Mortgage Parameters

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

Mortgage Summary

Property Total:	$354,900
Down Payment	$106,470
Mortgage Amount:	$248,430
Mortgage Payment:	$1,449.77 / month
Estimated Tax:	+ $197.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,646.94 / month
Total Interest Paid:	$273,488.40 over 30 years
Total Tax Paid:	$70,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	1190.39	259.38	248170.62
May, 2024	1189.15	260.62	247910.00
Jun, 2024	1187.90	261.87	247648.14
Jul, 2024	1186.65	263.12	247385.01
Aug, 2024	1185.39	264.38	247120.63
Sep, 2024	1184.12	265.65	246854.98
Oct, 2024	1182.85	266.92	246588.06
Nov, 2024	1181.57	268.20	246319.85
Dec, 2024	1180.28	269.49	246050.37
Jan, 2025	1178.99	270.78	245779.59
Feb, 2025	1177.69	272.08	245507.51
Mar, 2025	1176.39	273.38	245234.13
Apr, 2025	1175.08	274.69	244959.44
May, 2025	1173.76	276.01	244683.44
Jun, 2025	1172.44	277.33	244406.11
Jul, 2025	1171.11	278.66	244127.45
Aug, 2025	1169.78	279.99	243847.46
Sep, 2025	1168.44	281.33	243566.12
Oct, 2025	1167.09	282.68	243283.44
Nov, 2025	1165.73	284.04	242999.41
Dec, 2025	1164.37	285.40	242714.01
Jan, 2026	1163.00	286.77	242427.24
Feb, 2026	1161.63	288.14	242139.10
Mar, 2026	1160.25	289.52	241849.58
Apr, 2026	1158.86	290.91	241558.67
May, 2026	1157.47	292.30	241266.37
Jun, 2026	1156.07	293.70	240972.67
Jul, 2026	1154.66	295.11	240677.56
Aug, 2026	1153.25	296.52	240381.04
Sep, 2026	1151.83	297.94	240083.09
Oct, 2026	1150.40	299.37	239783.72
Nov, 2026	1148.96	300.81	239482.92
Dec, 2026	1147.52	302.25	239180.67
Jan, 2027	1146.07	303.70	238876.97
Feb, 2027	1144.62	305.15	238571.82
Mar, 2027	1143.16	306.61	238265.21
Apr, 2027	1141.69	308.08	237957.13
May, 2027	1140.21	309.56	237647.57
Jun, 2027	1138.73	311.04	237336.52
Jul, 2027	1137.24	312.53	237023.99
Aug, 2027	1135.74	314.03	236709.96
Sep, 2027	1134.24	315.53	236394.43
Oct, 2027	1132.72	317.05	236077.38
Nov, 2027	1131.20	318.57	235758.82
Dec, 2027	1129.68	320.09	235438.72
Jan, 2028	1128.14	321.63	235117.10
Feb, 2028	1126.60	323.17	234793.93
Mar, 2028	1125.05	324.72	234469.21
Apr, 2028	1123.50	326.27	234142.94
May, 2028	1121.93	327.84	233815.11
Jun, 2028	1120.36	329.41	233485.70
Jul, 2028	1118.79	330.98	233154.72
Aug, 2028	1117.20	332.57	232822.15
Sep, 2028	1115.61	334.16	232487.98
Oct, 2028	1114.00	335.77	232152.22
Nov, 2028	1112.40	337.37	231814.84
Dec, 2028	1110.78	338.99	231475.85
Jan, 2029	1109.16	340.61	231135.24
Feb, 2029	1107.52	342.25	230792.99
Mar, 2029	1105.88	343.89	230449.10
Apr, 2029	1104.24	345.53	230103.57
