Mortgage Parameters

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

Mortgage Summary

Property Total:	$236,500
Down Payment	$70,950
Mortgage Amount:	$165,550
Mortgage Payment:	$966.10 / month
Estimated Tax:	+ $131.39 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,097.49 / month
Total Interest Paid:	$182,246.40 over 30 years
Total Tax Paid:	$47,300.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	793.26	172.84	165377.16
May, 2024	792.43	173.67	165203.49
Jun, 2024	791.60	174.50	165028.99
Jul, 2024	790.76	175.34	164853.66
Aug, 2024	789.92	176.18	164677.48
Sep, 2024	789.08	177.02	164500.46
Oct, 2024	788.23	177.87	164322.59
Nov, 2024	787.38	178.72	164143.87
Dec, 2024	786.52	179.58	163964.29
Jan, 2025	785.66	180.44	163783.86
Feb, 2025	784.80	181.30	163602.55
Mar, 2025	783.93	182.17	163420.38
Apr, 2025	783.06	183.04	163237.34
May, 2025	782.18	183.92	163053.42
Jun, 2025	781.30	184.80	162868.61
Jul, 2025	780.41	185.69	162682.93
Aug, 2025	779.52	186.58	162496.35
Sep, 2025	778.63	187.47	162308.88
Oct, 2025	777.73	188.37	162120.51
Nov, 2025	776.83	189.27	161931.23
Dec, 2025	775.92	190.18	161741.06
Jan, 2026	775.01	191.09	161549.96
Feb, 2026	774.09	192.01	161357.96
Mar, 2026	773.17	192.93	161165.03
Apr, 2026	772.25	193.85	160971.18
May, 2026	771.32	194.78	160776.40
Jun, 2026	770.39	195.71	160580.69
Jul, 2026	769.45	196.65	160384.04
Aug, 2026	768.51	197.59	160186.44
Sep, 2026	767.56	198.54	159987.90
Oct, 2026	766.61	199.49	159788.41
Nov, 2026	765.65	200.45	159587.97
Dec, 2026	764.69	201.41	159386.56
Jan, 2027	763.73	202.37	159184.18
Feb, 2027	762.76	203.34	158980.84
Mar, 2027	761.78	204.32	158776.53
Apr, 2027	760.80	205.30	158571.23
May, 2027	759.82	206.28	158364.95
Jun, 2027	758.83	207.27	158157.68
Jul, 2027	757.84	208.26	157949.42
Aug, 2027	756.84	209.26	157740.16
Sep, 2027	755.84	210.26	157529.90
Oct, 2027	754.83	211.27	157318.63
Nov, 2027	753.82	212.28	157106.35
Dec, 2027	752.80	213.30	156893.05
Jan, 2028	751.78	214.32	156678.73
Feb, 2028	750.75	215.35	156463.38
Mar, 2028	749.72	216.38	156247.00
Apr, 2028	748.68	217.42	156029.59
May, 2028	747.64	218.46	155811.13
Jun, 2028	746.59	219.51	155591.62
Jul, 2028	745.54	220.56	155371.07
Aug, 2028	744.49	221.61	155149.45
Sep, 2028	743.42	222.68	154926.78
Oct, 2028	742.36	223.74	154703.03
Nov, 2028	741.29	224.81	154478.22
Dec, 2028	740.21	225.89	154252.33
Jan, 2029	739.13	226.97	154025.35
Feb, 2029	738.04	228.06	153797.29
Mar, 2029	736.95	229.15	153568.14
Apr, 2029	735.85	230.25	153337.88
May, 2029	734.74	231.36	153106.53
Jun, 2029	733.64	232.46	152874.06
Jul, 2029	732.52	233.58	152640.49
Aug, 2029	731.40	234.70	152405.79
Sep, 2029	730.28	235.82	152169.97
Oct, 2029	729.15	236.95	151933.01
Nov, 2029	728.01	238.09	151694.93
Dec, 2029	726.87	239.23	151455.70
Jan, 2030	725.73	240.37	151215.32
Feb, 2030	724.57	241.53	150973.80
Mar, 2030	723.42	242.68	150731.11
Apr, 2030	722.25	243.85	150487.27
May, 2030	721.08	245.02	150242.25
Jun, 2030	719.91	246.19	149996.06
Jul, 2030	718.73	247.37	149748.69
Aug, 2030	717.55	248.55	149500.14
Sep, 2030	716.35	249.75	149250.39
Oct, 2030	715.16	250.94	148999.45
Nov, 2030	713.96	252.14	148747.31
