Mortgage Parameters

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

Mortgage Summary

Property Total:	$281,000
Down Payment	$84,300
Mortgage Amount:	$196,700
Mortgage Payment:	$1,147.89 / month
Estimated Tax:	+ $156.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,304.00 / month
Total Interest Paid:	$216,540.00 over 30 years
Total Tax Paid:	$56,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	942.52	205.37	196494.63
May, 2024	941.54	206.35	196288.28
Jun, 2024	940.55	207.34	196080.94
Jul, 2024	939.55	208.34	195872.60
Aug, 2024	938.56	209.33	195663.27
Sep, 2024	937.55	210.34	195452.93
Oct, 2024	936.55	211.34	195241.58
Nov, 2024	935.53	212.36	195029.23
Dec, 2024	934.52	213.37	194815.85
Jan, 2025	933.49	214.40	194601.45
Feb, 2025	932.47	215.42	194386.03
Mar, 2025	931.43	216.46	194169.57
Apr, 2025	930.40	217.49	193952.08
May, 2025	929.35	218.54	193733.54
Jun, 2025	928.31	219.58	193513.96
Jul, 2025	927.25	220.64	193293.32
Aug, 2025	926.20	221.69	193071.63
Sep, 2025	925.13	222.76	192848.88
Oct, 2025	924.07	223.82	192625.05
Nov, 2025	923.00	224.89	192400.16
Dec, 2025	921.92	225.97	192174.19
Jan, 2026	920.83	227.06	191947.13
Feb, 2026	919.75	228.14	191718.99
Mar, 2026	918.65	229.24	191489.75
Apr, 2026	917.56	230.33	191259.42
May, 2026	916.45	231.44	191027.98
Jun, 2026	915.34	232.55	190795.43
Jul, 2026	914.23	233.66	190561.77
Aug, 2026	913.11	234.78	190326.99
Sep, 2026	911.98	235.91	190091.08
Oct, 2026	910.85	237.04	189854.04
Nov, 2026	909.72	238.17	189615.87
Dec, 2026	908.58	239.31	189376.56
Jan, 2027	907.43	240.46	189136.10
Feb, 2027	906.28	241.61	188894.48
Mar, 2027	905.12	242.77	188651.71
Apr, 2027	903.96	243.93	188407.78
May, 2027	902.79	245.10	188162.68
Jun, 2027	901.61	246.28	187916.40
Jul, 2027	900.43	247.46	187668.94
Aug, 2027	899.25	248.64	187420.30
Sep, 2027	898.06	249.83	187170.46
Oct, 2027	896.86	251.03	186919.43
Nov, 2027	895.66	252.23	186667.20
Dec, 2027	894.45	253.44	186413.75
Jan, 2028	893.23	254.66	186159.10
Feb, 2028	892.01	255.88	185903.22
Mar, 2028	890.79	257.10	185646.12
Apr, 2028	889.55	258.34	185387.78
May, 2028	888.32	259.57	185128.21
Jun, 2028	887.07	260.82	184867.39
Jul, 2028	885.82	262.07	184605.32
Aug, 2028	884.57	263.32	184342.00
Sep, 2028	883.31	264.58	184077.41
Oct, 2028	882.04	265.85	183811.56
Nov, 2028	880.76	267.13	183544.44
Dec, 2028	879.48	268.41	183276.03
Jan, 2029	878.20	269.69	183006.34
Feb, 2029	876.91	270.98	182735.35
Mar, 2029	875.61	272.28	182463.07
Apr, 2029	874.30	273.59	182189.48
May, 2029	872.99	274.90	181914.58
Jun, 2029	871.67	276.22	181638.37
Jul, 2029	870.35	277.54	181360.83
Aug, 2029	869.02	278.87	181081.96
Sep, 2029	867.68	280.21	180801.75
Oct, 2029	866.34	281.55	180520.20
Nov, 2029	864.99	282.90	180237.31
Dec, 2029	863.64	284.25	179953.05
Jan, 2030	862.28	285.61	179667.44
Feb, 2030	860.91	286.98	179380.46
Mar, 2030	859.53	288.36	179092.10
Apr, 2030	858.15	289.74	178802.36
May, 2030	856.76	291.13	178511.23
Jun, 2030	855.37	292.52	178218.70
Jul, 2030	853.96	293.93	177924.78
Aug, 2030	852.56	295.33	177629.45
Sep, 2030	851.14	296.75	177332.70
Oct, 2030	849.72	298.17	177034.53
Nov, 2030	848.29	299.60	176734.93
