Mortgage Parameters

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

Mortgage Summary

Property Total:	$329,500
Down Payment	$98,850
Mortgage Amount:	$230,650
Mortgage Payment:	$1,346.01 / month
Estimated Tax:	+ $183.06 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,529.07 / month
Total Interest Paid:	$253,915.20 over 30 years
Total Tax Paid:	$65,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	1105.20	240.81	230409.19
May, 2024	1104.04	241.97	230167.22
Jun, 2024	1102.88	243.13	229924.10
Jul, 2024	1101.72	244.29	229679.81
Aug, 2024	1100.55	245.46	229434.35
Sep, 2024	1099.37	246.64	229187.71
Oct, 2024	1098.19	247.82	228939.89
Nov, 2024	1097.00	249.01	228690.88
Dec, 2024	1095.81	250.20	228440.68
Jan, 2025	1094.61	251.40	228189.28
Mar, 2025	1093.41	252.60	227936.68
Mar, 2025	2185.61	506.41	227682.87
Apr, 2025	1090.98	255.03	227427.84
May, 2025	1089.76	256.25	227171.59
Jun, 2025	1088.53	257.48	226914.11
Jul, 2025	1087.30	258.71	226655.39
Aug, 2025	1086.06	259.95	226395.44
Sep, 2025	1084.81	261.20	226134.24
Oct, 2025	1083.56	262.45	225871.79
Nov, 2025	1082.30	263.71	225608.09
Dec, 2025	1081.04	264.97	225343.11
Jan, 2026	1079.77	266.24	225076.87
Mar, 2026	1078.49	267.52	224809.36
Mar, 2026	2155.70	536.32	224540.56
Apr, 2026	1075.92	270.09	224270.47
May, 2026	1074.63	271.38	223999.09
Jun, 2026	1073.33	272.68	223726.41
Jul, 2026	1072.02	273.99	223452.42
Aug, 2026	1070.71	275.30	223177.12
Sep, 2026	1069.39	276.62	222900.50
Oct, 2026	1068.06	277.95	222622.56
Nov, 2026	1066.73	279.28	222343.28
Dec, 2026	1065.39	280.62	222062.67
Jan, 2027	1064.05	281.96	221780.71
Mar, 2027	1062.70	283.31	221497.39
Mar, 2027	2124.04	567.98	221212.73
Apr, 2027	1059.98	286.03	220926.69
May, 2027	1058.61	287.40	220639.29
Jun, 2027	1057.23	288.78	220350.51
Jul, 2027	1055.85	290.16	220060.35
Aug, 2027	1054.46	291.55	219768.79
Sep, 2027	1053.06	292.95	219475.84
Oct, 2027	1051.66	294.35	219181.49
Nov, 2027	1050.24	295.77	218885.72
Dec, 2027	1048.83	297.18	218588.54
Jan, 2028	1047.40	298.61	218289.93
Mar, 2028	1045.97	300.04	217989.89
Mar, 2028	2090.50	601.52	217688.42
Apr, 2028	1043.09	302.92	217385.50
May, 2028	1041.64	304.37	217081.13
Jun, 2028	1040.18	305.83	216775.30
Jul, 2028	1038.71	307.30	216468.00
Aug, 2028	1037.24	308.77	216159.24
Sep, 2028	1035.76	310.25	215848.99
Oct, 2028	1034.28	311.73	215537.26
Nov, 2028	1032.78	313.23	215224.03
Dec, 2028	1031.28	314.73	214909.30
Jan, 2029	1029.77	316.24	214593.06
Mar, 2029	1028.26	317.75	214275.31
Mar, 2029	2055.00	637.02	213956.04
Apr, 2029	1025.21	320.80	213635.23
