Mortgage Parameters

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

Mortgage Summary

Property Total:	$298,500
Down Payment	$89,550
Mortgage Amount:	$208,950
Mortgage Payment:	$1,219.38 / month
Estimated Tax:	+ $165.83 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,385.21 / month
Total Interest Paid:	$230,025.60 over 30 years
Total Tax Paid:	$59,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	1001.22	218.16	208731.84
May, 2024	1000.17	219.21	208512.63
Jun, 2024	999.12	220.26	208292.38
Jul, 2024	998.07	221.31	208071.06
Aug, 2024	997.01	222.37	207848.69
Sep, 2024	995.94	223.44	207625.25
Oct, 2024	994.87	224.51	207400.74
Nov, 2024	993.80	225.58	207175.16
Dec, 2024	992.71	226.67	206948.49
Jan, 2025	991.63	227.75	206720.74
Feb, 2025	990.54	228.84	206491.90
Mar, 2025	989.44	229.94	206261.96
Apr, 2025	988.34	231.04	206030.92
May, 2025	987.23	232.15	205798.77
Jun, 2025	986.12	233.26	205565.51
Jul, 2025	985.00	234.38	205331.13
Aug, 2025	983.88	235.50	205095.63
Sep, 2025	982.75	236.63	204859.00
Oct, 2025	981.62	237.76	204621.23
Nov, 2025	980.48	238.90	204382.33
Dec, 2025	979.33	240.05	204142.28
Jan, 2026	978.18	241.20	203901.08
Feb, 2026	977.03	242.35	203658.73
Mar, 2026	975.86	243.52	203415.21
Apr, 2026	974.70	244.68	203170.53
May, 2026	973.53	245.85	202924.68
Jun, 2026	972.35	247.03	202677.64
Jul, 2026	971.16	248.22	202429.43
Aug, 2026	969.97	249.41	202180.02
Sep, 2026	968.78	250.60	201929.42
Oct, 2026	967.58	251.80	201677.62
Nov, 2026	966.37	253.01	201424.61
Dec, 2026	965.16	254.22	201170.39
Jan, 2027	963.94	255.44	200914.95
Feb, 2027	962.72	256.66	200658.29
Mar, 2027	961.49	257.89	200400.40
Apr, 2027	960.25	259.13	200141.27
May, 2027	959.01	260.37	199880.90
Jun, 2027	957.76	261.62	199619.28
Jul, 2027	956.51	262.87	199356.41
Aug, 2027	955.25	264.13	199092.28
Sep, 2027	953.98	265.40	198826.89
Oct, 2027	952.71	266.67	198560.22
Nov, 2027	951.43	267.95	198292.27
Dec, 2027	950.15	269.23	198023.04
Jan, 2028	948.86	270.52	197752.52
Feb, 2028	947.56	271.82	197480.71
Mar, 2028	946.26	273.12	197207.59
Apr, 2028	944.95	274.43	196933.16
May, 2028	943.64	275.74	196657.42
Jun, 2028	942.32	277.06	196380.36
Jul, 2028	940.99	278.39	196101.97
Aug, 2028	939.66	279.72	195822.24
Sep, 2028	938.31	281.07	195541.18
Oct, 2028	936.97	282.41	195258.76
Nov, 2028	935.61	283.77	194975.00
Dec, 2028	934.26	285.12	194689.87
Jan, 2029	932.89	286.49	194403.38
Feb, 2029	931.52	287.86	194115.52
Mar, 2029	930.14	289.24	193826.28
Apr, 2029	928.75	290.63	193535.65
May, 2029	927.36	292.02	193243.63
Jun, 2029	925.96	293.42	192950.20
Jul, 2029	924.55	294.83	192655.38
Aug, 2029	923.14	296.24	192359.14
Sep, 2029	921.72	297.66	192061.48
Oct, 2029	920.29	299.09	191762.39
Nov, 2029	918.86	300.52	191461.87
Dec, 2029	917.42	301.96	191159.92
Jan, 2030	915.97	303.41	190856.51
Feb, 2030	914.52	304.86	190551.65
Mar, 2030	913.06	306.32	190245.33
Apr, 2030	911.59	307.79	189937.54
May, 2030	910.12	309.26	189628.28
Jun, 2030	908.64	310.74	189317.54
Jul, 2030	907.15	312.23	189005.30
Aug, 2030	905.65	313.73	188691.57
Sep, 2030	904.15	315.23	188376.34
Oct, 2030	902.64	316.74	188059.60
Nov, 2030	901.12	318.26	187741.34
