Mortgage Parameters

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

Mortgage Summary

Property Total:	$228,500
Down Payment	$68,550
Mortgage Amount:	$159,950
Mortgage Payment:	$933.42 / month
Estimated Tax:	+ $126.94 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,060.36 / month
Total Interest Paid:	$176,079.60 over 30 years
Total Tax Paid:	$45,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	766.43	166.99	159783.01
May, 2024	765.63	167.79	159615.21
Jun, 2024	764.82	168.60	159446.62
Jul, 2024	764.02	169.40	159277.21
Aug, 2024	763.20	170.22	159107.00
Sep, 2024	762.39	171.03	158935.96
Oct, 2024	761.57	171.85	158764.11
Nov, 2024	760.74	172.68	158591.44
Dec, 2024	759.92	173.50	158417.93
Jan, 2025	759.09	174.33	158243.60
Feb, 2025	758.25	175.17	158068.43
Mar, 2025	757.41	176.01	157892.42
Apr, 2025	756.57	176.85	157715.57
May, 2025	755.72	177.70	157537.87
Jun, 2025	754.87	178.55	157359.32
Jul, 2025	754.01	179.41	157179.91
Aug, 2025	753.15	180.27	156999.65
Sep, 2025	752.29	181.13	156818.52
Oct, 2025	751.42	182.00	156636.52
Nov, 2025	750.55	182.87	156453.65
Dec, 2025	749.67	183.75	156269.90
Jan, 2026	748.79	184.63	156085.27
Feb, 2026	747.91	185.51	155899.76
Mar, 2026	747.02	186.40	155713.36
Apr, 2026	746.13	187.29	155526.07
May, 2026	745.23	188.19	155337.88
Jun, 2026	744.33	189.09	155148.79
Jul, 2026	743.42	190.00	154958.79
Aug, 2026	742.51	190.91	154767.88
Sep, 2026	741.60	191.82	154576.05
Oct, 2026	740.68	192.74	154383.31
Nov, 2026	739.75	193.67	154189.64
Dec, 2026	738.83	194.59	153995.05
Jan, 2027	737.89	195.53	153799.52
Feb, 2027	736.96	196.46	153603.06
Mar, 2027	736.01	197.41	153405.65
Apr, 2027	735.07	198.35	153207.30
May, 2027	734.12	199.30	153008.00
Jun, 2027	733.16	200.26	152807.74
Jul, 2027	732.20	201.22	152606.53
Aug, 2027	731.24	202.18	152404.35
Sep, 2027	730.27	203.15	152201.20
Oct, 2027	729.30	204.12	151997.07
Nov, 2027	728.32	205.10	151791.97
Dec, 2027	727.34	206.08	151585.89
Jan, 2028	726.35	207.07	151378.82
Feb, 2028	725.36	208.06	151170.76
Mar, 2028	724.36	209.06	150961.70
Apr, 2028	723.36	210.06	150751.63
May, 2028	722.35	211.07	150540.57
Jun, 2028	721.34	212.08	150328.49
Jul, 2028	720.32	213.10	150115.39
Aug, 2028	719.30	214.12	149901.27
Sep, 2028	718.28	215.14	149686.13
Oct, 2028	717.25	216.17	149469.96
Nov, 2028	716.21	217.21	149252.75
Dec, 2028	715.17	218.25	149034.50
Jan, 2029	714.12	219.30	148815.20
Feb, 2029	713.07	220.35	148594.85
Mar, 2029	712.02	221.40	148373.45
Apr, 2029	710.96	222.46	148150.99
May, 2029	709.89	223.53	147927.46
Jun, 2029	708.82	224.60	147702.85
Jul, 2029	707.74	225.68	147477.18
Aug, 2029	706.66	226.76	147250.42
Sep, 2029	705.57	227.85	147022.57
Oct, 2029	704.48	228.94	146793.64
Nov, 2029	703.39	230.03	146563.60
Dec, 2029	702.28	231.14	146332.47
Jan, 2030	701.18	232.24	146100.22
Feb, 2030	700.06	233.36	145866.87
Mar, 2030	698.95	234.47	145632.39
Apr, 2030	697.82	235.60	145396.79
May, 2030	696.69	236.73	145160.07
Jun, 2030	695.56	237.86	144922.21
Jul, 2030	694.42	239.00	144683.21
Aug, 2030	693.27	240.15	144443.06
Sep, 2030	692.12	241.30	144201.76
Oct, 2030	690.97	242.45	143959.31
Nov, 2030	689.81	243.61	143715.69
