Mortgage Parameters

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

Mortgage Summary

Property Total:	$312,500
Down Payment	$93,750
Mortgage Amount:	$218,750
Mortgage Payment:	$1,276.57 / month
Estimated Tax:	+ $173.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,450.18 / month
Total Interest Paid:	$240,814.80 over 30 years
Total Tax Paid:	$62,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1048.18	228.39	218521.61
Jun, 2024	1047.08	229.49	218292.12
Jul, 2024	1045.98	230.59	218061.53
Aug, 2024	1044.88	231.69	217829.84
Sep, 2024	1043.77	232.80	217597.04
Oct, 2024	1042.65	233.92	217363.12
Nov, 2024	1041.53	235.04	217128.08
Dec, 2024	1040.41	236.16	216891.92
Jan, 2025	1039.27	237.30	216654.62
Feb, 2025	1038.14	238.43	216416.19
Mar, 2025	1036.99	239.58	216176.61
Apr, 2025	1035.85	240.72	215935.89
May, 2025	1034.69	241.88	215694.01
Jun, 2025	1033.53	243.04	215450.98
Jul, 2025	1032.37	244.20	215206.78
Aug, 2025	1031.20	245.37	214961.40
Sep, 2025	1030.02	246.55	214714.86
Oct, 2025	1028.84	247.73	214467.13
Nov, 2025	1027.65	248.92	214218.21
Dec, 2025	1026.46	250.11	213968.11
Jan, 2026	1025.26	251.31	213716.80
Feb, 2026	1024.06	252.51	213464.29
Mar, 2026	1022.85	253.72	213210.57
Apr, 2026	1021.63	254.94	212955.63
May, 2026	1020.41	256.16	212699.48
Jun, 2026	1019.18	257.39	212442.09
Jul, 2026	1017.95	258.62	212183.47
Aug, 2026	1016.71	259.86	211923.62
Sep, 2026	1015.47	261.10	211662.51
Oct, 2026	1014.22	262.35	211400.16
Nov, 2026	1012.96	263.61	211136.55
Dec, 2026	1011.70	264.87	210871.67
Jan, 2027	1010.43	266.14	210605.53
Feb, 2027	1009.15	267.42	210338.11
Mar, 2027	1007.87	268.70	210069.41
Apr, 2027	1006.58	269.99	209799.43
May, 2027	1005.29	271.28	209528.14
Jun, 2027	1003.99	272.58	209255.56
Jul, 2027	1002.68	273.89	208981.68
Aug, 2027	1001.37	275.20	208706.48
Sep, 2027	1000.05	276.52	208429.96
Oct, 2027	998.73	277.84	208152.12
Nov, 2027	997.40	279.17	207872.94
Dec, 2027	996.06	280.51	207592.43
Jan, 2028	994.71	281.86	207310.57
Feb, 2028	993.36	283.21	207027.37
Mar, 2028	992.01	284.56	206742.80
Apr, 2028	990.64	285.93	206456.87
May, 2028	989.27	287.30	206169.58
Jun, 2028	987.90	288.67	205880.90
Jul, 2028	986.51	290.06	205590.85
Aug, 2028	985.12	291.45	205299.40
Sep, 2028	983.73	292.84	205006.55
Oct, 2028	982.32	294.25	204712.31
Nov, 2028	980.91	295.66	204416.65
Dec, 2028	979.50	297.07	204119.58
Jan, 2029	978.07	298.50	203821.08
Feb, 2029	976.64	299.93	203521.15
Mar, 2029	975.21	301.36	203219.79
Apr, 2029	973.76	302.81	202916.98
May, 2029	972.31	304.26	202612.72
