Mortgage Parameters

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

Mortgage Summary

Property Total:	$133,600
Down Payment	$40,080
Mortgage Amount:	$93,520
Mortgage Payment:	$545.76 / month
Estimated Tax:	+ $74.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $619.98 / month
Total Interest Paid:	$102,952.80 over 30 years
Total Tax Paid:	$26,720.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	448.12	97.64	93422.36
Jun, 2024	447.65	98.11	93324.25
Jul, 2024	447.18	98.58	93225.66
Aug, 2024	446.71	99.05	93126.61
Sep, 2024	446.23	99.53	93027.08
Oct, 2024	445.75	100.01	92927.08
Nov, 2024	445.28	100.48	92826.59
Dec, 2024	444.79	100.97	92725.63
Jan, 2025	444.31	101.45	92624.18
Feb, 2025	443.82	101.94	92522.24
Mar, 2025	443.34	102.42	92419.82
Apr, 2025	442.84	102.92	92316.90
May, 2025	442.35	103.41	92213.49
Jun, 2025	441.86	103.90	92109.59
Jul, 2025	441.36	104.40	92005.19
Aug, 2025	440.86	104.90	91900.29
Sep, 2025	440.36	105.40	91794.88
Oct, 2025	439.85	105.91	91688.97
Nov, 2025	439.34	106.42	91582.56
Dec, 2025	438.83	106.93	91475.63
Jan, 2026	438.32	107.44	91368.19
Feb, 2026	437.81	107.95	91260.24
Mar, 2026	437.29	108.47	91151.76
Apr, 2026	436.77	108.99	91042.77
May, 2026	436.25	109.51	90933.26
Jun, 2026	435.72	110.04	90823.22
Jul, 2026	435.19	110.57	90712.66
Aug, 2026	434.66	111.10	90601.56
Sep, 2026	434.13	111.63	90489.93
Oct, 2026	433.60	112.16	90377.77
Nov, 2026	433.06	112.70	90265.07
Dec, 2026	432.52	113.24	90151.83
Jan, 2027	431.98	113.78	90038.05
Feb, 2027	431.43	114.33	89923.72
Mar, 2027	430.88	114.88	89808.85
Apr, 2027	430.33	115.43	89693.42
May, 2027	429.78	115.98	89577.44
Jun, 2027	429.23	116.53	89460.91
Jul, 2027	428.67	117.09	89343.81
Aug, 2027	428.11	117.65	89226.16
Sep, 2027	427.54	118.22	89107.94
Oct, 2027	426.98	118.78	88989.16
Nov, 2027	426.41	119.35	88869.80
Dec, 2027	425.83	119.93	88749.88
Jan, 2028	425.26	120.50	88629.38
Feb, 2028	424.68	121.08	88508.30
Mar, 2028	424.10	121.66	88386.64
Apr, 2028	423.52	122.24	88264.40
May, 2028	422.93	122.83	88141.57
Jun, 2028	422.35	123.41	88018.16
Jul, 2028	421.75	124.01	87894.15
Aug, 2028	421.16	124.60	87769.55
Sep, 2028	420.56	125.20	87644.35
Oct, 2028	419.96	125.80	87518.56
Nov, 2028	419.36	126.40	87392.16
Dec, 2028	418.75	127.01	87265.15
Jan, 2029	418.15	127.61	87137.54
Feb, 2029	417.53	128.23	87009.31
Mar, 2029	416.92	128.84	86880.47
Apr, 2029	416.30	129.46	86751.01
May, 2029	415.68	130.08	86620.93
Jun, 2029	415.06	130.70	86490.23
Jul, 2029	414.43	131.33	86358.91
Aug, 2029	413.80	131.96	86226.95
Sep, 2029	413.17	132.59	86094.36
Oct, 2029	412.54	133.22	85961.13
Nov, 2029	411.90	133.86	85827.27
Dec, 2029	411.26	134.50	85692.77
Jan, 2030	410.61	135.15	85557.62
Feb, 2030	409.96	135.80	85421.82
Mar, 2030	409.31	136.45	85285.38
Apr, 2030	408.66	137.10	85148.27
May, 2030	408.00	137.76	85010.52
Jun, 2030	407.34	138.42	84872.10
Jul, 2030	406.68	139.08	84733.02
Aug, 2030	406.01	139.75	84593.27
Sep, 2030	405.34	140.42	84452.85
Oct, 2030	404.67	141.09	84311.76
Nov, 2030	403.99	141.77	84170.00
Dec, 2030	403.31	142.45	84027.55
