Mortgage Parameters

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

Mortgage Summary

Property Total:	$66,000
Down Payment	$19,800
Mortgage Amount:	$46,200
Mortgage Payment:	$269.61 / month
Estimated Tax:	+ $36.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $306.28 / month
Total Interest Paid:	$50,860.80 over 30 years
Total Tax Paid:	$13,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	221.38	48.23	46151.76
Jun, 2024	221.14	48.47	46103.30
Jul, 2024	220.91	48.70	46054.60
Aug, 2024	220.68	48.93	46005.67
Sep, 2024	220.44	49.17	45956.50
Oct, 2024	220.21	49.40	45907.10
Nov, 2024	219.97	49.64	45857.46
Dec, 2024	219.73	49.88	45807.59
Jan, 2025	219.49	50.12	45757.47
Feb, 2025	219.25	50.36	45707.12
Mar, 2025	219.01	50.60	45656.52
Apr, 2025	218.77	50.84	45605.68
May, 2025	218.53	51.08	45554.60
Jun, 2025	218.28	51.33	45503.27
Jul, 2025	218.04	51.57	45451.70
Aug, 2025	217.79	51.82	45399.87
Sep, 2025	217.54	52.07	45347.81
Oct, 2025	217.29	52.32	45295.49
Nov, 2025	217.04	52.57	45242.92
Dec, 2025	216.79	52.82	45190.10
Jan, 2026	216.54	53.07	45137.02
Feb, 2026	216.28	53.33	45083.69
Mar, 2026	216.03	53.58	45030.11
Apr, 2026	215.77	53.84	44976.27
May, 2026	215.51	54.10	44922.17
Jun, 2026	215.25	54.36	44867.81
Jul, 2026	214.99	54.62	44813.20
Aug, 2026	214.73	54.88	44758.32
Sep, 2026	214.47	55.14	44703.17
Oct, 2026	214.20	55.41	44647.76
Nov, 2026	213.94	55.67	44592.09
Dec, 2026	213.67	55.94	44536.15
Jan, 2027	213.40	56.21	44479.94
Feb, 2027	213.13	56.48	44423.47
Mar, 2027	212.86	56.75	44366.72
Apr, 2027	212.59	57.02	44309.70
May, 2027	212.32	57.29	44252.41
Jun, 2027	212.04	57.57	44194.84
Jul, 2027	211.77	57.84	44137.00
Aug, 2027	211.49	58.12	44078.88
Sep, 2027	211.21	58.40	44020.48
Oct, 2027	210.93	58.68	43961.80
Nov, 2027	210.65	58.96	43902.84
Dec, 2027	210.37	59.24	43843.60
Jan, 2028	210.08	59.53	43784.07
Feb, 2028	209.80	59.81	43724.26
Mar, 2028	209.51	60.10	43664.16
Apr, 2028	209.22	60.39	43603.78
May, 2028	208.93	60.68	43543.10
Jun, 2028	208.64	60.97	43482.14
Jul, 2028	208.35	61.26	43420.88
Aug, 2028	208.06	61.55	43359.33
Sep, 2028	207.76	61.85	43297.48
Oct, 2028	207.47	62.14	43235.34
Nov, 2028	207.17	62.44	43172.90
Dec, 2028	206.87	62.74	43110.16
Jan, 2029	206.57	63.04	43047.12
Feb, 2029	206.27	63.34	42983.77
Mar, 2029	205.96	63.65	42920.13
Apr, 2029	205.66	63.95	42856.18
May, 2029	205.35	64.26	42791.92
Jun, 2029	205.04	64.57	42727.35
Jul, 2029	204.74	64.87	42662.48
Aug, 2029	204.42	65.19	42597.29
Sep, 2029	204.11	65.50	42531.79
Oct, 2029	203.80	65.81	42465.98
Nov, 2029	203.48	66.13	42399.86
Dec, 2029	203.17	66.44	42333.41
Jan, 2030	202.85	66.76	42266.65
Feb, 2030	202.53	67.08	42199.57
Mar, 2030	202.21	67.40	42132.16
Apr, 2030	201.88	67.73	42064.44
May, 2030	201.56	68.05	41996.39
Jun, 2030	201.23	68.38	41928.01
Jul, 2030	200.91	68.70	41859.30
Aug, 2030	200.58	69.03	41790.27
Sep, 2030	200.25	69.36	41720.90
Oct, 2030	199.91	69.70	41651.21
Nov, 2030	199.58	70.03	41581.18
Dec, 2030	199.24	70.37	41510.81
Jan, 2031	198.91	70.70	41440.10