Dec, 2030	688.64	244.78	143470.91
Jan, 2031	687.46	245.96	143224.96
Feb, 2031	686.29	247.13	142977.82
Mar, 2031	685.10	248.32	142729.50
Apr, 2031	683.91	249.51	142480.00
May, 2031	682.72	250.70	142229.29
Jun, 2031	681.52	251.90	141977.39
Jul, 2031	680.31	253.11	141724.28
Aug, 2031	679.10	254.32	141469.95
Sep, 2031	677.88	255.54	141214.41
Oct, 2031	676.65	256.77	140957.64
Nov, 2031	675.42	258.00	140699.64
Dec, 2031	674.19	259.23	140440.41
Jan, 2032	672.94	260.48	140179.93
Feb, 2032	671.70	261.72	139918.21
Mar, 2032	670.44	262.98	139655.23
Apr, 2032	669.18	264.24	139390.99
May, 2032	667.92	265.50	139125.49
Jun, 2032	666.64	266.78	138858.71
Jul, 2032	665.36	268.06	138590.65
Aug, 2032	664.08	269.34	138321.31
Sep, 2032	662.79	270.63	138050.68
Oct, 2032	661.49	271.93	137778.76
Nov, 2032	660.19	273.23	137505.53
Dec, 2032	658.88	274.54	137230.99
Jan, 2033	657.57	275.85	136955.13
Feb, 2033	656.24	277.18	136677.96
Mar, 2033	654.92	278.50	136399.45
Apr, 2033	653.58	279.84	136119.61
May, 2033	652.24	281.18	135838.43
Jun, 2033	650.89	282.53	135555.90
Jul, 2033	649.54	283.88	135272.02
Aug, 2033	648.18	285.24	134986.78
Sep, 2033	646.81	286.61	134700.17
Oct, 2033	645.44	287.98	134412.19
Nov, 2033	644.06	289.36	134122.83
Dec, 2033	642.67	290.75	133832.08
Jan, 2034	641.28	292.14	133539.94
Feb, 2034	639.88	293.54	133246.40
Mar, 2034	638.47	294.95	132951.45
Apr, 2034	637.06	296.36	132655.09
May, 2034	635.64	297.78	132357.31
Jun, 2034	634.21	299.21	132058.10
Jul, 2034	632.78	300.64	131757.46
Aug, 2034	631.34	302.08	131455.38
Sep, 2034	629.89	303.53	131151.85
Oct, 2034	628.44	304.98	130846.86
Nov, 2034	626.97	306.45	130540.42
Dec, 2034	625.51	307.91	130232.50
Jan, 2035	624.03	309.39	129923.12
Feb, 2035	622.55	310.87	129612.24
Mar, 2035	621.06	312.36	129299.88
Apr, 2035	619.56	313.86	128986.02
May, 2035	618.06	315.36	128670.66
Jun, 2035	616.55	316.87	128353.79
Jul, 2035	615.03	318.39	128035.40
Aug, 2035	613.50	319.92	127715.48
Sep, 2035	611.97	321.45	127394.03
Oct, 2035	610.43	322.99	127071.04
Nov, 2035	608.88	324.54	126746.50
Dec, 2035	607.33	326.09	126420.41
Jan, 2036	605.76	327.66	126092.75
Feb, 2036	604.19	329.23	125763.53
Mar, 2036	602.62	330.80	125432.73
Apr, 2036	601.03	332.39	125100.34
May, 2036	599.44	333.98	124766.36
Jun, 2036	597.84	335.58	124430.78
Jul, 2036	596.23	337.19	124093.59
Aug, 2036	594.62	338.80	123754.78
Sep, 2036	592.99	340.43	123414.35
Oct, 2036	591.36	342.06	123072.29
Nov, 2036	589.72	343.70	122728.59
Dec, 2036	588.07	345.35	122383.25
Jan, 2037	586.42	347.00	122036.25
Feb, 2037	584.76	348.66	121687.59
Mar, 2037	583.09	350.33	121337.25
Apr, 2037	581.41	352.01	120985.24
May, 2037	579.72	353.70	120631.54
Jun, 2037	578.03	355.39	120276.15
Jul, 2037	576.32	357.10	119919.05
Aug, 2037	574.61	358.81	119560.24
Sep, 2037	572.89	360.53	119199.72
Oct, 2037	571.17	362.25	118837.46
Nov, 2037	569.43	363.99	118473.47
Dec, 2037	567.69	365.73	118107.74
Jan, 2038	565.93	367.49	117740.25
Feb, 2038	564.17	369.25	117371.00
Mar, 2038	562.40	371.02	116999.98
Apr, 2038	560.62	372.80	116627.19
May, 2038	558.84	374.58	116252.61
Jun, 2038	557.04	376.38	115876.23
