Mortgage Parameters

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

Mortgage Summary

Property Total:	$195,500
Down Payment	$58,650
Mortgage Amount:	$136,850
Mortgage Payment:	$798.62 / month
Estimated Tax:	+ $108.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $907.23 / month
Total Interest Paid:	$150,652.80 over 30 years
Total Tax Paid:	$39,100.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	655.74	142.88	136707.12
Jun, 2024	655.05	143.57	136563.55
Jul, 2024	654.37	144.25	136419.30
Aug, 2024	653.68	144.94	136274.36
Sep, 2024	652.98	145.64	136128.72
Oct, 2024	652.28	146.34	135982.38
Nov, 2024	651.58	147.04	135835.34
Dec, 2024	650.88	147.74	135687.60
Jan, 2025	650.17	148.45	135539.15
Feb, 2025	649.46	149.16	135389.99
Mar, 2025	648.74	149.88	135240.11
Apr, 2025	648.03	150.59	135089.52
May, 2025	647.30	151.32	134938.20
Jun, 2025	646.58	152.04	134786.16
Jul, 2025	645.85	152.77	134633.39
Aug, 2025	645.12	153.50	134479.89
Sep, 2025	644.38	154.24	134325.65
Oct, 2025	643.64	154.98	134170.68
Nov, 2025	642.90	155.72	134014.96
Dec, 2025	642.16	156.46	133858.49
Jan, 2026	641.41	157.21	133701.28
Feb, 2026	640.65	157.97	133543.31
Mar, 2026	639.90	158.72	133384.59
Apr, 2026	639.13	159.49	133225.10
May, 2026	638.37	160.25	133064.85
Jun, 2026	637.60	161.02	132903.83
Jul, 2026	636.83	161.79	132742.04
Aug, 2026	636.06	162.56	132579.48
Sep, 2026	635.28	163.34	132416.14
Oct, 2026	634.49	164.13	132252.01
Nov, 2026	633.71	164.91	132087.10
Dec, 2026	632.92	165.70	131921.40
Jan, 2027	632.12	166.50	131754.90
Feb, 2027	631.33	167.29	131587.60
Mar, 2027	630.52	168.10	131419.51
Apr, 2027	629.72	168.90	131250.61
May, 2027	628.91	169.71	131080.90
Jun, 2027	628.10	170.52	130910.37
Jul, 2027	627.28	171.34	130739.03
Aug, 2027	626.46	172.16	130566.87
Sep, 2027	625.63	172.99	130393.88
Oct, 2027	624.80	173.82	130220.07
Nov, 2027	623.97	174.65	130045.42
Dec, 2027	623.13	175.49	129869.93
Jan, 2028	622.29	176.33	129693.60
Feb, 2028	621.45	177.17	129516.43
Mar, 2028	620.60	178.02	129338.41
Apr, 2028	619.75	178.87	129159.54
May, 2028	618.89	179.73	128979.81
Jun, 2028	618.03	180.59	128799.22
Jul, 2028	617.16	181.46	128617.76
Aug, 2028	616.29	182.33	128435.43
Sep, 2028	615.42	183.20	128252.23
Oct, 2028	614.54	184.08	128068.15
Nov, 2028	613.66	184.96	127883.19
Dec, 2028	612.77	185.85	127697.35
Jan, 2029	611.88	186.74	127510.61
Feb, 2029	610.99	187.63	127322.98
Mar, 2029	610.09	188.53	127134.45
Apr, 2029	609.19	189.43	126945.01
May, 2029	608.28	190.34	126754.67
Jun, 2029	607.37	191.25	126563.42
Jul, 2029	606.45	192.17	126371.25
Aug, 2029	605.53	193.09	126178.16
Sep, 2029	604.60	194.02	125984.14
Oct, 2029	603.67	194.95	125789.20
Nov, 2029	602.74	195.88	125593.32
Dec, 2029	601.80	196.82	125396.50
Jan, 2030	600.86	197.76	125198.73
Feb, 2030	599.91	198.71	125000.03
Mar, 2030	598.96	199.66	124800.36
Apr, 2030	598.00	200.62	124599.75
May, 2030	597.04	201.58	124398.17
Jun, 2030	596.07	202.55	124195.62
Jul, 2030	595.10	203.52	123992.10
Aug, 2030	594.13	204.49	123787.61
Sep, 2030	593.15	205.47	123582.14
Oct, 2030	592.16	206.46	123375.69
Nov, 2030	591.18	207.44	123168.24
