Mortgage Parameters

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

Mortgage Summary

Property Total:	$355,050
Down Payment	$106,515
Mortgage Amount:	$248,535
Mortgage Payment:	$1,450.38 / month
Estimated Tax:	+ $197.25 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,647.63 / month
Total Interest Paid:	$273,601.80 over 30 years
Total Tax Paid:	$71,010.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	1190.90	259.48	248275.52
May, 2024	1189.65	260.73	248014.79
Jun, 2024	1188.40	261.98	247752.81
Jul, 2024	1187.15	263.23	247489.58
Aug, 2024	1185.89	264.49	247225.09
Sep, 2024	1184.62	265.76	246959.33
Oct, 2024	1183.35	267.03	246692.30
Nov, 2024	1182.07	268.31	246423.99
Dec, 2024	1180.78	269.60	246154.39
Jan, 2025	1179.49	270.89	245883.50
Feb, 2025	1178.19	272.19	245611.31
Mar, 2025	1176.89	273.49	245337.82
Apr, 2025	1175.58	274.80	245063.01
May, 2025	1174.26	276.12	244786.89
Jun, 2025	1172.94	277.44	244509.45
Jul, 2025	1171.61	278.77	244230.68
Aug, 2025	1170.27	280.11	243950.57
Sep, 2025	1168.93	281.45	243669.12
Oct, 2025	1167.58	282.80	243386.32
Nov, 2025	1166.23	284.15	243102.17
Dec, 2025	1164.86	285.52	242816.65
Jan, 2026	1163.50	286.88	242529.77
Feb, 2026	1162.12	288.26	242241.51
Mar, 2026	1160.74	289.64	241951.87
Apr, 2026	1159.35	291.03	241660.84
May, 2026	1157.96	292.42	241368.42
Jun, 2026	1156.56	293.82	241074.60
Jul, 2026	1155.15	295.23	240779.37
Aug, 2026	1153.73	296.65	240482.72
Sep, 2026	1152.31	298.07	240184.66
Oct, 2026	1150.88	299.50	239885.16
Nov, 2026	1149.45	300.93	239584.23
Dec, 2026	1148.01	302.37	239281.86
Jan, 2027	1146.56	303.82	238978.04
Feb, 2027	1145.10	305.28	238672.76
Mar, 2027	1143.64	306.74	238366.02
Apr, 2027	1142.17	308.21	238057.81
May, 2027	1140.69	309.69	237748.12
Jun, 2027	1139.21	311.17	237436.95
Jul, 2027	1137.72	312.66	237124.29
Aug, 2027	1136.22	314.16	236810.13
Sep, 2027	1134.72	315.66	236494.47
Oct, 2027	1133.20	317.18	236177.29
Nov, 2027	1131.68	318.70	235858.59
Dec, 2027	1130.16	320.22	235538.37
Jan, 2028	1128.62	321.76	235216.61
Feb, 2028	1127.08	323.30	234893.31
Mar, 2028	1125.53	324.85	234568.46
Apr, 2028	1123.97	326.41	234242.06
May, 2028	1122.41	327.97	233914.08
Jun, 2028	1120.84	329.54	233584.54
Jul, 2028	1119.26	331.12	233253.42
Aug, 2028	1117.67	332.71	232920.72
Sep, 2028	1116.08	334.30	232586.41
Oct, 2028	1114.48	335.90	232250.51
Nov, 2028	1112.87	337.51	231913.00
Dec, 2028	1111.25	339.13	231573.87
Jan, 2029	1109.62	340.76	231233.11
Feb, 2029	1107.99	342.39	230890.72
Mar, 2029	1106.35	344.03	230546.70
Apr, 2029	1104.70	345.68	230201.02
