Mortgage Parameters

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

Mortgage Summary

Property Total:	$106,500
Down Payment	$31,950
Mortgage Amount:	$74,550
Mortgage Payment:	$435.05 / month
Estimated Tax:	+ $59.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $494.22 / month
Total Interest Paid:	$82,069.20 over 30 years
Total Tax Paid:	$21,300.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	357.22	77.83	74472.17
Jun, 2024	356.85	78.20	74393.96
Jul, 2024	356.47	78.58	74315.39
Aug, 2024	356.09	78.96	74236.43
Sep, 2024	355.72	79.33	74157.10
Oct, 2024	355.34	79.71	74077.38
Nov, 2024	354.95	80.10	73997.29
Dec, 2024	354.57	80.48	73916.81
Jan, 2025	354.18	80.87	73835.94
Feb, 2025	353.80	81.25	73754.69
Mar, 2025	353.41	81.64	73673.05
Apr, 2025	353.02	82.03	73591.01
May, 2025	352.62	82.43	73508.59
Jun, 2025	352.23	82.82	73425.77
Jul, 2025	351.83	83.22	73342.55
Aug, 2025	351.43	83.62	73258.93
Sep, 2025	351.03	84.02	73174.91
Oct, 2025	350.63	84.42	73090.49
Nov, 2025	350.23	84.82	73005.67
Dec, 2025	349.82	85.23	72920.44
Jan, 2026	349.41	85.64	72834.80
Feb, 2026	349.00	86.05	72748.75
Mar, 2026	348.59	86.46	72662.29
Apr, 2026	348.17	86.88	72575.41
May, 2026	347.76	87.29	72488.12
Jun, 2026	347.34	87.71	72400.40
Jul, 2026	346.92	88.13	72312.27
Aug, 2026	346.50	88.55	72223.72
Sep, 2026	346.07	88.98	72134.74
Oct, 2026	345.65	89.40	72045.34
Nov, 2026	345.22	89.83	71955.50
Dec, 2026	344.79	90.26	71865.24
Jan, 2027	344.35	90.70	71774.55
Feb, 2027	343.92	91.13	71683.42
Mar, 2027	343.48	91.57	71591.85
Apr, 2027	343.04	92.01	71499.84
May, 2027	342.60	92.45	71407.40
Jun, 2027	342.16	92.89	71314.51
Jul, 2027	341.72	93.33	71221.17
Aug, 2027	341.27	93.78	71127.39
Sep, 2027	340.82	94.23	71033.16
Oct, 2027	340.37	94.68	70938.48
Nov, 2027	339.91	95.14	70843.34
Dec, 2027	339.46	95.59	70747.75
Jan, 2028	339.00	96.05	70651.70
Feb, 2028	338.54	96.51	70555.19
Mar, 2028	338.08	96.97	70458.21
Apr, 2028	337.61	97.44	70360.78
May, 2028	337.15	97.90	70262.87
Jun, 2028	336.68	98.37	70164.50
Jul, 2028	336.20	98.85	70065.65
Aug, 2028	335.73	99.32	69966.33
Sep, 2028	335.26	99.79	69866.54
Oct, 2028	334.78	100.27	69766.27
Nov, 2028	334.30	100.75	69665.51
Dec, 2028	333.81	101.24	69564.28
Jan, 2029	333.33	101.72	69462.55
Feb, 2029	332.84	102.21	69360.35
Mar, 2029	332.35	102.70	69257.65
Apr, 2029	331.86	103.19	69154.46
May, 2029	331.37	103.68	69050.77
Jun, 2029	330.87	104.18	68946.59
Jul, 2029	330.37	104.68	68841.91
Aug, 2029	329.87	105.18	68736.73
Sep, 2029	329.36	105.69	68631.04
Oct, 2029	328.86	106.19	68524.85
Nov, 2029	328.35	106.70	68418.15
Dec, 2029	327.84	107.21	68310.93
Jan, 2030	327.32	107.73	68203.21
Feb, 2030	326.81	108.24	68094.96
Mar, 2030	326.29	108.76	67986.20
Apr, 2030	325.77	109.28	67876.92
May, 2030	325.24	109.81	67767.11
Jun, 2030	324.72	110.33	67656.78
Jul, 2030	324.19	110.86	67545.92
Aug, 2030	323.66	111.39	67434.53
Sep, 2030	323.12	111.93	67322.60
Oct, 2030	322.59	112.46	67210.14
Nov, 2030	322.05	113.00	67097.14
Dec, 2030	321.51	113.54	66983.59
Jan, 2031	320.96	114.09	66869.51
