Mortgage Parameters

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

Mortgage Summary

Property Total:	$230,000
Down Payment	$69,000
Mortgage Amount:	$161,000
Mortgage Payment:	$939.55 / month
Estimated Tax:	+ $127.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,067.33 / month
Total Interest Paid:	$177,238.80 over 30 years
Total Tax Paid:	$46,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	771.46	168.09	160831.91
Jun, 2024	770.65	168.90	160663.01
Jul, 2024	769.84	169.71	160493.30
Aug, 2024	769.03	170.52	160322.79
Sep, 2024	768.21	171.34	160151.45
Oct, 2024	767.39	172.16	159979.29
Nov, 2024	766.57	172.98	159806.31
Dec, 2024	765.74	173.81	159632.50
Jan, 2025	764.91	174.64	159457.85
Feb, 2025	764.07	175.48	159282.37
Mar, 2025	763.23	176.32	159106.05
Apr, 2025	762.38	177.17	158928.88
May, 2025	761.53	178.02	158750.87
Jun, 2025	760.68	178.87	158572.00
Jul, 2025	759.82	179.73	158392.27
Aug, 2025	758.96	180.59	158211.69
Sep, 2025	758.10	181.45	158030.23
Oct, 2025	757.23	182.32	157847.91
Nov, 2025	756.35	183.20	157664.72
Dec, 2025	755.48	184.07	157480.64
Jan, 2026	754.59	184.96	157295.69
Feb, 2026	753.71	185.84	157109.85
Mar, 2026	752.82	186.73	156923.11
Apr, 2026	751.92	187.63	156735.49
May, 2026	751.02	188.53	156546.96
Jun, 2026	750.12	189.43	156357.53
Jul, 2026	749.21	190.34	156167.20
Aug, 2026	748.30	191.25	155975.95
Sep, 2026	747.38	192.17	155783.78
Oct, 2026	746.46	193.09	155590.70
Nov, 2026	745.54	194.01	155396.68
Dec, 2026	744.61	194.94	155201.74
Jan, 2027	743.68	195.87	155005.87
Feb, 2027	742.74	196.81	154809.05
Mar, 2027	741.79	197.76	154611.30
Apr, 2027	740.85	198.70	154412.59
May, 2027	739.89	199.66	154212.94
Jun, 2027	738.94	200.61	154012.32
Jul, 2027	737.98	201.57	153810.75
Aug, 2027	737.01	202.54	153608.21
Sep, 2027	736.04	203.51	153404.70
Oct, 2027	735.06	204.49	153200.21
Nov, 2027	734.08	205.47	152994.75
Dec, 2027	733.10	206.45	152788.30
Jan, 2028	732.11	207.44	152580.86
Feb, 2028	731.12	208.43	152372.42
Mar, 2028	730.12	209.43	152162.99
Apr, 2028	729.11	210.44	151952.56
May, 2028	728.11	211.44	151741.11
Jun, 2028	727.09	212.46	151528.66
Jul, 2028	726.07	213.48	151315.18
Aug, 2028	725.05	214.50	151100.68
Sep, 2028	724.02	215.53	150885.16
Oct, 2028	722.99	216.56	150668.60
Nov, 2028	721.95	217.60	150451.00
Dec, 2028	720.91	218.64	150232.36
Jan, 2029	719.86	219.69	150012.68
Feb, 2029	718.81	220.74	149791.94
Mar, 2029	717.75	221.80	149570.14
Apr, 2029	716.69	222.86	149347.28
May, 2029	715.62	223.93	149123.35
Jun, 2029	714.55	225.00	148898.35
Jul, 2029	713.47	226.08	148672.27
Aug, 2029	712.39	227.16	148445.11
Sep, 2029	711.30	228.25	148216.86
Oct, 2029	710.21	229.34	147987.52
Nov, 2029	709.11	230.44	147757.07
Dec, 2029	708.00	231.55	147525.53
Jan, 2030	706.89	232.66	147292.87
Feb, 2030	705.78	233.77	147059.10
Mar, 2030	704.66	234.89	146824.21
Apr, 2030	703.53	236.02	146588.19
May, 2030	702.40	237.15	146351.04
Jun, 2030	701.27	238.28	146112.76
Jul, 2030	700.12	239.43	145873.33
Aug, 2030	698.98	240.57	145632.76
Sep, 2030	697.82	241.73	145391.03
Oct, 2030	696.67	242.88	145148.14
Nov, 2030	695.50	244.05	144904.10
Dec, 2030	694.33	245.22	144658.88
