Mortgage Parameters

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

Mortgage Summary

Property Total:	$322,400
Down Payment	$96,720
Mortgage Amount:	$225,680
Mortgage Payment:	$1,317.01 / month
Estimated Tax:	+ $179.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,496.12 / month
Total Interest Paid:	$248,443.20 over 30 years
Total Tax Paid:	$64,480.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1081.38	235.63	225444.37
Jun, 2024	1080.25	236.76	225207.62
Jul, 2024	1079.12	237.89	224969.73
Aug, 2024	1077.98	239.03	224730.70
Sep, 2024	1076.83	240.18	224490.52
Oct, 2024	1075.68	241.33	224249.20
Nov, 2024	1074.53	242.48	224006.71
Dec, 2024	1073.37	243.64	223763.07
Jan, 2025	1072.20	244.81	223518.26
Feb, 2025	1071.02	245.99	223272.27
Mar, 2025	1069.85	247.16	223025.11
Apr, 2025	1068.66	248.35	222776.76
May, 2025	1067.47	249.54	222527.22
Jun, 2025	1066.28	250.73	222276.49
Jul, 2025	1065.07	251.94	222024.55
Aug, 2025	1063.87	253.14	221771.41
Sep, 2025	1062.65	254.36	221517.06
Oct, 2025	1061.44	255.57	221261.48
Nov, 2025	1060.21	256.80	221004.68
Dec, 2025	1058.98	258.03	220746.65
Jan, 2026	1057.74	259.27	220487.39
Feb, 2026	1056.50	260.51	220226.88
Mar, 2026	1055.25	261.76	219965.12
Apr, 2026	1054.00	263.01	219702.11
May, 2026	1052.74	264.27	219437.84
Jun, 2026	1051.47	265.54	219172.31
Jul, 2026	1050.20	266.81	218905.50
Aug, 2026	1048.92	268.09	218637.41
Sep, 2026	1047.64	269.37	218368.04
Oct, 2026	1046.35	270.66	218097.37
Nov, 2026	1045.05	271.96	217825.41
Dec, 2026	1043.75	273.26	217552.15
Jan, 2027	1042.44	274.57	217277.58
Feb, 2027	1041.12	275.89	217001.69
Mar, 2027	1039.80	277.21	216724.48
Apr, 2027	1038.47	278.54	216445.94
May, 2027	1037.14	279.87	216166.07
Jun, 2027	1035.80	281.21	215884.85
Jul, 2027	1034.45	282.56	215602.29
Aug, 2027	1033.09	283.92	215318.37
Sep, 2027	1031.73	285.28	215033.10
Oct, 2027	1030.37	286.64	214746.46
Nov, 2027	1028.99	288.02	214458.44
Dec, 2027	1027.61	289.40	214169.04
Jan, 2028	1026.23	290.78	213878.26
Feb, 2028	1024.83	292.18	213586.08
Mar, 2028	1023.43	293.58	213292.51
Apr, 2028	1022.03	294.98	212997.52
May, 2028	1020.61	296.40	212701.13
Jun, 2028	1019.19	297.82	212403.31
Jul, 2028	1017.77	299.24	212104.06
Aug, 2028	1016.33	300.68	211803.39
Sep, 2028	1014.89	302.12	211501.27
Oct, 2028	1013.44	303.57	211197.70
Nov, 2028	1011.99	305.02	210892.68
Dec, 2028	1010.53	306.48	210586.20
Jan, 2029	1009.06	307.95	210278.25
Feb, 2029	1007.58	309.43	209968.82
Mar, 2029	1006.10	310.91	209657.91
Apr, 2029	1004.61	312.40	209345.51
May, 2029	1003.11	313.90	209031.61
