Mortgage Parameters

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

Mortgage Summary

Property Total:	$359,000
Down Payment	$107,700
Mortgage Amount:	$251,300
Mortgage Payment:	$1,466.52 / month
Estimated Tax:	+ $199.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,665.96 / month
Total Interest Paid:	$276,645.60 over 30 years
Total Tax Paid:	$71,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jul, 2020	1204.15	262.37	251037.63
Aug, 2020	1202.89	263.63	250773.99
Sep, 2020	1201.63	264.89	250509.10
Oct, 2020	1200.36	266.16	250242.94
Nov, 2020	1199.08	267.44	249975.50
Dec, 2020	1197.80	268.72	249706.78
Jan, 2021	1196.51	270.01	249436.77
Feb, 2021	1195.22	271.30	249165.47
Mar, 2021	1193.92	272.60	248892.86
Apr, 2021	1192.61	273.91	248618.95
May, 2021	1191.30	275.22	248343.73
Jun, 2021	1189.98	276.54	248067.19
Jul, 2021	1188.66	277.86	247789.33
Aug, 2021	1187.32	279.20	247510.13
Sep, 2021	1185.99	280.53	247229.60
Oct, 2021	1184.64	281.88	246947.72
Nov, 2021	1183.29	283.23	246664.49
Dec, 2021	1181.93	284.59	246379.91
Jan, 2022	1180.57	285.95	246093.96
Feb, 2022	1179.20	287.32	245806.64
Mar, 2022	1177.82	288.70	245517.94
Apr, 2022	1176.44	290.08	245227.86
May, 2022	1175.05	291.47	244936.39
Jun, 2022	1173.65	292.87	244643.52
Jul, 2022	1172.25	294.27	244349.25
Aug, 2022	1170.84	295.68	244053.58
Sep, 2022	1169.42	297.10	243756.48
Oct, 2022	1168.00	298.52	243457.96
Nov, 2022	1166.57	299.95	243158.01
Dec, 2022	1165.13	301.39	242856.62
Jan, 2023	1163.69	302.83	242553.79
Feb, 2023	1162.24	304.28	242249.50
Mar, 2023	1160.78	305.74	241943.76
Apr, 2023	1159.31	307.21	241636.56
May, 2023	1157.84	308.68	241327.88
Jun, 2023	1156.36	310.16	241017.72
Jul, 2023	1154.88	311.64	240706.08
Aug, 2023	1153.38	313.14	240392.94
Sep, 2023	1151.88	314.64	240078.30
Oct, 2023	1150.38	316.14	239762.16
Nov, 2023	1148.86	317.66	239444.50
Dec, 2023	1147.34	319.18	239125.32
Jan, 2024	1145.81	320.71	238804.61
Feb, 2024	1144.27	322.25	238482.36
Mar, 2024	1142.73	323.79	238158.57
Apr, 2024	1141.18	325.34	237833.22
May, 2024	1139.62	326.90	237506.32
Jun, 2024	1138.05	328.47	237177.85
Jul, 2024	1136.48	330.04	236847.81
Aug, 2024	1134.90	331.62	236516.19
Sep, 2024	1133.31	333.21	236182.97
Oct, 2024	1131.71	334.81	235848.16
Nov, 2024	1130.11	336.41	235511.75
Dec, 2024	1128.49	338.03	235173.72
Jan, 2025	1126.87	339.65	234834.08
Feb, 2025	1125.25	341.27	234492.80
Mar, 2025	1123.61	342.91	234149.89
Apr, 2025	1121.97	344.55	233805.34
May, 2025	1120.32	346.20	233459.14
Jun, 2025	1118.66	347.86	233111.28
Jul, 2025	1116.99	349.53	232761.75
