Mortgage Parameters

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

Mortgage Summary

Property Total:	$307,000
Down Payment	$92,100
Mortgage Amount:	$214,900
Mortgage Payment:	$1,254.10 / month
Estimated Tax:	+ $170.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,424.66 / month
Total Interest Paid:	$236,577.60 over 30 years
Total Tax Paid:	$61,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1029.73	224.37	214675.63
Jun, 2024	1028.65	225.45	214450.18
Jul, 2024	1027.57	226.53	214223.66
Aug, 2024	1026.49	227.61	213996.05
Sep, 2024	1025.40	228.70	213767.34
Oct, 2024	1024.30	229.80	213537.54
Nov, 2024	1023.20	230.90	213306.65
Dec, 2024	1022.09	232.01	213074.64
Jan, 2025	1020.98	233.12	212841.52
Feb, 2025	1019.87	234.23	212607.29
Mar, 2025	1018.74	235.36	212371.93
Apr, 2025	1017.62	236.48	212135.45
May, 2025	1016.48	237.62	211897.83
Jun, 2025	1015.34	238.76	211659.07
Jul, 2025	1014.20	239.90	211419.17
Aug, 2025	1013.05	241.05	211178.12
Sep, 2025	1011.90	242.20	210935.92
Oct, 2025	1010.73	243.37	210692.55
Nov, 2025	1009.57	244.53	210448.02
Dec, 2025	1008.40	245.70	210202.32
Jan, 2026	1007.22	246.88	209955.44
Feb, 2026	1006.04	248.06	209707.37
Mar, 2026	1004.85	249.25	209458.12
Apr, 2026	1003.65	250.45	209207.68
May, 2026	1002.45	251.65	208956.03
Jun, 2026	1001.25	252.85	208703.18
Jul, 2026	1000.04	254.06	208449.11
Aug, 2026	998.82	255.28	208193.83
Sep, 2026	997.60	256.50	207937.33
Oct, 2026	996.37	257.73	207679.59
Nov, 2026	995.13	258.97	207420.62
Dec, 2026	993.89	260.21	207160.41
Jan, 2027	992.64	261.46	206898.96
Feb, 2027	991.39	262.71	206636.25
Mar, 2027	990.13	263.97	206372.28
Apr, 2027	988.87	265.23	206107.05
May, 2027	987.60	266.50	205840.54
Jun, 2027	986.32	267.78	205572.76
Jul, 2027	985.04	269.06	205303.70
Aug, 2027	983.75	270.35	205033.35
Sep, 2027	982.45	271.65	204761.70
Oct, 2027	981.15	272.95	204488.75
Nov, 2027	979.84	274.26	204214.49
Dec, 2027	978.53	275.57	203938.92
Jan, 2028	977.21	276.89	203662.03
Feb, 2028	975.88	278.22	203383.81
Mar, 2028	974.55	279.55	203104.25
Apr, 2028	973.21	280.89	202823.36
May, 2028	971.86	282.24	202541.12
Jun, 2028	970.51	283.59	202257.53
Jul, 2028	969.15	284.95	201972.58
Aug, 2028	967.79	286.31	201686.27
Sep, 2028	966.41	287.69	201398.58
Oct, 2028	965.03	289.07	201109.52
Nov, 2028	963.65	290.45	200819.07
Dec, 2028	962.26	291.84	200527.22
Jan, 2029	960.86	293.24	200233.98
Feb, 2029	959.45	294.65	199939.34
Mar, 2029	958.04	296.06	199643.28
Apr, 2029	956.62	297.48	199345.81
May, 2029	955.20	298.90	199046.90
