Mortgage Parameters

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

Mortgage Summary

Property Total:	$234,500
Down Payment	$70,350
Mortgage Amount:	$164,150
Mortgage Payment:	$957.93 / month
Estimated Tax:	+ $130.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,088.21 / month
Total Interest Paid:	$180,705.60 over 30 years
Total Tax Paid:	$46,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	786.55	171.38	163978.62
Jun, 2024	785.73	172.20	163806.42
Jul, 2024	784.91	173.02	163633.40
Aug, 2024	784.08	173.85	163459.55
Sep, 2024	783.24	174.69	163284.86
Oct, 2024	782.41	175.52	163109.34
Nov, 2024	781.57	176.36	162932.97
Dec, 2024	780.72	177.21	162755.76
Jan, 2025	779.87	178.06	162577.70
Feb, 2025	779.02	178.91	162398.79
Mar, 2025	778.16	179.77	162219.02
Apr, 2025	777.30	180.63	162038.39
May, 2025	776.43	181.50	161856.90
Jun, 2025	775.56	182.37	161674.53
Jul, 2025	774.69	183.24	161491.29
Aug, 2025	773.81	184.12	161307.17
Sep, 2025	772.93	185.00	161122.17
Oct, 2025	772.04	185.89	160936.29
Nov, 2025	771.15	186.78	160749.51
Dec, 2025	770.26	187.67	160561.84
Jan, 2026	769.36	188.57	160373.27
Feb, 2026	768.46	189.47	160183.79
Mar, 2026	767.55	190.38	159993.41
Apr, 2026	766.64	191.29	159802.11
May, 2026	765.72	192.21	159609.90
Jun, 2026	764.80	193.13	159416.77
Jul, 2026	763.87	194.06	159222.71
Aug, 2026	762.94	194.99	159027.72
Sep, 2026	762.01	195.92	158831.80
Oct, 2026	761.07	196.86	158634.94
Nov, 2026	760.13	197.80	158437.14
Dec, 2026	759.18	198.75	158238.39
Jan, 2027	758.23	199.70	158038.68
Feb, 2027	757.27	200.66	157838.02
Mar, 2027	756.31	201.62	157636.40
Apr, 2027	755.34	202.59	157433.81
May, 2027	754.37	203.56	157230.25
Jun, 2027	753.39	204.54	157025.71
Jul, 2027	752.41	205.52	156820.20
Aug, 2027	751.43	206.50	156613.70
Sep, 2027	750.44	207.49	156406.21
Oct, 2027	749.45	208.48	156197.72
Nov, 2027	748.45	209.48	155988.24
Dec, 2027	747.44	210.49	155777.76
Jan, 2028	746.44	211.49	155566.26
Feb, 2028	745.42	212.51	155353.75
Mar, 2028	744.40	213.53	155140.23
Apr, 2028	743.38	214.55	154925.68
May, 2028	742.35	215.58	154710.10
Jun, 2028	741.32	216.61	154493.49
Jul, 2028	740.28	217.65	154275.84
Aug, 2028	739.24	218.69	154057.15
Sep, 2028	738.19	219.74	153837.41
Oct, 2028	737.14	220.79	153616.62
Nov, 2028	736.08	221.85	153394.77
Dec, 2028	735.02	222.91	153171.85
Jan, 2029	733.95	223.98	152947.87
Feb, 2029	732.88	225.05	152722.82
Mar, 2029	731.80	226.13	152496.68
Apr, 2029	730.71	227.22	152269.47
May, 2029	729.62	228.31	152041.16
Jun, 2029	728.53	229.40	151811.76
Jul, 2029	727.43	230.50	151581.26
Aug, 2029	726.33	231.60	151349.66
Sep, 2029	725.22	232.71	151116.95
Oct, 2029	724.10	233.83	150883.12
Nov, 2029	722.98	234.95	150648.17
Dec, 2029	721.86	236.07	150412.10
Jan, 2030	720.72	237.21	150174.89
Feb, 2030	719.59	238.34	149936.55
Mar, 2030	718.45	239.48	149697.06
Apr, 2030	717.30	240.63	149456.43
May, 2030	716.15	241.78	149214.65
Jun, 2030	714.99	242.94	148971.70
Jul, 2030	713.82	244.11	148727.60
Aug, 2030	712.65	245.28	148482.32
Sep, 2030	711.48	246.45	148235.87
Oct, 2030	710.30	247.63	147988.24
Nov, 2030	709.11	248.82	147739.42
Dec, 2030	707.92	250.01	147489.40
