Mortgage Parameters

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

Mortgage Summary

Property Total:	$171,400
Down Payment	$51,420
Mortgage Amount:	$119,980
Mortgage Payment:	$700.17 / month
Estimated Tax:	+ $95.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $795.39 / month
Total Interest Paid:	$132,080.40 over 30 years
Total Tax Paid:	$34,280.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	574.90	125.27	119854.73
Jun, 2024	574.30	125.87	119728.87
Jul, 2024	573.70	126.47	119602.40
Aug, 2024	573.09	127.08	119475.32
Sep, 2024	572.49	127.68	119347.64
Oct, 2024	571.87	128.30	119219.34
Nov, 2024	571.26	128.91	119090.43
Dec, 2024	570.64	129.53	118960.90
Jan, 2025	570.02	130.15	118830.76
Feb, 2025	569.40	130.77	118699.98
Mar, 2025	568.77	131.40	118568.58
Apr, 2025	568.14	132.03	118436.56
May, 2025	567.51	132.66	118303.89
Jun, 2025	566.87	133.30	118170.60
Jul, 2025	566.23	133.94	118036.66
Aug, 2025	565.59	134.58	117902.08
Sep, 2025	564.95	135.22	117766.86
Oct, 2025	564.30	135.87	117630.99
Nov, 2025	563.65	136.52	117494.47
Dec, 2025	562.99	137.18	117357.29
Jan, 2026	562.34	137.83	117219.46
Feb, 2026	561.68	138.49	117080.97
Mar, 2026	561.01	139.16	116941.81
Apr, 2026	560.35	139.82	116801.99
May, 2026	559.68	140.49	116661.49
Jun, 2026	559.00	141.17	116520.32
Jul, 2026	558.33	141.84	116378.48
Aug, 2026	557.65	142.52	116235.96
Sep, 2026	556.96	143.21	116092.75
Oct, 2026	556.28	143.89	115948.86
Nov, 2026	555.59	144.58	115804.28
Dec, 2026	554.90	145.27	115659.00
Jan, 2027	554.20	145.97	115513.03
Feb, 2027	553.50	146.67	115366.36
Mar, 2027	552.80	147.37	115218.99
Apr, 2027	552.09	148.08	115070.91
May, 2027	551.38	148.79	114922.12
Jun, 2027	550.67	149.50	114772.62
Jul, 2027	549.95	150.22	114622.40
Aug, 2027	549.23	150.94	114471.47
Sep, 2027	548.51	151.66	114319.80
Oct, 2027	547.78	152.39	114167.42
Nov, 2027	547.05	153.12	114014.30
Dec, 2027	546.32	153.85	113860.45
Jan, 2028	545.58	154.59	113705.86
Feb, 2028	544.84	155.33	113550.53
Mar, 2028	544.10	156.07	113394.46
Apr, 2028	543.35	156.82	113237.63
May, 2028	542.60	157.57	113080.06
Jun, 2028	541.84	158.33	112921.73
Jul, 2028	541.08	159.09	112762.65
Aug, 2028	540.32	159.85	112602.80
Sep, 2028	539.56	160.61	112442.18
Oct, 2028	538.79	161.38	112280.80
Nov, 2028	538.01	162.16	112118.64
Dec, 2028	537.24	162.93	111955.71
Jan, 2029	536.45	163.72	111791.99
Feb, 2029	535.67	164.50	111627.49
Mar, 2029	534.88	165.29	111462.20
Apr, 2029	534.09	166.08	111296.12
May, 2029	533.29	166.88	111129.25
Jun, 2029	532.49	167.68	110961.57
Jul, 2029	531.69	168.48	110793.09
Aug, 2029	530.88	169.29	110623.80
Sep, 2029	530.07	170.10	110453.71
Oct, 2029	529.26	170.91	110282.79
Nov, 2029	528.44	171.73	110111.06
Dec, 2029	527.62	172.55	109938.51
Jan, 2030	526.79	173.38	109765.13
Feb, 2030	525.96	174.21	109590.91
Mar, 2030	525.12	175.05	109415.87
Apr, 2030	524.28	175.89	109239.98
May, 2030	523.44	176.73	109063.25
Jun, 2030	522.59	177.58	108885.68
Jul, 2030	521.74	178.43	108707.25
Aug, 2030	520.89	179.28	108527.97
Sep, 2030	520.03	180.14	108347.83
Oct, 2030	519.17	181.00	108166.83
Nov, 2030	518.30	181.87	107984.96
