Mortgage Parameters

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

Mortgage Summary

Property Total:	$336,000
Down Payment	$100,800
Mortgage Amount:	$235,200
Mortgage Payment:	$1,372.56 / month
Estimated Tax:	+ $186.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,559.23 / month
Total Interest Paid:	$258,922.80 over 30 years
Total Tax Paid:	$67,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	1127.00	245.56	234954.44
May, 2024	1125.82	246.74	234707.70
Jun, 2024	1124.64	247.92	234459.78
Jul, 2024	1123.45	249.11	234210.68
Aug, 2024	1122.26	250.30	233960.38
Sep, 2024	1121.06	251.50	233708.88
Oct, 2024	1119.86	252.70	233456.17
Nov, 2024	1118.64	253.92	233202.26
Dec, 2024	1117.43	255.13	232947.12
Jan, 2025	1116.20	256.36	232690.77
Feb, 2025	1114.98	257.58	232433.19
Mar, 2025	1113.74	258.82	232174.37
Apr, 2025	1112.50	260.06	231914.31
May, 2025	1111.26	261.30	231653.01
Jun, 2025	1110.00	262.56	231390.45
Jul, 2025	1108.75	263.81	231126.64
Aug, 2025	1107.48	265.08	230861.56
Sep, 2025	1106.21	266.35	230595.21
Oct, 2025	1104.94	267.62	230327.58
Nov, 2025	1103.65	268.91	230058.68
Dec, 2025	1102.36	270.20	229788.48
Jan, 2026	1101.07	271.49	229516.99
Feb, 2026	1099.77	272.79	229244.20
Mar, 2026	1098.46	274.10	228970.10
Apr, 2026	1097.15	275.41	228694.69
May, 2026	1095.83	276.73	228417.96
Jun, 2026	1094.50	278.06	228139.90
Jul, 2026	1093.17	279.39	227860.51
Aug, 2026	1091.83	280.73	227579.78
Sep, 2026	1090.49	282.07	227297.71
Oct, 2026	1089.13	283.43	227014.29
Nov, 2026	1087.78	284.78	226729.50
Dec, 2026	1086.41	286.15	226443.35
Jan, 2027	1085.04	287.52	226155.84
Feb, 2027	1083.66	288.90	225866.94
Mar, 2027	1082.28	290.28	225576.66
Apr, 2027	1080.89	291.67	225284.99
May, 2027	1079.49	293.07	224991.92
Jun, 2027	1078.09	294.47	224697.44
Jul, 2027	1076.68	295.88	224401.56
Aug, 2027	1075.26	297.30	224104.26
Sep, 2027	1073.83	298.73	223805.53
Oct, 2027	1072.40	300.16	223505.37
Nov, 2027	1070.96	301.60	223203.77
Dec, 2027	1069.52	303.04	222900.73
Jan, 2028	1068.07	304.49	222596.24
Feb, 2028	1066.61	305.95	222290.28
Mar, 2028	1065.14	307.42	221982.87
Apr, 2028	1063.67	308.89	221673.97
May, 2028	1062.19	310.37	221363.60
Jun, 2028	1060.70	311.86	221051.74
Jul, 2028	1059.21	313.35	220738.39
Aug, 2028	1057.70	314.86	220423.53
Sep, 2028	1056.20	316.36	220107.17
Oct, 2028	1054.68	317.88	219789.29
Nov, 2028	1053.16	319.40	219469.89
Dec, 2028	1051.63	320.93	219148.95
Jan, 2029	1050.09	322.47	218826.48
Feb, 2029	1048.54	324.02	218502.47
Mar, 2029	1046.99	325.57	218176.90
Apr, 2029	1045.43	327.13	217849.77
