Mortgage Parameters

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

Mortgage Summary

Property Total:	$346,100
Down Payment	$103,830
Mortgage Amount:	$242,270
Mortgage Payment:	$1,413.82 / month
Estimated Tax:	+ $192.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,606.10 / month
Total Interest Paid:	$266,706.00 over 30 years
Total Tax Paid:	$69,220.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1160.88	252.94	242017.06
Jun, 2024	1159.67	254.15	241762.90
Jul, 2024	1158.45	255.37	241507.53
Aug, 2024	1157.22	256.60	241250.93
Sep, 2024	1155.99	257.83	240993.11
Oct, 2024	1154.76	259.06	240734.05
Nov, 2024	1153.52	260.30	240473.74
Dec, 2024	1152.27	261.55	240212.19
Jan, 2025	1151.02	262.80	239949.39
Feb, 2025	1149.76	264.06	239685.33
Mar, 2025	1148.49	265.33	239420.00
Apr, 2025	1147.22	266.60	239153.40
May, 2025	1145.94	267.88	238885.52
Jun, 2025	1144.66	269.16	238616.36
Jul, 2025	1143.37	270.45	238345.91
Aug, 2025	1142.07	271.75	238074.17
Sep, 2025	1140.77	273.05	237801.12
Oct, 2025	1139.46	274.36	237526.76
Nov, 2025	1138.15	275.67	237251.09
Dec, 2025	1136.83	276.99	236974.10
Jan, 2026	1135.50	278.32	236695.78
Feb, 2026	1134.17	279.65	236416.13
Mar, 2026	1132.83	280.99	236135.14
Apr, 2026	1131.48	282.34	235852.80
May, 2026	1130.13	283.69	235569.10
Jun, 2026	1128.77	285.05	235284.05
Jul, 2026	1127.40	286.42	234997.64
Aug, 2026	1126.03	287.79	234709.85
Sep, 2026	1124.65	289.17	234420.68
Oct, 2026	1123.27	290.55	234130.12
Nov, 2026	1121.87	291.95	233838.18
Dec, 2026	1120.47	293.35	233544.83
Jan, 2027	1119.07	294.75	233250.08
Feb, 2027	1117.66	296.16	232953.92
Mar, 2027	1116.24	297.58	232656.34
Apr, 2027	1114.81	299.01	232357.33
May, 2027	1113.38	300.44	232056.89
Jun, 2027	1111.94	301.88	231755.00
Jul, 2027	1110.49	303.33	231451.68
Aug, 2027	1109.04	304.78	231146.90
Sep, 2027	1107.58	306.24	230840.66
Oct, 2027	1106.11	307.71	230532.95
Nov, 2027	1104.64	309.18	230223.76
Dec, 2027	1103.16	310.66	229913.10
Jan, 2028	1101.67	312.15	229600.95
Feb, 2028	1100.17	313.65	229287.30
Mar, 2028	1098.67	315.15	228972.15
Apr, 2028	1097.16	316.66	228655.48
May, 2028	1095.64	318.18	228337.31
Jun, 2028	1094.12	319.70	228017.60
Jul, 2028	1092.58	321.24	227696.37
Aug, 2028	1091.05	322.77	227373.59
Sep, 2028	1089.50	324.32	227049.27
Oct, 2028	1087.94	325.88	226723.39
Nov, 2028	1086.38	327.44	226395.96
Dec, 2028	1084.81	329.01	226066.95
Jan, 2029	1083.24	330.58	225736.37
Feb, 2029	1081.65	332.17	225404.20
Mar, 2029	1080.06	333.76	225070.44
Apr, 2029	1078.46	335.36	224735.09
May, 2029	1076.86	336.96	224398.12
