Mortgage Parameters

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

Mortgage Summary

Property Total:	$164,500
Down Payment	$49,350
Mortgage Amount:	$115,150
Mortgage Payment:	$671.98 / month
Estimated Tax:	+ $91.39 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $763.37 / month
Total Interest Paid:	$126,763.20 over 30 years
Total Tax Paid:	$32,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	551.76	120.22	115029.78
Jun, 2024	551.18	120.80	114908.98
Jul, 2024	550.61	121.37	114787.61
Aug, 2024	550.02	121.96	114665.65
Sep, 2024	549.44	122.54	114543.11
Oct, 2024	548.85	123.13	114419.99
Nov, 2024	548.26	123.72	114296.27
Dec, 2024	547.67	124.31	114171.96
Jan, 2025	547.07	124.91	114047.05
Feb, 2025	546.48	125.50	113921.55
Mar, 2025	545.87	126.11	113795.44
Apr, 2025	545.27	126.71	113668.73
May, 2025	544.66	127.32	113541.41
Jun, 2025	544.05	127.93	113413.49
Jul, 2025	543.44	128.54	113284.95
Aug, 2025	542.82	129.16	113155.79
Sep, 2025	542.20	129.78	113026.02
Oct, 2025	541.58	130.40	112895.62
Nov, 2025	540.96	131.02	112764.60
Dec, 2025	540.33	131.65	112632.95
Jan, 2026	539.70	132.28	112500.67
Feb, 2026	539.07	132.91	112367.75
Mar, 2026	538.43	133.55	112234.20
Apr, 2026	537.79	134.19	112100.01
May, 2026	537.15	134.83	111965.18
Jun, 2026	536.50	135.48	111829.70
Jul, 2026	535.85	136.13	111693.57
Aug, 2026	535.20	136.78	111556.78
Sep, 2026	534.54	137.44	111419.35
Oct, 2026	533.88	138.10	111281.25
Nov, 2026	533.22	138.76	111142.49
Dec, 2026	532.56	139.42	111003.07
Jan, 2027	531.89	140.09	110862.98
Feb, 2027	531.22	140.76	110722.22
Mar, 2027	530.54	141.44	110580.78
Apr, 2027	529.87	142.11	110438.67
May, 2027	529.19	142.79	110295.88
Jun, 2027	528.50	143.48	110152.40
Jul, 2027	527.81	144.17	110008.23
Aug, 2027	527.12	144.86	109863.37
Sep, 2027	526.43	145.55	109717.82
Oct, 2027	525.73	146.25	109571.57
Nov, 2027	525.03	146.95	109424.62
Dec, 2027	524.33	147.65	109276.97
Jan, 2028	523.62	148.36	109128.61
Feb, 2028	522.91	149.07	108979.54
Mar, 2028	522.19	149.79	108829.75
Apr, 2028	521.48	150.50	108679.25
May, 2028	520.75	151.23	108528.02
Jun, 2028	520.03	151.95	108376.07
Jul, 2028	519.30	152.68	108223.39
Aug, 2028	518.57	153.41	108069.98
Sep, 2028	517.84	154.14	107915.84
Oct, 2028	517.10	154.88	107760.96
Nov, 2028	516.35	155.63	107605.33
Dec, 2028	515.61	156.37	107448.96
Jan, 2029	514.86	157.12	107291.84
Feb, 2029	514.11	157.87	107133.97
Mar, 2029	513.35	158.63	106975.34
Apr, 2029	512.59	159.39	106815.95
May, 2029	511.83	160.15	106655.79
Jun, 2029	511.06	160.92	106494.87
Jul, 2029	510.29	161.69	106333.18
Aug, 2029	509.51	162.47	106170.71
Sep, 2029	508.73	163.25	106007.47
Oct, 2029	507.95	164.03	105843.44
Nov, 2029	507.17	164.81	105678.63
Dec, 2029	506.38	165.60	105513.02
Jan, 2030	505.58	166.40	105346.63
Feb, 2030	504.79	167.19	105179.43
Mar, 2030	503.98	168.00	105011.44
Apr, 2030	503.18	168.80	104842.64
May, 2030	502.37	169.61	104673.03
Jun, 2030	501.56	170.42	104502.61
Jul, 2030	500.74	171.24	104331.37
Aug, 2030	499.92	172.06	104159.31
Sep, 2030	499.10	172.88	103986.42
Oct, 2030	498.27	173.71	103812.71
Nov, 2030	497.44	174.54	103638.17