Dec, 2030	846.85	301.04	176433.89
Jan, 2031	845.41	302.48	176131.41
Feb, 2031	843.96	303.93	175827.49
Mar, 2031	842.51	305.38	175522.10
Apr, 2031	841.04	306.85	175215.26
May, 2031	839.57	308.32	174906.94
Jun, 2031	838.10	309.79	174597.15
Jul, 2031	836.61	311.28	174285.87
Aug, 2031	835.12	312.77	173973.10
Sep, 2031	833.62	314.27	173658.83
Oct, 2031	832.12	315.77	173343.05
Nov, 2031	830.60	317.29	173025.76
Dec, 2031	829.08	318.81	172706.96
Jan, 2032	827.55	320.34	172386.62
Feb, 2032	826.02	321.87	172064.75
Mar, 2032	824.48	323.41	171741.34
Apr, 2032	822.93	324.96	171416.37
May, 2032	821.37	326.52	171089.85
Jun, 2032	819.81	328.08	170761.77
Jul, 2032	818.23	329.66	170432.11
Aug, 2032	816.65	331.24	170100.88
Sep, 2032	815.07	332.82	169768.05
Oct, 2032	813.47	334.42	169433.64
Nov, 2032	811.87	336.02	169097.62
Dec, 2032	810.26	337.63	168759.98
Jan, 2033	808.64	339.25	168420.74
Feb, 2033	807.02	340.87	168079.86
Mar, 2033	805.38	342.51	167737.35
Apr, 2033	803.74	344.15	167393.21
May, 2033	802.09	345.80	167047.41
Jun, 2033	800.44	347.45	166699.95
Jul, 2033	798.77	349.12	166350.83
Aug, 2033	797.10	350.79	166000.04
Sep, 2033	795.42	352.47	165647.57
Oct, 2033	793.73	354.16	165293.41
Nov, 2033	792.03	355.86	164937.55
Dec, 2033	790.33	357.56	164579.98
Jan, 2034	788.61	359.28	164220.71
Feb, 2034	786.89	361.00	163859.71
Mar, 2034	785.16	362.73	163496.98
Apr, 2034	783.42	364.47	163132.51
May, 2034	781.68	366.21	162766.30
Jun, 2034	779.92	367.97	162398.33
Jul, 2034	778.16	369.73	162028.60
Aug, 2034	776.39	371.50	161657.10
Sep, 2034	774.61	373.28	161283.81
Oct, 2034	772.82	375.07	160908.74
Nov, 2034	771.02	376.87	160531.87
Dec, 2034	769.22	378.67	160153.20
Jan, 2035	767.40	380.49	159772.71
Feb, 2035	765.58	382.31	159390.40
Mar, 2035	763.75	384.14	159006.25
Apr, 2035	761.90	385.99	158620.27
May, 2035	760.06	387.83	158232.43
Jun, 2035	758.20	389.69	157842.74
Jul, 2035	756.33	391.56	157451.18
Aug, 2035	754.45	393.44	157057.74
Sep, 2035	752.57	395.32	156662.42
Oct, 2035	750.67	397.22	156265.20
Nov, 2035	748.77	399.12	155866.08
Dec, 2035	746.86	401.03	155465.05
Jan, 2036	744.94	402.95	155062.10
Feb, 2036	743.01	404.88	154657.22
Mar, 2036	741.07	406.82	154250.39
Apr, 2036	739.12	408.77	153841.62
May, 2036	737.16	410.73	153430.89
Jun, 2036	735.19	412.70	153018.19
Jul, 2036	733.21	414.68	152603.51
Aug, 2036	731.23	416.66	152186.84
Sep, 2036	729.23	418.66	151768.18
Oct, 2036	727.22	420.67	151347.51
Nov, 2036	725.21	422.68	150924.83
Dec, 2036	723.18	424.71	150500.12
Jan, 2037	721.15	426.74	150073.38
Feb, 2037	719.10	428.79	149644.59
Mar, 2037	717.05	430.84	149213.75
Apr, 2037	714.98	432.91	148780.84
May, 2037	712.91	434.98	148345.86
Jun, 2037	710.82	437.07	147908.79
Jul, 2037	708.73	439.16	147469.63
Aug, 2037	706.63	441.26	147028.37
Sep, 2037	704.51	443.38	146584.99
Oct, 2037	702.39	445.50	146139.48
Nov, 2037	700.25	447.64	145691.85
Dec, 2037	698.11	449.78	145242.06
Jan, 2038	695.95	451.94	144790.12
Feb, 2038	693.79	454.10	144336.02
Mar, 2038	691.61	456.28	143879.74
Apr, 2038	689.42	458.47	143421.27
May, 2038	687.23	460.66	142960.61
Jun, 2038	685.02	462.87	142497.74
Jul, 2038	682.80	465.09	142032.65
