Mortgage Parameters

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

Mortgage Summary

Property Total:	$164,000
Down Payment	$49,200
Mortgage Amount:	$114,800
Mortgage Payment:	$669.94 / month
Estimated Tax:	+ $91.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $761.05 / month
Total Interest Paid:	$126,378.00 over 30 years
Total Tax Paid:	$32,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	550.08	119.86	114680.14
Jun, 2024	549.51	120.43	114559.71
Jul, 2024	548.93	121.01	114438.70
Aug, 2024	548.35	121.59	114317.12
Sep, 2024	547.77	122.17	114194.95
Oct, 2024	547.18	122.76	114072.19
Nov, 2024	546.60	123.34	113948.85
Dec, 2024	546.00	123.94	113824.91
Jan, 2025	545.41	124.53	113700.38
Feb, 2025	544.81	125.13	113575.26
Mar, 2025	544.21	125.73	113449.53
Apr, 2025	543.61	126.33	113323.20
May, 2025	543.01	126.93	113196.27
Jun, 2025	542.40	127.54	113068.73
Jul, 2025	541.79	128.15	112940.58
Aug, 2025	541.17	128.77	112811.81
Sep, 2025	540.56	129.38	112682.43
Oct, 2025	539.94	130.00	112552.42
Nov, 2025	539.31	130.63	112421.80
Dec, 2025	538.69	131.25	112290.55
Jan, 2026	538.06	131.88	112158.66
Feb, 2026	537.43	132.51	112026.15
Mar, 2026	536.79	133.15	111893.00
Apr, 2026	536.15	133.79	111759.22
May, 2026	535.51	134.43	111624.79
Jun, 2026	534.87	135.07	111489.72
Jul, 2026	534.22	135.72	111354.00
Aug, 2026	533.57	136.37	111217.63
Sep, 2026	532.92	137.02	111080.61
Oct, 2026	532.26	137.68	110942.93
Nov, 2026	531.60	138.34	110804.59
Dec, 2026	530.94	139.00	110665.59
Jan, 2027	530.27	139.67	110525.92
Feb, 2027	529.60	140.34	110385.59
Mar, 2027	528.93	141.01	110244.58
Apr, 2027	528.26	141.68	110102.89
May, 2027	527.58	142.36	109960.53
Jun, 2027	526.89	143.05	109817.48
Jul, 2027	526.21	143.73	109673.75
Aug, 2027	525.52	144.42	109529.33
Sep, 2027	524.83	145.11	109384.22
Oct, 2027	524.13	145.81	109238.41
Nov, 2027	523.43	146.51	109091.91
Dec, 2027	522.73	147.21	108944.70
Jan, 2028	522.03	147.91	108796.79
Feb, 2028	521.32	148.62	108648.16
Mar, 2028	520.61	149.33	108498.83
Apr, 2028	519.89	150.05	108348.78
May, 2028	519.17	150.77	108198.01
Jun, 2028	518.45	151.49	108046.52
Jul, 2028	517.72	152.22	107894.30
Aug, 2028	516.99	152.95	107741.36
Sep, 2028	516.26	153.68	107587.68
Oct, 2028	515.52	154.42	107433.26
Nov, 2028	514.78	155.16	107278.11
Dec, 2028	514.04	155.90	107122.21
Jan, 2029	513.29	156.65	106965.56
Feb, 2029	512.54	157.40	106808.16
Mar, 2029	511.79	158.15	106650.01
Apr, 2029	511.03	158.91	106491.10
May, 2029	510.27	159.67	106331.43
Jun, 2029	509.50	160.44	106171.00
Jul, 2029	508.74	161.20	106009.79
Aug, 2029	507.96	161.98	105847.82
Sep, 2029	507.19	162.75	105685.07
Oct, 2029	506.41	163.53	105521.53
Nov, 2029	505.62	164.32	105357.22
Dec, 2029	504.84	165.10	105192.11
Jan, 2030	504.05	165.89	105026.22
Feb, 2030	503.25	166.69	104859.53
Mar, 2030	502.45	167.49	104692.04
Apr, 2030	501.65	168.29	104523.75
May, 2030	500.84	169.10	104354.65
Jun, 2030	500.03	169.91	104184.75
Jul, 2030	499.22	170.72	104014.03
Aug, 2030	498.40	171.54	103842.49
Sep, 2030	497.58	172.36	103670.13
Oct, 2030	496.75	173.19	103496.94
Nov, 2030	495.92	174.02	103322.92
