Mortgage Parameters

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

Mortgage Summary

Property Total:	$238,500
Down Payment	$71,550
Mortgage Amount:	$166,950
Mortgage Payment:	$974.27 / month
Estimated Tax:	+ $132.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,106.77 / month
Total Interest Paid:	$183,787.20 over 30 years
Total Tax Paid:	$47,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	799.97	174.30	166775.70
Jun, 2024	799.13	175.14	166600.56
Jul, 2024	798.29	175.98	166424.59
Aug, 2024	797.45	176.82	166247.77
Sep, 2024	796.60	177.67	166070.10
Oct, 2024	795.75	178.52	165891.58
Nov, 2024	794.90	179.37	165712.21
Dec, 2024	794.04	180.23	165531.98
Jan, 2025	793.17	181.10	165350.88
Feb, 2025	792.31	181.96	165168.92
Mar, 2025	791.43	182.84	164986.08
Apr, 2025	790.56	183.71	164802.37
May, 2025	789.68	184.59	164617.78
Jun, 2025	788.79	185.48	164432.30
Jul, 2025	787.90	186.37	164245.94
Aug, 2025	787.01	187.26	164058.68
Sep, 2025	786.11	188.16	163870.52
Oct, 2025	785.21	189.06	163681.47
Nov, 2025	784.31	189.96	163491.50
Dec, 2025	783.40	190.87	163300.63
Jan, 2026	782.48	191.79	163108.84
Feb, 2026	781.56	192.71	162916.14
Mar, 2026	780.64	193.63	162722.51
Apr, 2026	779.71	194.56	162527.95
May, 2026	778.78	195.49	162332.46
Jun, 2026	777.84	196.43	162136.03
Jul, 2026	776.90	197.37	161938.66
Aug, 2026	775.96	198.31	161740.35
Sep, 2026	775.01	199.26	161541.09
Oct, 2026	774.05	200.22	161340.87
Nov, 2026	773.09	201.18	161139.69
Dec, 2026	772.13	202.14	160937.55
Jan, 2027	771.16	203.11	160734.43
Feb, 2027	770.19	204.08	160530.35
Mar, 2027	769.21	205.06	160325.29
Apr, 2027	768.23	206.04	160119.24
May, 2027	767.24	207.03	159912.21
Jun, 2027	766.25	208.02	159704.19
Jul, 2027	765.25	209.02	159495.17
Aug, 2027	764.25	210.02	159285.14
Sep, 2027	763.24	211.03	159074.12
Oct, 2027	762.23	212.04	158862.08
Nov, 2027	761.21	213.06	158649.02
Dec, 2027	760.19	214.08	158434.94
Jan, 2028	759.17	215.10	158219.84
Feb, 2028	758.14	216.13	158003.71
Mar, 2028	757.10	217.17	157786.54
Apr, 2028	756.06	218.21	157568.33
May, 2028	755.01	219.26	157349.07
Jun, 2028	753.96	220.31	157128.77
Jul, 2028	752.91	221.36	156907.41
Aug, 2028	751.85	222.42	156684.99
Sep, 2028	750.78	223.49	156461.50
Oct, 2028	749.71	224.56	156236.94
Nov, 2028	748.64	225.63	156011.30
Dec, 2028	747.55	226.72	155784.59
Jan, 2029	746.47	227.80	155556.79
Feb, 2029	745.38	228.89	155327.89
Mar, 2029	744.28	229.99	155097.90
Apr, 2029	743.18	231.09	154866.81
May, 2029	742.07	232.20	154634.61
Jun, 2029	740.96	233.31	154401.30
Jul, 2029	739.84	234.43	154166.87
Aug, 2029	738.72	235.55	153931.31
Sep, 2029	737.59	236.68	153694.63
Oct, 2029	736.45	237.82	153456.81
Nov, 2029	735.31	238.96	153217.86
Dec, 2029	734.17	240.10	152977.76
Jan, 2030	733.02	241.25	152736.51
Feb, 2030	731.86	242.41	152494.10
Mar, 2030	730.70	243.57	152250.53
Apr, 2030	729.53	244.74	152005.79
May, 2030	728.36	245.91	151759.88
Jun, 2030	727.18	247.09	151512.80
Jul, 2030	726.00	248.27	151264.52
Aug, 2030	724.81	249.46	151015.06
Sep, 2030	723.61	250.66	150764.41
Oct, 2030	722.41	251.86	150512.55
Nov, 2030	721.21	253.06	150259.49
Dec, 2030	719.99	254.28	150005.21
