Mortgage Parameters

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

Mortgage Summary

Property Total:	$141,000
Down Payment	$42,300
Mortgage Amount:	$98,700
Mortgage Payment:	$575.99 / month
Estimated Tax:	+ $78.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $654.32 / month
Total Interest Paid:	$108,655.20 over 30 years
Total Tax Paid:	$28,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	472.94	103.05	98596.95
Jun, 2024	472.44	103.55	98493.40
Jul, 2024	471.95	104.04	98389.36
Aug, 2024	471.45	104.54	98284.82
Sep, 2024	470.95	105.04	98179.78
Oct, 2024	470.44	105.55	98074.23
Nov, 2024	469.94	106.05	97968.18
Dec, 2024	469.43	106.56	97861.62
Jan, 2025	468.92	107.07	97754.55
Feb, 2025	468.41	107.58	97646.97
Mar, 2025	467.89	108.10	97538.87
Apr, 2025	467.37	108.62	97430.25
May, 2025	466.85	109.14	97321.12
Jun, 2025	466.33	109.66	97211.46
Jul, 2025	465.80	110.19	97101.27
Aug, 2025	465.28	110.71	96990.56
Sep, 2025	464.75	111.24	96879.32
Oct, 2025	464.21	111.78	96767.54
Nov, 2025	463.68	112.31	96655.23
Dec, 2025	463.14	112.85	96542.38
Jan, 2026	462.60	113.39	96428.99
Feb, 2026	462.06	113.93	96315.05
Mar, 2026	461.51	114.48	96200.57
Apr, 2026	460.96	115.03	96085.54
May, 2026	460.41	115.58	95969.96
Jun, 2026	459.86	116.13	95853.83
Jul, 2026	459.30	116.69	95737.14
Aug, 2026	458.74	117.25	95619.89
Sep, 2026	458.18	117.81	95502.08
Oct, 2026	457.61	118.38	95383.70
Nov, 2026	457.05	118.94	95264.76
Dec, 2026	456.48	119.51	95145.24
Jan, 2027	455.90	120.09	95025.16
Feb, 2027	455.33	120.66	94904.50
Mar, 2027	454.75	121.24	94783.26
Apr, 2027	454.17	121.82	94661.44
May, 2027	453.59	122.40	94539.03
Jun, 2027	453.00	122.99	94416.04
Jul, 2027	452.41	123.58	94292.46
Aug, 2027	451.82	124.17	94168.29
Sep, 2027	451.22	124.77	94043.52
Oct, 2027	450.63	125.36	93918.16
Nov, 2027	450.02	125.97	93792.19
Dec, 2027	449.42	126.57	93665.63
Jan, 2028	448.81	127.18	93538.45
Feb, 2028	448.21	127.78	93410.66
Mar, 2028	447.59	128.40	93282.27
Apr, 2028	446.98	129.01	93153.25
May, 2028	446.36	129.63	93023.62
Jun, 2028	445.74	130.25	92893.37
Jul, 2028	445.11	130.88	92762.50
Aug, 2028	444.49	131.50	92630.99
Sep, 2028	443.86	132.13	92498.86
Oct, 2028	443.22	132.77	92366.09
Nov, 2028	442.59	133.40	92232.69
Dec, 2028	441.95	134.04	92098.65
Jan, 2029	441.31	134.68	91963.97
Feb, 2029	440.66	135.33	91828.64
Mar, 2029	440.01	135.98	91692.66
Apr, 2029	439.36	136.63	91556.03
May, 2029	438.71	137.28	91418.75
Jun, 2029	438.05	137.94	91280.80
Jul, 2029	437.39	138.60	91142.20
Aug, 2029	436.72	139.27	91002.93
Sep, 2029	436.06	139.93	90863.00
Oct, 2029	435.39	140.60	90722.39
Nov, 2029	434.71	141.28	90581.12
Dec, 2029	434.03	141.96	90439.16
Jan, 2030	433.35	142.64	90296.53
Feb, 2030	432.67	143.32	90153.21
Mar, 2030	431.98	144.01	90009.20
Apr, 2030	431.29	144.70	89864.50
May, 2030	430.60	145.39	89719.11
Jun, 2030	429.90	146.09	89573.03
Jul, 2030	429.20	146.79	89426.24
Aug, 2030	428.50	147.49	89278.75
Sep, 2030	427.79	148.20	89130.56
Oct, 2030	427.08	148.91	88981.65
Nov, 2030	426.37	149.62	88832.03
Dec, 2030	425.65	150.34	88681.70
