Mortgage Parameters

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

Mortgage Summary

Property Total:	$224,000
Down Payment	$67,200
Mortgage Amount:	$156,800
Mortgage Payment:	$915.04 / month
Estimated Tax:	+ $124.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,039.48 / month
Total Interest Paid:	$172,612.80 over 30 years
Total Tax Paid:	$44,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	751.33	163.71	156636.29
Jun, 2024	750.55	164.49	156471.80
Jul, 2024	749.76	165.28	156306.52
Aug, 2024	748.97	166.07	156140.45
Sep, 2024	748.17	166.87	155973.58
Oct, 2024	747.37	167.67	155805.92
Nov, 2024	746.57	168.47	155637.45
Dec, 2024	745.76	169.28	155468.17
Jan, 2025	744.95	170.09	155298.08
Feb, 2025	744.14	170.90	155127.18
Mar, 2025	743.32	171.72	154955.46
Apr, 2025	742.49	172.55	154782.91
May, 2025	741.67	173.37	154609.54
Jun, 2025	740.84	174.20	154435.34
Jul, 2025	740.00	175.04	154260.30
Aug, 2025	739.16	175.88	154084.42
Sep, 2025	738.32	176.72	153907.71
Oct, 2025	737.47	177.57	153730.14
Nov, 2025	736.62	178.42	153551.72
Dec, 2025	735.77	179.27	153372.45
Jan, 2026	734.91	180.13	153192.32
Feb, 2026	734.05	180.99	153011.33
Mar, 2026	733.18	181.86	152829.47
Apr, 2026	732.31	182.73	152646.74
May, 2026	731.43	183.61	152463.13
Jun, 2026	730.55	184.49	152278.64
Jul, 2026	729.67	185.37	152093.27
Aug, 2026	728.78	186.26	151907.01
Sep, 2026	727.89	187.15	151719.86
Oct, 2026	726.99	188.05	151531.81
Nov, 2026	726.09	188.95	151342.86
Dec, 2026	725.18	189.86	151153.00
Jan, 2027	724.27	190.77	150962.24
Feb, 2027	723.36	191.68	150770.56
Mar, 2027	722.44	192.60	150577.96
Apr, 2027	721.52	193.52	150384.44
May, 2027	720.59	194.45	150189.99
Jun, 2027	719.66	195.38	149994.61
Jul, 2027	718.72	196.32	149798.30
Aug, 2027	717.78	197.26	149601.04
Sep, 2027	716.84	198.20	149402.84
Oct, 2027	715.89	199.15	149203.69
Nov, 2027	714.93	200.11	149003.58
Dec, 2027	713.98	201.06	148802.52
Jan, 2028	713.01	202.03	148600.49
Feb, 2028	712.04	203.00	148397.49
Mar, 2028	711.07	203.97	148193.52
Apr, 2028	710.09	204.95	147988.58
May, 2028	709.11	205.93	147782.65
Jun, 2028	708.13	206.91	147575.73
Jul, 2028	707.13	207.91	147367.83
Aug, 2028	706.14	208.90	147158.93
Sep, 2028	705.14	209.90	146949.02
Oct, 2028	704.13	210.91	146738.11
Nov, 2028	703.12	211.92	146526.19
Dec, 2028	702.10	212.94	146313.26
Jan, 2029	701.08	213.96	146099.30
Feb, 2029	700.06	214.98	145884.32
Mar, 2029	699.03	216.01	145668.31
Apr, 2029	697.99	217.05	145451.26
May, 2029	696.95	218.09	145233.18
Jun, 2029	695.91	219.13	145014.05
Jul, 2029	694.86	220.18	144793.87
Aug, 2029	693.80	221.24	144572.63
Sep, 2029	692.74	222.30	144350.33
Oct, 2029	691.68	223.36	144126.97
Nov, 2029	690.61	224.43	143902.54
Dec, 2029	689.53	225.51	143677.03
Jan, 2030	688.45	226.59	143450.45
Feb, 2030	687.37	227.67	143222.77
Mar, 2030	686.28	228.76	142994.01
Apr, 2030	685.18	229.86	142764.15
May, 2030	684.08	230.96	142533.19
Jun, 2030	682.97	232.07	142301.12
Jul, 2030	681.86	233.18	142067.94
Aug, 2030	680.74	234.30	141833.64
Sep, 2030	679.62	235.42	141598.22
Oct, 2030	678.49	236.55	141361.67
Nov, 2030	677.36	237.68	141123.99
Dec, 2030	676.22	238.82	140885.17
