Mortgage Parameters

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

Mortgage Summary

Property Total:	$322,500
Down Payment	$96,750
Mortgage Amount:	$225,750
Mortgage Payment:	$1,317.42 / month
Estimated Tax:	+ $179.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,496.59 / month
Total Interest Paid:	$248,522.40 over 30 years
Total Tax Paid:	$64,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	1081.72	235.70	225514.30
May, 2024	1080.59	236.83	225277.47
Jun, 2024	1079.45	237.97	225039.50
Jul, 2024	1078.31	239.11	224800.40
Aug, 2024	1077.17	240.25	224560.15
Sep, 2024	1076.02	241.40	224318.74
Oct, 2024	1074.86	242.56	224076.18
Nov, 2024	1073.70	243.72	223832.46
Dec, 2024	1072.53	244.89	223587.57
Jan, 2025	1071.36	246.06	223341.51
Feb, 2025	1070.18	247.24	223094.27
Mar, 2025	1068.99	248.43	222845.84
Apr, 2025	1067.80	249.62	222596.22
May, 2025	1066.61	250.81	222345.41
Jun, 2025	1065.41	252.01	222093.40
Jul, 2025	1064.20	253.22	221840.17
Aug, 2025	1062.98	254.44	221585.74
Sep, 2025	1061.76	255.66	221330.08
Oct, 2025	1060.54	256.88	221073.20
Nov, 2025	1059.31	258.11	220815.09
Dec, 2025	1058.07	259.35	220555.74
Jan, 2026	1056.83	260.59	220295.15
Feb, 2026	1055.58	261.84	220033.31
Mar, 2026	1054.33	263.09	219770.22
Apr, 2026	1053.07	264.35	219505.87
May, 2026	1051.80	265.62	219240.25
Jun, 2026	1050.53	266.89	218973.35
Jul, 2026	1049.25	268.17	218705.18
Aug, 2026	1047.96	269.46	218435.72
Sep, 2026	1046.67	270.75	218164.97
Oct, 2026	1045.37	272.05	217892.93
Nov, 2026	1044.07	273.35	217619.58
Dec, 2026	1042.76	274.66	217344.92
Jan, 2027	1041.44	275.98	217068.94
Feb, 2027	1040.12	277.30	216791.64
Mar, 2027	1038.79	278.63	216513.02
Apr, 2027	1037.46	279.96	216233.05
May, 2027	1036.12	281.30	215951.75
Jun, 2027	1034.77	282.65	215669.10
Jul, 2027	1033.41	284.01	215385.09
Aug, 2027	1032.05	285.37	215099.73
Sep, 2027	1030.69	286.73	214812.99
Oct, 2027	1029.31	288.11	214524.89
Nov, 2027	1027.93	289.49	214235.40
Dec, 2027	1026.54	290.88	213944.52
Jan, 2028	1025.15	292.27	213652.25
Feb, 2028	1023.75	293.67	213358.58
Mar, 2028	1022.34	295.08	213063.51
Apr, 2028	1020.93	296.49	212767.02
May, 2028	1019.51	297.91	212469.11
Jun, 2028	1018.08	299.34	212169.77
Jul, 2028	1016.65	300.77	211868.99
Aug, 2028	1015.21	302.21	211566.78
Sep, 2028	1013.76	303.66	211263.12
Oct, 2028	1012.30	305.12	210958.00
Nov, 2028	1010.84	306.58	210651.42
Dec, 2028	1009.37	308.05	210343.37
Jan, 2029	1007.90	309.52	210033.85
Feb, 2029	1006.41	311.01	209722.84
Mar, 2029	1004.92	312.50	209410.34
Apr, 2029	1003.42	314.00	209096.34
