Mortgage Parameters

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

Mortgage Summary

Property Total:	$94,500
Down Payment	$28,350
Mortgage Amount:	$66,150
Mortgage Payment:	$386.03 / month
Estimated Tax:	+ $52.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $438.53 / month
Total Interest Paid:	$72,820.80 over 30 years
Total Tax Paid:	$18,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	316.97	69.06	66080.94
Jun, 2024	316.64	69.39	66011.55
Jul, 2024	316.31	69.72	65941.82
Aug, 2024	315.97	70.06	65871.76
Sep, 2024	315.64	70.39	65801.37
Oct, 2024	315.30	70.73	65730.64
Nov, 2024	314.96	71.07	65659.57
Dec, 2024	314.62	71.41	65588.15
Jan, 2025	314.28	71.75	65516.40
Feb, 2025	313.93	72.10	65444.30
Mar, 2025	313.59	72.44	65371.86
Apr, 2025	313.24	72.79	65299.07
May, 2025	312.89	73.14	65225.93
Jun, 2025	312.54	73.49	65152.44
Jul, 2025	312.19	73.84	65078.60
Aug, 2025	311.83	74.20	65004.41
Sep, 2025	311.48	74.55	64929.86
Oct, 2025	311.12	74.91	64854.95
Nov, 2025	310.76	75.27	64779.68
Dec, 2025	310.40	75.63	64704.06
Jan, 2026	310.04	75.99	64628.07
Feb, 2026	309.68	76.35	64551.71
Mar, 2026	309.31	76.72	64474.99
Apr, 2026	308.94	77.09	64397.90
May, 2026	308.57	77.46	64320.45
Jun, 2026	308.20	77.83	64242.62
Jul, 2026	307.83	78.20	64164.42
Aug, 2026	307.45	78.58	64085.84
Sep, 2026	307.08	78.95	64006.89
Oct, 2026	306.70	79.33	63927.56
Nov, 2026	306.32	79.71	63847.85
Dec, 2026	305.94	80.09	63767.76
Jan, 2027	305.55	80.48	63687.28
Feb, 2027	305.17	80.86	63606.42
Mar, 2027	304.78	81.25	63525.17
Apr, 2027	304.39	81.64	63443.53
May, 2027	304.00	82.03	63361.50
Jun, 2027	303.61	82.42	63279.08
Jul, 2027	303.21	82.82	63196.26
Aug, 2027	302.82	83.21	63113.05
Sep, 2027	302.42	83.61	63029.44
Oct, 2027	302.02	84.01	62945.42
Nov, 2027	301.61	84.42	62861.00
Dec, 2027	301.21	84.82	62776.18
Jan, 2028	300.80	85.23	62690.96
Feb, 2028	300.39	85.64	62605.32
Mar, 2028	299.98	86.05	62519.27
Apr, 2028	299.57	86.46	62432.82
May, 2028	299.16	86.87	62345.94
Jun, 2028	298.74	87.29	62258.65
Jul, 2028	298.32	87.71	62170.95
Aug, 2028	297.90	88.13	62082.82
Sep, 2028	297.48	88.55	61994.27
Oct, 2028	297.06	88.97	61905.30
Nov, 2028	296.63	89.40	61815.89
Dec, 2028	296.20	89.83	61726.07
Jan, 2029	295.77	90.26	61635.81
Feb, 2029	295.34	90.69	61545.11
Mar, 2029	294.90	91.13	61453.99
Apr, 2029	294.47	91.56	61362.43
May, 2029	294.03	92.00	61270.42
Jun, 2029	293.59	92.44	61177.98
Jul, 2029	293.14	92.89	61085.10
Aug, 2029	292.70	93.33	60991.77
Sep, 2029	292.25	93.78	60897.99
Oct, 2029	291.80	94.23	60803.76
Nov, 2029	291.35	94.68	60709.08
Dec, 2029	290.90	95.13	60613.95
Jan, 2030	290.44	95.59	60518.36
Feb, 2030	289.98	96.05	60422.31
Mar, 2030	289.52	96.51	60325.81
Apr, 2030	289.06	96.97	60228.84
May, 2030	288.60	97.43	60131.41
Jun, 2030	288.13	97.90	60033.51
Jul, 2030	287.66	98.37	59935.14
Aug, 2030	287.19	98.84	59836.30
Sep, 2030	286.72	99.31	59736.98
Oct, 2030	286.24	99.79	59637.19
Nov, 2030	285.76	100.27	59536.92
Dec, 2030	285.28	100.75	59436.17
Jan, 2031	284.80	101.23	59334.94
Feb, 2031	284.31	101.72	59233.22
