Mortgage Parameters

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

Mortgage Summary

Property Total:	$64,750
Down Payment	$19,425
Mortgage Amount:	$45,325
Mortgage Payment:	$264.50 / month
Estimated Tax:	+ $35.97 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $300.47 / month
Total Interest Paid:	$49,894.20 over 30 years
Total Tax Paid:	$12,950.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	217.18	47.32	45277.68
Jun, 2024	216.96	47.54	45230.14
Jul, 2024	216.73	47.77	45182.37
Aug, 2024	216.50	48.00	45134.36
Sep, 2024	216.27	48.23	45086.13
Oct, 2024	216.04	48.46	45037.67
Nov, 2024	215.81	48.69	44988.98
Dec, 2024	215.57	48.93	44940.05
Jan, 2025	215.34	49.16	44890.89
Feb, 2025	215.10	49.40	44841.49
Mar, 2025	214.87	49.63	44791.85
Apr, 2025	214.63	49.87	44741.98
May, 2025	214.39	50.11	44691.87
Jun, 2025	214.15	50.35	44641.52
Jul, 2025	213.91	50.59	44590.93
Aug, 2025	213.66	50.84	44540.09
Sep, 2025	213.42	51.08	44489.01
Oct, 2025	213.18	51.32	44437.69
Nov, 2025	212.93	51.57	44386.12
Dec, 2025	212.68	51.82	44334.30
Jan, 2026	212.44	52.06	44282.24
Feb, 2026	212.19	52.31	44229.92
Mar, 2026	211.94	52.56	44177.36
Apr, 2026	211.68	52.82	44124.54
May, 2026	211.43	53.07	44071.47
Jun, 2026	211.18	53.32	44018.15
Jul, 2026	210.92	53.58	43964.57
Aug, 2026	210.66	53.84	43910.73
Sep, 2026	210.41	54.09	43856.64
Oct, 2026	210.15	54.35	43802.28
Nov, 2026	209.89	54.61	43747.67
Dec, 2026	209.62	54.88	43692.79
Jan, 2027	209.36	55.14	43637.66
Feb, 2027	209.10	55.40	43582.25
Mar, 2027	208.83	55.67	43526.58
Apr, 2027	208.56	55.94	43470.65
May, 2027	208.30	56.20	43414.45
Jun, 2027	208.03	56.47	43357.97
Jul, 2027	207.76	56.74	43301.23
Aug, 2027	207.49	57.01	43244.22
Sep, 2027	207.21	57.29	43186.93
Oct, 2027	206.94	57.56	43129.36
Nov, 2027	206.66	57.84	43071.53
Dec, 2027	206.38	58.12	43013.41
Jan, 2028	206.11	58.39	42955.02
Feb, 2028	205.83	58.67	42896.34
Mar, 2028	205.54	58.96	42837.39
Apr, 2028	205.26	59.24	42778.15
May, 2028	204.98	59.52	42718.63
Jun, 2028	204.69	59.81	42658.82
Jul, 2028	204.41	60.09	42598.73
Aug, 2028	204.12	60.38	42538.35
Sep, 2028	203.83	60.67	42477.68
Oct, 2028	203.54	60.96	42416.72
Nov, 2028	203.25	61.25	42355.46
Dec, 2028	202.95	61.55	42293.92
Jan, 2029	202.66	61.84	42232.07
Feb, 2029	202.36	62.14	42169.94
Mar, 2029	202.06	62.44	42107.50
Apr, 2029	201.77	62.73	42044.77
May, 2029	201.46	63.04	41981.73
Jun, 2029	201.16	63.34	41918.39
Jul, 2029	200.86	63.64	41854.75
Aug, 2029	200.55	63.95	41790.81
Sep, 2029	200.25	64.25	41726.55
Oct, 2029	199.94	64.56	41661.99
Nov, 2029	199.63	64.87	41597.12
Dec, 2029	199.32	65.18	41531.94
Jan, 2030	199.01	65.49	41466.45
Feb, 2030	198.69	65.81	41400.64
Mar, 2030	198.38	66.12	41334.52
Apr, 2030	198.06	66.44	41268.08
May, 2030	197.74	66.76	41201.33
Jun, 2030	197.42	67.08	41134.25
Jul, 2030	197.10	67.40	41066.85
Aug, 2030	196.78	67.72	40999.13
Sep, 2030	196.45	68.05	40931.08
Oct, 2030	196.13	68.37	40862.71
Nov, 2030	195.80	68.70	40794.01
Dec, 2030	195.47	69.03	40724.98
Jan, 2031	195.14	69.36	40655.62