Dec, 2030	590.18	208.44	122959.80
Jan, 2031	589.18	209.44	122750.37
Feb, 2031	588.18	210.44	122539.92
Mar, 2031	587.17	211.45	122328.47
Apr, 2031	586.16	212.46	122116.01
May, 2031	585.14	213.48	121902.53
Jun, 2031	584.12	214.50	121688.03
Jul, 2031	583.09	215.53	121472.50
Aug, 2031	582.06	216.56	121255.93
Sep, 2031	581.02	217.60	121038.33
Oct, 2031	579.98	218.64	120819.69
Nov, 2031	578.93	219.69	120599.99
Dec, 2031	577.87	220.75	120379.25
Jan, 2032	576.82	221.80	120157.45
Feb, 2032	575.75	222.87	119934.58
Mar, 2032	574.69	223.93	119710.65
Apr, 2032	573.61	225.01	119485.64
May, 2032	572.54	226.08	119259.55
Jun, 2032	571.45	227.17	119032.39
Jul, 2032	570.36	228.26	118804.13
Aug, 2032	569.27	229.35	118574.78
Sep, 2032	568.17	230.45	118344.33
Oct, 2032	567.07	231.55	118112.78
Nov, 2032	565.96	232.66	117880.11
Dec, 2032	564.84	233.78	117646.34
Jan, 2033	563.72	234.90	117411.44
Feb, 2033	562.60	236.02	117175.42
Mar, 2033	561.47	237.15	116938.26
Apr, 2033	560.33	238.29	116699.97
May, 2033	559.19	239.43	116460.54
Jun, 2033	558.04	240.58	116219.96
Jul, 2033	556.89	241.73	115978.22
Aug, 2033	555.73	242.89	115735.33
Sep, 2033	554.57	244.05	115491.28
Oct, 2033	553.40	245.22	115246.05
Nov, 2033	552.22	246.40	114999.66
Dec, 2033	551.04	247.58	114752.08
Jan, 2034	549.85	248.77	114503.31
Feb, 2034	548.66	249.96	114253.35
Mar, 2034	547.46	251.16	114002.19
Apr, 2034	546.26	252.36	113749.84
May, 2034	545.05	253.57	113496.27
Jun, 2034	543.84	254.78	113241.48
Jul, 2034	542.62	256.00	112985.48
Aug, 2034	541.39	257.23	112728.25
Sep, 2034	540.16	258.46	112469.78
Oct, 2034	538.92	259.70	112210.08
Nov, 2034	537.67	260.95	111949.13
Dec, 2034	536.42	262.20	111686.94
Jan, 2035	535.17	263.45	111423.48
Feb, 2035	533.90	264.72	111158.77
Mar, 2035	532.64	265.98	110892.78
Apr, 2035	531.36	267.26	110625.53
May, 2035	530.08	268.54	110356.99
Jun, 2035	528.79	269.83	110087.16
Jul, 2035	527.50	271.12	109816.04
Aug, 2035	526.20	272.42	109543.62
Sep, 2035	524.90	273.72	109269.90
Oct, 2035	523.58	275.04	108994.86
Nov, 2035	522.27	276.35	108718.51
Dec, 2035	520.94	277.68	108440.83
Jan, 2036	519.61	279.01	108161.83
Feb, 2036	518.28	280.34	107881.48
Mar, 2036	516.93	281.69	107599.79
Apr, 2036	515.58	283.04	107316.76
May, 2036	514.23	284.39	107032.36
Jun, 2036	512.86	285.76	106746.61
Jul, 2036	511.49	287.13	106459.48
Aug, 2036	510.12	288.50	106170.98
Sep, 2036	508.74	289.88	105881.09
Oct, 2036	507.35	291.27	105589.82
Nov, 2036	505.95	292.67	105297.15
Dec, 2036	504.55	294.07	105003.08
Jan, 2037	503.14	295.48	104707.60
Feb, 2037	501.72	296.90	104410.70
Mar, 2037	500.30	298.32	104112.39
Apr, 2037	498.87	299.75	103812.64
May, 2037	497.44	301.18	103511.45
Jun, 2037	495.99	302.63	103208.83
Jul, 2037	494.54	304.08	102904.75
Aug, 2037	493.09	305.53	102599.21
Sep, 2037	491.62	307.00	102292.21
Oct, 2037	490.15	308.47	101983.74
Nov, 2037	488.67	309.95	101673.80
Dec, 2037	487.19	311.43	101362.36
Jan, 2038	485.69	312.93	101049.44
Feb, 2038	484.20	314.42	100735.01
Mar, 2038	482.69	315.93	100419.08
Apr, 2038	481.17	317.45	100101.64
May, 2038	479.65	318.97	99782.67
Jun, 2038	478.13	320.49	99462.18
Jul, 2038	476.59	322.03	99140.15
