Mortgage Parameters

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

Mortgage Summary

Property Total:	$308,000
Down Payment	$92,400
Mortgage Amount:	$215,600
Mortgage Payment:	$1,258.18 / month
Estimated Tax:	+ $171.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,429.29 / month
Total Interest Paid:	$237,344.40 over 30 years
Total Tax Paid:	$61,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	1033.08	225.10	215374.90
May, 2024	1032.00	226.18	215148.73
Jun, 2024	1030.92	227.26	214921.47
Jul, 2024	1029.83	228.35	214693.12
Aug, 2024	1028.74	229.44	214463.68
Sep, 2024	1027.64	230.54	214233.14
Oct, 2024	1026.53	231.65	214001.49
Nov, 2024	1025.42	232.76	213768.74
Dec, 2024	1024.31	233.87	213534.86
Jan, 2025	1023.19	234.99	213299.87
Feb, 2025	1022.06	236.12	213063.75
Mar, 2025	1020.93	237.25	212826.50
Apr, 2025	1019.79	238.39	212588.12
May, 2025	1018.65	239.53	212348.59
Jun, 2025	1017.50	240.68	212107.91
Jul, 2025	1016.35	241.83	211866.08
Aug, 2025	1015.19	242.99	211623.09
Sep, 2025	1014.03	244.15	211378.94
Oct, 2025	1012.86	245.32	211133.62
Nov, 2025	1011.68	246.50	210887.12
Dec, 2025	1010.50	247.68	210639.44
Jan, 2026	1009.31	248.87	210390.58
Feb, 2026	1008.12	250.06	210140.52
Mar, 2026	1006.92	251.26	209889.26
Apr, 2026	1005.72	252.46	209636.80
May, 2026	1004.51	253.67	209383.13
Jun, 2026	1003.29	254.89	209128.24
Jul, 2026	1002.07	256.11	208872.14
Aug, 2026	1000.85	257.33	208614.80
Sep, 2026	999.61	258.57	208356.24
Oct, 2026	998.37	259.81	208096.43
Nov, 2026	997.13	261.05	207835.38
Dec, 2026	995.88	262.30	207573.08
Jan, 2027	994.62	263.56	207309.52
Feb, 2027	993.36	264.82	207044.69
Mar, 2027	992.09	266.09	206778.60
Apr, 2027	990.81	267.37	206511.24
May, 2027	989.53	268.65	206242.59
Jun, 2027	988.25	269.93	205972.66
Jul, 2027	986.95	271.23	205701.43
Aug, 2027	985.65	272.53	205428.90
Sep, 2027	984.35	273.83	205155.07
Oct, 2027	983.03	275.15	204879.92
Nov, 2027	981.72	276.46	204603.46
Dec, 2027	980.39	277.79	204325.67
Jan, 2028	979.06	279.12	204046.55
Feb, 2028	977.72	280.46	203766.09
Mar, 2028	976.38	281.80	203484.29
Apr, 2028	975.03	283.15	203201.14
May, 2028	973.67	284.51	202916.63
Jun, 2028	972.31	285.87	202630.76
Jul, 2028	970.94	287.24	202343.52
Aug, 2028	969.56	288.62	202054.91
Sep, 2028	968.18	290.00	201764.91
Oct, 2028	966.79	291.39	201473.52
Nov, 2028	965.39	292.79	201180.73
Dec, 2028	963.99	294.19	200886.54
Jan, 2029	962.58	295.60	200590.94
Feb, 2029	961.16	297.02	200293.93
Mar, 2029	959.74	298.44	199995.49
Apr, 2029	958.31	299.87	199695.62
