Mortgage Parameters

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

Mortgage Summary

Property Total:	$352,500
Down Payment	$105,750
Mortgage Amount:	$246,750
Mortgage Payment:	$1,439.97 / month
Estimated Tax:	+ $195.83 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,635.80 / month
Total Interest Paid:	$271,638.00 over 30 years
Total Tax Paid:	$70,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	1182.34	257.63	246492.37
May, 2024	1181.11	258.86	246233.51
Jun, 2024	1179.87	260.10	245973.41
Jul, 2024	1178.62	261.35	245712.06
Aug, 2024	1177.37	262.60	245449.46
Sep, 2024	1176.11	263.86	245185.61
Oct, 2024	1174.85	265.12	244920.48
Nov, 2024	1173.58	266.39	244654.09
Dec, 2024	1172.30	267.67	244386.42
Jan, 2025	1171.02	268.95	244117.47
Feb, 2025	1169.73	270.24	243847.23
Mar, 2025	1168.43	271.54	243575.70
Apr, 2025	1167.13	272.84	243302.86
May, 2025	1165.83	274.14	243028.71
Jun, 2025	1164.51	275.46	242753.26
Jul, 2025	1163.19	276.78	242476.48
Aug, 2025	1161.87	278.10	242198.38
Sep, 2025	1160.53	279.44	241918.94
Oct, 2025	1159.19	280.78	241638.17
Nov, 2025	1157.85	282.12	241356.05
Dec, 2025	1156.50	283.47	241072.57
Jan, 2026	1155.14	284.83	240787.74
Feb, 2026	1153.77	286.20	240501.55
Mar, 2026	1152.40	287.57	240213.98
Apr, 2026	1151.03	288.94	239925.04
May, 2026	1149.64	290.33	239634.71
Jun, 2026	1148.25	291.72	239342.99
Jul, 2026	1146.85	293.12	239049.87
Aug, 2026	1145.45	294.52	238755.34
Sep, 2026	1144.04	295.93	238459.41
Oct, 2026	1142.62	297.35	238162.06
Nov, 2026	1141.19	298.78	237863.28
Dec, 2026	1139.76	300.21	237563.07
Jan, 2027	1138.32	301.65	237261.43
Feb, 2027	1136.88	303.09	236958.33
Mar, 2027	1135.43	304.54	236653.79
Apr, 2027	1133.97	306.00	236347.79
May, 2027	1132.50	307.47	236040.32
Jun, 2027	1131.03	308.94	235731.37
Jul, 2027	1129.55	310.42	235420.95
Aug, 2027	1128.06	311.91	235109.04
Sep, 2027	1126.56	313.41	234795.63
Oct, 2027	1125.06	314.91	234480.72
Nov, 2027	1123.55	316.42	234164.31
Dec, 2027	1122.04	317.93	233846.37
Jan, 2028	1120.51	319.46	233526.92
Feb, 2028	1118.98	320.99	233205.93
Mar, 2028	1117.45	322.52	232883.41
Apr, 2028	1115.90	324.07	232559.34
May, 2028	1114.35	325.62	232233.71
Jun, 2028	1112.79	327.18	231906.53
Jul, 2028	1111.22	328.75	231577.78
Aug, 2028	1109.64	330.33	231247.45
Sep, 2028	1108.06	331.91	230915.54
Oct, 2028	1106.47	333.50	230582.04
Nov, 2028	1104.87	335.10	230246.95
Dec, 2028	1103.27	336.70	229910.24
Jan, 2029	1101.65	338.32	229571.92
Feb, 2029	1100.03	339.94	229231.99
Mar, 2029	1098.40	341.57	228890.42
Apr, 2029	1096.77	343.20	228547.22
