Mortgage Parameters

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

Mortgage Summary

Property Total:	$344,000
Down Payment	$103,200
Mortgage Amount:	$240,800
Mortgage Payment:	$1,405.24 / month
Estimated Tax:	+ $191.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,596.35 / month
Total Interest Paid:	$265,086.00 over 30 years
Total Tax Paid:	$68,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1153.83	251.41	240548.59
Jun, 2024	1152.63	252.61	240295.98
Jul, 2024	1151.42	253.82	240042.16
Aug, 2024	1150.20	255.04	239787.12
Sep, 2024	1148.98	256.26	239530.86
Oct, 2024	1147.75	257.49	239273.37
Nov, 2024	1146.52	258.72	239014.65
Dec, 2024	1145.28	259.96	238754.69
Jan, 2025	1144.03	261.21	238493.48
Feb, 2025	1142.78	262.46	238231.03
Mar, 2025	1141.52	263.72	237967.31
Apr, 2025	1140.26	264.98	237702.33
May, 2025	1138.99	266.25	237436.08
Jun, 2025	1137.71	267.53	237168.55
Jul, 2025	1136.43	268.81	236899.75
Aug, 2025	1135.14	270.10	236629.65
Sep, 2025	1133.85	271.39	236358.26
Oct, 2025	1132.55	272.69	236085.57
Nov, 2025	1131.24	274.00	235811.57
Dec, 2025	1129.93	275.31	235536.27
Jan, 2026	1128.61	276.63	235259.64
Feb, 2026	1127.29	277.95	234981.68
Mar, 2026	1125.95	279.29	234702.40
Apr, 2026	1124.62	280.62	234421.77
May, 2026	1123.27	281.97	234139.80
Jun, 2026	1121.92	283.32	233856.48
Jul, 2026	1120.56	284.68	233571.81
Aug, 2026	1119.20	286.04	233285.76
Sep, 2026	1117.83	287.41	232998.35
Oct, 2026	1116.45	288.79	232709.56
Nov, 2026	1115.07	290.17	232419.39
Dec, 2026	1113.68	291.56	232127.82
Jan, 2027	1112.28	292.96	231834.86
Feb, 2027	1110.88	294.36	231540.50
Mar, 2027	1109.46	295.78	231244.72
Apr, 2027	1108.05	297.19	230947.53
May, 2027	1106.62	298.62	230648.91
Jun, 2027	1105.19	300.05	230348.87
Jul, 2027	1103.75	301.49	230047.38
Aug, 2027	1102.31	302.93	229744.45
Sep, 2027	1100.86	304.38	229440.07
Oct, 2027	1099.40	305.84	229134.23
Nov, 2027	1097.93	307.31	228826.93
Dec, 2027	1096.46	308.78	228518.15
Jan, 2028	1094.98	310.26	228207.89
Feb, 2028	1093.50	311.74	227896.15
Mar, 2028	1092.00	313.24	227582.91
Apr, 2028	1090.50	314.74	227268.17
May, 2028	1088.99	316.25	226951.93
Jun, 2028	1087.48	317.76	226634.16
Jul, 2028	1085.96	319.28	226314.88
Aug, 2028	1084.43	320.81	225994.06
Sep, 2028	1082.89	322.35	225671.71
Oct, 2028	1081.34	323.90	225347.82
Nov, 2028	1079.79	325.45	225022.37
Dec, 2028	1078.23	327.01	224695.36
Jan, 2029	1076.67	328.57	224366.79
Feb, 2029	1075.09	330.15	224036.64
Mar, 2029	1073.51	331.73	223704.90
Apr, 2029	1071.92	333.32	223371.58
May, 2029	1070.32	334.92	223036.67