Dec, 2030	712.75	253.35	148493.95
Jan, 2031	711.53	254.57	148239.39
Feb, 2031	710.31	255.79	147983.60
Mar, 2031	709.09	257.01	147726.59
Apr, 2031	707.86	258.24	147468.35
May, 2031	706.62	259.48	147208.87
Jun, 2031	705.38	260.72	146948.14
Jul, 2031	704.13	261.97	146686.17
Aug, 2031	702.87	263.23	146422.94
Sep, 2031	701.61	264.49	146158.45
Oct, 2031	700.34	265.76	145892.69
Nov, 2031	699.07	267.03	145625.66
Dec, 2031	697.79	268.31	145357.35
Jan, 2032	696.50	269.60	145087.75
Feb, 2032	695.21	270.89	144816.87
Mar, 2032	693.91	272.19	144544.68
Apr, 2032	692.61	273.49	144271.19
May, 2032	691.30	274.80	143996.39
Jun, 2032	689.98	276.12	143720.27
Jul, 2032	688.66	277.44	143442.83
Aug, 2032	687.33	278.77	143164.06
Sep, 2032	685.99	280.11	142883.96
Oct, 2032	684.65	281.45	142602.51
Nov, 2032	683.30	282.80	142319.71
Dec, 2032	681.95	284.15	142035.56
Jan, 2033	680.59	285.51	141750.05
Feb, 2033	679.22	286.88	141463.17
Mar, 2033	677.84	288.26	141174.91
Apr, 2033	676.46	289.64	140885.27
May, 2033	675.08	291.02	140594.25
Jun, 2033	673.68	292.42	140301.83
Jul, 2033	672.28	293.82	140008.01
Aug, 2033	670.87	295.23	139712.78
Sep, 2033	669.46	296.64	139416.14
Oct, 2033	668.04	298.06	139118.08
Nov, 2033	666.61	299.49	138818.58
Dec, 2033	665.17	300.93	138517.65
Jan, 2034	663.73	302.37	138215.29
Feb, 2034	662.28	303.82	137911.47
Mar, 2034	660.83	305.27	137606.19
Apr, 2034	659.36	306.74	137299.46
May, 2034	657.89	308.21	136991.25
Jun, 2034	656.42	309.68	136681.57
Jul, 2034	654.93	311.17	136370.40
Aug, 2034	653.44	312.66	136057.74
Sep, 2034	651.94	314.16	135743.58
Oct, 2034	650.44	315.66	135427.92
Nov, 2034	648.93	317.17	135110.75
Dec, 2034	647.41	318.69	134792.05
Jan, 2035	645.88	320.22	134471.83
Feb, 2035	644.34	321.76	134150.07
Mar, 2035	642.80	323.30	133826.78
Apr, 2035	641.25	324.85	133501.93
May, 2035	639.70	326.40	133175.53
Jun, 2035	638.13	327.97	132847.56
Jul, 2035	636.56	329.54	132518.02
Aug, 2035	634.98	331.12	132186.90
Sep, 2035	633.40	332.70	131854.20
Oct, 2035	631.80	334.30	131519.90
Nov, 2035	630.20	335.90	131184.00
Dec, 2035	628.59	337.51	130846.49
Jan, 2036	626.97	339.13	130507.36
Feb, 2036	625.35	340.75	130166.61
Mar, 2036	623.72	342.38	129824.23
Apr, 2036	622.07	344.03	129480.20
May, 2036	620.43	345.67	129134.53
Jun, 2036	618.77	347.33	128787.20
Jul, 2036	617.11	348.99	128438.20
Aug, 2036	615.43	350.67	128087.53
Sep, 2036	613.75	352.35	127735.19
Oct, 2036	612.06	354.04	127381.15
Nov, 2036	610.37	355.73	127025.42
Dec, 2036	608.66	357.44	126667.98
Jan, 2037	606.95	359.15	126308.83
Feb, 2037	605.23	360.87	125947.96
Mar, 2037	603.50	362.60	125585.36
Apr, 2037	601.76	364.34	125221.03
May, 2037	600.02	366.08	124854.94
Jun, 2037	598.26	367.84	124487.11
Jul, 2037	596.50	369.60	124117.51
Aug, 2037	594.73	371.37	123746.14
Sep, 2037	592.95	373.15	123372.99
Oct, 2037	591.16	374.94	122998.05
Nov, 2037	589.37	376.73	122621.32
Dec, 2037	587.56	378.54	122242.78
Jan, 2038	585.75	380.35	121862.42
Feb, 2038	583.92	382.18	121480.25
Mar, 2038	582.09	384.01	121096.24
Apr, 2038	580.25	385.85	120710.39
May, 2038	578.40	387.70	120322.70
Jun, 2038	576.55	389.55	119933.14