May, 2029	1095.12	344.85	228202.37
Jun, 2029	1093.47	346.50	227855.87
Jul, 2029	1091.81	348.16	227507.71
Aug, 2029	1090.14	349.83	227157.88
Sep, 2029	1088.46	351.51	226806.37
Oct, 2029	1086.78	353.19	226453.18
Nov, 2029	1085.09	354.88	226098.30
Dec, 2029	1083.39	356.58	225741.72
Jan, 2030	1081.68	358.29	225383.43
Feb, 2030	1079.96	360.01	225023.42
Mar, 2030	1078.24	361.73	224661.69
Apr, 2030	1076.50	363.47	224298.22
May, 2030	1074.76	365.21	223933.02
Jun, 2030	1073.01	366.96	223566.06
Jul, 2030	1071.25	368.72	223197.34
Aug, 2030	1069.49	370.48	222826.86
Sep, 2030	1067.71	372.26	222454.60
Oct, 2030	1065.93	374.04	222080.56
Nov, 2030	1064.14	375.83	221704.73
Dec, 2030	1062.34	377.63	221327.09
Jan, 2031	1060.53	379.44	220947.65
Feb, 2031	1058.71	381.26	220566.38
Mar, 2031	1056.88	383.09	220183.29
Apr, 2031	1055.04	384.93	219798.37
May, 2031	1053.20	386.77	219411.60
Jun, 2031	1051.35	388.62	219022.98
Jul, 2031	1049.49	390.48	218632.49
Aug, 2031	1047.61	392.36	218240.14
Sep, 2031	1045.73	394.24	217845.90
Oct, 2031	1043.84	396.13	217449.77
Nov, 2031	1041.95	398.02	217051.75
Dec, 2031	1040.04	399.93	216651.82
Jan, 2032	1038.12	401.85	216249.97
Feb, 2032	1036.20	403.77	215846.20
Mar, 2032	1034.26	405.71	215440.50
Apr, 2032	1032.32	407.65	215032.84
May, 2032	1030.37	409.60	214623.24
Jun, 2032	1028.40	411.57	214211.67
Jul, 2032	1026.43	413.54	213798.13
Aug, 2032	1024.45	415.52	213382.61
Sep, 2032	1022.46	417.51	212965.10
Oct, 2032	1020.46	419.51	212545.59
Nov, 2032	1018.45	421.52	212124.07
Dec, 2032	1016.43	423.54	211700.53
Jan, 2033	1014.40	425.57	211274.95
Feb, 2033	1012.36	427.61	210847.34
Mar, 2033	1010.31	429.66	210417.68
Apr, 2033	1008.25	431.72	209985.96
May, 2033	1006.18	433.79	209552.18
Jun, 2033	1004.10	435.87	209116.31
Jul, 2033	1002.02	437.95	208678.36
Aug, 2033	999.92	440.05	208238.30
Sep, 2033	997.81	442.16	207796.14
Oct, 2033	995.69	444.28	207351.86
Nov, 2033	993.56	446.41	206905.45
Dec, 2033	991.42	448.55	206456.91
Jan, 2034	989.27	450.70	206006.21
Feb, 2034	987.11	452.86	205553.35
Mar, 2034	984.94	455.03	205098.32
Apr, 2034	982.76	457.21	204641.12
May, 2034	980.57	459.40	204181.72
Jun, 2034	978.37	461.60	203720.12
Jul, 2034	976.16	463.81	203256.31
Aug, 2034	973.94	466.03	202790.28
Sep, 2034	971.70	468.27	202322.01
Oct, 2034	969.46	470.51	201851.50
Nov, 2034	967.21	472.76	201378.73
Dec, 2034	964.94	475.03	200903.70
Jan, 2035	962.66	477.31	200426.40
Feb, 2035	960.38	479.59	199946.80
Mar, 2035	958.08	481.89	199464.91
Apr, 2035	955.77	484.20	198980.71
May, 2035	953.45	486.52	198494.19
