Mortgage Parameters

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

Mortgage Summary

Property Total:	$154,500
Down Payment	$46,350
Mortgage Amount:	$108,150
Mortgage Payment:	$631.13 / month
Estimated Tax:	+ $85.83 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $716.96 / month
Total Interest Paid:	$119,055.60 over 30 years
Total Tax Paid:	$30,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	518.22	112.91	108037.09
Jun, 2024	517.68	113.45	107923.64
Jul, 2024	517.13	114.00	107809.64
Aug, 2024	516.59	114.54	107695.10
Sep, 2024	516.04	115.09	107580.01
Oct, 2024	515.49	115.64	107464.36
Nov, 2024	514.93	116.20	107348.17
Dec, 2024	514.38	116.75	107231.42
Jan, 2025	513.82	117.31	107114.10
Feb, 2025	513.26	117.87	106996.23
Mar, 2025	512.69	118.44	106877.79
Apr, 2025	512.12	119.01	106758.78
May, 2025	511.55	119.58	106639.20
Jun, 2025	510.98	120.15	106519.05
Jul, 2025	510.40	120.73	106398.33
Aug, 2025	509.83	121.30	106277.02
Sep, 2025	509.24	121.89	106155.14
Oct, 2025	508.66	122.47	106032.67
Nov, 2025	508.07	123.06	105909.61
Dec, 2025	507.48	123.65	105785.96
Jan, 2026	506.89	124.24	105661.72
Feb, 2026	506.30	124.83	105536.89
Mar, 2026	505.70	125.43	105411.46
Apr, 2026	505.10	126.03	105285.42
May, 2026	504.49	126.64	105158.79
Jun, 2026	503.89	127.24	105031.54
Jul, 2026	503.28	127.85	104903.69
Aug, 2026	502.66	128.47	104775.22
Sep, 2026	502.05	129.08	104646.14
Oct, 2026	501.43	129.70	104516.44
Nov, 2026	500.81	130.32	104386.12
Dec, 2026	500.18	130.95	104255.17
Jan, 2027	499.56	131.57	104123.60
Feb, 2027	498.93	132.20	103991.39
Mar, 2027	498.29	132.84	103858.55
Apr, 2027	497.66	133.47	103725.08
May, 2027	497.02	134.11	103590.97
Jun, 2027	496.37	134.76	103456.21
Jul, 2027	495.73	135.40	103320.81
Aug, 2027	495.08	136.05	103184.76
Sep, 2027	494.43	136.70	103048.05
Oct, 2027	493.77	137.36	102910.69
Nov, 2027	493.11	138.02	102772.68
Dec, 2027	492.45	138.68	102634.00
Jan, 2028	491.79	139.34	102494.66
Feb, 2028	491.12	140.01	102354.65
Mar, 2028	490.45	140.68	102213.97
Apr, 2028	489.78	141.35	102072.61
May, 2028	489.10	142.03	101930.58
Jun, 2028	488.42	142.71	101787.87
Jul, 2028	487.73	143.40	101644.47
Aug, 2028	487.05	144.08	101500.39
Sep, 2028	486.36	144.77	101355.61
Oct, 2028	485.66	145.47	101210.15
Nov, 2028	484.97	146.16	101063.98
Dec, 2028	484.26	146.87	100917.12
Jan, 2029	483.56	147.57	100769.55
Feb, 2029	482.85	148.28	100621.27
Mar, 2029	482.14	148.99	100472.29
Apr, 2029	481.43	149.70	100322.59
May, 2029	480.71	150.42	100172.17
Jun, 2029	479.99	151.14	100021.03
Jul, 2029	479.27	151.86	99869.17
Aug, 2029	478.54	152.59	99716.58
Sep, 2029	477.81	153.32	99563.26
Oct, 2029	477.07	154.06	99409.20
Nov, 2029	476.34	154.79	99254.40
Dec, 2029	475.59	155.54	99098.87
Jan, 2030	474.85	156.28	98942.59
Feb, 2030	474.10	157.03	98785.56
Mar, 2030	473.35	157.78	98627.78
Apr, 2030	472.59	158.54	98469.24
May, 2030	471.83	159.30	98309.94
Jun, 2030	471.07	160.06	98149.88
Jul, 2030	470.30	160.83	97989.05
Aug, 2030	469.53	161.60	97827.45
Sep, 2030	468.76	162.37	97665.08
Oct, 2030	467.98	163.15	97501.92
Nov, 2030	467.20	163.93	97337.99
