Mortgage Parameters

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

Mortgage Summary

Property Total:	$102,000
Down Payment	$30,600
Mortgage Amount:	$71,400
Mortgage Payment:	$416.67 / month
Estimated Tax:	+ $56.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $473.34 / month
Total Interest Paid:	$78,602.40 over 30 years
Total Tax Paid:	$20,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	342.13	74.54	71325.46
Jun, 2024	341.77	74.90	71250.55
Jul, 2024	341.41	75.26	71175.29
Aug, 2024	341.05	75.62	71099.67
Sep, 2024	340.69	75.98	71023.69
Oct, 2024	340.32	76.35	70947.34
Nov, 2024	339.96	76.71	70870.62
Dec, 2024	339.59	77.08	70793.54
Jan, 2025	339.22	77.45	70716.09
Feb, 2025	338.85	77.82	70638.27
Mar, 2025	338.48	78.19	70560.07
Apr, 2025	338.10	78.57	70481.50
May, 2025	337.72	78.95	70402.56
Jun, 2025	337.35	79.32	70323.23
Jul, 2025	336.97	79.70	70243.53
Aug, 2025	336.58	80.09	70163.44
Sep, 2025	336.20	80.47	70082.97
Oct, 2025	335.81	80.86	70002.12
Nov, 2025	335.43	81.24	69920.87
Dec, 2025	335.04	81.63	69839.24
Jan, 2026	334.65	82.02	69757.22
Feb, 2026	334.25	82.42	69674.80
Mar, 2026	333.86	82.81	69591.99
Apr, 2026	333.46	83.21	69508.78
May, 2026	333.06	83.61	69425.17
Jun, 2026	332.66	84.01	69341.17
Jul, 2026	332.26	84.41	69256.76
Aug, 2026	331.86	84.81	69171.94
Sep, 2026	331.45	85.22	69086.72
Oct, 2026	331.04	85.63	69001.09
Nov, 2026	330.63	86.04	68915.05
Dec, 2026	330.22	86.45	68828.60
Jan, 2027	329.80	86.87	68741.73
Feb, 2027	329.39	87.28	68654.45
Mar, 2027	328.97	87.70	68566.75
Apr, 2027	328.55	88.12	68478.63
May, 2027	328.13	88.54	68390.09
Jun, 2027	327.70	88.97	68301.12
Jul, 2027	327.28	89.39	68211.72
Aug, 2027	326.85	89.82	68121.90
Sep, 2027	326.42	90.25	68031.65
Oct, 2027	325.98	90.69	67940.96
Nov, 2027	325.55	91.12	67849.84
Dec, 2027	325.11	91.56	67758.29
Jan, 2028	324.68	91.99	67666.29
Feb, 2028	324.23	92.44	67573.86
Mar, 2028	323.79	92.88	67480.98
Apr, 2028	323.35	93.32	67387.66
May, 2028	322.90	93.77	67293.88
Jun, 2028	322.45	94.22	67199.66
Jul, 2028	322.00	94.67	67104.99
Aug, 2028	321.54	95.13	67009.87
Sep, 2028	321.09	95.58	66914.29
Oct, 2028	320.63	96.04	66818.25
Nov, 2028	320.17	96.50	66721.75
Dec, 2028	319.71	96.96	66624.79
Jan, 2029	319.24	97.43	66527.36
Feb, 2029	318.78	97.89	66429.47
Mar, 2029	318.31	98.36	66331.11
Apr, 2029	317.84	98.83	66232.27
May, 2029	317.36	99.31	66132.97
Jun, 2029	316.89	99.78	66033.18
Jul, 2029	316.41	100.26	65932.92
Aug, 2029	315.93	100.74	65832.18
Sep, 2029	315.45	101.22	65730.96
Oct, 2029	314.96	101.71	65629.25
Nov, 2029	314.47	102.20	65527.05
Dec, 2029	313.98	102.69	65424.36
Jan, 2030	313.49	103.18	65321.19
Feb, 2030	313.00	103.67	65217.51
Mar, 2030	312.50	104.17	65113.34
Apr, 2030	312.00	104.67	65008.67
May, 2030	311.50	105.17	64903.50
Jun, 2030	311.00	105.67	64797.83
Jul, 2030	310.49	106.18	64691.65
Aug, 2030	309.98	106.69	64584.96
Sep, 2030	309.47	107.20	64477.76
Oct, 2030	308.96	107.71	64370.05
Nov, 2030	308.44	108.23	64261.82
Dec, 2030	307.92	108.75	64153.07
Jan, 2031	307.40	109.27	64043.80
Feb, 2031	306.88	109.79	63934.00
