Mortgage Parameters

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

Mortgage Summary

Property Total:	$316,000
Down Payment	$94,800
Mortgage Amount:	$221,200
Mortgage Payment:	$1,290.86 / month
Estimated Tax:	+ $175.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,466.42 / month
Total Interest Paid:	$243,511.20 over 30 years
Total Tax Paid:	$63,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1059.92	230.94	220969.06
Jun, 2024	1058.81	232.05	220737.01
Jul, 2024	1057.70	233.16	220503.84
Aug, 2024	1056.58	234.28	220269.57
Sep, 2024	1055.46	235.40	220034.16
Oct, 2024	1054.33	236.53	219797.63
Nov, 2024	1053.20	237.66	219559.97
Dec, 2024	1052.06	238.80	219321.17
Jan, 2025	1050.91	239.95	219081.22
Feb, 2025	1049.76	241.10	218840.13
Mar, 2025	1048.61	242.25	218597.88
Apr, 2025	1047.45	243.41	218354.46
May, 2025	1046.28	244.58	218109.89
Jun, 2025	1045.11	245.75	217864.14
Jul, 2025	1043.93	246.93	217617.21
Aug, 2025	1042.75	248.11	217369.10
Sep, 2025	1041.56	249.30	217119.80
Oct, 2025	1040.37	250.49	216869.30
Nov, 2025	1039.17	251.69	216617.61
Dec, 2025	1037.96	252.90	216364.71
Jan, 2026	1036.75	254.11	216110.60
Feb, 2026	1035.53	255.33	215855.27
Mar, 2026	1034.31	256.55	215598.71
Apr, 2026	1033.08	257.78	215340.93
May, 2026	1031.84	259.02	215081.91
Jun, 2026	1030.60	260.26	214821.65
Jul, 2026	1029.35	261.51	214560.15
Aug, 2026	1028.10	262.76	214297.39
Sep, 2026	1026.84	264.02	214033.37
Oct, 2026	1025.58	265.28	213768.09
Nov, 2026	1024.31	266.55	213501.53
Dec, 2026	1023.03	267.83	213233.70
Jan, 2027	1021.74	269.12	212964.58
Feb, 2027	1020.46	270.40	212694.18
Mar, 2027	1019.16	271.70	212422.48
Apr, 2027	1017.86	273.00	212149.48
May, 2027	1016.55	274.31	211875.17
Jun, 2027	1015.24	275.62	211599.54
Jul, 2027	1013.91	276.95	211322.60
Aug, 2027	1012.59	278.27	211044.32
Sep, 2027	1011.25	279.61	210764.72
Oct, 2027	1009.91	280.95	210483.77
Nov, 2027	1008.57	282.29	210201.48
Dec, 2027	1007.22	283.64	209917.83
Jan, 2028	1005.86	285.00	209632.83
Feb, 2028	1004.49	286.37	209346.46
Mar, 2028	1003.12	287.74	209058.72
Apr, 2028	1001.74	289.12	208769.60
May, 2028	1000.35	290.51	208479.09
Jun, 2028	998.96	291.90	208187.20
Jul, 2028	997.56	293.30	207893.90
Aug, 2028	996.16	294.70	207599.20
Sep, 2028	994.75	296.11	207303.08
Oct, 2028	993.33	297.53	207005.55
Nov, 2028	991.90	298.96	206706.59
Dec, 2028	990.47	300.39	206406.20
Jan, 2029	989.03	301.83	206104.37
Feb, 2029	987.58	303.28	205801.10
Mar, 2029	986.13	304.73	205496.37
Apr, 2029	984.67	306.19	205190.18
May, 2029	983.20	307.66	204882.52
