Mortgage Parameters

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

Mortgage Summary

Property Total:	$228,000
Down Payment	$68,400
Mortgage Amount:	$159,600
Mortgage Payment:	$931.38 / month
Estimated Tax:	+ $126.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,058.05 / month
Total Interest Paid:	$175,698.00 over 30 years
Total Tax Paid:	$45,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	764.75	166.63	159433.37
Jun, 2024	763.95	167.43	159265.94
Jul, 2024	763.15	168.23	159097.71
Aug, 2024	762.34	169.04	158928.67
Sep, 2024	761.53	169.85	158758.83
Oct, 2024	760.72	170.66	158588.17
Nov, 2024	759.90	171.48	158416.69
Dec, 2024	759.08	172.30	158244.39
Jan, 2025	758.25	173.13	158071.26
Feb, 2025	757.42	173.96	157897.31
Mar, 2025	756.59	174.79	157722.52
Apr, 2025	755.75	175.63	157546.89
May, 2025	754.91	176.47	157370.42
Jun, 2025	754.07	177.31	157193.11
Jul, 2025	753.22	178.16	157014.95
Aug, 2025	752.36	179.02	156835.93
Sep, 2025	751.51	179.87	156656.06
Oct, 2025	750.64	180.74	156475.32
Nov, 2025	749.78	181.60	156293.72
Dec, 2025	748.91	182.47	156111.25
Jan, 2026	748.03	183.35	155927.90
Feb, 2026	747.15	184.23	155743.67
Mar, 2026	746.27	185.11	155558.56
Apr, 2026	745.38	186.00	155372.57
May, 2026	744.49	186.89	155185.68
Jun, 2026	743.60	187.78	154997.90
Jul, 2026	742.70	188.68	154809.22
Aug, 2026	741.79	189.59	154619.63
Sep, 2026	740.89	190.49	154429.14
Oct, 2026	739.97	191.41	154237.73
Nov, 2026	739.06	192.32	154045.41
Dec, 2026	738.13	193.25	153852.16
Jan, 2027	737.21	194.17	153657.99
Feb, 2027	736.28	195.10	153462.89
Mar, 2027	735.34	196.04	153266.85
Apr, 2027	734.40	196.98	153069.88
May, 2027	733.46	197.92	152871.96
Jun, 2027	732.51	198.87	152673.09
Jul, 2027	731.56	199.82	152473.27
Aug, 2027	730.60	200.78	152272.49
Sep, 2027	729.64	201.74	152070.75
Oct, 2027	728.67	202.71	151868.04
Nov, 2027	727.70	203.68	151664.36
Dec, 2027	726.73	204.65	151459.70
Jan, 2028	725.74	205.64	151254.07
Feb, 2028	724.76	206.62	151047.45
Mar, 2028	723.77	207.61	150839.84
Apr, 2028	722.77	208.61	150631.23
May, 2028	721.77	209.61	150421.63
Jun, 2028	720.77	210.61	150211.02
Jul, 2028	719.76	211.62	149999.40
Aug, 2028	718.75	212.63	149786.76
Sep, 2028	717.73	213.65	149573.11
Oct, 2028	716.70	214.68	149358.44
Nov, 2028	715.68	215.70	149142.73
Dec, 2028	714.64	216.74	148925.99
Jan, 2029	713.60	217.78	148708.22
Feb, 2029	712.56	218.82	148489.40
Mar, 2029	711.51	219.87	148269.53
Apr, 2029	710.46	220.92	148048.61
May, 2029	709.40	221.98	147826.63
Jun, 2029	708.34	223.04	147603.58
Jul, 2029	707.27	224.11	147379.47
Aug, 2029	706.19	225.19	147154.28
Sep, 2029	705.11	226.27	146928.02
Oct, 2029	704.03	227.35	146700.67
Nov, 2029	702.94	228.44	146472.23
Dec, 2029	701.85	229.53	146242.70
Jan, 2030	700.75	230.63	146012.06
Feb, 2030	699.64	231.74	145780.32
Mar, 2030	698.53	232.85	145547.47
Apr, 2030	697.41	233.97	145313.51
May, 2030	696.29	235.09	145078.42
Jun, 2030	695.17	236.21	144842.21
Jul, 2030	694.04	237.34	144604.87
Aug, 2030	692.90	238.48	144366.38
Sep, 2030	691.76	239.62	144126.76
Oct, 2030	690.61	240.77	143885.99
Nov, 2030	689.45	241.93	143644.06
Dec, 2030	688.29	243.09	143400.97