Jun, 2029	953.77	300.33	198746.57
Jul, 2029	952.33	301.77	198444.80
Aug, 2029	950.88	303.22	198141.58
Sep, 2029	949.43	304.67	197836.91
Oct, 2029	947.97	306.13	197530.78
Nov, 2029	946.50	307.60	197223.18
Dec, 2029	945.03	309.07	196914.11
Jan, 2030	943.55	310.55	196603.55
Feb, 2030	942.06	312.04	196291.51
Mar, 2030	940.56	313.54	195977.97
Apr, 2030	939.06	315.04	195662.94
May, 2030	937.55	316.55	195346.39
Jun, 2030	936.03	318.07	195028.32
Jul, 2030	934.51	319.59	194708.73
Aug, 2030	932.98	321.12	194387.61
Sep, 2030	931.44	322.66	194064.95
Oct, 2030	929.89	324.21	193740.75
Nov, 2030	928.34	325.76	193414.99
Dec, 2030	926.78	327.32	193087.67
Jan, 2031	925.21	328.89	192758.78
Feb, 2031	923.64	330.46	192428.32
Mar, 2031	922.05	332.05	192096.27
Apr, 2031	920.46	333.64	191762.63
May, 2031	918.86	335.24	191427.39
Jun, 2031	917.26	336.84	191090.55
Jul, 2031	915.64	338.46	190752.09
Aug, 2031	914.02	340.08	190412.01
Sep, 2031	912.39	341.71	190070.30
Oct, 2031	910.75	343.35	189726.96
Nov, 2031	909.11	344.99	189381.96
Dec, 2031	907.46	346.64	189035.32
Jan, 2032	905.79	348.31	188687.01
Feb, 2032	904.13	349.97	188337.04
Mar, 2032	902.45	351.65	187985.39
Apr, 2032	900.76	353.34	187632.05
May, 2032	899.07	355.03	187277.02
Jun, 2032	897.37	356.73	186920.29
Jul, 2032	895.66	358.44	186561.85
Aug, 2032	893.94	360.16	186201.69
Sep, 2032	892.22	361.88	185839.81
Oct, 2032	890.48	363.62	185476.19
Nov, 2032	888.74	365.36	185110.83
Dec, 2032	886.99	367.11	184743.72
Jan, 2033	885.23	368.87	184374.85
Feb, 2033	883.46	370.64	184004.21
Mar, 2033	881.69	372.41	183631.80
Apr, 2033	879.90	374.20	183257.60
May, 2033	878.11	375.99	182881.61
Jun, 2033	876.31	377.79	182503.82
Jul, 2033	874.50	379.60	182124.22
Aug, 2033	872.68	381.42	181742.80
Sep, 2033	870.85	383.25	181359.55
Oct, 2033	869.01	385.09	180974.46
Nov, 2033	867.17	386.93	180587.53
Dec, 2033	865.32	388.78	180198.75
Jan, 2034	863.45	390.65	179808.10
Feb, 2034	861.58	392.52	179415.58
Mar, 2034	859.70	394.40	179021.18
Apr, 2034	857.81	396.29	178624.89
May, 2034	855.91	398.19	178226.70
Jun, 2034	854.00	400.10	177826.60
Jul, 2034	852.09	402.01	177424.59
Aug, 2034	850.16	403.94	177020.65
Sep, 2034	848.22	405.88	176614.77
Oct, 2034	846.28	407.82	176206.95
Nov, 2034	844.32	409.78	175797.17
Dec, 2034	842.36	411.74	175385.44
Jan, 2035	840.39	413.71	174971.72
Feb, 2035	838.41	415.69	174556.03
Mar, 2035	836.41	417.69	174138.35
Apr, 2035	834.41	419.69	173718.66
May, 2035	832.40	421.70	173296.96
Jun, 2035	830.38	423.72	172873.24
Jul, 2035	828.35	425.75	172447.49
