Mortgage Parameters

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

Mortgage Summary

Property Total:	$304,000
Down Payment	$91,200
Mortgage Amount:	$212,800
Mortgage Payment:	$1,241.84 / month
Estimated Tax:	+ $168.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,410.73 / month
Total Interest Paid:	$234,262.80 over 30 years
Total Tax Paid:	$60,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1019.67	222.17	212577.83
Jun, 2024	1018.60	223.24	212354.59
Jul, 2024	1017.53	224.31	212130.28
Aug, 2024	1016.46	225.38	211904.90
Sep, 2024	1015.38	226.46	211678.44
Oct, 2024	1014.29	227.55	211450.89
Nov, 2024	1013.20	228.64	211222.25
Dec, 2024	1012.11	229.73	210992.52
Jan, 2025	1011.01	230.83	210761.68
Feb, 2025	1009.90	231.94	210529.74
Mar, 2025	1008.79	233.05	210296.69
Apr, 2025	1007.67	234.17	210062.52
May, 2025	1006.55	235.29	209827.23
Jun, 2025	1005.42	236.42	209590.81
Jul, 2025	1004.29	237.55	209353.26
Aug, 2025	1003.15	238.69	209114.58
Sep, 2025	1002.01	239.83	208874.74
Oct, 2025	1000.86	240.98	208633.76
Nov, 2025	999.70	242.14	208391.62
Dec, 2025	998.54	243.30	208148.33
Jan, 2026	997.38	244.46	207903.86
Feb, 2026	996.21	245.63	207658.23
Mar, 2026	995.03	246.81	207411.42
Apr, 2026	993.85	247.99	207163.43
May, 2026	992.66	249.18	206914.24
Jun, 2026	991.46	250.38	206663.87
Jul, 2026	990.26	251.58	206412.29
Aug, 2026	989.06	252.78	206159.51
Sep, 2026	987.85	253.99	205905.52
Oct, 2026	986.63	255.21	205650.31
Nov, 2026	985.41	256.43	205393.88
Dec, 2026	984.18	257.66	205136.22
Jan, 2027	982.94	258.90	204877.32
Feb, 2027	981.70	260.14	204617.18
Mar, 2027	980.46	261.38	204355.80
Apr, 2027	979.20	262.64	204093.17
May, 2027	977.95	263.89	203829.27
Jun, 2027	976.68	265.16	203564.12
Jul, 2027	975.41	266.43	203297.69
Aug, 2027	974.13	267.71	203029.98
Sep, 2027	972.85	268.99	202760.99
Oct, 2027	971.56	270.28	202490.72
Nov, 2027	970.27	271.57	202219.14
Dec, 2027	968.97	272.87	201946.27
Jan, 2028	967.66	274.18	201672.09
Feb, 2028	966.35	275.49	201396.60
Mar, 2028	965.03	276.81	201119.78
Apr, 2028	963.70	278.14	200841.64
May, 2028	962.37	279.47	200562.17
Jun, 2028	961.03	280.81	200281.35
Jul, 2028	959.68	282.16	199999.20
Aug, 2028	958.33	283.51	199715.68
Sep, 2028	956.97	284.87	199430.82
Oct, 2028	955.61	286.23	199144.58
Nov, 2028	954.23	287.61	198856.98
Dec, 2028	952.86	288.98	198567.99
Jan, 2029	951.47	290.37	198277.62
Feb, 2029	950.08	291.76	197985.86
Mar, 2029	948.68	293.16	197692.71
Apr, 2029	947.28	294.56	197398.14
May, 2029	945.87	295.97	197102.17
Jun, 2029	944.45	297.39	196804.78
