Mortgage Parameters

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

Mortgage Summary

Property Total:	$74,000
Down Payment	$22,200
Mortgage Amount:	$51,800
Mortgage Payment:	$302.29 / month
Estimated Tax:	+ $41.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $343.40 / month
Total Interest Paid:	$57,024.00 over 30 years
Total Tax Paid:	$14,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	248.21	54.08	51745.92
Jun, 2024	247.95	54.34	51691.58
Jul, 2024	247.69	54.60	51636.98
Aug, 2024	247.43	54.86	51582.11
Sep, 2024	247.16	55.13	51526.99
Oct, 2024	246.90	55.39	51471.60
Nov, 2024	246.63	55.66	51415.94
Dec, 2024	246.37	55.92	51360.02
Jan, 2025	246.10	56.19	51303.83
Feb, 2025	245.83	56.46	51247.37
Mar, 2025	245.56	56.73	51190.64
Apr, 2025	245.29	57.00	51133.64
May, 2025	245.02	57.27	51076.37
Jun, 2025	244.74	57.55	51018.82
Jul, 2025	244.47	57.82	50960.99
Aug, 2025	244.19	58.10	50902.89
Sep, 2025	243.91	58.38	50844.51
Oct, 2025	243.63	58.66	50785.85
Nov, 2025	243.35	58.94	50726.91
Dec, 2025	243.07	59.22	50667.68
Jan, 2026	242.78	59.51	50608.18
Feb, 2026	242.50	59.79	50548.39
Mar, 2026	242.21	60.08	50488.31
Apr, 2026	241.92	60.37	50427.94
May, 2026	241.63	60.66	50367.28
Jun, 2026	241.34	60.95	50306.34
Jul, 2026	241.05	61.24	50245.10
Aug, 2026	240.76	61.53	50183.57
Sep, 2026	240.46	61.83	50121.74
Oct, 2026	240.17	62.12	50059.61
Nov, 2026	239.87	62.42	49997.19
Dec, 2026	239.57	62.72	49934.47
Jan, 2027	239.27	63.02	49871.45
Feb, 2027	238.97	63.32	49808.13
Mar, 2027	238.66	63.63	49744.50
Apr, 2027	238.36	63.93	49680.57
May, 2027	238.05	64.24	49616.34
Jun, 2027	237.74	64.55	49551.79
Jul, 2027	237.44	64.85	49486.94
Aug, 2027	237.12	65.17	49421.77
Sep, 2027	236.81	65.48	49356.29
Oct, 2027	236.50	65.79	49290.50
Nov, 2027	236.18	66.11	49224.40
Dec, 2027	235.87	66.42	49157.97
Jan, 2028	235.55	66.74	49091.23
Feb, 2028	235.23	67.06	49024.17
Mar, 2028	234.91	67.38	48956.79
Apr, 2028	234.58	67.71	48889.08
May, 2028	234.26	68.03	48821.05
Jun, 2028	233.93	68.36	48752.70
Jul, 2028	233.61	68.68	48684.01
Aug, 2028	233.28	69.01	48615.00
Sep, 2028	232.95	69.34	48545.66
Oct, 2028	232.61	69.68	48475.98
Nov, 2028	232.28	70.01	48405.97
Dec, 2028	231.95	70.34	48335.63
Jan, 2029	231.61	70.68	48264.95
Feb, 2029	231.27	71.02	48193.93
Mar, 2029	230.93	71.36	48122.57
Apr, 2029	230.59	71.70	48050.86
May, 2029	230.24	72.05	47978.82
Jun, 2029	229.90	72.39	47906.43
Jul, 2029	229.55	72.74	47833.69
Aug, 2029	229.20	73.09	47760.60
Sep, 2029	228.85	73.44	47687.16
Oct, 2029	228.50	73.79	47613.37
Nov, 2029	228.15	74.14	47539.23
Dec, 2029	227.79	74.50	47464.73
Jan, 2030	227.44	74.85	47389.88
Feb, 2030	227.08	75.21	47314.67
Mar, 2030	226.72	75.57	47239.09
Apr, 2030	226.35	75.94	47163.16
May, 2030	225.99	76.30	47086.86
Jun, 2030	225.62	76.67	47010.19
Jul, 2030	225.26	77.03	46933.16
Aug, 2030	224.89	77.40	46855.76
Sep, 2030	224.52	77.77	46777.98
Oct, 2030	224.14	78.15	46699.84
Nov, 2030	223.77	78.52	46621.32
Dec, 2030	223.39	78.90	46542.42
Jan, 2031	223.02	79.27	46463.15