Mar, 2031	283.83	102.20	59131.02
Apr, 2031	283.34	102.69	59028.33
May, 2031	282.84	103.19	58925.14
Jun, 2031	282.35	103.68	58821.46
Jul, 2031	281.85	104.18	58717.28
Aug, 2031	281.35	104.68	58612.61
Sep, 2031	280.85	105.18	58507.43
Oct, 2031	280.35	105.68	58401.75
Nov, 2031	279.84	106.19	58295.56
Dec, 2031	279.33	106.70	58188.86
Jan, 2032	278.82	107.21	58081.65
Feb, 2032	278.31	107.72	57973.93
Mar, 2032	277.79	108.24	57865.69
Apr, 2032	277.27	108.76	57756.94
May, 2032	276.75	109.28	57647.66
Jun, 2032	276.23	109.80	57537.86
Jul, 2032	275.70	110.33	57427.53
Aug, 2032	275.17	110.86	57316.67
Sep, 2032	274.64	111.39	57205.28
Oct, 2032	274.11	111.92	57093.36
Nov, 2032	273.57	112.46	56980.91
Dec, 2032	273.03	113.00	56867.91
Jan, 2033	272.49	113.54	56754.37
Feb, 2033	271.95	114.08	56640.29
Mar, 2033	271.40	114.63	56525.66
Apr, 2033	270.85	115.18	56410.48
May, 2033	270.30	115.73	56294.75
Jun, 2033	269.75	116.28	56178.47
Jul, 2033	269.19	116.84	56061.63
Aug, 2033	268.63	117.40	55944.23
Sep, 2033	268.07	117.96	55826.26
Oct, 2033	267.50	118.53	55707.73
Nov, 2033	266.93	119.10	55588.64
Dec, 2033	266.36	119.67	55468.97
Jan, 2034	265.79	120.24	55348.73
Feb, 2034	265.21	120.82	55227.91
Mar, 2034	264.63	121.40	55106.51
Apr, 2034	264.05	121.98	54984.54
May, 2034	263.47	122.56	54861.97
Jun, 2034	262.88	123.15	54738.82
Jul, 2034	262.29	123.74	54615.08
Aug, 2034	261.70	124.33	54490.75
Sep, 2034	261.10	124.93	54365.82
Oct, 2034	260.50	125.53	54240.30
Nov, 2034	259.90	126.13	54114.17
Dec, 2034	259.30	126.73	53987.43
Jan, 2035	258.69	127.34	53860.09
Feb, 2035	258.08	127.95	53732.14
Mar, 2035	257.47	128.56	53603.58
Apr, 2035	256.85	129.18	53474.40
May, 2035	256.23	129.80	53344.60
Jun, 2035	255.61	130.42	53214.18
Jul, 2035	254.98	131.05	53083.14
Aug, 2035	254.36	131.67	52951.46
Sep, 2035	253.73	132.30	52819.16
Oct, 2035	253.09	132.94	52686.22
Nov, 2035	252.45	133.58	52552.64
Dec, 2035	251.81	134.22	52418.43
Jan, 2036	251.17	134.86	52283.57
Feb, 2036	250.53	135.50	52148.07
Mar, 2036	249.88	136.15	52011.91
Apr, 2036	249.22	136.81	51875.11
May, 2036	248.57	137.46	51737.64
Jun, 2036	247.91	138.12	51599.52
Jul, 2036	247.25	138.78	51460.74
Aug, 2036	246.58	139.45	51321.29
Sep, 2036	245.91	140.12	51181.18
Oct, 2036	245.24	140.79	51040.39
Nov, 2036	244.57	141.46	50898.93
Dec, 2036	243.89	142.14	50756.79
Jan, 2037	243.21	142.82	50613.97
Feb, 2037	242.53	143.50	50470.47
Mar, 2037	241.84	144.19	50326.27
Apr, 2037	241.15	144.88	50181.39
May, 2037	240.45	145.58	50035.81
Jun, 2037	239.75	146.28	49889.54
Jul, 2037	239.05	146.98	49742.56
Aug, 2037	238.35	147.68	49594.88
Sep, 2037	237.64	148.39	49446.49
Oct, 2037	236.93	149.10	49297.40
Nov, 2037	236.22	149.81	49147.58
Dec, 2037	235.50	150.53	48997.05
Jan, 2038	234.78	151.25	48845.80
Feb, 2038	234.05	151.98	48693.82
Mar, 2038	233.32	152.71	48541.12
Apr, 2038	232.59	153.44	48387.68
May, 2038	231.86	154.17	48233.51
Jun, 2038	231.12	154.91	48078.60
Jul, 2038	230.38	155.65	47922.94
Aug, 2038	229.63	156.40	47766.54
Sep, 2038	228.88	157.15	47609.39
Oct, 2038	228.13	157.90	47451.49
