Mortgage Parameters

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

Mortgage Summary

Property Total:	$280,000
Down Payment	$84,000
Mortgage Amount:	$196,000
Mortgage Payment:	$1,143.80 / month
Estimated Tax:	+ $155.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,299.36 / month
Total Interest Paid:	$215,769.60 over 30 years
Total Tax Paid:	$56,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2023	939.17	204.63	195795.37
Oct, 2023	938.19	205.61	195589.75
Nov, 2023	937.20	206.60	195383.15
Dec, 2023	936.21	207.59	195175.56
Jan, 2024	935.22	208.58	194966.98
Feb, 2024	934.22	209.58	194757.40
Mar, 2024	933.21	210.59	194546.81
Apr, 2024	932.20	211.60	194335.21
May, 2024	931.19	212.61	194122.60
Jun, 2024	930.17	213.63	193908.97
Jul, 2024	929.15	214.65	193694.32
Aug, 2024	928.12	215.68	193478.64
Sep, 2024	927.09	216.71	193261.92
Oct, 2024	926.05	217.75	193044.17
Nov, 2024	925.00	218.80	192825.38
Dec, 2024	923.95	219.85	192605.53
Jan, 2025	922.90	220.90	192384.63
Feb, 2025	921.84	221.96	192162.67
Mar, 2025	920.78	223.02	191939.65
Apr, 2025	919.71	224.09	191715.56
May, 2025	918.64	225.16	191490.40
Jun, 2025	917.56	226.24	191264.16
Jul, 2025	916.47	227.33	191036.83
Aug, 2025	915.38	228.42	190808.42
Sep, 2025	914.29	229.51	190578.91
Oct, 2025	913.19	230.61	190348.30
Nov, 2025	912.09	231.71	190116.59
Dec, 2025	910.98	232.82	189883.76
Jan, 2026	909.86	233.94	189649.82
Feb, 2026	908.74	235.06	189414.76
Mar, 2026	907.61	236.19	189178.57
Apr, 2026	906.48	237.32	188941.25
May, 2026	905.34	238.46	188702.80
Jun, 2026	904.20	239.60	188463.20
Jul, 2026	903.05	240.75	188222.45
Aug, 2026	901.90	241.90	187980.55
Sep, 2026	900.74	243.06	187737.49
Oct, 2026	899.58	244.22	187493.26
Nov, 2026	898.41	245.39	187247.87
Dec, 2026	897.23	246.57	187001.30
Jan, 2027	896.05	247.75	186753.55
Feb, 2027	894.86	248.94	186504.61
Mar, 2027	893.67	250.13	186254.48
Apr, 2027	892.47	251.33	186003.14
May, 2027	891.27	252.53	185750.61
Jun, 2027	890.06	253.74	185496.86
Jul, 2027	888.84	254.96	185241.90
Aug, 2027	887.62	256.18	184985.72
Sep, 2027	886.39	257.41	184728.31
Oct, 2027	885.16	258.64	184469.67
Nov, 2027	883.92	259.88	184209.79
Dec, 2027	882.67	261.13	183948.66
Jan, 2028	881.42	262.38	183686.28
Feb, 2028	880.16	263.64	183422.64
Mar, 2028	878.90	264.90	183157.74
Apr, 2028	877.63	266.17	182891.57
May, 2028	876.36	267.44	182624.13
Jun, 2028	875.07	268.73	182355.40
Jul, 2028	873.79	270.01	182085.39
Aug, 2028	872.49	271.31	181814.08
Sep, 2028	871.19	272.61	181541.47
Oct, 2028	869.89	273.91	181267.56
Nov, 2028	868.57	275.23	180992.33
Dec, 2028	867.25	276.55	180715.79
Jan, 2029	865.93	277.87	180437.92
Feb, 2029	864.60	279.20	180158.72
Mar, 2029	863.26	280.54	179878.18
Apr, 2029	861.92	281.88	179596.29
May, 2029	860.57	283.23	179313.06
Jun, 2029	859.21	284.59	179028.47
Jul, 2029	857.84	285.96	178742.51
Aug, 2029	856.47	287.33	178455.19
Sep, 2029	855.10	288.70	178166.48
Oct, 2029	853.71	290.09	177876.40
Nov, 2029	852.32	291.48	177584.92
Dec, 2029	850.93	292.87	177292.05
Jan, 2030	849.52	294.28	176997.77
Feb, 2030	848.11	295.69	176702.09
Mar, 2030	846.70	297.10	176404.99
Apr, 2030	845.27	298.53	176106.46
