Mortgage Parameters

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

Mortgage Summary

Property Total:	$342,000
Down Payment	$102,600
Mortgage Amount:	$239,400
Mortgage Payment:	$1,397.07 / month
Estimated Tax:	+ $190.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,587.07 / month
Total Interest Paid:	$263,545.20 over 30 years
Total Tax Paid:	$68,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1147.13	249.94	239150.05
Jun, 2024	1145.93	251.14	238898.91
Jul, 2024	1144.72	252.35	238646.57
Aug, 2024	1143.51	253.56	238393.01
Sep, 2024	1142.30	254.77	238138.24
Oct, 2024	1141.08	255.99	237882.25
Nov, 2024	1139.85	257.22	237625.03
Dec, 2024	1138.62	258.45	237366.58
Jan, 2025	1137.38	259.69	237106.89
Feb, 2025	1136.14	260.93	236845.96
Mar, 2025	1134.89	262.18	236583.78
Apr, 2025	1133.63	263.44	236320.34
May, 2025	1132.37	264.70	236055.64
Jun, 2025	1131.10	265.97	235789.67
Jul, 2025	1129.83	267.24	235522.42
Aug, 2025	1128.54	268.53	235253.90
Sep, 2025	1127.26	269.81	234984.09
Oct, 2025	1125.97	271.10	234712.98
Nov, 2025	1124.67	272.40	234440.58
Dec, 2025	1123.36	273.71	234166.87
Jan, 2026	1122.05	275.02	233891.85
Feb, 2026	1120.73	276.34	233615.51
Mar, 2026	1119.41	277.66	233337.85
Apr, 2026	1118.08	278.99	233058.85
May, 2026	1116.74	280.33	232778.52
Jun, 2026	1115.40	281.67	232496.85
Jul, 2026	1114.05	283.02	232213.83
Aug, 2026	1112.69	284.38	231929.45
Sep, 2026	1111.33	285.74	231643.71
Oct, 2026	1109.96	287.11	231356.60
Nov, 2026	1108.58	288.49	231068.11
Dec, 2026	1107.20	289.87	230778.24
Jan, 2027	1105.81	291.26	230486.99
Feb, 2027	1104.42	292.65	230194.33
Mar, 2027	1103.01	294.06	229900.28
Apr, 2027	1101.61	295.46	229604.81
May, 2027	1100.19	296.88	229307.93
Jun, 2027	1098.77	298.30	229009.63
Jul, 2027	1097.34	299.73	228709.90
Aug, 2027	1095.90	301.17	228408.73
Sep, 2027	1094.46	302.61	228106.12
Oct, 2027	1093.01	304.06	227802.06
Nov, 2027	1091.55	305.52	227496.54
Dec, 2027	1090.09	306.98	227189.56
Jan, 2028	1088.62	308.45	226881.10
Feb, 2028	1087.14	309.93	226571.17
Mar, 2028	1085.65	311.42	226259.75
Apr, 2028	1084.16	312.91	225946.85
May, 2028	1082.66	314.41	225632.44
Jun, 2028	1081.16	315.91	225316.52
Jul, 2028	1079.64	317.43	224999.09
Aug, 2028	1078.12	318.95	224680.15
Sep, 2028	1076.59	320.48	224359.67
Oct, 2028	1075.06	322.01	224037.65
Nov, 2028	1073.51	323.56	223714.10
Dec, 2028	1071.96	325.11	223388.99
Jan, 2029	1070.41	326.66	223062.33
Feb, 2029	1068.84	328.23	222734.10
Mar, 2029	1067.27	329.80	222404.30
Apr, 2029	1065.69	331.38	222072.91
May, 2029	1064.10	332.97	221739.94
