Mortgage Parameters

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

Mortgage Summary

Property Total:	$318,000
Down Payment	$95,400
Mortgage Amount:	$222,600
Mortgage Payment:	$1,299.03 / month
Estimated Tax:	+ $176.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,475.70 / month
Total Interest Paid:	$245,052.00 over 30 years
Total Tax Paid:	$63,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	1066.62	232.40	222367.60
May, 2024	1065.51	233.52	222134.08
Jun, 2024	1064.39	234.64	221899.44
Jul, 2024	1063.27	235.76	221663.68
Aug, 2024	1062.14	236.89	221426.79
Sep, 2024	1061.00	238.03	221188.76
Oct, 2024	1059.86	239.17	220949.59
Nov, 2024	1058.72	240.31	220709.28
Dec, 2024	1057.57	241.46	220467.81
Jan, 2025	1056.41	242.62	220225.19
Feb, 2025	1055.25	243.78	219981.41
Mar, 2025	1054.08	244.95	219736.46
Apr, 2025	1052.90	246.13	219490.33
May, 2025	1051.72	247.31	219243.02
Jun, 2025	1050.54	248.49	218994.53
Jul, 2025	1049.35	249.68	218744.85
Aug, 2025	1048.15	250.88	218493.97
Sep, 2025	1046.95	252.08	218241.89
Oct, 2025	1045.74	253.29	217988.61
Nov, 2025	1044.53	254.50	217734.11
Dec, 2025	1043.31	255.72	217478.38
Jan, 2026	1042.08	256.95	217221.44
Feb, 2026	1040.85	258.18	216963.26
Mar, 2026	1039.62	259.41	216703.85
Apr, 2026	1038.37	260.66	216443.19
May, 2026	1037.12	261.91	216181.28
Jun, 2026	1035.87	263.16	215918.12
Jul, 2026	1034.61	264.42	215653.70
Aug, 2026	1033.34	265.69	215388.01
Sep, 2026	1032.07	266.96	215121.05
Oct, 2026	1030.79	268.24	214852.81
Nov, 2026	1029.50	269.53	214583.28
Dec, 2026	1028.21	270.82	214312.46
Jan, 2027	1026.91	272.12	214040.34
Feb, 2027	1025.61	273.42	213766.92
Mar, 2027	1024.30	274.73	213492.19
Apr, 2027	1022.98	276.05	213216.15
May, 2027	1021.66	277.37	212938.78
Jun, 2027	1020.33	278.70	212660.08
Jul, 2027	1019.00	280.03	212380.05
Aug, 2027	1017.65	281.38	212098.67
Sep, 2027	1016.31	282.72	211815.95
Oct, 2027	1014.95	284.08	211531.87
Nov, 2027	1013.59	285.44	211246.43
Dec, 2027	1012.22	286.81	210959.62
Jan, 2028	1010.85	288.18	210671.44
Feb, 2028	1009.47	289.56	210381.88
Mar, 2028	1008.08	290.95	210090.93
Apr, 2028	1006.69	292.34	209798.58
May, 2028	1005.28	293.75	209504.84
Jun, 2028	1003.88	295.15	209209.68
Jul, 2028	1002.46	296.57	208913.12
Aug, 2028	1001.04	297.99	208615.13
Sep, 2028	999.61	299.42	208315.71
Oct, 2028	998.18	300.85	208014.86
Nov, 2028	996.74	302.29	207712.57
Dec, 2028	995.29	303.74	207408.83
Jan, 2029	993.83	305.20	207103.63
Feb, 2029	992.37	306.66	206796.98
Mar, 2029	990.90	308.13	206488.85
Apr, 2029	989.43	309.60	206179.24
