Mortgage Parameters

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

Mortgage Summary

Property Total:	$319,750
Down Payment	$95,925
Mortgage Amount:	$223,825
Mortgage Payment:	$1,306.18 / month
Estimated Tax:	+ $177.64 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,483.82 / month
Total Interest Paid:	$246,400.20 over 30 years
Total Tax Paid:	$63,950.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1072.49	233.69	223591.31
Jun, 2024	1071.38	234.80	223356.51
Jul, 2024	1070.25	235.93	223120.58
Aug, 2024	1069.12	237.06	222883.52
Sep, 2024	1067.98	238.20	222645.32
Oct, 2024	1066.84	239.34	222405.98
Nov, 2024	1065.70	240.48	222165.50
Dec, 2024	1064.54	241.64	221923.86
Jan, 2025	1063.39	242.79	221681.07
Feb, 2025	1062.22	243.96	221437.11
Mar, 2025	1061.05	245.13	221191.98
Apr, 2025	1059.88	246.30	220945.68
May, 2025	1058.70	247.48	220698.20
Jun, 2025	1057.51	248.67	220449.53
Jul, 2025	1056.32	249.86	220199.67
Aug, 2025	1055.12	251.06	219948.62
Sep, 2025	1053.92	252.26	219696.36
Oct, 2025	1052.71	253.47	219442.89
Nov, 2025	1051.50	254.68	219188.21
Dec, 2025	1050.28	255.90	218932.30
Jan, 2026	1049.05	257.13	218675.17
Feb, 2026	1047.82	258.36	218416.81
Mar, 2026	1046.58	259.60	218157.21
Apr, 2026	1045.34	260.84	217896.37
May, 2026	1044.09	262.09	217634.27
Jun, 2026	1042.83	263.35	217370.93
Jul, 2026	1041.57	264.61	217106.31
Aug, 2026	1040.30	265.88	216840.44
Sep, 2026	1039.03	267.15	216573.28
Oct, 2026	1037.75	268.43	216304.85
Nov, 2026	1036.46	269.72	216035.13
Dec, 2026	1035.17	271.01	215764.12
Jan, 2027	1033.87	272.31	215491.81
Feb, 2027	1032.56	273.62	215218.19
Mar, 2027	1031.25	274.93	214943.27
Apr, 2027	1029.94	276.24	214667.02
May, 2027	1028.61	277.57	214389.46
Jun, 2027	1027.28	278.90	214110.56
Jul, 2027	1025.95	280.23	213830.33
Aug, 2027	1024.60	281.58	213548.75
Sep, 2027	1023.25	282.93	213265.82
Oct, 2027	1021.90	284.28	212981.54
Nov, 2027	1020.54	285.64	212695.90
Dec, 2027	1019.17	287.01	212408.89
Jan, 2028	1017.79	288.39	212120.50
Feb, 2028	1016.41	289.77	211830.73
Mar, 2028	1015.02	291.16	211539.57
Apr, 2028	1013.63	292.55	211247.02
May, 2028	1012.23	293.95	210953.07
Jun, 2028	1010.82	295.36	210657.70
Jul, 2028	1009.40	296.78	210360.92
Aug, 2028	1007.98	298.20	210062.72
Sep, 2028	1006.55	299.63	209763.09
Oct, 2028	1005.11	301.07	209462.03
Nov, 2028	1003.67	302.51	209159.52
Dec, 2028	1002.22	303.96	208855.56
Jan, 2029	1000.77	305.41	208550.15
Feb, 2029	999.30	306.88	208243.27
Mar, 2029	997.83	308.35	207934.92
Apr, 2029	996.35	309.83	207625.10
May, 2029	994.87	311.31	207313.79
