Mortgage Parameters

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

Mortgage Summary

Property Total:	$284,000
Down Payment	$85,200
Mortgage Amount:	$198,800
Mortgage Payment:	$1,160.14 / month
Estimated Tax:	+ $157.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,317.92 / month
Total Interest Paid:	$218,851.20 over 30 years
Total Tax Paid:	$56,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	952.58	207.56	198592.44
Jun, 2024	951.59	208.55	198383.89
Jul, 2024	950.59	209.55	198174.34
Aug, 2024	949.59	210.55	197963.79
Sep, 2024	948.58	211.56	197752.22
Oct, 2024	947.56	212.58	197539.65
Nov, 2024	946.54	213.60	197326.05
Dec, 2024	945.52	214.62	197111.43
Jan, 2025	944.49	215.65	196895.78
Feb, 2025	943.46	216.68	196679.10
Mar, 2025	942.42	217.72	196461.38
Apr, 2025	941.38	218.76	196242.62
May, 2025	940.33	219.81	196022.81
Jun, 2025	939.28	220.86	195801.95
Jul, 2025	938.22	221.92	195580.02
Aug, 2025	937.15	222.99	195357.04
Sep, 2025	936.09	224.05	195132.98
Oct, 2025	935.01	225.13	194907.86
Nov, 2025	933.93	226.21	194681.65
Dec, 2025	932.85	227.29	194454.36
Jan, 2026	931.76	228.38	194225.98
Feb, 2026	930.67	229.47	193996.51
Mar, 2026	929.57	230.57	193765.93
Apr, 2026	928.46	231.68	193534.25
May, 2026	927.35	232.79	193301.47
Jun, 2026	926.24	233.90	193067.56
Jul, 2026	925.12	235.02	192832.54
Aug, 2026	923.99	236.15	192596.39
Sep, 2026	922.86	237.28	192359.10
Oct, 2026	921.72	238.42	192120.68
Nov, 2026	920.58	239.56	191881.12
Dec, 2026	919.43	240.71	191640.41
Jan, 2027	918.28	241.86	191398.55
Feb, 2027	917.12	243.02	191155.53
Mar, 2027	915.95	244.19	190911.34
Apr, 2027	914.78	245.36	190665.99
May, 2027	913.61	246.53	190419.45
Jun, 2027	912.43	247.71	190171.74
Jul, 2027	911.24	248.90	189922.84
Aug, 2027	910.05	250.09	189672.75
Sep, 2027	908.85	251.29	189421.45
Oct, 2027	907.64	252.50	189168.96
Nov, 2027	906.43	253.71	188915.25
Dec, 2027	905.22	254.92	188660.33
Jan, 2028	904.00	256.14	188404.19
Feb, 2028	902.77	257.37	188146.82
Mar, 2028	901.54	258.60	187888.22
Apr, 2028	900.30	259.84	187628.37
May, 2028	899.05	261.09	187367.29
Jun, 2028	897.80	262.34	187104.95
Jul, 2028	896.54	263.60	186841.35
Aug, 2028	895.28	264.86	186576.49
Sep, 2028	894.01	266.13	186310.37
Oct, 2028	892.74	267.40	186042.96
Nov, 2028	891.46	268.68	185774.28
Dec, 2028	890.17	269.97	185504.31
Jan, 2029	888.87	271.27	185233.04
Feb, 2029	887.58	272.56	184960.48
Mar, 2029	886.27	273.87	184686.61
Apr, 2029	884.96	275.18	184411.42
May, 2029	883.64	276.50	184134.92
Jun, 2029	882.31	277.83	183857.10
Jul, 2029	880.98	279.16	183577.94
Aug, 2029	879.64	280.50	183297.44
Sep, 2029	878.30	281.84	183015.60
Oct, 2029	876.95	283.19	182732.41
Nov, 2029	875.59	284.55	182447.86
Dec, 2029	874.23	285.91	182161.95
Jan, 2030	872.86	287.28	181874.67
Feb, 2030	871.48	288.66	181586.02
Mar, 2030	870.10	290.04	181295.98
Apr, 2030	868.71	291.43	181004.55
May, 2030	867.31	292.83	180711.72
Jun, 2030	865.91	294.23	180417.49
Jul, 2030	864.50	295.64	180121.85
Aug, 2030	863.08	297.06	179824.79
Sep, 2030	861.66	298.48	179526.31
Oct, 2030	860.23	299.91	179226.40
Nov, 2030	858.79	301.35	178925.06
Dec, 2030	857.35	302.79	178622.27