Jan, 2031	693.16	246.39	144412.49
Feb, 2031	691.98	247.57	144164.91
Mar, 2031	690.79	248.76	143916.15
Apr, 2031	689.60	249.95	143666.20
May, 2031	688.40	251.15	143415.05
Jun, 2031	687.20	252.35	143162.70
Jul, 2031	685.99	253.56	142909.14
Aug, 2031	684.77	254.78	142654.36
Sep, 2031	683.55	256.00	142398.36
Oct, 2031	682.33	257.22	142141.14
Nov, 2031	681.09	258.46	141882.68
Dec, 2031	679.85	259.70	141622.98
Jan, 2032	678.61	260.94	141362.04
Feb, 2032	677.36	262.19	141099.85
Mar, 2032	676.10	263.45	140836.41
Apr, 2032	674.84	264.71	140571.70
May, 2032	673.57	265.98	140305.72
Jun, 2032	672.30	267.25	140038.47
Jul, 2032	671.02	268.53	139769.94
Aug, 2032	669.73	269.82	139500.12
Sep, 2032	668.44	271.11	139229.01
Oct, 2032	667.14	272.41	138956.59
Nov, 2032	665.83	273.72	138682.88
Dec, 2032	664.52	275.03	138407.85
Jan, 2033	663.20	276.35	138131.50
Feb, 2033	661.88	277.67	137853.84
Mar, 2033	660.55	279.00	137574.83
Apr, 2033	659.21	280.34	137294.50
May, 2033	657.87	281.68	137012.82
Jun, 2033	656.52	283.03	136729.79
Jul, 2033	655.16	284.39	136445.40
Aug, 2033	653.80	285.75	136159.65
Sep, 2033	652.43	287.12	135872.53
Oct, 2033	651.06	288.49	135584.04
Nov, 2033	649.67	289.88	135294.16
Dec, 2033	648.28	291.27	135002.90
Jan, 2034	646.89	292.66	134710.24
Feb, 2034	645.49	294.06	134416.17
Mar, 2034	644.08	295.47	134120.70
Apr, 2034	642.66	296.89	133823.81
May, 2034	641.24	298.31	133525.50
Jun, 2034	639.81	299.74	133225.76
Jul, 2034	638.37	301.18	132924.58
Aug, 2034	636.93	302.62	132621.96
Sep, 2034	635.48	304.07	132317.89
Oct, 2034	634.02	305.53	132012.37
Nov, 2034	632.56	306.99	131705.38
Dec, 2034	631.09	308.46	131396.91
Jan, 2035	629.61	309.94	131086.97
Feb, 2035	628.13	311.42	130775.55
Mar, 2035	626.63	312.92	130462.63
Apr, 2035	625.13	314.42	130148.22
May, 2035	623.63	315.92	129832.29
Jun, 2035	622.11	317.44	129514.86
Jul, 2035	620.59	318.96	129195.90
Aug, 2035	619.06	320.49	128875.41
Sep, 2035	617.53	322.02	128553.39
Oct, 2035	615.98	323.57	128229.83
Nov, 2035	614.43	325.12	127904.71
Dec, 2035	612.88	326.67	127578.04
Jan, 2036	611.31	328.24	127249.80
Feb, 2036	609.74	329.81	126919.99
Mar, 2036	608.16	331.39	126588.59
Apr, 2036	606.57	332.98	126255.61
May, 2036	604.97	334.58	125921.04
Jun, 2036	603.37	336.18	125584.86
Jul, 2036	601.76	337.79	125247.07
Aug, 2036	600.14	339.41	124907.66
Sep, 2036	598.52	341.03	124566.63
Oct, 2036	596.88	342.67	124223.96
Nov, 2036	595.24	344.31	123879.65
Dec, 2036	593.59	345.96	123533.69
Jan, 2037	591.93	347.62	123186.07
Feb, 2037	590.27	349.28	122836.79
Mar, 2037	588.59	350.96	122485.83
Apr, 2037	586.91	352.64	122133.20
May, 2037	585.22	354.33	121778.87
Jun, 2037	583.52	356.03	121422.84
Jul, 2037	581.82	357.73	121065.11
Aug, 2037	580.10	359.45	120705.66
Sep, 2037	578.38	361.17	120344.49
Oct, 2037	576.65	362.90	119981.59
Nov, 2037	574.91	364.64	119616.96
Dec, 2037	573.16	366.39	119250.57
Jan, 2038	571.41	368.14	118882.43
Feb, 2038	569.64	369.91	118512.52
Mar, 2038	567.87	371.68	118140.85
Apr, 2038	566.09	373.46	117767.39
May, 2038	564.30	375.25	117392.14
Jun, 2038	562.50	377.05	117015.09
Jul, 2038	560.70	378.85	116636.24