Jan, 2031	402.63	143.13	83884.42
Feb, 2031	401.95	143.81	83740.61
Mar, 2031	401.26	144.50	83596.11
Apr, 2031	400.56	145.20	83450.91
May, 2031	399.87	145.89	83305.02
Jun, 2031	399.17	146.59	83158.43
Jul, 2031	398.47	147.29	83011.14
Aug, 2031	397.76	148.00	82863.14
Sep, 2031	397.05	148.71	82714.43
Oct, 2031	396.34	149.42	82565.01
Nov, 2031	395.62	150.14	82414.88
Dec, 2031	394.90	150.86	82264.02
Jan, 2032	394.18	151.58	82112.44
Feb, 2032	393.46	152.30	81960.14
Mar, 2032	392.73	153.03	81807.10
Apr, 2032	391.99	153.77	81653.34
May, 2032	391.26	154.50	81498.83
Jun, 2032	390.52	155.24	81343.59
Jul, 2032	389.77	155.99	81187.60
Aug, 2032	389.02	156.74	81030.86
Sep, 2032	388.27	157.49	80873.37
Oct, 2032	387.52	158.24	80715.13
Nov, 2032	386.76	159.00	80556.13
Dec, 2032	386.00	159.76	80396.37
Jan, 2033	385.23	160.53	80235.84
Feb, 2033	384.46	161.30	80074.55
Mar, 2033	383.69	162.07	79912.48
Apr, 2033	382.91	162.85	79749.63
May, 2033	382.13	163.63	79586.00
Jun, 2033	381.35	164.41	79421.59
Jul, 2033	380.56	165.20	79256.40
Aug, 2033	379.77	165.99	79090.41
Sep, 2033	378.97	166.79	78923.62
Oct, 2033	378.18	167.58	78756.04
Nov, 2033	377.37	168.39	78587.65
Dec, 2033	376.57	169.19	78418.46
Jan, 2034	375.76	170.00	78248.45
Feb, 2034	374.94	170.82	78077.63
Mar, 2034	374.12	171.64	77905.99
Apr, 2034	373.30	172.46	77733.53
May, 2034	372.47	173.29	77560.25
Jun, 2034	371.64	174.12	77386.13
Jul, 2034	370.81	174.95	77211.18
Aug, 2034	369.97	175.79	77035.39
Sep, 2034	369.13	176.63	76858.76
Oct, 2034	368.28	177.48	76681.28
Nov, 2034	367.43	178.33	76502.95
Dec, 2034	366.58	179.18	76323.76
Jan, 2035	365.72	180.04	76143.72
Feb, 2035	364.86	180.90	75962.82
Mar, 2035	363.99	181.77	75781.05
Apr, 2035	363.12	182.64	75598.40
May, 2035	362.24	183.52	75414.89
Jun, 2035	361.36	184.40	75230.49
Jul, 2035	360.48	185.28	75045.21
Aug, 2035	359.59	186.17	74859.04
Sep, 2035	358.70	187.06	74671.98
Oct, 2035	357.80	187.96	74484.02
Nov, 2035	356.90	188.86	74295.17
Dec, 2035	356.00	189.76	74105.40
Jan, 2036	355.09	190.67	73914.73
Feb, 2036	354.17	191.59	73723.15
Mar, 2036	353.26	192.50	73530.64
Apr, 2036	352.33	193.43	73337.22
May, 2036	351.41	194.35	73142.86
Jun, 2036	350.48	195.28	72947.58
Jul, 2036	349.54	196.22	72751.36
Aug, 2036	348.60	197.16	72554.20
Sep, 2036	347.66	198.10	72356.10
Oct, 2036	346.71	199.05	72157.04
Nov, 2036	345.75	200.01	71957.04
Dec, 2036	344.79	200.97	71756.07
Jan, 2037	343.83	201.93	71554.14
Feb, 2037	342.86	202.90	71351.25
Mar, 2037	341.89	203.87	71147.38
Apr, 2037	340.91	204.85	70942.53
May, 2037	339.93	205.83	70736.70
Jun, 2037	338.95	206.81	70529.89
Jul, 2037	337.96	207.80	70322.09
Aug, 2037	336.96	208.80	70113.29
Sep, 2037	335.96	209.80	69903.49
Oct, 2037	334.95	210.81	69692.68
Nov, 2037	333.94	211.82	69480.86
Dec, 2037	332.93	212.83	69268.03
Jan, 2038	331.91	213.85	69054.18
Feb, 2038	330.88	214.88	68839.31
Mar, 2038	329.86	215.90	68623.40
Apr, 2038	328.82	216.94	68406.46
May, 2038	327.78	217.98	68188.48
Jun, 2038	326.74	219.02	67969.46
Jul, 2038	325.69	220.07	67749.39
Aug, 2038	324.63	221.13	67528.26
Sep, 2038	323.57	222.19	67306.07
