Mortgage Parameters

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

Mortgage Summary

Property Total:	$152,500
Down Payment	$45,750
Mortgage Amount:	$106,750
Mortgage Payment:	$622.96 / month
Estimated Tax:	+ $84.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $707.68 / month
Total Interest Paid:	$117,514.80 over 30 years
Total Tax Paid:	$30,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	511.51	111.45	106638.55
Jun, 2024	510.98	111.98	106526.57
Jul, 2024	510.44	112.52	106414.05
Aug, 2024	509.90	113.06	106300.99
Sep, 2024	509.36	113.60	106187.39
Oct, 2024	508.81	114.15	106073.24
Nov, 2024	508.27	114.69	105958.55
Dec, 2024	507.72	115.24	105843.31
Jan, 2025	507.17	115.79	105727.51
Feb, 2025	506.61	116.35	105611.16
Mar, 2025	506.05	116.91	105494.26
Apr, 2025	505.49	117.47	105376.79
May, 2025	504.93	118.03	105258.76
Jun, 2025	504.36	118.60	105140.17
Jul, 2025	503.80	119.16	105021.00
Aug, 2025	503.23	119.73	104901.27
Sep, 2025	502.65	120.31	104780.96
Oct, 2025	502.08	120.88	104660.07
Nov, 2025	501.50	121.46	104538.61
Dec, 2025	500.91	122.05	104416.57
Jan, 2026	500.33	122.63	104293.93
Feb, 2026	499.74	123.22	104170.72
Mar, 2026	499.15	123.81	104046.91
Apr, 2026	498.56	124.40	103922.51
May, 2026	497.96	125.00	103797.51
Jun, 2026	497.36	125.60	103671.91
Jul, 2026	496.76	126.20	103545.71
Aug, 2026	496.16	126.80	103418.91
Sep, 2026	495.55	127.41	103291.50
Oct, 2026	494.94	128.02	103163.48
Nov, 2026	494.32	128.64	103034.84
Dec, 2026	493.71	129.25	102905.59
Jan, 2027	493.09	129.87	102775.72
Feb, 2027	492.47	130.49	102645.23
Mar, 2027	491.84	131.12	102514.11
Apr, 2027	491.21	131.75	102382.36
May, 2027	490.58	132.38	102249.98
Jun, 2027	489.95	133.01	102116.97
Jul, 2027	489.31	133.65	101983.32
Aug, 2027	488.67	134.29	101849.03
Sep, 2027	488.03	134.93	101714.10
Oct, 2027	487.38	135.58	101578.52
Nov, 2027	486.73	136.23	101442.29
Dec, 2027	486.08	136.88	101305.41
Jan, 2028	485.42	137.54	101167.87
Feb, 2028	484.76	138.20	101029.67
Mar, 2028	484.10	138.86	100890.81
Apr, 2028	483.44	139.52	100751.29
May, 2028	482.77	140.19	100611.09
Jun, 2028	482.09	140.87	100470.23
Jul, 2028	481.42	141.54	100328.69
Aug, 2028	480.74	142.22	100186.47
Sep, 2028	480.06	142.90	100043.57
Oct, 2028	479.38	143.58	99899.98
Nov, 2028	478.69	144.27	99755.71
Dec, 2028	478.00	144.96	99610.75
Jan, 2029	477.30	145.66	99465.09
Feb, 2029	476.60	146.36	99318.73
Mar, 2029	475.90	147.06	99171.68
Apr, 2029	475.20	147.76	99023.91
May, 2029	474.49	148.47	98875.44
Jun, 2029	473.78	149.18	98726.26
Jul, 2029	473.06	149.90	98576.36
Aug, 2029	472.35	150.61	98425.75
Sep, 2029	471.62	151.34	98274.41
Oct, 2029	470.90	152.06	98122.35
Nov, 2029	470.17	152.79	97969.56
Dec, 2029	469.44	153.52	97816.04
Jan, 2030	468.70	154.26	97661.78
Feb, 2030	467.96	155.00	97506.78
Mar, 2030	467.22	155.74	97351.04
Apr, 2030	466.47	156.49	97194.56
May, 2030	465.72	157.24	97037.32
Jun, 2030	464.97	157.99	96879.33
Jul, 2030	464.21	158.75	96720.58
Aug, 2030	463.45	159.51	96561.08
Sep, 2030	462.69	160.27	96400.81
Oct, 2030	461.92	161.04	96239.77
Nov, 2030	461.15	161.81	96077.96
