Mortgage Parameters

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

Mortgage Summary

Property Total:	$346,000
Down Payment	$103,800
Mortgage Amount:	$242,200
Mortgage Payment:	$1,413.41 / month
Estimated Tax:	+ $192.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,605.63 / month
Total Interest Paid:	$266,626.80 over 30 years
Total Tax Paid:	$69,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	1160.54	252.87	241947.13
May, 2024	1159.33	254.08	241693.05
Jun, 2024	1158.11	255.30	241437.75
Jul, 2024	1156.89	256.52	241181.23
Aug, 2024	1155.66	257.75	240923.48
Sep, 2024	1154.43	258.98	240664.50
Oct, 2024	1153.18	260.23	240404.27
Nov, 2024	1151.94	261.47	240142.80
Dec, 2024	1150.68	262.73	239880.07
Jan, 2025	1149.43	263.98	239616.09
Feb, 2025	1148.16	265.25	239350.84
Mar, 2025	1146.89	266.52	239084.32
Apr, 2025	1145.61	267.80	238816.52
May, 2025	1144.33	269.08	238547.44
Jun, 2025	1143.04	270.37	238277.07
Jul, 2025	1141.74	271.67	238005.40
Aug, 2025	1140.44	272.97	237732.44
Sep, 2025	1139.13	274.28	237458.16
Oct, 2025	1137.82	275.59	237182.57
Nov, 2025	1136.50	276.91	236905.66
Dec, 2025	1135.17	278.24	236627.43
Jan, 2026	1133.84	279.57	236347.85
Feb, 2026	1132.50	280.91	236066.95
Mar, 2026	1131.15	282.26	235784.69
Apr, 2026	1129.80	283.61	235501.08
May, 2026	1128.44	284.97	235216.11
Jun, 2026	1127.08	286.33	234929.78
Jul, 2026	1125.71	287.70	234642.08
Aug, 2026	1124.33	289.08	234352.99
Sep, 2026	1122.94	290.47	234062.52
Oct, 2026	1121.55	291.86	233770.66
Nov, 2026	1120.15	293.26	233477.40
Dec, 2026	1118.75	294.66	233182.74
Jan, 2027	1117.33	296.08	232886.66
Feb, 2027	1115.92	297.49	232589.17
Mar, 2027	1114.49	298.92	232290.25
Apr, 2027	1113.06	300.35	231989.90
May, 2027	1111.62	301.79	231688.11
Jun, 2027	1110.17	303.24	231384.87
Jul, 2027	1108.72	304.69	231080.18
Aug, 2027	1107.26	306.15	230774.03
Sep, 2027	1105.79	307.62	230466.41
Oct, 2027	1104.32	309.09	230157.32
Nov, 2027	1102.84	310.57	229846.74
Dec, 2027	1101.35	312.06	229534.68
Jan, 2028	1099.85	313.56	229221.13
Feb, 2028	1098.35	315.06	228906.07
Mar, 2028	1096.84	316.57	228589.50
Apr, 2028	1095.32	318.09	228271.41
May, 2028	1093.80	319.61	227951.80
Jun, 2028	1092.27	321.14	227630.66
Jul, 2028	1090.73	322.68	227307.98
Aug, 2028	1089.18	324.23	226983.76
Sep, 2028	1087.63	325.78	226657.98
Oct, 2028	1086.07	327.34	226330.64
Nov, 2028	1084.50	328.91	226001.73
Dec, 2028	1082.92	330.49	225671.24
Jan, 2029	1081.34	332.07	225339.17
Feb, 2029	1079.75	333.66	225005.51
Mar, 2029	1078.15	335.26	224670.26
Apr, 2029	1076.54	336.87	224333.39