Feb, 2031	198.57	71.04	41369.06
Mar, 2031	198.23	71.38	41297.68
Apr, 2031	197.88	71.73	41225.95
May, 2031	197.54	72.07	41153.88
Jun, 2031	197.20	72.41	41081.47
Jul, 2031	196.85	72.76	41008.71
Aug, 2031	196.50	73.11	40935.60
Sep, 2031	196.15	73.46	40862.14
Oct, 2031	195.80	73.81	40788.33
Nov, 2031	195.44	74.17	40714.16
Dec, 2031	195.09	74.52	40639.64
Jan, 2032	194.73	74.88	40564.76
Feb, 2032	194.37	75.24	40489.52
Mar, 2032	194.01	75.60	40413.93
Apr, 2032	193.65	75.96	40337.97
May, 2032	193.29	76.32	40261.64
Jun, 2032	192.92	76.69	40184.95
Jul, 2032	192.55	77.06	40107.89
Aug, 2032	192.18	77.43	40030.47
Sep, 2032	191.81	77.80	39952.67
Oct, 2032	191.44	78.17	39874.50
Nov, 2032	191.07	78.54	39795.96
Dec, 2032	190.69	78.92	39717.04
Jan, 2033	190.31	79.30	39637.74
Feb, 2033	189.93	79.68	39558.06
Mar, 2033	189.55	80.06	39478.00
Apr, 2033	189.17	80.44	39397.55
May, 2033	188.78	80.83	39316.72
Jun, 2033	188.39	81.22	39235.50
Jul, 2033	188.00	81.61	39153.90
Aug, 2033	187.61	82.00	39071.90
Sep, 2033	187.22	82.39	38989.51
Oct, 2033	186.82	82.79	38906.72
Nov, 2033	186.43	83.18	38823.54
Dec, 2033	186.03	83.58	38739.96
Jan, 2034	185.63	83.98	38655.98
Feb, 2034	185.23	84.38	38571.60
Mar, 2034	184.82	84.79	38486.81
Apr, 2034	184.42	85.19	38401.62
May, 2034	184.01	85.60	38316.01
Jun, 2034	183.60	86.01	38230.00
Jul, 2034	183.19	86.42	38143.58
Aug, 2034	182.77	86.84	38056.74
Sep, 2034	182.36	87.25	37969.48
Oct, 2034	181.94	87.67	37881.81
Nov, 2034	181.52	88.09	37793.72
Dec, 2034	181.09	88.52	37705.20
Jan, 2035	180.67	88.94	37616.26
Feb, 2035	180.24	89.37	37526.90
Mar, 2035	179.82	89.79	37437.10
Apr, 2035	179.39	90.22	37346.88
May, 2035	178.95	90.66	37256.22
Jun, 2035	178.52	91.09	37165.13
Jul, 2035	178.08	91.53	37073.61
Aug, 2035	177.64	91.97	36981.64
Sep, 2035	177.20	92.41	36889.23
Oct, 2035	176.76	92.85	36796.38
Nov, 2035	176.32	93.29	36703.09
Dec, 2035	175.87	93.74	36609.35
Jan, 2036	175.42	94.19	36515.16
Feb, 2036	174.97	94.64	36420.52
Mar, 2036	174.51	95.10	36325.42
Apr, 2036	174.06	95.55	36229.87
May, 2036	173.60	96.01	36133.86
Jun, 2036	173.14	96.47	36037.40
Jul, 2036	172.68	96.93	35940.46
Aug, 2036	172.21	97.40	35843.07
Sep, 2036	171.75	97.86	35745.21
Oct, 2036	171.28	98.33	35646.88
Nov, 2036	170.81	98.80	35548.07
Dec, 2036	170.33	99.28	35448.80
Jan, 2037	169.86	99.75	35349.05
Feb, 2037	169.38	100.23	35248.82
Mar, 2037	168.90	100.71	35148.11
Apr, 2037	168.42	101.19	35046.92
May, 2037	167.93	101.68	34945.24
Jun, 2037	167.45	102.16	34843.08
Jul, 2037	166.96	102.65	34740.42
Aug, 2037	166.46	103.15	34637.28
Sep, 2037	165.97	103.64	34533.64
Oct, 2037	165.47	104.14	34429.50
Nov, 2037	164.97	104.64	34324.87
Dec, 2037	164.47	105.14	34219.73
Jan, 2038	163.97	105.64	34114.09
Feb, 2038	163.46	106.15	34007.94
Mar, 2038	162.95	106.66	33901.29
Apr, 2038	162.44	107.17	33794.12
May, 2038	161.93	107.68	33686.44
Jun, 2038	161.41	108.20	33578.24
Jul, 2038	160.90	108.71	33469.53
Aug, 2038	160.37	109.24	33360.30
Sep, 2038	159.85	109.76	33250.54
Oct, 2038	159.33	110.28	33140.25
