Mortgage Parameters

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

Mortgage Summary

Property Total:	$159,999
Down Payment	$48,000
Mortgage Amount:	$111,999
Mortgage Payment:	$653.60 / month
Estimated Tax:	+ $88.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $742.49 / month
Total Interest Paid:	$123,297.30 over 30 years
Total Tax Paid:	$31,999.80 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	536.66	116.94	111882.06
Jun, 2024	536.10	117.50	111764.56
Jul, 2024	535.54	118.06	111646.50
Aug, 2024	534.97	118.63	111527.87
Sep, 2024	534.40	119.20	111408.68
Oct, 2024	533.83	119.77	111288.91
Nov, 2024	533.26	120.34	111168.57
Dec, 2024	532.68	120.92	111047.65
Jan, 2025	532.10	121.50	110926.16
Feb, 2025	531.52	122.08	110804.08
Mar, 2025	530.94	122.66	110681.42
Apr, 2025	530.35	123.25	110558.16
May, 2025	529.76	123.84	110434.32
Jun, 2025	529.16	124.44	110309.89
Jul, 2025	528.57	125.03	110184.85
Aug, 2025	527.97	125.63	110059.22
Sep, 2025	527.37	126.23	109932.99
Oct, 2025	526.76	126.84	109806.15
Nov, 2025	526.15	127.45	109678.71
Dec, 2025	525.54	128.06	109550.65
Jan, 2026	524.93	128.67	109421.98
Feb, 2026	524.31	129.29	109292.69
Mar, 2026	523.69	129.91	109162.79
Apr, 2026	523.07	130.53	109032.26
May, 2026	522.45	131.15	108901.11
Jun, 2026	521.82	131.78	108769.32
Jul, 2026	521.19	132.41	108636.91
Aug, 2026	520.55	133.05	108503.86
Sep, 2026	519.91	133.69	108370.18
Oct, 2026	519.27	134.33	108235.85
Nov, 2026	518.63	134.97	108100.88
Dec, 2026	517.98	135.62	107965.26
Jan, 2027	517.33	136.27	107829.00
Feb, 2027	516.68	136.92	107692.08
Mar, 2027	516.02	137.58	107554.50
Apr, 2027	515.37	138.23	107416.27
May, 2027	514.70	138.90	107277.37
Jun, 2027	514.04	139.56	107137.81
Jul, 2027	513.37	140.23	106997.58
Aug, 2027	512.70	140.90	106856.67
Sep, 2027	512.02	141.58	106715.10
Oct, 2027	511.34	142.26	106572.84
Nov, 2027	510.66	142.94	106429.90
Dec, 2027	509.98	143.62	106286.28
Jan, 2028	509.29	144.31	106141.97
Feb, 2028	508.60	145.00	105996.96
Mar, 2028	507.90	145.70	105851.26
Apr, 2028	507.20	146.40	105704.87
May, 2028	506.50	147.10	105557.77
Jun, 2028	505.80	147.80	105409.97
Jul, 2028	505.09	148.51	105261.46
Aug, 2028	504.38	149.22	105112.24
Sep, 2028	503.66	149.94	104962.30
Oct, 2028	502.94	150.66	104811.64
Nov, 2028	502.22	151.38	104660.27
Dec, 2028	501.50	152.10	104508.16
Jan, 2029	500.77	152.83	104355.33
Feb, 2029	500.04	153.56	104201.77
Mar, 2029	499.30	154.30	104047.47
Apr, 2029	498.56	155.04	103892.43
May, 2029	497.82	155.78	103736.65
Jun, 2029	497.07	156.53	103580.12
Jul, 2029	496.32	157.28	103422.84
Aug, 2029	495.57	158.03	103264.81
Sep, 2029	494.81	158.79	103106.02
Oct, 2029	494.05	159.55	102946.47
Nov, 2029	493.29	160.31	102786.15
Dec, 2029	492.52	161.08	102625.07
Jan, 2030	491.75	161.85	102463.21
Feb, 2030	490.97	162.63	102300.58
Mar, 2030	490.19	163.41	102137.17
Apr, 2030	489.41	164.19	101972.98
May, 2030	488.62	164.98	101808.00
Jun, 2030	487.83	165.77	101642.23
Jul, 2030	487.04	166.56	101475.67
Aug, 2030	486.24	167.36	101308.30
Sep, 2030	485.44	168.16	101140.14
Oct, 2030	484.63	168.97	100971.17
Nov, 2030	483.82	169.78	100801.39
