Mortgage Parameters

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

Mortgage Summary

Property Total:	$216,500
Down Payment	$64,950
Mortgage Amount:	$151,550
Mortgage Payment:	$884.40 / month
Estimated Tax:	+ $120.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,004.68 / month
Total Interest Paid:	$166,834.80 over 30 years
Total Tax Paid:	$43,300.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	726.18	158.22	151391.78
May, 2024	725.42	158.98	151232.80
Jun, 2024	724.66	159.74	151073.05
Jul, 2024	723.89	160.51	150912.54
Aug, 2024	723.12	161.28	150751.27
Sep, 2024	722.35	162.05	150589.22
Oct, 2024	721.57	162.83	150426.39
Nov, 2024	720.79	163.61	150262.78
Dec, 2024	720.01	164.39	150098.39
Jan, 2025	719.22	165.18	149933.21
Feb, 2025	718.43	165.97	149767.24
Mar, 2025	717.63	166.77	149600.48
Apr, 2025	716.84	167.56	149432.91
May, 2025	716.03	168.37	149264.55
Jun, 2025	715.23	169.17	149095.37
Jul, 2025	714.42	169.98	148925.39
Aug, 2025	713.60	170.80	148754.59
Sep, 2025	712.78	171.62	148582.97
Oct, 2025	711.96	172.44	148410.53
Nov, 2025	711.13	173.27	148237.27
Dec, 2025	710.30	174.10	148063.17
Jan, 2026	709.47	174.93	147888.24
Feb, 2026	708.63	175.77	147712.47
Mar, 2026	707.79	176.61	147535.86
Apr, 2026	706.94	177.46	147358.40
May, 2026	706.09	178.31	147180.09
Jun, 2026	705.24	179.16	147000.93
Jul, 2026	704.38	180.02	146820.91
Aug, 2026	703.52	180.88	146640.03
Sep, 2026	702.65	181.75	146458.28
Oct, 2026	701.78	182.62	146275.66
Nov, 2026	700.90	183.50	146092.16
Dec, 2026	700.02	184.38	145907.79
Jan, 2027	699.14	185.26	145722.53
Feb, 2027	698.25	186.15	145536.38
Mar, 2027	697.36	187.04	145349.34
Apr, 2027	696.47	187.93	145161.41
May, 2027	695.57	188.83	144972.57
Jun, 2027	694.66	189.74	144782.83
Jul, 2027	693.75	190.65	144592.19
Aug, 2027	692.84	191.56	144400.62
Sep, 2027	691.92	192.48	144208.14
Oct, 2027	691.00	193.40	144014.74
Nov, 2027	690.07	194.33	143820.41
Dec, 2027	689.14	195.26	143625.15
Jan, 2028	688.20	196.20	143428.95
Feb, 2028	687.26	197.14	143231.82
Mar, 2028	686.32	198.08	143033.74
Apr, 2028	685.37	199.03	142834.71
May, 2028	684.42	199.98	142634.72
Jun, 2028	683.46	200.94	142433.78
Jul, 2028	682.50	201.90	142231.88
Aug, 2028	681.53	202.87	142029.00
Sep, 2028	680.56	203.84	141825.16
Oct, 2028	679.58	204.82	141620.34
Nov, 2028	678.60	205.80	141414.54
Dec, 2028	677.61	206.79	141207.75
Jan, 2029	676.62	207.78	140999.97
Feb, 2029	675.62	208.78	140791.19
Mar, 2029	674.62	209.78	140581.42
Apr, 2029	673.62	210.78	140370.64
May, 2029	672.61	211.79	140158.85
Jun, 2029	671.59	212.81	139946.04
Jul, 2029	670.57	213.83	139732.22
Aug, 2029	669.55	214.85	139517.37
Sep, 2029	668.52	215.88	139301.49
Oct, 2029	667.49	216.91	139084.57
Nov, 2029	666.45	217.95	138866.62
Dec, 2029	665.40	219.00	138647.62
Jan, 2030	664.35	220.05	138427.58
Feb, 2030	663.30	221.10	138206.47
Mar, 2030	662.24	222.16	137984.31
Apr, 2030	661.17	223.23	137761.09
May, 2030	660.11	224.29	137536.79
Jun, 2030	659.03	225.37	137311.42
Jul, 2030	657.95	226.45	137084.97
Aug, 2030	656.87	227.53	136857.44
Sep, 2030	655.78	228.62	136628.82
Oct, 2030	654.68	229.72	136399.09
Nov, 2030	653.58	230.82	136168.27
