Mortgage Parameters

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

Mortgage Summary

Property Total:	$48,500
Down Payment	$14,550
Mortgage Amount:	$33,950
Mortgage Payment:	$198.12 / month
Estimated Tax:	+ $26.94 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $225.06 / month
Total Interest Paid:	$37,371.60 over 30 years
Total Tax Paid:	$9,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	162.68	35.44	33914.56
Jun, 2024	162.51	35.61	33878.94
Jul, 2024	162.34	35.78	33843.16
Aug, 2024	162.17	35.95	33807.21
Sep, 2024	161.99	36.13	33771.08
Oct, 2024	161.82	36.30	33734.78
Nov, 2024	161.65	36.47	33698.30
Dec, 2024	161.47	36.65	33661.66
Jan, 2025	161.30	36.82	33624.83
Feb, 2025	161.12	37.00	33587.83
Mar, 2025	160.94	37.18	33550.65
Apr, 2025	160.76	37.36	33513.30
May, 2025	160.58	37.54	33475.76
Jun, 2025	160.40	37.72	33438.04
Jul, 2025	160.22	37.90	33400.15
Aug, 2025	160.04	38.08	33362.07
Sep, 2025	159.86	38.26	33323.81
Oct, 2025	159.68	38.44	33285.37
Nov, 2025	159.49	38.63	33246.74
Dec, 2025	159.31	38.81	33207.93
Jan, 2026	159.12	39.00	33168.93
Feb, 2026	158.93	39.19	33129.74
Mar, 2026	158.75	39.37	33090.37
Apr, 2026	158.56	39.56	33050.81
May, 2026	158.37	39.75	33011.06
Jun, 2026	158.18	39.94	32971.11
Jul, 2026	157.99	40.13	32930.98
Aug, 2026	157.79	40.33	32890.65
Sep, 2026	157.60	40.52	32850.14
Oct, 2026	157.41	40.71	32809.42
Nov, 2026	157.21	40.91	32768.51
Dec, 2026	157.02	41.10	32727.41
Jan, 2027	156.82	41.30	32686.11
Feb, 2027	156.62	41.50	32644.61
Mar, 2027	156.42	41.70	32602.91
Apr, 2027	156.22	41.90	32561.01
May, 2027	156.02	42.10	32518.92
Jun, 2027	155.82	42.30	32476.62
Jul, 2027	155.62	42.50	32434.11
Aug, 2027	155.41	42.71	32391.41
Sep, 2027	155.21	42.91	32348.50
Oct, 2027	155.00	43.12	32305.38
Nov, 2027	154.80	43.32	32262.05
Dec, 2027	154.59	43.53	32218.52
Jan, 2028	154.38	43.74	32174.78
Feb, 2028	154.17	43.95	32130.84
Mar, 2028	153.96	44.16	32086.68
Apr, 2028	153.75	44.37	32042.30
May, 2028	153.54	44.58	31997.72
Jun, 2028	153.32	44.80	31952.92
Jul, 2028	153.11	45.01	31907.91
Aug, 2028	152.89	45.23	31862.68
Sep, 2028	152.68	45.44	31817.24
Oct, 2028	152.46	45.66	31771.58
Nov, 2028	152.24	45.88	31725.69
Dec, 2028	152.02	46.10	31679.59
Jan, 2029	151.80	46.32	31633.27
Feb, 2029	151.58	46.54	31586.73
Mar, 2029	151.35	46.77	31539.96
Apr, 2029	151.13	46.99	31492.97
May, 2029	150.90	47.22	31445.75
Jun, 2029	150.68	47.44	31398.31
Jul, 2029	150.45	47.67	31350.64
Aug, 2029	150.22	47.90	31302.74
Sep, 2029	149.99	48.13	31254.62
Oct, 2029	149.76	48.36	31206.26
Nov, 2029	149.53	48.59	31157.67
Dec, 2029	149.30	48.82	31108.84
Jan, 2030	149.06	49.06	31059.79
Feb, 2030	148.83	49.29	31010.50
Mar, 2030	148.59	49.53	30960.97
Apr, 2030	148.35	49.77	30911.20
May, 2030	148.12	50.00	30861.20
Jun, 2030	147.88	50.24	30810.95
Jul, 2030	147.64	50.48	30760.47
Aug, 2030	147.39	50.73	30709.74
Sep, 2030	147.15	50.97	30658.78
Oct, 2030	146.91	51.21	30607.56
Nov, 2030	146.66	51.46	30556.10
Dec, 2030	146.41	51.71	30504.40