Jul, 2038	574.68	391.42	119541.72
Aug, 2038	572.80	393.30	119148.43
Sep, 2038	570.92	395.18	118753.25
Oct, 2038	569.03	397.07	118356.17
Nov, 2038	567.12	398.98	117957.20
Dec, 2038	565.21	400.89	117556.31
Jan, 2039	563.29	402.81	117153.50
Feb, 2039	561.36	404.74	116748.76
Mar, 2039	559.42	406.68	116342.08
Apr, 2039	557.47	408.63	115933.45
May, 2039	555.51	410.59	115522.87
Jun, 2039	553.55	412.55	115110.31
Jul, 2039	551.57	414.53	114695.78
Aug, 2039	549.58	416.52	114279.27
Sep, 2039	547.59	418.51	113860.76
Oct, 2039	545.58	420.52	113440.24
Nov, 2039	543.57	422.53	113017.71
Dec, 2039	541.54	424.56	112593.15
Jan, 2040	539.51	426.59	112166.56
Feb, 2040	537.46	428.64	111737.92
Mar, 2040	535.41	430.69	111307.23
Apr, 2040	533.35	432.75	110874.48
May, 2040	531.27	434.83	110439.65
Jun, 2040	529.19	436.91	110002.74
Jul, 2040	527.10	439.00	109563.74
Aug, 2040	524.99	441.11	109122.63
Sep, 2040	522.88	443.22	108679.41
Oct, 2040	520.76	445.34	108234.07
Nov, 2040	518.62	447.48	107786.59
Dec, 2040	516.48	449.62	107336.97
Jan, 2041	514.32	451.78	106885.19
Feb, 2041	512.16	453.94	106431.25
Mar, 2041	509.98	456.12	105975.13
Apr, 2041	507.80	458.30	105516.83
May, 2041	505.60	460.50	105056.33
Jun, 2041	503.39	462.71	104593.63
Jul, 2041	501.18	464.92	104128.70
Aug, 2041	498.95	467.15	103661.55
Sep, 2041	496.71	469.39	103192.17
Oct, 2041	494.46	471.64	102720.53
Nov, 2041	492.20	473.90	102246.63
Dec, 2041	489.93	476.17	101770.46
Jan, 2042	487.65	478.45	101292.01
Feb, 2042	485.36	480.74	100811.27
Mar, 2042	483.05	483.05	100328.22
Apr, 2042	480.74	485.36	99842.86
May, 2042	478.41	487.69	99355.18
Jun, 2042	476.08	490.02	98865.15
Jul, 2042	473.73	492.37	98372.78
Aug, 2042	471.37	494.73	97878.05
Sep, 2042	469.00	497.10	97380.95
Oct, 2042	466.62	499.48	96881.47
Nov, 2042	464.22	501.88	96379.59
Dec, 2042	461.82	504.28	95875.31
Jan, 2043	459.40	506.70	95368.61
Feb, 2043	456.97	509.13	94859.49
Mar, 2043	454.54	511.56	94347.92
Apr, 2043	452.08	514.02	93833.91
May, 2043	449.62	516.48	93317.43
Jun, 2043	447.15	518.95	92798.47
Jul, 2043	444.66	521.44	92277.03
Aug, 2043	442.16	523.94	91753.09
Sep, 2043	439.65	526.45	91226.64
Oct, 2043	437.13	528.97	90697.67
Nov, 2043	434.59	531.51	90166.17
Dec, 2043	432.05	534.05	89632.11
Jan, 2044	429.49	536.61	89095.50
Feb, 2044	426.92	539.18	88556.31
Mar, 2044	424.33	541.77	88014.55
Apr, 2044	421.74	544.36	87470.18
May, 2044	419.13	546.97	86923.21
Jun, 2044	416.51	549.59	86373.62
Jul, 2044	413.87	552.23	85821.39
Aug, 2044	411.23	554.87	85266.52
Sep, 2044	408.57	557.53	84708.99
Oct, 2044	405.90	560.20	84148.79
Nov, 2044	403.21	562.89	83585.90
Dec, 2044	400.52	565.58	83020.31
Jan, 2045	397.81	568.29	82452.02
Feb, 2045	395.08	571.02	81881.00
Mar, 2045	392.35	573.75	81307.25
Apr, 2045	389.60	576.50	80730.75
May, 2045	386.83	579.27	80151.48
Jun, 2045	384.06	582.04	79569.44
Jul, 2045	381.27	584.83	78984.61
Aug, 2045	378.47	587.63	78396.98
Sep, 2045	375.65	590.45	77806.53
Oct, 2045	372.82	593.28	77213.25
Nov, 2045	369.98	596.12	76617.13
Dec, 2045	367.12	598.98	76018.16
Jan, 2046	364.25	601.85	75416.31
Feb, 2046	361.37	604.73	74811.58
Mar, 2046	358.47	607.63	74203.95