Feb, 2031	320.42	114.63	66754.87
Mar, 2031	319.87	115.18	66639.69
Apr, 2031	319.32	115.73	66523.95
May, 2031	318.76	116.29	66407.67
Jun, 2031	318.20	116.85	66290.82
Jul, 2031	317.64	117.41	66173.41
Aug, 2031	317.08	117.97	66055.44
Sep, 2031	316.52	118.53	65936.91
Oct, 2031	315.95	119.10	65817.81
Nov, 2031	315.38	119.67	65698.13
Dec, 2031	314.80	120.25	65577.89
Jan, 2032	314.23	120.82	65457.06
Feb, 2032	313.65	121.40	65335.66
Mar, 2032	313.07	121.98	65213.68
Apr, 2032	312.48	122.57	65091.11
May, 2032	311.89	123.16	64967.96
Jun, 2032	311.30	123.75	64844.21
Jul, 2032	310.71	124.34	64719.87
Aug, 2032	310.12	124.93	64594.94
Sep, 2032	309.52	125.53	64469.41
Oct, 2032	308.92	126.13	64343.27
Nov, 2032	308.31	126.74	64216.53
Dec, 2032	307.70	127.35	64089.19
Jan, 2033	307.09	127.96	63961.23
Feb, 2033	306.48	128.57	63832.66
Mar, 2033	305.86	129.19	63703.48
Apr, 2033	305.25	129.80	63573.67
May, 2033	304.62	130.43	63443.25
Jun, 2033	304.00	131.05	63312.20
Jul, 2033	303.37	131.68	63180.52
Aug, 2033	302.74	132.31	63048.21
Sep, 2033	302.11	132.94	62915.26
Oct, 2033	301.47	133.58	62781.68
Nov, 2033	300.83	134.22	62647.46
Dec, 2033	300.19	134.86	62512.60
Jan, 2034	299.54	135.51	62377.09
Feb, 2034	298.89	136.16	62240.93
Mar, 2034	298.24	136.81	62104.11
Apr, 2034	297.58	137.47	61966.65
May, 2034	296.92	138.13	61828.52
Jun, 2034	296.26	138.79	61689.73
Jul, 2034	295.60	139.45	61550.28
Aug, 2034	294.93	140.12	61410.16
Sep, 2034	294.26	140.79	61269.36
Oct, 2034	293.58	141.47	61127.90
Nov, 2034	292.90	142.15	60985.75
Dec, 2034	292.22	142.83	60842.92
Jan, 2035	291.54	143.51	60699.41
Feb, 2035	290.85	144.20	60555.22
Mar, 2035	290.16	144.89	60410.33
Apr, 2035	289.47	145.58	60264.74
May, 2035	288.77	146.28	60118.46
Jun, 2035	288.07	146.98	59971.48
Jul, 2035	287.36	147.69	59823.79
Aug, 2035	286.66	148.39	59675.40
Sep, 2035	285.94	149.11	59526.29
Oct, 2035	285.23	149.82	59376.47
Nov, 2035	284.51	150.54	59225.93
Dec, 2035	283.79	151.26	59074.67
Jan, 2036	283.07	151.98	58922.69
Feb, 2036	282.34	152.71	58769.98
Mar, 2036	281.61	153.44	58616.53
Apr, 2036	280.87	154.18	58462.36
May, 2036	280.13	154.92	58307.44
Jun, 2036	279.39	155.66	58151.78
Jul, 2036	278.64	156.41	57995.37
Aug, 2036	277.89	157.16	57838.22
Sep, 2036	277.14	157.91	57680.31
Oct, 2036	276.38	158.67	57521.64
Nov, 2036	275.62	159.43	57362.22
Dec, 2036	274.86	160.19	57202.03
Jan, 2037	274.09	160.96	57041.07
Feb, 2037	273.32	161.73	56879.34
Mar, 2037	272.55	162.50	56716.84
Apr, 2037	271.77	163.28	56553.56
May, 2037	270.99	164.06	56389.49
Jun, 2037	270.20	164.85	56224.64
Jul, 2037	269.41	165.64	56059.00
Aug, 2037	268.62	166.43	55892.57
Sep, 2037	267.82	167.23	55725.34
Oct, 2037	267.02	168.03	55557.30
Nov, 2037	266.21	168.84	55388.47
Dec, 2037	265.40	169.65	55218.82
Jan, 2038	264.59	170.46	55048.36
Feb, 2038	263.77	171.28	54877.08
Mar, 2038	262.95	172.10	54704.99
Apr, 2038	262.13	172.92	54532.06
May, 2038	261.30	173.75	54358.31
Jun, 2038	260.47	174.58	54183.73
Jul, 2038	259.63	175.42	54008.31
Aug, 2038	258.79	176.26	53832.05
Sep, 2038	257.95	177.10	53654.95
