Mortgage Parameters

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

Mortgage Summary

Property Total:	$148,000
Down Payment	$44,400
Mortgage Amount:	$103,600
Mortgage Payment:	$604.58 / month
Estimated Tax:	+ $82.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $686.80 / month
Total Interest Paid:	$114,048.00 over 30 years
Total Tax Paid:	$29,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	496.42	108.16	103491.84
Jun, 2024	495.90	108.68	103383.16
Jul, 2024	495.38	109.20	103273.95
Aug, 2024	494.85	109.73	103164.23
Sep, 2024	494.33	110.25	103053.98
Oct, 2024	493.80	110.78	102943.20
Nov, 2024	493.27	111.31	102831.89
Dec, 2024	492.74	111.84	102720.04
Jan, 2025	492.20	112.38	102607.66
Feb, 2025	491.66	112.92	102494.74
Mar, 2025	491.12	113.46	102381.28
Apr, 2025	490.58	114.00	102267.28
May, 2025	490.03	114.55	102152.73
Jun, 2025	489.48	115.10	102037.63
Jul, 2025	488.93	115.65	101921.98
Aug, 2025	488.38	116.20	101805.78
Sep, 2025	487.82	116.76	101689.02
Oct, 2025	487.26	117.32	101571.70
Nov, 2025	486.70	117.88	101453.82
Dec, 2025	486.13	118.45	101335.37
Jan, 2026	485.57	119.01	101216.36
Feb, 2026	485.00	119.58	101096.77
Mar, 2026	484.42	120.16	100976.61
Apr, 2026	483.85	120.73	100855.88
May, 2026	483.27	121.31	100734.57
Jun, 2026	482.69	121.89	100612.67
Jul, 2026	482.10	122.48	100490.20
Aug, 2026	481.52	123.06	100367.13
Sep, 2026	480.93	123.65	100243.48
Oct, 2026	480.33	124.25	100119.23
Nov, 2026	479.74	124.84	99994.39
Dec, 2026	479.14	125.44	99868.95
Jan, 2027	478.54	126.04	99742.91
Feb, 2027	477.93	126.65	99616.26
Mar, 2027	477.33	127.25	99489.01
Apr, 2027	476.72	127.86	99361.15
May, 2027	476.11	128.47	99232.67
Jun, 2027	475.49	129.09	99103.58
Jul, 2027	474.87	129.71	98973.87
Aug, 2027	474.25	130.33	98843.54
Sep, 2027	473.63	130.95	98712.59
Oct, 2027	473.00	131.58	98581.01
Nov, 2027	472.37	132.21	98448.79
Dec, 2027	471.73	132.85	98315.95
Jan, 2028	471.10	133.48	98182.47
Feb, 2028	470.46	134.12	98048.34
Mar, 2028	469.81	134.77	97913.58
Apr, 2028	469.17	135.41	97778.17
May, 2028	468.52	136.06	97642.11
Jun, 2028	467.87	136.71	97505.40
Jul, 2028	467.21	137.37	97368.03
Aug, 2028	466.56	138.02	97230.00
Sep, 2028	465.89	138.69	97091.32
Oct, 2028	465.23	139.35	96951.97
Nov, 2028	464.56	140.02	96811.95
Dec, 2028	463.89	140.69	96671.26
Jan, 2029	463.22	141.36	96529.90
Feb, 2029	462.54	142.04	96387.86
Mar, 2029	461.86	142.72	96245.13
Apr, 2029	461.17	143.41	96101.73
May, 2029	460.49	144.09	95957.64
Jun, 2029	459.80	144.78	95812.85
Jul, 2029	459.10	145.48	95667.38
Aug, 2029	458.41	146.17	95521.20
Sep, 2029	457.71	146.87	95374.33
Oct, 2029	457.00	147.58	95226.75
Nov, 2029	456.29	148.29	95078.46
Dec, 2029	455.58	149.00	94929.47
Jan, 2030	454.87	149.71	94779.76
Feb, 2030	454.15	150.43	94629.33
Mar, 2030	453.43	151.15	94478.18
Apr, 2030	452.71	151.87	94326.31
May, 2030	451.98	152.60	94173.71
Jun, 2030	451.25	153.33	94020.38
Jul, 2030	450.51	154.07	93866.32
Aug, 2030	449.78	154.80	93711.51
Sep, 2030	449.03	155.55	93555.97
Oct, 2030	448.29	156.29	93399.68
Nov, 2030	447.54	157.04	93242.64
Dec, 2030	446.79	157.79	93084.84