Jan, 2031	687.13	244.25	143156.72
Feb, 2031	685.96	245.42	142911.30
Mar, 2031	684.78	246.60	142664.71
Apr, 2031	683.60	247.78	142416.93
May, 2031	682.41	248.97	142167.96
Jun, 2031	681.22	250.16	141917.80
Jul, 2031	680.02	251.36	141666.45
Aug, 2031	678.82	252.56	141413.89
Sep, 2031	677.61	253.77	141160.11
Oct, 2031	676.39	254.99	140905.13
Nov, 2031	675.17	256.21	140648.92
Dec, 2031	673.94	257.44	140391.48
Jan, 2032	672.71	258.67	140132.81
Feb, 2032	671.47	259.91	139872.90
Mar, 2032	670.22	261.16	139611.74
Apr, 2032	668.97	262.41	139349.34
May, 2032	667.72	263.66	139085.67
Jun, 2032	666.45	264.93	138820.74
Jul, 2032	665.18	266.20	138554.55
Aug, 2032	663.91	267.47	138287.07
Sep, 2032	662.63	268.75	138018.32
Oct, 2032	661.34	270.04	137748.28
Nov, 2032	660.04	271.34	137476.94
Dec, 2032	658.74	272.64	137204.30
Jan, 2033	657.44	273.94	136930.36
Feb, 2033	656.12	275.26	136655.11
Mar, 2033	654.81	276.57	136378.53
Apr, 2033	653.48	277.90	136100.63
May, 2033	652.15	279.23	135821.40
Jun, 2033	650.81	280.57	135540.83
Jul, 2033	649.47	281.91	135258.92
Aug, 2033	648.12	283.26	134975.65
Sep, 2033	646.76	284.62	134691.03
Oct, 2033	645.39	285.99	134405.05
Nov, 2033	644.02	287.36	134117.69
Dec, 2033	642.65	288.73	133828.96
Jan, 2034	641.26	290.12	133538.84
Feb, 2034	639.87	291.51	133247.34
Mar, 2034	638.48	292.90	132954.43
Apr, 2034	637.07	294.31	132660.13
May, 2034	635.66	295.72	132364.41
Jun, 2034	634.25	297.13	132067.28
Jul, 2034	632.82	298.56	131768.72
Aug, 2034	631.39	299.99	131468.73
Sep, 2034	629.95	301.43	131167.30
Oct, 2034	628.51	302.87	130864.43
Nov, 2034	627.06	304.32	130560.11
Dec, 2034	625.60	305.78	130254.33
Jan, 2035	624.14	307.24	129947.09
Feb, 2035	622.66	308.72	129638.37
Mar, 2035	621.18	310.20	129328.18
Apr, 2035	619.70	311.68	129016.49
May, 2035	618.20	313.18	128703.32
Jun, 2035	616.70	314.68	128388.64
Jul, 2035	615.20	316.18	128072.46
Aug, 2035	613.68	317.70	127754.76
Sep, 2035	612.16	319.22	127435.53
Oct, 2035	610.63	320.75	127114.78
Nov, 2035	609.09	322.29	126792.49
Dec, 2035	607.55	323.83	126468.66
Jan, 2036	606.00	325.38	126143.28
Feb, 2036	604.44	326.94	125816.33
Mar, 2036	602.87	328.51	125487.82
Apr, 2036	601.30	330.08	125157.74
May, 2036	599.71	331.67	124826.07
Jun, 2036	598.12	333.26	124492.82
Jul, 2036	596.53	334.85	124157.97
Aug, 2036	594.92	336.46	123821.51
Sep, 2036	593.31	338.07	123483.44
Oct, 2036	591.69	339.69	123143.75
Nov, 2036	590.06	341.32	122802.44
Dec, 2036	588.43	342.95	122459.49
Jan, 2037	586.79	344.59	122114.89
Feb, 2037	585.13	346.25	121768.64
Mar, 2037	583.47	347.91	121420.74
Apr, 2037	581.81	349.57	121071.17
May, 2037	580.13	351.25	120719.92
Jun, 2037	578.45	352.93	120366.99
Jul, 2037	576.76	354.62	120012.37
Aug, 2037	575.06	356.32	119656.05
Sep, 2037	573.35	358.03	119298.02
Oct, 2037	571.64	359.74	118938.28
Nov, 2037	569.91	361.47	118576.81
Dec, 2037	568.18	363.20	118213.61
Jan, 2038	566.44	364.94	117848.67
Feb, 2038	564.69	366.69	117481.98
Mar, 2038	562.93	368.45	117113.53
Apr, 2038	561.17	370.21	116743.32
May, 2038	559.40	371.98	116371.34
Jun, 2038	557.61	373.77	115997.57
Jul, 2038	555.82	375.56	115622.01