Jun, 2035	951.12	488.85	198005.34
Jul, 2035	948.78	491.19	197514.14
Aug, 2035	946.42	493.55	197020.60
Sep, 2035	944.06	495.91	196524.68
Oct, 2035	941.68	498.29	196026.39
Nov, 2035	939.29	500.68	195525.72
Dec, 2035	936.89	503.08	195022.64
Jan, 2036	934.48	505.49	194517.15
Feb, 2036	932.06	507.91	194009.25
Mar, 2036	929.63	510.34	193498.90
Apr, 2036	927.18	512.79	192986.12
May, 2036	924.73	515.24	192470.87
Jun, 2036	922.26	517.71	191953.16
Jul, 2036	919.78	520.19	191432.96
Aug, 2036	917.28	522.69	190910.28
Sep, 2036	914.78	525.19	190385.08
Oct, 2036	912.26	527.71	189857.38
Nov, 2036	909.73	530.24	189327.14
Dec, 2036	907.19	532.78	188794.36
Jan, 2037	904.64	535.33	188259.03
Feb, 2037	902.07	537.90	187721.14
Mar, 2037	899.50	540.47	187180.66
Apr, 2037	896.91	543.06	186637.60
May, 2037	894.31	545.66	186091.94
Jun, 2037	891.69	548.28	185543.66
Jul, 2037	889.06	550.91	184992.75
Aug, 2037	886.42	553.55	184439.20
Sep, 2037	883.77	556.20	183883.00
Oct, 2037	881.11	558.86	183324.14
Nov, 2037	878.43	561.54	182762.60
Dec, 2037	875.74	564.23	182198.37
Jan, 2038	873.03	566.94	181631.43
Feb, 2038	870.32	569.65	181061.78
Mar, 2038	867.59	572.38	180489.39
Apr, 2038	864.85	575.12	179914.27
May, 2038	862.09	577.88	179336.39
Jun, 2038	859.32	580.65	178755.74
Jul, 2038	856.54	583.43	178172.31
Aug, 2038	853.74	586.23	177586.08
Sep, 2038	850.93	589.04	176997.04
Oct, 2038	848.11	591.86	176405.18
Nov, 2038	845.27	594.70	175810.49
Dec, 2038	842.43	597.54	175212.94
Jan, 2039	839.56	600.41	174612.54
Feb, 2039	836.69	603.28	174009.25
Mar, 2039	833.79	606.18	173403.07
Apr, 2039	830.89	609.08	172793.99
May, 2039	827.97	612.00	172182.00
Jun, 2039	825.04	614.93	171567.06
Jul, 2039	822.09	617.88	170949.19
Aug, 2039	819.13	620.84	170328.35
Sep, 2039	816.16	623.81	169704.53
Oct, 2039	813.17	626.80	169077.73
Nov, 2039	810.16	629.81	168447.93
Dec, 2039	807.15	632.82	167815.10
Jan, 2040	804.11	635.86	167179.25
Feb, 2040	801.07	638.90	166540.34
Mar, 2040	798.01	641.96	165898.38
Apr, 2040	794.93	645.04	165253.34
May, 2040	791.84	648.13	164605.21
Jun, 2040	788.73	651.24	163953.97
Jul, 2040	785.61	654.36	163299.61
Aug, 2040	782.48	657.49	162642.12
Sep, 2040	779.33	660.64	161981.48
Oct, 2040	776.16	663.81	161317.67
Nov, 2040	772.98	666.99	160650.68
Dec, 2040	769.78	670.19	159980.49
Jan, 2041	766.57	673.40	159307.10
Feb, 2041	763.35	676.62	158630.47
Mar, 2041	760.10	679.87	157950.61
Apr, 2041	756.85	683.12	157267.49
May, 2041	753.57	686.40	156581.09
Jun, 2041	750.28	689.69	155891.40
Jul, 2041	746.98	692.99	155198.41
Aug, 2041	743.66	696.31	154502.10