Aug, 2035	826.31	427.79	172019.70
Sep, 2035	824.26	429.84	171589.86
Oct, 2035	822.20	431.90	171157.97
Nov, 2035	820.13	433.97	170724.00
Dec, 2035	818.05	436.05	170287.95
Jan, 2036	815.96	438.14	169849.81
Feb, 2036	813.86	440.24	169409.58
Mar, 2036	811.75	442.35	168967.23
Apr, 2036	809.63	444.47	168522.77
May, 2036	807.50	446.60	168076.17
Jun, 2036	805.36	448.74	167627.44
Jul, 2036	803.21	450.89	167176.55
Aug, 2036	801.05	453.05	166723.50
Sep, 2036	798.88	455.22	166268.29
Oct, 2036	796.70	457.40	165810.89
Nov, 2036	794.51	459.59	165351.30
Dec, 2036	792.31	461.79	164889.51
Jan, 2037	790.10	464.00	164425.50
Feb, 2037	787.87	466.23	163959.28
Mar, 2037	785.64	468.46	163490.82
Apr, 2037	783.39	470.71	163020.11
May, 2037	781.14	472.96	162547.15
Jun, 2037	778.87	475.23	162071.92
Jul, 2037	776.59	477.51	161594.41
Aug, 2037	774.31	479.79	161114.62
Sep, 2037	772.01	482.09	160632.53
Oct, 2037	769.70	484.40	160148.12
Nov, 2037	767.38	486.72	159661.40
Dec, 2037	765.04	489.06	159172.35
Jan, 2038	762.70	491.40	158680.95
Feb, 2038	760.35	493.75	158187.19
Mar, 2038	757.98	496.12	157691.07
Apr, 2038	755.60	498.50	157192.58
May, 2038	753.21	500.89	156691.69
Jun, 2038	750.81	503.29	156188.40
Jul, 2038	748.40	505.70	155682.71
Aug, 2038	745.98	508.12	155174.59
Sep, 2038	743.54	510.56	154664.03
Oct, 2038	741.10	513.00	154151.03
Nov, 2038	738.64	515.46	153635.57
Dec, 2038	736.17	517.93	153117.64
Jan, 2039	733.69	520.41	152597.23
Feb, 2039	731.20	522.90	152074.32
Mar, 2039	728.69	525.41	151548.91
Apr, 2039	726.17	527.93	151020.99
May, 2039	723.64	530.46	150490.53
Jun, 2039	721.10	533.00	149957.53
Jul, 2039	718.55	535.55	149421.98
Aug, 2039	715.98	538.12	148883.86
Sep, 2039	713.40	540.70	148343.16
Oct, 2039	710.81	543.29	147799.87
Nov, 2039	708.21	545.89	147253.98
Dec, 2039	705.59	548.51	146705.47
Jan, 2040	702.96	551.14	146154.33
Feb, 2040	700.32	553.78	145600.55
Mar, 2040	697.67	556.43	145044.12
Apr, 2040	695.00	559.10	144485.03
May, 2040	692.32	561.78	143923.25
Jun, 2040	689.63	564.47	143358.78
Jul, 2040	686.93	567.17	142791.61
Aug, 2040	684.21	569.89	142221.72
Sep, 2040	681.48	572.62	141649.10
Oct, 2040	678.74	575.36	141073.73
Nov, 2040	675.98	578.12	140495.61
Dec, 2040	673.21	580.89	139914.72
Jan, 2041	670.42	583.68	139331.05
Feb, 2041	667.63	586.47	138744.57
Mar, 2041	664.82	589.28	138155.29
Apr, 2041	661.99	592.11	137563.19
May, 2041	659.16	594.94	136968.24
Jun, 2041	656.31	597.79	136370.45
Jul, 2041	653.44	600.66	135769.79
Aug, 2041	650.56	603.54	135166.25
Sep, 2041	647.67	606.43	134559.83