Dec, 2030	899.59	319.79	187421.55
Jan, 2031	898.06	321.32	187100.23
Feb, 2031	896.52	322.86	186777.37
Mar, 2031	894.97	324.41	186452.97
Apr, 2031	893.42	325.96	186127.01
May, 2031	891.86	327.52	185799.49
Jun, 2031	890.29	329.09	185470.40
Jul, 2031	888.71	330.67	185139.73
Aug, 2031	887.13	332.25	184807.48
Sep, 2031	885.54	333.84	184473.63
Oct, 2031	883.94	335.44	184138.19
Nov, 2031	882.33	337.05	183801.14
Dec, 2031	880.71	338.67	183462.47
Jan, 2032	879.09	340.29	183122.18
Feb, 2032	877.46	341.92	182780.26
Mar, 2032	875.82	343.56	182436.71
Apr, 2032	874.18	345.20	182091.50
May, 2032	872.52	346.86	181744.64
Jun, 2032	870.86	348.52	181396.12
Jul, 2032	869.19	350.19	181045.93
Aug, 2032	867.51	351.87	180694.06
Sep, 2032	865.83	353.55	180340.51
Oct, 2032	864.13	355.25	179985.26
Nov, 2032	862.43	356.95	179628.31
Dec, 2032	860.72	358.66	179269.65
Jan, 2033	859.00	360.38	178909.27
Feb, 2033	857.27	362.11	178547.16
Mar, 2033	855.54	363.84	178183.32
Apr, 2033	853.80	365.58	177817.74
May, 2033	852.04	367.34	177450.40
Jun, 2033	850.28	369.10	177081.30
Jul, 2033	848.51	370.87	176710.44
Aug, 2033	846.74	372.64	176337.80
Sep, 2033	844.95	374.43	175963.37
Oct, 2033	843.16	376.22	175587.15
Nov, 2033	841.36	378.02	175209.12
Dec, 2033	839.54	379.84	174829.28
Jan, 2034	837.72	381.66	174447.63
Feb, 2034	835.89	383.49	174064.14
Mar, 2034	834.06	385.32	173678.82
Apr, 2034	832.21	387.17	173291.65
May, 2034	830.36	389.02	172902.63
Jun, 2034	828.49	390.89	172511.74
Jul, 2034	826.62	392.76	172118.98
Aug, 2034	824.74	394.64	171724.33
Sep, 2034	822.85	396.53	171327.80
Oct, 2034	820.95	398.43	170929.37
Nov, 2034	819.04	400.34	170529.02
Dec, 2034	817.12	402.26	170126.76
Jan, 2035	815.19	404.19	169722.57
Feb, 2035	813.25	406.13	169316.45
Mar, 2035	811.31	408.07	168908.37
Apr, 2035	809.35	410.03	168498.35
May, 2035	807.39	411.99	168086.35
Jun, 2035	805.41	413.97	167672.39
Jul, 2035	803.43	415.95	167256.44
Aug, 2035	801.44	417.94	166838.50
Sep, 2035	799.43	419.95	166418.55
Oct, 2035	797.42	421.96	165996.59
Nov, 2035	795.40	423.98	165572.61
Dec, 2035	793.37	426.01	165146.60
Jan, 2036	791.33	428.05	164718.55
Feb, 2036	789.28	430.10	164288.45
Mar, 2036	787.22	432.16	163856.28
Apr, 2036	785.14	434.24	163422.05
May, 2036	783.06	436.32	162985.73
Jun, 2036	780.97	438.41	162547.32
Jul, 2036	778.87	440.51	162106.82
Aug, 2036	776.76	442.62	161664.20
Sep, 2036	774.64	444.74	161219.46
Oct, 2036	772.51	446.87	160772.59
Nov, 2036	770.37	449.01	160323.58
Dec, 2036	768.22	451.16	159872.41
Jan, 2037	766.06	453.32	159419.09
Feb, 2037	763.88	455.50	158963.59
Mar, 2037	761.70	457.68	158505.91
Apr, 2037	759.51	459.87	158046.04
May, 2037	757.30	462.08	157583.96
Jun, 2037	755.09	464.29	157119.67
Jul, 2037	752.87	466.51	156653.16
Aug, 2037	750.63	468.75	156184.41
Sep, 2037	748.38	471.00	155713.41
Oct, 2037	746.13	473.25	155240.16
Nov, 2037	743.86	475.52	154764.64
Dec, 2037	741.58	477.80	154286.84
Jan, 2038	739.29	480.09	153806.75
Feb, 2038	736.99	482.39	153324.36
Mar, 2038	734.68	484.70	152839.66
Apr, 2038	732.36	487.02	152352.64
May, 2038	730.02	489.36	151863.28
Jun, 2038	727.68	491.70	151371.58
Jul, 2038	725.32	494.06	150877.52
Aug, 2038	722.95	496.43	150381.09