Dec, 2030	483.01	170.59	100630.80
Jan, 2031	482.19	171.41	100459.39
Feb, 2031	481.37	172.23	100287.15
Mar, 2031	480.54	173.06	100114.10
Apr, 2031	479.71	173.89	99940.21
May, 2031	478.88	174.72	99765.49
Jun, 2031	478.04	175.56	99589.93
Jul, 2031	477.20	176.40	99413.54
Aug, 2031	476.36	177.24	99236.29
Sep, 2031	475.51	178.09	99058.20
Oct, 2031	474.65	178.95	98879.25
Nov, 2031	473.80	179.80	98699.45
Dec, 2031	472.93	180.67	98518.78
Jan, 2032	472.07	181.53	98337.25
Feb, 2032	471.20	182.40	98154.85
Mar, 2032	470.33	183.27	97971.58
Apr, 2032	469.45	184.15	97787.43
May, 2032	468.56	185.04	97602.39
Jun, 2032	467.68	185.92	97416.47
Jul, 2032	466.79	186.81	97229.66
Aug, 2032	465.89	187.71	97041.95
Sep, 2032	464.99	188.61	96853.34
Oct, 2032	464.09	189.51	96663.83
Nov, 2032	463.18	190.42	96473.41
Dec, 2032	462.27	191.33	96282.08
Jan, 2033	461.35	192.25	96089.83
Feb, 2033	460.43	193.17	95896.66
Mar, 2033	459.50	194.10	95702.57
Apr, 2033	458.57	195.03	95507.54
May, 2033	457.64	195.96	95311.58
Jun, 2033	456.70	196.90	95114.68
Jul, 2033	455.76	197.84	94916.84
Aug, 2033	454.81	198.79	94718.05
Sep, 2033	453.86	199.74	94518.31
Oct, 2033	452.90	200.70	94317.61
Nov, 2033	451.94	201.66	94115.95
Dec, 2033	450.97	202.63	93913.32
Jan, 2034	450.00	203.60	93709.72
Feb, 2034	449.03	204.57	93505.14
Mar, 2034	448.05	205.55	93299.59
Apr, 2034	447.06	206.54	93093.05
May, 2034	446.07	207.53	92885.52
Jun, 2034	445.08	208.52	92677.00
Jul, 2034	444.08	209.52	92467.48
Aug, 2034	443.07	210.53	92256.95
Sep, 2034	442.06	211.54	92045.41
Oct, 2034	441.05	212.55	91832.86
Nov, 2034	440.03	213.57	91619.30
Dec, 2034	439.01	214.59	91404.71
Jan, 2035	437.98	215.62	91189.09
Feb, 2035	436.95	216.65	90972.43
Mar, 2035	435.91	217.69	90754.74
Apr, 2035	434.87	218.73	90536.01
May, 2035	433.82	219.78	90316.23
Jun, 2035	432.77	220.83	90095.39
Jul, 2035	431.71	221.89	89873.50
Aug, 2035	430.64	222.96	89650.54
Sep, 2035	429.58	224.02	89426.52
Oct, 2035	428.50	225.10	89201.42
Nov, 2035	427.42	226.18	88975.25
Dec, 2035	426.34	227.26	88747.99
Jan, 2036	425.25	228.35	88519.64
Feb, 2036	424.16	229.44	88290.19
Mar, 2036	423.06	230.54	88059.65
Apr, 2036	421.95	231.65	87828.00
May, 2036	420.84	232.76	87595.25
Jun, 2036	419.73	233.87	87361.37
Jul, 2036	418.61	234.99	87126.38
Aug, 2036	417.48	236.12	86890.26
Sep, 2036	416.35	237.25	86653.01
Oct, 2036	415.21	238.39	86414.62
Nov, 2036	414.07	239.53	86175.09
Dec, 2036	412.92	240.68	85934.41
Jan, 2037	411.77	241.83	85692.58
Feb, 2037	410.61	242.99	85449.59
Mar, 2037	409.45	244.15	85205.44
Apr, 2037	408.28	245.32	84960.11
May, 2037	407.10	246.50	84713.62
Jun, 2037	405.92	247.68	84465.93
Jul, 2037	404.73	248.87	84217.07
Aug, 2037	403.54	250.06	83967.01
Sep, 2037	402.34	251.26	83715.75
Oct, 2037	401.14	252.46	83463.29
Nov, 2037	399.93	253.67	83209.62
Dec, 2037	398.71	254.89	82954.73
Jan, 2038	397.49	256.11	82698.62
Feb, 2038	396.26	257.34	82441.28
Mar, 2038	395.03	258.57	82182.72
Apr, 2038	393.79	259.81	81922.91
May, 2038	392.55	261.05	81661.85
Jun, 2038	391.30	262.30	81399.55
Jul, 2038	390.04	263.56	81135.99
Aug, 2038	388.78	264.82	80871.17
