Mortgage Parameters

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

Mortgage Summary

Property Total:	$280,250
Down Payment	$84,075
Mortgage Amount:	$196,175
Mortgage Payment:	$1,144.82 / month
Estimated Tax:	+ $155.69 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,300.51 / month
Total Interest Paid:	$215,958.60 over 30 years
Total Tax Paid:	$56,050.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	940.01	204.81	195970.19
Jun, 2024	939.02	205.80	195764.39
Jul, 2024	938.04	206.78	195557.61
Aug, 2024	937.05	207.77	195349.83
Sep, 2024	936.05	208.77	195141.06
Oct, 2024	935.05	209.77	194931.30
Nov, 2024	934.05	210.77	194720.52
Dec, 2024	933.04	211.78	194508.74
Jan, 2025	932.02	212.80	194295.94
Feb, 2025	931.00	213.82	194082.12
Mar, 2025	929.98	214.84	193867.28
Apr, 2025	928.95	215.87	193651.40
May, 2025	927.91	216.91	193434.50
Jun, 2025	926.87	217.95	193216.55
Jul, 2025	925.83	218.99	192997.56
Aug, 2025	924.78	220.04	192777.52
Sep, 2025	923.73	221.09	192556.43
Oct, 2025	922.67	222.15	192334.27
Nov, 2025	921.60	223.22	192111.05
Dec, 2025	920.53	224.29	191886.77
Jan, 2026	919.46	225.36	191661.40
Feb, 2026	918.38	226.44	191434.96
Mar, 2026	917.29	227.53	191207.43
Apr, 2026	916.20	228.62	190978.82
May, 2026	915.11	229.71	190749.10
Jun, 2026	914.01	230.81	190518.29
Jul, 2026	912.90	231.92	190286.37
Aug, 2026	911.79	233.03	190053.34
Sep, 2026	910.67	234.15	189819.19
Oct, 2026	909.55	235.27	189583.92
Nov, 2026	908.42	236.40	189347.52
Dec, 2026	907.29	237.53	189109.99
Jan, 2027	906.15	238.67	188871.33
Feb, 2027	905.01	239.81	188631.51
Mar, 2027	903.86	240.96	188390.55
Apr, 2027	902.70	242.12	188148.44
May, 2027	901.54	243.28	187905.16
Jun, 2027	900.38	244.44	187660.72
Jul, 2027	899.21	245.61	187415.11
Aug, 2027	898.03	246.79	187168.32
Sep, 2027	896.85	247.97	186920.35
Oct, 2027	895.66	249.16	186671.19
Nov, 2027	894.47	250.35	186420.83
Dec, 2027	893.27	251.55	186169.28
Jan, 2028	892.06	252.76	185916.52
Feb, 2028	890.85	253.97	185662.55
Mar, 2028	889.63	255.19	185407.36
Apr, 2028	888.41	256.41	185150.95
May, 2028	887.18	257.64	184893.32
Jun, 2028	885.95	258.87	184634.44
Jul, 2028	884.71	260.11	184374.33
Aug, 2028	883.46	261.36	184112.97
Sep, 2028	882.21	262.61	183850.36
Oct, 2028	880.95	263.87	183586.49
Nov, 2028	879.69	265.13	183321.35
Dec, 2028	878.41	266.41	183054.95
Jan, 2029	877.14	267.68	182787.27
Feb, 2029	875.86	268.96	182518.30
Mar, 2029	874.57	270.25	182248.05
Apr, 2029	873.27	271.55	181976.50
May, 2029	871.97	272.85	181703.65
Jun, 2029	870.66	274.16	181429.49
Jul, 2029	869.35	275.47	181154.02
Aug, 2029	868.03	276.79	180877.23
Sep, 2029	866.70	278.12	180599.12
Oct, 2029	865.37	279.45	180319.67
Nov, 2029	864.03	280.79	180038.88
Dec, 2029	862.69	282.13	179756.75
Jan, 2030	861.33	283.49	179473.26
Feb, 2030	859.98	284.84	179188.42
Mar, 2030	858.61	286.21	178902.21
Apr, 2030	857.24	287.58	178614.63
May, 2030	855.86	288.96	178325.67
Jun, 2030	854.48	290.34	178035.33
Jul, 2030	853.09	291.73	177743.59
Aug, 2030	851.69	293.13	177450.46
Sep, 2030	850.28	294.54	177155.92
Oct, 2030	848.87	295.95	176859.98
Nov, 2030	847.45	297.37	176562.61
Dec, 2030	846.03	298.79	176263.82