Feb, 2031	194.81	69.69	40585.93
Mar, 2031	194.47	70.03	40515.91
Apr, 2031	194.14	70.36	40445.55
May, 2031	193.80	70.70	40374.85
Jun, 2031	193.46	71.04	40303.81
Jul, 2031	193.12	71.38	40232.43
Aug, 2031	192.78	71.72	40160.71
Sep, 2031	192.44	72.06	40088.65
Oct, 2031	192.09	72.41	40016.24
Nov, 2031	191.74	72.76	39943.49
Dec, 2031	191.40	73.10	39870.38
Jan, 2032	191.05	73.45	39796.93
Feb, 2032	190.69	73.81	39723.12
Mar, 2032	190.34	74.16	39648.96
Apr, 2032	189.98	74.52	39574.44
May, 2032	189.63	74.87	39499.57
Jun, 2032	189.27	75.23	39424.34
Jul, 2032	188.91	75.59	39348.75
Aug, 2032	188.55	75.95	39272.80
Sep, 2032	188.18	76.32	39196.48
Oct, 2032	187.82	76.68	39119.79
Nov, 2032	187.45	77.05	39042.74
Dec, 2032	187.08	77.42	38965.32
Jan, 2033	186.71	77.79	38887.53
Feb, 2033	186.34	78.16	38809.37
Mar, 2033	185.96	78.54	38730.83
Apr, 2033	185.59	78.91	38651.91
May, 2033	185.21	79.29	38572.62
Jun, 2033	184.83	79.67	38492.95
Jul, 2033	184.45	80.05	38412.89
Aug, 2033	184.06	80.44	38332.46
Sep, 2033	183.68	80.82	38251.63
Oct, 2033	183.29	81.21	38170.42
Nov, 2033	182.90	81.60	38088.82
Dec, 2033	182.51	81.99	38006.83
Jan, 2034	182.12	82.38	37924.45
Feb, 2034	181.72	82.78	37841.67
Mar, 2034	181.32	83.18	37758.49
Apr, 2034	180.93	83.57	37674.92
May, 2034	180.53	83.97	37590.94
Jun, 2034	180.12	84.38	37506.57
Jul, 2034	179.72	84.78	37421.79
Aug, 2034	179.31	85.19	37336.60
Sep, 2034	178.90	85.60	37251.00
Oct, 2034	178.49	86.01	37165.00
Nov, 2034	178.08	86.42	37078.58
Dec, 2034	177.67	86.83	36991.75
Jan, 2035	177.25	87.25	36904.50
Feb, 2035	176.83	87.67	36816.83
Mar, 2035	176.41	88.09	36728.75
Apr, 2035	175.99	88.51	36640.24
May, 2035	175.57	88.93	36551.31
Jun, 2035	175.14	89.36	36461.95
Jul, 2035	174.71	89.79	36372.16
Aug, 2035	174.28	90.22	36281.95
Sep, 2035	173.85	90.65	36191.30
Oct, 2035	173.42	91.08	36100.21
Nov, 2035	172.98	91.52	36008.69
Dec, 2035	172.54	91.96	35916.74
Jan, 2036	172.10	92.40	35824.34
Feb, 2036	171.66	92.84	35731.50
Mar, 2036	171.21	93.29	35638.21
Apr, 2036	170.77	93.73	35544.48
May, 2036	170.32	94.18	35450.29
Jun, 2036	169.87	94.63	35355.66
Jul, 2036	169.41	95.09	35260.57
Aug, 2036	168.96	95.54	35165.03
Sep, 2036	168.50	96.00	35069.03
Oct, 2036	168.04	96.46	34972.57
Nov, 2036	167.58	96.92	34875.64
Dec, 2036	167.11	97.39	34778.26
Jan, 2037	166.65	97.85	34680.40
Feb, 2037	166.18	98.32	34582.08
Mar, 2037	165.71	98.79	34483.28
Apr, 2037	165.23	99.27	34384.02
May, 2037	164.76	99.74	34284.27
Jun, 2037	164.28	100.22	34184.05
Jul, 2037	163.80	100.70	34083.35
Aug, 2037	163.32	101.18	33982.17
Sep, 2037	162.83	101.67	33880.50
Oct, 2037	162.34	102.16	33778.34
Nov, 2037	161.85	102.65	33675.70
Dec, 2037	161.36	103.14	33572.56
Jan, 2038	160.87	103.63	33468.93
Feb, 2038	160.37	104.13	33364.80
Mar, 2038	159.87	104.63	33260.17
Apr, 2038	159.37	105.13	33155.04
May, 2038	158.87	105.63	33049.41
Jun, 2038	158.36	106.14	32943.27
Jul, 2038	157.85	106.65	32836.63
Aug, 2038	157.34	107.16	32729.47
Sep, 2038	156.83	107.67	32621.80
Oct, 2038	156.31	108.19	32513.61