Nov, 2038	158.80	110.81	33029.44
Dec, 2038	158.27	111.34	32918.10
Jan, 2039	157.73	111.88	32806.22
Feb, 2039	157.20	112.41	32693.80
Mar, 2039	156.66	112.95	32580.85
Apr, 2039	156.12	113.49	32467.36
May, 2039	155.57	114.04	32353.32
Jun, 2039	155.03	114.58	32238.74
Jul, 2039	154.48	115.13	32123.60
Aug, 2039	153.93	115.68	32007.92
Sep, 2039	153.37	116.24	31891.68
Oct, 2039	152.81	116.80	31774.89
Nov, 2039	152.25	117.36	31657.53
Dec, 2039	151.69	117.92	31539.61
Jan, 2040	151.13	118.48	31421.13
Feb, 2040	150.56	119.05	31302.08
Mar, 2040	149.99	119.62	31182.46
Apr, 2040	149.42	120.19	31062.26
May, 2040	148.84	120.77	30941.49
Jun, 2040	148.26	121.35	30820.15
Jul, 2040	147.68	121.93	30698.22
Aug, 2040	147.10	122.51	30575.70
Sep, 2040	146.51	123.10	30452.60
Oct, 2040	145.92	123.69	30328.91
Nov, 2040	145.33	124.28	30204.63
Dec, 2040	144.73	124.88	30079.75
Jan, 2041	144.13	125.48	29954.27
Feb, 2041	143.53	126.08	29828.19
Mar, 2041	142.93	126.68	29701.51
Apr, 2041	142.32	127.29	29574.22
May, 2041	141.71	127.90	29446.31
Jun, 2041	141.10	128.51	29317.80
Jul, 2041	140.48	129.13	29188.67
Aug, 2041	139.86	129.75	29058.93
Sep, 2041	139.24	130.37	28928.56
Oct, 2041	138.62	130.99	28797.56
Nov, 2041	137.99	131.62	28665.94
Dec, 2041	137.36	132.25	28533.69
Jan, 2042	136.72	132.89	28400.80
Feb, 2042	136.09	133.52	28267.28
Mar, 2042	135.45	134.16	28133.12
Apr, 2042	134.80	134.81	27998.31
May, 2042	134.16	135.45	27862.86
Jun, 2042	133.51	136.10	27726.76
Jul, 2042	132.86	136.75	27590.01
Aug, 2042	132.20	137.41	27452.60
Sep, 2042	131.54	138.07	27314.53
Oct, 2042	130.88	138.73	27175.80
Nov, 2042	130.22	139.39	27036.41
Dec, 2042	129.55	140.06	26896.35
Jan, 2043	128.88	140.73	26755.62
Feb, 2043	128.20	141.41	26614.21
Mar, 2043	127.53	142.08	26472.13
Apr, 2043	126.85	142.76	26329.37
May, 2043	126.16	143.45	26185.92
Jun, 2043	125.47	144.14	26041.78
Jul, 2043	124.78	144.83	25896.95
Aug, 2043	124.09	145.52	25751.43
Sep, 2043	123.39	146.22	25605.22
Oct, 2043	122.69	146.92	25458.30
Nov, 2043	121.99	147.62	25310.68
Dec, 2043	121.28	148.33	25162.35
Jan, 2044	120.57	149.04	25013.31
Feb, 2044	119.86	149.75	24863.55
Mar, 2044	119.14	150.47	24713.08
Apr, 2044	118.42	151.19	24561.89
May, 2044	117.69	151.92	24409.97
Jun, 2044	116.96	152.65	24257.32
Jul, 2044	116.23	153.38	24103.95
Aug, 2044	115.50	154.11	23949.83
Sep, 2044	114.76	154.85	23794.98
Oct, 2044	114.02	155.59	23639.39
Nov, 2044	113.27	156.34	23483.05
Dec, 2044	112.52	157.09	23325.97
Jan, 2045	111.77	157.84	23168.13
Feb, 2045	111.01	158.60	23009.53
Mar, 2045	110.25	159.36	22850.17
Apr, 2045	109.49	160.12	22690.05
May, 2045	108.72	160.89	22529.17
Jun, 2045	107.95	161.66	22367.51
Jul, 2045	107.18	162.43	22205.08
Aug, 2045	106.40	163.21	22041.87
Sep, 2045	105.62	163.99	21877.87
Oct, 2045	104.83	164.78	21713.10
Nov, 2045	104.04	165.57	21547.53
Dec, 2045	103.25	166.36	21381.17
Jan, 2046	102.45	167.16	21214.01
Feb, 2046	101.65	167.96	21046.05
Mar, 2046	100.85	168.76	20877.28
Apr, 2046	100.04	169.57	20707.71
May, 2046	99.22	170.39	20537.33
