Mortgage Parameters

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

Mortgage Summary

Property Total:	$348,500
Down Payment	$104,550
Mortgage Amount:	$243,950
Mortgage Payment:	$1,423.63 / month
Estimated Tax:	+ $193.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,617.24 / month
Total Interest Paid:	$268,556.40 over 30 years
Total Tax Paid:	$69,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	1168.93	254.70	243695.30
May, 2024	1167.71	255.92	243439.37
Jun, 2024	1166.48	257.15	243182.22
Jul, 2024	1165.25	258.38	242923.84
Aug, 2024	1164.01	259.62	242664.22
Sep, 2024	1162.77	260.86	242403.36
Oct, 2024	1161.52	262.11	242141.24
Nov, 2024	1160.26	263.37	241877.87
Dec, 2024	1159.00	264.63	241613.24
Jan, 2025	1157.73	265.90	241347.34
Feb, 2025	1156.46	267.17	241080.17
Mar, 2025	1155.18	268.45	240811.71
Apr, 2025	1153.89	269.74	240541.97
May, 2025	1152.60	271.03	240270.94
Jun, 2025	1151.30	272.33	239998.61
Jul, 2025	1149.99	273.64	239724.97
Aug, 2025	1148.68	274.95	239450.02
Sep, 2025	1147.36	276.27	239173.76
Oct, 2025	1146.04	277.59	238896.17
Nov, 2025	1144.71	278.92	238617.25
Dec, 2025	1143.37	280.26	238337.00
Jan, 2026	1142.03	281.60	238055.40
Feb, 2026	1140.68	282.95	237772.45
Mar, 2026	1139.33	284.30	237488.15
Apr, 2026	1137.96	285.67	237202.48
May, 2026	1136.60	287.03	236915.44
Jun, 2026	1135.22	288.41	236627.03
Jul, 2026	1133.84	289.79	236337.24
Aug, 2026	1132.45	291.18	236046.06
Sep, 2026	1131.05	292.58	235753.49
Oct, 2026	1129.65	293.98	235459.51
Nov, 2026	1128.24	295.39	235164.12
Dec, 2026	1126.83	296.80	234867.32
Jan, 2027	1125.41	298.22	234569.10
Feb, 2027	1123.98	299.65	234269.44
Mar, 2027	1122.54	301.09	233968.35
Apr, 2027	1121.10	302.53	233665.82
May, 2027	1119.65	303.98	233361.84
Jun, 2027	1118.19	305.44	233056.40
Jul, 2027	1116.73	306.90	232749.50
Aug, 2027	1115.26	308.37	232441.13
Sep, 2027	1113.78	309.85	232131.28
Oct, 2027	1112.30	311.33	231819.95
Nov, 2027	1110.80	312.83	231507.12
Dec, 2027	1109.30	314.33	231192.79
Jan, 2028	1107.80	315.83	230876.96
Feb, 2028	1106.29	317.34	230559.62
Mar, 2028	1104.76	318.87	230240.75
Apr, 2028	1103.24	320.39	229920.36
May, 2028	1101.70	321.93	229598.43
Jun, 2028	1100.16	323.47	229274.96
Jul, 2028	1098.61	325.02	228949.94
Aug, 2028	1097.05	326.58	228623.36
Sep, 2028	1095.49	328.14	228295.22
Oct, 2028	1093.91	329.72	227965.50
Nov, 2028	1092.33	331.30	227634.21
Dec, 2028	1090.75	332.88	227301.33
Jan, 2029	1089.15	334.48	226966.85
Feb, 2029	1087.55	336.08	226630.77
Mar, 2029	1085.94	337.69	226293.08
Apr, 2029	1084.32	339.31	225953.77