Jun, 2029	1075.24	338.58	224059.54
Jul, 2029	1073.62	340.20	223719.34
Aug, 2029	1071.99	341.83	223377.51
Sep, 2029	1070.35	343.47	223034.04
Oct, 2029	1068.70	345.12	222688.92
Nov, 2029	1067.05	346.77	222342.16
Dec, 2029	1065.39	348.43	221993.73
Jan, 2030	1063.72	350.10	221643.63
Feb, 2030	1062.04	351.78	221291.85
Mar, 2030	1060.36	353.46	220938.38
Apr, 2030	1058.66	355.16	220583.23
May, 2030	1056.96	356.86	220226.37
Jun, 2030	1055.25	358.57	219867.80
Jul, 2030	1053.53	360.29	219507.51
Aug, 2030	1051.81	362.01	219145.50
Sep, 2030	1050.07	363.75	218781.75
Oct, 2030	1048.33	365.49	218416.26
Nov, 2030	1046.58	367.24	218049.02
Dec, 2030	1044.82	369.00	217680.02
Jan, 2031	1043.05	370.77	217309.25
Feb, 2031	1041.27	372.55	216936.70
Mar, 2031	1039.49	374.33	216562.37
Apr, 2031	1037.69	376.13	216186.24
May, 2031	1035.89	377.93	215808.32
Jun, 2031	1034.08	379.74	215428.58
Jul, 2031	1032.26	381.56	215047.02
Aug, 2031	1030.43	383.39	214663.63
Sep, 2031	1028.60	385.22	214278.41
Oct, 2031	1026.75	387.07	213891.34
Nov, 2031	1024.90	388.92	213502.42
Dec, 2031	1023.03	390.79	213111.63
Jan, 2032	1021.16	392.66	212718.97
Feb, 2032	1019.28	394.54	212324.43
Mar, 2032	1017.39	396.43	211928.00
Apr, 2032	1015.49	398.33	211529.66
May, 2032	1013.58	400.24	211129.42
Jun, 2032	1011.66	402.16	210727.27
Jul, 2032	1009.73	404.09	210323.18
Aug, 2032	1007.80	406.02	209917.16
Sep, 2032	1005.85	407.97	209509.19
Oct, 2032	1003.90	409.92	209099.27
Nov, 2032	1001.93	411.89	208687.38
Dec, 2032	999.96	413.86	208273.52
Jan, 2033	997.98	415.84	207857.68
Feb, 2033	995.98	417.84	207439.85
Mar, 2033	993.98	419.84	207020.01
Apr, 2033	991.97	421.85	206598.16
May, 2033	989.95	423.87	206174.29
Jun, 2033	987.92	425.90	205748.39
Jul, 2033	985.88	427.94	205320.45
Aug, 2033	983.83	429.99	204890.45
Sep, 2033	981.77	432.05	204458.40
Oct, 2033	979.70	434.12	204024.28
Nov, 2033	977.62	436.20	203588.07
Dec, 2033	975.53	438.29	203149.78
Jan, 2034	973.43	440.39	202709.39
Feb, 2034	971.32	442.50	202266.88
Mar, 2034	969.20	444.62	201822.26
Apr, 2034	967.06	446.76	201375.50
May, 2034	964.92	448.90	200926.61
Jun, 2034	962.77	451.05	200475.56
Jul, 2034	960.61	453.21	200022.35
Aug, 2034	958.44	455.38	199566.97
Sep, 2034	956.26	457.56	199109.41
Oct, 2034	954.07	459.75	198649.66
Nov, 2034	951.86	461.96	198187.70
Dec, 2034	949.65	464.17	197723.53
Jan, 2035	947.43	466.39	197257.13
Feb, 2035	945.19	468.63	196788.50
Mar, 2035	942.94	470.88	196317.63
Apr, 2035	940.69	473.13	195844.50
May, 2035	938.42	475.40	195369.10
Jun, 2035	936.14	477.68	194891.42