Dec, 2030	517.43	182.74	107802.21
Jan, 2031	516.55	183.62	107618.60
Feb, 2031	515.67	184.50	107434.10
Mar, 2031	514.79	185.38	107248.72
Apr, 2031	513.90	186.27	107062.45
May, 2031	513.01	187.16	106875.29
Jun, 2031	512.11	188.06	106687.23
Jul, 2031	511.21	188.96	106498.27
Aug, 2031	510.30	189.87	106308.40
Sep, 2031	509.39	190.78	106117.62
Oct, 2031	508.48	191.69	105925.93
Nov, 2031	507.56	192.61	105733.33
Dec, 2031	506.64	193.53	105539.80
Jan, 2032	505.71	194.46	105345.34
Feb, 2032	504.78	195.39	105149.95
Mar, 2032	503.84	196.33	104953.62
Apr, 2032	502.90	197.27	104756.35
May, 2032	501.96	198.21	104558.14
Jun, 2032	501.01	199.16	104358.98
Jul, 2032	500.05	200.12	104158.86
Aug, 2032	499.09	201.08	103957.79
Sep, 2032	498.13	202.04	103755.75
Oct, 2032	497.16	203.01	103552.74
Nov, 2032	496.19	203.98	103348.76
Dec, 2032	495.21	204.96	103143.80
Jan, 2033	494.23	205.94	102937.86
Feb, 2033	493.24	206.93	102730.94
Mar, 2033	492.25	207.92	102523.02
Apr, 2033	491.26	208.91	102314.11
May, 2033	490.26	209.91	102104.19
Jun, 2033	489.25	210.92	101893.27
Jul, 2033	488.24	211.93	101681.34
Aug, 2033	487.22	212.95	101468.39
Sep, 2033	486.20	213.97	101254.42
Oct, 2033	485.18	214.99	101039.43
Nov, 2033	484.15	216.02	100823.41
Dec, 2033	483.11	217.06	100606.35
Jan, 2034	482.07	218.10	100388.25
Feb, 2034	481.03	219.14	100169.11
Mar, 2034	479.98	220.19	99948.92
Apr, 2034	478.92	221.25	99727.67
May, 2034	477.86	222.31	99505.36
Jun, 2034	476.80	223.37	99281.99
Jul, 2034	475.73	224.44	99057.54
Aug, 2034	474.65	225.52	98832.03
Sep, 2034	473.57	226.60	98605.43
Oct, 2034	472.48	227.69	98377.74
Nov, 2034	471.39	228.78	98148.96
Dec, 2034	470.30	229.87	97919.09
Jan, 2035	469.20	230.97	97688.12
Feb, 2035	468.09	232.08	97456.03
Mar, 2035	466.98	233.19	97222.84
Apr, 2035	465.86	234.31	96988.53
May, 2035	464.74	235.43	96753.10
Jun, 2035	463.61	236.56	96516.54
Jul, 2035	462.48	237.69	96278.84
Aug, 2035	461.34	238.83	96040.01
Sep, 2035	460.19	239.98	95800.03
Oct, 2035	459.04	241.13	95558.90
Nov, 2035	457.89	242.28	95316.62
Dec, 2035	456.73	243.44	95073.17
Jan, 2036	455.56	244.61	94828.56
Feb, 2036	454.39	245.78	94582.78
Mar, 2036	453.21	246.96	94335.82
Apr, 2036	452.03	248.14	94087.67
May, 2036	450.84	249.33	93838.34
Jun, 2036	449.64	250.53	93587.81
Jul, 2036	448.44	251.73	93336.08
Aug, 2036	447.24	252.93	93083.15
Sep, 2036	446.02	254.15	92829.00
Oct, 2036	444.81	255.36	92573.64
Nov, 2036	443.58	256.59	92317.05
Dec, 2036	442.35	257.82	92059.23
Jan, 2037	441.12	259.05	91800.18
Feb, 2037	439.88	260.29	91539.89
Mar, 2037	438.63	261.54	91278.34
Apr, 2037	437.38	262.79	91015.55
May, 2037	436.12	264.05	90751.50
Jun, 2037	434.85	265.32	90486.18
Jul, 2037	433.58	266.59	90219.59
Aug, 2037	432.30	267.87	89951.72
Sep, 2037	431.02	269.15	89682.57
Oct, 2037	429.73	270.44	89412.13
Nov, 2037	428.43	271.74	89140.39
Dec, 2037	427.13	273.04	88867.35
Jan, 2038	425.82	274.35	88593.00
Feb, 2038	424.51	275.66	88317.34
Mar, 2038	423.19	276.98	88040.36
Apr, 2038	421.86	278.31	87762.05
May, 2038	420.53	279.64	87482.41
Jun, 2038	419.19	280.98	87201.42
Jul, 2038	417.84	282.33	86919.09