Dec, 2030	460.37	162.59	95915.37
Jan, 2031	459.59	163.37	95752.00
Feb, 2031	458.81	164.15	95587.85
Mar, 2031	458.03	164.93	95422.92
Apr, 2031	457.23	165.73	95257.19
May, 2031	456.44	166.52	95090.68
Jun, 2031	455.64	167.32	94923.36
Jul, 2031	454.84	168.12	94755.24
Aug, 2031	454.04	168.92	94586.31
Sep, 2031	453.23	169.73	94416.58
Oct, 2031	452.41	170.55	94246.03
Nov, 2031	451.60	171.36	94074.67
Dec, 2031	450.77	172.19	93902.48
Jan, 2032	449.95	173.01	93729.47
Feb, 2032	449.12	173.84	93555.63
Mar, 2032	448.29	174.67	93380.96
Apr, 2032	447.45	175.51	93205.45
May, 2032	446.61	176.35	93029.10
Jun, 2032	445.76	177.20	92851.91
Jul, 2032	444.92	178.04	92673.86
Aug, 2032	444.06	178.90	92494.96
Sep, 2032	443.21	179.75	92315.21
Oct, 2032	442.34	180.62	92134.59
Nov, 2032	441.48	181.48	91953.11
Dec, 2032	440.61	182.35	91770.76
Jan, 2033	439.73	183.23	91587.53
Feb, 2033	438.86	184.10	91403.43
Mar, 2033	437.97	184.99	91218.45
Apr, 2033	437.09	185.87	91032.57
May, 2033	436.20	186.76	90845.81
Jun, 2033	435.30	187.66	90658.15
Jul, 2033	434.40	188.56	90469.60
Aug, 2033	433.50	189.46	90280.14
Sep, 2033	432.59	190.37	90089.77
Oct, 2033	431.68	191.28	89898.49
Nov, 2033	430.76	192.20	89706.29
Dec, 2033	429.84	193.12	89513.18
Jan, 2034	428.92	194.04	89319.13
Feb, 2034	427.99	194.97	89124.16
Mar, 2034	427.05	195.91	88928.25
Apr, 2034	426.11	196.85	88731.41
May, 2034	425.17	197.79	88533.62
Jun, 2034	424.22	198.74	88334.88
Jul, 2034	423.27	199.69	88135.20
Aug, 2034	422.31	200.65	87934.55
Sep, 2034	421.35	201.61	87732.94
Oct, 2034	420.39	202.57	87530.37
Nov, 2034	419.42	203.54	87326.83
Dec, 2034	418.44	204.52	87122.31
Jan, 2035	417.46	205.50	86916.81
Feb, 2035	416.48	206.48	86710.33
Mar, 2035	415.49	207.47	86502.85
Apr, 2035	414.49	208.47	86294.38
May, 2035	413.49	209.47	86084.92
Jun, 2035	412.49	210.47	85874.45
Jul, 2035	411.48	211.48	85662.97
Aug, 2035	410.47	212.49	85450.48
Sep, 2035	409.45	213.51	85236.97
Oct, 2035	408.43	214.53	85022.44
Nov, 2035	407.40	215.56	84806.88
Dec, 2035	406.37	216.59	84590.28
Jan, 2036	405.33	217.63	84372.65
Feb, 2036	404.29	218.67	84153.98
Mar, 2036	403.24	219.72	83934.25
Apr, 2036	402.18	220.78	83713.48
May, 2036	401.13	221.83	83491.65
Jun, 2036	400.06	222.90	83268.75
Jul, 2036	399.00	223.96	83044.79
Aug, 2036	397.92	225.04	82819.75
Sep, 2036	396.84	226.12	82593.63
Oct, 2036	395.76	227.20	82366.43
Nov, 2036	394.67	228.29	82138.15
Dec, 2036	393.58	229.38	81908.77
Jan, 2037	392.48	230.48	81678.29
Feb, 2037	391.38	231.58	81446.70
Mar, 2037	390.27	232.69	81214.01
Apr, 2037	389.15	233.81	80980.20
May, 2037	388.03	234.93	80745.27
Jun, 2037	386.90	236.06	80509.21
Jul, 2037	385.77	237.19	80272.02
Aug, 2037	384.64	238.32	80033.70
Sep, 2037	383.49	239.47	79794.24
Oct, 2037	382.35	240.61	79553.62
Nov, 2037	381.19	241.77	79311.86
Dec, 2037	380.04	242.92	79068.93
Jan, 2038	378.87	244.09	78824.85
Feb, 2038	377.70	245.26	78579.59
Mar, 2038	376.53	246.43	78333.16
Apr, 2038	375.35	247.61	78085.54
May, 2038	374.16	248.80	77836.74
Jun, 2038	372.97	249.99	77586.75
Jul, 2038	371.77	251.19	77335.56
Aug, 2038	370.57	252.39	77083.17
