Mortgage Parameters

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

Mortgage Summary

Property Total:	$232,000
Down Payment	$69,600
Mortgage Amount:	$162,400
Mortgage Payment:	$947.72 / month
Estimated Tax:	+ $128.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,076.61 / month
Total Interest Paid:	$178,779.60 over 30 years
Total Tax Paid:	$46,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	778.17	169.55	162230.45
Jun, 2024	777.35	170.37	162060.08
Jul, 2024	776.54	171.18	161888.90
Aug, 2024	775.72	172.00	161716.90
Sep, 2024	774.89	172.83	161544.07
Oct, 2024	774.07	173.65	161370.42
Nov, 2024	773.23	174.49	161195.93
Dec, 2024	772.40	175.32	161020.61
Jan, 2025	771.56	176.16	160844.44
Feb, 2025	770.71	177.01	160667.44
Mar, 2025	769.86	177.86	160489.58
Apr, 2025	769.01	178.71	160310.87
May, 2025	768.16	179.56	160131.31
Jun, 2025	767.30	180.42	159950.89
Jul, 2025	766.43	181.29	159769.60
Aug, 2025	765.56	182.16	159587.44
Sep, 2025	764.69	183.03	159404.41
Oct, 2025	763.81	183.91	159220.50
Nov, 2025	762.93	184.79	159035.71
Dec, 2025	762.05	185.67	158850.04
Jan, 2026	761.16	186.56	158663.48
Feb, 2026	760.26	187.46	158476.02
Mar, 2026	759.36	188.36	158287.66
Apr, 2026	758.46	189.26	158098.40
May, 2026	757.55	190.17	157908.24
Jun, 2026	756.64	191.08	157717.16
Jul, 2026	755.73	191.99	157525.17
Aug, 2026	754.81	192.91	157332.26
Sep, 2026	753.88	193.84	157138.42
Oct, 2026	752.95	194.77	156943.66
Nov, 2026	752.02	195.70	156747.96
Dec, 2026	751.08	196.64	156551.32
Jan, 2027	750.14	197.58	156353.75
Feb, 2027	749.20	198.52	156155.22
Mar, 2027	748.24	199.48	155955.74
Apr, 2027	747.29	200.43	155755.31
May, 2027	746.33	201.39	155553.92
Jun, 2027	745.36	202.36	155351.56
Jul, 2027	744.39	203.33	155148.23
Aug, 2027	743.42	204.30	154943.93
Sep, 2027	742.44	205.28	154738.65
Oct, 2027	741.46	206.26	154532.39
Nov, 2027	740.47	207.25	154325.14
Dec, 2027	739.47	208.25	154116.89
Jan, 2028	738.48	209.24	153907.65
Feb, 2028	737.47	210.25	153697.40
Mar, 2028	736.47	211.25	153486.15
Apr, 2028	735.45	212.27	153273.88
May, 2028	734.44	213.28	153060.60
Jun, 2028	733.42	214.30	152846.30
Jul, 2028	732.39	215.33	152630.96
Aug, 2028	731.36	216.36	152414.60
Sep, 2028	730.32	217.40	152197.20
Oct, 2028	729.28	218.44	151978.76
Nov, 2028	728.23	219.49	151759.27
Dec, 2028	727.18	220.54	151538.73
Jan, 2029	726.12	221.60	151317.13
Feb, 2029	725.06	222.66	151094.48
Mar, 2029	723.99	223.73	150870.75
Apr, 2029	722.92	224.80	150645.95
May, 2029	721.85	225.87	150420.08
Jun, 2029	720.76	226.96	150193.12
Jul, 2029	719.68	228.04	149965.08
Aug, 2029	718.58	229.14	149735.94
Sep, 2029	717.48	230.24	149505.70
Oct, 2029	716.38	231.34	149274.36
Nov, 2029	715.27	232.45	149041.92
Dec, 2029	714.16	233.56	148808.36
Jan, 2030	713.04	234.68	148573.68
Feb, 2030	711.92	235.80	148337.87
Mar, 2030	710.79	236.93	148100.94
Apr, 2030	709.65	238.07	147862.87
May, 2030	708.51	239.21	147623.66
Jun, 2030	707.36	240.36	147383.30
Jul, 2030	706.21	241.51	147141.79
Aug, 2030	705.05	242.67	146899.13
Sep, 2030	703.89	243.83	146655.30
Oct, 2030	702.72	245.00	146410.30
Nov, 2030	701.55	246.17	146164.13
Dec, 2030	700.37	247.35	145916.78
Jan, 2031	699.18	248.54	145668.25
Feb, 2031	697.99	249.73	145418.52
Mar, 2031	696.80	250.92	145167.60
Apr, 2031	695.59	252.13	144915.47
May, 2031	694.39	253.33	144662.14
Jun, 2031	693.17	254.55	144407.59
Jul, 2031	691.95	255.77	144151.82
Aug, 2031	690.73	256.99	143894.83
Sep, 2031	689.50	258.22	143636.61