Jul, 2038	555.24	378.18	115498.05
Aug, 2038	553.43	379.99	115118.06
Sep, 2038	551.61	381.81	114736.25
Oct, 2038	549.78	383.64	114352.60
Nov, 2038	547.94	385.48	113967.12
Dec, 2038	546.09	387.33	113579.80
Jan, 2039	544.24	389.18	113190.61
Feb, 2039	542.37	391.05	112799.56
Mar, 2039	540.50	392.92	112406.64
Apr, 2039	538.62	394.80	112011.84
May, 2039	536.72	396.70	111615.14
Jun, 2039	534.82	398.60	111216.54
Jul, 2039	532.91	400.51	110816.04
Aug, 2039	530.99	402.43	110413.61
Sep, 2039	529.07	404.35	110009.25
Oct, 2039	527.13	406.29	109602.96
Nov, 2039	525.18	408.24	109194.72
Dec, 2039	523.22	410.20	108784.53
Jan, 2040	521.26	412.16	108372.37
Feb, 2040	519.28	414.14	107958.23
Mar, 2040	517.30	416.12	107542.11
Apr, 2040	515.31	418.11	107124.00
May, 2040	513.30	420.12	106703.88
Jun, 2040	511.29	422.13	106281.75
Jul, 2040	509.27	424.15	105857.60
Aug, 2040	507.23	426.19	105431.41
Sep, 2040	505.19	428.23	105003.18
Oct, 2040	503.14	430.28	104572.90
Nov, 2040	501.08	432.34	104140.56
Dec, 2040	499.01	434.41	103706.15
Jan, 2041	496.93	436.49	103269.65
Feb, 2041	494.83	438.59	102831.07
Mar, 2041	492.73	440.69	102390.38
Apr, 2041	490.62	442.80	101947.58
May, 2041	488.50	444.92	101502.66
Jun, 2041	486.37	447.05	101055.61
Jul, 2041	484.22	449.20	100606.41
Aug, 2041	482.07	451.35	100155.06
Sep, 2041	479.91	453.51	99701.55
Oct, 2041	477.74	455.68	99245.87
Nov, 2041	475.55	457.87	98788.00
Dec, 2041	473.36	460.06	98327.94
Jan, 2042	471.15	462.27	97865.68
Feb, 2042	468.94	464.48	97401.20
Mar, 2042	466.71	466.71	96934.49
Apr, 2042	464.48	468.94	96465.55
May, 2042	462.23	471.19	95994.36
Jun, 2042	459.97	473.45	95520.91
Jul, 2042	457.70	475.72	95045.20
Aug, 2042	455.42	478.00	94567.20
Sep, 2042	453.13	480.29	94086.91
Oct, 2042	450.83	482.59	93604.33
Nov, 2042	448.52	484.90	93119.43
Dec, 2042	446.20	487.22	92632.21
Jan, 2043	443.86	489.56	92142.65
Feb, 2043	441.52	491.90	91650.75
Mar, 2043	439.16	494.26	91156.49
Apr, 2043	436.79	496.63	90659.86
May, 2043	434.41	499.01	90160.85
Jun, 2043	432.02	501.40	89659.45
Jul, 2043	429.62	503.80	89155.65
Aug, 2043	427.20	506.22	88649.43
Sep, 2043	424.78	508.64	88140.79
Oct, 2043	422.34	511.08	87629.71
Nov, 2043	419.89	513.53	87116.18
Dec, 2043	417.43	515.99	86600.20
Jan, 2044	414.96	518.46	86081.73
Feb, 2044	412.47	520.95	85560.79
Mar, 2044	409.98	523.44	85037.35
Apr, 2044	407.47	525.95	84511.40
May, 2044	404.95	528.47	83982.93
Jun, 2044	402.42	531.00	83451.93
Jul, 2044	399.87	533.55	82918.38
Aug, 2044	397.32	536.10	82382.28
Sep, 2044	394.75	538.67	81843.61
Oct, 2044	392.17	541.25	81302.35
Nov, 2044	389.57	543.85	80758.51
Dec, 2044	386.97	546.45	80212.06
Jan, 2045	384.35	549.07	79662.99
Feb, 2045	381.72	551.70	79111.28
Mar, 2045	379.07	554.35	78556.94
Apr, 2045	376.42	557.00	77999.94
May, 2045	373.75	559.67	77440.27
Jun, 2045	371.07	562.35	76877.92
Jul, 2045	368.37	565.05	76312.87
Aug, 2045	365.67	567.75	75745.11
Sep, 2045	362.95	570.47	75174.64
Oct, 2045	360.21	573.21	74601.43
Nov, 2045	357.47	575.95	74025.48
Dec, 2045	354.71	578.71	73446.76
Jan, 2046	351.93	581.49	72865.27
Feb, 2046	349.15	584.27	72281.00
Mar, 2046	346.35	587.07	71693.93