Jun, 2029	981.73	309.13	204573.39
Jul, 2029	980.25	310.61	204262.78
Aug, 2029	978.76	312.10	203950.67
Sep, 2029	977.26	313.60	203637.08
Oct, 2029	975.76	315.10	203321.98
Nov, 2029	974.25	316.61	203005.37
Dec, 2029	972.73	318.13	202687.24
Jan, 2030	971.21	319.65	202367.59
Feb, 2030	969.68	321.18	202046.41
Mar, 2030	968.14	322.72	201723.69
Apr, 2030	966.59	324.27	201399.42
May, 2030	965.04	325.82	201073.60
Jun, 2030	963.48	327.38	200746.22
Jul, 2030	961.91	328.95	200417.27
Aug, 2030	960.33	330.53	200086.74
Sep, 2030	958.75	332.11	199754.63
Oct, 2030	957.16	333.70	199420.93
Nov, 2030	955.56	335.30	199085.63
Dec, 2030	953.95	336.91	198748.72
Jan, 2031	952.34	338.52	198410.20
Feb, 2031	950.72	340.14	198070.05
Mar, 2031	949.09	341.77	197728.28
Apr, 2031	947.45	343.41	197384.87
May, 2031	945.80	345.06	197039.81
Jun, 2031	944.15	346.71	196693.10
Jul, 2031	942.49	348.37	196344.73
Aug, 2031	940.82	350.04	195994.68
Sep, 2031	939.14	351.72	195642.97
Oct, 2031	937.46	353.40	195289.56
Nov, 2031	935.76	355.10	194934.46
Dec, 2031	934.06	356.80	194577.66
Jan, 2032	932.35	358.51	194219.16
Feb, 2032	930.63	360.23	193858.93
Mar, 2032	928.91	361.95	193496.98
Apr, 2032	927.17	363.69	193133.29
May, 2032	925.43	365.43	192767.86
Jun, 2032	923.68	367.18	192400.68
Jul, 2032	921.92	368.94	192031.74
Aug, 2032	920.15	370.71	191661.03
Sep, 2032	918.38	372.48	191288.55
Oct, 2032	916.59	374.27	190914.28
Nov, 2032	914.80	376.06	190538.22
Dec, 2032	913.00	377.86	190160.35
Jan, 2033	911.19	379.67	189780.68
Feb, 2033	909.37	381.49	189399.18
Mar, 2033	907.54	383.32	189015.86
Apr, 2033	905.70	385.16	188630.70
May, 2033	903.86	387.00	188243.70
Jun, 2033	902.00	388.86	187854.84
Jul, 2033	900.14	390.72	187464.12
Aug, 2033	898.27	392.59	187071.52
Sep, 2033	896.38	394.48	186677.04
Oct, 2033	894.49	396.37	186280.68
Nov, 2033	892.59	398.27	185882.41
Dec, 2033	890.69	400.17	185482.24
Jan, 2034	888.77	402.09	185080.15
Feb, 2034	886.84	404.02	184676.13
Mar, 2034	884.91	405.95	184270.18
Apr, 2034	882.96	407.90	183862.28
May, 2034	881.01	409.85	183452.43
Jun, 2034	879.04	411.82	183040.61
Jul, 2034	877.07	413.79	182626.82
Aug, 2034	875.09	415.77	182211.05
Sep, 2034	873.09	417.77	181793.28
Oct, 2034	871.09	419.77	181373.51
Nov, 2034	869.08	421.78	180951.73
Dec, 2034	867.06	423.80	180527.94
Jan, 2035	865.03	425.83	180102.10
Feb, 2035	862.99	427.87	179674.23
Mar, 2035	860.94	429.92	179244.31
Apr, 2035	858.88	431.98	178812.33
May, 2035	856.81	434.05	178378.28
Jun, 2035	854.73	436.13	177942.15
Jul, 2035	852.64	438.22	177503.93