Sep, 2038	369.36	253.60	76829.56
Oct, 2038	368.14	254.82	76574.74
Nov, 2038	366.92	256.04	76318.70
Dec, 2038	365.69	257.27	76061.44
Jan, 2039	364.46	258.50	75802.94
Feb, 2039	363.22	259.74	75543.20
Mar, 2039	361.98	260.98	75282.22
Apr, 2039	360.73	262.23	75019.99
May, 2039	359.47	263.49	74756.50
Jun, 2039	358.21	264.75	74491.75
Jul, 2039	356.94	266.02	74225.73
Aug, 2039	355.66	267.30	73958.43
Sep, 2039	354.38	268.58	73689.85
Oct, 2039	353.10	269.86	73419.99
Nov, 2039	351.80	271.16	73148.84
Dec, 2039	350.50	272.46	72876.38
Jan, 2040	349.20	273.76	72602.62
Feb, 2040	347.89	275.07	72327.55
Mar, 2040	346.57	276.39	72051.16
Apr, 2040	345.25	277.71	71773.44
May, 2040	343.91	279.05	71494.40
Jun, 2040	342.58	280.38	71214.01
Jul, 2040	341.23	281.73	70932.29
Aug, 2040	339.88	283.08	70649.21
Sep, 2040	338.53	284.43	70364.78
Oct, 2040	337.16	285.80	70078.98
Nov, 2040	335.80	287.16	69791.82
Dec, 2040	334.42	288.54	69503.28
Jan, 2041	333.04	289.92	69213.35
Feb, 2041	331.65	291.31	68922.04
Mar, 2041	330.25	292.71	68629.33
Apr, 2041	328.85	294.11	68335.22
May, 2041	327.44	295.52	68039.70
Jun, 2041	326.02	296.94	67742.77
Jul, 2041	324.60	298.36	67444.41
Aug, 2041	323.17	299.79	67144.62
Sep, 2041	321.73	301.23	66843.39
Oct, 2041	320.29	302.67	66540.72
Nov, 2041	318.84	304.12	66236.60
Dec, 2041	317.38	305.58	65931.03
Jan, 2042	315.92	307.04	65623.99
Feb, 2042	314.45	308.51	65315.48
Mar, 2042	312.97	309.99	65005.49
Apr, 2042	311.48	311.48	64694.01
May, 2042	309.99	312.97	64381.04
Jun, 2042	308.49	314.47	64066.57
Jul, 2042	306.99	315.97	63750.60
Aug, 2042	305.47	317.49	63433.11
Sep, 2042	303.95	319.01	63114.10
Oct, 2042	302.42	320.54	62793.56
Nov, 2042	300.89	322.07	62471.49
Dec, 2042	299.34	323.62	62147.87
Jan, 2043	297.79	325.17	61822.70
Feb, 2043	296.23	326.73	61495.98
Mar, 2043	294.67	328.29	61167.69
Apr, 2043	293.10	329.86	60837.82
May, 2043	291.51	331.45	60506.38
Jun, 2043	289.93	333.03	60173.34
Jul, 2043	288.33	334.63	59838.71
Aug, 2043	286.73	336.23	59502.48
Sep, 2043	285.12	337.84	59164.64
Oct, 2043	283.50	339.46	58825.17
Nov, 2043	281.87	341.09	58484.08
Dec, 2043	280.24	342.72	58141.36
Jan, 2044	278.59	344.37	57796.99
Feb, 2044	276.94	346.02	57450.98
Mar, 2044	275.29	347.67	57103.30
Apr, 2044	273.62	349.34	56753.96
May, 2044	271.95	351.01	56402.95
Jun, 2044	270.26	352.70	56050.25
Jul, 2044	268.57	354.39	55695.87
Aug, 2044	266.88	356.08	55339.78
Sep, 2044	265.17	357.79	54981.99
Oct, 2044	263.46	359.50	54622.49
Nov, 2044	261.73	361.23	54261.26
Dec, 2044	260.00	362.96	53898.30
Jan, 2045	258.26	364.70	53533.61
Feb, 2045	256.52	366.44	53167.16
Mar, 2045	254.76	368.20	52798.96
Apr, 2045	253.00	369.96	52429.00
May, 2045	251.22	371.74	52057.26
Jun, 2045	249.44	373.52	51683.74
Jul, 2045	247.65	375.31	51308.43
Aug, 2045	245.85	377.11	50931.32
Sep, 2045	244.05	378.91	50552.41
Oct, 2045	242.23	380.73	50171.68
Nov, 2045	240.41	382.55	49789.13
Dec, 2045	238.57	384.39	49404.74
Jan, 2046	236.73	386.23	49018.51
Feb, 2046	234.88	388.08	48630.43
Mar, 2046	233.02	389.94	48240.49
Apr, 2046	231.15	391.81	47848.68
May, 2046	229.27	393.69	47455.00