Sep, 2041	740.32	699.65	153802.45
Oct, 2041	736.97	703.00	153099.45
Nov, 2041	733.60	706.37	152393.09
Dec, 2041	730.22	709.75	151683.33
Jan, 2042	726.82	713.15	150970.18
Feb, 2042	723.40	716.57	150253.61
Mar, 2042	719.97	720.00	149533.60
Apr, 2042	716.52	723.45	148810.15
May, 2042	713.05	726.92	148083.23
Jun, 2042	709.57	730.40	147352.82
Jul, 2042	706.07	733.90	146618.92
Aug, 2042	702.55	737.42	145881.50
Sep, 2042	699.02	740.95	145140.54
Oct, 2042	695.47	744.50	144396.04
Nov, 2042	691.90	748.07	143647.97
Dec, 2042	688.31	751.66	142896.31
Jan, 2043	684.71	755.26	142141.05
Feb, 2043	681.09	758.88	141382.17
Mar, 2043	677.46	762.51	140619.66
Apr, 2043	673.80	766.17	139853.49
May, 2043	670.13	769.84	139083.65
Jun, 2043	666.44	773.53	138310.12
Jul, 2043	662.74	777.23	137532.89
Aug, 2043	659.01	780.96	136751.93
Sep, 2043	655.27	784.70	135967.23
Oct, 2043	651.51	788.46	135178.77
Nov, 2043	647.73	792.24	134386.53
Dec, 2043	643.94	796.03	133590.50
Jan, 2044	640.12	799.85	132790.65
Feb, 2044	636.29	803.68	131986.97
Mar, 2044	632.44	807.53	131179.44
Apr, 2044	628.57	811.40	130368.03
May, 2044	624.68	815.29	129552.74
Jun, 2044	620.77	819.20	128733.55
Jul, 2044	616.85	823.12	127910.43
Aug, 2044	612.90	827.07	127083.36
Sep, 2044	608.94	831.03	126252.33
Oct, 2044	604.96	835.01	125417.32
Nov, 2044	600.96	839.01	124578.31
Dec, 2044	596.94	843.03	123735.28
Jan, 2045	592.90	847.07	122888.20
Feb, 2045	588.84	851.13	122037.07
Mar, 2045	584.76	855.21	121181.86
Apr, 2045	580.66	859.31	120322.56
May, 2045	576.55	863.42	119459.13
Jun, 2045	572.41	867.56	118591.57
Jul, 2045	568.25	871.72	117719.85
Aug, 2045	564.07	875.90	116843.96
Sep, 2045	559.88	880.09	115963.86
Oct, 2045	555.66	884.31	115079.56
Nov, 2045	551.42	888.55	114191.01
Dec, 2045	547.17	892.80	113298.20
Jan, 2046	542.89	897.08	112401.12
Feb, 2046	538.59	901.38	111499.74
Mar, 2046	534.27	905.70	110594.04
Apr, 2046	529.93	910.04	109684.00
May, 2046	525.57	914.40	108769.60
Jun, 2046	521.19	918.78	107850.82
Jul, 2046	516.79	923.18	106927.63
Aug, 2046	512.36	927.61	106000.02
Sep, 2046	507.92	932.05	105067.97
Oct, 2046	503.45	936.52	104131.45
Nov, 2046	498.96	941.01	103190.44
Dec, 2046	494.45	945.52	102244.93
Jan, 2047	489.92	950.05	101294.88
Feb, 2047	485.37	954.60	100340.28
Mar, 2047	480.80	959.17	99381.11
Apr, 2047	476.20	963.77	98417.34
May, 2047	471.58	968.39	97448.95
Jun, 2047	466.94	973.03	96475.93
Jul, 2047	462.28	977.69	95498.24
Aug, 2047	457.60	982.37	94515.86
Sep, 2047	452.89	987.08	93528.78
Oct, 2047	448.16	991.81	92536.97
Nov, 2047	443.41	996.56	91540.41
