Mortgage Parameters

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

Mortgage Summary

Property Total:	$152,000
Down Payment	$45,600
Mortgage Amount:	$106,400
Mortgage Payment:	$620.92 / month
Estimated Tax:	+ $84.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $705.36 / month
Total Interest Paid:	$117,129.60 over 30 years
Total Tax Paid:	$30,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	509.83	111.09	106288.91
Jun, 2024	509.30	111.62	106177.29
Jul, 2024	508.77	112.15	106065.14
Aug, 2024	508.23	112.69	105952.45
Sep, 2024	507.69	113.23	105839.22
Oct, 2024	507.15	113.77	105725.44
Nov, 2024	506.60	114.32	105611.13
Dec, 2024	506.05	114.87	105496.26
Jan, 2025	505.50	115.42	105380.84
Feb, 2025	504.95	115.97	105264.87
Mar, 2025	504.39	116.53	105148.35
Apr, 2025	503.84	117.08	105031.26
May, 2025	503.27	117.65	104913.62
Jun, 2025	502.71	118.21	104795.41
Jul, 2025	502.14	118.78	104676.63
Aug, 2025	501.58	119.34	104557.29
Sep, 2025	501.00	119.92	104437.37
Oct, 2025	500.43	120.49	104316.88
Nov, 2025	499.85	121.07	104195.81
Dec, 2025	499.27	121.65	104074.16
Jan, 2026	498.69	122.23	103951.93
Feb, 2026	498.10	122.82	103829.12
Mar, 2026	497.51	123.41	103705.71
Apr, 2026	496.92	124.00	103581.71
May, 2026	496.33	124.59	103457.12
Jun, 2026	495.73	125.19	103331.93
Jul, 2026	495.13	125.79	103206.15
Aug, 2026	494.53	126.39	103079.76
Sep, 2026	493.92	127.00	102952.76
Oct, 2026	493.32	127.60	102825.16
Nov, 2026	492.70	128.22	102696.94
Dec, 2026	492.09	128.83	102568.11
Jan, 2027	491.47	129.45	102438.66
Feb, 2027	490.85	130.07	102308.59
Mar, 2027	490.23	130.69	102177.90
Apr, 2027	489.60	131.32	102046.58
May, 2027	488.97	131.95	101914.64
Jun, 2027	488.34	132.58	101782.06
Jul, 2027	487.71	133.21	101648.84
Aug, 2027	487.07	133.85	101514.99
Sep, 2027	486.43	134.49	101380.50
Oct, 2027	485.78	135.14	101245.36
Nov, 2027	485.13	135.79	101109.57
Dec, 2027	484.48	136.44	100973.14
Jan, 2028	483.83	137.09	100836.05
Feb, 2028	483.17	137.75	100698.30
Mar, 2028	482.51	138.41	100559.89
Apr, 2028	481.85	139.07	100420.82
May, 2028	481.18	139.74	100281.08
Jun, 2028	480.51	140.41	100140.68
Jul, 2028	479.84	141.08	99999.60
Aug, 2028	479.16	141.76	99857.84
Sep, 2028	478.49	142.43	99715.41
Oct, 2028	477.80	143.12	99572.29
Nov, 2028	477.12	143.80	99428.49
Dec, 2028	476.43	144.49	99284.00
Jan, 2029	475.74	145.18	99138.81
Feb, 2029	475.04	145.88	98992.93
Mar, 2029	474.34	146.58	98846.35
Apr, 2029	473.64	147.28	98699.07
May, 2029	472.93	147.99	98551.09
Jun, 2029	472.22	148.70	98402.39
Jul, 2029	471.51	149.41	98252.98
Aug, 2029	470.80	150.12	98102.86
Sep, 2029	470.08	150.84	97952.01
Oct, 2029	469.35	151.57	97800.45
Nov, 2029	468.63	152.29	97648.15
Dec, 2029	467.90	153.02	97495.13
Jan, 2030	467.16	153.76	97341.37
Feb, 2030	466.43	154.49	97186.88
Mar, 2030	465.69	155.23	97031.65
Apr, 2030	464.94	155.98	96875.67
May, 2030	464.20	156.72	96718.95
Jun, 2030	463.44	157.48	96561.47
Jul, 2030	462.69	158.23	96403.24
Aug, 2030	461.93	158.99	96244.26
Sep, 2030	461.17	159.75	96084.51
Oct, 2030	460.40	160.52	95923.99
Nov, 2030	459.64	161.28	95762.71