Jun, 2029	1062.50	334.57	221405.38
Jul, 2029	1060.90	336.17	221069.21
Aug, 2029	1059.29	337.78	220731.43
Sep, 2029	1057.67	339.40	220392.03
Oct, 2029	1056.05	341.02	220051.00
Nov, 2029	1054.41	342.66	219708.34
Dec, 2029	1052.77	344.30	219364.04
Jan, 2030	1051.12	345.95	219018.09
Feb, 2030	1049.46	347.61	218670.48
Mar, 2030	1047.80	349.27	218321.21
Apr, 2030	1046.12	350.95	217970.26
May, 2030	1044.44	352.63	217617.63
Jun, 2030	1042.75	354.32	217263.31
Jul, 2030	1041.05	356.02	216907.30
Aug, 2030	1039.35	357.72	216549.58
Sep, 2030	1037.63	359.44	216190.14
Oct, 2030	1035.91	361.16	215828.98
Nov, 2030	1034.18	362.89	215466.09
Dec, 2030	1032.44	364.63	215101.46
Jan, 2031	1030.69	366.38	214735.09
Feb, 2031	1028.94	368.13	214366.96
Mar, 2031	1027.17	369.90	213997.06
Apr, 2031	1025.40	371.67	213625.39
May, 2031	1023.62	373.45	213251.94
Jun, 2031	1021.83	375.24	212876.71
Jul, 2031	1020.03	377.04	212499.67
Aug, 2031	1018.23	378.84	212120.83
Sep, 2031	1016.41	380.66	211740.17
Oct, 2031	1014.59	382.48	211357.69
Nov, 2031	1012.76	384.31	210973.38
Dec, 2031	1010.91	386.16	210587.22
Jan, 2032	1009.06	388.01	210199.21
Feb, 2032	1007.20	389.87	209809.35
Mar, 2032	1005.34	391.73	209417.61
Apr, 2032	1003.46	393.61	209024.00
May, 2032	1001.57	395.50	208628.51
Jun, 2032	999.68	397.39	208231.11
Jul, 2032	997.77	399.30	207831.82
Aug, 2032	995.86	401.21	207430.61
Sep, 2032	993.94	403.13	207027.48
Oct, 2032	992.01	405.06	206622.41
Nov, 2032	990.07	407.00	206215.41
Dec, 2032	988.12	408.95	205806.46
Jan, 2033	986.16	410.91	205395.54
Feb, 2033	984.19	412.88	204982.66
Mar, 2033	982.21	414.86	204567.80
Apr, 2033	980.22	416.85	204150.95
May, 2033	978.22	418.85	203732.10
Jun, 2033	976.22	420.85	203311.25
Jul, 2033	974.20	422.87	202888.38
Aug, 2033	972.17	424.90	202463.48
Sep, 2033	970.14	426.93	202036.55
Oct, 2033	968.09	428.98	201607.57
Nov, 2033	966.04	431.03	201176.54
Dec, 2033	963.97	433.10	200743.44
Jan, 2034	961.90	435.17	200308.26
Feb, 2034	959.81	437.26	199871.00
Mar, 2034	957.72	439.35	199431.65
Apr, 2034	955.61	441.46	198990.19
May, 2034	953.49	443.58	198546.61
Jun, 2034	951.37	445.70	198100.91
Jul, 2034	949.23	447.84	197653.08
Aug, 2034	947.09	449.98	197203.09
Sep, 2034	944.93	452.14	196750.96
Oct, 2034	942.76	454.31	196296.65
Nov, 2034	940.59	456.48	195840.17
Dec, 2034	938.40	458.67	195381.50
Jan, 2035	936.20	460.87	194920.63
Feb, 2035	933.99	463.08	194457.56
Mar, 2035	931.78	465.29	193992.26
Apr, 2035	929.55	467.52	193524.74
May, 2035	927.31	469.76	193054.98
Jun, 2035	925.06	472.01	192582.96
Jul, 2035	922.79	474.28	192108.68
