Mortgage Parameters

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

Mortgage Summary

Property Total:	$318,500
Down Payment	$95,550
Mortgage Amount:	$222,950
Mortgage Payment:	$1,301.08 / month
Estimated Tax:	+ $176.94 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,478.02 / month
Total Interest Paid:	$245,437.20 over 30 years
Total Tax Paid:	$63,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	1068.30	232.78	222717.22
May, 2024	1067.19	233.89	222483.33
Jun, 2024	1066.07	235.01	222248.31
Jul, 2024	1064.94	236.14	222012.17
Aug, 2024	1063.81	237.27	221774.90
Sep, 2024	1062.67	238.41	221536.49
Oct, 2024	1061.53	239.55	221296.94
Nov, 2024	1060.38	240.70	221056.24
Dec, 2024	1059.23	241.85	220814.39
Jan, 2025	1058.07	243.01	220571.38
Feb, 2025	1056.90	244.18	220327.21
Mar, 2025	1055.73	245.35	220081.86
Apr, 2025	1054.56	246.52	219835.34
May, 2025	1053.38	247.70	219587.64
Jun, 2025	1052.19	248.89	219338.75
Jul, 2025	1051.00	250.08	219088.67
Aug, 2025	1049.80	251.28	218837.39
Sep, 2025	1048.60	252.48	218584.90
Oct, 2025	1047.39	253.69	218331.21
Nov, 2025	1046.17	254.91	218076.30
Dec, 2025	1044.95	256.13	217820.17
Jan, 2026	1043.72	257.36	217562.81
Feb, 2026	1042.49	258.59	217304.22
Mar, 2026	1041.25	259.83	217044.39
Apr, 2026	1040.00	261.08	216783.31
May, 2026	1038.75	262.33	216520.98
Jun, 2026	1037.50	263.58	216257.40
Jul, 2026	1036.23	264.85	215992.55
Aug, 2026	1034.96	266.12	215726.44
Sep, 2026	1033.69	267.39	215459.05
Oct, 2026	1032.41	268.67	215190.38
Nov, 2026	1031.12	269.96	214920.42
Dec, 2026	1029.83	271.25	214649.16
Jan, 2027	1028.53	272.55	214376.61
Feb, 2027	1027.22	273.86	214102.75
Mar, 2027	1025.91	275.17	213827.58
Apr, 2027	1024.59	276.49	213551.09
May, 2027	1023.27	277.81	213273.28
Jun, 2027	1021.93	279.15	212994.13
Jul, 2027	1020.60	280.48	212713.65
Aug, 2027	1019.25	281.83	212431.82
Sep, 2027	1017.90	283.18	212148.64
Oct, 2027	1016.55	284.53	211864.11
Nov, 2027	1015.18	285.90	211578.21
Dec, 2027	1013.81	287.27	211290.94
Jan, 2028	1012.44	288.64	211002.30
Feb, 2028	1011.05	290.03	210712.27
Mar, 2028	1009.66	291.42	210420.85
Apr, 2028	1008.27	292.81	210128.04
May, 2028	1006.86	294.22	209833.82
Jun, 2028	1005.45	295.63	209538.20
Jul, 2028	1004.04	297.04	209241.16
Aug, 2028	1002.61	298.47	208942.69
Sep, 2028	1001.18	299.90	208642.79
Oct, 2028	999.75	301.33	208341.46
Nov, 2028	998.30	302.78	208038.68
Dec, 2028	996.85	304.23	207734.45
Jan, 2029	995.39	305.69	207428.77
Feb, 2029	993.93	307.15	207121.62
Mar, 2029	992.46	308.62	206813.00
Apr, 2029	990.98	310.10	206502.90
