Mortgage Parameters

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

Mortgage Summary

Property Total:	$118,000
Down Payment	$35,400
Mortgage Amount:	$82,600
Mortgage Payment:	$482.03 / month
Estimated Tax:	+ $65.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $547.59 / month
Total Interest Paid:	$90,932.40 over 30 years
Total Tax Paid:	$23,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	395.79	86.24	82513.76
Jun, 2024	395.38	86.65	82427.11
Jul, 2024	394.96	87.07	82340.04
Aug, 2024	394.55	87.48	82252.56
Sep, 2024	394.13	87.90	82164.66
Oct, 2024	393.71	88.32	82076.33
Nov, 2024	393.28	88.75	81987.58
Dec, 2024	392.86	89.17	81898.41
Jan, 2025	392.43	89.60	81808.81
Feb, 2025	392.00	90.03	81718.78
Mar, 2025	391.57	90.46	81628.32
Apr, 2025	391.14	90.89	81537.43
May, 2025	390.70	91.33	81446.10
Jun, 2025	390.26	91.77	81354.33
Jul, 2025	389.82	92.21	81262.12
Aug, 2025	389.38	92.65	81169.47
Sep, 2025	388.94	93.09	81076.38
Oct, 2025	388.49	93.54	80982.84
Nov, 2025	388.04	93.99	80888.85
Dec, 2025	387.59	94.44	80794.42
Jan, 2026	387.14	94.89	80699.53
Feb, 2026	386.69	95.34	80604.18
Mar, 2026	386.23	95.80	80508.38
Apr, 2026	385.77	96.26	80412.12
May, 2026	385.31	96.72	80315.40
Jun, 2026	384.84	97.19	80218.21
Jul, 2026	384.38	97.65	80120.56
Aug, 2026	383.91	98.12	80022.44
Sep, 2026	383.44	98.59	79923.85
Oct, 2026	382.97	99.06	79824.79
Nov, 2026	382.49	99.54	79725.26
Dec, 2026	382.02	100.01	79625.24
Jan, 2027	381.54	100.49	79524.75
Feb, 2027	381.06	100.97	79423.78
Mar, 2027	380.57	101.46	79322.32
Apr, 2027	380.09	101.94	79220.37
May, 2027	379.60	102.43	79117.94
Jun, 2027	379.11	102.92	79015.02
Jul, 2027	378.61	103.42	78911.60
Aug, 2027	378.12	103.91	78807.69
Sep, 2027	377.62	104.41	78703.28
Oct, 2027	377.12	104.91	78598.37
Nov, 2027	376.62	105.41	78492.96
Dec, 2027	376.11	105.92	78387.04
Jan, 2028	375.60	106.43	78280.61
Feb, 2028	375.09	106.94	78173.68
Mar, 2028	374.58	107.45	78066.23
Apr, 2028	374.07	107.96	77958.27
May, 2028	373.55	108.48	77849.79
Jun, 2028	373.03	109.00	77740.79
Jul, 2028	372.51	109.52	77631.27
Aug, 2028	371.98	110.05	77521.22
Sep, 2028	371.46	110.57	77410.65
Oct, 2028	370.93	111.10	77299.54
Nov, 2028	370.39	111.64	77187.91
Dec, 2028	369.86	112.17	77075.73
Jan, 2029	369.32	112.71	76963.03
Feb, 2029	368.78	113.25	76849.78
Mar, 2029	368.24	113.79	76735.98
Apr, 2029	367.69	114.34	76621.65
May, 2029	367.15	114.88	76506.76
Jun, 2029	366.59	115.44	76391.33
Jul, 2029	366.04	115.99	76275.34
Aug, 2029	365.49	116.54	76158.80
Sep, 2029	364.93	117.10	76041.69
Oct, 2029	364.37	117.66	75924.03
Nov, 2029	363.80	118.23	75805.80
Dec, 2029	363.24	118.79	75687.01
Jan, 2030	362.67	119.36	75567.65
Feb, 2030	362.09	119.94	75447.71
Mar, 2030	361.52	120.51	75327.20
Apr, 2030	360.94	121.09	75206.11
May, 2030	360.36	121.67	75084.45
Jun, 2030	359.78	122.25	74962.20
Jul, 2030	359.19	122.84	74839.36
Aug, 2030	358.61	123.42	74715.94
Sep, 2030	358.01	124.02	74591.92
Oct, 2030	357.42	124.61	74467.31
Nov, 2030	356.82	125.21	74342.10
Dec, 2030	356.22	125.81	74216.29
Jan, 2031	355.62	126.41	74089.88
