Mortgage Parameters

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

Mortgage Summary

Property Total:	$219,900
Down Payment	$65,970
Mortgage Amount:	$153,930
Mortgage Payment:	$898.29 / month
Estimated Tax:	+ $122.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,020.46 / month
Total Interest Paid:	$169,455.60 over 30 years
Total Tax Paid:	$43,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	737.58	160.71	153769.29
May, 2024	736.81	161.48	153607.81
Jun, 2024	736.04	162.25	153445.56
Jul, 2024	735.26	163.03	153282.53
Aug, 2024	734.48	163.81	153118.72
Sep, 2024	733.69	164.60	152954.12
Oct, 2024	732.91	165.38	152788.74
Nov, 2024	732.11	166.18	152622.56
Dec, 2024	731.32	166.97	152455.59
Jan, 2025	730.52	167.77	152287.81
Feb, 2025	729.71	168.58	152119.24
Mar, 2025	728.90	169.39	151949.85
Apr, 2025	728.09	170.20	151779.65
May, 2025	727.28	171.01	151608.64
Jun, 2025	726.46	171.83	151436.81
Jul, 2025	725.63	172.66	151264.15
Aug, 2025	724.81	173.48	151090.67
Sep, 2025	723.98	174.31	150916.36
Oct, 2025	723.14	175.15	150741.21
Nov, 2025	722.30	175.99	150565.22
Dec, 2025	721.46	176.83	150388.39
Jan, 2026	720.61	177.68	150210.71
Feb, 2026	719.76	178.53	150032.18
Mar, 2026	718.90	179.39	149852.79
Apr, 2026	718.04	180.25	149672.55
May, 2026	717.18	181.11	149491.44
Jun, 2026	716.31	181.98	149309.46
Jul, 2026	715.44	182.85	149126.61
Aug, 2026	714.57	183.72	148942.89
Sep, 2026	713.68	184.61	148758.28
Oct, 2026	712.80	185.49	148572.79
Nov, 2026	711.91	186.38	148386.41
Dec, 2026	711.02	187.27	148199.14
Jan, 2027	710.12	188.17	148010.97
Feb, 2027	709.22	189.07	147821.90
Mar, 2027	708.31	189.98	147631.93
Apr, 2027	707.40	190.89	147441.04
May, 2027	706.49	191.80	147249.24
Jun, 2027	705.57	192.72	147056.52
Jul, 2027	704.65	193.64	146862.87
Aug, 2027	703.72	194.57	146668.30
Sep, 2027	702.79	195.50	146472.80
Oct, 2027	701.85	196.44	146276.35
Nov, 2027	700.91	197.38	146078.97
Dec, 2027	699.96	198.33	145880.64
Jan, 2028	699.01	199.28	145681.36
Feb, 2028	698.06	200.23	145481.13
Mar, 2028	697.10	201.19	145279.94
Apr, 2028	696.13	202.16	145077.78
May, 2028	695.16	203.13	144874.66
Jun, 2028	694.19	204.10	144670.56
Jul, 2028	693.21	205.08	144465.48
Aug, 2028	692.23	206.06	144259.42
Sep, 2028	691.24	207.05	144052.37
Oct, 2028	690.25	208.04	143844.33
Nov, 2028	689.25	209.04	143635.30
Dec, 2028	688.25	210.04	143425.26
Jan, 2029	687.25	211.04	143214.22
Feb, 2029	686.23	212.06	143002.16
Mar, 2029	685.22	213.07	142789.09
Apr, 2029	684.20	214.09	142575.00
May, 2029	683.17	215.12	142359.88
Jun, 2029	682.14	216.15	142143.73
Jul, 2029	681.11	217.18	141926.55
Aug, 2029	680.06	218.23	141708.32
Sep, 2029	679.02	219.27	141489.05
Oct, 2029	677.97	220.32	141268.73
Nov, 2029	676.91	221.38	141047.35
Dec, 2029	675.85	222.44	140824.91
Jan, 2030	674.79	223.50	140601.41
Feb, 2030	673.72	224.57	140376.83
Mar, 2030	672.64	225.65	140151.18
Apr, 2030	671.56	226.73	139924.45
May, 2030	670.47	227.82	139696.63
Jun, 2030	669.38	228.91	139467.72
Jul, 2030	668.28	230.01	139237.72
Aug, 2030	667.18	231.11	139006.61
Sep, 2030	666.07	232.22	138774.39
Oct, 2030	664.96	233.33	138541.06
Nov, 2030	663.84	234.45	138306.61
