Mortgage Parameters

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

Mortgage Summary

Property Total:	$320,000
Down Payment	$96,000
Mortgage Amount:	$224,000
Mortgage Payment:	$1,307.20 / month
Estimated Tax:	+ $177.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,484.98 / month
Total Interest Paid:	$246,592.80 over 30 years
Total Tax Paid:	$64,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	1073.33	233.87	223766.13
Mar, 2026	1072.21	234.99	223531.15
Mar, 2026	2143.30	471.10	223295.03
Apr, 2026	1069.96	237.24	223057.79
May, 2026	1068.82	238.38	222819.41
Jun, 2026	1067.68	239.52	222579.88
Jul, 2026	1066.53	240.67	222339.21
Aug, 2026	1065.38	241.82	222097.39
Sep, 2026	1064.22	242.98	221854.40
Oct, 2026	1063.05	244.15	221610.26
Nov, 2026	1061.88	245.32	221364.94
Dec, 2026	1060.71	246.49	221118.45
Jan, 2027	1059.53	247.67	220870.77
Mar, 2027	1058.34	248.86	220621.91
Mar, 2027	2115.49	498.91	220371.86
Apr, 2027	1055.95	251.25	220120.61
May, 2027	1054.74	252.46	219868.15
Jun, 2027	1053.53	253.67	219614.49
Jul, 2027	1052.32	254.88	219359.60
Aug, 2027	1051.10	256.10	219103.50
Sep, 2027	1049.87	257.33	218846.17
Oct, 2027	1048.64	258.56	218587.61
Nov, 2027	1047.40	259.80	218327.81
Dec, 2027	1046.15	261.05	218066.76
Jan, 2028	1044.90	262.30	217804.47
Feb, 2028	1043.65	263.55	217540.91
Mar, 2028	1042.38	264.82	217276.10
Apr, 2028	1041.11	266.09	217010.01
May, 2028	1039.84	267.36	216742.65
Jun, 2028	1038.56	268.64	216474.01
Jul, 2028	1037.27	269.93	216204.08
Aug, 2028	1035.98	271.22	215932.86
Sep, 2028	1034.68	272.52	215660.34
Oct, 2028	1033.37	273.83	215386.51
Nov, 2028	1032.06	275.14	215111.37
Dec, 2028	1030.74	276.46	214834.91
Jan, 2029	1029.42	277.78	214557.13
Mar, 2029	1028.09	279.11	214278.02
Mar, 2029	2054.84	559.56	213997.57
Apr, 2029	1025.41	281.79	213715.77
May, 2029	1024.05	283.15	213432.62
Jun, 2029	1022.70	284.50	213148.12
Jul, 2029	1021.33	285.87	212862.26
Aug, 2029	1019.96	287.24	212575.02
Sep, 2029	1018.59	288.61	212286.41
Oct, 2029	1017.21	289.99	211996.42
Nov, 2029	1015.82	291.38	211705.03
Dec, 2029	1014.42	292.78	211412.25
Jan, 2030	1013.02	294.18	211118.07
Mar, 2030	1011.61	295.59	210822.48
Mar, 2030	2021.80	592.60	210525.47
Apr, 2030	1008.77	298.43	210227.04
May, 2030	1007.34	299.86	209927.17
Jun, 2030	1005.90	301.30	209625.88
Jul, 2030	1004.46	302.74	209323.13
Aug, 2030	1003.01	304.19	209018.94
Sep, 2030	1001.55	305.65	208713.29
Oct, 2030	1000.08	307.12	208406.17
Nov, 2030	998.61	308.59	208097.59
Dec, 2030	997.13	310.07	207787.52
Jan, 2031	995.65	311.55	207475.97