May, 2029	1001.92	315.50	208780.84
Jun, 2029	1000.41	317.01	208463.83
Jul, 2029	998.89	318.53	208145.30
Aug, 2029	997.36	320.06	207825.25
Sep, 2029	995.83	321.59	207503.65
Oct, 2029	994.29	323.13	207180.52
Nov, 2029	992.74	324.68	206855.84
Dec, 2029	991.18	326.24	206529.61
Jan, 2030	989.62	327.80	206201.81
Feb, 2030	988.05	329.37	205872.44
Mar, 2030	986.47	330.95	205541.49
Apr, 2030	984.89	332.53	205208.96
May, 2030	983.29	334.13	204874.83
Jun, 2030	981.69	335.73	204539.10
Jul, 2030	980.08	337.34	204201.76
Aug, 2030	978.47	338.95	203862.81
Sep, 2030	976.84	340.58	203522.23
Oct, 2030	975.21	342.21	203180.02
Nov, 2030	973.57	343.85	202836.18
Dec, 2030	971.92	345.50	202490.68
Jan, 2031	970.27	347.15	202143.53
Feb, 2031	968.60	348.82	201794.71
Mar, 2031	966.93	350.49	201444.22
Apr, 2031	965.25	352.17	201092.06
May, 2031	963.57	353.85	200738.20
Jun, 2031	961.87	355.55	200382.65
Jul, 2031	960.17	357.25	200025.40
Aug, 2031	958.46	358.96	199666.44
Sep, 2031	956.74	360.68	199305.75
Oct, 2031	955.01	362.41	198943.34
Nov, 2031	953.27	364.15	198579.19
Dec, 2031	951.53	365.89	198213.29
Jan, 2032	949.77	367.65	197845.65
Feb, 2032	948.01	369.41	197476.24
Mar, 2032	946.24	371.18	197105.06
Apr, 2032	944.46	372.96	196732.10
May, 2032	942.67	374.75	196357.35
Jun, 2032	940.88	376.54	195980.81
Jul, 2032	939.07	378.35	195602.47
Aug, 2032	937.26	380.16	195222.31
Sep, 2032	935.44	381.98	194840.33
Oct, 2032	933.61	383.81	194456.52
Nov, 2032	931.77	385.65	194070.87
Dec, 2032	929.92	387.50	193683.37
Jan, 2033	928.07	389.35	193294.02
Feb, 2033	926.20	391.22	192902.80
Mar, 2033	924.33	393.09	192509.70
Apr, 2033	922.44	394.98	192114.73
May, 2033	920.55	396.87	191717.86
Jun, 2033	918.65	398.77	191319.09
Jul, 2033	916.74	400.68	190918.40
Aug, 2033	914.82	402.60	190515.80
Sep, 2033	912.89	404.53	190111.27
Oct, 2033	910.95	406.47	189704.80
Nov, 2033	909.00	408.42	189296.38
Dec, 2033	907.05	410.37	188886.01
Jan, 2034	905.08	412.34	188473.66
Feb, 2034	903.10	414.32	188059.35
Mar, 2034	901.12	416.30	187643.04
Apr, 2034	899.12	418.30	187224.75
May, 2034	897.12	420.30	186804.45
Jun, 2034	895.10	422.32	186382.13
Jul, 2034	893.08	424.34	185957.79
Aug, 2034	891.05	426.37	185531.42
Sep, 2034	889.00	428.42	185103.00
Oct, 2034	886.95	430.47	184672.54
Nov, 2034	884.89	432.53	184240.01
Dec, 2034	882.82	434.60	183805.40
Jan, 2035	880.73	436.69	183368.72
Feb, 2035	878.64	438.78	182929.94
Mar, 2035	876.54	440.88	182489.06
Apr, 2035	874.43	442.99	182046.06
May, 2035	872.30	445.12	181600.95
Jun, 2035	870.17	447.25	181153.70