Jun, 2029	1068.72	336.52	222700.14
Jul, 2029	1067.10	338.14	222362.01
Aug, 2029	1065.48	339.76	222022.25
Sep, 2029	1063.86	341.38	221680.87
Oct, 2029	1062.22	343.02	221337.85
Nov, 2029	1060.58	344.66	220993.19
Dec, 2029	1058.93	346.31	220646.87
Jan, 2030	1057.27	347.97	220298.90
Feb, 2030	1055.60	349.64	219949.26
Mar, 2030	1053.92	351.32	219597.94
Apr, 2030	1052.24	353.00	219244.94
May, 2030	1050.55	354.69	218890.25
Jun, 2030	1048.85	356.39	218533.86
Jul, 2030	1047.14	358.10	218175.76
Aug, 2030	1045.43	359.81	217815.95
Sep, 2030	1043.70	361.54	217454.41
Oct, 2030	1041.97	363.27	217091.14
Nov, 2030	1040.23	365.01	216726.13
Dec, 2030	1038.48	366.76	216359.37
Jan, 2031	1036.72	368.52	215990.85
Feb, 2031	1034.96	370.28	215620.56
Mar, 2031	1033.18	372.06	215248.51
Apr, 2031	1031.40	373.84	214874.66
May, 2031	1029.61	375.63	214499.03
Jun, 2031	1027.81	377.43	214121.60
Jul, 2031	1026.00	379.24	213742.36
Aug, 2031	1024.18	381.06	213361.30
Sep, 2031	1022.36	382.88	212978.42
Oct, 2031	1020.52	384.72	212593.70
Nov, 2031	1018.68	386.56	212207.14
Dec, 2031	1016.83	388.41	211818.72
Jan, 2032	1014.96	390.28	211428.45
Feb, 2032	1013.09	392.15	211036.30
Mar, 2032	1011.22	394.02	210642.28
Apr, 2032	1009.33	395.91	210246.37
May, 2032	1007.43	397.81	209848.56
Jun, 2032	1005.52	399.72	209448.84
Jul, 2032	1003.61	401.63	209047.21
Aug, 2032	1001.68	403.56	208643.65
Sep, 2032	999.75	405.49	208238.17
Oct, 2032	997.81	407.43	207830.73
Nov, 2032	995.86	409.38	207421.35
Dec, 2032	993.89	411.35	207010.00
Jan, 2033	991.92	413.32	206596.69
Feb, 2033	989.94	415.30	206181.39
Mar, 2033	987.95	417.29	205764.10
Apr, 2033	985.95	419.29	205344.81
May, 2033	983.94	421.30	204923.52
Jun, 2033	981.93	423.31	204500.20
Jul, 2033	979.90	425.34	204074.86
Aug, 2033	977.86	427.38	203647.48
Sep, 2033	975.81	429.43	203218.05
Oct, 2033	973.75	431.49	202786.56
Nov, 2033	971.69	433.55	202353.01
Dec, 2033	969.61	435.63	201917.38
Jan, 2034	967.52	437.72	201479.66
Feb, 2034	965.42	439.82	201039.84
Mar, 2034	963.32	441.92	200597.92
Apr, 2034	961.20	444.04	200153.87
May, 2034	959.07	446.17	199707.70
Jun, 2034	956.93	448.31	199259.40
Jul, 2034	954.78	450.46	198808.94
Aug, 2034	952.63	452.61	198356.33
Sep, 2034	950.46	454.78	197901.55
Oct, 2034	948.28	456.96	197444.58
Nov, 2034	946.09	459.15	196985.43
Dec, 2034	943.89	461.35	196524.08
Jan, 2035	941.68	463.56	196060.52
Feb, 2035	939.46	465.78	195594.74
Mar, 2035	937.22	468.02	195126.72
Apr, 2035	934.98	470.26	194656.46
May, 2035	932.73	472.51	194183.95
Jun, 2035	930.46	474.78	193709.18
Jul, 2035	928.19	477.05	193232.13