Jan, 2031	844.60	300.22	175963.60
Feb, 2031	843.16	301.66	175661.94
Mar, 2031	841.71	303.11	175358.83
Apr, 2031	840.26	304.56	175054.27
May, 2031	838.80	306.02	174748.25
Jun, 2031	837.34	307.48	174440.77
Jul, 2031	835.86	308.96	174131.81
Aug, 2031	834.38	310.44	173821.37
Sep, 2031	832.89	311.93	173509.45
Oct, 2031	831.40	313.42	173196.02
Nov, 2031	829.90	314.92	172881.10
Dec, 2031	828.39	316.43	172564.67
Jan, 2032	826.87	317.95	172246.72
Feb, 2032	825.35	319.47	171927.25
Mar, 2032	823.82	321.00	171606.25
Apr, 2032	822.28	322.54	171283.71
May, 2032	820.73	324.09	170959.62
Jun, 2032	819.18	325.64	170633.99
Jul, 2032	817.62	327.20	170306.79
Aug, 2032	816.05	328.77	169978.02
Sep, 2032	814.48	330.34	169647.68
Oct, 2032	812.90	331.92	169315.75
Nov, 2032	811.30	333.52	168982.24
Dec, 2032	809.71	335.11	168647.13
Jan, 2033	808.10	336.72	168310.41
Feb, 2033	806.49	338.33	167972.07
Mar, 2033	804.87	339.95	167632.12
Apr, 2033	803.24	341.58	167290.54
May, 2033	801.60	343.22	166947.32
Jun, 2033	799.96	344.86	166602.45
Jul, 2033	798.30	346.52	166255.94
Aug, 2033	796.64	348.18	165907.76
Sep, 2033	794.97	349.85	165557.91
Oct, 2033	793.30	351.52	165206.39
Nov, 2033	791.61	353.21	164853.19
Dec, 2033	789.92	354.90	164498.29
Jan, 2034	788.22	356.60	164141.69
Feb, 2034	786.51	358.31	163783.38
Mar, 2034	784.80	360.02	163423.36
Apr, 2034	783.07	361.75	163061.61
May, 2034	781.34	363.48	162698.12
Jun, 2034	779.60	365.22	162332.90
Jul, 2034	777.85	366.97	161965.92
Aug, 2034	776.09	368.73	161597.19
Sep, 2034	774.32	370.50	161226.69
Oct, 2034	772.54	372.28	160854.42
Nov, 2034	770.76	374.06	160480.36
Dec, 2034	768.97	375.85	160104.50
Jan, 2035	767.17	377.65	159726.85
Feb, 2035	765.36	379.46	159347.39
Mar, 2035	763.54	381.28	158966.11
Apr, 2035	761.71	383.11	158583.00
May, 2035	759.88	384.94	158198.06
Jun, 2035	758.03	386.79	157811.27
Jul, 2035	756.18	388.64	157422.63
Aug, 2035	754.32	390.50	157032.13
Sep, 2035	752.45	392.37	156639.75
Oct, 2035	750.57	394.25	156245.50
Nov, 2035	748.68	396.14	155849.35
Dec, 2035	746.78	398.04	155451.31
Jan, 2036	744.87	399.95	155051.36
Feb, 2036	742.95	401.87	154649.50
Mar, 2036	741.03	403.79	154245.71
Apr, 2036	739.09	405.73	153839.98
May, 2036	737.15	407.67	153432.31
Jun, 2036	735.20	409.62	153022.69
Jul, 2036	733.23	411.59	152611.10
Aug, 2036	731.26	413.56	152197.54
Sep, 2036	729.28	415.54	151782.00
Oct, 2036	727.29	417.53	151364.47
Nov, 2036	725.29	419.53	150944.94
Dec, 2036	723.28	421.54	150523.40
Jan, 2037	721.26	423.56	150099.83
Feb, 2037	719.23	425.59	149674.24
Mar, 2037	717.19	427.63	149246.61
Apr, 2037	715.14	429.68	148816.93
May, 2037	713.08	431.74	148385.19
Jun, 2037	711.01	433.81	147951.39
Jul, 2037	708.93	435.89	147515.50
Aug, 2037	706.85	437.97	147077.52
Sep, 2037	704.75	440.07	146637.45
Oct, 2037	702.64	442.18	146195.27
Nov, 2037	700.52	444.30	145750.97
Dec, 2037	698.39	446.43	145304.54
Jan, 2038	696.25	448.57	144855.97
Feb, 2038	694.10	450.72	144405.25
Mar, 2038	691.94	452.88	143952.37
Apr, 2038	689.77	455.05	143497.32
May, 2038	687.59	457.23	143040.10
Jun, 2038	685.40	459.42	142580.68
Jul, 2038	683.20	461.62	142119.05
Aug, 2038	680.99	463.83	141655.22