May, 2029	987.94	311.09	205868.16
Jun, 2029	986.45	312.58	205555.58
Jul, 2029	984.95	314.08	205241.50
Aug, 2029	983.45	315.58	204925.92
Sep, 2029	981.94	317.09	204608.83
Oct, 2029	980.42	318.61	204290.21
Nov, 2029	978.89	320.14	203970.08
Dec, 2029	977.36	321.67	203648.40
Jan, 2030	975.82	323.21	203325.19
Feb, 2030	974.27	324.76	203000.42
Mar, 2030	972.71	326.32	202674.10
Apr, 2030	971.15	327.88	202346.22
May, 2030	969.58	329.45	202016.77
Jun, 2030	968.00	331.03	201685.73
Jul, 2030	966.41	332.62	201353.11
Aug, 2030	964.82	334.21	201018.90
Sep, 2030	963.22	335.81	200683.09
Oct, 2030	961.61	337.42	200345.66
Nov, 2030	959.99	339.04	200006.62
Dec, 2030	958.37	340.66	199665.96
Jan, 2031	956.73	342.30	199323.66
Feb, 2031	955.09	343.94	198979.72
Mar, 2031	953.44	345.59	198634.14
Apr, 2031	951.79	347.24	198286.90
May, 2031	950.12	348.91	197937.99
Jun, 2031	948.45	350.58	197587.41
Jul, 2031	946.77	352.26	197235.16
Aug, 2031	945.09	353.94	196881.21
Sep, 2031	943.39	355.64	196525.57
Oct, 2031	941.69	357.34	196168.23
Nov, 2031	939.97	359.06	195809.17
Dec, 2031	938.25	360.78	195448.39
Jan, 2032	936.52	362.51	195085.88
Feb, 2032	934.79	364.24	194721.64
Mar, 2032	933.04	365.99	194355.65
Apr, 2032	931.29	367.74	193987.91
May, 2032	929.53	369.50	193618.41
Jun, 2032	927.75	371.28	193247.13
Jul, 2032	925.98	373.05	192874.08
Aug, 2032	924.19	374.84	192499.23
Sep, 2032	922.39	376.64	192122.60
Oct, 2032	920.59	378.44	191744.15
Nov, 2032	918.77	380.26	191363.90
Dec, 2032	916.95	382.08	190981.82
Jan, 2033	915.12	383.91	190597.91
Feb, 2033	913.28	385.75	190212.16
Mar, 2033	911.43	387.60	189824.57
Apr, 2033	909.58	389.45	189435.11
May, 2033	907.71	391.32	189043.79
Jun, 2033	905.83	393.20	188650.60
Jul, 2033	903.95	395.08	188255.52
Aug, 2033	902.06	396.97	187858.55
Sep, 2033	900.16	398.87	187459.67
Oct, 2033	898.24	400.79	187058.89
Nov, 2033	896.32	402.71	186656.18
Dec, 2033	894.39	404.64	186251.54
Jan, 2034	892.46	406.57	185844.97
Feb, 2034	890.51	408.52	185436.45
Mar, 2034	888.55	410.48	185025.97
Apr, 2034	886.58	412.45	184613.52
May, 2034	884.61	414.42	184199.09
Jun, 2034	882.62	416.41	183782.68
Jul, 2034	880.63	418.40	183364.28
Aug, 2034	878.62	420.41	182943.87
Sep, 2034	876.61	422.42	182521.45
Oct, 2034	874.58	424.45	182097.00
Nov, 2034	872.55	426.48	181670.52
Dec, 2034	870.50	428.53	181241.99
Jan, 2035	868.45	430.58	180811.41
Feb, 2035	866.39	432.64	180378.77
Mar, 2035	864.31	434.72	179944.06
Apr, 2035	862.23	436.80	179507.26
May, 2035	860.14	438.89	179068.37
Jun, 2035	858.04	440.99	178627.37