Jul, 2035	868.03	449.39	180704.31
Aug, 2035	865.87	451.55	180252.76
Sep, 2035	863.71	453.71	179799.05
Oct, 2035	861.54	455.88	179343.17
Nov, 2035	859.35	458.07	178885.10
Dec, 2035	857.16	460.26	178424.84
Jan, 2036	854.95	462.47	177962.37
Feb, 2036	852.74	464.68	177497.69
Mar, 2036	850.51	466.91	177030.78
Apr, 2036	848.27	469.15	176561.63
May, 2036	846.02	471.40	176090.24
Jun, 2036	843.77	473.65	175616.58
Jul, 2036	841.50	475.92	175140.66
Aug, 2036	839.22	478.20	174662.45
Sep, 2036	836.92	480.50	174181.96
Oct, 2036	834.62	482.80	173699.16
Nov, 2036	832.31	485.11	173214.05
Dec, 2036	829.98	487.44	172726.61
Jan, 2037	827.65	489.77	172236.84
Feb, 2037	825.30	492.12	171744.72
Mar, 2037	822.94	494.48	171250.25
Apr, 2037	820.57	496.85	170753.40
May, 2037	818.19	499.23	170254.17
Jun, 2037	815.80	501.62	169752.55
Jul, 2037	813.40	504.02	169248.53
Aug, 2037	810.98	506.44	168742.09
Sep, 2037	808.56	508.86	168233.23
Oct, 2037	806.12	511.30	167721.93
Nov, 2037	803.67	513.75	167208.18
Dec, 2037	801.21	516.21	166691.96
Jan, 2038	798.73	518.69	166173.27
Feb, 2038	796.25	521.17	165652.10
Mar, 2038	793.75	523.67	165128.43
Apr, 2038	791.24	526.18	164602.25
May, 2038	788.72	528.70	164073.55
Jun, 2038	786.19	531.23	163542.32
Jul, 2038	783.64	533.78	163008.54
Aug, 2038	781.08	536.34	162472.20
Sep, 2038	778.51	538.91	161933.29
Oct, 2038	775.93	541.49	161391.80
Nov, 2038	773.34	544.08	160847.72
Dec, 2038	770.73	546.69	160301.03
Jan, 2039	768.11	549.31	159751.72
Feb, 2039	765.48	551.94	159199.77
Mar, 2039	762.83	554.59	158645.18
Apr, 2039	760.17	557.25	158087.94
May, 2039	757.50	559.92	157528.02
Jun, 2039	754.82	562.60	156965.43
Jul, 2039	752.13	565.29	156400.13
Aug, 2039	749.42	568.00	155832.13
Sep, 2039	746.70	570.72	155261.40
Oct, 2039	743.96	573.46	154687.95
Nov, 2039	741.21	576.21	154111.74
Dec, 2039	738.45	578.97	153532.77
Jan, 2040	735.68	581.74	152951.03
Feb, 2040	732.89	584.53	152366.50
Mar, 2040	730.09	587.33	151779.17
Apr, 2040	727.28	590.14	151189.02
May, 2040	724.45	592.97	150596.05
Jun, 2040	721.61	595.81	150000.24
Jul, 2040	718.75	598.67	149401.57
Aug, 2040	715.88	601.54	148800.03
Sep, 2040	713.00	604.42	148195.61
Oct, 2040	710.10	607.32	147588.29
Nov, 2040	707.19	610.23	146978.07
Dec, 2040	704.27	613.15	146364.92
Jan, 2041	701.33	616.09	145748.83
Feb, 2041	698.38	619.04	145129.79
Mar, 2041	695.41	622.01	144507.78
Apr, 2041	692.43	624.99	143882.80
May, 2041	689.44	627.98	143254.82
Jun, 2041	686.43	630.99	142623.82
Jul, 2041	683.41	634.01	141989.81
Aug, 2041	680.37	637.05	141352.76
