Mortgage Parameters

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

Mortgage Summary

Property Total:	$328,000
Down Payment	$98,400
Mortgage Amount:	$229,600
Mortgage Payment:	$1,339.88 / month
Estimated Tax:	+ $182.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,522.10 / month
Total Interest Paid:	$252,756.00 over 30 years
Total Tax Paid:	$65,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	1100.17	239.71	229360.29
May, 2024	1099.02	240.86	229119.42
Jun, 2024	1097.86	242.02	228877.41
Jul, 2024	1096.70	243.18	228634.23
Aug, 2024	1095.54	244.34	228389.89
Sep, 2024	1094.37	245.51	228144.38
Oct, 2024	1093.19	246.69	227897.69
Nov, 2024	1092.01	247.87	227649.82
Dec, 2024	1090.82	249.06	227400.76
Jan, 2025	1089.63	250.25	227150.51
Feb, 2025	1088.43	251.45	226899.06
Mar, 2025	1087.22	252.66	226646.41
Apr, 2025	1086.01	253.87	226392.54
May, 2025	1084.80	255.08	226137.46
Jun, 2025	1083.58	256.30	225881.15
Jul, 2025	1082.35	257.53	225623.62
Aug, 2025	1081.11	258.77	225364.85
Sep, 2025	1079.87	260.01	225104.85
Oct, 2025	1078.63	261.25	224843.59
Nov, 2025	1077.38	262.50	224581.09
Dec, 2025	1076.12	263.76	224317.33
Jan, 2026	1074.85	265.03	224052.30
Feb, 2026	1073.58	266.30	223786.01
Mar, 2026	1072.31	267.57	223518.43
Apr, 2026	1071.03	268.85	223249.58
May, 2026	1069.74	270.14	222979.44
Jun, 2026	1068.44	271.44	222708.00
Jul, 2026	1067.14	272.74	222435.26
Aug, 2026	1065.84	274.04	222161.22
Sep, 2026	1064.52	275.36	221885.86
Oct, 2026	1063.20	276.68	221609.18
Nov, 2026	1061.88	278.00	221331.18
Dec, 2026	1060.55	279.33	221051.85
Jan, 2027	1059.21	280.67	220771.17
Feb, 2027	1057.86	282.02	220489.16
Mar, 2027	1056.51	283.37	220205.79
Apr, 2027	1055.15	284.73	219921.06
May, 2027	1053.79	286.09	219634.97
Jun, 2027	1052.42	287.46	219347.50
Jul, 2027	1051.04	288.84	219058.66
Aug, 2027	1049.66	290.22	218768.44
Sep, 2027	1048.27	291.61	218476.83
Oct, 2027	1046.87	293.01	218183.81
Nov, 2027	1045.46	294.42	217889.40
Dec, 2027	1044.05	295.83	217593.57
Jan, 2028	1042.64	297.24	217296.33
Feb, 2028	1041.21	298.67	216997.66
Mar, 2028	1039.78	300.10	216697.56
Apr, 2028	1038.34	301.54	216396.02
May, 2028	1036.90	302.98	216093.04
Jun, 2028	1035.45	304.43	215788.61
Jul, 2028	1033.99	305.89	215482.71
Aug, 2028	1032.52	307.36	215175.35
Sep, 2028	1031.05	308.83	214866.52
Oct, 2028	1029.57	310.31	214556.21
Nov, 2028	1028.08	311.80	214244.41
Dec, 2028	1026.59	313.29	213931.12
Jan, 2029	1025.09	314.79	213616.33
Feb, 2029	1023.58	316.30	213300.03
Mar, 2029	1022.06	317.82	212982.21
Apr, 2029	1020.54	319.34	212662.87
