Mortgage Parameters

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

Mortgage Summary

Property Total:	$149,900
Down Payment	$44,970
Mortgage Amount:	$104,930
Mortgage Payment:	$612.34 / month
Estimated Tax:	+ $83.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $695.62 / month
Total Interest Paid:	$115,513.20 over 30 years
Total Tax Paid:	$29,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	502.79	109.55	104820.45
Jun, 2024	502.26	110.08	104710.37
Jul, 2024	501.74	110.60	104599.77
Aug, 2024	501.21	111.13	104488.64
Sep, 2024	500.67	111.67	104376.97
Oct, 2024	500.14	112.20	104264.77
Nov, 2024	499.60	112.74	104152.04
Dec, 2024	499.06	113.28	104038.76
Jan, 2025	498.52	113.82	103924.94
Feb, 2025	497.97	114.37	103810.57
Mar, 2025	497.43	114.91	103695.66
Apr, 2025	496.88	115.46	103580.19
May, 2025	496.32	116.02	103464.17
Jun, 2025	495.77	116.57	103347.60
Jul, 2025	495.21	117.13	103230.47
Aug, 2025	494.65	117.69	103112.77
Sep, 2025	494.08	118.26	102994.51
Oct, 2025	493.52	118.82	102875.69
Nov, 2025	492.95	119.39	102756.29
Dec, 2025	492.37	119.97	102636.33
Jan, 2026	491.80	120.54	102515.79
Feb, 2026	491.22	121.12	102394.67
Mar, 2026	490.64	121.70	102272.97
Apr, 2026	490.06	122.28	102150.69
May, 2026	489.47	122.87	102027.82
Jun, 2026	488.88	123.46	101904.36
Jul, 2026	488.29	124.05	101780.32
Aug, 2026	487.70	124.64	101655.67
Sep, 2026	487.10	125.24	101530.43
Oct, 2026	486.50	125.84	101404.59
Nov, 2026	485.90	126.44	101278.15
Dec, 2026	485.29	127.05	101151.10
Jan, 2027	484.68	127.66	101023.44
Feb, 2027	484.07	128.27	100895.17
Mar, 2027	483.46	128.88	100766.29
Apr, 2027	482.84	129.50	100636.79
May, 2027	482.22	130.12	100506.67
Jun, 2027	481.59	130.75	100375.92
Jul, 2027	480.97	131.37	100244.55
Aug, 2027	480.34	132.00	100112.55
Sep, 2027	479.71	132.63	99979.91
Oct, 2027	479.07	133.27	99846.64
Nov, 2027	478.43	133.91	99712.74
Dec, 2027	477.79	134.55	99578.19
Jan, 2028	477.15	135.19	99442.99
Feb, 2028	476.50	135.84	99307.15
Mar, 2028	475.85	136.49	99170.66
Apr, 2028	475.19	137.15	99033.51
May, 2028	474.54	137.80	98895.70
Jun, 2028	473.88	138.46	98757.24
Jul, 2028	473.21	139.13	98618.11
Aug, 2028	472.55	139.79	98478.32
Sep, 2028	471.88	140.46	98337.85
Oct, 2028	471.20	141.14	98196.71
Nov, 2028	470.53	141.81	98054.90
Dec, 2028	469.85	142.49	97912.41
Jan, 2029	469.16	143.18	97769.23
Feb, 2029	468.48	143.86	97625.37
Mar, 2029	467.79	144.55	97480.81
Apr, 2029	467.10	145.24	97335.57
May, 2029	466.40	145.94	97189.63
Jun, 2029	465.70	146.64	97042.99
Jul, 2029	465.00	147.34	96895.65
Aug, 2029	464.29	148.05	96747.60
Sep, 2029	463.58	148.76	96598.84
Oct, 2029	462.87	149.47	96449.37
Nov, 2029	462.15	150.19	96299.18
Dec, 2029	461.43	150.91	96148.28
Jan, 2030	460.71	151.63	95996.65
Feb, 2030	459.98	152.36	95844.29
Mar, 2030	459.25	153.09	95691.21
Apr, 2030	458.52	153.82	95537.39
May, 2030	457.78	154.56	95382.83
Jun, 2030	457.04	155.30	95227.53
Jul, 2030	456.30	156.04	95071.49
Aug, 2030	455.55	156.79	94914.70
Sep, 2030	454.80	157.54	94757.16
Oct, 2030	454.04	158.30	94598.87
Nov, 2030	453.29	159.05	94439.81