Aug, 2038	558.88	380.67	116255.57
Sep, 2038	557.06	382.49	115873.08
Oct, 2038	555.23	384.32	115488.76
Nov, 2038	553.38	386.17	115102.59
Dec, 2038	551.53	388.02	114714.57
Jan, 2039	549.67	389.88	114324.70
Feb, 2039	547.81	391.74	113932.95
Mar, 2039	545.93	393.62	113539.33
Apr, 2039	544.04	395.51	113143.82
May, 2039	542.15	397.40	112746.42
Jun, 2039	540.24	399.31	112347.12
Jul, 2039	538.33	401.22	111945.90
Aug, 2039	536.41	403.14	111542.75
Sep, 2039	534.48	405.07	111137.68
Oct, 2039	532.53	407.02	110730.66
Nov, 2039	530.58	408.97	110321.70
Dec, 2039	528.62	410.93	109910.77
Jan, 2040	526.66	412.89	109497.88
Feb, 2040	524.68	414.87	109083.01
Mar, 2040	522.69	416.86	108666.15
Apr, 2040	520.69	418.86	108247.29
May, 2040	518.68	420.87	107826.42
Jun, 2040	516.67	422.88	107403.54
Jul, 2040	514.64	424.91	106978.63
Aug, 2040	512.61	426.94	106551.69
Sep, 2040	510.56	428.99	106122.70
Oct, 2040	508.50	431.05	105691.65
Nov, 2040	506.44	433.11	105258.54
Dec, 2040	504.36	435.19	104823.36
Jan, 2041	502.28	437.27	104386.08
Feb, 2041	500.18	439.37	103946.72
Mar, 2041	498.08	441.47	103505.25
Apr, 2041	495.96	443.59	103061.66
May, 2041	493.84	445.71	102615.95
Jun, 2041	491.70	447.85	102168.10
Jul, 2041	489.56	449.99	101718.10
Aug, 2041	487.40	452.15	101265.95
Sep, 2041	485.23	454.32	100811.63
Oct, 2041	483.06	456.49	100355.14
Nov, 2041	480.87	458.68	99896.46
Dec, 2041	478.67	460.88	99435.58
Jan, 2042	476.46	463.09	98972.49
Feb, 2042	474.24	465.31	98507.18
Mar, 2042	472.01	467.54	98039.65
Apr, 2042	469.77	469.78	97569.87
May, 2042	467.52	472.03	97097.84
Jun, 2042	465.26	474.29	96623.55
Jul, 2042	462.99	476.56	96146.99
Aug, 2042	460.70	478.85	95668.15
Sep, 2042	458.41	481.14	95187.01
Oct, 2042	456.10	483.45	94703.56
Nov, 2042	453.79	485.76	94217.80
Dec, 2042	451.46	488.09	93729.71
Jan, 2043	449.12	490.43	93239.28
Feb, 2043	446.77	492.78	92746.50
Mar, 2043	444.41	495.14	92251.36
Apr, 2043	442.04	497.51	91753.85
May, 2043	439.65	499.90	91253.95
Jun, 2043	437.26	502.29	90751.66
Jul, 2043	434.85	504.70	90246.96
Aug, 2043	432.43	507.12	89739.85
Sep, 2043	430.00	509.55	89230.30
Oct, 2043	427.56	511.99	88718.31
Nov, 2043	425.11	514.44	88203.87
Dec, 2043	422.64	516.91	87686.96
Jan, 2044	420.17	519.38	87167.58
Feb, 2044	417.68	521.87	86645.71
Mar, 2044	415.18	524.37	86121.34
Apr, 2044	412.66	526.89	85594.45
May, 2044	410.14	529.41	85065.04
Jun, 2044	407.60	531.95	84533.09
Jul, 2044	405.05	534.50	83998.60
Aug, 2044	402.49	537.06	83461.54
Sep, 2044	399.92	539.63	82921.91
Oct, 2044	397.33	542.22	82379.70
Nov, 2044	394.74	544.81	81834.88
Dec, 2044	392.13	547.42	81287.46
Jan, 2045	389.50	550.05	80737.41
Feb, 2045	386.87	552.68	80184.73
Mar, 2045	384.22	555.33	79629.40
Apr, 2045	381.56	557.99	79071.40
May, 2045	378.88	560.67	78510.74
Jun, 2045	376.20	563.35	77947.38
Jul, 2045	373.50	566.05	77381.33
Aug, 2045	370.79	568.76	76812.57
Sep, 2045	368.06	571.49	76241.08
Oct, 2045	365.32	574.23	75666.85
Nov, 2045	362.57	576.98	75089.87
Dec, 2045	359.81	579.74	74510.13
Jan, 2046	357.03	582.52	73927.60
Feb, 2046	354.24	585.31	73342.29
Mar, 2046	351.43	588.12	72754.17
Apr, 2046	348.61	590.94	72163.24
