Mortgage Parameters

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

Mortgage Summary

Property Total:	$341,000
Down Payment	$102,300
Mortgage Amount:	$238,700
Mortgage Payment:	$1,392.99 / month
Estimated Tax:	+ $189.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,582.43 / month
Total Interest Paid:	$262,774.80 over 30 years
Total Tax Paid:	$68,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1143.77	249.22	238450.78
Jun, 2024	1142.58	250.41	238200.37
Jul, 2024	1141.38	251.61	237948.75
Aug, 2024	1140.17	252.82	237695.94
Sep, 2024	1138.96	254.03	237441.91
Oct, 2024	1137.74	255.25	237186.66
Nov, 2024	1136.52	256.47	236930.19
Dec, 2024	1135.29	257.70	236672.49
Jan, 2025	1134.06	258.93	236413.55
Feb, 2025	1132.81	260.18	236153.38
Mar, 2025	1131.57	261.42	235891.96
Apr, 2025	1130.32	262.67	235629.28
May, 2025	1129.06	263.93	235365.35
Jun, 2025	1127.79	265.20	235100.15
Jul, 2025	1126.52	266.47	234833.68
Aug, 2025	1125.24	267.75	234565.94
Sep, 2025	1123.96	269.03	234296.91
Oct, 2025	1122.67	270.32	234026.59
Nov, 2025	1121.38	271.61	233754.98
Dec, 2025	1120.08	272.91	233482.07
Jan, 2026	1118.77	274.22	233207.84
Feb, 2026	1117.45	275.54	232932.31
Mar, 2026	1116.13	276.86	232655.45
Apr, 2026	1114.81	278.18	232377.27
May, 2026	1113.47	279.52	232097.75
Jun, 2026	1112.14	280.85	231816.90
Jul, 2026	1110.79	282.20	231534.70
Aug, 2026	1109.44	283.55	231251.15
Sep, 2026	1108.08	284.91	230966.23
Oct, 2026	1106.71	286.28	230679.96
Nov, 2026	1105.34	287.65	230392.31
Dec, 2026	1103.96	289.03	230103.28
Jan, 2027	1102.58	290.41	229812.87
Feb, 2027	1101.19	291.80	229521.07
Mar, 2027	1099.79	293.20	229227.86
Apr, 2027	1098.38	294.61	228933.26
May, 2027	1096.97	296.02	228637.24
Jun, 2027	1095.55	297.44	228339.80
Jul, 2027	1094.13	298.86	228040.94
Aug, 2027	1092.70	300.29	227740.65
Sep, 2027	1091.26	301.73	227438.92
Oct, 2027	1089.81	303.18	227135.74
Nov, 2027	1088.36	304.63	226831.11
Dec, 2027	1086.90	306.09	226525.01
Jan, 2028	1085.43	307.56	226217.46
Feb, 2028	1083.96	309.03	225908.43
Mar, 2028	1082.48	310.51	225597.91
Apr, 2028	1080.99	312.00	225285.91
May, 2028	1079.50	313.49	224972.42
Jun, 2028	1077.99	315.00	224657.42
Jul, 2028	1076.48	316.51	224340.91
Aug, 2028	1074.97	318.02	224022.89
Sep, 2028	1073.44	319.55	223703.34
Oct, 2028	1071.91	321.08	223382.27
Nov, 2028	1070.37	322.62	223059.65
Dec, 2028	1068.83	324.16	222735.49
Jan, 2029	1067.27	325.72	222409.77
Feb, 2029	1065.71	327.28	222082.49
Mar, 2029	1064.15	328.84	221753.65
Apr, 2029	1062.57	330.42	221423.23
May, 2029	1060.99	332.00	221091.23