Jan, 2031	718.77	255.50	149749.72
Feb, 2031	717.55	256.72	149493.00
Mar, 2031	716.32	257.95	149235.05
Apr, 2031	715.08	259.19	148975.86
May, 2031	713.84	260.43	148715.43
Jun, 2031	712.59	261.68	148453.76
Jul, 2031	711.34	262.93	148190.83
Aug, 2031	710.08	264.19	147926.64
Sep, 2031	708.82	265.45	147661.19
Oct, 2031	707.54	266.73	147394.46
Nov, 2031	706.27	268.00	147126.45
Dec, 2031	704.98	269.29	146857.16
Jan, 2032	703.69	270.58	146586.59
Feb, 2032	702.39	271.88	146314.71
Mar, 2032	701.09	273.18	146041.53
Apr, 2032	699.78	274.49	145767.04
May, 2032	698.47	275.80	145491.24
Jun, 2032	697.15	277.12	145214.12
Jul, 2032	695.82	278.45	144935.66
Aug, 2032	694.48	279.79	144655.88
Sep, 2032	693.14	281.13	144374.75
Oct, 2032	691.80	282.47	144092.28
Nov, 2032	690.44	283.83	143808.45
Dec, 2032	689.08	285.19	143523.26
Jan, 2033	687.72	286.55	143236.70
Feb, 2033	686.34	287.93	142948.78
Mar, 2033	684.96	289.31	142659.47
Apr, 2033	683.58	290.69	142368.78
May, 2033	682.18	292.09	142076.69
Jun, 2033	680.78	293.49	141783.20
Jul, 2033	679.38	294.89	141488.31
Aug, 2033	677.96	296.31	141192.01
Sep, 2033	676.55	297.72	140894.28
Oct, 2033	675.12	299.15	140595.13
Nov, 2033	673.69	300.58	140294.55
Dec, 2033	672.24	302.03	139992.52
Jan, 2034	670.80	303.47	139689.05
Feb, 2034	669.34	304.93	139384.12
Mar, 2034	667.88	306.39	139077.73
Apr, 2034	666.41	307.86	138769.88
May, 2034	664.94	309.33	138460.55
Jun, 2034	663.46	310.81	138149.73
Jul, 2034	661.97	312.30	137837.43
Aug, 2034	660.47	313.80	137523.63
Sep, 2034	658.97	315.30	137208.33
Oct, 2034	657.46	316.81	136891.52
Nov, 2034	655.94	318.33	136573.18
Dec, 2034	654.41	319.86	136253.33
Jan, 2035	652.88	321.39	135931.94
Feb, 2035	651.34	322.93	135609.01
Mar, 2035	649.79	324.48	135284.53
Apr, 2035	648.24	326.03	134958.50
May, 2035	646.68	327.59	134630.91
Jun, 2035	645.11	329.16	134301.74
Jul, 2035	643.53	330.74	133971.00
Aug, 2035	641.94	332.33	133638.68
Sep, 2035	640.35	333.92	133304.76
Oct, 2035	638.75	335.52	132969.24
Nov, 2035	637.14	337.13	132632.11
Dec, 2035	635.53	338.74	132293.37
Jan, 2036	633.91	340.36	131953.01
Feb, 2036	632.27	342.00	131611.01
Mar, 2036	630.64	343.63	131267.38
Apr, 2036	628.99	345.28	130922.10
May, 2036	627.34	346.93	130575.17
Jun, 2036	625.67	348.60	130226.57
Jul, 2036	624.00	350.27	129876.30
Aug, 2036	622.32	351.95	129524.35
Sep, 2036	620.64	353.63	129170.72
Oct, 2036	618.94	355.33	128815.39
Nov, 2036	617.24	357.03	128458.37
Dec, 2036	615.53	358.74	128099.62
Jan, 2037	613.81	360.46	127739.17
Feb, 2037	612.08	362.19	127376.98
Mar, 2037	610.35	363.92	127013.06
Apr, 2037	608.60	365.67	126647.39
May, 2037	606.85	367.42	126279.97
Jun, 2037	605.09	369.18	125910.79
Jul, 2037	603.32	370.95	125539.85
Aug, 2037	601.55	372.72	125167.12
Sep, 2037	599.76	374.51	124792.61
Oct, 2037	597.96	376.31	124416.31
Nov, 2037	596.16	378.11	124038.20
Dec, 2037	594.35	379.92	123658.28
Jan, 2038	592.53	381.74	123276.54
Feb, 2038	590.70	383.57	122892.97
Mar, 2038	588.86	385.41	122507.56
Apr, 2038	587.02	387.25	122120.30
May, 2038	585.16	389.11	121731.19
Jun, 2038	583.30	390.97	121340.22
Jul, 2038	581.42	392.85	120947.37