Mar, 2031	994.16	313.04	207162.92
Mar, 2031	1986.82	627.58	206848.38
Apr, 2031	991.15	316.05	206532.33
May, 2031	989.63	317.57	206214.76
Jun, 2031	988.11	319.09	205895.68
Jul, 2031	986.58	320.62	205575.06
Aug, 2031	985.05	322.15	205252.91
Sep, 2031	983.50	323.70	204929.21
Oct, 2031	981.95	325.25	204603.96
Nov, 2031	980.39	326.81	204277.16
Dec, 2031	978.83	328.37	203948.78
Jan, 2032	977.25	329.95	203618.84
Feb, 2032	975.67	331.53	203287.31
Mar, 2032	974.09	333.11	202954.20
Apr, 2032	972.49	334.71	202619.49
May, 2032	970.89	336.31	202283.17
Jun, 2032	969.27	337.93	201945.24
Jul, 2032	967.65	339.55	201605.70
Aug, 2032	966.03	341.17	201264.53
Sep, 2032	964.39	342.81	200921.72
Oct, 2032	962.75	344.45	200577.27
Nov, 2032	961.10	346.10	200231.17
Dec, 2032	959.44	347.76	199883.41
Jan, 2033	957.77	349.43	199533.98
Mar, 2033	956.10	351.10	199182.88
Mar, 2033	1910.52	703.88	198830.10
Apr, 2033	952.73	354.47	198475.63
May, 2033	951.03	356.17	198119.46
Jun, 2033	949.32	357.88	197761.58
Jul, 2033	947.61	359.59	197401.99
Aug, 2033	945.88	361.32	197040.67
Sep, 2033	944.15	363.05	196677.63
Oct, 2033	942.41	364.79	196312.84
Nov, 2033	940.67	366.53	195946.31
Dec, 2033	938.91	368.29	195578.01
Jan, 2034	937.14	370.06	195207.96
Mar, 2034	935.37	371.83	194836.13
Mar, 2034	1868.96	745.44	194462.52
Apr, 2034	931.80	375.40	194087.12
May, 2034	930.00	377.20	193709.92
Jun, 2034	928.19	379.01	193330.91
Jul, 2034	926.38	380.82	192950.09
Aug, 2034	924.55	382.65	192567.44
Sep, 2034	922.72	384.48	192182.96
Oct, 2034	920.88	386.32	191796.64
Nov, 2034	919.03	388.17	191408.47
Dec, 2034	917.17	390.03	191018.43
Jan, 2035	915.30	391.90	190626.53
Mar, 2035	913.42	393.78	190232.75
Mar, 2035	1824.95	789.45	189837.08
Apr, 2035	909.64	397.56	189439.51
May, 2035	907.73	399.47	189040.05
Jun, 2035	905.82	401.38	188638.66
Jul, 2035	903.89	403.31	188235.36
Aug, 2035	901.96	405.24	187830.12
Sep, 2035	900.02	407.18	187422.94
Oct, 2035	898.07	409.13	187013.80
Nov, 2035	896.11	411.09	186602.71
Dec, 2035	894.14	413.06	186189.65
Jan, 2036	892.16	415.04	185774.61
Feb, 2036	890.17	417.03	185357.58
Mar, 2036	888.17	419.03	184938.55
Apr, 2036	886.16	421.04	184517.51
May, 2036	884.15	423.05	184094.46
Jun, 2036	882.12	425.08	183669.38
Jul, 2036	880.08	427.12	183242.26
Aug, 2036	878.04	429.16	182813.10
Sep, 2036	875.98	431.22	182381.88
Oct, 2036	873.91	433.29	181948.59
Nov, 2036	871.84	435.36	181513.23
Dec, 2036	869.75	437.45	181075.78
Jan, 2037	867.65	439.55	180636.23
Mar, 2037	865.55	441.65	180194.58
Mar, 2037	1728.98	885.42	179750.82
