Mortgage Parameters

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

Mortgage Summary

Property Total:	$137,000
Down Payment	$41,100
Mortgage Amount:	$95,900
Mortgage Payment:	$559.65 / month
Estimated Tax:	+ $76.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $635.76 / month
Total Interest Paid:	$105,573.60 over 30 years
Total Tax Paid:	$27,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	459.52	100.13	95799.87
Jun, 2024	459.04	100.61	95699.26
Jul, 2024	458.56	101.09	95598.17
Aug, 2024	458.07	101.58	95496.60
Sep, 2024	457.59	102.06	95394.53
Oct, 2024	457.10	102.55	95291.98
Nov, 2024	456.61	103.04	95188.94
Dec, 2024	456.11	103.54	95085.40
Jan, 2025	455.62	104.03	94981.37
Feb, 2025	455.12	104.53	94876.84
Mar, 2025	454.62	105.03	94771.81
Apr, 2025	454.11	105.54	94666.27
May, 2025	453.61	106.04	94560.23
Jun, 2025	453.10	106.55	94453.68
Jul, 2025	452.59	107.06	94346.62
Aug, 2025	452.08	107.57	94239.05
Sep, 2025	451.56	108.09	94130.96
Oct, 2025	451.04	108.61	94022.36
Nov, 2025	450.52	109.13	93913.23
Dec, 2025	450.00	109.65	93803.58
Jan, 2026	449.48	110.17	93693.41
Feb, 2026	448.95	110.70	93582.71
Mar, 2026	448.42	111.23	93471.47
Apr, 2026	447.88	111.77	93359.71
May, 2026	447.35	112.30	93247.41
Jun, 2026	446.81	112.84	93134.57
Jul, 2026	446.27	113.38	93021.19
Aug, 2026	445.73	113.92	92907.26
Sep, 2026	445.18	114.47	92792.79
Oct, 2026	444.63	115.02	92677.77
Nov, 2026	444.08	115.57	92562.21
Dec, 2026	443.53	116.12	92446.08
Jan, 2027	442.97	116.68	92329.40
Feb, 2027	442.41	117.24	92212.17
Mar, 2027	441.85	117.80	92094.37
Apr, 2027	441.29	118.36	91976.00
May, 2027	440.72	118.93	91857.07
Jun, 2027	440.15	119.50	91737.57
Jul, 2027	439.58	120.07	91617.49
Aug, 2027	439.00	120.65	91496.84
Sep, 2027	438.42	121.23	91375.62
Oct, 2027	437.84	121.81	91253.81
Nov, 2027	437.26	122.39	91131.42
Dec, 2027	436.67	122.98	91008.44
Jan, 2028	436.08	123.57	90884.87
Feb, 2028	435.49	124.16	90760.71
Mar, 2028	434.90	124.75	90635.95
Apr, 2028	434.30	125.35	90510.60
May, 2028	433.70	125.95	90384.65
Jun, 2028	433.09	126.56	90258.09
Jul, 2028	432.49	127.16	90130.93
Aug, 2028	431.88	127.77	90003.16
Sep, 2028	431.27	128.38	89874.77
Oct, 2028	430.65	129.00	89745.77
Nov, 2028	430.03	129.62	89616.15
Dec, 2028	429.41	130.24	89485.91
Jan, 2029	428.79	130.86	89355.05
Feb, 2029	428.16	131.49	89223.56
Mar, 2029	427.53	132.12	89091.44
Apr, 2029	426.90	132.75	88958.69
May, 2029	426.26	133.39	88825.30
Jun, 2029	425.62	134.03	88691.27
Jul, 2029	424.98	134.67	88556.60
Aug, 2029	424.33	135.32	88421.28
Sep, 2029	423.69	135.96	88285.32
Oct, 2029	423.03	136.62	88148.70
Nov, 2029	422.38	137.27	88011.43
Dec, 2029	421.72	137.93	87873.50
Jan, 2030	421.06	138.59	87734.91
Feb, 2030	420.40	139.25	87595.66
Mar, 2030	419.73	139.92	87455.74
Apr, 2030	419.06	140.59	87315.14
May, 2030	418.39	141.26	87173.88
Jun, 2030	417.71	141.94	87031.94
Jul, 2030	417.03	142.62	86889.32
Aug, 2030	416.34	143.31	86746.01
Sep, 2030	415.66	143.99	86602.02
Oct, 2030	414.97	144.68	86457.34
Nov, 2030	414.27	145.38	86311.96
Dec, 2030	413.58	146.07	86165.89