Dec, 2030	458.86	162.06	95600.65
Jan, 2031	458.09	162.83	95437.82
Feb, 2031	457.31	163.61	95274.20
Mar, 2031	456.52	164.40	95109.80
Apr, 2031	455.73	165.19	94944.62
May, 2031	454.94	165.98	94778.64
Jun, 2031	454.15	166.77	94611.87
Jul, 2031	453.35	167.57	94444.30
Aug, 2031	452.55	168.37	94275.92
Sep, 2031	451.74	169.18	94106.74
Oct, 2031	450.93	169.99	93936.75
Nov, 2031	450.11	170.81	93765.94
Dec, 2031	449.30	171.62	93594.32
Jan, 2032	448.47	172.45	93421.87
Feb, 2032	447.65	173.27	93248.60
Mar, 2032	446.82	174.10	93074.50
Apr, 2032	445.98	174.94	92899.56
May, 2032	445.14	175.78	92723.78
Jun, 2032	444.30	176.62	92547.16
Jul, 2032	443.46	177.46	92369.70
Aug, 2032	442.60	178.32	92191.38
Sep, 2032	441.75	179.17	92012.21
Oct, 2032	440.89	180.03	91832.18
Nov, 2032	440.03	180.89	91651.29
Dec, 2032	439.16	181.76	91469.54
Jan, 2033	438.29	182.63	91286.91
Feb, 2033	437.42	183.50	91103.40
Mar, 2033	436.54	184.38	90919.02
Apr, 2033	435.65	185.27	90733.75
May, 2033	434.77	186.15	90547.60
Jun, 2033	433.87	187.05	90360.55
Jul, 2033	432.98	187.94	90172.61
Aug, 2033	432.08	188.84	89983.77
Sep, 2033	431.17	189.75	89794.02
Oct, 2033	430.26	190.66	89603.36
Nov, 2033	429.35	191.57	89411.79
Dec, 2033	428.43	192.49	89219.31
Jan, 2034	427.51	193.41	89025.89
Feb, 2034	426.58	194.34	88831.56
Mar, 2034	425.65	195.27	88636.29
Apr, 2034	424.72	196.20	88440.08
May, 2034	423.78	197.14	88242.94
Jun, 2034	422.83	198.09	88044.85
Jul, 2034	421.88	199.04	87845.81
Aug, 2034	420.93	199.99	87645.82
Sep, 2034	419.97	200.95	87444.87
Oct, 2034	419.01	201.91	87242.96
Nov, 2034	418.04	202.88	87040.07
Dec, 2034	417.07	203.85	86836.22
Jan, 2035	416.09	204.83	86631.39
Feb, 2035	415.11	205.81	86425.58
Mar, 2035	414.12	206.80	86218.78
Apr, 2035	413.13	207.79	86011.00
May, 2035	412.14	208.78	85802.21
Jun, 2035	411.14	209.78	85592.43
Jul, 2035	410.13	210.79	85381.64
Aug, 2035	409.12	211.80	85169.84
Sep, 2035	408.11	212.81	84957.02
Oct, 2035	407.09	213.83	84743.19
Nov, 2035	406.06	214.86	84528.33
Dec, 2035	405.03	215.89	84312.44
Jan, 2036	404.00	216.92	84095.52
Feb, 2036	402.96	217.96	83877.56
Mar, 2036	401.91	219.01	83658.55
Apr, 2036	400.86	220.06	83438.49
May, 2036	399.81	221.11	83217.38
Jun, 2036	398.75	222.17	82995.21
Jul, 2036	397.69	223.23	82771.98
Aug, 2036	396.62	224.30	82547.67
Sep, 2036	395.54	225.38	82322.29
Oct, 2036	394.46	226.46	82095.84
Nov, 2036	393.38	227.54	81868.29
Dec, 2036	392.29	228.63	81639.66
Jan, 2037	391.19	229.73	81409.93
Feb, 2037	390.09	230.83	81179.10
Mar, 2037	388.98	231.94	80947.16
Apr, 2037	387.87	233.05	80714.11
May, 2037	386.76	234.16	80479.95
Jun, 2037	385.63	235.29	80244.66
Jul, 2037	384.51	236.41	80008.25
Aug, 2037	383.37	237.55	79770.70
Sep, 2037	382.23	238.69	79532.01
Oct, 2037	381.09	239.83	79292.18
Nov, 2037	379.94	240.98	79051.21
Dec, 2037	378.79	242.13	78809.07
Jan, 2038	377.63	243.29	78565.78
Feb, 2038	376.46	244.46	78321.32
Mar, 2038	375.29	245.63	78075.69
Apr, 2038	374.11	246.81	77828.88
May, 2038	372.93	247.99	77580.89
Jun, 2038	371.74	249.18	77331.71
Jul, 2038	370.55	250.37	77081.34
Aug, 2038	369.35	251.57	76829.77
