Mortgage Parameters

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

Mortgage Summary

Property Total:	$165,000
Down Payment	$49,500
Mortgage Amount:	$115,500
Mortgage Payment:	$674.03 / month
Estimated Tax:	+ $91.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $765.70 / month
Total Interest Paid:	$127,152.00 over 30 years
Total Tax Paid:	$33,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	553.44	120.59	115379.41
Jun, 2024	552.86	121.17	115258.24
Jul, 2024	552.28	121.75	115136.49
Aug, 2024	551.70	122.33	115014.15
Sep, 2024	551.11	122.92	114891.23
Oct, 2024	550.52	123.51	114767.72
Nov, 2024	549.93	124.10	114643.62
Dec, 2024	549.33	124.70	114518.92
Jan, 2025	548.74	125.29	114393.63
Feb, 2025	548.14	125.89	114267.74
Mar, 2025	547.53	126.50	114141.24
Apr, 2025	546.93	127.10	114014.14
May, 2025	546.32	127.71	113886.42
Jun, 2025	545.71	128.32	113758.10
Jul, 2025	545.09	128.94	113629.16
Aug, 2025	544.47	129.56	113499.60
Sep, 2025	543.85	130.18	113369.43
Oct, 2025	543.23	130.80	113238.63
Nov, 2025	542.60	131.43	113107.20
Dec, 2025	541.97	132.06	112975.14
Jan, 2026	541.34	132.69	112842.45
Feb, 2026	540.70	133.33	112709.12
Mar, 2026	540.06	133.97	112575.16
Apr, 2026	539.42	134.61	112440.55
May, 2026	538.78	135.25	112305.30
Jun, 2026	538.13	135.90	112169.40
Jul, 2026	537.48	136.55	112032.84
Aug, 2026	536.82	137.21	111895.64
Sep, 2026	536.17	137.86	111757.77
Oct, 2026	535.51	138.52	111619.25
Nov, 2026	534.84	139.19	111480.06
Dec, 2026	534.18	139.85	111340.21
Jan, 2027	533.51	140.52	111199.68
Feb, 2027	532.83	141.20	111058.49
Mar, 2027	532.16	141.87	110916.61
Apr, 2027	531.48	142.55	110774.06
May, 2027	530.79	143.24	110630.82
Jun, 2027	530.11	143.92	110486.89
Jul, 2027	529.42	144.61	110342.28
Aug, 2027	528.72	145.31	110196.97
Sep, 2027	528.03	146.00	110050.97
Oct, 2027	527.33	146.70	109904.27
Nov, 2027	526.62	147.41	109756.86
Dec, 2027	525.92	148.11	109608.75
Jan, 2028	525.21	148.82	109459.93
Feb, 2028	524.50	149.53	109310.40
Mar, 2028	523.78	150.25	109160.14
Apr, 2028	523.06	150.97	109009.17
May, 2028	522.34	151.69	108857.48
Jun, 2028	521.61	152.42	108705.06
Jul, 2028	520.88	153.15	108551.91
Aug, 2028	520.14	153.89	108398.02
Sep, 2028	519.41	154.62	108243.40
Oct, 2028	518.67	155.36	108088.03
Nov, 2028	517.92	156.11	107931.93
Dec, 2028	517.17	156.86	107775.07
Jan, 2029	516.42	157.61	107617.46
Feb, 2029	515.67	158.36	107459.10
Mar, 2029	514.91	159.12	107299.98
Apr, 2029	514.15	159.88	107140.09
May, 2029	513.38	160.65	106979.44
Jun, 2029	512.61	161.42	106818.02
Jul, 2029	511.84	162.19	106655.83
Aug, 2029	511.06	162.97	106492.86
Sep, 2029	510.28	163.75	106329.11
Oct, 2029	509.49	164.54	106164.57
Nov, 2029	508.71	165.32	105999.25
Dec, 2029	507.91	166.12	105833.13
Jan, 2030	507.12	166.91	105666.22
Feb, 2030	506.32	167.71	105498.50
Mar, 2030	505.51	168.52	105329.99
Apr, 2030	504.71	169.32	105160.66
May, 2030	503.89	170.14	104990.53
Jun, 2030	503.08	170.95	104819.58
Jul, 2030	502.26	171.77	104647.81
Aug, 2030	501.44	172.59	104475.22
Sep, 2030	500.61	173.42	104301.80
Oct, 2030	499.78	174.25	104127.55
Nov, 2030	498.94	175.09	103952.46