Mar, 2031	306.35	110.32	63823.68
Apr, 2031	305.82	110.85	63712.84
May, 2031	305.29	111.38	63601.46
Jun, 2031	304.76	111.91	63489.54
Jul, 2031	304.22	112.45	63377.09
Aug, 2031	303.68	112.99	63264.11
Sep, 2031	303.14	113.53	63150.58
Oct, 2031	302.60	114.07	63036.50
Nov, 2031	302.05	114.62	62921.88
Dec, 2031	301.50	115.17	62806.71
Jan, 2032	300.95	115.72	62690.99
Feb, 2032	300.39	116.28	62574.72
Mar, 2032	299.84	116.83	62457.88
Apr, 2032	299.28	117.39	62340.49
May, 2032	298.71	117.96	62222.54
Jun, 2032	298.15	118.52	62104.02
Jul, 2032	297.58	119.09	61984.93
Aug, 2032	297.01	119.66	61865.27
Sep, 2032	296.44	120.23	61745.04
Oct, 2032	295.86	120.81	61624.23
Nov, 2032	295.28	121.39	61502.84
Dec, 2032	294.70	121.97	61380.87
Jan, 2033	294.12	122.55	61258.32
Feb, 2033	293.53	123.14	61135.18
Mar, 2033	292.94	123.73	61011.45
Apr, 2033	292.35	124.32	60887.12
May, 2033	291.75	124.92	60762.21
Jun, 2033	291.15	125.52	60636.69
Jul, 2033	290.55	126.12	60510.57
Aug, 2033	289.95	126.72	60383.85
Sep, 2033	289.34	127.33	60256.51
Oct, 2033	288.73	127.94	60128.57
Nov, 2033	288.12	128.55	60000.02
Dec, 2033	287.50	129.17	59870.85
Jan, 2034	286.88	129.79	59741.06
Feb, 2034	286.26	130.41	59610.65
Mar, 2034	285.63	131.04	59479.61
Apr, 2034	285.01	131.66	59347.95
May, 2034	284.38	132.29	59215.66
Jun, 2034	283.74	132.93	59082.73
Jul, 2034	283.10	133.57	58949.16
Aug, 2034	282.46	134.21	58814.96
Sep, 2034	281.82	134.85	58680.11
Oct, 2034	281.18	135.49	58544.62
Nov, 2034	280.53	136.14	58408.47
Dec, 2034	279.87	136.80	58271.68
Jan, 2035	279.22	137.45	58134.22
Feb, 2035	278.56	138.11	57996.11
Mar, 2035	277.90	138.77	57857.34
Apr, 2035	277.23	139.44	57717.90
May, 2035	276.56	140.11	57577.80
Jun, 2035	275.89	140.78	57437.02
Jul, 2035	275.22	141.45	57295.57
Aug, 2035	274.54	142.13	57153.44
Sep, 2035	273.86	142.81	57010.63
Oct, 2035	273.18	143.49	56867.14
Nov, 2035	272.49	144.18	56722.96
Dec, 2035	271.80	144.87	56578.09
Jan, 2036	271.10	145.57	56432.52
Feb, 2036	270.41	146.26	56286.25
Mar, 2036	269.70	146.97	56139.29
Apr, 2036	269.00	147.67	55991.62
May, 2036	268.29	148.38	55843.24
Jun, 2036	267.58	149.09	55694.16
Jul, 2036	266.87	149.80	55544.35
Aug, 2036	266.15	150.52	55393.83
Sep, 2036	265.43	151.24	55242.59
Oct, 2036	264.70	151.97	55090.63
Nov, 2036	263.98	152.69	54937.93
Dec, 2036	263.24	153.43	54784.51
Jan, 2037	262.51	154.16	54630.35
Feb, 2037	261.77	154.90	54475.45
Mar, 2037	261.03	155.64	54319.80
Apr, 2037	260.28	156.39	54163.42
May, 2037	259.53	157.14	54006.28
Jun, 2037	258.78	157.89	53848.39
Jul, 2037	258.02	158.65	53689.74
Aug, 2037	257.26	159.41	53530.34
Sep, 2037	256.50	160.17	53370.17
Oct, 2037	255.73	160.94	53209.23
Nov, 2037	254.96	161.71	53047.52
Dec, 2037	254.19	162.48	52885.04
Jan, 2038	253.41	163.26	52721.77
Feb, 2038	252.63	164.04	52557.73
Mar, 2038	251.84	164.83	52392.90
Apr, 2038	251.05	165.62	52227.28
May, 2038	250.26	166.41	52060.86
Jun, 2038	249.46	167.21	51893.65
Jul, 2038	248.66	168.01	51725.64
Aug, 2038	247.85	168.82	51556.82
Sep, 2038	247.04	169.63	51387.19
