Mortgage Parameters

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

Mortgage Summary

Property Total:	$319,500
Down Payment	$95,850
Mortgage Amount:	$223,650
Mortgage Payment:	$1,305.16 / month
Estimated Tax:	+ $177.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,482.66 / month
Total Interest Paid:	$246,207.60 over 30 years
Total Tax Paid:	$63,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1071.66	233.50	223416.50
Jun, 2024	1070.54	234.62	223181.87
Jul, 2024	1069.41	235.75	222946.13
Aug, 2024	1068.28	236.88	222709.25
Sep, 2024	1067.15	238.01	222471.24
Oct, 2024	1066.01	239.15	222232.09
Nov, 2024	1064.86	240.30	221991.79
Dec, 2024	1063.71	241.45	221750.34
Jan, 2025	1062.55	242.61	221507.73
Feb, 2025	1061.39	243.77	221263.96
Mar, 2025	1060.22	244.94	221019.03
Apr, 2025	1059.05	246.11	220772.92
May, 2025	1057.87	247.29	220525.63
Jun, 2025	1056.69	248.47	220277.15
Jul, 2025	1055.49	249.67	220027.49
Aug, 2025	1054.30	250.86	219776.63
Sep, 2025	1053.10	252.06	219524.56
Oct, 2025	1051.89	253.27	219271.29
Nov, 2025	1050.67	254.49	219016.81
Dec, 2025	1049.46	255.70	218761.10
Jan, 2026	1048.23	256.93	218504.17
Feb, 2026	1047.00	258.16	218246.01
Mar, 2026	1045.76	259.40	217986.61
Apr, 2026	1044.52	260.64	217725.97
May, 2026	1043.27	261.89	217464.08
Jun, 2026	1042.02	263.14	217200.94
Jul, 2026	1040.75	264.41	216936.53
Aug, 2026	1039.49	265.67	216670.86
Sep, 2026	1038.21	266.95	216403.91
Oct, 2026	1036.94	268.22	216135.69
Nov, 2026	1035.65	269.51	215866.18
Dec, 2026	1034.36	270.80	215595.38
Jan, 2027	1033.06	272.10	215323.28
Feb, 2027	1031.76	273.40	215049.88
Mar, 2027	1030.45	274.71	214775.16
Apr, 2027	1029.13	276.03	214499.14
May, 2027	1027.81	277.35	214221.78
Jun, 2027	1026.48	278.68	213943.10
Jul, 2027	1025.14	280.02	213663.09
Aug, 2027	1023.80	281.36	213381.73
Sep, 2027	1022.45	282.71	213099.02
Oct, 2027	1021.10	284.06	212814.96
Nov, 2027	1019.74	285.42	212529.54
Dec, 2027	1018.37	286.79	212242.75
Jan, 2028	1017.00	288.16	211954.59
Feb, 2028	1015.62	289.54	211665.04
Mar, 2028	1014.23	290.93	211374.11
Apr, 2028	1012.83	292.33	211081.79
May, 2028	1011.43	293.73	210788.06
Jun, 2028	1010.03	295.13	210492.93
Jul, 2028	1008.61	296.55	210196.38
Aug, 2028	1007.19	297.97	209898.41
Sep, 2028	1005.76	299.40	209599.01
Oct, 2028	1004.33	300.83	209298.18
Nov, 2028	1002.89	302.27	208995.91
Dec, 2028	1001.44	303.72	208692.19
Jan, 2029	999.98	305.18	208387.01
Feb, 2029	998.52	306.64	208080.37
Mar, 2029	997.05	308.11	207772.26
Apr, 2029	995.58	309.58	207462.68
May, 2029	994.09	311.07	207151.61
