Mortgage Parameters

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

Mortgage Summary

Property Total:	$306,000
Down Payment	$91,800
Mortgage Amount:	$214,200
Mortgage Payment:	$1,250.01 / month
Estimated Tax:	+ $170.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,420.01 / month
Total Interest Paid:	$235,803.60 over 30 years
Total Tax Paid:	$61,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1026.38	223.63	213976.36
Jun, 2024	1025.30	224.71	213751.66
Jul, 2024	1024.23	225.78	213525.88
Aug, 2024	1023.14	226.87	213299.01
Sep, 2024	1022.06	227.95	213071.06
Oct, 2024	1020.97	229.04	212842.01
Nov, 2024	1019.87	230.14	212611.87
Dec, 2024	1018.77	231.24	212380.63
Jan, 2025	1017.66	232.35	212148.27
Feb, 2025	1016.54	233.47	211914.81
Mar, 2025	1015.43	234.58	211680.22
Apr, 2025	1014.30	235.71	211444.51
May, 2025	1013.17	236.84	211207.68
Jun, 2025	1012.04	237.97	210969.70
Jul, 2025	1010.90	239.11	210730.59
Aug, 2025	1009.75	240.26	210490.33
Sep, 2025	1008.60	241.41	210248.92
Oct, 2025	1007.44	242.57	210006.35
Nov, 2025	1006.28	243.73	209762.62
Dec, 2025	1005.11	244.90	209517.72
Jan, 2026	1003.94	246.07	209271.65
Feb, 2026	1002.76	247.25	209024.40
Mar, 2026	1001.58	248.43	208775.97
Apr, 2026	1000.38	249.63	208526.34
May, 2026	999.19	250.82	208275.52
Jun, 2026	997.99	252.02	208023.50
Jul, 2026	996.78	253.23	207770.27
Aug, 2026	995.57	254.44	207515.82
Sep, 2026	994.35	255.66	207260.16
Oct, 2026	993.12	256.89	207003.27
Nov, 2026	991.89	258.12	206745.15
Dec, 2026	990.65	259.36	206485.80
Jan, 2027	989.41	260.60	206225.20
Feb, 2027	988.16	261.85	205963.35
Mar, 2027	986.91	263.10	205700.25
Apr, 2027	985.65	264.36	205435.89
May, 2027	984.38	265.63	205170.26
Jun, 2027	983.11	266.90	204903.35
Jul, 2027	981.83	268.18	204635.17
Aug, 2027	980.54	269.47	204365.71
Sep, 2027	979.25	270.76	204094.95
Oct, 2027	977.95	272.06	203822.89
Nov, 2027	976.65	273.36	203549.53
Dec, 2027	975.34	274.67	203274.87
Jan, 2028	974.03	275.98	202998.88
Feb, 2028	972.70	277.31	202721.57
Mar, 2028	971.37	278.64	202442.94
Apr, 2028	970.04	279.97	202162.97
May, 2028	968.70	281.31	201881.65
Jun, 2028	967.35	282.66	201598.99
Jul, 2028	966.00	284.01	201314.98
Aug, 2028	964.63	285.38	201029.60
Sep, 2028	963.27	286.74	200742.86
Oct, 2028	961.89	288.12	200454.74
Nov, 2028	960.51	289.50	200165.25
Dec, 2028	959.13	290.88	199874.36
Jan, 2029	957.73	292.28	199582.08
Feb, 2029	956.33	293.68	199288.40
Mar, 2029	954.92	295.09	198993.32
Apr, 2029	953.51	296.50	198696.82
May, 2029	952.09	297.92	198398.90