Aug, 2038	416.49	283.68	86635.41
Sep, 2038	415.13	285.04	86350.37
Oct, 2038	413.76	286.41	86063.96
Nov, 2038	412.39	287.78	85776.18
Dec, 2038	411.01	289.16	85487.02
Jan, 2039	409.63	290.54	85196.48
Feb, 2039	408.23	291.94	84904.54
Mar, 2039	406.83	293.34	84611.20
Apr, 2039	405.43	294.74	84316.46
May, 2039	404.02	296.15	84020.31
Jun, 2039	402.60	297.57	83722.73
Jul, 2039	401.17	299.00	83423.74
Aug, 2039	399.74	300.43	83123.31
Sep, 2039	398.30	301.87	82821.43
Oct, 2039	396.85	303.32	82518.12
Nov, 2039	395.40	304.77	82213.35
Dec, 2039	393.94	306.23	81907.12
Jan, 2040	392.47	307.70	81599.42
Feb, 2040	391.00	309.17	81290.24
Mar, 2040	389.52	310.65	80979.59
Apr, 2040	388.03	312.14	80667.45
May, 2040	386.53	313.64	80353.81
Jun, 2040	385.03	315.14	80038.67
Jul, 2040	383.52	316.65	79722.02
Aug, 2040	382.00	318.17	79403.85
Sep, 2040	380.48	319.69	79084.15
Oct, 2040	378.94	321.23	78762.93
Nov, 2040	377.41	322.76	78440.16
Dec, 2040	375.86	324.31	78115.85
Jan, 2041	374.31	325.86	77789.99
Feb, 2041	372.74	327.43	77462.56
Mar, 2041	371.17	329.00	77133.57
Apr, 2041	369.60	330.57	76803.00
May, 2041	368.01	332.16	76470.84
Jun, 2041	366.42	333.75	76137.09
Jul, 2041	364.82	335.35	75801.75
Aug, 2041	363.22	336.95	75464.79
Sep, 2041	361.60	338.57	75126.23
Oct, 2041	359.98	340.19	74786.03
Nov, 2041	358.35	341.82	74444.21
Dec, 2041	356.71	343.46	74100.76
Jan, 2042	355.07	345.10	73755.65
Feb, 2042	353.41	346.76	73408.90
Mar, 2042	351.75	348.42	73060.48
Apr, 2042	350.08	350.09	72710.39
May, 2042	348.40	351.77	72358.62
Jun, 2042	346.72	353.45	72005.17
Jul, 2042	345.02	355.15	71650.02
Aug, 2042	343.32	356.85	71293.18
Sep, 2042	341.61	358.56	70934.62
Oct, 2042	339.90	360.27	70574.35
Nov, 2042	338.17	362.00	70212.34
Dec, 2042	336.43	363.74	69848.61
Jan, 2043	334.69	365.48	69483.13
Feb, 2043	332.94	367.23	69115.90
Mar, 2043	331.18	368.99	68746.91
Apr, 2043	329.41	370.76	68376.15
May, 2043	327.64	372.53	68003.62
Jun, 2043	325.85	374.32	67629.30
Jul, 2043	324.06	376.11	67253.19
Aug, 2043	322.25	377.92	66875.27
Sep, 2043	320.44	379.73	66495.55
Oct, 2043	318.62	381.55	66114.00
Nov, 2043	316.80	383.37	65730.63
Dec, 2043	314.96	385.21	65345.41
Jan, 2044	313.11	387.06	64958.36
Feb, 2044	311.26	388.91	64569.45
Mar, 2044	309.40	390.77	64178.67
Apr, 2044	307.52	392.65	63786.03
May, 2044	305.64	394.53	63391.50
Jun, 2044	303.75	396.42	62995.08
Jul, 2044	301.85	398.32	62596.76
Aug, 2044	299.94	400.23	62196.53
Sep, 2044	298.03	402.14	61794.39
Oct, 2044	296.10	404.07	61390.31
Nov, 2044	294.16	406.01	60984.31
Dec, 2044	292.22	407.95	60576.35
Jan, 2045	290.26	409.91	60166.45
Feb, 2045	288.30	411.87	59754.57
Mar, 2045	286.32	413.85	59340.73
Apr, 2045	284.34	415.83	58924.90
May, 2045	282.35	417.82	58507.08
Jun, 2045	280.35	419.82	58087.25
Jul, 2045	278.33	421.84	57665.42
Aug, 2045	276.31	423.86	57241.56
Sep, 2045	274.28	425.89	56815.67
Oct, 2045	272.24	427.93	56387.74
Nov, 2045	270.19	429.98	55957.77
Dec, 2045	268.13	432.04	55525.73
Jan, 2046	266.06	434.11	55091.62
Feb, 2046	263.98	436.19	54655.43
Mar, 2046	261.89	438.28	54217.15
Apr, 2046	259.79	440.38	53776.77
May, 2046	257.68	442.49	53334.28
