Mortgage Parameters

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

Mortgage Summary

Property Total:	$163,000
Down Payment	$48,900
Mortgage Amount:	$114,100
Mortgage Payment:	$665.86 / month
Estimated Tax:	+ $90.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $756.42 / month
Total Interest Paid:	$125,611.20 over 30 years
Total Tax Paid:	$32,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	546.73	119.13	113980.87
Jun, 2024	546.16	119.70	113861.17
Jul, 2024	545.58	120.28	113740.89
Aug, 2024	545.01	120.85	113620.04
Sep, 2024	544.43	121.43	113498.61
Oct, 2024	543.85	122.01	113376.60
Nov, 2024	543.26	122.60	113254.00
Dec, 2024	542.68	123.18	113130.82
Jan, 2025	542.09	123.77	113007.04
Feb, 2025	541.49	124.37	112882.67
Mar, 2025	540.90	124.96	112757.71
Apr, 2025	540.30	125.56	112632.15
May, 2025	539.70	126.16	112505.98
Jun, 2025	539.09	126.77	112379.21
Jul, 2025	538.48	127.38	112251.84
Aug, 2025	537.87	127.99	112123.85
Sep, 2025	537.26	128.60	111995.25
Oct, 2025	536.64	129.22	111866.03
Nov, 2025	536.02	129.84	111736.20
Dec, 2025	535.40	130.46	111605.74
Jan, 2026	534.78	131.08	111474.66
Feb, 2026	534.15	131.71	111342.95
Mar, 2026	533.52	132.34	111210.61
Apr, 2026	532.88	132.98	111077.63
May, 2026	532.25	133.61	110944.02
Jun, 2026	531.61	134.25	110809.77
Jul, 2026	530.96	134.90	110674.87
Aug, 2026	530.32	135.54	110539.33
Sep, 2026	529.67	136.19	110403.13
Oct, 2026	529.02	136.84	110266.29
Nov, 2026	528.36	137.50	110128.79
Dec, 2026	527.70	138.16	109990.63
Jan, 2027	527.04	138.82	109851.81
Feb, 2027	526.37	139.49	109712.32
Mar, 2027	525.70	140.16	109572.16
Apr, 2027	525.03	140.83	109431.34
May, 2027	524.36	141.50	109289.84
Jun, 2027	523.68	142.18	109147.66
Jul, 2027	523.00	142.86	109004.80
Aug, 2027	522.31	143.55	108861.25
Sep, 2027	521.63	144.23	108717.02
Oct, 2027	520.94	144.92	108572.09
Nov, 2027	520.24	145.62	108426.47
Dec, 2027	519.54	146.32	108280.16
Jan, 2028	518.84	147.02	108133.14
Feb, 2028	518.14	147.72	107985.42
Mar, 2028	517.43	148.43	107836.99
Apr, 2028	516.72	149.14	107687.85
May, 2028	516.00	149.86	107537.99
Jun, 2028	515.29	150.57	107387.42
Jul, 2028	514.56	151.30	107236.12
Aug, 2028	513.84	152.02	107084.10
Sep, 2028	513.11	152.75	106931.35
Oct, 2028	512.38	153.48	106777.87
Nov, 2028	511.64	154.22	106623.66
Dec, 2028	510.91	154.95	106468.70
Jan, 2029	510.16	155.70	106313.00
Feb, 2029	509.42	156.44	106156.56
Mar, 2029	508.67	157.19	105999.37
Apr, 2029	507.91	157.95	105841.42
May, 2029	507.16	158.70	105682.72
Jun, 2029	506.40	159.46	105523.25
Jul, 2029	505.63	160.23	105363.03
Aug, 2029	504.86	161.00	105202.03
Sep, 2029	504.09	161.77	105040.26
Oct, 2029	503.32	162.54	104877.72
Nov, 2029	502.54	163.32	104714.40
Dec, 2029	501.76	164.10	104550.30
Jan, 2030	500.97	164.89	104385.41
Feb, 2030	500.18	165.68	104219.73
Mar, 2030	499.39	166.47	104053.25
Apr, 2030	498.59	167.27	103885.98
May, 2030	497.79	168.07	103717.91
Jun, 2030	496.98	168.88	103549.03
Jul, 2030	496.17	169.69	103379.34
Aug, 2030	495.36	170.50	103208.84
Sep, 2030	494.54	171.32	103037.53
Oct, 2030	493.72	172.14	102865.39
Nov, 2030	492.90	172.96	102692.42