Dec, 2030	495.09	174.85	103148.07
Jan, 2031	494.25	175.69	102972.38
Feb, 2031	493.41	176.53	102795.85
Mar, 2031	492.56	177.38	102618.47
Apr, 2031	491.71	178.23	102440.25
May, 2031	490.86	179.08	102261.17
Jun, 2031	490.00	179.94	102081.23
Jul, 2031	489.14	180.80	101900.43
Aug, 2031	488.27	181.67	101718.76
Sep, 2031	487.40	182.54	101536.22
Oct, 2031	486.53	183.41	101352.81
Nov, 2031	485.65	184.29	101168.52
Dec, 2031	484.77	185.17	100983.34
Jan, 2032	483.88	186.06	100797.28
Feb, 2032	482.99	186.95	100610.33
Mar, 2032	482.09	187.85	100422.48
Apr, 2032	481.19	188.75	100233.73
May, 2032	480.29	189.65	100044.08
Jun, 2032	479.38	190.56	99853.52
Jul, 2032	478.46	191.48	99662.04
Aug, 2032	477.55	192.39	99469.65
Sep, 2032	476.63	193.31	99276.33
Oct, 2032	475.70	194.24	99082.09
Nov, 2032	474.77	195.17	98886.92
Dec, 2032	473.83	196.11	98690.82
Jan, 2033	472.89	197.05	98493.77
Feb, 2033	471.95	197.99	98295.78
Mar, 2033	471.00	198.94	98096.84
Apr, 2033	470.05	199.89	97896.95
May, 2033	469.09	200.85	97696.10
Jun, 2033	468.13	201.81	97494.28
Jul, 2033	467.16	202.78	97291.50
Aug, 2033	466.19	203.75	97087.75
Sep, 2033	465.21	204.73	96883.02
Oct, 2033	464.23	205.71	96677.31
Nov, 2033	463.25	206.69	96470.62
Dec, 2033	462.26	207.68	96262.93
Jan, 2034	461.26	208.68	96054.25
Feb, 2034	460.26	209.68	95844.57
Mar, 2034	459.26	210.68	95633.89
Apr, 2034	458.25	211.69	95422.20
May, 2034	457.23	212.71	95209.49
Jun, 2034	456.21	213.73	94995.76
Jul, 2034	455.19	214.75	94781.01
Aug, 2034	454.16	215.78	94565.23
Sep, 2034	453.13	216.81	94348.41
Oct, 2034	452.09	217.85	94130.56
Nov, 2034	451.04	218.90	93911.66
Dec, 2034	449.99	219.95	93691.71
Jan, 2035	448.94	221.00	93470.71
Feb, 2035	447.88	222.06	93248.65
Mar, 2035	446.82	223.12	93025.53
Apr, 2035	445.75	224.19	92801.34
May, 2035	444.67	225.27	92576.07
Jun, 2035	443.59	226.35	92349.72
Jul, 2035	442.51	227.43	92122.29
Aug, 2035	441.42	228.52	91893.77
Sep, 2035	440.32	229.62	91664.16
Oct, 2035	439.22	230.72	91433.44
Nov, 2035	438.12	231.82	91201.62
Dec, 2035	437.01	232.93	90968.69
Jan, 2036	435.89	234.05	90734.64
Feb, 2036	434.77	235.17	90499.47
Mar, 2036	433.64	236.30	90263.17
Apr, 2036	432.51	237.43	90025.74
May, 2036	431.37	238.57	89787.18
Jun, 2036	430.23	239.71	89547.47
Jul, 2036	429.08	240.86	89306.61
Aug, 2036	427.93	242.01	89064.60
Sep, 2036	426.77	243.17	88821.42
Oct, 2036	425.60	244.34	88577.09
Nov, 2036	424.43	245.51	88331.58
Dec, 2036	423.26	246.68	88084.89
Jan, 2037	422.07	247.87	87837.03
Feb, 2037	420.89	249.05	87587.97
Mar, 2037	419.69	250.25	87337.72
Apr, 2037	418.49	251.45	87086.28
May, 2037	417.29	252.65	86833.63
Jun, 2037	416.08	253.86	86579.76
Jul, 2037	414.86	255.08	86324.69
Aug, 2037	413.64	256.30	86068.38
Sep, 2037	412.41	257.53	85810.86
Oct, 2037	411.18	258.76	85552.09
Nov, 2037	409.94	260.00	85292.09
Dec, 2037	408.69	261.25	85030.84
Jan, 2038	407.44	262.50	84768.34
Feb, 2038	406.18	263.76	84504.58
Mar, 2038	404.92	265.02	84239.56
Apr, 2038	403.65	266.29	83973.27
May, 2038	402.37	267.57	83705.70
Jun, 2038	401.09	268.85	83436.85
Jul, 2038	399.80	270.14	83166.71
Aug, 2038	398.51	271.43	82895.28
