Mortgage Parameters

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

Mortgage Summary

Property Total:	$172,500
Down Payment	$51,750
Mortgage Amount:	$120,750
Mortgage Payment:	$704.66 / month
Estimated Tax:	+ $95.83 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $800.49 / month
Total Interest Paid:	$132,926.40 over 30 years
Total Tax Paid:	$34,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	578.59	126.07	120623.93
Jun, 2024	577.99	126.67	120497.26
Jul, 2024	577.38	127.28	120369.99
Aug, 2024	576.77	127.89	120242.10
Sep, 2024	576.16	128.50	120113.60
Oct, 2024	575.54	129.12	119984.48
Nov, 2024	574.93	129.73	119854.75
Dec, 2024	574.30	130.36	119724.39
Jan, 2025	573.68	130.98	119593.41
Feb, 2025	573.05	131.61	119461.80
Mar, 2025	572.42	132.24	119329.57
Apr, 2025	571.79	132.87	119196.69
May, 2025	571.15	133.51	119063.18
Jun, 2025	570.51	134.15	118929.03
Jul, 2025	569.87	134.79	118794.24
Aug, 2025	569.22	135.44	118658.81
Sep, 2025	568.57	136.09	118522.72
Oct, 2025	567.92	136.74	118385.98
Nov, 2025	567.27	137.39	118248.59
Dec, 2025	566.61	138.05	118110.53
Jan, 2026	565.95	138.71	117971.82
Feb, 2026	565.28	139.38	117832.44
Mar, 2026	564.61	140.05	117692.40
Apr, 2026	563.94	140.72	117551.68
May, 2026	563.27	141.39	117410.29
Jun, 2026	562.59	142.07	117268.22
Jul, 2026	561.91	142.75	117125.47
Aug, 2026	561.23	143.43	116982.03
Sep, 2026	560.54	144.12	116837.91
Oct, 2026	559.85	144.81	116693.10
Nov, 2026	559.15	145.51	116547.60
Dec, 2026	558.46	146.20	116401.39
Jan, 2027	557.76	146.90	116254.49
Feb, 2027	557.05	147.61	116106.88
Mar, 2027	556.35	148.31	115958.57
Apr, 2027	555.63	149.03	115809.54
May, 2027	554.92	149.74	115659.80
Jun, 2027	554.20	150.46	115509.35
Jul, 2027	553.48	151.18	115358.17
Aug, 2027	552.76	151.90	115206.27
Sep, 2027	552.03	152.63	115053.64
Oct, 2027	551.30	153.36	114900.28
Nov, 2027	550.56	154.10	114746.18
Dec, 2027	549.83	154.83	114591.35
Jan, 2028	549.08	155.58	114435.77
Feb, 2028	548.34	156.32	114279.45
Mar, 2028	547.59	157.07	114122.38
Apr, 2028	546.84	157.82	113964.55
May, 2028	546.08	158.58	113805.97
Jun, 2028	545.32	159.34	113646.63
Jul, 2028	544.56	160.10	113486.53
Aug, 2028	543.79	160.87	113325.66
Sep, 2028	543.02	161.64	113164.02
Oct, 2028	542.24	162.42	113001.60
Nov, 2028	541.47	163.19	112838.41
Dec, 2028	540.68	163.98	112674.43
Jan, 2029	539.90	164.76	112509.67
Feb, 2029	539.11	165.55	112344.12
Mar, 2029	538.32	166.34	112177.77
Apr, 2029	537.52	167.14	112010.63
May, 2029	536.72	167.94	111842.69
Jun, 2029	535.91	168.75	111673.94
Jul, 2029	535.10	169.56	111504.39
Aug, 2029	534.29	170.37	111334.02
Sep, 2029	533.48	171.18	111162.84
Oct, 2029	532.66	172.00	110990.83
Nov, 2029	531.83	172.83	110818.00
Dec, 2029	531.00	173.66	110644.34
Jan, 2030	530.17	174.49	110469.86
Feb, 2030	529.33	175.33	110294.53
Mar, 2030	528.49	176.17	110118.37
Apr, 2030	527.65	177.01	109941.36
May, 2030	526.80	177.86	109763.50
Jun, 2030	525.95	178.71	109584.79
Jul, 2030	525.09	179.57	109405.22
Aug, 2030	524.23	180.43	109224.80
Sep, 2030	523.37	181.29	109043.50
Oct, 2030	522.50	182.16	108861.34
Nov, 2030	521.63	183.03	108678.31
