Mortgage Parameters

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

Mortgage Summary

Property Total:	$245,800
Down Payment	$73,740
Mortgage Amount:	$172,060
Mortgage Payment:	$1,004.10 / month
Estimated Tax:	+ $136.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,140.66 / month
Total Interest Paid:	$189,417.60 over 30 years
Total Tax Paid:	$49,160.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	824.45	179.65	171880.35
Jun, 2024	823.59	180.51	171699.85
Jul, 2024	822.73	181.37	171518.48
Aug, 2024	821.86	182.24	171336.24
Sep, 2024	820.99	183.11	171153.12
Oct, 2024	820.11	183.99	170969.13
Nov, 2024	819.23	184.87	170784.26
Dec, 2024	818.34	185.76	170598.50
Jan, 2025	817.45	186.65	170411.85
Feb, 2025	816.56	187.54	170224.31
Mar, 2025	815.66	188.44	170035.86
Apr, 2025	814.76	189.34	169846.52
May, 2025	813.85	190.25	169656.27
Jun, 2025	812.94	191.16	169465.10
Jul, 2025	812.02	192.08	169273.02
Aug, 2025	811.10	193.00	169080.02
Sep, 2025	810.18	193.92	168886.10
Oct, 2025	809.25	194.85	168691.25
Nov, 2025	808.31	195.79	168495.46
Dec, 2025	807.37	196.73	168298.73
Jan, 2026	806.43	197.67	168101.06
Feb, 2026	805.48	198.62	167902.45
Mar, 2026	804.53	199.57	167702.88
Apr, 2026	803.58	200.52	167502.36
May, 2026	802.62	201.48	167300.87
Jun, 2026	801.65	202.45	167098.42
Jul, 2026	800.68	203.42	166895.00
Aug, 2026	799.71	204.39	166690.61
Sep, 2026	798.73	205.37	166485.23
Oct, 2026	797.74	206.36	166278.87
Nov, 2026	796.75	207.35	166071.53
Dec, 2026	795.76	208.34	165863.19
Jan, 2027	794.76	209.34	165653.85
Feb, 2027	793.76	210.34	165443.51
Mar, 2027	792.75	211.35	165232.16
Apr, 2027	791.74	212.36	165019.79
May, 2027	790.72	213.38	164806.41
Jun, 2027	789.70	214.40	164592.01
Jul, 2027	788.67	215.43	164376.58
Aug, 2027	787.64	216.46	164160.12
Sep, 2027	786.60	217.50	163942.62
Oct, 2027	785.56	218.54	163724.08
Nov, 2027	784.51	219.59	163504.49
Dec, 2027	783.46	220.64	163283.85
Jan, 2028	782.40	221.70	163062.15
Feb, 2028	781.34	222.76	162839.39
Mar, 2028	780.27	223.83	162615.56
Apr, 2028	779.20	224.90	162390.66
May, 2028	778.12	225.98	162164.68
Jun, 2028	777.04	227.06	161937.62
Jul, 2028	775.95	228.15	161709.47
Aug, 2028	774.86	229.24	161480.23
Sep, 2028	773.76	230.34	161249.89
Oct, 2028	772.66	231.44	161018.45
Nov, 2028	771.55	232.55	160785.89
Dec, 2028	770.43	233.67	160552.22
Jan, 2029	769.31	234.79	160317.44
Feb, 2029	768.19	235.91	160081.52
Mar, 2029	767.06	237.04	159844.48
Apr, 2029	765.92	238.18	159606.30
May, 2029	764.78	239.32	159366.98
Jun, 2029	763.63	240.47	159126.52
Jul, 2029	762.48	241.62	158884.90
Aug, 2029	761.32	242.78	158642.12
Sep, 2029	760.16	243.94	158398.18
Oct, 2029	758.99	245.11	158153.07
Nov, 2029	757.82	246.28	157906.79
Dec, 2029	756.64	247.46	157659.33
Jan, 2030	755.45	248.65	157410.68
Feb, 2030	754.26	249.84	157160.84
Mar, 2030	753.06	251.04	156909.80
Apr, 2030	751.86	252.24	156657.56
May, 2030	750.65	253.45	156404.11
Jun, 2030	749.44	254.66	156149.45
Jul, 2030	748.22	255.88	155893.56
Aug, 2030	746.99	257.11	155636.45
Sep, 2030	745.76	258.34	155378.11
Oct, 2030	744.52	259.58	155118.53
Nov, 2030	743.28	260.82	154857.71
Dec, 2030	742.03	262.07	154595.63