Jun, 2029	993.38	312.80	207000.99
Jul, 2029	991.88	314.30	206686.69
Aug, 2029	990.37	315.81	206370.88
Sep, 2029	988.86	317.32	206053.56
Oct, 2029	987.34	318.84	205734.72
Nov, 2029	985.81	320.37	205414.35
Dec, 2029	984.28	321.90	205092.45
Jan, 2030	982.73	323.45	204769.01
Feb, 2030	981.18	325.00	204444.01
Mar, 2030	979.63	326.55	204117.46
Apr, 2030	978.06	328.12	203789.34
May, 2030	976.49	329.69	203459.65
Jun, 2030	974.91	331.27	203128.38
Jul, 2030	973.32	332.86	202795.53
Aug, 2030	971.73	334.45	202461.08
Sep, 2030	970.13	336.05	202125.02
Oct, 2030	968.52	337.66	201787.36
Nov, 2030	966.90	339.28	201448.07
Dec, 2030	965.27	340.91	201107.17
Jan, 2031	963.64	342.54	200764.63
Feb, 2031	962.00	344.18	200420.44
Mar, 2031	960.35	345.83	200074.61
Apr, 2031	958.69	347.49	199727.12
May, 2031	957.03	349.15	199377.97
Jun, 2031	955.35	350.83	199027.14
Jul, 2031	953.67	352.51	198674.63
Aug, 2031	951.98	354.20	198320.43
Sep, 2031	950.29	355.89	197964.54
Oct, 2031	948.58	357.60	197606.94
Nov, 2031	946.87	359.31	197247.63
Dec, 2031	945.14	361.04	196886.59
Jan, 2032	943.41	362.77	196523.83
Feb, 2032	941.68	364.50	196159.32
Mar, 2032	939.93	366.25	195793.07
Apr, 2032	938.18	368.00	195425.07
May, 2032	936.41	369.77	195055.30
Jun, 2032	934.64	371.54	194683.76
Jul, 2032	932.86	373.32	194310.44
Aug, 2032	931.07	375.11	193935.33
Sep, 2032	929.27	376.91	193558.42
Oct, 2032	927.47	378.71	193179.71
Nov, 2032	925.65	380.53	192799.18
Dec, 2032	923.83	382.35	192416.83
Jan, 2033	922.00	384.18	192032.65
Feb, 2033	920.16	386.02	191646.63
Mar, 2033	918.31	387.87	191258.75
Apr, 2033	916.45	389.73	190869.02
May, 2033	914.58	391.60	190477.42
Jun, 2033	912.70	393.48	190083.95
Jul, 2033	910.82	395.36	189688.59
Aug, 2033	908.92	397.26	189291.33
Sep, 2033	907.02	399.16	188892.17
Oct, 2033	905.11	401.07	188491.10
Nov, 2033	903.19	402.99	188088.11
Dec, 2033	901.26	404.92	187683.18
Jan, 2034	899.32	406.86	187276.32
Feb, 2034	897.37	408.81	186867.50
Mar, 2034	895.41	410.77	186456.73
Apr, 2034	893.44	412.74	186043.99
May, 2034	891.46	414.72	185629.27
Jun, 2034	889.47	416.71	185212.56
Jul, 2034	887.48	418.70	184793.86
Aug, 2034	885.47	420.71	184373.15
Sep, 2034	883.45	422.73	183950.42
Oct, 2034	881.43	424.75	183525.67
Nov, 2034	879.39	426.79	183098.89
Dec, 2034	877.35	428.83	182670.06
Jan, 2035	875.29	430.89	182239.17
Feb, 2035	873.23	432.95	181806.22
Mar, 2035	871.15	435.03	181371.19
Apr, 2035	869.07	437.11	180934.08
May, 2035	866.98	439.20	180494.88
Jun, 2035	864.87	441.31	180053.57
Jul, 2035	862.76	443.42	179610.15