Dec, 2030	466.41	164.72	97173.27
Jan, 2031	465.62	165.51	97007.76
Feb, 2031	464.83	166.30	96841.46
Mar, 2031	464.03	167.10	96674.36
Apr, 2031	463.23	167.90	96506.47
May, 2031	462.43	168.70	96337.76
Jun, 2031	461.62	169.51	96168.25
Jul, 2031	460.81	170.32	95997.93
Aug, 2031	459.99	171.14	95826.79
Sep, 2031	459.17	171.96	95654.83
Oct, 2031	458.35	172.78	95482.04
Nov, 2031	457.52	173.61	95308.43
Dec, 2031	456.69	174.44	95133.99
Jan, 2032	455.85	175.28	94958.71
Feb, 2032	455.01	176.12	94782.59
Mar, 2032	454.17	176.96	94605.63
Apr, 2032	453.32	177.81	94427.81
May, 2032	452.47	178.66	94249.15
Jun, 2032	451.61	179.52	94069.63
Jul, 2032	450.75	180.38	93889.25
Aug, 2032	449.89	181.24	93708.01
Sep, 2032	449.02	182.11	93525.90
Oct, 2032	448.14	182.99	93342.91
Nov, 2032	447.27	183.86	93159.05
Dec, 2032	446.39	184.74	92974.31
Jan, 2033	445.50	185.63	92788.68
Feb, 2033	444.61	186.52	92602.16
Mar, 2033	443.72	187.41	92414.75
Apr, 2033	442.82	188.31	92226.44
May, 2033	441.92	189.21	92037.23
Jun, 2033	441.01	190.12	91847.11
Jul, 2033	440.10	191.03	91656.08
Aug, 2033	439.19	191.94	91464.14
Sep, 2033	438.27	192.86	91271.27
Oct, 2033	437.34	193.79	91077.48
Nov, 2033	436.41	194.72	90882.77
Dec, 2033	435.48	195.65	90687.12
Jan, 2034	434.54	196.59	90490.53
Feb, 2034	433.60	197.53	90293.00
Mar, 2034	432.65	198.48	90094.52
Apr, 2034	431.70	199.43	89895.09
May, 2034	430.75	200.38	89694.71
Jun, 2034	429.79	201.34	89493.37
Jul, 2034	428.82	202.31	89291.06
Aug, 2034	427.85	203.28	89087.78
Sep, 2034	426.88	204.25	88883.53
Oct, 2034	425.90	205.23	88678.30
Nov, 2034	424.92	206.21	88472.09
Dec, 2034	423.93	207.20	88264.89
Jan, 2035	422.94	208.19	88056.70
Feb, 2035	421.94	209.19	87847.50
Mar, 2035	420.94	210.19	87637.31
Apr, 2035	419.93	211.20	87426.11
May, 2035	418.92	212.21	87213.90
Jun, 2035	417.90	213.23	87000.67
Jul, 2035	416.88	214.25	86786.41
Aug, 2035	415.85	215.28	86571.13
Sep, 2035	414.82	216.31	86354.82
Oct, 2035	413.78	217.35	86137.48
Nov, 2035	412.74	218.39	85919.09
Dec, 2035	411.70	219.43	85699.66
Jan, 2036	410.64	220.49	85479.17
Feb, 2036	409.59	221.54	85257.63
Mar, 2036	408.53	222.60	85035.02
Apr, 2036	407.46	223.67	84811.35
May, 2036	406.39	224.74	84586.61
Jun, 2036	405.31	225.82	84360.79
Jul, 2036	404.23	226.90	84133.89
Aug, 2036	403.14	227.99	83905.90
Sep, 2036	402.05	229.08	83676.82
Oct, 2036	400.95	230.18	83446.64
Nov, 2036	399.85	231.28	83215.36
Dec, 2036	398.74	232.39	82982.97
Jan, 2037	397.63	233.50	82749.47
Feb, 2037	396.51	234.62	82514.85
Mar, 2037	395.38	235.75	82279.10
Apr, 2037	394.25	236.88	82042.22
May, 2037	393.12	238.01	81804.21
Jun, 2037	391.98	239.15	81565.06
Jul, 2037	390.83	240.30	81324.76
Aug, 2037	389.68	241.45	81083.32
Sep, 2037	388.52	242.61	80840.71
Oct, 2037	387.36	243.77	80596.94
Nov, 2037	386.19	244.94	80352.01
Dec, 2037	385.02	246.11	80105.90
Jan, 2038	383.84	247.29	79858.61
Feb, 2038	382.66	248.47	79610.13
Mar, 2038	381.47	249.66	79360.47
Apr, 2038	380.27	250.86	79109.61
May, 2038	379.07	252.06	78857.54
Jun, 2038	377.86	253.27	78604.27
Jul, 2038	376.65	254.48	78349.79
Aug, 2038	375.43	255.70	78094.08
