Mortgage Parameters

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

Mortgage Summary

Property Total:	$304,500
Down Payment	$91,350
Mortgage Amount:	$213,150
Mortgage Payment:	$1,243.89 / month
Estimated Tax:	+ $169.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,413.06 / month
Total Interest Paid:	$234,651.60 over 30 years
Total Tax Paid:	$60,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	1021.34	222.55	212927.45
May, 2024	1020.28	223.61	212703.84
Jun, 2024	1019.21	224.68	212479.16
Jul, 2024	1018.13	225.76	212253.40
Aug, 2024	1017.05	226.84	212026.55
Sep, 2024	1015.96	227.93	211798.62
Oct, 2024	1014.87	229.02	211569.60
Nov, 2024	1013.77	230.12	211339.48
Dec, 2024	1012.67	231.22	211108.26
Jan, 2025	1011.56	232.33	210875.93
Feb, 2025	1010.45	233.44	210642.49
Mar, 2025	1009.33	234.56	210407.93
Apr, 2025	1008.20	235.69	210172.24
May, 2025	1007.08	236.81	209935.43
Jun, 2025	1005.94	237.95	209697.48
Jul, 2025	1004.80	239.09	209458.39
Aug, 2025	1003.65	240.24	209218.15
Sep, 2025	1002.50	241.39	208976.77
Oct, 2025	1001.35	242.54	208734.22
Nov, 2025	1000.18	243.71	208490.52
Dec, 2025	999.02	244.87	208245.65
Jan, 2026	997.84	246.05	207999.60
Feb, 2026	996.66	247.23	207752.38
Mar, 2026	995.48	248.41	207503.97
Apr, 2026	994.29	249.60	207254.37
May, 2026	993.09	250.80	207003.57
Jun, 2026	991.89	252.00	206751.57
Jul, 2026	990.68	253.21	206498.37
Aug, 2026	989.47	254.42	206243.95
Sep, 2026	988.25	255.64	205988.31
Oct, 2026	987.03	256.86	205731.45
Nov, 2026	985.80	258.09	205473.35
Dec, 2026	984.56	259.33	205214.02
Jan, 2027	983.32	260.57	204953.45
Feb, 2027	982.07	261.82	204691.63
Mar, 2027	980.81	263.08	204428.55
Apr, 2027	979.55	264.34	204164.22
May, 2027	978.29	265.60	203898.61
Jun, 2027	977.01	266.88	203631.74
Jul, 2027	975.74	268.15	203363.58
Aug, 2027	974.45	269.44	203094.14
Sep, 2027	973.16	270.73	202823.41
Oct, 2027	971.86	272.03	202551.38
Nov, 2027	970.56	273.33	202278.05
Dec, 2027	969.25	274.64	202003.41
Jan, 2028	967.93	275.96	201727.46
Feb, 2028	966.61	277.28	201450.18
Mar, 2028	965.28	278.61	201171.57
Apr, 2028	963.95	279.94	200891.63
May, 2028	962.61	281.28	200610.34
Jun, 2028	961.26	282.63	200327.71
Jul, 2028	959.90	283.99	200043.72
Aug, 2028	958.54	285.35	199758.38
Sep, 2028	957.18	286.71	199471.66
Oct, 2028	955.80	288.09	199183.57
Nov, 2028	954.42	289.47	198894.10
Dec, 2028	953.03	290.86	198603.25
Jan, 2029	951.64	292.25	198311.00
Feb, 2029	950.24	293.65	198017.35
Mar, 2029	948.83	295.06	197722.29
Apr, 2029	947.42	296.47	197425.82