Jan, 2031	424.93	151.06	88530.64
Feb, 2031	424.21	151.78	88378.86
Mar, 2031	423.48	152.51	88226.35
Apr, 2031	422.75	153.24	88073.11
May, 2031	422.02	153.97	87919.14
Jun, 2031	421.28	154.71	87764.43
Jul, 2031	420.54	155.45	87608.98
Aug, 2031	419.79	156.20	87452.78
Sep, 2031	419.04	156.95	87295.83
Oct, 2031	418.29	157.70	87138.14
Nov, 2031	417.54	158.45	86979.68
Dec, 2031	416.78	159.21	86820.47
Jan, 2032	416.01	159.98	86660.49
Feb, 2032	415.25	160.74	86499.75
Mar, 2032	414.48	161.51	86338.24
Apr, 2032	413.70	162.29	86175.96
May, 2032	412.93	163.06	86012.89
Jun, 2032	412.15	163.84	85849.05
Jul, 2032	411.36	164.63	85684.42
Aug, 2032	410.57	165.42	85519.00
Sep, 2032	409.78	166.21	85352.79
Oct, 2032	408.98	167.01	85185.78
Nov, 2032	408.18	167.81	85017.97
Dec, 2032	407.38	168.61	84849.36
Jan, 2033	406.57	169.42	84679.94
Feb, 2033	405.76	170.23	84509.71
Mar, 2033	404.94	171.05	84338.66
Apr, 2033	404.12	171.87	84166.79
May, 2033	403.30	172.69	83994.10
Jun, 2033	402.47	173.52	83820.58
Jul, 2033	401.64	174.35	83646.23
Aug, 2033	400.80	175.19	83471.05
Sep, 2033	399.97	176.02	83295.02
Oct, 2033	399.12	176.87	83118.15
Nov, 2033	398.27	177.72	82940.44
Dec, 2033	397.42	178.57	82761.87
Jan, 2034	396.57	179.42	82582.45
Feb, 2034	395.71	180.28	82402.17
Mar, 2034	394.84	181.15	82221.02
Apr, 2034	393.98	182.01	82039.01
May, 2034	393.10	182.89	81856.12
Jun, 2034	392.23	183.76	81672.36
Jul, 2034	391.35	184.64	81487.71
Aug, 2034	390.46	185.53	81302.19
Sep, 2034	389.57	186.42	81115.77
Oct, 2034	388.68	187.31	80928.46
Nov, 2034	387.78	188.21	80740.25
Dec, 2034	386.88	189.11	80551.14
Jan, 2035	385.97	190.02	80361.13
Feb, 2035	385.06	190.93	80170.20
Mar, 2035	384.15	191.84	79978.36
Apr, 2035	383.23	192.76	79785.60
May, 2035	382.31	193.68	79591.91
Jun, 2035	381.38	194.61	79397.30
Jul, 2035	380.45	195.54	79201.76
Aug, 2035	379.51	196.48	79005.28
Sep, 2035	378.57	197.42	78807.85
Oct, 2035	377.62	198.37	78609.48
Nov, 2035	376.67	199.32	78410.16
Dec, 2035	375.72	200.27	78209.89
Jan, 2036	374.76	201.23	78008.65
Feb, 2036	373.79	202.20	77806.46
Mar, 2036	372.82	203.17	77603.29
Apr, 2036	371.85	204.14	77399.15
May, 2036	370.87	205.12	77194.03
Jun, 2036	369.89	206.10	76987.93
Jul, 2036	368.90	207.09	76780.84
Aug, 2036	367.91	208.08	76572.76
Sep, 2036	366.91	209.08	76363.68
Oct, 2036	365.91	210.08	76153.60
Nov, 2036	364.90	211.09	75942.51
Dec, 2036	363.89	212.10	75730.41
Jan, 2037	362.87	213.12	75517.29
Feb, 2037	361.85	214.14	75303.16
Mar, 2037	360.83	215.16	75088.00
Apr, 2037	359.80	216.19	74871.80
May, 2037	358.76	217.23	74654.57
Jun, 2037	357.72	218.27	74436.30
Jul, 2037	356.67	219.32	74216.99
Aug, 2037	355.62	220.37	73996.62
Sep, 2037	354.57	221.42	73775.20
Oct, 2037	353.51	222.48	73552.71
Nov, 2037	352.44	223.55	73329.16
Dec, 2037	351.37	224.62	73104.54
Jan, 2038	350.29	225.70	72878.85
Feb, 2038	349.21	226.78	72652.07
Mar, 2038	348.12	227.87	72424.20
Apr, 2038	347.03	228.96	72195.24
May, 2038	345.94	230.05	71965.19
Jun, 2038	344.83	231.16	71734.03
Jul, 2038	343.73	232.26	71501.77
Aug, 2038	342.61	233.38	71268.39
Sep, 2038	341.49	234.50	71033.89