Jan, 2031	146.17	51.95	30452.44
Feb, 2031	145.92	52.20	30400.24
Mar, 2031	145.67	52.45	30347.79
Apr, 2031	145.42	52.70	30295.09
May, 2031	145.16	52.96	30242.13
Jun, 2031	144.91	53.21	30188.92
Jul, 2031	144.66	53.46	30135.46
Aug, 2031	144.40	53.72	30081.74
Sep, 2031	144.14	53.98	30027.76
Oct, 2031	143.88	54.24	29973.52
Nov, 2031	143.62	54.50	29919.02
Dec, 2031	143.36	54.76	29864.27
Jan, 2032	143.10	55.02	29809.24
Feb, 2032	142.84	55.28	29753.96
Mar, 2032	142.57	55.55	29698.41
Apr, 2032	142.30	55.82	29642.60
May, 2032	142.04	56.08	29586.51
Jun, 2032	141.77	56.35	29530.16
Jul, 2032	141.50	56.62	29473.54
Aug, 2032	141.23	56.89	29416.65
Sep, 2032	140.95	57.17	29359.48
Oct, 2032	140.68	57.44	29302.04
Nov, 2032	140.41	57.71	29244.33
Dec, 2032	140.13	57.99	29186.34
Jan, 2033	139.85	58.27	29128.07
Feb, 2033	139.57	58.55	29069.52
Mar, 2033	139.29	58.83	29010.69
Apr, 2033	139.01	59.11	28951.58
May, 2033	138.73	59.39	28892.19
Jun, 2033	138.44	59.68	28832.51
Jul, 2033	138.16	59.96	28772.55
Aug, 2033	137.87	60.25	28712.30
Sep, 2033	137.58	60.54	28651.76
Oct, 2033	137.29	60.83	28590.93
Nov, 2033	137.00	61.12	28529.80
Dec, 2033	136.71	61.41	28468.39
Jan, 2034	136.41	61.71	28406.68
Feb, 2034	136.12	62.00	28344.68
Mar, 2034	135.82	62.30	28282.37
Apr, 2034	135.52	62.60	28219.77
May, 2034	135.22	62.90	28156.87
Jun, 2034	134.92	63.20	28093.67
Jul, 2034	134.62	63.50	28030.17
Aug, 2034	134.31	63.81	27966.36
Sep, 2034	134.01	64.11	27902.24
Oct, 2034	133.70	64.42	27837.82
Nov, 2034	133.39	64.73	27773.09
Dec, 2034	133.08	65.04	27708.05
Jan, 2035	132.77	65.35	27642.70
Feb, 2035	132.45	65.67	27577.03
Mar, 2035	132.14	65.98	27511.05
Apr, 2035	131.82	66.30	27444.76
May, 2035	131.51	66.61	27378.14
Jun, 2035	131.19	66.93	27311.21
Jul, 2035	130.87	67.25	27243.96
Aug, 2035	130.54	67.58	27176.38
Sep, 2035	130.22	67.90	27108.48
Oct, 2035	129.89	68.23	27040.25
Nov, 2035	129.57	68.55	26971.70
Dec, 2035	129.24	68.88	26902.82
Jan, 2036	128.91	69.21	26833.61
Feb, 2036	128.58	69.54	26764.07
Mar, 2036	128.24	69.88	26694.19
Apr, 2036	127.91	70.21	26623.98
May, 2036	127.57	70.55	26553.44
Jun, 2036	127.24	70.88	26482.55
Jul, 2036	126.90	71.22	26411.33
Aug, 2036	126.55	71.57	26339.76
Sep, 2036	126.21	71.91	26267.85
Oct, 2036	125.87	72.25	26195.60
Nov, 2036	125.52	72.60	26123.00
Dec, 2036	125.17	72.95	26050.05
Jan, 2037	124.82	73.30	25976.76
Feb, 2037	124.47	73.65	25903.11
Mar, 2037	124.12	74.00	25829.11
Apr, 2037	123.76	74.36	25754.75
May, 2037	123.41	74.71	25680.04
Jun, 2037	123.05	75.07	25604.97
Jul, 2037	122.69	75.43	25529.54
Aug, 2037	122.33	75.79	25453.75
Sep, 2037	121.97	76.15	25377.60
Oct, 2037	121.60	76.52	25301.08
Nov, 2037	121.23	76.89	25224.19
Dec, 2037	120.87	77.25	25146.94
Jan, 2038	120.50	77.62	25069.31
Feb, 2038	120.12	78.00	24991.32
Mar, 2038	119.75	78.37	24912.95
Apr, 2038	119.37	78.75	24834.20
May, 2038	119.00	79.12	24755.08
Jun, 2038	118.62	79.50	24675.58
Jul, 2038	118.24	79.88	24595.69
Aug, 2038	117.85	80.27	24515.43
