Mortgage Parameters

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

Mortgage Summary

Property Total:	$149,500
Down Payment	$44,850
Mortgage Amount:	$104,650
Mortgage Payment:	$610.71 / month
Estimated Tax:	+ $83.06 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $693.77 / month
Total Interest Paid:	$115,207.20 over 30 years
Total Tax Paid:	$29,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	501.45	109.26	104540.74
Jun, 2024	500.92	109.79	104430.95
Jul, 2024	500.40	110.31	104320.64
Aug, 2024	499.87	110.84	104209.80
Sep, 2024	499.34	111.37	104098.43
Oct, 2024	498.80	111.91	103986.52
Nov, 2024	498.27	112.44	103874.08
Dec, 2024	497.73	112.98	103761.10
Jan, 2025	497.19	113.52	103647.58
Feb, 2025	496.64	114.07	103533.52
Mar, 2025	496.10	114.61	103418.90
Apr, 2025	495.55	115.16	103303.74
May, 2025	495.00	115.71	103188.03
Jun, 2025	494.44	116.27	103071.76
Jul, 2025	493.89	116.82	102954.94
Aug, 2025	493.33	117.38	102837.55
Sep, 2025	492.76	117.95	102719.61
Oct, 2025	492.20	118.51	102601.10
Nov, 2025	491.63	119.08	102482.02
Dec, 2025	491.06	119.65	102362.37
Jan, 2026	490.49	120.22	102242.14
Feb, 2026	489.91	120.80	102121.34
Mar, 2026	489.33	121.38	101999.96
Apr, 2026	488.75	121.96	101878.00
May, 2026	488.17	122.54	101755.46
Jun, 2026	487.58	123.13	101632.33
Jul, 2026	486.99	123.72	101508.61
Aug, 2026	486.40	124.31	101384.29
Sep, 2026	485.80	124.91	101259.38
Oct, 2026	485.20	125.51	101133.87
Nov, 2026	484.60	126.11	101007.76
Dec, 2026	484.00	126.71	100881.05
Jan, 2027	483.39	127.32	100753.73
Feb, 2027	482.78	127.93	100625.79
Mar, 2027	482.17	128.54	100497.25
Apr, 2027	481.55	129.16	100368.09
May, 2027	480.93	129.78	100238.31
Jun, 2027	480.31	130.40	100107.91
Jul, 2027	479.68	131.03	99976.88
Aug, 2027	479.06	131.65	99845.23
Sep, 2027	478.43	132.28	99712.94
Oct, 2027	477.79	132.92	99580.02
Nov, 2027	477.15	133.56	99446.47
Dec, 2027	476.51	134.20	99312.27
Jan, 2028	475.87	134.84	99177.43
Feb, 2028	475.23	135.48	99041.95
Mar, 2028	474.58	136.13	98905.81
Apr, 2028	473.92	136.79	98769.03
May, 2028	473.27	137.44	98631.59
Jun, 2028	472.61	138.10	98493.49
Jul, 2028	471.95	138.76	98354.72
Aug, 2028	471.28	139.43	98215.30
Sep, 2028	470.61	140.10	98075.20
Oct, 2028	469.94	140.77	97934.44
Nov, 2028	469.27	141.44	97792.99
Dec, 2028	468.59	142.12	97650.88
Jan, 2029	467.91	142.80	97508.08
Feb, 2029	467.23	143.48	97364.59
Mar, 2029	466.54	144.17	97220.42
Apr, 2029	465.85	144.86	97075.56
May, 2029	465.15	145.56	96930.00
Jun, 2029	464.46	146.25	96783.75
Jul, 2029	463.76	146.95	96636.79
Aug, 2029	463.05	147.66	96489.14
Sep, 2029	462.34	148.37	96340.77
Oct, 2029	461.63	149.08	96191.69
Nov, 2029	460.92	149.79	96041.90
Dec, 2029	460.20	150.51	95891.39
Jan, 2030	459.48	151.23	95740.16
Feb, 2030	458.75	151.96	95588.21
Mar, 2030	458.03	152.68	95435.52
Apr, 2030	457.30	153.41	95282.11
May, 2030	456.56	154.15	95127.96
Jun, 2030	455.82	154.89	94973.07
Jul, 2030	455.08	155.63	94817.44
Aug, 2030	454.33	156.38	94661.06
Sep, 2030	453.58	157.13	94503.94
Oct, 2030	452.83	157.88	94346.06
Nov, 2030	452.07	158.64	94187.42
