Mortgage Parameters

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

Mortgage Summary

Property Total:	$340,000
Down Payment	$102,000
Mortgage Amount:	$238,000
Mortgage Payment:	$1,388.90 / month
Estimated Tax:	+ $188.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,577.79 / month
Total Interest Paid:	$262,004.40 over 30 years
Total Tax Paid:	$68,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	1140.42	248.48	237751.52
May, 2024	1139.23	249.67	237501.84
Jun, 2024	1138.03	250.87	237250.97
Jul, 2024	1136.83	252.07	236998.90
Aug, 2024	1135.62	253.28	236745.62
Sep, 2024	1134.41	254.49	236491.13
Oct, 2024	1133.19	255.71	236235.41
Nov, 2024	1131.96	256.94	235978.47
Dec, 2024	1130.73	258.17	235720.30
Jan, 2025	1129.49	259.41	235460.90
Feb, 2025	1128.25	260.65	235200.25
Mar, 2025	1127.00	261.90	234938.35
Apr, 2025	1125.75	263.15	234675.19
May, 2025	1124.49	264.41	234410.78
Jun, 2025	1123.22	265.68	234145.10
Jul, 2025	1121.95	266.95	233878.14
Aug, 2025	1120.67	268.23	233609.91
Sep, 2025	1119.38	269.52	233340.39
Oct, 2025	1118.09	270.81	233069.58
Nov, 2025	1116.79	272.11	232797.47
Dec, 2025	1115.49	273.41	232524.06
Jan, 2026	1114.18	274.72	232249.34
Feb, 2026	1112.86	276.04	231973.30
Mar, 2026	1111.54	277.36	231695.94
Apr, 2026	1110.21	278.69	231417.25
May, 2026	1108.87	280.03	231137.22
Jun, 2026	1107.53	281.37	230855.85
Jul, 2026	1106.18	282.72	230573.14
Aug, 2026	1104.83	284.07	230289.07
Sep, 2026	1103.47	285.43	230003.64
Oct, 2026	1102.10	286.80	229716.84
Nov, 2026	1100.73	288.17	229428.66
Dec, 2026	1099.35	289.55	229139.11
Jan, 2027	1097.96	290.94	228848.17
Feb, 2027	1096.56	292.34	228555.83
Mar, 2027	1095.16	293.74	228262.09
Apr, 2027	1093.76	295.14	227966.95
May, 2027	1092.34	296.56	227670.39
Jun, 2027	1090.92	297.98	227372.41
Jul, 2027	1089.49	299.41	227073.01
Aug, 2027	1088.06	300.84	226772.16
Sep, 2027	1086.62	302.28	226469.88
Oct, 2027	1085.17	303.73	226166.15
Nov, 2027	1083.71	305.19	225860.96
Dec, 2027	1082.25	306.65	225554.31
Jan, 2028	1080.78	308.12	225246.19
Feb, 2028	1079.30	309.60	224936.60
Mar, 2028	1077.82	311.08	224625.52
Apr, 2028	1076.33	312.57	224312.95
May, 2028	1074.83	314.07	223998.88
Jun, 2028	1073.33	315.57	223683.31
Jul, 2028	1071.82	317.08	223366.23
Aug, 2028	1070.30	318.60	223047.62
Sep, 2028	1068.77	320.13	222727.49
Oct, 2028	1067.24	321.66	222405.83
Nov, 2028	1065.69	323.21	222082.62
Dec, 2028	1064.15	324.75	221757.87
Jan, 2029	1062.59	326.31	221431.56
Feb, 2029	1061.03	327.87	221103.69
Mar, 2029	1059.46	329.44	220774.24
Apr, 2029	1057.88	331.02	220443.22