Dec, 2030	496.60	175.38	103462.79
Jan, 2031	495.76	176.22	103286.57
Feb, 2031	494.91	177.07	103109.50
Mar, 2031	494.07	177.91	102931.59
Apr, 2031	493.21	178.77	102752.82
May, 2031	492.36	179.62	102573.20
Jun, 2031	491.50	180.48	102392.72
Jul, 2031	490.63	181.35	102211.37
Aug, 2031	489.76	182.22	102029.15
Sep, 2031	488.89	183.09	101846.06
Oct, 2031	488.01	183.97	101662.09
Nov, 2031	487.13	184.85	101477.24
Dec, 2031	486.25	185.73	101291.51
Jan, 2032	485.36	186.62	101104.88
Feb, 2032	484.46	187.52	100917.37
Mar, 2032	483.56	188.42	100728.95
Apr, 2032	482.66	189.32	100539.63
May, 2032	481.75	190.23	100349.40
Jun, 2032	480.84	191.14	100158.26
Jul, 2032	479.92	192.06	99966.21
Aug, 2032	479.00	192.98	99773.23
Sep, 2032	478.08	193.90	99579.33
Oct, 2032	477.15	194.83	99384.50
Nov, 2032	476.22	195.76	99188.74
Dec, 2032	475.28	196.70	98992.04
Jan, 2033	474.34	197.64	98794.39
Feb, 2033	473.39	198.59	98595.80
Mar, 2033	472.44	199.54	98396.26
Apr, 2033	471.48	200.50	98195.76
May, 2033	470.52	201.46	97994.31
Jun, 2033	469.56	202.42	97791.88
Jul, 2033	468.59	203.39	97588.49
Aug, 2033	467.61	204.37	97384.12
Sep, 2033	466.63	205.35	97178.77
Oct, 2033	465.65	206.33	96972.44
Nov, 2033	464.66	207.32	96765.12
Dec, 2033	463.67	208.31	96556.81
Jan, 2034	462.67	209.31	96347.49
Feb, 2034	461.67	210.31	96137.18
Mar, 2034	460.66	211.32	95925.86
Apr, 2034	459.64	212.34	95713.52
May, 2034	458.63	213.35	95500.17
Jun, 2034	457.60	214.38	95285.79
Jul, 2034	456.58	215.40	95070.39
Aug, 2034	455.55	216.43	94853.96
Sep, 2034	454.51	217.47	94636.49
Oct, 2034	453.47	218.51	94417.97
Nov, 2034	452.42	219.56	94198.41
Dec, 2034	451.37	220.61	93977.80
Jan, 2035	450.31	221.67	93756.13
Feb, 2035	449.25	222.73	93533.40
Mar, 2035	448.18	223.80	93309.60
Apr, 2035	447.11	224.87	93084.73
May, 2035	446.03	225.95	92858.78
Jun, 2035	444.95	227.03	92631.75
Jul, 2035	443.86	228.12	92403.63
Aug, 2035	442.77	229.21	92174.41
Sep, 2035	441.67	230.31	91944.10
Oct, 2035	440.57	231.41	91712.69
Nov, 2035	439.46	232.52	91480.16
Dec, 2035	438.34	233.64	91246.53
Jan, 2036	437.22	234.76	91011.77
Feb, 2036	436.10	235.88	90775.89
Mar, 2036	434.97	237.01	90538.88
Apr, 2036	433.83	238.15	90300.73
May, 2036	432.69	239.29	90061.44
Jun, 2036	431.54	240.44	89821.00
Jul, 2036	430.39	241.59	89579.42
Aug, 2036	429.23	242.75	89336.67
Sep, 2036	428.07	243.91	89092.76
Oct, 2036	426.90	245.08	88847.69
Nov, 2036	425.73	246.25	88601.43
Dec, 2036	424.55	247.43	88354.00
Jan, 2037	423.36	248.62	88105.39
Feb, 2037	422.17	249.81	87855.58
Mar, 2037	420.97	251.01	87604.57
Apr, 2037	419.77	252.21	87352.36
May, 2037	418.56	253.42	87098.95
Jun, 2037	417.35	254.63	86844.32
Jul, 2037	416.13	255.85	86588.46
Aug, 2037	414.90	257.08	86331.39
Sep, 2037	413.67	258.31	86073.08
Oct, 2037	412.43	259.55	85813.53
Nov, 2037	411.19	260.79	85552.74
Dec, 2037	409.94	262.04	85290.70
Jan, 2038	408.68	263.30	85027.41
Feb, 2038	407.42	264.56	84762.85
Mar, 2038	406.16	265.82	84497.03
Apr, 2038	404.88	267.10	84229.93
May, 2038	403.60	268.38	83961.55
Jun, 2038	402.32	269.66	83691.88
Jul, 2038	401.02	270.96	83420.93
Aug, 2038	399.73	272.25	83148.67
