Mortgage Parameters

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

Mortgage Summary

Property Total:	$345,000
Down Payment	$103,500
Mortgage Amount:	$241,500
Mortgage Payment:	$1,409.33 / month
Estimated Tax:	+ $191.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,601.00 / month
Total Interest Paid:	$265,860.00 over 30 years
Total Tax Paid:	$69,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	1157.19	252.14	241247.86
May, 2024	1155.98	253.35	240994.51
Jun, 2024	1154.77	254.56	240739.94
Jul, 2024	1153.55	255.78	240484.16
Aug, 2024	1152.32	257.01	240227.15
Sep, 2024	1151.09	258.24	239968.91
Oct, 2024	1149.85	259.48	239709.43
Nov, 2024	1148.61	260.72	239448.70
Dec, 2024	1147.36	261.97	239186.73
Jan, 2025	1146.10	263.23	238923.51
Feb, 2025	1144.84	264.49	238659.02
Mar, 2025	1143.57	265.76	238393.26
Apr, 2025	1142.30	267.03	238126.23
May, 2025	1141.02	268.31	237857.93
Jun, 2025	1139.74	269.59	237588.33
Jul, 2025	1138.44	270.89	237317.45
Aug, 2025	1137.15	272.18	237045.26
Sep, 2025	1135.84	273.49	236771.77
Oct, 2025	1134.53	274.80	236496.97
Nov, 2025	1133.21	276.12	236220.86
Dec, 2025	1131.89	277.44	235943.42
Jan, 2026	1130.56	278.77	235664.65
Feb, 2026	1129.23	280.10	235384.55
Mar, 2026	1127.88	281.45	235103.10
Apr, 2026	1126.54	282.79	234820.31
May, 2026	1125.18	284.15	234536.16
Jun, 2026	1123.82	285.51	234250.65
Jul, 2026	1122.45	286.88	233963.77
Aug, 2026	1121.08	288.25	233675.52
Sep, 2026	1119.70	289.63	233385.88
Oct, 2026	1118.31	291.02	233094.86
Nov, 2026	1116.91	292.42	232802.44
Dec, 2026	1115.51	293.82	232508.62
Jan, 2027	1114.10	295.23	232213.40
Feb, 2027	1112.69	296.64	231916.76
Mar, 2027	1111.27	298.06	231618.69
Apr, 2027	1109.84	299.49	231319.20
May, 2027	1108.40	300.93	231018.28
Jun, 2027	1106.96	302.37	230715.91
Jul, 2027	1105.51	303.82	230412.09
Aug, 2027	1104.06	305.27	230106.82
Sep, 2027	1102.60	306.73	229800.09
Oct, 2027	1101.13	308.20	229491.88
Nov, 2027	1099.65	309.68	229182.20
Dec, 2027	1098.16	311.17	228871.04
Jan, 2028	1096.67	312.66	228558.38
Feb, 2028	1095.18	314.15	228244.23
Mar, 2028	1093.67	315.66	227928.57
Apr, 2028	1092.16	317.17	227611.39
May, 2028	1090.64	318.69	227292.70
Jun, 2028	1089.11	320.22	226972.48
Jul, 2028	1087.58	321.75	226650.73
Aug, 2028	1086.03	323.30	226327.43
Sep, 2028	1084.49	324.84	226002.59
Oct, 2028	1082.93	326.40	225676.19
Nov, 2028	1081.37	327.96	225348.22
Dec, 2028	1079.79	329.54	225018.69
Jan, 2029	1078.21	331.12	224687.57
Feb, 2029	1076.63	332.70	224354.87
Mar, 2029	1075.03	334.30	224020.57
Apr, 2029	1073.43	335.90	223684.68