May, 2029	1102.58	347.19	229756.38
Jun, 2029	1100.92	348.85	229407.52
Jul, 2029	1099.24	350.53	229057.00
Aug, 2029	1097.56	352.21	228704.79
Sep, 2029	1095.88	353.89	228350.90
Oct, 2029	1094.18	355.59	227995.31
Nov, 2029	1092.48	357.29	227638.02
Dec, 2029	1090.77	359.00	227279.02
Jan, 2030	1089.05	360.72	226918.29
Feb, 2030	1087.32	362.45	226555.84
Mar, 2030	1085.58	364.19	226191.65
Apr, 2030	1083.83	365.94	225825.71
May, 2030	1082.08	367.69	225458.02
Jun, 2030	1080.32	369.45	225088.57
Jul, 2030	1078.55	371.22	224717.35
Aug, 2030	1076.77	373.00	224344.35
Sep, 2030	1074.98	374.79	223969.57
Oct, 2030	1073.19	376.58	223592.99
Nov, 2030	1071.38	378.39	223214.60
Dec, 2030	1069.57	380.20	222834.40
Jan, 2031	1067.75	382.02	222452.38
Feb, 2031	1065.92	383.85	222068.52
Mar, 2031	1064.08	385.69	221682.83
Apr, 2031	1062.23	387.54	221295.29
May, 2031	1060.37	389.40	220905.90
Jun, 2031	1058.51	391.26	220514.63
Jul, 2031	1056.63	393.14	220121.50
Aug, 2031	1054.75	395.02	219726.47
Sep, 2031	1052.86	396.91	219329.56
Oct, 2031	1050.95	398.82	218930.74
Nov, 2031	1049.04	400.73	218530.02
Dec, 2031	1047.12	402.65	218127.37
Jan, 2032	1045.19	404.58	217722.79
Feb, 2032	1043.26	406.51	217316.28
Mar, 2032	1041.31	408.46	216907.82
Apr, 2032	1039.35	410.42	216497.40
May, 2032	1037.38	412.39	216085.01
Jun, 2032	1035.41	414.36	215670.65
Jul, 2032	1033.42	416.35	215254.30
Aug, 2032	1031.43	418.34	214835.96
Sep, 2032	1029.42	420.35	214415.61
Oct, 2032	1027.41	422.36	213993.25
Nov, 2032	1025.38	424.39	213568.86
Dec, 2032	1023.35	426.42	213142.44
Jan, 2033	1021.31	428.46	212713.98
Feb, 2033	1019.25	430.52	212283.46
Mar, 2033	1017.19	432.58	211850.89
Apr, 2033	1015.12	434.65	211416.23
May, 2033	1013.04	436.73	210979.50
Jun, 2033	1010.94	438.83	210540.67
Jul, 2033	1008.84	440.93	210099.74
Aug, 2033	1006.73	443.04	209656.70
Sep, 2033	1004.61	445.16	209211.54
Oct, 2033	1002.47	447.30	208764.24
Nov, 2033	1000.33	449.44	208314.80
Dec, 2033	998.18	451.59	207863.20
Jan, 2034	996.01	453.76	207409.44
Feb, 2034	993.84	455.93	206953.51
Mar, 2034	991.65	458.12	206495.39
Apr, 2034	989.46	460.31	206035.08
May, 2034	987.25	462.52	205572.56
Jun, 2034	985.04	464.73	205107.83
Jul, 2034	982.81	466.96	204640.87
Aug, 2034	980.57	469.20	204171.67
Sep, 2034	978.32	471.45	203700.22
Oct, 2034	976.06	473.71	203226.51
Nov, 2034	973.79	475.98	202750.54
Dec, 2034	971.51	478.26	202272.28
Jan, 2035	969.22	480.55	201791.73
Feb, 2035	966.92	482.85	201308.88
Mar, 2035	964.61	485.16	200823.71
Apr, 2035	962.28	487.49	200336.22
May, 2035	959.94	489.83	199846.40