Jul, 2029	943.02	298.82	196505.96
Aug, 2029	941.59	300.25	196205.71
Sep, 2029	940.15	301.69	195904.02
Oct, 2029	938.71	303.13	195600.89
Nov, 2029	937.25	304.59	195296.31
Dec, 2029	935.79	306.05	194990.26
Jan, 2030	934.33	307.51	194682.75
Feb, 2030	932.85	308.99	194373.76
Mar, 2030	931.37	310.47	194063.30
Apr, 2030	929.89	311.95	193751.34
May, 2030	928.39	313.45	193437.90
Jun, 2030	926.89	314.95	193122.95
Jul, 2030	925.38	316.46	192806.49
Aug, 2030	923.86	317.98	192488.51
Sep, 2030	922.34	319.50	192169.01
Oct, 2030	920.81	321.03	191847.98
Nov, 2030	919.27	322.57	191525.41
Dec, 2030	917.73	324.11	191201.30
Jan, 2031	916.17	325.67	190875.63
Feb, 2031	914.61	327.23	190548.40
Mar, 2031	913.04	328.80	190219.61
Apr, 2031	911.47	330.37	189889.24
May, 2031	909.89	331.95	189557.28
Jun, 2031	908.30	333.54	189223.74
Jul, 2031	906.70	335.14	188888.60
Aug, 2031	905.09	336.75	188551.85
Sep, 2031	903.48	338.36	188213.49
Oct, 2031	901.86	339.98	187873.50
Nov, 2031	900.23	341.61	187531.89
Dec, 2031	898.59	343.25	187188.64
Jan, 2032	896.95	344.89	186843.74
Feb, 2032	895.29	346.55	186497.20
Mar, 2032	893.63	348.21	186148.99
Apr, 2032	891.96	349.88	185799.11
May, 2032	890.29	351.55	185447.56
Jun, 2032	888.60	353.24	185094.32
Jul, 2032	886.91	354.93	184739.39
Aug, 2032	885.21	356.63	184382.76
Sep, 2032	883.50	358.34	184024.43
Oct, 2032	881.78	360.06	183664.37
Nov, 2032	880.06	361.78	183302.59
Dec, 2032	878.32	363.52	182939.07
Jan, 2033	876.58	365.26	182573.82
Feb, 2033	874.83	367.01	182206.81
Mar, 2033	873.07	368.77	181838.04
Apr, 2033	871.31	370.53	181467.51
May, 2033	869.53	372.31	181095.20
Jun, 2033	867.75	374.09	180721.11
Jul, 2033	865.96	375.88	180345.22
Aug, 2033	864.15	377.69	179967.54
Sep, 2033	862.34	379.50	179588.04
Oct, 2033	860.53	381.31	179206.73
Nov, 2033	858.70	383.14	178823.59
Dec, 2033	856.86	384.98	178438.61
Jan, 2034	855.02	386.82	178051.79
Feb, 2034	853.16	388.68	177663.11
Mar, 2034	851.30	390.54	177272.58
Apr, 2034	849.43	392.41	176880.17
May, 2034	847.55	394.29	176485.88
Jun, 2034	845.66	396.18	176089.70
Jul, 2034	843.76	398.08	175691.62
Aug, 2034	841.86	399.98	175291.64
Sep, 2034	839.94	401.90	174889.74
Oct, 2034	838.01	403.83	174485.91
Nov, 2034	836.08	405.76	174080.15
Dec, 2034	834.13	407.71	173672.44
Jan, 2035	832.18	409.66	173262.78
Feb, 2035	830.22	411.62	172851.16
Mar, 2035	828.25	413.59	172437.57
Apr, 2035	826.26	415.58	172021.99
May, 2035	824.27	417.57	171604.42
Jun, 2035	822.27	419.57	171184.85
Jul, 2035	820.26	421.58	170763.27
Aug, 2035	818.24	423.60	170339.67