Jun, 2029	992.60	312.56	206839.05
Jul, 2029	991.10	314.06	206525.00
Aug, 2029	989.60	315.56	206209.44
Sep, 2029	988.09	317.07	205892.36
Oct, 2029	986.57	318.59	205573.77
Nov, 2029	985.04	320.12	205253.65
Dec, 2029	983.51	321.65	204932.00
Jan, 2030	981.97	323.19	204608.80
Feb, 2030	980.42	324.74	204284.06
Mar, 2030	978.86	326.30	203957.76
Apr, 2030	977.30	327.86	203629.90
May, 2030	975.73	329.43	203300.47
Jun, 2030	974.15	331.01	202969.45
Jul, 2030	972.56	332.60	202636.86
Aug, 2030	970.97	334.19	202302.66
Sep, 2030	969.37	335.79	201966.87
Oct, 2030	967.76	337.40	201629.47
Nov, 2030	966.14	339.02	201290.45
Dec, 2030	964.52	340.64	200949.81
Jan, 2031	962.88	342.28	200607.53
Feb, 2031	961.24	343.92	200263.62
Mar, 2031	959.60	345.56	199918.05
Apr, 2031	957.94	347.22	199570.83
May, 2031	956.28	348.88	199221.95
Jun, 2031	954.61	350.55	198871.40
Jul, 2031	952.93	352.23	198519.16
Aug, 2031	951.24	353.92	198165.24
Sep, 2031	949.54	355.62	197809.62
Oct, 2031	947.84	357.32	197452.30
Nov, 2031	946.13	359.03	197093.26
Dec, 2031	944.41	360.75	196732.51
Jan, 2032	942.68	362.48	196370.03
Feb, 2032	940.94	364.22	196005.80
Mar, 2032	939.19	365.97	195639.84
Apr, 2032	937.44	367.72	195272.12
May, 2032	935.68	369.48	194902.64
Jun, 2032	933.91	371.25	194531.39
Jul, 2032	932.13	373.03	194158.36
Aug, 2032	930.34	374.82	193783.54
Sep, 2032	928.55	376.61	193406.93
Oct, 2032	926.74	378.42	193028.51
Nov, 2032	924.93	380.23	192648.28
Dec, 2032	923.11	382.05	192266.22
Jan, 2033	921.28	383.88	191882.34
Feb, 2033	919.44	385.72	191496.61
Mar, 2033	917.59	387.57	191109.04
Apr, 2033	915.73	389.43	190719.61
May, 2033	913.86	391.30	190328.32
Jun, 2033	911.99	393.17	189935.15
Jul, 2033	910.11	395.05	189540.09
Aug, 2033	908.21	396.95	189143.15
Sep, 2033	906.31	398.85	188744.30
Oct, 2033	904.40	400.76	188343.54
Nov, 2033	902.48	402.68	187940.86
Dec, 2033	900.55	404.61	187536.25
Jan, 2034	898.61	406.55	187129.70
Feb, 2034	896.66	408.50	186721.20
Mar, 2034	894.71	410.45	186310.75
Apr, 2034	892.74	412.42	185898.32
May, 2034	890.76	414.40	185483.93
Jun, 2034	888.78	416.38	185067.54
Jul, 2034	886.78	418.38	184649.17
Aug, 2034	884.78	420.38	184228.78
Sep, 2034	882.76	422.40	183806.39
Oct, 2034	880.74	424.42	183381.97
Nov, 2034	878.71	426.45	182955.51
Dec, 2034	876.66	428.50	182527.01
Jan, 2035	874.61	430.55	182096.46
Feb, 2035	872.55	432.61	181663.85
Mar, 2035	870.47	434.69	181229.16
Apr, 2035	868.39	436.77	180792.39
May, 2035	866.30	438.86	180353.53
Jun, 2035	864.19	440.97	179912.56
Jul, 2035	862.08	443.08	179469.48