Aug, 2038	680.57	467.32	141565.34
Sep, 2038	678.33	469.56	141095.78
Oct, 2038	676.08	471.81	140623.97
Nov, 2038	673.82	474.07	140149.91
Dec, 2038	671.55	476.34	139673.57
Jan, 2039	669.27	478.62	139194.95
Feb, 2039	666.98	480.91	138714.03
Mar, 2039	664.67	483.22	138230.81
Apr, 2039	662.36	485.53	137745.28
May, 2039	660.03	487.86	137257.42
Jun, 2039	657.69	490.20	136767.22
Jul, 2039	655.34	492.55	136274.67
Aug, 2039	652.98	494.91	135779.77
Sep, 2039	650.61	497.28	135282.49
Oct, 2039	648.23	499.66	134782.83
Nov, 2039	645.83	502.06	134280.77
Dec, 2039	643.43	504.46	133776.31
Jan, 2040	641.01	506.88	133269.43
Feb, 2040	638.58	509.31	132760.12
Mar, 2040	636.14	511.75	132248.38
Apr, 2040	633.69	514.20	131734.18
May, 2040	631.23	516.66	131217.51
Jun, 2040	628.75	519.14	130698.37
Jul, 2040	626.26	521.63	130176.75
Aug, 2040	623.76	524.13	129652.62
Sep, 2040	621.25	526.64	129125.98
Oct, 2040	618.73	529.16	128596.82
Nov, 2040	616.19	531.70	128065.12
Dec, 2040	613.65	534.24	127530.88
Jan, 2041	611.09	536.80	126994.08
Feb, 2041	608.51	539.38	126454.70
Mar, 2041	605.93	541.96	125912.74
Apr, 2041	603.33	544.56	125368.18
May, 2041	600.72	547.17	124821.01
Jun, 2041	598.10	549.79	124271.22
Jul, 2041	595.47	552.42	123718.80
Aug, 2041	592.82	555.07	123163.73
Sep, 2041	590.16	557.73	122606.00
Oct, 2041	587.49	560.40	122045.59
Nov, 2041	584.80	563.09	121482.51
Dec, 2041	582.10	565.79	120916.72
Jan, 2042	579.39	568.50	120348.22
Feb, 2042	576.67	571.22	119777.00
Mar, 2042	573.93	573.96	119203.04
Apr, 2042	571.18	576.71	118626.33
May, 2042	568.42	579.47	118046.86
Jun, 2042	565.64	582.25	117464.61
Jul, 2042	562.85	585.04	116879.57
Aug, 2042	560.05	587.84	116291.73
Sep, 2042	557.23	590.66	115701.07
Oct, 2042	554.40	593.49	115107.58
Nov, 2042	551.56	596.33	114511.25
Dec, 2042	548.70	599.19	113912.06
Jan, 2043	545.83	602.06	113310.00
Feb, 2043	542.94	604.95	112705.05
Mar, 2043	540.05	607.84	112097.21
Apr, 2043	537.13	610.76	111486.45
May, 2043	534.21	613.68	110872.77
Jun, 2043	531.27	616.62	110256.14
Jul, 2043	528.31	619.58	109636.56
Aug, 2043	525.34	622.55	109014.02
Sep, 2043	522.36	625.53	108388.48
Oct, 2043	519.36	628.53	107759.96
Nov, 2043	516.35	631.54	107128.42
Dec, 2043	513.32	634.57	106493.85
Jan, 2044	510.28	637.61	105856.24
Feb, 2044	507.23	640.66	105215.58
Mar, 2044	504.16	643.73	104571.85
Apr, 2044	501.07	646.82	103925.03
May, 2044	497.97	649.92	103275.12
Jun, 2044	494.86	653.03	102622.09
Jul, 2044	491.73	656.16	101965.93
Aug, 2044	488.59	659.30	101306.62
Sep, 2044	485.43	662.46	100644.16
Oct, 2044	482.25	665.64	99978.52
Nov, 2044	479.06	668.83	99309.70
Dec, 2044	475.86	672.03	98637.67
Jan, 2045	472.64	675.25	97962.42
Feb, 2045	469.40	678.49	97283.93
Mar, 2045	466.15	681.74	96602.19
Apr, 2045	462.89	685.00	95917.19
May, 2045	459.60	688.29	95228.90
Jun, 2045	456.31	691.58	94537.31
Jul, 2045	452.99	694.90	93842.42
Aug, 2045	449.66	698.23	93144.19
Sep, 2045	446.32	701.57	92442.61
Oct, 2045	442.95	704.94	91737.68
Nov, 2045	439.58	708.31	91029.36
Dec, 2045	436.18	711.71	90317.66
Jan, 2046	432.77	715.12	89602.54
Feb, 2046	429.35	718.54	88883.99
Mar, 2046	425.90	721.99	88162.01
Apr, 2046	422.44	725.45	87436.56
