Mortgage Parameters

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

Mortgage Summary

Property Total:	$349,900
Down Payment	$104,970
Mortgage Amount:	$244,930
Mortgage Payment:	$1,429.34 / month
Estimated Tax:	+ $194.39 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,623.73 / month
Total Interest Paid:	$269,632.80 over 30 years
Total Tax Paid:	$69,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1173.62	255.72	244674.28
Jun, 2024	1172.40	256.94	244417.34
Jul, 2024	1171.17	258.17	244159.17
Aug, 2024	1169.93	259.41	243899.76
Sep, 2024	1168.69	260.65	243639.10
Oct, 2024	1167.44	261.90	243377.20
Nov, 2024	1166.18	263.16	243114.04
Dec, 2024	1164.92	264.42	242849.62
Jan, 2025	1163.65	265.69	242583.94
Feb, 2025	1162.38	266.96	242316.98
Mar, 2025	1161.10	268.24	242048.74
Apr, 2025	1159.82	269.52	241779.22
May, 2025	1158.53	270.81	241508.40
Jun, 2025	1157.23	272.11	241236.29
Jul, 2025	1155.92	273.42	240962.88
Aug, 2025	1154.61	274.73	240688.15
Sep, 2025	1153.30	276.04	240412.11
Oct, 2025	1151.97	277.37	240134.74
Nov, 2025	1150.65	278.69	239856.05
Dec, 2025	1149.31	280.03	239576.02
Jan, 2026	1147.97	281.37	239294.65
Feb, 2026	1146.62	282.72	239011.93
Mar, 2026	1145.27	284.07	238727.85
Apr, 2026	1143.90	285.44	238442.42
May, 2026	1142.54	286.80	238155.61
Jun, 2026	1141.16	288.18	237867.43
Jul, 2026	1139.78	289.56	237577.88
Aug, 2026	1138.39	290.95	237286.93
Sep, 2026	1137.00	292.34	236994.59
Oct, 2026	1135.60	293.74	236700.85
Nov, 2026	1134.19	295.15	236405.70
Dec, 2026	1132.78	296.56	236109.14
Jan, 2027	1131.36	297.98	235811.15
Feb, 2027	1129.93	299.41	235511.74
Mar, 2027	1128.49	300.85	235210.90
Apr, 2027	1127.05	302.29	234908.61
May, 2027	1125.60	303.74	234604.87
Jun, 2027	1124.15	305.19	234299.68
Jul, 2027	1122.69	306.65	233993.03
Aug, 2027	1121.22	308.12	233684.90
Sep, 2027	1119.74	309.60	233375.30
Oct, 2027	1118.26	311.08	233064.22
Nov, 2027	1116.77	312.57	232751.65
Dec, 2027	1115.27	314.07	232437.57
Jan, 2028	1113.76	315.58	232122.00
Feb, 2028	1112.25	317.09	231804.91
Mar, 2028	1110.73	318.61	231486.30
Apr, 2028	1109.21	320.13	231166.17
May, 2028	1107.67	321.67	230844.50
Jun, 2028	1106.13	323.21	230521.29
Jul, 2028	1104.58	324.76	230196.53
Aug, 2028	1103.03	326.31	229870.21
Sep, 2028	1101.46	327.88	229542.34
Oct, 2028	1099.89	329.45	229212.89
Nov, 2028	1098.31	331.03	228881.86
Dec, 2028	1096.73	332.61	228549.24
Jan, 2029	1095.13	334.21	228215.03
Feb, 2029	1093.53	335.81	227879.22
Mar, 2029	1091.92	337.42	227541.81
Apr, 2029	1090.30	339.04	227202.77
May, 2029	1088.68	340.66	226862.11