Feb, 2031	222.64	79.65	46383.49
Mar, 2031	222.25	80.04	46303.46
Apr, 2031	221.87	80.42	46223.04
May, 2031	221.49	80.80	46142.23
Jun, 2031	221.10	81.19	46061.04
Jul, 2031	220.71	81.58	45979.46
Aug, 2031	220.32	81.97	45897.49
Sep, 2031	219.93	82.36	45815.12
Oct, 2031	219.53	82.76	45732.37
Nov, 2031	219.13	83.16	45649.21
Dec, 2031	218.74	83.55	45565.66
Jan, 2032	218.34	83.95	45481.70
Feb, 2032	217.93	84.36	45397.34
Mar, 2032	217.53	84.76	45312.58
Apr, 2032	217.12	85.17	45227.42
May, 2032	216.71	85.58	45141.84
Jun, 2032	216.30	85.99	45055.86
Jul, 2032	215.89	86.40	44969.46
Aug, 2032	215.48	86.81	44882.65
Sep, 2032	215.06	87.23	44795.42
Oct, 2032	214.64	87.65	44707.77
Nov, 2032	214.22	88.07	44619.71
Dec, 2032	213.80	88.49	44531.22
Jan, 2033	213.38	88.91	44442.31
Feb, 2033	212.95	89.34	44352.97
Mar, 2033	212.52	89.77	44263.21
Apr, 2033	212.09	90.20	44173.01
May, 2033	211.66	90.63	44082.38
Jun, 2033	211.23	91.06	43991.32
Jul, 2033	210.79	91.50	43899.82
Aug, 2033	210.35	91.94	43807.89
Sep, 2033	209.91	92.38	43715.51
Oct, 2033	209.47	92.82	43622.69
Nov, 2033	209.03	93.26	43529.43
Dec, 2033	208.58	93.71	43435.71
Jan, 2034	208.13	94.16	43341.55
Feb, 2034	207.68	94.61	43246.94
Mar, 2034	207.22	95.07	43151.88
Apr, 2034	206.77	95.52	43056.36
May, 2034	206.31	95.98	42960.38
Jun, 2034	205.85	96.44	42863.94
Jul, 2034	205.39	96.90	42767.04
Aug, 2034	204.93	97.36	42669.68
Sep, 2034	204.46	97.83	42571.84
Oct, 2034	203.99	98.30	42473.54
Nov, 2034	203.52	98.77	42374.77
Dec, 2034	203.05	99.24	42275.53
Jan, 2035	202.57	99.72	42175.81
Feb, 2035	202.09	100.20	42075.61
Mar, 2035	201.61	100.68	41974.93
Apr, 2035	201.13	101.16	41873.77
May, 2035	200.65	101.64	41772.13
Jun, 2035	200.16	102.13	41670.00
Jul, 2035	199.67	102.62	41567.38
Aug, 2035	199.18	103.11	41464.26
Sep, 2035	198.68	103.61	41360.66
Oct, 2035	198.19	104.10	41256.55
Nov, 2035	197.69	104.60	41151.95
Dec, 2035	197.19	105.10	41046.85
Jan, 2036	196.68	105.61	40941.24
Feb, 2036	196.18	106.11	40835.13
Mar, 2036	195.67	106.62	40728.50
Apr, 2036	195.16	107.13	40621.37
May, 2036	194.64	107.65	40513.73
Jun, 2036	194.13	108.16	40405.56
Jul, 2036	193.61	108.68	40296.88
Aug, 2036	193.09	109.20	40187.68
Sep, 2036	192.57	109.72	40077.96
Oct, 2036	192.04	110.25	39967.71
Nov, 2036	191.51	110.78	39856.93
Dec, 2036	190.98	111.31	39745.62
Jan, 2037	190.45	111.84	39633.78
Feb, 2037	189.91	112.38	39521.40
Mar, 2037	189.37	112.92	39408.49
Apr, 2037	188.83	113.46	39295.03
May, 2037	188.29	114.00	39181.03
Jun, 2037	187.74	114.55	39066.48
Jul, 2037	187.19	115.10	38951.38
Aug, 2037	186.64	115.65	38835.73
Sep, 2037	186.09	116.20	38719.53
Oct, 2037	185.53	116.76	38602.77
Nov, 2037	184.97	117.32	38485.46
Dec, 2037	184.41	117.88	38367.57
Jan, 2038	183.84	118.45	38249.13
Feb, 2038	183.28	119.01	38130.12
Mar, 2038	182.71	119.58	38010.53
Apr, 2038	182.13	120.16	37890.38
May, 2038	181.56	120.73	37769.65
Jun, 2038	180.98	121.31	37648.33
Jul, 2038	180.40	121.89	37526.44
Aug, 2038	179.81	122.48	37403.97
Sep, 2038	179.23	123.06	37280.90
Oct, 2038	178.64	123.65	37157.25