Oct, 2038	322.51	223.25	67082.82
Nov, 2038	321.44	224.32	66858.50
Dec, 2038	320.36	225.40	66633.10
Jan, 2039	319.28	226.48	66406.63
Feb, 2039	318.20	227.56	66179.07
Mar, 2039	317.11	228.65	65950.41
Apr, 2039	316.01	229.75	65720.67
May, 2039	314.91	230.85	65489.82
Jun, 2039	313.81	231.95	65257.86
Jul, 2039	312.69	233.07	65024.80
Aug, 2039	311.58	234.18	64790.61
Sep, 2039	310.46	235.30	64555.31
Oct, 2039	309.33	236.43	64318.88
Nov, 2039	308.19	237.57	64081.31
Dec, 2039	307.06	238.70	63842.61
Jan, 2040	305.91	239.85	63602.76
Feb, 2040	304.76	241.00	63361.76
Mar, 2040	303.61	242.15	63119.61
Apr, 2040	302.45	243.31	62876.30
May, 2040	301.28	244.48	62631.82
Jun, 2040	300.11	245.65	62386.17
Jul, 2040	298.93	246.83	62139.35
Aug, 2040	297.75	248.01	61891.34
Sep, 2040	296.56	249.20	61642.14
Oct, 2040	295.37	250.39	61391.75
Nov, 2040	294.17	251.59	61140.16
Dec, 2040	292.96	252.80	60887.36
Jan, 2041	291.75	254.01	60633.35
Feb, 2041	290.53	255.23	60378.13
Mar, 2041	289.31	256.45	60121.68
Apr, 2041	288.08	257.68	59864.00
May, 2041	286.85	258.91	59605.09
Jun, 2041	285.61	260.15	59344.94
Jul, 2041	284.36	261.40	59083.54
Aug, 2041	283.11	262.65	58820.89
Sep, 2041	281.85	263.91	58556.98
Oct, 2041	280.59	265.17	58291.80
Nov, 2041	279.31	266.45	58025.36
Dec, 2041	278.04	267.72	57757.64
Jan, 2042	276.76	269.00	57488.63
Feb, 2042	275.47	270.29	57218.34
Mar, 2042	274.17	271.59	56946.75
Apr, 2042	272.87	272.89	56673.86
May, 2042	271.56	274.20	56399.66
Jun, 2042	270.25	275.51	56124.15
Jul, 2042	268.93	276.83	55847.32
Aug, 2042	267.60	278.16	55569.16
Sep, 2042	266.27	279.49	55289.67
Oct, 2042	264.93	280.83	55008.84
Nov, 2042	263.58	282.18	54726.66
Dec, 2042	262.23	283.53	54443.13
Jan, 2043	260.87	284.89	54158.25
Feb, 2043	259.51	286.25	53872.00
Mar, 2043	258.14	287.62	53584.37
Apr, 2043	256.76	289.00	53295.37
May, 2043	255.37	290.39	53004.98
Jun, 2043	253.98	291.78	52713.21
Jul, 2043	252.58	293.18	52420.03
Aug, 2043	251.18	294.58	52125.45
Sep, 2043	249.77	295.99	51829.46
Oct, 2043	248.35	297.41	51532.05
Nov, 2043	246.92	298.84	51233.21
Dec, 2043	245.49	300.27	50932.94
Jan, 2044	244.05	301.71	50631.24
Feb, 2044	242.61	303.15	50328.09
Mar, 2044	241.16	304.60	50023.48
Apr, 2044	239.70	306.06	49717.42
May, 2044	238.23	307.53	49409.89
Jun, 2044	236.76	309.00	49100.88
Jul, 2044	235.28	310.48	48790.40
Aug, 2044	233.79	311.97	48478.42
Sep, 2044	232.29	313.47	48164.96
Oct, 2044	230.79	314.97	47849.99
Nov, 2044	229.28	316.48	47533.51
Dec, 2044	227.76	318.00	47215.51
Jan, 2045	226.24	319.52	46895.99
Feb, 2045	224.71	321.05	46574.94
Mar, 2045	223.17	322.59	46252.36
Apr, 2045	221.63	324.13	45928.22
May, 2045	220.07	325.69	45602.53
Jun, 2045	218.51	327.25	45275.29
Jul, 2045	216.94	328.82	44946.47
Aug, 2045	215.37	330.39	44616.08
Sep, 2045	213.79	331.97	44284.10
Oct, 2045	212.19	333.57	43950.54
Nov, 2045	210.60	335.16	43615.38
Dec, 2045	208.99	336.77	43278.61
Jan, 2046	207.38	338.38	42940.22
Feb, 2046	205.76	340.00	42600.22
Mar, 2046	204.13	341.63	42258.58
Apr, 2046	202.49	343.27	41915.31
May, 2046	200.84	344.92	41570.40