Jan, 2031	675.07	239.97	140645.20
Feb, 2031	673.92	241.12	140404.09
Mar, 2031	672.77	242.27	140161.82
Apr, 2031	671.61	243.43	139918.39
May, 2031	670.44	244.60	139673.79
Jun, 2031	669.27	245.77	139428.02
Jul, 2031	668.09	246.95	139181.07
Aug, 2031	666.91	248.13	138932.94
Sep, 2031	665.72	249.32	138683.62
Oct, 2031	664.53	250.51	138433.11
Nov, 2031	663.33	251.71	138181.39
Dec, 2031	662.12	252.92	137928.47
Jan, 2032	660.91	254.13	137674.34
Feb, 2032	659.69	255.35	137418.99
Mar, 2032	658.47	256.57	137162.41
Apr, 2032	657.24	257.80	136904.61
May, 2032	656.00	259.04	136645.57
Jun, 2032	654.76	260.28	136385.29
Jul, 2032	653.51	261.53	136123.76
Aug, 2032	652.26	262.78	135860.98
Sep, 2032	651.00	264.04	135596.94
Oct, 2032	649.74	265.30	135331.64
Nov, 2032	648.46	266.58	135065.06
Dec, 2032	647.19	267.85	134797.21
Jan, 2033	645.90	269.14	134528.07
Feb, 2033	644.61	270.43	134257.65
Mar, 2033	643.32	271.72	133985.93
Apr, 2033	642.02	273.02	133712.90
May, 2033	640.71	274.33	133438.57
Jun, 2033	639.39	275.65	133162.92
Jul, 2033	638.07	276.97	132885.95
Aug, 2033	636.75	278.29	132607.66
Sep, 2033	635.41	279.63	132328.03
Oct, 2033	634.07	280.97	132047.06
Nov, 2033	632.73	282.31	131764.75
Dec, 2033	631.37	283.67	131481.08
Jan, 2034	630.01	285.03	131196.06
Feb, 2034	628.65	286.39	130909.66
Mar, 2034	627.28	287.76	130621.90
Apr, 2034	625.90	289.14	130332.76
May, 2034	624.51	290.53	130042.23
Jun, 2034	623.12	291.92	129750.31
Jul, 2034	621.72	293.32	129456.99
Aug, 2034	620.31	294.73	129162.26
Sep, 2034	618.90	296.14	128866.12
Oct, 2034	617.48	297.56	128568.57
Nov, 2034	616.06	298.98	128269.58
Dec, 2034	614.63	300.41	127969.17
Jan, 2035	613.19	301.85	127667.31
Feb, 2035	611.74	303.30	127364.01
Mar, 2035	610.29	304.75	127059.26
Apr, 2035	608.83	306.21	126753.05
May, 2035	607.36	307.68	126445.36
Jun, 2035	605.88	309.16	126136.21
Jul, 2035	604.40	310.64	125825.57
Aug, 2035	602.91	312.13	125513.44
Sep, 2035	601.42	313.62	125199.82
Oct, 2035	599.92	315.12	124884.70
Nov, 2035	598.41	316.63	124568.06
Dec, 2035	596.89	318.15	124249.91
Jan, 2036	595.36	319.68	123930.24
Feb, 2036	593.83	321.21	123609.03
Mar, 2036	592.29	322.75	123286.28
Apr, 2036	590.75	324.29	122961.99
May, 2036	589.19	325.85	122636.14
Jun, 2036	587.63	327.41	122308.73
Jul, 2036	586.06	328.98	121979.76
Aug, 2036	584.49	330.55	121649.20
Sep, 2036	582.90	332.14	121317.07
Oct, 2036	581.31	333.73	120983.34
Nov, 2036	579.71	335.33	120648.01
Dec, 2036	578.11	336.93	120311.07
Jan, 2037	576.49	338.55	119972.52
Feb, 2037	574.87	340.17	119632.35
Mar, 2037	573.24	341.80	119290.55
Apr, 2037	571.60	343.44	118947.11
May, 2037	569.95	345.09	118602.03
Jun, 2037	568.30	346.74	118255.29
Jul, 2037	566.64	348.40	117906.89
Aug, 2037	564.97	350.07	117556.82
Sep, 2037	563.29	351.75	117205.07
Oct, 2037	561.61	353.43	116851.64
Nov, 2037	559.91	355.13	116496.51
Dec, 2037	558.21	356.83	116139.69
Jan, 2038	556.50	358.54	115781.15
Feb, 2038	554.78	360.26	115420.89
Mar, 2038	553.06	361.98	115058.91
Apr, 2038	551.32	363.72	114695.20
May, 2038	549.58	365.46	114329.74
Jun, 2038	547.83	367.21	113962.53
Jul, 2038	546.07	368.97	113593.56