May, 2029	1019.01	320.87	212342.00
Jun, 2029	1017.47	322.41	212019.59
Jul, 2029	1015.93	323.95	211695.64
Aug, 2029	1014.37	325.51	211370.13
Sep, 2029	1012.82	327.06	211043.07
Oct, 2029	1011.25	328.63	210714.44
Nov, 2029	1009.67	330.21	210384.23
Dec, 2029	1008.09	331.79	210052.44
Jan, 2030	1006.50	333.38	209719.06
Feb, 2030	1004.90	334.98	209384.08
Mar, 2030	1003.30	336.58	209047.50
Apr, 2030	1001.69	338.19	208709.31
May, 2030	1000.07	339.81	208369.49
Jun, 2030	998.44	341.44	208028.05
Jul, 2030	996.80	343.08	207684.97
Aug, 2030	995.16	344.72	207340.25
Sep, 2030	993.51	346.37	206993.88
Oct, 2030	991.85	348.03	206645.84
Nov, 2030	990.18	349.70	206296.14
Dec, 2030	988.50	351.38	205944.76
Jan, 2031	986.82	353.06	205591.70
Feb, 2031	985.13	354.75	205236.95
Mar, 2031	983.43	356.45	204880.49
Apr, 2031	981.72	358.16	204522.33
May, 2031	980.00	359.88	204162.46
Jun, 2031	978.28	361.60	203800.85
Jul, 2031	976.55	363.33	203437.52
Aug, 2031	974.80	365.08	203072.44
Sep, 2031	973.06	366.82	202705.62
Oct, 2031	971.30	368.58	202337.04
Nov, 2031	969.53	370.35	201966.69
Dec, 2031	967.76	372.12	201594.57
Jan, 2032	965.97	373.91	201220.66
Feb, 2032	964.18	375.70	200844.96
Mar, 2032	962.38	377.50	200467.47
Apr, 2032	960.57	379.31	200088.16
May, 2032	958.76	381.12	199707.03
Jun, 2032	956.93	382.95	199324.08
Jul, 2032	955.09	384.79	198939.30
Aug, 2032	953.25	386.63	198552.67
Sep, 2032	951.40	388.48	198164.19
Oct, 2032	949.54	390.34	197773.84
Nov, 2032	947.67	392.21	197381.63
Dec, 2032	945.79	394.09	196987.54
Jan, 2033	943.90	395.98	196591.56
Feb, 2033	942.00	397.88	196193.68
Mar, 2033	940.09	399.79	195793.89
Apr, 2033	938.18	401.70	195392.19
May, 2033	936.25	403.63	194988.57
Jun, 2033	934.32	405.56	194583.01
Jul, 2033	932.38	407.50	194175.50
Aug, 2033	930.42	409.46	193766.05
Sep, 2033	928.46	411.42	193354.63
Oct, 2033	926.49	413.39	192941.24
Nov, 2033	924.51	415.37	192525.87
Dec, 2033	922.52	417.36	192108.51
Jan, 2034	920.52	419.36	191689.15
Feb, 2034	918.51	421.37	191267.78
Mar, 2034	916.49	423.39	190844.39
Apr, 2034	914.46	425.42	190418.97
May, 2034	912.42	427.46	189991.52
Jun, 2034	910.38	429.50	189562.01
Jul, 2034	908.32	431.56	189130.45
Aug, 2034	906.25	433.63	188696.82
Sep, 2034	904.17	435.71	188261.12
Oct, 2034	902.08	437.80	187823.32
Nov, 2034	899.99	439.89	187383.43
Dec, 2034	897.88	442.00	186941.43
Jan, 2035	895.76	444.12	186497.31
Feb, 2035	893.63	446.25	186051.06
Mar, 2035	891.49	448.39	185602.67
Apr, 2035	889.35	450.53	185152.14
May, 2035	887.19	452.69	184699.45
Jun, 2035	885.02	454.86	184244.59
