Mortgage Parameters

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

Mortgage Summary

Property Total:	$314,000
Down Payment	$94,200
Mortgage Amount:	$219,800
Mortgage Payment:	$1,282.69 / month
Estimated Tax:	+ $174.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,457.13 / month
Total Interest Paid:	$241,966.80 over 30 years
Total Tax Paid:	$62,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1053.21	229.48	219570.52
Jun, 2024	1052.11	230.58	219339.94
Jul, 2024	1051.00	231.69	219108.25
Aug, 2024	1049.89	232.80	218875.45
Sep, 2024	1048.78	233.91	218641.54
Oct, 2024	1047.66	235.03	218406.51
Nov, 2024	1046.53	236.16	218170.35
Dec, 2024	1045.40	237.29	217933.06
Jan, 2025	1044.26	238.43	217694.63
Feb, 2025	1043.12	239.57	217455.06
Mar, 2025	1041.97	240.72	217214.35
Apr, 2025	1040.82	241.87	216972.47
May, 2025	1039.66	243.03	216729.44
Jun, 2025	1038.50	244.19	216485.25
Jul, 2025	1037.33	245.36	216239.88
Aug, 2025	1036.15	246.54	215993.34
Sep, 2025	1034.97	247.72	215745.62
Oct, 2025	1033.78	248.91	215496.71
Nov, 2025	1032.59	250.10	215246.61
Dec, 2025	1031.39	251.30	214995.31
Jan, 2026	1030.19	252.50	214742.81
Feb, 2026	1028.98	253.71	214489.09
Mar, 2026	1027.76	254.93	214234.16
Apr, 2026	1026.54	256.15	213978.01
May, 2026	1025.31	257.38	213720.63
Jun, 2026	1024.08	258.61	213462.02
Jul, 2026	1022.84	259.85	213202.17
Aug, 2026	1021.59	261.10	212941.07
Sep, 2026	1020.34	262.35	212678.73
Oct, 2026	1019.09	263.60	212415.12
Nov, 2026	1017.82	264.87	212150.26
Dec, 2026	1016.55	266.14	211884.12
Jan, 2027	1015.28	267.41	211616.71
Feb, 2027	1014.00	268.69	211348.01
Mar, 2027	1012.71	269.98	211078.03
Apr, 2027	1011.42	271.27	210806.76
May, 2027	1010.12	272.57	210534.18
Jun, 2027	1008.81	273.88	210260.30
Jul, 2027	1007.50	275.19	209985.11
Aug, 2027	1006.18	276.51	209708.60
Sep, 2027	1004.85	277.84	209430.76
Oct, 2027	1003.52	279.17	209151.60
Nov, 2027	1002.18	280.51	208871.09
Dec, 2027	1000.84	281.85	208589.24
Jan, 2028	999.49	283.20	208306.04
Feb, 2028	998.13	284.56	208021.48
Mar, 2028	996.77	285.92	207735.56
Apr, 2028	995.40	287.29	207448.27
May, 2028	994.02	288.67	207159.61
Jun, 2028	992.64	290.05	206869.56
Jul, 2028	991.25	291.44	206578.12
Aug, 2028	989.85	292.84	206285.28
Sep, 2028	988.45	294.24	205991.04
Oct, 2028	987.04	295.65	205695.39
Nov, 2028	985.62	297.07	205398.32
Dec, 2028	984.20	298.49	205099.83
Jan, 2029	982.77	299.92	204799.91
Feb, 2029	981.33	301.36	204498.56
Mar, 2029	979.89	302.80	204195.76
Apr, 2029	978.44	304.25	203891.50
May, 2029	976.98	305.71	203585.79