Sep, 2038	398.42	273.56	82875.11
Oct, 2038	397.11	274.87	82600.24
Nov, 2038	395.79	276.19	82324.06
Dec, 2038	394.47	277.51	82046.55
Jan, 2039	393.14	278.84	81767.71
Feb, 2039	391.80	280.18	81487.53
Mar, 2039	390.46	281.52	81206.01
Apr, 2039	389.11	282.87	80923.14
May, 2039	387.76	284.22	80638.92
Jun, 2039	386.39	285.59	80353.33
Jul, 2039	385.03	286.95	80066.38
Aug, 2039	383.65	288.33	79778.05
Sep, 2039	382.27	289.71	79488.34
Oct, 2039	380.88	291.10	79197.24
Nov, 2039	379.49	292.49	78904.75
Dec, 2039	378.09	293.89	78610.86
Jan, 2040	376.68	295.30	78315.55
Feb, 2040	375.26	296.72	78018.83
Mar, 2040	373.84	298.14	77720.70
Apr, 2040	372.41	299.57	77421.13
May, 2040	370.98	301.00	77120.12
Jun, 2040	369.53	302.45	76817.68
Jul, 2040	368.08	303.90	76513.78
Aug, 2040	366.63	305.35	76208.43
Sep, 2040	365.17	306.81	75901.62
Oct, 2040	363.70	308.28	75593.33
Nov, 2040	362.22	309.76	75283.57
Dec, 2040	360.73	311.25	74972.32
Jan, 2041	359.24	312.74	74659.59
Feb, 2041	357.74	314.24	74345.35
Mar, 2041	356.24	315.74	74029.61
Apr, 2041	354.73	317.25	73712.35
May, 2041	353.21	318.77	73393.58
Jun, 2041	351.68	320.30	73073.27
Jul, 2041	350.14	321.84	72751.44
Aug, 2041	348.60	323.38	72428.06
Sep, 2041	347.05	324.93	72103.13
Oct, 2041	345.49	326.49	71776.64
Nov, 2041	343.93	328.05	71448.59
Dec, 2041	342.36	329.62	71118.97
Jan, 2042	340.78	331.20	70787.77
Feb, 2042	339.19	332.79	70454.98
Mar, 2042	337.60	334.38	70120.60
Apr, 2042	335.99	335.99	69784.61
May, 2042	334.38	337.60	69447.02
Jun, 2042	332.77	339.21	69107.80
Jul, 2042	331.14	340.84	68766.97
Aug, 2042	329.51	342.47	68424.49
Sep, 2042	327.87	344.11	68080.38
Oct, 2042	326.22	345.76	67734.62
Nov, 2042	324.56	347.42	67387.20
Dec, 2042	322.90	349.08	67038.12
Jan, 2043	321.22	350.76	66687.36
Feb, 2043	319.54	352.44	66334.93
Mar, 2043	317.85	354.13	65980.80
Apr, 2043	316.16	355.82	65624.98
May, 2043	314.45	357.53	65267.45
Jun, 2043	312.74	359.24	64908.21
Jul, 2043	311.02	360.96	64547.25
Aug, 2043	309.29	362.69	64184.56
Sep, 2043	307.55	364.43	63820.13
Oct, 2043	305.80	366.18	63453.96
Nov, 2043	304.05	367.93	63086.03
Dec, 2043	302.29	369.69	62716.33
Jan, 2044	300.52	371.46	62344.87
Feb, 2044	298.74	373.24	61971.62
Mar, 2044	296.95	375.03	61596.59
Apr, 2044	295.15	376.83	61219.76
May, 2044	293.34	378.64	60841.13
Jun, 2044	291.53	380.45	60460.68
Jul, 2044	289.71	382.27	60078.40
Aug, 2044	287.88	384.10	59694.30
Sep, 2044	286.04	385.94	59308.36
Oct, 2044	284.19	387.79	58920.56
Nov, 2044	282.33	389.65	58530.91
Dec, 2044	280.46	391.52	58139.39
Jan, 2045	278.58	393.40	57745.99
Feb, 2045	276.70	395.28	57350.71
Mar, 2045	274.81	397.17	56953.54
Apr, 2045	272.90	399.08	56554.46
May, 2045	270.99	400.99	56153.47
Jun, 2045	269.07	402.91	55750.56
Jul, 2045	267.14	404.84	55345.72
Aug, 2045	265.20	406.78	54938.94
Sep, 2045	263.25	408.73	54530.21
Oct, 2045	261.29	410.69	54119.52
Nov, 2045	259.32	412.66	53706.86
Dec, 2045	257.35	414.63	53292.22
Jan, 2046	255.36	416.62	52875.60
Feb, 2046	253.36	418.62	52456.99
Mar, 2046	251.36	420.62	52036.36
Apr, 2046	249.34	422.64	51613.72
May, 2046	247.32	424.66	51189.06
