Mortgage Parameters

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

Mortgage Summary

Property Total:	$67,500
Down Payment	$20,250
Mortgage Amount:	$47,250
Mortgage Payment:	$275.74 / month
Estimated Tax:	+ $37.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $313.24 / month
Total Interest Paid:	$52,016.40 over 30 years
Total Tax Paid:	$13,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	226.41	49.33	47200.67
Jun, 2024	226.17	49.57	47151.10
Jul, 2024	225.93	49.81	47101.29
Aug, 2024	225.69	50.05	47051.24
Sep, 2024	225.45	50.29	47000.96
Oct, 2024	225.21	50.53	46950.43
Nov, 2024	224.97	50.77	46899.66
Dec, 2024	224.73	51.01	46848.65
Jan, 2025	224.48	51.26	46797.39
Feb, 2025	224.24	51.50	46745.89
Mar, 2025	223.99	51.75	46694.14
Apr, 2025	223.74	52.00	46642.14
May, 2025	223.49	52.25	46589.89
Jun, 2025	223.24	52.50	46537.40
Jul, 2025	222.99	52.75	46484.65
Aug, 2025	222.74	53.00	46431.65
Sep, 2025	222.48	53.26	46378.39
Oct, 2025	222.23	53.51	46324.88
Nov, 2025	221.97	53.77	46271.12
Dec, 2025	221.72	54.02	46217.09
Jan, 2026	221.46	54.28	46162.81
Feb, 2026	221.20	54.54	46108.27
Mar, 2026	220.94	54.80	46053.46
Apr, 2026	220.67	55.07	45998.39
May, 2026	220.41	55.33	45943.06
Jun, 2026	220.14	55.60	45887.47
Jul, 2026	219.88	55.86	45831.60
Aug, 2026	219.61	56.13	45775.47
Sep, 2026	219.34	56.40	45719.08
Oct, 2026	219.07	56.67	45662.41
Nov, 2026	218.80	56.94	45605.47
Dec, 2026	218.53	57.21	45548.25
Jan, 2027	218.25	57.49	45490.76
Feb, 2027	217.98	57.76	45433.00
Mar, 2027	217.70	58.04	45374.96
Apr, 2027	217.42	58.32	45316.64
May, 2027	217.14	58.60	45258.04
Jun, 2027	216.86	58.88	45199.17
Jul, 2027	216.58	59.16	45140.00
Aug, 2027	216.30	59.44	45080.56
Sep, 2027	216.01	59.73	45020.83
Oct, 2027	215.72	60.02	44960.82
Nov, 2027	215.44	60.30	44900.51
Dec, 2027	215.15	60.59	44839.92
Jan, 2028	214.86	60.88	44779.04
Feb, 2028	214.57	61.17	44717.87
Mar, 2028	214.27	61.47	44656.40
Apr, 2028	213.98	61.76	44594.64
May, 2028	213.68	62.06	44532.58
Jun, 2028	213.39	62.35	44470.23
Jul, 2028	213.09	62.65	44407.57
Aug, 2028	212.79	62.95	44344.62
Sep, 2028	212.48	63.26	44281.36
Oct, 2028	212.18	63.56	44217.80
Nov, 2028	211.88	63.86	44153.94
Dec, 2028	211.57	64.17	44089.77
Jan, 2029	211.26	64.48	44025.30
Feb, 2029	210.95	64.79	43960.51
Mar, 2029	210.64	65.10	43895.41
Apr, 2029	210.33	65.41	43830.01
May, 2029	210.02	65.72	43764.29
Jun, 2029	209.70	66.04	43698.25
Jul, 2029	209.39	66.35	43631.90
Aug, 2029	209.07	66.67	43565.23
Sep, 2029	208.75	66.99	43498.24
Oct, 2029	208.43	67.31	43430.93
Nov, 2029	208.11	67.63	43363.29
Dec, 2029	207.78	67.96	43295.33
Jan, 2030	207.46	68.28	43227.05
Feb, 2030	207.13	68.61	43158.44
Mar, 2030	206.80	68.94	43089.50
Apr, 2030	206.47	69.27	43020.23
May, 2030	206.14	69.60	42950.63
Jun, 2030	205.81	69.93	42880.70
Jul, 2030	205.47	70.27	42810.43
Aug, 2030	205.13	70.61	42739.82
Sep, 2030	204.79	70.95	42668.87
Oct, 2030	204.46	71.28	42597.59
Nov, 2030	204.11	71.63	42525.96
Dec, 2030	203.77	71.97	42453.99
Jan, 2031	203.43	72.31	42381.68
