Mortgage Parameters

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

Mortgage Summary

Property Total:	$198,500
Down Payment	$59,550
Mortgage Amount:	$138,950
Mortgage Payment:	$810.87 / month
Estimated Tax:	+ $110.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $921.15 / month
Total Interest Paid:	$152,964.00 over 30 years
Total Tax Paid:	$39,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	665.80	145.07	138804.93
Jun, 2024	665.11	145.76	138659.17
Jul, 2024	664.41	146.46	138512.71
Aug, 2024	663.71	147.16	138365.54
Sep, 2024	663.00	147.87	138217.68
Oct, 2024	662.29	148.58	138069.10
Nov, 2024	661.58	149.29	137919.81
Dec, 2024	660.87	150.00	137769.81
Jan, 2025	660.15	150.72	137619.08
Feb, 2025	659.42	151.45	137467.64
Mar, 2025	658.70	152.17	137315.47
Apr, 2025	657.97	152.90	137162.57
May, 2025	657.24	153.63	137008.93
Jun, 2025	656.50	154.37	136854.56
Jul, 2025	655.76	155.11	136699.46
Aug, 2025	655.02	155.85	136543.60
Sep, 2025	654.27	156.60	136387.01
Oct, 2025	653.52	157.35	136229.66
Nov, 2025	652.77	158.10	136071.55
Dec, 2025	652.01	158.86	135912.69
Jan, 2026	651.25	159.62	135753.07
Feb, 2026	650.48	160.39	135592.69
Mar, 2026	649.71	161.16	135431.53
Apr, 2026	648.94	161.93	135269.60
May, 2026	648.17	162.70	135106.90
Jun, 2026	647.39	163.48	134943.42
Jul, 2026	646.60	164.27	134779.15
Aug, 2026	645.82	165.05	134614.10
Sep, 2026	645.03	165.84	134448.25
Oct, 2026	644.23	166.64	134281.62
Nov, 2026	643.43	167.44	134114.18
Dec, 2026	642.63	168.24	133945.94
Jan, 2027	641.82	169.05	133776.89
Feb, 2027	641.01	169.86	133607.04
Mar, 2027	640.20	170.67	133436.37
Apr, 2027	639.38	171.49	133264.88
May, 2027	638.56	172.31	133092.57
Jun, 2027	637.74	173.13	132919.44
Jul, 2027	636.91	173.96	132745.47
Aug, 2027	636.07	174.80	132570.67
Sep, 2027	635.23	175.64	132395.04
Oct, 2027	634.39	176.48	132218.56
Nov, 2027	633.55	177.32	132041.24
Dec, 2027	632.70	178.17	131863.07
Jan, 2028	631.84	179.03	131684.04
Feb, 2028	630.99	179.88	131504.16
Mar, 2028	630.12	180.75	131323.41
Apr, 2028	629.26	181.61	131141.80
May, 2028	628.39	182.48	130959.32
Jun, 2028	627.51	183.36	130775.96
Jul, 2028	626.63	184.24	130591.72
Aug, 2028	625.75	185.12	130406.61
Sep, 2028	624.86	186.01	130220.60
Oct, 2028	623.97	186.90	130033.70
Nov, 2028	623.08	187.79	129845.91
Dec, 2028	622.18	188.69	129657.22
Jan, 2029	621.27	189.60	129467.63
Feb, 2029	620.37	190.50	129277.12
Mar, 2029	619.45	191.42	129085.70
Apr, 2029	618.54	192.33	128893.37
May, 2029	617.61	193.26	128700.11
Jun, 2029	616.69	194.18	128505.93
Jul, 2029	615.76	195.11	128310.82
Aug, 2029	614.82	196.05	128114.77
Sep, 2029	613.88	196.99	127917.79
Oct, 2029	612.94	197.93	127719.85
Nov, 2029	611.99	198.88	127520.98
Dec, 2029	611.04	199.83	127321.14
Jan, 2030	610.08	200.79	127120.35
Feb, 2030	609.12	201.75	126918.60
Mar, 2030	608.15	202.72	126715.88
Apr, 2030	607.18	203.69	126512.19
May, 2030	606.20	204.67	126307.53
Jun, 2030	605.22	205.65	126101.88
Jul, 2030	604.24	206.63	125895.25
Aug, 2030	603.25	207.62	125687.63
Sep, 2030	602.25	208.62	125479.01
Oct, 2030	601.25	209.62	125269.40
Nov, 2030	600.25	210.62	125058.77