May, 2029	1023.67	322.34	213312.89
Jun, 2029	1022.12	323.89	212989.01
Jul, 2029	1020.57	325.44	212663.57
Aug, 2029	1019.01	327.00	212336.57
Sep, 2029	1017.45	328.56	212008.01
Oct, 2029	1015.87	330.14	211677.87
Nov, 2029	1014.29	331.72	211346.15
Dec, 2029	1012.70	333.31	211012.84
Jan, 2030	1011.10	334.91	210677.93
Mar, 2030	1009.50	336.51	210341.42
Mar, 2030	2017.39	674.63	210003.30
Apr, 2030	1006.27	339.74	209663.55
May, 2030	1004.64	341.37	209322.18
Jun, 2030	1003.00	343.01	208979.17
Jul, 2030	1001.36	344.65	208634.52
Aug, 2030	999.71	346.30	208288.22
Sep, 2030	998.05	347.96	207940.26
Oct, 2030	996.38	349.63	207590.63
Nov, 2030	994.71	351.30	207239.32
Dec, 2030	993.02	352.99	206886.34
Jan, 2031	991.33	354.68	206531.66
Mar, 2031	989.63	356.38	206175.28
Mar, 2031	1977.55	714.47	205817.19
Apr, 2031	986.21	359.80	205457.39
May, 2031	984.48	361.53	205095.86
Jun, 2031	982.75	363.26	204732.60
Jul, 2031	981.01	365.00	204367.60
Aug, 2031	979.26	366.75	204000.85
Sep, 2031	977.50	368.51	203632.35
Oct, 2031	975.74	370.27	203262.08
Nov, 2031	973.96	372.05	202890.03
Dec, 2031	972.18	373.83	202516.20
Jan, 2032	970.39	375.62	202140.58
Mar, 2032	968.59	377.42	201763.16
Mar, 2032	1935.37	756.65	201383.93
Apr, 2032	964.96	381.05	201002.89
May, 2032	963.14	382.87	200620.02
Jun, 2032	961.30	384.71	200235.31
Jul, 2032	959.46	386.55	199848.76
Aug, 2032	957.61	388.40	199460.36
Sep, 2032	955.75	390.26	199070.10
Oct, 2032	953.88	392.13	198677.97
Nov, 2032	952.00	394.01	198283.95
Dec, 2032	950.11	395.90	197888.05
Jan, 2033	948.21	397.80	197490.26
Mar, 2033	946.31	399.70	197090.56
Mar, 2033	1890.70	801.32	196688.94
Apr, 2033	942.47	403.54	196285.40
May, 2033	940.53	405.48	195879.92
Jun, 2033	938.59	407.42	195472.50
Jul, 2033	936.64	409.37	195063.13
Aug, 2033	934.68	411.33	194651.80
Sep, 2033	932.71	413.30	194238.49
Oct, 2033	930.73	415.28	193823.21
Nov, 2033	928.74	417.27	193405.94
Dec, 2033	926.74	419.27	192986.66
Jan, 2034	924.73	421.28	192565.38
Mar, 2034	922.71	423.30	192142.08
Mar, 2034	1843.39	848.63	191716.75
Apr, 2034	918.64	427.37	191289.38
May, 2034	916.59	429.42	190859.97
Jun, 2034	914.54	431.47	190428.50
Jul, 2034	912.47	433.54	189994.96
Aug, 2034	910.39	435.62	189559.34
Sep, 2034	908.31	437.70	189121.63
Oct, 2034	906.21	439.80	188681.83
Nov, 2034	904.10	441.91	188239.92
Dec, 2034	901.98	444.03	187795.90
Jan, 2035	899.86	446.15	187349.74
Mar, 2035	897.72	448.29	186901.45
Mar, 2035	1793.29	898.73	186451.01
Apr, 2035	893.41	452.60	185998.41
May, 2035	891.24	454.77	185543.64
Jun, 2035	889.06	456.95	185086.69