Aug, 2035	860.63	445.55	179164.60
Sep, 2035	858.50	447.68	178716.92
Oct, 2035	856.35	449.83	178267.09
Nov, 2035	854.20	451.98	177815.11
Dec, 2035	852.03	454.15	177360.96
Jan, 2036	849.85	456.33	176904.63
Feb, 2036	847.67	458.51	176446.12
Mar, 2036	845.47	460.71	175985.41
Apr, 2036	843.26	462.92	175522.49
May, 2036	841.05	465.13	175057.36
Jun, 2036	838.82	467.36	174590.00
Jul, 2036	836.58	469.60	174120.39
Aug, 2036	834.33	471.85	173648.54
Sep, 2036	832.07	474.11	173174.42
Oct, 2036	829.79	476.39	172698.04
Nov, 2036	827.51	478.67	172219.37
Dec, 2036	825.22	480.96	171738.41
Jan, 2037	822.91	483.27	171255.14
Feb, 2037	820.60	485.58	170769.56
Mar, 2037	818.27	487.91	170281.65
Apr, 2037	815.93	490.25	169791.40
May, 2037	813.58	492.60	169298.81
Jun, 2037	811.22	494.96	168803.85
Jul, 2037	808.85	497.33	168306.52
Aug, 2037	806.47	499.71	167806.81
Sep, 2037	804.07	502.11	167304.70
Oct, 2037	801.67	504.51	166800.19
Nov, 2037	799.25	506.93	166293.26
Dec, 2037	796.82	509.36	165783.91
Jan, 2038	794.38	511.80	165272.11
Feb, 2038	791.93	514.25	164757.86
Mar, 2038	789.46	516.72	164241.14
Apr, 2038	786.99	519.19	163721.95
May, 2038	784.50	521.68	163200.27
Jun, 2038	782.00	524.18	162676.09
Jul, 2038	779.49	526.69	162149.40
Aug, 2038	776.97	529.21	161620.19
Sep, 2038	774.43	531.75	161088.44
Oct, 2038	771.88	534.30	160554.14
Nov, 2038	769.32	536.86	160017.28
Dec, 2038	766.75	539.43	159477.85
Jan, 2039	764.16	542.02	158935.84
Feb, 2039	761.57	544.61	158391.22
Mar, 2039	758.96	547.22	157844.00
Apr, 2039	756.34	549.84	157294.16
May, 2039	753.70	552.48	156741.68
Jun, 2039	751.05	555.13	156186.55
Jul, 2039	748.39	557.79	155628.77
Aug, 2039	745.72	560.46	155068.31
Sep, 2039	743.04	563.14	154505.16
Oct, 2039	740.34	565.84	153939.32
Nov, 2039	737.63	568.55	153370.77
Dec, 2039	734.90	571.28	152799.49
Jan, 2040	732.16	574.02	152225.47
Feb, 2040	729.41	576.77	151648.71
Mar, 2040	726.65	579.53	151069.18
Apr, 2040	723.87	582.31	150486.87
May, 2040	721.08	585.10	149901.77
Jun, 2040	718.28	587.90	149313.87
Jul, 2040	715.46	590.72	148723.15
Aug, 2040	712.63	593.55	148129.60
Sep, 2040	709.79	596.39	147533.21
Oct, 2040	706.93	599.25	146933.96
Nov, 2040	704.06	602.12	146331.84
Dec, 2040	701.17	605.01	145726.83
Jan, 2041	698.27	607.91	145118.93
Feb, 2041	695.36	610.82	144508.11
Mar, 2041	692.43	613.75	143894.37
Apr, 2041	689.49	616.69	143277.68
May, 2041	686.54	619.64	142658.04
Jun, 2041	683.57	622.61	142035.43
Jul, 2041	680.59	625.59	141409.83
Aug, 2041	677.59	628.59	140781.24
Sep, 2041	674.58	631.60	140149.64