May, 2029	1074.93	338.48	223994.91
Jun, 2029	1073.31	340.10	223654.81
Jul, 2029	1071.68	341.73	223313.08
Aug, 2029	1070.04	343.37	222969.71
Sep, 2029	1068.40	345.01	222624.70
Oct, 2029	1066.74	346.67	222278.03
Nov, 2029	1065.08	348.33	221929.70
Dec, 2029	1063.41	350.00	221579.71
Jan, 2030	1061.74	351.67	221228.03
Feb, 2030	1060.05	353.36	220874.67
Mar, 2030	1058.36	355.05	220519.62
Apr, 2030	1056.66	356.75	220162.87
May, 2030	1054.95	358.46	219804.41
Jun, 2030	1053.23	360.18	219444.23
Jul, 2030	1051.50	361.91	219082.32
Aug, 2030	1049.77	363.64	218718.68
Sep, 2030	1048.03	365.38	218353.30
Oct, 2030	1046.28	367.13	217986.16
Nov, 2030	1044.52	368.89	217617.27
Dec, 2030	1042.75	370.66	217246.61
Jan, 2031	1040.97	372.44	216874.17
Feb, 2031	1039.19	374.22	216499.95
Mar, 2031	1037.40	376.01	216123.94
Apr, 2031	1035.59	377.82	215746.12
May, 2031	1033.78	379.63	215366.49
Jun, 2031	1031.96	381.45	214985.05
Jul, 2031	1030.14	383.27	214601.77
Aug, 2031	1028.30	385.11	214216.66
Sep, 2031	1026.45	386.96	213829.71
Oct, 2031	1024.60	388.81	213440.90
Nov, 2031	1022.74	390.67	213050.23
Dec, 2031	1020.87	392.54	212657.68
Jan, 2032	1018.98	394.43	212263.26
Feb, 2032	1017.09	396.32	211866.94
Mar, 2032	1015.20	398.21	211468.73
Apr, 2032	1013.29	400.12	211068.61
May, 2032	1011.37	402.04	210666.57
Jun, 2032	1009.44	403.97	210262.60
Jul, 2032	1007.51	405.90	209856.70
Aug, 2032	1005.56	407.85	209448.85
Sep, 2032	1003.61	409.80	209039.05
Oct, 2032	1001.65	411.76	208627.29
Nov, 2032	999.67	413.74	208213.55
Dec, 2032	997.69	415.72	207797.83
Jan, 2033	995.70	417.71	207380.12
Feb, 2033	993.70	419.71	206960.40
Mar, 2033	991.69	421.72	206538.68
Apr, 2033	989.66	423.75	206114.93
May, 2033	987.63	425.78	205689.16
Jun, 2033	985.59	427.82	205261.34
Jul, 2033	983.54	429.87	204831.48
Aug, 2033	981.48	431.93	204399.55
Sep, 2033	979.41	434.00	203965.55
Oct, 2033	977.33	436.08	203529.48
Nov, 2033	975.25	438.16	203091.31
Dec, 2033	973.15	440.26	202651.05
Jan, 2034	971.04	442.37	202208.68
Feb, 2034	968.92	444.49	201764.18
Mar, 2034	966.79	446.62	201317.56
Apr, 2034	964.65	448.76	200868.80
May, 2034	962.50	450.91	200417.88
Jun, 2034	960.34	453.07	199964.81
Jul, 2034	958.16	455.25	199509.56
Aug, 2034	955.98	457.43	199052.14
Sep, 2034	953.79	459.62	198592.52
Oct, 2034	951.59	461.82	198130.70
Nov, 2034	949.38	464.03	197666.66
Dec, 2034	947.15	466.26	197200.41
Jan, 2035	944.92	468.49	196731.91
Feb, 2035	942.67	470.74	196261.18
Mar, 2035	940.42	472.99	195788.19
Apr, 2035	938.15	475.26	195312.93
May, 2035	935.87	477.54	194835.39
Jun, 2035	933.59	479.82	194355.57
