Mortgage Parameters

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

Mortgage Summary

Property Total:	$174,500
Down Payment	$52,350
Mortgage Amount:	$122,150
Mortgage Payment:	$712.83 / month
Estimated Tax:	+ $96.94 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $809.77 / month
Total Interest Paid:	$134,467.20 over 30 years
Total Tax Paid:	$34,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	585.30	127.53	122022.47
May, 2024	584.69	128.14	121894.33
Jun, 2024	584.08	128.75	121765.58
Jul, 2024	583.46	129.37	121636.21
Aug, 2024	582.84	129.99	121506.22
Sep, 2024	582.22	130.61	121375.61
Oct, 2024	581.59	131.24	121244.37
Nov, 2024	580.96	131.87	121112.50
Dec, 2024	580.33	132.50	120980.00
Jan, 2025	579.70	133.13	120846.87
Feb, 2025	579.06	133.77	120713.10
Mar, 2025	578.42	134.41	120578.68
Apr, 2025	577.77	135.06	120443.63
May, 2025	577.13	135.70	120307.92
Jun, 2025	576.48	136.35	120171.57
Jul, 2025	575.82	137.01	120034.56
Aug, 2025	575.17	137.66	119896.89
Sep, 2025	574.51	138.32	119758.57
Oct, 2025	573.84	138.99	119619.58
Nov, 2025	573.18	139.65	119479.93
Dec, 2025	572.51	140.32	119339.61
Jan, 2026	571.84	140.99	119198.61
Feb, 2026	571.16	141.67	119056.94
Mar, 2026	570.48	142.35	118914.60
Apr, 2026	569.80	143.03	118771.57
May, 2026	569.11	143.72	118627.85
Jun, 2026	568.43	144.40	118483.44
Jul, 2026	567.73	145.10	118338.35
Aug, 2026	567.04	145.79	118192.56
Sep, 2026	566.34	146.49	118046.06
Oct, 2026	565.64	147.19	117898.87
Nov, 2026	564.93	147.90	117750.97
Dec, 2026	564.22	148.61	117602.37
Jan, 2027	563.51	149.32	117453.05
Feb, 2027	562.80	150.03	117303.01
Mar, 2027	562.08	150.75	117152.26
Apr, 2027	561.35	151.48	117000.79
May, 2027	560.63	152.20	116848.58
Jun, 2027	559.90	152.93	116695.65
Jul, 2027	559.17	153.66	116541.99
Aug, 2027	558.43	154.40	116387.59
Sep, 2027	557.69	155.14	116232.45
Oct, 2027	556.95	155.88	116076.57
Nov, 2027	556.20	156.63	115919.94
Dec, 2027	555.45	157.38	115762.56
Jan, 2028	554.70	158.13	115604.42
Feb, 2028	553.94	158.89	115445.53
Mar, 2028	553.18	159.65	115285.88
Apr, 2028	552.41	160.42	115125.46
May, 2028	551.64	161.19	114964.27
Jun, 2028	550.87	161.96	114802.31
Jul, 2028	550.09	162.74	114639.58
Aug, 2028	549.31	163.52	114476.06
Sep, 2028	548.53	164.30	114311.76
Oct, 2028	547.74	165.09	114146.68
Nov, 2028	546.95	165.88	113980.80
Dec, 2028	546.16	166.67	113814.13
Jan, 2029	545.36	167.47	113646.66
Feb, 2029	544.56	168.27	113478.38
Mar, 2029	543.75	169.08	113309.31
Apr, 2029	542.94	169.89	113139.42
May, 2029	542.13	170.70	112968.71
Jun, 2029	541.31	171.52	112797.19
Jul, 2029	540.49	172.34	112624.85
Aug, 2029	539.66	173.17	112451.68
Sep, 2029	538.83	174.00	112277.68
Oct, 2029	538.00	174.83	112102.85
Nov, 2029	537.16	175.67	111927.18
Dec, 2029	536.32	176.51	111750.66
Jan, 2030	535.47	177.36	111573.31
Feb, 2030	534.62	178.21	111395.10
Mar, 2030	533.77	179.06	111216.04
Apr, 2030	532.91	179.92	111036.12
May, 2030	532.05	180.78	110855.33
Jun, 2030	531.18	181.65	110673.69
Jul, 2030	530.31	182.52	110491.17
Aug, 2030	529.44	183.39	110307.77
Sep, 2030	528.56	184.27	110123.50
Oct, 2030	527.68	185.15	109938.35