Aug, 2038	554.02	377.36	115244.66
Sep, 2038	552.21	379.17	114865.49
Oct, 2038	550.40	380.98	114484.51
Nov, 2038	548.57	382.81	114101.70
Dec, 2038	546.74	384.64	113717.06
Jan, 2039	544.89	386.49	113330.57
Feb, 2039	543.04	388.34	112942.23
Mar, 2039	541.18	390.20	112552.03
Apr, 2039	539.31	392.07	112159.97
May, 2039	537.43	393.95	111766.02
Jun, 2039	535.55	395.83	111370.18
Jul, 2039	533.65	397.73	110972.45
Aug, 2039	531.74	399.64	110572.82
Sep, 2039	529.83	401.55	110171.26
Oct, 2039	527.90	403.48	109767.79
Nov, 2039	525.97	405.41	109362.38
Dec, 2039	524.03	407.35	108955.03
Jan, 2040	522.08	409.30	108545.72
Feb, 2040	520.11	411.27	108134.46
Mar, 2040	518.14	413.24	107721.22
Apr, 2040	516.16	415.22	107306.01
May, 2040	514.17	417.21	106888.80
Jun, 2040	512.18	419.20	106469.60
Jul, 2040	510.17	421.21	106048.38
Aug, 2040	508.15	423.23	105625.15
Sep, 2040	506.12	425.26	105199.89
Oct, 2040	504.08	427.30	104772.60
Nov, 2040	502.04	429.34	104343.25
Dec, 2040	499.98	431.40	103911.85
Jan, 2041	497.91	433.47	103478.38
Feb, 2041	495.83	435.55	103042.83
Mar, 2041	493.75	437.63	102605.20
Apr, 2041	491.65	439.73	102165.47
May, 2041	489.54	441.84	101723.63
Jun, 2041	487.43	443.95	101279.68
Jul, 2041	485.30	446.08	100833.60
Aug, 2041	483.16	448.22	100385.38
Sep, 2041	481.01	450.37	99935.01
Oct, 2041	478.86	452.52	99482.49
Nov, 2041	476.69	454.69	99027.79
Dec, 2041	474.51	456.87	98570.92
Jan, 2042	472.32	459.06	98111.86
Feb, 2042	470.12	461.26	97650.60
Mar, 2042	467.91	463.47	97187.13
Apr, 2042	465.69	465.69	96721.44
May, 2042	463.46	467.92	96253.51
Jun, 2042	461.21	470.17	95783.35
Jul, 2042	458.96	472.42	95310.93
Aug, 2042	456.70	474.68	94836.25
Sep, 2042	454.42	476.96	94359.29
Oct, 2042	452.14	479.24	93880.05
Nov, 2042	449.84	481.54	93398.51
Dec, 2042	447.53	483.85	92914.67
Jan, 2043	445.22	486.16	92428.50
Feb, 2043	442.89	488.49	91940.01
Mar, 2043	440.55	490.83	91449.18
Apr, 2043	438.19	493.19	90955.99
May, 2043	435.83	495.55	90460.44
Jun, 2043	433.46	497.92	89962.52
Jul, 2043	431.07	500.31	89462.21
Aug, 2043	428.67	502.71	88959.50
Sep, 2043	426.26	505.12	88454.39
Oct, 2043	423.84	507.54	87946.85
Nov, 2043	421.41	509.97	87436.88
Dec, 2043	418.97	512.41	86924.47
Jan, 2044	416.51	514.87	86409.60
Feb, 2044	414.05	517.33	85892.27
Mar, 2044	411.57	519.81	85372.46
Apr, 2044	409.08	522.30	84850.15
May, 2044	406.57	524.81	84325.35
Jun, 2044	404.06	527.32	83798.02
Jul, 2044	401.53	529.85	83268.18
Aug, 2044	398.99	532.39	82735.79
Sep, 2044	396.44	534.94	82200.85
Oct, 2044	393.88	537.50	81663.35
Nov, 2044	391.30	540.08	81123.28
Dec, 2044	388.72	542.66	80580.61
Jan, 2045	386.12	545.26	80035.35
Feb, 2045	383.50	547.88	79487.47
Mar, 2045	380.88	550.50	78936.97
Apr, 2045	378.24	553.14	78383.83
May, 2045	375.59	555.79	77828.04
Jun, 2045	372.93	558.45	77269.58
Jul, 2045	370.25	561.13	76708.45
Aug, 2045	367.56	563.82	76144.63
Sep, 2045	364.86	566.52	75578.11
Oct, 2045	362.15	569.23	75008.88
Nov, 2045	359.42	571.96	74436.91
Dec, 2045	356.68	574.70	73862.21
Jan, 2046	353.92	577.46	73284.75
Feb, 2046	351.16	580.22	72704.53
Mar, 2046	348.38	583.00	72121.53
Apr, 2046	345.58	585.80	71535.73