Jul, 2035	931.29	482.12	193873.45
Aug, 2035	928.98	484.43	193389.01
Sep, 2035	926.66	486.75	192902.26
Oct, 2035	924.32	489.09	192413.17
Nov, 2035	921.98	491.43	191921.74
Dec, 2035	919.63	493.78	191427.96
Jan, 2036	917.26	496.15	190931.81
Feb, 2036	914.88	498.53	190433.28
Mar, 2036	912.49	500.92	189932.36
Apr, 2036	910.09	503.32	189429.04
May, 2036	907.68	505.73	188923.31
Jun, 2036	905.26	508.15	188415.16
Jul, 2036	902.82	510.59	187904.57
Aug, 2036	900.38	513.03	187391.54
Sep, 2036	897.92	515.49	186876.05
Oct, 2036	895.45	517.96	186358.09
Nov, 2036	892.97	520.44	185837.64
Dec, 2036	890.47	522.94	185314.70
Jan, 2037	887.97	525.44	184789.26
Feb, 2037	885.45	527.96	184261.30
Mar, 2037	882.92	530.49	183730.81
Apr, 2037	880.38	533.03	183197.77
May, 2037	877.82	535.59	182662.19
Jun, 2037	875.26	538.15	182124.03
Jul, 2037	872.68	540.73	181583.30
Aug, 2037	870.09	543.32	181039.98
Sep, 2037	867.48	545.93	180494.05
Oct, 2037	864.87	548.54	179945.51
Nov, 2037	862.24	551.17	179394.34
Dec, 2037	859.60	553.81	178840.52
Jan, 2038	856.94	556.47	178284.06
Feb, 2038	854.28	559.13	177724.93
Mar, 2038	851.60	561.81	177163.11
Apr, 2038	848.91	564.50	176598.61
May, 2038	846.20	567.21	176031.40
Jun, 2038	843.48	569.93	175461.48
Jul, 2038	840.75	572.66	174888.82
Aug, 2038	838.01	575.40	174313.42
Sep, 2038	835.25	578.16	173735.26
Oct, 2038	832.48	580.93	173154.33
Nov, 2038	829.70	583.71	172570.62
Dec, 2038	826.90	586.51	171984.11
Jan, 2039	824.09	589.32	171394.79
Feb, 2039	821.27	592.14	170802.65
Mar, 2039	818.43	594.98	170207.67
Apr, 2039	815.58	597.83	169609.84
May, 2039	812.71	600.70	169009.14
Jun, 2039	809.84	603.57	168405.56
Jul, 2039	806.94	606.47	167799.10
Aug, 2039	804.04	609.37	167189.73
Sep, 2039	801.12	612.29	166577.43
Oct, 2039	798.18	615.23	165962.21
Nov, 2039	795.24	618.17	165344.03
Dec, 2039	792.27	621.14	164722.90
Jan, 2040	789.30	624.11	164098.78
Feb, 2040	786.31	627.10	163471.68
Mar, 2040	783.30	630.11	162841.57
Apr, 2040	780.28	633.13	162208.44
May, 2040	777.25	636.16	161572.28
Jun, 2040	774.20	639.21	160933.07
Jul, 2040	771.14	642.27	160290.80
Aug, 2040	768.06	645.35	159645.45
Sep, 2040	764.97	648.44	158997.01
Oct, 2040	761.86	651.55	158345.46
Nov, 2040	758.74	654.67	157690.79
Dec, 2040	755.60	657.81	157032.98
Jan, 2041	752.45	660.96	156372.02
Feb, 2041	749.28	664.13	155707.89
Mar, 2041	746.10	667.31	155040.58
Apr, 2041	742.90	670.51	154370.07
May, 2041	739.69	673.72	153696.35
Jun, 2041	736.46	676.95	153019.41
Jul, 2041	733.22	680.19	152339.21
Aug, 2041	729.96	683.45	151655.76