Dec, 2030	599.24	211.63	124847.14
Jan, 2031	598.23	212.64	124634.50
Feb, 2031	597.21	213.66	124420.84
Mar, 2031	596.18	214.69	124206.15
Apr, 2031	595.15	215.72	123990.43
May, 2031	594.12	216.75	123773.69
Jun, 2031	593.08	217.79	123555.90
Jul, 2031	592.04	218.83	123337.07
Aug, 2031	590.99	219.88	123117.19
Sep, 2031	589.94	220.93	122896.25
Oct, 2031	588.88	221.99	122674.26
Nov, 2031	587.81	223.06	122451.21
Dec, 2031	586.75	224.12	122227.08
Jan, 2032	585.67	225.20	122001.88
Feb, 2032	584.59	226.28	121775.60
Mar, 2032	583.51	227.36	121548.24
Apr, 2032	582.42	228.45	121319.79
May, 2032	581.32	229.55	121090.25
Jun, 2032	580.22	230.65	120859.60
Jul, 2032	579.12	231.75	120627.85
Aug, 2032	578.01	232.86	120394.99
Sep, 2032	576.89	233.98	120161.01
Oct, 2032	575.77	235.10	119925.91
Nov, 2032	574.64	236.23	119689.69
Dec, 2032	573.51	237.36	119452.33
Jan, 2033	572.38	238.49	119213.83
Feb, 2033	571.23	239.64	118974.20
Mar, 2033	570.08	240.79	118733.41
Apr, 2033	568.93	241.94	118491.47
May, 2033	567.77	243.10	118248.37
Jun, 2033	566.61	244.26	118004.11
Jul, 2033	565.44	245.43	117758.68
Aug, 2033	564.26	246.61	117512.07
Sep, 2033	563.08	247.79	117264.28
Oct, 2033	561.89	248.98	117015.30
Nov, 2033	560.70	250.17	116765.13
Dec, 2033	559.50	251.37	116513.76
Jan, 2034	558.30	252.57	116261.18
Feb, 2034	557.08	253.79	116007.40
Mar, 2034	555.87	255.00	115752.39
Apr, 2034	554.65	256.22	115496.17
May, 2034	553.42	257.45	115238.72
Jun, 2034	552.19	258.68	114980.04
Jul, 2034	550.95	259.92	114720.11
Aug, 2034	549.70	261.17	114458.94
Sep, 2034	548.45	262.42	114196.52
Oct, 2034	547.19	263.68	113932.84
Nov, 2034	545.93	264.94	113667.90
Dec, 2034	544.66	266.21	113401.69
Jan, 2035	543.38	267.49	113134.20
Feb, 2035	542.10	268.77	112865.44
Mar, 2035	540.81	270.06	112595.38
Apr, 2035	539.52	271.35	112324.03
May, 2035	538.22	272.65	112051.38
Jun, 2035	536.91	273.96	111777.42
Jul, 2035	535.60	275.27	111502.15
Aug, 2035	534.28	276.59	111225.56
Sep, 2035	532.96	277.91	110947.65
Oct, 2035	531.62	279.25	110668.40
Nov, 2035	530.29	280.58	110387.82
Dec, 2035	528.94	281.93	110105.89
Jan, 2036	527.59	283.28	109822.61
Feb, 2036	526.23	284.64	109537.97
Mar, 2036	524.87	286.00	109251.97
Apr, 2036	523.50	287.37	108964.60
May, 2036	522.12	288.75	108675.85
Jun, 2036	520.74	290.13	108385.72
Jul, 2036	519.35	291.52	108094.20
Aug, 2036	517.95	292.92	107801.28
Sep, 2036	516.55	294.32	107506.96
Oct, 2036	515.14	295.73	107211.23
Nov, 2036	513.72	297.15	106914.08
Dec, 2036	512.30	298.57	106615.50
Jan, 2037	510.87	300.00	106315.50
Feb, 2037	509.43	301.44	106014.06
Mar, 2037	507.98	302.89	105711.17
Apr, 2037	506.53	304.34	105406.84
May, 2037	505.07	305.80	105101.04
Jun, 2037	503.61	307.26	104793.78
Jul, 2037	502.14	308.73	104485.05
Aug, 2037	500.66	310.21	104174.83
Sep, 2037	499.17	311.70	103863.13
Oct, 2037	497.68	313.19	103549.94
Nov, 2037	496.18	314.69	103235.25
Dec, 2037	494.67	316.20	102919.05
Jan, 2038	493.15	317.72	102601.33
Feb, 2038	491.63	319.24	102282.09
Mar, 2038	490.10	320.77	101961.32
Apr, 2038	488.56	322.31	101639.02
May, 2038	487.02	323.85	101315.17
Jun, 2038	485.47	325.40	100989.77
Jul, 2038	483.91	326.96	100662.81
