Mortgage Parameters

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

Mortgage Summary

Property Total:	$349,500
Down Payment	$104,850
Mortgage Amount:	$244,650
Mortgage Payment:	$1,427.71 / month
Estimated Tax:	+ $194.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,621.88 / month
Total Interest Paid:	$269,326.80 over 30 years
Total Tax Paid:	$69,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	1172.28	255.43	244394.57
May, 2024	1171.06	256.65	244137.92
Jun, 2024	1169.83	257.88	243880.04
Jul, 2024	1168.59	259.12	243620.92
Aug, 2024	1167.35	260.36	243360.56
Sep, 2024	1166.10	261.61	243098.95
Oct, 2024	1164.85	262.86	242836.09
Nov, 2024	1163.59	264.12	242571.97
Dec, 2024	1162.32	265.39	242306.58
Jan, 2025	1161.05	266.66	242039.93
Feb, 2025	1159.77	267.94	241771.99
Mar, 2025	1158.49	269.22	241502.77
Apr, 2025	1157.20	270.51	241232.26
May, 2025	1155.90	271.81	240960.46
Jun, 2025	1154.60	273.11	240687.35
Jul, 2025	1153.29	274.42	240412.93
Aug, 2025	1151.98	275.73	240137.20
Sep, 2025	1150.66	277.05	239860.15
Oct, 2025	1149.33	278.38	239581.77
Nov, 2025	1148.00	279.71	239302.05
Dec, 2025	1146.66	281.05	239021.00
Jan, 2026	1145.31	282.40	238738.60
Feb, 2026	1143.96	283.75	238454.84
Mar, 2026	1142.60	285.11	238169.73
Apr, 2026	1141.23	286.48	237883.25
May, 2026	1139.86	287.85	237595.40
Jun, 2026	1138.48	289.23	237306.17
Jul, 2026	1137.09	290.62	237015.55
Aug, 2026	1135.70	292.01	236723.54
Sep, 2026	1134.30	293.41	236430.13
Oct, 2026	1132.89	294.82	236135.31
Nov, 2026	1131.48	296.23	235839.08
Dec, 2026	1130.06	297.65	235541.44
Jan, 2027	1128.64	299.07	235242.36
Feb, 2027	1127.20	300.51	234941.86
Mar, 2027	1125.76	301.95	234639.91
Apr, 2027	1124.32	303.39	234336.51
May, 2027	1122.86	304.85	234031.67
Jun, 2027	1121.40	306.31	233725.36
Jul, 2027	1119.93	307.78	233417.58
Aug, 2027	1118.46	309.25	233108.33
Sep, 2027	1116.98	310.73	232797.60
Oct, 2027	1115.49	312.22	232485.38
Nov, 2027	1113.99	313.72	232171.66
Dec, 2027	1112.49	315.22	231856.44
Jan, 2028	1110.98	316.73	231539.71
Feb, 2028	1109.46	318.25	231221.46
Mar, 2028	1107.94	319.77	230901.69
Apr, 2028	1106.40	321.31	230580.38
May, 2028	1104.86	322.85	230257.53
Jun, 2028	1103.32	324.39	229933.14
Jul, 2028	1101.76	325.95	229607.19
Aug, 2028	1100.20	327.51	229279.69
Sep, 2028	1098.63	329.08	228950.61
Oct, 2028	1097.05	330.66	228619.95
Nov, 2028	1095.47	332.24	228287.71
Dec, 2028	1093.88	333.83	227953.88
Jan, 2029	1092.28	335.43	227618.45
Feb, 2029	1090.67	337.04	227281.41
Mar, 2029	1089.06	338.65	226942.76
Apr, 2029	1087.43	340.28	226602.48