May, 2029	946.00	297.89	197127.93
Jun, 2029	944.57	299.32	196828.61
Jul, 2029	943.14	300.75	196527.86
Aug, 2029	941.70	302.19	196225.66
Sep, 2029	940.25	303.64	195922.02
Oct, 2029	938.79	305.10	195616.93
Nov, 2029	937.33	306.56	195310.37
Dec, 2029	935.86	308.03	195002.34
Jan, 2030	934.39	309.50	194692.84
Feb, 2030	932.90	310.99	194381.85
Mar, 2030	931.41	312.48	194069.37
Apr, 2030	929.92	313.97	193755.40
May, 2030	928.41	315.48	193439.92
Jun, 2030	926.90	316.99	193122.93
Jul, 2030	925.38	318.51	192804.42
Aug, 2030	923.85	320.04	192484.38
Sep, 2030	922.32	321.57	192162.81
Oct, 2030	920.78	323.11	191839.70
Nov, 2030	919.23	324.66	191515.05
Dec, 2030	917.68	326.21	191188.83
Jan, 2031	916.11	327.78	190861.06
Feb, 2031	914.54	329.35	190531.71
Mar, 2031	912.96	330.93	190200.78
Apr, 2031	911.38	332.51	189868.27
May, 2031	909.79	334.10	189534.17
Jun, 2031	908.18	335.71	189198.46
Jul, 2031	906.58	337.31	188861.15
Aug, 2031	904.96	338.93	188522.22
Sep, 2031	903.34	340.55	188181.66
Oct, 2031	901.70	342.19	187839.48
Nov, 2031	900.06	343.83	187495.65
Dec, 2031	898.42	345.47	187150.18
Jan, 2032	896.76	347.13	186803.05
Feb, 2032	895.10	348.79	186454.26
Mar, 2032	893.43	350.46	186103.79
Apr, 2032	891.75	352.14	185751.65
May, 2032	890.06	353.83	185397.82
Jun, 2032	888.36	355.53	185042.30
Jul, 2032	886.66	357.23	184685.07
Aug, 2032	884.95	358.94	184326.13
Sep, 2032	883.23	360.66	183965.46
Oct, 2032	881.50	362.39	183603.08
Nov, 2032	879.76	364.13	183238.95
Dec, 2032	878.02	365.87	182873.08
Jan, 2033	876.27	367.62	182505.46
Feb, 2033	874.51	369.38	182136.07
Mar, 2033	872.74	371.15	181764.92
Apr, 2033	870.96	372.93	181391.99
May, 2033	869.17	374.72	181017.27
Jun, 2033	867.37	376.52	180640.75
Jul, 2033	865.57	378.32	180262.43
Aug, 2033	863.76	380.13	179882.30
Sep, 2033	861.94	381.95	179500.34
Oct, 2033	860.11	383.78	179116.56
Nov, 2033	858.27	385.62	178730.94
Dec, 2033	856.42	387.47	178343.46
Jan, 2034	854.56	389.33	177954.14
Feb, 2034	852.70	391.19	177562.94
Mar, 2034	850.82	393.07	177169.88
Apr, 2034	848.94	394.95	176774.93
May, 2034	847.05	396.84	176378.08
Jun, 2034	845.14	398.75	175979.34
Jul, 2034	843.23	400.66	175578.68
Aug, 2034	841.31	402.58	175176.11
Sep, 2034	839.39	404.50	174771.60
Oct, 2034	837.45	406.44	174365.16
Nov, 2034	835.50	408.39	173956.77
Dec, 2034	833.54	410.35	173546.42
Jan, 2035	831.58	412.31	173134.11
Feb, 2035	829.60	414.29	172719.82
Mar, 2035	827.62	416.27	172303.54
Apr, 2035	825.62	418.27	171885.28
May, 2035	823.62	420.27	171465.00
Jun, 2035	821.60	422.29	171042.72
