Mortgage Parameters

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

Mortgage Summary

Property Total:	$248,500
Down Payment	$74,550
Mortgage Amount:	$173,950
Mortgage Payment:	$1,015.12 / month
Estimated Tax:	+ $138.06 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,153.18 / month
Total Interest Paid:	$191,494.80 over 30 years
Total Tax Paid:	$49,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	833.51	181.61	173768.39
Jun, 2024	832.64	182.48	173585.91
Jul, 2024	831.77	183.35	173402.56
Aug, 2024	830.89	184.23	173218.32
Sep, 2024	830.00	185.12	173033.21
Oct, 2024	829.12	186.00	172847.21
Nov, 2024	828.23	186.89	172660.31
Dec, 2024	827.33	187.79	172472.52
Jan, 2025	826.43	188.69	172283.83
Feb, 2025	825.53	189.59	172094.24
Mar, 2025	824.62	190.50	171903.74
Apr, 2025	823.71	191.41	171712.32
May, 2025	822.79	192.33	171519.99
Jun, 2025	821.87	193.25	171326.74
Jul, 2025	820.94	194.18	171132.56
Aug, 2025	820.01	195.11	170937.45
Sep, 2025	819.08	196.04	170741.40
Oct, 2025	818.14	196.98	170544.42
Nov, 2025	817.19	197.93	170346.49
Dec, 2025	816.24	198.88	170147.62
Jan, 2026	815.29	199.83	169947.79
Feb, 2026	814.33	200.79	169747.00
Mar, 2026	813.37	201.75	169545.25
Apr, 2026	812.40	202.72	169342.54
May, 2026	811.43	203.69	169138.85
Jun, 2026	810.46	204.66	168934.19
Jul, 2026	809.48	205.64	168728.54
Aug, 2026	808.49	206.63	168521.91
Sep, 2026	807.50	207.62	168314.29
Oct, 2026	806.51	208.61	168105.68
Nov, 2026	805.51	209.61	167896.07
Dec, 2026	804.50	210.62	167685.45
Jan, 2027	803.49	211.63	167473.82
Feb, 2027	802.48	212.64	167261.18
Mar, 2027	801.46	213.66	167047.52
Apr, 2027	800.44	214.68	166832.83
May, 2027	799.41	215.71	166617.12
Jun, 2027	798.37	216.75	166400.38
Jul, 2027	797.34	217.78	166182.59
Aug, 2027	796.29	218.83	165963.76
Sep, 2027	795.24	219.88	165743.89
Oct, 2027	794.19	220.93	165522.96
Nov, 2027	793.13	221.99	165300.97
Dec, 2027	792.07	223.05	165077.91
Jan, 2028	791.00	224.12	164853.79
Feb, 2028	789.92	225.20	164628.60
Mar, 2028	788.85	226.27	164402.32
Apr, 2028	787.76	227.36	164174.96
May, 2028	786.67	228.45	163946.51
Jun, 2028	785.58	229.54	163716.97
Jul, 2028	784.48	230.64	163486.33
Aug, 2028	783.37	231.75	163254.58
Sep, 2028	782.26	232.86	163021.72
Oct, 2028	781.15	233.97	162787.75
Nov, 2028	780.02	235.10	162552.65
Dec, 2028	778.90	236.22	162316.43
Jan, 2029	777.77	237.35	162079.08
Feb, 2029	776.63	238.49	161840.59
Mar, 2029	775.49	239.63	161600.95
Apr, 2029	774.34	240.78	161360.17
May, 2029	773.18	241.94	161118.23
Jun, 2029	772.02	243.10	160875.14
Jul, 2029	770.86	244.26	160630.88
Aug, 2029	769.69	245.43	160385.45
Sep, 2029	768.51	246.61	160138.84
Oct, 2029	767.33	247.79	159891.05
Nov, 2029	766.14	248.98	159642.08
Dec, 2029	764.95	250.17	159391.91
Jan, 2030	763.75	251.37	159140.54
Feb, 2030	762.55	252.57	158887.97
Mar, 2030	761.34	253.78	158634.19
Apr, 2030	760.12	255.00	158379.19
May, 2030	758.90	256.22	158122.97
Jun, 2030	757.67	257.45	157865.52
Jul, 2030	756.44	258.68	157606.84
Aug, 2030	755.20	259.92	157346.92
Sep, 2030	753.95	261.17	157085.76
Oct, 2030	752.70	262.42	156823.34
Nov, 2030	751.45	263.67	156559.66
Dec, 2030	750.18	264.94	156294.73