Jul, 2035	886.87	459.14	184627.56
Aug, 2035	884.67	461.34	184166.22
Sep, 2035	882.46	463.55	183702.67
Oct, 2035	880.24	465.77	183236.91
Nov, 2035	878.01	468.00	182768.91
Dec, 2035	875.77	470.24	182298.66
Jan, 2036	873.51	472.50	181826.17
Mar, 2036	871.25	474.76	181351.41
Mar, 2036	1740.23	951.79	180874.38
Apr, 2036	866.69	479.32	180395.05
May, 2036	864.39	481.62	179913.44
Jun, 2036	862.09	483.92	179429.51
Jul, 2036	859.77	486.24	178943.27
Aug, 2036	857.44	488.57	178454.70
Sep, 2036	855.10	490.91	177963.78
Oct, 2036	852.74	493.27	177470.51
Nov, 2036	850.38	495.63	176974.88
Dec, 2036	848.00	498.01	176476.88
Jan, 2037	845.62	500.39	175976.49
Mar, 2037	843.22	502.79	175473.70
Mar, 2037	1684.03	1007.99	174968.50
Apr, 2037	838.39	507.62	174460.88
May, 2037	835.96	510.05	173950.83
Jun, 2037	833.51	512.50	173438.33
Jul, 2037	831.06	514.95	172923.38
Aug, 2037	828.59	517.42	172405.96
Sep, 2037	826.11	519.90	171886.06
Oct, 2037	823.62	522.39	171363.68
Nov, 2037	821.12	524.89	170838.78
Dec, 2037	818.60	527.41	170311.38
Jan, 2038	816.08	529.93	169781.44
Mar, 2038	813.54	532.47	169248.97
Mar, 2038	1624.52	1067.50	168713.94
Apr, 2038	808.42	537.59	168176.35
May, 2038	805.85	540.16	167636.19
Jun, 2038	803.26	542.75	167093.43
Jul, 2038	800.66	545.35	166548.08
Aug, 2038	798.04	547.97	166000.11
Sep, 2038	795.42	550.59	165449.52
Oct, 2038	792.78	553.23	164896.29
Nov, 2038	790.13	555.88	164340.41
Dec, 2038	787.46	558.55	163781.86
Jan, 2039	784.79	561.22	163220.64
Mar, 2039	782.10	563.91	162656.73
Mar, 2039	1561.50	1130.52	162090.12
Apr, 2039	776.68	569.33	161520.79
May, 2039	773.95	572.06	160948.73
Jun, 2039	771.21	574.80	160373.93
Jul, 2039	768.46	577.55	159796.38
Aug, 2039	765.69	580.32	159216.06
Sep, 2039	762.91	583.10	158632.96
Oct, 2039	760.12	585.89	158047.07
Nov, 2039	757.31	588.70	157458.37
Dec, 2039	754.49	591.52	156866.85
Jan, 2040	751.65	594.36	156272.49
Mar, 2040	748.81	597.20	155675.29
Mar, 2040	1494.75	1197.27	155075.22
Apr, 2040	743.07	602.94	154472.28
May, 2040	740.18	605.83	153866.45
Jun, 2040	737.28	608.73	153257.72
Jul, 2040	734.36	611.65	152646.07
Aug, 2040	731.43	614.58	152031.48
Sep, 2040	728.48	617.53	151413.96
Oct, 2040	725.53	620.48	150793.47
Nov, 2040	722.55	623.46	150170.02
Dec, 2040	719.56	626.45	149543.57
Jan, 2041	716.56	629.45	148914.12
Mar, 2041	713.55	632.46	148281.66
Mar, 2041	1424.07	1267.95	147646.17
Apr, 2041	707.47	638.54	147007.63
May, 2041	704.41	641.60	146366.03
Jun, 2041	701.34	644.67	145721.36
Jul, 2041	698.25	647.76	145073.59
Aug, 2041	695.14	650.87	144422.73