Dec, 2030	492.07	173.79	102518.63
Jan, 2031	491.24	174.62	102344.01
Feb, 2031	490.40	175.46	102168.55
Mar, 2031	489.56	176.30	101992.24
Apr, 2031	488.71	177.15	101815.10
May, 2031	487.86	178.00	101637.10
Jun, 2031	487.01	178.85	101458.25
Jul, 2031	486.15	179.71	101278.54
Aug, 2031	485.29	180.57	101097.98
Sep, 2031	484.43	181.43	100916.55
Oct, 2031	483.56	182.30	100734.24
Nov, 2031	482.68	183.18	100551.07
Dec, 2031	481.81	184.05	100367.02
Jan, 2032	480.93	184.93	100182.08
Feb, 2032	480.04	185.82	99996.26
Mar, 2032	479.15	186.71	99809.55
Apr, 2032	478.25	187.61	99621.94
May, 2032	477.36	188.50	99433.44
Jun, 2032	476.45	189.41	99244.03
Jul, 2032	475.54	190.32	99053.72
Aug, 2032	474.63	191.23	98862.49
Sep, 2032	473.72	192.14	98670.34
Oct, 2032	472.80	193.06	98477.28
Nov, 2032	471.87	193.99	98283.29
Dec, 2032	470.94	194.92	98088.37
Jan, 2033	470.01	195.85	97892.52
Feb, 2033	469.07	196.79	97695.73
Mar, 2033	468.13	197.73	97497.99
Apr, 2033	467.18	198.68	97299.31
May, 2033	466.23	199.63	97099.67
Jun, 2033	465.27	200.59	96899.08
Jul, 2033	464.31	201.55	96697.53
Aug, 2033	463.34	202.52	96495.01
Sep, 2033	462.37	203.49	96291.53
Oct, 2033	461.40	204.46	96087.06
Nov, 2033	460.42	205.44	95881.62
Dec, 2033	459.43	206.43	95675.19
Jan, 2034	458.44	207.42	95467.78
Feb, 2034	457.45	208.41	95259.37
Mar, 2034	456.45	209.41	95049.96
Apr, 2034	455.45	210.41	94839.54
May, 2034	454.44	211.42	94628.12
Jun, 2034	453.43	212.43	94415.69
Jul, 2034	452.41	213.45	94202.24
Aug, 2034	451.39	214.47	93987.76
Sep, 2034	450.36	215.50	93772.26
Oct, 2034	449.33	216.53	93555.73
Nov, 2034	448.29	217.57	93338.16
Dec, 2034	447.25	218.61	93119.54
Jan, 2035	446.20	219.66	92899.88
Feb, 2035	445.15	220.71	92679.16
Mar, 2035	444.09	221.77	92457.39
Apr, 2035	443.03	222.83	92234.56
May, 2035	441.96	223.90	92010.65
Jun, 2035	440.88	224.98	91785.68
Jul, 2035	439.81	226.05	91559.63
Aug, 2035	438.72	227.14	91332.49
Sep, 2035	437.63	228.23	91104.26
Oct, 2035	436.54	229.32	90874.94
Nov, 2035	435.44	230.42	90644.53
Dec, 2035	434.34	231.52	90413.01
Jan, 2036	433.23	232.63	90180.37
Feb, 2036	432.11	233.75	89946.63
Mar, 2036	430.99	234.87	89711.76
Apr, 2036	429.87	235.99	89475.77
May, 2036	428.74	237.12	89238.65
Jun, 2036	427.60	238.26	89000.39
Jul, 2036	426.46	239.40	88760.99
Aug, 2036	425.31	240.55	88520.45
Sep, 2036	424.16	241.70	88278.75
Oct, 2036	423.00	242.86	88035.89
Nov, 2036	421.84	244.02	87791.87
Dec, 2036	420.67	245.19	87546.68
Jan, 2037	419.49	246.37	87300.31
Feb, 2037	418.31	247.55	87052.76
Mar, 2037	417.13	248.73	86804.03
Apr, 2037	415.94	249.92	86554.11
May, 2037	414.74	251.12	86302.99
Jun, 2037	413.54	252.32	86050.66
Jul, 2037	412.33	253.53	85797.13
Aug, 2037	411.11	254.75	85542.38
Sep, 2037	409.89	255.97	85286.41
Oct, 2037	408.66	257.20	85029.21
Nov, 2037	407.43	258.43	84770.79
Dec, 2037	406.19	259.67	84511.12
Jan, 2038	404.95	260.91	84250.21
Feb, 2038	403.70	262.16	83988.05
Mar, 2038	402.44	263.42	83724.63
Apr, 2038	401.18	264.68	83459.95
May, 2038	399.91	265.95	83194.00
Jun, 2038	398.64	267.22	82926.78
Jul, 2038	397.36	268.50	82658.28
Aug, 2038	396.07	269.79	82388.49