Sep, 2038	397.21	272.73	82622.55
Oct, 2038	395.90	274.04	82348.50
Nov, 2038	394.59	275.35	82073.15
Dec, 2038	393.27	276.67	81796.48
Jan, 2039	391.94	278.00	81518.48
Feb, 2039	390.61	279.33	81239.15
Mar, 2039	389.27	280.67	80958.48
Apr, 2039	387.93	282.01	80676.47
May, 2039	386.57	283.37	80393.10
Jun, 2039	385.22	284.72	80108.38
Jul, 2039	383.85	286.09	79822.29
Aug, 2039	382.48	287.46	79534.83
Sep, 2039	381.10	288.84	79246.00
Oct, 2039	379.72	290.22	78955.78
Nov, 2039	378.33	291.61	78664.17
Dec, 2039	376.93	293.01	78371.16
Jan, 2040	375.53	294.41	78076.75
Feb, 2040	374.12	295.82	77780.93
Mar, 2040	372.70	297.24	77483.69
Apr, 2040	371.28	298.66	77185.02
May, 2040	369.84	300.10	76884.93
Jun, 2040	368.41	301.53	76583.39
Jul, 2040	366.96	302.98	76280.42
Aug, 2040	365.51	304.43	75975.99
Sep, 2040	364.05	305.89	75670.10
Oct, 2040	362.59	307.35	75362.74
Nov, 2040	361.11	308.83	75053.92
Dec, 2040	359.63	310.31	74743.61
Jan, 2041	358.15	311.79	74431.82
Feb, 2041	356.65	313.29	74118.53
Mar, 2041	355.15	314.79	73803.74
Apr, 2041	353.64	316.30	73487.44
May, 2041	352.13	317.81	73169.63
Jun, 2041	350.60	319.34	72850.30
Jul, 2041	349.07	320.87	72529.43
Aug, 2041	347.54	322.40	72207.03
Sep, 2041	345.99	323.95	71883.08
Oct, 2041	344.44	325.50	71557.58
Nov, 2041	342.88	327.06	71230.52
Dec, 2041	341.31	328.63	70901.89
Jan, 2042	339.74	330.20	70571.69
Feb, 2042	338.16	331.78	70239.91
Mar, 2042	336.57	333.37	69906.53
Apr, 2042	334.97	334.97	69571.56
May, 2042	333.36	336.58	69234.98
Jun, 2042	331.75	338.19	68896.80
Jul, 2042	330.13	339.81	68556.99
Aug, 2042	328.50	341.44	68215.55
Sep, 2042	326.87	343.07	67872.47
Oct, 2042	325.22	344.72	67527.76
Nov, 2042	323.57	346.37	67181.39
Dec, 2042	321.91	348.03	66833.36
Jan, 2043	320.24	349.70	66483.66
Feb, 2043	318.57	351.37	66132.29
Mar, 2043	316.88	353.06	65779.23
Apr, 2043	315.19	354.75	65424.48
May, 2043	313.49	356.45	65068.04
Jun, 2043	311.78	358.16	64709.88
Jul, 2043	310.07	359.87	64350.01
Aug, 2043	308.34	361.60	63988.41
Sep, 2043	306.61	363.33	63625.08
Oct, 2043	304.87	365.07	63260.01
Nov, 2043	303.12	366.82	62893.20
Dec, 2043	301.36	368.58	62524.62
Jan, 2044	299.60	370.34	62154.28
Feb, 2044	297.82	372.12	61782.16
Mar, 2044	296.04	373.90	61408.26
Apr, 2044	294.25	375.69	61032.57
May, 2044	292.45	377.49	60655.07
Jun, 2044	290.64	379.30	60275.77
Jul, 2044	288.82	381.12	59894.65
Aug, 2044	287.00	382.94	59511.71
Sep, 2044	285.16	384.78	59126.93
Oct, 2044	283.32	386.62	58740.31
Nov, 2044	281.46	388.48	58351.83
Dec, 2044	279.60	390.34	57961.49
Jan, 2045	277.73	392.21	57569.28
Feb, 2045	275.85	394.09	57175.20
Mar, 2045	273.96	395.98	56779.22
Apr, 2045	272.07	397.87	56381.35
May, 2045	270.16	399.78	55981.57
Jun, 2045	268.25	401.69	55579.87
Jul, 2045	266.32	403.62	55176.25
Aug, 2045	264.39	405.55	54770.70
Sep, 2045	262.44	407.50	54363.20
Oct, 2045	260.49	409.45	53953.75
Nov, 2045	258.53	411.41	53542.34
Dec, 2045	256.56	413.38	53128.96
Jan, 2046	254.58	415.36	52713.60
Feb, 2046	252.59	417.35	52296.24
Mar, 2046	250.59	419.35	51876.89
Apr, 2046	248.58	421.36	51455.52
May, 2046	246.56	423.38	51032.14
