Mortgage Parameters

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

Mortgage Summary

Property Total:	$212,000
Down Payment	$63,600
Mortgage Amount:	$148,400
Mortgage Payment:	$866.02 / month
Estimated Tax:	+ $117.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $983.80 / month
Total Interest Paid:	$163,368.00 over 30 years
Total Tax Paid:	$42,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	711.08	154.94	148245.06
Jun, 2024	710.34	155.68	148089.38
Jul, 2024	709.59	156.43	147932.96
Aug, 2024	708.85	157.17	147775.78
Sep, 2024	708.09	157.93	147617.86
Oct, 2024	707.34	158.68	147459.17
Nov, 2024	706.58	159.44	147299.73
Dec, 2024	705.81	160.21	147139.52
Jan, 2025	705.04	160.98	146978.54
Feb, 2025	704.27	161.75	146816.79
Mar, 2025	703.50	162.52	146654.27
Apr, 2025	702.72	163.30	146490.97
May, 2025	701.94	164.08	146326.89
Jun, 2025	701.15	164.87	146162.02
Jul, 2025	700.36	165.66	145996.36
Aug, 2025	699.57	166.45	145829.90
Sep, 2025	698.77	167.25	145662.65
Oct, 2025	697.97	168.05	145494.60
Nov, 2025	697.16	168.86	145325.74
Dec, 2025	696.35	169.67	145156.07
Jan, 2026	695.54	170.48	144985.59
Feb, 2026	694.72	171.30	144814.29
Mar, 2026	693.90	172.12	144642.17
Apr, 2026	693.08	172.94	144469.23
May, 2026	692.25	173.77	144295.46
Jun, 2026	691.42	174.60	144120.86
Jul, 2026	690.58	175.44	143945.41
Aug, 2026	689.74	176.28	143769.13
Sep, 2026	688.89	177.13	143592.01
Oct, 2026	688.05	177.97	143414.03
Nov, 2026	687.19	178.83	143235.20
Dec, 2026	686.34	179.68	143055.52
Jan, 2027	685.47	180.55	142874.97
Feb, 2027	684.61	181.41	142693.56
Mar, 2027	683.74	182.28	142511.28
Apr, 2027	682.87	183.15	142328.13
May, 2027	681.99	184.03	142144.10
Jun, 2027	681.11	184.91	141959.19
Jul, 2027	680.22	185.80	141773.39
Aug, 2027	679.33	186.69	141586.70
Sep, 2027	678.44	187.58	141399.11
Oct, 2027	677.54	188.48	141210.63
Nov, 2027	676.63	189.39	141021.25
Dec, 2027	675.73	190.29	140830.95
Jan, 2028	674.81	191.21	140639.75
Feb, 2028	673.90	192.12	140447.63
Mar, 2028	672.98	193.04	140254.58
Apr, 2028	672.05	193.97	140060.62
May, 2028	671.12	194.90	139865.72
Jun, 2028	670.19	195.83	139669.89
Jul, 2028	669.25	196.77	139473.12
Aug, 2028	668.31	197.71	139275.41
Sep, 2028	667.36	198.66	139076.75
Oct, 2028	666.41	199.61	138877.14
Nov, 2028	665.45	200.57	138676.58
Dec, 2028	664.49	201.53	138475.05
Jan, 2029	663.53	202.49	138272.55
Feb, 2029	662.56	203.46	138069.09
Mar, 2029	661.58	204.44	137864.65
Apr, 2029	660.60	205.42	137659.23
May, 2029	659.62	206.40	137452.83
Jun, 2029	658.63	207.39	137245.44
Jul, 2029	657.63	208.39	137037.05
Aug, 2029	656.64	209.38	136827.67
Sep, 2029	655.63	210.39	136617.28
Oct, 2029	654.62	211.40	136405.88
Nov, 2029	653.61	212.41	136193.48
Dec, 2029	652.59	213.43	135980.05
Jan, 2030	651.57	214.45	135765.60
Feb, 2030	650.54	215.48	135550.12
Mar, 2030	649.51	216.51	135333.62
Apr, 2030	648.47	217.55	135116.07
May, 2030	647.43	218.59	134897.48
Jun, 2030	646.38	219.64	134677.84
Jul, 2030	645.33	220.69	134457.16
Aug, 2030	644.27	221.75	134235.41
Sep, 2030	643.21	222.81	134012.60
Oct, 2030	642.14	223.88	133788.72
Nov, 2030	641.07	224.95	133563.78
Dec, 2030	639.99	226.03	133337.75