Jan, 2031	748.91	266.21	156028.52
Feb, 2031	747.64	267.48	155761.04
Mar, 2031	746.35	268.77	155492.27
Apr, 2031	745.07	270.05	155222.22
May, 2031	743.77	271.35	154950.87
Jun, 2031	742.47	272.65	154678.22
Jul, 2031	741.17	273.95	154404.27
Aug, 2031	739.85	275.27	154129.00
Sep, 2031	738.53	276.59	153852.42
Oct, 2031	737.21	277.91	153574.51
Nov, 2031	735.88	279.24	153295.27
Dec, 2031	734.54	280.58	153014.69
Jan, 2032	733.20	281.92	152732.76
Feb, 2032	731.84	283.28	152449.49
Mar, 2032	730.49	284.63	152164.85
Apr, 2032	729.12	286.00	151878.86
May, 2032	727.75	287.37	151591.49
Jun, 2032	726.38	288.74	151302.74
Jul, 2032	724.99	290.13	151012.62
Aug, 2032	723.60	291.52	150721.10
Sep, 2032	722.21	292.91	150428.18
Oct, 2032	720.80	294.32	150133.87
Nov, 2032	719.39	295.73	149838.14
Dec, 2032	717.97	297.15	149540.99
Jan, 2033	716.55	298.57	149242.42
Feb, 2033	715.12	300.00	148942.42
Mar, 2033	713.68	301.44	148640.98
Apr, 2033	712.24	302.88	148338.10
May, 2033	710.79	304.33	148033.77
Jun, 2033	709.33	305.79	147727.98
Jul, 2033	707.86	307.26	147420.72
Aug, 2033	706.39	308.73	147111.99
Sep, 2033	704.91	310.21	146801.78
Oct, 2033	703.43	311.69	146490.09
Nov, 2033	701.93	313.19	146176.90
Dec, 2033	700.43	314.69	145862.21
Jan, 2034	698.92	316.20	145546.02
Feb, 2034	697.41	317.71	145228.30
Mar, 2034	695.89	319.23	144909.07
Apr, 2034	694.36	320.76	144588.30
May, 2034	692.82	322.30	144266.00
Jun, 2034	691.27	323.85	143942.16
Jul, 2034	689.72	325.40	143616.76
Aug, 2034	688.16	326.96	143289.80
Sep, 2034	686.60	328.52	142961.28
Oct, 2034	685.02	330.10	142631.18
Nov, 2034	683.44	331.68	142299.51
Dec, 2034	681.85	333.27	141966.24
Jan, 2035	680.25	334.87	141631.37
Feb, 2035	678.65	336.47	141294.90
Mar, 2035	677.04	338.08	140956.82
Apr, 2035	675.42	339.70	140617.12
May, 2035	673.79	341.33	140275.79
Jun, 2035	672.15	342.97	139932.82
Jul, 2035	670.51	344.61	139588.22
Aug, 2035	668.86	346.26	139241.96
Sep, 2035	667.20	347.92	138894.04
Oct, 2035	665.53	349.59	138544.45
Nov, 2035	663.86	351.26	138193.19
Dec, 2035	662.18	352.94	137840.25
Jan, 2036	660.48	354.64	137485.61
Feb, 2036	658.79	356.33	137129.27
Mar, 2036	657.08	358.04	136771.23
Apr, 2036	655.36	359.76	136411.47
May, 2036	653.64	361.48	136049.99
Jun, 2036	651.91	363.21	135686.78
Jul, 2036	650.17	364.95	135321.83
Aug, 2036	648.42	366.70	134955.12
Sep, 2036	646.66	368.46	134586.66
Oct, 2036	644.89	370.23	134216.44
Nov, 2036	643.12	372.00	133844.44
Dec, 2036	641.34	373.78	133470.65
Jan, 2037	639.55	375.57	133095.08
Feb, 2037	637.75	377.37	132717.71
Mar, 2037	635.94	379.18	132338.53
Apr, 2037	634.12	381.00	131957.53
May, 2037	632.30	382.82	131574.71
Jun, 2037	630.46	384.66	131190.05
Jul, 2037	628.62	386.50	130803.55
Aug, 2037	626.77	388.35	130415.19
Sep, 2037	624.91	390.21	130024.98
Oct, 2037	623.04	392.08	129632.90
Nov, 2037	621.16	393.96	129238.93
Dec, 2037	619.27	395.85	128843.08
Jan, 2038	617.37	397.75	128445.34
Feb, 2038	615.47	399.65	128045.69
Mar, 2038	613.55	401.57	127644.12
Apr, 2038	611.63	403.49	127240.63
May, 2038	609.69	405.43	126835.20
Jun, 2038	607.75	407.37	126427.83
Jul, 2038	605.80	409.32	126018.51
Aug, 2038	603.84	411.28	125607.23