Dec, 2030	452.52	159.82	94280.00
Jan, 2031	451.76	160.58	94119.42
Feb, 2031	450.99	161.35	93958.06
Mar, 2031	450.22	162.12	93795.94
Apr, 2031	449.44	162.90	93633.04
May, 2031	448.66	163.68	93469.36
Jun, 2031	447.87	164.47	93304.89
Jul, 2031	447.09	165.25	93139.64
Aug, 2031	446.29	166.05	92973.59
Sep, 2031	445.50	166.84	92806.75
Oct, 2031	444.70	167.64	92639.11
Nov, 2031	443.90	168.44	92470.66
Dec, 2031	443.09	169.25	92301.41
Jan, 2032	442.28	170.06	92131.35
Feb, 2032	441.46	170.88	91960.47
Mar, 2032	440.64	171.70	91788.78
Apr, 2032	439.82	172.52	91616.26
May, 2032	438.99	173.35	91442.91
Jun, 2032	438.16	174.18	91268.74
Jul, 2032	437.33	175.01	91093.73
Aug, 2032	436.49	175.85	90917.88
Sep, 2032	435.65	176.69	90741.19
Oct, 2032	434.80	177.54	90563.65
Nov, 2032	433.95	178.39	90385.26
Dec, 2032	433.10	179.24	90206.01
Jan, 2033	432.24	180.10	90025.91
Feb, 2033	431.37	180.97	89844.95
Mar, 2033	430.51	181.83	89663.11
Apr, 2033	429.64	182.70	89480.41
May, 2033	428.76	183.58	89296.83
Jun, 2033	427.88	184.46	89112.37
Jul, 2033	427.00	185.34	88927.03
Aug, 2033	426.11	186.23	88740.79
Sep, 2033	425.22	187.12	88553.67
Oct, 2033	424.32	188.02	88365.65
Nov, 2033	423.42	188.92	88176.73
Dec, 2033	422.51	189.83	87986.90
Jan, 2034	421.60	190.74	87796.17
Feb, 2034	420.69	191.65	87604.52
Mar, 2034	419.77	192.57	87411.95
Apr, 2034	418.85	193.49	87218.46
May, 2034	417.92	194.42	87024.04
Jun, 2034	416.99	195.35	86828.69
Jul, 2034	416.05	196.29	86632.40
Aug, 2034	415.11	197.23	86435.18
Sep, 2034	414.17	198.17	86237.01
Oct, 2034	413.22	199.12	86037.88
Nov, 2034	412.26	200.08	85837.81
Dec, 2034	411.31	201.03	85636.78
Jan, 2035	410.34	202.00	85434.78
Feb, 2035	409.37	202.97	85231.81
Mar, 2035	408.40	203.94	85027.88
Apr, 2035	407.43	204.91	84822.96
May, 2035	406.44	205.90	84617.06
Jun, 2035	405.46	206.88	84410.18
Jul, 2035	404.47	207.87	84202.31
Aug, 2035	403.47	208.87	83993.44
Sep, 2035	402.47	209.87	83783.56
Oct, 2035	401.46	210.88	83572.69
Nov, 2035	400.45	211.89	83360.80
Dec, 2035	399.44	212.90	83147.90
Jan, 2036	398.42	213.92	82933.97
Feb, 2036	397.39	214.95	82719.03
Mar, 2036	396.36	215.98	82503.05
Apr, 2036	395.33	217.01	82286.03
May, 2036	394.29	218.05	82067.98
Jun, 2036	393.24	219.10	81848.88
Jul, 2036	392.19	220.15	81628.74
Aug, 2036	391.14	221.20	81407.53
Sep, 2036	390.08	222.26	81185.27
Oct, 2036	389.01	223.33	80961.95
Nov, 2036	387.94	224.40	80737.55
Dec, 2036	386.87	225.47	80512.08
Jan, 2037	385.79	226.55	80285.52
Feb, 2037	384.70	227.64	80057.88
Mar, 2037	383.61	228.73	79829.15
Apr, 2037	382.51	229.83	79599.33
May, 2037	381.41	230.93	79368.40
Jun, 2037	380.31	232.03	79136.37
Jul, 2037	379.20	233.14	78903.22
Aug, 2037	378.08	234.26	78668.96
Sep, 2037	376.96	235.38	78433.58
Oct, 2037	375.83	236.51	78197.07
Nov, 2037	374.69	237.65	77959.42
Dec, 2037	373.56	238.78	77720.64
Jan, 2038	372.41	239.93	77480.71
Feb, 2038	371.26	241.08	77239.63
Mar, 2038	370.11	242.23	76997.40
Apr, 2038	368.95	243.39	76754.00
May, 2038	367.78	244.56	76509.44
Jun, 2038	366.61	245.73	76263.71
Jul, 2038	365.43	246.91	76016.80
Aug, 2038	364.25	248.09	75768.71