Dec, 2030	498.11	175.92	103776.54
Jan, 2031	497.26	176.77	103599.77
Feb, 2031	496.42	177.61	103422.15
Mar, 2031	495.56	178.47	103243.69
Apr, 2031	494.71	179.32	103064.37
May, 2031	493.85	180.18	102884.19
Jun, 2031	492.99	181.04	102703.14
Jul, 2031	492.12	181.91	102521.23
Aug, 2031	491.25	182.78	102338.45
Sep, 2031	490.37	183.66	102154.79
Oct, 2031	489.49	184.54	101970.25
Nov, 2031	488.61	185.42	101784.83
Dec, 2031	487.72	186.31	101598.52
Jan, 2032	486.83	187.20	101411.32
Feb, 2032	485.93	188.10	101223.22
Mar, 2032	485.03	189.00	101034.21
Apr, 2032	484.12	189.91	100844.31
May, 2032	483.21	190.82	100653.49
Jun, 2032	482.30	191.73	100461.76
Jul, 2032	481.38	192.65	100269.11
Aug, 2032	480.46	193.57	100075.53
Sep, 2032	479.53	194.50	99881.03
Oct, 2032	478.60	195.43	99685.60
Nov, 2032	477.66	196.37	99489.23
Dec, 2032	476.72	197.31	99291.92
Jan, 2033	475.77	198.26	99093.66
Feb, 2033	474.82	199.21	98894.45
Mar, 2033	473.87	200.16	98694.29
Apr, 2033	472.91	201.12	98493.17
May, 2033	471.95	202.08	98291.09
Jun, 2033	470.98	203.05	98088.04
Jul, 2033	470.01	204.02	97884.01
Aug, 2033	469.03	205.00	97679.01
Sep, 2033	468.05	205.98	97473.03
Oct, 2033	467.06	206.97	97266.05
Nov, 2033	466.07	207.96	97058.09
Dec, 2033	465.07	208.96	96849.13
Jan, 2034	464.07	209.96	96639.17
Feb, 2034	463.06	210.97	96428.20
Mar, 2034	462.05	211.98	96216.22
Apr, 2034	461.04	212.99	96003.23
May, 2034	460.02	214.01	95789.22
Jun, 2034	458.99	215.04	95574.18
Jul, 2034	457.96	216.07	95358.11
Aug, 2034	456.92	217.11	95141.00
Sep, 2034	455.88	218.15	94922.85
Oct, 2034	454.84	219.19	94703.66
Nov, 2034	453.79	220.24	94483.42
Dec, 2034	452.73	221.30	94262.12
Jan, 2035	451.67	222.36	94039.77
Feb, 2035	450.61	223.42	93816.34
Mar, 2035	449.54	224.49	93591.85
Apr, 2035	448.46	225.57	93366.28
May, 2035	447.38	226.65	93139.63
Jun, 2035	446.29	227.74	92911.90
Jul, 2035	445.20	228.83	92683.07
Aug, 2035	444.11	229.92	92453.14
Sep, 2035	443.00	231.03	92222.12
Oct, 2035	441.90	232.13	91989.99
Nov, 2035	440.79	233.24	91756.74
Dec, 2035	439.67	234.36	91522.38
Jan, 2036	438.54	235.49	91286.89
Feb, 2036	437.42	236.61	91050.28
Mar, 2036	436.28	237.75	90812.53
Apr, 2036	435.14	238.89	90573.65
May, 2036	434.00	240.03	90333.62
Jun, 2036	432.85	241.18	90092.43
Jul, 2036	431.69	242.34	89850.10
Aug, 2036	430.53	243.50	89606.60
Sep, 2036	429.36	244.67	89361.93
Oct, 2036	428.19	245.84	89116.10
Nov, 2036	427.01	247.02	88869.08
Dec, 2036	425.83	248.20	88620.88
Jan, 2037	424.64	249.39	88371.49
Feb, 2037	423.45	250.58	88120.91
Mar, 2037	422.25	251.78	87869.13
Apr, 2037	421.04	252.99	87616.14
May, 2037	419.83	254.20	87361.93
Jun, 2037	418.61	255.42	87106.51
Jul, 2037	417.39	256.64	86849.87
Aug, 2037	416.16	257.87	86591.99
Sep, 2037	414.92	259.11	86332.88
Oct, 2037	413.68	260.35	86072.53
Nov, 2037	412.43	261.60	85810.93
Dec, 2037	411.18	262.85	85548.08
Jan, 2038	409.92	264.11	85283.97
Feb, 2038	408.65	265.38	85018.59
Mar, 2038	407.38	266.65	84751.94
Apr, 2038	406.10	267.93	84484.01
May, 2038	404.82	269.21	84214.80
Jun, 2038	403.53	270.50	83944.30
Jul, 2038	402.23	271.80	83672.51