Jun, 2029	1059.40	333.59	220757.63
Jul, 2029	1057.80	335.19	220422.44
Aug, 2029	1056.19	336.80	220085.64
Sep, 2029	1054.58	338.41	219747.23
Oct, 2029	1052.96	340.03	219407.19
Nov, 2029	1051.33	341.66	219065.53
Dec, 2029	1049.69	343.30	218722.23
Jan, 2030	1048.04	344.95	218377.28
Feb, 2030	1046.39	346.60	218030.68
Mar, 2030	1044.73	348.26	217682.42
Apr, 2030	1043.06	349.93	217332.49
May, 2030	1041.38	351.61	216980.89
Jun, 2030	1039.70	353.29	216627.60
Jul, 2030	1038.01	354.98	216272.62
Aug, 2030	1036.31	356.68	215915.93
Sep, 2030	1034.60	358.39	215557.54
Oct, 2030	1032.88	360.11	215197.43
Nov, 2030	1031.15	361.84	214835.59
Dec, 2030	1029.42	363.57	214472.02
Jan, 2031	1027.68	365.31	214106.71
Feb, 2031	1025.93	367.06	213739.65
Mar, 2031	1024.17	368.82	213370.83
Apr, 2031	1022.40	370.59	213000.24
May, 2031	1020.63	372.36	212627.88
Jun, 2031	1018.84	374.15	212253.73
Jul, 2031	1017.05	375.94	211877.79
Aug, 2031	1015.25	377.74	211500.05
Sep, 2031	1013.44	379.55	211120.49
Oct, 2031	1011.62	381.37	210739.12
Nov, 2031	1009.79	383.20	210355.93
Dec, 2031	1007.96	385.03	209970.89
Jan, 2032	1006.11	386.88	209584.01
Feb, 2032	1004.26	388.73	209195.28
Mar, 2032	1002.39	390.60	208804.68
Apr, 2032	1000.52	392.47	208412.21
May, 2032	998.64	394.35	208017.87
Jun, 2032	996.75	396.24	207621.63
Jul, 2032	994.85	398.14	207223.49
Aug, 2032	992.95	400.04	206823.45
Sep, 2032	991.03	401.96	206421.49
Oct, 2032	989.10	403.89	206017.60
Nov, 2032	987.17	405.82	205611.78
Dec, 2032	985.22	407.77	205204.01
Jan, 2033	983.27	409.72	204794.29
Feb, 2033	981.31	411.68	204382.61
Mar, 2033	979.33	413.66	203968.95
Apr, 2033	977.35	415.64	203553.31
May, 2033	975.36	417.63	203135.68
Jun, 2033	973.36	419.63	202716.05
Jul, 2033	971.35	421.64	202294.41
Aug, 2033	969.33	423.66	201870.74
Sep, 2033	967.30	425.69	201445.05
Oct, 2033	965.26	427.73	201017.32
Nov, 2033	963.21	429.78	200587.54
Dec, 2033	961.15	431.84	200155.70
Jan, 2034	959.08	433.91	199721.78
Feb, 2034	957.00	435.99	199285.79
Mar, 2034	954.91	438.08	198847.72
Apr, 2034	952.81	440.18	198407.54
May, 2034	950.70	442.29	197965.25
Jun, 2034	948.58	444.41	197520.84
Jul, 2034	946.45	446.54	197074.31
Aug, 2034	944.31	448.68	196625.63
Sep, 2034	942.16	450.83	196174.81
Oct, 2034	940.00	452.99	195721.82
Nov, 2034	937.83	455.16	195266.67
Dec, 2034	935.65	457.34	194809.33
Jan, 2035	933.46	459.53	194349.80
Feb, 2035	931.26	461.73	193888.07
Mar, 2035	929.05	463.94	193424.13
Apr, 2035	926.82	466.17	192957.96
May, 2035	924.59	468.40	192489.56
Jun, 2035	922.35	470.64	192018.92
Jul, 2035	920.09	472.90	191546.02