Aug, 2038	475.05	323.57	98816.57
Sep, 2038	473.50	325.12	98491.45
Oct, 2038	471.94	326.68	98164.77
Nov, 2038	470.37	328.25	97836.52
Dec, 2038	468.80	329.82	97506.70
Jan, 2039	467.22	331.40	97175.30
Feb, 2039	465.63	332.99	96842.31
Mar, 2039	464.04	334.58	96507.73
Apr, 2039	462.43	336.19	96171.54
May, 2039	460.82	337.80	95833.74
Jun, 2039	459.20	339.42	95494.32
Jul, 2039	457.58	341.04	95153.28
Aug, 2039	455.94	342.68	94810.60
Sep, 2039	454.30	344.32	94466.29
Oct, 2039	452.65	345.97	94120.32
Nov, 2039	450.99	347.63	93772.69
Dec, 2039	449.33	349.29	93423.40
Jan, 2040	447.65	350.97	93072.43
Feb, 2040	445.97	352.65	92719.78
Mar, 2040	444.28	354.34	92365.44
Apr, 2040	442.58	356.04	92009.41
May, 2040	440.88	357.74	91651.67
Jun, 2040	439.16	359.46	91292.21
Jul, 2040	437.44	361.18	90931.03
Aug, 2040	435.71	362.91	90568.13
Sep, 2040	433.97	364.65	90203.48
Oct, 2040	432.22	366.40	89837.08
Nov, 2040	430.47	368.15	89468.93
Dec, 2040	428.71	369.91	89099.02
Jan, 2041	426.93	371.69	88727.33
Feb, 2041	425.15	373.47	88353.86
Mar, 2041	423.36	375.26	87978.60
Apr, 2041	421.56	377.06	87601.55
May, 2041	419.76	378.86	87222.69
Jun, 2041	417.94	380.68	86842.01
Jul, 2041	416.12	382.50	86459.51
Aug, 2041	414.29	384.33	86075.17
Sep, 2041	412.44	386.18	85688.99
Oct, 2041	410.59	388.03	85300.97
Nov, 2041	408.73	389.89	84911.08
Dec, 2041	406.87	391.75	84519.33
Jan, 2042	404.99	393.63	84125.69
Feb, 2042	403.10	395.52	83730.18
Mar, 2042	401.21	397.41	83332.76
Apr, 2042	399.30	399.32	82933.45
May, 2042	397.39	401.23	82532.22
Jun, 2042	395.47	403.15	82129.06
Jul, 2042	393.54	405.08	81723.98
Aug, 2042	391.59	407.03	81316.95
Sep, 2042	389.64	408.98	80907.98
Oct, 2042	387.68	410.94	80497.04
Nov, 2042	385.71	412.91	80084.14
Dec, 2042	383.74	414.88	79669.25
Jan, 2043	381.75	416.87	79252.38
Feb, 2043	379.75	418.87	78833.51
Mar, 2043	377.74	420.88	78412.64
Apr, 2043	375.73	422.89	77989.74
May, 2043	373.70	424.92	77564.82
Jun, 2043	371.66	426.96	77137.87
Jul, 2043	369.62	429.00	76708.87
Aug, 2043	367.56	431.06	76277.81
Sep, 2043	365.50	433.12	75844.69
Oct, 2043	363.42	435.20	75409.49
Nov, 2043	361.34	437.28	74972.21
Dec, 2043	359.24	439.38	74532.83
Jan, 2044	357.14	441.48	74091.35
Feb, 2044	355.02	443.60	73647.75
Mar, 2044	352.90	445.72	73202.02
Apr, 2044	350.76	447.86	72754.16
May, 2044	348.61	450.01	72304.16
Jun, 2044	346.46	452.16	71851.99
Jul, 2044	344.29	454.33	71397.66
Aug, 2044	342.11	456.51	70941.16
Sep, 2044	339.93	458.69	70482.46
Oct, 2044	337.73	460.89	70021.57
Nov, 2044	335.52	463.10	69558.47
Dec, 2044	333.30	465.32	69093.15
Jan, 2045	331.07	467.55	68625.61
Feb, 2045	328.83	469.79	68155.82
Mar, 2045	326.58	472.04	67683.78
Apr, 2045	324.32	474.30	67209.47
May, 2045	322.05	476.57	66732.90
Jun, 2045	319.76	478.86	66254.04
Jul, 2045	317.47	481.15	65772.89
Aug, 2045	315.16	483.46	65289.43
Sep, 2045	312.85	485.77	64803.66
Oct, 2045	310.52	488.10	64315.55
Nov, 2045	308.18	490.44	63825.11
Dec, 2045	305.83	492.79	63332.32
Jan, 2046	303.47	495.15	62837.17
Feb, 2046	301.09	497.53	62339.64
Mar, 2046	298.71	499.91	61839.73
Apr, 2046	296.32	502.30	61337.43
May, 2046	293.91	504.71	60832.72