May, 2029	989.49	311.59	206191.31
Jun, 2029	988.00	313.08	205878.23
Jul, 2029	986.50	314.58	205563.65
Aug, 2029	984.99	316.09	205247.56
Sep, 2029	983.48	317.60	204929.96
Oct, 2029	981.96	319.12	204610.83
Nov, 2029	980.43	320.65	204290.18
Dec, 2029	978.89	322.19	203967.99
Jan, 2030	977.35	323.73	203644.26
Feb, 2030	975.80	325.28	203318.97
Mar, 2030	974.24	326.84	202992.13
Apr, 2030	972.67	328.41	202663.72
May, 2030	971.10	329.98	202333.74
Jun, 2030	969.52	331.56	202002.17
Jul, 2030	967.93	333.15	201669.02
Aug, 2030	966.33	334.75	201334.27
Sep, 2030	964.73	336.35	200997.92
Oct, 2030	963.12	337.96	200659.95
Nov, 2030	961.50	339.58	200320.37
Dec, 2030	959.87	341.21	199979.16
Jan, 2031	958.23	342.85	199636.31
Feb, 2031	956.59	344.49	199291.82
Mar, 2031	954.94	346.14	198945.68
Apr, 2031	953.28	347.80	198597.88
May, 2031	951.61	349.47	198248.42
Jun, 2031	949.94	351.14	197897.28
Jul, 2031	948.26	352.82	197544.46
Aug, 2031	946.57	354.51	197189.94
Sep, 2031	944.87	356.21	196833.73
Oct, 2031	943.16	357.92	196475.81
Nov, 2031	941.45	359.63	196116.18
Dec, 2031	939.72	361.36	195754.82
Jan, 2032	937.99	363.09	195391.74
Feb, 2032	936.25	364.83	195026.91
Mar, 2032	934.50	366.58	194660.33
Apr, 2032	932.75	368.33	194292.00
May, 2032	930.98	370.10	193921.90
Jun, 2032	929.21	371.87	193550.03
Jul, 2032	927.43	373.65	193176.38
Aug, 2032	925.64	375.44	192800.93
Sep, 2032	923.84	377.24	192423.69
Oct, 2032	922.03	379.05	192044.64
Nov, 2032	920.21	380.87	191663.78
Dec, 2032	918.39	382.69	191281.09
Jan, 2033	916.56	384.52	190896.56
Feb, 2033	914.71	386.37	190510.19
Mar, 2033	912.86	388.22	190121.97
Apr, 2033	911.00	390.08	189731.90
May, 2033	909.13	391.95	189339.95
Jun, 2033	907.25	393.83	188946.12
Jul, 2033	905.37	395.71	188550.41
Aug, 2033	903.47	397.61	188152.80
Sep, 2033	901.57	399.51	187753.28
Oct, 2033	899.65	401.43	187351.86
Nov, 2033	897.73	403.35	186948.50
Dec, 2033	895.79	405.29	186543.22
Jan, 2034	893.85	407.23	186135.99
Feb, 2034	891.90	409.18	185726.81
Mar, 2034	889.94	411.14	185315.67
Apr, 2034	887.97	413.11	184902.56
May, 2034	885.99	415.09	184487.48
Jun, 2034	884.00	417.08	184070.40
Jul, 2034	882.00	419.08	183651.32
Aug, 2034	880.00	421.08	183230.24
Sep, 2034	877.98	423.10	182807.14
Oct, 2034	875.95	425.13	182382.01
Nov, 2034	873.91	427.17	181954.84
Dec, 2034	871.87	429.21	181525.63
Jan, 2035	869.81	431.27	181094.36
Feb, 2035	867.74	433.34	180661.02
Mar, 2035	865.67	435.41	180225.61
Apr, 2035	863.58	437.50	179788.11
May, 2035	861.48	439.60	179348.52
Jun, 2035	859.38	441.70	178906.81
