Mortgage Parameters

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

Mortgage Summary

Property Total:	$213,500
Down Payment	$64,050
Mortgage Amount:	$149,450
Mortgage Payment:	$872.15 / month
Estimated Tax:	+ $118.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $990.76 / month
Total Interest Paid:	$164,523.60 over 30 years
Total Tax Paid:	$42,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	716.11	156.04	149293.96
Jun, 2024	715.37	156.78	149137.18
Jul, 2024	714.62	157.53	148979.65
Aug, 2024	713.86	158.29	148821.36
Sep, 2024	713.10	159.05	148662.31
Oct, 2024	712.34	159.81	148502.50
Nov, 2024	711.57	160.58	148341.93
Dec, 2024	710.81	161.34	148180.58
Jan, 2025	710.03	162.12	148018.46
Feb, 2025	709.26	162.89	147855.57
Mar, 2025	708.47	163.68	147691.89
Apr, 2025	707.69	164.46	147527.43
May, 2025	706.90	165.25	147362.18
Jun, 2025	706.11	166.04	147196.14
Jul, 2025	705.31	166.84	147029.31
Aug, 2025	704.52	167.63	146861.68
Sep, 2025	703.71	168.44	146693.24
Oct, 2025	702.91	169.24	146523.99
Nov, 2025	702.09	170.06	146353.94
Dec, 2025	701.28	170.87	146183.07
Jan, 2026	700.46	171.69	146011.38
Feb, 2026	699.64	172.51	145838.86
Mar, 2026	698.81	173.34	145665.53
Apr, 2026	697.98	174.17	145491.36
May, 2026	697.15	175.00	145316.35
Jun, 2026	696.31	175.84	145140.51
Jul, 2026	695.46	176.69	144963.82
Aug, 2026	694.62	177.53	144786.29
Sep, 2026	693.77	178.38	144607.91
Oct, 2026	692.91	179.24	144428.67
Nov, 2026	692.05	180.10	144248.58
Dec, 2026	691.19	180.96	144067.62
Jan, 2027	690.32	181.83	143885.79
Feb, 2027	689.45	182.70	143703.10
Mar, 2027	688.58	183.57	143519.52
Apr, 2027	687.70	184.45	143335.07
May, 2027	686.81	185.34	143149.73
Jun, 2027	685.93	186.22	142963.51
Jul, 2027	685.03	187.12	142776.39
Aug, 2027	684.14	188.01	142588.38
Sep, 2027	683.24	188.91	142399.47
Oct, 2027	682.33	189.82	142209.65
Nov, 2027	681.42	190.73	142018.92
Dec, 2027	680.51	191.64	141827.28
Jan, 2028	679.59	192.56	141634.71
Feb, 2028	678.67	193.48	141441.23
Mar, 2028	677.74	194.41	141246.82
Apr, 2028	676.81	195.34	141051.48
May, 2028	675.87	196.28	140855.20
Jun, 2028	674.93	197.22	140657.98
Jul, 2028	673.99	198.16	140459.82
Aug, 2028	673.04	199.11	140260.70
Sep, 2028	672.08	200.07	140060.64
Oct, 2028	671.12	201.03	139859.61
Nov, 2028	670.16	201.99	139657.62
Dec, 2028	669.19	202.96	139454.66
Jan, 2029	668.22	203.93	139250.73
Feb, 2029	667.24	204.91	139045.83
Mar, 2029	666.26	205.89	138839.94
Apr, 2029	665.27	206.88	138633.06
May, 2029	664.28	207.87	138425.20
Jun, 2029	663.29	208.86	138216.33
Jul, 2029	662.29	209.86	138006.47
Aug, 2029	661.28	210.87	137795.60
Sep, 2029	660.27	211.88	137583.72
Oct, 2029	659.26	212.89	137370.83
Nov, 2029	658.24	213.91	137156.91
Dec, 2029	657.21	214.94	136941.97
Jan, 2030	656.18	215.97	136726.00
Feb, 2030	655.15	217.00	136509.00
Mar, 2030	654.11	218.04	136290.95
Apr, 2030	653.06	219.09	136071.86
May, 2030	652.01	220.14	135851.73
Jun, 2030	650.96	221.19	135630.53
Jul, 2030	649.90	222.25	135408.28
Aug, 2030	648.83	223.32	135184.96
Sep, 2030	647.76	224.39	134960.57
Oct, 2030	646.69	225.46	134735.11
Nov, 2030	645.61	226.54	134508.56
Dec, 2030	644.52	227.63	134280.93