Sep, 2038	394.78	271.08	82117.41
Oct, 2038	393.48	272.38	81845.03
Nov, 2038	392.17	273.69	81571.34
Dec, 2038	390.86	275.00	81296.34
Jan, 2039	389.54	276.32	81020.03
Feb, 2039	388.22	277.64	80742.39
Mar, 2039	386.89	278.97	80463.42
Apr, 2039	385.55	280.31	80183.11
May, 2039	384.21	281.65	79901.46
Jun, 2039	382.86	283.00	79618.47
Jul, 2039	381.51	284.35	79334.11
Aug, 2039	380.14	285.72	79048.39
Sep, 2039	378.77	287.09	78761.31
Oct, 2039	377.40	288.46	78472.84
Nov, 2039	376.02	289.84	78183.00
Dec, 2039	374.63	291.23	77891.77
Jan, 2040	373.23	292.63	77599.14
Feb, 2040	371.83	294.03	77305.11
Mar, 2040	370.42	295.44	77009.67
Apr, 2040	369.00	296.86	76712.81
May, 2040	367.58	298.28	76414.53
Jun, 2040	366.15	299.71	76114.83
Jul, 2040	364.72	301.14	75813.68
Aug, 2040	363.27	302.59	75511.10
Sep, 2040	361.82	304.04	75207.06
Oct, 2040	360.37	305.49	74901.57
Nov, 2040	358.90	306.96	74594.61
Dec, 2040	357.43	308.43	74286.19
Jan, 2041	355.95	309.91	73976.28
Feb, 2041	354.47	311.39	73664.89
Mar, 2041	352.98	312.88	73352.01
Apr, 2041	351.48	314.38	73037.63
May, 2041	349.97	315.89	72721.74
Jun, 2041	348.46	317.40	72404.34
Jul, 2041	346.94	318.92	72085.41
Aug, 2041	345.41	320.45	71764.96
Sep, 2041	343.87	321.99	71442.98
Oct, 2041	342.33	323.53	71119.45
Nov, 2041	340.78	325.08	70794.37
Dec, 2041	339.22	326.64	70467.73
Jan, 2042	337.66	328.20	70139.53
Feb, 2042	336.09	329.77	69809.75
Mar, 2042	334.51	331.35	69478.40
Apr, 2042	332.92	332.94	69145.46
May, 2042	331.32	334.54	68810.92
Jun, 2042	329.72	336.14	68474.78
Jul, 2042	328.11	337.75	68137.03
Aug, 2042	326.49	339.37	67797.66
Sep, 2042	324.86	341.00	67456.66
Oct, 2042	323.23	342.63	67114.03
Nov, 2042	321.59	344.27	66769.76
Dec, 2042	319.94	345.92	66423.84
Jan, 2043	318.28	347.58	66076.26
Feb, 2043	316.62	349.24	65727.01
Mar, 2043	314.94	350.92	65376.09
Apr, 2043	313.26	352.60	65023.49
May, 2043	311.57	354.29	64669.21
Jun, 2043	309.87	355.99	64313.22
Jul, 2043	308.17	357.69	63955.53
Aug, 2043	306.45	359.41	63596.12
Sep, 2043	304.73	361.13	63234.99
Oct, 2043	303.00	362.86	62872.13
Nov, 2043	301.26	364.60	62507.53
Dec, 2043	299.52	366.34	62141.19
Jan, 2044	297.76	368.10	61773.09
Feb, 2044	296.00	369.86	61403.23
Mar, 2044	294.22	371.64	61031.59
Apr, 2044	292.44	373.42	60658.17
May, 2044	290.65	375.21	60282.97
Jun, 2044	288.86	377.00	59905.96
Jul, 2044	287.05	378.81	59527.15
Aug, 2044	285.23	380.63	59146.53
Sep, 2044	283.41	382.45	58764.08
Oct, 2044	281.58	384.28	58379.79
Nov, 2044	279.74	386.12	57993.67
Dec, 2044	277.89	387.97	57605.70
Jan, 2045	276.03	389.83	57215.86
Feb, 2045	274.16	391.70	56824.16
Mar, 2045	272.28	393.58	56430.59
Apr, 2045	270.40	395.46	56035.12
May, 2045	268.50	397.36	55637.76
Jun, 2045	266.60	399.26	55238.50
Jul, 2045	264.68	401.18	54837.33
Aug, 2045	262.76	403.10	54434.23
Sep, 2045	260.83	405.03	54029.20
Oct, 2045	258.89	406.97	53622.23
Nov, 2045	256.94	408.92	53213.31
Dec, 2045	254.98	410.88	52802.43
Jan, 2046	253.01	412.85	52389.58
Feb, 2046	251.03	414.83	51974.75
Mar, 2046	249.05	416.81	51557.94
Apr, 2046	247.05	418.81	51139.13
May, 2046	245.04	420.82	50718.31