Jun, 2029	950.66	299.35	198099.55
Jul, 2029	949.23	300.78	197798.76
Aug, 2029	947.79	302.22	197496.54
Sep, 2029	946.34	303.67	197192.87
Oct, 2029	944.88	305.13	196887.74
Nov, 2029	943.42	306.59	196581.15
Dec, 2029	941.95	308.06	196273.09
Jan, 2030	940.48	309.53	195963.56
Feb, 2030	938.99	311.02	195652.54
Mar, 2030	937.50	312.51	195340.03
Apr, 2030	936.00	314.01	195026.02
May, 2030	934.50	315.51	194710.51
Jun, 2030	932.99	317.02	194393.49
Jul, 2030	931.47	318.54	194074.95
Aug, 2030	929.94	320.07	193754.88
Sep, 2030	928.41	321.60	193433.28
Oct, 2030	926.87	323.14	193110.14
Nov, 2030	925.32	324.69	192785.45
Dec, 2030	923.76	326.25	192459.20
Jan, 2031	922.20	327.81	192131.39
Feb, 2031	920.63	329.38	191802.01
Mar, 2031	919.05	330.96	191471.05
Apr, 2031	917.47	332.54	191138.51
May, 2031	915.87	334.14	190804.37
Jun, 2031	914.27	335.74	190468.63
Jul, 2031	912.66	337.35	190131.28
Aug, 2031	911.05	338.96	189792.32
Sep, 2031	909.42	340.59	189451.73
Oct, 2031	907.79	342.22	189109.51
Nov, 2031	906.15	343.86	188765.65
Dec, 2031	904.50	345.51	188420.14
Jan, 2032	902.85	347.16	188072.98
Feb, 2032	901.18	348.83	187724.15
Mar, 2032	899.51	350.50	187373.65
Apr, 2032	897.83	352.18	187021.48
May, 2032	896.14	353.87	186667.61
Jun, 2032	894.45	355.56	186312.05
Jul, 2032	892.75	357.26	185954.79
Aug, 2032	891.03	358.98	185595.81
Sep, 2032	889.31	360.70	185235.11
Oct, 2032	887.58	362.43	184872.69
Nov, 2032	885.85	364.16	184508.53
Dec, 2032	884.10	365.91	184142.62
Jan, 2033	882.35	367.66	183774.96
Feb, 2033	880.59	369.42	183405.54
Mar, 2033	878.82	371.19	183034.35
Apr, 2033	877.04	372.97	182661.37
May, 2033	875.25	374.76	182286.62
Jun, 2033	873.46	376.55	181910.06
Jul, 2033	871.65	378.36	181531.71
Aug, 2033	869.84	380.17	181151.54
Sep, 2033	868.02	381.99	180769.54
Oct, 2033	866.19	383.82	180385.72
Nov, 2033	864.35	385.66	180000.06
Dec, 2033	862.50	387.51	179612.55
Jan, 2034	860.64	389.37	179223.18
Feb, 2034	858.78	391.23	178831.95
Mar, 2034	856.90	393.11	178438.84
Apr, 2034	855.02	394.99	178043.85
May, 2034	853.13	396.88	177646.97
Jun, 2034	851.23	398.78	177248.19
Jul, 2034	849.31	400.70	176847.49
Aug, 2034	847.39	402.62	176444.87
Sep, 2034	845.47	404.54	176040.33
Oct, 2034	843.53	406.48	175633.85
Nov, 2034	841.58	408.43	175225.41
Dec, 2034	839.62	410.39	174815.03
Jan, 2035	837.66	412.35	174402.67
Feb, 2035	835.68	414.33	173988.34
Mar, 2035	833.69	416.32	173572.02
Apr, 2035	831.70	418.31	173153.71
May, 2035	829.69	420.32	172733.40
Jun, 2035	827.68	422.33	172311.07
Jul, 2035	825.66	424.35	171886.72