Jan, 2031	412.88	146.77	86019.12
Feb, 2031	412.17	147.48	85871.64
Mar, 2031	411.47	148.18	85723.46
Apr, 2031	410.76	148.89	85574.57
May, 2031	410.04	149.61	85424.96
Jun, 2031	409.33	150.32	85274.64
Jul, 2031	408.61	151.04	85123.60
Aug, 2031	407.88	151.77	84971.83
Sep, 2031	407.16	152.49	84819.34
Oct, 2031	406.43	153.22	84666.12
Nov, 2031	405.69	153.96	84512.16
Dec, 2031	404.95	154.70	84357.46
Jan, 2032	404.21	155.44	84202.02
Feb, 2032	403.47	156.18	84045.84
Mar, 2032	402.72	156.93	83888.91
Apr, 2032	401.97	157.68	83731.23
May, 2032	401.21	158.44	83572.79
Jun, 2032	400.45	159.20	83413.60
Jul, 2032	399.69	159.96	83253.64
Aug, 2032	398.92	160.73	83092.91
Sep, 2032	398.15	161.50	82931.41
Oct, 2032	397.38	162.27	82769.14
Nov, 2032	396.60	163.05	82606.09
Dec, 2032	395.82	163.83	82442.27
Jan, 2033	395.04	164.61	82277.65
Feb, 2033	394.25	165.40	82112.25
Mar, 2033	393.45	166.20	81946.05
Apr, 2033	392.66	166.99	81779.06
May, 2033	391.86	167.79	81611.27
Jun, 2033	391.05	168.60	81442.67
Jul, 2033	390.25	169.40	81273.27
Aug, 2033	389.43	170.22	81103.05
Sep, 2033	388.62	171.03	80932.02
Oct, 2033	387.80	171.85	80760.17
Nov, 2033	386.98	172.67	80587.50
Dec, 2033	386.15	173.50	80414.00
Jan, 2034	385.32	174.33	80239.66
Feb, 2034	384.48	175.17	80064.49
Mar, 2034	383.64	176.01	79888.49
Apr, 2034	382.80	176.85	79711.64
May, 2034	381.95	177.70	79533.94
Jun, 2034	381.10	178.55	79355.39
Jul, 2034	380.24	179.41	79175.98
Aug, 2034	379.38	180.27	78995.72
Sep, 2034	378.52	181.13	78814.59
Oct, 2034	377.65	182.00	78632.59
Nov, 2034	376.78	182.87	78449.72
Dec, 2034	375.90	183.75	78265.98
Jan, 2035	375.02	184.63	78081.35
Feb, 2035	374.14	185.51	77895.84
Mar, 2035	373.25	186.40	77709.44
Apr, 2035	372.36	187.29	77522.15
May, 2035	371.46	188.19	77333.96
Jun, 2035	370.56	189.09	77144.87
Jul, 2035	369.65	190.00	76954.87
Aug, 2035	368.74	190.91	76763.96
Sep, 2035	367.83	191.82	76572.14
Oct, 2035	366.91	192.74	76379.40
Nov, 2035	365.98	193.67	76185.73
Dec, 2035	365.06	194.59	75991.14
Jan, 2036	364.12	195.53	75795.61
Feb, 2036	363.19	196.46	75599.15
Mar, 2036	362.25	197.40	75401.75
Apr, 2036	361.30	198.35	75203.40
May, 2036	360.35	199.30	75004.10
Jun, 2036	359.39	200.26	74803.84
Jul, 2036	358.44	201.21	74602.63
Aug, 2036	357.47	202.18	74400.45
Sep, 2036	356.50	203.15	74197.30
Oct, 2036	355.53	204.12	73993.18
Nov, 2036	354.55	205.10	73788.08
Dec, 2036	353.57	206.08	73582.00
Jan, 2037	352.58	207.07	73374.93
Feb, 2037	351.59	208.06	73166.87
Mar, 2037	350.59	209.06	72957.81
Apr, 2037	349.59	210.06	72747.75
May, 2037	348.58	211.07	72536.68
Jun, 2037	347.57	212.08	72324.60
Jul, 2037	346.56	213.09	72111.51
Aug, 2037	345.53	214.12	71897.39
Sep, 2037	344.51	215.14	71682.25
Oct, 2037	343.48	216.17	71466.08
Nov, 2037	342.44	217.21	71248.87
Dec, 2037	341.40	218.25	71030.62
Jan, 2038	340.36	219.29	70811.32
Feb, 2038	339.30	220.35	70590.98
Mar, 2038	338.25	221.40	70369.58
Apr, 2038	337.19	222.46	70147.11
May, 2038	336.12	223.53	69923.59
Jun, 2038	335.05	224.60	69698.99
Jul, 2038	333.97	225.68	69473.31
Aug, 2038	332.89	226.76	69246.55
Sep, 2038	331.81	227.84	69018.71