May, 2029	1085.80	341.91	226260.58
Jun, 2029	1084.17	343.54	225917.03
Jul, 2029	1082.52	345.19	225571.84
Aug, 2029	1080.87	346.84	225225.00
Sep, 2029	1079.20	348.51	224876.49
Oct, 2029	1077.53	350.18	224526.31
Nov, 2029	1075.86	351.85	224174.46
Dec, 2029	1074.17	353.54	223820.92
Jan, 2030	1072.48	355.23	223465.68
Feb, 2030	1070.77	356.94	223108.75
Mar, 2030	1069.06	358.65	222750.10
Apr, 2030	1067.34	360.37	222389.73
May, 2030	1065.62	362.09	222027.64
Jun, 2030	1063.88	363.83	221663.81
Jul, 2030	1062.14	365.57	221298.24
Aug, 2030	1060.39	367.32	220930.92
Sep, 2030	1058.63	369.08	220561.84
Oct, 2030	1056.86	370.85	220190.98
Nov, 2030	1055.08	372.63	219818.36
Dec, 2030	1053.30	374.41	219443.94
Jan, 2031	1051.50	376.21	219067.73
Feb, 2031	1049.70	378.01	218689.72
Mar, 2031	1047.89	379.82	218309.90
Apr, 2031	1046.07	381.64	217928.26
May, 2031	1044.24	383.47	217544.79
Jun, 2031	1042.40	385.31	217159.48
Jul, 2031	1040.56	387.15	216772.33
Aug, 2031	1038.70	389.01	216383.32
Sep, 2031	1036.84	390.87	215992.45
Oct, 2031	1034.96	392.75	215599.70
Nov, 2031	1033.08	394.63	215205.07
Dec, 2031	1031.19	396.52	214808.55
Jan, 2032	1029.29	398.42	214410.13
Feb, 2032	1027.38	400.33	214009.81
Mar, 2032	1025.46	402.25	213607.56
Apr, 2032	1023.54	404.17	213203.39
May, 2032	1021.60	406.11	212797.28
Jun, 2032	1019.65	408.06	212389.22
Jul, 2032	1017.70	410.01	211979.21
Aug, 2032	1015.73	411.98	211567.23
Sep, 2032	1013.76	413.95	211153.28
Oct, 2032	1011.78	415.93	210737.35
Nov, 2032	1009.78	417.93	210319.42
Dec, 2032	1007.78	419.93	209899.49
Jan, 2033	1005.77	421.94	209477.55
Feb, 2033	1003.75	423.96	209053.59
Mar, 2033	1001.72	425.99	208627.59
Apr, 2033	999.67	428.04	208199.55
May, 2033	997.62	430.09	207769.47
Jun, 2033	995.56	432.15	207337.32
Jul, 2033	993.49	434.22	206903.10
Aug, 2033	991.41	436.30	206466.80
Sep, 2033	989.32	438.39	206028.41
Oct, 2033	987.22	440.49	205587.92
Nov, 2033	985.11	442.60	205145.32
Dec, 2033	982.99	444.72	204700.60
Jan, 2034	980.86	446.85	204253.74
Feb, 2034	978.72	448.99	203804.75
Mar, 2034	976.56	451.15	203353.60
Apr, 2034	974.40	453.31	202900.30
May, 2034	972.23	455.48	202444.82
Jun, 2034	970.05	457.66	201987.16
Jul, 2034	967.86	459.85	201527.30
Aug, 2034	965.65	462.06	201065.24
Sep, 2034	963.44	464.27	200600.97
Oct, 2034	961.21	466.50	200134.47
Nov, 2034	958.98	468.73	199665.74
Dec, 2034	956.73	470.98	199194.76
Jan, 2035	954.47	473.24	198721.53
Feb, 2035	952.21	475.50	198246.02
Mar, 2035	949.93	477.78	197768.24
Apr, 2035	947.64	480.07	197288.17
May, 2035	945.34	482.37	196805.80