Nov, 2038	227.37	158.66	47292.83
Dec, 2038	226.61	159.42	47133.42
Jan, 2039	225.85	160.18	46973.23
Feb, 2039	225.08	160.95	46812.28
Mar, 2039	224.31	161.72	46650.56
Apr, 2039	223.53	162.50	46488.07
May, 2039	222.76	163.27	46324.79
Jun, 2039	221.97	164.06	46160.73
Jul, 2039	221.19	164.84	45995.89
Aug, 2039	220.40	165.63	45830.26
Sep, 2039	219.60	166.43	45663.83
Oct, 2039	218.81	167.22	45496.61
Nov, 2039	218.00	168.03	45328.58
Dec, 2039	217.20	168.83	45159.75
Jan, 2040	216.39	169.64	44990.11
Feb, 2040	215.58	170.45	44819.66
Mar, 2040	214.76	171.27	44648.39
Apr, 2040	213.94	172.09	44476.30
May, 2040	213.12	172.91	44303.39
Jun, 2040	212.29	173.74	44129.64
Jul, 2040	211.45	174.58	43955.07
Aug, 2040	210.62	175.41	43779.66
Sep, 2040	209.78	176.25	43603.40
Oct, 2040	208.93	177.10	43426.31
Nov, 2040	208.08	177.95	43248.36
Dec, 2040	207.23	178.80	43069.56
Jan, 2041	206.37	179.66	42889.91
Feb, 2041	205.51	180.52	42709.39
Mar, 2041	204.65	181.38	42528.01
Apr, 2041	203.78	182.25	42345.76
May, 2041	202.91	183.12	42162.64
Jun, 2041	202.03	184.00	41978.64
Jul, 2041	201.15	184.88	41793.75
Aug, 2041	200.26	185.77	41607.99
Sep, 2041	199.37	186.66	41421.33
Oct, 2041	198.48	187.55	41233.77
Nov, 2041	197.58	188.45	41045.32
Dec, 2041	196.68	189.35	40855.97
Jan, 2042	195.77	190.26	40665.71
Feb, 2042	194.86	191.17	40474.53
Mar, 2042	193.94	192.09	40282.44
Apr, 2042	193.02	193.01	40089.43
May, 2042	192.10	193.93	39895.50
Jun, 2042	191.17	194.86	39700.64
Jul, 2042	190.23	195.80	39504.84
Aug, 2042	189.29	196.74	39308.10
Sep, 2042	188.35	197.68	39110.42
Oct, 2042	187.40	198.63	38911.80
Nov, 2042	186.45	199.58	38712.22
Dec, 2042	185.50	200.53	38511.69
Jan, 2043	184.54	201.49	38310.19
Feb, 2043	183.57	202.46	38107.73
Mar, 2043	182.60	203.43	37904.30
Apr, 2043	181.62	204.41	37699.89
May, 2043	180.65	205.38	37494.51
Jun, 2043	179.66	206.37	37288.14
Jul, 2043	178.67	207.36	37080.78
Aug, 2043	177.68	208.35	36872.43
Sep, 2043	176.68	209.35	36663.08
Oct, 2043	175.68	210.35	36452.73
Nov, 2043	174.67	211.36	36241.37
Dec, 2043	173.66	212.37	36029.00
Jan, 2044	172.64	213.39	35815.60
Feb, 2044	171.62	214.41	35601.19
Mar, 2044	170.59	215.44	35385.75
Apr, 2044	169.56	216.47	35169.28
May, 2044	168.52	217.51	34951.77
Jun, 2044	167.48	218.55	34733.21
Jul, 2044	166.43	219.60	34513.61
Aug, 2044	165.38	220.65	34292.96
Sep, 2044	164.32	221.71	34071.25
Oct, 2044	163.26	222.77	33848.48
Nov, 2044	162.19	223.84	33624.64
Dec, 2044	161.12	224.91	33399.73
Jan, 2045	160.04	225.99	33173.74
Feb, 2045	158.96	227.07	32946.67
Mar, 2045	157.87	228.16	32718.51
Apr, 2045	156.78	229.25	32489.25
May, 2045	155.68	230.35	32258.90
Jun, 2045	154.57	231.46	32027.44
Jul, 2045	153.46	232.57	31794.88
Aug, 2045	152.35	233.68	31561.20
Sep, 2045	151.23	234.80	31326.40
Oct, 2045	150.11	235.92	31090.47
Nov, 2045	148.98	237.05	30853.42
Dec, 2045	147.84	238.19	30615.23
Jan, 2046	146.70	239.33	30375.90
Feb, 2046	145.55	240.48	30135.42
Mar, 2046	144.40	241.63	29893.79
Apr, 2046	143.24	242.79	29651.00
May, 2046	142.08	243.95	29407.05