Jul, 2035	857.26	443.82	178463.00
Aug, 2035	855.14	445.94	178017.05
Sep, 2035	853.00	448.08	177568.97
Oct, 2035	850.85	450.23	177118.74
Nov, 2035	848.69	452.39	176666.35
Dec, 2035	846.53	454.55	176211.80
Jan, 2036	844.35	456.73	175755.07
Feb, 2036	842.16	458.92	175296.15
Mar, 2036	839.96	461.12	174835.03
Apr, 2036	837.75	463.33	174371.70
May, 2036	835.53	465.55	173906.15
Jun, 2036	833.30	467.78	173438.37
Jul, 2036	831.06	470.02	172968.35
Aug, 2036	828.81	472.27	172496.08
Sep, 2036	826.54	474.54	172021.54
Oct, 2036	824.27	476.81	171544.73
Nov, 2036	821.99	479.09	171065.64
Dec, 2036	819.69	481.39	170584.25
Jan, 2037	817.38	483.70	170100.55
Feb, 2037	815.07	486.01	169614.53
Mar, 2037	812.74	488.34	169126.19
Apr, 2037	810.40	490.68	168635.51
May, 2037	808.05	493.03	168142.47
Jun, 2037	805.68	495.40	167647.07
Jul, 2037	803.31	497.77	167149.30
Aug, 2037	800.92	500.16	166649.15
Sep, 2037	798.53	502.55	166146.59
Oct, 2037	796.12	504.96	165641.63
Nov, 2037	793.70	507.38	165134.25
Dec, 2037	791.27	509.81	164624.44
Jan, 2038	788.83	512.25	164112.19
Feb, 2038	786.37	514.71	163597.48
Mar, 2038	783.90	517.18	163080.30
Apr, 2038	781.43	519.65	162560.65
May, 2038	778.94	522.14	162038.50
Jun, 2038	776.43	524.65	161513.86
Jul, 2038	773.92	527.16	160986.70
Aug, 2038	771.39	529.69	160457.01
Sep, 2038	768.86	532.22	159924.79
Oct, 2038	766.31	534.77	159390.02
Nov, 2038	763.74	537.34	158852.68
Dec, 2038	761.17	539.91	158312.77
Jan, 2039	758.58	542.50	157770.27
Feb, 2039	755.98	545.10	157225.17
Mar, 2039	753.37	547.71	156677.47
Apr, 2039	750.75	550.33	156127.13
May, 2039	748.11	552.97	155574.16
Jun, 2039	745.46	555.62	155018.54
Jul, 2039	742.80	558.28	154460.26
Aug, 2039	740.12	560.96	153899.30
Sep, 2039	737.43	563.65	153335.65
Oct, 2039	734.73	566.35	152769.31
Nov, 2039	732.02	569.06	152200.25
Dec, 2039	729.29	571.79	151628.46
Jan, 2040	726.55	574.53	151053.93
Feb, 2040	723.80	577.28	150476.65
Mar, 2040	721.03	580.05	149896.61
Apr, 2040	718.25	582.83	149313.78
May, 2040	715.46	585.62	148728.16
Jun, 2040	712.66	588.42	148139.74
Jul, 2040	709.84	591.24	147548.50
Aug, 2040	707.00	594.08	146954.42
Sep, 2040	704.16	596.92	146357.49
Oct, 2040	701.30	599.78	145757.71
Nov, 2040	698.42	602.66	145155.05
Dec, 2040	695.53	605.55	144549.51
Jan, 2041	692.63	608.45	143941.06
Feb, 2041	689.72	611.36	143329.70
Mar, 2041	686.79	614.29	142715.41
Apr, 2041	683.84	617.24	142098.17
May, 2041	680.89	620.19	141477.98
Jun, 2041	677.92	623.16	140854.81
Jul, 2041	674.93	626.15	140228.66
Aug, 2041	671.93	629.15	139599.51