Jan, 2031	638.91	227.11	133110.64
Feb, 2031	637.82	228.20	132882.44
Mar, 2031	636.73	229.29	132653.15
Apr, 2031	635.63	230.39	132422.76
May, 2031	634.53	231.49	132191.26
Jun, 2031	633.42	232.60	131958.66
Jul, 2031	632.30	233.72	131724.94
Aug, 2031	631.18	234.84	131490.10
Sep, 2031	630.06	235.96	131254.14
Oct, 2031	628.93	237.09	131017.05
Nov, 2031	627.79	238.23	130778.82
Dec, 2031	626.65	239.37	130539.45
Jan, 2032	625.50	240.52	130298.93
Feb, 2032	624.35	241.67	130057.26
Mar, 2032	623.19	242.83	129814.43
Apr, 2032	622.03	243.99	129570.43
May, 2032	620.86	245.16	129325.27
Jun, 2032	619.68	246.34	129078.94
Jul, 2032	618.50	247.52	128831.42
Aug, 2032	617.32	248.70	128582.72
Sep, 2032	616.13	249.89	128332.82
Oct, 2032	614.93	251.09	128081.73
Nov, 2032	613.72	252.30	127829.44
Dec, 2032	612.52	253.50	127575.93
Jan, 2033	611.30	254.72	127321.21
Feb, 2033	610.08	255.94	127065.27
Mar, 2033	608.85	257.17	126808.11
Apr, 2033	607.62	258.40	126549.71
May, 2033	606.38	259.64	126290.07
Jun, 2033	605.14	260.88	126029.19
Jul, 2033	603.89	262.13	125767.06
Aug, 2033	602.63	263.39	125503.68
Sep, 2033	601.37	264.65	125239.03
Oct, 2033	600.10	265.92	124973.11
Nov, 2033	598.83	267.19	124705.92
Dec, 2033	597.55	268.47	124437.45
Jan, 2034	596.26	269.76	124167.70
Feb, 2034	594.97	271.05	123896.65
Mar, 2034	593.67	272.35	123624.30
Apr, 2034	592.37	273.65	123350.64
May, 2034	591.06	274.96	123075.68
Jun, 2034	589.74	276.28	122799.40
Jul, 2034	588.41	277.61	122521.79
Aug, 2034	587.08	278.94	122242.85
Sep, 2034	585.75	280.27	121962.58
Oct, 2034	584.40	281.62	121680.96
Nov, 2034	583.05	282.97	121398.00
Dec, 2034	581.70	284.32	121113.68
Jan, 2035	580.34	285.68	120827.99
Feb, 2035	578.97	287.05	120540.94
Mar, 2035	577.59	288.43	120252.51
Apr, 2035	576.21	289.81	119962.70
May, 2035	574.82	291.20	119671.51
Jun, 2035	573.43	292.59	119378.91
Jul, 2035	572.02	294.00	119084.91
Aug, 2035	570.62	295.40	118789.51
Sep, 2035	569.20	296.82	118492.69
Oct, 2035	567.78	298.24	118194.45
Nov, 2035	566.35	299.67	117894.78
Dec, 2035	564.91	301.11	117593.67
Jan, 2036	563.47	302.55	117291.12
Feb, 2036	562.02	304.00	116987.12
Mar, 2036	560.56	305.46	116681.66
Apr, 2036	559.10	306.92	116374.74
May, 2036	557.63	308.39	116066.35
Jun, 2036	556.15	309.87	115756.48
Jul, 2036	554.67	311.35	115445.13
Aug, 2036	553.17	312.85	115132.28
Sep, 2036	551.68	314.34	114817.94
Oct, 2036	550.17	315.85	114502.09
Nov, 2036	548.66	317.36	114184.72
Dec, 2036	547.14	318.88	113865.84
Jan, 2037	545.61	320.41	113545.42
Feb, 2037	544.07	321.95	113223.48
Mar, 2037	542.53	323.49	112899.99
Apr, 2037	540.98	325.04	112574.95
May, 2037	539.42	326.60	112248.35
Jun, 2037	537.86	328.16	111920.18
Jul, 2037	536.28	329.74	111590.45
Aug, 2037	534.70	331.32	111259.13
Sep, 2037	533.12	332.90	110926.23
Oct, 2037	531.52	334.50	110591.73
Nov, 2037	529.92	336.10	110255.63
Dec, 2037	528.31	337.71	109917.92
Jan, 2038	526.69	339.33	109578.59
Feb, 2038	525.06	340.96	109237.63
Mar, 2038	523.43	342.59	108895.04
Apr, 2038	521.79	344.23	108550.81
May, 2038	520.14	345.88	108204.93
Jun, 2038	518.48	347.54	107857.39
Jul, 2038	516.82	349.20	107508.19