Jan, 2031	706.72	251.21	147238.19
Feb, 2031	705.52	252.41	146985.78
Mar, 2031	704.31	253.62	146732.16
Apr, 2031	703.09	254.84	146477.32
May, 2031	701.87	256.06	146221.26
Jun, 2031	700.64	257.29	145963.97
Jul, 2031	699.41	258.52	145705.45
Aug, 2031	698.17	259.76	145445.69
Sep, 2031	696.93	261.00	145184.69
Oct, 2031	695.68	262.25	144922.44
Nov, 2031	694.42	263.51	144658.93
Dec, 2031	693.16	264.77	144394.16
Jan, 2032	691.89	266.04	144128.11
Feb, 2032	690.61	267.32	143860.80
Mar, 2032	689.33	268.60	143592.20
Apr, 2032	688.05	269.88	143322.32
May, 2032	686.75	271.18	143051.14
Jun, 2032	685.45	272.48	142778.66
Jul, 2032	684.15	273.78	142504.88
Aug, 2032	682.84	275.09	142229.79
Sep, 2032	681.52	276.41	141953.38
Oct, 2032	680.19	277.74	141675.64
Nov, 2032	678.86	279.07	141396.57
Dec, 2032	677.53	280.40	141116.17
Jan, 2033	676.18	281.75	140834.42
Feb, 2033	674.83	283.10	140551.32
Mar, 2033	673.48	284.45	140266.86
Apr, 2033	672.11	285.82	139981.05
May, 2033	670.74	287.19	139693.86
Jun, 2033	669.37	288.56	139405.30
Jul, 2033	667.98	289.95	139115.35
Aug, 2033	666.59	291.34	138824.01
Sep, 2033	665.20	292.73	138531.28
Oct, 2033	663.80	294.13	138237.15
Nov, 2033	662.39	295.54	137941.60
Dec, 2033	660.97	296.96	137644.64
Jan, 2034	659.55	298.38	137346.26
Feb, 2034	658.12	299.81	137046.45
Mar, 2034	656.68	301.25	136745.20
Apr, 2034	655.24	302.69	136442.51
May, 2034	653.79	304.14	136138.36
Jun, 2034	652.33	305.60	135832.76
Jul, 2034	650.87	307.06	135525.70
Aug, 2034	649.39	308.54	135217.16
Sep, 2034	647.92	310.01	134907.15
Oct, 2034	646.43	311.50	134595.65
Nov, 2034	644.94	312.99	134282.66
Dec, 2034	643.44	314.49	133968.16
Jan, 2035	641.93	316.00	133652.17
Feb, 2035	640.42	317.51	133334.65
Mar, 2035	638.90	319.03	133015.62
Apr, 2035	637.37	320.56	132695.05
May, 2035	635.83	322.10	132372.95
Jun, 2035	634.29	323.64	132049.31
Jul, 2035	632.74	325.19	131724.12
Aug, 2035	631.18	326.75	131397.37
Sep, 2035	629.61	328.32	131069.05
Oct, 2035	628.04	329.89	130739.16
Nov, 2035	626.46	331.47	130407.69
Dec, 2035	624.87	333.06	130074.63
Jan, 2036	623.27	334.66	129739.97
Feb, 2036	621.67	336.26	129403.71
Mar, 2036	620.06	337.87	129065.84
Apr, 2036	618.44	339.49	128726.35
May, 2036	616.81	341.12	128385.23
Jun, 2036	615.18	342.75	128042.48
Jul, 2036	613.54	344.39	127698.09
Aug, 2036	611.89	346.04	127352.05
Sep, 2036	610.23	347.70	127004.35
Oct, 2036	608.56	349.37	126654.98
Nov, 2036	606.89	351.04	126303.94
Dec, 2036	605.21	352.72	125951.21
Jan, 2037	603.52	354.41	125596.80
Feb, 2037	601.82	356.11	125240.69
Mar, 2037	600.11	357.82	124882.87
Apr, 2037	598.40	359.53	124523.34
May, 2037	596.67	361.26	124162.08
Jun, 2037	594.94	362.99	123799.09
Jul, 2037	593.20	364.73	123434.37
Aug, 2037	591.46	366.47	123067.89
Sep, 2037	589.70	368.23	122699.66
Oct, 2037	587.94	369.99	122329.67
Nov, 2037	586.16	371.77	121957.90
Dec, 2037	584.38	373.55	121584.35
Jan, 2038	582.59	375.34	121209.02
Feb, 2038	580.79	377.14	120831.88
Mar, 2038	578.99	378.94	120452.94
Apr, 2038	577.17	380.76	120072.18
May, 2038	575.35	382.58	119689.59
Jun, 2038	573.51	384.42	119305.17
Jul, 2038	571.67	386.26	118918.91