Dec, 2030	451.31	159.40	94028.03
Jan, 2031	450.55	160.16	93867.87
Feb, 2031	449.78	160.93	93706.94
Mar, 2031	449.01	161.70	93545.24
Apr, 2031	448.24	162.47	93382.77
May, 2031	447.46	163.25	93219.52
Jun, 2031	446.68	164.03	93055.49
Jul, 2031	445.89	164.82	92890.67
Aug, 2031	445.10	165.61	92725.06
Sep, 2031	444.31	166.40	92558.66
Oct, 2031	443.51	167.20	92391.46
Nov, 2031	442.71	168.00	92223.46
Dec, 2031	441.90	168.81	92054.65
Jan, 2032	441.10	169.61	91885.04
Feb, 2032	440.28	170.43	91714.61
Mar, 2032	439.47	171.24	91543.36
Apr, 2032	438.65	172.06	91371.30
May, 2032	437.82	172.89	91198.41
Jun, 2032	436.99	173.72	91024.69
Jul, 2032	436.16	174.55	90850.14
Aug, 2032	435.32	175.39	90674.76
Sep, 2032	434.48	176.23	90498.53
Oct, 2032	433.64	177.07	90321.46
Nov, 2032	432.79	177.92	90143.54
Dec, 2032	431.94	178.77	89964.77
Jan, 2033	431.08	179.63	89785.14
Feb, 2033	430.22	180.49	89604.65
Mar, 2033	429.36	181.35	89423.29
Apr, 2033	428.49	182.22	89241.07
May, 2033	427.61	183.10	89057.97
Jun, 2033	426.74	183.97	88874.00
Jul, 2033	425.85	184.86	88689.14
Aug, 2033	424.97	185.74	88503.40
Sep, 2033	424.08	186.63	88316.77
Oct, 2033	423.18	187.53	88129.25
Nov, 2033	422.29	188.42	87940.82
Dec, 2033	421.38	189.33	87751.50
Jan, 2034	420.48	190.23	87561.26
Feb, 2034	419.56	191.15	87370.12
Mar, 2034	418.65	192.06	87178.05
Apr, 2034	417.73	192.98	86985.07
May, 2034	416.80	193.91	86791.17
Jun, 2034	415.87	194.84	86596.33
Jul, 2034	414.94	195.77	86400.56
Aug, 2034	414.00	196.71	86203.85
Sep, 2034	413.06	197.65	86006.20
Oct, 2034	412.11	198.60	85807.61
Nov, 2034	411.16	199.55	85608.06
Dec, 2034	410.21	200.50	85407.55
Jan, 2035	409.24	201.47	85206.09
Feb, 2035	408.28	202.43	85003.66
Mar, 2035	407.31	203.40	84800.26
Apr, 2035	406.33	204.38	84595.88
May, 2035	405.36	205.35	84390.53
Jun, 2035	404.37	206.34	84184.19
Jul, 2035	403.38	207.33	83976.86
Aug, 2035	402.39	208.32	83768.54
Sep, 2035	401.39	209.32	83559.22
Oct, 2035	400.39	210.32	83348.90
Nov, 2035	399.38	211.33	83137.57
Dec, 2035	398.37	212.34	82925.23
Jan, 2036	397.35	213.36	82711.87
Feb, 2036	396.33	214.38	82497.48
Mar, 2036	395.30	215.41	82282.07
Apr, 2036	394.27	216.44	82065.63
May, 2036	393.23	217.48	81848.15
Jun, 2036	392.19	218.52	81629.63
Jul, 2036	391.14	219.57	81410.07
Aug, 2036	390.09	220.62	81189.45
Sep, 2036	389.03	221.68	80967.77
Oct, 2036	387.97	222.74	80745.03
Nov, 2036	386.90	223.81	80521.22
Dec, 2036	385.83	224.88	80296.34
Jan, 2037	384.75	225.96	80070.39
Feb, 2037	383.67	227.04	79843.35
Mar, 2037	382.58	228.13	79615.22
Apr, 2037	381.49	229.22	79386.00
May, 2037	380.39	230.32	79155.68
Jun, 2037	379.29	231.42	78924.26
Jul, 2037	378.18	232.53	78691.73
Aug, 2037	377.06	233.65	78458.08
Sep, 2037	375.94	234.77	78223.32
Oct, 2037	374.82	235.89	77987.43
Nov, 2037	373.69	237.02	77750.41
Dec, 2037	372.55	238.16	77512.25
Jan, 2038	371.41	239.30	77272.95
Feb, 2038	370.27	240.44	77032.51
Mar, 2038	369.11	241.60	76790.91
Apr, 2038	367.96	242.75	76548.16
May, 2038	366.79	243.92	76304.24
Jun, 2038	365.62	245.09	76059.16
Jul, 2038	364.45	246.26	75812.90
Aug, 2038	363.27	247.44	75565.46
