Mortgage Parameters

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

Mortgage Summary

Property Total:	$172,000
Down Payment	$51,600
Mortgage Amount:	$120,400
Mortgage Payment:	$702.62 / month
Estimated Tax:	+ $95.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $798.18 / month
Total Interest Paid:	$132,544.80 over 30 years
Total Tax Paid:	$34,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	576.92	125.70	120274.30
May, 2024	576.31	126.31	120147.99
Jun, 2024	575.71	126.91	120021.08
Jul, 2024	575.10	127.52	119893.56
Aug, 2024	574.49	128.13	119765.43
Sep, 2024	573.88	128.74	119636.69
Oct, 2024	573.26	129.36	119507.33
Nov, 2024	572.64	129.98	119377.35
Dec, 2024	572.02	130.60	119246.74
Jan, 2025	571.39	131.23	119115.51
Feb, 2025	570.76	131.86	118983.65
Mar, 2025	570.13	132.49	118851.16
Apr, 2025	569.50	133.12	118718.04
May, 2025	568.86	133.76	118584.28
Jun, 2025	568.22	134.40	118449.87
Jul, 2025	567.57	135.05	118314.83
Aug, 2025	566.93	135.69	118179.13
Sep, 2025	566.28	136.34	118042.79
Oct, 2025	565.62	137.00	117905.79
Nov, 2025	564.97	137.65	117768.13
Dec, 2025	564.31	138.31	117629.82
Jan, 2026	563.64	138.98	117490.84
Feb, 2026	562.98	139.64	117351.20
Mar, 2026	562.31	140.31	117210.89
Apr, 2026	561.64	140.98	117069.90
May, 2026	560.96	141.66	116928.24
Jun, 2026	560.28	142.34	116785.90
Jul, 2026	559.60	143.02	116642.88
Aug, 2026	558.91	143.71	116499.18
Sep, 2026	558.23	144.39	116354.78
Oct, 2026	557.53	145.09	116209.69
Nov, 2026	556.84	145.78	116063.91
Dec, 2026	556.14	146.48	115917.43
Jan, 2027	555.44	147.18	115770.25
Feb, 2027	554.73	147.89	115622.36
Mar, 2027	554.02	148.60	115473.77
Apr, 2027	553.31	149.31	115324.46
May, 2027	552.60	150.02	115174.43
Jun, 2027	551.88	150.74	115023.69
Jul, 2027	551.16	151.46	114872.23
Aug, 2027	550.43	152.19	114720.04
Sep, 2027	549.70	152.92	114567.12
Oct, 2027	548.97	153.65	114413.46
Nov, 2027	548.23	154.39	114259.07
Dec, 2027	547.49	155.13	114103.95
Jan, 2028	546.75	155.87	113948.07
Feb, 2028	546.00	156.62	113791.46
Mar, 2028	545.25	157.37	113634.09
Apr, 2028	544.50	158.12	113475.96
May, 2028	543.74	158.88	113317.08
Jun, 2028	542.98	159.64	113157.44
Jul, 2028	542.21	160.41	112997.03
Aug, 2028	541.44	161.18	112835.86
Sep, 2028	540.67	161.95	112673.91
Oct, 2028	539.90	162.72	112511.18
Nov, 2028	539.12	163.50	112347.68
Dec, 2028	538.33	164.29	112183.39
Jan, 2029	537.55	165.07	112018.32
Feb, 2029	536.75	165.87	111852.45
Mar, 2029	535.96	166.66	111685.79
Apr, 2029	535.16	167.46	111518.33
May, 2029	534.36	168.26	111350.07
Jun, 2029	533.55	169.07	111181.00
Jul, 2029	532.74	169.88	111011.13
Aug, 2029	531.93	170.69	110840.43
Sep, 2029	531.11	171.51	110668.93
Oct, 2029	530.29	172.33	110496.59
Nov, 2029	529.46	173.16	110323.44
Dec, 2029	528.63	173.99	110149.45
Jan, 2030	527.80	174.82	109974.63
Feb, 2030	526.96	175.66	109798.97
Mar, 2030	526.12	176.50	109622.47
Apr, 2030	525.27	177.35	109445.13
May, 2030	524.42	178.20	109266.93
Jun, 2030	523.57	179.05	109087.88
Jul, 2030	522.71	179.91	108907.97
Aug, 2030	521.85	180.77	108727.20
Sep, 2030	520.98	181.64	108545.57
Oct, 2030	520.11	182.51	108363.06