Nov, 2030	526.79	186.04	109752.30
Dec, 2030	525.90	186.93	109565.37
Jan, 2031	525.00	187.83	109377.54
Feb, 2031	524.10	188.73	109188.81
Mar, 2031	523.20	189.63	108999.18
Apr, 2031	522.29	190.54	108808.64
May, 2031	521.37	191.46	108617.18
Jun, 2031	520.46	192.37	108424.81
Jul, 2031	519.54	193.29	108231.51
Aug, 2031	518.61	194.22	108037.29
Sep, 2031	517.68	195.15	107842.14
Oct, 2031	516.74	196.09	107646.06
Nov, 2031	515.80	197.03	107449.03
Dec, 2031	514.86	197.97	107251.06
Jan, 2032	513.91	198.92	107052.14
Feb, 2032	512.96	199.87	106852.27
Mar, 2032	512.00	200.83	106651.44
Apr, 2032	511.04	201.79	106449.65
May, 2032	510.07	202.76	106246.89
Jun, 2032	509.10	203.73	106043.16
Jul, 2032	508.12	204.71	105838.45
Aug, 2032	507.14	205.69	105632.77
Sep, 2032	506.16	206.67	105426.09
Oct, 2032	505.17	207.66	105218.43
Nov, 2032	504.17	208.66	105009.77
Dec, 2032	503.17	209.66	104800.11
Jan, 2033	502.17	210.66	104589.45
Feb, 2033	501.16	211.67	104377.78
Mar, 2033	500.14	212.69	104165.09
Apr, 2033	499.12	213.71	103951.39
May, 2033	498.10	214.73	103736.66
Jun, 2033	497.07	215.76	103520.90
Jul, 2033	496.04	216.79	103304.10
Aug, 2033	495.00	217.83	103086.27
Sep, 2033	493.96	218.87	102867.40
Oct, 2033	492.91	219.92	102647.47
Nov, 2033	491.85	220.98	102426.50
Dec, 2033	490.79	222.04	102204.46
Jan, 2034	489.73	223.10	101981.36
Feb, 2034	488.66	224.17	101757.19
Mar, 2034	487.59	225.24	101531.95
Apr, 2034	486.51	226.32	101305.63
May, 2034	485.42	227.41	101078.22
Jun, 2034	484.33	228.50	100849.72
Jul, 2034	483.24	229.59	100620.13
Aug, 2034	482.14	230.69	100389.44
Sep, 2034	481.03	231.80	100157.64
Oct, 2034	479.92	232.91	99924.73
Nov, 2034	478.81	234.02	99690.71
Dec, 2034	477.68	235.15	99455.56
Jan, 2035	476.56	236.27	99219.29
Feb, 2035	475.43	237.40	98981.89
Mar, 2035	474.29	238.54	98743.34
Apr, 2035	473.15	239.68	98503.66
May, 2035	472.00	240.83	98262.83
Jun, 2035	470.84	241.99	98020.84
Jul, 2035	469.68	243.15	97777.69
Aug, 2035	468.52	244.31	97533.38
Sep, 2035	467.35	245.48	97287.90
Oct, 2035	466.17	246.66	97041.24
Nov, 2035	464.99	247.84	96793.40
Dec, 2035	463.80	249.03	96544.37
Jan, 2036	462.61	250.22	96294.15
Feb, 2036	461.41	251.42	96042.73
Mar, 2036	460.20	252.63	95790.10
Apr, 2036	458.99	253.84	95536.27
May, 2036	457.78	255.05	95281.22
Jun, 2036	456.56	256.27	95024.94
Jul, 2036	455.33	257.50	94767.44
Aug, 2036	454.09	258.74	94508.70
Sep, 2036	452.85	259.98	94248.73
Oct, 2036	451.61	261.22	93987.51
Nov, 2036	450.36	262.47	93725.03
Dec, 2036	449.10	263.73	93461.30
Jan, 2037	447.84	264.99	93196.31
Feb, 2037	446.57	266.26	92930.04
Mar, 2037	445.29	267.54	92662.50
Apr, 2037	444.01	268.82	92393.68
May, 2037	442.72	270.11	92123.57
Jun, 2037	441.43	271.40	91852.17
Jul, 2037	440.12	272.71	91579.46
Aug, 2037	438.82	274.01	91305.45
Sep, 2037	437.51	275.32	91030.12
Oct, 2037	436.19	276.64	90753.48
Nov, 2037	434.86	277.97	90475.51
Dec, 2037	433.53	279.30	90196.21
Jan, 2038	432.19	280.64	89915.57
Feb, 2038	430.85	281.98	89633.58
Mar, 2038	429.49	283.34	89350.25
Apr, 2038	428.14	284.69	89065.55
May, 2038	426.77	286.06	88779.50
Jun, 2038	425.40	287.43	88492.07
