Mortgage Parameters

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

Mortgage Summary

Property Total:	$169,500
Down Payment	$50,850
Mortgage Amount:	$118,650
Mortgage Payment:	$692.41 / month
Estimated Tax:	+ $94.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $786.58 / month
Total Interest Paid:	$130,618.80 over 30 years
Total Tax Paid:	$33,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	568.53	123.88	118526.12
Oct, 2024	567.94	124.47	118401.65
Nov, 2024	567.34	125.07	118276.58
Dec, 2024	566.74	125.67	118150.91
Jan, 2025	566.14	126.27	118024.64
Feb, 2025	565.53	126.88	117897.77
Mar, 2025	564.93	127.48	117770.28
Apr, 2025	564.32	128.09	117642.19
May, 2025	563.70	128.71	117513.48
Jun, 2025	563.09	129.32	117384.16
Jul, 2025	562.47	129.94	117254.21
Aug, 2025	561.84	130.57	117123.65
Sep, 2025	561.22	131.19	116992.45
Oct, 2025	560.59	131.82	116860.63
Nov, 2025	559.96	132.45	116728.18
Dec, 2025	559.32	133.09	116595.09
Jan, 2026	558.68	133.73	116461.37
Feb, 2026	558.04	134.37	116327.00
Mar, 2026	557.40	135.01	116191.99
Apr, 2026	556.75	135.66	116056.33
May, 2026	556.10	136.31	115920.03
Jun, 2026	555.45	136.96	115783.07
Jul, 2026	554.79	137.62	115645.45
Aug, 2026	554.13	138.28	115507.18
Sep, 2026	553.47	138.94	115368.24
Oct, 2026	552.81	139.60	115228.63
Nov, 2026	552.14	140.27	115088.36
Dec, 2026	551.47	140.94	114947.42
Jan, 2027	550.79	141.62	114805.80
Feb, 2027	550.11	142.30	114663.50
Mar, 2027	549.43	142.98	114520.52
Apr, 2027	548.74	143.67	114376.85
May, 2027	548.06	144.35	114232.50
Jun, 2027	547.36	145.05	114087.45
Jul, 2027	546.67	145.74	113941.71
Aug, 2027	545.97	146.44	113795.27
Sep, 2027	545.27	147.14	113648.13
Oct, 2027	544.56	147.85	113500.28
Nov, 2027	543.86	148.55	113351.73
Dec, 2027	543.14	149.27	113202.46
Jan, 2028	542.43	149.98	113052.48
Feb, 2028	541.71	150.70	112901.78
Mar, 2028	540.99	151.42	112750.36
Apr, 2028	540.26	152.15	112598.21
May, 2028	539.53	152.88	112445.33
Jun, 2028	538.80	153.61	112291.72
Jul, 2028	538.06	154.35	112137.38
Aug, 2028	537.32	155.09	111982.29
Sep, 2028	536.58	155.83	111826.47
Oct, 2028	535.84	156.57	111669.89
Nov, 2028	535.08	157.33	111512.57
Dec, 2028	534.33	158.08	111354.49
Jan, 2029	533.57	158.84	111195.65
Feb, 2029	532.81	159.60	111036.05
Mar, 2029	532.05	160.36	110875.69
Apr, 2029	531.28	161.13	110714.56
May, 2029	530.51	161.90	110552.66
Jun, 2029	529.73	162.68	110389.98
Jul, 2029	528.95	163.46	110226.52
Aug, 2029	528.17	164.24	110062.28
Sep, 2029	527.38	165.03	109897.25
Oct, 2029	526.59	165.82	109731.43
Nov, 2029	525.80	166.61	109564.82
Dec, 2029	525.00	167.41	109397.41
Jan, 2030	524.20	168.21	109229.19
Feb, 2030	523.39	169.02	109060.17
Mar, 2030	522.58	169.83	108890.34
Apr, 2030	521.77	170.64	108719.70
May, 2030	520.95	171.46	108548.24
Jun, 2030	520.13	172.28	108375.95
Jul, 2030	519.30	173.11	108202.85
Aug, 2030	518.47	173.94	108028.91
Sep, 2030	517.64	174.77	107854.14
Oct, 2030	516.80	175.61	107678.53
Nov, 2030	515.96	176.45	107502.08
Dec, 2030	515.11	177.30	107324.78
Jan, 2031	514.26	178.15	107146.63
Feb, 2031	513.41	179.00	106967.64
Mar, 2031	512.55	179.86	106787.78
