Mortgage Parameters

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

Mortgage Summary

Property Total:	$197,500
Down Payment	$59,250
Mortgage Amount:	$138,250
Mortgage Payment:	$806.79 / month
Estimated Tax:	+ $109.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $916.51 / month
Total Interest Paid:	$152,193.60 over 30 years
Total Tax Paid:	$39,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	662.45	144.34	138105.66
Jun, 2024	661.76	145.03	137960.62
Jul, 2024	661.06	145.73	137814.90
Aug, 2024	660.36	146.43	137668.47
Sep, 2024	659.66	147.13	137521.34
Oct, 2024	658.96	147.83	137373.51
Nov, 2024	658.25	148.54	137224.96
Dec, 2024	657.54	149.25	137075.71
Jan, 2025	656.82	149.97	136925.74
Feb, 2025	656.10	150.69	136775.05
Mar, 2025	655.38	151.41	136623.64
Apr, 2025	654.65	152.14	136471.51
May, 2025	653.93	152.86	136318.65
Jun, 2025	653.19	153.60	136165.05
Jul, 2025	652.46	154.33	136010.72
Aug, 2025	651.72	155.07	135855.64
Sep, 2025	650.97	155.82	135699.83
Oct, 2025	650.23	156.56	135543.27
Nov, 2025	649.48	157.31	135385.96
Dec, 2025	648.72	158.07	135227.89
Jan, 2026	647.97	158.82	135069.07
Feb, 2026	647.21	159.58	134909.48
Mar, 2026	646.44	160.35	134749.13
Apr, 2026	645.67	161.12	134588.02
May, 2026	644.90	161.89	134426.13
Jun, 2026	644.13	162.66	134263.46
Jul, 2026	643.35	163.44	134100.02
Aug, 2026	642.56	164.23	133935.79
Sep, 2026	641.78	165.01	133770.78
Oct, 2026	640.98	165.81	133604.97
Nov, 2026	640.19	166.60	133438.37
Dec, 2026	639.39	167.40	133270.98
Jan, 2027	638.59	168.20	133102.78
Feb, 2027	637.78	169.01	132933.77
Mar, 2027	636.97	169.82	132763.95
Apr, 2027	636.16	170.63	132593.32
May, 2027	635.34	171.45	132421.88
Jun, 2027	634.52	172.27	132249.61
Jul, 2027	633.70	173.09	132076.52
Aug, 2027	632.87	173.92	131902.59
Sep, 2027	632.03	174.76	131727.84
Oct, 2027	631.20	175.59	131552.24
Nov, 2027	630.35	176.44	131375.81
Dec, 2027	629.51	177.28	131198.52
Jan, 2028	628.66	178.13	131020.39
Feb, 2028	627.81	178.98	130841.41
Mar, 2028	626.95	179.84	130661.57
Apr, 2028	626.09	180.70	130480.87
May, 2028	625.22	181.57	130299.30
Jun, 2028	624.35	182.44	130116.86
Jul, 2028	623.48	183.31	129933.54
Aug, 2028	622.60	184.19	129749.35
Sep, 2028	621.72	185.07	129564.28
Oct, 2028	620.83	185.96	129378.32
Nov, 2028	619.94	186.85	129191.46
Dec, 2028	619.04	187.75	129003.72
Jan, 2029	618.14	188.65	128815.07
Feb, 2029	617.24	189.55	128625.52
Mar, 2029	616.33	190.46	128435.06
Apr, 2029	615.42	191.37	128243.69
May, 2029	614.50	192.29	128051.40
Jun, 2029	613.58	193.21	127858.19
Jul, 2029	612.65	194.14	127664.05
Aug, 2029	611.72	195.07	127468.98
Sep, 2029	610.79	196.00	127272.98
Oct, 2029	609.85	196.94	127076.04
Nov, 2029	608.91	197.88	126878.16
Dec, 2029	607.96	198.83	126679.33
Jan, 2030	607.01	199.78	126479.54
Feb, 2030	606.05	200.74	126278.80
Mar, 2030	605.09	201.70	126077.10
Apr, 2030	604.12	202.67	125874.43
May, 2030	603.15	203.64	125670.78
Jun, 2030	602.17	204.62	125466.17
Jul, 2030	601.19	205.60	125260.57
Aug, 2030	600.21	206.58	125053.99
Sep, 2030	599.22	207.57	124846.41
Oct, 2030	598.22	208.57	124637.84
Nov, 2030	597.22	209.57	124428.28