May, 2029	1043.86	328.70	217521.07
Jun, 2029	1042.29	330.27	217190.80
Jul, 2029	1040.71	331.85	216858.95
Aug, 2029	1039.12	333.44	216525.50
Sep, 2029	1037.52	335.04	216190.46
Oct, 2029	1035.91	336.65	215853.81
Nov, 2029	1034.30	338.26	215515.55
Dec, 2029	1032.68	339.88	215175.67
Jan, 2030	1031.05	341.51	214834.16
Feb, 2030	1029.41	343.15	214491.01
Mar, 2030	1027.77	344.79	214146.22
Apr, 2030	1026.12	346.44	213799.78
May, 2030	1024.46	348.10	213451.68
Jun, 2030	1022.79	349.77	213101.91
Jul, 2030	1021.11	351.45	212750.46
Aug, 2030	1019.43	353.13	212397.33
Sep, 2030	1017.74	354.82	212042.51
Oct, 2030	1016.04	356.52	211685.98
Nov, 2030	1014.33	358.23	211327.75
Dec, 2030	1012.61	359.95	210967.80
Jan, 2031	1010.89	361.67	210606.13
Feb, 2031	1009.15	363.41	210242.73
Mar, 2031	1007.41	365.15	209877.58
Apr, 2031	1005.66	366.90	209510.68
May, 2031	1003.91	368.65	209142.03
Jun, 2031	1002.14	370.42	208771.61
Jul, 2031	1000.36	372.20	208399.41
Aug, 2031	998.58	373.98	208025.43
Sep, 2031	996.79	375.77	207649.66
Oct, 2031	994.99	377.57	207272.09
Nov, 2031	993.18	379.38	206892.71
Dec, 2031	991.36	381.20	206511.51
Jan, 2032	989.53	383.03	206128.48
Feb, 2032	987.70	384.86	205743.62
Mar, 2032	985.85	386.71	205356.92
Apr, 2032	984.00	388.56	204968.36
May, 2032	982.14	390.42	204577.94
Jun, 2032	980.27	392.29	204185.65
Jul, 2032	978.39	394.17	203791.48
Aug, 2032	976.50	396.06	203395.42
Sep, 2032	974.60	397.96	202997.46
Oct, 2032	972.70	399.86	202597.60
Nov, 2032	970.78	401.78	202195.82
Dec, 2032	968.85	403.71	201792.11
Jan, 2033	966.92	405.64	201386.47
Feb, 2033	964.98	407.58	200978.89
Mar, 2033	963.02	409.54	200569.35
Apr, 2033	961.06	411.50	200157.85
May, 2033	959.09	413.47	199744.38
Jun, 2033	957.11	415.45	199328.93
Jul, 2033	955.12	417.44	198911.49
Aug, 2033	953.12	419.44	198492.05
Sep, 2033	951.11	421.45	198070.60
Oct, 2033	949.09	423.47	197647.12
Nov, 2033	947.06	425.50	197221.62
Dec, 2033	945.02	427.54	196794.08
Jan, 2034	942.97	429.59	196364.49
Feb, 2034	940.91	431.65	195932.85
Mar, 2034	938.84	433.72	195499.13
Apr, 2034	936.77	435.79	195063.34
May, 2034	934.68	437.88	194625.46
Jun, 2034	932.58	439.98	194185.48
Jul, 2034	930.47	442.09	193743.39
Aug, 2034	928.35	444.21	193299.18
Sep, 2034	926.23	446.33	192852.85
Oct, 2034	924.09	448.47	192404.38
Nov, 2034	921.94	450.62	191953.75
Dec, 2034	919.78	452.78	191500.97
Jan, 2035	917.61	454.95	191046.02
Feb, 2035	915.43	457.13	190588.89
Mar, 2035	913.24	459.32	190129.57
Apr, 2035	911.04	461.52	189668.05
May, 2035	908.83	463.73	189204.31
Jun, 2035	906.60	465.96	188738.36