Sep, 2041	677.32	640.10	140712.65
Oct, 2041	674.25	643.17	140069.48
Nov, 2041	671.17	646.25	139423.23
Dec, 2041	668.07	649.35	138773.88
Jan, 2042	664.96	652.46	138121.42
Feb, 2042	661.83	655.59	137465.83
Mar, 2042	658.69	658.73	136807.10
Apr, 2042	655.53	661.89	136145.21
May, 2042	652.36	665.06	135480.15
Jun, 2042	649.18	668.24	134811.91
Jul, 2042	645.97	671.45	134140.46
Aug, 2042	642.76	674.66	133465.80
Sep, 2042	639.52	677.90	132787.90
Oct, 2042	636.28	681.14	132106.76
Nov, 2042	633.01	684.41	131422.35
Dec, 2042	629.73	687.69	130734.66
Jan, 2043	626.44	690.98	130043.68
Feb, 2043	623.13	694.29	129349.39
Mar, 2043	619.80	697.62	128651.77
Apr, 2043	616.46	700.96	127950.80
May, 2043	613.10	704.32	127246.48
Jun, 2043	609.72	707.70	126538.78
Jul, 2043	606.33	711.09	125827.69
Aug, 2043	602.92	714.50	125113.20
Sep, 2043	599.50	717.92	124395.28
Oct, 2043	596.06	721.36	123673.92
Nov, 2043	592.60	724.82	122949.10
Dec, 2043	589.13	728.29	122220.81
Jan, 2044	585.64	731.78	121489.04
Feb, 2044	582.13	735.29	120753.75
Mar, 2044	578.61	738.81	120014.94
Apr, 2044	575.07	742.35	119272.59
May, 2044	571.51	745.91	118526.69
Jun, 2044	567.94	749.48	117777.21
Jul, 2044	564.35	753.07	117024.14
Aug, 2044	560.74	756.68	116267.46
Sep, 2044	557.11	760.31	115507.15
Oct, 2044	553.47	763.95	114743.21
Nov, 2044	549.81	767.61	113975.60
Dec, 2044	546.13	771.29	113204.31
Jan, 2045	542.44	774.98	112429.33
Feb, 2045	538.72	778.70	111650.63
Mar, 2045	534.99	782.43	110868.20
Apr, 2045	531.24	786.18	110082.03
May, 2045	527.48	789.94	109292.08
Jun, 2045	523.69	793.73	108498.35
Jul, 2045	519.89	797.53	107700.82
Aug, 2045	516.07	801.35	106899.47
Sep, 2045	512.23	805.19	106094.28
Oct, 2045	508.37	809.05	105285.22
Nov, 2045	504.49	812.93	104472.30
Dec, 2045	500.60	816.82	103655.47
Jan, 2046	496.68	820.74	102834.73
Feb, 2046	492.75	824.67	102010.06
Mar, 2046	488.80	828.62	101181.44
Apr, 2046	484.83	832.59	100348.85
May, 2046	480.84	836.58	99512.27
Jun, 2046	476.83	840.59	98671.68
Jul, 2046	472.80	844.62	97827.06
Aug, 2046	468.75	848.67	96978.39
Sep, 2046	464.69	852.73	96125.66
Oct, 2046	460.60	856.82	95268.85
Nov, 2046	456.50	860.92	94407.92
Dec, 2046	452.37	865.05	93542.87
Jan, 2047	448.23	869.19	92673.68
Feb, 2047	444.06	873.36	91800.32
Mar, 2047	439.88	877.54	90922.78
Apr, 2047	435.67	881.75	90041.03
May, 2047	431.45	885.97	89155.06
Jun, 2047	427.20	890.22	88264.84
Jul, 2047	422.94	894.48	87370.35
Aug, 2047	418.65	898.77	86471.58
Sep, 2047	414.34	903.08	85568.50
Oct, 2047	410.02	907.40	84661.10
Nov, 2047	405.67	911.75	83749.35