Aug, 2035	823.62	426.39	171460.33
Sep, 2035	821.58	428.43	171031.90
Oct, 2035	819.53	430.48	170601.42
Nov, 2035	817.47	432.54	170168.87
Dec, 2035	815.39	434.62	169734.26
Jan, 2036	813.31	436.70	169297.56
Feb, 2036	811.22	438.79	168858.76
Mar, 2036	809.11	440.90	168417.87
Apr, 2036	807.00	443.01	167974.86
May, 2036	804.88	445.13	167529.73
Jun, 2036	802.75	447.26	167082.47
Jul, 2036	800.60	449.41	166633.06
Aug, 2036	798.45	451.56	166181.50
Sep, 2036	796.29	453.72	165727.78
Oct, 2036	794.11	455.90	165271.88
Nov, 2036	791.93	458.08	164813.80
Dec, 2036	789.73	460.28	164353.52
Jan, 2037	787.53	462.48	163891.04
Feb, 2037	785.31	464.70	163426.34
Mar, 2037	783.08	466.93	162959.41
Apr, 2037	780.85	469.16	162490.25
May, 2037	778.60	471.41	162018.84
Jun, 2037	776.34	473.67	161545.17
Jul, 2037	774.07	475.94	161069.23
Aug, 2037	771.79	478.22	160591.01
Sep, 2037	769.50	480.51	160110.50
Oct, 2037	767.20	482.81	159627.69
Nov, 2037	764.88	485.13	159142.56
Dec, 2037	762.56	487.45	158655.11
Jan, 2038	760.22	489.79	158165.32
Feb, 2038	757.88	492.13	157673.18
Mar, 2038	755.52	494.49	157178.69
Apr, 2038	753.15	496.86	156681.83
May, 2038	750.77	499.24	156182.59
Jun, 2038	748.37	501.64	155680.95
Jul, 2038	745.97	504.04	155176.91
Aug, 2038	743.56	506.45	154670.46
Sep, 2038	741.13	508.88	154161.58
Oct, 2038	738.69	511.32	153650.26
Nov, 2038	736.24	513.77	153136.49
Dec, 2038	733.78	516.23	152620.26
Jan, 2039	731.31	518.70	152101.55
Feb, 2039	728.82	521.19	151580.36
Mar, 2039	726.32	523.69	151056.68
Apr, 2039	723.81	526.20	150530.48
May, 2039	721.29	528.72	150001.76
Jun, 2039	718.76	531.25	149470.51
Jul, 2039	716.21	533.80	148936.71
Aug, 2039	713.66	536.35	148400.36
Sep, 2039	711.09	538.92	147861.43
Oct, 2039	708.50	541.51	147319.93
Nov, 2039	705.91	544.10	146775.82
Dec, 2039	703.30	546.71	146229.11
Jan, 2040	700.68	549.33	145679.79
Feb, 2040	698.05	551.96	145127.82
Mar, 2040	695.40	554.61	144573.22
Apr, 2040	692.75	557.26	144015.96
May, 2040	690.08	559.93	143456.02
Jun, 2040	687.39	562.62	142893.41
Jul, 2040	684.70	565.31	142328.09
Aug, 2040	681.99	568.02	141760.07
Sep, 2040	679.27	570.74	141189.33
Oct, 2040	676.53	573.48	140615.85
Nov, 2040	673.78	576.23	140039.63
Dec, 2040	671.02	578.99	139460.64
Jan, 2041	668.25	581.76	138878.88
Feb, 2041	665.46	584.55	138294.33
Mar, 2041	662.66	587.35	137706.98
Apr, 2041	659.85	590.16	137116.82
May, 2041	657.02	592.99	136523.82
Jun, 2041	654.18	595.83	135927.99
Jul, 2041	651.32	598.69	135329.30
Aug, 2041	648.45	601.56	134727.74
Sep, 2041	645.57	604.44	134123.30