Jun, 2035	943.03	484.68	196321.12
Jul, 2035	940.71	487.00	195834.12
Aug, 2035	938.37	489.34	195344.78
Sep, 2035	936.03	491.68	194853.09
Oct, 2035	933.67	494.04	194359.06
Nov, 2035	931.30	496.41	193862.65
Dec, 2035	928.93	498.78	193363.86
Jan, 2036	926.54	501.17	192862.69
Feb, 2036	924.13	503.58	192359.11
Mar, 2036	921.72	505.99	191853.12
Apr, 2036	919.30	508.41	191344.71
May, 2036	916.86	510.85	190833.86
Jun, 2036	914.41	513.30	190320.56
Jul, 2036	911.95	515.76	189804.81
Aug, 2036	909.48	518.23	189286.58
Sep, 2036	907.00	520.71	188765.87
Oct, 2036	904.50	523.21	188242.66
Nov, 2036	902.00	525.71	187716.94
Dec, 2036	899.48	528.23	187188.71
Jan, 2037	896.95	530.76	186657.95
Feb, 2037	894.40	533.31	186124.64
Mar, 2037	891.85	535.86	185588.78
Apr, 2037	889.28	538.43	185050.35
May, 2037	886.70	541.01	184509.34
Jun, 2037	884.11	543.60	183965.73
Jul, 2037	881.50	546.21	183419.53
Aug, 2037	878.89	548.82	182870.70
Sep, 2037	876.26	551.45	182319.25
Oct, 2037	873.61	554.10	181765.15
Nov, 2037	870.96	556.75	181208.40
Dec, 2037	868.29	559.42	180648.98
Jan, 2038	865.61	562.10	180086.88
Feb, 2038	862.92	564.79	179522.08
Mar, 2038	860.21	567.50	178954.58
Apr, 2038	857.49	570.22	178384.36
May, 2038	854.76	572.95	177811.41
Jun, 2038	852.01	575.70	177235.72
Jul, 2038	849.25	578.46	176657.26
Aug, 2038	846.48	581.23	176076.03
Sep, 2038	843.70	584.01	175492.02
Oct, 2038	840.90	586.81	174905.21
Nov, 2038	838.09	589.62	174315.59
Dec, 2038	835.26	592.45	173723.14
Jan, 2039	832.42	595.29	173127.85
Feb, 2039	829.57	598.14	172529.71
Mar, 2039	826.70	601.01	171928.71
Apr, 2039	823.83	603.88	171324.82
May, 2039	820.93	606.78	170718.05
Jun, 2039	818.02	609.69	170108.36
Jul, 2039	815.10	612.61	169495.75
Aug, 2039	812.17	615.54	168880.21
Sep, 2039	809.22	618.49	168261.72
Oct, 2039	806.25	621.46	167640.26
Nov, 2039	803.28	624.43	167015.83
Dec, 2039	800.28	627.43	166388.40
Jan, 2040	797.28	630.43	165757.97
Feb, 2040	794.26	633.45	165124.52
Mar, 2040	791.22	636.49	164488.03
Apr, 2040	788.17	639.54	163848.49
May, 2040	785.11	642.60	163205.89
Jun, 2040	782.03	645.68	162560.20
Jul, 2040	778.93	648.78	161911.43
Aug, 2040	775.83	651.88	161259.54
Sep, 2040	772.70	655.01	160604.54
Oct, 2040	769.56	658.15	159946.39
Nov, 2040	766.41	661.30	159285.09
Dec, 2040	763.24	664.47	158620.62
Jan, 2041	760.06	667.65	157952.97
Feb, 2041	756.86	670.85	157282.12
Mar, 2041	753.64	674.07	156608.05
Apr, 2041	750.41	677.30	155930.75
May, 2041	747.17	680.54	155250.21
Jun, 2041	743.91	683.80	154566.41
Jul, 2041	740.63	687.08	153879.33
Aug, 2041	737.34	690.37	153188.96