Nov, 2038	178.05	124.24	37033.01
Dec, 2038	177.45	124.84	36908.17
Jan, 2039	176.85	125.44	36782.73
Feb, 2039	176.25	126.04	36656.69
Mar, 2039	175.65	126.64	36530.05
Apr, 2039	175.04	127.25	36402.80
May, 2039	174.43	127.86	36274.94
Jun, 2039	173.82	128.47	36146.46
Jul, 2039	173.20	129.09	36017.38
Aug, 2039	172.58	129.71	35887.67
Sep, 2039	171.96	130.33	35757.34
Oct, 2039	171.34	130.95	35626.39
Nov, 2039	170.71	131.58	35494.81
Dec, 2039	170.08	132.21	35362.60
Jan, 2040	169.45	132.84	35229.75
Feb, 2040	168.81	133.48	35096.27
Mar, 2040	168.17	134.12	34962.15
Apr, 2040	167.53	134.76	34827.39
May, 2040	166.88	135.41	34691.98
Jun, 2040	166.23	136.06	34555.92
Jul, 2040	165.58	136.71	34419.21
Aug, 2040	164.93	137.36	34281.85
Sep, 2040	164.27	138.02	34143.82
Oct, 2040	163.61	138.68	34005.14
Nov, 2040	162.94	139.35	33865.79
Dec, 2040	162.27	140.02	33725.78
Jan, 2041	161.60	140.69	33585.09
Feb, 2041	160.93	141.36	33443.73
Mar, 2041	160.25	142.04	33301.69
Apr, 2041	159.57	142.72	33158.97
May, 2041	158.89	143.40	33015.57
Jun, 2041	158.20	144.09	32871.47
Jul, 2041	157.51	144.78	32726.69
Aug, 2041	156.82	145.47	32581.22
Sep, 2041	156.12	146.17	32435.05
Oct, 2041	155.42	146.87	32288.18
Nov, 2041	154.71	147.58	32140.60
Dec, 2041	154.01	148.28	31992.32
Jan, 2042	153.30	148.99	31843.32
Feb, 2042	152.58	149.71	31693.62
Mar, 2042	151.87	150.42	31543.19
Apr, 2042	151.14	151.15	31392.05
May, 2042	150.42	151.87	31240.18
Jun, 2042	149.69	152.60	31087.58
Jul, 2042	148.96	153.33	30934.25
Aug, 2042	148.23	154.06	30780.19
Sep, 2042	147.49	154.80	30625.38
Oct, 2042	146.75	155.54	30469.84
Nov, 2042	146.00	156.29	30313.55
Dec, 2042	145.25	157.04	30156.51
Jan, 2043	144.50	157.79	29998.72
Feb, 2043	143.74	158.55	29840.18
Mar, 2043	142.98	159.31	29680.87
Apr, 2043	142.22	160.07	29520.80
May, 2043	141.45	160.84	29359.97
Jun, 2043	140.68	161.61	29198.36
Jul, 2043	139.91	162.38	29035.98
Aug, 2043	139.13	163.16	28872.82
Sep, 2043	138.35	163.94	28708.88
Oct, 2043	137.56	164.73	28544.15
Nov, 2043	136.77	165.52	28378.64
Dec, 2043	135.98	166.31	28212.33
Jan, 2044	135.18	167.11	28045.22
Feb, 2044	134.38	167.91	27877.32
Mar, 2044	133.58	168.71	27708.60
Apr, 2044	132.77	169.52	27539.08
May, 2044	131.96	170.33	27368.75
Jun, 2044	131.14	171.15	27197.60
Jul, 2044	130.32	171.97	27025.64
Aug, 2044	129.50	172.79	26852.84
Sep, 2044	128.67	173.62	26679.22
Oct, 2044	127.84	174.45	26504.77
Nov, 2044	127.00	175.29	26329.48
Dec, 2044	126.16	176.13	26153.36
Jan, 2045	125.32	176.97	25976.38
Feb, 2045	124.47	177.82	25798.56
Mar, 2045	123.62	178.67	25619.89
Apr, 2045	122.76	179.53	25440.36
May, 2045	121.90	180.39	25259.98
Jun, 2045	121.04	181.25	25078.72
Jul, 2045	120.17	182.12	24896.60
Aug, 2045	119.30	182.99	24713.61
Sep, 2045	118.42	183.87	24529.74
Oct, 2045	117.54	184.75	24344.99
Nov, 2045	116.65	185.64	24159.35
Dec, 2045	115.76	186.53	23972.82
Jan, 2046	114.87	187.42	23785.40
Feb, 2046	113.97	188.32	23597.08
Mar, 2046	113.07	189.22	23407.86
Apr, 2046	112.16	190.13	23217.74
May, 2046	111.25	191.04	23026.70