May, 2046	345.78	593.77	71569.47
Jun, 2046	342.94	596.61	70972.85
Jul, 2046	340.08	599.47	70373.38
Aug, 2046	337.21	602.34	69771.04
Sep, 2046	334.32	605.23	69165.81
Oct, 2046	331.42	608.13	68557.68
Nov, 2046	328.51	611.04	67946.63
Dec, 2046	325.58	613.97	67332.66
Jan, 2047	322.64	616.91	66715.75
Feb, 2047	319.68	619.87	66095.88
Mar, 2047	316.71	622.84	65473.04
Apr, 2047	313.72	625.83	64847.21
May, 2047	310.73	628.82	64218.39
Jun, 2047	307.71	631.84	63586.55
Jul, 2047	304.69	634.86	62951.69
Aug, 2047	301.64	637.91	62313.78
Sep, 2047	298.59	640.96	61672.82
Oct, 2047	295.52	644.03	61028.78
Nov, 2047	292.43	647.12	60381.66
Dec, 2047	289.33	650.22	59731.44
Jan, 2048	286.21	653.34	59078.10
Feb, 2048	283.08	656.47	58421.64
Mar, 2048	279.94	659.61	57762.02
Apr, 2048	276.78	662.77	57099.25
May, 2048	273.60	665.95	56433.30
Jun, 2048	270.41	669.14	55764.16
Jul, 2048	267.20	672.35	55091.81
Aug, 2048	263.98	675.57	54416.24
Sep, 2048	260.74	678.81	53737.44
Oct, 2048	257.49	682.06	53055.38
Nov, 2048	254.22	685.33	52370.05
Dec, 2048	250.94	688.61	51681.44
Jan, 2049	247.64	691.91	50989.53
Feb, 2049	244.32	695.23	50294.31
Mar, 2049	240.99	698.56	49595.75
Apr, 2049	237.65	701.90	48893.85
May, 2049	234.28	705.27	48188.58
Jun, 2049	230.90	708.65	47479.94
Jul, 2049	227.51	712.04	46767.89
Aug, 2049	224.10	715.45	46052.44
Sep, 2049	220.67	718.88	45333.56
Oct, 2049	217.22	722.33	44611.23
Nov, 2049	213.76	725.79	43885.44
Dec, 2049	210.28	729.27	43156.18
Jan, 2050	206.79	732.76	42423.42
Feb, 2050	203.28	736.27	41687.15
Mar, 2050	199.75	739.80	40947.35
Apr, 2050	196.21	743.34	40204.00
May, 2050	192.64	746.91	39457.10
Jun, 2050	189.07	750.48	38706.61
Jul, 2050	185.47	754.08	37952.53
Aug, 2050	181.86	757.69	37194.84
Sep, 2050	178.23	761.32	36433.51
Oct, 2050	174.58	764.97	35668.54
Nov, 2050	170.91	768.64	34899.90
Dec, 2050	167.23	772.32	34127.58
Jan, 2051	163.53	776.02	33351.56
Feb, 2051	159.81	779.74	32571.82
Mar, 2051	156.07	783.48	31788.34
Apr, 2051	152.32	787.23	31001.11
May, 2051	148.55	791.00	30210.11
Jun, 2051	144.76	794.79	29415.31
Jul, 2051	140.95	798.60	28616.71
Aug, 2051	137.12	802.43	27814.28
Sep, 2051	133.28	806.27	27008.01
Oct, 2051	129.41	810.14	26197.87
Nov, 2051	125.53	814.02	25383.86
Dec, 2051	121.63	817.92	24565.94
Jan, 2052	117.71	821.84	23744.10
Feb, 2052	113.77	825.78	22918.32
Mar, 2052	109.82	829.73	22088.59
Apr, 2052	105.84	833.71	21254.88
May, 2052	101.85	837.70	20417.18
Jun, 2052	97.83	841.72	19575.46
Jul, 2052	93.80	845.75	18729.71
Aug, 2052	89.75	849.80	17879.91
Sep, 2052	85.67	853.88	17026.03
Oct, 2052	81.58	857.97	16168.06
Nov, 2052	77.47	862.08	15305.98
Dec, 2052	73.34	866.21	14439.78
Jan, 2053	69.19	870.36	13569.42
Feb, 2053	65.02	874.53	12694.89
Mar, 2053	60.83	878.72	11816.17
Apr, 2053	56.62	882.93	10933.24
May, 2053	52.39	887.16	10046.07
Jun, 2053	48.14	891.41	9154.66
Jul, 2053	43.87	895.68	8258.98
Aug, 2053	39.57	899.98	7359.00
Sep, 2053	35.26	904.29	6454.71
Oct, 2053	30.93	908.62	5546.09
Nov, 2053	26.58	912.97	4633.12
Dec, 2053	22.20	917.35	3715.77
Jan, 2054	17.80	921.75	2794.02
Feb, 2054	13.39	926.16	1867.86
Mar, 2054	8.95	930.60	937.26
Apr, 2054	4.49	935.06	2.20