Aug, 2035	859.96	445.20	179024.28
Sep, 2035	857.82	447.34	178576.94
Oct, 2035	855.68	449.48	178127.47
Nov, 2035	853.53	451.63	177675.83
Dec, 2035	851.36	453.80	177222.04
Jan, 2036	849.19	455.97	176766.06
Feb, 2036	847.00	458.16	176307.91
Mar, 2036	844.81	460.35	175847.56
Apr, 2036	842.60	462.56	175385.00
May, 2036	840.39	464.77	174920.23
Jun, 2036	838.16	467.00	174453.23
Jul, 2036	835.92	469.24	173983.99
Aug, 2036	833.67	471.49	173512.50
Sep, 2036	831.41	473.75	173038.76
Oct, 2036	829.14	476.02	172562.74
Nov, 2036	826.86	478.30	172084.44
Dec, 2036	824.57	480.59	171603.85
Jan, 2037	822.27	482.89	171120.96
Feb, 2037	819.95	485.21	170635.76
Mar, 2037	817.63	487.53	170148.23
Apr, 2037	815.29	489.87	169658.36
May, 2037	812.95	492.21	169166.15
Jun, 2037	810.59	494.57	168671.57
Jul, 2037	808.22	496.94	168174.63
Aug, 2037	805.84	499.32	167675.31
Sep, 2037	803.44	501.72	167173.59
Oct, 2037	801.04	504.12	166669.47
Nov, 2037	798.62	506.54	166162.94
Dec, 2037	796.20	508.96	165653.98
Jan, 2038	793.76	511.40	165142.57
Feb, 2038	791.31	513.85	164628.72
Mar, 2038	788.85	516.31	164112.41
Apr, 2038	786.37	518.79	163593.62
May, 2038	783.89	521.27	163072.35
Jun, 2038	781.39	523.77	162548.57
Jul, 2038	778.88	526.28	162022.29
Aug, 2038	776.36	528.80	161493.49
Sep, 2038	773.82	531.34	160962.15
Oct, 2038	771.28	533.88	160428.27
Nov, 2038	768.72	536.44	159891.83
Dec, 2038	766.15	539.01	159352.82
Jan, 2039	763.57	541.59	158811.22
Feb, 2039	760.97	544.19	158267.03
Mar, 2039	758.36	546.80	157720.24
Apr, 2039	755.74	549.42	157170.82
May, 2039	753.11	552.05	156618.77
Jun, 2039	750.46	554.70	156064.07
Jul, 2039	747.81	557.35	155506.72
Aug, 2039	745.14	560.02	154946.70
Sep, 2039	742.45	562.71	154383.99
Oct, 2039	739.76	565.40	153818.59
Nov, 2039	737.05	568.11	153250.47
Dec, 2039	734.33	570.83	152679.64
Jan, 2040	731.59	573.57	152106.07
Feb, 2040	728.84	576.32	151529.75
Mar, 2040	726.08	579.08	150950.67
Apr, 2040	723.31	581.85	150368.82
May, 2040	720.52	584.64	149784.17
Jun, 2040	717.72	587.44	149196.73
Jul, 2040	714.90	590.26	148606.47
Aug, 2040	712.07	593.09	148013.38
Sep, 2040	709.23	595.93	147417.45
Oct, 2040	706.38	598.78	146818.67
Nov, 2040	703.51	601.65	146217.02
Dec, 2040	700.62	604.54	145612.48
Jan, 2041	697.73	607.43	145005.04
Feb, 2041	694.82	610.34	144394.70
Mar, 2041	691.89	613.27	143781.43
Apr, 2041	688.95	616.21	143165.22
May, 2041	686.00	619.16	142546.06
Jun, 2041	683.03	622.13	141923.94
Jul, 2041	680.05	625.11	141298.83
Aug, 2041	677.06	628.10	140670.73
Sep, 2041	674.05	631.11	140039.61