May, 2029	1103.05	347.33	229853.68
Jun, 2029	1101.38	349.00	229504.69
Jul, 2029	1099.71	350.67	229154.02
Aug, 2029	1098.03	352.35	228801.67
Sep, 2029	1096.34	354.04	228447.63
Oct, 2029	1094.64	355.74	228091.89
Nov, 2029	1092.94	357.44	227734.45
Dec, 2029	1091.23	359.15	227375.30
Jan, 2030	1089.51	360.87	227014.43
Feb, 2030	1087.78	362.60	226651.82
Mar, 2030	1086.04	364.34	226287.48
Apr, 2030	1084.29	366.09	225921.40
May, 2030	1082.54	367.84	225553.56
Jun, 2030	1080.78	369.60	225183.96
Jul, 2030	1079.01	371.37	224812.58
Aug, 2030	1077.23	373.15	224439.43
Sep, 2030	1075.44	374.94	224064.49
Oct, 2030	1073.64	376.74	223687.75
Nov, 2030	1071.84	378.54	223309.21
Dec, 2030	1070.02	380.36	222928.85
Jan, 2031	1068.20	382.18	222546.67
Feb, 2031	1066.37	384.01	222162.66
Mar, 2031	1064.53	385.85	221776.81
Apr, 2031	1062.68	387.70	221389.11
May, 2031	1060.82	389.56	220999.55
Jun, 2031	1058.96	391.42	220608.13
Jul, 2031	1057.08	393.30	220214.83
Aug, 2031	1055.20	395.18	219819.65
Sep, 2031	1053.30	397.08	219422.57
Oct, 2031	1051.40	398.98	219023.59
Nov, 2031	1049.49	400.89	218622.70
Dec, 2031	1047.57	402.81	218219.88
Jan, 2032	1045.64	404.74	217815.14
Feb, 2032	1043.70	406.68	217408.46
Mar, 2032	1041.75	408.63	216999.83
Apr, 2032	1039.79	410.59	216589.24
May, 2032	1037.82	412.56	216176.68
Jun, 2032	1035.85	414.53	215762.15
Jul, 2032	1033.86	416.52	215345.63
Aug, 2032	1031.86	418.52	214927.11
Sep, 2032	1029.86	420.52	214506.59
Oct, 2032	1027.84	422.54	214084.06
Nov, 2032	1025.82	424.56	213659.50
Dec, 2032	1023.79	426.59	213232.90
Jan, 2033	1021.74	428.64	212804.26
Feb, 2033	1019.69	430.69	212373.57
Mar, 2033	1017.62	432.76	211940.81
Apr, 2033	1015.55	434.83	211505.98
May, 2033	1013.47	436.91	211069.07
Jun, 2033	1011.37	439.01	210630.06
Jul, 2033	1009.27	441.11	210188.95
Aug, 2033	1007.16	443.22	209745.73
Sep, 2033	1005.03	445.35	209300.38
Oct, 2033	1002.90	447.48	208852.90
Nov, 2033	1000.75	449.63	208403.27
Dec, 2033	998.60	451.78	207951.49
Jan, 2034	996.43	453.95	207497.54
Feb, 2034	994.26	456.12	207041.42
Mar, 2034	992.07	458.31	206583.11
Apr, 2034	989.88	460.50	206122.61
May, 2034	987.67	462.71	205659.90
Jun, 2034	985.45	464.93	205194.98
Jul, 2034	983.23	467.15	204727.82
Aug, 2034	980.99	469.39	204258.43
Sep, 2034	978.74	471.64	203786.79
Oct, 2034	976.48	473.90	203312.89
Nov, 2034	974.21	476.17	202836.71
Dec, 2034	971.93	478.45	202358.26
Jan, 2035	969.63	480.75	201877.51
Feb, 2035	967.33	483.05	201394.46
Mar, 2035	965.02	485.36	200909.10
Apr, 2035	962.69	487.69	200421.41
May, 2035	960.35	490.03	199931.38