Jan, 2031	446.03	158.55	92926.29
Feb, 2031	445.27	159.31	92766.99
Mar, 2031	444.51	160.07	92606.92
Apr, 2031	443.74	160.84	92446.08
May, 2031	442.97	161.61	92284.47
Jun, 2031	442.20	162.38	92122.08
Jul, 2031	441.42	163.16	91958.92
Aug, 2031	440.64	163.94	91794.98
Sep, 2031	439.85	164.73	91630.25
Oct, 2031	439.06	165.52	91464.73
Nov, 2031	438.27	166.31	91298.42
Dec, 2031	437.47	167.11	91131.31
Jan, 2032	436.67	167.91	90963.40
Feb, 2032	435.87	168.71	90794.69
Mar, 2032	435.06	169.52	90625.17
Apr, 2032	434.25	170.33	90454.83
May, 2032	433.43	171.15	90283.68
Jun, 2032	432.61	171.97	90111.71
Jul, 2032	431.79	172.79	89938.92
Aug, 2032	430.96	173.62	89765.29
Sep, 2032	430.13	174.45	89590.84
Oct, 2032	429.29	175.29	89415.55
Nov, 2032	428.45	176.13	89239.42
Dec, 2032	427.61	176.97	89062.44
Jan, 2033	426.76	177.82	88884.62
Feb, 2033	425.91	178.67	88705.95
Mar, 2033	425.05	179.53	88526.42
Apr, 2033	424.19	180.39	88346.02
May, 2033	423.32	181.26	88164.77
Jun, 2033	422.46	182.12	87982.65
Jul, 2033	421.58	183.00	87799.65
Aug, 2033	420.71	183.87	87615.78
Sep, 2033	419.83	184.75	87431.02
Oct, 2033	418.94	185.64	87245.38
Nov, 2033	418.05	186.53	87058.85
Dec, 2033	417.16	187.42	86871.43
Jan, 2034	416.26	188.32	86683.11
Feb, 2034	415.36	189.22	86493.88
Mar, 2034	414.45	190.13	86303.75
Apr, 2034	413.54	191.04	86112.71
May, 2034	412.62	191.96	85920.76
Jun, 2034	411.70	192.88	85727.88
Jul, 2034	410.78	193.80	85534.08
Aug, 2034	409.85	194.73	85339.35
Sep, 2034	408.92	195.66	85143.69
Oct, 2034	407.98	196.60	84947.09
Nov, 2034	407.04	197.54	84749.55
Dec, 2034	406.09	198.49	84551.06
Jan, 2035	405.14	199.44	84351.62
Feb, 2035	404.18	200.40	84151.22
Mar, 2035	403.22	201.36	83949.87
Apr, 2035	402.26	202.32	83747.55
May, 2035	401.29	203.29	83544.26
Jun, 2035	400.32	204.26	83339.99
Jul, 2035	399.34	205.24	83134.75
Aug, 2035	398.35	206.23	82928.53
Sep, 2035	397.37	207.21	82721.31
Oct, 2035	396.37	208.21	82513.10
Nov, 2035	395.38	209.20	82303.90
Dec, 2035	394.37	210.21	82093.69
Jan, 2036	393.37	211.21	81882.48
Feb, 2036	392.35	212.23	81670.25
Mar, 2036	391.34	213.24	81457.01
Apr, 2036	390.31	214.27	81242.74
May, 2036	389.29	215.29	81027.45
Jun, 2036	388.26	216.32	80811.13
Jul, 2036	387.22	217.36	80593.77
Aug, 2036	386.18	218.40	80375.37
Sep, 2036	385.13	219.45	80155.92
Oct, 2036	384.08	220.50	79935.42
Nov, 2036	383.02	221.56	79713.86
Dec, 2036	381.96	222.62	79491.25
Jan, 2037	380.90	223.68	79267.56
Feb, 2037	379.82	224.76	79042.80
Mar, 2037	378.75	225.83	78816.97
Apr, 2037	377.66	226.92	78590.06
May, 2037	376.58	228.00	78362.05
Jun, 2037	375.48	229.10	78132.96
Jul, 2037	374.39	230.19	77902.77
Aug, 2037	373.28	231.30	77671.47
Sep, 2037	372.18	232.40	77439.07
Oct, 2037	371.06	233.52	77205.55
Nov, 2037	369.94	234.64	76970.91
Dec, 2037	368.82	235.76	76735.15
Jan, 2038	367.69	236.89	76498.26
Feb, 2038	366.55	238.03	76260.23
Mar, 2038	365.41	239.17	76021.07
Apr, 2038	364.27	240.31	75780.75
May, 2038	363.12	241.46	75539.29
Jun, 2038	361.96	242.62	75296.67
Jul, 2038	360.80	243.78	75052.89
Aug, 2038	359.63	244.95	74807.93
Sep, 2038	358.45	246.13	74561.81