May, 2029	956.87	301.31	199394.31
Jun, 2029	955.43	302.75	199091.57
Jul, 2029	953.98	304.20	198787.37
Aug, 2029	952.52	305.66	198481.71
Sep, 2029	951.06	307.12	198174.59
Oct, 2029	949.59	308.59	197865.99
Nov, 2029	948.11	310.07	197555.92
Dec, 2029	946.62	311.56	197244.36
Jan, 2030	945.13	313.05	196931.31
Feb, 2030	943.63	314.55	196616.76
Mar, 2030	942.12	316.06	196300.70
Apr, 2030	940.61	317.57	195983.13
May, 2030	939.09	319.09	195664.04
Jun, 2030	937.56	320.62	195343.41
Jul, 2030	936.02	322.16	195021.26
Aug, 2030	934.48	323.70	194697.55
Sep, 2030	932.93	325.25	194372.30
Oct, 2030	931.37	326.81	194045.48
Nov, 2030	929.80	328.38	193717.11
Dec, 2030	928.23	329.95	193387.15
Jan, 2031	926.65	331.53	193055.62
Feb, 2031	925.06	333.12	192722.50
Mar, 2031	923.46	334.72	192387.78
Apr, 2031	921.86	336.32	192051.46
May, 2031	920.25	337.93	191713.53
Jun, 2031	918.63	339.55	191373.97
Jul, 2031	917.00	341.18	191032.79
Aug, 2031	915.37	342.81	190689.98
Sep, 2031	913.72	344.46	190345.52
Oct, 2031	912.07	346.11	189999.41
Nov, 2031	910.41	347.77	189651.65
Dec, 2031	908.75	349.43	189302.22
Jan, 2032	907.07	351.11	188951.11
Feb, 2032	905.39	352.79	188598.32
Mar, 2032	903.70	354.48	188243.84
Apr, 2032	902.00	356.18	187887.66
May, 2032	900.30	357.88	187529.78
Jun, 2032	898.58	359.60	187170.18
Jul, 2032	896.86	361.32	186808.85
Aug, 2032	895.13	363.05	186445.80
Sep, 2032	893.39	364.79	186081.01
Oct, 2032	891.64	366.54	185714.46
Nov, 2032	889.88	368.30	185346.17
Dec, 2032	888.12	370.06	184976.10
Jan, 2033	886.34	371.84	184604.27
Feb, 2033	884.56	373.62	184230.65
Mar, 2033	882.77	375.41	183855.24
Apr, 2033	880.97	377.21	183478.03
May, 2033	879.17	379.01	183099.02
Jun, 2033	877.35	380.83	182718.19
Jul, 2033	875.52	382.66	182335.53
Aug, 2033	873.69	384.49	181951.04
Sep, 2033	871.85	386.33	181564.71
Oct, 2033	870.00	388.18	181176.53
Nov, 2033	868.14	390.04	180786.49
Dec, 2033	866.27	391.91	180394.58
Jan, 2034	864.39	393.79	180000.79
Feb, 2034	862.50	395.68	179605.11
Mar, 2034	860.61	397.57	179207.54
Apr, 2034	858.70	399.48	178808.06
May, 2034	856.79	401.39	178406.67
Jun, 2034	854.87	403.31	178003.36
Jul, 2034	852.93	405.25	177598.11
Aug, 2034	850.99	407.19	177190.92
Sep, 2034	849.04	409.14	176781.78
Oct, 2034	847.08	411.10	176370.68
Nov, 2034	845.11	413.07	175957.61
Dec, 2034	843.13	415.05	175542.56
Jan, 2035	841.14	417.04	175125.52
Feb, 2035	839.14	419.04	174706.48
Mar, 2035	837.14	421.04	174285.44
Apr, 2035	835.12	423.06	173862.38
May, 2035	833.09	425.09	173437.29
Jun, 2035	831.05	427.13	173010.16