Sep, 2038	368.14	252.78	76576.99
Oct, 2038	366.93	253.99	76323.00
Nov, 2038	365.71	255.21	76067.80
Dec, 2038	364.49	256.43	75811.37
Jan, 2039	363.26	257.66	75553.71
Feb, 2039	362.03	258.89	75294.82
Mar, 2039	360.79	260.13	75034.69
Apr, 2039	359.54	261.38	74773.31
May, 2039	358.29	262.63	74510.68
Jun, 2039	357.03	263.89	74246.79
Jul, 2039	355.77	265.15	73981.64
Aug, 2039	354.50	266.42	73715.21
Sep, 2039	353.22	267.70	73447.51
Oct, 2039	351.94	268.98	73178.53
Nov, 2039	350.65	270.27	72908.25
Dec, 2039	349.35	271.57	72636.68
Jan, 2040	348.05	272.87	72363.82
Feb, 2040	346.74	274.18	72089.64
Mar, 2040	345.43	275.49	71814.15
Apr, 2040	344.11	276.81	71537.34
May, 2040	342.78	278.14	71259.20
Jun, 2040	341.45	279.47	70979.73
Jul, 2040	340.11	280.81	70698.92
Aug, 2040	338.77	282.15	70416.77
Sep, 2040	337.41	283.51	70133.26
Oct, 2040	336.06	284.86	69848.40
Nov, 2040	334.69	286.23	69562.17
Dec, 2040	333.32	287.60	69274.57
Jan, 2041	331.94	288.98	68985.59
Feb, 2041	330.56	290.36	68695.22
Mar, 2041	329.16	291.76	68403.47
Apr, 2041	327.77	293.15	68110.31
May, 2041	326.36	294.56	67815.76
Jun, 2041	324.95	295.97	67519.79
Jul, 2041	323.53	297.39	67222.40
Aug, 2041	322.11	298.81	66923.59
Sep, 2041	320.68	300.24	66623.34
Oct, 2041	319.24	301.68	66321.66
Nov, 2041	317.79	303.13	66018.53
Dec, 2041	316.34	304.58	65713.95
Jan, 2042	314.88	306.04	65407.91
Feb, 2042	313.41	307.51	65100.40
Mar, 2042	311.94	308.98	64791.42
Apr, 2042	310.46	310.46	64480.96
May, 2042	308.97	311.95	64169.01
Jun, 2042	307.48	313.44	63855.57
Jul, 2042	305.97	314.95	63540.62
Aug, 2042	304.47	316.45	63224.17
Sep, 2042	302.95	317.97	62906.20
Oct, 2042	301.43	319.49	62586.70
Nov, 2042	299.89	321.03	62265.68
Dec, 2042	298.36	322.56	61943.11
Jan, 2043	296.81	324.11	61619.00
Feb, 2043	295.26	325.66	61293.34
Mar, 2043	293.70	327.22	60966.12
Apr, 2043	292.13	328.79	60637.33
May, 2043	290.55	330.37	60306.96
Jun, 2043	288.97	331.95	59975.01
Jul, 2043	287.38	333.54	59641.47
Aug, 2043	285.78	335.14	59306.33
Sep, 2043	284.18	336.74	58969.59
Oct, 2043	282.56	338.36	58631.23
Nov, 2043	280.94	339.98	58291.25
Dec, 2043	279.31	341.61	57949.65
Jan, 2044	277.68	343.24	57606.40
Feb, 2044	276.03	344.89	57261.51
Mar, 2044	274.38	346.54	56914.97
Apr, 2044	272.72	348.20	56566.77
May, 2044	271.05	349.87	56216.90
Jun, 2044	269.37	351.55	55865.35
Jul, 2044	267.69	353.23	55512.12
Aug, 2044	266.00	354.92	55157.19
Sep, 2044	264.29	356.63	54800.57
Oct, 2044	262.59	358.33	54442.23
Nov, 2044	260.87	360.05	54082.18
Dec, 2044	259.14	361.78	53720.41
Jan, 2045	257.41	363.51	53356.90
Feb, 2045	255.67	365.25	52991.65
Mar, 2045	253.92	367.00	52624.64
Apr, 2045	252.16	368.76	52255.88
May, 2045	250.39	370.53	51885.36
Jun, 2045	248.62	372.30	51513.05
Jul, 2045	246.83	374.09	51138.97
Aug, 2045	245.04	375.88	50763.09
Sep, 2045	243.24	377.68	50385.41
Oct, 2045	241.43	379.49	50005.92
Nov, 2045	239.61	381.31	49624.61
Dec, 2045	237.78	383.14	49241.47
Jan, 2046	235.95	384.97	48856.50
Feb, 2046	234.10	386.82	48469.69
Mar, 2046	232.25	388.67	48081.02
Apr, 2046	230.39	390.53	47690.49
May, 2046	228.52	392.40	47298.08