May, 2029	1056.29	332.61	220110.61
Jun, 2029	1054.70	334.20	219776.40
Jul, 2029	1053.10	335.80	219440.60
Aug, 2029	1051.49	337.41	219103.19
Sep, 2029	1049.87	339.03	218764.15
Oct, 2029	1048.24	340.66	218423.50
Nov, 2029	1046.61	342.29	218081.21
Dec, 2029	1044.97	343.93	217737.28
Jan, 2030	1043.32	345.58	217391.71
Feb, 2030	1041.67	347.23	217044.48
Mar, 2030	1040.00	348.90	216695.58
Apr, 2030	1038.33	350.57	216345.02
May, 2030	1036.65	352.25	215992.77
Jun, 2030	1034.97	353.93	215638.83
Jul, 2030	1033.27	355.63	215283.20
Aug, 2030	1031.57	357.33	214925.87
Sep, 2030	1029.85	359.05	214566.82
Oct, 2030	1028.13	360.77	214206.05
Nov, 2030	1026.40	362.50	213843.56
Dec, 2030	1024.67	364.23	213479.33
Jan, 2031	1022.92	365.98	213113.35
Feb, 2031	1021.17	367.73	212745.62
Mar, 2031	1019.41	369.49	212376.12
Apr, 2031	1017.64	371.26	212004.86
May, 2031	1015.86	373.04	211631.81
Jun, 2031	1014.07	374.83	211256.98
Jul, 2031	1012.27	376.63	210880.36
Aug, 2031	1010.47	378.43	210501.92
Sep, 2031	1008.66	380.24	210121.68
Oct, 2031	1006.83	382.07	209739.61
Nov, 2031	1005.00	383.90	209355.71
Dec, 2031	1003.16	385.74	208969.98
Jan, 2032	1001.31	387.59	208582.39
Feb, 2032	999.46	389.44	208192.95
Mar, 2032	997.59	391.31	207801.64
Apr, 2032	995.72	393.18	207408.46
May, 2032	993.83	395.07	207013.39
Jun, 2032	991.94	396.96	206616.43
Jul, 2032	990.04	398.86	206217.57
Aug, 2032	988.13	400.77	205816.79
Sep, 2032	986.21	402.69	205414.10
Oct, 2032	984.28	404.62	205009.47
Nov, 2032	982.34	406.56	204602.91
Dec, 2032	980.39	408.51	204194.40
Jan, 2033	978.43	410.47	203783.93
Feb, 2033	976.46	412.44	203371.49
Mar, 2033	974.49	414.41	202957.08
Apr, 2033	972.50	416.40	202540.69
May, 2033	970.51	418.39	202122.29
Jun, 2033	968.50	420.40	201701.90
Jul, 2033	966.49	422.41	201279.48
Aug, 2033	964.46	424.44	200855.05
Sep, 2033	962.43	426.47	200428.58
Oct, 2033	960.39	428.51	200000.07
Nov, 2033	958.33	430.57	199569.50
Dec, 2033	956.27	432.63	199136.87
Jan, 2034	954.20	434.70	198702.17
Feb, 2034	952.11	436.79	198265.38
Mar, 2034	950.02	438.88	197826.50
Apr, 2034	947.92	440.98	197385.52
May, 2034	945.81	443.09	196942.43
Jun, 2034	943.68	445.22	196497.21
Jul, 2034	941.55	447.35	196049.86
Aug, 2034	939.41	449.49	195600.37
Sep, 2034	937.25	451.65	195148.72
Oct, 2034	935.09	453.81	194694.90
Nov, 2034	932.91	455.99	194238.92
Dec, 2034	930.73	458.17	193780.75
Jan, 2035	928.53	460.37	193320.38
Feb, 2035	926.33	462.57	192857.81
Mar, 2035	924.11	464.79	192393.02
Apr, 2035	921.88	467.02	191926.00
May, 2035	919.65	469.25	191456.74
Jun, 2035	917.40	471.50	190985.24