Jul, 2035	904.37	468.19	188270.17
Aug, 2035	902.13	470.43	187799.73
Sep, 2035	899.87	472.69	187327.05
Oct, 2035	897.61	474.95	186852.10
Nov, 2035	895.33	477.23	186374.87
Dec, 2035	893.05	479.51	185895.36
Jan, 2036	890.75	481.81	185413.55
Feb, 2036	888.44	484.12	184929.43
Mar, 2036	886.12	486.44	184442.99
Apr, 2036	883.79	488.77	183954.21
May, 2036	881.45	491.11	183463.10
Jun, 2036	879.09	493.47	182969.64
Jul, 2036	876.73	495.83	182473.81
Aug, 2036	874.35	498.21	181975.60
Sep, 2036	871.97	500.59	181475.01
Oct, 2036	869.57	502.99	180972.01
Nov, 2036	867.16	505.40	180466.61
Dec, 2036	864.74	507.82	179958.79
Jan, 2037	862.30	510.26	179448.53
Feb, 2037	859.86	512.70	178935.83
Mar, 2037	857.40	515.16	178420.67
Apr, 2037	854.93	517.63	177903.04
May, 2037	852.45	520.11	177382.93
Jun, 2037	849.96	522.60	176860.33
Jul, 2037	847.46	525.10	176335.23
Aug, 2037	844.94	527.62	175807.61
Sep, 2037	842.41	530.15	175277.46
Oct, 2037	839.87	532.69	174744.77
Nov, 2037	837.32	535.24	174209.53
Dec, 2037	834.75	537.81	173671.72
Jan, 2038	832.18	540.38	173131.34
Feb, 2038	829.59	542.97	172588.37
Mar, 2038	826.99	545.57	172042.79
Apr, 2038	824.37	548.19	171494.60
May, 2038	821.74	550.82	170943.79
Jun, 2038	819.11	553.45	170390.34
Jul, 2038	816.45	556.11	169834.23
Aug, 2038	813.79	558.77	169275.46
Sep, 2038	811.11	561.45	168714.01
Oct, 2038	808.42	564.14	168149.87
Nov, 2038	805.72	566.84	167583.03
Dec, 2038	803.00	569.56	167013.47
Jan, 2039	800.27	572.29	166441.18
Feb, 2039	797.53	575.03	165866.15
Mar, 2039	794.78	577.78	165288.37
Apr, 2039	792.01	580.55	164707.82
May, 2039	789.22	583.34	164124.48
Jun, 2039	786.43	586.13	163538.35
Jul, 2039	783.62	588.94	162949.41
Aug, 2039	780.80	591.76	162357.65
Sep, 2039	777.96	594.60	161763.06
Oct, 2039	775.11	597.45	161165.61
Nov, 2039	772.25	600.31	160565.30
Dec, 2039	769.38	603.18	159962.12
Jan, 2040	766.49	606.07	159356.04
Feb, 2040	763.58	608.98	158747.06
Mar, 2040	760.66	611.90	158135.17
Apr, 2040	757.73	614.83	157520.34
May, 2040	754.78	617.78	156902.56
Jun, 2040	751.82	620.74	156281.83
Jul, 2040	748.85	623.71	155658.12
Aug, 2040	745.86	626.70	155031.42
Sep, 2040	742.86	629.70	154401.72
Oct, 2040	739.84	632.72	153769.00
Nov, 2040	736.81	635.75	153133.25
Dec, 2040	733.76	638.80	152494.45
Jan, 2041	730.70	641.86	151852.60
Feb, 2041	727.63	644.93	151207.66
Mar, 2041	724.54	648.02	150559.64
Apr, 2041	721.43	651.13	149908.51
May, 2041	718.31	654.25	149254.26
Jun, 2041	715.18	657.38	148596.88
Jul, 2041	712.03	660.53	147936.35
Aug, 2041	708.86	663.70	147272.65