Dec, 2030	520.75	183.91	108494.40
Jan, 2031	519.87	184.79	108309.61
Feb, 2031	518.98	185.68	108123.93
Mar, 2031	518.09	186.57	107937.37
Apr, 2031	517.20	187.46	107749.91
May, 2031	516.30	188.36	107561.55
Jun, 2031	515.40	189.26	107372.29
Jul, 2031	514.49	190.17	107182.12
Aug, 2031	513.58	191.08	106991.04
Sep, 2031	512.67	191.99	106799.05
Oct, 2031	511.75	192.91	106606.13
Nov, 2031	510.82	193.84	106412.29
Dec, 2031	509.89	194.77	106217.53
Jan, 2032	508.96	195.70	106021.82
Feb, 2032	508.02	196.64	105825.19
Mar, 2032	507.08	197.58	105627.61
Apr, 2032	506.13	198.53	105429.08
May, 2032	505.18	199.48	105229.60
Jun, 2032	504.23	200.43	105029.16
Jul, 2032	503.26	201.40	104827.77
Aug, 2032	502.30	202.36	104625.41
Sep, 2032	501.33	203.33	104422.08
Oct, 2032	500.36	204.30	104217.77
Nov, 2032	499.38	205.28	104012.49
Dec, 2032	498.39	206.27	103806.22
Jan, 2033	497.40	207.26	103598.97
Feb, 2033	496.41	208.25	103390.72
Mar, 2033	495.41	209.25	103181.47
Apr, 2033	494.41	210.25	102971.23
May, 2033	493.40	211.26	102759.97
Jun, 2033	492.39	212.27	102547.70
Jul, 2033	491.37	213.29	102334.42
Aug, 2033	490.35	214.31	102120.11
Sep, 2033	489.33	215.33	101904.77
Oct, 2033	488.29	216.37	101688.41
Nov, 2033	487.26	217.40	101471.00
Dec, 2033	486.22	218.44	101252.56
Jan, 2034	485.17	219.49	101033.07
Feb, 2034	484.12	220.54	100812.52
Mar, 2034	483.06	221.60	100590.92
Apr, 2034	482.00	222.66	100368.26
May, 2034	480.93	223.73	100144.53
Jun, 2034	479.86	224.80	99919.73
Jul, 2034	478.78	225.88	99693.86
Aug, 2034	477.70	226.96	99466.89
Sep, 2034	476.61	228.05	99238.85
Oct, 2034	475.52	229.14	99009.71
Nov, 2034	474.42	230.24	98779.47
Dec, 2034	473.32	231.34	98548.13
Jan, 2035	472.21	232.45	98315.68
Feb, 2035	471.10	233.56	98082.11
Mar, 2035	469.98	234.68	97847.43
Apr, 2035	468.85	235.81	97611.62
May, 2035	467.72	236.94	97374.68
Jun, 2035	466.59	238.07	97136.61
Jul, 2035	465.45	239.21	96897.40
Aug, 2035	464.30	240.36	96657.04
Sep, 2035	463.15	241.51	96415.53
Oct, 2035	461.99	242.67	96172.86
Nov, 2035	460.83	243.83	95929.02
Dec, 2035	459.66	245.00	95684.02
Jan, 2036	458.49	246.17	95437.85
Feb, 2036	457.31	247.35	95190.50
Mar, 2036	456.12	248.54	94941.96
Apr, 2036	454.93	249.73	94692.23
May, 2036	453.73	250.93	94441.30
Jun, 2036	452.53	252.13	94189.17
Jul, 2036	451.32	253.34	93935.84
Aug, 2036	450.11	254.55	93681.29
Sep, 2036	448.89	255.77	93425.51
Oct, 2036	447.66	257.00	93168.52
Nov, 2036	446.43	258.23	92910.29
Dec, 2036	445.20	259.46	92650.83
Jan, 2037	443.95	260.71	92390.12
Feb, 2037	442.70	261.96	92128.16
Mar, 2037	441.45	263.21	91864.95
Apr, 2037	440.19	264.47	91600.47
May, 2037	438.92	265.74	91334.73
Jun, 2037	437.65	267.01	91067.72
Jul, 2037	436.37	268.29	90799.43
Aug, 2037	435.08	269.58	90529.85
Sep, 2037	433.79	270.87	90258.97
Oct, 2037	432.49	272.17	89986.81
Nov, 2037	431.19	273.47	89713.33
Dec, 2037	429.88	274.78	89438.55
Jan, 2038	428.56	276.10	89162.45
Feb, 2038	427.24	277.42	88885.02
Mar, 2038	425.91	278.75	88606.27
Apr, 2038	424.57	280.09	88326.18
May, 2038	423.23	281.43	88044.75
Jun, 2038	421.88	282.78	87761.97
Jul, 2038	420.53	284.13	87477.84
