Mortgage Parameters

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

Mortgage Summary

Property Total:	$305,000
Down Payment	$91,500
Mortgage Amount:	$213,500
Mortgage Payment:	$1,245.93 / month
Estimated Tax:	+ $169.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,415.37 / month
Total Interest Paid:	$235,033.20 over 30 years
Total Tax Paid:	$61,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	1023.02	222.91	213277.09
May, 2024	1021.95	223.98	213053.11
Jun, 2024	1020.88	225.05	212828.06
Jul, 2024	1019.80	226.13	212601.93
Aug, 2024	1018.72	227.21	212374.72
Sep, 2024	1017.63	228.30	212146.42
Oct, 2024	1016.53	229.40	211917.03
Nov, 2024	1015.44	230.49	211686.53
Dec, 2024	1014.33	231.60	211454.93
Jan, 2025	1013.22	232.71	211222.22
Feb, 2025	1012.11	233.82	210988.40
Mar, 2025	1010.99	234.94	210753.46
Apr, 2025	1009.86	236.07	210517.39
May, 2025	1008.73	237.20	210280.19
Jun, 2025	1007.59	238.34	210041.85
Jul, 2025	1006.45	239.48	209802.37
Aug, 2025	1005.30	240.63	209561.74
Sep, 2025	1004.15	241.78	209319.96
Oct, 2025	1002.99	242.94	209077.02
Nov, 2025	1001.83	244.10	208832.92
Dec, 2025	1000.66	245.27	208587.65
Jan, 2026	999.48	246.45	208341.20
Feb, 2026	998.30	247.63	208093.57
Mar, 2026	997.12	248.81	207844.76
Apr, 2026	995.92	250.01	207594.75
May, 2026	994.72	251.21	207343.55
Jun, 2026	993.52	252.41	207091.14
Jul, 2026	992.31	253.62	206837.52
Aug, 2026	991.10	254.83	206582.69
Sep, 2026	989.88	256.05	206326.63
Oct, 2026	988.65	257.28	206069.35
Nov, 2026	987.42	258.51	205810.83
Dec, 2026	986.18	259.75	205551.08
Jan, 2027	984.93	261.00	205290.08
Feb, 2027	983.68	262.25	205027.84
Mar, 2027	982.43	263.50	204764.33
Apr, 2027	981.16	264.77	204499.56
May, 2027	979.89	266.04	204233.53
Jun, 2027	978.62	267.31	203966.22
Jul, 2027	977.34	268.59	203697.62
Aug, 2027	976.05	269.88	203427.74
Sep, 2027	974.76	271.17	203156.57
Oct, 2027	973.46	272.47	202884.10
Nov, 2027	972.15	273.78	202610.32
Dec, 2027	970.84	275.09	202335.24
Jan, 2028	969.52	276.41	202058.83
Feb, 2028	968.20	277.73	201781.10
Mar, 2028	966.87	279.06	201502.03
Apr, 2028	965.53	280.40	201221.64
May, 2028	964.19	281.74	200939.89
Jun, 2028	962.84	283.09	200656.80
Jul, 2028	961.48	284.45	200372.35
Aug, 2028	960.12	285.81	200086.54
Sep, 2028	958.75	287.18	199799.36
Oct, 2028	957.37	288.56	199510.80
Nov, 2028	955.99	289.94	199220.86
Dec, 2028	954.60	291.33	198929.53
Jan, 2029	953.20	292.73	198636.80
Feb, 2029	951.80	294.13	198342.67
Mar, 2029	950.39	295.54	198047.13
Apr, 2029	948.98	296.95	197750.18
