Mortgage Parameters

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

Mortgage Summary

Property Total:	$347,500
Down Payment	$104,250
Mortgage Amount:	$243,250
Mortgage Payment:	$1,419.54 / month
Estimated Tax:	+ $193.06 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,612.60 / month
Total Interest Paid:	$267,786.00 over 30 years
Total Tax Paid:	$69,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1165.57	253.97	242996.03
Jun, 2024	1164.36	255.18	242740.85
Jul, 2024	1163.13	256.41	242484.44
Aug, 2024	1161.90	257.64	242226.81
Sep, 2024	1160.67	258.87	241967.94
Oct, 2024	1159.43	260.11	241707.83
Nov, 2024	1158.18	261.36	241446.47
Dec, 2024	1156.93	262.61	241183.86
Jan, 2025	1155.67	263.87	240919.99
Feb, 2025	1154.41	265.13	240654.86
Mar, 2025	1153.14	266.40	240388.46
Apr, 2025	1151.86	267.68	240120.78
May, 2025	1150.58	268.96	239851.82
Jun, 2025	1149.29	270.25	239581.57
Jul, 2025	1148.00	271.54	239310.02
Aug, 2025	1146.69	272.85	239037.18
Sep, 2025	1145.39	274.15	238763.03
Oct, 2025	1144.07	275.47	238487.56
Nov, 2025	1142.75	276.79	238210.77
Dec, 2025	1141.43	278.11	237932.66
Jan, 2026	1140.09	279.45	237653.21
Feb, 2026	1138.75	280.79	237372.43
Mar, 2026	1137.41	282.13	237090.30
Apr, 2026	1136.06	283.48	236806.81
May, 2026	1134.70	284.84	236521.97
Jun, 2026	1133.33	286.21	236235.77
Jul, 2026	1131.96	287.58	235948.19
Aug, 2026	1130.59	288.95	235659.24
Sep, 2026	1129.20	290.34	235368.90
Oct, 2026	1127.81	291.73	235077.17
Nov, 2026	1126.41	293.13	234784.04
Dec, 2026	1125.01	294.53	234489.50
Jan, 2027	1123.60	295.94	234193.56
Feb, 2027	1122.18	297.36	233896.20
Mar, 2027	1120.75	298.79	233597.41
Apr, 2027	1119.32	300.22	233297.19
May, 2027	1117.88	301.66	232995.53
Jun, 2027	1116.44	303.10	232692.43
Jul, 2027	1114.98	304.56	232387.87
Aug, 2027	1113.53	306.01	232081.86
Sep, 2027	1112.06	307.48	231774.38
Oct, 2027	1110.59	308.95	231465.42
Nov, 2027	1109.11	310.43	231154.99
Dec, 2027	1107.62	311.92	230843.07
Jan, 2028	1106.12	313.42	230529.65
Feb, 2028	1104.62	314.92	230214.73
Mar, 2028	1103.11	316.43	229898.30
Apr, 2028	1101.60	317.94	229580.36
May, 2028	1100.07	319.47	229260.89
Jun, 2028	1098.54	321.00	228939.89
Jul, 2028	1097.00	322.54	228617.36
Aug, 2028	1095.46	324.08	228293.28
Sep, 2028	1093.91	325.63	227967.64
Oct, 2028	1092.34	327.20	227640.45
Nov, 2028	1090.78	328.76	227311.68
Dec, 2028	1089.20	330.34	226981.34
Jan, 2029	1087.62	331.92	226649.42
Feb, 2029	1086.03	333.51	226315.91
Mar, 2029	1084.43	335.11	225980.80
Apr, 2029	1082.82	336.72	225644.09
May, 2029	1081.21	338.33	225305.76