Dec, 2030	662.72	235.57	138071.04
Jan, 2031	661.59	236.70	137834.34
Feb, 2031	660.46	237.83	137596.51
Mar, 2031	659.32	238.97	137357.53
Apr, 2031	658.17	240.12	137117.42
May, 2031	657.02	241.27	136876.15
Jun, 2031	655.86	242.43	136633.72
Jul, 2031	654.70	243.59	136390.14
Aug, 2031	653.54	244.75	136145.38
Sep, 2031	652.36	245.93	135899.45
Oct, 2031	651.18	247.11	135652.35
Nov, 2031	650.00	248.29	135404.06
Dec, 2031	648.81	249.48	135154.58
Jan, 2032	647.62	250.67	134903.91
Feb, 2032	646.41	251.88	134652.03
Mar, 2032	645.21	253.08	134398.95
Apr, 2032	643.99	254.30	134144.65
May, 2032	642.78	255.51	133889.14
Jun, 2032	641.55	256.74	133632.40
Jul, 2032	640.32	257.97	133374.43
Aug, 2032	639.09	259.20	133115.23
Sep, 2032	637.84	260.45	132854.78
Oct, 2032	636.60	261.69	132593.09
Nov, 2032	635.34	262.95	132330.14
Dec, 2032	634.08	264.21	132065.93
Jan, 2033	632.82	265.47	131800.46
Feb, 2033	631.54	266.75	131533.71
Mar, 2033	630.27	268.02	131265.69
Apr, 2033	628.98	269.31	130996.38
May, 2033	627.69	270.60	130725.78
Jun, 2033	626.39	271.90	130453.89
Jul, 2033	625.09	273.20	130180.69
Aug, 2033	623.78	274.51	129906.18
Sep, 2033	622.47	275.82	129630.36
Oct, 2033	621.15	277.14	129353.21
Nov, 2033	619.82	278.47	129074.74
Dec, 2033	618.48	279.81	128794.93
Jan, 2034	617.14	281.15	128513.79
Feb, 2034	615.80	282.49	128231.29
Mar, 2034	614.44	283.85	127947.44
Apr, 2034	613.08	285.21	127662.23
May, 2034	611.71	286.58	127375.66
Jun, 2034	610.34	287.95	127087.71
Jul, 2034	608.96	289.33	126798.38
Aug, 2034	607.58	290.71	126507.67
Sep, 2034	606.18	292.11	126215.56
Oct, 2034	604.78	293.51	125922.05
Nov, 2034	603.38	294.91	125627.14
Dec, 2034	601.96	296.33	125330.81
Jan, 2035	600.54	297.75	125033.07
Feb, 2035	599.12	299.17	124733.89
Mar, 2035	597.68	300.61	124433.29
Apr, 2035	596.24	302.05	124131.24
May, 2035	594.80	303.49	123827.75
Jun, 2035	593.34	304.95	123522.80
Jul, 2035	591.88	306.41	123216.39
Aug, 2035	590.41	307.88	122908.51
Sep, 2035	588.94	309.35	122599.16
Oct, 2035	587.45	310.84	122288.32
Nov, 2035	585.96	312.33	121975.99
Dec, 2035	584.47	313.82	121662.17
Jan, 2036	582.96	315.33	121346.85
Feb, 2036	581.45	316.84	121030.01
Mar, 2036	579.94	318.35	120711.66
Apr, 2036	578.41	319.88	120391.78
May, 2036	576.88	321.41	120070.36
Jun, 2036	575.34	322.95	119747.41
Jul, 2036	573.79	324.50	119422.91
Aug, 2036	572.23	326.06	119096.86
Sep, 2036	570.67	327.62	118769.24
Oct, 2036	569.10	329.19	118440.05
Nov, 2036	567.53	330.76	118109.29
Dec, 2036	565.94	332.35	117776.94
Jan, 2037	564.35	333.94	117442.99
Feb, 2037	562.75	335.54	117107.45
Mar, 2037	561.14	337.15	116770.30
Apr, 2037	559.52	338.77	116431.54
May, 2037	557.90	340.39	116091.15
Jun, 2037	556.27	342.02	115749.13
Jul, 2037	554.63	343.66	115405.47
Aug, 2037	552.98	345.31	115060.16
Sep, 2037	551.33	346.96	114713.20
Oct, 2037	549.67	348.62	114364.58
Nov, 2037	548.00	350.29	114014.29
Dec, 2037	546.32	351.97	113662.32
Jan, 2038	544.63	353.66	113308.66
Feb, 2038	542.94	355.35	112953.30
Mar, 2038	541.23	357.06	112596.25
Apr, 2038	539.52	358.77	112237.48
May, 2038	537.80	360.49	111877.00
Jun, 2038	536.08	362.21	111514.79