Dec, 2047	401.30	916.12	82833.23
Jan, 2048	396.91	920.51	81912.72
Feb, 2048	392.50	924.92	80987.80
Mar, 2048	388.07	929.35	80058.44
Apr, 2048	383.61	933.81	79124.63
May, 2048	379.14	938.28	78186.35
Jun, 2048	374.64	942.78	77243.58
Jul, 2048	370.13	947.29	76296.28
Aug, 2048	365.59	951.83	75344.45
Sep, 2048	361.03	956.39	74388.05
Oct, 2048	356.44	960.98	73427.08
Nov, 2048	351.84	965.58	72461.49
Dec, 2048	347.21	970.21	71491.29
Jan, 2049	342.56	974.86	70516.43
Feb, 2049	337.89	979.53	69536.90
Mar, 2049	333.20	984.22	68552.68
Apr, 2049	328.48	988.94	67563.74
May, 2049	323.74	993.68	66570.06
Jun, 2049	318.98	998.44	65571.62
Jul, 2049	314.20	1003.22	64568.40
Aug, 2049	309.39	1008.03	63560.37
Sep, 2049	304.56	1012.86	62547.51
Oct, 2049	299.71	1017.71	61529.80
Nov, 2049	294.83	1022.59	60507.21
Dec, 2049	289.93	1027.49	59479.72
Jan, 2050	285.01	1032.41	58447.31
Feb, 2050	280.06	1037.36	57409.95
Mar, 2050	275.09	1042.33	56367.62
Apr, 2050	270.09	1047.33	55320.29
May, 2050	265.08	1052.34	54267.95
Jun, 2050	260.03	1057.39	53210.56
Jul, 2050	254.97	1062.45	52148.11
Aug, 2050	249.88	1067.54	51080.56
Sep, 2050	244.76	1072.66	50007.90
Oct, 2050	239.62	1077.80	48930.11
Nov, 2050	234.46	1082.96	47847.14
Dec, 2050	229.27	1088.15	46758.99
Jan, 2051	224.05	1093.37	45665.62
Feb, 2051	218.81	1098.61	44567.02
Mar, 2051	213.55	1103.87	43463.15
Apr, 2051	208.26	1109.16	42353.99
May, 2051	202.95	1114.47	41239.52
Jun, 2051	197.61	1119.81	40119.70
Jul, 2051	192.24	1125.18	38994.52
Aug, 2051	186.85	1130.57	37863.95
Sep, 2051	181.43	1135.99	36727.96
Oct, 2051	175.99	1141.43	35586.53
Nov, 2051	170.52	1146.90	34439.63
Dec, 2051	165.02	1152.40	33287.23
Jan, 2052	159.50	1157.92	32129.31
Feb, 2052	153.95	1163.47	30965.85
Mar, 2052	148.38	1169.04	29796.80
Apr, 2052	142.78	1174.64	28622.16
May, 2052	137.15	1180.27	27441.89
Jun, 2052	131.49	1185.93	26255.96
Jul, 2052	125.81	1191.61	25064.35
Aug, 2052	120.10	1197.32	23867.03
Sep, 2052	114.36	1203.06	22663.97
Oct, 2052	108.60	1208.82	21455.15
Nov, 2052	102.81	1214.61	20240.54
Dec, 2052	96.99	1220.43	19020.10
Jan, 2053	91.14	1226.28	17793.82
Feb, 2053	85.26	1232.16	16561.66
Mar, 2053	79.36	1238.06	15323.60
Apr, 2053	73.43	1243.99	14079.61
May, 2053	67.46	1249.96	12829.65
Jun, 2053	61.48	1255.94	11573.71
Jul, 2053	55.46	1261.96	10311.75
Aug, 2053	49.41	1268.01	9043.74
Sep, 2053	43.33	1274.09	7769.65
Oct, 2053	37.23	1280.19	6489.46
Nov, 2053	31.10	1286.32	5203.14
Dec, 2053	24.93	1292.49	3910.65
Jan, 2054	18.74	1298.68	2611.97
Feb, 2054	12.52	1304.90	1307.06
Mar, 2054	6.26	1311.16	0