Aug, 2035	850.54	440.32	177063.61
Sep, 2035	848.43	442.43	176621.18
Oct, 2035	846.31	444.55	176176.63
Nov, 2035	844.18	446.68	175729.95
Dec, 2035	842.04	448.82	175281.13
Jan, 2036	839.89	450.97	174830.16
Feb, 2036	837.73	453.13	174377.02
Mar, 2036	835.56	455.30	173921.72
Apr, 2036	833.37	457.49	173464.24
May, 2036	831.18	459.68	173004.56
Jun, 2036	828.98	461.88	172542.68
Jul, 2036	826.77	464.09	172078.59
Aug, 2036	824.54	466.32	171612.27
Sep, 2036	822.31	468.55	171143.72
Oct, 2036	820.06	470.80	170672.92
Nov, 2036	817.81	473.05	170199.87
Dec, 2036	815.54	475.32	169724.55
Jan, 2037	813.26	477.60	169246.95
Feb, 2037	810.97	479.89	168767.07
Mar, 2037	808.68	482.18	168284.88
Apr, 2037	806.37	484.49	167800.39
May, 2037	804.04	486.82	167313.57
Jun, 2037	801.71	489.15	166824.42
Jul, 2037	799.37	491.49	166332.93
Aug, 2037	797.01	493.85	165839.08
Sep, 2037	794.65	496.21	165342.87
Oct, 2037	792.27	498.59	164844.28
Nov, 2037	789.88	500.98	164343.30
Dec, 2037	787.48	503.38	163839.91
Jan, 2038	785.07	505.79	163334.12
Feb, 2038	782.64	508.22	162825.90
Mar, 2038	780.21	510.65	162315.25
Apr, 2038	777.76	513.10	161802.15
May, 2038	775.30	515.56	161286.59
Jun, 2038	772.83	518.03	160768.56
Jul, 2038	770.35	520.51	160248.05
Aug, 2038	767.86	523.00	159725.05
Sep, 2038	765.35	525.51	159199.54
Oct, 2038	762.83	528.03	158671.51
Nov, 2038	760.30	530.56	158140.95
Dec, 2038	757.76	533.10	157607.85
Jan, 2039	755.20	535.66	157072.19
Feb, 2039	752.64	538.22	156533.97
Mar, 2039	750.06	540.80	155993.17
Apr, 2039	747.47	543.39	155449.78
May, 2039	744.86	546.00	154903.78
Jun, 2039	742.25	548.61	154355.17
Jul, 2039	739.62	551.24	153803.93
Aug, 2039	736.98	553.88	153250.04
Sep, 2039	734.32	556.54	152693.51
Oct, 2039	731.66	559.20	152134.30
Nov, 2039	728.98	561.88	151572.42
Dec, 2039	726.28	564.58	151007.84
Jan, 2040	723.58	567.28	150440.56
Feb, 2040	720.86	570.00	149870.56
Mar, 2040	718.13	572.73	149297.83
Apr, 2040	715.39	575.47	148722.36
May, 2040	712.63	578.23	148144.13
Jun, 2040	709.86	581.00	147563.12
Jul, 2040	707.07	583.79	146979.34
Aug, 2040	704.28	586.58	146392.75
Sep, 2040	701.47	589.39	145803.36
Oct, 2040	698.64	592.22	145211.14
Nov, 2040	695.80	595.06	144616.08
Dec, 2040	692.95	597.91	144018.18
Jan, 2041	690.09	600.77	143417.40
Feb, 2041	687.21	603.65	142813.75
Mar, 2041	684.32	606.54	142207.21
Apr, 2041	681.41	609.45	141597.76
May, 2041	678.49	612.37	140985.39
Jun, 2041	675.55	615.31	140370.08
Jul, 2041	672.61	618.25	139751.83
Aug, 2041	669.64	621.22	139130.61
Sep, 2041	666.67	624.19	138506.42