Jul, 2035	819.58	424.31	170618.41
Aug, 2035	817.55	426.34	170192.06
Sep, 2035	815.50	428.39	169763.68
Oct, 2035	813.45	430.44	169333.24
Nov, 2035	811.39	432.50	168900.74
Dec, 2035	809.32	434.57	168466.16
Jan, 2036	807.23	436.66	168029.50
Feb, 2036	805.14	438.75	167590.76
Mar, 2036	803.04	440.85	167149.91
Apr, 2036	800.93	442.96	166706.94
May, 2036	798.80	445.09	166261.86
Jun, 2036	796.67	447.22	165814.64
Jul, 2036	794.53	449.36	165365.28
Aug, 2036	792.38	451.51	164913.76
Sep, 2036	790.21	453.68	164460.08
Oct, 2036	788.04	455.85	164004.23
Nov, 2036	785.85	458.04	163546.19
Dec, 2036	783.66	460.23	163085.96
Jan, 2037	781.45	462.44	162623.53
Feb, 2037	779.24	464.65	162158.87
Mar, 2037	777.01	466.88	161692.00
Apr, 2037	774.77	469.12	161222.88
May, 2037	772.53	471.36	160751.52
Jun, 2037	770.27	473.62	160277.89
Jul, 2037	768.00	475.89	159802.00
Aug, 2037	765.72	478.17	159323.83
Sep, 2037	763.43	480.46	158843.37
Oct, 2037	761.12	482.77	158360.60
Nov, 2037	758.81	485.08	157875.52
Dec, 2037	756.49	487.40	157388.12
Jan, 2038	754.15	489.74	156898.38
Feb, 2038	751.80	492.09	156406.30
Mar, 2038	749.45	494.44	155911.85
Apr, 2038	747.08	496.81	155415.04
May, 2038	744.70	499.19	154915.85
Jun, 2038	742.31	501.58	154414.26
Jul, 2038	739.90	503.99	153910.27
Aug, 2038	737.49	506.40	153403.87
Sep, 2038	735.06	508.83	152895.04
Oct, 2038	732.62	511.27	152383.77
Nov, 2038	730.17	513.72	151870.06
Dec, 2038	727.71	516.18	151353.88
Jan, 2039	725.24	518.65	150835.22
Feb, 2039	722.75	521.14	150314.09
Mar, 2039	720.25	523.64	149790.45
Apr, 2039	717.75	526.14	149264.31
May, 2039	715.22	528.67	148735.64
Jun, 2039	712.69	531.20	148204.44
Jul, 2039	710.15	533.74	147670.70
Aug, 2039	707.59	536.30	147134.40
Sep, 2039	705.02	538.87	146595.53
Oct, 2039	702.44	541.45	146054.07
Nov, 2039	699.84	544.05	145510.03
Dec, 2039	697.24	546.65	144963.37
Jan, 2040	694.62	549.27	144414.10
Feb, 2040	691.98	551.91	143862.19
Mar, 2040	689.34	554.55	143307.64
Apr, 2040	686.68	557.21	142750.43
May, 2040	684.01	559.88	142190.56
Jun, 2040	681.33	562.56	141628.00
Jul, 2040	678.63	565.26	141062.74
Aug, 2040	675.93	567.96	140494.78
Sep, 2040	673.20	570.69	139924.09
Oct, 2040	670.47	573.42	139350.67
Nov, 2040	667.72	576.17	138774.50
Dec, 2040	664.96	578.93	138195.57
Jan, 2041	662.19	581.70	137613.87
Feb, 2041	659.40	584.49	137029.38
Mar, 2041	656.60	587.29	136442.09
Apr, 2041	653.79	590.10	135851.98
May, 2041	650.96	592.93	135259.05
Jun, 2041	648.12	595.77	134663.28
Jul, 2041	645.26	598.63	134064.65
Aug, 2041	642.39	601.50	133463.15