Jun, 2046	291.49	507.13	60325.59
Jul, 2046	289.06	509.56	59816.03
Aug, 2046	286.62	512.00	59304.03
Sep, 2046	284.17	514.45	58789.57
Oct, 2046	281.70	516.92	58272.65
Nov, 2046	279.22	519.40	57753.25
Dec, 2046	276.73	521.89	57231.37
Jan, 2047	274.23	524.39	56706.98
Feb, 2047	271.72	526.90	56180.08
Mar, 2047	269.20	529.42	55650.66
Apr, 2047	266.66	531.96	55118.70
May, 2047	264.11	534.51	54584.19
Jun, 2047	261.55	537.07	54047.12
Jul, 2047	258.98	539.64	53507.47
Aug, 2047	256.39	542.23	52965.24
Sep, 2047	253.79	544.83	52420.42
Oct, 2047	251.18	547.44	51872.98
Nov, 2047	248.56	550.06	51322.92
Dec, 2047	245.92	552.70	50770.22
Jan, 2048	243.27	555.35	50214.87
Feb, 2048	240.61	558.01	49656.86
Mar, 2048	237.94	560.68	49096.18
Apr, 2048	235.25	563.37	48532.82
May, 2048	232.55	566.07	47966.75
Jun, 2048	229.84	568.78	47397.97
Jul, 2048	227.12	571.50	46826.47
Aug, 2048	224.38	574.24	46252.22
Sep, 2048	221.63	576.99	45675.23
Oct, 2048	218.86	579.76	45095.47
Nov, 2048	216.08	582.54	44512.93
Dec, 2048	213.29	585.33	43927.60
Jan, 2049	210.49	588.13	43339.47
Feb, 2049	207.67	590.95	42748.52
Mar, 2049	204.84	593.78	42154.73
Apr, 2049	201.99	596.63	41558.10
May, 2049	199.13	599.49	40958.62
Jun, 2049	196.26	602.36	40356.26
Jul, 2049	193.37	605.25	39751.01
Aug, 2049	190.47	608.15	39142.86
Sep, 2049	187.56	611.06	38531.80
Oct, 2049	184.63	613.99	37917.82
Nov, 2049	181.69	616.93	37300.88
Dec, 2049	178.73	619.89	36681.00
Jan, 2050	175.76	622.86	36058.14
Feb, 2050	172.78	625.84	35432.30
Mar, 2050	169.78	628.84	34803.46
Apr, 2050	166.77	631.85	34171.61
May, 2050	163.74	634.88	33536.73
Jun, 2050	160.70	637.92	32898.80
Jul, 2050	157.64	640.98	32257.82
Aug, 2050	154.57	644.05	31613.77
Sep, 2050	151.48	647.14	30966.63
Oct, 2050	148.38	650.24	30316.40
Nov, 2050	145.27	653.35	29663.04
Dec, 2050	142.14	656.48	29006.56
Jan, 2051	138.99	659.63	28346.93
Feb, 2051	135.83	662.79	27684.14
Mar, 2051	132.65	665.97	27018.17
Apr, 2051	129.46	669.16	26349.01
May, 2051	126.26	672.36	25676.65
Jun, 2051	123.03	675.59	25001.06
Jul, 2051	119.80	678.82	24322.24
Aug, 2051	116.54	682.08	23640.16
Sep, 2051	113.28	685.34	22954.82
Oct, 2051	109.99	688.63	22266.19
Nov, 2051	106.69	691.93	21574.26
Dec, 2051	103.38	695.24	20879.02
Jan, 2052	100.05	698.57	20180.44
Feb, 2052	96.70	701.92	19478.52
Mar, 2052	93.33	705.29	18773.24
Apr, 2052	89.96	708.66	18064.57
May, 2052	86.56	712.06	17352.51
Jun, 2052	83.15	715.47	16637.04
Jul, 2052	79.72	718.90	15918.14
Aug, 2052	76.27	722.35	15195.79
Sep, 2052	72.81	725.81	14469.98
Oct, 2052	69.34	729.28	13740.70
Nov, 2052	65.84	732.78	13007.92
Dec, 2052	62.33	736.29	12271.63
Jan, 2053	58.80	739.82	11531.81
Feb, 2053	55.26	743.36	10788.45
Mar, 2053	51.69	746.93	10041.52
Apr, 2053	48.12	750.50	9291.02
May, 2053	44.52	754.10	8536.92
Jun, 2053	40.91	757.71	7779.20
Jul, 2053	37.28	761.34	7017.86
Aug, 2053	33.63	764.99	6252.87
Sep, 2053	29.96	768.66	5484.21
Oct, 2053	26.28	772.34	4711.87
Nov, 2053	22.58	776.04	3935.82
Dec, 2053	18.86	779.76	3156.06
Jan, 2054	15.12	783.50	2372.57
Feb, 2054	11.37	787.25	1585.31
Mar, 2054	7.60	791.02	794.29
Apr, 2054	3.81	794.81	0