Jun, 2046	245.28	426.70	50762.36
Jul, 2046	243.24	428.74	50333.62
Aug, 2046	241.18	430.80	49902.82
Sep, 2046	239.12	432.86	49469.95
Oct, 2046	237.04	434.94	49035.02
Nov, 2046	234.96	437.02	48598.00
Dec, 2046	232.87	439.11	48158.88
Jan, 2047	230.76	441.22	47717.66
Feb, 2047	228.65	443.33	47274.33
Mar, 2047	226.52	445.46	46828.87
Apr, 2047	224.39	447.59	46381.28
May, 2047	222.24	449.74	45931.55
Jun, 2047	220.09	451.89	45479.66
Jul, 2047	217.92	454.06	45025.60
Aug, 2047	215.75	456.23	44569.37
Sep, 2047	213.56	458.42	44110.95
Oct, 2047	211.36	460.62	43650.33
Nov, 2047	209.16	462.82	43187.51
Dec, 2047	206.94	465.04	42722.47
Jan, 2048	204.71	467.27	42255.20
Feb, 2048	202.47	469.51	41785.70
Mar, 2048	200.22	471.76	41313.94
Apr, 2048	197.96	474.02	40839.92
May, 2048	195.69	476.29	40363.63
Jun, 2048	193.41	478.57	39885.06
Jul, 2048	191.12	480.86	39404.20
Aug, 2048	188.81	483.17	38921.03
Sep, 2048	186.50	485.48	38435.55
Oct, 2048	184.17	487.81	37947.74
Nov, 2048	181.83	490.15	37457.59
Dec, 2048	179.48	492.50	36965.09
Jan, 2049	177.12	494.86	36470.24
Feb, 2049	174.75	497.23	35973.01
Mar, 2049	172.37	499.61	35473.40
Apr, 2049	169.98	502.00	34971.40
May, 2049	167.57	504.41	34466.99
Jun, 2049	165.15	506.83	33960.16
Jul, 2049	162.73	509.25	33450.91
Aug, 2049	160.29	511.69	32939.22
Sep, 2049	157.83	514.15	32425.07
Oct, 2049	155.37	516.61	31908.46
Nov, 2049	152.89	519.09	31389.37
Dec, 2049	150.41	521.57	30867.80
Jan, 2050	147.91	524.07	30343.73
Feb, 2050	145.40	526.58	29817.15
Mar, 2050	142.87	529.11	29288.04
Apr, 2050	140.34	531.64	28756.40
May, 2050	137.79	534.19	28222.21
Jun, 2050	135.23	536.75	27685.46
Jul, 2050	132.66	539.32	27146.14
Aug, 2050	130.08	541.90	26604.24
Sep, 2050	127.48	544.50	26059.73
Oct, 2050	124.87	547.11	25512.62
Nov, 2050	122.25	549.73	24962.89
Dec, 2050	119.61	552.37	24410.53
Jan, 2051	116.97	555.01	23855.51
Feb, 2051	114.31	557.67	23297.84
Mar, 2051	111.64	560.34	22737.50
Apr, 2051	108.95	563.03	22174.47
May, 2051	106.25	565.73	21608.74
Jun, 2051	103.54	568.44	21040.30
Jul, 2051	100.82	571.16	20469.14
Aug, 2051	98.08	573.90	19895.24
Sep, 2051	95.33	576.65	19318.59
Oct, 2051	92.57	579.41	18739.18
Nov, 2051	89.79	582.19	18156.99
Dec, 2051	87.00	584.98	17572.01
Jan, 2052	84.20	587.78	16984.23
Feb, 2052	81.38	590.60	16393.64
Mar, 2052	78.55	593.43	15800.21
Apr, 2052	75.71	596.27	15203.94
May, 2052	72.85	599.13	14604.81
Jun, 2052	69.98	602.00	14002.81
Jul, 2052	67.10	604.88	13397.93
Aug, 2052	64.20	607.78	12790.15
Sep, 2052	61.29	610.69	12179.45
Oct, 2052	58.36	613.62	11565.83
Nov, 2052	55.42	616.56	10949.27
Dec, 2052	52.47	619.51	10329.76
Jan, 2053	49.50	622.48	9707.28
Feb, 2053	46.51	625.47	9081.81
Mar, 2053	43.52	628.46	8453.35
Apr, 2053	40.51	631.47	7821.87
May, 2053	37.48	634.50	7187.37
Jun, 2053	34.44	637.54	6549.83
Jul, 2053	31.38	640.60	5909.24
Aug, 2053	28.32	643.66	5265.57
Sep, 2053	25.23	646.75	4618.82
Oct, 2053	22.13	649.85	3968.97
Nov, 2053	19.02	652.96	3316.01
Dec, 2053	15.89	656.09	2659.92
Jan, 2054	12.75	659.23	2000.69
Feb, 2054	9.59	662.39	1338.29
Mar, 2054	6.41	665.57	672.73
Apr, 2054	3.22	668.76	3.97