Oct, 2038	330.71	228.94	68789.78
Nov, 2038	329.62	230.03	68559.74
Dec, 2038	328.52	231.13	68328.61
Jan, 2039	327.41	232.24	68096.37
Feb, 2039	326.30	233.35	67863.01
Mar, 2039	325.18	234.47	67628.54
Apr, 2039	324.05	235.60	67392.94
May, 2039	322.92	236.73	67156.22
Jun, 2039	321.79	237.86	66918.36
Jul, 2039	320.65	239.00	66679.36
Aug, 2039	319.51	240.14	66439.21
Sep, 2039	318.35	241.30	66197.92
Oct, 2039	317.20	242.45	65955.47
Nov, 2039	316.04	243.61	65711.85
Dec, 2039	314.87	244.78	65467.07
Jan, 2040	313.70	245.95	65221.12
Feb, 2040	312.52	247.13	64973.99
Mar, 2040	311.33	248.32	64725.67
Apr, 2040	310.14	249.51	64476.16
May, 2040	308.95	250.70	64225.46
Jun, 2040	307.75	251.90	63973.56
Jul, 2040	306.54	253.11	63720.45
Aug, 2040	305.33	254.32	63466.13
Sep, 2040	304.11	255.54	63210.58
Oct, 2040	302.88	256.77	62953.82
Nov, 2040	301.65	258.00	62695.82
Dec, 2040	300.42	259.23	62436.59
Jan, 2041	299.18	260.47	62176.11
Feb, 2041	297.93	261.72	61914.39
Mar, 2041	296.67	262.98	61651.41
Apr, 2041	295.41	264.24	61387.18
May, 2041	294.15	265.50	61121.67
Jun, 2041	292.87	266.78	60854.90
Jul, 2041	291.60	268.05	60586.85
Aug, 2041	290.31	269.34	60317.51
Sep, 2041	289.02	270.63	60046.88
Oct, 2041	287.72	271.93	59774.95
Nov, 2041	286.42	273.23	59501.73
Dec, 2041	285.11	274.54	59227.19
Jan, 2042	283.80	275.85	58951.33
Feb, 2042	282.48	277.17	58674.16
Mar, 2042	281.15	278.50	58395.66
Apr, 2042	279.81	279.84	58115.82
May, 2042	278.47	281.18	57834.64
Jun, 2042	277.12	282.53	57552.12
Jul, 2042	275.77	283.88	57268.24
Aug, 2042	274.41	285.24	56983.00
Sep, 2042	273.04	286.61	56696.39
Oct, 2042	271.67	287.98	56408.41
Nov, 2042	270.29	289.36	56119.05
Dec, 2042	268.90	290.75	55828.30
Jan, 2043	267.51	292.14	55536.16
Feb, 2043	266.11	293.54	55242.63
Mar, 2043	264.70	294.95	54947.68
Apr, 2043	263.29	296.36	54651.32
May, 2043	261.87	297.78	54353.54
Jun, 2043	260.44	299.21	54054.34
Jul, 2043	259.01	300.64	53753.70
Aug, 2043	257.57	302.08	53451.62
Sep, 2043	256.12	303.53	53148.09
Oct, 2043	254.67	304.98	52843.11
Nov, 2043	253.21	306.44	52536.66
Dec, 2043	251.74	307.91	52228.75
Jan, 2044	250.26	309.39	51919.36
Feb, 2044	248.78	310.87	51608.49
Mar, 2044	247.29	312.36	51296.13
Apr, 2044	245.79	313.86	50982.28
May, 2044	244.29	315.36	50666.92
Jun, 2044	242.78	316.87	50350.05
Jul, 2044	241.26	318.39	50031.66
Aug, 2044	239.74	319.91	49711.74
Sep, 2044	238.20	321.45	49390.29
Oct, 2044	236.66	322.99	49067.31
Nov, 2044	235.11	324.54	48742.77
Dec, 2044	233.56	326.09	48416.68
Jan, 2045	232.00	327.65	48089.03
Feb, 2045	230.43	329.22	47759.80
Mar, 2045	228.85	330.80	47429.00
Apr, 2045	227.26	332.39	47096.62
May, 2045	225.67	333.98	46762.64
Jun, 2045	224.07	335.58	46427.06
Jul, 2045	222.46	337.19	46089.87
Aug, 2045	220.85	338.80	45751.07
Sep, 2045	219.22	340.43	45410.64
Oct, 2045	217.59	342.06	45068.59
Nov, 2045	215.95	343.70	44724.89
Dec, 2045	214.31	345.34	44379.55
Jan, 2046	212.65	347.00	44032.55
Feb, 2046	210.99	348.66	43683.89
Mar, 2046	209.32	350.33	43333.56
Apr, 2046	207.64	352.01	42981.55
May, 2046	205.95	353.70	42627.85