Sep, 2038	363.06	249.28	75519.42
Oct, 2038	361.86	250.48	75268.95
Nov, 2038	360.66	251.68	75017.27
Dec, 2038	359.46	252.88	74764.39
Jan, 2039	358.25	254.09	74510.30
Feb, 2039	357.03	255.31	74254.98
Mar, 2039	355.81	256.53	73998.45
Apr, 2039	354.58	257.76	73740.69
May, 2039	353.34	259.00	73481.69
Jun, 2039	352.10	260.24	73221.45
Jul, 2039	350.85	261.49	72959.96
Aug, 2039	349.60	262.74	72697.22
Sep, 2039	348.34	264.00	72433.22
Oct, 2039	347.08	265.26	72167.95
Nov, 2039	345.80	266.54	71901.42
Dec, 2039	344.53	267.81	71633.61
Jan, 2040	343.24	269.10	71364.51
Feb, 2040	341.95	270.39	71094.13
Mar, 2040	340.66	271.68	70822.45
Apr, 2040	339.36	272.98	70549.46
May, 2040	338.05	274.29	70275.17
Jun, 2040	336.74	275.60	69999.57
Jul, 2040	335.41	276.93	69722.64
Aug, 2040	334.09	278.25	69444.39
Sep, 2040	332.75	279.59	69164.80
Oct, 2040	331.41	280.93	68883.88
Nov, 2040	330.07	282.27	68601.61
Dec, 2040	328.72	283.62	68317.98
Jan, 2041	327.36	284.98	68033.00
Feb, 2041	325.99	286.35	67746.65
Mar, 2041	324.62	287.72	67458.93
Apr, 2041	323.24	289.10	67169.83
May, 2041	321.86	290.48	66879.35
Jun, 2041	320.46	291.88	66587.47
Jul, 2041	319.06	293.28	66294.20
Aug, 2041	317.66	294.68	65999.52
Sep, 2041	316.25	296.09	65703.42
Oct, 2041	314.83	297.51	65405.91
Nov, 2041	313.40	298.94	65106.98
Dec, 2041	311.97	300.37	64806.61
Jan, 2042	310.53	301.81	64504.80
Feb, 2042	309.09	303.25	64201.54
Mar, 2042	307.63	304.71	63896.84
Apr, 2042	306.17	306.17	63590.67
May, 2042	304.71	307.63	63283.03
Jun, 2042	303.23	309.11	62973.93
Jul, 2042	301.75	310.59	62663.34
Aug, 2042	300.26	312.08	62351.26
Sep, 2042	298.77	313.57	62037.68
Oct, 2042	297.26	315.08	61722.61
Nov, 2042	295.75	316.59	61406.02
Dec, 2042	294.24	318.10	61087.92
Jan, 2043	292.71	319.63	60768.29
Feb, 2043	291.18	321.16	60447.13
Mar, 2043	289.64	322.70	60124.44
Apr, 2043	288.10	324.24	59800.19
May, 2043	286.54	325.80	59474.39
Jun, 2043	284.98	327.36	59147.04
Jul, 2043	283.41	328.93	58818.11
Aug, 2043	281.84	330.50	58487.61
Sep, 2043	280.25	332.09	58155.52
Oct, 2043	278.66	333.68	57821.84
Nov, 2043	277.06	335.28	57486.56
Dec, 2043	275.46	336.88	57149.68
Jan, 2044	273.84	338.50	56811.18
Feb, 2044	272.22	340.12	56471.06
Mar, 2044	270.59	341.75	56129.31
Apr, 2044	268.95	343.39	55785.93
May, 2044	267.31	345.03	55440.89
Jun, 2044	265.65	346.69	55094.21
Jul, 2044	263.99	348.35	54745.86
Aug, 2044	262.32	350.02	54395.85
Sep, 2044	260.65	351.69	54044.15
Oct, 2044	258.96	353.38	53690.77
Nov, 2044	257.27	355.07	53335.70
Dec, 2044	255.57	356.77	52978.93
Jan, 2045	253.86	358.48	52620.45
Feb, 2045	252.14	360.20	52260.25
Mar, 2045	250.41	361.93	51898.32
Apr, 2045	248.68	363.66	51534.66
May, 2045	246.94	365.40	51169.26
Jun, 2045	245.19	367.15	50802.10
Jul, 2045	243.43	368.91	50433.19
Aug, 2045	241.66	370.68	50062.51
Sep, 2045	239.88	372.46	49690.05
Oct, 2045	238.10	374.24	49315.81
Nov, 2045	236.30	376.04	48939.77
Dec, 2045	234.50	377.84	48561.94
Jan, 2046	232.69	379.65	48182.29
Feb, 2046	230.87	381.47	47800.82
Mar, 2046	229.05	383.29	47417.53
Apr, 2046	227.21	385.13	47032.40
May, 2046	225.36	386.98	46645.42