Jul, 2035	882.84	457.04	183787.54
Aug, 2035	880.65	459.23	183328.31
Sep, 2035	878.45	461.43	182866.88
Oct, 2035	876.24	463.64	182403.24
Nov, 2035	874.02	465.86	181937.37
Dec, 2035	871.78	468.10	181469.28
Jan, 2036	869.54	470.34	180998.94
Feb, 2036	867.29	472.59	180526.34
Mar, 2036	865.02	474.86	180051.49
Apr, 2036	862.75	477.13	179574.35
May, 2036	860.46	479.42	179094.93
Jun, 2036	858.16	481.72	178613.22
Jul, 2036	855.85	484.03	178129.19
Aug, 2036	853.54	486.34	177642.85
Sep, 2036	851.21	488.67	177154.17
Oct, 2036	848.86	491.02	176663.16
Nov, 2036	846.51	493.37	176169.79
Dec, 2036	844.15	495.73	175674.05
Jan, 2037	841.77	498.11	175175.95
Feb, 2037	839.38	500.50	174675.45
Mar, 2037	836.99	502.89	174172.56
Apr, 2037	834.58	505.30	173667.25
May, 2037	832.16	507.72	173159.53
Jun, 2037	829.72	510.16	172649.37
Jul, 2037	827.28	512.60	172136.77
Aug, 2037	824.82	515.06	171621.71
Sep, 2037	822.35	517.53	171104.19
Oct, 2037	819.87	520.01	170584.18
Nov, 2037	817.38	522.50	170061.68
Dec, 2037	814.88	525.00	169536.68
Jan, 2038	812.36	527.52	169009.16
Feb, 2038	809.84	530.04	168479.12
Mar, 2038	807.30	532.58	167946.54
Apr, 2038	804.74	535.14	167411.40
May, 2038	802.18	537.70	166873.70
Jun, 2038	799.60	540.28	166333.42
Jul, 2038	797.01	542.87	165790.56
Aug, 2038	794.41	545.47	165245.09
Sep, 2038	791.80	548.08	164697.01
Oct, 2038	789.17	550.71	164146.30
Nov, 2038	786.53	553.35	163592.96
Dec, 2038	783.88	556.00	163036.96
Jan, 2039	781.22	558.66	162478.30
Feb, 2039	778.54	561.34	161916.96
Mar, 2039	775.85	564.03	161352.93
Apr, 2039	773.15	566.73	160786.20
May, 2039	770.43	569.45	160216.76
Jun, 2039	767.71	572.17	159644.58
Jul, 2039	764.96	574.92	159069.67
Aug, 2039	762.21	577.67	158491.99
Sep, 2039	759.44	580.44	157911.55
Oct, 2039	756.66	583.22	157328.33
Nov, 2039	753.86	586.02	156742.32
Dec, 2039	751.06	588.82	156153.50
Jan, 2040	748.24	591.64	155561.85
Feb, 2040	745.40	594.48	154967.37
Mar, 2040	742.55	597.33	154370.04
Apr, 2040	739.69	600.19	153769.85
May, 2040	736.81	603.07	153166.79
Jun, 2040	733.92	605.96	152560.83
Jul, 2040	731.02	608.86	151951.97
Aug, 2040	728.10	611.78	151340.20
Sep, 2040	725.17	614.71	150725.49
Oct, 2040	722.23	617.65	150107.83
Nov, 2040	719.27	620.61	149487.22
Dec, 2040	716.29	623.59	148863.63
Jan, 2041	713.30	626.58	148237.06
Feb, 2041	710.30	629.58	147607.48
Mar, 2041	707.29	632.59	146974.89
Apr, 2041	704.25	635.63	146339.26
May, 2041	701.21	638.67	145700.59
Jun, 2041	698.15	641.73	145058.86
Jul, 2041	695.07	644.81	144414.05
Aug, 2041	691.98	647.90	143766.16