Oct, 2038	357.28	247.30	74314.50
Nov, 2038	356.09	248.49	74066.01
Dec, 2038	354.90	249.68	73816.33
Jan, 2039	353.70	250.88	73565.46
Feb, 2039	352.50	252.08	73313.38
Mar, 2039	351.29	253.29	73060.09
Apr, 2039	350.08	254.50	72805.59
May, 2039	348.86	255.72	72549.87
Jun, 2039	347.63	256.95	72292.93
Jul, 2039	346.40	258.18	72034.75
Aug, 2039	345.17	259.41	71775.34
Sep, 2039	343.92	260.66	71514.68
Oct, 2039	342.67	261.91	71252.77
Nov, 2039	341.42	263.16	70989.61
Dec, 2039	340.16	264.42	70725.19
Jan, 2040	338.89	265.69	70459.50
Feb, 2040	337.62	266.96	70192.54
Mar, 2040	336.34	268.24	69924.30
Apr, 2040	335.05	269.53	69654.78
May, 2040	333.76	270.82	69383.96
Jun, 2040	332.46	272.12	69111.84
Jul, 2040	331.16	273.42	68838.42
Aug, 2040	329.85	274.73	68563.69
Sep, 2040	328.53	276.05	68287.65
Oct, 2040	327.21	277.37	68010.28
Nov, 2040	325.88	278.70	67731.58
Dec, 2040	324.55	280.03	67451.55
Jan, 2041	323.21	281.37	67170.18
Feb, 2041	321.86	282.72	66887.45
Mar, 2041	320.50	284.08	66603.38
Apr, 2041	319.14	285.44	66317.94
May, 2041	317.77	286.81	66031.13
Jun, 2041	316.40	288.18	65742.95
Jul, 2041	315.02	289.56	65453.39
Aug, 2041	313.63	290.95	65162.44
Sep, 2041	312.24	292.34	64870.10
Oct, 2041	310.84	293.74	64576.35
Nov, 2041	309.43	295.15	64281.20
Dec, 2041	308.01	296.57	63984.63
Jan, 2042	306.59	297.99	63686.65
Feb, 2042	305.17	299.41	63387.23
Mar, 2042	303.73	300.85	63086.38
Apr, 2042	302.29	302.29	62784.09
May, 2042	300.84	303.74	62480.35
Jun, 2042	299.39	305.19	62175.16
Jul, 2042	297.92	306.66	61868.50
Aug, 2042	296.45	308.13	61560.37
Sep, 2042	294.98	309.60	61250.77
Oct, 2042	293.49	311.09	60939.68
Nov, 2042	292.00	312.58	60627.11
Dec, 2042	290.50	314.08	60313.03
Jan, 2043	289.00	315.58	59997.45
Feb, 2043	287.49	317.09	59680.36
Mar, 2043	285.97	318.61	59361.75
Apr, 2043	284.44	320.14	59041.61
May, 2043	282.91	321.67	58719.94
Jun, 2043	281.37	323.21	58396.72
Jul, 2043	279.82	324.76	58071.96
Aug, 2043	278.26	326.32	57745.64
Sep, 2043	276.70	327.88	57417.76
Oct, 2043	275.13	329.45	57088.31
Nov, 2043	273.55	331.03	56757.27
Dec, 2043	271.96	332.62	56424.66
Jan, 2044	270.37	334.21	56090.44
Feb, 2044	268.77	335.81	55754.63
Mar, 2044	267.16	337.42	55417.21
Apr, 2044	265.54	339.04	55078.17
May, 2044	263.92	340.66	54737.51
Jun, 2044	262.28	342.30	54395.21
Jul, 2044	260.64	343.94	54051.27
Aug, 2044	259.00	345.58	53705.69
Sep, 2044	257.34	347.24	53358.45
Oct, 2044	255.68	348.90	53009.54
Nov, 2044	254.00	350.58	52658.97
Dec, 2044	252.32	352.26	52306.71
Jan, 2045	250.64	353.94	51952.77
Feb, 2045	248.94	355.64	51597.13
Mar, 2045	247.24	357.34	51239.79
Apr, 2045	245.52	359.06	50880.73
May, 2045	243.80	360.78	50519.95
Jun, 2045	242.07	362.51	50157.45
Jul, 2045	240.34	364.24	49793.21
Aug, 2045	238.59	365.99	49427.22
Sep, 2045	236.84	367.74	49059.48
Oct, 2045	235.08	369.50	48689.97
Nov, 2045	233.31	371.27	48318.70
Dec, 2045	231.53	373.05	47945.65
Jan, 2046	229.74	374.84	47570.81
Feb, 2046	227.94	376.64	47194.17
Mar, 2046	226.14	378.44	46815.73
Apr, 2046	224.33	380.25	46435.47
May, 2046	222.50	382.08	46053.40