Apr, 2046	343.53	589.89	71104.04
May, 2046	340.71	592.71	70511.33
Jun, 2046	337.87	595.55	69915.77
Jul, 2046	335.01	598.41	69317.37
Aug, 2046	332.15	601.27	68716.09
Sep, 2046	329.26	604.16	68111.94
Oct, 2046	326.37	607.05	67504.89
Nov, 2046	323.46	609.96	66894.93
Dec, 2046	320.54	612.88	66282.05
Jan, 2047	317.60	615.82	65666.23
Feb, 2047	314.65	618.77	65047.46
Mar, 2047	311.69	621.73	64425.72
Apr, 2047	308.71	624.71	63801.01
May, 2047	305.71	627.71	63173.30
Jun, 2047	302.71	630.71	62542.59
Jul, 2047	299.68	633.74	61908.85
Aug, 2047	296.65	636.77	61272.08
Sep, 2047	293.60	639.82	60632.25
Oct, 2047	290.53	642.89	59989.36
Nov, 2047	287.45	645.97	59343.39
Dec, 2047	284.35	649.07	58694.33
Jan, 2048	281.24	652.18	58042.15
Feb, 2048	278.12	655.30	57386.85
Mar, 2048	274.98	658.44	56728.41
Apr, 2048	271.82	661.60	56066.81
May, 2048	268.65	664.77	55402.05
Jun, 2048	265.47	667.95	54734.09
Jul, 2048	262.27	671.15	54062.94
Aug, 2048	259.05	674.37	53388.57
Sep, 2048	255.82	677.60	52710.97
Oct, 2048	252.57	680.85	52030.13
Nov, 2048	249.31	684.11	51346.02
Dec, 2048	246.03	687.39	50658.63
Jan, 2049	242.74	690.68	49967.95
Feb, 2049	239.43	693.99	49273.96
Mar, 2049	236.10	697.32	48576.64
Apr, 2049	232.76	700.66	47875.99
May, 2049	229.41	704.01	47171.97
Jun, 2049	226.03	707.39	46464.58
Jul, 2049	222.64	710.78	45753.81
Aug, 2049	219.24	714.18	45039.62
Sep, 2049	215.81	717.61	44322.02
Oct, 2049	212.38	721.04	43600.98
Nov, 2049	208.92	724.50	42876.48
Dec, 2049	205.45	727.97	42148.51
Jan, 2050	201.96	731.46	41417.05
Feb, 2050	198.46	734.96	40682.08
Mar, 2050	194.93	738.49	39943.60
Apr, 2050	191.40	742.02	39201.58
May, 2050	187.84	745.58	38456.00
Jun, 2050	184.27	749.15	37706.85
Jul, 2050	180.68	752.74	36954.10
Aug, 2050	177.07	756.35	36197.76
Sep, 2050	173.45	759.97	35437.78
Oct, 2050	169.81	763.61	34674.17
Nov, 2050	166.15	767.27	33906.90
Dec, 2050	162.47	770.95	33135.95
Jan, 2051	158.78	774.64	32361.30
Feb, 2051	155.06	778.36	31582.95
Mar, 2051	151.33	782.09	30800.86
Apr, 2051	147.59	785.83	30015.03
May, 2051	143.82	789.60	29225.43
Jun, 2051	140.04	793.38	28432.05
Jul, 2051	136.24	797.18	27634.87
Aug, 2051	132.42	801.00	26833.87
Sep, 2051	128.58	804.84	26029.02
Oct, 2051	124.72	808.70	25220.33
Nov, 2051	120.85	812.57	24407.75
Dec, 2051	116.95	816.47	23591.29
Jan, 2052	113.04	820.38	22770.91
Feb, 2052	109.11	824.31	21946.60
Mar, 2052	105.16	828.26	21118.34
Apr, 2052	101.19	832.23	20286.11
May, 2052	97.20	836.22	19449.90
Jun, 2052	93.20	840.22	18609.67
Jul, 2052	89.17	844.25	17765.43
Aug, 2052	85.13	848.29	16917.13
Sep, 2052	81.06	852.36	16064.77
Oct, 2052	76.98	856.44	15208.33
Nov, 2052	72.87	860.55	14347.78
Dec, 2052	68.75	864.67	13483.11
Jan, 2053	64.61	868.81	12614.30
Feb, 2053	60.44	872.98	11741.32
Mar, 2053	56.26	877.16	10864.16
Apr, 2053	52.06	881.36	9982.80
May, 2053	47.83	885.59	9097.22
Jun, 2053	43.59	889.83	8207.39
Jul, 2053	39.33	894.09	7313.29
Aug, 2053	35.04	898.38	6414.92
Sep, 2053	30.74	902.68	5512.23
Oct, 2053	26.41	907.01	4605.23
Nov, 2053	22.07	911.35	3693.87
Dec, 2053	17.70	915.72	2778.15
Jan, 2054	13.31	920.11	1858.05
Feb, 2054	8.90	924.52	933.53
Mar, 2054	4.47	928.95	4.58