Sep, 2041	726.68	686.73	150969.04
Oct, 2041	723.39	690.02	150279.02
Nov, 2041	720.09	693.32	149585.70
Dec, 2041	716.76	696.65	148889.05
Jan, 2042	713.43	699.98	148189.07
Feb, 2042	710.07	703.34	147485.73
Mar, 2042	706.70	706.71	146779.02
Apr, 2042	703.32	710.09	146068.93
May, 2042	699.91	713.50	145355.43
Jun, 2042	696.49	716.92	144638.52
Jul, 2042	693.06	720.35	143918.17
Aug, 2042	689.61	723.80	143194.37
Sep, 2042	686.14	727.27	142467.10
Oct, 2042	682.65	730.76	141736.34
Nov, 2042	679.15	734.26	141002.08
Dec, 2042	675.63	737.78	140264.31
Jan, 2043	672.10	741.31	139523.00
Feb, 2043	668.55	744.86	138778.14
Mar, 2043	664.98	748.43	138029.70
Apr, 2043	661.39	752.02	137277.69
May, 2043	657.79	755.62	136522.07
Jun, 2043	654.17	759.24	135762.82
Jul, 2043	650.53	762.88	134999.94
Aug, 2043	646.87	766.54	134233.41
Sep, 2043	643.20	770.21	133463.20
Oct, 2043	639.51	773.90	132689.30
Nov, 2043	635.80	777.61	131911.69
Dec, 2043	632.08	781.33	131130.36
Jan, 2044	628.33	785.08	130345.28
Feb, 2044	624.57	788.84	129556.45
Mar, 2044	620.79	792.62	128763.83
Apr, 2044	616.99	796.42	127967.41
May, 2044	613.18	800.23	127167.18
Jun, 2044	609.34	804.07	126363.11
Jul, 2044	605.49	807.92	125555.19
Aug, 2044	601.62	811.79	124743.40
Sep, 2044	597.73	815.68	123927.72
Oct, 2044	593.82	819.59	123108.13
Nov, 2044	589.89	823.52	122284.61
Dec, 2044	585.95	827.46	121457.15
Jan, 2045	581.98	831.43	120625.72
Feb, 2045	578.00	835.41	119790.31
Mar, 2045	574.00	839.41	118950.89
Apr, 2045	569.97	843.44	118107.46
May, 2045	565.93	847.48	117259.98
Jun, 2045	561.87	851.54	116408.44
Jul, 2045	557.79	855.62	115552.82
Aug, 2045	553.69	859.72	114693.10
Sep, 2045	549.57	863.84	113829.26
Oct, 2045	545.43	867.98	112961.28
Nov, 2045	541.27	872.14	112089.15
Dec, 2045	537.09	876.32	111212.83
Jan, 2046	532.89	880.52	110332.31
Feb, 2046	528.68	884.73	109447.58
Mar, 2046	524.44	888.97	108558.61
Apr, 2046	520.18	893.23	107665.37
May, 2046	515.90	897.51	106767.86
Jun, 2046	511.60	901.81	105866.05
Jul, 2046	507.27	906.14	104959.91
Aug, 2046	502.93	910.48	104049.43
Sep, 2046	498.57	914.84	103134.59
Oct, 2046	494.19	919.22	102215.37
Nov, 2046	489.78	923.63	101291.74
Dec, 2046	485.36	928.05	100363.69
Jan, 2047	480.91	932.50	99431.19
Feb, 2047	476.44	936.97	98494.22
Mar, 2047	471.95	941.46	97552.76
Apr, 2047	467.44	945.97	96606.79
May, 2047	462.91	950.50	95656.29
Jun, 2047	458.35	955.06	94701.23
Jul, 2047	453.78	959.63	93741.60
Aug, 2047	449.18	964.23	92777.37
Sep, 2047	444.56	968.85	91808.51
Oct, 2047	439.92	973.49	90835.02
Nov, 2047	435.25	978.16	89856.86