Oct, 2038	340.37	235.62	70798.28
Nov, 2038	339.24	236.75	70561.53
Dec, 2038	338.11	237.88	70323.64
Jan, 2039	336.97	239.02	70084.62
Feb, 2039	335.82	240.17	69844.45
Mar, 2039	334.67	241.32	69603.14
Apr, 2039	333.52	242.47	69360.66
May, 2039	332.35	243.64	69117.02
Jun, 2039	331.19	244.80	68872.22
Jul, 2039	330.01	245.98	68626.24
Aug, 2039	328.83	247.16	68379.09
Sep, 2039	327.65	248.34	68130.75
Oct, 2039	326.46	249.53	67881.22
Nov, 2039	325.26	250.73	67630.49
Dec, 2039	324.06	251.93	67378.56
Jan, 2040	322.86	253.13	67125.43
Feb, 2040	321.64	254.35	66871.08
Mar, 2040	320.42	255.57	66615.51
Apr, 2040	319.20	256.79	66358.72
May, 2040	317.97	258.02	66100.70
Jun, 2040	316.73	259.26	65841.45
Jul, 2040	315.49	260.50	65580.95
Aug, 2040	314.24	261.75	65319.20
Sep, 2040	312.99	263.00	65056.20
Oct, 2040	311.73	264.26	64791.93
Nov, 2040	310.46	265.53	64526.40
Dec, 2040	309.19	266.80	64259.60
Jan, 2041	307.91	268.08	63991.52
Feb, 2041	306.63	269.36	63722.16
Mar, 2041	305.34	270.65	63451.51
Apr, 2041	304.04	271.95	63179.55
May, 2041	302.74	273.25	62906.30
Jun, 2041	301.43	274.56	62631.74
Jul, 2041	300.11	275.88	62355.86
Aug, 2041	298.79	277.20	62078.65
Sep, 2041	297.46	278.53	61800.12
Oct, 2041	296.13	279.86	61520.26
Nov, 2041	294.78	281.21	61239.05
Dec, 2041	293.44	282.55	60956.50
Jan, 2042	292.08	283.91	60672.60
Feb, 2042	290.72	285.27	60387.33
Mar, 2042	289.36	286.63	60100.69
Apr, 2042	287.98	288.01	59812.69
May, 2042	286.60	289.39	59523.30
Jun, 2042	285.22	290.77	59232.52
Jul, 2042	283.82	292.17	58940.36
Aug, 2042	282.42	293.57	58646.79
Sep, 2042	281.02	294.97	58351.82
Oct, 2042	279.60	296.39	58055.43
Nov, 2042	278.18	297.81	57757.62
Dec, 2042	276.76	299.23	57458.39
Jan, 2043	275.32	300.67	57157.72
Feb, 2043	273.88	302.11	56855.61
Mar, 2043	272.43	303.56	56552.05
Apr, 2043	270.98	305.01	56247.04
May, 2043	269.52	306.47	55940.57
Jun, 2043	268.05	307.94	55632.63
Jul, 2043	266.57	309.42	55323.21
Aug, 2043	265.09	310.90	55012.31
Sep, 2043	263.60	312.39	54699.92
Oct, 2043	262.10	313.89	54386.03
Nov, 2043	260.60	315.39	54070.64
Dec, 2043	259.09	316.90	53753.74
Jan, 2044	257.57	318.42	53435.32
Feb, 2044	256.04	319.95	53115.38
Mar, 2044	254.51	321.48	52793.90
Apr, 2044	252.97	323.02	52470.88
May, 2044	251.42	324.57	52146.31
Jun, 2044	249.87	326.12	51820.19
Jul, 2044	248.31	327.68	51492.50
Aug, 2044	246.73	329.26	51163.25
Sep, 2044	245.16	330.83	50832.42
Oct, 2044	243.57	332.42	50500.00
Nov, 2044	241.98	334.01	50165.99
Dec, 2044	240.38	335.61	49830.38
Jan, 2045	238.77	337.22	49493.16
Feb, 2045	237.15	338.84	49154.32
Mar, 2045	235.53	340.46	48813.86
Apr, 2045	233.90	342.09	48471.77
May, 2045	232.26	343.73	48128.04
Jun, 2045	230.61	345.38	47782.67
Jul, 2045	228.96	347.03	47435.63
Aug, 2045	227.30	348.69	47086.94
Sep, 2045	225.62	350.37	46736.57
Oct, 2045	223.95	352.04	46384.53
Nov, 2045	222.26	353.73	46030.80
Dec, 2045	220.56	355.43	45675.37
Jan, 2046	218.86	357.13	45318.25
Feb, 2046	217.15	358.84	44959.41
Mar, 2046	215.43	360.56	44598.85
Apr, 2046	213.70	362.29	44236.56
May, 2046	211.97	364.02	43872.54