Jun, 2035	958.00	492.38	199439.00
Jul, 2035	955.65	494.73	198944.27
Aug, 2035	953.27	497.11	198447.16
Sep, 2035	950.89	499.49	197947.68
Oct, 2035	948.50	501.88	197445.80
Nov, 2035	946.09	504.29	196941.51
Dec, 2035	943.68	506.70	196434.81
Jan, 2036	941.25	509.13	195925.68
Feb, 2036	938.81	511.57	195414.11
Mar, 2036	936.36	514.02	194900.09
Apr, 2036	933.90	516.48	194383.61
May, 2036	931.42	518.96	193864.65
Jun, 2036	928.93	521.45	193343.20
Jul, 2036	926.44	523.94	192819.26
Aug, 2036	923.93	526.45	192292.80
Sep, 2036	921.40	528.98	191763.83
Oct, 2036	918.87	531.51	191232.31
Nov, 2036	916.32	534.06	190698.26
Dec, 2036	913.76	536.62	190161.64
Jan, 2037	911.19	539.19	189622.45
Feb, 2037	908.61	541.77	189080.68
Mar, 2037	906.01	544.37	188536.31
Apr, 2037	903.40	546.98	187989.33
May, 2037	900.78	549.60	187439.73
Jun, 2037	898.15	552.23	186887.50
Jul, 2037	895.50	554.88	186332.63
Aug, 2037	892.84	557.54	185775.09
Sep, 2037	890.17	560.21	185214.88
Oct, 2037	887.49	562.89	184651.99
Nov, 2037	884.79	565.59	184086.40
Dec, 2037	882.08	568.30	183518.10
Jan, 2038	879.36	571.02	182947.08
Feb, 2038	876.62	573.76	182373.32
Mar, 2038	873.87	576.51	181796.81
Apr, 2038	871.11	579.27	181217.54
May, 2038	868.33	582.05	180635.50
Jun, 2038	865.55	584.83	180050.66
Jul, 2038	862.74	587.64	179463.02
Aug, 2038	859.93	590.45	178872.57
Sep, 2038	857.10	593.28	178279.29
Oct, 2038	854.25	596.13	177683.16
Nov, 2038	851.40	598.98	177084.18
Dec, 2038	848.53	601.85	176482.33
Jan, 2039	845.64	604.74	175877.59
Feb, 2039	842.75	607.63	175269.96
Mar, 2039	839.84	610.54	174659.42
Apr, 2039	836.91	613.47	174045.95
May, 2039	833.97	616.41	173429.54
Jun, 2039	831.02	619.36	172810.17
Jul, 2039	828.05	622.33	172187.84
Aug, 2039	825.07	625.31	171562.53
Sep, 2039	822.07	628.31	170934.22
Oct, 2039	819.06	631.32	170302.90
Nov, 2039	816.03	634.35	169668.55
Dec, 2039	813.00	637.38	169031.17
Jan, 2040	809.94	640.44	168390.73
Feb, 2040	806.87	643.51	167747.22
Mar, 2040	803.79	646.59	167100.63
Apr, 2040	800.69	649.69	166450.94
May, 2040	797.58	652.80	165798.14
Jun, 2040	794.45	655.93	165142.21
Jul, 2040	791.31	659.07	164483.13
Aug, 2040	788.15	662.23	163820.90
Sep, 2040	784.98	665.40	163155.50
Oct, 2040	781.79	668.59	162486.90
Nov, 2040	778.58	671.80	161815.11
Dec, 2040	775.36	675.02	161140.09
Jan, 2041	772.13	678.25	160461.84
Feb, 2041	768.88	681.50	159780.34
Mar, 2041	765.61	684.77	159095.58
Apr, 2041	762.33	688.05	158407.53
May, 2041	759.04	691.34	157716.18
Jun, 2041	755.72	694.66	157021.53
Jul, 2041	752.39	697.99	156323.54
Aug, 2041	749.05	701.33	155622.21