Aug, 2038	515.14	350.88	107157.31
Sep, 2038	513.46	352.56	106804.75
Oct, 2038	511.77	354.25	106450.51
Nov, 2038	510.08	355.94	106094.56
Dec, 2038	508.37	357.65	105736.91
Jan, 2039	506.66	359.36	105377.55
Feb, 2039	504.93	361.09	105016.46
Mar, 2039	503.20	362.82	104653.65
Apr, 2039	501.47	364.55	104289.09
May, 2039	499.72	366.30	103922.79
Jun, 2039	497.96	368.06	103554.73
Jul, 2039	496.20	369.82	103184.91
Aug, 2039	494.43	371.59	102813.32
Sep, 2039	492.65	373.37	102439.95
Oct, 2039	490.86	375.16	102064.79
Nov, 2039	489.06	376.96	101687.83
Dec, 2039	487.25	378.77	101309.06
Jan, 2040	485.44	380.58	100928.48
Feb, 2040	483.62	382.40	100546.07
Mar, 2040	481.78	384.24	100161.84
Apr, 2040	479.94	386.08	99775.76
May, 2040	478.09	387.93	99387.83
Jun, 2040	476.23	389.79	98998.05
Jul, 2040	474.37	391.65	98606.39
Aug, 2040	472.49	393.53	98212.86
Sep, 2040	470.60	395.42	97817.44
Oct, 2040	468.71	397.31	97420.13
Nov, 2040	466.80	399.22	97020.92
Dec, 2040	464.89	401.13	96619.79
Jan, 2041	462.97	403.05	96216.74
Feb, 2041	461.04	404.98	95811.76
Mar, 2041	459.10	406.92	95404.84
Apr, 2041	457.15	408.87	94995.96
May, 2041	455.19	410.83	94585.13
Jun, 2041	453.22	412.80	94172.33
Jul, 2041	451.24	414.78	93757.56
Aug, 2041	449.25	416.77	93340.79
Sep, 2041	447.26	418.76	92922.03
Oct, 2041	445.25	420.77	92501.26
Nov, 2041	443.24	422.78	92078.47
Dec, 2041	441.21	424.81	91653.66
Jan, 2042	439.17	426.85	91226.82
Feb, 2042	437.13	428.89	90797.93
Mar, 2042	435.07	430.95	90366.98
Apr, 2042	433.01	433.01	89933.97
May, 2042	430.93	435.09	89498.88
Jun, 2042	428.85	437.17	89061.71
Jul, 2042	426.75	439.27	88622.44
Aug, 2042	424.65	441.37	88181.07
Sep, 2042	422.53	443.49	87737.59
Oct, 2042	420.41	445.61	87291.98
Nov, 2042	418.27	447.75	86844.23
Dec, 2042	416.13	449.89	86394.34
Jan, 2043	413.97	452.05	85942.29
Feb, 2043	411.81	454.21	85488.08
Mar, 2043	409.63	456.39	85031.69
Apr, 2043	407.44	458.58	84573.11
May, 2043	405.25	460.77	84112.34
Jun, 2043	403.04	462.98	83649.36
Jul, 2043	400.82	465.20	83184.16
Aug, 2043	398.59	467.43	82716.73
Sep, 2043	396.35	469.67	82247.06
Oct, 2043	394.10	471.92	81775.14
Nov, 2043	391.84	474.18	81300.96
Dec, 2043	389.57	476.45	80824.51
Jan, 2044	387.28	478.74	80345.77
Feb, 2044	384.99	481.03	79864.74
Mar, 2044	382.69	483.33	79381.41
Apr, 2044	380.37	485.65	78895.76
May, 2044	378.04	487.98	78407.78
Jun, 2044	375.70	490.32	77917.46
Jul, 2044	373.35	492.67	77424.80
Aug, 2044	370.99	495.03	76929.77
Sep, 2044	368.62	497.40	76432.37
Oct, 2044	366.24	499.78	75932.59
Nov, 2044	363.84	502.18	75430.41
Dec, 2044	361.44	504.58	74925.83
Jan, 2045	359.02	507.00	74418.83
Feb, 2045	356.59	509.43	73909.40
Mar, 2045	354.15	511.87	73397.53
Apr, 2045	351.70	514.32	72883.21
May, 2045	349.23	516.79	72366.42
Jun, 2045	346.76	519.26	71847.15
Jul, 2045	344.27	521.75	71325.40
Aug, 2045	341.77	524.25	70801.15
Sep, 2045	339.26	526.76	70274.39
Oct, 2045	336.73	529.29	69745.10
Nov, 2045	334.20	531.82	69213.27
Dec, 2045	331.65	534.37	68678.90
Jan, 2046	329.09	536.93	68141.97
Feb, 2046	326.51	539.51	67602.46
Mar, 2046	323.93	542.09	67060.37
Apr, 2046	321.33	544.69	66515.68
May, 2046	318.72	547.30	65968.38