Aug, 2035	920.52	476.55	191632.13
Sep, 2035	918.24	478.83	191153.30
Oct, 2035	915.94	481.13	190672.17
Nov, 2035	913.64	483.43	190188.74
Dec, 2035	911.32	485.75	189702.99
Jan, 2036	908.99	488.08	189214.92
Feb, 2036	906.65	490.42	188724.50
Mar, 2036	904.30	492.77	188231.74
Apr, 2036	901.94	495.13	187736.61
May, 2036	899.57	497.50	187239.11
Jun, 2036	897.19	499.88	186739.23
Jul, 2036	894.79	502.28	186236.95
Aug, 2036	892.39	504.68	185732.27
Sep, 2036	889.97	507.10	185225.16
Oct, 2036	887.54	509.53	184715.63
Nov, 2036	885.10	511.97	184203.66
Dec, 2036	882.64	514.43	183689.23
Jan, 2037	880.18	516.89	183172.34
Feb, 2037	877.70	519.37	182652.97
Mar, 2037	875.21	521.86	182131.11
Apr, 2037	872.71	524.36	181606.75
May, 2037	870.20	526.87	181079.88
Jun, 2037	867.67	529.40	180550.48
Jul, 2037	865.14	531.93	180018.55
Aug, 2037	862.59	534.48	179484.07
Sep, 2037	860.03	537.04	178947.03
Oct, 2037	857.45	539.62	178407.41
Nov, 2037	854.87	542.20	177865.21
Dec, 2037	852.27	544.80	177320.41
Jan, 2038	849.66	547.41	176773.00
Feb, 2038	847.04	550.03	176222.97
Mar, 2038	844.40	552.67	175670.30
Apr, 2038	841.75	555.32	175114.99
May, 2038	839.09	557.98	174557.01
Jun, 2038	836.42	560.65	173996.36
Jul, 2038	833.73	563.34	173433.02
Aug, 2038	831.03	566.04	172866.98
Sep, 2038	828.32	568.75	172298.23
Oct, 2038	825.60	571.47	171726.76
Nov, 2038	822.86	574.21	171152.55
Dec, 2038	820.11	576.96	170575.58
Jan, 2039	817.34	579.73	169995.85
Feb, 2039	814.56	582.51	169413.35
Mar, 2039	811.77	585.30	168828.05
Apr, 2039	808.97	588.10	168239.95
May, 2039	806.15	590.92	167649.03
Jun, 2039	803.32	593.75	167055.28
Jul, 2039	800.47	596.60	166458.68
Aug, 2039	797.61	599.46	165859.22
Sep, 2039	794.74	602.33	165256.90
Oct, 2039	791.86	605.21	164651.68
Nov, 2039	788.96	608.11	164043.57
Dec, 2039	786.04	611.03	163432.54
Jan, 2040	783.11	613.96	162818.58
Feb, 2040	780.17	616.90	162201.69
Mar, 2040	777.22	619.85	161581.83
Apr, 2040	774.25	622.82	160959.01
May, 2040	771.26	625.81	160333.20
Jun, 2040	768.26	628.81	159704.39
Jul, 2040	765.25	631.82	159072.57
Aug, 2040	762.22	634.85	158437.73
Sep, 2040	759.18	637.89	157799.84
Oct, 2040	756.12	640.95	157158.89
Nov, 2040	753.05	644.02	156514.88
Dec, 2040	749.97	647.10	155867.77
Jan, 2041	746.87	650.20	155217.57
Feb, 2041	743.75	653.32	154564.25
Mar, 2041	740.62	656.45	153907.80
Apr, 2041	737.47	659.60	153248.21
May, 2041	734.31	662.76	152585.45
Jun, 2041	731.14	665.93	151919.52
Jul, 2041	727.95	669.12	151250.40
Aug, 2041	724.74	672.33	150578.07
Sep, 2041	721.52	675.55	149902.52