Jun, 2046	110.34	191.95	22834.74
Jul, 2046	109.42	192.87	22641.87
Aug, 2046	108.49	193.80	22448.07
Sep, 2046	107.56	194.73	22253.35
Oct, 2046	106.63	195.66	22057.69
Nov, 2046	105.69	196.60	21861.09
Dec, 2046	104.75	197.54	21663.55
Jan, 2047	103.80	198.49	21465.07
Feb, 2047	102.85	199.44	21265.63
Mar, 2047	101.90	200.39	21065.24
Apr, 2047	100.94	201.35	20863.89
May, 2047	99.97	202.32	20661.57
Jun, 2047	99.00	203.29	20458.28
Jul, 2047	98.03	204.26	20254.02
Aug, 2047	97.05	205.24	20048.78
Sep, 2047	96.07	206.22	19842.56
Oct, 2047	95.08	207.21	19635.35
Nov, 2047	94.09	208.20	19427.14
Dec, 2047	93.09	209.20	19217.94
Jan, 2048	92.09	210.20	19007.74
Feb, 2048	91.08	211.21	18796.53
Mar, 2048	90.07	212.22	18584.30
Apr, 2048	89.05	213.24	18371.06
May, 2048	88.03	214.26	18156.80
Jun, 2048	87.00	215.29	17941.51
Jul, 2048	85.97	216.32	17725.19
Aug, 2048	84.93	217.36	17507.84
Sep, 2048	83.89	218.40	17289.44
Oct, 2048	82.85	219.44	17069.99
Nov, 2048	81.79	220.50	16849.50
Dec, 2048	80.74	221.55	16627.94
Jan, 2049	79.68	222.61	16405.33
Feb, 2049	78.61	223.68	16181.65
Mar, 2049	77.54	224.75	15956.89
Apr, 2049	76.46	225.83	15731.06
May, 2049	75.38	226.91	15504.15
Jun, 2049	74.29	228.00	15276.15
Jul, 2049	73.20	229.09	15047.06
Aug, 2049	72.10	230.19	14816.87
Sep, 2049	71.00	231.29	14585.58
Oct, 2049	69.89	232.40	14353.18
Nov, 2049	68.78	233.51	14119.66
Dec, 2049	67.66	234.63	13885.03
Jan, 2050	66.53	235.76	13649.27
Feb, 2050	65.40	236.89	13412.39
Mar, 2050	64.27	238.02	13174.36
Apr, 2050	63.13	239.16	12935.20
May, 2050	61.98	240.31	12694.89
Jun, 2050	60.83	241.46	12453.43
Jul, 2050	59.67	242.62	12210.81
Aug, 2050	58.51	243.78	11967.03
Sep, 2050	57.34	244.95	11722.09
Oct, 2050	56.17	246.12	11475.97
Nov, 2050	54.99	247.30	11228.66
Dec, 2050	53.80	248.49	10980.18
Jan, 2051	52.61	249.68	10730.50
Feb, 2051	51.42	250.87	10479.63
Mar, 2051	50.21	252.08	10227.55
Apr, 2051	49.01	253.28	9974.27
May, 2051	47.79	254.50	9719.77
Jun, 2051	46.57	255.72	9464.06
Jul, 2051	45.35	256.94	9207.12
Aug, 2051	44.12	258.17	8948.94
Sep, 2051	42.88	259.41	8689.53
Oct, 2051	41.64	260.65	8428.88
Nov, 2051	40.39	261.90	8166.98
Dec, 2051	39.13	263.16	7903.82
Jan, 2052	37.87	264.42	7639.41
Feb, 2052	36.61	265.68	7373.72
Mar, 2052	35.33	266.96	7106.76
Apr, 2052	34.05	268.24	6838.53
May, 2052	32.77	269.52	6569.00
Jun, 2052	31.48	270.81	6298.19
Jul, 2052	30.18	272.11	6026.08
Aug, 2052	28.87	273.42	5752.67
Sep, 2052	27.56	274.73	5477.94
Oct, 2052	26.25	276.04	5201.90
Nov, 2052	24.93	277.36	4924.53
Dec, 2052	23.60	278.69	4645.84
Jan, 2053	22.26	280.03	4365.81
Feb, 2053	20.92	281.37	4084.44
Mar, 2053	19.57	282.72	3801.72
Apr, 2053	18.22	284.07	3517.65
May, 2053	16.86	285.43	3232.22
Jun, 2053	15.49	286.80	2945.41
Jul, 2053	14.11	288.18	2657.24
Aug, 2053	12.73	289.56	2367.68
Sep, 2053	11.35	290.94	2076.73
Oct, 2053	9.95	292.34	1784.39
Nov, 2053	8.55	293.74	1490.66
Dec, 2053	7.14	295.15	1195.51
Jan, 2054	5.73	296.56	898.95
Feb, 2054	4.31	297.98	600.96
Mar, 2054	2.88	299.41	301.55
Apr, 2054	1.44	300.85	0.71