Jun, 2046	223.51	388.83	46256.59
Jul, 2046	221.65	390.69	45865.90
Aug, 2046	219.77	392.57	45473.33
Sep, 2046	217.89	394.45	45078.88
Oct, 2046	216.00	396.34	44682.55
Nov, 2046	214.10	398.24	44284.31
Dec, 2046	212.20	400.14	43884.17
Jan, 2047	210.28	402.06	43482.10
Feb, 2047	208.35	403.99	43078.12
Mar, 2047	206.42	405.92	42672.19
Apr, 2047	204.47	407.87	42264.32
May, 2047	202.52	409.82	41854.50
Jun, 2047	200.55	411.79	41442.71
Jul, 2047	198.58	413.76	41028.95
Aug, 2047	196.60	415.74	40613.21
Sep, 2047	194.60	417.74	40195.47
Oct, 2047	192.60	419.74	39775.74
Nov, 2047	190.59	421.75	39353.99
Dec, 2047	188.57	423.77	38930.22
Jan, 2048	186.54	425.80	38504.42
Feb, 2048	184.50	427.84	38076.58
Mar, 2048	182.45	429.89	37646.69
Apr, 2048	180.39	431.95	37214.74
May, 2048	178.32	434.02	36780.72
Jun, 2048	176.24	436.10	36344.62
Jul, 2048	174.15	438.19	35906.44
Aug, 2048	172.05	440.29	35466.15
Sep, 2048	169.94	442.40	35023.75
Oct, 2048	167.82	444.52	34579.23
Nov, 2048	165.69	446.65	34132.58
Dec, 2048	163.55	448.79	33683.79
Jan, 2049	161.40	450.94	33232.86
Feb, 2049	159.24	453.10	32779.76
Mar, 2049	157.07	455.27	32324.49
Apr, 2049	154.89	457.45	31867.03
May, 2049	152.70	459.64	31407.39
Jun, 2049	150.49	461.85	30945.54
Jul, 2049	148.28	464.06	30481.49
Aug, 2049	146.06	466.28	30015.20
Sep, 2049	143.82	468.52	29546.69
Oct, 2049	141.58	470.76	29075.92
Nov, 2049	139.32	473.02	28602.91
Dec, 2049	137.06	475.28	28127.62
Jan, 2050	134.78	477.56	27650.06
Feb, 2050	132.49	479.85	27170.21
Mar, 2050	130.19	482.15	26688.06
Apr, 2050	127.88	484.46	26203.60
May, 2050	125.56	486.78	25716.82
Jun, 2050	123.23	489.11	25227.71
Jul, 2050	120.88	491.46	24736.25
Aug, 2050	118.53	493.81	24242.44
Sep, 2050	116.16	496.18	23746.26
Oct, 2050	113.78	498.56	23247.70
Nov, 2050	111.40	500.94	22746.76
Dec, 2050	108.99	503.35	22243.41
Jan, 2051	106.58	505.76	21737.66
Feb, 2051	104.16	508.18	21229.47
Mar, 2051	101.72	510.62	20718.86
Apr, 2051	99.28	513.06	20205.80
May, 2051	96.82	515.52	19690.28
Jun, 2051	94.35	517.99	19172.29
Jul, 2051	91.87	520.47	18651.81
Aug, 2051	89.37	522.97	18128.85
Sep, 2051	86.87	525.47	17603.37
Oct, 2051	84.35	527.99	17075.38
Nov, 2051	81.82	530.52	16544.86
Dec, 2051	79.28	533.06	16011.80
Jan, 2052	76.72	535.62	15476.18
Feb, 2052	74.16	538.18	14938.00
Mar, 2052	71.58	540.76	14397.24
Apr, 2052	68.99	543.35	13853.88
May, 2052	66.38	545.96	13307.93
Jun, 2052	63.77	548.57	12759.36
Jul, 2052	61.14	551.20	12208.15
Aug, 2052	58.50	553.84	11654.31
Sep, 2052	55.84	556.50	11097.81
Oct, 2052	53.18	559.16	10538.65
Nov, 2052	50.50	561.84	9976.81
Dec, 2052	47.81	564.53	9412.27
Jan, 2053	45.10	567.24	8845.04
Feb, 2053	42.38	569.96	8275.08
Mar, 2053	39.65	572.69	7702.39
Apr, 2053	36.91	575.43	7126.96
May, 2053	34.15	578.19	6548.77
Jun, 2053	31.38	580.96	5967.81
Jul, 2053	28.60	583.74	5384.06
Aug, 2053	25.80	586.54	4797.52
Sep, 2053	22.99	589.35	4208.17
Oct, 2053	20.16	592.18	3615.99
Nov, 2053	17.33	595.01	3020.98
Dec, 2053	14.48	597.86	2423.11
Jan, 2054	11.61	600.73	1822.39
Feb, 2054	8.73	603.61	1218.78
Mar, 2054	5.84	606.50	612.28
Apr, 2054	2.93	609.41	2.87