Apr, 2031	511.69	180.72	106607.06
May, 2031	510.83	181.58	106425.48
Jun, 2031	509.96	182.45	106243.02
Jul, 2031	509.08	183.33	106059.69
Aug, 2031	508.20	184.21	105875.49
Sep, 2031	507.32	185.09	105690.40
Oct, 2031	506.43	185.98	105504.42
Nov, 2031	505.54	186.87	105317.55
Dec, 2031	504.65	187.76	105129.79
Jan, 2032	503.75	188.66	104941.12
Feb, 2032	502.84	189.57	104751.56
Mar, 2032	501.93	190.48	104561.08
Apr, 2032	501.02	191.39	104369.69
May, 2032	500.10	192.31	104177.39
Jun, 2032	499.18	193.23	103984.16
Jul, 2032	498.26	194.15	103790.01
Aug, 2032	497.33	195.08	103594.93
Sep, 2032	496.39	196.02	103398.91
Oct, 2032	495.45	196.96	103201.95
Nov, 2032	494.51	197.90	103004.05
Dec, 2032	493.56	198.85	102805.20
Jan, 2033	492.61	199.80	102605.40
Feb, 2033	491.65	200.76	102404.64
Mar, 2033	490.69	201.72	102202.92
Apr, 2033	489.72	202.69	102000.23
May, 2033	488.75	203.66	101796.57
Jun, 2033	487.78	204.63	101591.94
Jul, 2033	486.79	205.62	101386.32
Aug, 2033	485.81	206.60	101179.72
Sep, 2033	484.82	207.59	100972.13
Oct, 2033	483.82	208.59	100763.55
Nov, 2033	482.83	209.58	100553.96
Dec, 2033	481.82	210.59	100343.37
Jan, 2034	480.81	211.60	100131.78
Feb, 2034	479.80	212.61	99919.16
Mar, 2034	478.78	213.63	99705.53
Apr, 2034	477.76	214.65	99490.88
May, 2034	476.73	215.68	99275.20
Jun, 2034	475.69	216.72	99058.48
Jul, 2034	474.66	217.75	98840.72
Aug, 2034	473.61	218.80	98621.93
Sep, 2034	472.56	219.85	98402.08
Oct, 2034	471.51	220.90	98181.18
Nov, 2034	470.45	221.96	97959.22
Dec, 2034	469.39	223.02	97736.20
Jan, 2035	468.32	224.09	97512.11
Feb, 2035	467.25	225.16	97286.94
Mar, 2035	466.17	226.24	97060.70
Apr, 2035	465.08	227.33	96833.37
May, 2035	463.99	228.42	96604.96
Jun, 2035	462.90	229.51	96375.44
Jul, 2035	461.80	230.61	96144.83
Aug, 2035	460.69	231.72	95913.12
Sep, 2035	459.58	232.83	95680.29
Oct, 2035	458.47	233.94	95446.35
Nov, 2035	457.35	235.06	95211.29
Dec, 2035	456.22	236.19	94975.10
Jan, 2036	455.09	237.32	94737.78
Feb, 2036	453.95	238.46	94499.32
Mar, 2036	452.81	239.60	94259.72
Apr, 2036	451.66	240.75	94018.97
May, 2036	450.51	241.90	93777.07
Jun, 2036	449.35	243.06	93534.00
Jul, 2036	448.18	244.23	93289.78
Aug, 2036	447.01	245.40	93044.38
Sep, 2036	445.84	246.57	92797.81
Oct, 2036	444.66	247.75	92550.06
Nov, 2036	443.47	248.94	92301.11
Dec, 2036	442.28	250.13	92050.98
Jan, 2037	441.08	251.33	91799.65
Feb, 2037	439.87	252.54	91547.11
Mar, 2037	438.66	253.75	91293.37
Apr, 2037	437.45	254.96	91038.40
May, 2037	436.23	256.18	90782.22
Jun, 2037	435.00	257.41	90524.81
Jul, 2037	433.76	258.65	90266.16
Aug, 2037	432.53	259.88	90006.28
Sep, 2037	431.28	261.13	89745.15
Oct, 2037	430.03	262.38	89482.77
Nov, 2037	428.77	263.64	89219.13
Dec, 2037	427.51	264.90	88954.23
Jan, 2038	426.24	266.17	88688.05
Feb, 2038	424.96	267.45	88420.61
Mar, 2038	423.68	268.73	88151.88
Apr, 2038	422.39	270.02	87881.86
May, 2038	421.10	271.31	87610.56
Jun, 2038	419.80	272.61	87337.95
Jul, 2038	418.49	273.92	87064.03
Aug, 2038	417.18	275.23	86788.80
Sep, 2038	415.86	276.55	86512.25
Oct, 2038	414.54	277.87	86234.38
Nov, 2038	413.21	279.20	85955.18