Aug, 2038	482.34	328.53	100334.28
Sep, 2038	480.77	330.10	100004.18
Oct, 2038	479.19	331.68	99672.50
Nov, 2038	477.60	333.27	99339.22
Dec, 2038	476.00	334.87	99004.35
Jan, 2039	474.40	336.47	98667.88
Feb, 2039	472.78	338.09	98329.79
Mar, 2039	471.16	339.71	97990.09
Apr, 2039	469.54	341.33	97648.75
May, 2039	467.90	342.97	97305.78
Jun, 2039	466.26	344.61	96961.17
Jul, 2039	464.61	346.26	96614.90
Aug, 2039	462.95	347.92	96266.98
Sep, 2039	461.28	349.59	95917.39
Oct, 2039	459.60	351.27	95566.12
Nov, 2039	457.92	352.95	95213.18
Dec, 2039	456.23	354.64	94858.54
Jan, 2040	454.53	356.34	94502.20
Feb, 2040	452.82	358.05	94144.15
Mar, 2040	451.11	359.76	93784.39
Apr, 2040	449.38	361.49	93422.90
May, 2040	447.65	363.22	93059.68
Jun, 2040	445.91	364.96	92694.72
Jul, 2040	444.16	366.71	92328.01
Aug, 2040	442.41	368.46	91959.55
Sep, 2040	440.64	370.23	91589.32
Oct, 2040	438.87	372.00	91217.31
Nov, 2040	437.08	373.79	90843.53
Dec, 2040	435.29	375.58	90467.95
Jan, 2041	433.49	377.38	90090.57
Feb, 2041	431.68	379.19	89711.39
Mar, 2041	429.87	381.00	89330.38
Apr, 2041	428.04	382.83	88947.55
May, 2041	426.21	384.66	88562.89
Jun, 2041	424.36	386.51	88176.38
Jul, 2041	422.51	388.36	87788.03
Aug, 2041	420.65	390.22	87397.81
Sep, 2041	418.78	392.09	87005.72
Oct, 2041	416.90	393.97	86611.75
Nov, 2041	415.01	395.86	86215.90
Dec, 2041	413.12	397.75	85818.14
Jan, 2042	411.21	399.66	85418.49
Feb, 2042	409.30	401.57	85016.91
Mar, 2042	407.37	403.50	84613.42
Apr, 2042	405.44	405.43	84207.98
May, 2042	403.50	407.37	83800.61
Jun, 2042	401.54	409.33	83391.29
Jul, 2042	399.58	411.29	82980.00
Aug, 2042	397.61	413.26	82566.74
Sep, 2042	395.63	415.24	82151.50
Oct, 2042	393.64	417.23	81734.28
Nov, 2042	391.64	419.23	81315.05
Dec, 2042	389.63	421.24	80893.81
Jan, 2043	387.62	423.25	80470.56
Feb, 2043	385.59	425.28	80045.28
Mar, 2043	383.55	427.32	79617.96
Apr, 2043	381.50	429.37	79188.59
May, 2043	379.45	431.42	78757.17
Jun, 2043	377.38	433.49	78323.68
Jul, 2043	375.30	435.57	77888.11
Aug, 2043	373.21	437.66	77450.45
Sep, 2043	371.12	439.75	77010.70
Oct, 2043	369.01	441.86	76568.84
Nov, 2043	366.89	443.98	76124.86
Dec, 2043	364.76	446.11	75678.75
Jan, 2044	362.63	448.24	75230.51
Feb, 2044	360.48	450.39	74780.12
Mar, 2044	358.32	452.55	74327.57
Apr, 2044	356.15	454.72	73872.85
May, 2044	353.97	456.90	73415.96
Jun, 2044	351.78	459.09	72956.87
Jul, 2044	349.59	461.28	72495.59
Aug, 2044	347.37	463.50	72032.09
Sep, 2044	345.15	465.72	71566.38
Oct, 2044	342.92	467.95	71098.43
Nov, 2044	340.68	470.19	70628.24
Dec, 2044	338.43	472.44	70155.80
Jan, 2045	336.16	474.71	69681.09
Feb, 2045	333.89	476.98	69204.11
Mar, 2045	331.60	479.27	68724.84
Apr, 2045	329.31	481.56	68243.28
May, 2045	327.00	483.87	67759.41
Jun, 2045	324.68	486.19	67273.22
Jul, 2045	322.35	488.52	66784.70
Aug, 2045	320.01	490.86	66293.84
Sep, 2045	317.66	493.21	65800.63
Oct, 2045	315.29	495.58	65305.05
Nov, 2045	312.92	497.95	64807.10
Dec, 2045	310.53	500.34	64306.76
Jan, 2046	308.14	502.73	63804.03
Feb, 2046	305.73	505.14	63298.89
Mar, 2046	303.31	507.56	62791.33
Apr, 2046	300.88	509.99	62281.33
May, 2046	298.43	512.44	61768.89