Sep, 2038	720.58	498.80	149882.29
Oct, 2038	718.19	501.19	149381.10
Nov, 2038	715.78	503.60	148877.50
Dec, 2038	713.37	506.01	148371.49
Jan, 2039	710.95	508.43	147863.06
Feb, 2039	708.51	510.87	147352.19
Mar, 2039	706.06	513.32	146838.87
Apr, 2039	703.60	515.78	146323.10
May, 2039	701.13	518.25	145804.85
Jun, 2039	698.65	520.73	145284.11
Jul, 2039	696.15	523.23	144760.89
Aug, 2039	693.65	525.73	144235.15
Sep, 2039	691.13	528.25	143706.90
Oct, 2039	688.60	530.78	143176.12
Nov, 2039	686.05	533.33	142642.79
Dec, 2039	683.50	535.88	142106.90
Jan, 2040	680.93	538.45	141568.45
Feb, 2040	678.35	541.03	141027.42
Mar, 2040	675.76	543.62	140483.80
Apr, 2040	673.15	546.23	139937.57
May, 2040	670.53	548.85	139388.72
Jun, 2040	667.90	551.48	138837.25
Jul, 2040	665.26	554.12	138283.13
Aug, 2040	662.61	556.77	137726.36
Sep, 2040	659.94	559.44	137166.92
Oct, 2040	657.26	562.12	136604.79
Nov, 2040	654.56	564.82	136039.98
Dec, 2040	651.86	567.52	135472.46
Jan, 2041	649.14	570.24	134902.22
Feb, 2041	646.41	572.97	134329.24
Mar, 2041	643.66	575.72	133753.52
Apr, 2041	640.90	578.48	133175.05
May, 2041	638.13	581.25	132593.80
Jun, 2041	635.35	584.03	132009.76
Jul, 2041	632.55	586.83	131422.93
Aug, 2041	629.73	589.65	130833.28
Sep, 2041	626.91	592.47	130240.81
Oct, 2041	624.07	595.31	129645.50
Nov, 2041	621.22	598.16	129047.34
Dec, 2041	618.35	601.03	128446.31
Jan, 2042	615.47	603.91	127842.41
Feb, 2042	612.58	606.80	127235.60
Mar, 2042	609.67	609.71	126625.89
Apr, 2042	606.75	612.63	126013.26
May, 2042	603.81	615.57	125397.70
Jun, 2042	600.86	618.52	124779.18
Jul, 2042	597.90	621.48	124157.70
Aug, 2042	594.92	624.46	123533.24
Sep, 2042	591.93	627.45	122905.79
Oct, 2042	588.92	630.46	122275.34
Nov, 2042	585.90	633.48	121641.86
Dec, 2042	582.87	636.51	121005.35
Jan, 2043	579.82	639.56	120365.78
Feb, 2043	576.75	642.63	119723.16
Mar, 2043	573.67	645.71	119077.45
Apr, 2043	570.58	648.80	118428.65
May, 2043	567.47	651.91	117776.74
Jun, 2043	564.35	655.03	117121.71
Jul, 2043	561.21	658.17	116463.54
Aug, 2043	558.05	661.33	115802.21
Sep, 2043	554.89	664.49	115137.72
Oct, 2043	551.70	667.68	114470.04
Nov, 2043	548.50	670.88	113799.16
Dec, 2043	545.29	674.09	113125.07
Jan, 2044	542.06	677.32	112447.74
Feb, 2044	538.81	680.57	111767.18
Mar, 2044	535.55	683.83	111083.35
Apr, 2044	532.27	687.11	110396.24
May, 2044	528.98	690.40	109705.84
Jun, 2044	525.67	693.71	109012.14
Jul, 2044	522.35	697.03	108315.11
Aug, 2044	519.01	700.37	107614.74
Sep, 2044	515.65	703.73	106911.01
Oct, 2044	512.28	707.10	106203.91
Nov, 2044	508.89	710.49	105493.43
Dec, 2044	505.49	713.89	104779.54
Jan, 2045	502.07	717.31	104062.23
Feb, 2045	498.63	720.75	103341.48
Mar, 2045	495.18	724.20	102617.27
Apr, 2045	491.71	727.67	101889.60
May, 2045	488.22	731.16	101158.44
Jun, 2045	484.72	734.66	100423.78
Jul, 2045	481.20	738.18	99685.60
Aug, 2045	477.66	741.72	98943.88
Sep, 2045	474.11	745.27	98198.60
Oct, 2045	470.53	748.85	97449.76
Nov, 2045	466.95	752.43	96697.33
Dec, 2045	463.34	756.04	95941.29
Jan, 2046	459.72	759.66	95181.63
Feb, 2046	456.08	763.30	94418.32
Mar, 2046	452.42	766.96	93651.37
Apr, 2046	448.75	770.63	92880.73