Sep, 2038	362.08	248.63	75316.83
Oct, 2038	360.89	249.82	75067.01
Nov, 2038	359.70	251.01	74816.00
Dec, 2038	358.49	252.22	74563.78
Jan, 2039	357.28	253.43	74310.36
Feb, 2039	356.07	254.64	74055.72
Mar, 2039	354.85	255.86	73799.86
Apr, 2039	353.62	257.09	73542.77
May, 2039	352.39	258.32	73284.46
Jun, 2039	351.15	259.56	73024.90
Jul, 2039	349.91	260.80	72764.10
Aug, 2039	348.66	262.05	72502.05
Sep, 2039	347.41	263.30	72238.75
Oct, 2039	346.14	264.57	71974.18
Nov, 2039	344.88	265.83	71708.35
Dec, 2039	343.60	267.11	71441.24
Jan, 2040	342.32	268.39	71172.85
Feb, 2040	341.04	269.67	70903.18
Mar, 2040	339.74	270.97	70632.22
Apr, 2040	338.45	272.26	70359.95
May, 2040	337.14	273.57	70086.38
Jun, 2040	335.83	274.88	69811.50
Jul, 2040	334.51	276.20	69535.31
Aug, 2040	333.19	277.52	69257.79
Sep, 2040	331.86	278.85	68978.94
Oct, 2040	330.52	280.19	68698.75
Nov, 2040	329.18	281.53	68417.22
Dec, 2040	327.83	282.88	68134.35
Jan, 2041	326.48	284.23	67850.11
Feb, 2041	325.12	285.59	67564.52
Mar, 2041	323.75	286.96	67277.55
Apr, 2041	322.37	288.34	66989.22
May, 2041	320.99	289.72	66699.50
Jun, 2041	319.60	291.11	66408.39
Jul, 2041	318.21	292.50	66115.88
Aug, 2041	316.81	293.90	65821.98
Sep, 2041	315.40	295.31	65526.67
Oct, 2041	313.98	296.73	65229.94
Nov, 2041	312.56	298.15	64931.79
Dec, 2041	311.13	299.58	64632.21
Jan, 2042	309.70	301.01	64331.20
Feb, 2042	308.25	302.46	64028.74
Mar, 2042	306.80	303.91	63724.83
Apr, 2042	305.35	305.36	63419.47
May, 2042	303.88	306.83	63112.65
Jun, 2042	302.41	308.30	62804.35
Jul, 2042	300.94	309.77	62494.58
Aug, 2042	299.45	311.26	62183.32
Sep, 2042	297.96	312.75	61870.58
Oct, 2042	296.46	314.25	61556.33
Nov, 2042	294.96	315.75	61240.58
Dec, 2042	293.44	317.27	60923.31
Jan, 2043	291.92	318.79	60604.52
Feb, 2043	290.40	320.31	60284.21
Mar, 2043	288.86	321.85	59962.36
Apr, 2043	287.32	323.39	59638.97
May, 2043	285.77	324.94	59314.03
Jun, 2043	284.21	326.50	58987.54
Jul, 2043	282.65	328.06	58659.47
Aug, 2043	281.08	329.63	58329.84
Sep, 2043	279.50	331.21	57998.63
Oct, 2043	277.91	332.80	57665.83
Nov, 2043	276.32	334.39	57331.43
Dec, 2043	274.71	336.00	56995.44
Jan, 2044	273.10	337.61	56657.83
Feb, 2044	271.49	339.22	56318.61
Mar, 2044	269.86	340.85	55977.76
Apr, 2044	268.23	342.48	55635.27
May, 2044	266.59	344.12	55291.15
Jun, 2044	264.94	345.77	54945.37
Jul, 2044	263.28	347.43	54597.94
Aug, 2044	261.62	349.09	54248.85
Sep, 2044	259.94	350.77	53898.08
Oct, 2044	258.26	352.45	53545.63
Nov, 2044	256.57	354.14	53191.50
Dec, 2044	254.88	355.83	52835.66
Jan, 2045	253.17	357.54	52478.12
Feb, 2045	251.46	359.25	52118.87
Mar, 2045	249.74	360.97	51757.90
Apr, 2045	248.01	362.70	51395.19
May, 2045	246.27	364.44	51030.75
Jun, 2045	244.52	366.19	50664.56
Jul, 2045	242.77	367.94	50296.62
Aug, 2045	241.00	369.71	49926.92
Sep, 2045	239.23	371.48	49555.44
Oct, 2045	237.45	373.26	49182.18
Nov, 2045	235.66	375.05	48807.14
Dec, 2045	233.87	376.84	48430.30
Jan, 2046	232.06	378.65	48051.65
Feb, 2046	230.25	380.46	47671.18
Mar, 2046	228.42	382.29	47288.90
Apr, 2046	226.59	384.12	46904.78
May, 2046	224.75	385.96	46518.82
