Mortgage Parameters

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

Mortgage Summary

Property Total:	$227,500
Down Payment	$68,250
Mortgage Amount:	$159,250
Mortgage Payment:	$929.34 / month
Estimated Tax:	+ $126.39 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,055.73 / month
Total Interest Paid:	$175,312.80 over 30 years
Total Tax Paid:	$45,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	763.07	166.27	159083.73
May, 2024	762.28	167.06	158916.67
Jun, 2024	761.48	167.86	158748.80
Jul, 2024	760.67	168.67	158580.14
Aug, 2024	759.86	169.48	158410.66
Sep, 2024	759.05	170.29	158240.37
Oct, 2024	758.24	171.10	158069.27
Nov, 2024	757.42	171.92	157897.34
Dec, 2024	756.59	172.75	157724.59
Jan, 2025	755.76	173.58	157551.02
Feb, 2025	754.93	174.41	157376.61
Mar, 2025	754.10	175.24	157201.36
Apr, 2025	753.26	176.08	157025.28
May, 2025	752.41	176.93	156848.35
Jun, 2025	751.57	177.77	156670.58
Jul, 2025	750.71	178.63	156491.95
Aug, 2025	749.86	179.48	156312.47
Sep, 2025	749.00	180.34	156132.13
Oct, 2025	748.13	181.21	155950.92
Nov, 2025	747.26	182.08	155768.84
Dec, 2025	746.39	182.95	155585.90
Jan, 2026	745.52	183.82	155402.07
Feb, 2026	744.63	184.71	155217.37
Mar, 2026	743.75	185.59	155031.78
Apr, 2026	742.86	186.48	154845.30
May, 2026	741.97	187.37	154657.92
Jun, 2026	741.07	188.27	154469.65
Jul, 2026	740.17	189.17	154280.48
Aug, 2026	739.26	190.08	154090.40
Sep, 2026	738.35	190.99	153899.41
Oct, 2026	737.43	191.91	153707.51
Nov, 2026	736.52	192.82	153514.68
Dec, 2026	735.59	193.75	153320.93
Jan, 2027	734.66	194.68	153126.26
Feb, 2027	733.73	195.61	152930.65
Mar, 2027	732.79	196.55	152734.10
Apr, 2027	731.85	197.49	152536.61
May, 2027	730.90	198.44	152338.17
Jun, 2027	729.95	199.39	152138.79
Jul, 2027	729.00	200.34	151938.45
Aug, 2027	728.04	201.30	151737.14
Sep, 2027	727.07	202.27	151534.88
Oct, 2027	726.10	203.24	151331.64
Nov, 2027	725.13	204.21	151127.43
Dec, 2027	724.15	205.19	150922.25
Jan, 2028	723.17	206.17	150716.07
Feb, 2028	722.18	207.16	150508.92
Mar, 2028	721.19	208.15	150300.76
Apr, 2028	720.19	209.15	150091.62
May, 2028	719.19	210.15	149881.46
Jun, 2028	718.18	211.16	149670.31
Jul, 2028	717.17	212.17	149458.14
Aug, 2028	716.15	213.19	149244.95
Sep, 2028	715.13	214.21	149030.74
Oct, 2028	714.11	215.23	148815.51
Nov, 2028	713.07	216.27	148599.24
Dec, 2028	712.04	217.30	148381.94
Jan, 2029	711.00	218.34	148163.60
Feb, 2029	709.95	219.39	147944.21
Mar, 2029	708.90	220.44	147723.77
Apr, 2029	707.84	221.50	147502.27
May, 2029	706.78	222.56	147279.71
Jun, 2029	705.72	223.62	147056.09
Jul, 2029	704.64	224.70	146831.39
Aug, 2029	703.57	225.77	146605.62
Sep, 2029	702.49	226.85	146378.76
Oct, 2029	701.40	227.94	146150.82
Nov, 2029	700.31	229.03	145921.79
Dec, 2029	699.21	230.13	145691.66
Jan, 2030	698.11	231.23	145460.42
Feb, 2030	697.00	232.34	145228.08
Mar, 2030	695.88	233.46	144994.62
Apr, 2030	694.77	234.57	144760.05
May, 2030	693.64	235.70	144524.35
Jun, 2030	692.51	236.83	144287.52
Jul, 2030	691.38	237.96	144049.56
Aug, 2030	690.24	239.10	143810.46
Sep, 2030	689.09	240.25	143570.21
Oct, 2030	687.94	241.40	143328.81
Nov, 2030	686.78	242.56	143086.26