Feb, 2031	203.08	72.66	42309.02
Mar, 2031	202.73	73.01	42236.01
Apr, 2031	202.38	73.36	42162.65
May, 2031	202.03	73.71	42088.94
Jun, 2031	201.68	74.06	42014.87
Jul, 2031	201.32	74.42	41940.46
Aug, 2031	200.96	74.78	41865.68
Sep, 2031	200.61	75.13	41790.55
Oct, 2031	200.25	75.49	41715.05
Nov, 2031	199.88	75.86	41639.20
Dec, 2031	199.52	76.22	41562.98
Jan, 2032	199.16	76.58	41486.39
Feb, 2032	198.79	76.95	41409.44
Mar, 2032	198.42	77.32	41332.12
Apr, 2032	198.05	77.69	41254.43
May, 2032	197.68	78.06	41176.37
Jun, 2032	197.30	78.44	41097.93
Jul, 2032	196.93	78.81	41019.12
Aug, 2032	196.55	79.19	40939.93
Sep, 2032	196.17	79.57	40860.36
Oct, 2032	195.79	79.95	40780.41
Nov, 2032	195.41	80.33	40700.08
Dec, 2032	195.02	80.72	40619.36
Jan, 2033	194.63	81.11	40538.25
Feb, 2033	194.25	81.49	40456.76
Mar, 2033	193.86	81.88	40374.87
Apr, 2033	193.46	82.28	40292.60
May, 2033	193.07	82.67	40209.93
Jun, 2033	192.67	83.07	40126.86
Jul, 2033	192.27	83.47	40043.39
Aug, 2033	191.87	83.87	39959.53
Sep, 2033	191.47	84.27	39875.26
Oct, 2033	191.07	84.67	39790.59
Nov, 2033	190.66	85.08	39705.51
Dec, 2033	190.26	85.48	39620.03
Jan, 2034	189.85	85.89	39534.13
Feb, 2034	189.43	86.31	39447.83
Mar, 2034	189.02	86.72	39361.11
Apr, 2034	188.61	87.13	39273.98
May, 2034	188.19	87.55	39186.42
Jun, 2034	187.77	87.97	39098.45
Jul, 2034	187.35	88.39	39010.06
Aug, 2034	186.92	88.82	38921.24
Sep, 2034	186.50	89.24	38832.00
Oct, 2034	186.07	89.67	38742.33
Nov, 2034	185.64	90.10	38652.23
Dec, 2034	185.21	90.53	38561.70
Jan, 2035	184.77	90.97	38470.73
Feb, 2035	184.34	91.40	38379.33
Mar, 2035	183.90	91.84	38287.49
Apr, 2035	183.46	92.28	38195.21
May, 2035	183.02	92.72	38102.49
Jun, 2035	182.57	93.17	38009.33
Jul, 2035	182.13	93.61	37915.71
Aug, 2035	181.68	94.06	37821.65
Sep, 2035	181.23	94.51	37727.14
Oct, 2035	180.78	94.96	37632.18
Nov, 2035	180.32	95.42	37536.76
Dec, 2035	179.86	95.88	37440.88
Jan, 2036	179.40	96.34	37344.55
Feb, 2036	178.94	96.80	37247.75
Mar, 2036	178.48	97.26	37150.49
Apr, 2036	178.01	97.73	37052.76
May, 2036	177.54	98.20	36954.57
Jun, 2036	177.07	98.67	36855.90
Jul, 2036	176.60	99.14	36756.76
Aug, 2036	176.13	99.61	36657.15
Sep, 2036	175.65	100.09	36557.06
Oct, 2036	175.17	100.57	36456.49
Nov, 2036	174.69	101.05	36355.43
Dec, 2036	174.20	101.54	36253.90
Jan, 2037	173.72	102.02	36151.87
Feb, 2037	173.23	102.51	36049.36
Mar, 2037	172.74	103.00	35946.36
Apr, 2037	172.24	103.50	35842.86
May, 2037	171.75	103.99	35738.87
Jun, 2037	171.25	104.49	35634.38
Jul, 2037	170.75	104.99	35529.38
Aug, 2037	170.24	105.50	35423.89
Sep, 2037	169.74	106.00	35317.89
Oct, 2037	169.23	106.51	35211.38
Nov, 2037	168.72	107.02	35104.36
Dec, 2037	168.21	107.53	34996.83
Jan, 2038	167.69	108.05	34888.78
Feb, 2038	167.18	108.56	34780.22
Mar, 2038	166.66	109.08	34671.13
Apr, 2038	166.13	109.61	34561.53
May, 2038	165.61	110.13	34451.39
Jun, 2038	165.08	110.66	34340.73
Jul, 2038	164.55	111.19	34229.54
Aug, 2038	164.02	111.72	34117.82
Sep, 2038	163.48	112.26	34005.56
Oct, 2038	162.94	112.80	33892.76