May, 2029	947.55	298.38	197451.80
Jun, 2029	946.12	299.81	197152.00
Jul, 2029	944.69	301.24	196850.75
Aug, 2029	943.24	302.69	196548.07
Sep, 2029	941.79	304.14	196243.93
Oct, 2029	940.34	305.59	195938.33
Nov, 2029	938.87	307.06	195631.27
Dec, 2029	937.40	308.53	195322.74
Jan, 2030	935.92	310.01	195012.74
Feb, 2030	934.44	311.49	194701.24
Mar, 2030	932.94	312.99	194388.26
Apr, 2030	931.44	314.49	194073.77
May, 2030	929.94	315.99	193757.78
Jun, 2030	928.42	317.51	193440.27
Jul, 2030	926.90	319.03	193121.24
Aug, 2030	925.37	320.56	192800.68
Sep, 2030	923.84	322.09	192478.59
Oct, 2030	922.29	323.64	192154.95
Nov, 2030	920.74	325.19	191829.77
Dec, 2030	919.18	326.75	191503.02
Jan, 2031	917.62	328.31	191174.71
Feb, 2031	916.05	329.88	190844.82
Mar, 2031	914.46	331.47	190513.36
Apr, 2031	912.88	333.05	190180.30
May, 2031	911.28	334.65	189845.66
Jun, 2031	909.68	336.25	189509.40
Jul, 2031	908.07	337.86	189171.54
Aug, 2031	906.45	339.48	188832.06
Sep, 2031	904.82	341.11	188490.95
Oct, 2031	903.19	342.74	188148.20
Nov, 2031	901.54	344.39	187803.81
Dec, 2031	899.89	346.04	187457.78
Jan, 2032	898.24	347.69	187110.08
Feb, 2032	896.57	349.36	186760.72
Mar, 2032	894.90	351.03	186409.69
Apr, 2032	893.21	352.72	186056.97
May, 2032	891.52	354.41	185702.56
Jun, 2032	889.82	356.11	185346.46
Jul, 2032	888.12	357.81	184988.65
Aug, 2032	886.40	359.53	184629.12
Sep, 2032	884.68	361.25	184267.87
Oct, 2032	882.95	362.98	183904.89
Nov, 2032	881.21	364.72	183540.17
Dec, 2032	879.46	366.47	183173.71
Jan, 2033	877.71	368.22	182805.48
Feb, 2033	875.94	369.99	182435.50
Mar, 2033	874.17	371.76	182063.74
Apr, 2033	872.39	373.54	181690.20
May, 2033	870.60	375.33	181314.86
Jun, 2033	868.80	377.13	180937.74
Jul, 2033	866.99	378.94	180558.80
Aug, 2033	865.18	380.75	180178.05
Sep, 2033	863.35	382.58	179795.47
Oct, 2033	861.52	384.41	179411.06
Nov, 2033	859.68	386.25	179024.81
Dec, 2033	857.83	388.10	178636.70
Jan, 2034	855.97	389.96	178246.74
Feb, 2034	854.10	391.83	177854.91
Mar, 2034	852.22	393.71	177461.20
Apr, 2034	850.33	395.60	177065.61
May, 2034	848.44	397.49	176668.12
Jun, 2034	846.53	399.40	176268.72
Jul, 2034	844.62	401.31	175867.41
Aug, 2034	842.70	403.23	175464.18
Sep, 2034	840.77	405.16	175059.02
Oct, 2034	838.82	407.11	174651.91
Nov, 2034	836.87	409.06	174242.85
Dec, 2034	834.91	411.02	173831.84
Jan, 2035	832.94	412.99	173418.85
Feb, 2035	830.97	414.96	173003.89
Mar, 2035	828.98	416.95	172586.93
Apr, 2035	826.98	418.95	172167.98
May, 2035	824.97	420.96	171747.03
Jun, 2035	822.95	422.98	171324.05