Jul, 2035	933.85	479.97	194411.46
Aug, 2035	931.55	482.27	193929.19
Sep, 2035	929.24	484.58	193444.62
Oct, 2035	926.92	486.90	192957.72
Nov, 2035	924.59	489.23	192468.49
Dec, 2035	922.24	491.58	191976.91
Jan, 2036	919.89	493.93	191482.98
Feb, 2036	917.52	496.30	190986.68
Mar, 2036	915.14	498.68	190488.01
Apr, 2036	912.76	501.06	189986.94
May, 2036	910.35	503.47	189483.48
Jun, 2036	907.94	505.88	188977.60
Jul, 2036	905.52	508.30	188469.30
Aug, 2036	903.08	510.74	187958.56
Sep, 2036	900.63	513.19	187445.37
Oct, 2036	898.18	515.64	186929.73
Nov, 2036	895.70	518.12	186411.61
Dec, 2036	893.22	520.60	185891.02
Jan, 2037	890.73	523.09	185367.92
Feb, 2037	888.22	525.60	184842.33
Mar, 2037	885.70	528.12	184314.21
Apr, 2037	883.17	530.65	183783.56
May, 2037	880.63	533.19	183250.37
Jun, 2037	878.07	535.75	182714.63
Jul, 2037	875.51	538.31	182176.31
Aug, 2037	872.93	540.89	181635.42
Sep, 2037	870.34	543.48	181091.94
Oct, 2037	867.73	546.09	180545.85
Nov, 2037	865.12	548.70	179997.15
Dec, 2037	862.49	551.33	179445.81
Jan, 2038	859.84	553.98	178891.84
Feb, 2038	857.19	556.63	178335.21
Mar, 2038	854.52	559.30	177775.91
Apr, 2038	851.84	561.98	177213.93
May, 2038	849.15	564.67	176649.26
Jun, 2038	846.44	567.38	176081.89
Jul, 2038	843.73	570.09	175511.79
Aug, 2038	840.99	572.83	174938.97
Sep, 2038	838.25	575.57	174363.40
Oct, 2038	835.49	578.33	173785.07
Nov, 2038	832.72	581.10	173203.97
Dec, 2038	829.94	583.88	172620.08
Jan, 2039	827.14	586.68	172033.40
Feb, 2039	824.33	589.49	171443.91
Mar, 2039	821.50	592.32	170851.59
Apr, 2039	818.66	595.16	170256.43
May, 2039	815.81	598.01	169658.42
Jun, 2039	812.95	600.87	169057.55
Jul, 2039	810.07	603.75	168453.80
Aug, 2039	807.17	606.65	167847.15
Sep, 2039	804.27	609.55	167237.60
Oct, 2039	801.35	612.47	166625.13
Nov, 2039	798.41	615.41	166009.72
Dec, 2039	795.46	618.36	165391.36
Jan, 2040	792.50	621.32	164770.04
Feb, 2040	789.52	624.30	164145.75
Mar, 2040	786.53	627.29	163518.46
Apr, 2040	783.53	630.29	162888.16
May, 2040	780.51	633.31	162254.85
Jun, 2040	777.47	636.35	161618.50
Jul, 2040	774.42	639.40	160979.10
Aug, 2040	771.36	642.46	160336.64
Sep, 2040	768.28	645.54	159691.10
Oct, 2040	765.19	648.63	159042.47
Nov, 2040	762.08	651.74	158390.73
Dec, 2040	758.96	654.86	157735.86
Jan, 2041	755.82	658.00	157077.86
Feb, 2041	752.66	661.16	156416.70
Mar, 2041	749.50	664.32	155752.38
Apr, 2041	746.31	667.51	155084.87
May, 2041	743.12	670.70	154414.17
Jun, 2041	739.90	673.92	153740.25
Jul, 2041	736.67	677.15	153063.10
Aug, 2041	733.43	680.39	152382.71
Sep, 2041	730.17	683.65	151699.06