Aug, 2035	925.90	479.34	192752.79
Sep, 2035	923.61	481.63	192271.16
Oct, 2035	921.30	483.94	191787.22
Nov, 2035	918.98	486.26	191300.96
Dec, 2035	916.65	488.59	190812.37
Jan, 2036	914.31	490.93	190321.44
Feb, 2036	911.96	493.28	189828.15
Mar, 2036	909.59	495.65	189332.51
Apr, 2036	907.22	498.02	188834.49
May, 2036	904.83	500.41	188334.08
Jun, 2036	902.43	502.81	187831.27
Jul, 2036	900.02	505.22	187326.06
Aug, 2036	897.60	507.64	186818.42
Sep, 2036	895.17	510.07	186308.35
Oct, 2036	892.73	512.51	185795.84
Nov, 2036	890.27	514.97	185280.87
Dec, 2036	887.80	517.44	184763.43
Jan, 2037	885.32	519.92	184243.52
Feb, 2037	882.83	522.41	183721.11
Mar, 2037	880.33	524.91	183196.20
Apr, 2037	877.82	527.42	182668.78
May, 2037	875.29	529.95	182138.83
Jun, 2037	872.75	532.49	181606.34
Jul, 2037	870.20	535.04	181071.29
Aug, 2037	867.63	537.61	180533.69
Sep, 2037	865.06	540.18	179993.50
Oct, 2037	862.47	542.77	179450.73
Nov, 2037	859.87	545.37	178905.36
Dec, 2037	857.25	547.99	178357.37
Jan, 2038	854.63	550.61	177806.76
Feb, 2038	851.99	553.25	177253.51
Mar, 2038	849.34	555.90	176697.61
Apr, 2038	846.68	558.56	176139.05
May, 2038	844.00	561.24	175577.81
Jun, 2038	841.31	563.93	175013.88
Jul, 2038	838.61	566.63	174447.25
Aug, 2038	835.89	569.35	173877.90
Sep, 2038	833.16	572.08	173305.83
Oct, 2038	830.42	574.82	172731.01
Nov, 2038	827.67	577.57	172153.44
Dec, 2038	824.90	580.34	171573.10
Jan, 2039	822.12	583.12	170989.98
Feb, 2039	819.33	585.91	170404.07
Mar, 2039	816.52	588.72	169815.35
Apr, 2039	813.70	591.54	169223.81
May, 2039	810.86	594.38	168629.43
Jun, 2039	808.02	597.22	168032.21
Jul, 2039	805.15	600.09	167432.12
Aug, 2039	802.28	602.96	166829.16
Sep, 2039	799.39	605.85	166223.31
Oct, 2039	796.49	608.75	165614.56
Nov, 2039	793.57	611.67	165002.89
Dec, 2039	790.64	614.60	164388.29
Jan, 2040	787.69	617.55	163770.74
Feb, 2040	784.73	620.51	163150.23
Mar, 2040	781.76	623.48	162526.76
Apr, 2040	778.77	626.47	161900.29
May, 2040	775.77	629.47	161270.82
Jun, 2040	772.76	632.48	160638.34
Jul, 2040	769.73	635.51	160002.82
Aug, 2040	766.68	638.56	159364.26
Sep, 2040	763.62	641.62	158722.64
Oct, 2040	760.55	644.69	158077.95
Nov, 2040	757.46	647.78	157430.17
Dec, 2040	754.35	650.89	156779.28
Jan, 2041	751.23	654.01	156125.27
Feb, 2041	748.10	657.14	155468.13
Mar, 2041	744.95	660.29	154807.85
Apr, 2041	741.79	663.45	154144.39
May, 2041	738.61	666.63	153477.76
Jun, 2041	735.41	669.83	152807.94
Jul, 2041	732.20	673.04	152134.90
Aug, 2041	728.98	676.26	151458.64
Sep, 2041	725.74	679.50	150779.14