May, 2029	1071.82	337.51	223347.17
Jun, 2029	1070.21	339.12	223008.04
Jul, 2029	1068.58	340.75	222667.29
Aug, 2029	1066.95	342.38	222324.91
Sep, 2029	1065.31	344.02	221980.89
Oct, 2029	1063.66	345.67	221635.22
Nov, 2029	1062.00	347.33	221287.89
Dec, 2029	1060.34	348.99	220938.90
Jan, 2030	1058.67	350.66	220588.23
Feb, 2030	1056.99	352.34	220235.89
Mar, 2030	1055.30	354.03	219881.85
Apr, 2030	1053.60	355.73	219526.12
May, 2030	1051.90	357.43	219168.69
Jun, 2030	1050.18	359.15	218809.54
Jul, 2030	1048.46	360.87	218448.68
Aug, 2030	1046.73	362.60	218086.08
Sep, 2030	1045.00	364.33	217721.75
Oct, 2030	1043.25	366.08	217355.67
Nov, 2030	1041.50	367.83	216987.83
Dec, 2030	1039.73	369.60	216618.23
Jan, 2031	1037.96	371.37	216246.87
Feb, 2031	1036.18	373.15	215873.72
Mar, 2031	1034.39	374.94	215498.78
Apr, 2031	1032.60	376.73	215122.05
May, 2031	1030.79	378.54	214743.52
Jun, 2031	1028.98	380.35	214363.17
Jul, 2031	1027.16	382.17	213980.99
Aug, 2031	1025.33	384.00	213596.99
Sep, 2031	1023.49	385.84	213211.14
Oct, 2031	1021.64	387.69	212823.45
Nov, 2031	1019.78	389.55	212433.90
Dec, 2031	1017.91	391.42	212042.48
Jan, 2032	1016.04	393.29	211649.19
Feb, 2032	1014.15	395.18	211254.01
Mar, 2032	1012.26	397.07	210856.94
Apr, 2032	1010.36	398.97	210457.97
May, 2032	1008.44	400.89	210057.08
Jun, 2032	1006.52	402.81	209654.27
Jul, 2032	1004.59	404.74	209249.54
Aug, 2032	1002.65	406.68	208842.86
Sep, 2032	1000.71	408.62	208434.24
Oct, 2032	998.75	410.58	208023.65
Nov, 2032	996.78	412.55	207611.10
Dec, 2032	994.80	414.53	207196.58
Jan, 2033	992.82	416.51	206780.06
Feb, 2033	990.82	418.51	206361.56
Mar, 2033	988.82	420.51	205941.04
Apr, 2033	986.80	422.53	205518.51
May, 2033	984.78	424.55	205093.96
Jun, 2033	982.74	426.59	204667.37
Jul, 2033	980.70	428.63	204238.74
Aug, 2033	978.64	430.69	203808.05
Sep, 2033	976.58	432.75	203375.30
Oct, 2033	974.51	434.82	202940.48
Nov, 2033	972.42	436.91	202503.57
Dec, 2033	970.33	439.00	202064.57
Jan, 2034	968.23	441.10	201623.47
Feb, 2034	966.11	443.22	201180.25
Mar, 2034	963.99	445.34	200734.91
Apr, 2034	961.85	447.48	200287.43
May, 2034	959.71	449.62	199837.81
Jun, 2034	957.56	451.77	199386.04
Jul, 2034	955.39	453.94	198932.10
Aug, 2034	953.22	456.11	198475.99
Sep, 2034	951.03	458.30	198017.69
Oct, 2034	948.83	460.50	197557.19
Nov, 2034	946.63	462.70	197094.49
Dec, 2034	944.41	464.92	196629.57
Jan, 2035	942.18	467.15	196162.43
Feb, 2035	939.94	469.39	195693.04
Mar, 2035	937.70	471.63	195221.41
Apr, 2035	935.44	473.89	194747.51
May, 2035	933.17	476.16	194271.35