Jul, 2038	424.02	288.81	88203.26
Aug, 2038	422.64	290.19	87913.07
Sep, 2038	421.25	291.58	87621.49
Oct, 2038	419.85	292.98	87328.52
Nov, 2038	418.45	294.38	87034.14
Dec, 2038	417.04	295.79	86738.35
Jan, 2039	415.62	297.21	86441.14
Feb, 2039	414.20	298.63	86142.50
Mar, 2039	412.77	300.06	85842.44
Apr, 2039	411.33	301.50	85540.94
May, 2039	409.88	302.95	85237.99
Jun, 2039	408.43	304.40	84933.59
Jul, 2039	406.97	305.86	84627.74
Aug, 2039	405.51	307.32	84320.42
Sep, 2039	404.04	308.79	84011.62
Oct, 2039	402.56	310.27	83701.35
Nov, 2039	401.07	311.76	83389.59
Dec, 2039	399.58	313.25	83076.33
Jan, 2040	398.07	314.76	82761.57
Feb, 2040	396.57	316.26	82445.31
Mar, 2040	395.05	317.78	82127.53
Apr, 2040	393.53	319.30	81808.23
May, 2040	392.00	320.83	81487.40
Jun, 2040	390.46	322.37	81165.03
Jul, 2040	388.92	323.91	80841.11
Aug, 2040	387.36	325.47	80515.65
Sep, 2040	385.80	327.03	80188.62
Oct, 2040	384.24	328.59	79860.03
Nov, 2040	382.66	330.17	79529.86
Dec, 2040	381.08	331.75	79198.11
Jan, 2041	379.49	333.34	78864.77
Feb, 2041	377.89	334.94	78529.84
Mar, 2041	376.29	336.54	78193.29
Apr, 2041	374.68	338.15	77855.14
May, 2041	373.06	339.77	77515.37
Jun, 2041	371.43	341.40	77173.96
Jul, 2041	369.79	343.04	76830.93
Aug, 2041	368.15	344.68	76486.24
Sep, 2041	366.50	346.33	76139.91
Oct, 2041	364.84	347.99	75791.92
Nov, 2041	363.17	349.66	75442.26
Dec, 2041	361.49	351.34	75090.92
Jan, 2042	359.81	353.02	74737.90
Feb, 2042	358.12	354.71	74383.19
Mar, 2042	356.42	356.41	74026.78
Apr, 2042	354.71	358.12	73668.66
May, 2042	353.00	359.83	73308.83
Jun, 2042	351.27	361.56	72947.27
Jul, 2042	349.54	363.29	72583.98
Aug, 2042	347.80	365.03	72218.95
Sep, 2042	346.05	366.78	71852.17
Oct, 2042	344.29	368.54	71483.63
Nov, 2042	342.53	370.30	71113.32
Dec, 2042	340.75	372.08	70741.24
Jan, 2043	338.97	373.86	70367.38
Feb, 2043	337.18	375.65	69991.73
Mar, 2043	335.38	377.45	69614.28
Apr, 2043	333.57	379.26	69235.02
May, 2043	331.75	381.08	68853.94
Jun, 2043	329.93	382.90	68471.03
Jul, 2043	328.09	384.74	68086.29
Aug, 2043	326.25	386.58	67699.71
Sep, 2043	324.39	388.44	67311.27
Oct, 2043	322.53	390.30	66920.98
Nov, 2043	320.66	392.17	66528.81
Dec, 2043	318.78	394.05	66134.76
Jan, 2044	316.90	395.93	65738.83
Feb, 2044	315.00	397.83	65341.00
Mar, 2044	313.09	399.74	64941.26
Apr, 2044	311.18	401.65	64539.61
May, 2044	309.25	403.58	64136.03
Jun, 2044	307.32	405.51	63730.52
Jul, 2044	305.38	407.45	63323.06
Aug, 2044	303.42	409.41	62913.66
Sep, 2044	301.46	411.37	62502.29
Oct, 2044	299.49	413.34	62088.95
Nov, 2044	297.51	415.32	61673.63
Dec, 2044	295.52	417.31	61256.32
Jan, 2045	293.52	419.31	60837.01
Feb, 2045	291.51	421.32	60415.69
Mar, 2045	289.49	423.34	59992.35
Apr, 2045	287.46	425.37	59566.98
May, 2045	285.43	427.40	59139.58
Jun, 2045	283.38	429.45	58710.12
Jul, 2045	281.32	431.51	58278.61
Aug, 2045	279.25	433.58	57845.04
Sep, 2045	277.17	435.66	57409.38
Oct, 2045	275.09	437.74	56971.64
Nov, 2045	272.99	439.84	56531.79
Dec, 2045	270.88	441.95	56089.85
Jan, 2046	268.76	444.07	55645.78
Feb, 2046	266.64	446.19	55199.59
Mar, 2046	264.50	448.33	54751.25
Apr, 2046	262.35	450.48	54300.77