Jun, 2046	220.67	383.91	45669.49
Jul, 2046	218.83	385.75	45283.74
Aug, 2046	216.98	387.60	44896.15
Sep, 2046	215.13	389.45	44506.69
Oct, 2046	213.26	391.32	44115.38
Nov, 2046	211.39	393.19	43722.18
Dec, 2046	209.50	395.08	43327.10
Jan, 2047	207.61	396.97	42930.13
Feb, 2047	205.71	398.87	42531.26
Mar, 2047	203.80	400.78	42130.48
Apr, 2047	201.88	402.70	41727.77
May, 2047	199.95	404.63	41323.14
Jun, 2047	198.01	406.57	40916.56
Jul, 2047	196.06	408.52	40508.04
Aug, 2047	194.10	410.48	40097.56
Sep, 2047	192.13	412.45	39685.12
Oct, 2047	190.16	414.42	39270.69
Nov, 2047	188.17	416.41	38854.29
Dec, 2047	186.18	418.40	38435.88
Jan, 2048	184.17	420.41	38015.48
Feb, 2048	182.16	422.42	37593.05
Mar, 2048	180.13	424.45	37168.61
Apr, 2048	178.10	426.48	36742.13
May, 2048	176.06	428.52	36313.60
Jun, 2048	174.00	430.58	35883.02
Jul, 2048	171.94	432.64	35450.38
Aug, 2048	169.87	434.71	35015.67
Sep, 2048	167.78	436.80	34578.87
Oct, 2048	165.69	438.89	34139.98
Nov, 2048	163.59	440.99	33698.99
Dec, 2048	161.47	443.11	33255.89
Jan, 2049	159.35	445.23	32810.66
Feb, 2049	157.22	447.36	32363.29
Mar, 2049	155.07	449.51	31913.79
Apr, 2049	152.92	451.66	31462.13
May, 2049	150.76	453.82	31008.30
Jun, 2049	148.58	456.00	30552.31
Jul, 2049	146.40	458.18	30094.12
Aug, 2049	144.20	460.38	29633.74
Sep, 2049	142.00	462.58	29171.16
Oct, 2049	139.78	464.80	28706.36
Nov, 2049	137.55	467.03	28239.33
Dec, 2049	135.31	469.27	27770.06
Jan, 2050	133.06	471.52	27298.55
Feb, 2050	130.81	473.77	26824.77
Mar, 2050	128.54	476.04	26348.73
Apr, 2050	126.25	478.33	25870.40
May, 2050	123.96	480.62	25389.78
Jun, 2050	121.66	482.92	24906.86
Jul, 2050	119.35	485.23	24421.63
Aug, 2050	117.02	487.56	23934.07
Sep, 2050	114.68	489.90	23444.17
Oct, 2050	112.34	492.24	22951.93
Nov, 2050	109.98	494.60	22457.33
Dec, 2050	107.61	496.97	21960.36
Jan, 2051	105.23	499.35	21461.00
Feb, 2051	102.83	501.75	20959.26
Mar, 2051	100.43	504.15	20455.11
Apr, 2051	98.01	506.57	19948.54
May, 2051	95.59	508.99	19439.55
Jun, 2051	93.15	511.43	18928.12
Jul, 2051	90.70	513.88	18414.23
Aug, 2051	88.23	516.35	17897.89
Sep, 2051	85.76	518.82	17379.07
Oct, 2051	83.27	521.31	16857.76
Nov, 2051	80.78	523.80	16333.96
Dec, 2051	78.27	526.31	15807.65
Jan, 2052	75.74	528.84	15278.81
Feb, 2052	73.21	531.37	14747.44
Mar, 2052	70.66	533.92	14213.53
Apr, 2052	68.11	536.47	13677.05
May, 2052	65.54	539.04	13138.01
Jun, 2052	62.95	541.63	12596.38
Jul, 2052	60.36	544.22	12052.16
Aug, 2052	57.75	546.83	11505.33
Sep, 2052	55.13	549.45	10955.88
Oct, 2052	52.50	552.08	10403.80
Nov, 2052	49.85	554.73	9849.07
Dec, 2052	47.19	557.39	9291.68
Jan, 2053	44.52	560.06	8731.62
Feb, 2053	41.84	562.74	8168.88
Mar, 2053	39.14	565.44	7603.45
Apr, 2053	36.43	568.15	7035.30
May, 2053	33.71	570.87	6464.43
Jun, 2053	30.98	573.60	5890.83
Jul, 2053	28.23	576.35	5314.47
Aug, 2053	25.47	579.11	4735.36
Sep, 2053	22.69	581.89	4153.47
Oct, 2053	19.90	584.68	3568.79
Nov, 2053	17.10	587.48	2981.31
Dec, 2053	14.29	590.29	2391.02
Jan, 2054	11.46	593.12	1797.89
Feb, 2054	8.61	595.97	1201.93
Mar, 2054	5.76	598.82	603.11
Apr, 2054	2.89	601.69	1.42