Aug, 2038	544.30	370.74	113222.82
Sep, 2038	542.53	372.51	112850.31
Oct, 2038	540.74	374.30	112476.01
Nov, 2038	538.95	376.09	112099.91
Dec, 2038	537.15	377.89	111722.02
Jan, 2039	535.33	379.71	111342.31
Feb, 2039	533.52	381.52	110960.79
Mar, 2039	531.69	383.35	110577.44
Apr, 2039	529.85	385.19	110192.25
May, 2039	528.00	387.04	109805.21
Jun, 2039	526.15	388.89	109416.32
Jul, 2039	524.29	390.75	109025.57
Aug, 2039	522.41	392.63	108632.94
Sep, 2039	520.53	394.51	108238.43
Oct, 2039	518.64	396.40	107842.04
Nov, 2039	516.74	398.30	107443.74
Dec, 2039	514.83	400.21	107043.53
Jan, 2040	512.92	402.12	106641.41
Feb, 2040	510.99	404.05	106237.36
Mar, 2040	509.05	405.99	105831.38
Apr, 2040	507.11	407.93	105423.44
May, 2040	505.15	409.89	105013.56
Jun, 2040	503.19	411.85	104601.71
Jul, 2040	501.22	413.82	104187.89
Aug, 2040	499.23	415.81	103772.08
Sep, 2040	497.24	417.80	103354.28
Oct, 2040	495.24	419.80	102934.48
Nov, 2040	493.23	421.81	102512.67
Dec, 2040	491.21	423.83	102088.83
Jan, 2041	489.18	425.86	101662.97
Feb, 2041	487.14	427.90	101235.06
Mar, 2041	485.08	429.96	100805.11
Apr, 2041	483.02	432.02	100373.09
May, 2041	480.95	434.09	99939.01
Jun, 2041	478.87	436.17	99502.84
Jul, 2041	476.78	438.26	99064.59
Aug, 2041	474.68	440.36	98624.23
Sep, 2041	472.57	442.47	98181.77
Oct, 2041	470.45	444.59	97737.18
Nov, 2041	468.32	446.72	97290.46
Dec, 2041	466.18	448.86	96841.61
Jan, 2042	464.03	451.01	96390.60
Feb, 2042	461.87	453.17	95937.43
Mar, 2042	459.70	455.34	95482.09
Apr, 2042	457.52	457.52	95024.57
May, 2042	455.33	459.71	94564.86
Jun, 2042	453.12	461.92	94102.94
Jul, 2042	450.91	464.13	93638.81
Aug, 2042	448.69	466.35	93172.46
Sep, 2042	446.45	468.59	92703.87
Oct, 2042	444.21	470.83	92233.03
Nov, 2042	441.95	473.09	91759.94
Dec, 2042	439.68	475.36	91284.59
Jan, 2043	437.41	477.63	90806.95
Feb, 2043	435.12	479.92	90327.03
Mar, 2043	432.82	482.22	89844.80
Apr, 2043	430.51	484.53	89360.27
May, 2043	428.18	486.86	88873.42
Jun, 2043	425.85	489.19	88384.23
Jul, 2043	423.51	491.53	87892.70
Aug, 2043	421.15	493.89	87398.81
Sep, 2043	418.79	496.25	86902.55
Oct, 2043	416.41	498.63	86403.92
Nov, 2043	414.02	501.02	85902.90
Dec, 2043	411.62	503.42	85399.48
Jan, 2044	409.21	505.83	84893.64
Feb, 2044	406.78	508.26	84385.39
Mar, 2044	404.35	510.69	83874.69
Apr, 2044	401.90	513.14	83361.55
May, 2044	399.44	515.60	82845.95
Jun, 2044	396.97	518.07	82327.88
Jul, 2044	394.49	520.55	81807.33
Aug, 2044	391.99	523.05	81284.29
Sep, 2044	389.49	525.55	80758.73
Oct, 2044	386.97	528.07	80230.66
Nov, 2044	384.44	530.60	79700.06
Dec, 2044	381.90	533.14	79166.92
Jan, 2045	379.34	535.70	78631.22
Feb, 2045	376.77	538.27	78092.95
Mar, 2045	374.20	540.84	77552.11
Apr, 2045	371.60	543.44	77008.67
May, 2045	369.00	546.04	76462.63
Jun, 2045	366.38	548.66	75913.97
Jul, 2045	363.75	551.29	75362.69
Aug, 2045	361.11	553.93	74808.76
Sep, 2045	358.46	556.58	74252.18
Oct, 2045	355.79	559.25	73692.93
Nov, 2045	353.11	561.93	73131.00
Dec, 2045	350.42	564.62	72566.38
Jan, 2046	347.71	567.33	71999.06
Feb, 2046	345.00	570.04	71429.01
Mar, 2046	342.26	572.78	70856.24
Apr, 2046	339.52	575.52	70280.72