Sep, 2035	816.21	425.63	169914.05
Oct, 2035	814.17	427.67	169486.38
Nov, 2035	812.12	429.72	169056.66
Dec, 2035	810.06	431.78	168624.88
Jan, 2036	807.99	433.85	168191.04
Feb, 2036	805.92	435.92	167755.11
Mar, 2036	803.83	438.01	167317.10
Apr, 2036	801.73	440.11	166876.99
May, 2036	799.62	442.22	166434.77
Jun, 2036	797.50	444.34	165990.43
Jul, 2036	795.37	446.47	165543.96
Aug, 2036	793.23	448.61	165095.35
Sep, 2036	791.08	450.76	164644.59
Oct, 2036	788.92	452.92	164191.67
Nov, 2036	786.75	455.09	163736.58
Dec, 2036	784.57	457.27	163279.31
Jan, 2037	782.38	459.46	162819.85
Feb, 2037	780.18	461.66	162358.19
Mar, 2037	777.97	463.87	161894.32
Apr, 2037	775.74	466.10	161428.22
May, 2037	773.51	468.33	160959.89
Jun, 2037	771.27	470.57	160489.32
Jul, 2037	769.01	472.83	160016.49
Aug, 2037	766.75	475.09	159541.40
Sep, 2037	764.47	477.37	159064.03
Oct, 2037	762.18	479.66	158584.37
Nov, 2037	759.88	481.96	158102.41
Dec, 2037	757.57	484.27	157618.14
Jan, 2038	755.25	486.59	157131.56
Feb, 2038	752.92	488.92	156642.64
Mar, 2038	750.58	491.26	156151.38
Apr, 2038	748.23	493.61	155657.77
May, 2038	745.86	495.98	155161.79
Jun, 2038	743.48	498.36	154663.43
Jul, 2038	741.10	500.74	154162.68
Aug, 2038	738.70	503.14	153659.54
Sep, 2038	736.29	505.55	153153.99
Oct, 2038	733.86	507.98	152646.01
Nov, 2038	731.43	510.41	152135.60
Dec, 2038	728.98	512.86	151622.74
Jan, 2039	726.53	515.31	151107.43
Feb, 2039	724.06	517.78	150589.64
Mar, 2039	721.58	520.26	150069.38
Apr, 2039	719.08	522.76	149546.62
May, 2039	716.58	525.26	149021.36
Jun, 2039	714.06	527.78	148493.58
Jul, 2039	711.53	530.31	147963.27
Aug, 2039	708.99	532.85	147430.42
Sep, 2039	706.44	535.40	146895.02
Oct, 2039	703.87	537.97	146357.05
Nov, 2039	701.29	540.55	145816.50
Dec, 2039	698.70	543.14	145273.37
Jan, 2040	696.10	545.74	144727.63
Feb, 2040	693.49	548.35	144179.28
Mar, 2040	690.86	550.98	143628.30
Apr, 2040	688.22	553.62	143074.67
May, 2040	685.57	556.27	142518.40
Jun, 2040	682.90	558.94	141959.46
Jul, 2040	680.22	561.62	141397.84
Aug, 2040	677.53	564.31	140833.54
Sep, 2040	674.83	567.01	140266.52
Oct, 2040	672.11	569.73	139696.79
Nov, 2040	669.38	572.46	139124.33
Dec, 2040	666.64	575.20	138549.13
Jan, 2041	663.88	577.96	137971.17
Feb, 2041	661.11	580.73	137390.44
Mar, 2041	658.33	583.51	136806.93
Apr, 2041	655.53	586.31	136220.63
May, 2041	652.72	589.12	135631.51
Jun, 2041	649.90	591.94	135039.57
Jul, 2041	647.06	594.78	134444.80
Aug, 2041	644.21	597.63	133847.17
Sep, 2041	641.35	600.49	133246.68