Sep, 2038	678.76	466.06	141189.17
Oct, 2038	676.53	468.29	140720.88
Nov, 2038	674.29	470.53	140250.35
Dec, 2038	672.03	472.79	139777.56
Jan, 2039	669.77	475.05	139302.51
Feb, 2039	667.49	477.33	138825.18
Mar, 2039	665.20	479.62	138345.56
Apr, 2039	662.91	481.91	137863.65
May, 2039	660.60	484.22	137379.42
Jun, 2039	658.28	486.54	136892.88
Jul, 2039	655.95	488.87	136404.00
Aug, 2039	653.60	491.22	135912.79
Sep, 2039	651.25	493.57	135419.22
Oct, 2039	648.88	495.94	134923.28
Nov, 2039	646.51	498.31	134424.97
Dec, 2039	644.12	500.70	133924.27
Jan, 2040	641.72	503.10	133421.17
Feb, 2040	639.31	505.51	132915.66
Mar, 2040	636.89	507.93	132407.72
Apr, 2040	634.45	510.37	131897.36
May, 2040	632.01	512.81	131384.55
Jun, 2040	629.55	515.27	130869.28
Jul, 2040	627.08	517.74	130351.54
Aug, 2040	624.60	520.22	129831.32
Sep, 2040	622.11	522.71	129308.61
Oct, 2040	619.60	525.22	128783.39
Nov, 2040	617.09	527.73	128255.66
Dec, 2040	614.56	530.26	127725.40
Jan, 2041	612.02	532.80	127192.60
Feb, 2041	609.46	535.36	126657.24
Mar, 2041	606.90	537.92	126119.32
Apr, 2041	604.32	540.50	125578.82
May, 2041	601.73	543.09	125035.73
Jun, 2041	599.13	545.69	124490.04
Jul, 2041	596.51	548.31	123941.74
Aug, 2041	593.89	550.93	123390.80
Sep, 2041	591.25	553.57	122837.23
Oct, 2041	588.60	556.22	122281.01
Nov, 2041	585.93	558.89	121722.12
Dec, 2041	583.25	561.57	121160.55
Jan, 2042	580.56	564.26	120596.29
Feb, 2042	577.86	566.96	120029.33
Mar, 2042	575.14	569.68	119459.65
Apr, 2042	572.41	572.41	118887.24
May, 2042	569.67	575.15	118312.09
Jun, 2042	566.91	577.91	117734.18
Jul, 2042	564.14	580.68	117153.50
Aug, 2042	561.36	583.46	116570.04
Sep, 2042	558.56	586.26	115983.79
Oct, 2042	555.76	589.06	115394.72
Nov, 2042	552.93	591.89	114802.84
Dec, 2042	550.10	594.72	114208.11
Jan, 2043	547.25	597.57	113610.54
Feb, 2043	544.38	600.44	113010.10
Mar, 2043	541.51	603.31	112406.79
Apr, 2043	538.62	606.20	111800.59
May, 2043	535.71	609.11	111191.48
Jun, 2043	532.79	612.03	110579.45
Jul, 2043	529.86	614.96	109964.49
Aug, 2043	526.91	617.91	109346.58
Sep, 2043	523.95	620.87	108725.72
Oct, 2043	520.98	623.84	108101.87
Nov, 2043	517.99	626.83	107475.04
Dec, 2043	514.98	629.84	106845.21
Jan, 2044	511.97	632.85	106212.35
Feb, 2044	508.93	635.89	105576.47
Mar, 2044	505.89	638.93	104937.53
Apr, 2044	502.83	641.99	104295.54
May, 2044	499.75	645.07	103650.47
Jun, 2044	496.66	648.16	103002.31
Jul, 2044	493.55	651.27	102351.04
Aug, 2044	490.43	654.39	101696.65
Sep, 2044	487.30	657.52	101039.13
Oct, 2044	484.15	660.67	100378.45
Nov, 2044	480.98	663.84	99714.61
Dec, 2044	477.80	667.02	99047.59
Jan, 2045	474.60	670.22	98377.38
Feb, 2045	471.39	673.43	97703.95
Mar, 2045	468.16	676.66	97027.29
Apr, 2045	464.92	679.90	96347.40
May, 2045	461.66	683.16	95664.24
Jun, 2045	458.39	686.43	94977.81
Jul, 2045	455.10	689.72	94288.09
Aug, 2045	451.80	693.02	93595.07
Sep, 2045	448.48	696.34	92898.73
Oct, 2045	445.14	699.68	92199.05
Nov, 2045	441.79	703.03	91496.01
Dec, 2045	438.42	706.40	90789.61
Jan, 2046	435.03	709.79	90079.83
Feb, 2046	431.63	713.19	89366.64
Mar, 2046	428.22	716.60	88650.03
Apr, 2046	424.78	720.04	87929.99
May, 2046	421.33	723.49	87206.51