Jun, 2035	957.60	492.17	199354.23
Jul, 2035	955.24	494.53	198859.70
Aug, 2035	952.87	496.90	198362.79
Sep, 2035	950.49	499.28	197863.51
Oct, 2035	948.10	501.67	197361.84
Nov, 2035	945.69	504.08	196857.76
Dec, 2035	943.28	506.49	196351.27
Jan, 2036	940.85	508.92	195842.35
Feb, 2036	938.41	511.36	195330.99
Mar, 2036	935.96	513.81	194817.18
Apr, 2036	933.50	516.27	194300.91
May, 2036	931.03	518.74	193782.16
Jun, 2036	928.54	521.23	193260.93
Jul, 2036	926.04	523.73	192737.21
Aug, 2036	923.53	526.24	192210.97
Sep, 2036	921.01	528.76	191682.21
Oct, 2036	918.48	531.29	191150.92
Nov, 2036	915.93	533.84	190617.08
Dec, 2036	913.37	536.40	190080.68
Jan, 2037	910.80	538.97	189541.71
Feb, 2037	908.22	541.55	189000.17
Mar, 2037	905.63	544.14	188456.02
Apr, 2037	903.02	546.75	187909.27
May, 2037	900.40	549.37	187359.90
Jun, 2037	897.77	552.00	186807.89
Jul, 2037	895.12	554.65	186253.25
Aug, 2037	892.46	557.31	185695.94
Sep, 2037	889.79	559.98	185135.96
Oct, 2037	887.11	562.66	184573.30
Nov, 2037	884.41	565.36	184007.95
Dec, 2037	881.70	568.07	183439.88
Jan, 2038	878.98	570.79	182869.09
Feb, 2038	876.25	573.52	182295.57
Mar, 2038	873.50	576.27	181719.30
Apr, 2038	870.74	579.03	181140.27
May, 2038	867.96	581.81	180558.46
Jun, 2038	865.18	584.59	179973.87
Jul, 2038	862.37	587.40	179386.47
Aug, 2038	859.56	590.21	178796.26
Sep, 2038	856.73	593.04	178203.23
Oct, 2038	853.89	595.88	177607.35
Nov, 2038	851.04	598.73	177008.61
Dec, 2038	848.17	601.60	176407.01
Jan, 2039	845.28	604.49	175802.52
Feb, 2039	842.39	607.38	175195.14
Mar, 2039	839.48	610.29	174584.84
Apr, 2039	836.55	613.22	173971.63
May, 2039	833.61	616.16	173355.47
Jun, 2039	830.66	619.11	172736.36
Jul, 2039	827.70	622.07	172114.29
Aug, 2039	824.71	625.06	171489.23
Sep, 2039	821.72	628.05	170861.18
Oct, 2039	818.71	631.06	170230.12
Nov, 2039	815.69	634.08	169596.04
Dec, 2039	812.65	637.12	168958.91
Jan, 2040	809.59	640.18	168318.74
Feb, 2040	806.53	643.24	167675.50
Mar, 2040	803.45	646.32	167029.17
Apr, 2040	800.35	649.42	166379.75
May, 2040	797.24	652.53	165727.22
Jun, 2040	794.11	655.66	165071.56
Jul, 2040	790.97	658.80	164412.75
Aug, 2040	787.81	661.96	163750.79
Sep, 2040	784.64	665.13	163085.66
Oct, 2040	781.45	668.32	162417.35
Nov, 2040	778.25	671.52	161745.83
Dec, 2040	775.03	674.74	161071.09
Jan, 2041	771.80	677.97	160393.12
Feb, 2041	768.55	681.22	159711.90
Mar, 2041	765.29	684.48	159027.41
Apr, 2041	762.01	687.76	158339.65
May, 2041	758.71	691.06	157648.59
Jun, 2041	755.40	694.37	156954.22
Jul, 2041	752.07	697.70	156256.52
Aug, 2041	748.73	701.04	155555.48