Dec, 2030	596.22	210.57	124217.71
Jan, 2031	595.21	211.58	124006.13
Feb, 2031	594.20	212.59	123793.53
Mar, 2031	593.18	213.61	123579.92
Apr, 2031	592.15	214.64	123365.28
May, 2031	591.13	215.66	123149.62
Jun, 2031	590.09	216.70	122932.92
Jul, 2031	589.05	217.74	122715.18
Aug, 2031	588.01	218.78	122496.40
Sep, 2031	586.96	219.83	122276.58
Oct, 2031	585.91	220.88	122055.70
Nov, 2031	584.85	221.94	121833.76
Dec, 2031	583.79	223.00	121610.75
Jan, 2032	582.72	224.07	121386.68
Feb, 2032	581.64	225.15	121161.53
Mar, 2032	580.57	226.22	120935.31
Apr, 2032	579.48	227.31	120708.00
May, 2032	578.39	228.40	120479.60
Jun, 2032	577.30	229.49	120250.11
Jul, 2032	576.20	230.59	120019.52
Aug, 2032	575.09	231.70	119787.82
Sep, 2032	573.98	232.81	119555.02
Oct, 2032	572.87	233.92	119321.10
Nov, 2032	571.75	235.04	119086.05
Dec, 2032	570.62	236.17	118849.88
Jan, 2033	569.49	237.30	118612.58
Feb, 2033	568.35	238.44	118374.14
Mar, 2033	567.21	239.58	118134.56
Apr, 2033	566.06	240.73	117893.84
May, 2033	564.91	241.88	117651.95
Jun, 2033	563.75	243.04	117408.91
Jul, 2033	562.58	244.21	117164.71
Aug, 2033	561.41	245.38	116919.33
Sep, 2033	560.24	246.55	116672.78
Oct, 2033	559.06	247.73	116425.05
Nov, 2033	557.87	248.92	116176.13
Dec, 2033	556.68	250.11	115926.01
Jan, 2034	555.48	251.31	115674.70
Feb, 2034	554.27	252.52	115422.19
Mar, 2034	553.06	253.73	115168.46
Apr, 2034	551.85	254.94	114913.52
May, 2034	550.63	256.16	114657.36
Jun, 2034	549.40	257.39	114399.97
Jul, 2034	548.17	258.62	114141.34
Aug, 2034	546.93	259.86	113881.48
Sep, 2034	545.68	261.11	113620.37
Oct, 2034	544.43	262.36	113358.01
Nov, 2034	543.17	263.62	113094.40
Dec, 2034	541.91	264.88	112829.52
Jan, 2035	540.64	266.15	112563.37
Feb, 2035	539.37	267.42	112295.95
Mar, 2035	538.08	268.71	112027.24
Apr, 2035	536.80	269.99	111757.25
May, 2035	535.50	271.29	111485.96
Jun, 2035	534.20	272.59	111213.38
Jul, 2035	532.90	273.89	110939.48
Aug, 2035	531.59	275.20	110664.28
Sep, 2035	530.27	276.52	110387.75
Oct, 2035	528.94	277.85	110109.91
Nov, 2035	527.61	279.18	109830.73
Dec, 2035	526.27	280.52	109550.21
Jan, 2036	524.93	281.86	109268.35
Feb, 2036	523.58	283.21	108985.13
Mar, 2036	522.22	284.57	108700.56
Apr, 2036	520.86	285.93	108414.63
May, 2036	519.49	287.30	108127.33
Jun, 2036	518.11	288.68	107838.65
Jul, 2036	516.73	290.06	107548.58
Aug, 2036	515.34	291.45	107257.13
Sep, 2036	513.94	292.85	106964.28
Oct, 2036	512.54	294.25	106670.03
Nov, 2036	511.13	295.66	106374.37
Dec, 2036	509.71	297.08	106077.29
Jan, 2037	508.29	298.50	105778.78
Feb, 2037	506.86	299.93	105478.85
Mar, 2037	505.42	301.37	105177.48
Apr, 2037	503.98	302.81	104874.67
May, 2037	502.52	304.27	104570.40
Jun, 2037	501.07	305.72	104264.68
Jul, 2037	499.60	307.19	103957.49
Aug, 2037	498.13	308.66	103648.83
Sep, 2037	496.65	310.14	103338.69
Oct, 2037	495.16	311.63	103027.06
Nov, 2037	493.67	313.12	102713.94
Dec, 2037	492.17	314.62	102399.33
Jan, 2038	490.66	316.13	102083.20
Feb, 2038	489.15	317.64	101765.56
Mar, 2038	487.63	319.16	101446.39
Apr, 2038	486.10	320.69	101125.70
May, 2038	484.56	322.23	100803.47
Jun, 2038	483.02	323.77	100479.70
Jul, 2038	481.47	325.32	100154.37