Sep, 2041	668.91	632.17	138967.35
Oct, 2041	665.89	635.19	138332.15
Nov, 2041	662.84	638.24	137693.91
Dec, 2041	659.78	641.30	137052.62
Jan, 2042	656.71	644.37	136408.25
Feb, 2042	653.62	647.46	135760.79
Mar, 2042	650.52	650.56	135110.23
Apr, 2042	647.40	653.68	134456.55
May, 2042	644.27	656.81	133799.74
Jun, 2042	641.12	659.96	133139.79
Jul, 2042	637.96	663.12	132476.67
Aug, 2042	634.78	666.30	131810.37
Sep, 2042	631.59	669.49	131140.89
Oct, 2042	628.38	672.70	130468.19
Nov, 2042	625.16	675.92	129792.27
Dec, 2042	621.92	679.16	129113.11
Jan, 2043	618.67	682.41	128430.70
Feb, 2043	615.40	685.68	127745.01
Mar, 2043	612.11	688.97	127056.05
Apr, 2043	608.81	692.27	126363.78
May, 2043	605.49	695.59	125668.19
Jun, 2043	602.16	698.92	124969.27
Jul, 2043	598.81	702.27	124267.00
Aug, 2043	595.45	705.63	123561.37
Sep, 2043	592.06	709.02	122852.35
Oct, 2043	588.67	712.41	122139.94
Nov, 2043	585.25	715.83	121424.11
Dec, 2043	581.82	719.26	120704.86
Jan, 2044	578.38	722.70	119982.15
Feb, 2044	574.91	726.17	119255.99
Mar, 2044	571.43	729.65	118526.34
Apr, 2044	567.94	733.14	117793.20
May, 2044	564.43	736.65	117056.55
Jun, 2044	560.90	740.18	116316.36
Jul, 2044	557.35	743.73	115572.63
Aug, 2044	553.79	747.29	114825.34
Sep, 2044	550.20	750.88	114074.46
Oct, 2044	546.61	754.47	113319.99
Nov, 2044	542.99	758.09	112561.90
Dec, 2044	539.36	761.72	111800.18
Jan, 2045	535.71	765.37	111034.81
Feb, 2045	532.04	769.04	110265.77
Mar, 2045	528.36	772.72	109493.05
Apr, 2045	524.65	776.43	108716.62
May, 2045	520.93	780.15	107936.48
Jun, 2045	517.20	783.88	107152.59
Jul, 2045	513.44	787.64	106364.95
Aug, 2045	509.67	791.41	105573.54
Sep, 2045	505.87	795.21	104778.33
Oct, 2045	502.06	799.02	103979.31
Nov, 2045	498.23	802.85	103176.47
Dec, 2045	494.39	806.69	102369.77
Jan, 2046	490.52	810.56	101559.22
Feb, 2046	486.64	814.44	100744.77
Mar, 2046	482.74	818.34	99926.43
Apr, 2046	478.81	822.27	99104.16
May, 2046	474.87	826.21	98277.96
Jun, 2046	470.92	830.16	97447.79
Jul, 2046	466.94	834.14	96613.65
Aug, 2046	462.94	838.14	95775.51
Sep, 2046	458.92	842.16	94933.36
Oct, 2046	454.89	846.19	94087.16
Nov, 2046	450.83	850.25	93236.92
Dec, 2046	446.76	854.32	92382.60
Jan, 2047	442.67	858.41	91524.19
Feb, 2047	438.55	862.53	90661.66
Mar, 2047	434.42	866.66	89795.00
Apr, 2047	430.27	870.81	88924.19
May, 2047	426.10	874.98	88049.20
Jun, 2047	421.90	879.18	87170.02
Jul, 2047	417.69	883.39	86286.63
Aug, 2047	413.46	887.62	85399.01
Sep, 2047	409.20	891.88	84507.13
Oct, 2047	404.93	896.15	83610.98
Nov, 2047	400.64	900.44	82710.54