Jun, 2046	316.10	549.92	65418.46
Jul, 2046	313.46	552.56	64865.90
Aug, 2046	310.82	555.20	64310.70
Sep, 2046	308.16	557.86	63752.83
Oct, 2046	305.48	560.54	63192.29
Nov, 2046	302.80	563.22	62629.07
Dec, 2046	300.10	565.92	62063.15
Jan, 2047	297.39	568.63	61494.51
Feb, 2047	294.66	571.36	60923.16
Mar, 2047	291.92	574.10	60349.06
Apr, 2047	289.17	576.85	59772.21
May, 2047	286.41	579.61	59192.60
Jun, 2047	283.63	582.39	58610.21
Jul, 2047	280.84	585.18	58025.03
Aug, 2047	278.04	587.98	57437.05
Sep, 2047	275.22	590.80	56846.25
Oct, 2047	272.39	593.63	56252.62
Nov, 2047	269.54	596.48	55656.14
Dec, 2047	266.69	599.33	55056.81
Jan, 2048	263.81	602.21	54454.60
Feb, 2048	260.93	605.09	53849.51
Mar, 2048	258.03	607.99	53241.52
Apr, 2048	255.12	610.90	52630.61
May, 2048	252.19	613.83	52016.78
Jun, 2048	249.25	616.77	51400.01
Jul, 2048	246.29	619.73	50780.28
Aug, 2048	243.32	622.70	50157.58
Sep, 2048	240.34	625.68	49531.90
Oct, 2048	237.34	628.68	48903.22
Nov, 2048	234.33	631.69	48271.53
Dec, 2048	231.30	634.72	47636.81
Jan, 2049	228.26	637.76	46999.05
Feb, 2049	225.20	640.82	46358.23
Mar, 2049	222.13	643.89	45714.35
Apr, 2049	219.05	646.97	45067.37
May, 2049	215.95	650.07	44417.30
Jun, 2049	212.83	653.19	43764.11
Jul, 2049	209.70	656.32	43107.80
Aug, 2049	206.56	659.46	42448.34
Sep, 2049	203.40	662.62	41785.71
Oct, 2049	200.22	665.80	41119.92
Nov, 2049	197.03	668.99	40450.93
Dec, 2049	193.83	672.19	39778.74
Jan, 2050	190.61	675.41	39103.32
Feb, 2050	187.37	678.65	38424.67
Mar, 2050	184.12	681.90	37742.77
Apr, 2050	180.85	685.17	37057.60
May, 2050	177.57	688.45	36369.15
Jun, 2050	174.27	691.75	35677.40
Jul, 2050	170.95	695.07	34982.33
Aug, 2050	167.62	698.40	34283.94
Sep, 2050	164.28	701.74	33582.19
Oct, 2050	160.91	705.11	32877.09
Nov, 2050	157.54	708.48	32168.61
Dec, 2050	154.14	711.88	31456.73
Jan, 2051	150.73	715.29	30741.44
Feb, 2051	147.30	718.72	30022.72
Mar, 2051	143.86	722.16	29300.56
Apr, 2051	140.40	725.62	28574.94
May, 2051	136.92	729.10	27845.84
Jun, 2051	133.43	732.59	27113.25
Jul, 2051	129.92	736.10	26377.14
Aug, 2051	126.39	739.63	25637.51
Sep, 2051	122.85	743.17	24894.34
Oct, 2051	119.29	746.73	24147.61
Nov, 2051	115.71	750.31	23397.29
Dec, 2051	112.11	753.91	22643.39
Jan, 2052	108.50	757.52	21885.87
Feb, 2052	104.87	761.15	21124.72
Mar, 2052	101.22	764.80	20359.92
Apr, 2052	97.56	768.46	19591.46
May, 2052	93.88	772.14	18819.31
Jun, 2052	90.18	775.84	18043.47
Jul, 2052	86.46	779.56	17263.91
Aug, 2052	82.72	783.30	16480.61
Sep, 2052	78.97	787.05	15693.56
Oct, 2052	75.20	790.82	14902.74
Nov, 2052	71.41	794.61	14108.13
Dec, 2052	67.60	798.42	13309.71
Jan, 2053	63.78	802.24	12507.46
Feb, 2053	59.93	806.09	11701.37
Mar, 2053	56.07	809.95	10891.42
Apr, 2053	52.19	813.83	10077.59
May, 2053	48.29	817.73	9259.86
Jun, 2053	44.37	821.65	8438.21
Jul, 2053	40.43	825.59	7612.62
Aug, 2053	36.48	829.54	6783.08
Sep, 2053	32.50	833.52	5949.56
Oct, 2053	28.51	837.51	5112.05
Nov, 2053	24.50	841.52	4270.53
Dec, 2053	20.46	845.56	3424.97
Jan, 2054	16.41	849.61	2575.36
Feb, 2054	12.34	853.68	1721.68
Mar, 2054	8.25	857.77	863.91
Apr, 2054	4.14	861.88	2.03