Jul, 2038	534.34	363.95	111150.84
Aug, 2038	532.60	365.69	110785.14
Sep, 2038	530.85	367.44	110417.70
Oct, 2038	529.08	369.21	110048.49
Nov, 2038	527.32	370.97	109677.52
Dec, 2038	525.54	372.75	109304.77
Jan, 2039	523.75	374.54	108930.23
Feb, 2039	521.96	376.33	108553.90
Mar, 2039	520.15	378.14	108175.76
Apr, 2039	518.34	379.95	107795.81
May, 2039	516.52	381.77	107414.05
Jun, 2039	514.69	383.60	107030.45
Jul, 2039	512.85	385.44	106645.01
Aug, 2039	511.01	387.28	106257.73
Sep, 2039	509.15	389.14	105868.59
Oct, 2039	507.29	391.00	105477.59
Nov, 2039	505.41	392.88	105084.71
Dec, 2039	503.53	394.76	104689.95
Jan, 2040	501.64	396.65	104293.30
Feb, 2040	499.74	398.55	103894.75
Mar, 2040	497.83	400.46	103494.29
Apr, 2040	495.91	402.38	103091.91
May, 2040	493.98	404.31	102687.60
Jun, 2040	492.04	406.25	102281.36
Jul, 2040	490.10	408.19	101873.17
Aug, 2040	488.14	410.15	101463.02
Sep, 2040	486.18	412.11	101050.90
Oct, 2040	484.20	414.09	100636.82
Nov, 2040	482.22	416.07	100220.74
Dec, 2040	480.22	418.07	99802.68
Jan, 2041	478.22	420.07	99382.61
Feb, 2041	476.21	422.08	98960.53
Mar, 2041	474.19	424.10	98536.42
Apr, 2041	472.15	426.14	98110.29
May, 2041	470.11	428.18	97682.11
Jun, 2041	468.06	430.23	97251.88
Jul, 2041	466.00	432.29	96819.59
Aug, 2041	463.93	434.36	96385.23
Sep, 2041	461.85	436.44	95948.78
Oct, 2041	459.75	438.54	95510.25
Nov, 2041	457.65	440.64	95069.61
Dec, 2041	455.54	442.75	94626.86
Jan, 2042	453.42	444.87	94181.99
Feb, 2042	451.29	447.00	93734.99
Mar, 2042	449.15	449.14	93285.85
Apr, 2042	446.99	451.30	92834.55
May, 2042	444.83	453.46	92381.09
Jun, 2042	442.66	455.63	91925.46
Jul, 2042	440.48	457.81	91467.65
Aug, 2042	438.28	460.01	91007.64
Sep, 2042	436.08	462.21	90545.43
Oct, 2042	433.86	464.43	90081.00
Nov, 2042	431.64	466.65	89614.35
Dec, 2042	429.40	468.89	89145.46
Jan, 2043	427.16	471.13	88674.33
Feb, 2043	424.90	473.39	88200.94
Mar, 2043	422.63	475.66	87725.28
Apr, 2043	420.35	477.94	87247.34
May, 2043	418.06	480.23	86767.11
Jun, 2043	415.76	482.53	86284.58
Jul, 2043	413.45	484.84	85799.73
Aug, 2043	411.12	487.17	85312.57
Sep, 2043	408.79	489.50	84823.07
Oct, 2043	406.44	491.85	84331.22
Nov, 2043	404.09	494.20	83837.02
Dec, 2043	401.72	496.57	83340.45
Jan, 2044	399.34	498.95	82841.50
Feb, 2044	396.95	501.34	82340.16
Mar, 2044	394.55	503.74	81836.41
Apr, 2044	392.13	506.16	81330.25
May, 2044	389.71	508.58	80821.67
Jun, 2044	387.27	511.02	80310.65
Jul, 2044	384.82	513.47	79797.18
Aug, 2044	382.36	515.93	79281.26
Sep, 2044	379.89	518.40	78762.86
Oct, 2044	377.41	520.88	78241.97
Nov, 2044	374.91	523.38	77718.59
Dec, 2044	372.40	525.89	77192.70
Jan, 2045	369.88	528.41	76664.29
Feb, 2045	367.35	530.94	76133.35
Mar, 2045	364.81	533.48	75599.87
Apr, 2045	362.25	536.04	75063.83
May, 2045	359.68	538.61	74525.22
Jun, 2045	357.10	541.19	73984.03
Jul, 2045	354.51	543.78	73440.25
Aug, 2045	351.90	546.39	72893.86
Sep, 2045	349.28	549.01	72344.85
Oct, 2045	346.65	551.64	71793.21
Nov, 2045	344.01	554.28	71238.93
Dec, 2045	341.35	556.94	70681.99
Jan, 2046	338.68	559.61	70122.39
Feb, 2046	336.00	562.29	69560.10
Mar, 2046	333.31	564.98	68995.12