Sep, 2038	387.51	266.09	80605.07
Oct, 2038	386.23	267.37	80337.71
Nov, 2038	384.95	268.65	80069.06
Dec, 2038	383.66	269.94	79799.12
Jan, 2039	382.37	271.23	79527.89
Feb, 2039	381.07	272.53	79255.37
Mar, 2039	379.77	273.83	78981.53
Apr, 2039	378.45	275.15	78706.38
May, 2039	377.13	276.47	78429.92
Jun, 2039	375.81	277.79	78152.13
Jul, 2039	374.48	279.12	77873.01
Aug, 2039	373.14	280.46	77592.55
Sep, 2039	371.80	281.80	77310.75
Oct, 2039	370.45	283.15	77027.59
Nov, 2039	369.09	284.51	76743.08
Dec, 2039	367.73	285.87	76457.21
Jan, 2040	366.36	287.24	76169.97
Feb, 2040	364.98	288.62	75881.35
Mar, 2040	363.60	290.00	75591.35
Apr, 2040	362.21	291.39	75299.96
May, 2040	360.81	292.79	75007.17
Jun, 2040	359.41	294.19	74712.98
Jul, 2040	358.00	295.60	74417.38
Aug, 2040	356.58	297.02	74120.36
Sep, 2040	355.16	298.44	73821.92
Oct, 2040	353.73	299.87	73522.05
Nov, 2040	352.29	301.31	73220.74
Dec, 2040	350.85	302.75	72917.99
Jan, 2041	349.40	304.20	72613.79
Feb, 2041	347.94	305.66	72308.13
Mar, 2041	346.48	307.12	72001.01
Apr, 2041	345.00	308.60	71692.42
May, 2041	343.53	310.07	71382.34
Jun, 2041	342.04	311.56	71070.78
Jul, 2041	340.55	313.05	70757.73
Aug, 2041	339.05	314.55	70443.18
Sep, 2041	337.54	316.06	70127.12
Oct, 2041	336.03	317.57	69809.54
Nov, 2041	334.50	319.10	69490.45
Dec, 2041	332.98	320.62	69169.82
Jan, 2042	331.44	322.16	68847.66
Feb, 2042	329.90	323.70	68523.96
Mar, 2042	328.34	325.26	68198.70
Apr, 2042	326.79	326.81	67871.88
May, 2042	325.22	328.38	67543.50
Jun, 2042	323.65	329.95	67213.55
Jul, 2042	322.06	331.54	66882.02
Aug, 2042	320.48	333.12	66548.89
Sep, 2042	318.88	334.72	66214.17
Oct, 2042	317.28	336.32	65877.85
Nov, 2042	315.66	337.94	65539.91
Dec, 2042	314.05	339.55	65200.36
Jan, 2043	312.42	341.18	64859.18
Feb, 2043	310.78	342.82	64516.36
Mar, 2043	309.14	344.46	64171.90
Apr, 2043	307.49	346.11	63825.79
May, 2043	305.83	347.77	63478.02
Jun, 2043	304.17	349.43	63128.59
Jul, 2043	302.49	351.11	62777.48
Aug, 2043	300.81	352.79	62424.69
Sep, 2043	299.12	354.48	62070.21
Oct, 2043	297.42	356.18	61714.03
Nov, 2043	295.71	357.89	61356.14
Dec, 2043	294.00	359.60	60996.54
Jan, 2044	292.28	361.32	60635.21
Feb, 2044	290.54	363.06	60272.16
Mar, 2044	288.80	364.80	59907.36
Apr, 2044	287.06	366.54	59540.82
May, 2044	285.30	368.30	59172.52
Jun, 2044	283.53	370.07	58802.45
Jul, 2044	281.76	371.84	58430.61
Aug, 2044	279.98	373.62	58056.99
Sep, 2044	278.19	375.41	57681.58
Oct, 2044	276.39	377.21	57304.37
Nov, 2044	274.58	379.02	56925.36
Dec, 2044	272.77	380.83	56544.52
Jan, 2045	270.94	382.66	56161.87
Feb, 2045	269.11	384.49	55777.38
Mar, 2045	267.27	386.33	55391.04
Apr, 2045	265.42	388.18	55002.86
May, 2045	263.56	390.04	54612.81
Jun, 2045	261.69	391.91	54220.90
Jul, 2045	259.81	393.79	53827.11
Aug, 2045	257.92	395.68	53431.43
Sep, 2045	256.03	397.57	53033.86
Oct, 2045	254.12	399.48	52634.38
Nov, 2045	252.21	401.39	52232.98
Dec, 2045	250.28	403.32	51829.67
Jan, 2046	248.35	405.25	51424.42
Feb, 2046	246.41	407.19	51017.22
Mar, 2046	244.46	409.14	50608.08
Apr, 2046	242.50	411.10	50196.98
May, 2046	240.53	413.07	49783.91