Jan, 2031	740.77	263.33	154332.30
Feb, 2031	739.51	264.59	154067.71
Mar, 2031	738.24	265.86	153801.85
Apr, 2031	736.97	267.13	153534.72
May, 2031	735.69	268.41	153266.31
Jun, 2031	734.40	269.70	152996.61
Jul, 2031	733.11	270.99	152725.62
Aug, 2031	731.81	272.29	152453.33
Sep, 2031	730.51	273.59	152179.73
Oct, 2031	729.19	274.91	151904.83
Nov, 2031	727.88	276.22	151628.61
Dec, 2031	726.55	277.55	151351.06
Jan, 2032	725.22	278.88	151072.18
Feb, 2032	723.89	280.21	150791.97
Mar, 2032	722.54	281.56	150510.42
Apr, 2032	721.20	282.90	150227.51
May, 2032	719.84	284.26	149943.25
Jun, 2032	718.48	285.62	149657.63
Jul, 2032	717.11	286.99	149370.64
Aug, 2032	715.73	288.37	149082.27
Sep, 2032	714.35	289.75	148792.53
Oct, 2032	712.96	291.14	148501.39
Nov, 2032	711.57	292.53	148208.86
Dec, 2032	710.17	293.93	147914.93
Jan, 2033	708.76	295.34	147619.59
Feb, 2033	707.34	296.76	147322.83
Mar, 2033	705.92	298.18	147024.65
Apr, 2033	704.49	299.61	146725.05
May, 2033	703.06	301.04	146424.00
Jun, 2033	701.62	302.48	146121.52
Jul, 2033	700.17	303.93	145817.58
Aug, 2033	698.71	305.39	145512.19
Sep, 2033	697.25	306.85	145205.34
Oct, 2033	695.78	308.32	144897.01
Nov, 2033	694.30	309.80	144587.21
Dec, 2033	692.81	311.29	144275.93
Jan, 2034	691.32	312.78	143963.15
Feb, 2034	689.82	314.28	143648.87
Mar, 2034	688.32	315.78	143333.09
Apr, 2034	686.80	317.30	143015.79
May, 2034	685.28	318.82	142696.98
Jun, 2034	683.76	320.34	142376.63
Jul, 2034	682.22	321.88	142054.76
Aug, 2034	680.68	323.42	141731.33
Sep, 2034	679.13	324.97	141406.36
Oct, 2034	677.57	326.53	141079.84
Nov, 2034	676.01	328.09	140751.74
Dec, 2034	674.44	329.66	140422.08
Jan, 2035	672.86	331.24	140090.83
Feb, 2035	671.27	332.83	139758.00
Mar, 2035	669.67	334.43	139423.58
Apr, 2035	668.07	336.03	139087.55
May, 2035	666.46	337.64	138749.91
Jun, 2035	664.84	339.26	138410.65
Jul, 2035	663.22	340.88	138069.77
Aug, 2035	661.58	342.52	137727.25
Sep, 2035	659.94	344.16	137383.10
Oct, 2035	658.29	345.81	137037.29
Nov, 2035	656.64	347.46	136689.83
Dec, 2035	654.97	349.13	136340.70
Jan, 2036	653.30	350.80	135989.90
Feb, 2036	651.62	352.48	135637.42
Mar, 2036	649.93	354.17	135283.25
Apr, 2036	648.23	355.87	134927.38
May, 2036	646.53	357.57	134569.81
Jun, 2036	644.81	359.29	134210.52
Jul, 2036	643.09	361.01	133849.51
Aug, 2036	641.36	362.74	133486.77
Sep, 2036	639.62	364.48	133122.30
Oct, 2036	637.88	366.22	132756.08
Nov, 2036	636.12	367.98	132388.10
Dec, 2036	634.36	369.74	132018.36
Jan, 2037	632.59	371.51	131646.85
Feb, 2037	630.81	373.29	131273.56
Mar, 2037	629.02	375.08	130898.47
Apr, 2037	627.22	376.88	130521.60
May, 2037	625.42	378.68	130142.91
Jun, 2037	623.60	380.50	129762.41
Jul, 2037	621.78	382.32	129380.09
Aug, 2037	619.95	384.15	128995.94
Sep, 2037	618.11	385.99	128609.94
Oct, 2037	616.26	387.84	128222.10
Nov, 2037	614.40	389.70	127832.40
Dec, 2037	612.53	391.57	127440.83
Jan, 2038	610.65	393.45	127047.38
Feb, 2038	608.77	395.33	126652.05
Mar, 2038	606.87	397.23	126254.82
Apr, 2038	604.97	399.13	125855.70
May, 2038	603.06	401.04	125454.65
Jun, 2038	601.14	402.96	125051.69
Jul, 2038	599.21	404.89	124646.80