Dec, 2047	430.56	982.85	88874.02
Jan, 2048	425.85	987.56	87886.46
Feb, 2048	421.12	992.29	86894.17
Mar, 2048	416.37	997.04	85897.13
Apr, 2048	411.59	1001.82	84895.31
May, 2048	406.79	1006.62	83888.69
Jun, 2048	401.97	1011.44	82877.25
Jul, 2048	397.12	1016.29	81860.96
Aug, 2048	392.25	1021.16	80839.80
Sep, 2048	387.36	1026.05	79813.75
Oct, 2048	382.44	1030.97	78782.78
Nov, 2048	377.50	1035.91	77746.87
Dec, 2048	372.54	1040.87	76705.99
Jan, 2049	367.55	1045.86	75660.13
Feb, 2049	362.54	1050.87	74609.26
Mar, 2049	357.50	1055.91	73553.36
Apr, 2049	352.44	1060.97	72492.39
May, 2049	347.36	1066.05	71426.34
Jun, 2049	342.25	1071.16	70355.18
Jul, 2049	337.12	1076.29	69278.89
Aug, 2049	331.96	1081.45	68197.44
Sep, 2049	326.78	1086.63	67110.81
Oct, 2049	321.57	1091.84	66018.97
Nov, 2049	316.34	1097.07	64921.90
Dec, 2049	311.08	1102.33	63819.58
Jan, 2050	305.80	1107.61	62711.97
Feb, 2050	300.49	1112.92	61599.05
Mar, 2050	295.16	1118.25	60480.81
Apr, 2050	289.80	1123.61	59357.20
May, 2050	284.42	1128.99	58228.21
Jun, 2050	279.01	1134.40	57093.81
Jul, 2050	273.57	1139.84	55953.97
Aug, 2050	268.11	1145.30	54808.68
Sep, 2050	262.62	1150.79	53657.89
Oct, 2050	257.11	1156.30	52501.59
Nov, 2050	251.57	1161.84	51339.75
Dec, 2050	246.00	1167.41	50172.35
Jan, 2051	240.41	1173.00	48999.34
Feb, 2051	234.79	1178.62	47820.72
Mar, 2051	229.14	1184.27	46636.45
Apr, 2051	223.47	1189.94	45446.51
May, 2051	217.76	1195.65	44250.86
Jun, 2051	212.04	1201.37	43049.49
Jul, 2051	206.28	1207.13	41842.36
Aug, 2051	200.49	1212.92	40629.44
Sep, 2051	194.68	1218.73	39410.72
Oct, 2051	188.84	1224.57	38186.15
Nov, 2051	182.98	1230.43	36955.71
Dec, 2051	177.08	1236.33	35719.38
Jan, 2052	171.16	1242.25	34477.13
Feb, 2052	165.20	1248.21	33228.92
Mar, 2052	159.22	1254.19	31974.73
Apr, 2052	153.21	1260.20	30714.54
May, 2052	147.17	1266.24	29448.30
Jun, 2052	141.11	1272.30	28176.00
Jul, 2052	135.01	1278.40	26897.60
Aug, 2052	128.88	1284.53	25613.07
Sep, 2052	122.73	1290.68	24322.39
Oct, 2052	116.54	1296.87	23025.53
Nov, 2052	110.33	1303.08	21722.45
Dec, 2052	104.09	1309.32	20413.12
Jan, 2053	97.81	1315.60	19097.53
Feb, 2053	91.51	1321.90	17775.62
Mar, 2053	85.17	1328.24	16447.39
Apr, 2053	78.81	1334.60	15112.79
May, 2053	72.42	1340.99	13771.80
Jun, 2053	65.99	1347.42	12424.37
Jul, 2053	59.53	1353.88	11070.50
Aug, 2053	53.05	1360.36	9710.13
Sep, 2053	46.53	1366.88	8343.25
Oct, 2053	39.98	1373.43	6969.82
Nov, 2053	33.40	1380.01	5589.81
Dec, 2053	26.78	1386.63	4203.18
Jan, 2054	20.14	1393.27	2809.91
Feb, 2054	13.46	1399.95	1409.97
Mar, 2054	6.76	1406.65	3.31