Jun, 2046	210.22	365.77	43506.77
Jul, 2046	208.47	367.52	43139.25
Aug, 2046	206.71	369.28	42769.97
Sep, 2046	204.94	371.05	42398.92
Oct, 2046	203.16	372.83	42026.09
Nov, 2046	201.38	374.61	41651.47
Dec, 2046	199.58	376.41	41275.06
Jan, 2047	197.78	378.21	40896.85
Feb, 2047	195.96	380.03	40516.82
Mar, 2047	194.14	381.85	40134.98
Apr, 2047	192.31	383.68	39751.30
May, 2047	190.47	385.52	39365.78
Jun, 2047	188.63	387.36	38978.42
Jul, 2047	186.77	389.22	38589.20
Aug, 2047	184.91	391.08	38198.12
Sep, 2047	183.03	392.96	37805.16
Oct, 2047	181.15	394.84	37410.32
Nov, 2047	179.26	396.73	37013.59
Dec, 2047	177.36	398.63	36614.96
Jan, 2048	175.45	400.54	36214.41
Feb, 2048	173.53	402.46	35811.95
Mar, 2048	171.60	404.39	35407.56
Apr, 2048	169.66	406.33	35001.23
May, 2048	167.71	408.28	34592.96
Jun, 2048	165.76	410.23	34182.72
Jul, 2048	163.79	412.20	33770.53
Aug, 2048	161.82	414.17	33356.35
Sep, 2048	159.83	416.16	32940.20
Oct, 2048	157.84	418.15	32522.04
Nov, 2048	155.83	420.16	32101.89
Dec, 2048	153.82	422.17	31679.72
Jan, 2049	151.80	424.19	31255.53
Feb, 2049	149.77	426.22	30829.31
Mar, 2049	147.72	428.27	30401.04
Apr, 2049	145.67	430.32	29970.72
May, 2049	143.61	432.38	29538.34
Jun, 2049	141.54	434.45	29103.89
Jul, 2049	139.46	436.53	28667.35
Aug, 2049	137.36	438.63	28228.73
Sep, 2049	135.26	440.73	27788.00
Oct, 2049	133.15	442.84	27345.16
Nov, 2049	131.03	444.96	26900.20
Dec, 2049	128.90	447.09	26453.11
Jan, 2050	126.75	449.24	26003.87
Feb, 2050	124.60	451.39	25552.48
Mar, 2050	122.44	453.55	25098.93
Apr, 2050	120.27	455.72	24643.21
May, 2050	118.08	457.91	24185.30
Jun, 2050	115.89	460.10	23725.20
Jul, 2050	113.68	462.31	23262.89
Aug, 2050	111.47	464.52	22798.37
Sep, 2050	109.24	466.75	22331.62
Oct, 2050	107.01	468.98	21862.64
Nov, 2050	104.76	471.23	21391.41
Dec, 2050	102.50	473.49	20917.92
Jan, 2051	100.23	475.76	20442.16
Feb, 2051	97.95	478.04	19964.12
Mar, 2051	95.66	480.33	19483.79
Apr, 2051	93.36	482.63	19001.16
May, 2051	91.05	484.94	18516.22
Jun, 2051	88.72	487.27	18028.95
Jul, 2051	86.39	489.60	17539.35
Aug, 2051	84.04	491.95	17047.40
Sep, 2051	81.69	494.30	16553.10
Oct, 2051	79.32	496.67	16056.43
Nov, 2051	76.94	499.05	15557.37
Dec, 2051	74.55	501.44	15055.93
Jan, 2052	72.14	503.85	14552.08
Feb, 2052	69.73	506.26	14045.82
Mar, 2052	67.30	508.69	13537.13
Apr, 2052	64.87	511.12	13026.01
May, 2052	62.42	513.57	12512.44
Jun, 2052	59.96	516.03	11996.40
Jul, 2052	57.48	518.51	11477.89
Aug, 2052	55.00	520.99	10956.90
Sep, 2052	52.50	523.49	10433.41
Oct, 2052	49.99	526.00	9907.42
Nov, 2052	47.47	528.52	9378.90
Dec, 2052	44.94	531.05	8847.85
Jan, 2053	42.40	533.59	8314.26
Feb, 2053	39.84	536.15	7778.11
Mar, 2053	37.27	538.72	7239.39
Apr, 2053	34.69	541.30	6698.08
May, 2053	32.09	543.90	6154.19
Jun, 2053	29.49	546.50	5607.69
Jul, 2053	26.87	549.12	5058.57
Aug, 2053	24.24	551.75	4506.82
Sep, 2053	21.60	554.39	3952.42
Oct, 2053	18.94	557.05	3395.37
Nov, 2053	16.27	559.72	2835.65
Dec, 2053	13.59	562.40	2273.25
Jan, 2054	10.89	565.10	1708.15
Feb, 2054	8.18	567.81	1140.35
Mar, 2054	5.46	570.53	569.82
Apr, 2054	2.73	573.26	0