Oct, 2041	644.77	609.33	133950.49
Nov, 2041	641.85	612.25	133338.24
Dec, 2041	638.91	615.19	132723.05
Jan, 2042	635.96	618.14	132104.91
Feb, 2042	633.00	621.10	131483.82
Mar, 2042	630.03	624.07	130859.74
Apr, 2042	627.04	627.06	130232.68
May, 2042	624.03	630.07	129602.61
Jun, 2042	621.01	633.09	128969.52
Jul, 2042	617.98	636.12	128333.40
Aug, 2042	614.93	639.17	127694.23
Sep, 2042	611.87	642.23	127052.00
Oct, 2042	608.79	645.31	126406.69
Nov, 2042	605.70	648.40	125758.29
Dec, 2042	602.59	651.51	125106.78
Jan, 2043	599.47	654.63	124452.15
Feb, 2043	596.33	657.77	123794.39
Mar, 2043	593.18	660.92	123133.47
Apr, 2043	590.01	664.09	122469.38
May, 2043	586.83	667.27	121802.12
Jun, 2043	583.64	670.46	121131.65
Jul, 2043	580.42	673.68	120457.97
Aug, 2043	577.19	676.91	119781.07
Sep, 2043	573.95	680.15	119100.92
Oct, 2043	570.69	683.41	118417.51
Nov, 2043	567.42	686.68	117730.83
Dec, 2043	564.13	689.97	117040.85
Jan, 2044	560.82	693.28	116347.58
Feb, 2044	557.50	696.60	115650.97
Mar, 2044	554.16	699.94	114951.04
Apr, 2044	550.81	703.29	114247.74
May, 2044	547.44	706.66	113541.08
Jun, 2044	544.05	710.05	112831.03
Jul, 2044	540.65	713.45	112117.58
Aug, 2044	537.23	716.87	111400.71
Sep, 2044	533.80	720.30	110680.40
Oct, 2044	530.34	723.76	109956.65
Nov, 2044	526.88	727.22	109229.42
Dec, 2044	523.39	730.71	108498.71
Jan, 2045	519.89	734.21	107764.50
Feb, 2045	516.37	737.73	107026.78
Mar, 2045	512.84	741.26	106285.51
Apr, 2045	509.28	744.82	105540.70
May, 2045	505.72	748.38	104792.31
Jun, 2045	502.13	751.97	104040.34
Jul, 2045	498.53	755.57	103284.77
Aug, 2045	494.91	759.19	102525.58
Sep, 2045	491.27	762.83	101762.74
Oct, 2045	487.61	766.49	100996.26
Nov, 2045	483.94	770.16	100226.10
Dec, 2045	480.25	773.85	99452.25
Jan, 2046	476.54	777.56	98674.69
Feb, 2046	472.82	781.28	97893.41
Mar, 2046	469.07	785.03	97108.38
Apr, 2046	465.31	788.79	96319.59
May, 2046	461.53	792.57	95527.02
Jun, 2046	457.73	796.37	94730.65
Jul, 2046	453.92	800.18	93930.47
Aug, 2046	450.08	804.02	93126.46
Sep, 2046	446.23	807.87	92318.59
Oct, 2046	442.36	811.74	91506.85
Nov, 2046	438.47	815.63	90691.22
Dec, 2046	434.56	819.54	89871.68
Jan, 2047	430.64	823.46	89048.21
Feb, 2047	426.69	827.41	88220.80
Mar, 2047	422.72	831.38	87389.43
Apr, 2047	418.74	835.36	86554.07
May, 2047	414.74	839.36	85714.71
Jun, 2047	410.72	843.38	84871.32
Jul, 2047	406.68	847.42	84023.90
Aug, 2047	402.61	851.49	83172.41
Sep, 2047	398.53	855.57	82316.85
Oct, 2047	394.43	859.67	81457.18
Nov, 2047	390.32	863.78	80593.40
Dec, 2047	386.18	867.92	79725.47
