Mortgage Parameters

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

Mortgage Summary

Property Total:	$305,445
Down Payment	$91,634
Mortgage Amount:	$213,812
Mortgage Payment:	$1,247.75 / month
Estimated Tax:	+ $169.69 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,417.44 / month
Total Interest Paid:	$235,377.90 over 30 years
Total Tax Paid:	$61,089.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	1024.52	223.23	213588.77
May, 2024	1023.45	224.30	213364.46
Jun, 2024	1022.37	225.38	213139.08
Jul, 2024	1021.29	226.46	212912.62
Aug, 2024	1020.21	227.54	212685.08
Sep, 2024	1019.12	228.63	212456.45
Oct, 2024	1018.02	229.73	212226.72
Nov, 2024	1016.92	230.83	211995.89
Dec, 2024	1015.81	231.94	211763.95
Jan, 2025	1014.70	233.05	211530.90
Feb, 2025	1013.59	234.16	211296.74
Mar, 2025	1012.46	235.29	211061.45
Apr, 2025	1011.34	236.41	210825.04
May, 2025	1010.20	237.55	210587.49
Jun, 2025	1009.07	238.68	210348.81
Jul, 2025	1007.92	239.83	210108.98
Aug, 2025	1006.77	240.98	209868.00
Sep, 2025	1005.62	242.13	209625.87
Oct, 2025	1004.46	243.29	209382.58
Nov, 2025	1003.29	244.46	209138.12
Dec, 2025	1002.12	245.63	208892.49
Jan, 2026	1000.94	246.81	208645.68
Feb, 2026	999.76	247.99	208397.69
Mar, 2026	998.57	249.18	208148.51
Apr, 2026	997.38	250.37	207898.14
May, 2026	996.18	251.57	207646.57
Jun, 2026	994.97	252.78	207393.79
Jul, 2026	993.76	253.99	207139.80
Aug, 2026	992.54	255.21	206884.60
Sep, 2026	991.32	256.43	206628.17
Oct, 2026	990.09	257.66	206370.52
Nov, 2026	988.86	258.89	206111.62
Dec, 2026	987.62	260.13	205851.49
Jan, 2027	986.37	261.38	205590.11
Feb, 2027	985.12	262.63	205327.48
Mar, 2027	983.86	263.89	205063.59
Apr, 2027	982.60	265.15	204798.44
May, 2027	981.33	266.42	204532.02
Jun, 2027	980.05	267.70	204264.32
Jul, 2027	978.77	268.98	203995.33
Aug, 2027	977.48	270.27	203725.06
Sep, 2027	976.18	271.57	203453.49
Oct, 2027	974.88	272.87	203180.62
Nov, 2027	973.57	274.18	202906.45
Dec, 2027	972.26	275.49	202630.96
Jan, 2028	970.94	276.81	202354.15
Feb, 2028	969.61	278.14	202076.01
Mar, 2028	968.28	279.47	201796.54
Apr, 2028	966.94	280.81	201515.73
May, 2028	965.60	282.15	201233.58
Jun, 2028	964.24	283.51	200950.07
Jul, 2028	962.89	284.86	200665.21
Aug, 2028	961.52	286.23	200378.98
Sep, 2028	960.15	287.60	200091.38
Oct, 2028	958.77	288.98	199802.40
Nov, 2028	957.39	290.36	199512.04
Dec, 2028	956.00	291.75	199220.28
Jan, 2029	954.60	293.15	198927.13
Feb, 2029	953.19	294.56	198632.57
Mar, 2029	951.78	295.97	198336.60
Apr, 2029	950.36	297.39	198039.22