Jun, 2046	238.55	415.05	49368.85
Jul, 2046	236.56	417.04	48951.81
Aug, 2046	234.56	419.04	48532.77
Sep, 2046	232.55	421.05	48111.73
Oct, 2046	230.54	423.06	47688.66
Nov, 2046	228.51	425.09	47263.57
Dec, 2046	226.47	427.13	46836.44
Jan, 2047	224.42	429.18	46407.27
Feb, 2047	222.37	431.23	45976.03
Mar, 2047	220.30	433.30	45542.74
Apr, 2047	218.23	435.37	45107.36
May, 2047	216.14	437.46	44669.90
Jun, 2047	214.04	439.56	44230.34
Jul, 2047	211.94	441.66	43788.68
Aug, 2047	209.82	443.78	43344.90
Sep, 2047	207.69	445.91	42899.00
Oct, 2047	205.56	448.04	42450.95
Nov, 2047	203.41	450.19	42000.77
Dec, 2047	201.25	452.35	41548.42
Jan, 2048	199.09	454.51	41093.91
Feb, 2048	196.91	456.69	40637.21
Mar, 2048	194.72	458.88	40178.33
Apr, 2048	192.52	461.08	39717.25
May, 2048	190.31	463.29	39253.97
Jun, 2048	188.09	465.51	38788.46
Jul, 2048	185.86	467.74	38320.72
Aug, 2048	183.62	469.98	37850.74
Sep, 2048	181.37	472.23	37378.51
Oct, 2048	179.11	474.49	36904.01
Nov, 2048	176.83	476.77	36427.25
Dec, 2048	174.55	479.05	35948.19
Jan, 2049	172.25	481.35	35466.84
Feb, 2049	169.95	483.65	34983.19
Mar, 2049	167.63	485.97	34497.22
Apr, 2049	165.30	488.30	34008.92
May, 2049	162.96	490.64	33518.28
Jun, 2049	160.61	492.99	33025.28
Jul, 2049	158.25	495.35	32529.93
Aug, 2049	155.87	497.73	32032.20
Sep, 2049	153.49	500.11	31532.09
Oct, 2049	151.09	502.51	31029.58
Nov, 2049	148.68	504.92	30524.67
Dec, 2049	146.26	507.34	30017.33
Jan, 2050	143.83	509.77	29507.56
Feb, 2050	141.39	512.21	28995.35
Mar, 2050	138.94	514.66	28480.69
Apr, 2050	136.47	517.13	27963.56
May, 2050	133.99	519.61	27443.95
Jun, 2050	131.50	522.10	26921.85
Jul, 2050	129.00	524.60	26397.25
Aug, 2050	126.49	527.11	25870.14
Sep, 2050	123.96	529.64	25340.50
Oct, 2050	121.42	532.18	24808.32
Nov, 2050	118.87	534.73	24273.60
Dec, 2050	116.31	537.29	23736.31
Jan, 2051	113.74	539.86	23196.45
Feb, 2051	111.15	542.45	22654.00
Mar, 2051	108.55	545.05	22108.95
Apr, 2051	105.94	547.66	21561.28
May, 2051	103.31	550.29	21011.00
Jun, 2051	100.68	552.92	20458.08
Jul, 2051	98.03	555.57	19902.50
Aug, 2051	95.37	558.23	19344.27
Sep, 2051	92.69	560.91	18783.36
Oct, 2051	90.00	563.60	18219.77
Nov, 2051	87.30	566.30	17653.47
Dec, 2051	84.59	569.01	17084.46
Jan, 2052	81.86	571.74	16512.72
Feb, 2052	79.12	574.48	15938.25
Mar, 2052	76.37	577.23	15361.02
Apr, 2052	73.60	580.00	14781.02
May, 2052	70.83	582.77	14198.25
Jun, 2052	68.03	585.57	13612.68
Jul, 2052	65.23	588.37	13024.31
Aug, 2052	62.41	591.19	12433.12
Sep, 2052	59.58	594.02	11839.09
Oct, 2052	56.73	596.87	11242.22
Nov, 2052	53.87	599.73	10642.49
Dec, 2052	51.00	602.60	10039.88
Jan, 2053	48.11	605.49	9434.39
Feb, 2053	45.21	608.39	8826.00
Mar, 2053	42.29	611.31	8214.69
Apr, 2053	39.36	614.24	7600.45
May, 2053	36.42	617.18	6983.27
Jun, 2053	33.46	620.14	6363.13
Jul, 2053	30.49	623.11	5740.02
Aug, 2053	27.50	626.10	5113.93
Sep, 2053	24.50	629.10	4484.83
Oct, 2053	21.49	632.11	3852.72
Nov, 2053	18.46	635.14	3217.58
Dec, 2053	15.42	638.18	2579.40
Jan, 2054	12.36	641.24	1938.16
Feb, 2054	9.29	644.31	1293.85
Mar, 2054	6.20	647.40	646.44
Apr, 2054	3.10	650.50	0