Dec, 2047	438.63	1001.34	90539.07
Jan, 2048	433.83	1006.14	89532.93
Feb, 2048	429.01	1010.96	88521.97
Mar, 2048	424.17	1015.80	87506.17
Apr, 2048	419.30	1020.67	86485.50
May, 2048	414.41	1025.56	85459.94
Jun, 2048	409.50	1030.47	84429.47
Jul, 2048	404.56	1035.41	83394.05
Aug, 2048	399.60	1040.37	82353.68
Sep, 2048	394.61	1045.36	81308.32
Oct, 2048	389.60	1050.37	80257.95
Nov, 2048	384.57	1055.40	79202.55
Dec, 2048	379.51	1060.46	78142.10
Jan, 2049	374.43	1065.54	77076.56
Feb, 2049	369.33	1070.64	76005.91
Mar, 2049	364.19	1075.78	74930.14
Apr, 2049	359.04	1080.93	73849.21
May, 2049	353.86	1086.11	72763.10
Jun, 2049	348.66	1091.31	71671.78
Jul, 2049	343.43	1096.54	70575.24
Aug, 2049	338.17	1101.80	69473.44
Sep, 2049	332.89	1107.08	68366.37
Oct, 2049	327.59	1112.38	67253.99
Nov, 2049	322.26	1117.71	66136.27
Dec, 2049	316.90	1123.07	65013.21
Jan, 2050	311.52	1128.45	63884.76
Feb, 2050	306.11	1133.86	62750.90
Mar, 2050	300.68	1139.29	61611.62
Apr, 2050	295.22	1144.75	60466.87
May, 2050	289.74	1150.23	59316.63
Jun, 2050	284.23	1155.74	58160.89
Jul, 2050	278.69	1161.28	56999.61
Aug, 2050	273.12	1166.85	55832.76
Sep, 2050	267.53	1172.44	54660.32
Oct, 2050	261.91	1178.06	53482.27
Nov, 2050	256.27	1183.70	52298.57
Dec, 2050	250.60	1189.37	51109.19
Jan, 2051	244.90	1195.07	49914.12
Feb, 2051	239.17	1200.80	48713.32
Mar, 2051	233.42	1206.55	47506.77
Apr, 2051	227.64	1212.33	46294.44
May, 2051	221.83	1218.14	45076.30
Jun, 2051	215.99	1223.98	43852.32
Jul, 2051	210.13	1229.84	42622.47
Aug, 2051	204.23	1235.74	41386.73
Sep, 2051	198.31	1241.66	40145.08
Oct, 2051	192.36	1247.61	38897.47
Nov, 2051	186.38	1253.59	37643.88
Dec, 2051	180.38	1259.59	36384.29
Jan, 2052	174.34	1265.63	35118.66
Feb, 2052	168.28	1271.69	33846.97
Mar, 2052	162.18	1277.79	32569.18
Apr, 2052	156.06	1283.91	31285.27
May, 2052	149.91	1290.06	29995.21
Jun, 2052	143.73	1296.24	28698.97
Jul, 2052	137.52	1302.45	27396.51
Aug, 2052	131.27	1308.70	26087.82
Sep, 2052	125.00	1314.97	24772.85
Oct, 2052	118.70	1321.27	23451.58
Nov, 2052	112.37	1327.60	22123.99
Dec, 2052	106.01	1333.96	20790.03
Jan, 2053	99.62	1340.35	19449.68
Feb, 2053	93.20	1346.77	18102.90
Mar, 2053	86.74	1353.23	16749.68
Apr, 2053	80.26	1359.71	15389.97
May, 2053	73.74	1366.23	14023.74
Jun, 2053	67.20	1372.77	12650.97
Jul, 2053	60.62	1379.35	11271.61
Aug, 2053	54.01	1385.96	9885.65
Sep, 2053	47.37	1392.60	8493.05
Oct, 2053	40.70	1399.27	7093.78
Nov, 2053	33.99	1405.98	5687.80
Dec, 2053	27.25	1412.72	4275.08
Jan, 2054	20.48	1419.49	2855.60
Feb, 2054	13.68	1426.29	1429.31
Mar, 2054	6.85	1433.12	0