Jul, 2035	855.92	443.11	178184.27
Aug, 2035	853.80	445.23	177739.03
Sep, 2035	851.67	447.36	177291.67
Oct, 2035	849.52	449.51	176842.16
Nov, 2035	847.37	451.66	176390.50
Dec, 2035	845.20	453.83	175936.68
Jan, 2036	843.03	456.00	175480.68
Feb, 2036	840.84	458.19	175022.49
Mar, 2036	838.65	460.38	174562.11
Apr, 2036	836.44	462.59	174099.52
May, 2036	834.23	464.80	173634.72
Jun, 2036	832.00	467.03	173167.69
Jul, 2036	829.76	469.27	172698.42
Aug, 2036	827.51	471.52	172226.91
Sep, 2036	825.25	473.78	171753.13
Oct, 2036	822.98	476.05	171277.08
Nov, 2036	820.70	478.33	170798.76
Dec, 2036	818.41	480.62	170318.14
Jan, 2037	816.11	482.92	169835.22
Feb, 2037	813.79	485.24	169349.98
Mar, 2037	811.47	487.56	168862.42
Apr, 2037	809.13	489.90	168372.52
May, 2037	806.78	492.25	167880.27
Jun, 2037	804.43	494.60	167385.67
Jul, 2037	802.06	496.97	166888.70
Aug, 2037	799.68	499.35	166389.34
Sep, 2037	797.28	501.75	165887.59
Oct, 2037	794.88	504.15	165383.44
Nov, 2037	792.46	506.57	164876.88
Dec, 2037	790.04	508.99	164367.88
Jan, 2038	787.60	511.43	163856.45
Feb, 2038	785.15	513.88	163342.56
Mar, 2038	782.68	516.35	162826.21
Apr, 2038	780.21	518.82	162307.39
May, 2038	777.72	521.31	161786.09
Jun, 2038	775.22	523.81	161262.28
Jul, 2038	772.72	526.31	160735.97
Aug, 2038	770.19	528.84	160207.13
Sep, 2038	767.66	531.37	159675.76
Oct, 2038	765.11	533.92	159141.84
Nov, 2038	762.55	536.48	158605.37
Dec, 2038	759.98	539.05	158066.32
Jan, 2039	757.40	541.63	157524.69
Feb, 2039	754.81	544.22	156980.47
Mar, 2039	752.20	546.83	156433.64
Apr, 2039	749.58	549.45	155884.18
May, 2039	746.95	552.08	155332.10
Jun, 2039	744.30	554.73	154777.37
Jul, 2039	741.64	557.39	154219.98
Aug, 2039	738.97	560.06	153659.92
Sep, 2039	736.29	562.74	153097.18
Oct, 2039	733.59	565.44	152531.74
Nov, 2039	730.88	568.15	151963.59
Dec, 2039	728.16	570.87	151392.72
Jan, 2040	725.42	573.61	150819.11
Feb, 2040	722.67	576.36	150242.76
Mar, 2040	719.91	579.12	149663.64
Apr, 2040	717.14	581.89	149081.75
May, 2040	714.35	584.68	148497.07
Jun, 2040	711.55	587.48	147909.59
Jul, 2040	708.73	590.30	147319.29
Aug, 2040	705.90	593.13	146726.17
Sep, 2040	703.06	595.97	146130.20
Oct, 2040	700.21	598.82	145531.38
Nov, 2040	697.34	601.69	144929.68
Dec, 2040	694.45	604.58	144325.11
Jan, 2041	691.56	607.47	143717.64
Feb, 2041	688.65	610.38	143107.25
Mar, 2041	685.72	613.31	142493.95
Apr, 2041	682.78	616.25	141877.70
May, 2041	679.83	619.20	141258.50
Jun, 2041	676.86	622.17	140636.33
Jul, 2041	673.88	625.15	140011.19
Aug, 2041	670.89	628.14	139383.04