Oct, 2041	663.68	627.18	137879.24
Nov, 2041	660.67	630.19	137249.05
Dec, 2041	657.65	633.21	136615.84
Jan, 2042	654.62	636.24	135979.60
Feb, 2042	651.57	639.29	135340.31
Mar, 2042	648.51	642.35	134697.95
Apr, 2042	645.43	645.43	134052.52
May, 2042	642.33	648.53	133403.99
Jun, 2042	639.23	651.63	132752.36
Jul, 2042	636.11	654.75	132097.61
Aug, 2042	632.97	657.89	131439.71
Sep, 2042	629.82	661.04	130778.67
Oct, 2042	626.65	664.21	130114.46
Nov, 2042	623.47	667.39	129447.06
Dec, 2042	620.27	670.59	128776.47
Jan, 2043	617.05	673.81	128102.66
Feb, 2043	613.83	677.03	127425.63
Mar, 2043	610.58	680.28	126745.35
Apr, 2043	607.32	683.54	126061.81
May, 2043	604.05	686.81	125375.00
Jun, 2043	600.76	690.10	124684.89
Jul, 2043	597.45	693.41	123991.48
Aug, 2043	594.13	696.73	123294.75
Sep, 2043	590.79	700.07	122594.67
Oct, 2043	587.43	703.43	121891.25
Nov, 2043	584.06	706.80	121184.45
Dec, 2043	580.68	710.18	120474.26
Jan, 2044	577.27	713.59	119760.68
Feb, 2044	573.85	717.01	119043.67
Mar, 2044	570.42	720.44	118323.23
Apr, 2044	566.97	723.89	117599.33
May, 2044	563.50	727.36	116871.97
Jun, 2044	560.01	730.85	116141.12
Jul, 2044	556.51	734.35	115406.77
Aug, 2044	552.99	737.87	114668.90
Sep, 2044	549.46	741.40	113927.50
Oct, 2044	545.90	744.96	113182.54
Nov, 2044	542.33	748.53	112434.01
Dec, 2044	538.75	752.11	111681.90
Jan, 2045	535.14	755.72	110926.18
Feb, 2045	531.52	759.34	110166.84
Mar, 2045	527.88	762.98	109403.87
Apr, 2045	524.23	766.63	108637.23
May, 2045	520.55	770.31	107866.93
Jun, 2045	516.86	774.00	107092.93
Jul, 2045	513.15	777.71	106315.22
Aug, 2045	509.43	781.43	105533.79
Sep, 2045	505.68	785.18	104748.61
Oct, 2045	501.92	788.94	103959.67
Nov, 2045	498.14	792.72	103166.95
Dec, 2045	494.34	796.52	102370.43
Jan, 2046	490.52	800.34	101570.10
Feb, 2046	486.69	804.17	100765.93
Mar, 2046	482.84	808.02	99957.91
Apr, 2046	478.96	811.90	99146.01
May, 2046	475.07	815.79	98330.23
Jun, 2046	471.17	819.69	97510.53
Jul, 2046	467.24	823.62	96686.91
Aug, 2046	463.29	827.57	95859.34
Sep, 2046	459.33	831.53	95027.81
Oct, 2046	455.34	835.52	94192.29
Nov, 2046	451.34	839.52	93352.77
Dec, 2046	447.32	843.54	92509.22
Jan, 2047	443.27	847.59	91661.63
Feb, 2047	439.21	851.65	90809.99
Mar, 2047	435.13	855.73	89954.26
Apr, 2047	431.03	859.83	89094.43
May, 2047	426.91	863.95	88230.48
Jun, 2047	422.77	868.09	87362.39
Jul, 2047	418.61	872.25	86490.14
Aug, 2047	414.43	876.43	85613.71
Sep, 2047	410.23	880.63	84733.09
Oct, 2047	406.01	884.85	83848.24
Nov, 2047	401.77	889.09	82959.15
Dec, 2047	397.51	893.35	82065.80
