Mortgage Parameters

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

Mortgage Summary

Property Total:	$248,000
Down Payment	$74,400
Mortgage Amount:	$173,600
Mortgage Payment:	$1,013.08 / month
Estimated Tax:	+ $137.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,150.86 / month
Total Interest Paid:	$191,109.60 over 30 years
Total Tax Paid:	$49,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	831.83	181.25	173418.75
Jun, 2024	830.96	182.12	173236.64
Jul, 2024	830.09	182.99	173053.65
Aug, 2024	829.22	183.86	172869.79
Sep, 2024	828.33	184.75	172685.04
Oct, 2024	827.45	185.63	172499.41
Nov, 2024	826.56	186.52	172312.89
Dec, 2024	825.67	187.41	172125.47
Jan, 2025	824.77	188.31	171937.16
Feb, 2025	823.87	189.21	171747.95
Mar, 2025	822.96	190.12	171557.83
Apr, 2025	822.05	191.03	171366.80
May, 2025	821.13	191.95	171174.85
Jun, 2025	820.21	192.87	170981.98
Jul, 2025	819.29	193.79	170788.19
Aug, 2025	818.36	194.72	170593.47
Sep, 2025	817.43	195.65	170397.82
Oct, 2025	816.49	196.59	170201.23
Nov, 2025	815.55	197.53	170003.69
Dec, 2025	814.60	198.48	169805.21
Jan, 2026	813.65	199.43	169605.78
Feb, 2026	812.69	200.39	169405.40
Mar, 2026	811.73	201.35	169204.05
Apr, 2026	810.77	202.31	169001.74
May, 2026	809.80	203.28	168798.46
Jun, 2026	808.83	204.25	168594.21
Jul, 2026	807.85	205.23	168388.98
Aug, 2026	806.86	206.22	168182.76
Sep, 2026	805.88	207.20	167975.56
Oct, 2026	804.88	208.20	167767.36
Nov, 2026	803.89	209.19	167558.16
Dec, 2026	802.88	210.20	167347.97
Jan, 2027	801.88	211.20	167136.76
Feb, 2027	800.86	212.22	166924.55
Mar, 2027	799.85	213.23	166711.31
Apr, 2027	798.83	214.25	166497.06
May, 2027	797.80	215.28	166281.78
Jun, 2027	796.77	216.31	166065.46
Jul, 2027	795.73	217.35	165848.11
Aug, 2027	794.69	218.39	165629.72
Sep, 2027	793.64	219.44	165410.28
Oct, 2027	792.59	220.49	165189.80
Nov, 2027	791.53	221.55	164968.25
Dec, 2027	790.47	222.61	164745.64
Jan, 2028	789.41	223.67	164521.97
Feb, 2028	788.33	224.75	164297.22
Mar, 2028	787.26	225.82	164071.40
Apr, 2028	786.18	226.90	163844.50
May, 2028	785.09	227.99	163616.50
Jun, 2028	784.00	229.08	163387.42
Jul, 2028	782.90	230.18	163157.24
Aug, 2028	781.80	231.28	162925.95
Sep, 2028	780.69	232.39	162693.56
Oct, 2028	779.57	233.51	162460.05
Nov, 2028	778.45	234.63	162225.43
Dec, 2028	777.33	235.75	161989.68
Jan, 2029	776.20	236.88	161752.80
Feb, 2029	775.07	238.01	161514.78
Mar, 2029	773.93	239.15	161275.63
Apr, 2029	772.78	240.30	161035.33
May, 2029	771.63	241.45	160793.88
Jun, 2029	770.47	242.61	160551.27
Jul, 2029	769.31	243.77	160307.49
Aug, 2029	768.14	244.94	160062.55
Sep, 2029	766.97	246.11	159816.44
Oct, 2029	765.79	247.29	159569.15
Nov, 2029	764.60	248.48	159320.67
Dec, 2029	763.41	249.67	159071.00
Jan, 2030	762.22	250.86	158820.14
Feb, 2030	761.01	252.07	158568.07
Mar, 2030	759.81	253.27	158314.80
Apr, 2030	758.59	254.49	158060.31
May, 2030	757.37	255.71	157804.60
Jun, 2030	756.15	256.93	157547.67
Jul, 2030	754.92	258.16	157289.50
Aug, 2030	753.68	259.40	157030.10
Sep, 2030	752.44	260.64	156769.46
Oct, 2030	751.19	261.89	156507.56
Nov, 2030	749.93	263.15	156244.42
Dec, 2030	748.67	264.41	155980.01