Jun, 2029	970.85	305.72	202307.00
Jul, 2029	969.39	307.18	201999.82
Aug, 2029	967.92	308.65	201691.17
Sep, 2029	966.44	310.13	201381.03
Oct, 2029	964.95	311.62	201069.41
Nov, 2029	963.46	313.11	200756.30
Dec, 2029	961.96	314.61	200441.69
Jan, 2030	960.45	316.12	200125.57
Feb, 2030	958.94	317.63	199807.93
Mar, 2030	957.41	319.16	199488.78
Apr, 2030	955.88	320.69	199168.09
May, 2030	954.35	322.22	198845.87
Jun, 2030	952.80	323.77	198522.10
Jul, 2030	951.25	325.32	198196.78
Aug, 2030	949.69	326.88	197869.91
Sep, 2030	948.13	328.44	197541.46
Oct, 2030	946.55	330.02	197211.45
Nov, 2030	944.97	331.60	196879.85
Dec, 2030	943.38	333.19	196546.66
Jan, 2031	941.79	334.78	196211.88
Feb, 2031	940.18	336.39	195875.49
Mar, 2031	938.57	338.00	195537.49
Apr, 2031	936.95	339.62	195197.87
May, 2031	935.32	341.25	194856.62
Jun, 2031	933.69	342.88	194513.74
Jul, 2031	932.04	344.53	194169.21
Aug, 2031	930.39	346.18	193823.04
Sep, 2031	928.74	347.83	193475.20
Oct, 2031	927.07	349.50	193125.70
Nov, 2031	925.39	351.18	192774.53
Dec, 2031	923.71	352.86	192421.67
Jan, 2032	922.02	354.55	192067.12
Feb, 2032	920.32	356.25	191710.87
Mar, 2032	918.61	357.96	191352.91
Apr, 2032	916.90	359.67	190993.24
May, 2032	915.18	361.39	190631.85
Jun, 2032	913.44	363.13	190268.72
Jul, 2032	911.70	364.87	189903.86
Aug, 2032	909.96	366.61	189537.24
Sep, 2032	908.20	368.37	189168.87
Oct, 2032	906.43	370.14	188798.74
Nov, 2032	904.66	371.91	188426.83
Dec, 2032	902.88	373.69	188053.14
Jan, 2033	901.09	375.48	187677.65
Feb, 2033	899.29	377.28	187300.37
Mar, 2033	897.48	379.09	186921.28
Apr, 2033	895.66	380.91	186540.38
May, 2033	893.84	382.73	186157.65
Jun, 2033	892.01	384.56	185773.08
Jul, 2033	890.16	386.41	185386.68
Aug, 2033	888.31	388.26	184998.42
Sep, 2033	886.45	390.12	184608.30
Oct, 2033	884.58	391.99	184216.31
Nov, 2033	882.70	393.87	183822.44
Dec, 2033	880.82	395.75	183426.69
Jan, 2034	878.92	397.65	183029.04
Feb, 2034	877.01	399.56	182629.48
Mar, 2034	875.10	401.47	182228.01
Apr, 2034	873.18	403.39	181824.62
May, 2034	871.24	405.33	181419.29
Jun, 2034	869.30	407.27	181012.02
Jul, 2034	867.35	409.22	180602.80
Aug, 2034	865.39	411.18	180191.62
Sep, 2034	863.42	413.15	179778.47
Oct, 2034	861.44	415.13	179363.34
Nov, 2034	859.45	417.12	178946.22
Dec, 2034	857.45	419.12	178527.10
Jan, 2035	855.44	421.13	178105.97
Feb, 2035	853.42	423.15	177682.82
Mar, 2035	851.40	425.17	177257.65
Apr, 2035	849.36	427.21	176830.44
May, 2035	847.31	429.26	176401.18
Jun, 2035	845.26	431.31	175969.87
Jul, 2035	843.19	433.38	175536.49