Jun, 2029	1079.59	339.95	224965.81
Jul, 2029	1077.96	341.58	224624.23
Aug, 2029	1076.32	343.22	224281.01
Sep, 2029	1074.68	344.86	223936.15
Oct, 2029	1073.03	346.51	223589.64
Nov, 2029	1071.37	348.17	223241.47
Dec, 2029	1069.70	349.84	222891.63
Jan, 2030	1068.02	351.52	222540.11
Feb, 2030	1066.34	353.20	222186.91
Mar, 2030	1064.65	354.89	221832.01
Apr, 2030	1062.95	356.59	221475.42
May, 2030	1061.24	358.30	221117.11
Jun, 2030	1059.52	360.02	220757.09
Jul, 2030	1057.79	361.75	220395.35
Aug, 2030	1056.06	363.48	220031.87
Sep, 2030	1054.32	365.22	219666.65
Oct, 2030	1052.57	366.97	219299.68
Nov, 2030	1050.81	368.73	218930.95
Dec, 2030	1049.04	370.50	218560.45
Jan, 2031	1047.27	372.27	218188.18
Feb, 2031	1045.49	374.05	217814.13
Mar, 2031	1043.69	375.85	217438.28
Apr, 2031	1041.89	377.65	217060.63
May, 2031	1040.08	379.46	216681.17
Jun, 2031	1038.26	381.28	216299.90
Jul, 2031	1036.44	383.10	215916.79
Aug, 2031	1034.60	384.94	215531.86
Sep, 2031	1032.76	386.78	215145.07
Oct, 2031	1030.90	388.64	214756.44
Nov, 2031	1029.04	390.50	214365.94
Dec, 2031	1027.17	392.37	213973.57
Jan, 2032	1025.29	394.25	213579.32
Feb, 2032	1023.40	396.14	213183.18
Mar, 2032	1021.50	398.04	212785.14
Apr, 2032	1019.60	399.94	212385.20
May, 2032	1017.68	401.86	211983.34
Jun, 2032	1015.75	403.79	211579.55
Jul, 2032	1013.82	405.72	211173.83
Aug, 2032	1011.87	407.67	210766.16
Sep, 2032	1009.92	409.62	210356.54
Oct, 2032	1007.96	411.58	209944.96
Nov, 2032	1005.99	413.55	209531.41
Dec, 2032	1004.00	415.54	209115.87
Jan, 2033	1002.01	417.53	208698.35
Feb, 2033	1000.01	419.53	208278.82
Mar, 2033	998.00	421.54	207857.28
Apr, 2033	995.98	423.56	207433.73
May, 2033	993.95	425.59	207008.14
Jun, 2033	991.91	427.63	206580.51
Jul, 2033	989.86	429.68	206150.84
Aug, 2033	987.81	431.73	205719.10
Sep, 2033	985.74	433.80	205285.30
Oct, 2033	983.66	435.88	204849.42
Nov, 2033	981.57	437.97	204411.45
Dec, 2033	979.47	440.07	203971.38
Jan, 2034	977.36	442.18	203529.20
Feb, 2034	975.24	444.30	203084.91
Mar, 2034	973.12	446.42	202638.48
Apr, 2034	970.98	448.56	202189.92
May, 2034	968.83	450.71	201739.21
Jun, 2034	966.67	452.87	201286.33
Jul, 2034	964.50	455.04	200831.29
Aug, 2034	962.32	457.22	200374.07
Sep, 2034	960.13	459.41	199914.65
Oct, 2034	957.92	461.62	199453.04
Nov, 2034	955.71	463.83	198989.21
Dec, 2034	953.49	466.05	198523.16
Jan, 2035	951.26	468.28	198054.88
Feb, 2035	949.01	470.53	197584.35
Mar, 2035	946.76	472.78	197111.57
Apr, 2035	944.49	475.05	196636.52
May, 2035	942.22	477.32	196159.20
Jun, 2035	939.93	479.61	195679.59