Jan, 2031	747.40	265.68	155714.33
Feb, 2031	746.13	266.95	155447.38
Mar, 2031	744.85	268.23	155179.16
Apr, 2031	743.57	269.51	154909.64
May, 2031	742.28	270.80	154638.84
Jun, 2031	740.98	272.10	154366.73
Jul, 2031	739.67	273.41	154093.33
Aug, 2031	738.36	274.72	153818.61
Sep, 2031	737.05	276.03	153542.58
Oct, 2031	735.72	277.36	153265.23
Nov, 2031	734.40	278.68	152986.54
Dec, 2031	733.06	280.02	152706.52
Jan, 2032	731.72	281.36	152425.16
Feb, 2032	730.37	282.71	152142.45
Mar, 2032	729.02	284.06	151858.39
Apr, 2032	727.65	285.43	151572.96
May, 2032	726.29	286.79	151286.17
Jun, 2032	724.91	288.17	150998.00
Jul, 2032	723.53	289.55	150708.45
Aug, 2032	722.14	290.94	150417.52
Sep, 2032	720.75	292.33	150125.19
Oct, 2032	719.35	293.73	149831.46
Nov, 2032	717.94	295.14	149536.32
Dec, 2032	716.53	296.55	149239.77
Jan, 2033	715.11	297.97	148941.80
Feb, 2033	713.68	299.40	148642.40
Mar, 2033	712.24	300.84	148341.56
Apr, 2033	710.80	302.28	148039.28
May, 2033	709.35	303.73	147735.56
Jun, 2033	707.90	305.18	147430.38
Jul, 2033	706.44	306.64	147123.74
Aug, 2033	704.97	308.11	146815.62
Sep, 2033	703.49	309.59	146506.04
Oct, 2033	702.01	311.07	146194.96
Nov, 2033	700.52	312.56	145882.40
Dec, 2033	699.02	314.06	145568.34
Jan, 2034	697.51	315.57	145252.78
Feb, 2034	696.00	317.08	144935.70
Mar, 2034	694.48	318.60	144617.10
Apr, 2034	692.96	320.12	144296.98
May, 2034	691.42	321.66	143975.32
Jun, 2034	689.88	323.20	143652.12
Jul, 2034	688.33	324.75	143327.38
Aug, 2034	686.78	326.30	143001.07
Sep, 2034	685.21	327.87	142673.21
Oct, 2034	683.64	329.44	142343.77
Nov, 2034	682.06	331.02	142012.75
Dec, 2034	680.48	332.60	141680.15
Jan, 2035	678.88	334.20	141345.96
Feb, 2035	677.28	335.80	141010.16
Mar, 2035	675.67	337.41	140672.75
Apr, 2035	674.06	339.02	140333.73
May, 2035	672.43	340.65	139993.08
Jun, 2035	670.80	342.28	139650.80
Jul, 2035	669.16	343.92	139306.88
Aug, 2035	667.51	345.57	138961.31
Sep, 2035	665.86	347.22	138614.09
Oct, 2035	664.19	348.89	138265.20
Nov, 2035	662.52	350.56	137914.64
Dec, 2035	660.84	352.24	137562.40
Jan, 2036	659.15	353.93	137208.48
Feb, 2036	657.46	355.62	136852.85
Mar, 2036	655.75	357.33	136495.53
Apr, 2036	654.04	359.04	136136.49
May, 2036	652.32	360.76	135775.73
Jun, 2036	650.59	362.49	135413.24
Jul, 2036	648.86	364.22	135049.02
Aug, 2036	647.11	365.97	134683.05
Sep, 2036	645.36	367.72	134315.32
Oct, 2036	643.59	369.49	133945.84
Nov, 2036	641.82	371.26	133574.58
Dec, 2036	640.04	373.04	133201.55
Jan, 2037	638.26	374.82	132826.72
Feb, 2037	636.46	376.62	132450.10
Mar, 2037	634.66	378.42	132071.68
Apr, 2037	632.84	380.24	131691.45
May, 2037	631.02	382.06	131309.39
Jun, 2037	629.19	383.89	130925.50
Jul, 2037	627.35	385.73	130539.77
Aug, 2037	625.50	387.58	130152.19
Sep, 2037	623.65	389.43	129762.76
Oct, 2037	621.78	391.30	129371.46
Nov, 2037	619.90	393.18	128978.28
Dec, 2037	618.02	395.06	128583.22
Jan, 2038	616.13	396.95	128186.27
Feb, 2038	614.23	398.85	127787.42
Mar, 2038	612.31	400.77	127386.65
Apr, 2038	610.39	402.69	126983.97
May, 2038	608.46	404.62	126579.35
Jun, 2038	606.53	406.55	126172.80
Jul, 2038	604.58	408.50	125764.30
Aug, 2038	602.62	410.46	125353.84
