Mortgage Parameters

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

Mortgage Summary

Property Total:	$96,500
Down Payment	$28,950
Mortgage Amount:	$67,550
Mortgage Payment:	$394.20 / month
Estimated Tax:	+ $53.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $447.81 / month
Total Interest Paid:	$74,361.60 over 30 years
Total Tax Paid:	$19,300.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	323.68	70.52	67479.48
Jun, 2024	323.34	70.86	67408.62
Jul, 2024	323.00	71.20	67337.42
Aug, 2024	322.66	71.54	67265.87
Sep, 2024	322.32	71.88	67193.99
Oct, 2024	321.97	72.23	67121.76
Nov, 2024	321.63	72.57	67049.19
Dec, 2024	321.28	72.92	66976.26
Jan, 2025	320.93	73.27	66902.99
Feb, 2025	320.58	73.62	66829.37
Mar, 2025	320.22	73.98	66755.39
Apr, 2025	319.87	74.33	66681.06
May, 2025	319.51	74.69	66606.38
Jun, 2025	319.16	75.04	66531.33
Jul, 2025	318.80	75.40	66455.93
Aug, 2025	318.43	75.77	66380.16
Sep, 2025	318.07	76.13	66304.03
Oct, 2025	317.71	76.49	66227.54
Nov, 2025	317.34	76.86	66150.68
Dec, 2025	316.97	77.23	66073.45
Jan, 2026	316.60	77.60	65995.85
Feb, 2026	316.23	77.97	65917.88
Mar, 2026	315.86	78.34	65839.54
Apr, 2026	315.48	78.72	65760.82
May, 2026	315.10	79.10	65681.73
Jun, 2026	314.72	79.48	65602.25
Jul, 2026	314.34	79.86	65522.40
Aug, 2026	313.96	80.24	65442.16
Sep, 2026	313.58	80.62	65361.53
Oct, 2026	313.19	81.01	65280.52
Nov, 2026	312.80	81.40	65199.13
Dec, 2026	312.41	81.79	65117.34
Jan, 2027	312.02	82.18	65035.16
Feb, 2027	311.63	82.57	64952.59
Mar, 2027	311.23	82.97	64869.62
Apr, 2027	310.83	83.37	64786.25
May, 2027	310.43	83.77	64702.49
Jun, 2027	310.03	84.17	64618.32
Jul, 2027	309.63	84.57	64533.75
Aug, 2027	309.22	84.98	64448.77
Sep, 2027	308.82	85.38	64363.39
Oct, 2027	308.41	85.79	64277.60
Nov, 2027	308.00	86.20	64191.39
Dec, 2027	307.58	86.62	64104.78
Jan, 2028	307.17	87.03	64017.75
Feb, 2028	306.75	87.45	63930.30
Mar, 2028	306.33	87.87	63842.43
Apr, 2028	305.91	88.29	63754.14
May, 2028	305.49	88.71	63665.43
Jun, 2028	305.06	89.14	63576.29
Jul, 2028	304.64	89.56	63486.73
Aug, 2028	304.21	89.99	63396.74
Sep, 2028	303.78	90.42	63306.31
Oct, 2028	303.34	90.86	63215.46
Nov, 2028	302.91	91.29	63124.16
Dec, 2028	302.47	91.73	63032.43
Jan, 2029	302.03	92.17	62940.26
Feb, 2029	301.59	92.61	62847.65
Mar, 2029	301.15	93.05	62754.60
Apr, 2029	300.70	93.50	62661.10
May, 2029	300.25	93.95	62567.15
Jun, 2029	299.80	94.40	62472.75
Jul, 2029	299.35	94.85	62377.90
Aug, 2029	298.89	95.31	62282.59
Sep, 2029	298.44	95.76	62186.83
Oct, 2029	297.98	96.22	62090.61
Nov, 2029	297.52	96.68	61993.93
Dec, 2029	297.05	97.15	61896.78
Jan, 2030	296.59	97.61	61799.17
Feb, 2030	296.12	98.08	61701.09
Mar, 2030	295.65	98.55	61602.54
Apr, 2030	295.18	99.02	61503.52
May, 2030	294.70	99.50	61404.02
Jun, 2030	294.23	99.97	61304.05
Jul, 2030	293.75	100.45	61203.60
Aug, 2030	293.27	100.93	61102.67
Sep, 2030	292.78	101.42	61001.25
Oct, 2030	292.30	101.90	60899.35
Nov, 2030	291.81	102.39	60796.96
Dec, 2030	291.32	102.88	60694.08
Jan, 2031	290.83	103.37	60590.70
Feb, 2031	290.33	103.87	60486.83