Jul, 2035	937.63	481.91	195197.68
Aug, 2035	935.32	484.22	194713.46
Sep, 2035	933.00	486.54	194226.92
Oct, 2035	930.67	488.87	193738.05
Nov, 2035	928.33	491.21	193246.84
Dec, 2035	925.97	493.57	192753.28
Jan, 2036	923.61	495.93	192257.34
Feb, 2036	921.23	498.31	191759.04
Mar, 2036	918.85	500.69	191258.34
Apr, 2036	916.45	503.09	190755.25
May, 2036	914.04	505.50	190249.74
Jun, 2036	911.61	507.93	189741.82
Jul, 2036	909.18	510.36	189231.46
Aug, 2036	906.73	512.81	188718.65
Sep, 2036	904.28	515.26	188203.39
Oct, 2036	901.81	517.73	187685.66
Nov, 2036	899.33	520.21	187165.44
Dec, 2036	896.83	522.71	186642.74
Jan, 2037	894.33	525.21	186117.53
Feb, 2037	891.81	527.73	185589.80
Mar, 2037	889.28	530.26	185059.55
Apr, 2037	886.74	532.80	184526.75
May, 2037	884.19	535.35	183991.40
Jun, 2037	881.63	537.91	183453.49
Jul, 2037	879.05	540.49	182912.99
Aug, 2037	876.46	543.08	182369.91
Sep, 2037	873.86	545.68	181824.23
Oct, 2037	871.24	548.30	181275.93
Nov, 2037	868.61	550.93	180725.00
Dec, 2037	865.97	553.57	180171.44
Jan, 2038	863.32	556.22	179615.22
Feb, 2038	860.66	558.88	179056.33
Mar, 2038	857.98	561.56	178494.77
Apr, 2038	855.29	564.25	177930.52
May, 2038	852.58	566.96	177363.56
Jun, 2038	849.87	569.67	176793.89
Jul, 2038	847.14	572.40	176221.49
Aug, 2038	844.39	575.15	175646.34
Sep, 2038	841.64	577.90	175068.44
Oct, 2038	838.87	580.67	174487.77
Nov, 2038	836.09	583.45	173904.32
Dec, 2038	833.29	586.25	173318.07
Jan, 2039	830.48	589.06	172729.01
Feb, 2039	827.66	591.88	172137.13
Mar, 2039	824.82	594.72	171542.42
Apr, 2039	821.97	597.57	170944.85
May, 2039	819.11	600.43	170344.42
Jun, 2039	816.23	603.31	169741.11
Jul, 2039	813.34	606.20	169134.92
Aug, 2039	810.44	609.10	168525.82
Sep, 2039	807.52	612.02	167913.79
Oct, 2039	804.59	614.95	167298.84
Nov, 2039	801.64	617.90	166680.94
Dec, 2039	798.68	620.86	166060.08
Jan, 2040	795.70	623.84	165436.25
Feb, 2040	792.72	626.82	164809.42
Mar, 2040	789.71	629.83	164179.59
Apr, 2040	786.69	632.85	163546.75
May, 2040	783.66	635.88	162910.87
Jun, 2040	780.61	638.93	162271.94
Jul, 2040	777.55	641.99	161629.96
Aug, 2040	774.48	645.06	160984.89
Sep, 2040	771.39	648.15	160336.74
Oct, 2040	768.28	651.26	159685.48
Nov, 2040	765.16	654.38	159031.10
Dec, 2040	762.02	657.52	158373.58
Jan, 2041	758.87	660.67	157712.92
Feb, 2041	755.71	663.83	157049.08
Mar, 2041	752.53	667.01	156382.07
Apr, 2041	749.33	670.21	155711.86
May, 2041	746.12	673.42	155038.44
Jun, 2041	742.89	676.65	154361.79
Jul, 2041	739.65	679.89	153681.90
Aug, 2041	736.39	683.15	152998.76
Sep, 2041	733.12	686.42	152312.33