Sep, 2041	639.51	604.38	132858.77
Oct, 2041	636.61	607.28	132251.50
Nov, 2041	633.71	610.18	131641.31
Dec, 2041	630.78	613.11	131028.20
Jan, 2042	627.84	616.05	130412.16
Feb, 2042	624.89	619.00	129793.16
Mar, 2042	621.93	621.96	129171.20
Apr, 2042	618.95	624.94	128546.25
May, 2042	615.95	627.94	127918.31
Jun, 2042	612.94	630.95	127287.36
Jul, 2042	609.92	633.97	126653.39
Aug, 2042	606.88	637.01	126016.38
Sep, 2042	603.83	640.06	125376.32
Oct, 2042	600.76	643.13	124733.19
Nov, 2042	597.68	646.21	124086.98
Dec, 2042	594.58	649.31	123437.68
Jan, 2043	591.47	652.42	122785.26
Feb, 2043	588.35	655.54	122129.71
Mar, 2043	585.20	658.69	121471.03
Apr, 2043	582.05	661.84	120809.19
May, 2043	578.88	665.01	120144.18
Jun, 2043	575.69	668.20	119475.98
Jul, 2043	572.49	671.40	118804.57
Aug, 2043	569.27	674.62	118129.96
Sep, 2043	566.04	677.85	117452.11
Oct, 2043	562.79	681.10	116771.01
Nov, 2043	559.53	684.36	116086.65
Dec, 2043	556.25	687.64	115399.00
Jan, 2044	552.95	690.94	114708.07
Feb, 2044	549.64	694.25	114013.82
Mar, 2044	546.32	697.57	113316.25
Apr, 2044	542.97	700.92	112615.33
May, 2044	539.62	704.27	111911.06
Jun, 2044	536.24	707.65	111203.41
Jul, 2044	532.85	711.04	110492.37
Aug, 2044	529.44	714.45	109777.92
Sep, 2044	526.02	717.87	109060.05
Oct, 2044	522.58	721.31	108338.74
Nov, 2044	519.12	724.77	107613.97
Dec, 2044	515.65	728.24	106885.73
Jan, 2045	512.16	731.73	106154.00
Feb, 2045	508.65	735.24	105418.77
Mar, 2045	505.13	738.76	104680.01
Apr, 2045	501.59	742.30	103937.71
May, 2045	498.03	745.86	103191.85
Jun, 2045	494.46	749.43	102442.42
Jul, 2045	490.87	753.02	101689.40
Aug, 2045	487.26	756.63	100932.78
Sep, 2045	483.64	760.25	100172.52
Oct, 2045	479.99	763.90	99408.63
Nov, 2045	476.33	767.56	98641.07
Dec, 2045	472.66	771.23	97869.83
Jan, 2046	468.96	774.93	97094.90
Feb, 2046	465.25	778.64	96316.26
Mar, 2046	461.52	782.37	95533.89
Apr, 2046	457.77	786.12	94747.76
May, 2046	454.00	789.89	93957.87
Jun, 2046	450.21	793.68	93164.20
Jul, 2046	446.41	797.48	92366.72
Aug, 2046	442.59	801.30	91565.42
Sep, 2046	438.75	805.14	90760.28
Oct, 2046	434.89	809.00	89951.28
Nov, 2046	431.02	812.87	89138.41
Dec, 2046	427.12	816.77	88321.64
Jan, 2047	423.21	820.68	87500.96
Feb, 2047	419.28	824.61	86676.34
Mar, 2047	415.32	828.57	85847.78
Apr, 2047	411.35	832.54	85015.24
May, 2047	407.36	836.53	84178.72
Jun, 2047	403.36	840.53	83338.18
Jul, 2047	399.33	844.56	82493.62
Aug, 2047	395.28	848.61	81645.01
Sep, 2047	391.22	852.67	80792.34
Oct, 2047	387.13	856.76	79935.58
Nov, 2047	383.02	860.87	79074.71