Jun, 2035	930.88	478.45	193792.90
Jul, 2035	928.59	480.74	193312.16
Aug, 2035	926.29	483.04	192829.12
Sep, 2035	923.97	485.36	192343.76
Oct, 2035	921.65	487.68	191856.08
Nov, 2035	919.31	490.02	191366.06
Dec, 2035	916.96	492.37	190873.69
Jan, 2036	914.60	494.73	190378.97
Feb, 2036	912.23	497.10	189881.87
Mar, 2036	909.85	499.48	189382.39
Apr, 2036	907.46	501.87	188880.52
May, 2036	905.05	504.28	188376.24
Jun, 2036	902.64	506.69	187869.54
Jul, 2036	900.21	509.12	187360.42
Aug, 2036	897.77	511.56	186848.86
Sep, 2036	895.32	514.01	186334.85
Oct, 2036	892.85	516.48	185818.37
Nov, 2036	890.38	518.95	185299.42
Dec, 2036	887.89	521.44	184777.99
Jan, 2037	885.39	523.94	184254.05
Feb, 2037	882.88	526.45	183727.61
Mar, 2037	880.36	528.97	183198.64
Apr, 2037	877.83	531.50	182667.13
May, 2037	875.28	534.05	182133.08
Jun, 2037	872.72	536.61	181596.47
Jul, 2037	870.15	539.18	181057.29
Aug, 2037	867.57	541.76	180515.53
Sep, 2037	864.97	544.36	179971.17
Oct, 2037	862.36	546.97	179424.20
Nov, 2037	859.74	549.59	178874.61
Dec, 2037	857.11	552.22	178322.39
Jan, 2038	854.46	554.87	177767.52
Feb, 2038	851.80	557.53	177210.00
Mar, 2038	849.13	560.20	176649.80
Apr, 2038	846.45	562.88	176086.91
May, 2038	843.75	565.58	175521.33
Jun, 2038	841.04	568.29	174953.04
Jul, 2038	838.32	571.01	174382.03
Aug, 2038	835.58	573.75	173808.28
Sep, 2038	832.83	576.50	173231.78
Oct, 2038	830.07	579.26	172652.52
Nov, 2038	827.29	582.04	172070.48
Dec, 2038	824.50	584.83	171485.66
Jan, 2039	821.70	587.63	170898.03
Feb, 2039	818.89	590.44	170307.59
Mar, 2039	816.06	593.27	169714.31
Apr, 2039	813.21	596.12	169118.20
May, 2039	810.36	598.97	168519.23
Jun, 2039	807.49	601.84	167917.38
Jul, 2039	804.60	604.73	167312.66
Aug, 2039	801.71	607.62	166705.03
Sep, 2039	798.79	610.54	166094.50
Oct, 2039	795.87	613.46	165481.04
Nov, 2039	792.93	616.40	164864.64
Dec, 2039	789.98	619.35	164245.29
Jan, 2040	787.01	622.32	163622.96
Feb, 2040	784.03	625.30	162997.66
Mar, 2040	781.03	628.30	162369.36
Apr, 2040	778.02	631.31	161738.05
May, 2040	774.99	634.34	161103.72
Jun, 2040	771.96	637.37	160466.34
Jul, 2040	768.90	640.43	159825.91
Aug, 2040	765.83	643.50	159182.42
Sep, 2040	762.75	646.58	158535.83
Oct, 2040	759.65	649.68	157886.15
Nov, 2040	756.54	652.79	157233.36
Dec, 2040	753.41	655.92	156577.44
Jan, 2041	750.27	659.06	155918.38
Feb, 2041	747.11	662.22	155256.16
Mar, 2041	743.94	665.39	154590.76
Apr, 2041	740.75	668.58	153922.18
May, 2041	737.54	671.79	153250.40
Jun, 2041	734.32	675.01	152575.39
Jul, 2041	731.09	678.24	151897.15
Aug, 2041	727.84	681.49	151215.66