Jun, 2029	1087.05	342.29	226519.82
Jul, 2029	1085.41	343.93	226175.89
Aug, 2029	1083.76	345.58	225830.31
Sep, 2029	1082.10	347.24	225483.07
Oct, 2029	1080.44	348.90	225134.17
Nov, 2029	1078.77	350.57	224783.60
Dec, 2029	1077.09	352.25	224431.34
Jan, 2030	1075.40	353.94	224077.40
Feb, 2030	1073.70	355.64	223721.77
Mar, 2030	1072.00	357.34	223364.43
Apr, 2030	1070.29	359.05	223005.38
May, 2030	1068.57	360.77	222644.60
Jun, 2030	1066.84	362.50	222282.10
Jul, 2030	1065.10	364.24	221917.86
Aug, 2030	1063.36	365.98	221551.88
Sep, 2030	1061.60	367.74	221184.14
Oct, 2030	1059.84	369.50	220814.64
Nov, 2030	1058.07	371.27	220443.37
Dec, 2030	1056.29	373.05	220070.33
Jan, 2031	1054.50	374.84	219695.49
Feb, 2031	1052.71	376.63	219318.86
Mar, 2031	1050.90	378.44	218940.42
Apr, 2031	1049.09	380.25	218560.17
May, 2031	1047.27	382.07	218178.10
Jun, 2031	1045.44	383.90	217794.19
Jul, 2031	1043.60	385.74	217408.45
Aug, 2031	1041.75	387.59	217020.86
Sep, 2031	1039.89	389.45	216631.41
Oct, 2031	1038.03	391.31	216240.10
Nov, 2031	1036.15	393.19	215846.91
Dec, 2031	1034.27	395.07	215451.83
Jan, 2032	1032.37	396.97	215054.87
Feb, 2032	1030.47	398.87	214656.00
Mar, 2032	1028.56	400.78	214255.22
Apr, 2032	1026.64	402.70	213852.52
May, 2032	1024.71	404.63	213447.89
Jun, 2032	1022.77	406.57	213041.32
Jul, 2032	1020.82	408.52	212632.80
Aug, 2032	1018.87	410.47	212222.33
Sep, 2032	1016.90	412.44	211809.89
Oct, 2032	1014.92	414.42	211395.47
Nov, 2032	1012.94	416.40	210979.07
Dec, 2032	1010.94	418.40	210560.67
Jan, 2033	1008.94	420.40	210140.26
Feb, 2033	1006.92	422.42	209717.85
Mar, 2033	1004.90	424.44	209293.40
Apr, 2033	1002.86	426.48	208866.93
May, 2033	1000.82	428.52	208438.41
Jun, 2033	998.77	430.57	208007.84
Jul, 2033	996.70	432.64	207575.20
Aug, 2033	994.63	434.71	207140.49
Sep, 2033	992.55	436.79	206703.70
Oct, 2033	990.46	438.88	206264.81
Nov, 2033	988.35	440.99	205823.83
Dec, 2033	986.24	443.10	205380.73
Jan, 2034	984.12	445.22	204935.50
Feb, 2034	981.98	447.36	204488.14
Mar, 2034	979.84	449.50	204038.64
Apr, 2034	977.69	451.65	203586.99
May, 2034	975.52	453.82	203133.17
Jun, 2034	973.35	455.99	202677.18
Jul, 2034	971.16	458.18	202219.00
Aug, 2034	968.97	460.37	201758.62
Sep, 2034	966.76	462.58	201296.04
Oct, 2034	964.54	464.80	200831.25
Nov, 2034	962.32	467.02	200364.22
Dec, 2034	960.08	469.26	199894.96
Jan, 2035	957.83	471.51	199423.45
Feb, 2035	955.57	473.77	198949.68
Mar, 2035	953.30	476.04	198473.64
Apr, 2035	951.02	478.32	197995.32
May, 2035	948.73	480.61	197514.71
Jun, 2035	946.42	482.92	197031.79