Jul, 2035	829.01	429.17	172580.99
Aug, 2035	826.95	431.23	172149.76
Sep, 2035	824.88	433.30	171716.46
Oct, 2035	822.81	435.37	171281.09
Nov, 2035	820.72	437.46	170843.63
Dec, 2035	818.63	439.55	170404.08
Jan, 2036	816.52	441.66	169962.42
Feb, 2036	814.40	443.78	169518.64
Mar, 2036	812.28	445.90	169072.74
Apr, 2036	810.14	448.04	168624.70
May, 2036	807.99	450.19	168174.51
Jun, 2036	805.84	452.34	167722.17
Jul, 2036	803.67	454.51	167267.66
Aug, 2036	801.49	456.69	166810.97
Sep, 2036	799.30	458.88	166352.09
Oct, 2036	797.10	461.08	165891.01
Nov, 2036	794.89	463.29	165427.73
Dec, 2036	792.67	465.51	164962.22
Jan, 2037	790.44	467.74	164494.49
Feb, 2037	788.20	469.98	164024.51
Mar, 2037	785.95	472.23	163552.28
Apr, 2037	783.69	474.49	163077.79
May, 2037	781.41	476.77	162601.02
Jun, 2037	779.13	479.05	162121.97
Jul, 2037	776.83	481.35	161640.63
Aug, 2037	774.53	483.65	161156.97
Sep, 2037	772.21	485.97	160671.00
Oct, 2037	769.88	488.30	160182.71
Nov, 2037	767.54	490.64	159692.07
Dec, 2037	765.19	492.99	159199.08
Jan, 2038	762.83	495.35	158703.73
Feb, 2038	760.46	497.72	158206.00
Mar, 2038	758.07	500.11	157705.89
Apr, 2038	755.67	502.51	157203.39
May, 2038	753.27	504.91	156698.47
Jun, 2038	750.85	507.33	156191.14
Jul, 2038	748.42	509.76	155681.38
Aug, 2038	745.97	512.21	155169.17
Sep, 2038	743.52	514.66	154654.51
Oct, 2038	741.05	517.13	154137.38
Nov, 2038	738.57	519.61	153617.78
Dec, 2038	736.09	522.09	153095.68
Jan, 2039	733.58	524.60	152571.09
Feb, 2039	731.07	527.11	152043.98
Mar, 2039	728.54	529.64	151514.34
Apr, 2039	726.01	532.17	150982.17
May, 2039	723.46	534.72	150447.44
Jun, 2039	720.89	537.29	149910.16
Jul, 2039	718.32	539.86	149370.30
Aug, 2039	715.73	542.45	148827.85
Sep, 2039	713.13	545.05	148282.80
Oct, 2039	710.52	547.66	147735.14
Nov, 2039	707.90	550.28	147184.86
Dec, 2039	705.26	552.92	146631.94
Jan, 2040	702.61	555.57	146076.37
Feb, 2040	699.95	558.23	145518.14
Mar, 2040	697.27	560.91	144957.24
Apr, 2040	694.59	563.59	144393.64
May, 2040	691.89	566.29	143827.35
Jun, 2040	689.17	569.01	143258.34
Jul, 2040	686.45	571.73	142686.61
Aug, 2040	683.71	574.47	142112.14
Sep, 2040	680.95	577.23	141534.91
Oct, 2040	678.19	579.99	140954.92
Nov, 2040	675.41	582.77	140372.15
Dec, 2040	672.62	585.56	139786.58
Jan, 2041	669.81	588.37	139198.21
Feb, 2041	666.99	591.19	138607.02
Mar, 2041	664.16	594.02	138013.00
Apr, 2041	661.31	596.87	137416.14
May, 2041	658.45	599.73	136816.41
Jun, 2041	655.58	602.60	136213.81
Jul, 2041	652.69	605.49	135608.32
Aug, 2041	649.79	608.39	134999.93
