Mortgage Parameters

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

Mortgage Summary

Property Total:	$68,800
Down Payment	$20,640
Mortgage Amount:	$48,160
Mortgage Payment:	$281.05 / month
Estimated Tax:	+ $38.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $319.27 / month
Total Interest Paid:	$53,017.20 over 30 years
Total Tax Paid:	$13,760.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	230.77	50.28	48109.72
Jun, 2024	230.53	50.52	48059.19
Jul, 2024	230.28	50.77	48008.43
Aug, 2024	230.04	51.01	47957.42
Sep, 2024	229.80	51.25	47906.16
Oct, 2024	229.55	51.50	47854.66
Nov, 2024	229.30	51.75	47802.92
Dec, 2024	229.06	51.99	47750.92
Jan, 2025	228.81	52.24	47698.68
Feb, 2025	228.56	52.49	47646.18
Mar, 2025	228.30	52.75	47593.44
Apr, 2025	228.05	53.00	47540.44
May, 2025	227.80	53.25	47487.19
Jun, 2025	227.54	53.51	47433.68
Jul, 2025	227.29	53.76	47379.92
Aug, 2025	227.03	54.02	47325.90
Sep, 2025	226.77	54.28	47271.62
Oct, 2025	226.51	54.54	47217.08
Nov, 2025	226.25	54.80	47162.28
Dec, 2025	225.99	55.06	47107.21
Jan, 2026	225.72	55.33	47051.88
Feb, 2026	225.46	55.59	46996.29
Mar, 2026	225.19	55.86	46940.43
Apr, 2026	224.92	56.13	46884.30
May, 2026	224.65	56.40	46827.91
Jun, 2026	224.38	56.67	46771.24
Jul, 2026	224.11	56.94	46714.30
Aug, 2026	223.84	57.21	46657.09
Sep, 2026	223.57	57.48	46599.61
Oct, 2026	223.29	57.76	46541.85
Nov, 2026	223.01	58.04	46483.81
Dec, 2026	222.73	58.32	46425.50
Jan, 2027	222.46	58.59	46366.90
Feb, 2027	222.17	58.88	46308.03
Mar, 2027	221.89	59.16	46248.87
Apr, 2027	221.61	59.44	46189.43
May, 2027	221.32	59.73	46129.70
Jun, 2027	221.04	60.01	46069.69
Jul, 2027	220.75	60.30	46009.39
Aug, 2027	220.46	60.59	45948.80
Sep, 2027	220.17	60.88	45887.92
Oct, 2027	219.88	61.17	45826.75
Nov, 2027	219.59	61.46	45765.29
Dec, 2027	219.29	61.76	45703.53
Jan, 2028	219.00	62.05	45641.48
Feb, 2028	218.70	62.35	45579.13
Mar, 2028	218.40	62.65	45516.48
Apr, 2028	218.10	62.95	45453.53
May, 2028	217.80	63.25	45390.27
Jun, 2028	217.50	63.55	45326.72
Jul, 2028	217.19	63.86	45262.86
Aug, 2028	216.88	64.17	45198.70
Sep, 2028	216.58	64.47	45134.22
Oct, 2028	216.27	64.78	45069.44
Nov, 2028	215.96	65.09	45004.35
Dec, 2028	215.65	65.40	44938.94
Jan, 2029	215.33	65.72	44873.23
Feb, 2029	215.02	66.03	44807.19
Mar, 2029	214.70	66.35	44740.84
Apr, 2029	214.38	66.67	44674.18
May, 2029	214.06	66.99	44607.19
Jun, 2029	213.74	67.31	44539.88
Jul, 2029	213.42	67.63	44472.26
Aug, 2029	213.10	67.95	44404.30
Sep, 2029	212.77	68.28	44336.02
Oct, 2029	212.44	68.61	44267.42
Nov, 2029	212.11	68.94	44198.48
Dec, 2029	211.78	69.27	44129.21
Jan, 2030	211.45	69.60	44059.62
Feb, 2030	211.12	69.93	43989.69
Mar, 2030	210.78	70.27	43919.42
Apr, 2030	210.45	70.60	43848.82
May, 2030	210.11	70.94	43777.88
Jun, 2030	209.77	71.28	43706.59
Jul, 2030	209.43	71.62	43634.97
Aug, 2030	209.08	71.97	43563.01
Sep, 2030	208.74	72.31	43490.70
Oct, 2030	208.39	72.66	43418.04
Nov, 2030	208.04	73.01	43345.03
Dec, 2030	207.69	73.36	43271.68
Jan, 2031	207.34	73.71	43197.97