Nov, 2038	162.40	113.34	33779.43
Dec, 2038	161.86	113.88	33665.55
Jan, 2039	161.31	114.43	33551.12
Feb, 2039	160.77	114.97	33436.15
Mar, 2039	160.21	115.53	33320.62
Apr, 2039	159.66	116.08	33204.54
May, 2039	159.11	116.63	33087.91
Jun, 2039	158.55	117.19	32970.71
Jul, 2039	157.98	117.76	32852.96
Aug, 2039	157.42	118.32	32734.64
Sep, 2039	156.85	118.89	32615.75
Oct, 2039	156.28	119.46	32496.29
Nov, 2039	155.71	120.03	32376.27
Dec, 2039	155.14	120.60	32255.66
Jan, 2040	154.56	121.18	32134.48
Feb, 2040	153.98	121.76	32012.72
Mar, 2040	153.39	122.35	31890.37
Apr, 2040	152.81	122.93	31767.44
May, 2040	152.22	123.52	31643.92
Jun, 2040	151.63	124.11	31519.81
Jul, 2040	151.03	124.71	31395.10
Aug, 2040	150.43	125.31	31269.79
Sep, 2040	149.83	125.91	31143.89
Oct, 2040	149.23	126.51	31017.38
Nov, 2040	148.62	127.12	30890.26
Dec, 2040	148.02	127.72	30762.54
Jan, 2041	147.40	128.34	30634.20
Feb, 2041	146.79	128.95	30505.25
Mar, 2041	146.17	129.57	30375.68
Apr, 2041	145.55	130.19	30245.49
May, 2041	144.93	130.81	30114.68
Jun, 2041	144.30	131.44	29983.24
Jul, 2041	143.67	132.07	29851.17
Aug, 2041	143.04	132.70	29718.47
Sep, 2041	142.40	133.34	29585.13
Oct, 2041	141.76	133.98	29451.15
Nov, 2041	141.12	134.62	29316.53
Dec, 2041	140.48	135.26	29181.27
Jan, 2042	139.83	135.91	29045.35
Feb, 2042	139.18	136.56	28908.79
Mar, 2042	138.52	137.22	28771.57
Apr, 2042	137.86	137.88	28633.69
May, 2042	137.20	138.54	28495.16
Jun, 2042	136.54	139.20	28355.96
Jul, 2042	135.87	139.87	28216.09
Aug, 2042	135.20	140.54	28075.55
Sep, 2042	134.53	141.21	27934.34
Oct, 2042	133.85	141.89	27792.45
Nov, 2042	133.17	142.57	27649.88
Dec, 2042	132.49	143.25	27506.63
Jan, 2043	131.80	143.94	27362.69
Feb, 2043	131.11	144.63	27218.07
Mar, 2043	130.42	145.32	27072.75
Apr, 2043	129.72	146.02	26926.73
May, 2043	129.02	146.72	26780.01
Jun, 2043	128.32	147.42	26632.60
Jul, 2043	127.61	148.13	26484.47
Aug, 2043	126.90	148.84	26335.63
Sep, 2043	126.19	149.55	26186.09
Oct, 2043	125.47	150.27	26035.82
Nov, 2043	124.75	150.99	25884.84
Dec, 2043	124.03	151.71	25733.13
Jan, 2044	123.30	152.44	25580.69
Feb, 2044	122.57	153.17	25427.53
Mar, 2044	121.84	153.90	25273.63
Apr, 2044	121.10	154.64	25118.99
May, 2044	120.36	155.38	24963.61
Jun, 2044	119.62	156.12	24807.49
Jul, 2044	118.87	156.87	24650.62
Aug, 2044	118.12	157.62	24493.00
Sep, 2044	117.36	158.38	24334.62
Oct, 2044	116.60	159.14	24175.48
Nov, 2044	115.84	159.90	24015.58
Dec, 2044	115.07	160.67	23854.92
Jan, 2045	114.30	161.44	23693.48
Feb, 2045	113.53	162.21	23531.27
Mar, 2045	112.75	162.99	23368.29
Apr, 2045	111.97	163.77	23204.52
May, 2045	111.19	164.55	23039.97
Jun, 2045	110.40	165.34	22874.63
Jul, 2045	109.61	166.13	22708.50
Aug, 2045	108.81	166.93	22541.57
Sep, 2045	108.01	167.73	22373.84
Oct, 2045	107.21	168.53	22205.31
Nov, 2045	106.40	169.34	22035.97
Dec, 2045	105.59	170.15	21865.82
Jan, 2046	104.77	170.97	21694.85
Feb, 2046	103.95	171.79	21523.06
Mar, 2046	103.13	172.61	21350.46
Apr, 2046	102.30	173.44	21177.02
May, 2046	101.47	174.27	21002.75
