Mortgage Parameters

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

Mortgage Summary

Property Total:	$159,000
Down Payment	$47,700
Mortgage Amount:	$111,300
Mortgage Payment:	$649.52 / month
Estimated Tax:	+ $88.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $737.85 / month
Total Interest Paid:	$122,526.00 over 30 years
Total Tax Paid:	$31,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	533.31	116.21	111183.79
Jun, 2024	532.76	116.76	111067.03
Jul, 2024	532.20	117.32	110949.70
Aug, 2024	531.63	117.89	110831.82
Sep, 2024	531.07	118.45	110713.37
Oct, 2024	530.50	119.02	110594.35
Nov, 2024	529.93	119.59	110474.76
Dec, 2024	529.36	120.16	110354.60
Jan, 2025	528.78	120.74	110233.86
Feb, 2025	528.20	121.32	110112.54
Mar, 2025	527.62	121.90	109990.65
Apr, 2025	527.04	122.48	109868.17
May, 2025	526.45	123.07	109745.10
Jun, 2025	525.86	123.66	109621.44
Jul, 2025	525.27	124.25	109497.19
Aug, 2025	524.67	124.85	109372.34
Sep, 2025	524.08	125.44	109246.90
Oct, 2025	523.47	126.05	109120.85
Nov, 2025	522.87	126.65	108994.20
Dec, 2025	522.26	127.26	108866.95
Jan, 2026	521.65	127.87	108739.08
Feb, 2026	521.04	128.48	108610.60
Mar, 2026	520.43	129.09	108481.51
Apr, 2026	519.81	129.71	108351.80
May, 2026	519.19	130.33	108221.46
Jun, 2026	518.56	130.96	108090.50
Jul, 2026	517.93	131.59	107958.92
Aug, 2026	517.30	132.22	107826.70
Sep, 2026	516.67	132.85	107693.85
Oct, 2026	516.03	133.49	107560.36
Nov, 2026	515.39	134.13	107426.24
Dec, 2026	514.75	134.77	107291.47
Jan, 2027	514.10	135.42	107156.05
Feb, 2027	513.46	136.06	107019.99
Mar, 2027	512.80	136.72	106883.27
Apr, 2027	512.15	137.37	106745.90
May, 2027	511.49	138.03	106607.87
Jun, 2027	510.83	138.69	106469.18
Jul, 2027	510.16	139.36	106329.83
Aug, 2027	509.50	140.02	106189.80
Sep, 2027	508.83	140.69	106049.11
Oct, 2027	508.15	141.37	105907.74
Nov, 2027	507.47	142.05	105765.70
Dec, 2027	506.79	142.73	105622.97
Jan, 2028	506.11	143.41	105479.56
Feb, 2028	505.42	144.10	105335.46
Mar, 2028	504.73	144.79	105190.68
Apr, 2028	504.04	145.48	105045.19
May, 2028	503.34	146.18	104899.02
Jun, 2028	502.64	146.88	104752.14
Jul, 2028	501.94	147.58	104604.55
Aug, 2028	501.23	148.29	104456.26
Sep, 2028	500.52	149.00	104307.26
Oct, 2028	499.81	149.71	104157.55
Nov, 2028	499.09	150.43	104007.12
Dec, 2028	498.37	151.15	103855.97
Jan, 2029	497.64	151.88	103704.09
Feb, 2029	496.92	152.60	103551.48
Mar, 2029	496.18	153.34	103398.15
Apr, 2029	495.45	154.07	103244.08
May, 2029	494.71	154.81	103089.27
Jun, 2029	493.97	155.55	102933.72
Jul, 2029	493.22	156.30	102777.42
Aug, 2029	492.48	157.04	102620.38
Sep, 2029	491.72	157.80	102462.58
Oct, 2029	490.97	158.55	102304.03
Nov, 2029	490.21	159.31	102144.71
Dec, 2029	489.44	160.08	101984.64
Jan, 2030	488.68	160.84	101823.79
Feb, 2030	487.91	161.61	101662.18
Mar, 2030	487.13	162.39	101499.79
Apr, 2030	486.35	163.17	101336.62
May, 2030	485.57	163.95	101172.67
Jun, 2030	484.79	164.73	101007.94
Jul, 2030	484.00	165.52	100842.42
Aug, 2030	483.20	166.32	100676.10
Sep, 2030	482.41	167.11	100508.99
Oct, 2030	481.61	167.91	100341.07
Nov, 2030	480.80	168.72	100172.35