Jun, 2046	255.56	444.61	52889.67
Jul, 2046	253.43	446.74	52442.93
Aug, 2046	251.29	448.88	51994.05
Sep, 2046	249.14	451.03	51543.02
Oct, 2046	246.98	453.19	51089.82
Nov, 2046	244.81	455.36	50634.46
Dec, 2046	242.62	457.55	50176.91
Jan, 2047	240.43	459.74	49717.17
Feb, 2047	238.23	461.94	49255.23
Mar, 2047	236.01	464.16	48791.08
Apr, 2047	233.79	466.38	48324.70
May, 2047	231.56	468.61	47856.08
Jun, 2047	229.31	470.86	47385.22
Jul, 2047	227.05	473.12	46912.11
Aug, 2047	224.79	475.38	46436.72
Sep, 2047	222.51	477.66	45959.06
Oct, 2047	220.22	479.95	45479.11
Nov, 2047	217.92	482.25	44996.87
Dec, 2047	215.61	484.56	44512.31
Jan, 2048	213.29	486.88	44025.42
Feb, 2048	210.96	489.21	43536.21
Mar, 2048	208.61	491.56	43044.65
Apr, 2048	206.26	493.91	42550.74
May, 2048	203.89	496.28	42054.45
Jun, 2048	201.51	498.66	41555.80
Jul, 2048	199.12	501.05	41054.75
Aug, 2048	196.72	503.45	40551.30
Sep, 2048	194.31	505.86	40045.44
Oct, 2048	191.88	508.29	39537.15
Nov, 2048	189.45	510.72	39026.43
Dec, 2048	187.00	513.17	38513.26
Jan, 2049	184.54	515.63	37997.63
Feb, 2049	182.07	518.10	37479.54
Mar, 2049	179.59	520.58	36958.95
Apr, 2049	177.09	523.08	36435.88
May, 2049	174.59	525.58	35910.30
Jun, 2049	172.07	528.10	35382.20
Jul, 2049	169.54	530.63	34851.57
Aug, 2049	167.00	533.17	34318.40
Sep, 2049	164.44	535.73	33782.67
Oct, 2049	161.88	538.29	33244.37
Nov, 2049	159.30	540.87	32703.50
Dec, 2049	156.70	543.47	32160.03
Jan, 2050	154.10	546.07	31613.96
Feb, 2050	151.48	548.69	31065.28
Mar, 2050	148.85	551.32	30513.96
Apr, 2050	146.21	553.96	29960.00
May, 2050	143.56	556.61	29403.39
Jun, 2050	140.89	559.28	28844.11
Jul, 2050	138.21	561.96	28282.15
Aug, 2050	135.52	564.65	27717.50
Sep, 2050	132.81	567.36	27150.15
Oct, 2050	130.09	570.08	26580.07
Nov, 2050	127.36	572.81	26007.26
Dec, 2050	124.62	575.55	25431.71
Jan, 2051	121.86	578.31	24853.40
Feb, 2051	119.09	581.08	24272.32
Mar, 2051	116.30	583.87	23688.46
Apr, 2051	113.51	586.66	23101.79
May, 2051	110.70	589.47	22512.32
Jun, 2051	107.87	592.30	21920.02
Jul, 2051	105.03	595.14	21324.88
Aug, 2051	102.18	597.99	20726.90
Sep, 2051	99.32	600.85	20126.04
Oct, 2051	96.44	603.73	19522.31
Nov, 2051	93.54	606.63	18915.68
Dec, 2051	90.64	609.53	18306.15
Jan, 2052	87.72	612.45	17693.70
Feb, 2052	84.78	615.39	17078.31
Mar, 2052	81.83	618.34	16459.97
Apr, 2052	78.87	621.30	15838.68
May, 2052	75.89	624.28	15214.40
Jun, 2052	72.90	627.27	14587.13
Jul, 2052	69.90	630.27	13956.86
Aug, 2052	66.88	633.29	13323.56
Sep, 2052	63.84	636.33	12687.24
Oct, 2052	60.79	639.38	12047.86
Nov, 2052	57.73	642.44	11405.42
Dec, 2052	54.65	645.52	10759.90
Jan, 2053	51.56	648.61	10111.29
Feb, 2053	48.45	651.72	9459.57
Mar, 2053	45.33	654.84	8804.73
Apr, 2053	42.19	657.98	8146.74
May, 2053	39.04	661.13	7485.61
Jun, 2053	35.87	664.30	6821.31
Jul, 2053	32.69	667.48	6153.83
Aug, 2053	29.49	670.68	5483.14
Sep, 2053	26.27	673.90	4809.25
Oct, 2053	23.04	677.13	4132.12
Nov, 2053	19.80	680.37	3451.75
Dec, 2053	16.54	683.63	2768.12
Jan, 2054	13.26	686.91	2081.21
Feb, 2054	9.97	690.20	1391.02
Mar, 2054	6.67	693.50	697.51
Apr, 2054	3.34	696.83	0.68