Dec, 2047	378.90	864.99	78209.72
Jan, 2048	374.75	869.14	77340.59
Feb, 2048	370.59	873.30	76467.29
Mar, 2048	366.41	877.48	75589.80
Apr, 2048	362.20	881.69	74708.12
May, 2048	357.98	885.91	73822.20
Jun, 2048	353.73	890.16	72932.04
Jul, 2048	349.47	894.42	72037.62
Aug, 2048	345.18	898.71	71138.91
Sep, 2048	340.87	903.02	70235.89
Oct, 2048	336.55	907.34	69328.55
Nov, 2048	332.20	911.69	68416.86
Dec, 2048	327.83	916.06	67500.80
Jan, 2049	323.44	920.45	66580.35
Feb, 2049	319.03	924.86	65655.49
Mar, 2049	314.60	929.29	64726.20
Apr, 2049	310.15	933.74	63792.46
May, 2049	305.67	938.22	62854.24
Jun, 2049	301.18	942.71	61911.53
Jul, 2049	296.66	947.23	60964.30
Aug, 2049	292.12	951.77	60012.53
Sep, 2049	287.56	956.33	59056.20
Oct, 2049	282.98	960.91	58095.29
Nov, 2049	278.37	965.52	57129.77
Dec, 2049	273.75	970.14	56159.63
Jan, 2050	269.10	974.79	55184.83
Feb, 2050	264.43	979.46	54205.37
Mar, 2050	259.73	984.16	53221.21
Apr, 2050	255.02	988.87	52232.34
May, 2050	250.28	993.61	51238.73
Jun, 2050	245.52	998.37	50240.36
Jul, 2050	240.74	1003.15	49237.21
Aug, 2050	235.93	1007.96	48229.25
Sep, 2050	231.10	1012.79	47216.45
Oct, 2050	226.25	1017.64	46198.81
Nov, 2050	221.37	1022.52	45176.29
Dec, 2050	216.47	1027.42	44148.87
Jan, 2051	211.55	1032.34	43116.53
Feb, 2051	206.60	1037.29	42079.24
Mar, 2051	201.63	1042.26	41036.97
Apr, 2051	196.64	1047.25	39989.72
May, 2051	191.62	1052.27	38937.45
Jun, 2051	186.58	1057.31	37880.13
Jul, 2051	181.51	1062.38	36817.75
Aug, 2051	176.42	1067.47	35750.28
Sep, 2051	171.30	1072.59	34677.69
Oct, 2051	166.16	1077.73	33599.97
Nov, 2051	161.00	1082.89	32517.08
Dec, 2051	155.81	1088.08	31429.00
Jan, 2052	150.60	1093.29	30335.71
Feb, 2052	145.36	1098.53	29237.17
Mar, 2052	140.09	1103.80	28133.38
Apr, 2052	134.81	1109.08	27024.29
May, 2052	129.49	1114.40	25909.90
Jun, 2052	124.15	1119.74	24790.16
Jul, 2052	118.79	1125.10	23665.05
Aug, 2052	113.40	1130.49	22534.56
Sep, 2052	107.98	1135.91	21398.65
Oct, 2052	102.54	1141.35	20257.29
Nov, 2052	97.07	1146.82	19110.47
Dec, 2052	91.57	1152.32	17958.15
Jan, 2053	86.05	1157.84	16800.31
Feb, 2053	80.50	1163.39	15636.92
Mar, 2053	74.93	1168.96	14467.96
Apr, 2053	69.33	1174.56	13293.39
May, 2053	63.70	1180.19	12113.20
Jun, 2053	58.04	1185.85	10927.35
Jul, 2053	52.36	1191.53	9735.82
Aug, 2053	46.65	1197.24	8538.58
Sep, 2053	40.91	1202.98	7335.61
Oct, 2053	35.15	1208.74	6126.87
Nov, 2053	29.36	1214.53	4912.34
Dec, 2053	23.54	1220.35	3691.98
Jan, 2054	17.69	1226.20	2465.78
Feb, 2054	11.82	1232.07	1233.71
Mar, 2054	5.91	1237.98	0