Aug, 2035	917.82	475.17	191070.85
Sep, 2035	915.55	477.44	190593.41
Oct, 2035	913.26	479.73	190113.68
Nov, 2035	910.96	482.03	189631.65
Dec, 2035	908.65	484.34	189147.31
Jan, 2036	906.33	486.66	188660.65
Feb, 2036	904.00	488.99	188171.66
Mar, 2036	901.66	491.33	187680.33
Apr, 2036	899.30	493.69	187186.64
May, 2036	896.94	496.05	186690.59
Jun, 2036	894.56	498.43	186192.15
Jul, 2036	892.17	500.82	185691.33
Aug, 2036	889.77	503.22	185188.12
Sep, 2036	887.36	505.63	184682.49
Oct, 2036	884.94	508.05	184174.43
Nov, 2036	882.50	510.49	183663.95
Dec, 2036	880.06	512.93	183151.01
Jan, 2037	877.60	515.39	182635.62
Feb, 2037	875.13	517.86	182117.76
Mar, 2037	872.65	520.34	181597.42
Apr, 2037	870.15	522.84	181074.58
May, 2037	867.65	525.34	180549.24
Jun, 2037	865.13	527.86	180021.38
Jul, 2037	862.60	530.39	179490.99
Aug, 2037	860.06	532.93	178958.07
Sep, 2037	857.51	535.48	178422.58
Oct, 2037	854.94	538.05	177884.53
Nov, 2037	852.36	540.63	177343.91
Dec, 2037	849.77	543.22	176800.69
Jan, 2038	847.17	545.82	176254.87
Feb, 2038	844.55	548.44	175706.43
Mar, 2038	841.93	551.06	175155.37
Apr, 2038	839.29	553.70	174601.67
May, 2038	836.63	556.36	174045.31
Jun, 2038	833.97	559.02	173486.29
Jul, 2038	831.29	561.70	172924.59
Aug, 2038	828.60	564.39	172360.19
Sep, 2038	825.89	567.10	171793.10
Oct, 2038	823.18	569.81	171223.28
Nov, 2038	820.44	572.55	170650.74
Dec, 2038	817.70	575.29	170075.45
Jan, 2039	814.94	578.05	169497.40
Feb, 2039	812.18	580.81	168916.59
Mar, 2039	809.39	583.60	168332.99
Apr, 2039	806.60	586.39	167746.59
May, 2039	803.79	589.20	167157.39
Jun, 2039	800.96	592.03	166565.36
Jul, 2039	798.13	594.86	165970.50
Aug, 2039	795.28	597.71	165372.78
Sep, 2039	792.41	600.58	164772.21
Oct, 2039	789.53	603.46	164168.75
Nov, 2039	786.64	606.35	163562.40
Dec, 2039	783.74	609.25	162953.15
Jan, 2040	780.82	612.17	162340.97
Feb, 2040	777.88	615.11	161725.87
Mar, 2040	774.94	618.05	161107.81
Apr, 2040	771.97	621.02	160486.80
May, 2040	769.00	623.99	159862.81
Jun, 2040	766.01	626.98	159235.83
Jul, 2040	763.01	629.98	158605.84
Aug, 2040	759.99	633.00	157972.84
Sep, 2040	756.95	636.04	157336.80
Oct, 2040	753.91	639.08	156697.72
Nov, 2040	750.84	642.15	156055.57
Dec, 2040	747.77	645.22	155410.35
Jan, 2041	744.67	648.32	154762.03
Feb, 2041	741.57	651.42	154110.61
Mar, 2041	738.45	654.54	153456.07
Apr, 2041	735.31	657.68	152798.39
May, 2041	732.16	660.83	152137.56
Jun, 2041	728.99	664.00	151473.56
Jul, 2041	725.81	667.18	150806.38
Aug, 2041	722.61	670.38	150136.00
Sep, 2041	719.40	673.59	149462.42