Jul, 2035	820.93	425.00	170899.05
Aug, 2035	818.89	427.04	170472.01
Sep, 2035	816.85	429.08	170042.92
Oct, 2035	814.79	431.14	169611.78
Nov, 2035	812.72	433.21	169178.58
Dec, 2035	810.65	435.28	168743.29
Jan, 2036	808.56	437.37	168305.92
Feb, 2036	806.47	439.46	167866.46
Mar, 2036	804.36	441.57	167424.89
Apr, 2036	802.24	443.69	166981.20
May, 2036	800.12	445.81	166535.39
Jun, 2036	797.98	447.95	166087.45
Jul, 2036	795.84	450.09	165637.35
Aug, 2036	793.68	452.25	165185.10
Sep, 2036	791.51	454.42	164730.68
Oct, 2036	789.33	456.60	164274.09
Nov, 2036	787.15	458.78	163815.30
Dec, 2036	784.95	460.98	163354.32
Jan, 2037	782.74	463.19	162891.13
Feb, 2037	780.52	465.41	162425.72
Mar, 2037	778.29	467.64	161958.08
Apr, 2037	776.05	469.88	161488.20
May, 2037	773.80	472.13	161016.07
Jun, 2037	771.54	474.39	160541.67
Jul, 2037	769.26	476.67	160065.01
Aug, 2037	766.98	478.95	159586.05
Sep, 2037	764.68	481.25	159104.81
Oct, 2037	762.38	483.55	158621.25
Nov, 2037	760.06	485.87	158135.38
Dec, 2037	757.73	488.20	157647.19
Jan, 2038	755.39	490.54	157156.65
Feb, 2038	753.04	492.89	156663.76
Mar, 2038	750.68	495.25	156168.51
Apr, 2038	748.31	497.62	155670.89
May, 2038	745.92	500.01	155170.88
Jun, 2038	743.53	502.40	154668.48
Jul, 2038	741.12	504.81	154163.67
Aug, 2038	738.70	507.23	153656.44
Sep, 2038	736.27	509.66	153146.78
Oct, 2038	733.83	512.10	152634.68
Nov, 2038	731.37	514.56	152120.12
Dec, 2038	728.91	517.02	151603.10
Jan, 2039	726.43	519.50	151083.60
Feb, 2039	723.94	521.99	150561.62
Mar, 2039	721.44	524.49	150037.13
Apr, 2039	718.93	527.00	149510.12
May, 2039	716.40	529.53	148980.60
Jun, 2039	713.87	532.06	148448.53
Jul, 2039	711.32	534.61	147913.92
Aug, 2039	708.75	537.18	147376.74
Sep, 2039	706.18	539.75	146836.99
Oct, 2039	703.59	542.34	146294.66
Nov, 2039	701.00	544.93	145749.72
Dec, 2039	698.38	547.55	145202.18
Jan, 2040	695.76	550.17	144652.01
Feb, 2040	693.12	552.81	144099.20
Mar, 2040	690.48	555.45	143543.75
Apr, 2040	687.81	558.12	142985.63
May, 2040	685.14	560.79	142424.84
Jun, 2040	682.45	563.48	141861.36
Jul, 2040	679.75	566.18	141295.18
Aug, 2040	677.04	568.89	140726.29
Sep, 2040	674.31	571.62	140154.68
Oct, 2040	671.57	574.36	139580.32
Nov, 2040	668.82	577.11	139003.21
Dec, 2040	666.06	579.87	138423.34
Jan, 2041	663.28	582.65	137840.69
Feb, 2041	660.49	585.44	137255.25
Mar, 2041	657.68	588.25	136667.00
Apr, 2041	654.86	591.07	136075.93
May, 2041	652.03	593.90	135482.03
Jun, 2041	649.18	596.75	134885.29
Jul, 2041	646.33	599.60	134285.68
Aug, 2041	643.45	602.48	133683.20