Aug, 2025	1115.32	351.20	232410.55
Sep, 2025	1113.63	352.89	232057.66
Oct, 2025	1111.94	354.58	231703.08
Nov, 2025	1110.24	356.28	231346.81
Dec, 2025	1108.54	357.98	230988.82
Jan, 2026	1106.82	359.70	230629.12
Feb, 2026	1105.10	361.42	230267.70
Mar, 2026	1103.37	363.15	229904.55
Apr, 2026	1101.63	364.89	229539.65
May, 2026	1099.88	366.64	229173.01
Jun, 2026	1098.12	368.40	228804.61
Jul, 2026	1096.36	370.16	228434.45
Aug, 2026	1094.58	371.94	228062.51
Sep, 2026	1092.80	373.72	227688.79
Oct, 2026	1091.01	375.51	227313.28
Nov, 2026	1089.21	377.31	226935.97
Dec, 2026	1087.40	379.12	226556.85
Jan, 2027	1085.58	380.94	226175.91
Feb, 2027	1083.76	382.76	225793.15
Mar, 2027	1081.93	384.59	225408.56
Apr, 2027	1080.08	386.44	225022.12
May, 2027	1078.23	388.29	224633.83
Jun, 2027	1076.37	390.15	224243.68
Jul, 2027	1074.50	392.02	223851.66
Aug, 2027	1072.62	393.90	223457.77
Sep, 2027	1070.74	395.78	223061.98
Oct, 2027	1068.84	397.68	222664.30
Nov, 2027	1066.93	399.59	222264.71
Dec, 2027	1065.02	401.50	221863.21
Jan, 2028	1063.09	403.43	221459.79
Feb, 2028	1061.16	405.36	221054.43
Mar, 2028	1059.22	407.30	220647.13
Apr, 2028	1057.27	409.25	220237.88
May, 2028	1055.31	411.21	219826.66
Jun, 2028	1053.34	413.18	219413.48
Jul, 2028	1051.36	415.16	218998.31
Aug, 2028	1049.37	417.15	218581.16
Sep, 2028	1047.37	419.15	218162.01
Oct, 2028	1045.36	421.16	217740.85
Nov, 2028	1043.34	423.18	217317.67
Dec, 2028	1041.31	425.21	216892.46
Jan, 2029	1039.28	427.24	216465.22
Feb, 2029	1037.23	429.29	216035.93
Mar, 2029	1035.17	431.35	215604.58
Apr, 2029	1033.11	433.41	215171.17
May, 2029	1031.03	435.49	214735.68
Jun, 2029	1028.94	437.58	214298.10
Jul, 2029	1026.85	439.67	213858.42
Aug, 2029	1024.74	441.78	213416.64
Sep, 2029	1022.62	443.90	212972.74
Oct, 2029	1020.49	446.03	212526.72
Nov, 2029	1018.36	448.16	212078.55
Dec, 2029	1016.21	450.31	211628.24
Jan, 2030	1014.05	452.47	211175.78
Feb, 2030	1011.88	454.64	210721.14
Mar, 2030	1009.71	456.81	210264.32
Apr, 2030	1007.52	459.00	209805.32
May, 2030	1005.32	461.20	209344.12
Jun, 2030	1003.11	463.41	208880.71
Jul, 2030	1000.89	465.63	208415.07
Aug, 2030	998.66	467.86	207947.21
Sep, 2030	996.41	470.11	207477.10
Oct, 2030	994.16	472.36	207004.74
Nov, 2030	991.90	474.62	206530.12
Dec, 2030	989.62	476.90	206053.22
Jan, 2031	987.34	479.18	205574.04
Feb, 2031	985.04	481.48	205092.56
Mar, 2031	982.74	483.78	204608.78
Apr, 2031	980.42	486.10	204122.68
May, 2031	978.09	488.43	203634.24
Jun, 2031	975.75	490.77	203143.47
Jul, 2031	973.40	493.12	202650.35
Aug, 2031	971.03	495.49	202154.86