Jun, 2046	244.53	425.41	50606.73
Jul, 2046	242.49	427.45	50179.28
Aug, 2046	240.44	429.50	49749.78
Sep, 2046	238.38	431.56	49318.23
Oct, 2046	236.32	433.62	48884.61
Nov, 2046	234.24	435.70	48448.90
Dec, 2046	232.15	437.79	48011.11
Jan, 2047	230.05	439.89	47571.23
Feb, 2047	227.95	441.99	47129.23
Mar, 2047	225.83	444.11	46685.12
Apr, 2047	223.70	446.24	46238.88
May, 2047	221.56	448.38	45790.50
Jun, 2047	219.41	450.53	45339.97
Jul, 2047	217.25	452.69	44887.29
Aug, 2047	215.08	454.86	44432.43
Sep, 2047	212.91	457.03	43975.40
Oct, 2047	210.72	459.22	43516.17
Nov, 2047	208.52	461.42	43054.75
Dec, 2047	206.30	463.64	42591.11
Jan, 2048	204.08	465.86	42125.26
Feb, 2048	201.85	468.09	41657.17
Mar, 2048	199.61	470.33	41186.83
Apr, 2048	197.35	472.59	40714.25
May, 2048	195.09	474.85	40239.40
Jun, 2048	192.81	477.13	39762.27
Jul, 2048	190.53	479.41	39282.86
Aug, 2048	188.23	481.71	38801.15
Sep, 2048	185.92	484.02	38317.13
Oct, 2048	183.60	486.34	37830.79
Nov, 2048	181.27	488.67	37342.13
Dec, 2048	178.93	491.01	36851.12
Jan, 2049	176.58	493.36	36357.75
Feb, 2049	174.21	495.73	35862.03
Mar, 2049	171.84	498.10	35363.93
Apr, 2049	169.45	500.49	34863.44
May, 2049	167.05	502.89	34360.55
Jun, 2049	164.64	505.30	33855.26
Jul, 2049	162.22	507.72	33347.54
Aug, 2049	159.79	510.15	32837.39
Sep, 2049	157.35	512.59	32324.80
Oct, 2049	154.89	515.05	31809.75
Nov, 2049	152.42	517.52	31292.23
Dec, 2049	149.94	520.00	30772.23
Jan, 2050	147.45	522.49	30249.74
Feb, 2050	144.95	524.99	29724.75
Mar, 2050	142.43	527.51	29197.24
Apr, 2050	139.90	530.04	28667.20
May, 2050	137.36	532.58	28134.63
Jun, 2050	134.81	535.13	27599.50
Jul, 2050	132.25	537.69	27061.81
Aug, 2050	129.67	540.27	26521.54
Sep, 2050	127.08	542.86	25978.68
Oct, 2050	124.48	545.46	25433.22
Nov, 2050	121.87	548.07	24885.15
Dec, 2050	119.24	550.70	24334.45
Jan, 2051	116.60	553.34	23781.11
Feb, 2051	113.95	555.99	23225.12
Mar, 2051	111.29	558.65	22666.47
Apr, 2051	108.61	561.33	22105.14
May, 2051	105.92	564.02	21541.12
Jun, 2051	103.22	566.72	20974.40
Jul, 2051	100.50	569.44	20404.96
Aug, 2051	97.77	572.17	19832.79
Sep, 2051	95.03	574.91	19257.89
Oct, 2051	92.28	577.66	18680.22
Nov, 2051	89.51	580.43	18099.79
Dec, 2051	86.73	583.21	17516.58
Jan, 2052	83.93	586.01	16930.58
Feb, 2052	81.13	588.81	16341.76
Mar, 2052	78.30	591.64	15750.13
Apr, 2052	75.47	594.47	15155.65
May, 2052	72.62	597.32	14558.34
Jun, 2052	69.76	600.18	13958.15
Jul, 2052	66.88	603.06	13355.10
Aug, 2052	63.99	605.95	12749.15
Sep, 2052	61.09	608.85	12140.30
Oct, 2052	58.17	611.77	11528.53
Nov, 2052	55.24	614.70	10913.83
Dec, 2052	52.30	617.64	10296.19
Jan, 2053	49.34	620.60	9675.58
Feb, 2053	46.36	623.58	9052.01
Mar, 2053	43.37	626.57	8425.44
Apr, 2053	40.37	629.57	7795.87
May, 2053	37.36	632.58	7163.29
Jun, 2053	34.32	635.62	6527.67
Jul, 2053	31.28	638.66	5889.01
Aug, 2053	28.22	641.72	5247.29
Sep, 2053	25.14	644.80	4602.49
Oct, 2053	22.05	647.89	3954.61
Nov, 2053	18.95	650.99	3303.61
Dec, 2053	15.83	654.11	2649.50
Jan, 2054	12.70	657.24	1992.26
Feb, 2054	9.55	660.39	1331.87
Mar, 2054	6.38	663.56	668.31
Apr, 2054	3.20	666.74	1.57