May, 2046	260.19	452.64	53848.14
Jun, 2046	258.02	454.81	53393.33
Jul, 2046	255.84	456.99	52936.34
Aug, 2046	253.65	459.18	52477.16
Sep, 2046	251.45	461.38	52015.79
Oct, 2046	249.24	463.59	51552.20
Nov, 2046	247.02	465.81	51086.39
Dec, 2046	244.79	468.04	50618.35
Jan, 2047	242.55	470.28	50148.07
Feb, 2047	240.29	472.54	49675.53
Mar, 2047	238.03	474.80	49200.73
Apr, 2047	235.75	477.08	48723.65
May, 2047	233.47	479.36	48244.29
Jun, 2047	231.17	481.66	47762.63
Jul, 2047	228.86	483.97	47278.66
Aug, 2047	226.54	486.29	46792.37
Sep, 2047	224.21	488.62	46303.76
Oct, 2047	221.87	490.96	45812.80
Nov, 2047	219.52	493.31	45319.49
Dec, 2047	217.16	495.67	44823.82
Jan, 2048	214.78	498.05	44325.77
Feb, 2048	212.39	500.44	43825.33
Mar, 2048	210.00	502.83	43322.50
Apr, 2048	207.59	505.24	42817.25
May, 2048	205.17	507.66	42309.59
Jun, 2048	202.73	510.10	41799.49
Jul, 2048	200.29	512.54	41286.95
Aug, 2048	197.83	515.00	40771.96
Sep, 2048	195.37	517.46	40254.49
Oct, 2048	192.89	519.94	39734.55
Nov, 2048	190.39	522.44	39212.11
Dec, 2048	187.89	524.94	38687.17
Jan, 2049	185.38	527.45	38159.72
Feb, 2049	182.85	529.98	37629.74
Mar, 2049	180.31	532.52	37097.22
Apr, 2049	177.76	535.07	36562.15
May, 2049	175.19	537.64	36024.51
Jun, 2049	172.62	540.21	35484.30
Jul, 2049	170.03	542.80	34941.50
Aug, 2049	167.43	545.40	34396.09
Sep, 2049	164.81	548.02	33848.08
Oct, 2049	162.19	550.64	33297.44
Nov, 2049	159.55	553.28	32744.16
Dec, 2049	156.90	555.93	32188.23
Jan, 2050	154.24	558.59	31629.63
Feb, 2050	151.56	561.27	31068.36
Mar, 2050	148.87	563.96	30504.40
Apr, 2050	146.17	566.66	29937.74
May, 2050	143.45	569.38	29368.36
Jun, 2050	140.72	572.11	28796.25
Jul, 2050	137.98	574.85	28221.40
Aug, 2050	135.23	577.60	27643.80
Sep, 2050	132.46	580.37	27063.43
Oct, 2050	129.68	583.15	26480.28
Nov, 2050	126.88	585.95	25894.33
Dec, 2050	124.08	588.75	25305.58
Jan, 2051	121.26	591.57	24714.01
Feb, 2051	118.42	594.41	24119.60
Mar, 2051	115.57	597.26	23522.34
Apr, 2051	112.71	600.12	22922.22
May, 2051	109.84	602.99	22319.23
Jun, 2051	106.95	605.88	21713.34
Jul, 2051	104.04	608.79	21104.56
Aug, 2051	101.13	611.70	20492.85
Sep, 2051	98.19	614.64	19878.22
Oct, 2051	95.25	617.58	19260.64
Nov, 2051	92.29	620.54	18640.10
Dec, 2051	89.32	623.51	18016.59
Jan, 2052	86.33	626.50	17390.09
Feb, 2052	83.33	629.50	16760.58
Mar, 2052	80.31	632.52	16128.06
Apr, 2052	77.28	635.55	15492.51
May, 2052	74.23	638.60	14853.92
Jun, 2052	71.18	641.65	14212.26
Jul, 2052	68.10	644.73	13567.54
Aug, 2052	65.01	647.82	12919.72
Sep, 2052	61.91	650.92	12268.79
Oct, 2052	58.79	654.04	11614.75
Nov, 2052	55.65	657.18	10957.58
Dec, 2052	52.51	660.32	10297.25
Jan, 2053	49.34	663.49	9633.76
Feb, 2053	46.16	666.67	8967.09
Mar, 2053	42.97	669.86	8297.23
Apr, 2053	39.76	673.07	7624.16
May, 2053	36.53	676.30	6947.86
Jun, 2053	33.29	679.54	6268.32
Jul, 2053	30.04	682.79	5585.53
Aug, 2053	26.76	686.07	4899.46
Sep, 2053	23.48	689.35	4210.11
Oct, 2053	20.17	692.66	3517.45
Nov, 2053	16.85	695.98	2821.48
Dec, 2053	13.52	699.31	2122.17
Jan, 2054	10.17	702.66	1419.50
Feb, 2054	6.80	706.03	713.48
Mar, 2054	3.42	709.41	4.07