May, 2046	336.76	578.28	69702.44
Jun, 2046	333.99	581.05	69121.39
Jul, 2046	331.21	583.83	68537.56
Aug, 2046	328.41	586.63	67950.92
Sep, 2046	325.60	589.44	67361.48
Oct, 2046	322.77	592.27	66769.22
Nov, 2046	319.94	595.10	66174.11
Dec, 2046	317.08	597.96	65576.16
Jan, 2047	314.22	600.82	64975.34
Feb, 2047	311.34	603.70	64371.64
Mar, 2047	308.45	606.59	63765.04
Apr, 2047	305.54	609.50	63155.54
May, 2047	302.62	612.42	62543.12
Jun, 2047	299.69	615.35	61927.77
Jul, 2047	296.74	618.30	61309.47
Aug, 2047	293.77	621.27	60688.20
Sep, 2047	290.80	624.24	60063.96
Oct, 2047	287.81	627.23	59436.73
Nov, 2047	284.80	630.24	58806.49
Dec, 2047	281.78	633.26	58173.23
Jan, 2048	278.75	636.29	57536.94
Feb, 2048	275.70	639.34	56897.59
Mar, 2048	272.63	642.41	56255.19
Apr, 2048	269.56	645.48	55609.70
May, 2048	266.46	648.58	54961.13
Jun, 2048	263.36	651.68	54309.44
Jul, 2048	260.23	654.81	53654.63
Aug, 2048	257.10	657.94	52996.69
Sep, 2048	253.94	661.10	52335.59
Oct, 2048	250.77	664.27	51671.33
Nov, 2048	247.59	667.45	51003.88
Dec, 2048	244.39	670.65	50333.23
Jan, 2049	241.18	673.86	49659.37
Feb, 2049	237.95	677.09	48982.28
Mar, 2049	234.71	680.33	48301.95
Apr, 2049	231.45	683.59	47618.36
May, 2049	228.17	686.87	46931.49
Jun, 2049	224.88	690.16	46241.33
Jul, 2049	221.57	693.47	45547.86
Aug, 2049	218.25	696.79	44851.07
Sep, 2049	214.91	700.13	44150.94
Oct, 2049	211.56	703.48	43447.46
Nov, 2049	208.19	706.85	42740.61
Dec, 2049	204.80	710.24	42030.36
Jan, 2050	201.40	713.64	41316.72
Feb, 2050	197.98	717.06	40599.66
Mar, 2050	194.54	720.50	39879.16
Apr, 2050	191.09	723.95	39155.20
May, 2050	187.62	727.42	38427.78
Jun, 2050	184.13	730.91	37696.88
Jul, 2050	180.63	734.41	36962.47
Aug, 2050	177.11	737.93	36224.54
Sep, 2050	173.58	741.46	35483.07
Oct, 2050	170.02	745.02	34738.06
Nov, 2050	166.45	748.59	33989.47
Dec, 2050	162.87	752.17	33237.30
Jan, 2051	159.26	755.78	32481.52
Feb, 2051	155.64	759.40	31722.12
Mar, 2051	152.00	763.04	30959.08
Apr, 2051	148.35	766.69	30192.39
May, 2051	144.67	770.37	29422.02
Jun, 2051	140.98	774.06	28647.96
Jul, 2051	137.27	777.77	27870.19
Aug, 2051	133.54	781.50	27088.69
Sep, 2051	129.80	785.24	26303.45
Oct, 2051	126.04	789.00	25514.45
Nov, 2051	122.26	792.78	24721.67
Dec, 2051	118.46	796.58	23925.09
Jan, 2052	114.64	800.40	23124.69
Feb, 2052	110.81	804.23	22320.45
Mar, 2052	106.95	808.09	21512.37
Apr, 2052	103.08	811.96	20700.41
May, 2052	99.19	815.85	19884.56
Jun, 2052	95.28	819.76	19064.80
Jul, 2052	91.35	823.69	18241.11
Aug, 2052	87.41	827.63	17413.47
Sep, 2052	83.44	831.60	16581.87
Oct, 2052	79.45	835.59	15746.29
Nov, 2052	75.45	839.59	14906.70
Dec, 2052	71.43	843.61	14063.09
Jan, 2053	67.39	847.65	13215.43
Feb, 2053	63.32	851.72	12363.72
Mar, 2053	59.24	855.80	11507.92
Apr, 2053	55.14	859.90	10648.02
May, 2053	51.02	864.02	9784.00
Jun, 2053	46.88	868.16	8915.84
Jul, 2053	42.72	872.32	8043.53
Aug, 2053	38.54	876.50	7167.03
Sep, 2053	34.34	880.70	6286.33
Oct, 2053	30.12	884.92	5401.41
Nov, 2053	25.88	889.16	4512.25
Dec, 2053	21.62	893.42	3618.83
Jan, 2054	17.34	897.70	2721.14
Feb, 2054	13.04	902.00	1819.13
Mar, 2054	8.72	906.32	912.81
Apr, 2054	4.37	910.67	2.14