May, 2030	843.84	299.96	175806.50
Jun, 2030	842.41	301.39	175505.11
Jul, 2030	840.96	302.84	175202.27
Aug, 2030	839.51	304.29	174897.98
Sep, 2030	838.05	305.75	174592.24
Oct, 2030	836.59	307.21	174285.02
Nov, 2030	835.12	308.68	173976.34
Dec, 2030	833.64	310.16	173666.18
Jan, 2031	832.15	311.65	173354.53
Feb, 2031	830.66	313.14	173041.38
Mar, 2031	829.16	314.64	172726.74
Apr, 2031	827.65	316.15	172410.59
May, 2031	826.13	317.67	172092.92
Jun, 2031	824.61	319.19	171773.73
Jul, 2031	823.08	320.72	171453.02
Aug, 2031	821.55	322.25	171130.76
Sep, 2031	820.00	323.80	170806.96
Oct, 2031	818.45	325.35	170481.61
Nov, 2031	816.89	326.91	170154.71
Dec, 2031	815.32	328.48	169826.23
Jan, 2032	813.75	330.05	169496.18
Feb, 2032	812.17	331.63	169164.55
Mar, 2032	810.58	333.22	168831.33
Apr, 2032	808.98	334.82	168496.51
May, 2032	807.38	336.42	168160.09
Jun, 2032	805.77	338.03	167822.06
Jul, 2032	804.15	339.65	167482.41
Aug, 2032	802.52	341.28	167141.13
Sep, 2032	800.88	342.92	166798.21
Oct, 2032	799.24	344.56	166453.65
Nov, 2032	797.59	346.21	166107.44
Dec, 2032	795.93	347.87	165759.58
Jan, 2033	794.26	349.54	165410.04
Feb, 2033	792.59	351.21	165058.83
Mar, 2033	790.91	352.89	164705.94
Apr, 2033	789.22	354.58	164351.35
May, 2033	787.52	356.28	163995.07
Jun, 2033	785.81	357.99	163637.08
Jul, 2033	784.09	359.71	163277.37
Aug, 2033	782.37	361.43	162915.94
Sep, 2033	780.64	363.16	162552.78
Oct, 2033	778.90	364.90	162187.88
Nov, 2033	777.15	366.65	161821.23
Dec, 2033	775.39	368.41	161452.83
Jan, 2034	773.63	370.17	161082.65
Feb, 2034	771.85	371.95	160710.71
Mar, 2034	770.07	373.73	160336.98
Apr, 2034	768.28	375.52	159961.46
May, 2034	766.48	377.32	159584.14
Jun, 2034	764.67	379.13	159205.02
Jul, 2034	762.86	380.94	158824.07
Aug, 2034	761.03	382.77	158441.31
Sep, 2034	759.20	384.60	158056.70
Oct, 2034	757.36	386.44	157670.26
Nov, 2034	755.50	388.30	157281.96
Dec, 2034	753.64	390.16	156891.81
Jan, 2035	751.77	392.03	156499.78
Feb, 2035	749.89	393.91	156105.87
Mar, 2035	748.01	395.79	155710.08
Apr, 2035	746.11	397.69	155312.39
May, 2035	744.21	399.59	154912.80
Jun, 2035	742.29	401.51	154511.29
Jul, 2035	740.37	403.43	154107.85
Aug, 2035	738.43	405.37	153702.49
Sep, 2035	736.49	407.31	153295.18
Oct, 2035	734.54	409.26	152885.92
Nov, 2035	732.58	411.22	152474.70
Dec, 2035	730.61	413.19	152061.50
Jan, 2036	728.63	415.17	151646.33
Feb, 2036	726.64	417.16	151229.17
Mar, 2036	724.64	419.16	150810.01
Apr, 2036	722.63	421.17	150388.84
May, 2036	720.61	423.19	149965.66
Jun, 2036	718.59	425.21	149540.44
Jul, 2036	716.55	427.25	149113.19
Aug, 2036	714.50	429.30	148683.89
Sep, 2036	712.44	431.36	148252.53
Oct, 2036	710.38	433.42	147819.11
Nov, 2036	708.30	435.50	147383.61
Dec, 2036	706.21	437.59	146946.02
Jan, 2037	704.12	439.68	146506.34
Feb, 2037	702.01	441.79	146064.55
Mar, 2037	699.89	443.91	145620.64
Apr, 2037	697.77	446.03	145174.61
May, 2037	695.63	448.17	144726.44
Jun, 2037	693.48	450.32	144276.12
Jul, 2037	691.32	452.48	143823.64
Aug, 2037	689.15	454.65	143368.99
Sep, 2037	686.98	456.82	142912.17
Oct, 2037	684.79	459.01	142453.16
Nov, 2037	682.59	461.21	141991.95
Dec, 2037	680.38	463.42	141528.52