Aug, 2038	419.16	285.50	87192.35
Sep, 2038	417.80	286.86	86905.48
Oct, 2038	416.42	288.24	86617.24
Nov, 2038	415.04	289.62	86327.63
Dec, 2038	413.65	291.01	86036.62
Jan, 2039	412.26	292.40	85744.22
Feb, 2039	410.86	293.80	85450.42
Mar, 2039	409.45	295.21	85155.20
Apr, 2039	408.04	296.62	84858.58
May, 2039	406.61	298.05	84560.53
Jun, 2039	405.19	299.47	84261.06
Jul, 2039	403.75	300.91	83960.15
Aug, 2039	402.31	302.35	83657.80
Sep, 2039	400.86	303.80	83354.00
Oct, 2039	399.40	305.26	83048.75
Nov, 2039	397.94	306.72	82742.03
Dec, 2039	396.47	308.19	82433.84
Jan, 2040	395.00	309.66	82124.17
Feb, 2040	393.51	311.15	81813.03
Mar, 2040	392.02	312.64	81500.39
Apr, 2040	390.52	314.14	81186.25
May, 2040	389.02	315.64	80870.61
Jun, 2040	387.50	317.16	80553.45
Jul, 2040	385.99	318.67	80234.78
Aug, 2040	384.46	320.20	79914.58
Sep, 2040	382.92	321.74	79592.84
Oct, 2040	381.38	323.28	79269.56
Nov, 2040	379.83	324.83	78944.74
Dec, 2040	378.28	326.38	78618.35
Jan, 2041	376.71	327.95	78290.41
Feb, 2041	375.14	329.52	77960.89
Mar, 2041	373.56	331.10	77629.79
Apr, 2041	371.98	332.68	77297.11
May, 2041	370.38	334.28	76962.83
Jun, 2041	368.78	335.88	76626.95
Jul, 2041	367.17	337.49	76289.46
Aug, 2041	365.55	339.11	75950.35
Sep, 2041	363.93	340.73	75609.62
Oct, 2041	362.30	342.36	75267.26
Nov, 2041	360.66	344.00	74923.25
Dec, 2041	359.01	345.65	74577.60
Jan, 2042	357.35	347.31	74230.29
Feb, 2042	355.69	348.97	73881.32
Mar, 2042	354.01	350.65	73530.67
Apr, 2042	352.33	352.33	73178.35
May, 2042	350.65	354.01	72824.33
Jun, 2042	348.95	355.71	72468.62
Jul, 2042	347.25	357.41	72111.21
Aug, 2042	345.53	359.13	71752.08
Sep, 2042	343.81	360.85	71391.23
Oct, 2042	342.08	362.58	71028.66
Nov, 2042	340.35	364.31	70664.34
Dec, 2042	338.60	366.06	70298.28
Jan, 2043	336.85	367.81	69930.47
Feb, 2043	335.08	369.58	69560.89
Mar, 2043	333.31	371.35	69189.54
Apr, 2043	331.53	373.13	68816.42
May, 2043	329.75	374.91	68441.50
Jun, 2043	327.95	376.71	68064.79
Jul, 2043	326.14	378.52	67686.28
Aug, 2043	324.33	380.33	67305.95
Sep, 2043	322.51	382.15	66923.79
Oct, 2043	320.68	383.98	66539.81
Nov, 2043	318.84	385.82	66153.99
Dec, 2043	316.99	387.67	65766.31
Jan, 2044	315.13	389.53	65376.78
Feb, 2044	313.26	391.40	64985.39
Mar, 2044	311.39	393.27	64592.12
Apr, 2044	309.50	395.16	64196.96
May, 2044	307.61	397.05	63799.91
Jun, 2044	305.71	398.95	63400.96
Jul, 2044	303.80	400.86	63000.09
Aug, 2044	301.88	402.78	62597.31
Sep, 2044	299.95	404.71	62192.60
Oct, 2044	298.01	406.65	61785.94
Nov, 2044	296.06	408.60	61377.34
Dec, 2044	294.10	410.56	60966.78
Jan, 2045	292.13	412.53	60554.25
Feb, 2045	290.16	414.50	60139.75
Mar, 2045	288.17	416.49	59723.26
Apr, 2045	286.17	418.49	59304.77
May, 2045	284.17	420.49	58884.28
Jun, 2045	282.15	422.51	58461.77
Jul, 2045	280.13	424.53	58037.24
Aug, 2045	278.10	426.56	57610.68
Sep, 2045	276.05	428.61	57182.07
Oct, 2045	274.00	430.66	56751.41
Nov, 2045	271.93	432.73	56318.68
Dec, 2045	269.86	434.80	55883.88
Jan, 2046	267.78	436.88	55447.00
Feb, 2046	265.68	438.98	55008.02
Mar, 2046	263.58	441.08	54566.94
Apr, 2046	261.47	443.19	54123.75
May, 2046	259.34	445.32	53678.43