Jun, 2046	100.64	175.10	20827.65
Jul, 2046	99.80	175.94	20651.71
Aug, 2046	98.96	176.78	20474.93
Sep, 2046	98.11	177.63	20297.30
Oct, 2046	97.26	178.48	20118.81
Nov, 2046	96.40	179.34	19939.48
Dec, 2046	95.54	180.20	19759.28
Jan, 2047	94.68	181.06	19578.22
Feb, 2047	93.81	181.93	19396.29
Mar, 2047	92.94	182.80	19213.49
Apr, 2047	92.06	183.68	19029.82
May, 2047	91.18	184.56	18845.26
Jun, 2047	90.30	185.44	18659.82
Jul, 2047	89.41	186.33	18473.49
Aug, 2047	88.52	187.22	18286.27
Sep, 2047	87.62	188.12	18098.15
Oct, 2047	86.72	189.02	17909.13
Nov, 2047	85.81	189.93	17719.21
Dec, 2047	84.90	190.84	17528.37
Jan, 2048	83.99	191.75	17336.62
Feb, 2048	83.07	192.67	17143.95
Mar, 2048	82.15	193.59	16950.36
Apr, 2048	81.22	194.52	16755.84
May, 2048	80.29	195.45	16560.39
Jun, 2048	79.35	196.39	16364.00
Jul, 2048	78.41	197.33	16166.67
Aug, 2048	77.47	198.27	15968.40
Sep, 2048	76.52	199.22	15769.17
Oct, 2048	75.56	200.18	15569.00
Nov, 2048	74.60	201.14	15367.86
Dec, 2048	73.64	202.10	15165.75
Jan, 2049	72.67	203.07	14962.68
Feb, 2049	71.70	204.04	14758.64
Mar, 2049	70.72	205.02	14553.62
Apr, 2049	69.74	206.00	14347.61
May, 2049	68.75	206.99	14140.62
Jun, 2049	67.76	207.98	13932.64
Jul, 2049	66.76	208.98	13723.66
Aug, 2049	65.76	209.98	13513.68
Sep, 2049	64.75	210.99	13302.69
Oct, 2049	63.74	212.00	13090.70
Nov, 2049	62.73	213.01	12877.68
Dec, 2049	61.71	214.03	12663.65
Jan, 2050	60.68	215.06	12448.59
Feb, 2050	59.65	216.09	12232.50
Mar, 2050	58.61	217.13	12015.37
Apr, 2050	57.57	218.17	11797.20
May, 2050	56.53	219.21	11577.99
Jun, 2050	55.48	220.26	11357.73
Jul, 2050	54.42	221.32	11136.41
Aug, 2050	53.36	222.38	10914.04
Sep, 2050	52.30	223.44	10690.59
Oct, 2050	51.23	224.51	10466.08
Nov, 2050	50.15	225.59	10240.49
Dec, 2050	49.07	226.67	10013.82
Jan, 2051	47.98	227.76	9786.06
Feb, 2051	46.89	228.85	9557.21
Mar, 2051	45.79	229.95	9327.27
Apr, 2051	44.69	231.05	9096.22
May, 2051	43.59	232.15	8864.06
Jun, 2051	42.47	233.27	8630.80
Jul, 2051	41.36	234.38	8396.41
Aug, 2051	40.23	235.51	8160.91
Sep, 2051	39.10	236.64	7924.27
Oct, 2051	37.97	237.77	7686.50
Nov, 2051	36.83	238.91	7447.59
Dec, 2051	35.69	240.05	7207.54
Jan, 2052	34.54	241.20	6966.34
Feb, 2052	33.38	242.36	6723.98
Mar, 2052	32.22	243.52	6480.45
Apr, 2052	31.05	244.69	6235.77
May, 2052	29.88	245.86	5989.91
Jun, 2052	28.70	247.04	5742.87
Jul, 2052	27.52	248.22	5494.65
Aug, 2052	26.33	249.41	5245.23
Sep, 2052	25.13	250.61	4994.63
Oct, 2052	23.93	251.81	4742.82
Nov, 2052	22.73	253.01	4489.81
Dec, 2052	21.51	254.23	4235.58
Jan, 2053	20.30	255.44	3980.14
Feb, 2053	19.07	256.67	3723.47
Mar, 2053	17.84	257.90	3465.57
Apr, 2053	16.61	259.13	3206.44
May, 2053	15.36	260.38	2946.06
Jun, 2053	14.12	261.62	2684.44
Jul, 2053	12.86	262.88	2421.56
Aug, 2053	11.60	264.14	2157.42
Sep, 2053	10.34	265.40	1892.02
Oct, 2053	9.07	266.67	1625.35
Nov, 2053	7.79	267.95	1357.39
Dec, 2053	6.50	269.24	1088.16
Jan, 2054	5.21	270.53	817.63
Feb, 2054	3.92	271.82	545.81
Mar, 2054	2.62	273.12	272.69
Apr, 2054	1.31	274.43	0