Mortgage Parameters

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

Mortgage Summary

Property Total:	$214,000
Down Payment	$64,200
Mortgage Amount:	$149,800
Mortgage Payment:	$874.19 / month
Estimated Tax:	+ $118.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $993.08 / month
Total Interest Paid:	$164,908.80 over 30 years
Total Tax Paid:	$42,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	717.79	156.40	149643.60
May, 2024	717.04	157.15	149486.45
Jun, 2024	716.29	157.90	149328.55
Jul, 2024	715.53	158.66	149169.90
Aug, 2024	714.77	159.42	149010.48
Sep, 2024	714.01	160.18	148850.30
Oct, 2024	713.24	160.95	148689.35
Nov, 2024	712.47	161.72	148527.63
Dec, 2024	711.69	162.50	148365.13
Jan, 2025	710.92	163.27	148201.86
Feb, 2025	710.13	164.06	148037.80
Mar, 2025	709.35	164.84	147872.96
Apr, 2025	708.56	165.63	147707.33
May, 2025	707.76	166.43	147540.90
Jun, 2025	706.97	167.22	147373.68
Jul, 2025	706.17	168.02	147205.66
Aug, 2025	705.36	168.83	147036.83
Sep, 2025	704.55	169.64	146867.19
Oct, 2025	703.74	170.45	146696.74
Nov, 2025	702.92	171.27	146525.47
Dec, 2025	702.10	172.09	146353.38
Jan, 2026	701.28	172.91	146180.47
Feb, 2026	700.45	173.74	146006.72
Mar, 2026	699.62	174.57	145832.15
Apr, 2026	698.78	175.41	145656.74
May, 2026	697.94	176.25	145480.49
Jun, 2026	697.09	177.10	145303.39
Jul, 2026	696.25	177.94	145125.45
Aug, 2026	695.39	178.80	144946.65
Sep, 2026	694.54	179.65	144766.99
Oct, 2026	693.68	180.51	144586.48
Nov, 2026	692.81	181.38	144405.10
Dec, 2026	691.94	182.25	144222.85
Jan, 2027	691.07	183.12	144039.73
Feb, 2027	690.19	184.00	143855.73
Mar, 2027	689.31	184.88	143670.85
Apr, 2027	688.42	185.77	143485.08
May, 2027	687.53	186.66	143298.42
Jun, 2027	686.64	187.55	143110.87
Jul, 2027	685.74	188.45	142922.42
Aug, 2027	684.84	189.35	142733.07
Sep, 2027	683.93	190.26	142542.81
Oct, 2027	683.02	191.17	142351.63
Nov, 2027	682.10	192.09	142159.55
Dec, 2027	681.18	193.01	141966.54
Jan, 2028	680.26	193.93	141772.60
Feb, 2028	679.33	194.86	141577.74
Mar, 2028	678.39	195.80	141381.94
Apr, 2028	677.46	196.73	141185.21
May, 2028	676.51	197.68	140987.53
Jun, 2028	675.57	198.62	140788.91
Jul, 2028	674.61	199.58	140589.33
Aug, 2028	673.66	200.53	140388.80
Sep, 2028	672.70	201.49	140187.30
Oct, 2028	671.73	202.46	139984.85
Nov, 2028	670.76	203.43	139781.42
Dec, 2028	669.79	204.40	139577.01
Jan, 2029	668.81	205.38	139371.63
Feb, 2029	667.82	206.37	139165.26
Mar, 2029	666.83	207.36	138957.90
Apr, 2029	665.84	208.35	138749.55
May, 2029	664.84	209.35	138540.21
Jun, 2029	663.84	210.35	138329.85
Jul, 2029	662.83	211.36	138118.49
Aug, 2029	661.82	212.37	137906.12
Sep, 2029	660.80	213.39	137692.73
Oct, 2029	659.78	214.41	137478.32
Nov, 2029	658.75	215.44	137262.88
Dec, 2029	657.72	216.47	137046.41
Jan, 2030	656.68	217.51	136828.90
Feb, 2030	655.64	218.55	136610.35
Mar, 2030	654.59	219.60	136390.75
Apr, 2030	653.54	220.65	136170.10
May, 2030	652.48	221.71	135948.39
Jun, 2030	651.42	222.77	135725.62
Jul, 2030	650.35	223.84	135501.78
Aug, 2030	649.28	224.91	135276.87
Sep, 2030	648.20	225.99	135050.88
Oct, 2030	647.12	227.07	134823.81
Nov, 2030	646.03	228.16	134595.65