Aug, 2038	579.54	394.73	120552.64
Sep, 2038	577.65	396.62	120156.02
Oct, 2038	575.75	398.52	119757.50
Nov, 2038	573.84	400.43	119357.06
Dec, 2038	571.92	402.35	118954.71
Jan, 2039	569.99	404.28	118550.43
Feb, 2039	568.05	406.22	118144.22
Mar, 2039	566.11	408.16	117736.06
Apr, 2039	564.15	410.12	117325.94
May, 2039	562.19	412.08	116913.86
Jun, 2039	560.21	414.06	116499.80
Jul, 2039	558.23	416.04	116083.76
Aug, 2039	556.23	418.04	115665.72
Sep, 2039	554.23	420.04	115245.68
Oct, 2039	552.22	422.05	114823.63
Nov, 2039	550.20	424.07	114399.56
Dec, 2039	548.16	426.11	113973.45
Jan, 2040	546.12	428.15	113545.31
Feb, 2040	544.07	430.20	113115.11
Mar, 2040	542.01	432.26	112682.85
Apr, 2040	539.94	434.33	112248.51
May, 2040	537.86	436.41	111812.10
Jun, 2040	535.77	438.50	111373.60
Jul, 2040	533.67	440.60	110932.99
Aug, 2040	531.55	442.72	110490.28
Sep, 2040	529.43	444.84	110045.44
Oct, 2040	527.30	446.97	109598.47
Nov, 2040	525.16	449.11	109149.36
Dec, 2040	523.01	451.26	108698.10
Jan, 2041	520.85	453.42	108244.67
Feb, 2041	518.67	455.60	107789.08
Mar, 2041	516.49	457.78	107331.29
Apr, 2041	514.30	459.97	106871.32
May, 2041	512.09	462.18	106409.14
Jun, 2041	509.88	464.39	105944.75
Jul, 2041	507.65	466.62	105478.13
Aug, 2041	505.42	468.85	105009.28
Sep, 2041	503.17	471.10	104538.18
Oct, 2041	500.91	473.36	104064.82
Nov, 2041	498.64	475.63	103589.19
Dec, 2041	496.36	477.91	103111.29
Jan, 2042	494.07	480.20	102631.09
Feb, 2042	491.77	482.50	102148.60
Mar, 2042	489.46	484.81	101663.79
Apr, 2042	487.14	487.13	101176.66
May, 2042	484.80	489.47	100687.19
Jun, 2042	482.46	491.81	100195.38
Jul, 2042	480.10	494.17	99701.21
Aug, 2042	477.73	496.54	99204.68
Sep, 2042	475.36	498.91	98705.77
Oct, 2042	472.97	501.30	98204.46
Nov, 2042	470.56	503.71	97700.75
Dec, 2042	468.15	506.12	97194.63
Jan, 2043	465.72	508.55	96686.09
Feb, 2043	463.29	510.98	96175.11
Mar, 2043	460.84	513.43	95661.67
Apr, 2043	458.38	515.89	95145.78
May, 2043	455.91	518.36	94627.42
Jun, 2043	453.42	520.85	94106.57
Jul, 2043	450.93	523.34	93583.23
Aug, 2043	448.42	525.85	93057.38
Sep, 2043	445.90	528.37	92529.01
Oct, 2043	443.37	530.90	91998.11
Nov, 2043	440.82	533.45	91464.66
Dec, 2043	438.27	536.00	90928.66
Jan, 2044	435.70	538.57	90390.09
Feb, 2044	433.12	541.15	89848.94
Mar, 2044	430.53	543.74	89305.20
Apr, 2044	427.92	546.35	88758.85
May, 2044	425.30	548.97	88209.88
Jun, 2044	422.67	551.60	87658.28
Jul, 2044	420.03	554.24	87104.04
Aug, 2044	417.37	556.90	86547.14
Sep, 2044	414.71	559.56	85987.58
Oct, 2044	412.02	562.25	85425.33
Nov, 2044	409.33	564.94	84860.39
Dec, 2044	406.62	567.65	84292.75
Jan, 2045	403.90	570.37	83722.38
Feb, 2045	401.17	573.10	83149.28
Mar, 2045	398.42	575.85	82573.43
Apr, 2045	395.66	578.61	81994.83
May, 2045	392.89	581.38	81413.45
Jun, 2045	390.11	584.16	80829.28
Jul, 2045	387.31	586.96	80242.32
Aug, 2045	384.49	589.78	79652.55
Sep, 2045	381.67	592.60	79059.94
Oct, 2045	378.83	595.44	78464.50
Nov, 2045	375.98	598.29	77866.21
Dec, 2045	373.11	601.16	77265.05
Jan, 2046	370.23	604.04	76661.01
Feb, 2046	367.33	606.94	76054.07
Mar, 2046	364.43	609.84	75444.23
Apr, 2046	361.50	612.77	74831.46