Sep, 2038	601.87	413.25	125193.98
Oct, 2038	599.89	415.23	124778.75
Nov, 2038	597.90	417.22	124361.52
Dec, 2038	595.90	419.22	123942.30
Jan, 2039	593.89	421.23	123521.07
Feb, 2039	591.87	423.25	123097.83
Mar, 2039	589.84	425.28	122672.55
Apr, 2039	587.81	427.31	122245.24
May, 2039	585.76	429.36	121815.87
Jun, 2039	583.70	431.42	121384.45
Jul, 2039	581.63	433.49	120950.97
Aug, 2039	579.56	435.56	120515.41
Sep, 2039	577.47	437.65	120077.76
Oct, 2039	575.37	439.75	119638.01
Nov, 2039	573.27	441.85	119196.15
Dec, 2039	571.15	443.97	118752.18
Jan, 2040	569.02	446.10	118306.08
Feb, 2040	566.88	448.24	117857.85
Mar, 2040	564.74	450.38	117407.46
Apr, 2040	562.58	452.54	116954.92
May, 2040	560.41	454.71	116500.21
Jun, 2040	558.23	456.89	116043.32
Jul, 2040	556.04	459.08	115584.24
Aug, 2040	553.84	461.28	115122.96
Sep, 2040	551.63	463.49	114659.47
Oct, 2040	549.41	465.71	114193.76
Nov, 2040	547.18	467.94	113725.82
Dec, 2040	544.94	470.18	113255.64
Jan, 2041	542.68	472.44	112783.20
Feb, 2041	540.42	474.70	112308.50
Mar, 2041	538.14	476.98	111831.52
Apr, 2041	535.86	479.26	111352.26
May, 2041	533.56	481.56	110870.71
Jun, 2041	531.26	483.86	110386.84
Jul, 2041	528.94	486.18	109900.66
Aug, 2041	526.61	488.51	109412.14
Sep, 2041	524.27	490.85	108921.29
Oct, 2041	521.91	493.21	108428.09
Nov, 2041	519.55	495.57	107932.52
Dec, 2041	517.18	497.94	107434.57
Jan, 2042	514.79	500.33	106934.24
Feb, 2042	512.39	502.73	106431.52
Mar, 2042	509.98	505.14	105926.38
Apr, 2042	507.56	507.56	105418.83
May, 2042	505.13	509.99	104908.84
Jun, 2042	502.69	512.43	104396.41
Jul, 2042	500.23	514.89	103881.52
Aug, 2042	497.77	517.35	103364.16
Sep, 2042	495.29	519.83	102844.33
Oct, 2042	492.80	522.32	102322.01
Nov, 2042	490.29	524.83	101797.18
Dec, 2042	487.78	527.34	101269.84
Jan, 2043	485.25	529.87	100739.97
Feb, 2043	482.71	532.41	100207.56
Mar, 2043	480.16	534.96	99672.60
Apr, 2043	477.60	537.52	99135.08
May, 2043	475.02	540.10	98594.98
Jun, 2043	472.43	542.69	98052.30
Jul, 2043	469.83	545.29	97507.01
Aug, 2043	467.22	547.90	96959.11
Sep, 2043	464.60	550.52	96408.59
Oct, 2043	461.96	553.16	95855.43
Nov, 2043	459.31	555.81	95299.61
Dec, 2043	456.64	558.48	94741.14
Jan, 2044	453.97	561.15	94179.99
Feb, 2044	451.28	563.84	93616.14
Mar, 2044	448.58	566.54	93049.60
Apr, 2044	445.86	569.26	92480.34
May, 2044	443.13	571.99	91908.36
Jun, 2044	440.39	574.73	91333.63
Jul, 2044	437.64	577.48	90756.15
Aug, 2044	434.87	580.25	90175.91
Sep, 2044	432.09	583.03	89592.88
Oct, 2044	429.30	585.82	89007.06
Nov, 2044	426.49	588.63	88418.43
Dec, 2044	423.67	591.45	87826.98
Jan, 2045	420.84	594.28	87232.70
Feb, 2045	417.99	597.13	86635.57
Mar, 2045	415.13	599.99	86035.58
Apr, 2045	412.25	602.87	85432.71
May, 2045	409.37	605.75	84826.96
Jun, 2045	406.46	608.66	84218.30
Jul, 2045	403.55	611.57	83606.73
Aug, 2045	400.62	614.50	82992.22
Sep, 2045	397.67	617.45	82374.77
Oct, 2045	394.71	620.41	81754.37
Nov, 2045	391.74	623.38	81130.99
Dec, 2045	388.75	626.37	80504.62
Jan, 2046	385.75	629.37	79875.25
Feb, 2046	382.74	632.38	79242.86
Mar, 2046	379.71	635.41	78607.45
Apr, 2046	376.66	638.46	77968.99