Jun, 2046	243.03	422.83	50295.48
Jul, 2046	241.00	424.86	49870.61
Aug, 2046	238.96	426.90	49443.72
Sep, 2046	236.92	428.94	49014.78
Oct, 2046	234.86	431.00	48583.78
Nov, 2046	232.80	433.06	48150.72
Dec, 2046	230.72	435.14	47715.58
Jan, 2047	228.64	437.22	47278.36
Feb, 2047	226.54	439.32	46839.04
Mar, 2047	224.44	441.42	46397.61
Apr, 2047	222.32	443.54	45954.08
May, 2047	220.20	445.66	45508.41
Jun, 2047	218.06	447.80	45060.61
Jul, 2047	215.92	449.94	44610.67
Aug, 2047	213.76	452.10	44158.57
Sep, 2047	211.59	454.27	43704.30
Oct, 2047	209.42	456.44	43247.86
Nov, 2047	207.23	458.63	42789.23
Dec, 2047	205.03	460.83	42328.40
Jan, 2048	202.82	463.04	41865.36
Feb, 2048	200.60	465.26	41400.11
Mar, 2048	198.38	467.48	40932.62
Apr, 2048	196.14	469.72	40462.90
May, 2048	193.88	471.98	39990.92
Jun, 2048	191.62	474.24	39516.69
Jul, 2048	189.35	476.51	39040.18
Aug, 2048	187.07	478.79	38561.39
Sep, 2048	184.77	481.09	38080.30
Oct, 2048	182.47	483.39	37596.91
Nov, 2048	180.15	485.71	37111.20
Dec, 2048	177.82	488.04	36623.16
Jan, 2049	175.49	490.37	36132.79
Feb, 2049	173.14	492.72	35640.07
Mar, 2049	170.78	495.08	35144.98
Apr, 2049	168.40	497.46	34647.52
May, 2049	166.02	499.84	34147.68
Jun, 2049	163.62	502.24	33645.45
Jul, 2049	161.22	504.64	33140.80
Aug, 2049	158.80	507.06	32633.74
Sep, 2049	156.37	509.49	32124.25
Oct, 2049	153.93	511.93	31612.32
Nov, 2049	151.48	514.38	31097.94
Dec, 2049	149.01	516.85	30581.09
Jan, 2050	146.53	519.33	30061.76
Feb, 2050	144.05	521.81	29539.95
Mar, 2050	141.55	524.31	29015.64
Apr, 2050	139.03	526.83	28488.81
May, 2050	136.51	529.35	27959.46
Jun, 2050	133.97	531.89	27427.57
Jul, 2050	131.42	534.44	26893.13
Aug, 2050	128.86	537.00	26356.14
Sep, 2050	126.29	539.57	25816.57
Oct, 2050	123.70	542.16	25274.41
Nov, 2050	121.11	544.75	24729.66
Dec, 2050	118.50	547.36	24182.29
Jan, 2051	115.87	549.99	23632.31
Feb, 2051	113.24	552.62	23079.69
Mar, 2051	110.59	555.27	22524.42
Apr, 2051	107.93	557.93	21966.49
May, 2051	105.26	560.60	21405.88
Jun, 2051	102.57	563.29	20842.59
Jul, 2051	99.87	565.99	20276.60
Aug, 2051	97.16	568.70	19707.90
Sep, 2051	94.43	571.43	19136.47
Oct, 2051	91.70	574.16	18562.31
Nov, 2051	88.94	576.92	17985.39
Dec, 2051	86.18	579.68	17405.71
Jan, 2052	83.40	582.46	16823.26
Feb, 2052	80.61	585.25	16238.01
Mar, 2052	77.81	588.05	15649.96
Apr, 2052	74.99	590.87	15059.09
May, 2052	72.16	593.70	14465.38
Jun, 2052	69.31	596.55	13868.84
Jul, 2052	66.45	599.41	13269.43
Aug, 2052	63.58	602.28	12667.15
Sep, 2052	60.70	605.16	12061.99
Oct, 2052	57.80	608.06	11453.93
Nov, 2052	54.88	610.98	10842.95
Dec, 2052	51.96	613.90	10229.05
Jan, 2053	49.01	616.85	9612.20
Feb, 2053	46.06	619.80	8992.40
Mar, 2053	43.09	622.77	8369.63
Apr, 2053	40.10	625.76	7743.87
May, 2053	37.11	628.75	7115.12
Jun, 2053	34.09	631.77	6483.35
Jul, 2053	31.07	634.79	5848.56
Aug, 2053	28.02	637.84	5210.72
Sep, 2053	24.97	640.89	4569.83
Oct, 2053	21.90	643.96	3925.87
Nov, 2053	18.81	647.05	3278.82
Dec, 2053	15.71	650.15	2628.67
Jan, 2054	12.60	653.26	1975.41
Feb, 2054	9.47	656.39	1319.01
Mar, 2054	6.32	659.54	659.47
Apr, 2054	3.16	662.70	0