Jun, 2046	199.19	346.57	41223.83
Jul, 2046	197.53	348.23	40875.60
Aug, 2046	195.86	349.90	40525.70
Sep, 2046	194.19	351.57	40174.13
Oct, 2046	192.50	353.26	39820.87
Nov, 2046	190.81	354.95	39465.92
Dec, 2046	189.11	356.65	39109.26
Jan, 2047	187.40	358.36	38750.90
Feb, 2047	185.68	360.08	38390.82
Mar, 2047	183.96	361.80	38029.02
Apr, 2047	182.22	363.54	37665.48
May, 2047	180.48	365.28	37300.20
Jun, 2047	178.73	367.03	36933.17
Jul, 2047	176.97	368.79	36564.39
Aug, 2047	175.20	370.56	36193.83
Sep, 2047	173.43	372.33	35821.50
Oct, 2047	171.64	374.12	35447.38
Nov, 2047	169.85	375.91	35071.47
Dec, 2047	168.05	377.71	34693.77
Jan, 2048	166.24	379.52	34314.25
Feb, 2048	164.42	381.34	33932.91
Mar, 2048	162.60	383.16	33549.74
Apr, 2048	160.76	385.00	33164.74
May, 2048	158.91	386.85	32777.90
Jun, 2048	157.06	388.70	32389.20
Jul, 2048	155.20	390.56	31998.64
Aug, 2048	153.33	392.43	31606.20
Sep, 2048	151.45	394.31	31211.89
Oct, 2048	149.56	396.20	30815.69
Nov, 2048	147.66	398.10	30417.59
Dec, 2048	145.75	400.01	30017.58
Jan, 2049	143.83	401.93	29615.65
Feb, 2049	141.91	403.85	29211.80
Mar, 2049	139.97	405.79	28806.01
Apr, 2049	138.03	407.73	28398.28
May, 2049	136.08	409.68	27988.60
Jun, 2049	134.11	411.65	27576.95
Jul, 2049	132.14	413.62	27163.33
Aug, 2049	130.16	415.60	26747.73
Sep, 2049	128.17	417.59	26330.13
Oct, 2049	126.17	419.59	25910.54
Nov, 2049	124.15	421.61	25488.93
Dec, 2049	122.13	423.63	25065.31
Jan, 2050	120.10	425.66	24639.65
Feb, 2050	118.06	427.70	24211.96
Mar, 2050	116.02	429.74	23782.21
Apr, 2050	113.96	431.80	23350.41
May, 2050	111.89	433.87	22916.53
Jun, 2050	109.81	435.95	22480.58
Jul, 2050	107.72	438.04	22042.54
Aug, 2050	105.62	440.14	21602.40
Sep, 2050	103.51	442.25	21160.15
Oct, 2050	101.39	444.37	20715.79
Nov, 2050	99.26	446.50	20269.29
Dec, 2050	97.12	448.64	19820.65
Jan, 2051	94.97	450.79	19369.87
Feb, 2051	92.81	452.95	18916.92
Mar, 2051	90.64	455.12	18461.81
Apr, 2051	88.46	457.30	18004.51
May, 2051	86.27	459.49	17545.02
Jun, 2051	84.07	461.69	17083.33
Jul, 2051	81.86	463.90	16619.43
Aug, 2051	79.63	466.13	16153.30
Sep, 2051	77.40	468.36	15684.94
Oct, 2051	75.16	470.60	15214.34
Nov, 2051	72.90	472.86	14741.48
Dec, 2051	70.64	475.12	14266.36
Jan, 2052	68.36	477.40	13788.96
Feb, 2052	66.07	479.69	13309.27
Mar, 2052	63.77	481.99	12827.28
Apr, 2052	61.46	484.30	12342.99
May, 2052	59.14	486.62	11856.37
Jun, 2052	56.81	488.95	11367.42
Jul, 2052	54.47	491.29	10876.13
Aug, 2052	52.11	493.65	10382.49
Sep, 2052	49.75	496.01	9886.48
Oct, 2052	47.37	498.39	9388.09
Nov, 2052	44.98	500.78	8887.31
Dec, 2052	42.59	503.17	8384.14
Jan, 2053	40.17	505.59	7878.55
Feb, 2053	37.75	508.01	7370.54
Mar, 2053	35.32	510.44	6860.10
Apr, 2053	32.87	512.89	6347.21
May, 2053	30.41	515.35	5831.87
Jun, 2053	27.94	517.82	5314.05
Jul, 2053	25.46	520.30	4793.75
Aug, 2053	22.97	522.79	4270.96
Sep, 2053	20.47	525.29	3745.67
Oct, 2053	17.95	527.81	3217.86
Nov, 2053	15.42	530.34	2687.52
Dec, 2053	12.88	532.88	2154.63
Jan, 2054	10.32	535.44	1619.20
Feb, 2054	7.76	538.00	1081.20
Mar, 2054	5.18	540.58	540.62
Apr, 2054	2.59	543.17	0