Apr, 2037	861.31	445.89	179304.92
May, 2037	859.17	448.03	178856.89
Jun, 2037	857.02	450.18	178406.71
Jul, 2037	854.87	452.33	177954.38
Aug, 2037	852.70	454.50	177499.88
Sep, 2037	850.52	456.68	177043.20
Oct, 2037	848.33	458.87	176584.33
Nov, 2037	846.13	461.07	176123.26
Dec, 2037	843.92	463.28	175659.99
Jan, 2038	841.70	465.50	175194.49
Mar, 2038	839.47	467.73	174726.76
Mar, 2038	1676.70	937.70	174256.80
Apr, 2038	834.98	472.22	173784.58
May, 2038	832.72	474.48	173310.09
Jun, 2038	830.44	476.76	172833.34
Jul, 2038	828.16	479.04	172354.30
Aug, 2038	825.86	481.34	171872.96
Sep, 2038	823.56	483.64	171389.32
Oct, 2038	821.24	485.96	170903.36
Nov, 2038	818.91	488.29	170415.07
Dec, 2038	816.57	490.63	169924.45
Jan, 2039	814.22	492.98	169431.47
Mar, 2039	811.86	495.34	168936.13
Mar, 2039	1621.35	993.05	168438.41
Apr, 2039	807.10	500.10	167938.31
May, 2039	804.70	502.50	167435.82
Jun, 2039	802.30	504.90	166930.91
Jul, 2039	799.88	507.32	166423.59
Aug, 2039	797.45	509.75	165913.84
Sep, 2039	795.00	512.20	165401.64
Oct, 2039	792.55	514.65	164886.99
Nov, 2039	790.08	517.12	164369.87
Dec, 2039	787.61	519.59	163850.28
Jan, 2040	785.12	522.08	163328.20
Feb, 2040	782.61	524.59	162803.61
Mar, 2040	780.10	527.10	162276.51
Apr, 2040	777.57	529.63	161746.88
May, 2040	775.04	532.16	161214.72
Jun, 2040	772.49	534.71	160680.01
Jul, 2040	769.93	537.27	160142.73
Aug, 2040	767.35	539.85	159602.88
Sep, 2040	764.76	542.44	159060.45
Oct, 2040	762.16	545.04	158515.41
Nov, 2040	759.55	547.65	157967.77
Dec, 2040	756.93	550.27	157417.50
Jan, 2041	754.29	552.91	156864.59
Mar, 2041	751.64	555.56	156309.03
Mar, 2041	1500.62	1113.78	155750.81
Apr, 2041	746.31	560.89	155189.92
May, 2041	743.62	563.58	154626.34
Jun, 2041	740.92	566.28	154060.05
Jul, 2041	738.20	569.00	153491.06
Aug, 2041	735.48	571.72	152919.34
Sep, 2041	732.74	574.46	152344.87
Oct, 2041	729.99	577.21	151767.66
Nov, 2041	727.22	579.98	151187.68
Dec, 2041	724.44	582.76	150604.92
Jan, 2042	721.65	585.55	150019.37
Mar, 2042	718.84	588.36	149431.01
Mar, 2042	1434.86	1179.54	148839.84
Apr, 2042	713.19	594.01	148245.83
May, 2042	710.34	596.86	147648.97
Jun, 2042	707.48	599.72	147049.26
Jul, 2042	704.61	602.59	146446.67
Aug, 2042	701.72	605.48	145841.19
Sep, 2042	698.82	608.38	145232.81
Oct, 2042	695.91	611.29	144621.52
Nov, 2042	692.98	614.22	144007.30
Dec, 2042	690.03	617.17	143390.13
Jan, 2043	687.08	620.12	142770.01
Mar, 2043	684.11	623.09	142146.92
Mar, 2043	1365.23	1249.17	141520.84
Apr, 2043	678.12	629.08	140891.76
May, 2043	675.11	632.09	140259.67