Oct, 2038	246.23	170.44	51216.75
Nov, 2038	245.41	171.26	51045.50
Dec, 2038	244.59	172.08	50873.42
Jan, 2039	243.77	172.90	50700.52
Feb, 2039	242.94	173.73	50526.79
Mar, 2039	242.11	174.56	50352.23
Apr, 2039	241.27	175.40	50176.83
May, 2039	240.43	176.24	50000.59
Jun, 2039	239.59	177.08	49823.50
Jul, 2039	238.74	177.93	49645.57
Aug, 2039	237.89	178.78	49466.79
Sep, 2039	237.03	179.64	49287.14
Oct, 2039	236.17	180.50	49106.64
Nov, 2039	235.30	181.37	48925.27
Dec, 2039	234.43	182.24	48743.04
Jan, 2040	233.56	183.11	48559.93
Feb, 2040	232.68	183.99	48375.94
Mar, 2040	231.80	184.87	48191.07
Apr, 2040	230.92	185.75	48005.32
May, 2040	230.03	186.64	47818.67
Jun, 2040	229.13	187.54	47631.14
Jul, 2040	228.23	188.44	47442.70
Aug, 2040	227.33	189.34	47253.36
Sep, 2040	226.42	190.25	47063.11
Oct, 2040	225.51	191.16	46871.95
Nov, 2040	224.59	192.08	46679.88
Dec, 2040	223.67	193.00	46486.88
Jan, 2041	222.75	193.92	46292.96
Feb, 2041	221.82	194.85	46098.11
Mar, 2041	220.89	195.78	45902.33
Apr, 2041	219.95	196.72	45705.61
May, 2041	219.01	197.66	45507.94
Jun, 2041	218.06	198.61	45309.33
Jul, 2041	217.11	199.56	45109.77
Aug, 2041	216.15	200.52	44909.25
Sep, 2041	215.19	201.48	44707.77
Oct, 2041	214.22	202.45	44505.32
Nov, 2041	213.25	203.42	44301.91
Dec, 2041	212.28	204.39	44097.52
Jan, 2042	211.30	205.37	43892.15
Feb, 2042	210.32	206.35	43685.79
Mar, 2042	209.33	207.34	43478.45
Apr, 2042	208.33	208.34	43270.12
May, 2042	207.34	209.33	43060.78
Jun, 2042	206.33	210.34	42850.45
Jul, 2042	205.33	211.34	42639.10
Aug, 2042	204.31	212.36	42426.74
Sep, 2042	203.29	213.38	42213.37
Oct, 2042	202.27	214.40	41998.97
Nov, 2042	201.25	215.42	41783.55
Dec, 2042	200.21	216.46	41567.09
Jan, 2043	199.18	217.49	41349.59
Feb, 2043	198.13	218.54	41131.06
Mar, 2043	197.09	219.58	40911.47
Apr, 2043	196.03	220.64	40690.84
May, 2043	194.98	221.69	40469.14
Jun, 2043	193.91	222.76	40246.39
Jul, 2043	192.85	223.82	40022.57
Aug, 2043	191.77	224.90	39797.67
Sep, 2043	190.70	225.97	39571.70
Oct, 2043	189.61	227.06	39344.64
Nov, 2043	188.53	228.14	39116.50
Dec, 2043	187.43	229.24	38887.26
Jan, 2044	186.33	230.34	38656.93
Feb, 2044	185.23	231.44	38425.49
Mar, 2044	184.12	232.55	38192.94
Apr, 2044	183.01	233.66	37959.28
May, 2044	181.89	234.78	37724.50
Jun, 2044	180.76	235.91	37488.59
Jul, 2044	179.63	237.04	37251.55
Aug, 2044	178.50	238.17	37013.38
Sep, 2044	177.36	239.31	36774.07
Oct, 2044	176.21	240.46	36533.60
Nov, 2044	175.06	241.61	36291.99
Dec, 2044	173.90	242.77	36049.22
Jan, 2045	172.74	243.93	35805.29
Feb, 2045	171.57	245.10	35560.18
Mar, 2045	170.39	246.28	35313.91
Apr, 2045	169.21	247.46	35066.45
May, 2045	168.03	248.64	34817.81
Jun, 2045	166.84	249.83	34567.97
Jul, 2045	165.64	251.03	34316.94
Aug, 2045	164.44	252.23	34064.70
Sep, 2045	163.23	253.44	33811.26
Oct, 2045	162.01	254.66	33556.60
Nov, 2045	160.79	255.88	33300.73
Dec, 2045	159.57	257.10	33043.62
Jan, 2046	158.33	258.34	32785.29
Feb, 2046	157.10	259.57	32525.71
Mar, 2046	155.85	260.82	32264.89
Apr, 2046	154.60	262.07	32002.83
May, 2046	153.35	263.32	31739.50