Jan, 2031	855.90	304.24	178318.03
Feb, 2031	854.44	305.70	178012.33
Mar, 2031	852.98	307.16	177705.16
Apr, 2031	851.50	308.64	177396.53
May, 2031	850.03	310.11	177086.41
Jun, 2031	848.54	311.60	176774.81
Jul, 2031	847.05	313.09	176461.72
Aug, 2031	845.55	314.59	176147.12
Sep, 2031	844.04	316.10	175831.02
Oct, 2031	842.52	317.62	175513.40
Nov, 2031	841.00	319.14	175194.26
Dec, 2031	839.47	320.67	174873.60
Jan, 2032	837.94	322.20	174551.39
Feb, 2032	836.39	323.75	174227.65
Mar, 2032	834.84	325.30	173902.35
Apr, 2032	833.28	326.86	173575.49
May, 2032	831.72	328.42	173247.06
Jun, 2032	830.14	330.00	172917.07
Jul, 2032	828.56	331.58	172585.49
Aug, 2032	826.97	333.17	172252.32
Sep, 2032	825.38	334.76	171917.56
Oct, 2032	823.77	336.37	171581.19
Nov, 2032	822.16	337.98	171243.21
Dec, 2032	820.54	339.60	170903.61
Jan, 2033	818.91	341.23	170562.38
Feb, 2033	817.28	342.86	170219.52
Mar, 2033	815.64	344.50	169875.01
Apr, 2033	813.98	346.16	169528.86
May, 2033	812.33	347.81	169181.04
Jun, 2033	810.66	349.48	168831.56
Jul, 2033	808.98	351.16	168480.41
Aug, 2033	807.30	352.84	168127.57
Sep, 2033	805.61	354.53	167773.04
Oct, 2033	803.91	356.23	167416.81
Nov, 2033	802.21	357.93	167058.88
Dec, 2033	800.49	359.65	166699.23
Jan, 2034	798.77	361.37	166337.86
Feb, 2034	797.04	363.10	165974.75
Mar, 2034	795.30	364.84	165609.91
Apr, 2034	793.55	366.59	165243.31
May, 2034	791.79	368.35	164874.97
Jun, 2034	790.03	370.11	164504.85
Jul, 2034	788.25	371.89	164132.96
Aug, 2034	786.47	373.67	163759.29
Sep, 2034	784.68	375.46	163383.83
Oct, 2034	782.88	377.26	163006.58
Nov, 2034	781.07	379.07	162627.51
Dec, 2034	779.26	380.88	162246.63
Jan, 2035	777.43	382.71	161863.92
Feb, 2035	775.60	384.54	161479.37
Mar, 2035	773.76	386.38	161092.99
Apr, 2035	771.90	388.24	160704.75
May, 2035	770.04	390.10	160314.66
Jun, 2035	768.17	391.97	159922.69
Jul, 2035	766.30	393.84	159528.85
Aug, 2035	764.41	395.73	159133.12
Sep, 2035	762.51	397.63	158735.49
Oct, 2035	760.61	399.53	158335.96
Nov, 2035	758.69	401.45	157934.51
Dec, 2035	756.77	403.37	157531.14
Jan, 2036	754.84	405.30	157125.84
Feb, 2036	752.89	407.25	156718.59
Mar, 2036	750.94	409.20	156309.40
Apr, 2036	748.98	411.16	155898.24
May, 2036	747.01	413.13	155485.11
Jun, 2036	745.03	415.11	155070.00
Jul, 2036	743.04	417.10	154652.91
Aug, 2036	741.05	419.09	154233.81
Sep, 2036	739.04	421.10	153812.71
Oct, 2036	737.02	423.12	153389.59
Nov, 2036	734.99	425.15	152964.44
Dec, 2036	732.95	427.19	152537.25
Jan, 2037	730.91	429.23	152108.02
Feb, 2037	728.85	431.29	151676.73
Mar, 2037	726.78	433.36	151243.38
Apr, 2037	724.71	435.43	150807.95
May, 2037	722.62	437.52	150370.43
Jun, 2037	720.52	439.62	149930.81
Jul, 2037	718.42	441.72	149489.09
Aug, 2037	716.30	443.84	149045.25
Sep, 2037	714.18	445.96	148599.29
Oct, 2037	712.04	448.10	148151.19
Nov, 2037	709.89	450.25	147700.94
Dec, 2037	707.73	452.41	147248.53
Jan, 2038	705.57	454.57	146793.96
Feb, 2038	703.39	456.75	146337.20
Mar, 2038	701.20	458.94	145878.26
Apr, 2038	699.00	461.14	145417.12
May, 2038	696.79	463.35	144953.77
Jun, 2038	694.57	465.57	144488.20
Jul, 2038	692.34	467.80	144020.40
Aug, 2038	690.10	470.04	143550.36