Sep, 2041	734.03	693.68	152495.28
Oct, 2041	730.71	697.00	151798.27
Nov, 2041	727.37	700.34	151097.93
Dec, 2041	724.01	703.70	150394.23
Jan, 2042	720.64	707.07	149687.16
Feb, 2042	717.25	710.46	148976.70
Mar, 2042	713.85	713.86	148262.84
Apr, 2042	710.43	717.28	147545.56
May, 2042	706.99	720.72	146824.83
Jun, 2042	703.54	724.17	146100.66
Jul, 2042	700.07	727.64	145373.02
Aug, 2042	696.58	731.13	144641.88
Sep, 2042	693.08	734.63	143907.25
Oct, 2042	689.56	738.15	143169.10
Nov, 2042	686.02	741.69	142427.40
Dec, 2042	682.46	745.25	141682.16
Jan, 2043	678.89	748.82	140933.34
Feb, 2043	675.31	752.40	140180.94
Mar, 2043	671.70	756.01	139424.93
Apr, 2043	668.08	759.63	138665.30
May, 2043	664.44	763.27	137902.02
Jun, 2043	660.78	766.93	137135.10
Jul, 2043	657.11	770.60	136364.49
Aug, 2043	653.41	774.30	135590.19
Sep, 2043	649.70	778.01	134812.19
Oct, 2043	645.98	781.73	134030.45
Nov, 2043	642.23	785.48	133244.97
Dec, 2043	638.47	789.24	132455.73
Jan, 2044	634.68	793.03	131662.70
Feb, 2044	630.88	796.83	130865.87
Mar, 2044	627.07	800.64	130065.23
Apr, 2044	623.23	804.48	129260.75
May, 2044	619.37	808.34	128452.41
Jun, 2044	615.50	812.21	127640.20
Jul, 2044	611.61	816.10	126824.10
Aug, 2044	607.70	820.01	126004.09
Sep, 2044	603.77	823.94	125180.15
Oct, 2044	599.82	827.89	124352.26
Nov, 2044	595.85	831.86	123520.41
Dec, 2044	591.87	835.84	122684.57
Jan, 2045	587.86	839.85	121844.72
Feb, 2045	583.84	843.87	121000.85
Mar, 2045	579.80	847.91	120152.94
Apr, 2045	575.73	851.98	119300.96
May, 2045	571.65	856.06	118444.90
Jun, 2045	567.55	860.16	117584.74
Jul, 2045	563.43	864.28	116720.45
Aug, 2045	559.29	868.42	115852.03
Sep, 2045	555.12	872.59	114979.44
Oct, 2045	550.94	876.77	114102.68
Nov, 2045	546.74	880.97	113221.71
Dec, 2045	542.52	885.19	112336.52
Jan, 2046	538.28	889.43	111447.09
Feb, 2046	534.02	893.69	110553.40
Mar, 2046	529.74	897.97	109655.42
Apr, 2046	525.43	902.28	108753.14
May, 2046	521.11	906.60	107846.54
Jun, 2046	516.76	910.95	106935.60
Jul, 2046	512.40	915.31	106020.29
Aug, 2046	508.01	919.70	105100.59
Sep, 2046	503.61	924.10	104176.49
Oct, 2046	499.18	928.53	103247.96
Nov, 2046	494.73	932.98	102314.98
Dec, 2046	490.26	937.45	101377.53
Jan, 2047	485.77	941.94	100435.58
Feb, 2047	481.25	946.46	99489.13
Mar, 2047	476.72	950.99	98538.14
Apr, 2047	472.16	955.55	97582.59
May, 2047	467.58	960.13	96622.46
Jun, 2047	462.98	964.73	95657.73
Jul, 2047	458.36	969.35	94688.38
Aug, 2047	453.72	973.99	93714.39
Sep, 2047	449.05	978.66	92735.73
Oct, 2047	444.36	983.35	91752.38
Nov, 2047	439.65	988.06	90764.31