Feb, 2031	206.99	74.06	43123.91
Mar, 2031	206.64	74.41	43049.50
Apr, 2031	206.28	74.77	42974.73
May, 2031	205.92	75.13	42899.60
Jun, 2031	205.56	75.49	42824.11
Jul, 2031	205.20	75.85	42748.26
Aug, 2031	204.84	76.21	42672.04
Sep, 2031	204.47	76.58	42595.46
Oct, 2031	204.10	76.95	42518.52
Nov, 2031	203.73	77.32	42441.20
Dec, 2031	203.36	77.69	42363.51
Jan, 2032	202.99	78.06	42285.46
Feb, 2032	202.62	78.43	42207.02
Mar, 2032	202.24	78.81	42128.22
Apr, 2032	201.86	79.19	42049.03
May, 2032	201.48	79.57	41969.47
Jun, 2032	201.10	79.95	41889.52
Jul, 2032	200.72	80.33	41809.19
Aug, 2032	200.34	80.71	41728.48
Sep, 2032	199.95	81.10	41647.37
Oct, 2032	199.56	81.49	41565.88
Nov, 2032	199.17	81.88	41484.00
Dec, 2032	198.78	82.27	41401.73
Jan, 2033	198.38	82.67	41319.07
Feb, 2033	197.99	83.06	41236.00
Mar, 2033	197.59	83.46	41152.54
Apr, 2033	197.19	83.86	41068.68
May, 2033	196.79	84.26	40984.42
Jun, 2033	196.38	84.67	40899.75
Jul, 2033	195.98	85.07	40814.68
Aug, 2033	195.57	85.48	40729.20
Sep, 2033	195.16	85.89	40643.31
Oct, 2033	194.75	86.30	40557.01
Nov, 2033	194.34	86.71	40470.30
Dec, 2033	193.92	87.13	40383.17
Jan, 2034	193.50	87.55	40295.62
Feb, 2034	193.08	87.97	40207.65
Mar, 2034	192.66	88.39	40119.26
Apr, 2034	192.24	88.81	40030.45
May, 2034	191.81	89.24	39941.21
Jun, 2034	191.38	89.67	39851.55
Jul, 2034	190.96	90.09	39761.45
Aug, 2034	190.52	90.53	39670.93
Sep, 2034	190.09	90.96	39579.97
Oct, 2034	189.65	91.40	39488.57
Nov, 2034	189.22	91.83	39396.74
Dec, 2034	188.78	92.27	39304.46
Jan, 2035	188.33	92.72	39211.75
Feb, 2035	187.89	93.16	39118.59
Mar, 2035	187.44	93.61	39024.98
Apr, 2035	186.99	94.06	38930.93
May, 2035	186.54	94.51	38836.42
Jun, 2035	186.09	94.96	38741.46
Jul, 2035	185.64	95.41	38646.05
Aug, 2035	185.18	95.87	38550.18
Sep, 2035	184.72	96.33	38453.85
Oct, 2035	184.26	96.79	38357.05
Nov, 2035	183.79	97.26	38259.80
Dec, 2035	183.33	97.72	38162.08
Jan, 2036	182.86	98.19	38063.89
Feb, 2036	182.39	98.66	37965.23
Mar, 2036	181.92	99.13	37866.09
Apr, 2036	181.44	99.61	37766.48
May, 2036	180.96	100.09	37666.40
Jun, 2036	180.48	100.57	37565.83
Jul, 2036	180.00	101.05	37464.79
Aug, 2036	179.52	101.53	37363.25
Sep, 2036	179.03	102.02	37261.24
Oct, 2036	178.54	102.51	37158.73
Nov, 2036	178.05	103.00	37055.73
Dec, 2036	177.56	103.49	36952.24
Jan, 2037	177.06	103.99	36848.25
Feb, 2037	176.56	104.49	36743.77
Mar, 2037	176.06	104.99	36638.78
Apr, 2037	175.56	105.49	36533.29
May, 2037	175.06	105.99	36427.30
Jun, 2037	174.55	106.50	36320.80
Jul, 2037	174.04	107.01	36213.78
Aug, 2037	173.52	107.53	36106.26
Sep, 2037	173.01	108.04	35998.22
Oct, 2037	172.49	108.56	35889.66
Nov, 2037	171.97	109.08	35780.58
Dec, 2037	171.45	109.60	35670.98
Jan, 2038	170.92	110.13	35560.85
Feb, 2038	170.40	110.65	35450.20
Mar, 2038	169.87	111.18	35339.01
Apr, 2038	169.33	111.72	35227.30
May, 2038	168.80	112.25	35115.04
Jun, 2038	168.26	112.79	35002.25
Jul, 2038	167.72	113.33	34888.92
Aug, 2038	167.18	113.87	34775.05
Sep, 2038	166.63	114.42	34660.63
Oct, 2038	166.08	114.97	34545.66