Sep, 2041	646.87	611.31	134388.62
Oct, 2041	643.95	614.23	133774.39
Nov, 2041	641.00	617.18	133157.21
Dec, 2041	638.04	620.14	132537.08
Jan, 2042	635.07	623.11	131913.97
Feb, 2042	632.09	626.09	131287.88
Mar, 2042	629.09	629.09	130658.78
Apr, 2042	626.07	632.11	130026.68
May, 2042	623.04	635.14	129391.54
Jun, 2042	620.00	638.18	128753.36
Jul, 2042	616.94	641.24	128112.13
Aug, 2042	613.87	644.31	127467.82
Sep, 2042	610.78	647.40	126820.42
Oct, 2042	607.68	650.50	126169.92
Nov, 2042	604.56	653.62	125516.31
Dec, 2042	601.43	656.75	124859.56
Jan, 2043	598.29	659.89	124199.66
Feb, 2043	595.12	663.06	123536.61
Mar, 2043	591.95	666.23	122870.37
Apr, 2043	588.75	669.43	122200.95
May, 2043	585.55	672.63	121528.31
Jun, 2043	582.32	675.86	120852.46
Jul, 2043	579.08	679.10	120173.36
Aug, 2043	575.83	682.35	119491.01
Sep, 2043	572.56	685.62	118805.39
Oct, 2043	569.28	688.90	118116.49
Nov, 2043	565.97	692.21	117424.28
Dec, 2043	562.66	695.52	116728.76
Jan, 2044	559.33	698.85	116029.91
Feb, 2044	555.98	702.20	115327.70
Mar, 2044	552.61	705.57	114622.14
Apr, 2044	549.23	708.95	113913.19
May, 2044	545.83	712.35	113200.84
Jun, 2044	542.42	715.76	112485.08
Jul, 2044	538.99	719.19	111765.89
Aug, 2044	535.54	722.64	111043.26
Sep, 2044	532.08	726.10	110317.16
Oct, 2044	528.60	729.58	109587.58
Nov, 2044	525.11	733.07	108854.51
Dec, 2044	521.59	736.59	108117.92
Jan, 2045	518.07	740.11	107377.81
Feb, 2045	514.52	743.66	106634.15
Mar, 2045	510.96	747.22	105886.92
Apr, 2045	507.37	750.81	105136.12
May, 2045	503.78	754.40	104381.71
Jun, 2045	500.16	758.02	103623.70
Jul, 2045	496.53	761.65	102862.05
Aug, 2045	492.88	765.30	102096.75
Sep, 2045	489.21	768.97	101327.78
Oct, 2045	485.53	772.65	100555.13
Nov, 2045	481.83	776.35	99778.78
Dec, 2045	478.11	780.07	98998.70
Jan, 2046	474.37	783.81	98214.89
Feb, 2046	470.61	787.57	97427.33
Mar, 2046	466.84	791.34	96635.99
Apr, 2046	463.05	795.13	95840.85
May, 2046	459.24	798.94	95041.91
Jun, 2046	455.41	802.77	94239.14
Jul, 2046	451.56	806.62	93432.52
Aug, 2046	447.70	810.48	92622.04
Sep, 2046	443.81	814.37	91807.67
Oct, 2046	439.91	818.27	90989.40
Nov, 2046	435.99	822.19	90167.22
Dec, 2046	432.05	826.13	89341.09
Jan, 2047	428.09	830.09	88511.00
Feb, 2047	424.12	834.06	87676.93
Mar, 2047	420.12	838.06	86838.87
Apr, 2047	416.10	842.08	85996.80
May, 2047	412.07	846.11	85150.68
Jun, 2047	408.01	850.17	84300.52
Jul, 2047	403.94	854.24	83446.28
Aug, 2047	399.85	858.33	82587.94
Sep, 2047	395.73	862.45	81725.50
Oct, 2047	391.60	866.58	80858.92
Nov, 2047	387.45	870.73	79988.19