Jun, 2029	975.52	307.17	203278.62
Jul, 2029	974.04	308.65	202969.97
Aug, 2029	972.56	310.13	202659.85
Sep, 2029	971.08	311.61	202348.24
Oct, 2029	969.59	313.10	202035.13
Nov, 2029	968.09	314.60	201720.53
Dec, 2029	966.58	316.11	201404.41
Jan, 2030	965.06	317.63	201086.79
Feb, 2030	963.54	319.15	200767.64
Mar, 2030	962.01	320.68	200446.96
Apr, 2030	960.48	322.21	200124.74
May, 2030	958.93	323.76	199800.99
Jun, 2030	957.38	325.31	199475.67
Jul, 2030	955.82	326.87	199148.81
Aug, 2030	954.25	328.44	198820.37
Sep, 2030	952.68	330.01	198490.36
Oct, 2030	951.10	331.59	198158.77
Nov, 2030	949.51	333.18	197825.59
Dec, 2030	947.91	334.78	197490.82
Jan, 2031	946.31	336.38	197154.44
Feb, 2031	944.70	337.99	196816.44
Mar, 2031	943.08	339.61	196476.83
Apr, 2031	941.45	341.24	196135.59
May, 2031	939.82	342.87	195792.72
Jun, 2031	938.17	344.52	195448.20
Jul, 2031	936.52	346.17	195102.04
Aug, 2031	934.86	347.83	194754.21
Sep, 2031	933.20	349.49	194404.72
Oct, 2031	931.52	351.17	194053.55
Nov, 2031	929.84	352.85	193700.70
Dec, 2031	928.15	354.54	193346.16
Jan, 2032	926.45	356.24	192989.92
Feb, 2032	924.74	357.95	192631.97
Mar, 2032	923.03	359.66	192272.31
Apr, 2032	921.30	361.39	191910.93
May, 2032	919.57	363.12	191547.81
Jun, 2032	917.83	364.86	191182.95
Jul, 2032	916.08	366.61	190816.35
Aug, 2032	914.33	368.36	190447.99
Sep, 2032	912.56	370.13	190077.86
Oct, 2032	910.79	371.90	189705.96
Nov, 2032	909.01	373.68	189332.28
Dec, 2032	907.22	375.47	188956.80
Jan, 2033	905.42	377.27	188579.53
Feb, 2033	903.61	379.08	188200.45
Mar, 2033	901.79	380.90	187819.56
Apr, 2033	899.97	382.72	187436.84
May, 2033	898.13	384.56	187052.28
Jun, 2033	896.29	386.40	186665.88
Jul, 2033	894.44	388.25	186277.63
Aug, 2033	892.58	390.11	185887.52
Sep, 2033	890.71	391.98	185495.54
Oct, 2033	888.83	393.86	185101.69
Nov, 2033	886.95	395.74	184705.94
Dec, 2033	885.05	397.64	184308.30
Jan, 2034	883.14	399.55	183908.76
Feb, 2034	881.23	401.46	183507.30
Mar, 2034	879.31	403.38	183103.91
Apr, 2034	877.37	405.32	182698.59
May, 2034	875.43	407.26	182291.34
Jun, 2034	873.48	409.21	181882.12
Jul, 2034	871.52	411.17	181470.95
Aug, 2034	869.55	413.14	181057.81
Sep, 2034	867.57	415.12	180642.69
Oct, 2034	865.58	417.11	180225.58
Nov, 2034	863.58	419.11	179806.47
Dec, 2034	861.57	421.12	179385.35
Jan, 2035	859.55	423.14	178962.22
Feb, 2035	857.53	425.16	178537.06
Mar, 2035	855.49	427.20	178109.86
Apr, 2035	853.44	429.25	177680.61
May, 2035	851.39	431.30	177249.30
Jun, 2035	849.32	433.37	176815.93
Jul, 2035	847.24	435.45	176380.49