Jun, 2046	257.21	447.45	53230.98
Jul, 2046	255.07	449.59	52781.39
Aug, 2046	252.91	451.75	52329.64
Sep, 2046	250.75	453.91	51875.72
Oct, 2046	248.57	456.09	51419.63
Nov, 2046	246.39	458.27	50961.36
Dec, 2046	244.19	460.47	50500.89
Jan, 2047	241.98	462.68	50038.21
Feb, 2047	239.77	464.89	49573.32
Mar, 2047	237.54	467.12	49106.20
Apr, 2047	235.30	469.36	48636.84
May, 2047	233.05	471.61	48165.23
Jun, 2047	230.79	473.87	47691.36
Jul, 2047	228.52	476.14	47215.22
Aug, 2047	226.24	478.42	46736.80
Sep, 2047	223.95	480.71	46256.09
Oct, 2047	221.64	483.02	45773.07
Nov, 2047	219.33	485.33	45287.74
Dec, 2047	217.00	487.66	44800.09
Jan, 2048	214.67	489.99	44310.09
Feb, 2048	212.32	492.34	43817.75
Mar, 2048	209.96	494.70	43323.05
Apr, 2048	207.59	497.07	42825.98
May, 2048	205.21	499.45	42326.53
Jun, 2048	202.81	501.85	41824.68
Jul, 2048	200.41	504.25	41320.43
Aug, 2048	197.99	506.67	40813.77
Sep, 2048	195.57	509.09	40304.67
Oct, 2048	193.13	511.53	39793.14
Nov, 2048	190.68	513.98	39279.16
Dec, 2048	188.21	516.45	38762.71
Jan, 2049	185.74	518.92	38243.79
Feb, 2049	183.25	521.41	37722.38
Mar, 2049	180.75	523.91	37198.47
Apr, 2049	178.24	526.42	36672.05
May, 2049	175.72	528.94	36143.11
Jun, 2049	173.19	531.47	35611.64
Jul, 2049	170.64	534.02	35077.62
Aug, 2049	168.08	536.58	34541.04
Sep, 2049	165.51	539.15	34001.89
Oct, 2049	162.93	541.73	33460.15
Nov, 2049	160.33	544.33	32915.82
Dec, 2049	157.72	546.94	32368.89
Jan, 2050	155.10	549.56	31819.33
Feb, 2050	152.47	552.19	31267.13
Mar, 2050	149.82	554.84	30712.30
Apr, 2050	147.16	557.50	30154.80
May, 2050	144.49	560.17	29594.63
Jun, 2050	141.81	562.85	29031.78
Jul, 2050	139.11	565.55	28466.23
Aug, 2050	136.40	568.26	27897.97
Sep, 2050	133.68	570.98	27326.99
Oct, 2050	130.94	573.72	26753.27
Nov, 2050	128.19	576.47	26176.80
Dec, 2050	125.43	579.23	25597.57
Jan, 2051	122.66	582.00	25015.57
Feb, 2051	119.87	584.79	24430.77
Mar, 2051	117.06	587.60	23843.18
Apr, 2051	114.25	590.41	23252.77
May, 2051	111.42	593.24	22659.53
Jun, 2051	108.58	596.08	22063.44
Jul, 2051	105.72	598.94	21464.50
Aug, 2051	102.85	601.81	20862.69
Sep, 2051	99.97	604.69	20258.00
Oct, 2051	97.07	607.59	19650.41
Nov, 2051	94.16	610.50	19039.91
Dec, 2051	91.23	613.43	18426.48
Jan, 2052	88.29	616.37	17810.12
Feb, 2052	85.34	619.32	17190.80
Mar, 2052	82.37	622.29	16568.51
Apr, 2052	79.39	625.27	15943.24
May, 2052	76.39	628.27	15314.97
Jun, 2052	73.38	631.28	14683.70
Jul, 2052	70.36	634.30	14049.40
Aug, 2052	67.32	637.34	13412.06
Sep, 2052	64.27	640.39	12771.66
Oct, 2052	61.20	643.46	12128.20
Nov, 2052	58.11	646.55	11481.66
Dec, 2052	55.02	649.64	10832.01
Jan, 2053	51.90	652.76	10179.26
Feb, 2053	48.78	655.88	9523.37
Mar, 2053	45.63	659.03	8864.34
Apr, 2053	42.47	662.19	8202.16
May, 2053	39.30	665.36	7536.80
Jun, 2053	36.11	668.55	6868.25
Jul, 2053	32.91	671.75	6196.50
Aug, 2053	29.69	674.97	5521.54
Sep, 2053	26.46	678.20	4843.33
Oct, 2053	23.21	681.45	4161.88
Nov, 2053	19.94	684.72	3477.16
Dec, 2053	16.66	688.00	2789.17
Jan, 2054	13.36	691.30	2097.87
Feb, 2054	10.05	694.61	1403.26
Mar, 2054	6.72	697.94	705.33
Apr, 2054	3.38	701.28	4.05