Mar, 2031	289.83	104.37	60382.47
Apr, 2031	289.33	104.87	60277.60
May, 2031	288.83	105.37	60172.23
Jun, 2031	288.33	105.87	60066.35
Jul, 2031	287.82	106.38	59959.97
Aug, 2031	287.31	106.89	59853.08
Sep, 2031	286.80	107.40	59745.68
Oct, 2031	286.28	107.92	59637.76
Nov, 2031	285.76	108.44	59529.32
Dec, 2031	285.24	108.96	59420.37
Jan, 2032	284.72	109.48	59310.89
Feb, 2032	284.20	110.00	59200.89
Mar, 2032	283.67	110.53	59090.36
Apr, 2032	283.14	111.06	58979.30
May, 2032	282.61	111.59	58867.71
Jun, 2032	282.07	112.13	58755.58
Jul, 2032	281.54	112.66	58642.92
Aug, 2032	281.00	113.20	58529.72
Sep, 2032	280.45	113.75	58415.97
Oct, 2032	279.91	114.29	58301.68
Nov, 2032	279.36	114.84	58186.84
Dec, 2032	278.81	115.39	58071.46
Jan, 2033	278.26	115.94	57955.51
Feb, 2033	277.70	116.50	57839.02
Mar, 2033	277.15	117.05	57721.96
Apr, 2033	276.58	117.62	57604.35
May, 2033	276.02	118.18	57486.17
Jun, 2033	275.45	118.75	57367.42
Jul, 2033	274.89	119.31	57248.11
Aug, 2033	274.31	119.89	57128.22
Sep, 2033	273.74	120.46	57007.76
Oct, 2033	273.16	121.04	56886.72
Nov, 2033	272.58	121.62	56765.11
Dec, 2033	272.00	122.20	56642.91
Jan, 2034	271.41	122.79	56520.12
Feb, 2034	270.83	123.37	56396.75
Mar, 2034	270.23	123.97	56272.78
Apr, 2034	269.64	124.56	56148.22
May, 2034	269.04	125.16	56023.06
Jun, 2034	268.44	125.76	55897.31
Jul, 2034	267.84	126.36	55770.95
Aug, 2034	267.24	126.96	55643.99
Sep, 2034	266.63	127.57	55516.41
Oct, 2034	266.02	128.18	55388.23
Nov, 2034	265.40	128.80	55259.43
Dec, 2034	264.78	129.42	55130.02
Jan, 2035	264.16	130.04	54999.98
Feb, 2035	263.54	130.66	54869.32
Mar, 2035	262.92	131.28	54738.04
Apr, 2035	262.29	131.91	54606.12
May, 2035	261.65	132.55	54473.58
Jun, 2035	261.02	133.18	54340.40
Jul, 2035	260.38	133.82	54206.58
Aug, 2035	259.74	134.46	54072.12
Sep, 2035	259.10	135.10	53937.01
Oct, 2035	258.45	135.75	53801.26
Nov, 2035	257.80	136.40	53664.86
Dec, 2035	257.14	137.06	53527.80
Jan, 2036	256.49	137.71	53390.09
Feb, 2036	255.83	138.37	53251.72
Mar, 2036	255.16	139.04	53112.68
Apr, 2036	254.50	139.70	52972.98
May, 2036	253.83	140.37	52832.61
Jun, 2036	253.16	141.04	52691.57
Jul, 2036	252.48	141.72	52549.85
Aug, 2036	251.80	142.40	52407.45
Sep, 2036	251.12	143.08	52264.37
Oct, 2036	250.43	143.77	52120.60
Nov, 2036	249.74	144.46	51976.15
Dec, 2036	249.05	145.15	51831.00
Jan, 2037	248.36	145.84	51685.15
Feb, 2037	247.66	146.54	51538.61
Mar, 2037	246.96	147.24	51391.37
Apr, 2037	246.25	147.95	51243.42
May, 2037	245.54	148.66	51094.76
Jun, 2037	244.83	149.37	50945.39
Jul, 2037	244.11	150.09	50795.30
Aug, 2037	243.39	150.81	50644.50
Sep, 2037	242.67	151.53	50492.97
Oct, 2037	241.95	152.25	50340.71
Nov, 2037	241.22	152.98	50187.73
Dec, 2037	240.48	153.72	50034.01
Jan, 2038	239.75	154.45	49879.56
Feb, 2038	239.01	155.19	49724.36
Mar, 2038	238.26	155.94	49568.43
Apr, 2038	237.52	156.68	49411.74
May, 2038	236.76	157.44	49254.31
Jun, 2038	236.01	158.19	49096.12
Jul, 2038	235.25	158.95	48937.17
Aug, 2038	234.49	159.71	48777.46
Sep, 2038	233.73	160.47	48616.99
Oct, 2038	232.96	161.24	48455.74