Jun, 2046	140.91	245.12	29161.92
Jul, 2046	139.73	246.30	28915.63
Aug, 2046	138.55	247.48	28668.15
Sep, 2046	137.37	248.66	28419.49
Oct, 2046	136.18	249.85	28169.64
Nov, 2046	134.98	251.05	27918.59
Dec, 2046	133.78	252.25	27666.33
Jan, 2047	132.57	253.46	27412.87
Feb, 2047	131.35	254.68	27158.20
Mar, 2047	130.13	255.90	26902.30
Apr, 2047	128.91	257.12	26645.18
May, 2047	127.67	258.36	26386.82
Jun, 2047	126.44	259.59	26127.23
Jul, 2047	125.19	260.84	25866.39
Aug, 2047	123.94	262.09	25604.30
Sep, 2047	122.69	263.34	25340.96
Oct, 2047	121.43	264.60	25076.36
Nov, 2047	120.16	265.87	24810.48
Dec, 2047	118.88	267.15	24543.34
Jan, 2048	117.60	268.43	24274.91
Feb, 2048	116.32	269.71	24005.20
Mar, 2048	115.02	271.01	23734.19
Apr, 2048	113.73	272.30	23461.89
May, 2048	112.42	273.61	23188.28
Jun, 2048	111.11	274.92	22913.36
Jul, 2048	109.79	276.24	22637.12
Aug, 2048	108.47	277.56	22359.56
Sep, 2048	107.14	278.89	22080.67
Oct, 2048	105.80	280.23	21800.45
Nov, 2048	104.46	281.57	21518.88
Dec, 2048	103.11	282.92	21235.96
Jan, 2049	101.76	284.27	20951.68
Feb, 2049	100.39	285.64	20666.05
Mar, 2049	99.02	287.01	20379.04
Apr, 2049	97.65	288.38	20090.66
May, 2049	96.27	289.76	19800.90
Jun, 2049	94.88	291.15	19509.75
Jul, 2049	93.48	292.55	19217.20
Aug, 2049	92.08	293.95	18923.26
Sep, 2049	90.67	295.36	18627.90
Oct, 2049	89.26	296.77	18331.13
Nov, 2049	87.84	298.19	18032.93
Dec, 2049	86.41	299.62	17733.31
Jan, 2050	84.97	301.06	17432.25
Feb, 2050	83.53	302.50	17129.75
Mar, 2050	82.08	303.95	16825.80
Apr, 2050	80.62	305.41	16520.40
May, 2050	79.16	306.87	16213.53
Jun, 2050	77.69	308.34	15905.19
Jul, 2050	76.21	309.82	15595.37
Aug, 2050	74.73	311.30	15284.07
Sep, 2050	73.24	312.79	14971.27
Oct, 2050	71.74	314.29	14656.98
Nov, 2050	70.23	315.80	14341.18
Dec, 2050	68.72	317.31	14023.87
Jan, 2051	67.20	318.83	13705.04
Feb, 2051	65.67	320.36	13384.68
Mar, 2051	64.13	321.90	13062.78
Apr, 2051	62.59	323.44	12739.35
May, 2051	61.04	324.99	12414.36
Jun, 2051	59.49	326.54	12087.81
Jul, 2051	57.92	328.11	11759.71
Aug, 2051	56.35	329.68	11430.02
Sep, 2051	54.77	331.26	11098.76
Oct, 2051	53.18	332.85	10765.91
Nov, 2051	51.59	334.44	10431.47
Dec, 2051	49.98	336.05	10095.43
Jan, 2052	48.37	337.66	9757.77
Feb, 2052	46.76	339.27	9418.50
Mar, 2052	45.13	340.90	9077.60
Apr, 2052	43.50	342.53	8735.06
May, 2052	41.86	344.17	8390.89
Jun, 2052	40.21	345.82	8045.06
Jul, 2052	38.55	347.48	7697.58
Aug, 2052	36.88	349.15	7348.44
Sep, 2052	35.21	350.82	6997.62
Oct, 2052	33.53	352.50	6645.12
Nov, 2052	31.84	354.19	6290.93
Dec, 2052	30.14	355.89	5935.04
Jan, 2053	28.44	357.59	5577.45
Feb, 2053	26.73	359.30	5218.15
Mar, 2053	25.00	361.03	4857.12
Apr, 2053	23.27	362.76	4494.37
May, 2053	21.54	364.49	4129.87
Jun, 2053	19.79	366.24	3763.63
Jul, 2053	18.03	368.00	3395.63
Aug, 2053	16.27	369.76	3025.87
Sep, 2053	14.50	371.53	2654.34
Oct, 2053	12.72	373.31	2281.03
Nov, 2053	10.93	375.10	1905.93
Dec, 2053	9.13	376.90	1529.04
Jan, 2054	7.33	378.70	1150.33
Feb, 2054	5.51	380.52	769.81
Mar, 2054	3.69	382.34	387.47
Apr, 2054	1.86	384.17	3.30