Dec, 2030	652.47	231.93	135936.35
Jan, 2031	651.36	233.04	135703.31
Feb, 2031	650.25	234.15	135469.15
Mar, 2031	649.12	235.28	135233.88
Apr, 2031	648.00	236.40	134997.47
May, 2031	646.86	237.54	134759.94
Jun, 2031	645.72	238.68	134521.26
Jul, 2031	644.58	239.82	134281.44
Aug, 2031	643.43	240.97	134040.47
Sep, 2031	642.28	242.12	133798.35
Oct, 2031	641.12	243.28	133555.07
Nov, 2031	639.95	244.45	133310.62
Dec, 2031	638.78	245.62	133065.00
Jan, 2032	637.60	246.80	132818.20
Feb, 2032	636.42	247.98	132570.22
Mar, 2032	635.23	249.17	132321.05
Apr, 2032	634.04	250.36	132070.69
May, 2032	632.84	251.56	131819.13
Jun, 2032	631.63	252.77	131566.36
Jul, 2032	630.42	253.98	131312.39
Aug, 2032	629.21	255.19	131057.19
Sep, 2032	627.98	256.42	130800.77
Oct, 2032	626.75	257.65	130543.13
Nov, 2032	625.52	258.88	130284.25
Dec, 2032	624.28	260.12	130024.13
Jan, 2033	623.03	261.37	129762.76
Feb, 2033	621.78	262.62	129500.14
Mar, 2033	620.52	263.88	129236.26
Apr, 2033	619.26	265.14	128971.12
May, 2033	617.99	266.41	128704.70
Jun, 2033	616.71	267.69	128437.01
Jul, 2033	615.43	268.97	128168.04
Aug, 2033	614.14	270.26	127897.78
Sep, 2033	612.84	271.56	127626.22
Oct, 2033	611.54	272.86	127353.37
Nov, 2033	610.23	274.17	127079.20
Dec, 2033	608.92	275.48	126803.72
Jan, 2034	607.60	276.80	126526.92
Feb, 2034	606.27	278.13	126248.80
Mar, 2034	604.94	279.46	125969.34
Apr, 2034	603.60	280.80	125688.54
May, 2034	602.26	282.14	125406.40
Jun, 2034	600.91	283.49	125122.91
Jul, 2034	599.55	284.85	124838.05
Aug, 2034	598.18	286.22	124551.84
Sep, 2034	596.81	287.59	124264.25
Oct, 2034	595.43	288.97	123975.28
Nov, 2034	594.05	290.35	123684.93
Dec, 2034	592.66	291.74	123393.18
Jan, 2035	591.26	293.14	123100.04
Feb, 2035	589.85	294.55	122805.50
Mar, 2035	588.44	295.96	122509.54
Apr, 2035	587.02	297.38	122212.17
May, 2035	585.60	298.80	121913.37
Jun, 2035	584.17	300.23	121613.13
Jul, 2035	582.73	301.67	121311.46
Aug, 2035	581.28	303.12	121008.35
Sep, 2035	579.83	304.57	120703.78
Oct, 2035	578.37	306.03	120397.75
Nov, 2035	576.91	307.49	120090.26
Dec, 2035	575.43	308.97	119781.29
Jan, 2036	573.95	310.45	119470.84
Feb, 2036	572.46	311.94	119158.91
Mar, 2036	570.97	313.43	118845.48
Apr, 2036	569.47	314.93	118530.54
May, 2036	567.96	316.44	118214.10
Jun, 2036	566.44	317.96	117896.15
Jul, 2036	564.92	319.48	117576.66
Aug, 2036	563.39	321.01	117255.65
Sep, 2036	561.85	322.55	116933.10
Oct, 2036	560.30	324.10	116609.01
Nov, 2036	558.75	325.65	116283.36
Dec, 2036	557.19	327.21	115956.15
Jan, 2037	555.62	328.78	115627.37
Feb, 2037	554.05	330.35	115297.02
Mar, 2037	552.46	331.94	114965.09
Apr, 2037	550.87	333.53	114631.56
May, 2037	549.28	335.12	114296.44
Jun, 2037	547.67	336.73	113959.71
Jul, 2037	546.06	338.34	113621.36
Aug, 2037	544.44	339.96	113281.40
Sep, 2037	542.81	341.59	112939.81
Oct, 2037	541.17	343.23	112596.58
Nov, 2037	539.53	344.87	112251.70
Dec, 2037	537.87	346.53	111905.17
Jan, 2038	536.21	348.19	111556.99
Feb, 2038	534.54	349.86	111207.13
Mar, 2038	532.87	351.53	110855.60
Apr, 2038	531.18	353.22	110502.38
May, 2038	529.49	354.91	110147.47
Jun, 2038	527.79	356.61	109790.86