Sep, 2031	968.66	497.86	201657.00
Oct, 2031	966.27	500.25	201156.75
Nov, 2031	963.88	502.64	200654.11
Dec, 2031	961.47	505.05	200149.06
Jan, 2032	959.05	507.47	199641.58
Feb, 2032	956.62	509.90	199131.68
Mar, 2032	954.17	512.35	198619.33
Apr, 2032	951.72	514.80	198104.53
May, 2032	949.25	517.27	197587.26
Jun, 2032	946.77	519.75	197067.51
Jul, 2032	944.28	522.24	196545.28
Aug, 2032	941.78	524.74	196020.53
Sep, 2032	939.27	527.25	195493.28
Oct, 2032	936.74	529.78	194963.50
Nov, 2032	934.20	532.32	194431.18
Dec, 2032	931.65	534.87	193896.31
Jan, 2033	929.09	537.43	193358.87
Feb, 2033	926.51	540.01	192818.87
Mar, 2033	923.92	542.60	192276.27
Apr, 2033	921.32	545.20	191731.07
May, 2033	918.71	547.81	191183.26
Jun, 2033	916.09	550.43	190632.83
Jul, 2033	913.45	553.07	190079.76
Aug, 2033	910.80	555.72	189524.04
Sep, 2033	908.14	558.38	188965.65
Oct, 2033	905.46	561.06	188404.60
Nov, 2033	902.77	563.75	187840.85
Dec, 2033	900.07	566.45	187274.40
Jan, 2034	897.36	569.16	186705.23
Feb, 2034	894.63	571.89	186133.34
Mar, 2034	891.89	574.63	185558.71
Apr, 2034	889.14	577.38	184981.33
May, 2034	886.37	580.15	184401.18
Jun, 2034	883.59	582.93	183818.25
Jul, 2034	880.80	585.72	183232.52
Aug, 2034	877.99	588.53	182643.99
Sep, 2034	875.17	591.35	182052.64
Oct, 2034	872.34	594.18	181458.46
Nov, 2034	869.49	597.03	180861.42
Dec, 2034	866.63	599.89	180261.53
Jan, 2035	863.75	602.77	179658.76
Feb, 2035	860.86	605.66	179053.11
Mar, 2035	857.96	608.56	178444.55
Apr, 2035	855.05	611.47	177833.08
May, 2035	852.12	614.40	177218.68
Jun, 2035	849.17	617.35	176601.33
Jul, 2035	846.21	620.31	175981.02
Aug, 2035	843.24	623.28	175357.75
Sep, 2035	840.26	626.26	174731.48
Oct, 2035	837.26	629.26	174102.22
Nov, 2035	834.24	632.28	173469.94
Dec, 2035	831.21	635.31	172834.63
Jan, 2036	828.17	638.35	172196.27
Feb, 2036	825.11	641.41	171554.86
Mar, 2036	822.03	644.49	170910.37
Apr, 2036	818.95	647.57	170262.80
May, 2036	815.84	650.68	169612.12
Jun, 2036	812.72	653.80	168958.33
Jul, 2036	809.59	656.93	168301.40
Aug, 2036	806.44	660.08	167641.32
Sep, 2036	803.28	663.24	166978.08
Oct, 2036	800.10	666.42	166311.67
Nov, 2036	796.91	669.61	165642.06
Dec, 2036	793.70	672.82	164969.24
Jan, 2037	790.48	676.04	164293.20
Feb, 2037	787.24	679.28	163613.91
Mar, 2037	783.98	682.54	162931.38
Apr, 2037	780.71	685.81	162245.57
May, 2037	777.43	689.09	161556.48
Jun, 2037	774.12	692.40	160864.08
Jul, 2037	770.81	695.71	160168.37
Aug, 2037	767.47	699.05	159469.32
Sep, 2037	764.12	702.40	158766.93
Oct, 2037	760.76	705.76	158061.17
Nov, 2037	757.38	709.14	157352.02