Jan, 2048	382.02	872.08	78853.39
Feb, 2048	377.84	876.26	77977.13
Mar, 2048	373.64	880.46	77096.67
Apr, 2048	369.42	884.68	76211.99
May, 2048	365.18	888.92	75323.08
Jun, 2048	360.92	893.18	74429.90
Jul, 2048	356.64	897.46	73532.44
Aug, 2048	352.34	901.76	72630.69
Sep, 2048	348.02	906.08	71724.61
Oct, 2048	343.68	910.42	70814.19
Nov, 2048	339.32	914.78	69899.41
Dec, 2048	334.93	919.17	68980.24
Jan, 2049	330.53	923.57	68056.67
Feb, 2049	326.10	928.00	67128.68
Mar, 2049	321.66	932.44	66196.23
Apr, 2049	317.19	936.91	65259.32
May, 2049	312.70	941.40	64317.93
Jun, 2049	308.19	945.91	63372.02
Jul, 2049	303.66	950.44	62421.57
Aug, 2049	299.10	955.00	61466.58
Sep, 2049	294.53	959.57	60507.00
Oct, 2049	289.93	964.17	59542.83
Nov, 2049	285.31	968.79	58574.04
Dec, 2049	280.67	973.43	57600.61
Jan, 2050	276.00	978.10	56622.51
Feb, 2050	271.32	982.78	55639.73
Mar, 2050	266.61	987.49	54652.24
Apr, 2050	261.88	992.22	53660.01
May, 2050	257.12	996.98	52663.03
Jun, 2050	252.34	1001.76	51661.28
Jul, 2050	247.54	1006.56	50654.72
Aug, 2050	242.72	1011.38	49643.34
Sep, 2050	237.87	1016.23	48627.11
Oct, 2050	233.00	1021.10	47606.02
Nov, 2050	228.11	1025.99	46580.03
Dec, 2050	223.20	1030.90	45549.13
Jan, 2051	218.26	1035.84	44513.28
Feb, 2051	213.29	1040.81	43472.48
Mar, 2051	208.31	1045.79	42426.68
Apr, 2051	203.29	1050.81	41375.88
May, 2051	198.26	1055.84	40320.04
Jun, 2051	193.20	1060.90	39259.14
Jul, 2051	188.12	1065.98	38193.15
Aug, 2051	183.01	1071.09	37122.06
Sep, 2051	177.88	1076.22	36045.84
Oct, 2051	172.72	1081.38	34964.46
Nov, 2051	167.54	1086.56	33877.90
Dec, 2051	162.33	1091.77	32786.13
Jan, 2052	157.10	1097.00	31689.13
Feb, 2052	151.84	1102.26	30586.87
Mar, 2052	146.56	1107.54	29479.33
Apr, 2052	141.26	1112.84	28366.49
May, 2052	135.92	1118.18	27248.31
Jun, 2052	130.56	1123.54	26124.78
Jul, 2052	125.18	1128.92	24995.86
Aug, 2052	119.77	1134.33	23861.53
Sep, 2052	114.34	1139.76	22721.77
Oct, 2052	108.88	1145.22	21576.54
Nov, 2052	103.39	1150.71	20425.83
Dec, 2052	97.87	1156.23	19269.60
Jan, 2053	92.33	1161.77	18107.84
Feb, 2053	86.77	1167.33	16940.50
Mar, 2053	81.17	1172.93	15767.58
Apr, 2053	75.55	1178.55	14589.03
May, 2053	69.91	1184.19	13404.83
Jun, 2053	64.23	1189.87	12214.97
Jul, 2053	58.53	1195.57	11019.40
Aug, 2053	52.80	1201.30	9818.10
Sep, 2053	47.05	1207.05	8611.04
Oct, 2053	41.26	1212.84	7398.20
Nov, 2053	35.45	1218.65	6179.55
Dec, 2053	29.61	1224.49	4955.06
Jan, 2054	23.74	1230.36	3724.71
Feb, 2054	17.85	1236.25	2488.45
Mar, 2054	11.92	1242.18	1246.28
Apr, 2054	5.97	1248.13	0