Oct, 2041	642.67	607.34	133515.97
Nov, 2041	639.76	610.25	132905.72
Dec, 2041	636.84	613.17	132292.55
Jan, 2042	633.90	616.11	131676.44
Feb, 2042	630.95	619.06	131057.38
Mar, 2042	627.98	622.03	130435.36
Apr, 2042	625.00	625.01	129810.35
May, 2042	622.01	628.00	129182.35
Jun, 2042	619.00	631.01	128551.34
Jul, 2042	615.98	634.03	127917.30
Aug, 2042	612.94	637.07	127280.23
Sep, 2042	609.88	640.13	126640.10
Oct, 2042	606.82	643.19	125996.91
Nov, 2042	603.74	646.27	125350.64
Dec, 2042	600.64	649.37	124701.26
Jan, 2043	597.53	652.48	124048.78
Feb, 2043	594.40	655.61	123393.17
Mar, 2043	591.26	658.75	122734.42
Apr, 2043	588.10	661.91	122072.51
May, 2043	584.93	665.08	121407.43
Jun, 2043	581.74	668.27	120739.17
Jul, 2043	578.54	671.47	120067.70
Aug, 2043	575.32	674.69	119393.01
Sep, 2043	572.09	677.92	118715.10
Oct, 2043	568.84	681.17	118033.93
Nov, 2043	565.58	684.43	117349.50
Dec, 2043	562.30	687.71	116661.79
Jan, 2044	559.00	691.01	115970.78
Feb, 2044	555.69	694.32	115276.47
Mar, 2044	552.37	697.64	114578.82
Apr, 2044	549.02	700.99	113877.84
May, 2044	545.66	704.35	113173.49
Jun, 2044	542.29	707.72	112465.77
Jul, 2044	538.90	711.11	111754.66
Aug, 2044	535.49	714.52	111040.14
Sep, 2044	532.07	717.94	110322.20
Oct, 2044	528.63	721.38	109600.81
Nov, 2044	525.17	724.84	108875.97
Dec, 2044	521.70	728.31	108147.66
Jan, 2045	518.21	731.80	107415.86
Feb, 2045	514.70	735.31	106680.55
Mar, 2045	511.18	738.83	105941.72
Apr, 2045	507.64	742.37	105199.35
May, 2045	504.08	745.93	104453.42
Jun, 2045	500.51	749.50	103703.91
Jul, 2045	496.91	753.10	102950.82
Aug, 2045	493.31	756.70	102194.11
Sep, 2045	489.68	760.33	101433.78
Oct, 2045	486.04	763.97	100669.81
Nov, 2045	482.38	767.63	99902.18
Dec, 2045	478.70	771.31	99130.86
Jan, 2046	475.00	775.01	98355.86
Feb, 2046	471.29	778.72	97577.13
Mar, 2046	467.56	782.45	96794.68
Apr, 2046	463.81	786.20	96008.48
May, 2046	460.04	789.97	95218.51
Jun, 2046	456.26	793.75	94424.75
Jul, 2046	452.45	797.56	93627.20
Aug, 2046	448.63	801.38	92825.82
Sep, 2046	444.79	805.22	92020.60
Oct, 2046	440.93	809.08	91211.52
Nov, 2046	437.06	812.95	90398.56
Dec, 2046	433.16	816.85	89581.71
Jan, 2047	429.25	820.76	88760.95
Feb, 2047	425.31	824.70	87936.25
Mar, 2047	421.36	828.65	87107.60
Apr, 2047	417.39	832.62	86274.98
May, 2047	413.40	836.61	85438.38
Jun, 2047	409.39	840.62	84597.76
Jul, 2047	405.36	844.65	83753.11
Aug, 2047	401.32	848.69	82904.42
Sep, 2047	397.25	852.76	82051.66
Oct, 2047	393.16	856.85	81194.81
Nov, 2047	389.06	860.95	80333.86
Dec, 2047	384.93	865.08	79468.79