Nov, 2038	165.53	115.52	34430.14
Dec, 2038	164.98	116.07	34314.07
Jan, 2039	164.42	116.63	34197.44
Feb, 2039	163.86	117.19	34080.25
Mar, 2039	163.30	117.75	33962.51
Apr, 2039	162.74	118.31	33844.19
May, 2039	162.17	118.88	33725.31
Jun, 2039	161.60	119.45	33605.86
Jul, 2039	161.03	120.02	33485.84
Aug, 2039	160.45	120.60	33365.24
Sep, 2039	159.88	121.17	33244.07
Oct, 2039	159.29	121.76	33122.31
Nov, 2039	158.71	122.34	32999.97
Dec, 2039	158.12	122.93	32877.05
Jan, 2040	157.54	123.51	32753.54
Feb, 2040	156.94	124.11	32629.43
Mar, 2040	156.35	124.70	32504.73
Apr, 2040	155.75	125.30	32379.43
May, 2040	155.15	125.90	32253.53
Jun, 2040	154.55	126.50	32127.03
Jul, 2040	153.94	127.11	31999.92
Aug, 2040	153.33	127.72	31872.20
Sep, 2040	152.72	128.33	31743.88
Oct, 2040	152.11	128.94	31614.93
Nov, 2040	151.49	129.56	31485.37
Dec, 2040	150.87	130.18	31355.19
Jan, 2041	150.24	130.81	31224.38
Feb, 2041	149.62	131.43	31092.95
Mar, 2041	148.99	132.06	30960.89
Apr, 2041	148.35	132.70	30828.19
May, 2041	147.72	133.33	30694.86
Jun, 2041	147.08	133.97	30560.89
Jul, 2041	146.44	134.61	30426.27
Aug, 2041	145.79	135.26	30291.02
Sep, 2041	145.14	135.91	30155.11
Oct, 2041	144.49	136.56	30018.56
Nov, 2041	143.84	137.21	29881.34
Dec, 2041	143.18	137.87	29743.48
Jan, 2042	142.52	138.53	29604.95
Feb, 2042	141.86	139.19	29465.75
Mar, 2042	141.19	139.86	29325.89
Apr, 2042	140.52	140.53	29185.36
May, 2042	139.85	141.20	29044.16
Jun, 2042	139.17	141.88	28902.28
Jul, 2042	138.49	142.56	28759.72
Aug, 2042	137.81	143.24	28616.48
Sep, 2042	137.12	143.93	28472.55
Oct, 2042	136.43	144.62	28327.93
Nov, 2042	135.74	145.31	28182.62
Dec, 2042	135.04	146.01	28036.61
Jan, 2043	134.34	146.71	27889.90
Feb, 2043	133.64	147.41	27742.49
Mar, 2043	132.93	148.12	27594.37
Apr, 2043	132.22	148.83	27445.55
May, 2043	131.51	149.54	27296.00
Jun, 2043	130.79	150.26	27145.75
Jul, 2043	130.07	150.98	26994.77
Aug, 2043	129.35	151.70	26843.07
Sep, 2043	128.62	152.43	26690.64
Oct, 2043	127.89	153.16	26537.49
Nov, 2043	127.16	153.89	26383.60
Dec, 2043	126.42	154.63	26228.97
Jan, 2044	125.68	155.37	26073.60
Feb, 2044	124.94	156.11	25917.48
Mar, 2044	124.19	156.86	25760.62
Apr, 2044	123.44	157.61	25603.01
May, 2044	122.68	158.37	25444.64
Jun, 2044	121.92	159.13	25285.51
Jul, 2044	121.16	159.89	25125.62
Aug, 2044	120.39	160.66	24964.96
Sep, 2044	119.62	161.43	24803.54
Oct, 2044	118.85	162.20	24641.34
Nov, 2044	118.07	162.98	24478.36
Dec, 2044	117.29	163.76	24314.60
Jan, 2045	116.51	164.54	24150.06
Feb, 2045	115.72	165.33	23984.73
Mar, 2045	114.93	166.12	23818.61
Apr, 2045	114.13	166.92	23651.69
May, 2045	113.33	167.72	23483.97
Jun, 2045	112.53	168.52	23315.45
Jul, 2045	111.72	169.33	23146.12
Aug, 2045	110.91	170.14	22975.98
Sep, 2045	110.09	170.96	22805.02
Oct, 2045	109.27	171.78	22633.24
Nov, 2045	108.45	172.60	22460.64
Dec, 2045	107.62	173.43	22287.22
Jan, 2046	106.79	174.26	22112.96
Feb, 2046	105.96	175.09	21937.87
Mar, 2046	105.12	175.93	21761.94
Apr, 2046	104.28	176.77	21585.16
May, 2046	103.43	177.62	21407.54