May, 2029	1082.70	340.93	225612.83
Jun, 2029	1081.06	342.57	225270.26
Jul, 2029	1079.42	344.21	224926.05
Aug, 2029	1077.77	345.86	224580.19
Sep, 2029	1076.11	347.52	224232.68
Oct, 2029	1074.45	349.18	223883.50
Nov, 2029	1072.78	350.85	223532.64
Dec, 2029	1071.09	352.54	223180.11
Jan, 2030	1069.40	354.23	222825.88
Feb, 2030	1067.71	355.92	222469.96
Mar, 2030	1066.00	357.63	222112.33
Apr, 2030	1064.29	359.34	221752.99
May, 2030	1062.57	361.06	221391.92
Jun, 2030	1060.84	362.79	221029.13
Jul, 2030	1059.10	364.53	220664.60
Aug, 2030	1057.35	366.28	220298.32
Sep, 2030	1055.60	368.03	219930.29
Oct, 2030	1053.83	369.80	219560.49
Nov, 2030	1052.06	371.57	219188.92
Dec, 2030	1050.28	373.35	218815.57
Jan, 2031	1048.49	375.14	218440.43
Feb, 2031	1046.69	376.94	218063.49
Mar, 2031	1044.89	378.74	217684.75
Apr, 2031	1043.07	380.56	217304.19
May, 2031	1041.25	382.38	216921.81
Jun, 2031	1039.42	384.21	216537.60
Jul, 2031	1037.58	386.05	216151.55
Aug, 2031	1035.73	387.90	215763.64
Sep, 2031	1033.87	389.76	215373.88
Oct, 2031	1032.00	391.63	214982.25
Nov, 2031	1030.12	393.51	214588.74
Dec, 2031	1028.24	395.39	214193.35
Jan, 2032	1026.34	397.29	213796.06
Feb, 2032	1024.44	399.19	213396.87
Mar, 2032	1022.53	401.10	212995.77
Apr, 2032	1020.60	403.03	212592.75
May, 2032	1018.67	404.96	212187.79
Jun, 2032	1016.73	406.90	211780.89
Jul, 2032	1014.78	408.85	211372.05
Aug, 2032	1012.82	410.81	210961.24
Sep, 2032	1010.86	412.77	210548.47
Oct, 2032	1008.88	414.75	210133.71
Nov, 2032	1006.89	416.74	209716.97
Dec, 2032	1004.89	418.74	209298.24
Jan, 2033	1002.89	420.74	208877.50
Feb, 2033	1000.87	422.76	208454.74
Mar, 2033	998.85	424.78	208029.95
Apr, 2033	996.81	426.82	207603.13
May, 2033	994.77	428.86	207174.27
Jun, 2033	992.71	430.92	206743.35
Jul, 2033	990.65	432.98	206310.36
Aug, 2033	988.57	435.06	205875.30
Sep, 2033	986.49	437.14	205438.16
Oct, 2033	984.39	439.24	204998.92
Nov, 2033	982.29	441.34	204557.58
Dec, 2033	980.17	443.46	204114.12
Jan, 2034	978.05	445.58	203668.54
Feb, 2034	975.91	447.72	203220.82
Mar, 2034	973.77	449.86	202770.95
Apr, 2034	971.61	452.02	202318.93
May, 2034	969.44	454.19	201864.75
Jun, 2034	967.27	456.36	201408.39
Jul, 2034	965.08	458.55	200949.84
Aug, 2034	962.88	460.75	200489.09
Sep, 2034	960.68	462.95	200026.14
Oct, 2034	958.46	465.17	199560.97
Nov, 2034	956.23	467.40	199093.57
Dec, 2034	953.99	469.64	198623.93
Jan, 2035	951.74	471.89	198152.04
Feb, 2035	949.48	474.15	197677.89
Mar, 2035	947.21	476.42	197201.46
Apr, 2035	944.92	478.71	196722.76
May, 2035	942.63	481.00	196241.76