Oct, 2041	722.48	682.76	150096.38
Nov, 2041	719.21	686.03	149410.36
Dec, 2041	715.92	689.32	148721.04
Jan, 2042	712.62	692.62	148028.42
Feb, 2042	709.30	695.94	147332.48
Mar, 2042	705.97	699.27	146633.21
Apr, 2042	702.62	702.62	145930.59
May, 2042	699.25	705.99	145224.60
Jun, 2042	695.87	709.37	144515.23
Jul, 2042	692.47	712.77	143802.46
Aug, 2042	689.05	716.19	143086.27
Sep, 2042	685.62	719.62	142366.65
Oct, 2042	682.17	723.07	141643.59
Nov, 2042	678.71	726.53	140917.06
Dec, 2042	675.23	730.01	140187.04
Jan, 2043	671.73	733.51	139453.53
Feb, 2043	668.21	737.03	138716.51
Mar, 2043	664.68	740.56	137975.95
Apr, 2043	661.13	744.11	137231.85
May, 2043	657.57	747.67	136484.17
Jun, 2043	653.99	751.25	135732.92
Jul, 2043	650.39	754.85	134978.07
Aug, 2043	646.77	758.47	134219.60
Sep, 2043	643.14	762.10	133457.49
Oct, 2043	639.48	765.76	132691.74
Nov, 2043	635.81	769.43	131922.31
Dec, 2043	632.13	773.11	131149.20
Jan, 2044	628.42	776.82	130372.38
Feb, 2044	624.70	780.54	129591.84
Mar, 2044	620.96	784.28	128807.56
Apr, 2044	617.20	788.04	128019.53
May, 2044	613.43	791.81	127227.71
Jun, 2044	609.63	795.61	126432.11
Jul, 2044	605.82	799.42	125632.69
Aug, 2044	601.99	803.25	124829.44
Sep, 2044	598.14	807.10	124022.34
Oct, 2044	594.27	810.97	123211.37
Nov, 2044	590.39	814.85	122396.52
Dec, 2044	586.48	818.76	121577.76
Jan, 2045	582.56	822.68	120755.08
Feb, 2045	578.62	826.62	119928.46
Mar, 2045	574.66	830.58	119097.88
Apr, 2045	570.68	834.56	118263.32
May, 2045	566.68	838.56	117424.75
Jun, 2045	562.66	842.58	116582.18
Jul, 2045	558.62	846.62	115735.56
Aug, 2045	554.57	850.67	114884.88
Sep, 2045	550.49	854.75	114030.13
Oct, 2045	546.39	858.85	113171.29
Nov, 2045	542.28	862.96	112308.33
Dec, 2045	538.14	867.10	111441.23
Jan, 2046	533.99	871.25	110569.98
Feb, 2046	529.81	875.43	109694.56
Mar, 2046	525.62	879.62	108814.94
Apr, 2046	521.40	883.84	107931.10
May, 2046	517.17	888.07	107043.03
Jun, 2046	512.91	892.33	106150.70
Jul, 2046	508.64	896.60	105254.10
Aug, 2046	504.34	900.90	104353.21
Sep, 2046	500.03	905.21	103447.99
Oct, 2046	495.69	909.55	102538.44
Nov, 2046	491.33	913.91	101624.53
Dec, 2046	486.95	918.29	100706.24
Jan, 2047	482.55	922.69	99783.55
Feb, 2047	478.13	927.11	98856.44
Mar, 2047	473.69	931.55	97924.89
Apr, 2047	469.22	936.02	96988.87
May, 2047	464.74	940.50	96048.37
Jun, 2047	460.23	945.01	95103.36
Jul, 2047	455.70	949.54	94153.83
Aug, 2047	451.15	954.09	93199.74
Sep, 2047	446.58	958.66	92241.08
Oct, 2047	441.99	963.25	91277.83
Nov, 2047	437.37	967.87	90309.96
Dec, 2047	432.74	972.50	89337.46