Jan, 2038	678.16	465.64	141062.88
Feb, 2038	675.93	467.87	140595.01
Mar, 2038	673.68	470.12	140124.89
Apr, 2038	671.43	472.37	139652.52
May, 2038	669.17	474.63	139177.89
Jun, 2038	666.89	476.91	138700.99
Jul, 2038	664.61	479.19	138221.80
Aug, 2038	662.31	481.49	137740.31
Sep, 2038	660.01	483.79	137256.51
Oct, 2038	657.69	486.11	136770.40
Nov, 2038	655.36	488.44	136281.96
Dec, 2038	653.02	490.78	135791.18
Jan, 2039	650.67	493.13	135298.04
Feb, 2039	648.30	495.50	134802.55
Mar, 2039	645.93	497.87	134304.68
Apr, 2039	643.54	500.26	133804.42
May, 2039	641.15	502.65	133301.76
Jun, 2039	638.74	505.06	132796.70
Jul, 2039	636.32	507.48	132289.22
Aug, 2039	633.89	509.91	131779.31
Sep, 2039	631.44	512.36	131266.95
Oct, 2039	628.99	514.81	130752.14
Nov, 2039	626.52	517.28	130234.86
Dec, 2039	624.04	519.76	129715.10
Jan, 2040	621.55	522.25	129192.85
Feb, 2040	619.05	524.75	128668.10
Mar, 2040	616.53	527.27	128140.83
Apr, 2040	614.01	529.79	127611.04
May, 2040	611.47	532.33	127078.71
Jun, 2040	608.92	534.88	126543.83
Jul, 2040	606.36	537.44	126006.39
Aug, 2040	603.78	540.02	125466.37
Sep, 2040	601.19	542.61	124923.76
Oct, 2040	598.59	545.21	124378.55
Nov, 2040	595.98	547.82	123830.73
Dec, 2040	593.36	550.44	123280.29
Jan, 2041	590.72	553.08	122727.21
Feb, 2041	588.07	555.73	122171.47
Mar, 2041	585.40	558.40	121613.08
Apr, 2041	582.73	561.07	121052.01
May, 2041	580.04	563.76	120488.25
Jun, 2041	577.34	566.46	119921.79
Jul, 2041	574.63	569.17	119352.61
Aug, 2041	571.90	571.90	118780.71
Sep, 2041	569.16	574.64	118206.07
Oct, 2041	566.40	577.40	117628.67
Nov, 2041	563.64	580.16	117048.51
Dec, 2041	560.86	582.94	116465.57
Jan, 2042	558.06	585.74	115879.83
Feb, 2042	555.26	588.54	115291.29
Mar, 2042	552.44	591.36	114699.93
Apr, 2042	549.60	594.20	114105.73
May, 2042	546.76	597.04	113508.69
Jun, 2042	543.90	599.90	112908.78
Jul, 2042	541.02	602.78	112306.01
Aug, 2042	538.13	605.67	111700.34
Sep, 2042	535.23	608.57	111091.77
Oct, 2042	532.31	611.49	110480.28
Nov, 2042	529.38	614.42	109865.87
Dec, 2042	526.44	617.36	109248.51
Jan, 2043	523.48	620.32	108628.19
Feb, 2043	520.51	623.29	108004.90
Mar, 2043	517.52	626.28	107378.63
Apr, 2043	514.52	629.28	106749.35
May, 2043	511.51	632.29	106117.06
Jun, 2043	508.48	635.32	105481.73
Jul, 2043	505.43	638.37	104843.37
Aug, 2043	502.37	641.43	104201.94
Sep, 2043	499.30	644.50	103557.44
Oct, 2043	496.21	647.59	102909.85
Nov, 2043	493.11	650.69	102259.16
Dec, 2043	489.99	653.81	101605.36
Jan, 2044	486.86	656.94	100948.42
Feb, 2044	483.71	660.09	100288.33
Mar, 2044	480.55	663.25	99625.07
Apr, 2044	477.37	666.43	98958.64
May, 2044	474.18	669.62	98289.02
Jun, 2044	470.97	672.83	97616.19
Jul, 2044	467.74	676.06	96940.13
Aug, 2044	464.50	679.30	96260.84
Sep, 2044	461.25	682.55	95578.29
Oct, 2044	457.98	685.82	94892.47
Nov, 2044	454.69	689.11	94203.36
Dec, 2044	451.39	692.41	93510.95
Jan, 2045	448.07	695.73	92815.23
Feb, 2045	444.74	699.06	92116.17
Mar, 2045	441.39	702.41	91413.76
Apr, 2045	438.02	705.78	90707.98
May, 2045	434.64	709.16	89998.82
Jun, 2045	431.24	712.56	89286.27
Jul, 2045	427.83	715.97	88570.30
Aug, 2045	424.40	719.40	87850.90
Sep, 2045	420.95	722.85	87128.05