Sep, 2041	724.58	684.75	150530.91
Oct, 2041	721.29	688.04	149842.87
Nov, 2041	718.00	691.33	149151.54
Dec, 2041	714.68	694.65	148456.89
Jan, 2042	711.36	697.97	147758.92
Feb, 2042	708.01	701.32	147057.60
Mar, 2042	704.65	704.68	146352.92
Apr, 2042	701.27	708.06	145644.86
May, 2042	697.88	711.45	144933.42
Jun, 2042	694.47	714.86	144218.56
Jul, 2042	691.05	718.28	143500.28
Aug, 2042	687.61	721.72	142778.55
Sep, 2042	684.15	725.18	142053.37
Oct, 2042	680.67	728.66	141324.71
Nov, 2042	677.18	732.15	140592.56
Dec, 2042	673.67	735.66	139856.90
Jan, 2043	670.15	739.18	139117.72
Feb, 2043	666.61	742.72	138375.00
Mar, 2043	663.05	746.28	137628.72
Apr, 2043	659.47	749.86	136878.86
May, 2043	655.88	753.45	136125.40
Jun, 2043	652.27	757.06	135368.34
Jul, 2043	648.64	760.69	134607.65
Aug, 2043	644.99	764.34	133843.32
Sep, 2043	641.33	768.00	133075.32
Oct, 2043	637.65	771.68	132303.64
Nov, 2043	633.95	775.38	131528.27
Dec, 2043	630.24	779.09	130749.18
Jan, 2044	626.51	782.82	129966.35
Feb, 2044	622.76	786.57	129179.78
Mar, 2044	618.99	790.34	128389.43
Apr, 2044	615.20	794.13	127595.30
May, 2044	611.39	797.94	126797.37
Jun, 2044	607.57	801.76	125995.61
Jul, 2044	603.73	805.60	125190.01
Aug, 2044	599.87	809.46	124380.55
Sep, 2044	595.99	813.34	123567.21
Oct, 2044	592.09	817.24	122749.97
Nov, 2044	588.18	821.15	121928.82
Dec, 2044	584.24	825.09	121103.73
Jan, 2045	580.29	829.04	120274.69
Feb, 2045	576.32	833.01	119441.67
Mar, 2045	572.32	837.01	118604.67
Apr, 2045	568.31	841.02	117763.65
May, 2045	564.28	845.05	116918.61
Jun, 2045	560.23	849.10	116069.51
Jul, 2045	556.17	853.16	115216.35
Aug, 2045	552.08	857.25	114359.10
Sep, 2045	547.97	861.36	113497.74
Oct, 2045	543.84	865.49	112632.25
Nov, 2045	539.70	869.63	111762.62
Dec, 2045	535.53	873.80	110888.82
Jan, 2046	531.34	877.99	110010.83
Feb, 2046	527.14	882.19	109128.63
Mar, 2046	522.91	886.42	108242.21
Apr, 2046	518.66	890.67	107351.54
May, 2046	514.39	894.94	106456.60
Jun, 2046	510.10	899.23	105557.38
Jul, 2046	505.80	903.53	104653.84
Aug, 2046	501.47	907.86	103745.98
Sep, 2046	497.12	912.21	102833.77
Oct, 2046	492.75	916.58	101917.18
Nov, 2046	488.35	920.98	100996.21
Dec, 2046	483.94	925.39	100070.82
Jan, 2047	479.51	929.82	99140.99
Feb, 2047	475.05	934.28	98206.71
Mar, 2047	470.57	938.76	97267.96
Apr, 2047	466.08	943.25	96324.70
May, 2047	461.56	947.77	95376.93
Jun, 2047	457.01	952.32	94424.61
Jul, 2047	452.45	956.88	93467.73
Aug, 2047	447.87	961.46	92506.27
Sep, 2047	443.26	966.07	91540.20
Oct, 2047	438.63	970.70	90569.50
Nov, 2047	433.98	975.35	89594.15