Sep, 2041	705.68	666.88	146605.77
Oct, 2041	702.49	670.07	145935.70
Nov, 2041	699.28	673.28	145262.41
Dec, 2041	696.05	676.51	144585.90
Jan, 2042	692.81	679.75	143906.15
Feb, 2042	689.55	683.01	143223.14
Mar, 2042	686.28	686.28	142536.86
Apr, 2042	682.99	689.57	141847.28
May, 2042	679.68	692.88	141154.41
Jun, 2042	676.36	696.20	140458.21
Jul, 2042	673.03	699.53	139758.68
Aug, 2042	669.68	702.88	139055.80
Sep, 2042	666.31	706.25	138349.55
Oct, 2042	662.92	709.64	137639.91
Nov, 2042	659.52	713.04	136926.88
Dec, 2042	656.11	716.45	136210.43
Jan, 2043	652.67	719.89	135490.54
Feb, 2043	649.23	723.33	134767.21
Mar, 2043	645.76	726.80	134040.41
Apr, 2043	642.28	730.28	133310.12
May, 2043	638.78	733.78	132576.34
Jun, 2043	635.26	737.30	131839.04
Jul, 2043	631.73	740.83	131098.21
Aug, 2043	628.18	744.38	130353.83
Sep, 2043	624.61	747.95	129605.88
Oct, 2043	621.03	751.53	128854.35
Nov, 2043	617.43	755.13	128099.22
Dec, 2043	613.81	758.75	127340.47
Jan, 2044	610.17	762.39	126578.08
Feb, 2044	606.52	766.04	125812.04
Mar, 2044	602.85	769.71	125042.33
Apr, 2044	599.16	773.40	124268.93
May, 2044	595.46	777.10	123491.83
Jun, 2044	591.73	780.83	122711.00
Jul, 2044	587.99	784.57	121926.43
Aug, 2044	584.23	788.33	121138.10
Sep, 2044	580.45	792.11	120345.99
Oct, 2044	576.66	795.90	119550.09
Nov, 2044	572.84	799.72	118750.37
Dec, 2044	569.01	803.55	117946.83
Jan, 2045	565.16	807.40	117139.43
Feb, 2045	561.29	811.27	116328.16
Mar, 2045	557.41	815.15	115513.01
Apr, 2045	553.50	819.06	114693.95
May, 2045	549.58	822.98	113870.96
Jun, 2045	545.63	826.93	113044.03
Jul, 2045	541.67	830.89	112213.14
Aug, 2045	537.69	834.87	111378.27
Sep, 2045	533.69	838.87	110539.40
Oct, 2045	529.67	842.89	109696.51
Nov, 2045	525.63	846.93	108849.58
Dec, 2045	521.57	850.99	107998.59
Jan, 2046	517.49	855.07	107143.52
Feb, 2046	513.40	859.16	106284.36
Mar, 2046	509.28	863.28	105421.07
Apr, 2046	505.14	867.42	104553.66
May, 2046	500.99	871.57	103682.08
Jun, 2046	496.81	875.75	102806.33
Jul, 2046	492.61	879.95	101926.39
Aug, 2046	488.40	884.16	101042.22
Sep, 2046	484.16	888.40	100153.83
Oct, 2046	479.90	892.66	99261.17
Nov, 2046	475.63	896.93	98364.24
Dec, 2046	471.33	901.23	97463.00
Jan, 2047	467.01	905.55	96557.45
Feb, 2047	462.67	909.89	95647.57
Mar, 2047	458.31	914.25	94733.32
Apr, 2047	453.93	918.63	93814.69
May, 2047	449.53	923.03	92891.66
Jun, 2047	445.11	927.45	91964.20
Jul, 2047	440.66	931.90	91032.30
Aug, 2047	436.20	936.36	90095.94
Sep, 2047	431.71	940.85	89155.09
Oct, 2047	427.20	945.36	88209.73
Nov, 2047	422.67	949.89	87259.84