Jun, 2035	940.33	483.30	195758.45
Jul, 2035	938.01	485.62	195272.83
Aug, 2035	935.68	487.95	194784.88
Sep, 2035	933.34	490.29	194294.60
Oct, 2035	930.99	492.64	193801.96
Nov, 2035	928.63	495.00	193306.97
Dec, 2035	926.26	497.37	192809.60
Jan, 2036	923.88	499.75	192309.85
Feb, 2036	921.48	502.15	191807.70
Mar, 2036	919.08	504.55	191303.15
Apr, 2036	916.66	506.97	190796.18
May, 2036	914.23	509.40	190286.79
Jun, 2036	911.79	511.84	189774.95
Jul, 2036	909.34	514.29	189260.66
Aug, 2036	906.87	516.76	188743.90
Sep, 2036	904.40	519.23	188224.67
Oct, 2036	901.91	521.72	187702.95
Nov, 2036	899.41	524.22	187178.73
Dec, 2036	896.90	526.73	186651.99
Jan, 2037	894.37	529.26	186122.74
Feb, 2037	891.84	531.79	185590.95
Mar, 2037	889.29	534.34	185056.61
Apr, 2037	886.73	536.90	184519.71
May, 2037	884.16	539.47	183980.23
Jun, 2037	881.57	542.06	183438.18
Jul, 2037	878.97	544.66	182893.52
Aug, 2037	876.36	547.27	182346.25
Sep, 2037	873.74	549.89	181796.37
Oct, 2037	871.11	552.52	181243.84
Nov, 2037	868.46	555.17	180688.68
Dec, 2037	865.80	557.83	180130.84
Jan, 2038	863.13	560.50	179570.34
Feb, 2038	860.44	563.19	179007.15
Mar, 2038	857.74	565.89	178441.27
Apr, 2038	855.03	568.60	177872.67
May, 2038	852.31	571.32	177301.34
Jun, 2038	849.57	574.06	176727.28
Jul, 2038	846.82	576.81	176150.47
Aug, 2038	844.05	579.58	175570.89
Sep, 2038	841.28	582.35	174988.54
Oct, 2038	838.49	585.14	174403.40
Nov, 2038	835.68	587.95	173815.45
Dec, 2038	832.87	590.76	173224.69
Jan, 2039	830.03	593.60	172631.09
Feb, 2039	827.19	596.44	172034.65
Mar, 2039	824.33	599.30	171435.36
Apr, 2039	821.46	602.17	170833.19
May, 2039	818.58	605.05	170228.13
Jun, 2039	815.68	607.95	169620.18
Jul, 2039	812.76	610.87	169009.31
Aug, 2039	809.84	613.79	168395.52
Sep, 2039	806.90	616.73	167778.78
Oct, 2039	803.94	619.69	167159.09
Nov, 2039	800.97	622.66	166536.43
Dec, 2039	797.99	625.64	165910.79
Jan, 2040	794.99	628.64	165282.15
Feb, 2040	791.98	631.65	164650.50
Mar, 2040	788.95	634.68	164015.82
Apr, 2040	785.91	637.72	163378.10
May, 2040	782.85	640.78	162737.32
Jun, 2040	779.78	643.85	162093.47
Jul, 2040	776.70	646.93	161446.54
Aug, 2040	773.60	650.03	160796.51
Sep, 2040	770.48	653.15	160143.36
Oct, 2040	767.35	656.28	159487.09
Nov, 2040	764.21	659.42	158827.67
Dec, 2040	761.05	662.58	158165.08
Jan, 2041	757.87	665.76	157499.33
Feb, 2041	754.68	668.95	156830.38
Mar, 2041	751.48	672.15	156158.23
Apr, 2041	748.26	675.37	155482.86
May, 2041	745.02	678.61	154804.25
Jun, 2041	741.77	681.86	154122.39
Jul, 2041	738.50	685.13	153437.27
Aug, 2041	735.22	688.41	152748.86