Oct, 2041	638.47	603.37	132643.32
Nov, 2041	635.58	606.26	132037.06
Dec, 2041	632.68	609.16	131427.90
Jan, 2042	629.76	612.08	130815.81
Feb, 2042	626.83	615.01	130200.80
Mar, 2042	623.88	617.96	129582.84
Apr, 2042	620.92	620.92	128961.92
May, 2042	617.94	623.90	128338.02
Jun, 2042	614.95	626.89	127711.13
Jul, 2042	611.95	629.89	127081.24
Aug, 2042	608.93	632.91	126448.33
Sep, 2042	605.90	635.94	125812.39
Oct, 2042	602.85	638.99	125173.40
Nov, 2042	599.79	642.05	124531.35
Dec, 2042	596.71	645.13	123886.22
Jan, 2043	593.62	648.22	123238.01
Feb, 2043	590.52	651.32	122586.68
Mar, 2043	587.39	654.45	121932.24
Apr, 2043	584.26	657.58	121274.65
May, 2043	581.11	660.73	120613.92
Jun, 2043	577.94	663.90	119950.02
Jul, 2043	574.76	667.08	119282.94
Aug, 2043	571.56	670.28	118612.67
Sep, 2043	568.35	673.49	117939.18
Oct, 2043	565.13	676.71	117262.47
Nov, 2043	561.88	679.96	116582.51
Dec, 2043	558.62	683.22	115899.29
Jan, 2044	555.35	686.49	115212.80
Feb, 2044	552.06	689.78	114523.02
Mar, 2044	548.76	693.08	113829.94
Apr, 2044	545.44	696.40	113133.54
May, 2044	542.10	699.74	112433.79
Jun, 2044	538.75	703.09	111730.70
Jul, 2044	535.38	706.46	111024.24
Aug, 2044	531.99	709.85	110314.39
Sep, 2044	528.59	713.25	109601.14
Oct, 2044	525.17	716.67	108884.47
Nov, 2044	521.74	720.10	108164.37
Dec, 2044	518.29	723.55	107440.81
Jan, 2045	514.82	727.02	106713.79
Feb, 2045	511.34	730.50	105983.29
Mar, 2045	507.84	734.00	105249.29
Apr, 2045	504.32	737.52	104511.77
May, 2045	500.79	741.05	103770.71
Jun, 2045	497.23	744.61	103026.11
Jul, 2045	493.67	748.17	102277.93
Aug, 2045	490.08	751.76	101526.18
Sep, 2045	486.48	755.36	100770.82
Oct, 2045	482.86	758.98	100011.84
Nov, 2045	479.22	762.62	99249.22
Dec, 2045	475.57	766.27	98482.95
Jan, 2046	471.90	769.94	97713.01
Feb, 2046	468.21	773.63	96939.37
Mar, 2046	464.50	777.34	96162.04
Apr, 2046	460.78	781.06	95380.97
May, 2046	457.03	784.81	94596.17
Jun, 2046	453.27	788.57	93807.60
Jul, 2046	449.49	792.35	93015.25
Aug, 2046	445.70	796.14	92219.11
Sep, 2046	441.88	799.96	91419.16
Oct, 2046	438.05	803.79	90615.37
Nov, 2046	434.20	807.64	89807.72
Dec, 2046	430.33	811.51	88996.21
Jan, 2047	426.44	815.40	88180.81
Feb, 2047	422.53	819.31	87361.51
Mar, 2047	418.61	823.23	86538.27
Apr, 2047	414.66	827.18	85711.10
May, 2047	410.70	831.14	84879.95
Jun, 2047	406.72	835.12	84044.83
Jul, 2047	402.71	839.13	83205.71
Aug, 2047	398.69	843.15	82362.56
Sep, 2047	394.65	847.19	81515.37
Oct, 2047	390.59	851.25	80664.13
Nov, 2047	386.52	855.32	79808.80
Dec, 2047	382.42	859.42	78949.38
