Mortgage Parameters

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

Mortgage Summary

Property Total:	$319,000
Down Payment	$95,700
Mortgage Amount:	$223,300
Mortgage Payment:	$1,303.12 / month
Estimated Tax:	+ $177.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,480.34 / month
Total Interest Paid:	$245,822.40 over 30 years
Total Tax Paid:	$63,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1069.98	233.14	223066.86
Jun, 2024	1068.86	234.26	222832.60
Jul, 2024	1067.74	235.38	222597.22
Aug, 2024	1066.61	236.51	222360.71
Sep, 2024	1065.48	237.64	222123.07
Oct, 2024	1064.34	238.78	221884.29
Nov, 2024	1063.20	239.92	221644.37
Dec, 2024	1062.05	241.07	221403.29
Jan, 2025	1060.89	242.23	221161.06
Feb, 2025	1059.73	243.39	220917.67
Mar, 2025	1058.56	244.56	220673.12
Apr, 2025	1057.39	245.73	220427.39
May, 2025	1056.21	246.91	220180.48
Jun, 2025	1055.03	248.09	219932.39
Jul, 2025	1053.84	249.28	219683.12
Aug, 2025	1052.65	250.47	219432.65
Sep, 2025	1051.45	251.67	219180.97
Oct, 2025	1050.24	252.88	218928.10
Nov, 2025	1049.03	254.09	218674.01
Dec, 2025	1047.81	255.31	218418.70
Jan, 2026	1046.59	256.53	218162.17
Feb, 2026	1045.36	257.76	217904.41
Mar, 2026	1044.13	258.99	217645.41
Apr, 2026	1042.88	260.24	217385.18
May, 2026	1041.64	261.48	217123.70
Jun, 2026	1040.38	262.74	216860.96
Jul, 2026	1039.13	263.99	216596.97
Aug, 2026	1037.86	265.26	216331.71
Sep, 2026	1036.59	266.53	216065.18
Oct, 2026	1035.31	267.81	215797.37
Nov, 2026	1034.03	269.09	215528.28
Dec, 2026	1032.74	270.38	215257.90
Jan, 2027	1031.44	271.68	214986.22
Feb, 2027	1030.14	272.98	214713.24
Mar, 2027	1028.83	274.29	214438.96
Apr, 2027	1027.52	275.60	214163.36
May, 2027	1026.20	276.92	213886.44
Jun, 2027	1024.87	278.25	213608.19
Jul, 2027	1023.54	279.58	213328.61
Aug, 2027	1022.20	280.92	213047.69
Sep, 2027	1020.85	282.27	212765.42
Oct, 2027	1019.50	283.62	212481.80
Nov, 2027	1018.14	284.98	212196.83
Dec, 2027	1016.78	286.34	211910.48
Jan, 2028	1015.40	287.72	211622.77
Feb, 2028	1014.03	289.09	211333.67
Mar, 2028	1012.64	290.48	211043.19
Apr, 2028	1011.25	291.87	210751.32
May, 2028	1009.85	293.27	210458.05
Jun, 2028	1008.44	294.68	210163.38
Jul, 2028	1007.03	296.09	209867.29
Aug, 2028	1005.61	297.51	209569.78
Sep, 2028	1004.19	298.93	209270.85
Oct, 2028	1002.76	300.36	208970.49
Nov, 2028	1001.32	301.80	208668.68
Dec, 2028	999.87	303.25	208365.44
Jan, 2029	998.42	304.70	208060.73
Feb, 2029	996.96	306.16	207754.57
Mar, 2029	995.49	307.63	207446.94
Apr, 2029	994.02	309.10	207137.84
May, 2029	992.54	310.58	206827.25