Nov, 2030	519.24	183.38	108179.68
Dec, 2030	518.36	184.26	107995.42
Jan, 2031	517.48	185.14	107810.28
Feb, 2031	516.59	186.03	107624.25
Mar, 2031	515.70	186.92	107437.33
Apr, 2031	514.80	187.82	107249.52
May, 2031	513.90	188.72	107060.80
Jun, 2031	513.00	189.62	106871.18
Jul, 2031	512.09	190.53	106680.65
Aug, 2031	511.18	191.44	106489.21
Sep, 2031	510.26	192.36	106296.85
Oct, 2031	509.34	193.28	106103.57
Nov, 2031	508.41	194.21	105909.36
Dec, 2031	507.48	195.14	105714.22
Jan, 2032	506.55	196.07	105518.15
Feb, 2032	505.61	197.01	105321.14
Mar, 2032	504.66	197.96	105123.18
Apr, 2032	503.72	198.90	104924.28
May, 2032	502.76	199.86	104724.42
Jun, 2032	501.80	200.82	104523.60
Jul, 2032	500.84	201.78	104321.83
Aug, 2032	499.88	202.74	104119.08
Sep, 2032	498.90	203.72	103915.37
Oct, 2032	497.93	204.69	103710.67
Nov, 2032	496.95	205.67	103505.00
Dec, 2032	495.96	206.66	103298.34
Jan, 2033	494.97	207.65	103090.69
Feb, 2033	493.98	208.64	102882.05
Mar, 2033	492.98	209.64	102672.41
Apr, 2033	491.97	210.65	102461.76
May, 2033	490.96	211.66	102250.10
Jun, 2033	489.95	212.67	102037.43
Jul, 2033	488.93	213.69	101823.74
Aug, 2033	487.91	214.71	101609.02
Sep, 2033	486.88	215.74	101393.28
Oct, 2033	485.84	216.78	101176.50
Nov, 2033	484.80	217.82	100958.69
Dec, 2033	483.76	218.86	100739.83
Jan, 2034	482.71	219.91	100519.92
Feb, 2034	481.66	220.96	100298.96
Mar, 2034	480.60	222.02	100076.94
Apr, 2034	479.54	223.08	99853.85
May, 2034	478.47	224.15	99629.70
Jun, 2034	477.39	225.23	99404.47
Jul, 2034	476.31	226.31	99178.16
Aug, 2034	475.23	227.39	98950.77
Sep, 2034	474.14	228.48	98722.29
Oct, 2034	473.04	229.58	98492.72
Nov, 2034	471.94	230.68	98262.04
Dec, 2034	470.84	231.78	98030.26
Jan, 2035	469.73	232.89	97797.37
Feb, 2035	468.61	234.01	97563.36
Mar, 2035	467.49	235.13	97328.23
Apr, 2035	466.36	236.26	97091.98
May, 2035	465.23	237.39	96854.59
Jun, 2035	464.09	238.53	96616.06
Jul, 2035	462.95	239.67	96376.40
Aug, 2035	461.80	240.82	96135.58
Sep, 2035	460.65	241.97	95893.61
Oct, 2035	459.49	243.13	95650.48
Nov, 2035	458.33	244.29	95406.18
Dec, 2035	457.15	245.47	95160.72
Jan, 2036	455.98	246.64	94914.08
Feb, 2036	454.80	247.82	94666.25
Mar, 2036	453.61	249.01	94417.24
Apr, 2036	452.42	250.20	94167.04
May, 2036	451.22	251.40	93915.64
Jun, 2036	450.01	252.61	93663.03
Jul, 2036	448.80	253.82	93409.21
Aug, 2036	447.59	255.03	93154.18
Sep, 2036	446.36	256.26	92897.92
Oct, 2036	445.14	257.48	92640.44
Nov, 2036	443.90	258.72	92381.72
Dec, 2036	442.66	259.96	92121.76
Jan, 2037	441.42	261.20	91860.56
Feb, 2037	440.17	262.45	91598.10
Mar, 2037	438.91	263.71	91334.39
Apr, 2037	437.64	264.98	91069.41
May, 2037	436.37	266.25	90803.17
Jun, 2037	435.10	267.52	90535.65
Jul, 2037	433.82	268.80	90266.84
Aug, 2037	432.53	270.09	89996.75
Sep, 2037	431.23	271.39	89725.37
Oct, 2037	429.93	272.69	89452.68
Nov, 2037	428.63	273.99	89178.69
Dec, 2037	427.31	275.31	88903.38
Jan, 2038	426.00	276.62	88626.76
Feb, 2038	424.67	277.95	88348.81
Mar, 2038	423.34	279.28	88069.53
Apr, 2038	422.00	280.62	87788.90
May, 2038	420.66	281.96	87506.94
Jun, 2038	419.30	283.32	87223.62