May, 2029	948.94	298.81	197740.40
Jun, 2029	947.51	300.24	197440.16
Jul, 2029	946.07	301.68	197138.48
Aug, 2029	944.62	303.13	196835.35
Sep, 2029	943.17	304.58	196530.77
Oct, 2029	941.71	306.04	196224.73
Nov, 2029	940.24	307.51	195917.22
Dec, 2029	938.77	308.98	195608.24
Jan, 2030	937.29	310.46	195297.78
Feb, 2030	935.80	311.95	194985.83
Mar, 2030	934.31	313.44	194672.39
Apr, 2030	932.81	314.94	194357.45
May, 2030	931.30	316.45	194040.99
Jun, 2030	929.78	317.97	193723.02
Jul, 2030	928.26	319.49	193403.53
Aug, 2030	926.73	321.02	193082.50
Sep, 2030	925.19	322.56	192759.94
Oct, 2030	923.64	324.11	192435.83
Nov, 2030	922.09	325.66	192110.17
Dec, 2030	920.53	327.22	191782.95
Jan, 2031	918.96	328.79	191454.16
Feb, 2031	917.38	330.37	191123.79
Mar, 2031	915.80	331.95	190791.84
Apr, 2031	914.21	333.54	190458.30
May, 2031	912.61	335.14	190123.17
Jun, 2031	911.01	336.74	189786.42
Jul, 2031	909.39	338.36	189448.07
Aug, 2031	907.77	339.98	189108.09
Sep, 2031	906.14	341.61	188766.48
Oct, 2031	904.51	343.24	188423.24
Nov, 2031	902.86	344.89	188078.35
Dec, 2031	901.21	346.54	187731.81
Jan, 2032	899.55	348.20	187383.61
Feb, 2032	897.88	349.87	187033.74
Mar, 2032	896.20	351.55	186682.19
Apr, 2032	894.52	353.23	186328.96
May, 2032	892.83	354.92	185974.04
Jun, 2032	891.13	356.62	185617.41
Jul, 2032	889.42	358.33	185259.08
Aug, 2032	887.70	360.05	184899.03
Sep, 2032	885.97	361.78	184537.25
Oct, 2032	884.24	363.51	184173.74
Nov, 2032	882.50	365.25	183808.49
Dec, 2032	880.75	367.00	183441.49
Jan, 2033	878.99	368.76	183072.73
Feb, 2033	877.22	370.53	182702.21
Mar, 2033	875.45	372.30	182329.90
Apr, 2033	873.66	374.09	181955.82
May, 2033	871.87	375.88	181579.94
Jun, 2033	870.07	377.68	181202.26
Jul, 2033	868.26	379.49	180822.77
Aug, 2033	866.44	381.31	180441.46
Sep, 2033	864.62	383.13	180058.33
Oct, 2033	862.78	384.97	179673.36
Nov, 2033	860.93	386.82	179286.54
Dec, 2033	859.08	388.67	178897.87
Jan, 2034	857.22	390.53	178507.34
Feb, 2034	855.35	392.40	178114.94
Mar, 2034	853.47	394.28	177720.66
Apr, 2034	851.58	396.17	177324.49
May, 2034	849.68	398.07	176926.42
Jun, 2034	847.77	399.98	176526.44
Jul, 2034	845.86	401.89	176124.54
Aug, 2034	843.93	403.82	175720.72
Sep, 2034	842.00	405.75	175314.97
Oct, 2034	840.05	407.70	174907.27
Nov, 2034	838.10	409.65	174497.62
Dec, 2034	836.13	411.62	174086.00
Jan, 2035	834.16	413.59	173672.41
Feb, 2035	832.18	415.57	173256.84
Mar, 2035	830.19	417.56	172839.28
Apr, 2035	828.19	419.56	172419.72
May, 2035	826.18	421.57	171998.15
Jun, 2035	824.16	423.59	171574.56