Jul, 2035	944.11	485.23	196546.57
Aug, 2035	941.79	487.55	196059.01
Sep, 2035	939.45	489.89	195569.12
Oct, 2035	937.10	492.24	195076.88
Nov, 2035	934.74	494.60	194582.29
Dec, 2035	932.37	496.97	194085.32
Jan, 2036	929.99	499.35	193585.97
Feb, 2036	927.60	501.74	193084.23
Mar, 2036	925.20	504.14	192580.09
Apr, 2036	922.78	506.56	192073.53
May, 2036	920.35	508.99	191564.54
Jun, 2036	917.91	511.43	191053.11
Jul, 2036	915.46	513.88	190539.23
Aug, 2036	913.00	516.34	190022.90
Sep, 2036	910.53	518.81	189504.08
Oct, 2036	908.04	521.30	188982.78
Nov, 2036	905.54	523.80	188458.98
Dec, 2036	903.03	526.31	187932.68
Jan, 2037	900.51	528.83	187403.85
Feb, 2037	897.98	531.36	186872.48
Mar, 2037	895.43	533.91	186338.58
Apr, 2037	892.87	536.47	185802.11
May, 2037	890.30	539.04	185263.07
Jun, 2037	887.72	541.62	184721.45
Jul, 2037	885.12	544.22	184177.23
Aug, 2037	882.52	546.82	183630.41
Sep, 2037	879.90	549.44	183080.96
Oct, 2037	877.26	552.08	182528.89
Nov, 2037	874.62	554.72	181974.16
Dec, 2037	871.96	557.38	181416.78
Jan, 2038	869.29	560.05	180856.73
Feb, 2038	866.61	562.73	180294.00
Mar, 2038	863.91	565.43	179728.57
Apr, 2038	861.20	568.14	179160.43
May, 2038	858.48	570.86	178589.56
Jun, 2038	855.74	573.60	178015.96
Jul, 2038	852.99	576.35	177439.62
Aug, 2038	850.23	579.11	176860.51
Sep, 2038	847.46	581.88	176278.63
Oct, 2038	844.67	584.67	175693.95
Nov, 2038	841.87	587.47	175106.48
Dec, 2038	839.05	590.29	174516.19
Jan, 2039	836.22	593.12	173923.08
Feb, 2039	833.38	595.96	173327.12
Mar, 2039	830.53	598.81	172728.30
Apr, 2039	827.66	601.68	172126.62
May, 2039	824.77	604.57	171522.05
Jun, 2039	821.88	607.46	170914.59
Jul, 2039	818.97	610.37	170304.22
Aug, 2039	816.04	613.30	169690.92
Sep, 2039	813.10	616.24	169074.68
Oct, 2039	810.15	619.19	168455.49
Nov, 2039	807.18	622.16	167833.33
Dec, 2039	804.20	625.14	167208.19
Jan, 2040	801.21	628.13	166580.06
Feb, 2040	798.20	631.14	165948.91
Mar, 2040	795.17	634.17	165314.75
Apr, 2040	792.13	637.21	164677.54
May, 2040	789.08	640.26	164037.28
Jun, 2040	786.01	643.33	163393.95
Jul, 2040	782.93	646.41	162747.54
Aug, 2040	779.83	649.51	162098.03
Sep, 2040	776.72	652.62	161445.41
Oct, 2040	773.59	655.75	160789.66
Nov, 2040	770.45	658.89	160130.78
Dec, 2040	767.29	662.05	159468.73
Jan, 2041	764.12	665.22	158803.51
Feb, 2041	760.93	668.41	158135.10
Mar, 2041	757.73	671.61	157463.49
Apr, 2041	754.51	674.83	156788.67
May, 2041	751.28	678.06	156110.61
Jun, 2041	748.03	681.31	155429.30
Jul, 2041	744.77	684.57	154744.72
Aug, 2041	741.49	687.85	154056.87
Sep, 2041	738.19	691.15	153365.71