Oct, 2041	716.17	676.82	148785.60
Nov, 2041	712.93	680.06	148105.54
Dec, 2041	709.67	683.32	147422.22
Jan, 2042	706.40	686.59	146735.63
Feb, 2042	703.11	689.88	146045.75
Mar, 2042	699.80	693.19	145352.56
Apr, 2042	696.48	696.51	144656.05
May, 2042	693.14	699.85	143956.21
Jun, 2042	689.79	703.20	143253.01
Jul, 2042	686.42	706.57	142546.44
Aug, 2042	683.04	709.95	141836.48
Sep, 2042	679.63	713.36	141123.13
Oct, 2042	676.21	716.78	140406.35
Nov, 2042	672.78	720.21	139686.14
Dec, 2042	669.33	723.66	138962.48
Jan, 2043	665.86	727.13	138235.35
Feb, 2043	662.38	730.61	137504.74
Mar, 2043	658.88	734.11	136770.63
Apr, 2043	655.36	737.63	136033.00
May, 2043	651.82	741.17	135291.83
Jun, 2043	648.27	744.72	134547.11
Jul, 2043	644.70	748.29	133798.83
Aug, 2043	641.12	751.87	133046.96
Sep, 2043	637.52	755.47	132291.49
Oct, 2043	633.90	759.09	131532.39
Nov, 2043	630.26	762.73	130769.66
Dec, 2043	626.60	766.39	130003.28
Jan, 2044	622.93	770.06	129233.22
Feb, 2044	619.24	773.75	128459.47
Mar, 2044	615.53	777.46	127682.02
Apr, 2044	611.81	781.18	126900.84
May, 2044	608.07	784.92	126115.91
Jun, 2044	604.31	788.68	125327.23
Jul, 2044	600.53	792.46	124534.76
Aug, 2044	596.73	796.26	123738.50
Sep, 2044	592.91	800.08	122938.43
Oct, 2044	589.08	803.91	122134.52
Nov, 2044	585.23	807.76	121326.75
Dec, 2044	581.36	811.63	120515.12
Jan, 2045	577.47	815.52	119699.60
Feb, 2045	573.56	819.43	118880.17
Mar, 2045	569.63	823.36	118056.81
Apr, 2045	565.69	827.30	117229.51
May, 2045	561.72	831.27	116398.25
Jun, 2045	557.74	835.25	115563.00
Jul, 2045	553.74	839.25	114723.75
Aug, 2045	549.72	843.27	113880.48
Sep, 2045	545.68	847.31	113033.16
Oct, 2045	541.62	851.37	112181.79
Nov, 2045	537.54	855.45	111326.34
Dec, 2045	533.44	859.55	110466.79
Jan, 2046	529.32	863.67	109603.12
Feb, 2046	525.18	867.81	108735.31
Mar, 2046	521.02	871.97	107863.34
Apr, 2046	516.85	876.14	106987.20
May, 2046	512.65	880.34	106106.86
Jun, 2046	508.43	884.56	105222.29
Jul, 2046	504.19	888.80	104333.49
Aug, 2046	499.93	893.06	103440.44
Sep, 2046	495.65	897.34	102543.10
Oct, 2046	491.35	901.64	101641.46
Nov, 2046	487.03	905.96	100735.50
Dec, 2046	482.69	910.30	99825.20
Jan, 2047	478.33	914.66	98910.54
Feb, 2047	473.95	919.04	97991.50
Mar, 2047	469.54	923.45	97068.05
Apr, 2047	465.12	927.87	96140.18
May, 2047	460.67	932.32	95207.86
Jun, 2047	456.20	936.79	94271.07
Jul, 2047	451.72	941.27	93329.80
Aug, 2047	447.21	945.78	92384.02
Sep, 2047	442.67	950.32	91433.70
Oct, 2047	438.12	954.87	90478.83
Nov, 2047	433.54	959.45	89519.38
Dec, 2047	428.95	964.04	88555.34