Jun, 2046	98.41	171.20	20366.12
Jul, 2046	97.59	172.02	20194.10
Aug, 2046	96.76	172.85	20021.25
Sep, 2046	95.94	173.67	19847.58
Oct, 2046	95.10	174.51	19673.07
Nov, 2046	94.27	175.34	19497.73
Dec, 2046	93.43	176.18	19321.55
Jan, 2047	92.58	177.03	19144.52
Feb, 2047	91.73	177.88	18966.64
Mar, 2047	90.88	178.73	18787.91
Apr, 2047	90.03	179.58	18608.33
May, 2047	89.16	180.45	18427.88
Jun, 2047	88.30	181.31	18246.58
Jul, 2047	87.43	182.18	18064.40
Aug, 2047	86.56	183.05	17881.35
Sep, 2047	85.68	183.93	17697.42
Oct, 2047	84.80	184.81	17512.61
Nov, 2047	83.91	185.70	17326.91
Dec, 2047	83.02	186.59	17140.33
Jan, 2048	82.13	187.48	16952.85
Feb, 2048	81.23	188.38	16764.47
Mar, 2048	80.33	189.28	16575.19
Apr, 2048	79.42	190.19	16385.00
May, 2048	78.51	191.10	16193.90
Jun, 2048	77.60	192.01	16001.89
Jul, 2048	76.68	192.93	15808.95
Aug, 2048	75.75	193.86	15615.10
Sep, 2048	74.82	194.79	15420.31
Oct, 2048	73.89	195.72	15224.59
Nov, 2048	72.95	196.66	15027.93
Dec, 2048	72.01	197.60	14830.33
Jan, 2049	71.06	198.55	14631.78
Feb, 2049	70.11	199.50	14432.28
Mar, 2049	69.15	200.46	14231.82
Apr, 2049	68.19	201.42	14030.41
May, 2049	67.23	202.38	13828.03
Jun, 2049	66.26	203.35	13624.68
Jul, 2049	65.28	204.33	13420.35
Aug, 2049	64.31	205.30	13215.05
Sep, 2049	63.32	206.29	13008.76
Oct, 2049	62.33	207.28	12801.48
Nov, 2049	61.34	208.27	12593.21
Dec, 2049	60.34	209.27	12383.95
Jan, 2050	59.34	210.27	12173.68
Feb, 2050	58.33	211.28	11962.40
Mar, 2050	57.32	212.29	11750.11
Apr, 2050	56.30	213.31	11536.80
May, 2050	55.28	214.33	11322.47
Jun, 2050	54.25	215.36	11107.11
Jul, 2050	53.22	216.39	10890.73
Aug, 2050	52.18	217.43	10673.30
Sep, 2050	51.14	218.47	10454.83
Oct, 2050	50.10	219.51	10235.32
Nov, 2050	49.04	220.57	10014.75
Dec, 2050	47.99	221.62	9793.13
Jan, 2051	46.93	222.68	9570.45
Feb, 2051	45.86	223.75	9346.70
Mar, 2051	44.79	224.82	9121.87
Apr, 2051	43.71	225.90	8895.97
May, 2051	42.63	226.98	8668.99
Jun, 2051	41.54	228.07	8440.92
Jul, 2051	40.45	229.16	8211.75
Aug, 2051	39.35	230.26	7981.49
Sep, 2051	38.24	231.37	7750.13
Oct, 2051	37.14	232.47	7517.65
Nov, 2051	36.02	233.59	7284.06
Dec, 2051	34.90	234.71	7049.36
Jan, 2052	33.78	235.83	6813.52
Feb, 2052	32.65	236.96	6576.56
Mar, 2052	31.51	238.10	6338.46
Apr, 2052	30.37	239.24	6099.23
May, 2052	29.23	240.38	5858.84
Jun, 2052	28.07	241.54	5617.31
Jul, 2052	26.92	242.69	5374.61
Aug, 2052	25.75	243.86	5130.76
Sep, 2052	24.58	245.03	4885.73
Oct, 2052	23.41	246.20	4639.53
Nov, 2052	22.23	247.38	4392.15
Dec, 2052	21.05	248.56	4143.59
Jan, 2053	19.85	249.76	3893.83
Feb, 2053	18.66	250.95	3642.88
Mar, 2053	17.46	252.15	3390.73
Apr, 2053	16.25	253.36	3137.36
May, 2053	15.03	254.58	2882.79
Jun, 2053	13.81	255.80	2626.99
Jul, 2053	12.59	257.02	2369.97
Aug, 2053	11.36	258.25	2111.71
Sep, 2053	10.12	259.49	1852.22
Oct, 2053	8.88	260.73	1591.49
Nov, 2053	7.63	261.98	1329.50
Dec, 2053	6.37	263.24	1066.26
Jan, 2054	5.11	264.50	801.76
Feb, 2054	3.84	265.77	535.99
Mar, 2054	2.57	267.04	268.95
Apr, 2054	1.29	268.32	0.63