Jul, 2038	526.08	358.32	109432.54
Aug, 2038	524.36	360.04	109072.51
Sep, 2038	522.64	361.76	108710.75
Oct, 2038	520.91	363.49	108347.25
Nov, 2038	519.16	365.24	107982.02
Dec, 2038	517.41	366.99	107615.03
Jan, 2039	515.66	368.74	107246.28
Feb, 2039	513.89	370.51	106875.77
Mar, 2039	512.11	372.29	106503.49
Apr, 2039	510.33	374.07	106129.42
May, 2039	508.54	375.86	105753.55
Jun, 2039	506.74	377.66	105375.89
Jul, 2039	504.93	379.47	104996.41
Aug, 2039	503.11	381.29	104615.12
Sep, 2039	501.28	383.12	104232.00
Oct, 2039	499.45	384.95	103847.05
Nov, 2039	497.60	386.80	103460.25
Dec, 2039	495.75	388.65	103071.59
Jan, 2040	493.88	390.52	102681.08
Feb, 2040	492.01	392.39	102288.69
Mar, 2040	490.13	394.27	101894.43
Apr, 2040	488.24	396.16	101498.27
May, 2040	486.35	398.05	101100.22
Jun, 2040	484.44	399.96	100700.26
Jul, 2040	482.52	401.88	100298.38
Aug, 2040	480.60	403.80	99894.57
Sep, 2040	478.66	405.74	99488.83
Oct, 2040	476.72	407.68	99081.15
Nov, 2040	474.76	409.64	98671.52
Dec, 2040	472.80	411.60	98259.92
Jan, 2041	470.83	413.57	97846.35
Feb, 2041	468.85	415.55	97430.79
Mar, 2041	466.86	417.54	97013.25
Apr, 2041	464.86	419.54	96593.70
May, 2041	462.84	421.56	96172.15
Jun, 2041	460.82	423.58	95748.57
Jul, 2041	458.80	425.60	95322.97
Aug, 2041	456.76	427.64	94895.32
Sep, 2041	454.71	429.69	94465.63
Oct, 2041	452.65	431.75	94033.88
Nov, 2041	450.58	433.82	93600.06
Dec, 2041	448.50	435.90	93164.16
Jan, 2042	446.41	437.99	92726.17
Feb, 2042	444.31	440.09	92286.08
Mar, 2042	442.20	442.20	91843.89
Apr, 2042	440.09	444.31	91399.57
May, 2042	437.96	446.44	90953.13
Jun, 2042	435.82	448.58	90504.55
Jul, 2042	433.67	450.73	90053.81
Aug, 2042	431.51	452.89	89600.92
Sep, 2042	429.34	455.06	89145.86
Oct, 2042	427.16	457.24	88688.62
Nov, 2042	424.97	459.43	88229.18
Dec, 2042	422.76	461.64	87767.55
Jan, 2043	420.55	463.85	87303.70
Feb, 2043	418.33	466.07	86837.63
Mar, 2043	416.10	468.30	86369.33
Apr, 2043	413.85	470.55	85898.78
May, 2043	411.60	472.80	85425.98
Jun, 2043	409.33	475.07	84950.91
Jul, 2043	407.06	477.34	84473.57
Aug, 2043	404.77	479.63	83993.94
Sep, 2043	402.47	481.93	83512.01
Oct, 2043	400.16	484.24	83027.77
Nov, 2043	397.84	486.56	82541.21
Dec, 2043	395.51	488.89	82052.32
Jan, 2044	393.17	491.23	81561.09
Feb, 2044	390.81	493.59	81067.50
Mar, 2044	388.45	495.95	80571.55
Apr, 2044	386.07	498.33	80073.22
May, 2044	383.68	500.72	79572.51
Jun, 2044	381.28	503.12	79069.39
Jul, 2044	378.87	505.53	78563.87
Aug, 2044	376.45	507.95	78055.92
Sep, 2044	374.02	510.38	77545.54
Oct, 2044	371.57	512.83	77032.71
Nov, 2044	369.12	515.28	76517.42
Dec, 2044	366.65	517.75	75999.67
Jan, 2045	364.17	520.23	75479.43
Feb, 2045	361.67	522.73	74956.71
Mar, 2045	359.17	525.23	74431.47
Apr, 2045	356.65	527.75	73903.73
May, 2045	354.12	530.28	73373.45
Jun, 2045	351.58	532.82	72840.63
Jul, 2045	349.03	535.37	72305.26
Aug, 2045	346.46	537.94	71767.32
Sep, 2045	343.89	540.51	71226.80
Oct, 2045	341.30	543.10	70683.70
Nov, 2045	338.69	545.71	70137.99
Dec, 2045	336.08	548.32	69589.67
Jan, 2046	333.45	550.95	69038.72
Feb, 2046	330.81	553.59	68485.13
Mar, 2046	328.16	556.24	67928.89