Dec, 2047	396.32	904.76	81805.78
Jan, 2048	391.99	909.09	80896.69
Feb, 2048	387.63	913.45	79983.24
Mar, 2048	383.25	917.83	79065.41
Apr, 2048	378.86	922.22	78143.19
May, 2048	374.44	926.64	77216.54
Jun, 2048	370.00	931.08	76285.46
Jul, 2048	365.53	935.55	75349.91
Aug, 2048	361.05	940.03	74409.88
Sep, 2048	356.55	944.53	73465.35
Oct, 2048	352.02	949.06	72516.29
Nov, 2048	347.47	953.61	71562.69
Dec, 2048	342.90	958.18	70604.51
Jan, 2049	338.31	962.77	69641.74
Feb, 2049	333.70	967.38	68674.37
Mar, 2049	329.06	972.02	67702.35
Apr, 2049	324.41	976.67	66725.68
May, 2049	319.73	981.35	65744.32
Jun, 2049	315.02	986.06	64758.27
Jul, 2049	310.30	990.78	63767.49
Aug, 2049	305.55	995.53	62771.96
Sep, 2049	300.78	1000.30	61771.66
Oct, 2049	295.99	1005.09	60766.57
Nov, 2049	291.17	1009.91	59756.67
Dec, 2049	286.33	1014.75	58741.92
Jan, 2050	281.47	1019.61	57722.31
Feb, 2050	276.59	1024.49	56697.82
Mar, 2050	271.68	1029.40	55668.41
Apr, 2050	266.74	1034.34	54634.08
May, 2050	261.79	1039.29	53594.79
Jun, 2050	256.81	1044.27	52550.52
Jul, 2050	251.80	1049.28	51501.24
Aug, 2050	246.78	1054.30	50446.94
Sep, 2050	241.72	1059.36	49387.58
Oct, 2050	236.65	1064.43	48323.15
Nov, 2050	231.55	1069.53	47253.62
Dec, 2050	226.42	1074.66	46178.96
Jan, 2051	221.27	1079.81	45099.16
Feb, 2051	216.10	1084.98	44014.18
Mar, 2051	210.90	1090.18	42924.00
Apr, 2051	205.68	1095.40	41828.60
May, 2051	200.43	1100.65	40727.95
Jun, 2051	195.15	1105.93	39622.02
Jul, 2051	189.86	1111.22	38510.80
Aug, 2051	184.53	1116.55	37394.25
Sep, 2051	179.18	1121.90	36272.35
Oct, 2051	173.80	1127.28	35145.07
Nov, 2051	168.40	1132.68	34012.40
Dec, 2051	162.98	1138.10	32874.29
Jan, 2052	157.52	1143.56	31730.73
Feb, 2052	152.04	1149.04	30581.70
Mar, 2052	146.54	1154.54	29427.15
Apr, 2052	141.01	1160.07	28267.08
May, 2052	135.45	1165.63	27101.45
Jun, 2052	129.86	1171.22	25930.23
Jul, 2052	124.25	1176.83	24753.40
Aug, 2052	118.61	1182.47	23570.93
Sep, 2052	112.94	1188.14	22382.79
Oct, 2052	107.25	1193.83	21188.96
Nov, 2052	101.53	1199.55	19989.41
Dec, 2052	95.78	1205.30	18784.11
Jan, 2053	90.01	1211.07	17573.04
Feb, 2053	84.20	1216.88	16356.17
Mar, 2053	78.37	1222.71	15133.46
Apr, 2053	72.51	1228.57	13904.89
May, 2053	66.63	1234.45	12670.44
Jun, 2053	60.71	1240.37	11430.07
Jul, 2053	54.77	1246.31	10183.76
Aug, 2053	48.80	1252.28	8931.48
Sep, 2053	42.80	1258.28	7673.20
Oct, 2053	36.77	1264.31	6408.88
Nov, 2053	30.71	1270.37	5138.51
Dec, 2053	24.62	1276.46	3862.06
Jan, 2054	18.51	1282.57	2579.48
Feb, 2054	12.36	1288.72	1290.76
Mar, 2054	6.18	1294.90	0