Aug, 2038	479.91	326.88	99827.49
Sep, 2038	478.34	328.45	99499.04
Oct, 2038	476.77	330.02	99169.02
Nov, 2038	475.18	331.61	98837.41
Dec, 2038	473.60	333.19	98504.22
Jan, 2039	472.00	334.79	98169.43
Feb, 2039	470.40	336.39	97833.03
Mar, 2039	468.78	338.01	97495.02
Apr, 2039	467.16	339.63	97155.40
May, 2039	465.54	341.25	96814.14
Jun, 2039	463.90	342.89	96471.26
Jul, 2039	462.26	344.53	96126.72
Aug, 2039	460.61	346.18	95780.54
Sep, 2039	458.95	347.84	95432.70
Oct, 2039	457.28	349.51	95083.19
Nov, 2039	455.61	351.18	94732.01
Dec, 2039	453.92	352.87	94379.14
Jan, 2040	452.23	354.56	94024.59
Feb, 2040	450.53	356.26	93668.33
Mar, 2040	448.83	357.96	93310.37
Apr, 2040	447.11	359.68	92950.69
May, 2040	445.39	361.40	92589.29
Jun, 2040	443.66	363.13	92226.16
Jul, 2040	441.92	364.87	91861.28
Aug, 2040	440.17	366.62	91494.66
Sep, 2040	438.41	368.38	91126.28
Oct, 2040	436.65	370.14	90756.14
Nov, 2040	434.87	371.92	90384.22
Dec, 2040	433.09	373.70	90010.52
Jan, 2041	431.30	375.49	89635.03
Feb, 2041	429.50	377.29	89257.75
Mar, 2041	427.69	379.10	88878.65
Apr, 2041	425.88	380.91	88497.74
May, 2041	424.05	382.74	88115.00
Jun, 2041	422.22	384.57	87730.43
Jul, 2041	420.37	386.42	87344.01
Aug, 2041	418.52	388.27	86955.74
Sep, 2041	416.66	390.13	86565.62
Oct, 2041	414.79	392.00	86173.62
Nov, 2041	412.92	393.87	85779.75
Dec, 2041	411.03	395.76	85383.98
Jan, 2042	409.13	397.66	84986.33
Feb, 2042	407.23	399.56	84586.76
Mar, 2042	405.31	401.48	84185.28
Apr, 2042	403.39	403.40	83781.88
May, 2042	401.45	405.34	83376.55
Jun, 2042	399.51	407.28	82969.27
Jul, 2042	397.56	409.23	82560.04
Aug, 2042	395.60	411.19	82148.85
Sep, 2042	393.63	413.16	81735.69
Oct, 2042	391.65	415.14	81320.55
Nov, 2042	389.66	417.13	80903.42
Dec, 2042	387.66	419.13	80484.29
Jan, 2043	385.65	421.14	80063.16
Feb, 2043	383.64	423.15	79640.00
Mar, 2043	381.61	425.18	79214.82
Apr, 2043	379.57	427.22	78787.60
May, 2043	377.52	429.27	78358.34
Jun, 2043	375.47	431.32	77927.01
Jul, 2043	373.40	433.39	77493.62
Aug, 2043	371.32	435.47	77058.16
Sep, 2043	369.24	437.55	76620.60
Oct, 2043	367.14	439.65	76180.95
Nov, 2043	365.03	441.76	75739.20
Dec, 2043	362.92	443.87	75295.33
Jan, 2044	360.79	446.00	74849.33
Feb, 2044	358.65	448.14	74401.19
Mar, 2044	356.51	450.28	73950.90
Apr, 2044	354.35	452.44	73498.46
May, 2044	352.18	454.61	73043.85
Jun, 2044	350.00	456.79	72587.06
Jul, 2044	347.81	458.98	72128.09
Aug, 2044	345.61	461.18	71666.91
Sep, 2044	343.40	463.39	71203.52
Oct, 2044	341.18	465.61	70737.92
Nov, 2044	338.95	467.84	70270.08
Dec, 2044	336.71	470.08	69800.00
Jan, 2045	334.46	472.33	69327.67
Feb, 2045	332.20	474.59	68853.07
Mar, 2045	329.92	476.87	68376.21
Apr, 2045	327.64	479.15	67897.05
May, 2045	325.34	481.45	67415.60
Jun, 2045	323.03	483.76	66931.84
Jul, 2045	320.72	486.07	66445.77
Aug, 2045	318.39	488.40	65957.37
Sep, 2045	316.05	490.74	65466.62
Oct, 2045	313.69	493.10	64973.53
Nov, 2045	311.33	495.46	64478.07
Dec, 2045	308.96	497.83	63980.23
Jan, 2046	306.57	500.22	63480.02
Feb, 2046	304.18	502.61	62977.40
Mar, 2046	301.77	505.02	62472.38
Apr, 2046	299.35	507.44	61964.94
May, 2046	296.92	509.87	61455.06