Jun, 2029	1001.61	315.40	208716.21
Jul, 2029	1000.10	316.91	208399.30
Aug, 2029	998.58	318.43	208080.87
Sep, 2029	997.05	319.96	207760.92
Oct, 2029	995.52	321.49	207439.43
Nov, 2029	993.98	323.03	207116.40
Dec, 2029	992.43	324.58	206791.82
Jan, 2030	990.88	326.13	206465.69
Feb, 2030	989.31	327.70	206137.99
Mar, 2030	987.74	329.27	205808.73
Apr, 2030	986.17	330.84	205477.89
May, 2030	984.58	332.43	205145.46
Jun, 2030	982.99	334.02	204811.44
Jul, 2030	981.39	335.62	204475.81
Aug, 2030	979.78	337.23	204138.58
Sep, 2030	978.16	338.85	203799.74
Oct, 2030	976.54	340.47	203459.27
Nov, 2030	974.91	342.10	203117.17
Dec, 2030	973.27	343.74	202773.43
Jan, 2031	971.62	345.39	202428.04
Feb, 2031	969.97	347.04	202081.00
Mar, 2031	968.30	348.71	201732.29
Apr, 2031	966.63	350.38	201381.92
May, 2031	964.96	352.05	201029.86
Jun, 2031	963.27	353.74	200676.12
Jul, 2031	961.57	355.44	200320.68
Aug, 2031	959.87	357.14	199963.54
Sep, 2031	958.16	358.85	199604.69
Oct, 2031	956.44	360.57	199244.12
Nov, 2031	954.71	362.30	198881.82
Dec, 2031	952.98	364.03	198517.79
Jan, 2032	951.23	365.78	198152.01
Feb, 2032	949.48	367.53	197784.48
Mar, 2032	947.72	369.29	197415.18
Apr, 2032	945.95	371.06	197044.12
May, 2032	944.17	372.84	196671.28
Jun, 2032	942.38	374.63	196296.65
Jul, 2032	940.59	376.42	195920.23
Aug, 2032	938.78	378.23	195542.01
Sep, 2032	936.97	380.04	195161.97
Oct, 2032	935.15	381.86	194780.11
Nov, 2032	933.32	383.69	194396.42
Dec, 2032	931.48	385.53	194010.89
Jan, 2033	929.64	387.37	193623.52
Feb, 2033	927.78	389.23	193234.29
Mar, 2033	925.91	391.10	192843.19
Apr, 2033	924.04	392.97	192450.22
May, 2033	922.16	394.85	192055.37
Jun, 2033	920.27	396.74	191658.63
Jul, 2033	918.36	398.65	191259.98
Aug, 2033	916.45	400.56	190859.42
Sep, 2033	914.53	402.48	190456.95
Oct, 2033	912.61	404.40	190052.55
Nov, 2033	910.67	406.34	189646.20
Dec, 2033	908.72	408.29	189237.91
Jan, 2034	906.77	410.24	188827.67
Feb, 2034	904.80	412.21	188415.46
Mar, 2034	902.82	414.19	188001.27
Apr, 2034	900.84	416.17	187585.10
May, 2034	898.85	418.16	187166.94
Jun, 2034	896.84	420.17	186746.77
Jul, 2034	894.83	422.18	186324.59
Aug, 2034	892.81	424.20	185900.38
Sep, 2034	890.77	426.24	185474.15
Oct, 2034	888.73	428.28	185045.87
Nov, 2034	886.68	430.33	184615.53
Dec, 2034	884.62	432.39	184183.14
Jan, 2035	882.54	434.47	183748.67
Feb, 2035	880.46	436.55	183312.13
Mar, 2035	878.37	438.64	182873.49
Apr, 2035	876.27	440.74	182432.75
May, 2035	874.16	442.85	181989.89
Jun, 2035	872.03	444.98	181544.92
Jul, 2035	869.90	447.11	181097.81