Jun, 2046	152.09	264.58	31474.92
Jul, 2046	150.82	265.85	31209.07
Aug, 2046	149.54	267.13	30941.94
Sep, 2046	148.26	268.41	30673.53
Oct, 2046	146.98	269.69	30403.84
Nov, 2046	145.69	270.98	30132.85
Dec, 2046	144.39	272.28	29860.57
Jan, 2047	143.08	273.59	29586.98
Feb, 2047	141.77	274.90	29312.08
Mar, 2047	140.45	276.22	29035.87
Apr, 2047	139.13	277.54	28758.33
May, 2047	137.80	278.87	28479.46
Jun, 2047	136.46	280.21	28199.25
Jul, 2047	135.12	281.55	27917.70
Aug, 2047	133.77	282.90	27634.81
Sep, 2047	132.42	284.25	27350.55
Oct, 2047	131.05	285.62	27064.94
Nov, 2047	129.69	286.98	26777.95
Dec, 2047	128.31	288.36	26489.60
Jan, 2048	126.93	289.74	26199.85
Feb, 2048	125.54	291.13	25908.73
Mar, 2048	124.15	292.52	25616.20
Apr, 2048	122.74	293.93	25322.28
May, 2048	121.34	295.33	25026.94
Jun, 2048	119.92	296.75	24730.19
Jul, 2048	118.50	298.17	24432.02
Aug, 2048	117.07	299.60	24132.42
Sep, 2048	115.63	301.04	23831.39
Oct, 2048	114.19	302.48	23528.91
Nov, 2048	112.74	303.93	23224.98
Dec, 2048	111.29	305.38	22919.60
Jan, 2049	109.82	306.85	22612.75
Feb, 2049	108.35	308.32	22304.43
Mar, 2049	106.88	309.79	21994.64
Apr, 2049	105.39	311.28	21683.36
May, 2049	103.90	312.77	21370.59
Jun, 2049	102.40	314.27	21056.32
Jul, 2049	100.89	315.78	20740.54
Aug, 2049	99.38	317.29	20423.26
Sep, 2049	97.86	318.81	20104.45
Oct, 2049	96.33	320.34	19784.11
Nov, 2049	94.80	321.87	19462.24
Dec, 2049	93.26	323.41	19138.83
Jan, 2050	91.71	324.96	18813.86
Feb, 2050	90.15	326.52	18487.34
Mar, 2050	88.59	328.08	18159.26
Apr, 2050	87.01	329.66	17829.60
May, 2050	85.43	331.24	17498.37
Jun, 2050	83.85	332.82	17165.54
Jul, 2050	82.25	334.42	16831.12
Aug, 2050	80.65	336.02	16495.10
Sep, 2050	79.04	337.63	16157.47
Oct, 2050	77.42	339.25	15818.22
Nov, 2050	75.80	340.87	15477.35
Dec, 2050	74.16	342.51	15134.84
Jan, 2051	72.52	344.15	14790.69
Feb, 2051	70.87	345.80	14444.89
Mar, 2051	69.22	347.45	14097.44
Apr, 2051	67.55	349.12	13748.32
May, 2051	65.88	350.79	13397.53
Jun, 2051	64.20	352.47	13045.05
Jul, 2051	62.51	354.16	12690.89
Aug, 2051	60.81	355.86	12335.03
Sep, 2051	59.11	357.56	11977.47
Oct, 2051	57.39	359.28	11618.19
Nov, 2051	55.67	361.00	11257.19
Dec, 2051	53.94	362.73	10894.46
Jan, 2052	52.20	364.47	10529.99
Feb, 2052	50.46	366.21	10163.78
Mar, 2052	48.70	367.97	9795.81
Apr, 2052	46.94	369.73	9426.08
May, 2052	45.17	371.50	9054.57
Jun, 2052	43.39	373.28	8681.29
Jul, 2052	41.60	375.07	8306.22
Aug, 2052	39.80	376.87	7929.35
Sep, 2052	37.99	378.68	7550.67
Oct, 2052	36.18	380.49	7170.18
Nov, 2052	34.36	382.31	6787.87
Dec, 2052	32.53	384.14	6403.73
Jan, 2053	30.68	385.99	6017.74
Feb, 2053	28.84	387.83	5629.91
Mar, 2053	26.98	389.69	5240.21
Apr, 2053	25.11	391.56	4848.65
May, 2053	23.23	393.44	4455.22
Jun, 2053	21.35	395.32	4059.89
Jul, 2053	19.45	397.22	3662.68
Aug, 2053	17.55	399.12	3263.56
Sep, 2053	15.64	401.03	2862.53
Oct, 2053	13.72	402.95	2459.57
Nov, 2053	11.79	404.88	2054.69
Dec, 2053	9.85	406.82	1647.86
Jan, 2054	7.90	408.77	1239.09
Feb, 2054	5.94	410.73	828.36
Mar, 2054	3.97	412.70	415.65
Apr, 2054	1.99	414.68	0.98