Dec, 2030	479.99	169.53	100002.83
Jan, 2031	479.18	170.34	99832.49
Feb, 2031	478.36	171.16	99661.33
Mar, 2031	477.54	171.98	99489.35
Apr, 2031	476.72	172.80	99316.55
May, 2031	475.89	173.63	99142.92
Jun, 2031	475.06	174.46	98968.46
Jul, 2031	474.22	175.30	98793.17
Aug, 2031	473.38	176.14	98617.03
Sep, 2031	472.54	176.98	98440.05
Oct, 2031	471.69	177.83	98262.22
Nov, 2031	470.84	178.68	98083.54
Dec, 2031	469.98	179.54	97904.01
Jan, 2032	469.12	180.40	97723.61
Feb, 2032	468.26	181.26	97542.35
Mar, 2032	467.39	182.13	97360.22
Apr, 2032	466.52	183.00	97177.22
May, 2032	465.64	183.88	96993.34
Jun, 2032	464.76	184.76	96808.58
Jul, 2032	463.87	185.65	96622.93
Aug, 2032	462.98	186.54	96436.40
Sep, 2032	462.09	187.43	96248.97
Oct, 2032	461.19	188.33	96060.64
Nov, 2032	460.29	189.23	95871.41
Dec, 2032	459.38	190.14	95681.28
Jan, 2033	458.47	191.05	95490.23
Feb, 2033	457.56	191.96	95298.27
Mar, 2033	456.64	192.88	95105.38
Apr, 2033	455.71	193.81	94911.58
May, 2033	454.78	194.74	94716.84
Jun, 2033	453.85	195.67	94521.17
Jul, 2033	452.91	196.61	94324.57
Aug, 2033	451.97	197.55	94127.02
Sep, 2033	451.03	198.49	93928.53
Oct, 2033	450.07	199.45	93729.08
Nov, 2033	449.12	200.40	93528.68
Dec, 2033	448.16	201.36	93327.32
Jan, 2034	447.19	202.33	93124.99
Feb, 2034	446.22	203.30	92921.69
Mar, 2034	445.25	204.27	92717.42
Apr, 2034	444.27	205.25	92512.17
May, 2034	443.29	206.23	92305.94
Jun, 2034	442.30	207.22	92098.72
Jul, 2034	441.31	208.21	91890.51
Aug, 2034	440.31	209.21	91681.30
Sep, 2034	439.31	210.21	91471.08
Oct, 2034	438.30	211.22	91259.86
Nov, 2034	437.29	212.23	91047.63
Dec, 2034	436.27	213.25	90834.38
Jan, 2035	435.25	214.27	90620.11
Feb, 2035	434.22	215.30	90404.81
Mar, 2035	433.19	216.33	90188.48
Apr, 2035	432.15	217.37	89971.11
May, 2035	431.11	218.41	89752.70
Jun, 2035	430.07	219.45	89533.25
Jul, 2035	429.01	220.51	89312.74
Aug, 2035	427.96	221.56	89091.18
Sep, 2035	426.90	222.62	88868.55
Oct, 2035	425.83	223.69	88644.86
Nov, 2035	424.76	224.76	88420.10
Dec, 2035	423.68	225.84	88194.26
Jan, 2036	422.60	226.92	87967.33
Feb, 2036	421.51	228.01	87739.32
Mar, 2036	420.42	229.10	87510.22
Apr, 2036	419.32	230.20	87280.02
May, 2036	418.22	231.30	87048.72
Jun, 2036	417.11	232.41	86816.31
Jul, 2036	415.99	233.53	86582.78
Aug, 2036	414.88	234.64	86348.14
Sep, 2036	413.75	235.77	86112.37
Oct, 2036	412.62	236.90	85875.47
Nov, 2036	411.49	238.03	85637.44
Dec, 2036	410.35	239.17	85398.26
Jan, 2037	409.20	240.32	85157.94
Feb, 2037	408.05	241.47	84916.47
Mar, 2037	406.89	242.63	84673.84
Apr, 2037	405.73	243.79	84430.05
May, 2037	404.56	244.96	84185.09
Jun, 2037	403.39	246.13	83938.96
Jul, 2037	402.21	247.31	83691.65
Aug, 2037	401.02	248.50	83443.15
Sep, 2037	399.83	249.69	83193.46
Oct, 2037	398.64	250.88	82942.58
Nov, 2037	397.43	252.09	82690.49
Dec, 2037	396.23	253.29	82437.20
Jan, 2038	395.01	254.51	82182.69
Feb, 2038	393.79	255.73	81926.96
Mar, 2038	392.57	256.95	81670.01
Apr, 2038	391.34	258.18	81411.82
May, 2038	390.10	259.42	81152.40
Jun, 2038	388.86	260.66	80891.74
Jul, 2038	387.61	261.91	80629.82
Aug, 2038	386.35	263.17	80366.65