May, 2046	445.05	774.33	92106.41
Jun, 2046	441.34	778.04	91328.37
Jul, 2046	437.62	781.76	90546.60
Aug, 2046	433.87	785.51	89761.09
Sep, 2046	430.11	789.27	88971.82
Oct, 2046	426.32	793.06	88178.76
Nov, 2046	422.52	796.86	87381.90
Dec, 2046	418.70	800.68	86581.23
Jan, 2047	414.87	804.51	85776.72
Feb, 2047	411.01	808.37	84968.35
Mar, 2047	407.14	812.24	84156.11
Apr, 2047	403.25	816.13	83339.98
May, 2047	399.34	820.04	82519.94
Jun, 2047	395.41	823.97	81695.97
Jul, 2047	391.46	827.92	80868.04
Aug, 2047	387.49	831.89	80036.16
Sep, 2047	383.51	835.87	79200.28
Oct, 2047	379.50	839.88	78360.41
Nov, 2047	375.48	843.90	77516.50
Dec, 2047	371.43	847.95	76668.56
Jan, 2048	367.37	852.01	75816.55
Feb, 2048	363.29	856.09	74960.45
Mar, 2048	359.19	860.19	74100.26
Apr, 2048	355.06	864.32	73235.94
May, 2048	350.92	868.46	72367.49
Jun, 2048	346.76	872.62	71494.87
Jul, 2048	342.58	876.80	70618.07
Aug, 2048	338.38	881.00	69737.06
Sep, 2048	334.16	885.22	68851.84
Oct, 2048	329.92	889.46	67962.38
Nov, 2048	325.65	893.73	67068.65
Dec, 2048	321.37	898.01	66170.64
Jan, 2049	317.07	902.31	65268.33
Feb, 2049	312.74	906.64	64361.69
Mar, 2049	308.40	910.98	63450.71
Apr, 2049	304.03	915.35	62535.37
May, 2049	299.65	919.73	61615.63
Jun, 2049	295.24	924.14	60691.50
Jul, 2049	290.81	928.57	59762.93
Aug, 2049	286.36	933.02	58829.91
Sep, 2049	281.89	937.49	57892.43
Oct, 2049	277.40	941.98	56950.45
Nov, 2049	272.89	946.49	56003.96
Dec, 2049	268.35	951.03	55052.93
Jan, 2050	263.80	955.58	54097.34
Feb, 2050	259.22	960.16	53137.18
Mar, 2050	254.62	964.76	52172.41
Apr, 2050	249.99	969.39	51203.03
May, 2050	245.35	974.03	50229.00
Jun, 2050	240.68	978.70	49250.30
Jul, 2050	235.99	983.39	48266.91
Aug, 2050	231.28	988.10	47278.81
Sep, 2050	226.54	992.84	46285.97
Oct, 2050	221.79	997.59	45288.38
Nov, 2050	217.01	1002.37	44286.00
Dec, 2050	212.20	1007.18	43278.83
Jan, 2051	207.38	1012.00	42266.83
Feb, 2051	202.53	1016.85	41249.97
Mar, 2051	197.66	1021.72	40228.25
Apr, 2051	192.76	1026.62	39201.63
May, 2051	187.84	1031.54	38170.09
Jun, 2051	182.90	1036.48	37133.61
Jul, 2051	177.93	1041.45	36092.16
Aug, 2051	172.94	1046.44	35045.72
Sep, 2051	167.93	1051.45	33994.27
Oct, 2051	162.89	1056.49	32937.78
Nov, 2051	157.83	1061.55	31876.23
Dec, 2051	152.74	1066.64	30809.59
Jan, 2052	147.63	1071.75	29737.84
Feb, 2052	142.49	1076.89	28660.95
Mar, 2052	137.33	1082.05	27578.90
Apr, 2052	132.15	1087.23	26491.67
May, 2052	126.94	1092.44	25399.23
Jun, 2052	121.70	1097.68	24301.56
Jul, 2052	116.44	1102.94	23198.62
Aug, 2052	111.16	1108.22	22090.40
Sep, 2052	105.85	1113.53	20976.87
Oct, 2052	100.51	1118.87	19858.01
Nov, 2052	95.15	1124.23	18733.78
Dec, 2052	89.77	1129.61	17604.16
Jan, 2053	84.35	1135.03	16469.14
Feb, 2053	78.91	1140.47	15328.67
Mar, 2053	73.45	1145.93	14182.74
Apr, 2053	67.96	1151.42	13031.32
May, 2053	62.44	1156.94	11874.38
Jun, 2053	56.90	1162.48	10711.90
Jul, 2053	51.33	1168.05	9543.85
Aug, 2053	45.73	1173.65	8370.20
Sep, 2053	40.11	1179.27	7190.93
Oct, 2053	34.46	1184.92	6006.00
Nov, 2053	28.78	1190.60	4815.40
Dec, 2053	23.07	1196.31	3619.10
Jan, 2054	17.34	1202.04	2417.06
Feb, 2054	11.58	1207.80	1209.26
Mar, 2054	5.79	1213.59	0