May, 2046	418.97	728.92	86707.64
Jun, 2046	415.47	732.42	85975.22
Jul, 2046	411.96	735.93	85239.29
Aug, 2046	408.44	739.45	84499.84
Sep, 2046	404.90	742.99	83756.85
Oct, 2046	401.33	746.56	83010.29
Nov, 2046	397.76	750.13	82260.16
Dec, 2046	394.16	753.73	81506.43
Jan, 2047	390.55	757.34	80749.10
Feb, 2047	386.92	760.97	79988.13
Mar, 2047	383.28	764.61	79223.51
Apr, 2047	379.61	768.28	78455.24
May, 2047	375.93	771.96	77683.28
Jun, 2047	372.23	775.66	76907.62
Jul, 2047	368.52	779.37	76128.25
Aug, 2047	364.78	783.11	75345.14
Sep, 2047	361.03	786.86	74558.28
Oct, 2047	357.26	790.63	73767.65
Nov, 2047	353.47	794.42	72973.23
Dec, 2047	349.66	798.23	72175.00
Jan, 2048	345.84	802.05	71372.95
Feb, 2048	342.00	805.89	70567.05
Mar, 2048	338.13	809.76	69757.30
Apr, 2048	334.25	813.64	68943.66
May, 2048	330.36	817.53	68126.13
Jun, 2048	326.44	821.45	67304.67
Jul, 2048	322.50	825.39	66479.28
Aug, 2048	318.55	829.34	65649.94
Sep, 2048	314.57	833.32	64816.62
Oct, 2048	310.58	837.31	63979.31
Nov, 2048	306.57	841.32	63137.99
Dec, 2048	302.54	845.35	62292.64
Jan, 2049	298.49	849.40	61443.23
Feb, 2049	294.42	853.47	60589.76
Mar, 2049	290.33	857.56	59732.19
Apr, 2049	286.22	861.67	58870.52
May, 2049	282.09	865.80	58004.72
Jun, 2049	277.94	869.95	57134.77
Jul, 2049	273.77	874.12	56260.65
Aug, 2049	269.58	878.31	55382.34
Sep, 2049	265.37	882.52	54499.82
Oct, 2049	261.14	886.75	53613.08
Nov, 2049	256.90	890.99	52722.09
Dec, 2049	252.63	895.26	51826.82
Jan, 2050	248.34	899.55	50927.27
Feb, 2050	244.03	903.86	50023.41
Mar, 2050	239.70	908.19	49115.21
Apr, 2050	235.34	912.55	48202.66
May, 2050	230.97	916.92	47285.75
Jun, 2050	226.58	921.31	46364.43
Jul, 2050	222.16	925.73	45438.71
Aug, 2050	217.73	930.16	44508.54
Sep, 2050	213.27	934.62	43573.92
Oct, 2050	208.79	939.10	42634.83
Nov, 2050	204.29	943.60	41691.23
Dec, 2050	199.77	948.12	40743.11
Jan, 2051	195.23	952.66	39790.44
Feb, 2051	190.66	957.23	38833.22
Mar, 2051	186.08	961.81	37871.40
Apr, 2051	181.47	966.42	36904.98
May, 2051	176.84	971.05	35933.93
Jun, 2051	172.18	975.71	34958.22
Jul, 2051	167.51	980.38	33977.84
Aug, 2051	162.81	985.08	32992.76
Sep, 2051	158.09	989.80	32002.96
Oct, 2051	153.35	994.54	31008.42
Nov, 2051	148.58	999.31	30009.11
Dec, 2051	143.79	1004.10	29005.01
Jan, 2052	138.98	1008.91	27996.10
Feb, 2052	134.15	1013.74	26982.36
Mar, 2052	129.29	1018.60	25963.76
Apr, 2052	124.41	1023.48	24940.28
May, 2052	119.51	1028.38	23911.90
Jun, 2052	114.58	1033.31	22878.59
Jul, 2052	109.63	1038.26	21840.32
Aug, 2052	104.65	1043.24	20797.08
Sep, 2052	99.65	1048.24	19748.85
Oct, 2052	94.63	1053.26	18695.59
Nov, 2052	89.58	1058.31	17637.28
Dec, 2052	84.51	1063.38	16573.90
Jan, 2053	79.42	1068.47	15505.43
Feb, 2053	74.30	1073.59	14431.84
Mar, 2053	69.15	1078.74	13353.10
Apr, 2053	63.98	1083.91	12269.19
May, 2053	58.79	1089.10	11180.09
Jun, 2053	53.57	1094.32	10085.77
Jul, 2053	48.33	1099.56	8986.21
Aug, 2053	43.06	1104.83	7881.38
Sep, 2053	37.76	1110.13	6771.25
Oct, 2053	32.45	1115.44	5655.81
Nov, 2053	27.10	1120.79	4535.02
Dec, 2053	21.73	1126.16	3408.86
Jan, 2054	16.33	1131.56	2277.30
Feb, 2054	10.91	1136.98	1140.33
Mar, 2054	5.46	1142.43	0