Sep, 2038	374.20	256.93	77837.15
Oct, 2038	372.97	258.16	77578.99
Nov, 2038	371.73	259.40	77319.60
Dec, 2038	370.49	260.64	77058.96
Jan, 2039	369.24	261.89	76797.07
Feb, 2039	367.99	263.14	76533.92
Mar, 2039	366.73	264.40	76269.52
Apr, 2039	365.46	265.67	76003.85
May, 2039	364.19	266.94	75736.90
Jun, 2039	362.91	268.22	75468.68
Jul, 2039	361.62	269.51	75199.17
Aug, 2039	360.33	270.80	74928.37
Sep, 2039	359.03	272.10	74656.27
Oct, 2039	357.73	273.40	74382.87
Nov, 2039	356.42	274.71	74108.16
Dec, 2039	355.10	276.03	73832.13
Jan, 2040	353.78	277.35	73554.78
Feb, 2040	352.45	278.68	73276.10
Mar, 2040	351.11	280.02	72996.08
Apr, 2040	349.77	281.36	72714.72
May, 2040	348.42	282.71	72432.02
Jun, 2040	347.07	284.06	72147.96
Jul, 2040	345.71	285.42	71862.54
Aug, 2040	344.34	286.79	71575.75
Sep, 2040	342.97	288.16	71287.59
Oct, 2040	341.59	289.54	70998.04
Nov, 2040	340.20	290.93	70707.11
Dec, 2040	338.80	292.33	70414.79
Jan, 2041	337.40	293.73	70121.06
Feb, 2041	336.00	295.13	69825.93
Mar, 2041	334.58	296.55	69529.38
Apr, 2041	333.16	297.97	69231.41
May, 2041	331.73	299.40	68932.01
Jun, 2041	330.30	300.83	68631.18
Jul, 2041	328.86	302.27	68328.91
Aug, 2041	327.41	303.72	68025.19
Sep, 2041	325.95	305.18	67720.01
Oct, 2041	324.49	306.64	67413.38
Nov, 2041	323.02	308.11	67105.27
Dec, 2041	321.55	309.58	66795.69
Jan, 2042	320.06	311.07	66484.62
Feb, 2042	318.57	312.56	66172.06
Mar, 2042	317.07	314.06	65858.00
Apr, 2042	315.57	315.56	65542.44
May, 2042	314.06	317.07	65225.37
Jun, 2042	312.54	318.59	64906.78
Jul, 2042	311.01	320.12	64586.66
Aug, 2042	309.48	321.65	64265.01
Sep, 2042	307.94	323.19	63941.82
Oct, 2042	306.39	324.74	63617.07
Nov, 2042	304.83	326.30	63290.78
Dec, 2042	303.27	327.86	62962.91
Jan, 2043	301.70	329.43	62633.48
Feb, 2043	300.12	331.01	62302.47
Mar, 2043	298.53	332.60	61969.87
Apr, 2043	296.94	334.19	61635.68
May, 2043	295.34	335.79	61299.89
Jun, 2043	293.73	337.40	60962.49
Jul, 2043	292.11	339.02	60623.47
Aug, 2043	290.49	340.64	60282.83
Sep, 2043	288.86	342.27	59940.55
Oct, 2043	287.22	343.91	59596.64
Nov, 2043	285.57	345.56	59251.07
Dec, 2043	283.91	347.22	58903.86
Jan, 2044	282.25	348.88	58554.97
Feb, 2044	280.58	350.55	58204.42
Mar, 2044	278.90	352.23	57852.19
Apr, 2044	277.21	353.92	57498.26
May, 2044	275.51	355.62	57142.65
Jun, 2044	273.81	357.32	56785.32
Jul, 2044	272.10	359.03	56426.29
Aug, 2044	270.38	360.75	56065.54
Sep, 2044	268.65	362.48	55703.05
Oct, 2044	266.91	364.22	55338.84
Nov, 2044	265.17	365.96	54972.87
Dec, 2044	263.41	367.72	54605.15
Jan, 2045	261.65	369.48	54235.67
Feb, 2045	259.88	371.25	53864.42
Mar, 2045	258.10	373.03	53491.39
Apr, 2045	256.31	374.82	53116.57
May, 2045	254.52	376.61	52739.96
Jun, 2045	252.71	378.42	52361.54
Jul, 2045	250.90	380.23	51981.31
Aug, 2045	249.08	382.05	51599.26
Sep, 2045	247.25	383.88	51215.38
Oct, 2045	245.41	385.72	50829.65
Nov, 2045	243.56	387.57	50442.08
Dec, 2045	241.70	389.43	50052.65
Jan, 2046	239.84	391.29	49661.36
Feb, 2046	237.96	393.17	49268.19
Mar, 2046	236.08	395.05	48873.14
Apr, 2046	234.18	396.95	48476.19
May, 2046	232.28	398.85	48077.34