Jun, 2046	226.64	394.28	46903.80
Jul, 2046	224.75	396.17	46507.63
Aug, 2046	222.85	398.07	46109.56
Sep, 2046	220.94	399.98	45709.58
Oct, 2046	219.03	401.89	45307.68
Nov, 2046	217.10	403.82	44903.86
Dec, 2046	215.16	405.76	44498.11
Jan, 2047	213.22	407.70	44090.41
Feb, 2047	211.27	409.65	43680.75
Mar, 2047	209.30	411.62	43269.14
Apr, 2047	207.33	413.59	42855.55
May, 2047	205.35	415.57	42439.98
Jun, 2047	203.36	417.56	42022.42
Jul, 2047	201.36	419.56	41602.85
Aug, 2047	199.35	421.57	41181.28
Sep, 2047	197.33	423.59	40757.69
Oct, 2047	195.30	425.62	40332.06
Nov, 2047	193.26	427.66	39904.40
Dec, 2047	191.21	429.71	39474.69
Jan, 2048	189.15	431.77	39042.92
Feb, 2048	187.08	433.84	38609.08
Mar, 2048	185.00	435.92	38173.16
Apr, 2048	182.91	438.01	37735.16
May, 2048	180.81	440.11	37295.05
Jun, 2048	178.71	442.21	36852.84
Jul, 2048	176.59	444.33	36408.50
Aug, 2048	174.46	446.46	35962.04
Sep, 2048	172.32	448.60	35513.44
Oct, 2048	170.17	450.75	35062.69
Nov, 2048	168.01	452.91	34609.77
Dec, 2048	165.84	455.08	34154.69
Jan, 2049	163.66	457.26	33697.43
Feb, 2049	161.47	459.45	33237.98
Mar, 2049	159.27	461.65	32776.32
Apr, 2049	157.05	463.87	32312.46
May, 2049	154.83	466.09	31846.37
Jun, 2049	152.60	468.32	31378.04
Jul, 2049	150.35	470.57	30907.48
Aug, 2049	148.10	472.82	30434.66
Sep, 2049	145.83	475.09	29959.57
Oct, 2049	143.56	477.36	29482.20
Nov, 2049	141.27	479.65	29002.55
Dec, 2049	138.97	481.95	28520.60
Jan, 2050	136.66	484.26	28036.35
Feb, 2050	134.34	486.58	27549.77
Mar, 2050	132.01	488.91	27060.86
Apr, 2050	129.67	491.25	26569.60
May, 2050	127.31	493.61	26075.99
Jun, 2050	124.95	495.97	25580.02
Jul, 2050	122.57	498.35	25081.67
Aug, 2050	120.18	500.74	24580.94
Sep, 2050	117.78	503.14	24077.80
Oct, 2050	115.37	505.55	23572.25
Nov, 2050	112.95	507.97	23064.28
Dec, 2050	110.52	510.40	22553.88
Jan, 2051	108.07	512.85	22041.03
Feb, 2051	105.61	515.31	21525.72
Mar, 2051	103.14	517.78	21007.95
Apr, 2051	100.66	520.26	20487.69
May, 2051	98.17	522.75	19964.94
Jun, 2051	95.67	525.25	19439.69
Jul, 2051	93.15	527.77	18911.91
Aug, 2051	90.62	530.30	18381.61
Sep, 2051	88.08	532.84	17848.77
Oct, 2051	85.53	535.39	17313.38
Nov, 2051	82.96	537.96	16775.42
Dec, 2051	80.38	540.54	16234.88
Jan, 2052	77.79	543.13	15691.75
Feb, 2052	75.19	545.73	15146.02
Mar, 2052	72.57	548.35	14597.68
Apr, 2052	69.95	550.97	14046.70
May, 2052	67.31	553.61	13493.09
Jun, 2052	64.65	556.27	12936.83
Jul, 2052	61.99	558.93	12377.89
Aug, 2052	59.31	561.61	11816.29
Sep, 2052	56.62	564.30	11251.98
Oct, 2052	53.92	567.00	10684.98
Nov, 2052	51.20	569.72	10115.26
Dec, 2052	48.47	572.45	9542.81
Jan, 2053	45.73	575.19	8967.61
Feb, 2053	42.97	577.95	8389.66
Mar, 2053	40.20	580.72	7808.94
Apr, 2053	37.42	583.50	7225.44
May, 2053	34.62	586.30	6639.14
Jun, 2053	31.81	589.11	6050.04
Jul, 2053	28.99	591.93	5458.11
Aug, 2053	26.15	594.77	4863.34
Sep, 2053	23.30	597.62	4265.72
Oct, 2053	20.44	600.48	3665.24
Nov, 2053	17.56	603.36	3061.89
Dec, 2053	14.67	606.25	2455.64
Jan, 2054	11.77	609.15	1846.48
Feb, 2054	8.85	612.07	1234.41
Mar, 2054	5.91	615.01	619.41
Apr, 2054	2.97	617.95	1.46