Sep, 2038	117.47	80.65	24434.78
Oct, 2038	117.08	81.04	24353.74
Nov, 2038	116.70	81.42	24272.32
Dec, 2038	116.30	81.82	24190.50
Jan, 2039	115.91	82.21	24108.29
Feb, 2039	115.52	82.60	24025.69
Mar, 2039	115.12	83.00	23942.70
Apr, 2039	114.73	83.39	23859.30
May, 2039	114.33	83.79	23775.51
Jun, 2039	113.92	84.20	23691.31
Jul, 2039	113.52	84.60	23606.71
Aug, 2039	113.12	85.00	23521.71
Sep, 2039	112.71	85.41	23436.30
Oct, 2039	112.30	85.82	23350.47
Nov, 2039	111.89	86.23	23264.24
Dec, 2039	111.47	86.65	23177.60
Jan, 2040	111.06	87.06	23090.54
Feb, 2040	110.64	87.48	23003.06
Mar, 2040	110.22	87.90	22915.16
Apr, 2040	109.80	88.32	22826.84
May, 2040	109.38	88.74	22738.10
Jun, 2040	108.95	89.17	22648.93
Jul, 2040	108.53	89.59	22559.34
Aug, 2040	108.10	90.02	22469.32
Sep, 2040	107.67	90.45	22378.86
Oct, 2040	107.23	90.89	22287.98
Nov, 2040	106.80	91.32	22196.65
Dec, 2040	106.36	91.76	22104.89
Jan, 2041	105.92	92.20	22012.69
Feb, 2041	105.48	92.64	21920.05
Mar, 2041	105.03	93.09	21826.96
Apr, 2041	104.59	93.53	21733.43
May, 2041	104.14	93.98	21639.45
Jun, 2041	103.69	94.43	21545.02
Jul, 2041	103.24	94.88	21450.13
Aug, 2041	102.78	95.34	21354.80
Sep, 2041	102.33	95.79	21259.00
Oct, 2041	101.87	96.25	21162.75
Nov, 2041	101.40	96.72	21066.03
Dec, 2041	100.94	97.18	20968.85
Jan, 2042	100.48	97.64	20871.21
Feb, 2042	100.01	98.11	20773.10
Mar, 2042	99.54	98.58	20674.51
Apr, 2042	99.07	99.05	20575.46
May, 2042	98.59	99.53	20475.93
Jun, 2042	98.11	100.01	20375.92
Jul, 2042	97.63	100.49	20275.44
Aug, 2042	97.15	100.97	20174.47
Sep, 2042	96.67	101.45	20073.02
Oct, 2042	96.18	101.94	19971.08
Nov, 2042	95.69	102.43	19868.66
Dec, 2042	95.20	102.92	19765.74
Jan, 2043	94.71	103.41	19662.33
Feb, 2043	94.22	103.90	19558.43
Mar, 2043	93.72	104.40	19454.03
Apr, 2043	93.22	104.90	19349.12
May, 2043	92.71	105.41	19243.72
Jun, 2043	92.21	105.91	19137.81
Jul, 2043	91.70	106.42	19031.39
Aug, 2043	91.19	106.93	18924.46
Sep, 2043	90.68	107.44	18817.02
Oct, 2043	90.16	107.96	18709.07
Nov, 2043	89.65	108.47	18600.59
Dec, 2043	89.13	108.99	18491.60
Jan, 2044	88.61	109.51	18382.09
Feb, 2044	88.08	110.04	18272.05
Mar, 2044	87.55	110.57	18161.48
Apr, 2044	87.02	111.10	18050.39
May, 2044	86.49	111.63	17938.76
Jun, 2044	85.96	112.16	17826.59
Jul, 2044	85.42	112.70	17713.89
Aug, 2044	84.88	113.24	17600.65
Sep, 2044	84.34	113.78	17486.87
Oct, 2044	83.79	114.33	17372.54
Nov, 2044	83.24	114.88	17257.66
Dec, 2044	82.69	115.43	17142.24
Jan, 2045	82.14	115.98	17026.26
Feb, 2045	81.58	116.54	16909.72
Mar, 2045	81.03	117.09	16792.63
Apr, 2045	80.46	117.66	16674.97
May, 2045	79.90	118.22	16556.75
Jun, 2045	79.33	118.79	16437.97
Jul, 2045	78.77	119.35	16318.61
Aug, 2045	78.19	119.93	16198.68
Sep, 2045	77.62	120.50	16078.18
Oct, 2045	77.04	121.08	15957.10
Nov, 2045	76.46	121.66	15835.45
Dec, 2045	75.88	122.24	15713.20
Jan, 2046	75.29	122.83	15590.38
Feb, 2046	74.70	123.42	15466.96
Mar, 2046	74.11	124.01	15342.95
Apr, 2046	73.52	124.60	15218.35
May, 2046	72.92	125.20	15093.15