Sep, 2041	640.57	605.36	133077.84
Oct, 2041	637.66	608.27	132469.57
Nov, 2041	634.75	611.18	131858.39
Dec, 2041	631.82	614.11	131244.28
Jan, 2042	628.88	617.05	130627.23
Feb, 2042	625.92	620.01	130007.23
Mar, 2042	622.95	622.98	129384.25
Apr, 2042	619.97	625.96	128758.28
May, 2042	616.97	628.96	128129.32
Jun, 2042	613.95	631.98	127497.34
Jul, 2042	610.92	635.01	126862.34
Aug, 2042	607.88	638.05	126224.29
Sep, 2042	604.82	641.11	125583.18
Oct, 2042	601.75	644.18	124939.01
Nov, 2042	598.67	647.26	124291.74
Dec, 2042	595.56	650.37	123641.38
Jan, 2043	592.45	653.48	122987.90
Feb, 2043	589.32	656.61	122331.28
Mar, 2043	586.17	659.76	121671.52
Apr, 2043	583.01	662.92	121008.60
May, 2043	579.83	666.10	120342.51
Jun, 2043	576.64	669.29	119673.22
Jul, 2043	573.43	672.50	119000.72
Aug, 2043	570.21	675.72	118325.00
Sep, 2043	566.97	678.96	117646.05
Oct, 2043	563.72	682.21	116963.84
Nov, 2043	560.45	685.48	116278.36
Dec, 2043	557.17	688.76	115589.60
Jan, 2044	553.87	692.06	114897.53
Feb, 2044	550.55	695.38	114202.15
Mar, 2044	547.22	698.71	113503.44
Apr, 2044	543.87	702.06	112801.38
May, 2044	540.51	705.42	112095.96
Jun, 2044	537.13	708.80	111387.16
Jul, 2044	533.73	712.20	110674.96
Aug, 2044	530.32	715.61	109959.34
Sep, 2044	526.89	719.04	109240.30
Oct, 2044	523.44	722.49	108517.82
Nov, 2044	519.98	725.95	107791.87
Dec, 2044	516.50	729.43	107062.44
Jan, 2045	513.01	732.92	106329.52
Feb, 2045	509.50	736.43	105593.08
Mar, 2045	505.97	739.96	104853.12
Apr, 2045	502.42	743.51	104109.61
May, 2045	498.86	747.07	103362.54
Jun, 2045	495.28	750.65	102611.89
Jul, 2045	491.68	754.25	101857.64
Aug, 2045	488.07	757.86	101099.78
Sep, 2045	484.44	761.49	100338.28
Oct, 2045	480.79	765.14	99573.14
Nov, 2045	477.12	768.81	98804.33
Dec, 2045	473.44	772.49	98031.84
Jan, 2046	469.74	776.19	97255.65
Feb, 2046	466.02	779.91	96475.73
Mar, 2046	462.28	783.65	95692.08
Apr, 2046	458.52	787.41	94904.68
May, 2046	454.75	791.18	94113.50
Jun, 2046	450.96	794.97	93318.53
Jul, 2046	447.15	798.78	92519.75
Aug, 2046	443.32	802.61	91717.14
Sep, 2046	439.48	806.45	90910.69
Oct, 2046	435.61	810.32	90100.38
Nov, 2046	431.73	814.20	89286.18
Dec, 2046	427.83	818.10	88468.08
Jan, 2047	423.91	822.02	87646.06
Feb, 2047	419.97	825.96	86820.10
Mar, 2047	416.01	829.92	85990.18
Apr, 2047	412.04	833.89	85156.29
May, 2047	408.04	837.89	84318.40
Jun, 2047	404.03	841.90	83476.49
Jul, 2047	399.99	845.94	82630.55
Aug, 2047	395.94	849.99	81780.56
Sep, 2047	391.87	854.06	80926.50
Oct, 2047	387.77	858.16	80068.34
Nov, 2047	383.66	862.27	79206.07