Sep, 2038	687.85	472.29	143078.07
Oct, 2038	685.58	474.56	142603.51
Nov, 2038	683.31	476.83	142126.68
Dec, 2038	681.02	479.12	141647.56
Jan, 2039	678.73	481.41	141166.15
Feb, 2039	676.42	483.72	140682.43
Mar, 2039	674.10	486.04	140196.39
Apr, 2039	671.77	488.37	139708.03
May, 2039	669.43	490.71	139217.32
Jun, 2039	667.08	493.06	138724.26
Jul, 2039	664.72	495.42	138228.84
Aug, 2039	662.35	497.79	137731.05
Sep, 2039	659.96	500.18	137230.87
Oct, 2039	657.56	502.58	136728.30
Nov, 2039	655.16	504.98	136223.31
Dec, 2039	652.74	507.40	135715.91
Jan, 2040	650.31	509.83	135206.08
Feb, 2040	647.86	512.28	134693.80
Mar, 2040	645.41	514.73	134179.07
Apr, 2040	642.94	517.20	133661.87
May, 2040	640.46	519.68	133142.19
Jun, 2040	637.97	522.17	132620.02
Jul, 2040	635.47	524.67	132095.35
Aug, 2040	632.96	527.18	131568.17
Sep, 2040	630.43	529.71	131038.46
Oct, 2040	627.89	532.25	130506.21
Nov, 2040	625.34	534.80	129971.42
Dec, 2040	622.78	537.36	129434.06
Jan, 2041	620.20	539.94	128894.12
Feb, 2041	617.62	542.52	128351.60
Mar, 2041	615.02	545.12	127806.48
Apr, 2041	612.41	547.73	127258.74
May, 2041	609.78	550.36	126708.38
Jun, 2041	607.14	553.00	126155.39
Jul, 2041	604.49	555.65	125599.74
Aug, 2041	601.83	558.31	125041.44
Sep, 2041	599.16	560.98	124480.45
Oct, 2041	596.47	563.67	123916.78
Nov, 2041	593.77	566.37	123350.41
Dec, 2041	591.05	569.09	122781.32
Jan, 2042	588.33	571.81	122209.51
Feb, 2042	585.59	574.55	121634.96
Mar, 2042	582.83	577.31	121057.65
Apr, 2042	580.07	580.07	120477.58
May, 2042	577.29	582.85	119894.73
Jun, 2042	574.50	585.64	119309.08
Jul, 2042	571.69	588.45	118720.63
Aug, 2042	568.87	591.27	118129.36
Sep, 2042	566.04	594.10	117535.26
Oct, 2042	563.19	596.95	116938.31
Nov, 2042	560.33	599.81	116338.50
Dec, 2042	557.46	602.68	115735.81
Jan, 2043	554.57	605.57	115130.24
Feb, 2043	551.67	608.47	114521.77
Mar, 2043	548.75	611.39	113910.38
Apr, 2043	545.82	614.32	113296.06
May, 2043	542.88	617.26	112678.80
Jun, 2043	539.92	620.22	112058.57
Jul, 2043	536.95	623.19	111435.38
Aug, 2043	533.96	626.18	110809.20
Sep, 2043	530.96	629.18	110180.02
Oct, 2043	527.95	632.19	109547.83
Nov, 2043	524.92	635.22	108912.61
Dec, 2043	521.87	638.27	108274.34
Jan, 2044	518.81	641.33	107633.01
Feb, 2044	515.74	644.40	106988.62
Mar, 2044	512.65	647.49	106341.13
Apr, 2044	509.55	650.59	105690.54
May, 2044	506.43	653.71	105036.83
Jun, 2044	503.30	656.84	104380.00
Jul, 2044	500.15	659.99	103720.01
Aug, 2044	496.99	663.15	103056.86
Sep, 2044	493.81	666.33	102390.54
Oct, 2044	490.62	669.52	101721.02
Nov, 2044	487.41	672.73	101048.29
Dec, 2044	484.19	675.95	100372.34
Jan, 2045	480.95	679.19	99693.15
Feb, 2045	477.70	682.44	99010.71
Mar, 2045	474.43	685.71	98324.99
Apr, 2045	471.14	689.00	97635.99
May, 2045	467.84	692.30	96943.69
Jun, 2045	464.52	695.62	96248.07
Jul, 2045	461.19	698.95	95549.12
Aug, 2045	457.84	702.30	94846.82
Sep, 2045	454.47	705.67	94141.16
Oct, 2045	451.09	709.05	93432.11
Nov, 2045	447.70	712.44	92719.67
Dec, 2045	444.28	715.86	92003.81
Jan, 2046	440.85	719.29	91284.52
Feb, 2046	437.40	722.74	90561.78
Mar, 2046	433.94	726.20	89835.59
Apr, 2046	430.46	729.68	89105.91
May, 2046	426.97	733.17	88372.73