Jul, 2038	417.95	284.67	86938.95
Aug, 2038	416.58	286.04	86652.91
Sep, 2038	415.21	287.41	86365.51
Oct, 2038	413.83	288.79	86076.72
Nov, 2038	412.45	290.17	85786.55
Dec, 2038	411.06	291.56	85494.99
Jan, 2039	409.66	292.96	85202.03
Feb, 2039	408.26	294.36	84907.67
Mar, 2039	406.85	295.77	84611.90
Apr, 2039	405.43	297.19	84314.72
May, 2039	404.01	298.61	84016.10
Jun, 2039	402.58	300.04	83716.06
Jul, 2039	401.14	301.48	83414.58
Aug, 2039	399.69	302.93	83111.66
Sep, 2039	398.24	304.38	82807.28
Oct, 2039	396.78	305.84	82501.44
Nov, 2039	395.32	307.30	82194.14
Dec, 2039	393.85	308.77	81885.37
Jan, 2040	392.37	310.25	81575.12
Feb, 2040	390.88	311.74	81263.38
Mar, 2040	389.39	313.23	80950.15
Apr, 2040	387.89	314.73	80635.41
May, 2040	386.38	316.24	80319.17
Jun, 2040	384.86	317.76	80001.41
Jul, 2040	383.34	319.28	79682.13
Aug, 2040	381.81	320.81	79361.32
Sep, 2040	380.27	322.35	79038.98
Oct, 2040	378.73	323.89	78715.08
Nov, 2040	377.18	325.44	78389.64
Dec, 2040	375.62	327.00	78062.64
Jan, 2041	374.05	328.57	77734.07
Feb, 2041	372.48	330.14	77403.92
Mar, 2041	370.89	331.73	77072.20
Apr, 2041	369.30	333.32	76738.88
May, 2041	367.71	334.91	76403.97
Jun, 2041	366.10	336.52	76067.45
Jul, 2041	364.49	338.13	75729.32
Aug, 2041	362.87	339.75	75389.57
Sep, 2041	361.24	341.38	75048.19
Oct, 2041	359.61	343.01	74705.18
Nov, 2041	357.96	344.66	74360.52
Dec, 2041	356.31	346.31	74014.21
Jan, 2042	354.65	347.97	73666.24
Feb, 2042	352.98	349.64	73316.61
Mar, 2042	351.31	351.31	72965.30
Apr, 2042	349.63	352.99	72612.30
May, 2042	347.93	354.69	72257.61
Jun, 2042	346.23	356.39	71901.23
Jul, 2042	344.53	358.09	71543.14
Aug, 2042	342.81	359.81	71183.33
Sep, 2042	341.09	361.53	70821.79
Oct, 2042	339.35	363.27	70458.53
Nov, 2042	337.61	365.01	70093.52
Dec, 2042	335.86	366.76	69726.77
Jan, 2043	334.11	368.51	69358.25
Feb, 2043	332.34	370.28	68987.98
Mar, 2043	330.57	372.05	68615.92
Apr, 2043	328.78	373.84	68242.09
May, 2043	326.99	375.63	67866.46
Jun, 2043	325.19	377.43	67489.03
Jul, 2043	323.38	379.24	67109.80
Aug, 2043	321.57	381.05	66728.75
Sep, 2043	319.74	382.88	66345.87
Oct, 2043	317.91	384.71	65961.16
Nov, 2043	316.06	386.56	65574.60
Dec, 2043	314.21	388.41	65186.19
Jan, 2044	312.35	390.27	64795.92
Feb, 2044	310.48	392.14	64403.78
Mar, 2044	308.60	394.02	64009.76
Apr, 2044	306.71	395.91	63613.86
May, 2044	304.82	397.80	63216.05
Jun, 2044	302.91	399.71	62816.34
Jul, 2044	300.99	401.63	62414.72
Aug, 2044	299.07	403.55	62011.17
Sep, 2044	297.14	405.48	61605.69
Oct, 2044	295.19	407.43	61198.26
Nov, 2044	293.24	409.38	60788.88
Dec, 2044	291.28	411.34	60377.54
Jan, 2045	289.31	413.31	59964.23
Feb, 2045	287.33	415.29	59548.94
Mar, 2045	285.34	417.28	59131.66
Apr, 2045	283.34	419.28	58712.38
May, 2045	281.33	421.29	58291.09
Jun, 2045	279.31	423.31	57867.78
Jul, 2045	277.28	425.34	57442.44
Aug, 2045	275.25	427.37	57015.07
Sep, 2045	273.20	429.42	56585.64
Oct, 2045	271.14	431.48	56154.16
Nov, 2045	269.07	433.55	55720.62
Dec, 2045	266.99	435.63	55284.99
Jan, 2046	264.91	437.71	54847.28
Feb, 2046	262.81	439.81	54407.47
Mar, 2046	260.70	441.92	53965.55
Apr, 2046	258.58	444.04	53521.52