Jan, 2048	428.08	977.16	88360.29
Feb, 2048	423.39	981.85	87378.45
Mar, 2048	418.69	986.55	86391.89
Apr, 2048	413.96	991.28	85400.62
May, 2048	409.21	996.03	84404.59
Jun, 2048	404.44	1000.80	83403.79
Jul, 2048	399.64	1005.60	82398.19
Aug, 2048	394.82	1010.42	81387.77
Sep, 2048	389.98	1015.26	80372.52
Oct, 2048	385.12	1020.12	79352.40
Nov, 2048	380.23	1025.01	78327.39
Dec, 2048	375.32	1029.92	77297.46
Jan, 2049	370.38	1034.86	76262.61
Feb, 2049	365.42	1039.82	75222.79
Mar, 2049	360.44	1044.80	74178.00
Apr, 2049	355.44	1049.80	73128.19
May, 2049	350.41	1054.83	72073.36
Jun, 2049	345.35	1059.89	71013.47
Jul, 2049	340.27	1064.97	69948.50
Aug, 2049	335.17	1070.07	68878.43
Sep, 2049	330.04	1075.20	67803.23
Oct, 2049	324.89	1080.35	66722.88
Nov, 2049	319.71	1085.53	65637.36
Dec, 2049	314.51	1090.73	64546.63
Jan, 2050	309.29	1095.95	63450.68
Feb, 2050	304.03	1101.21	62349.47
Mar, 2050	298.76	1106.48	61242.99
Apr, 2050	293.46	1111.78	60131.21
May, 2050	288.13	1117.11	59014.09
Jun, 2050	282.78	1122.46	57891.63
Jul, 2050	277.40	1127.84	56763.79
Aug, 2050	271.99	1133.25	55630.54
Sep, 2050	266.56	1138.68	54491.86
Oct, 2050	261.11	1144.13	53347.73
Nov, 2050	255.62	1149.62	52198.11
Dec, 2050	250.12	1155.12	51042.99
Jan, 2051	244.58	1160.66	49882.33
Feb, 2051	239.02	1166.22	48716.11
Mar, 2051	233.43	1171.81	47544.30
Apr, 2051	227.82	1177.42	46366.88
May, 2051	222.17	1183.07	45183.81
Jun, 2051	216.51	1188.73	43995.08
Jul, 2051	210.81	1194.43	42800.65
Aug, 2051	205.09	1200.15	41600.50
Sep, 2051	199.34	1205.90	40394.59
Oct, 2051	193.56	1211.68	39182.91
Nov, 2051	187.75	1217.49	37965.42
Dec, 2051	181.92	1223.32	36742.10
Jan, 2052	176.06	1229.18	35512.91
Feb, 2052	170.17	1235.07	34277.84
Mar, 2052	164.25	1240.99	33036.85
Apr, 2052	158.30	1246.94	31789.91
May, 2052	152.33	1252.91	30537.00
Jun, 2052	146.32	1258.92	29278.08
Jul, 2052	140.29	1264.95	28013.13
Aug, 2052	134.23	1271.01	26742.12
Sep, 2052	128.14	1277.10	25465.02
Oct, 2052	122.02	1283.22	24181.80
Nov, 2052	115.87	1289.37	22892.43
Dec, 2052	109.69	1295.55	21596.88
Jan, 2053	103.49	1301.75	20295.13
Feb, 2053	97.25	1307.99	18987.14
Mar, 2053	90.98	1314.26	17672.88
Apr, 2053	84.68	1320.56	16352.32
May, 2053	78.35	1326.89	15025.43
Jun, 2053	72.00	1333.24	13692.19
Jul, 2053	65.61	1339.63	12352.56
Aug, 2053	59.19	1346.05	11006.51
Sep, 2053	52.74	1352.50	9654.01
Oct, 2053	46.26	1358.98	8295.03
Nov, 2053	39.75	1365.49	6929.53
Dec, 2053	33.20	1372.04	5557.50
Jan, 2054	26.63	1378.61	4178.89
Feb, 2054	20.02	1385.22	2793.67
Mar, 2054	13.39	1391.85	1401.82
Apr, 2054	6.72	1398.52	3.29