Aug, 2035	867.76	449.25	180648.56
Sep, 2035	865.61	451.40	180197.16
Oct, 2035	863.44	453.57	179743.59
Nov, 2035	861.27	455.74	179287.86
Dec, 2035	859.09	457.92	178829.93
Jan, 2036	856.89	460.12	178369.82
Feb, 2036	854.69	462.32	177907.49
Mar, 2036	852.47	464.54	177442.96
Apr, 2036	850.25	466.76	176976.20
May, 2036	848.01	469.00	176507.20
Jun, 2036	845.76	471.25	176035.95
Jul, 2036	843.51	473.50	175562.45
Aug, 2036	841.24	475.77	175086.67
Sep, 2036	838.96	478.05	174608.62
Oct, 2036	836.67	480.34	174128.28
Nov, 2036	834.36	482.65	173645.63
Dec, 2036	832.05	484.96	173160.67
Jan, 2037	829.73	487.28	172673.39
Feb, 2037	827.39	489.62	172183.77
Mar, 2037	825.05	491.96	171691.81
Apr, 2037	822.69	494.32	171197.49
May, 2037	820.32	496.69	170700.80
Jun, 2037	817.94	499.07	170201.73
Jul, 2037	815.55	501.46	169700.27
Aug, 2037	813.15	503.86	169196.41
Sep, 2037	810.73	506.28	168690.13
Oct, 2037	808.31	508.70	168181.43
Nov, 2037	805.87	511.14	167670.29
Dec, 2037	803.42	513.59	167156.70
Jan, 2038	800.96	516.05	166640.65
Feb, 2038	798.49	518.52	166122.13
Mar, 2038	796.00	521.01	165601.12
Apr, 2038	793.51	523.50	165077.61
May, 2038	791.00	526.01	164551.60
Jun, 2038	788.48	528.53	164023.07
Jul, 2038	785.94	531.07	163492.00
Aug, 2038	783.40	533.61	162958.39
Sep, 2038	780.84	536.17	162422.22
Oct, 2038	778.27	538.74	161883.48
Nov, 2038	775.69	541.32	161342.17
Dec, 2038	773.10	543.91	160798.25
Jan, 2039	770.49	546.52	160251.74
Feb, 2039	767.87	549.14	159702.60
Mar, 2039	765.24	551.77	159150.83
Apr, 2039	762.60	554.41	158596.42
May, 2039	759.94	557.07	158039.35
Jun, 2039	757.27	559.74	157479.61
Jul, 2039	754.59	562.42	156917.19
Aug, 2039	751.89	565.12	156352.08
Sep, 2039	749.19	567.82	155784.25
Oct, 2039	746.47	570.54	155213.71
Nov, 2039	743.73	573.28	154640.43
Dec, 2039	740.99	576.02	154064.41
Jan, 2040	738.23	578.78	153485.62
Feb, 2040	735.45	581.56	152904.06
Mar, 2040	732.67	584.34	152319.72
Apr, 2040	729.87	587.14	151732.57
May, 2040	727.05	589.96	151142.62
Jun, 2040	724.23	592.78	150549.83
Jul, 2040	721.38	595.63	149954.21
Aug, 2040	718.53	598.48	149355.73
Sep, 2040	715.66	601.35	148754.38
Oct, 2040	712.78	604.23	148150.15
Nov, 2040	709.89	607.12	147543.03
Dec, 2040	706.98	610.03	146932.99
Jan, 2041	704.05	612.96	146320.04
Feb, 2041	701.12	615.89	145704.15
Mar, 2041	698.17	618.84	145085.30
Apr, 2041	695.20	621.81	144463.49
May, 2041	692.22	624.79	143838.70
Jun, 2041	689.23	627.78	143210.92
Jul, 2041	686.22	630.79	142580.13
Aug, 2041	683.20	633.81	141946.31
Sep, 2041	680.16	636.85	141309.46