Jun, 2029	991.05	312.07	206515.18
Jul, 2029	989.55	313.57	206201.61
Aug, 2029	988.05	315.07	205886.54
Sep, 2029	986.54	316.58	205569.96
Oct, 2029	985.02	318.10	205251.86
Nov, 2029	983.50	319.62	204932.24
Dec, 2029	981.97	321.15	204611.09
Jan, 2030	980.43	322.69	204288.40
Feb, 2030	978.88	324.24	203964.16
Mar, 2030	977.33	325.79	203638.37
Apr, 2030	975.77	327.35	203311.02
May, 2030	974.20	328.92	202982.09
Jun, 2030	972.62	330.50	202651.60
Jul, 2030	971.04	332.08	202319.52
Aug, 2030	969.45	333.67	201985.84
Sep, 2030	967.85	335.27	201650.57
Oct, 2030	966.24	336.88	201313.69
Nov, 2030	964.63	338.49	200975.20
Dec, 2030	963.01	340.11	200635.09
Jan, 2031	961.38	341.74	200293.34
Feb, 2031	959.74	343.38	199949.96
Mar, 2031	958.09	345.03	199604.94
Apr, 2031	956.44	346.68	199258.26
May, 2031	954.78	348.34	198909.92
Jun, 2031	953.11	350.01	198559.91
Jul, 2031	951.43	351.69	198208.22
Aug, 2031	949.75	353.37	197854.85
Sep, 2031	948.05	355.07	197499.78
Oct, 2031	946.35	356.77	197143.01
Nov, 2031	944.64	358.48	196784.54
Dec, 2031	942.93	360.19	196424.34
Jan, 2032	941.20	361.92	196062.42
Feb, 2032	939.47	363.65	195698.77
Mar, 2032	937.72	365.40	195333.37
Apr, 2032	935.97	367.15	194966.23
May, 2032	934.21	368.91	194597.32
Jun, 2032	932.45	370.67	194226.64
Jul, 2032	930.67	372.45	193854.19
Aug, 2032	928.88	374.24	193479.96
Sep, 2032	927.09	376.03	193103.93
Oct, 2032	925.29	377.83	192726.10
Nov, 2032	923.48	379.64	192346.46
Dec, 2032	921.66	381.46	191965.00
Jan, 2033	919.83	383.29	191581.71
Feb, 2033	918.00	385.12	191196.59
Mar, 2033	916.15	386.97	190809.62
Apr, 2033	914.30	388.82	190420.79
May, 2033	912.43	390.69	190030.11
Jun, 2033	910.56	392.56	189637.55
Jul, 2033	908.68	394.44	189243.11
Aug, 2033	906.79	396.33	188846.78
Sep, 2033	904.89	398.23	188448.55
Oct, 2033	902.98	400.14	188048.41
Nov, 2033	901.07	402.05	187646.36
Dec, 2033	899.14	403.98	187242.37
Jan, 2034	897.20	405.92	186836.46
Feb, 2034	895.26	407.86	186428.60
Mar, 2034	893.30	409.82	186018.78
Apr, 2034	891.34	411.78	185607.00
May, 2034	889.37	413.75	185193.25
Jun, 2034	887.38	415.74	184777.51
Jul, 2034	885.39	417.73	184359.78
Aug, 2034	883.39	419.73	183940.05
Sep, 2034	881.38	421.74	183518.31
Oct, 2034	879.36	423.76	183094.55
Nov, 2034	877.33	425.79	182668.76
Dec, 2034	875.29	427.83	182240.93
Jan, 2035	873.24	429.88	181811.05
Feb, 2035	871.18	431.94	181379.10
Mar, 2035	869.11	434.01	180945.09
Apr, 2035	867.03	436.09	180509.00
May, 2035	864.94	438.18	180070.82
Jun, 2035	862.84	440.28	179630.54
Jul, 2035	860.73	442.39	179188.15