Apr, 2046	325.49	558.91	67369.98
May, 2046	322.81	561.59	66808.40
Jun, 2046	320.12	564.28	66244.12
Jul, 2046	317.42	566.98	65677.14
Aug, 2046	314.70	569.70	65107.44
Sep, 2046	311.97	572.43	64535.02
Oct, 2046	309.23	575.17	63959.85
Nov, 2046	306.47	577.93	63381.92
Dec, 2046	303.71	580.69	62801.22
Jan, 2047	300.92	583.48	62217.75
Feb, 2047	298.13	586.27	61631.47
Mar, 2047	295.32	589.08	61042.39
Apr, 2047	292.49	591.91	60450.49
May, 2047	289.66	594.74	59855.74
Jun, 2047	286.81	597.59	59258.15
Jul, 2047	283.95	600.45	58657.70
Aug, 2047	281.07	603.33	58054.37
Sep, 2047	278.18	606.22	57448.14
Oct, 2047	275.27	609.13	56839.02
Nov, 2047	272.35	612.05	56226.97
Dec, 2047	269.42	614.98	55611.99
Jan, 2048	266.47	617.93	54994.07
Feb, 2048	263.51	620.89	54373.18
Mar, 2048	260.54	623.86	53749.32
Apr, 2048	257.55	626.85	53122.47
May, 2048	254.55	629.85	52492.61
Jun, 2048	251.53	632.87	51859.74
Jul, 2048	248.49	635.91	51223.83
Aug, 2048	245.45	638.95	50584.88
Sep, 2048	242.39	642.01	49942.87
Oct, 2048	239.31	645.09	49297.78
Nov, 2048	236.22	648.18	48649.59
Dec, 2048	233.11	651.29	47998.31
Jan, 2049	229.99	654.41	47343.90
Feb, 2049	226.86	657.54	46686.35
Mar, 2049	223.71	660.69	46025.66
Apr, 2049	220.54	663.86	45361.80
May, 2049	217.36	667.04	44694.76
Jun, 2049	214.16	670.24	44024.52
Jul, 2049	210.95	673.45	43351.07
Aug, 2049	207.72	676.68	42674.40
Sep, 2049	204.48	679.92	41994.48
Oct, 2049	201.22	683.18	41311.30
Nov, 2049	197.95	686.45	40624.85
Dec, 2049	194.66	689.74	39935.11
Jan, 2050	191.36	693.04	39242.07
Feb, 2050	188.03	696.37	38545.70
Mar, 2050	184.70	699.70	37846.00
Apr, 2050	181.35	703.05	37142.95
May, 2050	177.98	706.42	36436.52
Jun, 2050	174.59	709.81	35726.71
Jul, 2050	171.19	713.21	35013.50
Aug, 2050	167.77	716.63	34296.88
Sep, 2050	164.34	720.06	33576.82
Oct, 2050	160.89	723.51	32853.31
Nov, 2050	157.42	726.98	32126.33
Dec, 2050	153.94	730.46	31395.87
Jan, 2051	150.44	733.96	30661.90
Feb, 2051	146.92	737.48	29924.43
Mar, 2051	143.39	741.01	29183.41
Apr, 2051	139.84	744.56	28438.85
May, 2051	136.27	748.13	27690.72
Jun, 2051	132.68	751.72	26939.01
Jul, 2051	129.08	755.32	26183.69
Aug, 2051	125.46	758.94	25424.75
Sep, 2051	121.83	762.57	24662.18
Oct, 2051	118.17	766.23	23895.95
Nov, 2051	114.50	769.90	23126.05
Dec, 2051	110.81	773.59	22352.47
Jan, 2052	107.11	777.29	21575.17
Feb, 2052	103.38	781.02	20794.15
Mar, 2052	99.64	784.76	20009.39
Apr, 2052	95.88	788.52	19220.87
May, 2052	92.10	792.30	18428.57
Jun, 2052	88.30	796.10	17632.47
Jul, 2052	84.49	799.91	16832.56
Aug, 2052	80.66	803.74	16028.82
Sep, 2052	76.80	807.60	15221.22
Oct, 2052	72.94	811.46	14409.76
Nov, 2052	69.05	815.35	13594.40
Dec, 2052	65.14	819.26	12775.14
Jan, 2053	61.21	823.19	11951.96
Feb, 2053	57.27	827.13	11124.83
Mar, 2053	53.31	831.09	10293.73
Apr, 2053	49.32	835.08	9458.66
May, 2053	45.32	839.08	8619.58
Jun, 2053	41.30	843.10	7776.48
Jul, 2053	37.26	847.14	6929.35
Aug, 2053	33.20	851.20	6078.15
Sep, 2053	29.12	855.28	5222.87
Oct, 2053	25.03	859.37	4363.50
Nov, 2053	20.91	863.49	3500.01
Dec, 2053	16.77	867.63	2632.38
Jan, 2054	12.61	871.79	1760.59
Feb, 2054	8.44	875.96	884.63
Mar, 2054	4.24	880.16	4.47