Jun, 2046	72.32	125.80	14967.35
Jul, 2046	71.72	126.40	14840.95
Aug, 2046	71.11	127.01	14713.95
Sep, 2046	70.50	127.62	14586.33
Oct, 2046	69.89	128.23	14458.10
Nov, 2046	69.28	128.84	14329.26
Dec, 2046	68.66	129.46	14199.80
Jan, 2047	68.04	130.08	14069.72
Feb, 2047	67.42	130.70	13939.02
Mar, 2047	66.79	131.33	13807.69
Apr, 2047	66.16	131.96	13675.73
May, 2047	65.53	132.59	13543.14
Jun, 2047	64.89	133.23	13409.92
Jul, 2047	64.26	133.86	13276.05
Aug, 2047	63.61	134.51	13141.55
Sep, 2047	62.97	135.15	13006.40
Oct, 2047	62.32	135.80	12870.60
Nov, 2047	61.67	136.45	12734.15
Dec, 2047	61.02	137.10	12597.05
Jan, 2048	60.36	137.76	12459.29
Feb, 2048	59.70	138.42	12320.87
Mar, 2048	59.04	139.08	12181.79
Apr, 2048	58.37	139.75	12042.04
May, 2048	57.70	140.42	11901.62
Jun, 2048	57.03	141.09	11760.53
Jul, 2048	56.35	141.77	11618.76
Aug, 2048	55.67	142.45	11476.31
Sep, 2048	54.99	143.13	11333.19
Oct, 2048	54.30	143.82	11189.37
Nov, 2048	53.62	144.50	11044.87
Dec, 2048	52.92	145.20	10899.67
Jan, 2049	52.23	145.89	10753.78
Feb, 2049	51.53	146.59	10607.19
Mar, 2049	50.83	147.29	10459.89
Apr, 2049	50.12	148.00	10311.89
May, 2049	49.41	148.71	10163.18
Jun, 2049	48.70	149.42	10013.76
Jul, 2049	47.98	150.14	9863.62
Aug, 2049	47.26	150.86	9712.77
Sep, 2049	46.54	151.58	9561.19
Oct, 2049	45.81	152.31	9408.88
Nov, 2049	45.08	153.04	9255.85
Dec, 2049	44.35	153.77	9102.08
Jan, 2050	43.61	154.51	8947.57
Feb, 2050	42.87	155.25	8792.32
Mar, 2050	42.13	155.99	8636.33
Apr, 2050	41.38	156.74	8479.60
May, 2050	40.63	157.49	8322.11
Jun, 2050	39.88	158.24	8163.87
Jul, 2050	39.12	159.00	8004.86
Aug, 2050	38.36	159.76	7845.10
Sep, 2050	37.59	160.53	7684.57
Oct, 2050	36.82	161.30	7523.27
Nov, 2050	36.05	162.07	7361.20
Dec, 2050	35.27	162.85	7198.36
Jan, 2051	34.49	163.63	7034.73
Feb, 2051	33.71	164.41	6870.32
Mar, 2051	32.92	165.20	6705.12
Apr, 2051	32.13	165.99	6539.12
May, 2051	31.33	166.79	6372.34
Jun, 2051	30.53	167.59	6204.75
Jul, 2051	29.73	168.39	6036.36
Aug, 2051	28.92	169.20	5867.17
Sep, 2051	28.11	170.01	5697.16
Oct, 2051	27.30	170.82	5526.34
Nov, 2051	26.48	171.64	5354.70
Dec, 2051	25.66	172.46	5182.24
Jan, 2052	24.83	173.29	5008.95
Feb, 2052	24.00	174.12	4834.83
Mar, 2052	23.17	174.95	4659.88
Apr, 2052	22.33	175.79	4484.09
May, 2052	21.49	176.63	4307.45
Jun, 2052	20.64	177.48	4129.97
Jul, 2052	19.79	178.33	3951.64
Aug, 2052	18.93	179.19	3772.46
Sep, 2052	18.08	180.04	3592.41
Oct, 2052	17.21	180.91	3411.51
Nov, 2052	16.35	181.77	3229.73
Dec, 2052	15.48	182.64	3047.09
Jan, 2053	14.60	183.52	2863.57
Feb, 2053	13.72	184.40	2679.17
Mar, 2053	12.84	185.28	2493.89
Apr, 2053	11.95	186.17	2307.72
May, 2053	11.06	187.06	2120.66
Jun, 2053	10.16	187.96	1932.70
Jul, 2053	9.26	188.86	1743.84
Aug, 2053	8.36	189.76	1554.07
Sep, 2053	7.45	190.67	1363.40
Oct, 2053	6.53	191.59	1171.81
Nov, 2053	5.61	192.51	979.31
Dec, 2053	4.69	193.43	785.88
Jan, 2054	3.77	194.35	591.53
Feb, 2054	2.83	195.29	396.24
Mar, 2054	1.90	196.22	200.02
Apr, 2054	0.96	197.16	2.86