Aug, 2038	597.27	406.83	124239.96
Sep, 2038	595.32	408.78	123831.18
Oct, 2038	593.36	410.74	123420.44
Nov, 2038	591.39	412.71	123007.73
Dec, 2038	589.41	414.69	122593.04
Jan, 2039	587.42	416.68	122176.36
Feb, 2039	585.43	418.67	121757.69
Mar, 2039	583.42	420.68	121337.01
Apr, 2039	581.41	422.69	120914.32
May, 2039	579.38	424.72	120489.60
Jun, 2039	577.35	426.75	120062.85
Jul, 2039	575.30	428.80	119634.05
Aug, 2039	573.25	430.85	119203.20
Sep, 2039	571.18	432.92	118770.28
Oct, 2039	569.11	434.99	118335.29
Nov, 2039	567.02	437.08	117898.21
Dec, 2039	564.93	439.17	117459.04
Jan, 2040	562.82	441.28	117017.76
Feb, 2040	560.71	443.39	116574.37
Mar, 2040	558.59	445.51	116128.86
Apr, 2040	556.45	447.65	115681.21
May, 2040	554.31	449.79	115231.41
Jun, 2040	552.15	451.95	114779.46
Jul, 2040	549.98	454.12	114325.35
Aug, 2040	547.81	456.29	113869.06
Sep, 2040	545.62	458.48	113410.58
Oct, 2040	543.43	460.67	112949.91
Nov, 2040	541.22	462.88	112487.02
Dec, 2040	539.00	465.10	112021.93
Jan, 2041	536.77	467.33	111554.60
Feb, 2041	534.53	469.57	111085.03
Mar, 2041	532.28	471.82	110613.21
Apr, 2041	530.02	474.08	110139.13
May, 2041	527.75	476.35	109662.78
Jun, 2041	525.47	478.63	109184.15
Jul, 2041	523.17	480.93	108703.23
Aug, 2041	520.87	483.23	108219.99
Sep, 2041	518.55	485.55	107734.45
Oct, 2041	516.23	487.87	107246.58
Nov, 2041	513.89	490.21	106756.37
Dec, 2041	511.54	492.56	106263.81
Jan, 2042	509.18	494.92	105768.89
Feb, 2042	506.81	497.29	105271.60
Mar, 2042	504.43	499.67	104771.92
Apr, 2042	502.03	502.07	104269.86
May, 2042	499.63	504.47	103765.38
Jun, 2042	497.21	506.89	103258.49
Jul, 2042	494.78	509.32	102749.17
Aug, 2042	492.34	511.76	102237.41
Sep, 2042	489.89	514.21	101723.20
Oct, 2042	487.42	516.68	101206.52
Nov, 2042	484.95	519.15	100687.37
Dec, 2042	482.46	521.64	100165.73
Jan, 2043	479.96	524.14	99641.59
Feb, 2043	477.45	526.65	99114.94
Mar, 2043	474.93	529.17	98585.77
Apr, 2043	472.39	531.71	98054.06
May, 2043	469.84	534.26	97519.80
Jun, 2043	467.28	536.82	96982.98
Jul, 2043	464.71	539.39	96443.59
Aug, 2043	462.13	541.97	95901.62
Sep, 2043	459.53	544.57	95357.05
Oct, 2043	456.92	547.18	94809.86
Nov, 2043	454.30	549.80	94260.06
Dec, 2043	451.66	552.44	93707.62
Jan, 2044	449.02	555.08	93152.54
Feb, 2044	446.36	557.74	92594.80
Mar, 2044	443.68	560.42	92034.38
Apr, 2044	441.00	563.10	91471.28
May, 2044	438.30	565.80	90905.48
Jun, 2044	435.59	568.51	90336.97
Jul, 2044	432.86	571.24	89765.73
Aug, 2044	430.13	573.97	89191.76
Sep, 2044	427.38	576.72	88615.04
Oct, 2044	424.61	579.49	88035.55
Nov, 2044	421.84	582.26	87453.29
Dec, 2044	419.05	585.05	86868.23
Jan, 2045	416.24	587.86	86280.38
Feb, 2045	413.43	590.67	85689.70
Mar, 2045	410.60	593.50	85096.20
Apr, 2045	407.75	596.35	84499.85
May, 2045	404.90	599.20	83900.65
Jun, 2045	402.02	602.08	83298.57
Jul, 2045	399.14	604.96	82693.61
Aug, 2045	396.24	607.86	82085.75
Sep, 2045	393.33	610.77	81474.98
Oct, 2045	390.40	613.70	80861.28
Nov, 2045	387.46	616.64	80244.64
Dec, 2045	384.51	619.59	79625.05
Jan, 2046	381.54	622.56	79002.48
Feb, 2046	378.55	625.55	78376.94
Mar, 2046	375.56	628.54	77748.39
Apr, 2046	372.54	631.56	77116.84