Dec, 2047	379.53	866.40	78339.67
Jan, 2048	375.38	870.55	77469.12
Feb, 2048	371.21	874.72	76594.39
Mar, 2048	367.01	878.92	75715.48
Apr, 2048	362.80	883.13	74832.35
May, 2048	358.57	887.36	73944.99
Jun, 2048	354.32	891.61	73053.38
Jul, 2048	350.05	895.88	72157.50
Aug, 2048	345.75	900.18	71257.33
Sep, 2048	341.44	904.49	70352.84
Oct, 2048	337.11	908.82	69444.01
Nov, 2048	332.75	913.18	68530.84
Dec, 2048	328.38	917.55	67613.28
Jan, 2049	323.98	921.95	66691.33
Feb, 2049	319.56	926.37	65764.97
Mar, 2049	315.12	930.81	64834.16
Apr, 2049	310.66	935.27	63898.89
May, 2049	306.18	939.75	62959.15
Jun, 2049	301.68	944.25	62014.90
Jul, 2049	297.15	948.78	61066.12
Aug, 2049	292.61	953.32	60112.80
Sep, 2049	288.04	957.89	59154.91
Oct, 2049	283.45	962.48	58192.43
Nov, 2049	278.84	967.09	57225.34
Dec, 2049	274.20	971.73	56253.61
Jan, 2050	269.55	976.38	55277.23
Feb, 2050	264.87	981.06	54296.17
Mar, 2050	260.17	985.76	53310.41
Apr, 2050	255.45	990.48	52319.93
May, 2050	250.70	995.23	51324.70
Jun, 2050	245.93	1000.00	50324.70
Jul, 2050	241.14	1004.79	49319.91
Aug, 2050	236.32	1009.61	48310.30
Sep, 2050	231.49	1014.44	47295.86
Oct, 2050	226.63	1019.30	46276.55
Nov, 2050	221.74	1024.19	45252.37
Dec, 2050	216.83	1029.10	44223.27
Jan, 2051	211.90	1034.03	43189.24
Feb, 2051	206.95	1038.98	42150.26
Mar, 2051	201.97	1043.96	41106.30
Apr, 2051	196.97	1048.96	40057.34
May, 2051	191.94	1053.99	39003.35
Jun, 2051	186.89	1059.04	37944.31
Jul, 2051	181.82	1064.11	36880.20
Aug, 2051	176.72	1069.21	35810.99
Sep, 2051	171.59	1074.34	34736.65
Oct, 2051	166.45	1079.48	33657.17
Nov, 2051	161.27	1084.66	32572.51
Dec, 2051	156.08	1089.85	31482.66
Jan, 2052	150.85	1095.08	30387.58
Feb, 2052	145.61	1100.32	29287.26
Mar, 2052	140.33	1105.60	28181.66
Apr, 2052	135.04	1110.89	27070.77
May, 2052	129.71	1116.22	25954.56
Jun, 2052	124.37	1121.56	24832.99
Jul, 2052	118.99	1126.94	23706.05
Aug, 2052	113.59	1132.34	22573.71
Sep, 2052	108.17	1137.76	21435.95
Oct, 2052	102.71	1143.22	20292.73
Nov, 2052	97.24	1148.69	19144.04
Dec, 2052	91.73	1154.20	17989.84
Jan, 2053	86.20	1159.73	16830.11
Feb, 2053	80.64	1165.29	15664.83
Mar, 2053	75.06	1170.87	14493.96
Apr, 2053	69.45	1176.48	13317.48
May, 2053	63.81	1182.12	12135.36
Jun, 2053	58.15	1187.78	10947.58
Jul, 2053	52.46	1193.47	9754.11
Aug, 2053	46.74	1199.19	8554.91
Sep, 2053	40.99	1204.94	7349.98
Oct, 2053	35.22	1210.71	6139.27
Nov, 2053	29.42	1216.51	4922.75
Dec, 2053	23.59	1222.34	3700.41
Jan, 2054	17.73	1228.20	2472.21
Feb, 2054	11.85	1234.08	1238.13
Mar, 2054	5.93	1240.00	0