Jul, 2035	915.14	473.76	190511.48
Aug, 2035	912.87	476.03	190035.45
Sep, 2035	910.59	478.31	189557.13
Oct, 2035	908.29	480.61	189076.53
Nov, 2035	905.99	482.91	188593.62
Dec, 2035	903.68	485.22	188108.40
Jan, 2036	901.35	487.55	187620.85
Feb, 2036	899.02	489.88	187130.97
Mar, 2036	896.67	492.23	186638.74
Apr, 2036	894.31	494.59	186144.15
May, 2036	891.94	496.96	185647.19
Jun, 2036	889.56	499.34	185147.85
Jul, 2036	887.17	501.73	184646.11
Aug, 2036	884.76	504.14	184141.98
Sep, 2036	882.35	506.55	183635.42
Oct, 2036	879.92	508.98	183126.44
Nov, 2036	877.48	511.42	182615.02
Dec, 2036	875.03	513.87	182101.15
Jan, 2037	872.57	516.33	181584.82
Feb, 2037	870.09	518.81	181066.02
Mar, 2037	867.61	521.29	180544.72
Apr, 2037	865.11	523.79	180020.93
May, 2037	862.60	526.30	179494.63
Jun, 2037	860.08	528.82	178965.81
Jul, 2037	857.54	531.36	178434.46
Aug, 2037	855.00	533.90	177900.55
Sep, 2037	852.44	536.46	177364.10
Oct, 2037	849.87	539.03	176825.06
Nov, 2037	847.29	541.61	176283.45
Dec, 2037	844.69	544.21	175739.24
Jan, 2038	842.08	546.82	175192.43
Feb, 2038	839.46	549.44	174642.99
Mar, 2038	836.83	552.07	174090.92
Apr, 2038	834.19	554.71	173536.21
May, 2038	831.53	557.37	172978.83
Jun, 2038	828.86	560.04	172418.79
Jul, 2038	826.17	562.73	171856.07
Aug, 2038	823.48	565.42	171290.64
Sep, 2038	820.77	568.13	170722.51
Oct, 2038	818.05	570.85	170151.66
Nov, 2038	815.31	573.59	169578.07
Dec, 2038	812.56	576.34	169001.73
Jan, 2039	809.80	579.10	168422.63
Feb, 2039	807.03	581.87	167840.75
Mar, 2039	804.24	584.66	167256.09
Apr, 2039	801.44	587.46	166668.62
May, 2039	798.62	590.28	166078.34
Jun, 2039	795.79	593.11	165485.24
Jul, 2039	792.95	595.95	164889.29
Aug, 2039	790.09	598.81	164290.48
Sep, 2039	787.23	601.67	163688.81
Oct, 2039	784.34	604.56	163084.25
Nov, 2039	781.45	607.45	162476.79
Dec, 2039	778.53	610.37	161866.43
Jan, 2040	775.61	613.29	161253.14
Feb, 2040	772.67	616.23	160636.91
Mar, 2040	769.72	619.18	160017.73
Apr, 2040	766.75	622.15	159395.58
May, 2040	763.77	625.13	158770.45
Jun, 2040	760.78	628.12	158142.33
Jul, 2040	757.77	631.13	157511.19
Aug, 2040	754.74	634.16	156877.03
Sep, 2040	751.70	637.20	156239.83
Oct, 2040	748.65	640.25	155599.58
Nov, 2040	745.58	643.32	154956.27
Dec, 2040	742.50	646.40	154309.86
Jan, 2041	739.40	649.50	153660.37
Feb, 2041	736.29	652.61	153007.75
Mar, 2041	733.16	655.74	152352.02
Apr, 2041	730.02	658.88	151693.14
May, 2041	726.86	662.04	151031.10
Jun, 2041	723.69	665.21	150365.89
Jul, 2041	720.50	668.40	149697.49
Aug, 2041	717.30	671.60	149025.89