Oct, 2041	734.88	694.46	152671.25
Nov, 2041	731.55	697.79	151973.46
Dec, 2041	728.21	701.13	151272.33
Jan, 2042	724.85	704.49	150567.83
Feb, 2042	721.47	707.87	149859.97
Mar, 2042	718.08	711.26	149148.70
Apr, 2042	714.67	714.67	148434.04
May, 2042	711.25	718.09	147715.94
Jun, 2042	707.81	721.53	146994.41
Jul, 2042	704.35	724.99	146269.42
Aug, 2042	700.87	728.47	145540.95
Sep, 2042	697.38	731.96	144808.99
Oct, 2042	693.88	735.46	144073.53
Nov, 2042	690.35	738.99	143334.54
Dec, 2042	686.81	742.53	142592.01
Jan, 2043	683.25	746.09	141845.93
Feb, 2043	679.68	749.66	141096.27
Mar, 2043	676.09	753.25	140343.01
Apr, 2043	672.48	756.86	139586.15
May, 2043	668.85	760.49	138825.66
Jun, 2043	665.21	764.13	138061.53
Jul, 2043	661.54	767.80	137293.73
Aug, 2043	657.87	771.47	136522.26
Sep, 2043	654.17	775.17	135747.08
Oct, 2043	650.45	778.89	134968.20
Nov, 2043	646.72	782.62	134185.58
Dec, 2043	642.97	786.37	133399.21
Jan, 2044	639.20	790.14	132609.08
Feb, 2044	635.42	793.92	131815.16
Mar, 2044	631.61	797.73	131017.43
Apr, 2044	627.79	801.55	130215.88
May, 2044	623.95	805.39	129410.50
Jun, 2044	620.09	809.25	128601.25
Jul, 2044	616.21	813.13	127788.12
Aug, 2044	612.32	817.02	126971.10
Sep, 2044	608.40	820.94	126150.16
Oct, 2044	604.47	824.87	125325.29
Nov, 2044	600.52	828.82	124496.47
Dec, 2044	596.55	832.79	123663.67
Jan, 2045	592.56	836.78	122826.89
Feb, 2045	588.55	840.79	121986.10
Mar, 2045	584.52	844.82	121141.27
Apr, 2045	580.47	848.87	120292.40
May, 2045	576.40	852.94	119439.46
Jun, 2045	572.31	857.03	118582.44
Jul, 2045	568.21	861.13	117721.30
Aug, 2045	564.08	865.26	116856.04
Sep, 2045	559.94	869.40	115986.64
Oct, 2045	555.77	873.57	115113.07
Nov, 2045	551.58	877.76	114235.31
Dec, 2045	547.38	881.96	113353.35
Jan, 2046	543.15	886.19	112467.16
Feb, 2046	538.91	890.43	111576.73
Mar, 2046	534.64	894.70	110682.03
Apr, 2046	530.35	898.99	109783.04
May, 2046	526.04	903.30	108879.74
Jun, 2046	521.72	907.62	107972.12
Jul, 2046	517.37	911.97	107060.14
Aug, 2046	513.00	916.34	106143.80
Sep, 2046	508.61	920.73	105223.06
Oct, 2046	504.19	925.15	104297.92
Nov, 2046	499.76	929.58	103368.34
Dec, 2046	495.31	934.03	102434.31
Jan, 2047	490.83	938.51	101495.80
Feb, 2047	486.33	943.01	100552.79
Mar, 2047	481.82	947.52	99605.27
Apr, 2047	477.28	952.06	98653.20
May, 2047	472.71	956.63	97696.57
Jun, 2047	468.13	961.21	96735.36
Jul, 2047	463.52	965.82	95769.55
Aug, 2047	458.90	970.44	94799.10
Sep, 2047	454.25	975.09	93824.01
Oct, 2047	449.57	979.77	92844.24
Nov, 2047	444.88	984.46	91859.78
Dec, 2047	440.16	989.18	90870.60