Oct, 2041	671.02	634.14	139405.48
Nov, 2041	667.98	637.18	138768.30
Dec, 2041	664.93	640.23	138128.07
Jan, 2042	661.86	643.30	137484.78
Feb, 2042	658.78	646.38	136838.40
Mar, 2042	655.68	649.48	136188.92
Apr, 2042	652.57	652.59	135536.33
May, 2042	649.44	655.72	134880.62
Jun, 2042	646.30	658.86	134221.76
Jul, 2042	643.15	662.01	133559.75
Aug, 2042	639.97	665.19	132894.56
Sep, 2042	636.79	668.37	132226.19
Oct, 2042	633.58	671.58	131554.61
Nov, 2042	630.37	674.79	130879.82
Dec, 2042	627.13	678.03	130201.79
Jan, 2043	623.88	681.28	129520.51
Feb, 2043	620.62	684.54	128835.97
Mar, 2043	617.34	687.82	128148.15
Apr, 2043	614.04	691.12	127457.04
May, 2043	610.73	694.43	126762.61
Jun, 2043	607.40	697.76	126064.85
Jul, 2043	604.06	701.10	125363.75
Aug, 2043	600.70	704.46	124659.29
Sep, 2043	597.33	707.83	123951.46
Oct, 2043	593.93	711.23	123240.23
Nov, 2043	590.53	714.63	122525.60
Dec, 2043	587.10	718.06	121807.54
Jan, 2044	583.66	721.50	121086.04
Feb, 2044	580.20	724.96	120361.09
Mar, 2044	576.73	728.43	119632.66
Apr, 2044	573.24	731.92	118900.74
May, 2044	569.73	735.43	118165.31
Jun, 2044	566.21	738.95	117426.36
Jul, 2044	562.67	742.49	116683.87
Aug, 2044	559.11	746.05	115937.82
Sep, 2044	555.54	749.62	115188.19
Oct, 2044	551.94	753.22	114434.97
Nov, 2044	548.33	756.83	113678.15
Dec, 2044	544.71	760.45	112917.70
Jan, 2045	541.06	764.10	112153.60
Feb, 2045	537.40	767.76	111385.84
Mar, 2045	533.72	771.44	110614.41
Apr, 2045	530.03	775.13	109839.27
May, 2045	526.31	778.85	109060.43
Jun, 2045	522.58	782.58	108277.85
Jul, 2045	518.83	786.33	107491.52
Aug, 2045	515.06	790.10	106701.42
Sep, 2045	511.28	793.88	105907.54
Oct, 2045	507.47	797.69	105109.86
Nov, 2045	503.65	801.51	104308.35
Dec, 2045	499.81	805.35	103503.00
Jan, 2046	495.95	809.21	102693.79
Feb, 2046	492.07	813.09	101880.70
Mar, 2046	488.18	816.98	101063.72
Apr, 2046	484.26	820.90	100242.83
May, 2046	480.33	824.83	99418.00
Jun, 2046	476.38	828.78	98589.21
Jul, 2046	472.41	832.75	97756.46
Aug, 2046	468.42	836.74	96919.72
Sep, 2046	464.41	840.75	96078.96
Oct, 2046	460.38	844.78	95234.18
Nov, 2046	456.33	848.83	94385.35
Dec, 2046	452.26	852.90	93532.46
Jan, 2047	448.18	856.98	92675.47
Feb, 2047	444.07	861.09	91814.38
Mar, 2047	439.94	865.22	90949.17
Apr, 2047	435.80	869.36	90079.80
May, 2047	431.63	873.53	89206.28
Jun, 2047	427.45	877.71	88328.56
Jul, 2047	423.24	881.92	87446.64
Aug, 2047	419.02	886.14	86560.50
Sep, 2047	414.77	890.39	85670.11
Oct, 2047	410.50	894.66	84775.45
Nov, 2047	406.22	898.94	83876.51
Dec, 2047	401.91	903.25	82973.25