Dec, 2030	685.62	243.72	142842.54
Jan, 2031	684.45	244.89	142597.65
Feb, 2031	683.28	246.06	142351.59
Mar, 2031	682.10	247.24	142104.35
Apr, 2031	680.92	248.42	141855.93
May, 2031	679.73	249.61	141606.32
Jun, 2031	678.53	250.81	141355.51
Jul, 2031	677.33	252.01	141103.49
Aug, 2031	676.12	253.22	140850.28
Sep, 2031	674.91	254.43	140595.84
Oct, 2031	673.69	255.65	140340.19
Nov, 2031	672.46	256.88	140083.32
Dec, 2031	671.23	258.11	139825.21
Jan, 2032	670.00	259.34	139565.86
Feb, 2032	668.75	260.59	139305.28
Mar, 2032	667.50	261.84	139043.44
Apr, 2032	666.25	263.09	138780.35
May, 2032	664.99	264.35	138516.00
Jun, 2032	663.72	265.62	138250.38
Jul, 2032	662.45	266.89	137983.49
Aug, 2032	661.17	268.17	137715.32
Sep, 2032	659.89	269.45	137445.87
Oct, 2032	658.59	270.75	137175.12
Nov, 2032	657.30	272.04	136903.08
Dec, 2032	655.99	273.35	136629.74
Jan, 2033	654.68	274.66	136355.08
Feb, 2033	653.37	275.97	136079.11
Mar, 2033	652.05	277.29	135801.81
Apr, 2033	650.72	278.62	135523.19
May, 2033	649.38	279.96	135243.23
Jun, 2033	648.04	281.30	134961.93
Jul, 2033	646.69	282.65	134679.29
Aug, 2033	645.34	284.00	134395.28
Sep, 2033	643.98	285.36	134109.92
Oct, 2033	642.61	286.73	133823.19
Nov, 2033	641.24	288.10	133535.09
Dec, 2033	639.86	289.48	133245.60
Jan, 2034	638.47	290.87	132954.73
Feb, 2034	637.07	292.27	132662.47
Mar, 2034	635.67	293.67	132368.80
Apr, 2034	634.27	295.07	132073.73
May, 2034	632.85	296.49	131777.24
Jun, 2034	631.43	297.91	131479.33
Jul, 2034	630.01	299.33	131180.00
Aug, 2034	628.57	300.77	130879.23
Sep, 2034	627.13	302.21	130577.02
Oct, 2034	625.68	303.66	130273.36
Nov, 2034	624.23	305.11	129968.25
Dec, 2034	622.76	306.58	129661.67
Jan, 2035	621.30	308.04	129353.63
Feb, 2035	619.82	309.52	129044.11
Mar, 2035	618.34	311.00	128733.10
Apr, 2035	616.85	312.49	128420.61
May, 2035	615.35	313.99	128106.62
Jun, 2035	613.84	315.50	127791.12
Jul, 2035	612.33	317.01	127474.11
Aug, 2035	610.81	318.53	127155.59
Sep, 2035	609.29	320.05	126835.54
Oct, 2035	607.75	321.59	126513.95
Nov, 2035	606.21	323.13	126190.82
Dec, 2035	604.66	324.68	125866.15
Jan, 2036	603.11	326.23	125539.91
Feb, 2036	601.55	327.79	125212.12
Mar, 2036	599.97	329.37	124882.75
Apr, 2036	598.40	330.94	124551.81
May, 2036	596.81	332.53	124219.28
Jun, 2036	595.22	334.12	123885.16
Jul, 2036	593.62	335.72	123549.44
Aug, 2036	592.01	337.33	123212.10
Sep, 2036	590.39	338.95	122873.15
Oct, 2036	588.77	340.57	122532.58
Nov, 2036	587.14	342.20	122190.38
Dec, 2036	585.50	343.84	121846.53
Jan, 2037	583.85	345.49	121501.04
Feb, 2037	582.19	347.15	121153.89
Mar, 2037	580.53	348.81	120805.08
Apr, 2037	578.86	350.48	120454.60
May, 2037	577.18	352.16	120102.44
Jun, 2037	575.49	353.85	119748.59
Jul, 2037	573.80	355.54	119393.04
Aug, 2037	572.09	357.25	119035.80
Sep, 2037	570.38	358.96	118676.84
Oct, 2037	568.66	360.68	118316.16
Nov, 2037	566.93	362.41	117953.75
Dec, 2037	565.20	364.14	117589.60
Jan, 2038	563.45	365.89	117223.71
Feb, 2038	561.70	367.64	116856.07
Mar, 2038	559.94	369.40	116486.66
Apr, 2038	558.17	371.17	116115.49
May, 2038	556.39	372.95	115742.54
Jun, 2038	554.60	374.74	115367.80