Aug, 2038	569.82	388.11	118530.80
Sep, 2038	567.96	389.97	118140.83
Oct, 2038	566.09	391.84	117749.00
Nov, 2038	564.21	393.72	117355.28
Dec, 2038	562.33	395.60	116959.68
Jan, 2039	560.43	397.50	116562.18
Feb, 2039	558.53	399.40	116162.78
Mar, 2039	556.61	401.32	115761.46
Apr, 2039	554.69	403.24	115358.22
May, 2039	552.76	405.17	114953.05
Jun, 2039	550.82	407.11	114545.93
Jul, 2039	548.87	409.06	114136.87
Aug, 2039	546.91	411.02	113725.85
Sep, 2039	544.94	412.99	113312.85
Oct, 2039	542.96	414.97	112897.88
Nov, 2039	540.97	416.96	112480.92
Dec, 2039	538.97	418.96	112061.96
Jan, 2040	536.96	420.97	111640.99
Feb, 2040	534.95	422.98	111218.01
Mar, 2040	532.92	425.01	110793.00
Apr, 2040	530.88	427.05	110365.95
May, 2040	528.84	429.09	109936.86
Jun, 2040	526.78	431.15	109505.71
Jul, 2040	524.71	433.22	109072.50
Aug, 2040	522.64	435.29	108637.20
Sep, 2040	520.55	437.38	108199.83
Oct, 2040	518.46	439.47	107760.36
Nov, 2040	516.35	441.58	107318.78
Dec, 2040	514.24	443.69	106875.08
Jan, 2041	512.11	445.82	106429.26
Feb, 2041	509.97	447.96	105981.31
Mar, 2041	507.83	450.10	105531.20
Apr, 2041	505.67	452.26	105078.94
May, 2041	503.50	454.43	104624.52
Jun, 2041	501.33	456.60	104167.91
Jul, 2041	499.14	458.79	103709.12
Aug, 2041	496.94	460.99	103248.13
Sep, 2041	494.73	463.20	102784.93
Oct, 2041	492.51	465.42	102319.51
Nov, 2041	490.28	467.65	101851.86
Dec, 2041	488.04	469.89	101381.97
Jan, 2042	485.79	472.14	100909.83
Feb, 2042	483.53	474.40	100435.43
Mar, 2042	481.25	476.68	99958.75
Apr, 2042	478.97	478.96	99479.79
May, 2042	476.67	481.26	98998.53
Jun, 2042	474.37	483.56	98514.97
Jul, 2042	472.05	485.88	98029.09
Aug, 2042	469.72	488.21	97540.89
Sep, 2042	467.38	490.55	97050.34
Oct, 2042	465.03	492.90	96557.44
Nov, 2042	462.67	495.26	96062.18
Dec, 2042	460.30	497.63	95564.55
Jan, 2043	457.91	500.02	95064.53
Feb, 2043	455.52	502.41	94562.12
Mar, 2043	453.11	504.82	94057.30
Apr, 2043	450.69	507.24	93550.06
May, 2043	448.26	509.67	93040.39
Jun, 2043	445.82	512.11	92528.28
Jul, 2043	443.36	514.57	92013.72
Aug, 2043	440.90	517.03	91496.69
Sep, 2043	438.42	519.51	90977.18
Oct, 2043	435.93	522.00	90455.18
Nov, 2043	433.43	524.50	89930.68
Dec, 2043	430.92	527.01	89403.67
Jan, 2044	428.39	529.54	88874.13
Feb, 2044	425.86	532.07	88342.06
Mar, 2044	423.31	534.62	87807.43
Apr, 2044	420.74	537.19	87270.25
May, 2044	418.17	539.76	86730.49
Jun, 2044	415.58	542.35	86188.14
Jul, 2044	412.98	544.95	85643.20
Aug, 2044	410.37	547.56	85095.64
Sep, 2044	407.75	550.18	84545.46
Oct, 2044	405.11	552.82	83992.64
Nov, 2044	402.46	555.47	83437.18
Dec, 2044	399.80	558.13	82879.05
Jan, 2045	397.13	560.80	82318.25
Feb, 2045	394.44	563.49	81754.76
Mar, 2045	391.74	566.19	81188.57
Apr, 2045	389.03	568.90	80619.67
May, 2045	386.30	571.63	80048.04
Jun, 2045	383.56	574.37	79473.68
Jul, 2045	380.81	577.12	78896.56
Aug, 2045	378.05	579.88	78316.67
Sep, 2045	375.27	582.66	77734.01
Oct, 2045	372.48	585.45	77148.56
Nov, 2045	369.67	588.26	76560.30
Dec, 2045	366.85	591.08	75969.22
Jan, 2046	364.02	593.91	75375.31
Feb, 2046	361.17	596.76	74778.55
Mar, 2046	358.31	599.62	74178.94
Apr, 2046	355.44	602.49	73576.45