Oct, 2041	729.83	689.71	151622.62
Nov, 2041	726.53	693.01	150929.61
Dec, 2041	723.20	696.34	150233.27
Jan, 2042	719.87	699.67	149533.60
Feb, 2042	716.52	703.02	148830.58
Mar, 2042	713.15	706.39	148124.18
Apr, 2042	709.76	709.78	147414.41
May, 2042	706.36	713.18	146701.23
Jun, 2042	702.94	716.60	145984.63
Jul, 2042	699.51	720.03	145264.60
Aug, 2042	696.06	723.48	144541.12
Sep, 2042	692.59	726.95	143814.17
Oct, 2042	689.11	730.43	143083.74
Nov, 2042	685.61	733.93	142349.81
Dec, 2042	682.09	737.45	141612.36
Jan, 2043	678.56	740.98	140871.38
Feb, 2043	675.01	744.53	140126.85
Mar, 2043	671.44	748.10	139378.75
Apr, 2043	667.86	751.68	138627.07
May, 2043	664.25	755.29	137871.78
Jun, 2043	660.64	758.90	137112.88
Jul, 2043	657.00	762.54	136350.34
Aug, 2043	653.35	766.19	135584.14
Sep, 2043	649.67	769.87	134814.28
Oct, 2043	645.99	773.55	134040.72
Nov, 2043	642.28	777.26	133263.46
Dec, 2043	638.55	780.99	132482.48
Jan, 2044	634.81	784.73	131697.75
Feb, 2044	631.05	788.49	130909.26
Mar, 2044	627.27	792.27	130116.99
Apr, 2044	623.48	796.06	129320.93
May, 2044	619.66	799.88	128521.05
Jun, 2044	615.83	803.71	127717.34
Jul, 2044	611.98	807.56	126909.78
Aug, 2044	608.11	811.43	126098.35
Sep, 2044	604.22	815.32	125283.03
Oct, 2044	600.31	819.23	124463.81
Nov, 2044	596.39	823.15	123640.66
Dec, 2044	592.44	827.10	122813.56
Jan, 2045	588.48	831.06	121982.50
Feb, 2045	584.50	835.04	121147.46
Mar, 2045	580.50	839.04	120308.42
Apr, 2045	576.48	843.06	119465.36
May, 2045	572.44	847.10	118618.26
Jun, 2045	568.38	851.16	117767.10
Jul, 2045	564.30	855.24	116911.86
Aug, 2045	560.20	859.34	116052.52
Sep, 2045	556.08	863.46	115189.06
Oct, 2045	551.95	867.59	114321.47
Nov, 2045	547.79	871.75	113449.72
Dec, 2045	543.61	875.93	112573.80
Jan, 2046	539.42	880.12	111693.67
Feb, 2046	535.20	884.34	110809.33
Mar, 2046	530.96	888.58	109920.75
Apr, 2046	526.70	892.84	109027.92
May, 2046	522.43	897.11	108130.80
Jun, 2046	518.13	901.41	107229.39
Jul, 2046	513.81	905.73	106323.65
Aug, 2046	509.47	910.07	105413.58
Sep, 2046	505.11	914.43	104499.15
Oct, 2046	500.73	918.81	103580.33
Nov, 2046	496.32	923.22	102657.12
Dec, 2046	491.90	927.64	101729.48
Jan, 2047	487.45	932.09	100797.39
Feb, 2047	482.99	936.55	99860.84
Mar, 2047	478.50	941.04	98919.80
Apr, 2047	473.99	945.55	97974.25
May, 2047	469.46	950.08	97024.17
Jun, 2047	464.91	954.63	96069.53
Jul, 2047	460.33	959.21	95110.33
Aug, 2047	455.74	963.80	94146.52
Sep, 2047	451.12	968.42	93178.10
Oct, 2047	446.48	973.06	92205.04
Nov, 2047	441.82	977.72	91227.32
Dec, 2047	437.13	982.41	90244.91