Aug, 2035	841.11	435.46	175101.03
Sep, 2035	839.03	437.54	174663.48
Oct, 2035	836.93	439.64	174223.84
Nov, 2035	834.82	441.75	173782.10
Dec, 2035	832.71	443.86	173338.23
Jan, 2036	830.58	445.99	172892.24
Feb, 2036	828.44	448.13	172444.11
Mar, 2036	826.29	450.28	171993.84
Apr, 2036	824.14	452.43	171541.40
May, 2036	821.97	454.60	171086.80
Jun, 2036	819.79	456.78	170630.03
Jul, 2036	817.60	458.97	170171.06
Aug, 2036	815.40	461.17	169709.89
Sep, 2036	813.19	463.38	169246.51
Oct, 2036	810.97	465.60	168780.92
Nov, 2036	808.74	467.83	168313.09
Dec, 2036	806.50	470.07	167843.02
Jan, 2037	804.25	472.32	167370.70
Feb, 2037	801.98	474.59	166896.11
Mar, 2037	799.71	476.86	166419.25
Apr, 2037	797.43	479.14	165940.11
May, 2037	795.13	481.44	165458.67
Jun, 2037	792.82	483.75	164974.92
Jul, 2037	790.50	486.07	164488.85
Aug, 2037	788.18	488.39	164000.46
Sep, 2037	785.84	490.73	163509.73
Oct, 2037	783.48	493.09	163016.64
Nov, 2037	781.12	495.45	162521.19
Dec, 2037	778.75	497.82	162023.37
Jan, 2038	776.36	500.21	161523.16
Feb, 2038	773.97	502.60	161020.56
Mar, 2038	771.56	505.01	160515.54
Apr, 2038	769.14	507.43	160008.11
May, 2038	766.71	509.86	159498.24
Jun, 2038	764.26	512.31	158985.94
Jul, 2038	761.81	514.76	158471.17
Aug, 2038	759.34	517.23	157953.95
Sep, 2038	756.86	519.71	157434.24
Oct, 2038	754.37	522.20	156912.04
Nov, 2038	751.87	524.70	156387.34
Dec, 2038	749.36	527.21	155860.13
Jan, 2039	746.83	529.74	155330.39
Feb, 2039	744.29	532.28	154798.11
Mar, 2039	741.74	534.83	154263.28
Apr, 2039	739.18	537.39	153725.89
May, 2039	736.60	539.97	153185.92
Jun, 2039	734.02	542.55	152643.37
Jul, 2039	731.42	545.15	152098.21
Aug, 2039	728.80	547.77	151550.45
Sep, 2039	726.18	550.39	151000.06
Oct, 2039	723.54	553.03	150447.03
Nov, 2039	720.89	555.68	149891.35
Dec, 2039	718.23	558.34	149333.01
Jan, 2040	715.55	561.02	148771.99
Feb, 2040	712.87	563.70	148208.29
Mar, 2040	710.16	566.41	147641.88
Apr, 2040	707.45	569.12	147072.76
May, 2040	704.72	571.85	146500.92
Jun, 2040	701.98	574.59	145926.33
Jul, 2040	699.23	577.34	145348.99
Aug, 2040	696.46	580.11	144768.89
Sep, 2040	693.68	582.89	144186.00
Oct, 2040	690.89	585.68	143600.32
Nov, 2040	688.08	588.49	143011.84
Dec, 2040	685.27	591.30	142420.53
Jan, 2041	682.43	594.14	141826.39
Feb, 2041	679.58	596.99	141229.41
Mar, 2041	676.72	599.85	140629.56
Apr, 2041	673.85	602.72	140026.84
May, 2041	670.96	605.61	139421.23
Jun, 2041	668.06	608.51	138812.72
Jul, 2041	665.14	611.43	138201.30
Aug, 2041	662.21	614.36	137586.94
Sep, 2041	659.27	617.30	136969.64