Sep, 2038	385.09	264.43	80102.22
Oct, 2038	383.82	265.70	79836.53
Nov, 2038	382.55	266.97	79569.56
Dec, 2038	381.27	268.25	79301.31
Jan, 2039	379.99	269.53	79031.77
Feb, 2039	378.69	270.83	78760.95
Mar, 2039	377.40	272.12	78488.82
Apr, 2039	376.09	273.43	78215.39
May, 2039	374.78	274.74	77940.66
Jun, 2039	373.47	276.05	77664.60
Jul, 2039	372.14	277.38	77387.23
Aug, 2039	370.81	278.71	77108.52
Sep, 2039	369.48	280.04	76828.48
Oct, 2039	368.14	281.38	76547.09
Nov, 2039	366.79	282.73	76264.36
Dec, 2039	365.43	284.09	75980.28
Jan, 2040	364.07	285.45	75694.83
Feb, 2040	362.70	286.82	75408.01
Mar, 2040	361.33	288.19	75119.82
Apr, 2040	359.95	289.57	74830.25
May, 2040	358.56	290.96	74539.29
Jun, 2040	357.17	292.35	74246.94
Jul, 2040	355.77	293.75	73953.19
Aug, 2040	354.36	295.16	73658.03
Sep, 2040	352.94	296.58	73361.45
Oct, 2040	351.52	298.00	73063.45
Nov, 2040	350.10	299.42	72764.03
Dec, 2040	348.66	300.86	72463.17
Jan, 2041	347.22	302.30	72160.87
Feb, 2041	345.77	303.75	71857.12
Mar, 2041	344.32	305.20	71551.92
Apr, 2041	342.85	306.67	71245.25
May, 2041	341.38	308.14	70937.11
Jun, 2041	339.91	309.61	70627.50
Jul, 2041	338.42	311.10	70316.40
Aug, 2041	336.93	312.59	70003.82
Sep, 2041	335.43	314.09	69689.73
Oct, 2041	333.93	315.59	69374.14
Nov, 2041	332.42	317.10	69057.04
Dec, 2041	330.90	318.62	68738.42
Jan, 2042	329.37	320.15	68418.27
Feb, 2042	327.84	321.68	68096.59
Mar, 2042	326.30	323.22	67773.36
Apr, 2042	324.75	324.77	67448.59
May, 2042	323.19	326.33	67122.26
Jun, 2042	321.63	327.89	66794.37
Jul, 2042	320.06	329.46	66464.90
Aug, 2042	318.48	331.04	66133.86
Sep, 2042	316.89	332.63	65801.23
Oct, 2042	315.30	334.22	65467.01
Nov, 2042	313.70	335.82	65131.19
Dec, 2042	312.09	337.43	64793.75
Jan, 2043	310.47	339.05	64454.70
Feb, 2043	308.85	340.67	64114.03
Mar, 2043	307.21	342.31	63771.72
Apr, 2043	305.57	343.95	63427.78
May, 2043	303.92	345.60	63082.18
Jun, 2043	302.27	347.25	62734.93
Jul, 2043	300.60	348.92	62386.01
Aug, 2043	298.93	350.59	62035.43
Sep, 2043	297.25	352.27	61683.16
Oct, 2043	295.57	353.95	61329.21
Nov, 2043	293.87	355.65	60973.55
Dec, 2043	292.16	357.36	60616.20
Jan, 2044	290.45	359.07	60257.13
Feb, 2044	288.73	360.79	59896.34
Mar, 2044	287.00	362.52	59533.83
Apr, 2044	285.27	364.25	59169.57
May, 2044	283.52	366.00	58803.57
Jun, 2044	281.77	367.75	58435.82
Jul, 2044	280.00	369.52	58066.31
Aug, 2044	278.23	371.29	57695.02
Sep, 2044	276.46	373.06	57321.96
Oct, 2044	274.67	374.85	56947.10
Nov, 2044	272.87	376.65	56570.46
Dec, 2044	271.07	378.45	56192.00
Jan, 2045	269.25	380.27	55811.74
Feb, 2045	267.43	382.09	55429.65
Mar, 2045	265.60	383.92	55045.73
Apr, 2045	263.76	385.76	54659.97
May, 2045	261.91	387.61	54272.36
Jun, 2045	260.06	389.46	53882.90
Jul, 2045	258.19	391.33	53491.56
Aug, 2045	256.31	393.21	53098.36
Sep, 2045	254.43	395.09	52703.27
Oct, 2045	252.54	396.98	52306.28
Nov, 2045	250.63	398.89	51907.40
Dec, 2045	248.72	400.80	51506.60
Jan, 2046	246.80	402.72	51103.88
Feb, 2046	244.87	404.65	50699.24
Mar, 2046	242.93	406.59	50292.65
Apr, 2046	240.99	408.53	49884.12
May, 2046	239.03	410.49	49473.62