Jun, 2046	102.58	178.47	21229.07
Jul, 2046	101.72	179.33	21049.74
Aug, 2046	100.86	180.19	20869.56
Sep, 2046	100.00	181.05	20688.51
Oct, 2046	99.13	181.92	20506.59
Nov, 2046	98.26	182.79	20323.80
Dec, 2046	97.38	183.67	20140.13
Jan, 2047	96.50	184.55	19955.59
Feb, 2047	95.62	185.43	19770.16
Mar, 2047	94.73	186.32	19583.84
Apr, 2047	93.84	187.21	19396.63
May, 2047	92.94	188.11	19208.52
Jun, 2047	92.04	189.01	19019.51
Jul, 2047	91.14	189.91	18829.60
Aug, 2047	90.23	190.82	18638.77
Sep, 2047	89.31	191.74	18447.03
Oct, 2047	88.39	192.66	18254.38
Nov, 2047	87.47	193.58	18060.80
Dec, 2047	86.54	194.51	17866.29
Jan, 2048	85.61	195.44	17670.85
Feb, 2048	84.67	196.38	17474.47
Mar, 2048	83.73	197.32	17277.15
Apr, 2048	82.79	198.26	17078.89
May, 2048	81.84	199.21	16879.67
Jun, 2048	80.88	200.17	16679.51
Jul, 2048	79.92	201.13	16478.38
Aug, 2048	78.96	202.09	16276.29
Sep, 2048	77.99	203.06	16073.23
Oct, 2048	77.02	204.03	15869.19
Nov, 2048	76.04	205.01	15664.18
Dec, 2048	75.06	205.99	15458.19
Jan, 2049	74.07	206.98	15251.21
Feb, 2049	73.08	207.97	15043.24
Mar, 2049	72.08	208.97	14834.27
Apr, 2049	71.08	209.97	14624.30
May, 2049	70.07	210.98	14413.33
Jun, 2049	69.06	211.99	14201.34
Jul, 2049	68.05	213.00	13988.34
Aug, 2049	67.03	214.02	13774.32
Sep, 2049	66.00	215.05	13559.27
Oct, 2049	64.97	216.08	13343.19
Nov, 2049	63.94	217.11	13126.08
Dec, 2049	62.90	218.15	12907.92
Jan, 2050	61.85	219.20	12688.72
Feb, 2050	60.80	220.25	12468.47
Mar, 2050	59.74	221.31	12247.17
Apr, 2050	58.68	222.37	12024.80
May, 2050	57.62	223.43	11801.37
Jun, 2050	56.55	224.50	11576.87
Jul, 2050	55.47	225.58	11351.29
Aug, 2050	54.39	226.66	11124.63
Sep, 2050	53.31	227.74	10896.89
Oct, 2050	52.21	228.84	10668.05
Nov, 2050	51.12	229.93	10438.12
Dec, 2050	50.02	231.03	10207.09
Jan, 2051	48.91	232.14	9974.95
Feb, 2051	47.80	233.25	9741.69
Mar, 2051	46.68	234.37	9507.32
Apr, 2051	45.56	235.49	9271.83
May, 2051	44.43	236.62	9035.21
Jun, 2051	43.29	237.76	8797.45
Jul, 2051	42.15	238.90	8558.55
Aug, 2051	41.01	240.04	8318.51
Sep, 2051	39.86	241.19	8077.32
Oct, 2051	38.70	242.35	7834.98
Nov, 2051	37.54	243.51	7591.47
Dec, 2051	36.38	244.67	7346.80
Jan, 2052	35.20	245.85	7100.95
Feb, 2052	34.03	247.02	6853.92
Mar, 2052	32.84	248.21	6605.72
Apr, 2052	31.65	249.40	6356.32
May, 2052	30.46	250.59	6105.73
Jun, 2052	29.26	251.79	5853.93
Jul, 2052	28.05	253.00	5600.93
Aug, 2052	26.84	254.21	5346.72
Sep, 2052	25.62	255.43	5091.29
Oct, 2052	24.40	256.65	4834.64
Nov, 2052	23.17	257.88	4576.75
Dec, 2052	21.93	259.12	4317.63
Jan, 2053	20.69	260.36	4057.27
Feb, 2053	19.44	261.61	3795.66
Mar, 2053	18.19	262.86	3532.80
Apr, 2053	16.93	264.12	3268.68
May, 2053	15.66	265.39	3003.29
Jun, 2053	14.39	266.66	2736.63
Jul, 2053	13.11	267.94	2468.69
Aug, 2053	11.83	269.22	2199.47
Sep, 2053	10.54	270.51	1928.96
Oct, 2053	9.24	271.81	1657.16
Nov, 2053	7.94	273.11	1384.05
Dec, 2053	6.63	274.42	1109.63
Jan, 2054	5.32	275.73	833.89
Feb, 2054	4.00	277.05	556.84
Mar, 2054	2.67	278.38	278.46
Apr, 2054	1.33	279.72	0