Sep, 2041	667.88	631.15	138751.89
Oct, 2041	664.85	634.18	138117.71
Nov, 2041	661.81	637.22	137480.50
Dec, 2041	658.76	640.27	136840.23
Jan, 2042	655.69	643.34	136196.89
Feb, 2042	652.61	646.42	135550.47
Mar, 2042	649.51	649.52	134900.95
Apr, 2042	646.40	652.63	134248.32
May, 2042	643.27	655.76	133592.57
Jun, 2042	640.13	658.90	132933.67
Jul, 2042	636.97	662.06	132271.61
Aug, 2042	633.80	665.23	131606.38
Sep, 2042	630.61	668.42	130937.97
Oct, 2042	627.41	671.62	130266.35
Nov, 2042	624.19	674.84	129591.51
Dec, 2042	620.96	678.07	128913.44
Jan, 2043	617.71	681.32	128232.12
Feb, 2043	614.45	684.58	127547.54
Mar, 2043	611.17	687.86	126859.67
Apr, 2043	607.87	691.16	126168.51
May, 2043	604.56	694.47	125474.04
Jun, 2043	601.23	697.80	124776.24
Jul, 2043	597.89	701.14	124075.09
Aug, 2043	594.53	704.50	123370.59
Sep, 2043	591.15	707.88	122662.71
Oct, 2043	587.76	711.27	121951.44
Nov, 2043	584.35	714.68	121236.76
Dec, 2043	580.93	718.10	120518.66
Jan, 2044	577.49	721.54	119797.11
Feb, 2044	574.03	725.00	119072.11
Mar, 2044	570.55	728.48	118343.63
Apr, 2044	567.06	731.97	117611.67
May, 2044	563.56	735.47	116876.19
Jun, 2044	560.03	739.00	116137.19
Jul, 2044	556.49	742.54	115394.65
Aug, 2044	552.93	746.10	114648.56
Sep, 2044	549.36	749.67	113898.89
Oct, 2044	545.77	753.26	113145.62
Nov, 2044	542.16	756.87	112388.75
Dec, 2044	538.53	760.50	111628.25
Jan, 2045	534.89	764.14	110864.10
Feb, 2045	531.22	767.81	110096.30
Mar, 2045	527.54	771.49	109324.81
Apr, 2045	523.85	775.18	108549.63
May, 2045	520.13	778.90	107770.73
Jun, 2045	516.40	782.63	106988.10
Jul, 2045	512.65	786.38	106201.72
Aug, 2045	508.88	790.15	105411.58
Sep, 2045	505.10	793.93	104617.64
Oct, 2045	501.29	797.74	103819.91
Nov, 2045	497.47	801.56	103018.35
Dec, 2045	493.63	805.40	102212.95
Jan, 2046	489.77	809.26	101403.69
Feb, 2046	485.89	813.14	100590.55
Mar, 2046	482.00	817.03	99773.52
Apr, 2046	478.08	820.95	98952.57
May, 2046	474.15	824.88	98127.69
Jun, 2046	470.20	828.83	97298.85
Jul, 2046	466.22	832.81	96466.05
Aug, 2046	462.23	836.80	95629.25
Sep, 2046	458.22	840.81	94788.44
Oct, 2046	454.19	844.84	93943.61
Nov, 2046	450.15	848.88	93094.72
Dec, 2046	446.08	852.95	92241.77
Jan, 2047	441.99	857.04	91384.73
Feb, 2047	437.89	861.14	90523.59
Mar, 2047	433.76	865.27	89658.32
Apr, 2047	429.61	869.42	88788.90
May, 2047	425.45	873.58	87915.32
Jun, 2047	421.26	877.77	87037.55
Jul, 2047	417.05	881.98	86155.57
Aug, 2047	412.83	886.20	85269.37
Sep, 2047	408.58	890.45	84378.92
Oct, 2047	404.32	894.71	83484.21
Nov, 2047	400.03	899.00	82585.21