Jun, 2046	237.06	412.46	49061.17
Jul, 2046	235.08	414.44	48646.73
Aug, 2046	233.10	416.42	48230.31
Sep, 2046	231.10	418.42	47811.89
Oct, 2046	229.10	420.42	47391.47
Nov, 2046	227.08	422.44	46969.04
Dec, 2046	225.06	424.46	46544.58
Jan, 2047	223.03	426.49	46118.08
Feb, 2047	220.98	428.54	45689.54
Mar, 2047	218.93	430.59	45258.95
Apr, 2047	216.87	432.65	44826.30
May, 2047	214.79	434.73	44391.57
Jun, 2047	212.71	436.81	43954.76
Jul, 2047	210.62	438.90	43515.86
Aug, 2047	208.51	441.01	43074.85
Sep, 2047	206.40	443.12	42631.73
Oct, 2047	204.28	445.24	42186.49
Nov, 2047	202.14	447.38	41739.11
Dec, 2047	200.00	449.52	41289.59
Jan, 2048	197.85	451.67	40837.92
Feb, 2048	195.68	453.84	40384.08
Mar, 2048	193.51	456.01	39928.07
Apr, 2048	191.32	458.20	39469.87
May, 2048	189.13	460.39	39009.47
Jun, 2048	186.92	462.60	38546.88
Jul, 2048	184.70	464.82	38082.06
Aug, 2048	182.48	467.04	37615.02
Sep, 2048	180.24	469.28	37145.73
Oct, 2048	177.99	471.53	36674.20
Nov, 2048	175.73	473.79	36200.41
Dec, 2048	173.46	476.06	35724.36
Jan, 2049	171.18	478.34	35246.01
Feb, 2049	168.89	480.63	34765.38
Mar, 2049	166.58	482.94	34282.45
Apr, 2049	164.27	485.25	33797.20
May, 2049	161.94	487.58	33309.62
Jun, 2049	159.61	489.91	32819.71
Jul, 2049	157.26	492.26	32327.45
Aug, 2049	154.90	494.62	31832.83
Sep, 2049	152.53	496.99	31335.84
Oct, 2049	150.15	499.37	30836.48
Nov, 2049	147.76	501.76	30334.71
Dec, 2049	145.35	504.17	29830.55
Jan, 2050	142.94	506.58	29323.97
Feb, 2050	140.51	509.01	28814.96
Mar, 2050	138.07	511.45	28303.51
Apr, 2050	135.62	513.90	27789.61
May, 2050	133.16	516.36	27273.25
Jun, 2050	130.68	518.84	26754.41
Jul, 2050	128.20	521.32	26233.09
Aug, 2050	125.70	523.82	25709.27
Sep, 2050	123.19	526.33	25182.94
Oct, 2050	120.67	528.85	24654.09
Nov, 2050	118.13	531.39	24122.70
Dec, 2050	115.59	533.93	23588.77
Jan, 2051	113.03	536.49	23052.28
Feb, 2051	110.46	539.06	22513.22
Mar, 2051	107.88	541.64	21971.58
Apr, 2051	105.28	544.24	21427.34
May, 2051	102.67	546.85	20880.49
Jun, 2051	100.05	549.47	20331.02
Jul, 2051	97.42	552.10	19778.92
Aug, 2051	94.77	554.75	19224.17
Sep, 2051	92.12	557.40	18666.77
Oct, 2051	89.44	560.08	18106.70
Nov, 2051	86.76	562.76	17543.94
Dec, 2051	84.06	565.46	16978.48
Jan, 2052	81.36	568.16	16410.32
Feb, 2052	78.63	570.89	15839.43
Mar, 2052	75.90	573.62	15265.81
Apr, 2052	73.15	576.37	14689.43
May, 2052	70.39	579.13	14110.30
Jun, 2052	67.61	581.91	13528.39
Jul, 2052	64.82	584.70	12943.70
Aug, 2052	62.02	587.50	12356.20
Sep, 2052	59.21	590.31	11765.89
Oct, 2052	56.38	593.14	11172.74
Nov, 2052	53.54	595.98	10576.76
Dec, 2052	50.68	598.84	9977.92
Jan, 2053	47.81	601.71	9376.21
Feb, 2053	44.93	604.59	8771.62
Mar, 2053	42.03	607.49	8164.13
Apr, 2053	39.12	610.40	7553.73
May, 2053	36.19	613.33	6940.40
Jun, 2053	33.26	616.26	6324.14
Jul, 2053	30.30	619.22	5704.92
Aug, 2053	27.34	622.18	5082.74
Sep, 2053	24.35	625.17	4457.57
Oct, 2053	21.36	628.16	3829.41
Nov, 2053	18.35	631.17	3198.24
Dec, 2053	15.32	634.20	2564.05
Jan, 2054	12.29	637.23	1926.81
Feb, 2054	9.23	640.29	1286.53
Mar, 2054	6.16	643.36	643.17
Apr, 2054	3.08	646.44	0