Jun, 2046	230.37	400.76	47676.58
Jul, 2046	228.45	402.68	47273.90
Aug, 2046	226.52	404.61	46869.29
Sep, 2046	224.58	406.55	46462.75
Oct, 2046	222.63	408.50	46054.25
Nov, 2046	220.68	410.45	45643.80
Dec, 2046	218.71	412.42	45231.38
Jan, 2047	216.73	414.40	44816.98
Feb, 2047	214.75	416.38	44400.60
Mar, 2047	212.75	418.38	43982.22
Apr, 2047	210.75	420.38	43561.84
May, 2047	208.73	422.40	43139.44
Jun, 2047	206.71	424.42	42715.02
Jul, 2047	204.68	426.45	42288.57
Aug, 2047	202.63	428.50	41860.07
Sep, 2047	200.58	430.55	41429.52
Oct, 2047	198.52	432.61	40996.91
Nov, 2047	196.44	434.69	40562.22
Dec, 2047	194.36	436.77	40125.45
Jan, 2048	192.27	438.86	39686.59
Feb, 2048	190.16	440.97	39245.62
Mar, 2048	188.05	443.08	38802.55
Apr, 2048	185.93	445.20	38357.35
May, 2048	183.80	447.33	37910.01
Jun, 2048	181.65	449.48	37460.53
Jul, 2048	179.50	451.63	37008.90
Aug, 2048	177.33	453.80	36555.11
Sep, 2048	175.16	455.97	36099.14
Oct, 2048	172.98	458.15	35640.98
Nov, 2048	170.78	460.35	35180.63
Dec, 2048	168.57	462.56	34718.07
Jan, 2049	166.36	464.77	34253.30
Feb, 2049	164.13	467.00	33786.30
Mar, 2049	161.89	469.24	33317.06
Apr, 2049	159.64	471.49	32845.58
May, 2049	157.39	473.74	32371.83
Jun, 2049	155.12	476.01	31895.82
Jul, 2049	152.83	478.30	31417.52
Aug, 2049	150.54	480.59	30936.94
Sep, 2049	148.24	482.89	30454.04
Oct, 2049	145.93	485.20	29968.84
Nov, 2049	143.60	487.53	29481.31
Dec, 2049	141.26	489.87	28991.45
Jan, 2050	138.92	492.21	28499.23
Feb, 2050	136.56	494.57	28004.66
Mar, 2050	134.19	496.94	27507.72
Apr, 2050	131.81	499.32	27008.40
May, 2050	129.42	501.71	26506.68
Jun, 2050	127.01	504.12	26002.57
Jul, 2050	124.60	506.53	25496.03
Aug, 2050	122.17	508.96	24987.07
Sep, 2050	119.73	511.40	24475.67
Oct, 2050	117.28	513.85	23961.82
Nov, 2050	114.82	516.31	23445.51
Dec, 2050	112.34	518.79	22926.72
Jan, 2051	109.86	521.27	22405.45
Feb, 2051	107.36	523.77	21881.68
Mar, 2051	104.85	526.28	21355.39
Apr, 2051	102.33	528.80	20826.59
May, 2051	99.79	531.34	20295.26
Jun, 2051	97.25	533.88	19761.37
Jul, 2051	94.69	536.44	19224.93
Aug, 2051	92.12	539.01	18685.92
Sep, 2051	89.54	541.59	18144.33
Oct, 2051	86.94	544.19	17600.14
Nov, 2051	84.33	546.80	17053.35
Dec, 2051	81.71	549.42	16503.93
Jan, 2052	79.08	552.05	15951.88
Feb, 2052	76.44	554.69	15397.19
Mar, 2052	73.78	557.35	14839.84
Apr, 2052	71.11	560.02	14279.81
May, 2052	68.42	562.71	13717.11
Jun, 2052	65.73	565.40	13151.71
Jul, 2052	63.02	568.11	12583.59
Aug, 2052	60.30	570.83	12012.76
Sep, 2052	57.56	573.57	11439.19
Oct, 2052	54.81	576.32	10862.87
Nov, 2052	52.05	579.08	10283.80
Dec, 2052	49.28	581.85	9701.94
Jan, 2053	46.49	584.64	9117.30
Feb, 2053	43.69	587.44	8529.86
Mar, 2053	40.87	590.26	7939.60
Apr, 2053	38.04	593.09	7346.51
May, 2053	35.20	595.93	6750.59
Jun, 2053	32.35	598.78	6151.80
Jul, 2053	29.48	601.65	5550.15
Aug, 2053	26.59	604.54	4945.61
Sep, 2053	23.70	607.43	4338.18
Oct, 2053	20.79	610.34	3727.84
Nov, 2053	17.86	613.27	3114.57
Dec, 2053	14.92	616.21	2498.37
Jan, 2054	11.97	619.16	1879.21
Feb, 2054	9.00	622.13	1257.08
Mar, 2054	6.02	625.11	631.98
Apr, 2054	3.03	628.10	3.87