Nov, 2038	232.18	162.02	48293.73
Dec, 2038	231.41	162.79	48130.93
Jan, 2039	230.63	163.57	47967.36
Feb, 2039	229.84	164.36	47803.00
Mar, 2039	229.06	165.14	47637.86
Apr, 2039	228.26	165.94	47471.93
May, 2039	227.47	166.73	47305.19
Jun, 2039	226.67	167.53	47137.67
Jul, 2039	225.87	168.33	46969.33
Aug, 2039	225.06	169.14	46800.19
Sep, 2039	224.25	169.95	46630.25
Oct, 2039	223.44	170.76	46459.48
Nov, 2039	222.62	171.58	46287.90
Dec, 2039	221.80	172.40	46115.50
Jan, 2040	220.97	173.23	45942.27
Feb, 2040	220.14	174.06	45768.21
Mar, 2040	219.31	174.89	45593.31
Apr, 2040	218.47	175.73	45417.58
May, 2040	217.63	176.57	45241.01
Jun, 2040	216.78	177.42	45063.59
Jul, 2040	215.93	178.27	44885.32
Aug, 2040	215.08	179.12	44706.19
Sep, 2040	214.22	179.98	44526.21
Oct, 2040	213.35	180.85	44345.36
Nov, 2040	212.49	181.71	44163.65
Dec, 2040	211.62	182.58	43981.07
Jan, 2041	210.74	183.46	43797.61
Feb, 2041	209.86	184.34	43613.28
Mar, 2041	208.98	185.22	43428.06
Apr, 2041	208.09	186.11	43241.95
May, 2041	207.20	187.00	43054.95
Jun, 2041	206.30	187.90	42867.05
Jul, 2041	205.40	188.80	42678.26
Aug, 2041	204.50	189.70	42488.56
Sep, 2041	203.59	190.61	42297.95
Oct, 2041	202.68	191.52	42106.43
Nov, 2041	201.76	192.44	41913.99
Dec, 2041	200.84	193.36	41720.63
Jan, 2042	199.91	194.29	41526.34
Feb, 2042	198.98	195.22	41331.12
Mar, 2042	198.04	196.16	41134.96
Apr, 2042	197.11	197.09	40937.87
May, 2042	196.16	198.04	40739.83
Jun, 2042	195.21	198.99	40540.84
Jul, 2042	194.26	199.94	40340.90
Aug, 2042	193.30	200.90	40140.00
Sep, 2042	192.34	201.86	39938.14
Oct, 2042	191.37	202.83	39735.31
Nov, 2042	190.40	203.80	39531.50
Dec, 2042	189.42	204.78	39326.73
Jan, 2043	188.44	205.76	39120.97
Feb, 2043	187.45	206.75	38914.22
Mar, 2043	186.46	207.74	38706.49
Apr, 2043	185.47	208.73	38497.75
May, 2043	184.47	209.73	38288.02
Jun, 2043	183.46	210.74	38077.29
Jul, 2043	182.45	211.75	37865.54
Aug, 2043	181.44	212.76	37652.78
Sep, 2043	180.42	213.78	37439.00
Oct, 2043	179.40	214.80	37224.19
Nov, 2043	178.37	215.83	37008.36
Dec, 2043	177.33	216.87	36791.49
Jan, 2044	176.29	217.91	36573.58
Feb, 2044	175.25	218.95	36354.63
Mar, 2044	174.20	220.00	36134.63
Apr, 2044	173.15	221.05	35913.58
May, 2044	172.09	222.11	35691.46
Jun, 2044	171.02	223.18	35468.28
Jul, 2044	169.95	224.25	35244.04
Aug, 2044	168.88	225.32	35018.71
Sep, 2044	167.80	226.40	34792.31
Oct, 2044	166.71	227.49	34564.82
Nov, 2044	165.62	228.58	34336.25
Dec, 2044	164.53	229.67	34106.58
Jan, 2045	163.43	230.77	33875.80
Feb, 2045	162.32	231.88	33643.92
Mar, 2045	161.21	232.99	33410.94
Apr, 2045	160.09	234.11	33176.83
May, 2045	158.97	235.23	32941.60
Jun, 2045	157.85	236.35	32705.25
Jul, 2045	156.71	237.49	32467.76
Aug, 2045	155.57	238.63	32229.13
Sep, 2045	154.43	239.77	31989.37
Oct, 2045	153.28	240.92	31748.45
Nov, 2045	152.13	242.07	31506.38
Dec, 2045	150.97	243.23	31263.14
Jan, 2046	149.80	244.40	31018.75
Feb, 2046	148.63	245.57	30773.18
Mar, 2046	147.45	246.75	30526.43
Apr, 2046	146.27	247.93	30278.50
May, 2046	145.08	249.12	30029.39