Feb, 2031	355.01	127.02	73962.87
Mar, 2031	354.41	127.62	73835.24
Apr, 2031	353.79	128.24	73707.01
May, 2031	353.18	128.85	73578.16
Jun, 2031	352.56	129.47	73448.69
Jul, 2031	351.94	130.09	73318.60
Aug, 2031	351.32	130.71	73187.89
Sep, 2031	350.69	131.34	73056.55
Oct, 2031	350.06	131.97	72924.58
Nov, 2031	349.43	132.60	72791.98
Dec, 2031	348.79	133.24	72658.75
Jan, 2032	348.16	133.87	72524.87
Feb, 2032	347.52	134.51	72390.36
Mar, 2032	346.87	135.16	72255.20
Apr, 2032	346.22	135.81	72119.39
May, 2032	345.57	136.46	71982.94
Jun, 2032	344.92	137.11	71845.82
Jul, 2032	344.26	137.77	71708.05
Aug, 2032	343.60	138.43	71569.63
Sep, 2032	342.94	139.09	71430.53
Oct, 2032	342.27	139.76	71290.77
Nov, 2032	341.60	140.43	71150.35
Dec, 2032	340.93	141.10	71009.25
Jan, 2033	340.25	141.78	70867.47
Feb, 2033	339.57	142.46	70725.01
Mar, 2033	338.89	143.14	70581.87
Apr, 2033	338.20	143.83	70438.05
May, 2033	337.52	144.51	70293.53
Jun, 2033	336.82	145.21	70148.33
Jul, 2033	336.13	145.90	70002.42
Aug, 2033	335.43	146.60	69855.82
Sep, 2033	334.73	147.30	69708.52
Oct, 2033	334.02	148.01	69560.51
Nov, 2033	333.31	148.72	69411.79
Dec, 2033	332.60	149.43	69262.36
Jan, 2034	331.88	150.15	69112.21
Feb, 2034	331.16	150.87	68961.34
Mar, 2034	330.44	151.59	68809.75
Apr, 2034	329.71	152.32	68657.43
May, 2034	328.98	153.05	68504.39
Jun, 2034	328.25	153.78	68350.61
Jul, 2034	327.51	154.52	68196.09
Aug, 2034	326.77	155.26	68040.83
Sep, 2034	326.03	156.00	67884.83
Oct, 2034	325.28	156.75	67728.08
Nov, 2034	324.53	157.50	67570.58
Dec, 2034	323.78	158.25	67412.33
Jan, 2035	323.02	159.01	67253.32
Feb, 2035	322.26	159.77	67093.54
Mar, 2035	321.49	160.54	66933.00
Apr, 2035	320.72	161.31	66771.69
May, 2035	319.95	162.08	66609.61
Jun, 2035	319.17	162.86	66446.75
Jul, 2035	318.39	163.64	66283.11
Aug, 2035	317.61	164.42	66118.69
Sep, 2035	316.82	165.21	65953.48
Oct, 2035	316.03	166.00	65787.48
Nov, 2035	315.23	166.80	65620.68
Dec, 2035	314.43	167.60	65453.08
Jan, 2036	313.63	168.40	65284.68
Feb, 2036	312.82	169.21	65115.47
Mar, 2036	312.01	170.02	64945.45
Apr, 2036	311.20	170.83	64774.62
May, 2036	310.38	171.65	64602.97
Jun, 2036	309.56	172.47	64430.49
Jul, 2036	308.73	173.30	64257.19
Aug, 2036	307.90	174.13	64083.06
Sep, 2036	307.06	174.97	63908.10
Oct, 2036	306.23	175.80	63732.29
Nov, 2036	305.38	176.65	63555.65
Dec, 2036	304.54	177.49	63378.15
Jan, 2037	303.69	178.34	63199.81
Feb, 2037	302.83	179.20	63020.61
Mar, 2037	301.97	180.06	62840.56
Apr, 2037	301.11	180.92	62659.64
May, 2037	300.24	181.79	62477.85
Jun, 2037	299.37	182.66	62295.20
Jul, 2037	298.50	183.53	62111.66
Aug, 2037	297.62	184.41	61927.25
Sep, 2037	296.73	185.30	61741.96
Oct, 2037	295.85	186.18	61555.77
Nov, 2037	294.95	187.08	61368.70
Dec, 2037	294.06	187.97	61180.73
Jan, 2038	293.16	188.87	60991.85
Feb, 2038	292.25	189.78	60802.08
Mar, 2038	291.34	190.69	60611.39
Apr, 2038	290.43	191.60	60419.79
May, 2038	289.51	192.52	60227.27
Jun, 2038	288.59	193.44	60033.83
Jul, 2038	287.66	194.37	59839.46
Aug, 2038	286.73	195.30	59644.16
Sep, 2038	285.79	196.24	59447.93