Aug, 2035	845.16	437.53	175942.95
Sep, 2035	843.06	439.63	175503.32
Oct, 2035	840.95	441.74	175061.59
Nov, 2035	838.84	443.85	174617.73
Dec, 2035	836.71	445.98	174171.75
Jan, 2036	834.57	448.12	173723.64
Feb, 2036	832.43	450.26	173273.37
Mar, 2036	830.27	452.42	172820.95
Apr, 2036	828.10	454.59	172366.36
May, 2036	825.92	456.77	171909.59
Jun, 2036	823.73	458.96	171450.64
Jul, 2036	821.53	461.16	170989.48
Aug, 2036	819.32	463.37	170526.12
Sep, 2036	817.10	465.59	170060.53
Oct, 2036	814.87	467.82	169592.71
Nov, 2036	812.63	470.06	169122.66
Dec, 2036	810.38	472.31	168650.34
Jan, 2037	808.12	474.57	168175.77
Feb, 2037	805.84	476.85	167698.92
Mar, 2037	803.56	479.13	167219.79
Apr, 2037	801.26	481.43	166738.36
May, 2037	798.95	483.74	166254.63
Jun, 2037	796.64	486.05	165768.57
Jul, 2037	794.31	488.38	165280.19
Aug, 2037	791.97	490.72	164789.47
Sep, 2037	789.62	493.07	164296.39
Oct, 2037	787.25	495.44	163800.96
Nov, 2037	784.88	497.81	163303.15
Dec, 2037	782.49	500.20	162802.95
Jan, 2038	780.10	502.59	162300.36
Feb, 2038	777.69	505.00	161795.36
Mar, 2038	775.27	507.42	161287.94
Apr, 2038	772.84	509.85	160778.09
May, 2038	770.39	512.30	160265.79
Jun, 2038	767.94	514.75	159751.04
Jul, 2038	765.47	517.22	159233.83
Aug, 2038	763.00	519.69	158714.13
Sep, 2038	760.51	522.18	158191.95
Oct, 2038	758.00	524.69	157667.26
Nov, 2038	755.49	527.20	157140.06
Dec, 2038	752.96	529.73	156610.33
Jan, 2039	750.42	532.27	156078.07
Feb, 2039	747.87	534.82	155543.25
Mar, 2039	745.31	537.38	155005.87
Apr, 2039	742.74	539.95	154465.92
May, 2039	740.15	542.54	153923.38
Jun, 2039	737.55	545.14	153378.24
Jul, 2039	734.94	547.75	152830.48
Aug, 2039	732.31	550.38	152280.11
Sep, 2039	729.68	553.01	151727.09
Oct, 2039	727.03	555.66	151171.43
Nov, 2039	724.36	558.33	150613.10
Dec, 2039	721.69	561.00	150052.10
Jan, 2040	719.00	563.69	149488.41
Feb, 2040	716.30	566.39	148922.02
Mar, 2040	713.58	569.11	148352.91
Apr, 2040	710.86	571.83	147781.08
May, 2040	708.12	574.57	147206.51
Jun, 2040	705.36	577.33	146629.18
Jul, 2040	702.60	580.09	146049.09
Aug, 2040	699.82	582.87	145466.22
Sep, 2040	697.03	585.66	144880.55
Oct, 2040	694.22	588.47	144292.08
Nov, 2040	691.40	591.29	143700.79
Dec, 2040	688.57	594.12	143106.67
Jan, 2041	685.72	596.97	142509.70
Feb, 2041	682.86	599.83	141909.87
Mar, 2041	679.98	602.71	141307.16
Apr, 2041	677.10	605.59	140701.57
May, 2041	674.20	608.49	140093.07
Jun, 2041	671.28	611.41	139481.66
Jul, 2041	668.35	614.34	138867.32
Aug, 2041	665.41	617.28	138250.04
Sep, 2041	662.45	620.24	137629.80