Nov, 2038	155.79	108.71	32404.91
Dec, 2038	155.27	109.23	32295.68
Jan, 2039	154.75	109.75	32185.93
Feb, 2039	154.22	110.28	32075.65
Mar, 2039	153.70	110.80	31964.85
Apr, 2039	153.16	111.34	31853.51
May, 2039	152.63	111.87	31741.65
Jun, 2039	152.10	112.40	31629.24
Jul, 2039	151.56	112.94	31516.30
Aug, 2039	151.02	113.48	31402.81
Sep, 2039	150.47	114.03	31288.78
Oct, 2039	149.93	114.57	31174.21
Nov, 2039	149.38	115.12	31059.09
Dec, 2039	148.82	115.68	30943.41
Jan, 2040	148.27	116.23	30827.18
Feb, 2040	147.71	116.79	30710.40
Mar, 2040	147.15	117.35	30593.05
Apr, 2040	146.59	117.91	30475.14
May, 2040	146.03	118.47	30356.67
Jun, 2040	145.46	119.04	30237.63
Jul, 2040	144.89	119.61	30118.02
Aug, 2040	144.32	120.18	29997.83
Sep, 2040	143.74	120.76	29877.07
Oct, 2040	143.16	121.34	29755.73
Nov, 2040	142.58	121.92	29633.81
Dec, 2040	142.00	122.50	29511.31
Jan, 2041	141.41	123.09	29388.22
Feb, 2041	140.82	123.68	29264.53
Mar, 2041	140.23	124.27	29140.26
Apr, 2041	139.63	124.87	29015.39
May, 2041	139.03	125.47	28889.92
Jun, 2041	138.43	126.07	28763.85
Jul, 2041	137.83	126.67	28637.18
Aug, 2041	137.22	127.28	28509.90
Sep, 2041	136.61	127.89	28382.01
Oct, 2041	136.00	128.50	28253.51
Nov, 2041	135.38	129.12	28124.39
Dec, 2041	134.76	129.74	27994.65
Jan, 2042	134.14	130.36	27864.29
Feb, 2042	133.52	130.98	27733.31
Mar, 2042	132.89	131.61	27601.70
Apr, 2042	132.26	132.24	27469.45
May, 2042	131.62	132.88	27336.58
Jun, 2042	130.99	133.51	27203.07
Jul, 2042	130.35	134.15	27068.92
Aug, 2042	129.71	134.79	26934.12
Sep, 2042	129.06	135.44	26798.68
Oct, 2042	128.41	136.09	26662.59
Nov, 2042	127.76	136.74	26525.85
Dec, 2042	127.10	137.40	26388.45
Jan, 2043	126.44	138.06	26250.40
Feb, 2043	125.78	138.72	26111.68
Mar, 2043	125.12	139.38	25972.30
Apr, 2043	124.45	140.05	25832.25
May, 2043	123.78	140.72	25691.53
Jun, 2043	123.11	141.39	25550.13
Jul, 2043	122.43	142.07	25408.06
Aug, 2043	121.75	142.75	25265.31
Sep, 2043	121.06	143.44	25121.87
Oct, 2043	120.38	144.12	24977.75
Nov, 2043	119.69	144.81	24832.93
Dec, 2043	118.99	145.51	24687.42
Jan, 2044	118.29	146.21	24541.22
Feb, 2044	117.59	146.91	24394.31
Mar, 2044	116.89	147.61	24246.70
Apr, 2044	116.18	148.32	24098.38
May, 2044	115.47	149.03	23949.35
Jun, 2044	114.76	149.74	23799.61
Jul, 2044	114.04	150.46	23649.15
Aug, 2044	113.32	151.18	23497.97
Sep, 2044	112.59	151.91	23346.06
Oct, 2044	111.87	152.63	23193.43
Nov, 2044	111.14	153.36	23040.06
Dec, 2044	110.40	154.10	22885.96
Jan, 2045	109.66	154.84	22731.13
Feb, 2045	108.92	155.58	22575.55
Mar, 2045	108.17	156.33	22419.22
Apr, 2045	107.43	157.07	22262.15
May, 2045	106.67	157.83	22104.32
Jun, 2045	105.92	158.58	21945.74
Jul, 2045	105.16	159.34	21786.39
Aug, 2045	104.39	160.11	21626.29
Sep, 2045	103.63	160.87	21465.41
Oct, 2045	102.86	161.64	21303.77
Nov, 2045	102.08	162.42	21141.35
Dec, 2045	101.30	163.20	20978.15
Jan, 2046	100.52	163.98	20814.17
Feb, 2046	99.73	164.77	20649.40
Mar, 2046	98.95	165.55	20483.85
Apr, 2046	98.15	166.35	20317.50
May, 2046	97.35	167.15	20150.36