May, 2046	358.57	615.70	74215.76
Jun, 2046	355.62	618.65	73597.10
Jul, 2046	352.65	621.62	72975.49
Aug, 2046	349.67	624.60	72350.89
Sep, 2046	346.68	627.59	71723.30
Oct, 2046	343.67	630.60	71092.71
Nov, 2046	340.65	633.62	70459.09
Dec, 2046	337.62	636.65	69822.44
Jan, 2047	334.57	639.70	69182.73
Feb, 2047	331.50	642.77	68539.96
Mar, 2047	328.42	645.85	67894.11
Apr, 2047	325.33	648.94	67245.17
May, 2047	322.22	652.05	66593.11
Jun, 2047	319.09	655.18	65937.94
Jul, 2047	315.95	658.32	65279.62
Aug, 2047	312.80	661.47	64618.15
Sep, 2047	309.63	664.64	63953.51
Oct, 2047	306.44	667.83	63285.68
Nov, 2047	303.24	671.03	62614.65
Dec, 2047	300.03	674.24	61940.41
Jan, 2048	296.80	677.47	61262.94
Feb, 2048	293.55	680.72	60582.22
Mar, 2048	290.29	683.98	59898.24
Apr, 2048	287.01	687.26	59210.98
May, 2048	283.72	690.55	58520.43
Jun, 2048	280.41	693.86	57826.57
Jul, 2048	277.09	697.18	57129.39
Aug, 2048	273.74	700.53	56428.86
Sep, 2048	270.39	703.88	55724.98
Oct, 2048	267.02	707.25	55017.73
Nov, 2048	263.63	710.64	54307.08
Dec, 2048	260.22	714.05	53593.04
Jan, 2049	256.80	717.47	52875.57
Feb, 2049	253.36	720.91	52154.66
Mar, 2049	249.91	724.36	51430.30
Apr, 2049	246.44	727.83	50702.46
May, 2049	242.95	731.32	49971.14
Jun, 2049	239.45	734.82	49236.32
Jul, 2049	235.92	738.35	48497.97
Aug, 2049	232.39	741.88	47756.09
Sep, 2049	228.83	745.44	47010.65
Oct, 2049	225.26	749.01	46261.64
Nov, 2049	221.67	752.60	45509.04
Dec, 2049	218.06	756.21	44752.83
Jan, 2050	214.44	759.83	43993.00
Feb, 2050	210.80	763.47	43229.53
Mar, 2050	207.14	767.13	42462.40
Apr, 2050	203.47	770.80	41691.60
May, 2050	199.77	774.50	40917.10
Jun, 2050	196.06	778.21	40138.89
Jul, 2050	192.33	781.94	39356.96
Aug, 2050	188.59	785.68	38571.27
Sep, 2050	184.82	789.45	37781.82
Oct, 2050	181.04	793.23	36988.59
Nov, 2050	177.24	797.03	36191.56
Dec, 2050	173.42	800.85	35390.70
Jan, 2051	169.58	804.69	34586.01
Feb, 2051	165.72	808.55	33777.47
Mar, 2051	161.85	812.42	32965.05
Apr, 2051	157.96	816.31	32148.74
May, 2051	154.05	820.22	31328.51
Jun, 2051	150.12	824.15	30504.36
Jul, 2051	146.17	828.10	29676.26
Aug, 2051	142.20	832.07	28844.18
Sep, 2051	138.21	836.06	28008.13
Oct, 2051	134.21	840.06	27168.06
Nov, 2051	130.18	844.09	26323.97
Dec, 2051	126.14	848.13	25475.84
Jan, 2052	122.07	852.20	24623.64
Feb, 2052	117.99	856.28	23767.36
Mar, 2052	113.89	860.38	22906.97
Apr, 2052	109.76	864.51	22042.47
May, 2052	105.62	868.65	21173.82
Jun, 2052	101.46	872.81	20301.00
Jul, 2052	97.28	876.99	19424.01
Aug, 2052	93.07	881.20	18542.81
Sep, 2052	88.85	885.42	17657.39
Oct, 2052	84.61	889.66	16767.73
Nov, 2052	80.35	893.92	15873.81
Dec, 2052	76.06	898.21	14975.60
Jan, 2053	71.76	902.51	14073.09
Feb, 2053	67.43	906.84	13166.25
Mar, 2053	63.09	911.18	12255.07
Apr, 2053	58.72	915.55	11339.52
May, 2053	54.34	919.93	10419.59
Jun, 2053	49.93	924.34	9495.24
Jul, 2053	45.50	928.77	8566.47
Aug, 2053	41.05	933.22	7633.25
Sep, 2053	36.58	937.69	6695.56
Oct, 2053	32.08	942.19	5753.37
Nov, 2053	27.57	946.70	4806.67
Dec, 2053	23.03	951.24	3855.43
Jan, 2054	18.47	955.80	2899.63
Feb, 2054	13.89	960.38	1939.26
Mar, 2054	9.29	964.98	974.28
Apr, 2054	4.67	969.60	4.68