Sep, 2041	688.88	651.00	143115.16
Oct, 2041	685.76	654.12	142461.04
Nov, 2041	682.63	657.25	141803.78
Dec, 2041	679.48	660.40	141143.38
Jan, 2042	676.31	663.57	140479.81
Feb, 2042	673.13	666.75	139813.06
Mar, 2042	669.94	669.94	139143.12
Apr, 2042	666.73	673.15	138469.97
May, 2042	663.50	676.38	137793.59
Jun, 2042	660.26	679.62	137113.97
Jul, 2042	657.00	682.88	136431.10
Aug, 2042	653.73	686.15	135744.95
Sep, 2042	650.44	689.44	135055.51
Oct, 2042	647.14	692.74	134362.77
Nov, 2042	643.82	696.06	133666.72
Dec, 2042	640.49	699.39	132967.32
Jan, 2043	637.14	702.74	132264.58
Feb, 2043	633.77	706.11	131558.46
Mar, 2043	630.38	709.50	130848.97
Apr, 2043	626.98	712.90	130136.07
May, 2043	623.57	716.31	129419.76
Jun, 2043	620.14	719.74	128700.02
Jul, 2043	616.69	723.19	127976.83
Aug, 2043	613.22	726.66	127250.17
Sep, 2043	609.74	730.14	126520.03
Oct, 2043	606.24	733.64	125786.39
Nov, 2043	602.73	737.15	125049.24
Dec, 2043	599.19	740.69	124308.55
Jan, 2044	595.65	744.23	123564.32
Feb, 2044	592.08	747.80	122816.52
Mar, 2044	588.50	751.38	122065.13
Apr, 2044	584.90	754.98	121310.15
May, 2044	581.28	758.60	120551.54
Jun, 2044	577.64	762.24	119789.31
Jul, 2044	573.99	765.89	119023.42
Aug, 2044	570.32	769.56	118253.86
Sep, 2044	566.63	773.25	117480.61
Oct, 2044	562.93	776.95	116703.66
Nov, 2044	559.21	780.67	115922.98
Dec, 2044	555.46	784.42	115138.57
Jan, 2045	551.71	788.17	114350.39
Feb, 2045	547.93	791.95	113558.44
Mar, 2045	544.13	795.75	112762.70
Apr, 2045	540.32	799.56	111963.14
May, 2045	536.49	803.39	111159.75
Jun, 2045	532.64	807.24	110352.51
Jul, 2045	528.77	811.11	109541.40
Aug, 2045	524.89	814.99	108726.41
Sep, 2045	520.98	818.90	107907.51
Oct, 2045	517.06	822.82	107084.68
Nov, 2045	513.11	826.77	106257.92
Dec, 2045	509.15	830.73	105427.19
Jan, 2046	505.17	834.71	104592.48
Feb, 2046	501.17	838.71	103753.78
Mar, 2046	497.15	842.73	102911.05
Apr, 2046	493.12	846.76	102064.28
May, 2046	489.06	850.82	101213.46
Jun, 2046	484.98	854.90	100358.56
Jul, 2046	480.88	859.00	99499.57
Aug, 2046	476.77	863.11	98636.46
Sep, 2046	472.63	867.25	97769.21
Oct, 2046	468.48	871.40	96897.81
Nov, 2046	464.30	875.58	96022.23
Dec, 2046	460.11	879.77	95142.46
Jan, 2047	455.89	883.99	94258.47
Feb, 2047	451.66	888.22	93370.24
Mar, 2047	447.40	892.48	92477.76
Apr, 2047	443.12	896.76	91581.00
May, 2047	438.83	901.05	90679.95
Jun, 2047	434.51	905.37	89774.58
Jul, 2047	430.17	909.71	88864.87
Aug, 2047	425.81	914.07	87950.80
Sep, 2047	421.43	918.45	87032.35
Oct, 2047	417.03	922.85	86109.50
Nov, 2047	412.61	927.27	85182.23