Sep, 2041	745.37	704.40	154851.08
Oct, 2041	741.99	707.78	154143.31
Nov, 2041	738.60	711.17	153432.14
Dec, 2041	735.20	714.57	152717.57
Jan, 2042	731.77	718.00	151999.57
Feb, 2042	728.33	721.44	151278.13
Mar, 2042	724.87	724.90	150553.23
Apr, 2042	721.40	728.37	149824.86
May, 2042	717.91	731.86	149093.00
Jun, 2042	714.40	735.37	148357.64
Jul, 2042	710.88	738.89	147618.75
Aug, 2042	707.34	742.43	146876.32
Sep, 2042	703.78	745.99	146130.33
Oct, 2042	700.21	749.56	145380.77
Nov, 2042	696.62	753.15	144627.62
Dec, 2042	693.01	756.76	143870.85
Jan, 2043	689.38	760.39	143110.46
Feb, 2043	685.74	764.03	142346.43
Mar, 2043	682.08	767.69	141578.74
Apr, 2043	678.40	771.37	140807.37
May, 2043	674.70	775.07	140032.30
Jun, 2043	670.99	778.78	139253.52
Jul, 2043	667.26	782.51	138471.00
Aug, 2043	663.51	786.26	137684.74
Sep, 2043	659.74	790.03	136894.71
Oct, 2043	655.95	793.82	136100.89
Nov, 2043	652.15	797.62	135303.27
Dec, 2043	648.33	801.44	134501.83
Jan, 2044	644.49	805.28	133696.55
Feb, 2044	640.63	809.14	132887.41
Mar, 2044	636.75	813.02	132074.39
Apr, 2044	632.86	816.91	131257.48
May, 2044	628.94	820.83	130436.65
Jun, 2044	625.01	824.76	129611.89
Jul, 2044	621.06	828.71	128783.17
Aug, 2044	617.09	832.68	127950.49
Sep, 2044	613.10	836.67	127113.82
Oct, 2044	609.09	840.68	126273.13
Nov, 2044	605.06	844.71	125428.42
Dec, 2044	601.01	848.76	124579.66
Jan, 2045	596.94	852.83	123726.84
Feb, 2045	592.86	856.91	122869.93
Mar, 2045	588.75	861.02	122008.91
Apr, 2045	584.63	865.14	121143.76
May, 2045	580.48	869.29	120274.47
Jun, 2045	576.32	873.45	119401.02
Jul, 2045	572.13	877.64	118523.38
Aug, 2045	567.92	881.85	117641.53
Sep, 2045	563.70	886.07	116755.46
Oct, 2045	559.45	890.32	115865.15
Nov, 2045	555.19	894.58	114970.56
Dec, 2045	550.90	898.87	114071.69
Jan, 2046	546.59	903.18	113168.52
Feb, 2046	542.27	907.50	112261.01
Mar, 2046	537.92	911.85	111349.16
Apr, 2046	533.55	916.22	110432.94
May, 2046	529.16	920.61	109512.33
Jun, 2046	524.75	925.02	108587.30
Jul, 2046	520.31	929.46	107657.85
Aug, 2046	515.86	933.91	106723.94
Sep, 2046	511.39	938.38	105785.55
Oct, 2046	506.89	942.88	104842.67
Nov, 2046	502.37	947.40	103895.27
Dec, 2046	497.83	951.94	102943.33
Jan, 2047	493.27	956.50	101986.83
Feb, 2047	488.69	961.08	101025.75
Mar, 2047	484.08	965.69	100060.06
Apr, 2047	479.45	970.32	99089.75
May, 2047	474.81	974.96	98114.78
Jun, 2047	470.13	979.64	97135.15
Jul, 2047	465.44	984.33	96150.82
Aug, 2047	460.72	989.05	95161.77
Sep, 2047	455.98	993.79	94167.98
Oct, 2047	451.22	998.55	93169.43
Nov, 2047	446.44	1003.33	92166.10