Jun, 2046	143.89	250.31	29779.08
Jul, 2046	142.69	251.51	29527.57
Aug, 2046	141.49	252.71	29274.86
Sep, 2046	140.28	253.92	29020.93
Oct, 2046	139.06	255.14	28765.79
Nov, 2046	137.84	256.36	28509.43
Dec, 2046	136.61	257.59	28251.84
Jan, 2047	135.37	258.83	27993.01
Feb, 2047	134.13	260.07	27732.94
Mar, 2047	132.89	261.31	27471.63
Apr, 2047	131.63	262.57	27209.06
May, 2047	130.38	263.82	26945.24
Jun, 2047	129.11	265.09	26680.15
Jul, 2047	127.84	266.36	26413.80
Aug, 2047	126.57	267.63	26146.16
Sep, 2047	125.28	268.92	25877.25
Oct, 2047	124.00	270.20	25607.04
Nov, 2047	122.70	271.50	25335.54
Dec, 2047	121.40	272.80	25062.74
Jan, 2048	120.09	274.11	24788.63
Feb, 2048	118.78	275.42	24513.21
Mar, 2048	117.46	276.74	24236.47
Apr, 2048	116.13	278.07	23958.40
May, 2048	114.80	279.40	23679.00
Jun, 2048	113.46	280.74	23398.27
Jul, 2048	112.12	282.08	23116.18
Aug, 2048	110.77	283.43	22832.75
Sep, 2048	109.41	284.79	22547.96
Oct, 2048	108.04	286.16	22261.80
Nov, 2048	106.67	287.53	21974.27
Dec, 2048	105.29	288.91	21685.36
Jan, 2049	103.91	290.29	21395.07
Feb, 2049	102.52	291.68	21103.39
Mar, 2049	101.12	293.08	20810.31
Apr, 2049	99.72	294.48	20515.83
May, 2049	98.30	295.90	20219.93
Jun, 2049	96.89	297.31	19922.62
Jul, 2049	95.46	298.74	19623.88
Aug, 2049	94.03	300.17	19323.71
Sep, 2049	92.59	301.61	19022.10
Oct, 2049	91.15	303.05	18719.05
Nov, 2049	89.70	304.50	18414.55
Dec, 2049	88.24	305.96	18108.58
Jan, 2050	86.77	307.43	17801.15
Feb, 2050	85.30	308.90	17492.25
Mar, 2050	83.82	310.38	17181.87
Apr, 2050	82.33	311.87	16870.00
May, 2050	80.84	313.36	16556.63
Jun, 2050	79.33	314.87	16241.77
Jul, 2050	77.83	316.37	15925.39
Aug, 2050	76.31	317.89	15607.50
Sep, 2050	74.79	319.41	15288.09
Oct, 2050	73.26	320.94	14967.14
Nov, 2050	71.72	322.48	14644.66
Dec, 2050	70.17	324.03	14320.63
Jan, 2051	68.62	325.58	13995.05
Feb, 2051	67.06	327.14	13667.91
Mar, 2051	65.49	328.71	13339.20
Apr, 2051	63.92	330.28	13008.92
May, 2051	62.33	331.87	12677.06
Jun, 2051	60.74	333.46	12343.60
Jul, 2051	59.15	335.05	12008.55
Aug, 2051	57.54	336.66	11671.89
Sep, 2051	55.93	338.27	11333.62
Oct, 2051	54.31	339.89	10993.72
Nov, 2051	52.68	341.52	10652.20
Dec, 2051	51.04	343.16	10309.04
Jan, 2052	49.40	344.80	9964.24
Feb, 2052	47.75	346.45	9617.78
Mar, 2052	46.09	348.11	9269.67
Apr, 2052	44.42	349.78	8919.89
May, 2052	42.74	351.46	8568.43
Jun, 2052	41.06	353.14	8215.29
Jul, 2052	39.36	354.84	7860.45
Aug, 2052	37.66	356.54	7503.91
Sep, 2052	35.96	358.24	7145.67
Oct, 2052	34.24	359.96	6785.71
Nov, 2052	32.51	361.69	6424.03
Dec, 2052	30.78	363.42	6060.61
Jan, 2053	29.04	365.16	5695.45
Feb, 2053	27.29	366.91	5328.54
Mar, 2053	25.53	368.67	4959.87
Apr, 2053	23.77	370.43	4589.44
May, 2053	21.99	372.21	4217.23
Jun, 2053	20.21	373.99	3843.24
Jul, 2053	18.42	375.78	3467.45
Aug, 2053	16.61	377.59	3089.87
Sep, 2053	14.81	379.39	2710.47
Oct, 2053	12.99	381.21	2329.26
Nov, 2053	11.16	383.04	1946.22
Dec, 2053	9.33	384.87	1561.35
Jan, 2054	7.48	386.72	1174.63
Feb, 2054	5.63	388.57	786.06
Mar, 2054	3.77	390.43	395.62
Apr, 2054	1.90	392.30	3.32