Oct, 2038	284.85	197.18	59250.75
Nov, 2038	283.91	198.12	59052.63
Dec, 2038	282.96	199.07	58853.56
Jan, 2039	282.01	200.02	58653.54
Feb, 2039	281.05	200.98	58452.56
Mar, 2039	280.09	201.94	58250.61
Apr, 2039	279.12	202.91	58047.70
May, 2039	278.15	203.88	57843.82
Jun, 2039	277.17	204.86	57638.95
Jul, 2039	276.19	205.84	57433.11
Aug, 2039	275.20	206.83	57226.28
Sep, 2039	274.21	207.82	57018.46
Oct, 2039	273.21	208.82	56809.64
Nov, 2039	272.21	209.82	56599.83
Dec, 2039	271.21	210.82	56389.01
Jan, 2040	270.20	211.83	56177.17
Feb, 2040	269.18	212.85	55964.32
Mar, 2040	268.16	213.87	55750.46
Apr, 2040	267.14	214.89	55535.56
May, 2040	266.11	215.92	55319.64
Jun, 2040	265.07	216.96	55102.69
Jul, 2040	264.03	218.00	54884.69
Aug, 2040	262.99	219.04	54665.65
Sep, 2040	261.94	220.09	54445.56
Oct, 2040	260.88	221.15	54224.41
Nov, 2040	259.83	222.20	54002.21
Dec, 2040	258.76	223.27	53778.94
Jan, 2041	257.69	224.34	53554.60
Feb, 2041	256.62	225.41	53329.19
Mar, 2041	255.54	226.49	53102.69
Apr, 2041	254.45	227.58	52875.11
May, 2041	253.36	228.67	52646.44
Jun, 2041	252.26	229.77	52416.68
Jul, 2041	251.16	230.87	52185.81
Aug, 2041	250.06	231.97	51953.84
Sep, 2041	248.95	233.08	51720.75
Oct, 2041	247.83	234.20	51486.55
Nov, 2041	246.71	235.32	51251.23
Dec, 2041	245.58	236.45	51014.78
Jan, 2042	244.45	237.58	50777.19
Feb, 2042	243.31	238.72	50538.47
Mar, 2042	242.16	239.87	50298.60
Apr, 2042	241.01	241.02	50057.59
May, 2042	239.86	242.17	49815.42
Jun, 2042	238.70	243.33	49572.08
Jul, 2042	237.53	244.50	49327.59
Aug, 2042	236.36	245.67	49081.92
Sep, 2042	235.18	246.85	48835.07
Oct, 2042	234.00	248.03	48587.04
Nov, 2042	232.81	249.22	48337.83
Dec, 2042	231.62	250.41	48087.42
Jan, 2043	230.42	251.61	47835.80
Feb, 2043	229.21	252.82	47582.99
Mar, 2043	228.00	254.03	47328.96
Apr, 2043	226.78	255.25	47073.71
May, 2043	225.56	256.47	46817.25
Jun, 2043	224.33	257.70	46559.55
Jul, 2043	223.10	258.93	46300.62
Aug, 2043	221.86	260.17	46040.44
Sep, 2043	220.61	261.42	45779.02
Oct, 2043	219.36	262.67	45516.35
Nov, 2043	218.10	263.93	45252.42
Dec, 2043	216.83	265.20	44987.23
Jan, 2044	215.56	266.47	44720.76
Feb, 2044	214.29	267.74	44453.02
Mar, 2044	213.00	269.03	44183.99
Apr, 2044	211.71	270.32	43913.68
May, 2044	210.42	271.61	43642.06
Jun, 2044	209.12	272.91	43369.15
Jul, 2044	207.81	274.22	43094.93
Aug, 2044	206.50	275.53	42819.40
Sep, 2044	205.18	276.85	42542.55
Oct, 2044	203.85	278.18	42264.37
Nov, 2044	202.52	279.51	41984.85
Dec, 2044	201.18	280.85	41704.00
Jan, 2045	199.83	282.20	41421.80
Feb, 2045	198.48	283.55	41138.25
Mar, 2045	197.12	284.91	40853.34
Apr, 2045	195.76	286.27	40567.07
May, 2045	194.38	287.65	40279.42
Jun, 2045	193.01	289.02	39990.40
Jul, 2045	191.62	290.41	39699.99
Aug, 2045	190.23	291.80	39408.19
Sep, 2045	188.83	293.20	39114.99
Oct, 2045	187.43	294.60	38820.38
Nov, 2045	186.01	296.02	38524.37
Dec, 2045	184.60	297.43	38226.93
Jan, 2046	183.17	298.86	37928.07
Feb, 2046	181.74	300.29	37627.78
Mar, 2046	180.30	301.73	37326.05
Apr, 2046	178.85	303.18	37022.88
May, 2046	177.40	304.63	36718.25