Dec, 2038	411.87	280.54	85674.64
Jan, 2039	410.52	281.89	85392.75
Feb, 2039	409.17	283.24	85109.52
Mar, 2039	407.82	284.59	84824.92
Apr, 2039	406.45	285.96	84538.96
May, 2039	405.08	287.33	84251.64
Jun, 2039	403.71	288.70	83962.93
Jul, 2039	402.32	290.09	83672.85
Aug, 2039	400.93	291.48	83381.37
Sep, 2039	399.54	292.87	83088.49
Oct, 2039	398.13	294.28	82794.22
Nov, 2039	396.72	295.69	82498.53
Dec, 2039	395.31	297.10	82201.42
Jan, 2040	393.88	298.53	81902.90
Feb, 2040	392.45	299.96	81602.94
Mar, 2040	391.01	301.40	81301.54
Apr, 2040	389.57	302.84	80998.70
May, 2040	388.12	304.29	80694.41
Jun, 2040	386.66	305.75	80388.66
Jul, 2040	385.20	307.21	80081.45
Aug, 2040	383.72	308.69	79772.76
Sep, 2040	382.24	310.17	79462.59
Oct, 2040	380.76	311.65	79150.94
Nov, 2040	379.26	313.15	78837.80
Dec, 2040	377.76	314.65	78523.15
Jan, 2041	376.26	316.15	78207.00
Feb, 2041	374.74	317.67	77889.33
Mar, 2041	373.22	319.19	77570.14
Apr, 2041	371.69	320.72	77249.42
May, 2041	370.15	322.26	76927.16
Jun, 2041	368.61	323.80	76603.36
Jul, 2041	367.06	325.35	76278.01
Aug, 2041	365.50	326.91	75951.10
Sep, 2041	363.93	328.48	75622.62
Oct, 2041	362.36	330.05	75292.57
Nov, 2041	360.78	331.63	74960.94
Dec, 2041	359.19	333.22	74627.72
Jan, 2042	357.59	334.82	74292.90
Feb, 2042	355.99	336.42	73956.47
Mar, 2042	354.37	338.04	73618.44
Apr, 2042	352.76	339.65	73278.78
May, 2042	351.13	341.28	72937.50
Jun, 2042	349.49	342.92	72594.58
Jul, 2042	347.85	344.56	72250.02
Aug, 2042	346.20	346.21	71903.81
Sep, 2042	344.54	347.87	71555.94
Oct, 2042	342.87	349.54	71206.40
Nov, 2042	341.20	351.21	70855.19
Dec, 2042	339.51	352.90	70502.29
Jan, 2043	337.82	354.59	70147.71
Feb, 2043	336.12	356.29	69791.42
Mar, 2043	334.42	357.99	69433.43
Apr, 2043	332.70	359.71	69073.72
May, 2043	330.98	361.43	68712.29
Jun, 2043	329.25	363.16	68349.12
Jul, 2043	327.51	364.90	67984.22
Aug, 2043	325.76	366.65	67617.57
Sep, 2043	324.00	368.41	67249.16
Oct, 2043	322.24	370.17	66878.98
Nov, 2043	320.46	371.95	66507.04
Dec, 2043	318.68	373.73	66133.31
Jan, 2044	316.89	375.52	65757.78
Feb, 2044	315.09	377.32	65380.46
Mar, 2044	313.28	379.13	65001.34
Apr, 2044	311.46	380.95	64620.39
May, 2044	309.64	382.77	64237.62
Jun, 2044	307.81	384.60	63853.01
Jul, 2044	305.96	386.45	63466.57
Aug, 2044	304.11	388.30	63078.27
Sep, 2044	302.25	390.16	62688.11
Oct, 2044	300.38	392.03	62296.08
Nov, 2044	298.50	393.91	61902.17
Dec, 2044	296.61	395.80	61506.37
Jan, 2045	294.72	397.69	61108.68
Feb, 2045	292.81	399.60	60709.09
Mar, 2045	290.90	401.51	60307.57
Apr, 2045	288.97	403.44	59904.14
May, 2045	287.04	405.37	59498.77
Jun, 2045	285.10	407.31	59091.46
Jul, 2045	283.15	409.26	58682.19
Aug, 2045	281.19	411.22	58270.97
Sep, 2045	279.22	413.19	57857.77
Oct, 2045	277.24	415.17	57442.60
Nov, 2045	275.25	417.16	57025.43
Dec, 2045	273.25	419.16	56606.27
Jan, 2046	271.24	421.17	56185.10
Feb, 2046	269.22	423.19	55761.91
Mar, 2046	267.19	425.22	55336.69
Apr, 2046	265.15	427.26	54909.44
May, 2046	263.11	429.30	54480.13
Jun, 2046	261.05	431.36	54048.78
Jul, 2046	258.98	433.43	53615.35
Aug, 2046	256.91	435.50	53179.85
Sep, 2046	254.82	437.59	52742.26