Jan, 2031	643.43	228.72	134052.21
Feb, 2031	642.33	229.82	133822.40
Mar, 2031	641.23	230.92	133591.48
Apr, 2031	640.13	232.02	133359.45
May, 2031	639.01	233.14	133126.32
Jun, 2031	637.90	234.25	132892.06
Jul, 2031	636.77	235.38	132656.69
Aug, 2031	635.65	236.50	132420.19
Sep, 2031	634.51	237.64	132182.55
Oct, 2031	633.37	238.78	131943.77
Nov, 2031	632.23	239.92	131703.85
Dec, 2031	631.08	241.07	131462.79
Jan, 2032	629.93	242.22	131220.56
Feb, 2032	628.77	243.38	130977.18
Mar, 2032	627.60	244.55	130732.63
Apr, 2032	626.43	245.72	130486.90
May, 2032	625.25	246.90	130240.00
Jun, 2032	624.07	248.08	129991.92
Jul, 2032	622.88	249.27	129742.65
Aug, 2032	621.68	250.47	129492.18
Sep, 2032	620.48	251.67	129240.51
Oct, 2032	619.28	252.87	128987.64
Nov, 2032	618.07	254.08	128733.56
Dec, 2032	616.85	255.30	128478.26
Jan, 2033	615.62	256.53	128221.73
Feb, 2033	614.40	257.75	127963.98
Mar, 2033	613.16	258.99	127704.99
Apr, 2033	611.92	260.23	127444.76
May, 2033	610.67	261.48	127183.28
Jun, 2033	609.42	262.73	126920.55
Jul, 2033	608.16	263.99	126656.56
Aug, 2033	606.90	265.25	126391.31
Sep, 2033	605.63	266.52	126124.78
Oct, 2033	604.35	267.80	125856.98
Nov, 2033	603.06	269.09	125587.89
Dec, 2033	601.78	270.37	125317.52
Jan, 2034	600.48	271.67	125045.85
Feb, 2034	599.18	272.97	124772.88
Mar, 2034	597.87	274.28	124498.60
Apr, 2034	596.56	275.59	124223.00
May, 2034	595.24	276.91	123946.09
Jun, 2034	593.91	278.24	123667.85
Jul, 2034	592.58	279.57	123388.27
Aug, 2034	591.24	280.91	123107.36
Sep, 2034	589.89	282.26	122825.10
Oct, 2034	588.54	283.61	122541.48
Nov, 2034	587.18	284.97	122256.51
Dec, 2034	585.81	286.34	121970.17
Jan, 2035	584.44	287.71	121682.46
Feb, 2035	583.06	289.09	121393.38
Mar, 2035	581.68	290.47	121102.90
Apr, 2035	580.28	291.87	120811.04
May, 2035	578.89	293.26	120517.77
Jun, 2035	577.48	294.67	120223.10
Jul, 2035	576.07	296.08	119927.02
Aug, 2035	574.65	297.50	119629.52
Sep, 2035	573.22	298.93	119330.60
Oct, 2035	571.79	300.36	119030.24
Nov, 2035	570.35	301.80	118728.44
Dec, 2035	568.91	303.24	118425.20
Jan, 2036	567.45	304.70	118120.51
Feb, 2036	565.99	306.16	117814.35
Mar, 2036	564.53	307.62	117506.73
Apr, 2036	563.05	309.10	117197.63
May, 2036	561.57	310.58	116887.05
Jun, 2036	560.08	312.07	116574.99
Jul, 2036	558.59	313.56	116261.42
Aug, 2036	557.09	315.06	115946.36
Sep, 2036	555.58	316.57	115629.79
Oct, 2036	554.06	318.09	115311.70
Nov, 2036	552.54	319.61	114992.08
Dec, 2036	551.00	321.15	114670.94
Jan, 2037	549.46	322.69	114348.25
Feb, 2037	547.92	324.23	114024.02
Mar, 2037	546.37	325.78	113698.23
Apr, 2037	544.80	327.35	113370.89
May, 2037	543.24	328.91	113041.97
Jun, 2037	541.66	330.49	112711.48
Jul, 2037	540.08	332.07	112379.41
Aug, 2037	538.48	333.67	112045.74
Sep, 2037	536.89	335.26	111710.48
Oct, 2037	535.28	336.87	111373.61
Nov, 2037	533.67	338.48	111035.12
Dec, 2037	532.04	340.11	110695.02
Jan, 2038	530.41	341.74	110353.28
Feb, 2038	528.78	343.37	110009.91
Mar, 2038	527.13	345.02	109664.89
Apr, 2038	525.48	346.67	109318.22
May, 2038	523.82	348.33	108969.88
Jun, 2038	522.15	350.00	108619.88
Jul, 2038	520.47	351.68	108268.20