Sep, 2041	692.03	653.98	143768.74
Oct, 2041	688.89	657.12	143111.63
Nov, 2041	685.74	660.27	142451.36
Dec, 2041	682.58	663.43	141787.93
Jan, 2042	679.40	666.61	141121.32
Mar, 2042	676.21	669.80	140451.52
Mar, 2042	1349.21	1342.81	139778.50
Apr, 2042	669.77	676.24	139102.26
May, 2042	666.53	679.48	138422.79
Jun, 2042	663.28	682.73	137740.05
Jul, 2042	660.00	686.01	137054.05
Aug, 2042	656.72	689.29	136364.75
Sep, 2042	653.41	692.60	135672.16
Oct, 2042	650.10	695.91	134976.24
Nov, 2042	646.76	699.25	134277.00
Dec, 2042	643.41	702.60	133574.40
Jan, 2043	640.04	705.97	132868.43
Mar, 2043	636.66	709.35	132159.08
Mar, 2043	1269.92	1422.10	131446.33
Apr, 2043	629.85	716.16	130730.17
May, 2043	626.42	719.59	130010.58
Jun, 2043	622.97	723.04	129287.53
Jul, 2043	619.50	726.51	128561.03
Aug, 2043	616.02	729.99	127831.04
Sep, 2043	612.52	733.49	127097.55
Oct, 2043	609.01	737.00	126360.55
Nov, 2043	605.48	740.53	125620.02
Dec, 2043	601.93	744.08	124875.94
Jan, 2044	598.36	747.65	124128.29
Mar, 2044	594.78	751.23	123377.06
Mar, 2044	1185.96	1506.06	122622.23
Apr, 2044	587.56	758.45	121863.79
May, 2044	583.93	762.08	121101.71
Jun, 2044	580.28	765.73	120335.98
Jul, 2044	576.61	769.40	119566.58
Aug, 2044	572.92	773.09	118793.49
Sep, 2044	569.22	776.79	118016.70
Oct, 2044	565.50	780.51	117236.19
Nov, 2044	561.76	784.25	116451.93
Dec, 2044	558.00	788.01	115663.92
Jan, 2045	554.22	791.79	114872.14
Mar, 2045	550.43	795.58	114076.55
Mar, 2045	1097.05	1594.97	113277.16
Apr, 2045	542.79	803.22	112473.94
May, 2045	538.94	807.07	111666.87
Jun, 2045	535.07	810.94	110855.93
Jul, 2045	531.18	814.83	110041.10
Aug, 2045	527.28	818.73	109222.37
Sep, 2045	523.36	822.65	108399.72
Oct, 2045	519.42	826.59	107573.12
Nov, 2045	515.45	830.56	106742.57
Dec, 2045	511.47	834.54	105908.03
Jan, 2046	507.48	838.53	105069.50
Mar, 2046	503.46	842.55	104226.95
Mar, 2046	1002.88	1689.14	103380.36
Apr, 2046	495.36	850.65	102529.71
May, 2046	491.29	854.72	101674.99
Jun, 2046	487.19	858.82	100816.17
Jul, 2046	483.08	862.93	99953.24
Aug, 2046	478.94	867.07	99086.17
Sep, 2046	474.79	871.22	98214.95
Oct, 2046	470.61	875.40	97339.55
Nov, 2046	466.42	879.59	96459.96
Dec, 2046	462.20	883.81	95576.16
Jan, 2047	457.97	888.04	94688.12
Mar, 2047	453.71	892.30	93795.82
Mar, 2047	903.15	1788.87	92899.25
Apr, 2047	445.14	900.87	91998.38
May, 2047	440.83	905.18	91093.20
Jun, 2047	436.49	909.52	90183.67
Jul, 2047	432.13	913.88	89269.79
Aug, 2047	427.75	918.26	88351.54
Sep, 2047	423.35	922.66	87428.88
Oct, 2047	418.93	927.08	86501.80
Nov, 2047	414.49	931.52	85570.27