Dec, 2030	644.94	229.25	134366.40
Jan, 2031	643.84	230.35	134136.05
Feb, 2031	642.74	231.45	133904.59
Mar, 2031	641.63	232.56	133672.03
Apr, 2031	640.51	233.68	133438.35
May, 2031	639.39	234.80	133203.55
Jun, 2031	638.27	235.92	132967.63
Jul, 2031	637.14	237.05	132730.58
Aug, 2031	636.00	238.19	132492.39
Sep, 2031	634.86	239.33	132253.06
Oct, 2031	633.71	240.48	132012.58
Nov, 2031	632.56	241.63	131770.95
Dec, 2031	631.40	242.79	131528.16
Jan, 2032	630.24	243.95	131284.21
Feb, 2032	629.07	245.12	131039.09
Mar, 2032	627.90	246.29	130792.80
Apr, 2032	626.72	247.47	130545.32
May, 2032	625.53	248.66	130296.66
Jun, 2032	624.34	249.85	130046.81
Jul, 2032	623.14	251.05	129795.76
Aug, 2032	621.94	252.25	129543.51
Sep, 2032	620.73	253.46	129290.05
Oct, 2032	619.51	254.68	129035.37
Nov, 2032	618.29	255.90	128779.48
Dec, 2032	617.07	257.12	128522.36
Jan, 2033	615.84	258.35	128264.00
Feb, 2033	614.60	259.59	128004.41
Mar, 2033	613.35	260.84	127743.58
Apr, 2033	612.10	262.09	127481.49
May, 2033	610.85	263.34	127218.15
Jun, 2033	609.59	264.60	126953.55
Jul, 2033	608.32	265.87	126687.68
Aug, 2033	607.05	267.14	126420.53
Sep, 2033	605.77	268.42	126152.11
Oct, 2033	604.48	269.71	125882.39
Nov, 2033	603.19	271.00	125611.39
Dec, 2033	601.89	272.30	125339.09
Jan, 2034	600.58	273.61	125065.48
Feb, 2034	599.27	274.92	124790.56
Mar, 2034	597.95	276.24	124514.33
Apr, 2034	596.63	277.56	124236.77
May, 2034	595.30	278.89	123957.88
Jun, 2034	593.96	280.23	123677.66
Jul, 2034	592.62	281.57	123396.09
Aug, 2034	591.27	282.92	123113.17
Sep, 2034	589.92	284.27	122828.90
Oct, 2034	588.56	285.63	122543.26
Nov, 2034	587.19	287.00	122256.26
Dec, 2034	585.81	288.38	121967.88
Jan, 2035	584.43	289.76	121678.12
Feb, 2035	583.04	291.15	121386.97
Mar, 2035	581.65	292.54	121094.43
Apr, 2035	580.24	293.95	120800.48
May, 2035	578.84	295.35	120505.13
Jun, 2035	577.42	296.77	120208.36
Jul, 2035	576.00	298.19	119910.17
Aug, 2035	574.57	299.62	119610.55
Sep, 2035	573.13	301.06	119309.49
Oct, 2035	571.69	302.50	119006.99
Nov, 2035	570.24	303.95	118703.04
Dec, 2035	568.79	305.40	118397.64
Jan, 2036	567.32	306.87	118090.77
Feb, 2036	565.85	308.34	117782.43
Mar, 2036	564.37	309.82	117472.62
Apr, 2036	562.89	311.30	117161.32
May, 2036	561.40	312.79	116848.52
Jun, 2036	559.90	314.29	116534.23
Jul, 2036	558.39	315.80	116218.44
Aug, 2036	556.88	317.31	115901.13
Sep, 2036	555.36	318.83	115582.30
Oct, 2036	553.83	320.36	115261.94
Nov, 2036	552.30	321.89	114940.04
Dec, 2036	550.75	323.44	114616.61
Jan, 2037	549.20	324.99	114291.62
Feb, 2037	547.65	326.54	113965.08
Mar, 2037	546.08	328.11	113636.97
Apr, 2037	544.51	329.68	113307.29
May, 2037	542.93	331.26	112976.03
Jun, 2037	541.34	332.85	112643.19
Jul, 2037	539.75	334.44	112308.75
Aug, 2037	538.15	336.04	111972.70
Sep, 2037	536.54	337.65	111635.05
Oct, 2037	534.92	339.27	111295.78
Nov, 2037	533.29	340.90	110954.88
Dec, 2037	531.66	342.53	110612.35
Jan, 2038	530.02	344.17	110268.17
Feb, 2038	528.37	345.82	109922.35
Mar, 2038	526.71	347.48	109574.87
Apr, 2038	525.05	349.14	109225.73
May, 2038	523.37	350.82	108874.91
Jun, 2038	521.69	352.50	108522.42