Oct, 2038	257.10	177.95	53476.99
Nov, 2038	256.24	178.81	53298.19
Dec, 2038	255.39	179.66	53118.52
Jan, 2039	254.53	180.52	52938.00
Feb, 2039	253.66	181.39	52756.61
Mar, 2039	252.79	182.26	52574.35
Apr, 2039	251.92	183.13	52391.22
May, 2039	251.04	184.01	52207.21
Jun, 2039	250.16	184.89	52022.32
Jul, 2039	249.27	185.78	51836.55
Aug, 2039	248.38	186.67	51649.88
Sep, 2039	247.49	187.56	51462.32
Oct, 2039	246.59	188.46	51273.86
Nov, 2039	245.69	189.36	51084.50
Dec, 2039	244.78	190.27	50894.23
Jan, 2040	243.87	191.18	50703.04
Feb, 2040	242.95	192.10	50510.95
Mar, 2040	242.03	193.02	50317.93
Apr, 2040	241.11	193.94	50123.98
May, 2040	240.18	194.87	49929.11
Jun, 2040	239.24	195.81	49733.31
Jul, 2040	238.31	196.74	49536.56
Aug, 2040	237.36	197.69	49338.87
Sep, 2040	236.42	198.63	49140.24
Oct, 2040	235.46	199.59	48940.65
Nov, 2040	234.51	200.54	48740.11
Dec, 2040	233.55	201.50	48538.61
Jan, 2041	232.58	202.47	48336.14
Feb, 2041	231.61	203.44	48132.70
Mar, 2041	230.64	204.41	47928.28
Apr, 2041	229.66	205.39	47722.89
May, 2041	228.67	206.38	47516.51
Jun, 2041	227.68	207.37	47309.15
Jul, 2041	226.69	208.36	47100.79
Aug, 2041	225.69	209.36	46891.43
Sep, 2041	224.69	210.36	46681.06
Oct, 2041	223.68	211.37	46469.70
Nov, 2041	222.67	212.38	46257.31
Dec, 2041	221.65	213.40	46043.91
Jan, 2042	220.63	214.42	45829.49
Feb, 2042	219.60	215.45	45614.04
Mar, 2042	218.57	216.48	45397.56
Apr, 2042	217.53	217.52	45180.04
May, 2042	216.49	218.56	44961.47
Jun, 2042	215.44	219.61	44741.86
Jul, 2042	214.39	220.66	44521.20
Aug, 2042	213.33	221.72	44299.48
Sep, 2042	212.27	222.78	44076.70
Oct, 2042	211.20	223.85	43852.85
Nov, 2042	210.13	224.92	43627.93
Dec, 2042	209.05	226.00	43401.93
Jan, 2043	207.97	227.08	43174.85
Feb, 2043	206.88	228.17	42946.68
Mar, 2043	205.79	229.26	42717.41
Apr, 2043	204.69	230.36	42487.05
May, 2043	203.58	231.47	42255.59
Jun, 2043	202.47	232.58	42023.01
Jul, 2043	201.36	233.69	41789.32
Aug, 2043	200.24	234.81	41554.51
Sep, 2043	199.12	235.93	41318.58
Oct, 2043	197.98	237.07	41081.51
Nov, 2043	196.85	238.20	40843.31
Dec, 2043	195.71	239.34	40603.97
Jan, 2044	194.56	240.49	40363.48
Feb, 2044	193.41	241.64	40121.84
Mar, 2044	192.25	242.80	39879.04
Apr, 2044	191.09	243.96	39635.07
May, 2044	189.92	245.13	39389.94
Jun, 2044	188.74	246.31	39143.64
Jul, 2044	187.56	247.49	38896.15
Aug, 2044	186.38	248.67	38647.48
Sep, 2044	185.19	249.86	38397.61
Oct, 2044	183.99	251.06	38146.55
Nov, 2044	182.79	252.26	37894.29
Dec, 2044	181.58	253.47	37640.81
Jan, 2045	180.36	254.69	37386.13
Feb, 2045	179.14	255.91	37130.22
Mar, 2045	177.92	257.13	36873.08
Apr, 2045	176.68	258.37	36614.72
May, 2045	175.45	259.60	36355.11
Jun, 2045	174.20	260.85	36094.26
Jul, 2045	172.95	262.10	35832.16
Aug, 2045	171.70	263.35	35568.81
Sep, 2045	170.43	264.62	35304.19
Oct, 2045	169.17	265.88	35038.31
Nov, 2045	167.89	267.16	34771.15
Dec, 2045	166.61	268.44	34502.71
Jan, 2046	165.33	269.72	34232.99
Feb, 2046	164.03	271.02	33961.97
Mar, 2046	162.73	272.32	33689.66
Apr, 2046	161.43	273.62	33416.04
May, 2046	160.12	274.93	33141.11