Dec, 2047	434.91	992.80	89771.51
Jan, 2048	430.16	997.55	88773.96
Feb, 2048	425.38	1002.33	87771.63
Mar, 2048	420.57	1007.14	86764.49
Apr, 2048	415.75	1011.96	85752.52
May, 2048	410.90	1016.81	84735.71
Jun, 2048	406.03	1021.68	83714.03
Jul, 2048	401.13	1026.58	82687.45
Aug, 2048	396.21	1031.50	81655.95
Sep, 2048	391.27	1036.44	80619.51
Oct, 2048	386.30	1041.41	79578.10
Nov, 2048	381.31	1046.40	78531.70
Dec, 2048	376.30	1051.41	77480.29
Jan, 2049	371.26	1056.45	76423.84
Feb, 2049	366.20	1061.51	75362.32
Mar, 2049	361.11	1066.60	74295.72
Apr, 2049	356.00	1071.71	73224.02
May, 2049	350.87	1076.84	72147.17
Jun, 2049	345.71	1082.00	71065.17
Jul, 2049	340.52	1087.19	69977.98
Aug, 2049	335.31	1092.40	68885.58
Sep, 2049	330.08	1097.63	67787.94
Oct, 2049	324.82	1102.89	66685.05
Nov, 2049	319.53	1108.18	65576.87
Dec, 2049	314.22	1113.49	64463.39
Jan, 2050	308.89	1118.82	63344.56
Feb, 2050	303.53	1124.18	62220.38
Mar, 2050	298.14	1129.57	61090.81
Apr, 2050	292.73	1134.98	59955.83
May, 2050	287.29	1140.42	58815.40
Jun, 2050	281.82	1145.89	57669.52
Jul, 2050	276.33	1151.38	56518.14
Aug, 2050	270.82	1156.89	55361.25
Sep, 2050	265.27	1162.44	54198.81
Oct, 2050	259.70	1168.01	53030.80
Nov, 2050	254.11	1173.60	51857.20
Dec, 2050	248.48	1179.23	50677.97
Jan, 2051	242.83	1184.88	49493.09
Feb, 2051	237.15	1190.56	48302.54
Mar, 2051	231.45	1196.26	47106.28
Apr, 2051	225.72	1201.99	45904.28
May, 2051	219.96	1207.75	44696.53
Jun, 2051	214.17	1213.54	43482.99
Jul, 2051	208.36	1219.35	42263.64
Aug, 2051	202.51	1225.20	41038.44
Sep, 2051	196.64	1231.07	39807.37
Oct, 2051	190.74	1236.97	38570.41
Nov, 2051	184.82	1242.89	37327.51
Dec, 2051	178.86	1248.85	36078.67
Jan, 2052	172.88	1254.83	34823.83
Feb, 2052	166.86	1260.85	33562.99
Mar, 2052	160.82	1266.89	32296.10
Apr, 2052	154.75	1272.96	31023.14
May, 2052	148.65	1279.06	29744.08
Jun, 2052	142.52	1285.19	28458.90
Jul, 2052	136.37	1291.34	27167.55
Aug, 2052	130.18	1297.53	25870.02
Sep, 2052	123.96	1303.75	24566.27
Oct, 2052	117.71	1310.00	23256.28
Nov, 2052	111.44	1316.27	21940.00
Dec, 2052	105.13	1322.58	20617.42
Jan, 2053	98.79	1328.92	19288.50
Feb, 2053	92.42	1335.29	17953.22
Mar, 2053	86.03	1341.68	16611.53
Apr, 2053	79.60	1348.11	15263.42
May, 2053	73.14	1354.57	13908.85
Jun, 2053	66.65	1361.06	12547.78
Jul, 2053	60.12	1367.59	11180.20
Aug, 2053	53.57	1374.14	9806.06
Sep, 2053	46.99	1380.72	8425.34
Oct, 2053	40.37	1387.34	7038.00
Nov, 2053	33.72	1393.99	5644.01
Dec, 2053	27.04	1400.67	4243.35
Jan, 2054	20.33	1407.38	2835.97
Feb, 2054	13.59	1414.12	1421.85
Mar, 2054	6.81	1420.90	0.95