Jun, 2046	423.45	736.69	87636.05
Jul, 2046	419.92	740.22	86895.83
Aug, 2046	416.38	743.76	86152.07
Sep, 2046	412.81	747.33	85404.74
Oct, 2046	409.23	750.91	84653.83
Nov, 2046	405.63	754.51	83899.32
Dec, 2046	402.02	758.12	83141.20
Jan, 2047	398.38	761.76	82379.44
Feb, 2047	394.73	765.41	81614.04
Mar, 2047	391.07	769.07	80844.97
Apr, 2047	387.38	772.76	80072.21
May, 2047	383.68	776.46	79295.75
Jun, 2047	379.96	780.18	78515.57
Jul, 2047	376.22	783.92	77731.65
Aug, 2047	372.46	787.68	76943.97
Sep, 2047	368.69	791.45	76152.52
Oct, 2047	364.90	795.24	75357.28
Nov, 2047	361.09	799.05	74558.23
Dec, 2047	357.26	802.88	73755.34
Jan, 2048	353.41	806.73	72948.61
Feb, 2048	349.55	810.59	72138.02
Mar, 2048	345.66	814.48	71323.54
Apr, 2048	341.76	818.38	70505.16
May, 2048	337.84	822.30	69682.86
Jun, 2048	333.90	826.24	68856.61
Jul, 2048	329.94	830.20	68026.41
Aug, 2048	325.96	834.18	67192.23
Sep, 2048	321.96	838.18	66354.05
Oct, 2048	317.95	842.19	65511.86
Nov, 2048	313.91	846.23	64665.63
Dec, 2048	309.86	850.28	63815.35
Jan, 2049	305.78	854.36	62960.99
Feb, 2049	301.69	858.45	62102.54
Mar, 2049	297.57	862.57	61239.97
Apr, 2049	293.44	866.70	60373.27
May, 2049	289.29	870.85	59502.42
Jun, 2049	285.12	875.02	58627.40
Jul, 2049	280.92	879.22	57748.18
Aug, 2049	276.71	883.43	56864.75
Sep, 2049	272.48	887.66	55977.09
Oct, 2049	268.22	891.92	55085.17
Nov, 2049	263.95	896.19	54188.98
Dec, 2049	259.66	900.48	53288.50
Jan, 2050	255.34	904.80	52383.70
Feb, 2050	251.01	909.13	51474.56
Mar, 2050	246.65	913.49	50561.07
Apr, 2050	242.27	917.87	49643.20
May, 2050	237.87	922.27	48720.94
Jun, 2050	233.45	926.69	47794.25
Jul, 2050	229.01	931.13	46863.13
Aug, 2050	224.55	935.59	45927.54
Sep, 2050	220.07	940.07	44987.47
Oct, 2050	215.56	944.58	44042.89
Nov, 2050	211.04	949.10	43093.79
Dec, 2050	206.49	953.65	42140.14
Jan, 2051	201.92	958.22	41181.92
Feb, 2051	197.33	962.81	40219.11
Mar, 2051	192.72	967.42	39251.69
Apr, 2051	188.08	972.06	38279.63
May, 2051	183.42	976.72	37302.92
Jun, 2051	178.74	981.40	36321.52
Jul, 2051	174.04	986.10	35335.42
Aug, 2051	169.32	990.82	34344.60
Sep, 2051	164.57	995.57	33349.02
Oct, 2051	159.80	1000.34	32348.68
Nov, 2051	155.00	1005.14	31343.54
Dec, 2051	150.19	1009.95	30333.59
Jan, 2052	145.35	1014.79	29318.80
Feb, 2052	140.49	1019.65	28299.15
Mar, 2052	135.60	1024.54	27274.61
Apr, 2052	130.69	1029.45	26245.16
May, 2052	125.76	1034.38	25210.78
Jun, 2052	120.80	1039.34	24171.44
Jul, 2052	115.82	1044.32	23127.12
Aug, 2052	110.82	1049.32	22077.80
Sep, 2052	105.79	1054.35	21023.45
Oct, 2052	100.74	1059.40	19964.04
Nov, 2052	95.66	1064.48	18899.56
Dec, 2052	90.56	1069.58	17829.98
Jan, 2053	85.44	1074.70	16755.28
Feb, 2053	80.29	1079.85	15675.43
Mar, 2053	75.11	1085.03	14590.40
Apr, 2053	69.91	1090.23	13500.17
May, 2053	64.69	1095.45	12404.72
Jun, 2053	59.44	1100.70	11304.02
Jul, 2053	54.17	1105.97	10198.04
Aug, 2053	48.87	1111.27	9086.77
Sep, 2053	43.54	1116.60	7970.17
Oct, 2053	38.19	1121.95	6848.22
Nov, 2053	32.81	1127.33	5720.89
Dec, 2053	27.41	1132.73	4588.17
Jan, 2054	21.98	1138.16	3450.01
Feb, 2054	16.53	1143.61	2306.40
Mar, 2054	11.05	1149.09	1157.31
Apr, 2054	5.55	1154.59	2.72