Dec, 2047	395.72	903.31	81681.90
Jan, 2048	391.39	907.64	80774.26
Feb, 2048	387.04	911.99	79862.27
Mar, 2048	382.67	916.36	78945.92
Apr, 2048	378.28	920.75	78025.17
May, 2048	373.87	925.16	77100.01
Jun, 2048	369.44	929.59	76170.42
Jul, 2048	364.98	934.05	75236.37
Aug, 2048	360.51	938.52	74297.85
Sep, 2048	356.01	943.02	73354.83
Oct, 2048	351.49	947.54	72407.29
Nov, 2048	346.95	952.08	71455.21
Dec, 2048	342.39	956.64	70498.57
Jan, 2049	337.81	961.22	69537.35
Feb, 2049	333.20	965.83	68571.52
Mar, 2049	328.57	970.46	67601.06
Apr, 2049	323.92	975.11	66625.95
May, 2049	319.25	979.78	65646.17
Jun, 2049	314.55	984.48	64661.70
Jul, 2049	309.84	989.19	63672.50
Aug, 2049	305.10	993.93	62678.57
Sep, 2049	300.33	998.70	61679.88
Oct, 2049	295.55	1003.48	60676.40
Nov, 2049	290.74	1008.29	59668.11
Dec, 2049	285.91	1013.12	58654.99
Jan, 2050	281.06	1017.97	57637.01
Feb, 2050	276.18	1022.85	56614.16
Mar, 2050	271.28	1027.75	55586.40
Apr, 2050	266.35	1032.68	54553.73
May, 2050	261.40	1037.63	53516.10
Jun, 2050	256.43	1042.60	52473.50
Jul, 2050	251.44	1047.59	51425.91
Aug, 2050	246.42	1052.61	50373.29
Sep, 2050	241.37	1057.66	49315.63
Oct, 2050	236.30	1062.73	48252.91
Nov, 2050	231.21	1067.82	47185.09
Dec, 2050	226.10	1072.93	46112.16
Jan, 2051	220.95	1078.08	45034.08
Feb, 2051	215.79	1083.24	43950.84
Mar, 2051	210.60	1088.43	42862.41
Apr, 2051	205.38	1093.65	41768.76
May, 2051	200.14	1098.89	40669.87
Jun, 2051	194.88	1104.15	39565.72
Jul, 2051	189.59	1109.44	38456.27
Aug, 2051	184.27	1114.76	37341.51
Sep, 2051	178.93	1120.10	36221.41
Oct, 2051	173.56	1125.47	35095.94
Nov, 2051	168.17	1130.86	33965.08
Dec, 2051	162.75	1136.28	32828.80
Jan, 2052	157.30	1141.73	31687.07
Feb, 2052	151.83	1147.20	30539.88
Mar, 2052	146.34	1152.69	29387.18
Apr, 2052	140.81	1158.22	28228.97
May, 2052	135.26	1163.77	27065.20
Jun, 2052	129.69	1169.34	25895.86
Jul, 2052	124.08	1174.95	24720.91
Aug, 2052	118.45	1180.58	23540.34
Sep, 2052	112.80	1186.23	22354.10
Oct, 2052	107.11	1191.92	21162.19
Nov, 2052	101.40	1197.63	19964.56
Dec, 2052	95.66	1203.37	18761.19
Jan, 2053	89.90	1209.13	17552.06
Feb, 2053	84.10	1214.93	16337.13
Mar, 2053	78.28	1220.75	15116.39
Apr, 2053	72.43	1226.60	13889.79
May, 2053	66.56	1232.47	12657.31
Jun, 2053	60.65	1238.38	11418.93
Jul, 2053	54.72	1244.31	10174.62
Aug, 2053	48.75	1250.28	8924.34
Sep, 2053	42.76	1256.27	7668.08
Oct, 2053	36.74	1262.29	6405.79
Nov, 2053	30.69	1268.34	5137.45
Dec, 2053	24.62	1274.41	3863.04
Jan, 2054	18.51	1280.52	2582.52
Feb, 2054	12.37	1286.66	1295.86
Mar, 2054	6.21	1292.82	3.04