Jun, 2046	417.86	726.96	86479.55
Jul, 2046	414.38	730.44	85749.11
Aug, 2046	410.88	733.94	85015.17
Sep, 2046	407.36	737.46	84277.72
Oct, 2046	403.83	740.99	83536.73
Nov, 2046	400.28	744.54	82792.19
Dec, 2046	396.71	748.11	82044.08
Jan, 2047	393.13	751.69	81292.39
Feb, 2047	389.53	755.29	80537.09
Mar, 2047	385.91	758.91	79778.18
Apr, 2047	382.27	762.55	79015.63
May, 2047	378.62	766.20	78249.43
Jun, 2047	374.95	769.87	77479.55
Jul, 2047	371.26	773.56	76705.99
Aug, 2047	367.55	777.27	75928.72
Sep, 2047	363.83	780.99	75147.72
Oct, 2047	360.08	784.74	74362.99
Nov, 2047	356.32	788.50	73574.49
Dec, 2047	352.54	792.28	72782.21
Jan, 2048	348.75	796.07	71986.14
Feb, 2048	344.93	799.89	71186.26
Mar, 2048	341.10	803.72	70382.54
Apr, 2048	337.25	807.57	69574.97
May, 2048	333.38	811.44	68763.53
Jun, 2048	329.49	815.33	67948.20
Jul, 2048	325.59	819.23	67128.96
Aug, 2048	321.66	823.16	66305.80
Sep, 2048	317.72	827.10	65478.70
Oct, 2048	313.75	831.07	64647.63
Nov, 2048	309.77	835.05	63812.58
Dec, 2048	305.77	839.05	62973.53
Jan, 2049	301.75	843.07	62130.46
Feb, 2049	297.71	847.11	61283.35
Mar, 2049	293.65	851.17	60432.17
Apr, 2049	289.57	855.25	59576.93
May, 2049	285.47	859.35	58717.58
Jun, 2049	281.36	863.46	57854.11
Jul, 2049	277.22	867.60	56986.51
Aug, 2049	273.06	871.76	56114.75
Sep, 2049	268.88	875.94	55238.81
Oct, 2049	264.69	880.13	54358.68
Nov, 2049	260.47	884.35	53474.33
Dec, 2049	256.23	888.59	52585.74
Jan, 2050	251.97	892.85	51692.89
Feb, 2050	247.70	897.12	50795.77
Mar, 2050	243.40	901.42	49894.35
Apr, 2050	239.08	905.74	48988.60
May, 2050	234.74	910.08	48078.52
Jun, 2050	230.38	914.44	47164.08
Jul, 2050	225.99	918.83	46245.25
Aug, 2050	221.59	923.23	45322.02
Sep, 2050	217.17	927.65	44394.37
Oct, 2050	212.72	932.10	43462.27
Nov, 2050	208.26	936.56	42525.71
Dec, 2050	203.77	941.05	41584.66
Jan, 2051	199.26	945.56	40639.10
Feb, 2051	194.73	950.09	39689.01
Mar, 2051	190.18	954.64	38734.36
Apr, 2051	185.60	959.22	37775.15
May, 2051	181.01	963.81	36811.33
Jun, 2051	176.39	968.43	35842.90
Jul, 2051	171.75	973.07	34869.83
Aug, 2051	167.08	977.74	33892.09
Sep, 2051	162.40	982.42	32909.67
Oct, 2051	157.69	987.13	31922.54
Nov, 2051	152.96	991.86	30930.69
Dec, 2051	148.21	996.61	29934.08
Jan, 2052	143.43	1001.39	28932.69
Feb, 2052	138.64	1006.18	27926.51
Mar, 2052	133.81	1011.01	26915.50
Apr, 2052	128.97	1015.85	25899.65
May, 2052	124.10	1020.72	24878.93
Jun, 2052	119.21	1025.61	23853.32
Jul, 2052	114.30	1030.52	22822.80
Aug, 2052	109.36	1035.46	21787.34
Sep, 2052	104.40	1040.42	20746.92
Oct, 2052	99.41	1045.41	19701.51
Nov, 2052	94.40	1050.42	18651.09
Dec, 2052	89.37	1055.45	17595.64
Jan, 2053	84.31	1060.51	16535.14
Feb, 2053	79.23	1065.59	15469.55
Mar, 2053	74.12	1070.70	14398.85
Apr, 2053	68.99	1075.83	13323.03
May, 2053	63.84	1080.98	12242.05
Jun, 2053	58.66	1086.16	11155.89
Jul, 2053	53.46	1091.36	10064.52
Aug, 2053	48.23	1096.59	8967.93
Sep, 2053	42.97	1101.85	7866.08
Oct, 2053	37.69	1107.13	6758.95
Nov, 2053	32.39	1112.43	5646.52
Dec, 2053	27.06	1117.76	4528.75
Jan, 2054	21.70	1123.12	3405.63
Feb, 2054	16.32	1128.50	2277.13
Mar, 2054	10.91	1133.91	1143.22
Apr, 2054	5.48	1139.34	3.88