May, 2046	352.55	605.38	72971.07
Jun, 2046	349.65	608.28	72362.79
Jul, 2046	346.74	611.19	71751.60
Aug, 2046	343.81	614.12	71137.48
Sep, 2046	340.87	617.06	70520.42
Oct, 2046	337.91	620.02	69900.40
Nov, 2046	334.94	622.99	69277.41
Dec, 2046	331.95	625.98	68651.43
Jan, 2047	328.95	628.98	68022.46
Feb, 2047	325.94	631.99	67390.47
Mar, 2047	322.91	635.02	66755.45
Apr, 2047	319.87	638.06	66117.39
May, 2047	316.81	641.12	65476.27
Jun, 2047	313.74	644.19	64832.08
Jul, 2047	310.65	647.28	64184.81
Aug, 2047	307.55	650.38	63534.43
Sep, 2047	304.44	653.49	62880.94
Oct, 2047	301.30	656.63	62224.31
Nov, 2047	298.16	659.77	61564.54
Dec, 2047	295.00	662.93	60901.60
Jan, 2048	291.82	666.11	60235.49
Feb, 2048	288.63	669.30	59566.19
Mar, 2048	285.42	672.51	58893.68
Apr, 2048	282.20	675.73	58217.95
May, 2048	278.96	678.97	57538.98
Jun, 2048	275.71	682.22	56856.76
Jul, 2048	272.44	685.49	56171.27
Aug, 2048	269.15	688.78	55482.49
Sep, 2048	265.85	692.08	54790.42
Oct, 2048	262.54	695.39	54095.03
Nov, 2048	259.21	698.72	53396.30
Dec, 2048	255.86	702.07	52694.23
Jan, 2049	252.49	705.44	51988.79
Feb, 2049	249.11	708.82	51279.97
Mar, 2049	245.72	712.21	50567.76
Apr, 2049	242.30	715.63	49852.14
May, 2049	238.87	719.06	49133.08
Jun, 2049	235.43	722.50	48410.58
Jul, 2049	231.97	725.96	47684.62
Aug, 2049	228.49	729.44	46955.18
Sep, 2049	224.99	732.94	46222.24
Oct, 2049	221.48	736.45	45485.79
Nov, 2049	217.95	739.98	44745.81
Dec, 2049	214.41	743.52	44002.29
Jan, 2050	210.84	747.09	43255.20
Feb, 2050	207.26	750.67	42504.54
Mar, 2050	203.67	754.26	41750.28
Apr, 2050	200.05	757.88	40992.40
May, 2050	196.42	761.51	40230.89
Jun, 2050	192.77	765.16	39465.74
Jul, 2050	189.11	768.82	38696.91
Aug, 2050	185.42	772.51	37924.40
Sep, 2050	181.72	776.21	37148.20
Oct, 2050	178.00	779.93	36368.27
Nov, 2050	174.26	783.67	35584.60
Dec, 2050	170.51	787.42	34797.18
Jan, 2051	166.74	791.19	34005.99
Feb, 2051	162.95	794.98	33211.00
Mar, 2051	159.14	798.79	32412.21
Apr, 2051	155.31	802.62	31609.59
May, 2051	151.46	806.47	30803.12
Jun, 2051	147.60	810.33	29992.79
Jul, 2051	143.72	814.21	29178.57
Aug, 2051	139.81	818.12	28360.46
Sep, 2051	135.89	822.04	27538.42
Oct, 2051	131.95	825.98	26712.45
Nov, 2051	128.00	829.93	25882.51
Dec, 2051	124.02	833.91	25048.60
Jan, 2052	120.02	837.91	24210.70
Feb, 2052	116.01	841.92	23368.78
Mar, 2052	111.98	845.95	22522.82
Apr, 2052	107.92	850.01	21672.82
May, 2052	103.85	854.08	20818.73
Jun, 2052	99.76	858.17	19960.56
Jul, 2052	95.64	862.29	19098.28
Aug, 2052	91.51	866.42	18231.86
Sep, 2052	87.36	870.57	17361.29
Oct, 2052	83.19	874.74	16486.55
Nov, 2052	79.00	878.93	15607.62
Dec, 2052	74.79	883.14	14724.47
Jan, 2053	70.55	887.38	13837.10
Feb, 2053	66.30	891.63	12945.47
Mar, 2053	62.03	895.90	12049.57
Apr, 2053	57.74	900.19	11149.38
May, 2053	53.42	904.51	10244.87
Jun, 2053	49.09	908.84	9336.03
Jul, 2053	44.74	913.19	8422.84
Aug, 2053	40.36	917.57	7505.27
Sep, 2053	35.96	921.97	6583.30
Oct, 2053	31.54	926.39	5656.92
Nov, 2053	27.11	930.82	4726.09
Dec, 2053	22.65	935.28	3790.81
Jan, 2054	18.16	939.77	2851.04
Feb, 2054	13.66	944.27	1906.77
Mar, 2054	9.14	948.79	957.98
Apr, 2054	4.59	953.34	4.64