Jan, 2048	380.79	869.22	78599.56
Feb, 2048	376.62	873.39	77726.18
Mar, 2048	372.44	877.57	76848.60
Apr, 2048	368.23	881.78	75966.83
May, 2048	364.01	886.00	75080.82
Jun, 2048	359.76	890.25	74190.58
Jul, 2048	355.50	894.51	73296.06
Aug, 2048	351.21	898.80	72397.26
Sep, 2048	346.90	903.11	71494.16
Oct, 2048	342.58	907.43	70586.72
Nov, 2048	338.23	911.78	69674.94
Dec, 2048	333.86	916.15	68758.79
Jan, 2049	329.47	920.54	67838.25
Feb, 2049	325.06	924.95	66913.30
Mar, 2049	320.63	929.38	65983.91
Apr, 2049	316.17	933.84	65050.08
May, 2049	311.70	938.31	64111.77
Jun, 2049	307.20	942.81	63168.96
Jul, 2049	302.68	947.33	62221.63
Aug, 2049	298.15	951.86	61269.77
Sep, 2049	293.58	956.43	60313.34
Oct, 2049	289.00	961.01	59352.33
Nov, 2049	284.40	965.61	58386.72
Dec, 2049	279.77	970.24	57416.48
Jan, 2050	275.12	974.89	56441.59
Feb, 2050	270.45	979.56	55462.03
Mar, 2050	265.76	984.25	54477.78
Apr, 2050	261.04	988.97	53488.80
May, 2050	256.30	993.71	52495.10
Jun, 2050	251.54	998.47	51496.62
Jul, 2050	246.75	1003.26	50493.37
Aug, 2050	241.95	1008.06	49485.31
Sep, 2050	237.12	1012.89	48472.41
Oct, 2050	232.26	1017.75	47454.67
Nov, 2050	227.39	1022.62	46432.04
Dec, 2050	222.49	1027.52	45404.52
Jan, 2051	217.56	1032.45	44372.07
Feb, 2051	212.62	1037.39	43334.68
Mar, 2051	207.65	1042.36	42292.32
Apr, 2051	202.65	1047.36	41244.96
May, 2051	197.63	1052.38	40192.58
Jun, 2051	192.59	1057.42	39135.16
Jul, 2051	187.52	1062.49	38072.67
Aug, 2051	182.43	1067.58	37005.09
Sep, 2051	177.32	1072.69	35932.40
Oct, 2051	172.18	1077.83	34854.56
Nov, 2051	167.01	1083.00	33771.57
Dec, 2051	161.82	1088.19	32683.38
Jan, 2052	156.61	1093.40	31589.98
Feb, 2052	151.37	1098.64	30491.33
Mar, 2052	146.10	1103.91	29387.43
Apr, 2052	140.81	1109.20	28278.23
May, 2052	135.50	1114.51	27163.72
Jun, 2052	130.16	1119.85	26043.87
Jul, 2052	124.79	1125.22	24918.66
Aug, 2052	119.40	1130.61	23788.05
Sep, 2052	113.98	1136.03	22652.02
Oct, 2052	108.54	1141.47	21510.55
Nov, 2052	103.07	1146.94	20363.61
Dec, 2052	97.58	1152.43	19211.18
Jan, 2053	92.05	1157.96	18053.22
Feb, 2053	86.51	1163.50	16889.72
Mar, 2053	80.93	1169.08	15720.64
Apr, 2053	75.33	1174.68	14545.96
May, 2053	69.70	1180.31	13365.65
Jun, 2053	64.04	1185.97	12179.68
Jul, 2053	58.36	1191.65	10988.03
Aug, 2053	52.65	1197.36	9790.67
Sep, 2053	46.91	1203.10	8587.58
Oct, 2053	41.15	1208.86	7378.71
Nov, 2053	35.36	1214.65	6164.06
Dec, 2053	29.54	1220.47	4943.59
Jan, 2054	23.69	1226.32	3717.26
Feb, 2054	17.81	1232.20	2485.07
Mar, 2054	11.91	1238.10	1246.96
Apr, 2054	5.98	1244.03	2.93