Jan, 2048	435.42	993.92	89876.68
Feb, 2048	430.66	998.68	88878.00
Mar, 2048	425.87	1003.47	87874.54
Apr, 2048	421.07	1008.27	86866.26
May, 2048	416.23	1013.11	85853.16
Jun, 2048	411.38	1017.96	84835.20
Jul, 2048	406.50	1022.84	83812.36
Aug, 2048	401.60	1027.74	82784.62
Sep, 2048	396.68	1032.66	81751.96
Oct, 2048	391.73	1037.61	80714.34
Nov, 2048	386.76	1042.58	79671.76
Dec, 2048	381.76	1047.58	78624.18
Jan, 2049	376.74	1052.60	77571.58
Feb, 2049	371.70	1057.64	76513.94
Mar, 2049	366.63	1062.71	75451.23
Apr, 2049	361.54	1067.80	74383.43
May, 2049	356.42	1072.92	73310.51
Jun, 2049	351.28	1078.06	72232.45
Jul, 2049	346.11	1083.23	71149.22
Aug, 2049	340.92	1088.42	70060.80
Sep, 2049	335.71	1093.63	68967.17
Oct, 2049	330.47	1098.87	67868.30
Nov, 2049	325.20	1104.14	66764.16
Dec, 2049	319.91	1109.43	65654.73
Jan, 2050	314.60	1114.74	64539.99
Feb, 2050	309.25	1120.09	63419.90
Mar, 2050	303.89	1125.45	62294.45
Apr, 2050	298.49	1130.85	61163.60
May, 2050	293.08	1136.26	60027.34
Jun, 2050	287.63	1141.71	58885.63
Jul, 2050	282.16	1147.18	57738.45
Aug, 2050	276.66	1152.68	56585.77
Sep, 2050	271.14	1158.20	55427.57
Oct, 2050	265.59	1163.75	54263.82
Nov, 2050	260.01	1169.33	53094.50
Dec, 2050	254.41	1174.93	51919.57
Jan, 2051	248.78	1180.56	50739.01
Feb, 2051	243.12	1186.22	49552.80
Mar, 2051	237.44	1191.90	48360.90
Apr, 2051	231.73	1197.61	47163.28
May, 2051	225.99	1203.35	45959.94
Jun, 2051	220.22	1209.12	44750.82
Jul, 2051	214.43	1214.91	43535.91
Aug, 2051	208.61	1220.73	42315.18
Sep, 2051	202.76	1226.58	41088.60
Oct, 2051	196.88	1232.46	39856.14
Nov, 2051	190.98	1238.36	38617.78
Dec, 2051	185.04	1244.30	37373.48
Jan, 2052	179.08	1250.26	36123.23
Feb, 2052	173.09	1256.25	34866.98
Mar, 2052	167.07	1262.27	33604.71
Apr, 2052	161.02	1268.32	32336.39
May, 2052	154.95	1274.39	31062.00
Jun, 2052	148.84	1280.50	29781.49
Jul, 2052	142.70	1286.64	28494.86
Aug, 2052	136.54	1292.80	27202.05
Sep, 2052	130.34	1299.00	25903.06
Oct, 2052	124.12	1305.22	24597.84
Nov, 2052	117.86	1311.48	23286.36
Dec, 2052	111.58	1317.76	21968.60
Jan, 2053	105.27	1324.07	20644.53
Feb, 2053	98.92	1330.42	19314.11
Mar, 2053	92.55	1336.79	17977.32
Apr, 2053	86.14	1343.20	16634.12
May, 2053	79.71	1349.63	15284.48
Jun, 2053	73.24	1356.10	13928.38
Jul, 2053	66.74	1362.60	12565.78
Aug, 2053	60.21	1369.13	11196.65
Sep, 2053	53.65	1375.69	9820.96
Oct, 2053	47.06	1382.28	8438.68
Nov, 2053	40.44	1388.90	7049.78
Dec, 2053	33.78	1395.56	5654.22
Jan, 2054	27.09	1402.25	4251.97
Feb, 2054	20.37	1408.97	2843.00
Mar, 2054	13.62	1415.72	1427.29
Apr, 2054	6.84	1422.50	4.79