May, 2046	256.46	446.16	53075.35
Jun, 2046	254.32	448.30	52627.05
Jul, 2046	252.17	450.45	52176.60
Aug, 2046	250.01	452.61	51724.00
Sep, 2046	247.84	454.78	51269.22
Oct, 2046	245.67	456.95	50812.27
Nov, 2046	243.48	459.14	50353.12
Dec, 2046	241.28	461.34	49891.78
Jan, 2047	239.06	463.56	49428.22
Feb, 2047	236.84	465.78	48962.44
Mar, 2047	234.61	468.01	48494.44
Apr, 2047	232.37	470.25	48024.19
May, 2047	230.12	472.50	47551.68
Jun, 2047	227.85	474.77	47076.91
Jul, 2047	225.58	477.04	46599.87
Aug, 2047	223.29	479.33	46120.54
Sep, 2047	220.99	481.63	45638.91
Oct, 2047	218.69	483.93	45154.98
Nov, 2047	216.37	486.25	44668.73
Dec, 2047	214.04	488.58	44180.15
Jan, 2048	211.70	490.92	43689.22
Feb, 2048	209.34	493.28	43195.95
Mar, 2048	206.98	495.64	42700.31
Apr, 2048	204.61	498.01	42202.29
May, 2048	202.22	500.40	41701.89
Jun, 2048	199.82	502.80	41199.09
Jul, 2048	197.41	505.21	40693.89
Aug, 2048	194.99	507.63	40186.26
Sep, 2048	192.56	510.06	39676.20
Oct, 2048	190.12	512.50	39163.69
Nov, 2048	187.66	514.96	38648.73
Dec, 2048	185.19	517.43	38131.30
Jan, 2049	182.71	519.91	37611.40
Feb, 2049	180.22	522.40	37089.00
Mar, 2049	177.72	524.90	36564.10
Apr, 2049	175.20	527.42	36036.68
May, 2049	172.68	529.94	35506.73
Jun, 2049	170.14	532.48	34974.25
Jul, 2049	167.58	535.04	34439.22
Aug, 2049	165.02	537.60	33901.62
Sep, 2049	162.45	540.17	33361.44
Oct, 2049	159.86	542.76	32818.68
Nov, 2049	157.26	545.36	32273.32
Dec, 2049	154.64	547.98	31725.34
Jan, 2050	152.02	550.60	31174.74
Feb, 2050	149.38	553.24	30621.49
Mar, 2050	146.73	555.89	30065.60
Apr, 2050	144.06	558.56	29507.05
May, 2050	141.39	561.23	28945.81
Jun, 2050	138.70	563.92	28381.89
Jul, 2050	136.00	566.62	27815.27
Aug, 2050	133.28	569.34	27245.93
Sep, 2050	130.55	572.07	26673.87
Oct, 2050	127.81	574.81	26099.06
Nov, 2050	125.06	577.56	25521.50
Dec, 2050	122.29	580.33	24941.17
Jan, 2051	119.51	583.11	24358.06
Feb, 2051	116.72	585.90	23772.15
Mar, 2051	113.91	588.71	23183.44
Apr, 2051	111.09	591.53	22591.91
May, 2051	108.25	594.37	21997.54
Jun, 2051	105.40	597.22	21400.32
Jul, 2051	102.54	600.08	20800.25
Aug, 2051	99.67	602.95	20197.30
Sep, 2051	96.78	605.84	19591.45
Oct, 2051	93.88	608.74	18982.71
Nov, 2051	90.96	611.66	18371.05
Dec, 2051	88.03	614.59	17756.46
Jan, 2052	85.08	617.54	17138.92
Feb, 2052	82.12	620.50	16518.42
Mar, 2052	79.15	623.47	15894.95
Apr, 2052	76.16	626.46	15268.50
May, 2052	73.16	629.46	14639.04
Jun, 2052	70.15	632.47	14006.56
Jul, 2052	67.11	635.51	13371.06
Aug, 2052	64.07	638.55	12732.51
Sep, 2052	61.01	641.61	12090.90
Oct, 2052	57.94	644.68	11446.21
Nov, 2052	54.85	647.77	10798.44
Dec, 2052	51.74	650.88	10147.56
Jan, 2053	48.62	654.00	9493.57
Feb, 2053	45.49	657.13	8836.44
Mar, 2053	42.34	660.28	8176.16
Apr, 2053	39.18	663.44	7512.72
May, 2053	36.00	666.62	6846.09
Jun, 2053	32.80	669.82	6176.28
Jul, 2053	29.59	673.03	5503.25
Aug, 2053	26.37	676.25	4827.00
Sep, 2053	23.13	679.49	4147.51
Oct, 2053	19.87	682.75	3464.77
Nov, 2053	16.60	686.02	2778.75
Dec, 2053	13.31	689.31	2089.44
Jan, 2054	10.01	692.61	1396.83
Feb, 2054	6.69	695.93	700.91
Mar, 2054	3.36	699.26	1.65