Jun, 2046	158.80	276.25	32864.86
Jul, 2046	157.48	277.57	32587.28
Aug, 2046	156.15	278.90	32308.38
Sep, 2046	154.81	280.24	32028.14
Oct, 2046	153.47	281.58	31746.56
Nov, 2046	152.12	282.93	31463.63
Dec, 2046	150.76	284.29	31179.34
Jan, 2047	149.40	285.65	30893.69
Feb, 2047	148.03	287.02	30606.68
Mar, 2047	146.66	288.39	30318.28
Apr, 2047	145.28	289.77	30028.51
May, 2047	143.89	291.16	29737.34
Jun, 2047	142.49	292.56	29444.79
Jul, 2047	141.09	293.96	29150.83
Aug, 2047	139.68	295.37	28855.46
Sep, 2047	138.27	296.78	28558.67
Oct, 2047	136.84	298.21	28260.47
Nov, 2047	135.41	299.64	27960.83
Dec, 2047	133.98	301.07	27659.76
Jan, 2048	132.54	302.51	27357.25
Feb, 2048	131.09	303.96	27053.28
Mar, 2048	129.63	305.42	26747.86
Apr, 2048	128.17	306.88	26440.98
May, 2048	126.70	308.35	26132.63
Jun, 2048	125.22	309.83	25822.80
Jul, 2048	123.73	311.32	25511.48
Aug, 2048	122.24	312.81	25198.67
Sep, 2048	120.74	314.31	24884.37
Oct, 2048	119.24	315.81	24568.55
Nov, 2048	117.72	317.33	24251.23
Dec, 2048	116.20	318.85	23932.38
Jan, 2049	114.68	320.37	23612.01
Feb, 2049	113.14	321.91	23290.10
Mar, 2049	111.60	323.45	22966.65
Apr, 2049	110.05	325.00	22641.65
May, 2049	108.49	326.56	22315.09
Jun, 2049	106.93	328.12	21986.96
Jul, 2049	105.35	329.70	21657.27
Aug, 2049	103.77	331.28	21325.99
Sep, 2049	102.19	332.86	20993.13
Oct, 2049	100.59	334.46	20658.67
Nov, 2049	98.99	336.06	20322.61
Dec, 2049	97.38	337.67	19984.94
Jan, 2050	95.76	339.29	19645.65
Feb, 2050	94.14	340.91	19304.74
Mar, 2050	92.50	342.55	18962.19
Apr, 2050	90.86	344.19	18618.00
May, 2050	89.21	345.84	18272.16
Jun, 2050	87.55	347.50	17924.66
Jul, 2050	85.89	349.16	17575.50
Aug, 2050	84.22	350.83	17224.67
Sep, 2050	82.53	352.52	16872.15
Oct, 2050	80.85	354.20	16517.95
Nov, 2050	79.15	355.90	16162.05
Dec, 2050	77.44	357.61	15804.44
Jan, 2051	75.73	359.32	15445.12
Feb, 2051	74.01	361.04	15084.08
Mar, 2051	72.28	362.77	14721.31
Apr, 2051	70.54	364.51	14356.80
May, 2051	68.79	366.26	13990.54
Jun, 2051	67.04	368.01	13622.53
Jul, 2051	65.27	369.78	13252.75
Aug, 2051	63.50	371.55	12881.20
Sep, 2051	61.72	373.33	12507.88
Oct, 2051	59.93	375.12	12132.76
Nov, 2051	58.14	376.91	11755.85
Dec, 2051	56.33	378.72	11377.13
Jan, 2052	54.52	380.53	10996.59
Feb, 2052	52.69	382.36	10614.23
Mar, 2052	50.86	384.19	10230.04
Apr, 2052	49.02	386.03	9844.01
May, 2052	47.17	387.88	9456.13
Jun, 2052	45.31	389.74	9066.39
Jul, 2052	43.44	391.61	8674.79
Aug, 2052	41.57	393.48	8281.30
Sep, 2052	39.68	395.37	7885.93
Oct, 2052	37.79	397.26	7488.67
Nov, 2052	35.88	399.17	7089.50
Dec, 2052	33.97	401.08	6688.42
Jan, 2053	32.05	403.00	6285.42
Feb, 2053	30.12	404.93	5880.49
Mar, 2053	28.18	406.87	5473.62
Apr, 2053	26.23	408.82	5064.80
May, 2053	24.27	410.78	4654.01
Jun, 2053	22.30	412.75	4241.26
Jul, 2053	20.32	414.73	3826.54
Aug, 2053	18.34	416.71	3409.82
Sep, 2053	16.34	418.71	2991.11
Oct, 2053	14.33	420.72	2570.39
Nov, 2053	12.32	422.73	2147.66
Dec, 2053	10.29	424.76	1722.90
Jan, 2054	8.26	426.79	1296.11
Feb, 2054	6.21	428.84	867.27
Mar, 2054	4.16	430.89	436.37
Apr, 2054	2.09	432.96	3.41