Aug, 2035	858.61	444.51	178743.64
Sep, 2035	856.48	446.64	178297.00
Oct, 2035	854.34	448.78	177848.22
Nov, 2035	852.19	450.93	177397.29
Dec, 2035	850.03	453.09	176944.20
Jan, 2036	847.86	455.26	176488.93
Feb, 2036	845.68	457.44	176031.49
Mar, 2036	843.48	459.64	175571.85
Apr, 2036	841.28	461.84	175110.02
May, 2036	839.07	464.05	174645.96
Jun, 2036	836.85	466.27	174179.69
Jul, 2036	834.61	468.51	173711.18
Aug, 2036	832.37	470.75	173240.43
Sep, 2036	830.11	473.01	172767.42
Oct, 2036	827.84	475.28	172292.14
Nov, 2036	825.57	477.55	171814.59
Dec, 2036	823.28	479.84	171334.75
Jan, 2037	820.98	482.14	170852.60
Feb, 2037	818.67	484.45	170368.15
Mar, 2037	816.35	486.77	169881.38
Apr, 2037	814.01	489.11	169392.28
May, 2037	811.67	491.45	168900.83
Jun, 2037	809.32	493.80	168407.02
Jul, 2037	806.95	496.17	167910.85
Aug, 2037	804.57	498.55	167412.31
Sep, 2037	802.18	500.94	166911.37
Oct, 2037	799.78	503.34	166408.03
Nov, 2037	797.37	505.75	165902.29
Dec, 2037	794.95	508.17	165394.11
Jan, 2038	792.51	510.61	164883.51
Feb, 2038	790.07	513.05	164370.45
Mar, 2038	787.61	515.51	163854.94
Apr, 2038	785.14	517.98	163336.96
May, 2038	782.66	520.46	162816.50
Jun, 2038	780.16	522.96	162293.54
Jul, 2038	777.66	525.46	161768.08
Aug, 2038	775.14	527.98	161240.09
Sep, 2038	772.61	530.51	160709.58
Oct, 2038	770.07	533.05	160176.53
Nov, 2038	767.51	535.61	159640.92
Dec, 2038	764.95	538.17	159102.75
Jan, 2039	762.37	540.75	158562.00
Feb, 2039	759.78	543.34	158018.65
Mar, 2039	757.17	545.95	157472.71
Apr, 2039	754.56	548.56	156924.14
May, 2039	751.93	551.19	156372.95
Jun, 2039	749.29	553.83	155819.12
Jul, 2039	746.63	556.49	155262.63
Aug, 2039	743.97	559.15	154703.48
Sep, 2039	741.29	561.83	154141.64
Oct, 2039	738.60	564.52	153577.12
Nov, 2039	735.89	567.23	153009.89
Dec, 2039	733.17	569.95	152439.94
Jan, 2040	730.44	572.68	151867.26
Feb, 2040	727.70	575.42	151291.84
Mar, 2040	724.94	578.18	150713.66
Apr, 2040	722.17	580.95	150132.71
May, 2040	719.39	583.73	149548.98
Jun, 2040	716.59	586.53	148962.45
Jul, 2040	713.78	589.34	148373.10
Aug, 2040	710.95	592.17	147780.94
Sep, 2040	708.12	595.00	147185.94
Oct, 2040	705.27	597.85	146588.08
Nov, 2040	702.40	600.72	145987.36
Dec, 2040	699.52	603.60	145383.77
Jan, 2041	696.63	606.49	144777.28
Feb, 2041	693.72	609.40	144167.88
Mar, 2041	690.80	612.32	143555.57
Apr, 2041	687.87	615.25	142940.32
May, 2041	684.92	618.20	142322.12
Jun, 2041	681.96	621.16	141700.96
Jul, 2041	678.98	624.14	141076.82
Aug, 2041	675.99	627.13	140449.70
Sep, 2041	672.99	630.13	139819.56