Jun, 2043	672.08	635.12	139624.54
Jul, 2043	669.03	638.17	138986.38
Aug, 2043	665.98	641.22	138345.15
Sep, 2043	662.90	644.30	137700.86
Oct, 2043	659.82	647.38	137053.47
Nov, 2043	656.71	650.49	136402.99
Dec, 2043	653.60	653.60	135749.39
Jan, 2044	650.47	656.73	135092.65
Feb, 2044	647.32	659.88	134432.77
Mar, 2044	644.16	663.04	133769.73
Apr, 2044	640.98	666.22	133103.51
May, 2044	637.79	669.41	132434.10
Jun, 2044	634.58	672.62	131761.48
Jul, 2044	631.36	675.84	131085.63
Aug, 2044	628.12	679.08	130406.55
Sep, 2044	624.86	682.34	129724.22
Oct, 2044	621.60	685.60	129038.61
Nov, 2044	618.31	688.89	128349.72
Dec, 2044	615.01	692.19	127657.53
Jan, 2045	611.69	695.51	126962.02
Mar, 2045	608.36	698.84	126263.18
Mar, 2045	1213.37	1401.03	125560.99
Apr, 2045	601.65	705.55	124855.44
May, 2045	598.27	708.93	124146.51
Jun, 2045	594.87	712.33	123434.17
Jul, 2045	591.46	715.74	122718.43
Aug, 2045	588.03	719.17	121999.26
Sep, 2045	584.58	722.62	121276.64
Oct, 2045	581.12	726.08	120550.55
Nov, 2045	577.64	729.56	119820.99
Dec, 2045	574.14	733.06	119087.93
Jan, 2046	570.63	736.57	118351.36
Mar, 2046	567.10	740.10	117611.26
Mar, 2046	1130.65	1483.75	116867.62
Apr, 2046	559.99	747.21	116120.41
May, 2046	556.41	750.79	115369.62
Jun, 2046	552.81	754.39	114615.23
Jul, 2046	549.20	758.00	113857.23
Aug, 2046	545.57	761.63	113095.59
Sep, 2046	541.92	765.28	112330.31
Oct, 2046	538.25	768.95	111561.36
Nov, 2046	534.56	772.64	110788.72
Dec, 2046	530.86	776.34	110012.39
Jan, 2047	527.14	780.06	109232.33
Mar, 2047	523.40	783.80	108448.53
Mar, 2047	1043.05	1571.35	107660.98
Apr, 2047	515.88	791.32	106869.66
May, 2047	512.08	795.12	106074.54
Jun, 2047	508.27	798.93	105275.62
Jul, 2047	504.45	802.75	104472.86
Aug, 2047	500.60	806.60	103666.26
Sep, 2047	496.73	810.47	102855.80
Oct, 2047	492.85	814.35	102041.45
Nov, 2047	488.95	818.25	101223.20
Dec, 2047	485.03	822.17	100401.02
Jan, 2048	481.09	826.11	99574.91
Feb, 2048	477.13	830.07	98744.84
Mar, 2048	473.15	834.05	97910.79
Apr, 2048	469.16	838.04	97072.75
May, 2048	465.14	842.06	96230.69
Jun, 2048	461.11	846.09	95384.60
Jul, 2048	457.05	850.15	94534.45
Aug, 2048	452.98	854.22	93680.22
Sep, 2048	448.88	858.32	92821.91
Oct, 2048	444.77	862.43	91959.48
Nov, 2048	440.64	866.56	91092.92
Dec, 2048	436.49	870.71	90222.21
Jan, 2049	432.31	874.89	89347.32
Mar, 2049	428.12	879.08	88468.24
Mar, 2049	852.03	1762.37	87584.95
Apr, 2049	419.68	887.52	86697.43
May, 2049	415.43	891.77	85805.66
Jun, 2049	411.15	896.05	84909.61
Jul, 2049	406.86	900.34	84009.27
Aug, 2049	402.54	904.66	83104.61