Sep, 2041	745.69	704.69	154917.52
Oct, 2041	742.31	708.07	154209.46
Nov, 2041	738.92	711.46	153498.00
Dec, 2041	735.51	714.87	152783.13
Jan, 2042	732.09	718.29	152064.83
Feb, 2042	728.64	721.74	151343.10
Mar, 2042	725.19	725.19	150617.90
Apr, 2042	721.71	728.67	149889.23
May, 2042	718.22	732.16	149157.07
Jun, 2042	714.71	735.67	148421.40
Jul, 2042	711.19	739.19	147682.21
Aug, 2042	707.64	742.74	146939.47
Sep, 2042	704.08	746.30	146193.18
Oct, 2042	700.51	749.87	145443.31
Nov, 2042	696.92	753.46	144689.84
Dec, 2042	693.31	757.07	143932.77
Jan, 2043	689.68	760.70	143172.07
Feb, 2043	686.03	764.35	142407.72
Mar, 2043	682.37	768.01	141639.71
Apr, 2043	678.69	771.69	140868.02
May, 2043	674.99	775.39	140092.63
Jun, 2043	671.28	779.10	139313.53
Jul, 2043	667.54	782.84	138530.69
Aug, 2043	663.79	786.59	137744.11
Sep, 2043	660.02	790.36	136953.75
Oct, 2043	656.24	794.14	136159.61
Nov, 2043	652.43	797.95	135361.66
Dec, 2043	648.61	801.77	134559.89
Jan, 2044	644.77	805.61	133754.27
Feb, 2044	640.91	809.47	132944.80
Mar, 2044	637.03	813.35	132131.45
Apr, 2044	633.13	817.25	131314.20
May, 2044	629.21	821.17	130493.03
Jun, 2044	625.28	825.10	129667.93
Jul, 2044	621.33	829.05	128838.87
Aug, 2044	617.35	833.03	128005.85
Sep, 2044	613.36	837.02	127168.83
Oct, 2044	609.35	841.03	126327.80
Nov, 2044	605.32	845.06	125482.74
Dec, 2044	601.27	849.11	124633.63
Jan, 2045	597.20	853.18	123780.45
Feb, 2045	593.11	857.27	122923.19
Mar, 2045	589.01	861.37	122061.82
Apr, 2045	584.88	865.50	121196.32
May, 2045	580.73	869.65	120326.67
Jun, 2045	576.57	873.81	119452.85
Jul, 2045	572.38	878.00	118574.85
Aug, 2045	568.17	882.21	117692.64
Sep, 2045	563.94	886.44	116806.21
Oct, 2045	559.70	890.68	115915.52
Nov, 2045	555.43	894.95	115020.57
Dec, 2045	551.14	899.24	114121.33
Jan, 2046	546.83	903.55	113217.78
Feb, 2046	542.50	907.88	112309.91
Mar, 2046	538.15	912.23	111397.68
Apr, 2046	533.78	916.60	110481.08
May, 2046	529.39	920.99	109560.09
Jun, 2046	524.98	925.40	108634.68
Jul, 2046	520.54	929.84	107704.84
Aug, 2046	516.09	934.29	106770.55
Sep, 2046	511.61	938.77	105831.78
Oct, 2046	507.11	943.27	104888.51
Nov, 2046	502.59	947.79	103940.72
Dec, 2046	498.05	952.33	102988.39
Jan, 2047	493.49	956.89	102031.49
Feb, 2047	488.90	961.48	101070.01
Mar, 2047	484.29	966.09	100103.93
Apr, 2047	479.66	970.72	99133.21
May, 2047	475.01	975.37	98157.85
Jun, 2047	470.34	980.04	97177.81
Jul, 2047	465.64	984.74	96193.07
Aug, 2047	460.93	989.45	95203.61
Sep, 2047	456.18	994.20	94209.42
Oct, 2047	451.42	998.96	93210.46
Nov, 2047	446.63	1003.75	92206.71