May, 2046	342.78	588.60	70947.12
Jun, 2046	339.95	591.43	70355.70
Jul, 2046	337.12	594.26	69761.44
Aug, 2046	334.27	597.11	69164.33
Sep, 2046	331.41	599.97	68564.37
Oct, 2046	328.54	602.84	67961.52
Nov, 2046	325.65	605.73	67355.79
Dec, 2046	322.75	608.63	66747.16
Jan, 2047	319.83	611.55	66135.61
Feb, 2047	316.90	614.48	65521.13
Mar, 2047	313.96	617.42	64903.71
Apr, 2047	311.00	620.38	64283.32
May, 2047	308.02	623.36	63659.97
Jun, 2047	305.04	626.34	63033.62
Jul, 2047	302.04	629.34	62404.28
Aug, 2047	299.02	632.36	61771.92
Sep, 2047	295.99	635.39	61136.53
Oct, 2047	292.95	638.43	60498.10
Nov, 2047	289.89	641.49	59856.60
Dec, 2047	286.81	644.57	59212.04
Jan, 2048	283.72	647.66	58564.38
Feb, 2048	280.62	650.76	57913.62
Mar, 2048	277.50	653.88	57259.74
Apr, 2048	274.37	657.01	56602.73
May, 2048	271.22	660.16	55942.58
Jun, 2048	268.06	663.32	55279.25
Jul, 2048	264.88	666.50	54612.75
Aug, 2048	261.69	669.69	53943.06
Sep, 2048	258.48	672.90	53270.16
Oct, 2048	255.25	676.13	52594.03
Nov, 2048	252.01	679.37	51914.66
Dec, 2048	248.76	682.62	51232.04
Jan, 2049	245.49	685.89	50546.15
Feb, 2049	242.20	689.18	49856.97
Mar, 2049	238.90	692.48	49164.49
Apr, 2049	235.58	695.80	48468.69
May, 2049	232.25	699.13	47769.55
Jun, 2049	228.90	702.48	47067.07
Jul, 2049	225.53	705.85	46361.22
Aug, 2049	222.15	709.23	45651.98
Sep, 2049	218.75	712.63	44939.35
Oct, 2049	215.33	716.05	44223.31
Nov, 2049	211.90	719.48	43503.83
Dec, 2049	208.46	722.92	42780.91
Jan, 2050	204.99	726.39	42054.52
Feb, 2050	201.51	729.87	41324.65
Mar, 2050	198.01	733.37	40591.28
Apr, 2050	194.50	736.88	39854.40
May, 2050	190.97	740.41	39113.99
Jun, 2050	187.42	743.96	38370.03
Jul, 2050	183.86	747.52	37622.51
Aug, 2050	180.27	751.11	36871.40
Sep, 2050	176.68	754.70	36116.70
Oct, 2050	173.06	758.32	35358.38
Nov, 2050	169.43	761.95	34596.42
Dec, 2050	165.77	765.61	33830.82
Jan, 2051	162.11	769.27	33061.55
Feb, 2051	158.42	772.96	32288.59
Mar, 2051	154.72	776.66	31511.92
Apr, 2051	150.99	780.39	30731.54
May, 2051	147.26	784.12	29947.41
Jun, 2051	143.50	787.88	29159.53
Jul, 2051	139.72	791.66	28367.87
Aug, 2051	135.93	795.45	27572.42
Sep, 2051	132.12	799.26	26773.16
Oct, 2051	128.29	803.09	25970.07
Nov, 2051	124.44	806.94	25163.13
Dec, 2051	120.57	810.81	24352.32
Jan, 2052	116.69	814.69	23537.63
Feb, 2052	112.78	818.60	22719.03
Mar, 2052	108.86	822.52	21896.52
Apr, 2052	104.92	826.46	21070.06
May, 2052	100.96	830.42	20239.64
Jun, 2052	96.98	834.40	19405.24
Jul, 2052	92.98	838.40	18566.84
Aug, 2052	88.97	842.41	17724.43
Sep, 2052	84.93	846.45	16877.98
Oct, 2052	80.87	850.51	16027.47
Nov, 2052	76.80	854.58	15172.89
Dec, 2052	72.70	858.68	14314.21
Jan, 2053	68.59	862.79	13451.42
Feb, 2053	64.45	866.93	12584.50
Mar, 2053	60.30	871.08	11713.42
Apr, 2053	56.13	875.25	10838.16
May, 2053	51.93	879.45	9958.72
Jun, 2053	47.72	883.66	9075.06
Jul, 2053	43.48	887.90	8187.16
Aug, 2053	39.23	892.15	7295.01
Sep, 2053	34.96	896.42	6398.59
Oct, 2053	30.66	900.72	5497.87
Nov, 2053	26.34	905.04	4592.83
Dec, 2053	22.01	909.37	3683.46
Jan, 2054	17.65	913.73	2769.73
Feb, 2054	13.27	918.11	1851.62
Mar, 2054	8.87	922.51	929.11
Apr, 2054	4.45	926.93	2.18