Jun, 2046	96.55	167.95	19982.41
Jul, 2046	95.75	168.75	19813.66
Aug, 2046	94.94	169.56	19644.10
Sep, 2046	94.13	170.37	19473.73
Oct, 2046	93.31	171.19	19302.54
Nov, 2046	92.49	172.01	19130.53
Dec, 2046	91.67	172.83	18957.70
Jan, 2047	90.84	173.66	18784.04
Feb, 2047	90.01	174.49	18609.54
Mar, 2047	89.17	175.33	18434.21
Apr, 2047	88.33	176.17	18258.04
May, 2047	87.49	177.01	18081.03
Jun, 2047	86.64	177.86	17903.17
Jul, 2047	85.79	178.71	17724.46
Aug, 2047	84.93	179.57	17544.89
Sep, 2047	84.07	180.43	17364.45
Oct, 2047	83.20	181.30	17183.16
Nov, 2047	82.34	182.16	17000.99
Dec, 2047	81.46	183.04	16817.96
Jan, 2048	80.59	183.91	16634.04
Feb, 2048	79.70	184.80	16449.25
Mar, 2048	78.82	185.68	16263.57
Apr, 2048	77.93	186.57	16077.00
May, 2048	77.04	187.46	15889.53
Jun, 2048	76.14	188.36	15701.17
Jul, 2048	75.23	189.27	15511.91
Aug, 2048	74.33	190.17	15321.73
Sep, 2048	73.42	191.08	15130.65
Oct, 2048	72.50	192.00	14938.65
Nov, 2048	71.58	192.92	14745.73
Dec, 2048	70.66	193.84	14551.89
Jan, 2049	69.73	194.77	14357.12
Feb, 2049	68.79	195.71	14161.41
Mar, 2049	67.86	196.64	13964.77
Apr, 2049	66.91	197.59	13767.18
May, 2049	65.97	198.53	13568.65
Jun, 2049	65.02	199.48	13369.17
Jul, 2049	64.06	200.44	13168.73
Aug, 2049	63.10	201.40	12967.33
Sep, 2049	62.14	202.36	12764.96
Oct, 2049	61.17	203.33	12561.63
Nov, 2049	60.19	204.31	12357.32
Dec, 2049	59.21	205.29	12152.03
Jan, 2050	58.23	206.27	11945.76
Feb, 2050	57.24	207.26	11738.50
Mar, 2050	56.25	208.25	11530.25
Apr, 2050	55.25	209.25	11321.00
May, 2050	54.25	210.25	11110.74
Jun, 2050	53.24	211.26	10899.48
Jul, 2050	52.23	212.27	10687.21
Aug, 2050	51.21	213.29	10473.92
Sep, 2050	50.19	214.31	10259.60
Oct, 2050	49.16	215.34	10044.27
Nov, 2050	48.13	216.37	9827.89
Dec, 2050	47.09	217.41	9610.49
Jan, 2051	46.05	218.45	9392.04
Feb, 2051	45.00	219.50	9172.54
Mar, 2051	43.95	220.55	8951.99
Apr, 2051	42.89	221.61	8730.39
May, 2051	41.83	222.67	8507.72
Jun, 2051	40.77	223.73	8283.99
Jul, 2051	39.69	224.81	8059.18
Aug, 2051	38.62	225.88	7833.30
Sep, 2051	37.53	226.97	7606.33
Oct, 2051	36.45	228.05	7378.28
Nov, 2051	35.35	229.15	7149.13
Dec, 2051	34.26	230.24	6918.89
Jan, 2052	33.15	231.35	6687.54
Feb, 2052	32.04	232.46	6455.09
Mar, 2052	30.93	233.57	6221.52
Apr, 2052	29.81	234.69	5986.83
May, 2052	28.69	235.81	5751.02
Jun, 2052	27.56	236.94	5514.07
Jul, 2052	26.42	238.08	5275.99
Aug, 2052	25.28	239.22	5036.77
Sep, 2052	24.13	240.37	4796.41
Oct, 2052	22.98	241.52	4554.89
Nov, 2052	21.83	242.67	4312.22
Dec, 2052	20.66	243.84	4068.38
Jan, 2053	19.49	245.01	3823.37
Feb, 2053	18.32	246.18	3577.20
Mar, 2053	17.14	247.36	3329.84
Apr, 2053	15.96	248.54	3081.29
May, 2053	14.76	249.74	2831.56
Jun, 2053	13.57	250.93	2580.62
Jul, 2053	12.37	252.13	2328.49
Aug, 2053	11.16	253.34	2075.15
Sep, 2053	9.94	254.56	1820.59
Oct, 2053	8.72	255.78	1564.81
Nov, 2053	7.50	257.00	1307.81
Dec, 2053	6.27	258.23	1049.58
Jan, 2054	5.03	259.47	790.11
Feb, 2054	3.79	260.71	529.39
Mar, 2054	2.54	261.96	267.43
Apr, 2054	1.28	263.22	4.21