Oct, 2041	659.48	623.21	137006.58
Nov, 2041	656.49	626.20	136380.38
Dec, 2041	653.49	629.20	135751.18
Jan, 2042	650.47	632.22	135118.97
Feb, 2042	647.45	635.24	134483.72
Mar, 2042	644.40	638.29	133845.43
Apr, 2042	641.34	641.35	133204.09
May, 2042	638.27	644.42	132559.66
Jun, 2042	635.18	647.51	131912.16
Jul, 2042	632.08	650.61	131261.55
Aug, 2042	628.96	653.73	130607.82
Sep, 2042	625.83	656.86	129950.96
Oct, 2042	622.68	660.01	129290.95
Nov, 2042	619.52	663.17	128627.78
Dec, 2042	616.34	666.35	127961.43
Jan, 2043	613.15	669.54	127291.89
Feb, 2043	609.94	672.75	126619.14
Mar, 2043	606.72	675.97	125943.16
Apr, 2043	603.48	679.21	125263.95
May, 2043	600.22	682.47	124581.48
Jun, 2043	596.95	685.74	123895.75
Jul, 2043	593.67	689.02	123206.72
Aug, 2043	590.37	692.32	122514.40
Sep, 2043	587.05	695.64	121818.76
Oct, 2043	583.71	698.98	121119.78
Nov, 2043	580.37	702.32	120417.46
Dec, 2043	577.00	705.69	119711.77
Jan, 2044	573.62	709.07	119002.70
Feb, 2044	570.22	712.47	118290.23
Mar, 2044	566.81	715.88	117574.35
Apr, 2044	563.38	719.31	116855.03
May, 2044	559.93	722.76	116132.27
Jun, 2044	556.47	726.22	115406.05
Jul, 2044	552.99	729.70	114676.35
Aug, 2044	549.49	733.20	113943.15
Sep, 2044	545.98	736.71	113206.44
Oct, 2044	542.45	740.24	112466.19
Nov, 2044	538.90	743.79	111722.41
Dec, 2044	535.34	747.35	110975.05
Jan, 2045	531.76	750.93	110224.12
Feb, 2045	528.16	754.53	109469.58
Mar, 2045	524.54	758.15	108711.44
Apr, 2045	520.91	761.78	107949.66
May, 2045	517.26	765.43	107184.22
Jun, 2045	513.59	769.10	106415.12
Jul, 2045	509.91	772.78	105642.34
Aug, 2045	506.20	776.49	104865.85
Sep, 2045	502.48	780.21	104085.65
Oct, 2045	498.74	783.95	103301.70
Nov, 2045	494.99	787.70	102514.00
Dec, 2045	491.21	791.48	101722.52
Jan, 2046	487.42	795.27	100927.25
Feb, 2046	483.61	799.08	100128.17
Mar, 2046	479.78	802.91	99325.26
Apr, 2046	475.93	806.76	98518.50
May, 2046	472.07	810.62	97707.88
Jun, 2046	468.18	814.51	96893.38
Jul, 2046	464.28	818.41	96074.97
Aug, 2046	460.36	822.33	95252.64
Sep, 2046	456.42	826.27	94426.36
Oct, 2046	452.46	830.23	93596.13
Nov, 2046	448.48	834.21	92761.93
Dec, 2046	444.48	838.21	91923.72
Jan, 2047	440.47	842.22	91081.50
Feb, 2047	436.43	846.26	90235.24
Mar, 2047	432.38	850.31	89384.93
Apr, 2047	428.30	854.39	88530.54
May, 2047	424.21	858.48	87672.06
Jun, 2047	420.10	862.59	86809.46
Jul, 2047	415.96	866.73	85942.74
Aug, 2047	411.81	870.88	85071.85
Sep, 2047	407.64	875.05	84196.80
Oct, 2047	403.44	879.25	83317.55
Nov, 2047	399.23	883.46	82434.09
Dec, 2047	395.00	887.69	81546.40