Jul, 2038	552.80	376.54	114991.26
Aug, 2038	551.00	378.34	114612.92
Sep, 2038	549.19	380.15	114232.77
Oct, 2038	547.37	381.97	113850.79
Nov, 2038	545.54	383.80	113466.99
Dec, 2038	543.70	385.64	113081.34
Jan, 2039	541.85	387.49	112693.85
Feb, 2039	539.99	389.35	112304.50
Mar, 2039	538.13	391.21	111913.29
Apr, 2039	536.25	393.09	111520.20
May, 2039	534.37	394.97	111125.23
Jun, 2039	532.48	396.86	110728.36
Jul, 2039	530.57	398.77	110329.60
Aug, 2039	528.66	400.68	109928.92
Sep, 2039	526.74	402.60	109526.32
Oct, 2039	524.81	404.53	109121.80
Nov, 2039	522.88	406.46	108715.33
Dec, 2039	520.93	408.41	108306.92
Jan, 2040	518.97	410.37	107896.55
Feb, 2040	517.00	412.34	107484.21
Mar, 2040	515.03	414.31	107069.90
Apr, 2040	513.04	416.30	106653.60
May, 2040	511.05	418.29	106235.31
Jun, 2040	509.04	420.30	105815.02
Jul, 2040	507.03	422.31	105392.71
Aug, 2040	505.01	424.33	104968.37
Sep, 2040	502.97	426.37	104542.01
Oct, 2040	500.93	428.41	104113.60
Nov, 2040	498.88	430.46	103683.14
Dec, 2040	496.82	432.52	103250.61
Jan, 2041	494.74	434.60	102816.01
Feb, 2041	492.66	436.68	102379.33
Mar, 2041	490.57	438.77	101940.56
Apr, 2041	488.47	440.87	101499.69
May, 2041	486.35	442.99	101056.70
Jun, 2041	484.23	445.11	100611.59
Jul, 2041	482.10	447.24	100164.35
Aug, 2041	479.95	449.39	99714.96
Sep, 2041	477.80	451.54	99263.42
Oct, 2041	475.64	453.70	98809.72
Nov, 2041	473.46	455.88	98353.84
Dec, 2041	471.28	458.06	97895.78
Jan, 2042	469.08	460.26	97435.52
Feb, 2042	466.88	462.46	96973.06
Mar, 2042	464.66	464.68	96508.39
Apr, 2042	462.44	466.90	96041.48
May, 2042	460.20	469.14	95572.34
Jun, 2042	457.95	471.39	95100.95
Jul, 2042	455.69	473.65	94627.30
Aug, 2042	453.42	475.92	94151.39
Sep, 2042	451.14	478.20	93673.19
Oct, 2042	448.85	480.49	93192.70
Nov, 2042	446.55	482.79	92709.91
Dec, 2042	444.23	485.11	92224.80
Jan, 2043	441.91	487.43	91737.37
Feb, 2043	439.57	489.77	91247.61
Mar, 2043	437.23	492.11	90755.50
Apr, 2043	434.87	494.47	90261.03
May, 2043	432.50	496.84	89764.19
Jun, 2043	430.12	499.22	89264.97
Jul, 2043	427.73	501.61	88763.35
Aug, 2043	425.32	504.02	88259.34
Sep, 2043	422.91	506.43	87752.91
Oct, 2043	420.48	508.86	87244.05
Nov, 2043	418.04	511.30	86732.76
Dec, 2043	415.59	513.75	86219.01
Jan, 2044	413.13	516.21	85702.80
Feb, 2044	410.66	518.68	85184.12
Mar, 2044	408.17	521.17	84662.96
Apr, 2044	405.68	523.66	84139.29
May, 2044	403.17	526.17	83613.12
Jun, 2044	400.65	528.69	83084.43
Jul, 2044	398.11	531.23	82553.20
Aug, 2044	395.57	533.77	82019.43
Sep, 2044	393.01	536.33	81483.10
Oct, 2044	390.44	538.90	80944.20
Nov, 2044	387.86	541.48	80402.71
Dec, 2044	385.26	544.08	79858.64
Jan, 2045	382.66	546.68	79311.95
Feb, 2045	380.04	549.30	78762.65
Mar, 2045	377.40	551.94	78210.71
Apr, 2045	374.76	554.58	77656.13
May, 2045	372.10	557.24	77098.90
Jun, 2045	369.43	559.91	76538.99
Jul, 2045	366.75	562.59	75976.40
Aug, 2045	364.05	565.29	75411.11
Sep, 2045	361.34	568.00	74843.12
Oct, 2045	358.62	570.72	74272.40
Nov, 2045	355.89	573.45	73698.95
Dec, 2045	353.14	576.20	73122.75
Jan, 2046	350.38	578.96	72543.79
Feb, 2046	347.61	581.73	71962.05
Mar, 2046	344.82	584.52	71377.53