Oct, 2041	669.97	633.15	139186.41
Nov, 2041	666.93	636.19	138550.23
Dec, 2041	663.89	639.23	137910.99
Jan, 2042	660.82	642.30	137268.70
Feb, 2042	657.75	645.37	136623.32
Mar, 2042	654.65	648.47	135974.86
Apr, 2042	651.55	651.57	135323.28
May, 2042	648.42	654.70	134668.59
Jun, 2042	645.29	657.83	134010.75
Jul, 2042	642.13	660.99	133349.77
Aug, 2042	638.97	664.15	132685.62
Sep, 2042	635.79	667.33	132018.28
Oct, 2042	632.59	670.53	131347.75
Nov, 2042	629.37	673.75	130674.00
Dec, 2042	626.15	676.97	129997.03
Jan, 2043	622.90	680.22	129316.81
Feb, 2043	619.64	683.48	128633.34
Mar, 2043	616.37	686.75	127946.58
Apr, 2043	613.08	690.04	127256.54
May, 2043	609.77	693.35	126563.19
Jun, 2043	606.45	696.67	125866.52
Jul, 2043	603.11	700.01	125166.51
Aug, 2043	599.76	703.36	124463.15
Sep, 2043	596.39	706.73	123756.41
Oct, 2043	593.00	710.12	123046.29
Nov, 2043	589.60	713.52	122332.77
Dec, 2043	586.18	716.94	121615.83
Jan, 2044	582.74	720.38	120895.45
Feb, 2044	579.29	723.83	120171.62
Mar, 2044	575.82	727.30	119444.32
Apr, 2044	572.34	730.78	118713.54
May, 2044	568.84	734.28	117979.26
Jun, 2044	565.32	737.80	117241.45
Jul, 2044	561.78	741.34	116500.11
Aug, 2044	558.23	744.89	115755.22
Sep, 2044	554.66	748.46	115006.76
Oct, 2044	551.07	752.05	114254.72
Nov, 2044	547.47	755.65	113499.07
Dec, 2044	543.85	759.27	112739.80
Jan, 2045	540.21	762.91	111976.89
Feb, 2045	536.56	766.56	111210.33
Mar, 2045	532.88	770.24	110440.09
Apr, 2045	529.19	773.93	109666.16
May, 2045	525.48	777.64	108888.53
Jun, 2045	521.76	781.36	108107.16
Jul, 2045	518.01	785.11	107322.06
Aug, 2045	514.25	788.87	106533.19
Sep, 2045	510.47	792.65	105740.54
Oct, 2045	506.67	796.45	104944.09
Nov, 2045	502.86	800.26	104143.83
Dec, 2045	499.02	804.10	103339.73
Jan, 2046	495.17	807.95	102531.78
Feb, 2046	491.30	811.82	101719.96
Mar, 2046	487.41	815.71	100904.25
Apr, 2046	483.50	819.62	100084.63
May, 2046	479.57	823.55	99261.08
Jun, 2046	475.63	827.49	98433.59
Jul, 2046	471.66	831.46	97602.13
Aug, 2046	467.68	835.44	96766.68
Sep, 2046	463.67	839.45	95927.24
Oct, 2046	459.65	843.47	95083.77
Nov, 2046	455.61	847.51	94236.26
Dec, 2046	451.55	851.57	93384.69
Jan, 2047	447.47	855.65	92529.04
Feb, 2047	443.37	859.75	91669.28
Mar, 2047	439.25	863.87	90805.41
Apr, 2047	435.11	868.01	89937.40
May, 2047	430.95	872.17	89065.23
Jun, 2047	426.77	876.35	88188.88
Jul, 2047	422.57	880.55	87308.33
Aug, 2047	418.35	884.77	86423.57
Sep, 2047	414.11	889.01	85534.56
Oct, 2047	409.85	893.27	84641.29
Nov, 2047	405.57	897.55	83743.75
Dec, 2047	401.27	901.85	82841.90