Jan, 2048	390.74	891.95	80654.45
Feb, 2048	386.47	896.22	79758.23
Mar, 2048	382.17	900.52	78857.72
Apr, 2048	377.86	904.83	77952.89
May, 2048	373.52	909.17	77043.72
Jun, 2048	369.17	913.52	76130.20
Jul, 2048	364.79	917.90	75212.30
Aug, 2048	360.39	922.30	74290.00
Sep, 2048	355.97	926.72	73363.29
Oct, 2048	351.53	931.16	72432.13
Nov, 2048	347.07	935.62	71496.51
Dec, 2048	342.59	940.10	70556.41
Jan, 2049	338.08	944.61	69611.80
Feb, 2049	333.56	949.13	68662.67
Mar, 2049	329.01	953.68	67708.98
Apr, 2049	324.44	958.25	66750.73
May, 2049	319.85	962.84	65787.89
Jun, 2049	315.23	967.46	64820.43
Jul, 2049	310.60	972.09	63848.34
Aug, 2049	305.94	976.75	62871.59
Sep, 2049	301.26	981.43	61890.16
Oct, 2049	296.56	986.13	60904.03
Nov, 2049	291.83	990.86	59913.17
Dec, 2049	287.08	995.61	58917.56
Jan, 2050	282.31	1000.38	57917.19
Feb, 2050	277.52	1005.17	56912.02
Mar, 2050	272.70	1009.99	55902.03
Apr, 2050	267.86	1014.83	54887.20
May, 2050	263.00	1019.69	53867.52
Jun, 2050	258.12	1024.57	52842.94
Jul, 2050	253.21	1029.48	51813.46
Aug, 2050	248.27	1034.42	50779.04
Sep, 2050	243.32	1039.37	49739.67
Oct, 2050	238.34	1044.35	48695.31
Nov, 2050	233.33	1049.36	47645.95
Dec, 2050	228.30	1054.39	46591.57
Jan, 2051	223.25	1059.44	45532.13
Feb, 2051	218.17	1064.52	44467.61
Mar, 2051	213.07	1069.62	43398.00
Apr, 2051	207.95	1074.74	42323.26
May, 2051	202.80	1079.89	41243.36
Jun, 2051	197.62	1085.07	40158.30
Jul, 2051	192.43	1090.26	39068.03
Aug, 2051	187.20	1095.49	37972.55
Sep, 2051	181.95	1100.74	36871.81
Oct, 2051	176.68	1106.01	35765.79
Nov, 2051	171.38	1111.31	34654.48
Dec, 2051	166.05	1116.64	33537.84
Jan, 2052	160.70	1121.99	32415.86
Feb, 2052	155.33	1127.36	31288.49
Mar, 2052	149.92	1132.77	30155.73
Apr, 2052	144.50	1138.19	29017.53
May, 2052	139.04	1143.65	27873.89
Jun, 2052	133.56	1149.13	26724.76
Jul, 2052	128.06	1154.63	25570.12
Aug, 2052	122.52	1160.17	24409.96
Sep, 2052	116.96	1165.73	23244.23
Oct, 2052	111.38	1171.31	22072.92
Nov, 2052	105.77	1176.92	20896.00
Dec, 2052	100.13	1182.56	19713.43
Jan, 2053	94.46	1188.23	18525.20
Feb, 2053	88.77	1193.92	17331.28
Mar, 2053	83.05	1199.64	16131.64
Apr, 2053	77.30	1205.39	14926.24
May, 2053	71.52	1211.17	13715.07
Jun, 2053	65.72	1216.97	12498.10
Jul, 2053	59.89	1222.80	11275.30
Aug, 2053	54.03	1228.66	10046.64
Sep, 2053	48.14	1234.55	8812.09
Oct, 2053	42.22	1240.47	7571.62
Nov, 2053	36.28	1246.41	6325.21
Dec, 2053	30.31	1252.38	5072.83
Jan, 2054	24.31	1258.38	3814.45
Feb, 2054	18.28	1264.41	2550.04
Mar, 2054	12.22	1270.47	1279.56
Apr, 2054	6.13	1276.56	3.01