Aug, 2038	400.93	273.10	83399.41
Sep, 2038	399.62	274.41	83125.00
Oct, 2038	398.31	275.72	82849.28
Nov, 2038	396.99	277.04	82572.23
Dec, 2038	395.66	278.37	82293.86
Jan, 2039	394.32	279.71	82014.16
Feb, 2039	392.98	281.05	81733.11
Mar, 2039	391.64	282.39	81450.72
Apr, 2039	390.28	283.75	81166.97
May, 2039	388.93	285.10	80881.87
Jun, 2039	387.56	286.47	80595.40
Jul, 2039	386.19	287.84	80307.55
Aug, 2039	384.81	289.22	80018.33
Sep, 2039	383.42	290.61	79727.72
Oct, 2039	382.03	292.00	79435.72
Nov, 2039	380.63	293.40	79142.32
Dec, 2039	379.22	294.81	78847.51
Jan, 2040	377.81	296.22	78551.29
Feb, 2040	376.39	297.64	78253.66
Mar, 2040	374.97	299.06	77954.59
Apr, 2040	373.53	300.50	77654.09
May, 2040	372.09	301.94	77352.16
Jun, 2040	370.65	303.38	77048.77
Jul, 2040	369.19	304.84	76743.93
Aug, 2040	367.73	306.30	76437.63
Sep, 2040	366.26	307.77	76129.87
Oct, 2040	364.79	309.24	75820.63
Nov, 2040	363.31	310.72	75509.90
Dec, 2040	361.82	312.21	75197.69
Jan, 2041	360.32	313.71	74883.99
Feb, 2041	358.82	315.21	74568.77
Mar, 2041	357.31	316.72	74252.05
Apr, 2041	355.79	318.24	73933.81
May, 2041	354.27	319.76	73614.05
Jun, 2041	352.73	321.30	73292.75
Jul, 2041	351.19	322.84	72969.92
Aug, 2041	349.65	324.38	72645.54
Sep, 2041	348.09	325.94	72319.60
Oct, 2041	346.53	327.50	71992.10
Nov, 2041	344.96	329.07	71663.03
Dec, 2041	343.39	330.64	71332.39
Jan, 2042	341.80	332.23	71000.16
Feb, 2042	340.21	333.82	70666.34
Mar, 2042	338.61	335.42	70330.92
Apr, 2042	337.00	337.03	69993.89
May, 2042	335.39	338.64	69655.25
Jun, 2042	333.76	340.27	69314.98
Jul, 2042	332.13	341.90	68973.09
Aug, 2042	330.50	343.53	68629.55
Sep, 2042	328.85	345.18	68284.37
Oct, 2042	327.20	346.83	67937.54
Nov, 2042	325.53	348.50	67589.04
Dec, 2042	323.86	350.17	67238.88
Jan, 2043	322.19	351.84	66887.03
Feb, 2043	320.50	353.53	66533.50
Mar, 2043	318.81	355.22	66178.28
Apr, 2043	317.10	356.93	65821.35
May, 2043	315.39	358.64	65462.72
Jun, 2043	313.68	360.35	65102.36
Jul, 2043	311.95	362.08	64740.28
Aug, 2043	310.21	363.82	64376.47
Sep, 2043	308.47	365.56	64010.91
Oct, 2043	306.72	367.31	63643.60
Nov, 2043	304.96	369.07	63274.52
Dec, 2043	303.19	370.84	62903.69
Jan, 2044	301.41	372.62	62531.07
Feb, 2044	299.63	374.40	62156.67
Mar, 2044	297.83	376.20	61780.47
Apr, 2044	296.03	378.00	61402.47
May, 2044	294.22	379.81	61022.66
Jun, 2044	292.40	381.63	60641.03
Jul, 2044	290.57	383.46	60257.57
Aug, 2044	288.73	385.30	59872.28
Sep, 2044	286.89	387.14	59485.14
Oct, 2044	285.03	389.00	59096.14
Nov, 2044	283.17	390.86	58705.28
Dec, 2044	281.30	392.73	58312.54
Jan, 2045	279.41	394.62	57917.93
Feb, 2045	277.52	396.51	57521.42
Mar, 2045	275.62	398.41	57123.02
Apr, 2045	273.71	400.32	56722.70
May, 2045	271.80	402.23	56320.47
Jun, 2045	269.87	404.16	55916.31
Jul, 2045	267.93	406.10	55510.21
Aug, 2045	265.99	408.04	55102.16
Sep, 2045	264.03	410.00	54692.17
Oct, 2045	262.07	411.96	54280.20
Nov, 2045	260.09	413.94	53866.26
Dec, 2045	258.11	415.92	53450.34
Jan, 2046	256.12	417.91	53032.43
Feb, 2046	254.11	419.92	52612.51
Mar, 2046	252.10	421.93	52190.59
Apr, 2046	250.08	423.95	51766.64
May, 2046	248.05	425.98	51340.65