Dec, 2047	441.82	1008.56	91198.16
Jan, 2048	436.99	1013.39	90184.77
Feb, 2048	432.14	1018.24	89166.52
Mar, 2048	427.26	1023.12	88143.40
Apr, 2048	422.35	1028.03	87115.37
May, 2048	417.43	1032.95	86082.42
Jun, 2048	412.48	1037.90	85044.52
Jul, 2048	407.50	1042.88	84001.64
Aug, 2048	402.51	1047.87	82953.77
Sep, 2048	397.49	1052.89	81900.88
Oct, 2048	392.44	1057.94	80842.94
Nov, 2048	387.37	1063.01	79779.93
Dec, 2048	382.28	1068.10	78711.83
Jan, 2049	377.16	1073.22	77638.61
Feb, 2049	372.02	1078.36	76560.25
Mar, 2049	366.85	1083.53	75476.72
Apr, 2049	361.66	1088.72	74388.00
May, 2049	356.44	1093.94	73294.06
Jun, 2049	351.20	1099.18	72194.88
Jul, 2049	345.93	1104.45	71090.44
Aug, 2049	340.64	1109.74	69980.70
Sep, 2049	335.32	1115.06	68865.64
Oct, 2049	329.98	1120.40	67745.25
Nov, 2049	324.61	1125.77	66619.48
Dec, 2049	319.22	1131.16	65488.32
Jan, 2050	313.80	1136.58	64351.73
Feb, 2050	308.35	1142.03	63209.71
Mar, 2050	302.88	1147.50	62062.21
Apr, 2050	297.38	1153.00	60909.21
May, 2050	291.86	1158.52	59750.68
Jun, 2050	286.31	1164.07	58586.61
Jul, 2050	280.73	1169.65	57416.96
Aug, 2050	275.12	1175.26	56241.70
Sep, 2050	269.49	1180.89	55060.81
Oct, 2050	263.83	1186.55	53874.26
Nov, 2050	258.15	1192.23	52682.03
Dec, 2050	252.43	1197.95	51484.09
Jan, 2051	246.69	1203.69	50280.40
Feb, 2051	240.93	1209.45	49070.95
Mar, 2051	235.13	1215.25	47855.70
Apr, 2051	229.31	1221.07	46634.63
May, 2051	223.46	1226.92	45407.71
Jun, 2051	217.58	1232.80	44174.90
Jul, 2051	211.67	1238.71	42936.20
Aug, 2051	205.74	1244.64	41691.55
Sep, 2051	199.77	1250.61	40440.94
Oct, 2051	193.78	1256.60	39184.34
Nov, 2051	187.76	1262.62	37921.72
Dec, 2051	181.71	1268.67	36653.05
Jan, 2052	175.63	1274.75	35378.30
Feb, 2052	169.52	1280.86	34097.44
Mar, 2052	163.38	1287.00	32810.44
Apr, 2052	157.22	1293.16	31517.28
May, 2052	151.02	1299.36	30217.92
Jun, 2052	144.79	1305.59	28912.34
Jul, 2052	138.54	1311.84	27600.49
Aug, 2052	132.25	1318.13	26282.37
Sep, 2052	125.94	1324.44	24957.92
Oct, 2052	119.59	1330.79	23627.13
Nov, 2052	113.21	1337.17	22289.97
Dec, 2052	106.81	1343.57	20946.39
Jan, 2053	100.37	1350.01	19596.38
Feb, 2053	93.90	1356.48	18239.90
Mar, 2053	87.40	1362.98	16876.92
Apr, 2053	80.87	1369.51	15507.41
May, 2053	74.31	1376.07	14131.33
Jun, 2053	67.71	1382.67	12748.67
Jul, 2053	61.09	1389.29	11359.37
Aug, 2053	54.43	1395.95	9963.42
Sep, 2053	47.74	1402.64	8560.79
Oct, 2053	41.02	1409.36	7151.43
Nov, 2053	34.27	1416.11	5735.31
Dec, 2053	27.48	1422.90	4312.41
Jan, 2054	20.66	1429.72	2882.70
Feb, 2054	13.81	1436.57	1446.13
Mar, 2054	6.93	1443.45	2.68