May, 2046	369.52	634.58	76482.25
Jun, 2046	366.48	637.62	75844.63
Jul, 2046	363.42	640.68	75203.95
Aug, 2046	360.35	643.75	74560.21
Sep, 2046	357.27	646.83	73913.37
Oct, 2046	354.17	649.93	73263.44
Nov, 2046	351.05	653.05	72610.40
Dec, 2046	347.92	656.18	71954.22
Jan, 2047	344.78	659.32	71294.90
Feb, 2047	341.62	662.48	70632.42
Mar, 2047	338.45	665.65	69966.77
Apr, 2047	335.26	668.84	69297.93
May, 2047	332.05	672.05	68625.88
Jun, 2047	328.83	675.27	67950.61
Jul, 2047	325.60	678.50	67272.11
Aug, 2047	322.35	681.75	66590.36
Sep, 2047	319.08	685.02	65905.33
Oct, 2047	315.80	688.30	65217.03
Nov, 2047	312.50	691.60	64525.43
Dec, 2047	309.18	694.92	63830.51
Jan, 2048	305.85	698.25	63132.27
Feb, 2048	302.51	701.59	62430.68
Mar, 2048	299.15	704.95	61725.72
Apr, 2048	295.77	708.33	61017.39
May, 2048	292.38	711.72	60305.67
Jun, 2048	288.96	715.14	59590.53
Jul, 2048	285.54	718.56	58871.97
Aug, 2048	282.09	722.01	58149.96
Sep, 2048	278.64	725.46	57424.50
Oct, 2048	275.16	728.94	56695.56
Nov, 2048	271.67	732.43	55963.13
Dec, 2048	268.16	735.94	55227.18
Jan, 2049	264.63	739.47	54487.71
Feb, 2049	261.09	743.01	53744.70
Mar, 2049	257.53	746.57	52998.13
Apr, 2049	253.95	750.15	52247.98
May, 2049	250.35	753.75	51494.23
Jun, 2049	246.74	757.36	50736.87
Jul, 2049	243.11	760.99	49975.89
Aug, 2049	239.47	764.63	49211.26
Sep, 2049	235.80	768.30	48442.96
Oct, 2049	232.12	771.98	47670.98
Nov, 2049	228.42	775.68	46895.31
Dec, 2049	224.71	779.39	46115.91
Jan, 2050	220.97	783.13	45332.78
Feb, 2050	217.22	786.88	44545.90
Mar, 2050	213.45	790.65	43755.25
Apr, 2050	209.66	794.44	42960.81
May, 2050	205.85	798.25	42162.57
Jun, 2050	202.03	802.07	41360.50
Jul, 2050	198.19	805.91	40554.58
Aug, 2050	194.32	809.78	39744.81
Sep, 2050	190.44	813.66	38931.15
Oct, 2050	186.55	817.55	38113.59
Nov, 2050	182.63	821.47	37292.12
Dec, 2050	178.69	825.41	36466.71
Jan, 2051	174.74	829.36	35637.35
Feb, 2051	170.76	833.34	34804.01
Mar, 2051	166.77	837.33	33966.68
Apr, 2051	162.76	841.34	33125.34
May, 2051	158.73	845.37	32279.96
Jun, 2051	154.67	849.43	31430.54
Jul, 2051	150.60	853.50	30577.04
Aug, 2051	146.52	857.58	29719.46
Sep, 2051	142.41	861.69	28857.76
Oct, 2051	138.28	865.82	27991.94
Nov, 2051	134.13	869.97	27121.97
Dec, 2051	129.96	874.14	26247.83
Jan, 2052	125.77	878.33	25369.50
Feb, 2052	121.56	882.54	24486.96
Mar, 2052	117.33	886.77	23600.20
Apr, 2052	113.08	891.02	22709.18
May, 2052	108.81	895.29	21813.89
Jun, 2052	104.52	899.58	20914.32
Jul, 2052	100.21	903.89	20010.43
Aug, 2052	95.88	908.22	19102.22
Sep, 2052	91.53	912.57	18189.65
Oct, 2052	87.16	916.94	17272.71
Nov, 2052	82.77	921.33	16351.37
Dec, 2052	78.35	925.75	15425.62
Jan, 2053	73.91	930.19	14495.44
Feb, 2053	69.46	934.64	13560.79
Mar, 2053	64.98	939.12	12621.67
Apr, 2053	60.48	943.62	11678.05
May, 2053	55.96	948.14	10729.91
Jun, 2053	51.41	952.69	9777.22
Jul, 2053	46.85	957.25	8819.97
Aug, 2053	42.26	961.84	7858.14
Sep, 2053	37.65	966.45	6891.69
Oct, 2053	33.02	971.08	5920.61
Nov, 2053	28.37	975.73	4944.88
Dec, 2053	23.69	980.41	3964.48
Jan, 2054	19.00	985.10	2979.37
Feb, 2054	14.28	989.82	1989.55
Mar, 2054	9.53	994.57	994.98
Apr, 2054	4.77	999.33	0