Aug, 2038	518.79	353.36	107914.83
Sep, 2038	517.09	355.06	107559.78
Oct, 2038	515.39	356.76	107203.02
Nov, 2038	513.68	358.47	106844.55
Dec, 2038	511.96	360.19	106484.36
Jan, 2039	510.24	361.91	106122.45
Feb, 2039	508.50	363.65	105758.80
Mar, 2039	506.76	365.39	105393.41
Apr, 2039	505.01	367.14	105026.27
May, 2039	503.25	368.90	104657.37
Jun, 2039	501.48	370.67	104286.71
Jul, 2039	499.71	372.44	103914.26
Aug, 2039	497.92	374.23	103540.04
Sep, 2039	496.13	376.02	103164.02
Oct, 2039	494.33	377.82	102786.19
Nov, 2039	492.52	379.63	102406.56
Dec, 2039	490.70	381.45	102025.11
Jan, 2040	488.87	383.28	101641.83
Feb, 2040	487.03	385.12	101256.71
Mar, 2040	485.19	386.96	100869.75
Apr, 2040	483.33	388.82	100480.94
May, 2040	481.47	390.68	100090.26
Jun, 2040	479.60	392.55	99697.71
Jul, 2040	477.72	394.43	99303.27
Aug, 2040	475.83	396.32	98906.95
Sep, 2040	473.93	398.22	98508.73
Oct, 2040	472.02	400.13	98108.60
Nov, 2040	470.10	402.05	97706.56
Dec, 2040	468.18	403.97	97302.58
Jan, 2041	466.24	405.91	96896.68
Feb, 2041	464.30	407.85	96488.82
Mar, 2041	462.34	409.81	96079.01
Apr, 2041	460.38	411.77	95667.24
May, 2041	458.41	413.74	95253.50
Jun, 2041	456.42	415.73	94837.77
Jul, 2041	454.43	417.72	94420.05
Aug, 2041	452.43	419.72	94000.33
Sep, 2041	450.42	421.73	93578.60
Oct, 2041	448.40	423.75	93154.85
Nov, 2041	446.37	425.78	92729.06
Dec, 2041	444.33	427.82	92301.24
Jan, 2042	442.28	429.87	91871.37
Feb, 2042	440.22	431.93	91439.44
Mar, 2042	438.15	434.00	91005.43
Apr, 2042	436.07	436.08	90569.35
May, 2042	433.98	438.17	90131.18
Jun, 2042	431.88	440.27	89690.91
Jul, 2042	429.77	442.38	89248.53
Aug, 2042	427.65	444.50	88804.02
Sep, 2042	425.52	446.63	88357.39
Oct, 2042	423.38	448.77	87908.62
Nov, 2042	421.23	450.92	87457.70
Dec, 2042	419.07	453.08	87004.62
Jan, 2043	416.90	455.25	86549.37
Feb, 2043	414.72	457.43	86091.93
Mar, 2043	412.52	459.63	85632.31
Apr, 2043	410.32	461.83	85170.48
May, 2043	408.11	464.04	84706.44
Jun, 2043	405.89	466.26	84240.17
Jul, 2043	403.65	468.50	83771.67
Aug, 2043	401.41	470.74	83300.93
Sep, 2043	399.15	473.00	82827.93
Oct, 2043	396.88	475.27	82352.66
Nov, 2043	394.61	477.54	81875.12
Dec, 2043	392.32	479.83	81395.29
Jan, 2044	390.02	482.13	80913.16
Feb, 2044	387.71	484.44	80428.72
Mar, 2044	385.39	486.76	79941.95
Apr, 2044	383.06	489.09	79452.86
May, 2044	380.71	491.44	78961.42
Jun, 2044	378.36	493.79	78467.63
Jul, 2044	375.99	496.16	77971.47
Aug, 2044	373.61	498.54	77472.93
Sep, 2044	371.22	500.93	76972.01
Oct, 2044	368.82	503.33	76468.68
Nov, 2044	366.41	505.74	75962.94
Dec, 2044	363.99	508.16	75454.78
Jan, 2045	361.55	510.60	74944.19
Feb, 2045	359.11	513.04	74431.14
Mar, 2045	356.65	515.50	73915.64
Apr, 2045	354.18	517.97	73397.67
May, 2045	351.70	520.45	72877.22
Jun, 2045	349.20	522.95	72354.27
Jul, 2045	346.70	525.45	71828.82
Aug, 2045	344.18	527.97	71300.85
Sep, 2045	341.65	530.50	70770.35
Oct, 2045	339.11	533.04	70237.31
Nov, 2045	336.55	535.60	69701.71
Dec, 2045	333.99	538.16	69163.55
Jan, 2046	331.41	540.74	68622.81
Feb, 2046	328.82	543.33	68079.47
Mar, 2046	326.21	545.94	67533.54
Apr, 2046	323.60	548.55	66984.99