Oct, 2041	671.55	634.63	139515.01
Nov, 2041	668.51	637.67	138877.34
Dec, 2041	665.45	640.73	138236.61
Jan, 2042	662.38	643.80	137592.82
Feb, 2042	659.30	646.88	136945.94
Mar, 2042	656.20	649.98	136295.96
Apr, 2042	653.08	653.10	135642.86
May, 2042	649.96	656.22	134986.64
Jun, 2042	646.81	659.37	134327.27
Jul, 2042	643.65	662.53	133664.74
Aug, 2042	640.48	665.70	132999.03
Sep, 2042	637.29	668.89	132330.14
Oct, 2042	634.08	672.10	131658.04
Nov, 2042	630.86	675.32	130982.73
Dec, 2042	627.63	678.55	130304.17
Jan, 2043	624.37	681.81	129622.37
Feb, 2043	621.11	685.07	128937.29
Mar, 2043	617.82	688.36	128248.94
Apr, 2043	614.53	691.65	127557.28
May, 2043	611.21	694.97	126862.31
Jun, 2043	607.88	698.30	126164.02
Jul, 2043	604.54	701.64	125462.37
Aug, 2043	601.17	705.01	124757.37
Sep, 2043	597.80	708.38	124048.98
Oct, 2043	594.40	711.78	123337.20
Nov, 2043	590.99	715.19	122622.01
Dec, 2043	587.56	718.62	121903.40
Jan, 2044	584.12	722.06	121181.34
Feb, 2044	580.66	725.52	120455.82
Mar, 2044	577.18	729.00	119726.82
Apr, 2044	573.69	732.49	118994.33
May, 2044	570.18	736.00	118258.34
Jun, 2044	566.65	739.53	117518.81
Jul, 2044	563.11	743.07	116775.74
Aug, 2044	559.55	746.63	116029.11
Sep, 2044	555.97	750.21	115278.90
Oct, 2044	552.38	753.80	114525.10
Nov, 2044	548.77	757.41	113767.69
Dec, 2044	545.14	761.04	113006.65
Jan, 2045	541.49	764.69	112241.96
Feb, 2045	537.83	768.35	111473.60
Mar, 2045	534.14	772.04	110701.57
Apr, 2045	530.45	775.73	109925.83
May, 2045	526.73	779.45	109146.38
Jun, 2045	522.99	783.19	108363.19
Jul, 2045	519.24	786.94	107576.25
Aug, 2045	515.47	790.71	106785.54
Sep, 2045	511.68	794.50	105991.04
Oct, 2045	507.87	798.31	105192.74
Nov, 2045	504.05	802.13	104390.60
Dec, 2045	500.20	805.98	103584.63
Jan, 2046	496.34	809.84	102774.79
Feb, 2046	492.46	813.72	101961.08
Mar, 2046	488.56	817.62	101143.46
Apr, 2046	484.65	821.53	100321.92
May, 2046	480.71	825.47	99496.45
Jun, 2046	476.75	829.43	98667.03
Jul, 2046	472.78	833.40	97833.63
Aug, 2046	468.79	837.39	96996.23
Sep, 2046	464.77	841.41	96154.83
Oct, 2046	460.74	845.44	95309.39
Nov, 2046	456.69	849.49	94459.90
Dec, 2046	452.62	853.56	93606.34
Jan, 2047	448.53	857.65	92748.69
Feb, 2047	444.42	861.76	91886.93
Mar, 2047	440.29	865.89	91021.04
Apr, 2047	436.14	870.04	90151.01
May, 2047	431.97	874.21	89276.80
Jun, 2047	427.78	878.40	88398.40
Jul, 2047	423.58	882.60	87515.80
Aug, 2047	419.35	886.83	86628.97
Sep, 2047	415.10	891.08	85737.88
Oct, 2047	410.83	895.35	84842.53
Nov, 2047	406.54	899.64	83942.89
Dec, 2047	402.23	903.95	83038.93