Jul, 2038	520.00	354.19	108168.23
Aug, 2038	518.31	355.88	107812.35
Sep, 2038	516.60	357.59	107454.76
Oct, 2038	514.89	359.30	107095.45
Nov, 2038	513.17	361.02	106734.43
Dec, 2038	511.44	362.75	106371.68
Jan, 2039	509.70	364.49	106007.18
Feb, 2039	507.95	366.24	105640.94
Mar, 2039	506.20	367.99	105272.95
Apr, 2039	504.43	369.76	104903.19
May, 2039	502.66	371.53	104531.66
Jun, 2039	500.88	373.31	104158.35
Jul, 2039	499.09	375.10	103783.26
Aug, 2039	497.29	376.90	103406.36
Sep, 2039	495.49	378.70	103027.66
Oct, 2039	493.67	380.52	102647.14
Nov, 2039	491.85	382.34	102264.81
Dec, 2039	490.02	384.17	101880.63
Jan, 2040	488.18	386.01	101494.62
Feb, 2040	486.33	387.86	101106.76
Mar, 2040	484.47	389.72	100717.04
Apr, 2040	482.60	391.59	100325.45
May, 2040	480.73	393.46	99931.99
Jun, 2040	478.84	395.35	99536.64
Jul, 2040	476.95	397.24	99139.40
Aug, 2040	475.04	399.15	98740.25
Sep, 2040	473.13	401.06	98339.19
Oct, 2040	471.21	402.98	97936.21
Nov, 2040	469.28	404.91	97531.30
Dec, 2040	467.34	406.85	97124.44
Jan, 2041	465.39	408.80	96715.64
Feb, 2041	463.43	410.76	96304.88
Mar, 2041	461.46	412.73	95892.15
Apr, 2041	459.48	414.71	95477.44
May, 2041	457.50	416.69	95060.75
Jun, 2041	455.50	418.69	94642.06
Jul, 2041	453.49	420.70	94221.36
Aug, 2041	451.48	422.71	93798.65
Sep, 2041	449.45	424.74	93373.91
Oct, 2041	447.42	426.77	92947.14
Nov, 2041	445.37	428.82	92518.32
Dec, 2041	443.32	430.87	92087.45
Jan, 2042	441.25	432.94	91654.51
Feb, 2042	439.18	435.01	91219.50
Mar, 2042	437.09	437.10	90782.40
Apr, 2042	435.00	439.19	90343.21
May, 2042	432.89	441.30	89901.92
Jun, 2042	430.78	443.41	89458.51
Jul, 2042	428.66	445.53	89012.97
Aug, 2042	426.52	447.67	88565.30
Sep, 2042	424.38	449.81	88115.49
Oct, 2042	422.22	451.97	87663.52
Nov, 2042	420.05	454.14	87209.38
Dec, 2042	417.88	456.31	86753.07
Jan, 2043	415.69	458.50	86294.57
Feb, 2043	413.49	460.70	85833.88
Mar, 2043	411.29	462.90	85370.97
Apr, 2043	409.07	465.12	84905.85
May, 2043	406.84	467.35	84438.50
Jun, 2043	404.60	469.59	83968.91
Jul, 2043	402.35	471.84	83497.08
Aug, 2043	400.09	474.10	83022.98
Sep, 2043	397.82	476.37	82546.60
Oct, 2043	395.54	478.65	82067.95
Nov, 2043	393.24	480.95	81587.00
Dec, 2043	390.94	483.25	81103.75
Jan, 2044	388.62	485.57	80618.18
Feb, 2044	386.30	487.89	80130.29
Mar, 2044	383.96	490.23	79640.05
Apr, 2044	381.61	492.58	79147.47
May, 2044	379.25	494.94	78652.53
Jun, 2044	376.88	497.31	78155.22
Jul, 2044	374.49	499.70	77655.52
Aug, 2044	372.10	502.09	77153.43
Sep, 2044	369.69	504.50	76648.94
Oct, 2044	367.28	506.91	76142.02
Nov, 2044	364.85	509.34	75632.68
Dec, 2044	362.41	511.78	75120.90
Jan, 2045	359.95	514.24	74606.66
Feb, 2045	357.49	516.70	74089.96
Mar, 2045	355.01	519.18	73570.78
Apr, 2045	352.53	521.66	73049.12
May, 2045	350.03	524.16	72524.96
Jun, 2045	347.52	526.67	71998.28
Jul, 2045	344.99	529.20	71469.08
Aug, 2045	342.46	531.73	70937.35
Sep, 2045	339.91	534.28	70403.07
Oct, 2045	337.35	536.84	69866.23
Nov, 2045	334.78	539.41	69326.81
Dec, 2045	332.19	542.00	68784.81
Jan, 2046	329.59	544.60	68240.22
Feb, 2046	326.98	547.21	67693.01
Mar, 2046	324.36	549.83	67143.18