Jun, 2046	204.26	355.39	42272.46
Jul, 2046	202.56	357.09	41915.36
Aug, 2046	200.84	358.81	41556.56
Sep, 2046	199.13	360.52	41196.03
Oct, 2046	197.40	362.25	40833.78
Nov, 2046	195.66	363.99	40469.79
Dec, 2046	193.92	365.73	40104.06
Jan, 2047	192.17	367.48	39736.58
Feb, 2047	190.40	369.25	39367.33
Mar, 2047	188.64	371.01	38996.31
Apr, 2047	186.86	372.79	38623.52
May, 2047	185.07	374.58	38248.94
Jun, 2047	183.28	376.37	37872.57
Jul, 2047	181.47	378.18	37494.39
Aug, 2047	179.66	379.99	37114.40
Sep, 2047	177.84	381.81	36732.59
Oct, 2047	176.01	383.64	36348.95
Nov, 2047	174.17	385.48	35963.47
Dec, 2047	172.32	387.33	35576.15
Jan, 2048	170.47	389.18	35186.97
Feb, 2048	168.60	391.05	34795.92
Mar, 2048	166.73	392.92	34403.00
Apr, 2048	164.85	394.80	34008.20
May, 2048	162.96	396.69	33611.51
Jun, 2048	161.06	398.59	33212.91
Jul, 2048	159.15	400.50	32812.41
Aug, 2048	157.23	402.42	32409.98
Sep, 2048	155.30	404.35	32005.63
Oct, 2048	153.36	406.29	31599.34
Nov, 2048	151.41	408.24	31191.11
Dec, 2048	149.46	410.19	30780.91
Jan, 2049	147.49	412.16	30368.75
Feb, 2049	145.52	414.13	29954.62
Mar, 2049	143.53	416.12	29538.50
Apr, 2049	141.54	418.11	29120.39
May, 2049	139.54	420.11	28700.28
Jun, 2049	137.52	422.13	28278.15
Jul, 2049	135.50	424.15	27854.00
Aug, 2049	133.47	426.18	27427.82
Sep, 2049	131.42	428.23	26999.59
Oct, 2049	129.37	430.28	26569.31
Nov, 2049	127.31	432.34	26136.98
Dec, 2049	125.24	434.41	25702.57
Jan, 2050	123.16	436.49	25266.07
Feb, 2050	121.07	438.58	24827.49
Mar, 2050	118.97	440.68	24386.81
Apr, 2050	116.85	442.80	23944.01
May, 2050	114.73	444.92	23499.09
Jun, 2050	112.60	447.05	23052.04
Jul, 2050	110.46	449.19	22602.85
Aug, 2050	108.31	451.34	22151.50
Sep, 2050	106.14	453.51	21698.00
Oct, 2050	103.97	455.68	21242.32
Nov, 2050	101.79	457.86	20784.45
Dec, 2050	99.59	460.06	20324.39
Jan, 2051	97.39	462.26	19862.13
Feb, 2051	95.17	464.48	19397.65
Mar, 2051	92.95	466.70	18930.95
Apr, 2051	90.71	468.94	18462.01
May, 2051	88.46	471.19	17990.83
Jun, 2051	86.21	473.44	17517.38
Jul, 2051	83.94	475.71	17041.67
Aug, 2051	81.66	477.99	16563.68
Sep, 2051	79.37	480.28	16083.40
Oct, 2051	77.07	482.58	15600.81
Nov, 2051	74.75	484.90	15115.92
Dec, 2051	72.43	487.22	14628.70
Jan, 2052	70.10	489.55	14139.14
Feb, 2052	67.75	491.90	13647.24
Mar, 2052	65.39	494.26	13152.98
Apr, 2052	63.02	496.63	12656.36
May, 2052	60.65	499.00	12157.35
Jun, 2052	58.25	501.40	11655.96
Jul, 2052	55.85	503.80	11152.16
Aug, 2052	53.44	506.21	10645.95
Sep, 2052	51.01	508.64	10137.31
Oct, 2052	48.57	511.08	9626.23
Nov, 2052	46.13	513.52	9112.71
Dec, 2052	43.67	515.98	8596.72
Jan, 2053	41.19	518.46	8078.27
Feb, 2053	38.71	520.94	7557.33
Mar, 2053	36.21	523.44	7033.89
Apr, 2053	33.70	525.95	6507.94
May, 2053	31.18	528.47	5979.48
Jun, 2053	28.65	531.00	5448.48
Jul, 2053	26.11	533.54	4914.93
Aug, 2053	23.55	536.10	4378.84
Sep, 2053	20.98	538.67	3840.17
Oct, 2053	18.40	541.25	3298.92
Nov, 2053	15.81	543.84	2755.08
Dec, 2053	13.20	546.45	2208.63
Jan, 2054	10.58	549.07	1659.56
Feb, 2054	7.95	551.70	1107.86
Mar, 2054	5.31	554.34	553.52
Apr, 2054	2.65	557.00	0