Jun, 2046	295.98	514.89	61254.00
Jul, 2046	293.51	517.36	60736.64
Aug, 2046	291.03	519.84	60216.80
Sep, 2046	288.54	522.33	59694.47
Oct, 2046	286.04	524.83	59169.63
Nov, 2046	283.52	527.35	58642.28
Dec, 2046	280.99	529.88	58112.41
Jan, 2047	278.46	532.41	57579.99
Feb, 2047	275.90	534.97	57045.03
Mar, 2047	273.34	537.53	56507.50
Apr, 2047	270.77	540.10	55967.39
May, 2047	268.18	542.69	55424.70
Jun, 2047	265.58	545.29	54879.41
Jul, 2047	262.96	547.91	54331.50
Aug, 2047	260.34	550.53	53780.97
Sep, 2047	257.70	553.17	53227.80
Oct, 2047	255.05	555.82	52671.98
Nov, 2047	252.39	558.48	52113.50
Dec, 2047	249.71	561.16	51552.34
Jan, 2048	247.02	563.85	50988.49
Feb, 2048	244.32	566.55	50421.94
Mar, 2048	241.61	569.26	49852.67
Apr, 2048	238.88	571.99	49280.68
May, 2048	236.14	574.73	48705.95
Jun, 2048	233.38	577.49	48128.46
Jul, 2048	230.62	580.25	47548.20
Aug, 2048	227.84	583.03	46965.17
Sep, 2048	225.04	585.83	46379.34
Oct, 2048	222.23	588.64	45790.71
Nov, 2048	219.41	591.46	45199.25
Dec, 2048	216.58	594.29	44604.96
Jan, 2049	213.73	597.14	44007.82
Feb, 2049	210.87	600.00	43407.82
Mar, 2049	208.00	602.87	42804.95
Apr, 2049	205.11	605.76	42199.18
May, 2049	202.20	608.67	41590.52
Jun, 2049	199.29	611.58	40978.94
Jul, 2049	196.36	614.51	40364.42
Aug, 2049	193.41	617.46	39746.97
Sep, 2049	190.45	620.42	39126.55
Oct, 2049	187.48	623.39	38503.16
Nov, 2049	184.49	626.38	37876.79
Dec, 2049	181.49	629.38	37247.41
Jan, 2050	178.48	632.39	36615.02
Feb, 2050	175.45	635.42	35979.59
Mar, 2050	172.40	638.47	35341.13
Apr, 2050	169.34	641.53	34699.60
May, 2050	166.27	644.60	34055.00
Jun, 2050	163.18	647.69	33407.31
Jul, 2050	160.08	650.79	32756.52
Aug, 2050	156.96	653.91	32102.60
Sep, 2050	153.82	657.05	31445.56
Oct, 2050	150.68	660.19	30785.37
Nov, 2050	147.51	663.36	30122.01
Dec, 2050	144.33	666.54	29455.47
Jan, 2051	141.14	669.73	28785.74
Feb, 2051	137.93	672.94	28112.81
Mar, 2051	134.71	676.16	27436.64
Apr, 2051	131.47	679.40	26757.24
May, 2051	128.21	682.66	26074.58
Jun, 2051	124.94	685.93	25388.65
Jul, 2051	121.65	689.22	24699.44
Aug, 2051	118.35	692.52	24006.92
Sep, 2051	115.03	695.84	23311.08
Oct, 2051	111.70	699.17	22611.91
Nov, 2051	108.35	702.52	21909.39
Dec, 2051	104.98	705.89	21203.50
Jan, 2052	101.60	709.27	20494.23
Feb, 2052	98.20	712.67	19781.56
Mar, 2052	94.79	716.08	19065.48
Apr, 2052	91.36	719.51	18345.96
May, 2052	87.91	722.96	17623.00
Jun, 2052	84.44	726.43	16896.58
Jul, 2052	80.96	729.91	16166.67
Aug, 2052	77.47	733.40	15433.26
Sep, 2052	73.95	736.92	14696.35
Oct, 2052	70.42	740.45	13955.90
Nov, 2052	66.87	744.00	13211.90
Dec, 2052	63.31	747.56	12464.33
Jan, 2053	59.72	751.15	11713.19
Feb, 2053	56.13	754.74	10958.44
Mar, 2053	52.51	758.36	10200.08
Apr, 2053	48.88	761.99	9438.09
May, 2053	45.22	765.65	8672.44
Jun, 2053	41.56	769.31	7903.13
Jul, 2053	37.87	773.00	7130.13
Aug, 2053	34.17	776.70	6353.42
Sep, 2053	30.44	780.43	5573.00
Oct, 2053	26.70	784.17	4788.83
Nov, 2053	22.95	787.92	4000.91
Dec, 2053	19.17	791.70	3209.21
Jan, 2054	15.38	795.49	2413.72
Feb, 2054	11.57	799.30	1614.41
Mar, 2054	7.74	803.13	811.28
Apr, 2054	3.89	806.98	4.29