Apr, 2046	342.02	587.32	70790.21
May, 2046	339.20	590.14	70200.07
Jun, 2046	336.38	592.96	69607.11
Jul, 2046	333.53	595.81	69011.30
Aug, 2046	330.68	598.66	68412.64
Sep, 2046	327.81	601.53	67811.11
Oct, 2046	324.93	604.41	67206.70
Nov, 2046	322.03	607.31	66599.39
Dec, 2046	319.12	610.22	65989.17
Jan, 2047	316.20	613.14	65376.03
Feb, 2047	313.26	616.08	64759.95
Mar, 2047	310.31	619.03	64140.92
Apr, 2047	307.34	622.00	63518.92
May, 2047	304.36	624.98	62893.94
Jun, 2047	301.37	627.97	62265.97
Jul, 2047	298.36	630.98	61634.99
Aug, 2047	295.33	634.01	61000.98
Sep, 2047	292.30	637.04	60363.94
Oct, 2047	289.24	640.10	59723.84
Nov, 2047	286.18	643.16	59080.68
Dec, 2047	283.09	646.25	58434.43
Jan, 2048	280.00	649.34	57785.09
Feb, 2048	276.89	652.45	57132.64
Mar, 2048	273.76	655.58	56477.06
Apr, 2048	270.62	658.72	55818.34
May, 2048	267.46	661.88	55156.46
Jun, 2048	264.29	665.05	54491.41
Jul, 2048	261.10	668.24	53823.18
Aug, 2048	257.90	671.44	53151.74
Sep, 2048	254.69	674.65	52477.09
Oct, 2048	251.45	677.89	51799.20
Nov, 2048	248.20	681.14	51118.06
Dec, 2048	244.94	684.40	50433.66
Jan, 2049	241.66	687.68	49745.99
Feb, 2049	238.37	690.97	49055.01
Mar, 2049	235.06	694.28	48360.73
Apr, 2049	231.73	697.61	47663.12
May, 2049	228.39	700.95	46962.16
Jun, 2049	225.03	704.31	46257.85
Jul, 2049	221.65	707.69	45550.16
Aug, 2049	218.26	711.08	44839.08
Sep, 2049	214.85	714.49	44124.60
Oct, 2049	211.43	717.91	43406.69
Nov, 2049	207.99	721.35	42685.34
Dec, 2049	204.53	724.81	41960.53
Jan, 2050	201.06	728.28	41232.25
Feb, 2050	197.57	731.77	40500.48
Mar, 2050	194.06	735.28	39765.21
Apr, 2050	190.54	738.80	39026.41
May, 2050	187.00	742.34	38284.07
Jun, 2050	183.44	745.90	37538.17
Jul, 2050	179.87	749.47	36788.70
Aug, 2050	176.28	753.06	36035.64
Sep, 2050	172.67	756.67	35278.97
Oct, 2050	169.05	760.29	34518.68
Nov, 2050	165.40	763.94	33754.74
Dec, 2050	161.74	767.60	32987.14
Jan, 2051	158.06	771.28	32215.87
Feb, 2051	154.37	774.97	31440.89
Mar, 2051	150.65	778.69	30662.21
Apr, 2051	146.92	782.42	29879.79
May, 2051	143.17	786.17	29093.63
Jun, 2051	139.41	789.93	28303.69
Jul, 2051	135.62	793.72	27509.97
Aug, 2051	131.82	797.52	26712.45
Sep, 2051	128.00	801.34	25911.11
Oct, 2051	124.16	805.18	25105.93
Nov, 2051	120.30	809.04	24296.89
Dec, 2051	116.42	812.92	23483.97
Jan, 2052	112.53	816.81	22667.16
Feb, 2052	108.61	820.73	21846.43
Mar, 2052	104.68	824.66	21021.77
Apr, 2052	100.73	828.61	20193.16
May, 2052	96.76	832.58	19360.58
Jun, 2052	92.77	836.57	18524.01
Jul, 2052	88.76	840.58	17683.43
Aug, 2052	84.73	844.61	16838.82
Sep, 2052	80.69	848.65	15990.17
Oct, 2052	76.62	852.72	15137.45
Nov, 2052	72.53	856.81	14280.64
Dec, 2052	68.43	860.91	13419.73
Jan, 2053	64.30	865.04	12554.69
Feb, 2053	60.16	869.18	11685.51
Mar, 2053	55.99	873.35	10812.16
Apr, 2053	51.81	877.53	9934.63
May, 2053	47.60	881.74	9052.90
Jun, 2053	43.38	885.96	8166.93
Jul, 2053	39.13	890.21	7276.73
Aug, 2053	34.87	894.47	6382.26
Sep, 2053	30.58	898.76	5483.50
Oct, 2053	26.28	903.06	4580.43
Nov, 2053	21.95	907.39	3673.04
Dec, 2053	17.60	911.74	2761.30
Jan, 2054	13.23	916.11	1845.19
Feb, 2054	8.84	920.50	924.69
Mar, 2054	4.43	924.91	0