Jan, 2048	393.23	897.63	81168.18
Feb, 2048	388.93	901.93	80266.25
Mar, 2048	384.61	906.25	79360.00
Apr, 2048	380.27	910.59	78449.40
May, 2048	375.90	914.96	77534.45
Jun, 2048	371.52	919.34	76615.11
Jul, 2048	367.11	923.75	75691.36
Aug, 2048	362.69	928.17	74763.19
Sep, 2048	358.24	932.62	73830.57
Oct, 2048	353.77	937.09	72893.48
Nov, 2048	349.28	941.58	71951.90
Dec, 2048	344.77	946.09	71005.81
Jan, 2049	340.24	950.62	70055.19
Feb, 2049	335.68	955.18	69100.01
Mar, 2049	331.10	959.76	68140.25
Apr, 2049	326.51	964.35	67175.90
May, 2049	321.88	968.98	66206.92
Jun, 2049	317.24	973.62	65233.30
Jul, 2049	312.58	978.28	64255.02
Aug, 2049	307.89	982.97	63272.05
Sep, 2049	303.18	987.68	62284.37
Oct, 2049	298.45	992.41	61291.95
Nov, 2049	293.69	997.17	60294.78
Dec, 2049	288.91	1001.95	59292.84
Jan, 2050	284.11	1006.75	58286.09
Feb, 2050	279.29	1011.57	57274.51
Mar, 2050	274.44	1016.42	56258.09
Apr, 2050	269.57	1021.29	55236.80
May, 2050	264.68	1026.18	54210.62
Jun, 2050	259.76	1031.10	53179.52
Jul, 2050	254.82	1036.04	52143.48
Aug, 2050	249.85	1041.01	51102.47
Sep, 2050	244.87	1045.99	50056.48
Oct, 2050	239.85	1051.01	49005.47
Nov, 2050	234.82	1056.04	47949.43
Dec, 2050	229.76	1061.10	46888.33
Jan, 2051	224.67	1066.19	45822.14
Feb, 2051	219.56	1071.30	44750.85
Mar, 2051	214.43	1076.43	43674.42
Apr, 2051	209.27	1081.59	42592.83
May, 2051	204.09	1086.77	41506.06
Jun, 2051	198.88	1091.98	40414.08
Jul, 2051	193.65	1097.21	39316.88
Aug, 2051	188.39	1102.47	38214.41
Sep, 2051	183.11	1107.75	37106.66
Oct, 2051	177.80	1113.06	35993.60
Nov, 2051	172.47	1118.39	34875.21
Dec, 2051	167.11	1123.75	33751.46
Jan, 2052	161.73	1129.13	32622.33
Feb, 2052	156.32	1134.54	31487.78
Mar, 2052	150.88	1139.98	30347.80
Apr, 2052	145.42	1145.44	29202.36
May, 2052	139.93	1150.93	28051.43
Jun, 2052	134.41	1156.45	26894.98
Jul, 2052	128.87	1161.99	25732.99
Aug, 2052	123.30	1167.56	24565.44
Sep, 2052	117.71	1173.15	23392.28
Oct, 2052	112.09	1178.77	22213.51
Nov, 2052	106.44	1184.42	21029.09
Dec, 2052	100.76	1190.10	19839.00
Jan, 2053	95.06	1195.80	18643.20
Feb, 2053	89.33	1201.53	17441.67
Mar, 2053	83.57	1207.29	16234.39
Apr, 2053	77.79	1213.07	15021.31
May, 2053	71.98	1218.88	13802.43
Jun, 2053	66.14	1224.72	12577.71
Jul, 2053	60.27	1230.59	11347.12
Aug, 2053	54.37	1236.49	10110.63
Sep, 2053	48.45	1242.41	8868.22
Oct, 2053	42.49	1248.37	7619.85
Nov, 2053	36.51	1254.35	6365.50
Dec, 2053	30.50	1260.36	5105.14
Jan, 2054	24.46	1266.40	3838.74
Feb, 2054	18.39	1272.47	2566.28
Mar, 2054	12.30	1278.56	1287.71
Apr, 2054	6.17	1284.69	3.03