Sep, 2038	600.65	412.43	124941.41
Oct, 2038	598.68	414.40	124527.01
Nov, 2038	596.69	416.39	124110.62
Dec, 2038	594.70	418.38	123692.24
Jan, 2039	592.69	420.39	123271.85
Feb, 2039	590.68	422.40	122849.45
Mar, 2039	588.65	424.43	122425.02
Apr, 2039	586.62	426.46	121998.56
May, 2039	584.58	428.50	121570.06
Jun, 2039	582.52	430.56	121139.50
Jul, 2039	580.46	432.62	120706.88
Aug, 2039	578.39	434.69	120272.19
Sep, 2039	576.30	436.78	119835.41
Oct, 2039	574.21	438.87	119396.54
Nov, 2039	572.11	440.97	118955.57
Dec, 2039	570.00	443.08	118512.49
Jan, 2040	567.87	445.21	118067.28
Feb, 2040	565.74	447.34	117619.94
Mar, 2040	563.60	449.48	117170.45
Apr, 2040	561.44	451.64	116718.81
May, 2040	559.28	453.80	116265.01
Jun, 2040	557.10	455.98	115809.03
Jul, 2040	554.92	458.16	115350.87
Aug, 2040	552.72	460.36	114890.52
Sep, 2040	550.52	462.56	114427.95
Oct, 2040	548.30	464.78	113963.17
Nov, 2040	546.07	467.01	113496.17
Dec, 2040	543.84	469.24	113026.92
Jan, 2041	541.59	471.49	112555.43
Feb, 2041	539.33	473.75	112081.68
Mar, 2041	537.06	476.02	111605.66
Apr, 2041	534.78	478.30	111127.35
May, 2041	532.49	480.59	110646.76
Jun, 2041	530.18	482.90	110163.86
Jul, 2041	527.87	485.21	109678.65
Aug, 2041	525.54	487.54	109191.11
Sep, 2041	523.21	489.87	108701.24
Oct, 2041	520.86	492.22	108209.02
Nov, 2041	518.50	494.58	107714.44
Dec, 2041	516.13	496.95	107217.49
Jan, 2042	513.75	499.33	106718.16
Feb, 2042	511.36	501.72	106216.44
Mar, 2042	508.95	504.13	105712.32
Apr, 2042	506.54	506.54	105205.77
May, 2042	504.11	508.97	104696.81
Jun, 2042	501.67	511.41	104185.40
Jul, 2042	499.22	513.86	103671.54
Aug, 2042	496.76	516.32	103155.22
Sep, 2042	494.29	518.79	102636.42
Oct, 2042	491.80	521.28	102115.14
Nov, 2042	489.30	523.78	101591.37
Dec, 2042	486.79	526.29	101065.08
Jan, 2043	484.27	528.81	100536.27
Feb, 2043	481.74	531.34	100004.92
Mar, 2043	479.19	533.89	99471.03
Apr, 2043	476.63	536.45	98934.59
May, 2043	474.06	539.02	98395.57
Jun, 2043	471.48	541.60	97853.97
Jul, 2043	468.88	544.20	97309.77
Aug, 2043	466.28	546.80	96762.97
Sep, 2043	463.66	549.42	96213.54
Oct, 2043	461.02	552.06	95661.48
Nov, 2043	458.38	554.70	95106.78
Dec, 2043	455.72	557.36	94549.42
Jan, 2044	453.05	560.03	93989.39
Feb, 2044	450.37	562.71	93426.68
Mar, 2044	447.67	565.41	92861.27
Apr, 2044	444.96	568.12	92293.15
May, 2044	442.24	570.84	91722.31
Jun, 2044	439.50	573.58	91148.73
Jul, 2044	436.75	576.33	90572.40
Aug, 2044	433.99	579.09	89993.32
Sep, 2044	431.22	581.86	89411.45
Oct, 2044	428.43	584.65	88826.80
Nov, 2044	425.63	587.45	88239.35
Dec, 2044	422.81	590.27	87649.09
Jan, 2045	419.99	593.09	87055.99
Feb, 2045	417.14	595.94	86460.05
Mar, 2045	414.29	598.79	85861.26
Apr, 2045	411.42	601.66	85259.60
May, 2045	408.54	604.54	84655.06
Jun, 2045	405.64	607.44	84047.61
Jul, 2045	402.73	610.35	83437.26
Aug, 2045	399.80	613.28	82823.99
Sep, 2045	396.86	616.22	82207.77
Oct, 2045	393.91	619.17	81588.60
Nov, 2045	390.95	622.13	80966.47
Dec, 2045	387.96	625.12	80341.35
Jan, 2046	384.97	628.11	79713.24
Feb, 2046	381.96	631.12	79082.12
Mar, 2046	378.94	634.14	78447.98
Apr, 2046	375.90	637.18	77810.79