Sep, 2041	731.92	691.71	152057.15
Oct, 2041	728.61	695.02	151362.12
Nov, 2041	725.28	698.35	150663.77
Dec, 2041	721.93	701.70	149962.07
Jan, 2042	718.57	705.06	149257.01
Feb, 2042	715.19	708.44	148548.57
Mar, 2042	711.80	711.83	147836.74
Apr, 2042	708.38	715.25	147121.49
May, 2042	704.96	718.67	146402.82
Jun, 2042	701.51	722.12	145680.70
Jul, 2042	698.05	725.58	144955.12
Aug, 2042	694.58	729.05	144226.07
Sep, 2042	691.08	732.55	143493.52
Oct, 2042	687.57	736.06	142757.47
Nov, 2042	684.05	739.58	142017.88
Dec, 2042	680.50	743.13	141274.76
Jan, 2043	676.94	746.69	140528.07
Feb, 2043	673.36	750.27	139777.80
Mar, 2043	669.77	753.86	139023.94
Apr, 2043	666.16	757.47	138266.47
May, 2043	662.53	761.10	137505.36
Jun, 2043	658.88	764.75	136740.61
Jul, 2043	655.22	768.41	135972.20
Aug, 2043	651.53	772.10	135200.10
Sep, 2043	647.83	775.80	134424.31
Oct, 2043	644.12	779.51	133644.79
Nov, 2043	640.38	783.25	132861.54
Dec, 2043	636.63	787.00	132074.54
Jan, 2044	632.86	790.77	131283.77
Feb, 2044	629.07	794.56	130489.21
Mar, 2044	625.26	798.37	129690.84
Apr, 2044	621.44	802.19	128888.64
May, 2044	617.59	806.04	128082.60
Jun, 2044	613.73	809.90	127272.70
Jul, 2044	609.85	813.78	126458.92
Aug, 2044	605.95	817.68	125641.24
Sep, 2044	602.03	821.60	124819.64
Oct, 2044	598.09	825.54	123994.11
Nov, 2044	594.14	829.49	123164.61
Dec, 2044	590.16	833.47	122331.15
Jan, 2045	586.17	837.46	121493.69
Feb, 2045	582.16	841.47	120652.21
Mar, 2045	578.13	845.50	119806.71
Apr, 2045	574.07	849.56	118957.15
May, 2045	570.00	853.63	118103.53
Jun, 2045	565.91	857.72	117245.81
Jul, 2045	561.80	861.83	116383.98
Aug, 2045	557.67	865.96	115518.03
Sep, 2045	553.52	870.11	114647.92
Oct, 2045	549.35	874.28	113773.64
Nov, 2045	545.17	878.46	112895.18
Dec, 2045	540.96	882.67	112012.51
Jan, 2046	536.73	886.90	111125.60
Feb, 2046	532.48	891.15	110234.45
Mar, 2046	528.21	895.42	109339.03
Apr, 2046	523.92	899.71	108439.31
May, 2046	519.61	904.02	107535.29
Jun, 2046	515.27	908.36	106626.93
Jul, 2046	510.92	912.71	105714.22
Aug, 2046	506.55	917.08	104797.14
Sep, 2046	502.15	921.48	103875.66
Oct, 2046	497.74	925.89	102949.77
Nov, 2046	493.30	930.33	102019.44
Dec, 2046	488.84	934.79	101084.65
Jan, 2047	484.36	939.27	100145.39
Feb, 2047	479.86	943.77	99201.62
Mar, 2047	475.34	948.29	98253.33
Apr, 2047	470.80	952.83	97300.50
May, 2047	466.23	957.40	96343.10
Jun, 2047	461.64	961.99	95381.11
Jul, 2047	457.03	966.60	94414.52
Aug, 2047	452.40	971.23	93443.29
Sep, 2047	447.75	975.88	92467.41
Oct, 2047	443.07	980.56	91486.85
Nov, 2047	438.37	985.26	90501.60