Sep, 2049	398.21	908.99	82195.62
Oct, 2049	393.85	913.35	81282.28
Nov, 2049	389.48	917.72	80364.55
Dec, 2049	385.08	922.12	79442.43
Jan, 2050	380.66	926.54	78515.90
Mar, 2050	376.22	930.98	77584.92
Mar, 2050	747.98	1866.42	76649.48
Apr, 2050	367.28	939.92	75709.56
May, 2050	362.77	944.43	74765.13
Jun, 2050	358.25	948.95	73816.18
Jul, 2050	353.70	953.50	72862.68
Aug, 2050	349.13	958.07	71904.62
Sep, 2050	344.54	962.66	70941.96
Oct, 2050	339.93	967.27	69974.69
Nov, 2050	335.30	971.90	69002.79
Dec, 2050	330.64	976.56	68026.22
Jan, 2051	325.96	981.24	67044.98
Mar, 2051	321.26	985.94	66059.04
Mar, 2051	637.79	1976.61	65068.37
Apr, 2051	311.79	995.41	64072.96
May, 2051	307.02	1000.18	63072.78
Jun, 2051	302.22	1004.98	62067.80
Jul, 2051	297.41	1009.79	61058.01
Aug, 2051	292.57	1014.63	60043.38
Sep, 2051	287.71	1019.49	59023.89
Oct, 2051	282.82	1024.38	57999.51
Nov, 2051	277.91	1029.29	56970.22
Dec, 2051	272.98	1034.22	55936.00
Jan, 2052	268.03	1039.17	54896.83
Feb, 2052	263.05	1044.15	53852.68
Mar, 2052	258.04	1049.16	52803.52
Apr, 2052	253.02	1054.18	51749.34
May, 2052	247.97	1059.23	50690.11
Jun, 2052	242.89	1064.31	49625.80
Jul, 2052	237.79	1069.41	48556.39
Aug, 2052	232.67	1074.53	47481.85
Sep, 2052	227.52	1079.68	46402.17
Oct, 2052	222.34	1084.86	45317.31
Nov, 2052	217.15	1090.05	44227.26
Dec, 2052	211.92	1095.28	43131.98
Jan, 2053	206.67	1100.53	42031.45
Mar, 2053	201.40	1105.80	40925.66
Mar, 2053	397.50	2216.90	39814.56
Apr, 2053	190.78	1116.42	38698.14
May, 2053	185.43	1121.77	37576.36
Jun, 2053	180.05	1127.15	36449.22
Jul, 2053	174.65	1132.55	35316.67
Aug, 2053	169.23	1137.97	34178.70
Sep, 2053	163.77	1143.43	33035.27
Oct, 2053	158.29	1148.91	31886.36
Nov, 2053	152.79	1154.41	30731.95
Dec, 2053	147.26	1159.94	29572.01
Jan, 2054	141.70	1165.50	28406.51
Mar, 2054	136.11	1171.09	27235.42
Mar, 2054	266.61	2347.79	26058.73
Apr, 2054	124.86	1182.34	24876.39
May, 2054	119.20	1188.00	23688.39
Jun, 2054	113.51	1193.69	22494.70
Jul, 2054	107.79	1199.41	21295.28
Aug, 2054	102.04	1205.16	20090.12
Sep, 2054	96.27	1210.93	18879.19
Oct, 2054	90.46	1216.74	17662.45
Nov, 2054	84.63	1222.57	16439.88
Dec, 2054	78.77	1228.43	15211.46
Jan, 2055	72.89	1234.31	13977.15
Mar, 2055	66.97	1240.23	12736.92
Mar, 2055	128.00	2486.40	11490.75
Apr, 2055	55.06	1252.14	10238.61
May, 2055	49.06	1258.14	8980.47
Jun, 2055	43.03	1264.17	7716.30
Jul, 2055	36.97	1270.23	6446.08
Aug, 2055	30.89	1276.31	5169.76
Sep, 2055	24.77	1282.43	3887.34
Oct, 2055	18.63	1288.57	2598.76
Nov, 2055	12.45	1294.75	1304.02
Dec, 2055	6.25	1300.95	3.06