Dec, 2047	441.63	1008.14	91157.96
Jan, 2048	436.80	1012.97	90144.99
Feb, 2048	431.94	1017.83	89127.16
Mar, 2048	427.07	1022.70	88104.46
Apr, 2048	422.17	1027.60	87076.86
May, 2048	417.24	1032.53	86044.33
Jun, 2048	412.30	1037.47	85006.86
Jul, 2048	407.32	1042.45	83964.41
Aug, 2048	402.33	1047.44	82916.97
Sep, 2048	397.31	1052.46	81864.51
Oct, 2048	392.27	1057.50	80807.01
Nov, 2048	387.20	1062.57	79744.44
Dec, 2048	382.11	1067.66	78676.78
Jan, 2049	376.99	1072.78	77604.00
Feb, 2049	371.85	1077.92	76526.08
Mar, 2049	366.69	1083.08	75443.00
Apr, 2049	361.50	1088.27	74354.73
May, 2049	356.28	1093.49	73261.24
Jun, 2049	351.04	1098.73	72162.51
Jul, 2049	345.78	1103.99	71058.52
Aug, 2049	340.49	1109.28	69949.24
Sep, 2049	335.17	1114.60	68834.65
Oct, 2049	329.83	1119.94	67714.71
Nov, 2049	324.47	1125.30	66589.40
Dec, 2049	319.07	1130.70	65458.71
Jan, 2050	313.66	1136.11	64322.60
Feb, 2050	308.21	1141.56	63181.04
Mar, 2050	302.74	1147.03	62034.01
Apr, 2050	297.25	1152.52	60881.49
May, 2050	291.72	1158.05	59723.44
Jun, 2050	286.17	1163.60	58559.84
Jul, 2050	280.60	1169.17	57390.67
Aug, 2050	275.00	1174.77	56215.90
Sep, 2050	269.37	1180.40	55035.50
Oct, 2050	263.71	1186.06	53849.44
Nov, 2050	258.03	1191.74	52657.70
Dec, 2050	252.32	1197.45	51460.25
Jan, 2051	246.58	1203.19	50257.06
Feb, 2051	240.82	1208.95	49048.10
Mar, 2051	235.02	1214.75	47833.36
Apr, 2051	229.20	1220.57	46612.79
May, 2051	223.35	1226.42	45386.37
Jun, 2051	217.48	1232.29	44154.08
Jul, 2051	211.57	1238.20	42915.88
Aug, 2051	205.64	1244.13	41671.75
Sep, 2051	199.68	1250.09	40421.65
Oct, 2051	193.69	1256.08	39165.57
Nov, 2051	187.67	1262.10	37903.47
Dec, 2051	181.62	1268.15	36635.32
Jan, 2052	175.54	1274.23	35361.09
Feb, 2052	169.44	1280.33	34080.76
Mar, 2052	163.30	1286.47	32794.30
Apr, 2052	157.14	1292.63	31501.67
May, 2052	150.95	1298.82	30202.84
Jun, 2052	144.72	1305.05	28897.79
Jul, 2052	138.47	1311.30	27586.49
Aug, 2052	132.19	1317.58	26268.91
Sep, 2052	125.87	1323.90	24945.01
Oct, 2052	119.53	1330.24	23614.77
Nov, 2052	113.15	1336.62	22278.15
Dec, 2052	106.75	1343.02	20935.13
Jan, 2053	100.31	1349.46	19585.67
Feb, 2053	93.85	1355.92	18229.75
Mar, 2053	87.35	1362.42	16867.33
Apr, 2053	80.82	1368.95	15498.39
May, 2053	74.26	1375.51	14122.88
Jun, 2053	67.67	1382.10	12740.78
Jul, 2053	61.05	1388.72	11352.06
Aug, 2053	54.40	1395.37	9956.69
Sep, 2053	47.71	1402.06	8554.63
Oct, 2053	40.99	1408.78	7145.85
Nov, 2053	34.24	1415.53	5730.32
Dec, 2053	27.46	1422.31	4308.00
Jan, 2054	20.64	1429.13	2878.88
Feb, 2054	13.79	1435.98	1442.90
Mar, 2054	6.91	1442.86	0.05