Dec, 2047	418.12	954.44	86305.40
Jan, 2048	413.55	959.01	85346.39
Feb, 2048	408.95	963.61	84382.78
Mar, 2048	404.33	968.23	83414.56
Apr, 2048	399.69	972.87	82441.69
May, 2048	395.03	977.53	81464.16
Jun, 2048	390.35	982.21	80481.95
Jul, 2048	385.64	986.92	79495.03
Aug, 2048	380.91	991.65	78503.39
Sep, 2048	376.16	996.40	77506.99
Oct, 2048	371.39	1001.17	76505.82
Nov, 2048	366.59	1005.97	75499.85
Dec, 2048	361.77	1010.79	74489.06
Jan, 2049	356.93	1015.63	73473.43
Feb, 2049	352.06	1020.50	72452.93
Mar, 2049	347.17	1025.39	71427.54
Apr, 2049	342.26	1030.30	70397.23
May, 2049	337.32	1035.24	69361.99
Jun, 2049	332.36	1040.20	68321.79
Jul, 2049	327.38	1045.18	67276.61
Aug, 2049	322.37	1050.19	66226.41
Sep, 2049	317.33	1055.23	65171.19
Oct, 2049	312.28	1060.28	64110.91
Nov, 2049	307.20	1065.36	63045.55
Dec, 2049	302.09	1070.47	61975.08
Jan, 2050	296.96	1075.60	60899.48
Feb, 2050	291.81	1080.75	59818.73
Mar, 2050	286.63	1085.93	58732.80
Apr, 2050	281.43	1091.13	57641.67
May, 2050	276.20	1096.36	56545.31
Jun, 2050	270.95	1101.61	55443.70
Jul, 2050	265.67	1106.89	54336.81
Aug, 2050	260.36	1112.20	53224.61
Sep, 2050	255.03	1117.53	52107.09
Oct, 2050	249.68	1122.88	50984.20
Nov, 2050	244.30	1128.26	49855.94
Dec, 2050	238.89	1133.67	48722.28
Jan, 2051	233.46	1139.10	47583.18
Feb, 2051	228.00	1144.56	46438.62
Mar, 2051	222.52	1150.04	45288.58
Apr, 2051	217.01	1155.55	44133.03
May, 2051	211.47	1161.09	42971.94
Jun, 2051	205.91	1166.65	41805.29
Jul, 2051	200.32	1172.24	40633.04
Aug, 2051	194.70	1177.86	39455.18
Sep, 2051	189.06	1183.50	38271.68
Oct, 2051	183.39	1189.17	37082.50
Nov, 2051	177.69	1194.87	35887.63
Dec, 2051	171.96	1200.60	34687.03
Jan, 2052	166.21	1206.35	33480.68
Feb, 2052	160.43	1212.13	32268.55
Mar, 2052	154.62	1217.94	31050.61
Apr, 2052	148.78	1223.78	29826.83
May, 2052	142.92	1229.64	28597.19
Jun, 2052	137.03	1235.53	27361.66
Jul, 2052	131.11	1241.45	26120.21
Aug, 2052	125.16	1247.40	24872.81
Sep, 2052	119.18	1253.38	23619.43
Oct, 2052	113.18	1259.38	22360.05
Nov, 2052	107.14	1265.42	21094.63
Dec, 2052	101.08	1271.48	19823.15
Jan, 2053	94.99	1277.57	18545.57
Feb, 2053	88.86	1283.70	17261.88
Mar, 2053	82.71	1289.85	15972.03
Apr, 2053	76.53	1296.03	14676.00
May, 2053	70.32	1302.24	13373.77
Jun, 2053	64.08	1308.48	12065.29
Jul, 2053	57.81	1314.75	10750.54
Aug, 2053	51.51	1321.05	9429.49
Sep, 2053	45.18	1327.38	8102.12
Oct, 2053	38.82	1333.74	6768.38
Nov, 2053	32.43	1340.13	5428.25
Dec, 2053	26.01	1346.55	4081.70
Jan, 2054	19.56	1353.00	2728.70
Feb, 2054	13.08	1359.48	1369.22
Mar, 2054	6.56	1366.00	3.22