Dec, 2047	433.65	989.98	89511.62
Jan, 2048	428.91	994.72	88516.90
Feb, 2048	424.14	999.49	87517.41
Mar, 2048	419.35	1004.28	86513.14
Apr, 2048	414.54	1009.09	85504.05
May, 2048	409.71	1013.92	84490.13
Jun, 2048	404.85	1018.78	83471.35
Jul, 2048	399.97	1023.66	82447.68
Aug, 2048	395.06	1028.57	81419.12
Sep, 2048	390.13	1033.50	80385.62
Oct, 2048	385.18	1038.45	79347.17
Nov, 2048	380.21	1043.42	78303.75
Dec, 2048	375.21	1048.42	77255.32
Jan, 2049	370.18	1053.45	76201.87
Feb, 2049	365.13	1058.50	75143.38
Mar, 2049	360.06	1063.57	74079.81
Apr, 2049	354.97	1068.66	73011.14
May, 2049	349.85	1073.78	71937.36
Jun, 2049	344.70	1078.93	70858.43
Jul, 2049	339.53	1084.10	69774.33
Aug, 2049	334.34	1089.29	68685.03
Sep, 2049	329.12	1094.51	67590.52
Oct, 2049	323.87	1099.76	66490.76
Nov, 2049	318.60	1105.03	65385.73
Dec, 2049	313.31	1110.32	64275.41
Jan, 2050	307.99	1115.64	63159.77
Feb, 2050	302.64	1120.99	62038.78
Mar, 2050	297.27	1126.36	60912.42
Apr, 2050	291.87	1131.76	59780.66
May, 2050	286.45	1137.18	58643.48
Jun, 2050	281.00	1142.63	57500.85
Jul, 2050	275.52	1148.11	56352.74
Aug, 2050	270.02	1153.61	55199.13
Sep, 2050	264.50	1159.13	54040.00
Oct, 2050	258.94	1164.69	52875.31
Nov, 2050	253.36	1170.27	51705.04
Dec, 2050	247.75	1175.88	50529.17
Jan, 2051	242.12	1181.51	49347.66
Feb, 2051	236.46	1187.17	48160.48
Mar, 2051	230.77	1192.86	46967.62
Apr, 2051	225.05	1198.58	45769.05
May, 2051	219.31	1204.32	44564.73
Jun, 2051	213.54	1210.09	43354.63
Jul, 2051	207.74	1215.89	42138.75
Aug, 2051	201.91	1221.72	40917.03
Sep, 2051	196.06	1227.57	39689.46
Oct, 2051	190.18	1233.45	38456.01
Nov, 2051	184.27	1239.36	37216.65
Dec, 2051	178.33	1245.30	35971.35
Jan, 2052	172.36	1251.27	34720.08
Feb, 2052	166.37	1257.26	33462.82
Mar, 2052	160.34	1263.29	32199.53
Apr, 2052	154.29	1269.34	30930.19
May, 2052	148.21	1275.42	29654.77
Jun, 2052	142.10	1281.53	28373.23
Jul, 2052	135.96	1287.67	27085.56
Aug, 2052	129.78	1293.85	25791.71
Sep, 2052	123.59	1300.04	24491.67
Oct, 2052	117.36	1306.27	23185.39
Nov, 2052	111.10	1312.53	21872.86
Dec, 2052	104.81	1318.82	20554.04
Jan, 2053	98.49	1325.14	19228.90
Feb, 2053	92.14	1331.49	17897.40
Mar, 2053	85.76	1337.87	16559.53
Apr, 2053	79.35	1344.28	15215.25
May, 2053	72.91	1350.72	13864.53
Jun, 2053	66.43	1357.20	12507.33
Jul, 2053	59.93	1363.70	11143.63
Aug, 2053	53.40	1370.23	9773.40
Sep, 2053	46.83	1376.80	8396.60
Oct, 2053	40.23	1383.40	7013.20
Nov, 2053	33.60	1390.03	5623.18
Dec, 2053	26.94	1396.69	4226.49
Jan, 2054	20.25	1403.38	2823.11
Feb, 2054	13.53	1410.10	1413.01
Mar, 2054	6.77	1416.86	0