Dec, 2037	753.98	712.54	156639.48
Jan, 2038	750.56	715.96	155923.52
Feb, 2038	747.13	719.39	155204.14
Mar, 2038	743.69	722.83	154481.30
Apr, 2038	740.22	726.30	153755.01
May, 2038	736.74	729.78	153025.23
Jun, 2038	733.25	733.27	152291.96
Jul, 2038	729.73	736.79	151555.17
Aug, 2038	726.20	740.32	150814.85
Sep, 2038	722.65	743.87	150070.98
Oct, 2038	719.09	747.43	149323.55
Nov, 2038	715.51	751.01	148572.54
Dec, 2038	711.91	754.61	147817.93
Jan, 2039	708.29	758.23	147059.71
Feb, 2039	704.66	761.86	146297.85
Mar, 2039	701.01	765.51	145532.34
Apr, 2039	697.34	769.18	144763.16
May, 2039	693.66	772.86	143990.30
Jun, 2039	689.95	776.57	143213.73
Jul, 2039	686.23	780.29	142433.44
Aug, 2039	682.49	784.03	141649.42
Sep, 2039	678.74	787.78	140861.63
Oct, 2039	674.96	791.56	140070.08
Nov, 2039	671.17	795.35	139274.73
Dec, 2039	667.36	799.16	138475.56
Jan, 2040	663.53	802.99	137672.57
Feb, 2040	659.68	806.84	136865.73
Mar, 2040	655.81	810.71	136055.03
Apr, 2040	651.93	814.59	135240.44
May, 2040	648.03	818.49	134421.95
Jun, 2040	644.11	822.41	133599.53
Jul, 2040	640.16	826.36	132773.18
Aug, 2040	636.20	830.32	131942.86
Sep, 2040	632.23	834.29	131108.57
Oct, 2040	628.23	838.29	130270.28
Nov, 2040	624.21	842.31	129427.97
Dec, 2040	620.18	846.34	128581.62
Jan, 2041	616.12	850.40	127731.22
Feb, 2041	612.05	854.47	126876.75
Mar, 2041	607.95	858.57	126018.18
Apr, 2041	603.84	862.68	125155.50
May, 2041	599.70	866.82	124288.68
Jun, 2041	595.55	870.97	123417.71
Jul, 2041	591.38	875.14	122542.57
Aug, 2041	587.18	879.34	121663.23
Sep, 2041	582.97	883.55	120779.68
Oct, 2041	578.74	887.78	119891.90
Nov, 2041	574.48	892.04	118999.86
Dec, 2041	570.21	896.31	118103.54
Jan, 2042	565.91	900.61	117202.94
Feb, 2042	561.60	904.92	116298.02
Mar, 2042	557.26	909.26	115388.76
Apr, 2042	552.90	913.62	114475.14
May, 2042	548.53	917.99	113557.15
Jun, 2042	544.13	922.39	112634.76
Jul, 2042	539.71	926.81	111707.94
Aug, 2042	535.27	931.25	110776.69
Sep, 2042	530.80	935.72	109840.98
Oct, 2042	526.32	940.20	108900.78
Nov, 2042	521.82	944.70	107956.07
Dec, 2042	517.29	949.23	107006.84
Jan, 2043	512.74	953.78	106053.06
Feb, 2043	508.17	958.35	105094.72
Mar, 2043	503.58	962.94	104131.77
Apr, 2043	498.96	967.56	103164.22
May, 2043	494.33	972.19	102192.03
Jun, 2043	489.67	976.85	101215.18
Jul, 2043	484.99	981.53	100233.65
Aug, 2043	480.29	986.23	99247.41
Sep, 2043	475.56	990.96	98256.45
Oct, 2043	470.81	995.71	97260.75
Nov, 2043	466.04	1000.48	96260.27
Dec, 2043	461.25	1005.27	95254.99
Jan, 2044	456.43	1010.09	94244.90
Feb, 2044	451.59	1014.93	93229.97