Jan, 2048	424.33	968.66	87586.68
Feb, 2048	419.69	973.30	86613.37
Mar, 2048	415.02	977.97	85635.41
Apr, 2048	410.34	982.65	84652.75
May, 2048	405.63	987.36	83665.39
Jun, 2048	400.90	992.09	82673.30
Jul, 2048	396.14	996.85	81676.45
Aug, 2048	391.37	1001.62	80674.83
Sep, 2048	386.57	1006.42	79668.40
Oct, 2048	381.74	1011.25	78657.16
Nov, 2048	376.90	1016.09	77641.07
Dec, 2048	372.03	1020.96	76620.11
Jan, 2049	367.14	1025.85	75594.25
Feb, 2049	362.22	1030.77	74563.49
Mar, 2049	357.28	1035.71	73527.78
Apr, 2049	352.32	1040.67	72487.11
May, 2049	347.33	1045.66	71441.46
Jun, 2049	342.32	1050.67	70390.79
Jul, 2049	337.29	1055.70	69335.09
Aug, 2049	332.23	1060.76	68274.33
Sep, 2049	327.15	1065.84	67208.49
Oct, 2049	322.04	1070.95	66137.54
Nov, 2049	316.91	1076.08	65061.46
Dec, 2049	311.75	1081.24	63980.22
Jan, 2050	306.57	1086.42	62893.80
Feb, 2050	301.37	1091.62	61802.18
Mar, 2050	296.14	1096.85	60705.32
Apr, 2050	290.88	1102.11	59603.21
May, 2050	285.60	1107.39	58495.82
Jun, 2050	280.29	1112.70	57383.12
Jul, 2050	274.96	1118.03	56265.09
Aug, 2050	269.60	1123.39	55141.71
Sep, 2050	264.22	1128.77	54012.94
Oct, 2050	258.81	1134.18	52878.76
Nov, 2050	253.38	1139.61	51739.15
Dec, 2050	247.92	1145.07	50594.07
Jan, 2051	242.43	1150.56	49443.51
Feb, 2051	236.92	1156.07	48287.44
Mar, 2051	231.38	1161.61	47125.83
Apr, 2051	225.81	1167.18	45958.65
May, 2051	220.22	1172.77	44785.88
Jun, 2051	214.60	1178.39	43607.49
Jul, 2051	208.95	1184.04	42423.45
Aug, 2051	203.28	1189.71	41233.74
Sep, 2051	197.58	1195.41	40038.33
Oct, 2051	191.85	1201.14	38837.19
Nov, 2051	186.09	1206.90	37630.29
Dec, 2051	180.31	1212.68	36417.61
Jan, 2052	174.50	1218.49	35199.13
Feb, 2052	168.66	1224.33	33974.80
Mar, 2052	162.80	1230.19	32744.60
Apr, 2052	156.90	1236.09	31508.51
May, 2052	150.98	1242.01	30266.50
Jun, 2052	145.03	1247.96	29018.54
Jul, 2052	139.05	1253.94	27764.60
Aug, 2052	133.04	1259.95	26504.65
Sep, 2052	127.00	1265.99	25238.66
Oct, 2052	120.94	1272.05	23966.60
Nov, 2052	114.84	1278.15	22688.45
Dec, 2052	108.72	1284.27	21404.18
Jan, 2053	102.56	1290.43	20113.75
Feb, 2053	96.38	1296.61	18817.14
Mar, 2053	90.17	1302.82	17514.31
Apr, 2053	83.92	1309.07	16205.25
May, 2053	77.65	1315.34	14889.91
Jun, 2053	71.35	1321.64	13568.26
Jul, 2053	65.01	1327.98	12240.29
Aug, 2053	58.65	1334.34	10905.95
Sep, 2053	52.26	1340.73	9565.22
Oct, 2053	45.83	1347.16	8218.06
Nov, 2053	39.38	1353.61	6864.45
Dec, 2053	32.89	1360.10	5504.35
Jan, 2054	26.38	1366.61	4137.74
Feb, 2054	19.83	1373.16	2764.57
Mar, 2054	13.25	1379.74	1384.83
Apr, 2054	6.64	1386.35	0