Oct, 2041	726.89	686.93	151012.13
Nov, 2041	723.60	690.22	150321.91
Dec, 2041	720.29	693.53	149628.38
Jan, 2042	716.97	696.85	148931.53
Feb, 2042	713.63	700.19	148231.34
Mar, 2042	710.28	703.54	147527.80
Apr, 2042	706.90	706.92	146820.88
May, 2042	703.52	710.30	146110.58
Jun, 2042	700.11	713.71	145396.87
Jul, 2042	696.69	717.13	144679.74
Aug, 2042	693.26	720.56	143959.18
Sep, 2042	689.80	724.02	143235.16
Oct, 2042	686.34	727.48	142507.68
Nov, 2042	682.85	730.97	141776.71
Dec, 2042	679.35	734.47	141042.24
Jan, 2043	675.83	737.99	140304.24
Feb, 2043	672.29	741.53	139562.71
Mar, 2043	668.74	745.08	138817.63
Apr, 2043	665.17	748.65	138068.98
May, 2043	661.58	752.24	137316.74
Jun, 2043	657.98	755.84	136560.90
Jul, 2043	654.35	759.47	135801.43
Aug, 2043	650.72	763.10	135038.33
Sep, 2043	647.06	766.76	134271.56
Oct, 2043	643.38	770.44	133501.13
Nov, 2043	639.69	774.13	132727.00
Dec, 2043	635.98	777.84	131949.17
Jan, 2044	632.26	781.56	131167.60
Feb, 2044	628.51	785.31	130382.29
Mar, 2044	624.75	789.07	129593.22
Apr, 2044	620.97	792.85	128800.37
May, 2044	617.17	796.65	128003.72
Jun, 2044	613.35	800.47	127203.25
Jul, 2044	609.52	804.30	126398.94
Aug, 2044	605.66	808.16	125590.79
Sep, 2044	601.79	812.03	124778.76
Oct, 2044	597.90	815.92	123962.83
Nov, 2044	593.99	819.83	123143.00
Dec, 2044	590.06	823.76	122319.24
Jan, 2045	586.11	827.71	121491.54
Feb, 2045	582.15	831.67	120659.86
Mar, 2045	578.16	835.66	119824.20
Apr, 2045	574.16	839.66	118984.54
May, 2045	570.13	843.69	118140.86
Jun, 2045	566.09	847.73	117293.13
Jul, 2045	562.03	851.79	116441.34
Aug, 2045	557.95	855.87	115585.47
Sep, 2045	553.85	859.97	114725.49
Oct, 2045	549.73	864.09	113861.40
Nov, 2045	545.59	868.23	112993.16
Dec, 2045	541.43	872.39	112120.77
Jan, 2046	537.25	876.57	111244.20
Feb, 2046	533.05	880.77	110363.42
Mar, 2046	528.82	885.00	109478.43
Apr, 2046	524.58	889.24	108589.19
May, 2046	520.32	893.50	107695.69
Jun, 2046	516.04	897.78	106797.91
Jul, 2046	511.74	902.08	105895.83
Aug, 2046	507.42	906.40	104989.43
Sep, 2046	503.07	910.75	104078.69
Oct, 2046	498.71	915.11	103163.58
Nov, 2046	494.33	919.49	102244.08
Dec, 2046	489.92	923.90	101320.18
Jan, 2047	485.49	928.33	100391.85
Feb, 2047	481.04	932.78	99459.08
Mar, 2047	476.57	937.25	98521.83
Apr, 2047	472.08	941.74	97580.10
May, 2047	467.57	946.25	96633.85
Jun, 2047	463.04	950.78	95683.07
Jul, 2047	458.48	955.34	94727.73
Aug, 2047	453.90	959.92	93767.81
Sep, 2047	449.30	964.52	92803.29
Oct, 2047	444.68	969.14	91834.16
Nov, 2047	440.04	973.78	90860.38
Dec, 2047	435.37	978.45	89881.93