Jan, 2048	397.89	908.29	82130.65
Feb, 2048	393.54	912.64	81218.01
Mar, 2048	389.17	917.01	80301.00
Apr, 2048	384.78	921.40	79379.60
May, 2048	380.36	925.82	78453.78
Jun, 2048	375.92	930.26	77523.52
Jul, 2048	371.47	934.71	76588.81
Aug, 2048	366.99	939.19	75649.62
Sep, 2048	362.49	943.69	74705.92
Oct, 2048	357.97	948.21	73757.71
Nov, 2048	353.42	952.76	72804.95
Dec, 2048	348.86	957.32	71847.63
Jan, 2049	344.27	961.91	70885.72
Feb, 2049	339.66	966.52	69919.20
Mar, 2049	335.03	971.15	68948.05
Apr, 2049	330.38	975.80	67972.25
May, 2049	325.70	980.48	66991.77
Jun, 2049	321.00	985.18	66006.59
Jul, 2049	316.28	989.90	65016.69
Aug, 2049	311.54	994.64	64022.05
Sep, 2049	306.77	999.41	63022.64
Oct, 2049	301.98	1004.20	62018.44
Nov, 2049	297.17	1009.01	61009.44
Dec, 2049	292.34	1013.84	59995.59
Jan, 2050	287.48	1018.70	58976.89
Feb, 2050	282.60	1023.58	57953.31
Mar, 2050	277.69	1028.49	56924.82
Apr, 2050	272.76	1033.42	55891.41
May, 2050	267.81	1038.37	54853.04
Jun, 2050	262.84	1043.34	53809.70
Jul, 2050	257.84	1048.34	52761.36
Aug, 2050	252.81	1053.37	51707.99
Sep, 2050	247.77	1058.41	50649.58
Oct, 2050	242.70	1063.48	49586.09
Nov, 2050	237.60	1068.58	48517.51
Dec, 2050	232.48	1073.70	47443.81
Jan, 2051	227.33	1078.85	46364.97
Feb, 2051	222.17	1084.01	45280.95
Mar, 2051	216.97	1089.21	44191.74
Apr, 2051	211.75	1094.43	43097.32
May, 2051	206.51	1099.67	41997.64
Jun, 2051	201.24	1104.94	40892.70
Jul, 2051	195.94	1110.24	39782.47
Aug, 2051	190.62	1115.56	38666.91
Sep, 2051	185.28	1120.90	37546.01
Oct, 2051	179.91	1126.27	36419.74
Nov, 2051	174.51	1131.67	35288.07
Dec, 2051	169.09	1137.09	34150.98
Jan, 2052	163.64	1142.54	33008.44
Feb, 2052	158.17	1148.01	31860.42
Mar, 2052	152.66	1153.52	30706.91
Apr, 2052	147.14	1159.04	29547.87
May, 2052	141.58	1164.60	28383.27
Jun, 2052	136.00	1170.18	27213.09
Jul, 2052	130.40	1175.78	26037.31
Aug, 2052	124.76	1181.42	24855.89
Sep, 2052	119.10	1187.08	23668.81
Oct, 2052	113.41	1192.77	22476.05
Nov, 2052	107.70	1198.48	21277.56
Dec, 2052	101.95	1204.23	20073.34
Jan, 2053	96.18	1210.00	18863.34
Feb, 2053	90.39	1215.79	17647.55
Mar, 2053	84.56	1221.62	16425.93
Apr, 2053	78.71	1227.47	15198.46
May, 2053	72.83	1233.35	13965.10
Jun, 2053	66.92	1239.26	12725.84
Jul, 2053	60.98	1245.20	11480.64
Aug, 2053	55.01	1251.17	10229.47
Sep, 2053	49.02	1257.16	8972.31
Oct, 2053	42.99	1263.19	7709.12
Nov, 2053	36.94	1269.24	6439.88
Dec, 2053	30.86	1275.32	5164.56
Jan, 2054	24.75	1281.43	3883.12
Feb, 2054	18.61	1287.57	2595.55
Mar, 2054	12.44	1293.74	1301.81
Apr, 2054	6.24	1299.94	1.86