Jul, 2035	822.13	425.62	171148.94
Aug, 2035	820.09	427.66	170721.27
Sep, 2035	818.04	429.71	170291.56
Oct, 2035	815.98	431.77	169859.79
Nov, 2035	813.91	433.84	169425.96
Dec, 2035	811.83	435.92	168990.04
Jan, 2036	809.74	438.01	168552.03
Feb, 2036	807.65	440.10	168111.93
Mar, 2036	805.54	442.21	167669.71
Apr, 2036	803.42	444.33	167225.38
May, 2036	801.29	446.46	166778.92
Jun, 2036	799.15	448.60	166330.32
Jul, 2036	797.00	450.75	165879.57
Aug, 2036	794.84	452.91	165426.66
Sep, 2036	792.67	455.08	164971.58
Oct, 2036	790.49	457.26	164514.32
Nov, 2036	788.30	459.45	164054.86
Dec, 2036	786.10	461.65	163593.21
Jan, 2037	783.88	463.87	163129.34
Feb, 2037	781.66	466.09	162663.25
Mar, 2037	779.43	468.32	162194.93
Apr, 2037	777.18	470.57	161724.37
May, 2037	774.93	472.82	161251.55
Jun, 2037	772.66	475.09	160776.46
Jul, 2037	770.39	477.36	160299.10
Aug, 2037	768.10	479.65	159819.45
Sep, 2037	765.80	481.95	159337.50
Oct, 2037	763.49	484.26	158853.24
Nov, 2037	761.17	486.58	158366.66
Dec, 2037	758.84	488.91	157877.75
Jan, 2038	756.50	491.25	157386.50
Feb, 2038	754.14	493.61	156892.89
Mar, 2038	751.78	495.97	156396.92
Apr, 2038	749.40	498.35	155898.57
May, 2038	747.01	500.74	155397.84
Jun, 2038	744.61	503.14	154894.70
Jul, 2038	742.20	505.55	154389.16
Aug, 2038	739.78	507.97	153881.19
Sep, 2038	737.35	510.40	153370.79
Oct, 2038	734.90	512.85	152857.94
Nov, 2038	732.44	515.31	152342.63
Dec, 2038	729.98	517.77	151824.86
Jan, 2039	727.49	520.26	151304.60
Feb, 2039	725.00	522.75	150781.85
Mar, 2039	722.50	525.25	150256.60
Apr, 2039	719.98	527.77	149728.83
May, 2039	717.45	530.30	149198.53
Jun, 2039	714.91	532.84	148665.69
Jul, 2039	712.36	535.39	148130.29
Aug, 2039	709.79	537.96	147592.34
Sep, 2039	707.21	540.54	147051.80
Oct, 2039	704.62	543.13	146508.67
Nov, 2039	702.02	545.73	145962.94
Dec, 2039	699.41	548.34	145414.60
Jan, 2040	696.78	550.97	144863.63
Feb, 2040	694.14	553.61	144310.01
Mar, 2040	691.49	556.26	143753.75
Apr, 2040	688.82	558.93	143194.82
May, 2040	686.14	561.61	142633.21
Jun, 2040	683.45	564.30	142068.91
Jul, 2040	680.75	567.00	141501.91
Aug, 2040	678.03	569.72	140932.19
Sep, 2040	675.30	572.45	140359.74
Oct, 2040	672.56	575.19	139784.55
Nov, 2040	669.80	577.95	139206.60
Dec, 2040	667.03	580.72	138625.88
Jan, 2041	664.25	583.50	138042.38
Feb, 2041	661.45	586.30	137456.08
Mar, 2041	658.64	589.11	136866.98
Apr, 2041	655.82	591.93	136275.05
May, 2041	652.98	594.77	135680.28
Jun, 2041	650.13	597.62	135082.67
Jul, 2041	647.27	600.48	134482.19
Aug, 2041	644.39	603.36	133878.83