Oct, 2046	252.72	439.69	52302.57
Nov, 2046	250.62	441.79	51860.78
Dec, 2046	248.50	443.91	51416.87
Jan, 2047	246.37	446.04	50970.83
Feb, 2047	244.24	448.17	50522.65
Mar, 2047	242.09	450.32	50072.33
Apr, 2047	239.93	452.48	49619.85
May, 2047	237.76	454.65	49165.20
Jun, 2047	235.58	456.83	48708.38
Jul, 2047	233.39	459.02	48249.36
Aug, 2047	231.19	461.22	47788.14
Sep, 2047	228.98	463.43	47324.72
Oct, 2047	226.76	465.65	46859.07
Nov, 2047	224.53	467.88	46391.20
Dec, 2047	222.29	470.12	45921.08
Jan, 2048	220.04	472.37	45448.71
Feb, 2048	217.78	474.63	44974.07
Mar, 2048	215.50	476.91	44497.16
Apr, 2048	213.22	479.19	44017.97
May, 2048	210.92	481.49	43536.48
Jun, 2048	208.61	483.80	43052.68
Jul, 2048	206.29	486.12	42566.56
Aug, 2048	203.96	488.45	42078.12
Sep, 2048	201.62	490.79	41587.33
Oct, 2048	199.27	493.14	41094.20
Nov, 2048	196.91	495.50	40598.70
Dec, 2048	194.54	497.87	40100.82
Jan, 2049	192.15	500.26	39600.56
Feb, 2049	189.75	502.66	39097.90
Mar, 2049	187.34	505.07	38592.84
Apr, 2049	184.92	507.49	38085.35
May, 2049	182.49	509.92	37575.43
Jun, 2049	180.05	512.36	37063.07
Jul, 2049	177.59	514.82	36548.26
Aug, 2049	175.13	517.28	36030.97
Sep, 2049	172.65	519.76	35511.21
Oct, 2049	170.16	522.25	34988.96
Nov, 2049	167.66	524.75	34464.21
Dec, 2049	165.14	527.27	33936.94
Jan, 2050	162.61	529.80	33407.14
Feb, 2050	160.08	532.33	32874.81
Mar, 2050	157.53	534.88	32339.92
Apr, 2050	154.96	537.45	31802.47
May, 2050	152.39	540.02	31262.45
Jun, 2050	149.80	542.61	30719.84
Jul, 2050	147.20	545.21	30174.63
Aug, 2050	144.59	547.82	29626.81
Sep, 2050	141.96	550.45	29076.36
Oct, 2050	139.32	553.09	28523.27
Nov, 2050	136.67	555.74	27967.54
Dec, 2050	134.01	558.40	27409.14
Jan, 2051	131.34	561.07	26848.06
Feb, 2051	128.65	563.76	26284.30
Mar, 2051	125.95	566.46	25717.84
Apr, 2051	123.23	569.18	25148.66
May, 2051	120.50	571.91	24576.75
Jun, 2051	117.76	574.65	24002.10
Jul, 2051	115.01	577.40	23424.70
Aug, 2051	112.24	580.17	22844.54
Sep, 2051	109.46	582.95	22261.59
Oct, 2051	106.67	585.74	21675.85
Nov, 2051	103.86	588.55	21087.30
Dec, 2051	101.04	591.37	20495.94
Jan, 2052	98.21	594.20	19901.74
Feb, 2052	95.36	597.05	19304.69
Mar, 2052	92.50	599.91	18704.78
Apr, 2052	89.63	602.78	18102.00
May, 2052	86.74	605.67	17496.33
Jun, 2052	83.84	608.57	16887.75
Jul, 2052	80.92	611.49	16276.26
Aug, 2052	77.99	614.42	15661.84
Sep, 2052	75.05	617.36	15044.48
Oct, 2052	72.09	620.32	14424.16
Nov, 2052	69.12	623.29	13800.87
Dec, 2052	66.13	626.28	13174.58
Jan, 2053	63.13	629.28	12545.30
Feb, 2053	60.11	632.30	11913.01
Mar, 2053	57.08	635.33	11277.68
Apr, 2053	54.04	638.37	10639.31
May, 2053	50.98	641.43	9997.88
Jun, 2053	47.91	644.50	9353.37
Jul, 2053	44.82	647.59	8705.78
Aug, 2053	41.72	650.69	8055.09
Sep, 2053	38.60	653.81	7401.27
Oct, 2053	35.46	656.95	6744.33
Nov, 2053	32.32	660.09	6084.24
Dec, 2053	29.15	663.26	5420.98
Jan, 2054	25.98	666.43	4754.54
Feb, 2054	22.78	669.63	4084.92
Mar, 2054	19.57	672.84	3412.08
Apr, 2054	16.35	676.06	2736.02
May, 2054	13.11	679.30	2056.72
Jun, 2054	9.86	682.55	1374.17
Jul, 2054	6.58	685.83	688.34
Aug, 2054	3.30	689.11	0