Apr, 2046	330.60	567.69	68427.43
May, 2046	327.88	570.41	67857.02
Jun, 2046	325.15	573.14	67283.88
Jul, 2046	322.40	575.89	66707.99
Aug, 2046	319.64	578.65	66129.35
Sep, 2046	316.87	581.42	65547.93
Oct, 2046	314.08	584.21	64963.72
Nov, 2046	311.28	587.01	64376.71
Dec, 2046	308.47	589.82	63786.90
Jan, 2047	305.65	592.64	63194.25
Feb, 2047	302.81	595.48	62598.77
Mar, 2047	299.95	598.34	62000.43
Apr, 2047	297.09	601.20	61399.23
May, 2047	294.20	604.09	60795.14
Jun, 2047	291.31	606.98	60188.16
Jul, 2047	288.40	609.89	59578.27
Aug, 2047	285.48	612.81	58965.46
Sep, 2047	282.54	615.75	58349.71
Oct, 2047	279.59	618.70	57731.02
Nov, 2047	276.63	621.66	57109.35
Dec, 2047	273.65	624.64	56484.71
Jan, 2048	270.66	627.63	55857.08
Feb, 2048	267.65	630.64	55226.44
Mar, 2048	264.63	633.66	54592.77
Apr, 2048	261.59	636.70	53956.07
May, 2048	258.54	639.75	53316.32
Jun, 2048	255.47	642.82	52673.51
Jul, 2048	252.39	645.90	52027.61
Aug, 2048	249.30	648.99	51378.62
Sep, 2048	246.19	652.10	50726.52
Oct, 2048	243.06	655.23	50071.30
Nov, 2048	239.92	658.37	49412.93
Dec, 2048	236.77	661.52	48751.41
Jan, 2049	233.60	664.69	48086.72
Feb, 2049	230.42	667.87	47418.85
Mar, 2049	227.22	671.07	46747.77
Apr, 2049	224.00	674.29	46073.48
May, 2049	220.77	677.52	45395.96
Jun, 2049	217.52	680.77	44715.19
Jul, 2049	214.26	684.03	44031.16
Aug, 2049	210.98	687.31	43343.86
Sep, 2049	207.69	690.60	42653.25
Oct, 2049	204.38	693.91	41959.34
Nov, 2049	201.06	697.23	41262.11
Dec, 2049	197.71	700.58	40561.53
Jan, 2050	194.36	703.93	39857.60
Feb, 2050	190.98	707.31	39150.30
Mar, 2050	187.60	710.69	38439.60
Apr, 2050	184.19	714.10	37725.50
May, 2050	180.77	717.52	37007.98
Jun, 2050	177.33	720.96	36287.02
Jul, 2050	173.88	724.41	35562.60
Aug, 2050	170.40	727.89	34834.72
Sep, 2050	166.92	731.37	34103.34
Oct, 2050	163.41	734.88	33368.47
Nov, 2050	159.89	738.40	32630.07
Dec, 2050	156.35	741.94	31888.13
Jan, 2051	152.80	745.49	31142.64
Feb, 2051	149.23	749.06	30393.57
Mar, 2051	145.64	752.65	29640.92
Apr, 2051	142.03	756.26	28884.66
May, 2051	138.41	759.88	28124.77
Jun, 2051	134.76	763.53	27361.25
Jul, 2051	131.11	767.18	26594.06
Aug, 2051	127.43	770.86	25823.20
Sep, 2051	123.74	774.55	25048.65
Oct, 2051	120.02	778.27	24270.38
Nov, 2051	116.30	781.99	23488.39
Dec, 2051	112.55	785.74	22702.65
Jan, 2052	108.78	789.51	21913.14
Feb, 2052	105.00	793.29	21119.85
Mar, 2052	101.20	797.09	20322.76
Apr, 2052	97.38	800.91	19521.85
May, 2052	93.54	804.75	18717.10
Jun, 2052	89.69	808.60	17908.50
Jul, 2052	85.81	812.48	17096.02
Aug, 2052	81.92	816.37	16279.65
Sep, 2052	78.01	820.28	15459.37
Oct, 2052	74.08	824.21	14635.15
Nov, 2052	70.13	828.16	13806.99
Dec, 2052	66.16	832.13	12974.86
Jan, 2053	62.17	836.12	12138.74
Feb, 2053	58.16	840.13	11298.61
Mar, 2053	54.14	844.15	10454.46
Apr, 2053	50.09	848.20	9606.27
May, 2053	46.03	852.26	8754.01
Jun, 2053	41.95	856.34	7897.66
Jul, 2053	37.84	860.45	7037.22
Aug, 2053	33.72	864.57	6172.65
Sep, 2053	29.58	868.71	5303.93
Oct, 2053	25.41	872.88	4431.06
Nov, 2053	21.23	877.06	3554.00
Dec, 2053	17.03	881.26	2672.74
Jan, 2054	12.81	885.48	1787.26
Feb, 2054	8.56	889.73	897.53
Mar, 2054	4.30	893.99	3.54