Jun, 2046	294.47	512.32	60942.74
Jul, 2046	292.02	514.77	60427.97
Aug, 2046	289.55	517.24	59910.73
Sep, 2046	287.07	519.72	59391.01
Oct, 2046	284.58	522.21	58868.81
Nov, 2046	282.08	524.71	58344.09
Dec, 2046	279.57	527.22	57816.87
Jan, 2047	277.04	529.75	57287.12
Feb, 2047	274.50	532.29	56754.83
Mar, 2047	271.95	534.84	56219.99
Apr, 2047	269.39	537.40	55682.59
May, 2047	266.81	539.98	55142.61
Jun, 2047	264.23	542.56	54600.05
Jul, 2047	261.63	545.16	54054.88
Aug, 2047	259.01	547.78	53507.10
Sep, 2047	256.39	550.40	52956.70
Oct, 2047	253.75	553.04	52403.66
Nov, 2047	251.10	555.69	51847.97
Dec, 2047	248.44	558.35	51289.62
Jan, 2048	245.76	561.03	50728.59
Feb, 2048	243.07	563.72	50164.88
Mar, 2048	240.37	566.42	49598.46
Apr, 2048	237.66	569.13	49029.33
May, 2048	234.93	571.86	48457.47
Jun, 2048	232.19	574.60	47882.88
Jul, 2048	229.44	577.35	47305.52
Aug, 2048	226.67	580.12	46725.41
Sep, 2048	223.89	582.90	46142.51
Oct, 2048	221.10	585.69	45556.82
Nov, 2048	218.29	588.50	44968.32
Dec, 2048	215.47	591.32	44377.01
Jan, 2049	212.64	594.15	43782.86
Feb, 2049	209.79	597.00	43185.86
Mar, 2049	206.93	599.86	42586.00
Apr, 2049	204.06	602.73	41983.27
May, 2049	201.17	605.62	41377.65
Jun, 2049	198.27	608.52	40769.13
Jul, 2049	195.35	611.44	40157.69
Aug, 2049	192.42	614.37	39543.32
Sep, 2049	189.48	617.31	38926.01
Oct, 2049	186.52	620.27	38305.74
Nov, 2049	183.55	623.24	37682.50
Dec, 2049	180.56	626.23	37056.27
Jan, 2050	177.56	629.23	36427.04
Feb, 2050	174.55	632.24	35794.80
Mar, 2050	171.52	635.27	35159.52
Apr, 2050	168.47	638.32	34521.21
May, 2050	165.41	641.38	33879.83
Jun, 2050	162.34	644.45	33235.38
Jul, 2050	159.25	647.54	32587.84
Aug, 2050	156.15	650.64	31937.20
Sep, 2050	153.03	653.76	31283.45
Oct, 2050	149.90	656.89	30626.56
Nov, 2050	146.75	660.04	29966.52
Dec, 2050	143.59	663.20	29303.32
Jan, 2051	140.41	666.38	28636.94
Feb, 2051	137.22	669.57	27967.37
Mar, 2051	134.01	672.78	27294.59
Apr, 2051	130.79	676.00	26618.59
May, 2051	127.55	679.24	25939.34
Jun, 2051	124.29	682.50	25256.85
Jul, 2051	121.02	685.77	24571.08
Aug, 2051	117.74	689.05	23882.02
Sep, 2051	114.43	692.36	23189.67
Oct, 2051	111.12	695.67	22494.00
Nov, 2051	107.78	699.01	21794.99
Dec, 2051	104.43	702.36	21092.63
Jan, 2052	101.07	705.72	20386.91
Feb, 2052	97.69	709.10	19677.81
Mar, 2052	94.29	712.50	18965.31
Apr, 2052	90.88	715.91	18249.40
May, 2052	87.45	719.34	17530.05
Jun, 2052	84.00	722.79	16807.26
Jul, 2052	80.53	726.26	16081.00
Aug, 2052	77.05	729.74	15351.27
Sep, 2052	73.56	733.23	14618.04
Oct, 2052	70.04	736.75	13881.29
Nov, 2052	66.51	740.28	13141.02
Dec, 2052	62.97	743.82	12397.19
Jan, 2053	59.40	747.39	11649.81
Feb, 2053	55.82	750.97	10898.84
Mar, 2053	52.22	754.57	10144.27
Apr, 2053	48.61	758.18	9386.09
May, 2053	44.98	761.81	8624.27
Jun, 2053	41.32	765.47	7858.81
Jul, 2053	37.66	769.13	7089.68
Aug, 2053	33.97	772.82	6316.86
Sep, 2053	30.27	776.52	5540.34
Oct, 2053	26.55	780.24	4760.09
Nov, 2053	22.81	783.98	3976.11
Dec, 2053	19.05	787.74	3188.37
Jan, 2054	15.28	791.51	2396.86
Feb, 2054	11.48	795.31	1601.56
Mar, 2054	7.67	799.12	802.44
Apr, 2054	3.85	802.94	0