Dec, 2047	383.28	874.90	79113.29
Jan, 2048	379.08	879.10	78234.19
Feb, 2048	374.87	883.31	77350.88
Mar, 2048	370.64	887.54	76463.34
Apr, 2048	366.39	891.79	75571.55
May, 2048	362.11	896.07	74675.48
Jun, 2048	357.82	900.36	73775.12
Jul, 2048	353.51	904.67	72870.45
Aug, 2048	349.17	909.01	71961.44
Sep, 2048	344.82	913.36	71048.07
Oct, 2048	340.44	917.74	70130.33
Nov, 2048	336.04	922.14	69208.19
Dec, 2048	331.62	926.56	68281.64
Jan, 2049	327.18	931.00	67350.64
Feb, 2049	322.72	935.46	66415.18
Mar, 2049	318.24	939.94	65475.24
Apr, 2049	313.74	944.44	64530.80
May, 2049	309.21	948.97	63581.83
Jun, 2049	304.66	953.52	62628.31
Jul, 2049	300.09	958.09	61670.22
Aug, 2049	295.50	962.68	60707.55
Sep, 2049	290.89	967.29	59740.26
Oct, 2049	286.26	971.92	58768.33
Nov, 2049	281.60	976.58	57791.75
Dec, 2049	276.92	981.26	56810.49
Jan, 2050	272.22	985.96	55824.53
Feb, 2050	267.49	990.69	54833.84
Mar, 2050	262.75	995.43	53838.40
Apr, 2050	257.98	1000.20	52838.20
May, 2050	253.18	1005.00	51833.20
Jun, 2050	248.37	1009.81	50823.39
Jul, 2050	243.53	1014.65	49808.74
Aug, 2050	238.67	1019.51	48789.23
Sep, 2050	233.78	1024.40	47764.83
Oct, 2050	228.87	1029.31	46735.52
Nov, 2050	223.94	1034.24	45701.28
Dec, 2050	218.99	1039.19	44662.09
Jan, 2051	214.01	1044.17	43617.91
Feb, 2051	209.00	1049.18	42568.74
Mar, 2051	203.98	1054.20	41514.53
Apr, 2051	198.92	1059.26	40455.27
May, 2051	193.85	1064.33	39390.94
Jun, 2051	188.75	1069.43	38321.51
Jul, 2051	183.62	1074.56	37246.96
Aug, 2051	178.47	1079.71	36167.25
Sep, 2051	173.30	1084.88	35082.37
Oct, 2051	168.10	1090.08	33992.29
Nov, 2051	162.88	1095.30	32896.99
Dec, 2051	157.63	1100.55	31796.45
Jan, 2052	152.36	1105.82	30690.62
Feb, 2052	147.06	1111.12	29579.50
Mar, 2052	141.74	1116.44	28463.06
Apr, 2052	136.39	1121.79	27341.26
May, 2052	131.01	1127.17	26214.09
Jun, 2052	125.61	1132.57	25081.52
Jul, 2052	120.18	1138.00	23943.53
Aug, 2052	114.73	1143.45	22800.07
Sep, 2052	109.25	1148.93	21651.15
Oct, 2052	103.75	1154.43	20496.71
Nov, 2052	98.21	1159.97	19336.74
Dec, 2052	92.66	1165.52	18171.22
Jan, 2053	87.07	1171.11	17000.11
Feb, 2053	81.46	1176.72	15823.39
Mar, 2053	75.82	1182.36	14641.03
Apr, 2053	70.15	1188.03	13453.00
May, 2053	64.46	1193.72	12259.29
Jun, 2053	58.74	1199.44	11059.85
Jul, 2053	53.00	1205.18	9854.66
Aug, 2053	47.22	1210.96	8643.70
Sep, 2053	41.42	1216.76	7426.94
Oct, 2053	35.59	1222.59	6204.35
Nov, 2053	29.73	1228.45	4975.90
Dec, 2053	23.84	1234.34	3741.56
Jan, 2054	17.93	1240.25	2501.31
Feb, 2054	11.99	1246.19	1255.11
Mar, 2054	6.01	1252.17	2.95