Oct, 2041	677.11	639.90	140669.56
Nov, 2041	674.04	642.97	140026.59
Dec, 2041	670.96	646.05	139380.54
Jan, 2042	667.87	649.14	138731.40
Feb, 2042	664.75	652.26	138079.14
Mar, 2042	661.63	655.38	137423.76
Apr, 2042	658.49	658.52	136765.24
May, 2042	655.33	661.68	136103.57
Jun, 2042	652.16	664.85	135438.72
Jul, 2042	648.98	668.03	134770.69
Aug, 2042	645.78	671.23	134099.45
Sep, 2042	642.56	674.45	133425.00
Oct, 2042	639.33	677.68	132747.32
Nov, 2042	636.08	680.93	132066.39
Dec, 2042	632.82	684.19	131382.20
Jan, 2043	629.54	687.47	130694.73
Feb, 2043	626.25	690.76	130003.96
Mar, 2043	622.94	694.07	129309.89
Apr, 2043	619.61	697.40	128612.49
May, 2043	616.27	700.74	127911.75
Jun, 2043	612.91	704.10	127207.65
Jul, 2043	609.54	707.47	126500.18
Aug, 2043	606.15	710.86	125789.31
Sep, 2043	602.74	714.27	125075.04
Oct, 2043	599.32	717.69	124357.35
Nov, 2043	595.88	721.13	123636.22
Dec, 2043	592.42	724.59	122911.63
Jan, 2044	588.95	728.06	122183.57
Feb, 2044	585.46	731.55	121452.03
Mar, 2044	581.96	735.05	120716.98
Apr, 2044	578.44	738.57	119978.40
May, 2044	574.90	742.11	119236.29
Jun, 2044	571.34	745.67	118490.62
Jul, 2044	567.77	749.24	117741.38
Aug, 2044	564.18	752.83	116988.54
Sep, 2044	560.57	756.44	116232.10
Oct, 2044	556.95	760.06	115472.04
Nov, 2044	553.30	763.71	114708.33
Dec, 2044	549.64	767.37	113940.97
Jan, 2045	545.97	771.04	113169.92
Feb, 2045	542.27	774.74	112395.19
Mar, 2045	538.56	778.45	111616.74
Apr, 2045	534.83	782.18	110834.56
May, 2045	531.08	785.93	110048.63
Jun, 2045	527.32	789.69	109258.93
Jul, 2045	523.53	793.48	108465.46
Aug, 2045	519.73	797.28	107668.18
Sep, 2045	515.91	801.10	106867.08
Oct, 2045	512.07	804.94	106062.14
Nov, 2045	508.21	808.80	105253.34
Dec, 2045	504.34	812.67	104440.67
Jan, 2046	500.44	816.57	103624.11
Feb, 2046	496.53	820.48	102803.63
Mar, 2046	492.60	824.41	101979.22
Apr, 2046	488.65	828.36	101150.86
May, 2046	484.68	832.33	100318.53
Jun, 2046	480.69	836.32	99482.21
Jul, 2046	476.69	840.32	98641.89
Aug, 2046	472.66	844.35	97797.54
Sep, 2046	468.61	848.40	96949.14
Oct, 2046	464.55	852.46	96096.68
Nov, 2046	460.46	856.55	95240.13
Dec, 2046	456.36	860.65	94379.48
Jan, 2047	452.24	864.77	93514.71
Feb, 2047	448.09	868.92	92645.79
Mar, 2047	443.93	873.08	91772.71
Apr, 2047	439.74	877.27	90895.44
May, 2047	435.54	881.47	90013.97
Jun, 2047	431.32	885.69	89128.28
Jul, 2047	427.07	889.94	88238.34
Aug, 2047	422.81	894.20	87344.14
Sep, 2047	418.52	898.49	86445.65
Oct, 2047	414.22	902.79	85542.86
Nov, 2047	409.89	907.12	84635.75
Dec, 2047	405.55	911.46	83724.28