Jan, 2048	430.68	983.14	88898.79
Feb, 2048	425.97	987.85	87910.95
Mar, 2048	421.24	992.58	86918.37
Apr, 2048	416.48	997.34	85921.03
May, 2048	411.70	1002.12	84918.91
Jun, 2048	406.90	1006.92	83912.00
Jul, 2048	402.08	1011.74	82900.26
Aug, 2048	397.23	1016.59	81883.67
Sep, 2048	392.36	1021.46	80862.21
Oct, 2048	387.46	1026.36	79835.85
Nov, 2048	382.55	1031.27	78804.58
Dec, 2048	377.61	1036.21	77768.36
Jan, 2049	372.64	1041.18	76727.18
Feb, 2049	367.65	1046.17	75681.01
Mar, 2049	362.64	1051.18	74629.83
Apr, 2049	357.60	1056.22	73573.61
May, 2049	352.54	1061.28	72512.33
Jun, 2049	347.45	1066.37	71445.97
Jul, 2049	342.35	1071.47	70374.49
Aug, 2049	337.21	1076.61	69297.88
Sep, 2049	332.05	1081.77	68216.12
Oct, 2049	326.87	1086.95	67129.17
Nov, 2049	321.66	1092.16	66037.01
Dec, 2049	316.43	1097.39	64939.61
Jan, 2050	311.17	1102.65	63836.96
Feb, 2050	305.89	1107.93	62729.03
Mar, 2050	300.58	1113.24	61615.78
Apr, 2050	295.24	1118.58	60497.21
May, 2050	289.88	1123.94	59373.27
Jun, 2050	284.50	1129.32	58243.95
Jul, 2050	279.09	1134.73	57109.21
Aug, 2050	273.65	1140.17	55969.04
Sep, 2050	268.18	1145.64	54823.41
Oct, 2050	262.70	1151.12	53672.28
Nov, 2050	257.18	1156.64	52515.64
Dec, 2050	251.64	1162.18	51353.46
Jan, 2051	246.07	1167.75	50185.71
Feb, 2051	240.47	1173.35	49012.36
Mar, 2051	234.85	1178.97	47833.39
Apr, 2051	229.20	1184.62	46648.77
May, 2051	223.53	1190.29	45458.48
Jun, 2051	217.82	1196.00	44262.48
Jul, 2051	212.09	1201.73	43060.75
Aug, 2051	206.33	1207.49	41853.26
Sep, 2051	200.55	1213.27	40639.99
Oct, 2051	194.73	1219.09	39420.90
Nov, 2051	188.89	1224.93	38195.98
Dec, 2051	183.02	1230.80	36965.18
Jan, 2052	177.12	1236.70	35728.48
Feb, 2052	171.20	1242.62	34485.86
Mar, 2052	165.24	1248.58	33237.29
Apr, 2052	159.26	1254.56	31982.73
May, 2052	153.25	1260.57	30722.16
Jun, 2052	147.21	1266.61	29455.55
Jul, 2052	141.14	1272.68	28182.87
Aug, 2052	135.04	1278.78	26904.09
Sep, 2052	128.92	1284.90	25619.19
Oct, 2052	122.76	1291.06	24328.13
Nov, 2052	116.57	1297.25	23030.88
Dec, 2052	110.36	1303.46	21727.42
Jan, 2053	104.11	1309.71	20417.71
Feb, 2053	97.83	1315.99	19101.72
Mar, 2053	91.53	1322.29	17779.43
Apr, 2053	85.19	1328.63	16450.80
May, 2053	78.83	1334.99	15115.81
Jun, 2053	72.43	1341.39	13774.42
Jul, 2053	66.00	1347.82	12426.60
Aug, 2053	59.54	1354.28	11072.33
Sep, 2053	53.05	1360.77	9711.56
Oct, 2053	46.53	1367.29	8344.28
Nov, 2053	39.98	1373.84	6970.44
Dec, 2053	33.40	1380.42	5590.02
Jan, 2054	26.79	1387.03	4202.98
Feb, 2054	20.14	1393.68	2809.30
Mar, 2054	13.46	1400.36	1408.95
Apr, 2054	6.75	1407.07	1.88