50	118927.19
Jun, 2043	569.86	654.62	118272.57
Jul, 2043	566.72	657.76	117614.81
Aug, 2043	563.57	660.91	116953.90
Sep, 2043	560.40	664.08	116289.83
Oct, 2043	557.22	667.26	115622.57
Nov, 2043	554.02	670.46	114952.11
Dec, 2043	550.81	673.67	114278.44
Jan, 2044	547.58	676.90	113601.55
Feb, 2044	544.34	680.14	112921.41
Mar, 2044	541.08	683.40	112238.01
Apr, 2044	537.81	686.67	111551.34
May, 2044	534.52	689.96	110861.38
Jun, 2044	531.21	693.27	110168.11
Jul, 2044	527.89	696.59	109471.52
Aug, 2044	524.55	699.93	108771.59
Sep, 2044	521.20	703.28	108068.30
Oct, 2044	517.83	706.65	107361.65
Nov, 2044	514.44	710.04	106651.61
Dec, 2044	511.04	713.44	105938.17
Jan, 2045	507.62	716.86	105221.31
Feb, 2045	504.19	720.29	104501.02
Mar, 2045	500.73	723.75	103777.27
Apr, 2045	497.27	727.21	103050.06
May, 2045	493.78	730.70	102319.36
Jun, 2045	490.28	734.20	101585.16
Jul, 2045	486.76	737.72	100847.44
Aug, 2045	483.23	741.25	100106.19
Sep, 2045	479.68	744.80	99361.38
Oct, 2045	476.11	748.37	98613.01
Nov, 2045	472.52	751.96	97861.05
Dec, 2045	468.92	755.56	97105.49
Jan, 2046	465.30	759.18	96346.31
Feb, 2046	461.66	762.82	95583.48
Mar, 2046	458.00	766.48	94817.01
Apr, 2046	454.33	770.15	94046.86
May, 2046	450.64	773.84	93273.02
Jun, 2046	446.93	777.55	92495.48
Jul, 2046	443.21	781.27	91714.20
Aug, 2046	439.46	785.02	90929.19
Sep, 2046	435.70	788.78	90140.41
Oct, 2046	431.92	792.56	89347.85
Nov, 2046	428.13	796.35	88551.50
Dec, 2046	424.31	800.17	87751.33
Jan, 2047	420.48	804.00	86947.32
Feb, 2047	416.62	807.86	86139.46
Mar, 2047	412.75	811.73	85327.74
Apr, 2047	408.86	815.62	84512.12
May, 2047	404.95	819.53	83692.59
Jun, 2047	401.03	823.45	82869.14
Jul, 2047	397.08	827.40	82041.74
Aug, 2047	393.12	831.36	81210.38
Sep, 2047	389.13	835.35	80375.03
Oct, 2047	385.13	839.35	79535.68
Nov, 2047	381.11	843.37	78692.31
Dec, 2047	377.07	847.41	77844.90
Jan, 2048	373.01	851.47	76993.42
Feb, 2048	368.93	855.55	76137.87
Mar, 2048	364.83	859.65	75278.22
Apr, 2048	360.71	863.77	74414.44
May, 2048	356.57	867.91	73546.53
Jun, 2048	352.41	872.07	72674.46
Jul, 2048	348.23	876.25	71798.22
Aug, 2048	344.03	880.45	70917.77
Sep, 2048	339.81	884.67	70033.10
Oct, 2048	335.58	888.90	69144.20
Nov, 2048	331.32	893.16	68251.03
Dec, 2048	327.04	897.44	67353.59
Jan, 2049	322.74	901.74	66451.85
Feb, 2049	318.42	906.06	65545.78
Mar, 2049	314.07	910.41	64635.38
Apr, 2049	309.71	914.77	63720.61
May, 2049	305.33	919.15	62801.45
Jun, 2049	300.92	923.56	61877.90
Jul, 2049	296.50	927.98	60949.92
Aug, 2049	292.05	932.43	60017.49
Sep, 2049	287.58	936.90	59080.59
Oct, 2049	283.09	941.39	58139.21
Nov, 2049	278.58	945.90	57193.31
Dec, 2049	274.05	950.43	56242.88
Jan, 2050	269.50	954.98	55287.90
Feb, 2050	264.92	959.56	54328.34
Mar, 2050	260.32	964.16	53364.18
Apr, 2050	255.70	968.78	52395.41
May, 2050	251.06	973.42	51421.99
Jun, 2050	246.40	978.08	50443.90
Jul, 2050	241.71	982.77	49461.13
Aug, 2050	237.00	987.48	48473.66
Sep, 2050	232.27	992.21	47481.45
Oct, 2050	227.52	996.96	46484.48
Nov, 2050	222.74	1001.74	45482.74
Dec, 2050	217.94	1006.54	44476.20
Jan, 2051	213.12	1011.36	43464.83
Feb, 2051	208.27	1016.21	42448.62
Mar, 2051	203.40	1021.08	41427.54
Apr, 2051	198.51	1025.97	40401.57
May, 2051	193.59	1030.89	39370.68
Jun, 2051	188.65	1035.83	38334.85
Jul, 2051	183.69	1040.79	37294.06
Aug, 2051	178.70	1045.78	36248.28
Sep, 2051	173.69	1050.79	35197.49
Oct, 2051	168.65	1055.83	34141.66
Nov, 2051	163.60	1060.88	33080.78
Dec, 2051	158.51	1065.97	32014.81
Jan, 2052	153.40	1071.08	30943.73
Feb, 2052	148.27	1076.21	29867.53
Mar, 2052	143.12	1081.36	28786.16
Apr, 2052	137.93	1086.55	27699.62
May, 2052	132.73	1091.75	26607.86
Jun, 2052	127.50	1096.98	25510.88
Jul, 2052	122.24	1102.24	24408.64
Aug, 2052	116.96	1107.52	23301.12
Sep, 2052	111.65	1112.83	22188.29
Oct, 2052	106.32	1118.16	21070.13
Nov, 2052	100.96	1123.52	19946.61
Dec, 2052	95.58	1128.90	18817.71
Jan, 2053	90.17	1134.31	17683.39
Feb, 2053	84.73	1139.75	16543.65
Mar, 2053	79.27	1145.21	15398.44
Apr, 2053	73.78	1150.70	14247.74
May, 2053	68.27	1156.21	13091.53
Jun, 2053	62.73	1161.75	11929.78
Jul, 2053	57.16	1167.32	10762.47
Aug, 2053	51.57	1172.91	9589.56
Sep, 2053	45.95	1178.53	8411.03
Oct, 2053	40.30	1184.18	7226.85
Nov, 2053	34.63	1189.85	6037.00
Dec, 2053	28.93	1195.55	4841.45
Jan, 2054	23.20	1201.28	3640.16
Feb, 2054	17.44	1207.04	2433.13
Mar, 2054	11.66	1212.82	1220.31
Apr, 2054	5.85	1218.63	1.67