Dec, 2047	429.31	980.02	88614.12
Jan, 2048	424.61	984.72	87629.40
Feb, 2048	419.89	989.44	86639.96
Mar, 2048	415.15	994.18	85645.78
Apr, 2048	410.39	998.94	84646.84
May, 2048	405.60	1003.73	83643.11
Jun, 2048	400.79	1008.54	82634.57
Jul, 2048	395.96	1013.37	81621.20
Aug, 2048	391.10	1018.23	80602.97
Sep, 2048	386.22	1023.11	79579.86
Oct, 2048	381.32	1028.01	78551.85
Nov, 2048	376.39	1032.94	77518.91
Dec, 2048	371.44	1037.89	76481.03
Jan, 2049	366.47	1042.86	75438.17
Feb, 2049	361.47	1047.86	74390.32
Mar, 2049	356.45	1052.88	73337.44
Apr, 2049	351.41	1057.92	72279.52
May, 2049	346.34	1062.99	71216.53
Jun, 2049	341.25	1068.08	70148.44
Jul, 2049	336.13	1073.20	69075.24
Aug, 2049	330.99	1078.34	67996.90
Sep, 2049	325.82	1083.51	66913.38
Oct, 2049	320.63	1088.70	65824.68
Nov, 2049	315.41	1093.92	64730.76
Dec, 2049	310.17	1099.16	63631.60
Jan, 2050	304.90	1104.43	62527.17
Feb, 2050	299.61	1109.72	61417.45
Mar, 2050	294.29	1115.04	60302.41
Apr, 2050	288.95	1120.38	59182.03
May, 2050	283.58	1125.75	58056.28
Jun, 2050	278.19	1131.14	56925.14
Jul, 2050	272.77	1136.56	55788.57
Aug, 2050	267.32	1142.01	54646.56
Sep, 2050	261.85	1147.48	53499.08
Oct, 2050	256.35	1152.98	52346.10
Nov, 2050	250.83	1158.50	51187.60
Dec, 2050	245.27	1164.06	50023.54
Jan, 2051	239.70	1169.63	48853.91
Feb, 2051	234.09	1175.24	47678.67
Mar, 2051	228.46	1180.87	46497.80
Apr, 2051	222.80	1186.53	45311.27
May, 2051	217.12	1192.21	44119.06
Jun, 2051	211.40	1197.93	42921.13
Jul, 2051	205.66	1203.67	41717.47
Aug, 2051	199.90	1209.43	40508.03
Sep, 2051	194.10	1215.23	39292.80
Oct, 2051	188.28	1221.05	38071.75
Nov, 2051	182.43	1226.90	36844.85
Dec, 2051	176.55	1232.78	35612.07
Jan, 2052	170.64	1238.69	34373.38
Feb, 2052	164.71	1244.62	33128.75
Mar, 2052	158.74	1250.59	31878.16
Apr, 2052	152.75	1256.58	30621.58
May, 2052	146.73	1262.60	29358.98
Jun, 2052	140.68	1268.65	28090.33
Jul, 2052	134.60	1274.73	26815.60
Aug, 2052	128.49	1280.84	25534.76
Sep, 2052	122.35	1286.98	24247.79
Oct, 2052	116.19	1293.14	22954.64
Nov, 2052	109.99	1299.34	21655.30
Dec, 2052	103.77	1305.56	20349.74
Jan, 2053	97.51	1311.82	19037.92
Feb, 2053	91.22	1318.11	17719.81
Mar, 2053	84.91	1324.42	16395.39
Apr, 2053	78.56	1330.77	15064.62
May, 2053	72.18	1337.15	13727.48
Jun, 2053	65.78	1343.55	12383.92
Jul, 2053	59.34	1349.99	11033.93
Aug, 2053	52.87	1356.46	9677.47
Sep, 2053	46.37	1362.96	8314.51
Oct, 2053	39.84	1369.49	6945.03
Nov, 2053	33.28	1376.05	5568.97
Dec, 2053	26.68	1382.65	4186.33
Jan, 2054	20.06	1389.27	2797.06
Feb, 2054	13.40	1395.93	1401.13
Mar, 2054	6.71	1402.62	0