May, 2046	320.97	551.18	66433.81
Jun, 2046	318.33	553.82	65879.98
Jul, 2046	315.67	556.48	65323.51
Aug, 2046	313.01	559.14	64764.37
Sep, 2046	310.33	561.82	64202.55
Oct, 2046	307.64	564.51	63638.03
Nov, 2046	304.93	567.22	63070.82
Dec, 2046	302.21	569.94	62500.88
Jan, 2047	299.48	572.67	61928.21
Feb, 2047	296.74	575.41	61352.80
Mar, 2047	293.98	578.17	60774.64
Apr, 2047	291.21	580.94	60193.70
May, 2047	288.43	583.72	59609.98
Jun, 2047	285.63	586.52	59023.46
Jul, 2047	282.82	589.33	58434.13
Aug, 2047	280.00	592.15	57841.98
Sep, 2047	277.16	594.99	57246.98
Oct, 2047	274.31	597.84	56649.14
Nov, 2047	271.44	600.71	56048.44
Dec, 2047	268.57	603.58	55444.85
Jan, 2048	265.67	606.48	54838.38
Feb, 2048	262.77	609.38	54228.99
Mar, 2048	259.85	612.30	53616.69
Apr, 2048	256.91	615.24	53001.45
May, 2048	253.97	618.18	52383.27
Jun, 2048	251.00	621.15	51762.12
Jul, 2048	248.03	624.12	51138.00
Aug, 2048	245.04	627.11	50510.88
Sep, 2048	242.03	630.12	49880.77
Oct, 2048	239.01	633.14	49247.63
Nov, 2048	235.98	636.17	48611.46
Dec, 2048	232.93	639.22	47972.24
Jan, 2049	229.87	642.28	47329.95
Feb, 2049	226.79	645.36	46684.59
Mar, 2049	223.70	648.45	46036.14
Apr, 2049	220.59	651.56	45384.58
May, 2049	217.47	654.68	44729.90
Jun, 2049	214.33	657.82	44072.08
Jul, 2049	211.18	660.97	43411.11
Aug, 2049	208.01	664.14	42746.97
Sep, 2049	204.83	667.32	42079.65
Oct, 2049	201.63	670.52	41409.13
Nov, 2049	198.42	673.73	40735.40
Dec, 2049	195.19	676.96	40058.44
Jan, 2050	191.95	680.20	39378.23
Feb, 2050	188.69	683.46	38694.77
Mar, 2050	185.41	686.74	38008.03
Apr, 2050	182.12	690.03	37318.01
May, 2050	178.82	693.33	36624.67
Jun, 2050	175.49	696.66	35928.02
Jul, 2050	172.16	699.99	35228.02
Aug, 2050	168.80	703.35	34524.67
Sep, 2050	165.43	706.72	33817.95
Oct, 2050	162.04	710.11	33107.85
Nov, 2050	158.64	713.51	32394.34
Dec, 2050	155.22	716.93	31677.41
Jan, 2051	151.79	720.36	30957.05
Feb, 2051	148.34	723.81	30233.23
Mar, 2051	144.87	727.28	29505.95
Apr, 2051	141.38	730.77	28775.18
May, 2051	137.88	734.27	28040.92
Jun, 2051	134.36	737.79	27303.13
Jul, 2051	130.83	741.32	26561.81
Aug, 2051	127.28	744.87	25816.93
Sep, 2051	123.71	748.44	25068.49
Oct, 2051	120.12	752.03	24316.46
Nov, 2051	116.52	755.63	23560.82
Dec, 2051	112.90	759.25	22801.57
Jan, 2052	109.26	762.89	22038.68
Feb, 2052	105.60	766.55	21272.13
Mar, 2052	101.93	770.22	20501.91
Apr, 2052	98.24	773.91	19728.00
May, 2052	94.53	777.62	18950.38
Jun, 2052	90.80	781.35	18169.03
Jul, 2052	87.06	785.09	17383.94
Aug, 2052	83.30	788.85	16595.09
Sep, 2052	79.52	792.63	15802.46
Oct, 2052	75.72	796.43	15006.03
Nov, 2052	71.90	800.25	14205.78
Dec, 2052	68.07	804.08	13401.70
Jan, 2053	64.22	807.93	12593.77
Feb, 2053	60.35	811.80	11781.96
Mar, 2053	56.46	815.69	10966.27
Apr, 2053	52.55	819.60	10146.66
May, 2053	48.62	823.53	9323.13
Jun, 2053	44.67	827.48	8495.66
Jul, 2053	40.71	831.44	7664.21
Aug, 2053	36.72	835.43	6828.79
Sep, 2053	32.72	839.43	5989.36
Oct, 2053	28.70	843.45	5145.91
Nov, 2053	24.66	847.49	4298.42
Dec, 2053	20.60	851.55	3446.86
Jan, 2054	16.52	855.63	2591.23
Feb, 2054	12.42	859.73	1731.50
Mar, 2054	8.30	863.85	867.64
Apr, 2054	4.16	867.99	0