Oct, 2041	718.28	678.79	149223.73
Nov, 2041	715.03	682.04	148541.69
Dec, 2041	711.76	685.31	147856.38
Jan, 2042	708.48	688.59	147167.79
Feb, 2042	705.18	691.89	146475.90
Mar, 2042	701.86	695.21	145780.69
Apr, 2042	698.53	698.54	145082.16
May, 2042	695.19	701.88	144380.27
Jun, 2042	691.82	705.25	143675.02
Jul, 2042	688.44	708.63	142966.40
Aug, 2042	685.05	712.02	142254.37
Sep, 2042	681.64	715.43	141538.94
Oct, 2042	678.21	718.86	140820.08
Nov, 2042	674.76	722.31	140097.77
Dec, 2042	671.30	725.77	139372.00
Jan, 2043	667.82	729.25	138642.76
Feb, 2043	664.33	732.74	137910.02
Mar, 2043	660.82	736.25	137173.76
Apr, 2043	657.29	739.78	136433.99
May, 2043	653.75	743.32	135690.66
Jun, 2043	650.18	746.89	134943.78
Jul, 2043	646.61	750.46	134193.31
Aug, 2043	643.01	754.06	133439.25
Sep, 2043	639.40	757.67	132681.58
Oct, 2043	635.77	761.30	131920.27
Nov, 2043	632.12	764.95	131155.32
Dec, 2043	628.45	768.62	130386.70
Jan, 2044	624.77	772.30	129614.40
Feb, 2044	621.07	776.00	128838.40
Mar, 2044	617.35	779.72	128058.68
Apr, 2044	613.61	783.46	127275.23
May, 2044	609.86	787.21	126488.02
Jun, 2044	606.09	790.98	125697.04
Jul, 2044	602.30	794.77	124902.27
Aug, 2044	598.49	798.58	124103.69
Sep, 2044	594.66	802.41	123301.28
Oct, 2044	590.82	806.25	122495.03
Nov, 2044	586.96	810.11	121684.91
Dec, 2044	583.07	814.00	120870.92
Jan, 2045	579.17	817.90	120053.02
Feb, 2045	575.25	821.82	119231.20
Mar, 2045	571.32	825.75	118405.45
Apr, 2045	567.36	829.71	117575.74
May, 2045	563.38	833.69	116742.05
Jun, 2045	559.39	837.68	115904.37
Jul, 2045	555.38	841.69	115062.68
Aug, 2045	551.34	845.73	114216.95
Sep, 2045	547.29	849.78	113367.17
Oct, 2045	543.22	853.85	112513.32
Nov, 2045	539.13	857.94	111655.37
Dec, 2045	535.02	862.05	110793.32
Jan, 2046	530.88	866.19	109927.13
Feb, 2046	526.73	870.34	109056.80
Mar, 2046	522.56	874.51	108182.29
Apr, 2046	518.37	878.70	107303.59
May, 2046	514.16	882.91	106420.69
Jun, 2046	509.93	887.14	105533.55
Jul, 2046	505.68	891.39	104642.16
Aug, 2046	501.41	895.66	103746.50
Sep, 2046	497.12	899.95	102846.55
Oct, 2046	492.81	904.26	101942.29
Nov, 2046	488.47	908.60	101033.69
Dec, 2046	484.12	912.95	100120.74
Jan, 2047	479.75	917.32	99203.41
Feb, 2047	475.35	921.72	98281.69
Mar, 2047	470.93	926.14	97355.56
Apr, 2047	466.50	930.57	96424.98
May, 2047	462.04	935.03	95489.95
Jun, 2047	457.56	939.51	94550.44
Jul, 2047	453.05	944.02	93606.42
Aug, 2047	448.53	948.54	92657.88
Sep, 2047	443.99	953.08	91704.80
Oct, 2047	439.42	957.65	90747.14
Nov, 2047	434.83	962.24	89784.90
Dec, 2047	430.22	966.85	88818.05