Sep, 2041	714.08	674.82	148351.08
Oct, 2041	710.85	678.05	147673.03
Nov, 2041	707.60	681.30	146991.73
Dec, 2041	704.34	684.56	146307.16
Jan, 2042	701.06	687.84	145619.32
Feb, 2042	697.76	691.14	144928.18
Mar, 2042	694.45	694.45	144233.72
Apr, 2042	691.12	697.78	143535.94
May, 2042	687.78	701.12	142834.82
Jun, 2042	684.42	704.48	142130.34
Jul, 2042	681.04	707.86	141422.48
Aug, 2042	677.65	711.25	140711.23
Sep, 2042	674.24	714.66	139996.57
Oct, 2042	670.82	718.08	139278.48
Nov, 2042	667.38	721.52	138556.96
Dec, 2042	663.92	724.98	137831.98
Jan, 2043	660.44	728.46	137103.52
Feb, 2043	656.95	731.95	136371.58
Mar, 2043	653.45	735.45	135636.13
Apr, 2043	649.92	738.98	134897.15
May, 2043	646.38	742.52	134154.63
Jun, 2043	642.82	746.08	133408.56
Jul, 2043	639.25	749.65	132658.90
Aug, 2043	635.66	753.24	131905.66
Sep, 2043	632.05	756.85	131148.81
Oct, 2043	628.42	760.48	130388.33
Nov, 2043	624.78	764.12	129624.21
Dec, 2043	621.12	767.78	128856.42
Jan, 2044	617.44	771.46	128084.96
Feb, 2044	613.74	775.16	127309.80
Mar, 2044	610.03	778.87	126530.93
Apr, 2044	606.29	782.61	125748.32
May, 2044	602.54	786.36	124961.97
Jun, 2044	598.78	790.12	124171.84
Jul, 2044	594.99	793.91	123377.93
Aug, 2044	591.19	797.71	122580.22
Sep, 2044	587.36	801.54	121778.68
Oct, 2044	583.52	805.38	120973.30
Nov, 2044	579.66	809.24	120164.07
Dec, 2044	575.79	813.11	119350.95
Jan, 2045	571.89	817.01	118533.94
Feb, 2045	567.98	820.92	117713.02
Mar, 2045	564.04	824.86	116888.16
Apr, 2045	560.09	828.81	116059.35
May, 2045	556.12	832.78	115226.57
Jun, 2045	552.13	836.77	114389.80
Jul, 2045	548.12	840.78	113549.01
Aug, 2045	544.09	844.81	112704.20
Sep, 2045	540.04	848.86	111855.34
Oct, 2045	535.97	852.93	111002.42
Nov, 2045	531.89	857.01	110145.40
Dec, 2045	527.78	861.12	109284.28
Jan, 2046	523.65	865.25	108419.04
Feb, 2046	519.51	869.39	107549.65
Mar, 2046	515.34	873.56	106676.09
Apr, 2046	511.16	877.74	105798.34
May, 2046	506.95	881.95	104916.39
Jun, 2046	502.72	886.18	104030.22
Jul, 2046	498.48	890.42	103139.80
Aug, 2046	494.21	894.69	102245.11
Sep, 2046	489.92	898.98	101346.13
Oct, 2046	485.62	903.28	100442.85
Nov, 2046	481.29	907.61	99535.24
Dec, 2046	476.94	911.96	98623.28
Jan, 2047	472.57	916.33	97706.95
Feb, 2047	468.18	920.72	96786.23
Mar, 2047	463.77	925.13	95861.09
Apr, 2047	459.33	929.57	94931.53
May, 2047	454.88	934.02	93997.51
Jun, 2047	450.40	938.50	93059.01
Jul, 2047	445.91	942.99	92116.02
Aug, 2047	441.39	947.51	91168.51
Sep, 2047	436.85	952.05	90216.46
Oct, 2047	432.29	956.61	89259.85
Nov, 2047	427.70	961.20	88298.65