Dec, 2047	410.02	935.99	84634.29
Jan, 2048	405.54	940.47	83693.82
Mar, 2048	401.03	944.98	82748.84
Mar, 2048	797.53	1894.49	81799.34
Apr, 2048	391.96	954.05	80845.28
May, 2048	387.38	958.63	79886.65
Jun, 2048	382.79	963.22	78923.43
Jul, 2048	378.17	967.84	77955.60
Aug, 2048	373.54	972.47	76983.13
Sep, 2048	368.88	977.13	76005.99
Oct, 2048	364.20	981.81	75024.18
Nov, 2048	359.49	986.52	74037.66
Dec, 2048	354.76	991.25	73046.41
Jan, 2049	350.01	996.00	72050.42
Mar, 2049	345.24	1000.77	71049.65
Mar, 2049	685.69	2006.33	70044.09
Apr, 2049	335.63	1010.38	69033.70
May, 2049	330.79	1015.22	68018.48
Jun, 2049	325.92	1020.09	66998.39
Jul, 2049	321.03	1024.98	65973.42
Aug, 2049	316.12	1029.89	64943.53
Sep, 2049	311.19	1034.82	63908.71
Oct, 2049	306.23	1039.78	62868.93
Nov, 2049	301.25	1044.76	61824.16
Dec, 2049	296.24	1049.77	60774.39
Jan, 2050	291.21	1054.80	59719.59
Mar, 2050	286.16	1059.85	58659.74
Mar, 2050	567.24	2124.78	57594.81
Apr, 2050	275.98	1070.03	56524.77
May, 2050	270.85	1075.16	55449.61
Jun, 2050	265.70	1080.31	54369.30
Jul, 2050	260.52	1085.49	53283.81
Aug, 2050	255.32	1090.69	52193.12
Sep, 2050	250.09	1095.92	51097.20
Oct, 2050	244.84	1101.17	49996.03
Nov, 2050	239.56	1106.45	48889.58
Dec, 2050	234.26	1111.75	47777.83
Jan, 2051	228.94	1117.07	46660.76
Mar, 2051	223.58	1122.43	45538.33
Mar, 2051	441.78	2250.24	44410.53
Apr, 2051	212.80	1133.21	43277.32
May, 2051	207.37	1138.64	42138.68
Jun, 2051	201.91	1144.10	40994.58
Jul, 2051	196.43	1149.58	39845.01
Aug, 2051	190.92	1155.09	38689.92
Sep, 2051	185.39	1160.62	37529.30
Oct, 2051	179.83	1166.18	36363.12
Nov, 2051	174.24	1171.77	35191.35
Dec, 2051	168.63	1177.38	34013.96
Jan, 2052	162.98	1183.03	32830.94
Mar, 2052	157.31	1188.70	31642.24
Mar, 2052	308.93	2383.09	30447.85
Apr, 2052	145.90	1200.11	29247.74
May, 2052	140.15	1205.86	28041.87
Jun, 2052	134.37	1211.64	26830.23
Jul, 2052	128.56	1217.45	25612.78
Aug, 2052	122.73	1223.28	24389.50
Sep, 2052	116.87	1229.14	23160.35
Oct, 2052	110.98	1235.03	21925.32
Nov, 2052	105.06	1240.95	20684.37
Dec, 2052	99.11	1246.90	19437.47
Jan, 2053	93.14	1252.87	18184.60
Mar, 2053	87.13	1258.88	16925.72
Mar, 2053	168.23	2523.79	15660.82
Apr, 2053	75.04	1270.97	14389.85
May, 2053	68.95	1277.06	13112.79
Jun, 2053	62.83	1283.18	11829.61
Jul, 2053	56.68	1289.33	10540.28
Aug, 2053	50.51	1295.50	9244.78
Sep, 2053	44.30	1301.71	7943.07
Oct, 2053	38.06	1307.95	6635.12
Nov, 2053	31.79	1314.22	5320.90
Dec, 2053	25.50	1320.51	4000.39
Jan, 2054	19.17	1326.84	2673.55
Mar, 2054	12.81	1333.20	1340.35
Mar, 2054	19.23	2672.79	0.76