Sep, 2041	641.50	606.25	133272.58
Oct, 2041	638.60	609.15	132663.43
Nov, 2041	635.68	612.07	132051.36
Dec, 2041	632.75	615.00	131436.36
Jan, 2042	629.80	617.95	130818.41
Feb, 2042	626.84	620.91	130197.49
Mar, 2042	623.86	623.89	129573.61
Apr, 2042	620.87	626.88	128946.73
May, 2042	617.87	629.88	128316.85
Jun, 2042	614.85	632.90	127683.95
Jul, 2042	611.82	635.93	127048.02
Aug, 2042	608.77	638.98	126409.04
Sep, 2042	605.71	642.04	125767.00
Oct, 2042	602.63	645.12	125121.89
Nov, 2042	599.54	648.21	124473.68
Dec, 2042	596.44	651.31	123822.36
Jan, 2043	593.32	654.43	123167.93
Feb, 2043	590.18	657.57	122510.36
Mar, 2043	587.03	660.72	121849.64
Apr, 2043	583.86	663.89	121185.75
May, 2043	580.68	667.07	120518.68
Jun, 2043	577.49	670.26	119848.42
Jul, 2043	574.27	673.48	119174.94
Aug, 2043	571.05	676.70	118498.24
Sep, 2043	567.80	679.95	117818.29
Oct, 2043	564.55	683.20	117135.09
Nov, 2043	561.27	686.48	116448.61
Dec, 2043	557.98	689.77	115758.84
Jan, 2044	554.68	693.07	115065.77
Feb, 2044	551.36	696.39	114369.38
Mar, 2044	548.02	699.73	113669.65
Apr, 2044	544.67	703.08	112966.57
May, 2044	541.30	706.45	112260.11
Jun, 2044	537.91	709.84	111550.28
Jul, 2044	534.51	713.24	110837.04
Aug, 2044	531.09	716.66	110120.38
Sep, 2044	527.66	720.09	109400.29
Oct, 2044	524.21	723.54	108676.75
Nov, 2044	520.74	727.01	107949.75
Dec, 2044	517.26	730.49	107219.25
Jan, 2045	513.76	733.99	106485.26
Feb, 2045	510.24	737.51	105747.76
Mar, 2045	506.71	741.04	105006.71
Apr, 2045	503.16	744.59	104262.12
May, 2045	499.59	748.16	103513.96
Jun, 2045	496.00	751.75	102762.21
Jul, 2045	492.40	755.35	102006.87
Aug, 2045	488.78	758.97	101247.90
Sep, 2045	485.15	762.60	100485.30
Oct, 2045	481.49	766.26	99719.04
Nov, 2045	477.82	769.93	98949.11
Dec, 2045	474.13	773.62	98175.49
Jan, 2046	470.42	777.33	97398.16
Feb, 2046	466.70	781.05	96617.11
Mar, 2046	462.96	784.79	95832.32
Apr, 2046	459.20	788.55	95043.77
May, 2046	455.42	792.33	94251.43
Jun, 2046	451.62	796.13	93455.31
Jul, 2046	447.81	799.94	92655.36
Aug, 2046	443.97	803.78	91851.59
Sep, 2046	440.12	807.63	91043.96
Oct, 2046	436.25	811.50	90232.46
Nov, 2046	432.36	815.39	89417.07
Dec, 2046	428.46	819.29	88597.78
Jan, 2047	424.53	823.22	87774.56
Feb, 2047	420.59	827.16	86947.40
Mar, 2047	416.62	831.13	86116.27
Apr, 2047	412.64	835.11	85281.16
May, 2047	408.64	839.11	84442.05
Jun, 2047	404.62	843.13	83598.92
Jul, 2047	400.58	847.17	82751.75
Aug, 2047	396.52	851.23	81900.52
Sep, 2047	392.44	855.31	81045.21
Oct, 2047	388.34	859.41	80185.80
Nov, 2047	384.22	863.53	79322.27