Dec, 2047	423.10	965.80	87332.85
Jan, 2048	418.47	970.43	86362.42
Feb, 2048	413.82	975.08	85387.34
Mar, 2048	409.15	979.75	84407.59
Apr, 2048	404.45	984.45	83423.14
May, 2048	399.74	989.16	82433.97
Jun, 2048	395.00	993.90	81440.07
Jul, 2048	390.23	998.67	80441.40
Aug, 2048	385.45	1003.45	79437.95
Sep, 2048	380.64	1008.26	78429.69
Oct, 2048	375.81	1013.09	77416.60
Nov, 2048	370.95	1017.95	76398.66
Dec, 2048	366.08	1022.82	75375.83
Jan, 2049	361.18	1027.72	74348.11
Feb, 2049	356.25	1032.65	73315.46
Mar, 2049	351.30	1037.60	72277.86
Apr, 2049	346.33	1042.57	71235.30
May, 2049	341.34	1047.56	70187.73
Jun, 2049	336.32	1052.58	69135.15
Jul, 2049	331.27	1057.63	68077.52
Aug, 2049	326.20	1062.70	67014.82
Sep, 2049	321.11	1067.79	65947.04
Oct, 2049	316.00	1072.90	64874.13
Nov, 2049	310.86	1078.04	63796.09
Dec, 2049	305.69	1083.21	62712.88
Jan, 2050	300.50	1088.40	61624.48
Feb, 2050	295.28	1093.62	60530.86
Mar, 2050	290.04	1098.86	59432.01
Apr, 2050	284.78	1104.12	58327.88
May, 2050	279.49	1109.41	57218.47
Jun, 2050	274.17	1114.73	56103.74
Jul, 2050	268.83	1120.07	54983.67
Aug, 2050	263.46	1125.44	53858.24
Sep, 2050	258.07	1130.83	52727.41
Oct, 2050	252.65	1136.25	51591.16
Nov, 2050	247.21	1141.69	50449.47
Dec, 2050	241.74	1147.16	49302.30
Jan, 2051	236.24	1152.66	48149.64
Feb, 2051	230.72	1158.18	46991.46
Mar, 2051	225.17	1163.73	45827.73
Apr, 2051	219.59	1169.31	44658.42
May, 2051	213.99	1174.91	43483.51
Jun, 2051	208.36	1180.54	42302.97
Jul, 2051	202.70	1186.20	41116.77
Aug, 2051	197.02	1191.88	39924.89
Sep, 2051	191.31	1197.59	38727.29
Oct, 2051	185.57	1203.33	37523.96
Nov, 2051	179.80	1209.10	36314.86
Dec, 2051	174.01	1214.89	35099.97
Jan, 2052	168.19	1220.71	33879.26
Feb, 2052	162.34	1226.56	32652.70
Mar, 2052	156.46	1232.44	31420.26
Apr, 2052	150.56	1238.34	30181.91
May, 2052	144.62	1244.28	28937.64
Jun, 2052	138.66	1250.24	27687.40
Jul, 2052	132.67	1256.23	26431.16
Aug, 2052	126.65	1262.25	25168.91
Sep, 2052	120.60	1268.30	23900.61
Oct, 2052	114.52	1274.38	22626.24
Nov, 2052	108.42	1280.48	21345.76
Dec, 2052	102.28	1286.62	20059.14
Jan, 2053	96.12	1292.78	18766.35
Feb, 2053	89.92	1298.98	17467.38
Mar, 2053	83.70	1305.20	16162.17
Apr, 2053	77.44	1311.46	14850.72
May, 2053	71.16	1317.74	13532.98
Jun, 2053	64.85	1324.05	12208.92
Jul, 2053	58.50	1330.40	10878.52
Aug, 2053	52.13	1336.77	9541.75
Sep, 2053	45.72	1343.18	8198.57
Oct, 2053	39.28	1349.62	6848.96
Nov, 2053	32.82	1356.08	5492.87
Dec, 2053	26.32	1362.58	4130.29
Jan, 2054	19.79	1369.11	2761.19
Feb, 2054	13.23	1375.67	1385.52
Mar, 2054	6.64	1382.26	3.25