Apr, 2046	321.73	552.46	66590.72
May, 2046	319.08	555.11	66035.61
Jun, 2046	316.42	557.77	65477.84
Jul, 2046	313.75	560.44	64917.40
Aug, 2046	311.06	563.13	64354.27
Sep, 2046	308.36	565.83	63788.45
Oct, 2046	305.65	568.54	63219.91
Nov, 2046	302.93	571.26	62648.65
Dec, 2046	300.19	574.00	62074.65
Jan, 2047	297.44	576.75	61497.90
Feb, 2047	294.68	579.51	60918.39
Mar, 2047	291.90	582.29	60336.10
Apr, 2047	289.11	585.08	59751.02
May, 2047	286.31	587.88	59163.14
Jun, 2047	283.49	590.70	58572.44
Jul, 2047	280.66	593.53	57978.91
Aug, 2047	277.82	596.37	57382.53
Sep, 2047	274.96	599.23	56783.30
Oct, 2047	272.09	602.10	56181.20
Nov, 2047	269.20	604.99	55576.21
Dec, 2047	266.30	607.89	54968.32
Jan, 2048	263.39	610.80	54357.52
Feb, 2048	260.46	613.73	53743.80
Mar, 2048	257.52	616.67	53127.13
Apr, 2048	254.57	619.62	52507.50
May, 2048	251.60	622.59	51884.91
Jun, 2048	248.62	625.57	51259.34
Jul, 2048	245.62	628.57	50630.77
Aug, 2048	242.61	631.58	49999.18
Sep, 2048	239.58	634.61	49364.57
Oct, 2048	236.54	637.65	48726.92
Nov, 2048	233.48	640.71	48086.21
Dec, 2048	230.41	643.78	47442.44
Jan, 2049	227.33	646.86	46795.57
Feb, 2049	224.23	649.96	46145.61
Mar, 2049	221.11	653.08	45492.54
Apr, 2049	217.99	656.20	44836.33
May, 2049	214.84	659.35	44176.98
Jun, 2049	211.68	662.51	43514.47
Jul, 2049	208.51	665.68	42848.79
Aug, 2049	205.32	668.87	42179.92
Sep, 2049	202.11	672.08	41507.84
Oct, 2049	198.89	675.30	40832.54
Nov, 2049	195.66	678.53	40154.01
Dec, 2049	192.40	681.79	39472.22
Jan, 2050	189.14	685.05	38787.17
Feb, 2050	185.86	688.33	38098.84
Mar, 2050	182.56	691.63	37407.20
Apr, 2050	179.24	694.95	36712.26
May, 2050	175.91	698.28	36013.98
Jun, 2050	172.57	701.62	35312.36
Jul, 2050	169.21	704.98	34607.37
Aug, 2050	165.83	708.36	33899.01
Sep, 2050	162.43	711.76	33187.25
Oct, 2050	159.02	715.17	32472.08
Nov, 2050	155.60	718.59	31753.49
Dec, 2050	152.15	722.04	31031.45
Jan, 2051	148.69	725.50	30305.95
Feb, 2051	145.22	728.97	29576.98
Mar, 2051	141.72	732.47	28844.51
Apr, 2051	138.21	735.98	28108.54
May, 2051	134.69	739.50	27369.03
Jun, 2051	131.14	743.05	26625.99
Jul, 2051	127.58	746.61	25879.38
Aug, 2051	124.01	750.18	25129.19
Sep, 2051	120.41	753.78	24375.41
Oct, 2051	116.80	757.39	23618.02
Nov, 2051	113.17	761.02	22857.00
Dec, 2051	109.52	764.67	22092.34
Jan, 2052	105.86	768.33	21324.00
Feb, 2052	102.18	772.01	20551.99
Mar, 2052	98.48	775.71	19776.28
Apr, 2052	94.76	779.43	18996.85
May, 2052	91.03	783.16	18213.69
Jun, 2052	87.27	786.92	17426.77
Jul, 2052	83.50	790.69	16636.09
Aug, 2052	79.71	794.48	15841.61
Sep, 2052	75.91	798.28	15043.33
Oct, 2052	72.08	802.11	14241.22
Nov, 2052	68.24	805.95	13435.27
Dec, 2052	64.38	809.81	12625.46
Jan, 2053	60.50	813.69	11811.76
Feb, 2053	56.60	817.59	10994.17
Mar, 2053	52.68	821.51	10172.66
Apr, 2053	48.74	825.45	9347.22
May, 2053	44.79	829.40	8517.82
Jun, 2053	40.81	833.38	7684.44
Jul, 2053	36.82	837.37	6847.07
Aug, 2053	32.81	841.38	6005.69
Sep, 2053	28.78	845.41	5160.28
Oct, 2053	24.73	849.46	4310.81
Nov, 2053	20.66	853.53	3457.28
Dec, 2053	16.57	857.62	2599.66
Jan, 2054	12.46	861.73	1737.92
Feb, 2054	8.33	865.86	872.06
Mar, 2054	4.18	870.01	2.05