Jun, 2046	246.01	428.02	50912.63
Jul, 2046	243.96	430.07	50482.56
Aug, 2046	241.90	432.13	50050.42
Sep, 2046	239.82	434.21	49616.22
Oct, 2046	237.74	436.29	49179.93
Nov, 2046	235.65	438.38	48741.56
Dec, 2046	233.55	440.48	48301.08
Jan, 2047	231.44	442.59	47858.49
Feb, 2047	229.32	444.71	47413.78
Mar, 2047	227.19	446.84	46966.95
Apr, 2047	225.05	448.98	46517.96
May, 2047	222.90	451.13	46066.83
Jun, 2047	220.74	453.29	45613.54
Jul, 2047	218.56	455.47	45158.08
Aug, 2047	216.38	457.65	44700.43
Sep, 2047	214.19	459.84	44240.59
Oct, 2047	211.99	462.04	43778.54
Nov, 2047	209.77	464.26	43314.29
Dec, 2047	207.55	466.48	42847.80
Jan, 2048	205.31	468.72	42379.09
Feb, 2048	203.07	470.96	41908.12
Mar, 2048	200.81	473.22	41434.90
Apr, 2048	198.54	475.49	40959.41
May, 2048	196.26	477.77	40481.65
Jun, 2048	193.97	480.06	40001.59
Jul, 2048	191.67	482.36	39519.24
Aug, 2048	189.36	484.67	39034.57
Sep, 2048	187.04	486.99	38547.58
Oct, 2048	184.71	489.32	38058.26
Nov, 2048	182.36	491.67	37566.59
Dec, 2048	180.01	494.02	37072.57
Jan, 2049	177.64	496.39	36576.18
Feb, 2049	175.26	498.77	36077.41
Mar, 2049	172.87	501.16	35576.25
Apr, 2049	170.47	503.56	35072.69
May, 2049	168.06	505.97	34566.71
Jun, 2049	165.63	508.40	34058.32
Jul, 2049	163.20	510.83	33547.48
Aug, 2049	160.75	513.28	33034.20
Sep, 2049	158.29	515.74	32518.46
Oct, 2049	155.82	518.21	32000.25
Nov, 2049	153.33	520.70	31479.55
Dec, 2049	150.84	523.19	30956.36
Jan, 2050	148.33	525.70	30430.66
Feb, 2050	145.81	528.22	29902.45
Mar, 2050	143.28	530.75	29371.70
Apr, 2050	140.74	533.29	28838.41
May, 2050	138.18	535.85	28302.56
Jun, 2050	135.62	538.41	27764.15
Jul, 2050	133.04	540.99	27223.16
Aug, 2050	130.44	543.59	26679.57
Sep, 2050	127.84	546.19	26133.38
Oct, 2050	125.22	548.81	25584.57
Nov, 2050	122.59	551.44	25033.14
Dec, 2050	119.95	554.08	24479.06
Jan, 2051	117.30	556.73	23922.32
Feb, 2051	114.63	559.40	23362.92
Mar, 2051	111.95	562.08	22800.84
Apr, 2051	109.25	564.78	22236.06
May, 2051	106.55	567.48	21668.58
Jun, 2051	103.83	570.20	21098.38
Jul, 2051	101.10	572.93	20525.44
Aug, 2051	98.35	575.68	19949.76
Sep, 2051	95.59	578.44	19371.33
Oct, 2051	92.82	581.21	18790.12
Nov, 2051	90.04	583.99	18206.12
Dec, 2051	87.24	586.79	17619.33
Jan, 2052	84.43	589.60	17029.73
Feb, 2052	81.60	592.43	16437.30
Mar, 2052	78.76	595.27	15842.03
Apr, 2052	75.91	598.12	15243.91
May, 2052	73.04	600.99	14642.92
Jun, 2052	70.16	603.87	14039.06
Jul, 2052	67.27	606.76	13432.30
Aug, 2052	64.36	609.67	12822.63
Sep, 2052	61.44	612.59	12210.04
Oct, 2052	58.51	615.52	11594.52
Nov, 2052	55.56	618.47	10976.05
Dec, 2052	52.59	621.44	10354.61
Jan, 2053	49.62	624.41	9730.20
Feb, 2053	46.62	627.41	9102.79
Mar, 2053	43.62	630.41	8472.38
Apr, 2053	40.60	633.43	7838.94
May, 2053	37.56	636.47	7202.48
Jun, 2053	34.51	639.52	6562.96
Jul, 2053	31.45	642.58	5920.38
Aug, 2053	28.37	645.66	5274.71
Sep, 2053	25.27	648.76	4625.96
Oct, 2053	22.17	651.86	3974.09
Nov, 2053	19.04	654.99	3319.11
Dec, 2053	15.90	658.13	2660.98
Jan, 2054	12.75	661.28	1999.70
Feb, 2054	9.58	664.45	1335.25
Mar, 2054	6.40	667.63	667.62
Apr, 2054	3.20	670.83	0