Jan, 2048	396.95	906.17	81935.73
Feb, 2048	392.61	910.51	81025.22
Mar, 2048	388.25	914.87	80110.34
Apr, 2048	383.86	919.26	79191.09
May, 2048	379.46	923.66	78267.42
Jun, 2048	375.03	928.09	77339.33
Jul, 2048	370.58	932.54	76406.80
Aug, 2048	366.12	937.00	75469.79
Sep, 2048	361.63	941.49	74528.30
Oct, 2048	357.11	946.01	73582.29
Nov, 2048	352.58	950.54	72631.76
Dec, 2048	348.03	955.09	71676.66
Jan, 2049	343.45	959.67	70716.99
Feb, 2049	338.85	964.27	69752.73
Mar, 2049	334.23	968.89	68783.84
Apr, 2049	329.59	973.53	67810.31
May, 2049	324.92	978.20	66832.11
Jun, 2049	320.24	982.88	65849.23
Jul, 2049	315.53	987.59	64861.64
Aug, 2049	310.80	992.32	63869.31
Sep, 2049	306.04	997.08	62872.23
Oct, 2049	301.26	1001.86	61870.38
Nov, 2049	296.46	1006.66	60863.72
Dec, 2049	291.64	1011.48	59852.24
Jan, 2050	286.79	1016.33	58835.91
Feb, 2050	281.92	1021.20	57814.71
Mar, 2050	277.03	1026.09	56788.62
Apr, 2050	272.11	1031.01	55757.61
May, 2050	267.17	1035.95	54721.66
Jun, 2050	262.21	1040.91	53680.75
Jul, 2050	257.22	1045.90	52634.85
Aug, 2050	252.21	1050.91	51583.94
Sep, 2050	247.17	1055.95	50527.99
Oct, 2050	242.11	1061.01	49466.99
Nov, 2050	237.03	1066.09	48400.90
Dec, 2050	231.92	1071.20	47329.70
Jan, 2051	226.79	1076.33	46253.37
Feb, 2051	221.63	1081.49	45171.88
Mar, 2051	216.45	1086.67	44085.20
Apr, 2051	211.24	1091.88	42993.33
May, 2051	206.01	1097.11	41896.22
Jun, 2051	200.75	1102.37	40793.85
Jul, 2051	195.47	1107.65	39686.20
Aug, 2051	190.16	1112.96	38573.24
Sep, 2051	184.83	1118.29	37454.95
Oct, 2051	179.47	1123.65	36331.30
Nov, 2051	174.09	1129.03	35202.27
Dec, 2051	168.68	1134.44	34067.83
Jan, 2052	163.24	1139.88	32927.95
Feb, 2052	157.78	1145.34	31782.61
Mar, 2052	152.29	1150.83	30631.78
Apr, 2052	146.78	1156.34	29475.44
May, 2052	141.24	1161.88	28313.56
Jun, 2052	135.67	1167.45	27146.10
Jul, 2052	130.08	1173.04	25973.06
Aug, 2052	124.45	1178.67	24794.39
Sep, 2052	118.81	1184.31	23610.08
Oct, 2052	113.13	1189.99	22420.09
Nov, 2052	107.43	1195.69	21224.40
Dec, 2052	101.70	1201.42	20022.98
Jan, 2053	95.94	1207.18	18815.81
Feb, 2053	90.16	1212.96	17602.84
Mar, 2053	84.35	1218.77	16384.07
Apr, 2053	78.51	1224.61	15159.46
May, 2053	72.64	1230.48	13928.98
Jun, 2053	66.74	1236.38	12692.60
Jul, 2053	60.82	1242.30	11450.30
Aug, 2053	54.87	1248.25	10202.05
Sep, 2053	48.88	1254.24	8947.81
Oct, 2053	42.87	1260.25	7687.57
Nov, 2053	36.84	1266.28	6421.28
Dec, 2053	30.77	1272.35	5148.93
Jan, 2054	24.67	1278.45	3870.48
Feb, 2054	18.55	1284.57	2585.91
Mar, 2054	12.39	1290.73	1295.18
Apr, 2054	6.21	1296.91	0