Dec, 2047	408.16	931.72	84250.51
Jan, 2048	403.70	936.18	83314.33
Feb, 2048	399.21	940.67	82373.67
Mar, 2048	394.71	945.17	81428.49
Apr, 2048	390.18	949.70	80478.79
May, 2048	385.63	954.25	79524.54
Jun, 2048	381.06	958.82	78565.72
Jul, 2048	376.46	963.42	77602.30
Aug, 2048	371.84	968.04	76634.26
Sep, 2048	367.21	972.67	75661.59
Oct, 2048	362.55	977.33	74684.25
Nov, 2048	357.86	982.02	73702.23
Dec, 2048	353.16	986.72	72715.51
Jan, 2049	348.43	991.45	71724.06
Feb, 2049	343.68	996.20	70727.86
Mar, 2049	338.90	1000.98	69726.88
Apr, 2049	334.11	1005.77	68721.11
May, 2049	329.29	1010.59	67710.52
Jun, 2049	324.45	1015.43	66695.08
Jul, 2049	319.58	1020.30	65674.78
Aug, 2049	314.69	1025.19	64649.60
Sep, 2049	309.78	1030.10	63619.49
Oct, 2049	304.84	1035.04	62584.46
Nov, 2049	299.88	1040.00	61544.46
Dec, 2049	294.90	1044.98	60499.48
Jan, 2050	289.89	1049.99	59449.50
Feb, 2050	284.86	1055.02	58394.48
Mar, 2050	279.81	1060.07	57334.40
Apr, 2050	274.73	1065.15	56269.25
May, 2050	269.62	1070.26	55199.00
Jun, 2050	264.50	1075.38	54123.61
Jul, 2050	259.34	1080.54	53043.07
Aug, 2050	254.16	1085.72	51957.36
Sep, 2050	248.96	1090.92	50866.44
Oct, 2050	243.74	1096.14	49770.30
Nov, 2050	238.48	1101.40	48668.90
Dec, 2050	233.21	1106.67	47562.22
Jan, 2051	227.90	1111.98	46450.25
Feb, 2051	222.57	1117.31	45332.94
Mar, 2051	217.22	1122.66	44210.28
Apr, 2051	211.84	1128.04	43082.24
May, 2051	206.44	1133.44	41948.80
Jun, 2051	201.00	1138.88	40809.92
Jul, 2051	195.55	1144.33	39665.59
Aug, 2051	190.06	1149.82	38515.77
Sep, 2051	184.55	1155.33	37360.45
Oct, 2051	179.02	1160.86	36199.59
Nov, 2051	173.46	1166.42	35033.16
Dec, 2051	167.87	1172.01	33861.15
Jan, 2052	162.25	1177.63	32683.52
Feb, 2052	156.61	1183.27	31500.25
Mar, 2052	150.94	1188.94	30311.31
Apr, 2052	145.24	1194.64	29116.67
May, 2052	139.52	1200.36	27916.31
Jun, 2052	133.77	1206.11	26710.19
Jul, 2052	127.99	1211.89	25498.30
Aug, 2052	122.18	1217.70	24280.60
Sep, 2052	116.34	1223.54	23057.06
Oct, 2052	110.48	1229.40	21827.67
Nov, 2052	104.59	1235.29	20592.38
Dec, 2052	98.67	1241.21	19351.17
Jan, 2053	92.72	1247.16	18104.01
Feb, 2053	86.75	1253.13	16850.88
Mar, 2053	80.74	1259.14	15591.74
Apr, 2053	74.71	1265.17	14326.58
May, 2053	68.65	1271.23	13055.34
Jun, 2053	62.56	1277.32	11778.02
Jul, 2053	56.44	1283.44	10494.58
Aug, 2053	50.29	1289.59	9204.98
Sep, 2053	44.11	1295.77	7909.21
Oct, 2053	37.90	1301.98	6607.23
Nov, 2053	31.66	1308.22	5299.01
Dec, 2053	25.39	1314.49	3984.52
Jan, 2054	19.09	1320.79	2663.73
Feb, 2054	12.76	1327.12	1336.62
Mar, 2054	6.40	1333.48	3.14