May, 2046	373.60	641.52	77327.47
Jun, 2046	370.53	644.59	76682.88
Jul, 2046	367.44	647.68	76035.20
Aug, 2046	364.34	650.78	75384.41
Sep, 2046	361.22	653.90	74730.51
Oct, 2046	358.08	657.04	74073.47
Nov, 2046	354.94	660.18	73413.29
Dec, 2046	351.77	663.35	72749.94
Jan, 2047	348.59	666.53	72083.42
Feb, 2047	345.40	669.72	71413.70
Mar, 2047	342.19	672.93	70740.77
Apr, 2047	338.97	676.15	70064.61
May, 2047	335.73	679.39	69385.22
Jun, 2047	332.47	682.65	68702.57
Jul, 2047	329.20	685.92	68016.65
Aug, 2047	325.91	689.21	67327.44
Sep, 2047	322.61	692.51	66634.93
Oct, 2047	319.29	695.83	65939.11
Nov, 2047	315.96	699.16	65239.94
Dec, 2047	312.61	702.51	64537.43
Jan, 2048	309.24	705.88	63831.55
Feb, 2048	305.86	709.26	63122.29
Mar, 2048	302.46	712.66	62409.63
Apr, 2048	299.05	716.07	61693.56
May, 2048	295.61	719.51	60974.05
Jun, 2048	292.17	722.95	60251.10
Jul, 2048	288.70	726.42	59524.69
Aug, 2048	285.22	729.90	58794.79
Sep, 2048	281.73	733.39	58061.39
Oct, 2048	278.21	736.91	57324.48
Nov, 2048	274.68	740.44	56584.04
Dec, 2048	271.13	743.99	55840.06
Jan, 2049	267.57	747.55	55092.50
Feb, 2049	263.98	751.14	54341.37
Mar, 2049	260.39	754.73	53586.63
Apr, 2049	256.77	758.35	52828.28
May, 2049	253.14	761.98	52066.30
Jun, 2049	249.48	765.64	51300.66
Jul, 2049	245.82	769.30	50531.36
Aug, 2049	242.13	772.99	49758.37
Sep, 2049	238.43	776.69	48981.67
Oct, 2049	234.70	780.42	48201.26
Nov, 2049	230.96	784.16	47417.10
Dec, 2049	227.21	787.91	46629.19
Jan, 2050	223.43	791.69	45837.50
Feb, 2050	219.64	795.48	45042.02
Mar, 2050	215.83	799.29	44242.72
Apr, 2050	212.00	803.12	43439.60
May, 2050	208.15	806.97	42632.63
Jun, 2050	204.28	810.84	41821.79
Jul, 2050	200.40	814.72	41007.07
Aug, 2050	196.49	818.63	40188.44
Sep, 2050	192.57	822.55	39365.89
Oct, 2050	188.63	826.49	38539.40
Nov, 2050	184.67	830.45	37708.94
Dec, 2050	180.69	834.43	36874.51
Jan, 2051	176.69	838.43	36036.08
Feb, 2051	172.67	842.45	35193.64
Mar, 2051	168.64	846.48	34347.15
Apr, 2051	164.58	850.54	33496.61
May, 2051	160.50	854.62	32642.00
Jun, 2051	156.41	858.71	31783.29
Jul, 2051	152.29	862.83	30920.46
Aug, 2051	148.16	866.96	30053.50
Sep, 2051	144.01	871.11	29182.39
Oct, 2051	139.83	875.29	28307.10
Nov, 2051	135.64	879.48	27427.62
Dec, 2051	131.42	883.70	26543.92
Jan, 2052	127.19	887.93	25655.99
Feb, 2052	122.93	892.19	24763.81
Mar, 2052	118.66	896.46	23867.35
Apr, 2052	114.36	900.76	22966.59
May, 2052	110.05	905.07	22061.52
Jun, 2052	105.71	909.41	21152.11
Jul, 2052	101.35	913.77	20238.34
Aug, 2052	96.98	918.14	19320.20
Sep, 2052	92.58	922.54	18397.66
Oct, 2052	88.16	926.96	17470.69
Nov, 2052	83.71	931.41	16539.29
Dec, 2052	79.25	935.87	15603.42
Jan, 2053	74.77	940.35	14663.06
Feb, 2053	70.26	944.86	13718.20
Mar, 2053	65.73	949.39	12768.82
Apr, 2053	61.18	953.94	11814.88
May, 2053	56.61	958.51	10856.37
Jun, 2053	52.02	963.10	9893.27
Jul, 2053	47.41	967.71	8925.56
Aug, 2053	42.77	972.35	7953.21
Sep, 2053	38.11	977.01	6976.20
Oct, 2053	33.43	981.69	5994.50
Nov, 2053	28.72	986.40	5008.11
Dec, 2053	24.00	991.12	4016.98
Jan, 2054	19.25	995.87	3021.11
Feb, 2054	14.48	1000.64	2020.47
Mar, 2054	9.68	1005.44	1015.03
Apr, 2054	4.86	1010.26	4.77