Apr, 2046	355.56	610.54	73593.41
May, 2046	352.64	613.46	72979.95
Jun, 2046	349.70	616.40	72363.54
Jul, 2046	346.74	619.36	71744.19
Aug, 2046	343.77	622.33	71121.86
Sep, 2046	340.79	625.31	70496.55
Oct, 2046	337.80	628.30	69868.25
Nov, 2046	334.79	631.31	69236.93
Dec, 2046	331.76	634.34	68602.59
Jan, 2047	328.72	637.38	67965.21
Feb, 2047	325.67	640.43	67324.78
Mar, 2047	322.60	643.50	66681.28
Apr, 2047	319.51	646.59	66034.69
May, 2047	316.42	649.68	65385.01
Jun, 2047	313.30	652.80	64732.21
Jul, 2047	310.18	655.92	64076.29
Aug, 2047	307.03	659.07	63417.22
Sep, 2047	303.87	662.23	62754.99
Oct, 2047	300.70	665.40	62089.60
Nov, 2047	297.51	668.59	61421.01
Dec, 2047	294.31	671.79	60749.22
Jan, 2048	291.09	675.01	60074.21
Feb, 2048	287.86	678.24	59395.96
Mar, 2048	284.61	681.49	58714.47
Apr, 2048	281.34	684.76	58029.71
May, 2048	278.06	688.04	57341.67
Jun, 2048	274.76	691.34	56650.33
Jul, 2048	271.45	694.65	55955.68
Aug, 2048	268.12	697.98	55257.70
Sep, 2048	264.78	701.32	54556.38
Oct, 2048	261.42	704.68	53851.69
Nov, 2048	258.04	708.06	53143.63
Dec, 2048	254.65	711.45	52432.18
Jan, 2049	251.24	714.86	51717.32
Feb, 2049	247.81	718.29	50999.03
Mar, 2049	244.37	721.73	50277.30
Apr, 2049	240.91	725.19	49552.11
May, 2049	237.44	728.66	48823.45
Jun, 2049	233.95	732.15	48091.29
Jul, 2049	230.44	735.66	47355.63
Aug, 2049	226.91	739.19	46616.44
Sep, 2049	223.37	742.73	45873.71
Oct, 2049	219.81	746.29	45127.43
Nov, 2049	216.24	749.86	44377.56
Dec, 2049	212.64	753.46	43624.10
Jan, 2050	209.03	757.07	42867.04
Feb, 2050	205.40	760.70	42106.34
Mar, 2050	201.76	764.34	41342.00
Apr, 2050	198.10	768.00	40574.00
May, 2050	194.42	771.68	39802.31
Jun, 2050	190.72	775.38	39026.93
Jul, 2050	187.00	779.10	38247.84
Aug, 2050	183.27	782.83	37465.01
Sep, 2050	179.52	786.58	36678.43
Oct, 2050	175.75	790.35	35888.08
Nov, 2050	171.96	794.14	35093.94
Dec, 2050	168.16	797.94	34296.00
Jan, 2051	164.34	801.76	33494.24
Feb, 2051	160.49	805.61	32688.63
Mar, 2051	156.63	809.47	31879.16
Apr, 2051	152.75	813.35	31065.82
May, 2051	148.86	817.24	30248.57
Jun, 2051	144.94	821.16	29427.42
Jul, 2051	141.01	825.09	28602.32
Aug, 2051	137.05	829.05	27773.27
Sep, 2051	133.08	833.02	26940.25
Oct, 2051	129.09	837.01	26103.24
Nov, 2051	125.08	841.02	25262.22
Dec, 2051	121.05	845.05	24417.17
Jan, 2052	117.00	849.10	23568.07
Feb, 2052	112.93	853.17	22714.90
Mar, 2052	108.84	857.26	21857.64
Apr, 2052	104.73	861.37	20996.28
May, 2052	100.61	865.49	20130.78
Jun, 2052	96.46	869.64	19261.14
Jul, 2052	92.29	873.81	18387.34
Aug, 2052	88.11	877.99	17509.34
Sep, 2052	83.90	882.20	16627.14
Oct, 2052	79.67	886.43	15740.71
Nov, 2052	75.42	890.68	14850.04
Dec, 2052	71.16	894.94	13955.09
Jan, 2053	66.87	899.23	13055.86
Feb, 2053	62.56	903.54	12152.32
Mar, 2053	58.23	907.87	11244.45
Apr, 2053	53.88	912.22	10332.23
May, 2053	49.51	916.59	9415.64
Jun, 2053	45.12	920.98	8494.66
Jul, 2053	40.70	925.40	7569.26
Aug, 2053	36.27	929.83	6639.43
Sep, 2053	31.81	934.29	5705.14
Oct, 2053	27.34	938.76	4766.38
Nov, 2053	22.84	943.26	3823.12
Dec, 2053	18.32	947.78	2875.34
Jan, 2054	13.78	952.32	1923.01
Feb, 2054	9.21	956.89	966.13
Mar, 2054	4.63	961.47	4.66