Jan, 2048	397.58	907.58	82065.68
Feb, 2048	393.23	911.93	81153.75
Mar, 2048	388.86	916.30	80237.45
Apr, 2048	384.47	920.69	79316.76
May, 2048	380.06	925.10	78391.66
Jun, 2048	375.63	929.53	77462.13
Jul, 2048	371.17	933.99	76528.14
Aug, 2048	366.70	938.46	75589.68
Sep, 2048	362.20	942.96	74646.72
Oct, 2048	357.68	947.48	73699.24
Nov, 2048	353.14	952.02	72747.22
Dec, 2048	348.58	956.58	71790.64
Jan, 2049	344.00	961.16	70829.48
Feb, 2049	339.39	965.77	69863.71
Mar, 2049	334.76	970.40	68893.31
Apr, 2049	330.11	975.05	67918.27
May, 2049	325.44	979.72	66938.55
Jun, 2049	320.75	984.41	65954.14
Jul, 2049	316.03	989.13	64965.01
Aug, 2049	311.29	993.87	63971.14
Sep, 2049	306.53	998.63	62972.50
Oct, 2049	301.74	1003.42	61969.09
Nov, 2049	296.94	1008.22	60960.86
Dec, 2049	292.10	1013.06	59947.81
Jan, 2050	287.25	1017.91	58929.90
Feb, 2050	282.37	1022.79	57907.11
Mar, 2050	277.47	1027.69	56879.42
Apr, 2050	272.55	1032.61	55846.81
May, 2050	267.60	1037.56	54809.25
Jun, 2050	262.63	1042.53	53766.72
Jul, 2050	257.63	1047.53	52719.19
Aug, 2050	252.61	1052.55	51666.64
Sep, 2050	247.57	1057.59	50609.05
Oct, 2050	242.50	1062.66	49546.39
Nov, 2050	237.41	1067.75	48478.64
Dec, 2050	232.29	1072.87	47405.77
Jan, 2051	227.15	1078.01	46327.77
Feb, 2051	221.99	1083.17	45244.59
Mar, 2051	216.80	1088.36	44156.23
Apr, 2051	211.58	1093.58	43062.65
May, 2051	206.34	1098.82	41963.84
Jun, 2051	201.08	1104.08	40859.75
Jul, 2051	195.79	1109.37	39750.38
Aug, 2051	190.47	1114.69	38635.69
Sep, 2051	185.13	1120.03	37515.66
Oct, 2051	179.76	1125.40	36390.26
Nov, 2051	174.37	1130.79	35259.47
Dec, 2051	168.95	1136.21	34123.26
Jan, 2052	163.51	1141.65	32981.61
Feb, 2052	158.04	1147.12	31834.49
Mar, 2052	152.54	1152.62	30681.87
Apr, 2052	147.02	1158.14	29523.72
May, 2052	141.47	1163.69	28360.03
Jun, 2052	135.89	1169.27	27190.76
Jul, 2052	130.29	1174.87	26015.89
Aug, 2052	124.66	1180.50	24835.39
Sep, 2052	119.00	1186.16	23649.23
Oct, 2052	113.32	1191.84	22457.39
Nov, 2052	107.61	1197.55	21259.84
Dec, 2052	101.87	1203.29	20056.55
Jan, 2053	96.10	1209.06	18847.50
Feb, 2053	90.31	1214.85	17632.65
Mar, 2053	84.49	1220.67	16411.98
Apr, 2053	78.64	1226.52	15185.46
May, 2053	72.76	1232.40	13953.06
Jun, 2053	66.86	1238.30	12714.76
Jul, 2053	60.92	1244.24	11470.53
Aug, 2053	54.96	1250.20	10220.33
Sep, 2053	48.97	1256.19	8964.14
Oct, 2053	42.95	1262.21	7701.93
Nov, 2053	36.91	1268.25	6433.68
Dec, 2053	30.83	1274.33	5159.35
Jan, 2054	24.72	1280.44	3878.91
Feb, 2054	18.59	1286.57	2592.34
Mar, 2054	12.42	1292.74	1299.60
Apr, 2054	6.23	1298.93	0.66