Jan, 2048	378.30	863.54	78085.84
Feb, 2048	374.16	867.68	77218.16
Mar, 2048	370.00	871.84	76346.33
Apr, 2048	365.83	876.01	75470.31
May, 2048	361.63	880.21	74590.10
Jun, 2048	357.41	884.43	73705.67
Jul, 2048	353.17	888.67	72817.00
Aug, 2048	348.91	892.93	71924.08
Sep, 2048	344.64	897.20	71026.88
Oct, 2048	340.34	901.50	70125.37
Nov, 2048	336.02	905.82	69219.55
Dec, 2048	331.68	910.16	68309.39
Jan, 2049	327.32	914.52	67394.86
Feb, 2049	322.93	918.91	66475.96
Mar, 2049	318.53	923.31	65552.65
Apr, 2049	314.11	927.73	64624.91
May, 2049	309.66	932.18	63692.73
Jun, 2049	305.19	936.65	62756.09
Jul, 2049	300.71	941.13	61814.96
Aug, 2049	296.20	945.64	60869.31
Sep, 2049	291.67	950.17	59919.14
Oct, 2049	287.11	954.73	58964.41
Nov, 2049	282.54	959.30	58005.11
Dec, 2049	277.94	963.90	57041.21
Jan, 2050	273.32	968.52	56072.69
Feb, 2050	268.68	973.16	55099.53
Mar, 2050	264.02	977.82	54121.71
Apr, 2050	259.33	982.51	53139.20
May, 2050	254.63	987.21	52151.99
Jun, 2050	249.89	991.95	51160.04
Jul, 2050	245.14	996.70	50163.35
Aug, 2050	240.37	1001.47	49161.87
Sep, 2050	235.57	1006.27	48155.60
Oct, 2050	230.75	1011.09	47144.51
Nov, 2050	225.90	1015.94	46128.57
Dec, 2050	221.03	1020.81	45107.76
Jan, 2051	216.14	1025.70	44082.06
Feb, 2051	211.23	1030.61	43051.45
Mar, 2051	206.29	1035.55	42015.90
Apr, 2051	201.33	1040.51	40975.38
May, 2051	196.34	1045.50	39929.88
Jun, 2051	191.33	1050.51	38879.37
Jul, 2051	186.30	1055.54	37823.83
Aug, 2051	181.24	1060.60	36763.23
Sep, 2051	176.16	1065.68	35697.55
Oct, 2051	171.05	1070.79	34626.76
Nov, 2051	165.92	1075.92	33550.84
Dec, 2051	160.76	1081.08	32469.76
Jan, 2052	155.58	1086.26	31383.51
Feb, 2052	150.38	1091.46	30292.04
Mar, 2052	145.15	1096.69	29195.35
Apr, 2052	139.89	1101.95	28093.41
May, 2052	134.61	1107.23	26986.18
Jun, 2052	129.31	1112.53	25873.65
Jul, 2052	123.98	1117.86	24755.79
Aug, 2052	118.62	1123.22	23632.57
Sep, 2052	113.24	1128.60	22503.97
Oct, 2052	107.83	1134.01	21369.96
Nov, 2052	102.40	1139.44	20230.52
Dec, 2052	96.94	1144.90	19085.62
Jan, 2053	91.45	1150.39	17935.23
Feb, 2053	85.94	1155.90	16779.33
Mar, 2053	80.40	1161.44	15617.89
Apr, 2053	74.84	1167.00	14450.89
May, 2053	69.24	1172.60	13278.29
Jun, 2053	63.63	1178.21	12100.07
Jul, 2053	57.98	1183.86	10916.21
Aug, 2053	52.31	1189.53	9726.68
Sep, 2053	46.61	1195.23	8531.45
Oct, 2053	40.88	1200.96	7330.49
Nov, 2053	35.13	1206.71	6123.77
Dec, 2053	29.34	1212.50	4911.28
Jan, 2054	23.53	1218.31	3692.97
Feb, 2054	17.70	1224.14	2468.82
Mar, 2054	11.83	1230.01	1238.81
Apr, 2054	5.94	1235.90	2.91