Dec, 2047	380.09	867.66	78454.61
Jan, 2048	375.93	871.82	77582.79
Feb, 2048	371.75	876.00	76706.79
Mar, 2048	367.55	880.20	75826.59
Apr, 2048	363.34	884.41	74942.18
May, 2048	359.10	888.65	74053.52
Jun, 2048	354.84	892.91	73160.61
Jul, 2048	350.56	897.19	72263.42
Aug, 2048	346.26	901.49	71361.94
Sep, 2048	341.94	905.81	70456.13
Oct, 2048	337.60	910.15	69545.98
Nov, 2048	333.24	914.51	68631.47
Dec, 2048	328.86	918.89	67712.58
Jan, 2049	324.46	923.29	66789.29
Feb, 2049	320.03	927.72	65861.57
Mar, 2049	315.59	932.16	64929.41
Apr, 2049	311.12	936.63	63992.78
May, 2049	306.63	941.12	63051.66
Jun, 2049	302.12	945.63	62106.03
Jul, 2049	297.59	950.16	61155.87
Aug, 2049	293.04	954.71	60201.16
Sep, 2049	288.46	959.29	59241.88
Oct, 2049	283.87	963.88	58277.99
Nov, 2049	279.25	968.50	57309.49
Dec, 2049	274.61	973.14	56336.35
Jan, 2050	269.95	977.80	55358.54
Feb, 2050	265.26	982.49	54376.05
Mar, 2050	260.55	987.20	53388.86
Apr, 2050	255.82	991.93	52396.93
May, 2050	251.07	996.68	51400.25
Jun, 2050	246.29	1001.46	50398.79
Jul, 2050	241.49	1006.26	49392.53
Aug, 2050	236.67	1011.08	48381.46
Sep, 2050	231.83	1015.92	47365.53
Oct, 2050	226.96	1020.79	46344.74
Nov, 2050	222.07	1025.68	45319.06
Dec, 2050	217.15	1030.60	44288.47
Jan, 2051	212.22	1035.53	43252.93
Feb, 2051	207.25	1040.50	42212.44
Mar, 2051	202.27	1045.48	41166.95
Apr, 2051	197.26	1050.49	40116.46
May, 2051	192.22	1055.53	39060.94
Jun, 2051	187.17	1060.58	38000.35
Jul, 2051	182.09	1065.66	36934.69
Aug, 2051	176.98	1070.77	35863.92
Sep, 2051	171.85	1075.90	34788.01
Oct, 2051	166.69	1081.06	33706.96
Nov, 2051	161.51	1086.24	32620.72
Dec, 2051	156.31	1091.44	31529.28
Jan, 2052	151.08	1096.67	30432.61
Feb, 2052	145.82	1101.93	29330.68
Mar, 2052	140.54	1107.21	28223.47
Apr, 2052	135.24	1112.51	27110.96
May, 2052	129.91	1117.84	25993.12
Jun, 2052	124.55	1123.20	24869.92
Jul, 2052	119.17	1128.58	23741.33
Aug, 2052	113.76	1133.99	22607.34
Sep, 2052	108.33	1139.42	21467.92
Oct, 2052	102.87	1144.88	20323.04
Nov, 2052	97.38	1150.37	19172.67
Dec, 2052	91.87	1155.88	18016.79
Jan, 2053	86.33	1161.42	16855.37
Feb, 2053	80.77	1166.98	15688.38
Mar, 2053	75.17	1172.58	14515.81
Apr, 2053	69.55	1178.20	13337.61
May, 2053	63.91	1183.84	12153.77
Jun, 2053	58.24	1189.51	10964.26
Jul, 2053	52.54	1195.21	9769.05
Aug, 2053	46.81	1200.94	8568.11
Sep, 2053	41.06	1206.69	7361.41
Oct, 2053	35.27	1212.48	6148.94
Nov, 2053	29.46	1218.29	4930.65
Dec, 2053	23.63	1224.12	3706.52
Jan, 2054	17.76	1229.99	2476.54
Feb, 2054	11.87	1235.88	1240.65
Mar, 2054	5.94	1241.81	0