Oct, 2045	417.49	726.31	86401.74
Nov, 2045	414.01	729.79	85671.94
Dec, 2045	410.51	733.29	84938.66
Jan, 2046	407.00	736.80	84201.85
Feb, 2046	403.47	740.33	83461.52
Mar, 2046	399.92	743.88	82717.64
Apr, 2046	396.36	747.44	81970.20
May, 2046	392.77	751.03	81219.17
Jun, 2046	389.18	754.62	80464.55
Jul, 2046	385.56	758.24	79706.30
Aug, 2046	381.93	761.87	78944.43
Sep, 2046	378.28	765.52	78178.91
Oct, 2046	374.61	769.19	77409.71
Nov, 2046	370.92	772.88	76636.83
Dec, 2046	367.22	776.58	75860.25
Jan, 2047	363.50	780.30	75079.95
Feb, 2047	359.76	784.04	74295.91
Mar, 2047	356.00	787.80	73508.11
Apr, 2047	352.23	791.57	72716.54
May, 2047	348.43	795.37	71921.17
Jun, 2047	344.62	799.18	71121.99
Jul, 2047	340.79	803.01	70318.98
Aug, 2047	336.95	806.85	69512.13
Sep, 2047	333.08	810.72	68701.41
Oct, 2047	329.19	814.61	67886.80
Nov, 2047	325.29	818.51	67068.29
Dec, 2047	321.37	822.43	66245.86
Jan, 2048	317.43	826.37	65419.49
Feb, 2048	313.47	830.33	64589.16
Mar, 2048	309.49	834.31	63754.85
Apr, 2048	305.49	838.31	62916.54
May, 2048	301.48	842.32	62074.22
Jun, 2048	297.44	846.36	61227.85
Jul, 2048	293.38	850.42	60377.44
Aug, 2048	289.31	854.49	59522.95
Sep, 2048	285.21	858.59	58664.36
Oct, 2048	281.10	862.70	57801.66
Nov, 2048	276.97	866.83	56934.83
Dec, 2048	272.81	870.99	56063.84
Jan, 2049	268.64	875.16	55188.68
Feb, 2049	264.45	879.35	54309.32
Mar, 2049	260.23	883.57	53425.76
Apr, 2049	256.00	887.80	52537.96
May, 2049	251.74	892.06	51645.90
Jun, 2049	247.47	896.33	50749.57
Jul, 2049	243.18	900.62	49848.94
Aug, 2049	238.86	904.94	48944.00
Sep, 2049	234.52	909.28	48034.73
Oct, 2049	230.17	913.63	47121.09
Nov, 2049	225.79	918.01	46203.08
Dec, 2049	221.39	922.41	45280.67
Jan, 2050	216.97	926.83	44353.84
Feb, 2050	212.53	931.27	43422.57
Mar, 2050	208.07	935.73	42486.84
Apr, 2050	203.58	940.22	41546.62
May, 2050	199.08	944.72	40601.90
Jun, 2050	194.55	949.25	39652.65
Jul, 2050	190.00	953.80	38698.85
Aug, 2050	185.43	958.37	37740.48
Sep, 2050	180.84	962.96	36777.52
Oct, 2050	176.23	967.57	35809.95
Nov, 2050	171.59	972.21	34837.74
Dec, 2050	166.93	976.87	33860.87
Jan, 2051	162.25	981.55	32879.32
Feb, 2051	157.55	986.25	31893.07
Mar, 2051	152.82	990.98	30902.09
Apr, 2051	148.07	995.73	29906.36
May, 2051	143.30	1000.50	28905.86
Jun, 2051	138.51	1005.29	27900.57
Jul, 2051	133.69	1010.11	26890.46
Aug, 2051	128.85	1014.95	25875.51
Sep, 2051	123.99	1019.81	24855.69
Oct, 2051	119.10	1024.70	23830.99
Nov, 2051	114.19	1029.61	22801.38
Dec, 2051	109.26	1034.54	21766.84
Jan, 2052	104.30	1039.50	20727.34
Feb, 2052	99.32	1044.48	19682.86
Mar, 2052	94.31	1049.49	18633.37
Apr, 2052	89.28	1054.52	17578.86
May, 2052	84.23	1059.57	16519.29
Jun, 2052	79.15	1064.65	15454.64
Jul, 2052	74.05	1069.75	14384.90
Aug, 2052	68.93	1074.87	13310.03
Sep, 2052	63.78	1080.02	12230.00
Oct, 2052	58.60	1085.20	11144.81
Nov, 2052	53.40	1090.40	10054.41
Dec, 2052	48.18	1095.62	8958.78
Jan, 2053	42.93	1100.87	7857.91
Feb, 2053	37.65	1106.15	6751.76
Mar, 2053	32.35	1111.45	5640.32
Apr, 2053	27.03	1116.77	4523.54
May, 2053	21.68	1122.12	3401.42
Jun, 2053	16.30	1127.50	2273.92
Jul, 2053	10.90	1132.90	1141.01
Aug, 2053	5.47	1138.33	2.68