May, 2046	372.84	640.24	77170.56
Jun, 2046	369.78	643.30	76527.25
Jul, 2046	366.69	646.39	75880.87
Aug, 2046	363.60	649.48	75231.38
Sep, 2046	360.48	652.60	74578.78
Oct, 2046	357.36	655.72	73923.06
Nov, 2046	354.21	658.87	73264.20
Dec, 2046	351.06	662.02	72602.17
Jan, 2047	347.89	665.19	71936.98
Feb, 2047	344.70	668.38	71268.60
Mar, 2047	341.50	671.58	70597.01
Apr, 2047	338.28	674.80	69922.21
May, 2047	335.04	678.04	69244.17
Jun, 2047	331.79	681.29	68562.89
Jul, 2047	328.53	684.55	67878.34
Aug, 2047	325.25	687.83	67190.51
Sep, 2047	321.95	691.13	66499.38
Oct, 2047	318.64	694.44	65804.95
Nov, 2047	315.32	697.76	65107.18
Dec, 2047	311.97	701.11	64406.07
Jan, 2048	308.61	704.47	63701.61
Feb, 2048	305.24	707.84	62993.76
Mar, 2048	301.85	711.23	62282.53
Apr, 2048	298.44	714.64	61567.89
May, 2048	295.01	718.07	60849.82
Jun, 2048	291.57	721.51	60128.31
Jul, 2048	288.11	724.97	59403.35
Aug, 2048	284.64	728.44	58674.91
Sep, 2048	281.15	731.93	57942.98
Oct, 2048	277.64	735.44	57207.54
Nov, 2048	274.12	738.96	56468.58
Dec, 2048	270.58	742.50	55726.08
Jan, 2049	267.02	746.06	54980.02
Feb, 2049	263.45	749.63	54230.39
Mar, 2049	259.85	753.23	53477.16
Apr, 2049	256.24	756.84	52720.32
May, 2049	252.62	760.46	51959.86
Jun, 2049	248.97	764.11	51195.76
Jul, 2049	245.31	767.77	50427.99
Aug, 2049	241.63	771.45	49656.54
Sep, 2049	237.94	775.14	48881.40
Oct, 2049	234.22	778.86	48102.54
Nov, 2049	230.49	782.59	47319.96
Dec, 2049	226.74	786.34	46533.62
Jan, 2050	222.97	790.11	45743.51
Feb, 2050	219.19	793.89	44949.62
Mar, 2050	215.38	797.70	44151.92
Apr, 2050	211.56	801.52	43350.40
May, 2050	207.72	805.36	42545.04
Jun, 2050	203.86	809.22	41735.83
Jul, 2050	199.98	813.10	40922.73
Aug, 2050	196.09	816.99	40105.74
Sep, 2050	192.17	820.91	39284.83
Oct, 2050	188.24	824.84	38459.99
Nov, 2050	184.29	828.79	37631.20
Dec, 2050	180.32	832.76	36798.44
Jan, 2051	176.33	836.75	35961.68
Feb, 2051	172.32	840.76	35120.92
Mar, 2051	168.29	844.79	34276.13
Apr, 2051	164.24	848.84	33427.28
May, 2051	160.17	852.91	32574.38
Jun, 2051	156.09	856.99	31717.38
Jul, 2051	151.98	861.10	30856.28
Aug, 2051	147.85	865.23	29991.05
Sep, 2051	143.71	869.37	29121.68
Oct, 2051	139.54	873.54	28248.14
Nov, 2051	135.36	877.72	27370.42
Dec, 2051	131.15	881.93	26488.49
Jan, 2052	126.92	886.16	25602.33
Feb, 2052	122.68	890.40	24711.93
Mar, 2052	118.41	894.67	23817.26
Apr, 2052	114.12	898.96	22918.31
May, 2052	109.82	903.26	22015.04
Jun, 2052	105.49	907.59	21107.45
Jul, 2052	101.14	911.94	20195.51
Aug, 2052	96.77	916.31	19279.20
Sep, 2052	92.38	920.70	18358.50
Oct, 2052	87.97	925.11	17433.39
Nov, 2052	83.53	929.55	16503.84
Dec, 2052	79.08	934.00	15569.85
Jan, 2053	74.61	938.47	14631.37
Feb, 2053	70.11	942.97	13688.40
Mar, 2053	65.59	947.49	12740.91
Apr, 2053	61.05	952.03	11788.88
May, 2053	56.49	956.59	10832.29
Jun, 2053	51.90	961.18	9871.11
Jul, 2053	47.30	965.78	8905.33
Aug, 2053	42.67	970.41	7934.92
Sep, 2053	38.02	975.06	6959.87
Oct, 2053	33.35	979.73	5980.13
Nov, 2053	28.65	984.43	4995.71
Dec, 2053	23.94	989.14	4006.57
Jan, 2054	19.20	993.88	3012.69
Feb, 2054	14.44	998.64	2014.04
Mar, 2054	9.65	1003.43	1010.61
Apr, 2054	4.84	1008.24	2.37