Mar, 2044	446.73	1019.79	92210.18
Apr, 2044	441.84	1024.68	91185.50
May, 2044	436.93	1029.59	90155.91
Jun, 2044	432.00	1034.52	89121.39
Jul, 2044	427.04	1039.48	88081.91
Aug, 2044	422.06	1044.46	87037.45
Sep, 2044	417.05	1049.47	85987.98
Oct, 2044	412.03	1054.49	84933.49
Nov, 2044	406.97	1059.55	83873.94
Dec, 2044	401.90	1064.62	82809.32
Jan, 2045	396.79	1069.73	81739.59
Feb, 2045	391.67	1074.85	80664.74
Mar, 2045	386.52	1080.00	79584.74
Apr, 2045	381.34	1085.18	78499.56
May, 2045	376.14	1090.38	77409.19
Jun, 2045	370.92	1095.60	76313.59
Jul, 2045	365.67	1100.85	75212.74
Aug, 2045	360.39	1106.13	74106.61
Sep, 2045	355.09	1111.43	72995.18
Oct, 2045	349.77	1116.75	71878.43
Nov, 2045	344.42	1122.10	70756.33
Dec, 2045	339.04	1127.48	69628.85
Jan, 2046	333.64	1132.88	68495.97
Feb, 2046	328.21	1138.31	67357.66
Mar, 2046	322.76	1143.76	66213.89
Apr, 2046	317.27	1149.25	65064.65
May, 2046	311.77	1154.75	63909.90
Jun, 2046	306.23	1160.29	62749.61
Jul, 2046	300.68	1165.84	61583.77
Aug, 2046	295.09	1171.43	60412.34
Sep, 2046	289.48	1177.04	59235.29
Oct, 2046	283.84	1182.68	58052.61
Nov, 2046	278.17	1188.35	56864.26
Dec, 2046	272.47	1194.05	55670.21
Jan, 2047	266.75	1199.77	54470.44
Feb, 2047	261.00	1205.52	53264.93
Mar, 2047	255.23	1211.29	52053.64
Apr, 2047	249.42	1217.10	50836.54
May, 2047	243.59	1222.93	49613.61
Jun, 2047	237.73	1228.79	48384.82
Jul, 2047	231.84	1234.68	47150.15
Aug, 2047	225.93	1240.59	45909.56
Sep, 2047	219.98	1246.54	44663.02
Oct, 2047	214.01	1252.51	43410.51
Nov, 2047	208.01	1258.51	42152.00
Dec, 2047	201.98	1264.54	40887.46
Jan, 2048	195.92	1270.60	39616.85
Feb, 2048	189.83	1276.69	38340.17
Mar, 2048	183.71	1282.81	37057.36
Apr, 2048	177.57	1288.95	35768.41
May, 2048	171.39	1295.13	34473.28
Jun, 2048	165.18	1301.34	33171.94
Jul, 2048	158.95	1307.57	31864.37
Aug, 2048	152.68	1313.84	30550.53
Sep, 2048	146.39	1320.13	29230.40
Oct, 2048	140.06	1326.46	27903.94
Nov, 2048	133.71	1332.81	26571.13
Dec, 2048	127.32	1339.20	25231.93
Jan, 2049	120.90	1345.62	23886.31
Feb, 2049	114.46	1352.06	22534.25
Mar, 2049	107.98	1358.54	21175.70
Apr, 2049	101.47	1365.05	19810.65
May, 2049	94.93	1371.59	18439.06
Jun, 2049	88.35	1378.17	17060.89
Jul, 2049	81.75	1384.77	15676.12
Aug, 2049	75.11	1391.41	14284.72
Sep, 2049	68.45	1398.07	12886.64
Oct, 2049	61.75	1404.77	11481.87
Nov, 2049	55.02	1411.50	10070.37
Dec, 2049	48.25	1418.27	8652.10
Jan, 2050	41.46	1425.06	7227.04
Feb, 2050	34.63	1431.89	5795.15
Mar, 2050	27.77	1438.75	4356.40
Apr, 2050	20.87	1445.65	2910.75
May, 2050	13.95	1452.57	1458.18
Jun, 2050	6.99	1459.53	0