Jun, 2046	175.94	306.09	36412.16
Jul, 2046	174.47	307.56	36104.61
Aug, 2046	173.00	309.03	35795.58
Sep, 2046	171.52	310.51	35485.07
Oct, 2046	170.03	312.00	35173.07
Nov, 2046	168.54	313.49	34859.58
Dec, 2046	167.04	314.99	34544.58
Jan, 2047	165.53	316.50	34228.08
Feb, 2047	164.01	318.02	33910.06
Mar, 2047	162.49	319.54	33590.51
Apr, 2047	160.95	321.08	33269.44
May, 2047	159.42	322.61	32946.82
Jun, 2047	157.87	324.16	32622.66
Jul, 2047	156.32	325.71	32296.95
Aug, 2047	154.76	327.27	31969.68
Sep, 2047	153.19	328.84	31640.84
Oct, 2047	151.61	330.42	31310.42
Nov, 2047	150.03	332.00	30978.42
Dec, 2047	148.44	333.59	30644.83
Jan, 2048	146.84	335.19	30309.64
Feb, 2048	145.23	336.80	29972.84
Mar, 2048	143.62	338.41	29634.43
Apr, 2048	142.00	340.03	29294.40
May, 2048	140.37	341.66	28952.74
Jun, 2048	138.73	343.30	28609.44
Jul, 2048	137.09	344.94	28264.50
Aug, 2048	135.43	346.60	27917.90
Sep, 2048	133.77	348.26	27569.64
Oct, 2048	132.10	349.93	27219.72
Nov, 2048	130.43	351.60	26868.11
Dec, 2048	128.74	353.29	26514.83
Jan, 2049	127.05	354.98	26159.85
Feb, 2049	125.35	356.68	25803.17
Mar, 2049	123.64	358.39	25444.78
Apr, 2049	121.92	360.11	25084.67
May, 2049	120.20	361.83	24722.84
Jun, 2049	118.46	363.57	24359.27
Jul, 2049	116.72	365.31	23993.96
Aug, 2049	114.97	367.06	23626.90
Sep, 2049	113.21	368.82	23258.09
Oct, 2049	111.44	370.59	22887.50
Nov, 2049	109.67	372.36	22515.14
Dec, 2049	107.89	374.14	22141.00
Jan, 2050	106.09	375.94	21765.06
Feb, 2050	104.29	377.74	21387.32
Mar, 2050	102.48	379.55	21007.77
Apr, 2050	100.66	381.37	20626.40
May, 2050	98.83	383.20	20243.21
Jun, 2050	97.00	385.03	19858.18
Jul, 2050	95.15	386.88	19471.30
Aug, 2050	93.30	388.73	19082.57
Sep, 2050	91.44	390.59	18691.98
Oct, 2050	89.57	392.46	18299.51
Nov, 2050	87.69	394.34	17905.17
Dec, 2050	85.80	396.23	17508.93
Jan, 2051	83.90	398.13	17110.80
Feb, 2051	81.99	400.04	16710.76
Mar, 2051	80.07	401.96	16308.80
Apr, 2051	78.15	403.88	15904.92
May, 2051	76.21	405.82	15499.10
Jun, 2051	74.27	407.76	15091.34
Jul, 2051	72.31	409.72	14681.62
Aug, 2051	70.35	411.68	14269.94
Sep, 2051	68.38	413.65	13856.28
Oct, 2051	66.39	415.64	13440.65
Nov, 2051	64.40	417.63	13023.02
Dec, 2051	62.40	419.63	12603.39
Jan, 2052	60.39	421.64	12181.76
Feb, 2052	58.37	423.66	11758.10
Mar, 2052	56.34	425.69	11332.41
Apr, 2052	54.30	427.73	10904.68
May, 2052	52.25	429.78	10474.90
Jun, 2052	50.19	431.84	10043.06
Jul, 2052	48.12	433.91	9609.15
Aug, 2052	46.04	435.99	9173.17
Sep, 2052	43.95	438.08	8735.09
Oct, 2052	41.86	440.17	8294.92
Nov, 2052	39.75	442.28	7852.64
Dec, 2052	37.63	444.40	7408.23
Jan, 2053	35.50	446.53	6961.70
Feb, 2053	33.36	448.67	6513.03
Mar, 2053	31.21	450.82	6062.21
Apr, 2053	29.05	452.98	5609.23
May, 2053	26.88	455.15	5154.07
Jun, 2053	24.70	457.33	4696.74
Jul, 2053	22.51	459.52	4237.21
Aug, 2053	20.30	461.73	3775.49
Sep, 2053	18.09	463.94	3311.55
Oct, 2053	15.87	466.16	2845.39
Nov, 2053	13.63	468.40	2376.99
Dec, 2053	11.39	470.64	1906.35
Jan, 2054	9.13	472.90	1433.46
Feb, 2054	6.87	475.16	958.29
Mar, 2054	4.59	477.44	480.86
Apr, 2054	2.30	479.73	1.13