Jan, 2048	425.59	971.48	87846.57
Feb, 2048	420.93	976.14	86870.43
Mar, 2048	416.25	980.82	85889.62
Apr, 2048	411.55	985.52	84904.10
May, 2048	406.83	990.24	83913.86
Jun, 2048	402.09	994.98	82918.88
Jul, 2048	397.32	999.75	81919.13
Aug, 2048	392.53	1004.54	80914.59
Sep, 2048	387.72	1009.35	79905.23
Oct, 2048	382.88	1014.19	78891.04
Nov, 2048	378.02	1019.05	77871.99
Dec, 2048	373.14	1023.93	76848.06
Jan, 2049	368.23	1028.84	75819.22
Feb, 2049	363.30	1033.77	74785.45
Mar, 2049	358.35	1038.72	73746.73
Apr, 2049	353.37	1043.70	72703.03
May, 2049	348.37	1048.70	71654.33
Jun, 2049	343.34	1053.73	70600.60
Jul, 2049	338.29	1058.78	69541.82
Aug, 2049	333.22	1063.85	68477.98
Sep, 2049	328.12	1068.95	67409.03
Oct, 2049	323.00	1074.07	66334.96
Nov, 2049	317.86	1079.21	65255.75
Dec, 2049	312.68	1084.39	64171.36
Jan, 2050	307.49	1089.58	63081.78
Feb, 2050	302.27	1094.80	61986.97
Mar, 2050	297.02	1100.05	60886.93
Apr, 2050	291.75	1105.32	59781.61
May, 2050	286.45	1110.62	58670.99
Jun, 2050	281.13	1115.94	57555.05
Jul, 2050	275.78	1121.29	56433.77
Aug, 2050	270.41	1126.66	55307.11
Sep, 2050	265.01	1132.06	54175.05
Oct, 2050	259.59	1137.48	53037.57
Nov, 2050	254.14	1142.93	51894.64
Dec, 2050	248.66	1148.41	50746.23
Jan, 2051	243.16	1153.91	49592.32
Feb, 2051	237.63	1159.44	48432.88
Mar, 2051	232.07	1165.00	47267.88
Apr, 2051	226.49	1170.58	46097.30
May, 2051	220.88	1176.19	44921.12
Jun, 2051	215.25	1181.82	43739.29
Jul, 2051	209.58	1187.49	42551.81
Aug, 2051	203.89	1193.18	41358.63
Sep, 2051	198.18	1198.89	40159.74
Oct, 2051	192.43	1204.64	38955.10
Nov, 2051	186.66	1210.41	37744.69
Dec, 2051	180.86	1216.21	36528.48
Jan, 2052	175.03	1222.04	35306.44
Feb, 2052	169.18	1227.89	34078.55
Mar, 2052	163.29	1233.78	32844.77
Apr, 2052	157.38	1239.69	31605.08
May, 2052	151.44	1245.63	30359.46
Jun, 2052	145.47	1251.60	29107.86
Jul, 2052	139.48	1257.59	27850.26
Aug, 2052	133.45	1263.62	26586.64
Sep, 2052	127.39	1269.68	25316.97
Oct, 2052	121.31	1275.76	24041.21
Nov, 2052	115.20	1281.87	22759.33
Dec, 2052	109.06	1288.01	21471.32
Jan, 2053	102.88	1294.19	20177.13
Feb, 2053	96.68	1300.39	18876.74
Mar, 2053	90.45	1306.62	17570.13
Apr, 2053	84.19	1312.88	16257.25
May, 2053	77.90	1319.17	14938.08
Jun, 2053	71.58	1325.49	13612.58
Jul, 2053	65.23	1331.84	12280.74
Aug, 2053	58.85	1338.22	10942.52
Sep, 2053	52.43	1344.64	9597.88
Oct, 2053	45.99	1351.08	8246.80
Nov, 2053	39.52	1357.55	6889.24
Dec, 2053	33.01	1364.06	5525.19
Jan, 2054	26.47	1370.60	4154.59
Feb, 2054	19.91	1377.16	2777.43
Mar, 2054	13.31	1383.76	1393.67
Apr, 2054	6.68	1390.39	3.27