Jun, 2046	227.39	395.57	47059.43
Jul, 2046	225.49	397.47	46661.96
Aug, 2046	223.59	399.37	46262.59
Sep, 2046	221.67	401.29	45861.30
Oct, 2046	219.75	403.21	45458.10
Nov, 2046	217.82	405.14	45052.96
Dec, 2046	215.88	407.08	44645.87
Jan, 2047	213.93	409.03	44236.84
Feb, 2047	211.97	410.99	43825.85
Mar, 2047	210.00	412.96	43412.89
Apr, 2047	208.02	414.94	42997.95
May, 2047	206.03	416.93	42581.02
Jun, 2047	204.03	418.93	42162.10
Jul, 2047	202.03	420.93	41741.16
Aug, 2047	200.01	422.95	41318.21
Sep, 2047	197.98	424.98	40893.24
Oct, 2047	195.95	427.01	40466.22
Nov, 2047	193.90	429.06	40037.16
Dec, 2047	191.84	431.12	39606.05
Jan, 2048	189.78	433.18	39172.87
Feb, 2048	187.70	435.26	38737.61
Mar, 2048	185.62	437.34	38300.27
Apr, 2048	183.52	439.44	37860.83
May, 2048	181.42	441.54	37419.29
Jun, 2048	179.30	443.66	36975.63
Jul, 2048	177.17	445.79	36529.84
Aug, 2048	175.04	447.92	36081.92
Sep, 2048	172.89	450.07	35631.85
Oct, 2048	170.74	452.22	35179.63
Nov, 2048	168.57	454.39	34725.24
Dec, 2048	166.39	456.57	34268.67
Jan, 2049	164.20	458.76	33809.91
Feb, 2049	162.01	460.95	33348.96
Mar, 2049	159.80	463.16	32885.80
Apr, 2049	157.58	465.38	32420.42
May, 2049	155.35	467.61	31952.80
Jun, 2049	153.11	469.85	31482.95
Jul, 2049	150.86	472.10	31010.85
Aug, 2049	148.59	474.37	30536.48
Sep, 2049	146.32	476.64	30059.84
Oct, 2049	144.04	478.92	29580.92
Nov, 2049	141.74	481.22	29099.70
Dec, 2049	139.44	483.52	28616.17
Jan, 2050	137.12	485.84	28130.33
Feb, 2050	134.79	488.17	27642.17
Mar, 2050	132.45	490.51	27151.66
Apr, 2050	130.10	492.86	26658.80
May, 2050	127.74	495.22	26163.58
Jun, 2050	125.37	497.59	25665.99
Jul, 2050	122.98	499.98	25166.01
Aug, 2050	120.59	502.37	24663.64
Sep, 2050	118.18	504.78	24158.86
Oct, 2050	115.76	507.20	23651.66
Nov, 2050	113.33	509.63	23142.03
Dec, 2050	110.89	512.07	22629.96
Jan, 2051	108.44	514.52	22115.43
Feb, 2051	105.97	516.99	21598.44
Mar, 2051	103.49	519.47	21078.97
Apr, 2051	101.00	521.96	20557.02
May, 2051	98.50	524.46	20032.56
Jun, 2051	95.99	526.97	19505.59
Jul, 2051	93.46	529.50	18976.09
Aug, 2051	90.93	532.03	18444.06
Sep, 2051	88.38	534.58	17909.48
Oct, 2051	85.82	537.14	17372.34
Nov, 2051	83.24	539.72	16832.62
Dec, 2051	80.66	542.30	16290.31
Jan, 2052	78.06	544.90	15745.41
Feb, 2052	75.45	547.51	15197.90
Mar, 2052	72.82	550.14	14647.76
Apr, 2052	70.19	552.77	14094.99
May, 2052	67.54	555.42	13539.57
Jun, 2052	64.88	558.08	12981.48
Jul, 2052	62.20	560.76	12420.73
Aug, 2052	59.52	563.44	11857.28
Sep, 2052	56.82	566.14	11291.14
Oct, 2052	54.10	568.86	10722.28
Nov, 2052	51.38	571.58	10150.70
Dec, 2052	48.64	574.32	9576.38
Jan, 2053	45.89	577.07	8999.31
Feb, 2053	43.12	579.84	8419.47
Mar, 2053	40.34	582.62	7836.85
Apr, 2053	37.55	585.41	7251.44
May, 2053	34.75	588.21	6663.23
Jun, 2053	31.93	591.03	6072.20
Jul, 2053	29.10	593.86	5478.33
Aug, 2053	26.25	596.71	4881.62
Sep, 2053	23.39	599.57	4282.05
Oct, 2053	20.52	602.44	3679.61
Nov, 2053	17.63	605.33	3074.28
Dec, 2053	14.73	608.23	2466.05
Jan, 2054	11.82	611.14	1854.91
Feb, 2054	8.89	614.07	1240.84
Mar, 2054	5.95	617.01	623.83
Apr, 2054	2.99	619.97	3.85