Jan, 2048	432.42	987.12	89257.79
Feb, 2048	427.69	991.85	88265.95
Mar, 2048	422.94	996.60	87269.35
Apr, 2048	418.17	1001.37	86267.97
May, 2048	413.37	1006.17	85261.80
Jun, 2048	408.55	1010.99	84250.81
Jul, 2048	403.70	1015.84	83234.97
Aug, 2048	398.83	1020.71	82214.26
Sep, 2048	393.94	1025.60	81188.67
Oct, 2048	389.03	1030.51	80158.15
Nov, 2048	384.09	1035.45	79122.71
Dec, 2048	379.13	1040.41	78082.29
Jan, 2049	374.14	1045.40	77036.90
Feb, 2049	369.14	1050.40	75986.49
Mar, 2049	364.10	1055.44	74931.06
Apr, 2049	359.04	1060.50	73870.56
May, 2049	353.96	1065.58	72804.98
Jun, 2049	348.86	1070.68	71734.30
Jul, 2049	343.73	1075.81	70658.49
Aug, 2049	338.57	1080.97	69577.52
Sep, 2049	333.39	1086.15	68491.37
Oct, 2049	328.19	1091.35	67400.02
Nov, 2049	322.96	1096.58	66303.44
Dec, 2049	317.70	1101.84	65201.60
Jan, 2050	312.42	1107.12	64094.49
Feb, 2050	307.12	1112.42	62982.07
Mar, 2050	301.79	1117.75	61864.32
Apr, 2050	296.43	1123.11	60741.21
May, 2050	291.05	1128.49	59612.72
Jun, 2050	285.64	1133.90	58478.82
Jul, 2050	280.21	1139.33	57339.50
Aug, 2050	274.75	1144.79	56194.71
Sep, 2050	269.27	1150.27	55044.43
Oct, 2050	263.75	1155.79	53888.65
Nov, 2050	258.22	1161.32	52727.32
Dec, 2050	252.65	1166.89	51560.44
Jan, 2051	247.06	1172.48	50387.96
Feb, 2051	241.44	1178.10	49209.86
Mar, 2051	235.80	1183.74	48026.12
Apr, 2051	230.13	1189.41	46836.70
May, 2051	224.43	1195.11	45641.59
Jun, 2051	218.70	1200.84	44440.75
Jul, 2051	212.95	1206.59	43234.15
Aug, 2051	207.16	1212.38	42021.78
Sep, 2051	201.35	1218.19	40803.59
Oct, 2051	195.52	1224.02	39579.57
Nov, 2051	189.65	1229.89	38349.68
Dec, 2051	183.76	1235.78	37113.90
Jan, 2052	177.84	1241.70	35872.20
Feb, 2052	171.89	1247.65	34624.54
Mar, 2052	165.91	1253.63	33370.91
Apr, 2052	159.90	1259.64	32111.27
May, 2052	153.87	1265.67	30845.60
Jun, 2052	147.80	1271.74	29573.86
Jul, 2052	141.71	1277.83	28296.03
Aug, 2052	135.59	1283.95	27012.08
Sep, 2052	129.43	1290.11	25721.97
Oct, 2052	123.25	1296.29	24425.68
Nov, 2052	117.04	1302.50	23123.18
Dec, 2052	110.80	1308.74	21814.44
Jan, 2053	104.53	1315.01	20499.43
Feb, 2053	98.23	1321.31	19178.11
Mar, 2053	91.90	1327.64	17850.47
Apr, 2053	85.53	1334.01	16516.46
May, 2053	79.14	1340.40	15176.06
Jun, 2053	72.72	1346.82	13829.24
Jul, 2053	66.27	1353.27	12475.97
Aug, 2053	59.78	1359.76	11116.21
Sep, 2053	53.27	1366.27	9749.93
Oct, 2053	46.72	1372.82	8377.11
Nov, 2053	40.14	1379.40	6997.71
Dec, 2053	33.53	1386.01	5611.70
Jan, 2054	26.89	1392.65	4219.05
Feb, 2054	20.22	1399.32	2819.73
Mar, 2054	13.51	1406.03	1413.70
Apr, 2054	6.77	1412.77	0.93