Oct, 2041	656.31	620.26	136349.39
Nov, 2041	653.34	623.23	135726.16
Dec, 2041	650.35	626.22	135099.94
Jan, 2042	647.35	629.22	134470.73
Feb, 2042	644.34	632.23	133838.49
Mar, 2042	641.31	635.26	133203.23
Apr, 2042	638.27	638.30	132564.93
May, 2042	635.21	641.36	131923.57
Jun, 2042	632.13	644.44	131279.13
Jul, 2042	629.05	647.52	130631.61
Aug, 2042	625.94	650.63	129980.98
Sep, 2042	622.83	653.74	129327.23
Oct, 2042	619.69	656.88	128670.36
Nov, 2042	616.55	660.02	128010.33
Dec, 2042	613.38	663.19	127347.15
Jan, 2043	610.21	666.36	126680.78
Feb, 2043	607.01	669.56	126011.22
Mar, 2043	603.80	672.77	125338.46
Apr, 2043	600.58	675.99	124662.47
May, 2043	597.34	679.23	123983.24
Jun, 2043	594.09	682.48	123300.75
Jul, 2043	590.82	685.75	122615.00
Aug, 2043	587.53	689.04	121925.96
Sep, 2043	584.23	692.34	121233.62
Oct, 2043	580.91	695.66	120537.96
Nov, 2043	577.58	698.99	119838.97
Dec, 2043	574.23	702.34	119136.63
Jan, 2044	570.86	705.71	118430.92
Feb, 2044	567.48	709.09	117721.83
Mar, 2044	564.08	712.49	117009.34
Apr, 2044	560.67	715.90	116293.44
May, 2044	557.24	719.33	115574.11
Jun, 2044	553.79	722.78	114851.34
Jul, 2044	550.33	726.24	114125.10
Aug, 2044	546.85	729.72	113395.38
Sep, 2044	543.35	733.22	112662.16
Oct, 2044	539.84	736.73	111925.43
Nov, 2044	536.31	740.26	111185.17
Dec, 2044	532.76	743.81	110441.36
Jan, 2045	529.20	747.37	109693.99
Feb, 2045	525.62	750.95	108943.03
Mar, 2045	522.02	754.55	108188.48
Apr, 2045	518.40	758.17	107430.32
May, 2045	514.77	761.80	106668.52
Jun, 2045	511.12	765.45	105903.07
Jul, 2045	507.45	769.12	105133.95
Aug, 2045	503.77	772.80	104361.15
Sep, 2045	500.06	776.51	103584.64
Oct, 2045	496.34	780.23	102804.41
Nov, 2045	492.60	783.97	102020.45
Dec, 2045	488.85	787.72	101232.73
Jan, 2046	485.07	791.50	100441.23
Feb, 2046	481.28	795.29	99645.94
Mar, 2046	477.47	799.10	98846.84
Apr, 2046	473.64	802.93	98043.91
May, 2046	469.79	806.78	97237.13
Jun, 2046	465.93	810.64	96426.49
Jul, 2046	462.04	814.53	95611.97
Aug, 2046	458.14	818.43	94793.54
Sep, 2046	454.22	822.35	93971.19
Oct, 2046	450.28	826.29	93144.89
Nov, 2046	446.32	830.25	92314.64
Dec, 2046	442.34	834.23	91480.41
Jan, 2047	438.34	838.23	90642.19
Feb, 2047	434.33	842.24	89799.95
Mar, 2047	430.29	846.28	88953.67
Apr, 2047	426.24	850.33	88103.33
May, 2047	422.16	854.41	87248.92
Jun, 2047	418.07	858.50	86390.42
Jul, 2047	413.95	862.62	85527.81
Aug, 2047	409.82	866.75	84661.06
Sep, 2047	405.67	870.90	83790.16
Oct, 2047	401.49	875.08	82915.08
Nov, 2047	397.30	879.27	82035.81
Dec, 2047	393.09	883.48	81152.33