Jun, 2046	222.90	387.81	46131.02
Jul, 2046	221.04	389.67	45741.35
Aug, 2046	219.18	391.53	45349.82
Sep, 2046	217.30	393.41	44956.41
Oct, 2046	215.42	395.29	44561.12
Nov, 2046	213.52	397.19	44163.93
Dec, 2046	211.62	399.09	43764.84
Jan, 2047	209.71	401.00	43363.83
Feb, 2047	207.79	402.92	42960.91
Mar, 2047	205.85	404.86	42556.05
Apr, 2047	203.91	406.80	42149.26
May, 2047	201.97	408.74	41740.51
Jun, 2047	200.01	410.70	41329.81
Jul, 2047	198.04	412.67	40917.14
Aug, 2047	196.06	414.65	40502.49
Sep, 2047	194.07	416.64	40085.85
Oct, 2047	192.08	418.63	39667.22
Nov, 2047	190.07	420.64	39246.58
Dec, 2047	188.06	422.65	38823.93
Jan, 2048	186.03	424.68	38399.25
Feb, 2048	184.00	426.71	37972.54
Mar, 2048	181.95	428.76	37543.78
Apr, 2048	179.90	430.81	37112.97
May, 2048	177.83	432.88	36680.09
Jun, 2048	175.76	434.95	36245.14
Jul, 2048	173.67	437.04	35808.10
Aug, 2048	171.58	439.13	35368.97
Sep, 2048	169.48	441.23	34927.74
Oct, 2048	167.36	443.35	34484.39
Nov, 2048	165.24	445.47	34038.92
Dec, 2048	163.10	447.61	33591.31
Jan, 2049	160.96	449.75	33141.56
Feb, 2049	158.80	451.91	32689.65
Mar, 2049	156.64	454.07	32235.58
Apr, 2049	154.46	456.25	31779.33
May, 2049	152.28	458.43	31320.90
Jun, 2049	150.08	460.63	30860.27
Jul, 2049	147.87	462.84	30397.43
Aug, 2049	145.65	465.06	29932.38
Sep, 2049	143.43	467.28	29465.09
Oct, 2049	141.19	469.52	28995.57
Nov, 2049	138.94	471.77	28523.80
Dec, 2049	136.68	474.03	28049.76
Jan, 2050	134.41	476.30	27573.46
Feb, 2050	132.12	478.59	27094.87
Mar, 2050	129.83	480.88	26613.99
Apr, 2050	127.53	483.18	26130.81
May, 2050	125.21	485.50	25645.31
Jun, 2050	122.88	487.83	25157.48
Jul, 2050	120.55	490.16	24667.32
Aug, 2050	118.20	492.51	24174.80
Sep, 2050	115.84	494.87	23679.93
Oct, 2050	113.47	497.24	23182.69
Nov, 2050	111.08	499.63	22683.06
Dec, 2050	108.69	502.02	22181.04
Jan, 2051	106.28	504.43	21676.61
Feb, 2051	103.87	506.84	21169.77
Mar, 2051	101.44	509.27	20660.50
Apr, 2051	99.00	511.71	20148.79
May, 2051	96.55	514.16	19634.62
Jun, 2051	94.08	516.63	19118.00
Jul, 2051	91.61	519.10	18598.89
Aug, 2051	89.12	521.59	18077.30
Sep, 2051	86.62	524.09	17553.21
Oct, 2051	84.11	526.60	17026.61
Nov, 2051	81.59	529.12	16497.49
Dec, 2051	79.05	531.66	15965.83
Jan, 2052	76.50	534.21	15431.62
Feb, 2052	73.94	536.77	14894.86
Mar, 2052	71.37	539.34	14355.52
Apr, 2052	68.79	541.92	13813.59
May, 2052	66.19	544.52	13269.07
Jun, 2052	63.58	547.13	12721.95
Jul, 2052	60.96	549.75	12172.19
Aug, 2052	58.33	552.38	11619.81
Sep, 2052	55.68	555.03	11064.78
Oct, 2052	53.02	557.69	10507.09
Nov, 2052	50.35	560.36	9946.72
Dec, 2052	47.66	563.05	9383.67
Jan, 2053	44.96	565.75	8817.93
Feb, 2053	42.25	568.46	8249.47
Mar, 2053	39.53	571.18	7678.29
Apr, 2053	36.79	573.92	7104.37
May, 2053	34.04	576.67	6527.70
Jun, 2053	31.28	579.43	5948.27
Jul, 2053	28.50	582.21	5366.06
Aug, 2053	25.71	585.00	4781.07
Sep, 2053	22.91	587.80	4193.27
Oct, 2053	20.09	590.62	3602.65
Nov, 2053	17.26	593.45	3009.20
Dec, 2053	14.42	596.29	2412.91
Jan, 2054	11.56	599.15	1813.76
Feb, 2054	8.69	602.02	1211.74
Mar, 2054	5.81	604.90	606.84
Apr, 2054	2.91	607.80	0