Jan, 2048	401.18	915.83	82808.45
Feb, 2048	396.79	920.22	81888.23
Mar, 2048	392.38	924.63	80963.60
Apr, 2048	387.95	929.06	80034.54
May, 2048	383.50	933.51	79101.03
Jun, 2048	379.03	937.98	78163.05
Jul, 2048	374.53	942.48	77220.57
Aug, 2048	370.02	946.99	76273.57
Sep, 2048	365.48	951.53	75322.04
Oct, 2048	360.92	956.09	74365.95
Nov, 2048	356.34	960.67	73405.28
Dec, 2048	351.73	965.28	72440.00
Jan, 2049	347.11	969.90	71470.10
Feb, 2049	342.46	974.55	70495.55
Mar, 2049	337.79	979.22	69516.33
Apr, 2049	333.10	983.91	68532.42
May, 2049	328.38	988.63	67543.79
Jun, 2049	323.65	993.36	66550.43
Jul, 2049	318.89	998.12	65552.31
Aug, 2049	314.10	1002.91	64549.40
Sep, 2049	309.30	1007.71	63541.69
Oct, 2049	304.47	1012.54	62529.15
Nov, 2049	299.62	1017.39	61511.76
Dec, 2049	294.74	1022.27	60489.50
Jan, 2050	289.85	1027.16	59462.33
Feb, 2050	284.92	1032.09	58430.25
Mar, 2050	279.98	1037.03	57393.21
Apr, 2050	275.01	1042.00	56351.21
May, 2050	270.02	1046.99	55304.22
Jun, 2050	265.00	1052.01	54252.21
Jul, 2050	259.96	1057.05	53195.16
Aug, 2050	254.89	1062.12	52133.04
Sep, 2050	249.80	1067.21	51065.83
Oct, 2050	244.69	1072.32	49993.52
Nov, 2050	239.55	1077.46	48916.06
Dec, 2050	234.39	1082.62	47833.44
Jan, 2051	229.20	1087.81	46745.63
Feb, 2051	223.99	1093.02	45652.61
Mar, 2051	218.75	1098.26	44554.35
Apr, 2051	213.49	1103.52	43450.83
May, 2051	208.20	1108.81	42342.02
Jun, 2051	202.89	1114.12	41227.90
Jul, 2051	197.55	1119.46	40108.44
Aug, 2051	192.19	1124.82	38983.62
Sep, 2051	186.80	1130.21	37853.40
Oct, 2051	181.38	1135.63	36717.77
Nov, 2051	175.94	1141.07	35576.70
Dec, 2051	170.47	1146.54	34430.17
Jan, 2052	164.98	1152.03	33278.13
Feb, 2052	159.46	1157.55	32120.58
Mar, 2052	153.91	1163.10	30957.48
Apr, 2052	148.34	1168.67	29788.81
May, 2052	142.74	1174.27	28614.54
Jun, 2052	137.11	1179.90	27434.64
Jul, 2052	131.46	1185.55	26249.09
Aug, 2052	125.78	1191.23	25057.85
Sep, 2052	120.07	1196.94	23860.91
Oct, 2052	114.33	1202.68	22658.24
Nov, 2052	108.57	1208.44	21449.80
Dec, 2052	102.78	1214.23	20235.57
Jan, 2053	96.96	1220.05	19015.52
Feb, 2053	91.12	1225.89	17789.63
Mar, 2053	85.24	1231.77	16557.86
Apr, 2053	79.34	1237.67	15320.19
May, 2053	73.41	1243.60	14076.59
Jun, 2053	67.45	1249.56	12827.03
Jul, 2053	61.46	1255.55	11571.48
Aug, 2053	55.45	1261.56	10309.92
Sep, 2053	49.40	1267.61	9042.31
Oct, 2053	43.33	1273.68	7768.63
Nov, 2053	37.22	1279.79	6488.84
Dec, 2053	31.09	1285.92	5202.92
Jan, 2054	24.93	1292.08	3910.84
Feb, 2054	18.74	1298.27	2612.57
Mar, 2054	12.52	1304.49	1308.08
Apr, 2054	6.27	1310.74	0