Jan, 2048	388.85	887.72	80264.61
Feb, 2048	384.60	891.97	79372.65
Mar, 2048	380.33	896.24	78476.40
Apr, 2048	376.03	900.54	77575.87
May, 2048	371.72	904.85	76671.01
Jun, 2048	367.38	909.19	75761.83
Jul, 2048	363.03	913.54	74848.28
Aug, 2048	358.65	917.92	73930.36
Sep, 2048	354.25	922.32	73008.04
Oct, 2048	349.83	926.74	72081.30
Nov, 2048	345.39	931.18	71150.12
Dec, 2048	340.93	935.64	70214.48
Jan, 2049	336.44	940.13	69274.35
Feb, 2049	331.94	944.63	68329.72
Mar, 2049	327.41	949.16	67380.56
Apr, 2049	322.87	953.70	66426.86
May, 2049	318.30	958.27	65468.58
Jun, 2049	313.70	962.87	64505.72
Jul, 2049	309.09	967.48	63538.24
Aug, 2049	304.45	972.12	62566.12
Sep, 2049	299.80	976.77	61589.35
Oct, 2049	295.12	981.45	60607.89
Nov, 2049	290.41	986.16	59621.74
Dec, 2049	285.69	990.88	58630.85
Jan, 2050	280.94	995.63	57635.22
Feb, 2050	276.17	1000.40	56634.82
Mar, 2050	271.38	1005.19	55629.63
Apr, 2050	266.56	1010.01	54619.61
May, 2050	261.72	1014.85	53604.76
Jun, 2050	256.86	1019.71	52585.05
Jul, 2050	251.97	1024.60	51560.45
Aug, 2050	247.06	1029.51	50530.94
Sep, 2050	242.13	1034.44	49496.50
Oct, 2050	237.17	1039.40	48457.10
Nov, 2050	232.19	1044.38	47412.72
Dec, 2050	227.19	1049.38	46363.33
Jan, 2051	222.16	1054.41	45308.92
Feb, 2051	217.11	1059.46	44249.46
Mar, 2051	212.03	1064.54	43184.92
Apr, 2051	206.93	1069.64	42115.27
May, 2051	201.80	1074.77	41040.51
Jun, 2051	196.65	1079.92	39960.59
Jul, 2051	191.48	1085.09	38875.50
Aug, 2051	186.28	1090.29	37785.21
Sep, 2051	181.05	1095.52	36689.69
Oct, 2051	175.80	1100.77	35588.92
Nov, 2051	170.53	1106.04	34482.88
Dec, 2051	165.23	1111.34	33371.54
Jan, 2052	159.91	1116.66	32254.88
Feb, 2052	154.55	1122.02	31132.86
Mar, 2052	149.18	1127.39	30005.47
Apr, 2052	143.78	1132.79	28872.68
May, 2052	138.35	1138.22	27734.46
Jun, 2052	132.89	1143.68	26590.78
Jul, 2052	127.41	1149.16	25441.63
Aug, 2052	121.91	1154.66	24286.96
Sep, 2052	116.38	1160.19	23126.77
Oct, 2052	110.82	1165.75	21961.01
Nov, 2052	105.23	1171.34	20789.67
Dec, 2052	99.62	1176.95	19612.72
Jan, 2053	93.98	1182.59	18430.13
Feb, 2053	88.31	1188.26	17241.87
Mar, 2053	82.62	1193.95	16047.92
Apr, 2053	76.90	1199.67	14848.24
May, 2053	71.15	1205.42	13642.82
Jun, 2053	65.37	1211.20	12431.62
Jul, 2053	59.57	1217.00	11214.62
Aug, 2053	53.74	1222.83	9991.79
Sep, 2053	47.88	1228.69	8763.10
Oct, 2053	41.99	1234.58	7528.52
Nov, 2053	36.07	1240.50	6288.02
Dec, 2053	30.13	1246.44	5041.58
Jan, 2054	24.16	1252.41	3789.17
Feb, 2054	18.16	1258.41	2530.75
Mar, 2054	12.13	1264.44	1266.31
Apr, 2054	6.07	1270.50	0