Oct, 2031	688.26	259.46	143377.15
Nov, 2031	687.02	260.70	143116.44
Dec, 2031	685.77	261.95	142854.49
Jan, 2032	684.51	263.21	142591.28
Feb, 2032	683.25	264.47	142326.81
Mar, 2032	681.98	265.74	142061.07
Apr, 2032	680.71	267.01	141794.06
May, 2032	679.43	268.29	141525.77
Jun, 2032	678.14	269.58	141256.19
Jul, 2032	676.85	270.87	140985.33
Aug, 2032	675.55	272.17	140713.16
Sep, 2032	674.25	273.47	140439.69
Oct, 2032	672.94	274.78	140164.91
Nov, 2032	671.62	276.10	139888.82
Dec, 2032	670.30	277.42	139611.40
Jan, 2033	668.97	278.75	139332.65
Feb, 2033	667.64	280.08	139052.56
Mar, 2033	666.29	281.43	138771.14
Apr, 2033	664.95	282.77	138488.36
May, 2033	663.59	284.13	138204.23
Jun, 2033	662.23	285.49	137918.74
Jul, 2033	660.86	286.86	137631.88
Aug, 2033	659.49	288.23	137343.65
Sep, 2033	658.10	289.62	137054.03
Oct, 2033	656.72	291.00	136763.03
Nov, 2033	655.32	292.40	136470.63
Dec, 2033	653.92	293.80	136176.83
Jan, 2034	652.51	295.21	135881.63
Feb, 2034	651.10	296.62	135585.01
Mar, 2034	649.68	298.04	135286.97
Apr, 2034	648.25	299.47	134987.50
May, 2034	646.82	300.90	134686.59
Jun, 2034	645.37	302.35	134384.24
Jul, 2034	643.92	303.80	134080.45
Aug, 2034	642.47	305.25	133775.20
Sep, 2034	641.01	306.71	133468.48
Oct, 2034	639.54	308.18	133160.30
Nov, 2034	638.06	309.66	132850.64
Dec, 2034	636.58	311.14	132539.50
Jan, 2035	635.09	312.63	132226.86
Feb, 2035	633.59	314.13	131912.73
Mar, 2035	632.08	315.64	131597.09
Apr, 2035	630.57	317.15	131279.94
May, 2035	629.05	318.67	130961.27
Jun, 2035	627.52	320.20	130641.07
Jul, 2035	625.99	321.73	130319.34
Aug, 2035	624.45	323.27	129996.07
Sep, 2035	622.90	324.82	129671.25
Oct, 2035	621.34	326.38	129344.87
Nov, 2035	619.78	327.94	129016.92
Dec, 2035	618.21	329.51	128687.41
Jan, 2036	616.63	331.09	128356.32
Feb, 2036	615.04	332.68	128023.64
Mar, 2036	613.45	334.27	127689.37
Apr, 2036	611.84	335.88	127353.49
May, 2036	610.24	337.48	127016.01
Jun, 2036	608.62	339.10	126676.90
Jul, 2036	606.99	340.73	126336.18
Aug, 2036	605.36	342.36	125993.82
Sep, 2036	603.72	344.00	125649.82
Oct, 2036	602.07	345.65	125304.17
Nov, 2036	600.42	347.30	124956.87
Dec, 2036	598.75	348.97	124607.90
Jan, 2037	597.08	350.64	124257.26
Feb, 2037	595.40	352.32	123904.94
Mar, 2037	593.71	354.01	123550.93
Apr, 2037	592.01	355.71	123195.22
May, 2037	590.31	357.41	122837.81
Jun, 2037	588.60	359.12	122478.69
Jul, 2037	586.88	360.84	122117.85
Aug, 2037	585.15	362.57	121755.28
Sep, 2037	583.41	364.31	121390.97
Oct, 2037	581.67	366.05	121024.91
Nov, 2037	579.91	367.81	120657.10
Dec, 2037	578.15	369.57	120287.53
Jan, 2038	576.38	371.34	119916.19
Feb, 2038	574.60	373.12	119543.07
Mar, 2038	572.81	374.91	119168.16
Apr, 2038	571.01	376.71	118791.45
May, 2038	569.21	378.51	118412.94
Jun, 2038	567.40	380.32	118032.62
Jul, 2038	565.57	382.15	117650.47
Aug, 2038	563.74	383.98	117266.49
Sep, 2038	561.90	385.82	116880.67
Oct, 2038	560.05	387.67	116493.01
Nov, 2038	558.20	389.52	116103.48
Dec, 2038	556.33	391.39	115712.09
Jan, 2039	554.45	393.27	115318.83
Feb, 2039	552.57	395.15	114923.67
Mar, 2039	550.68	397.04	114526.63
Apr, 2039	548.77	398.95	114127.68
May, 2039	546.86	400.86	113726.83
Jun, 2039	544.94	402.78	113324.05
Jul, 2039	543.01	404.71	112919.34
Aug, 2039	541.07	406.65	112512.69
Sep, 2039	539.12	408.60	112104.09
Oct, 2039	537.17	410.55	111693.54
Nov, 2039	535.20	412.52	111281.02
Dec, 2039	533.22	414.50	110866.52
Jan, 2040	531.24	416.48	110450.03
Feb, 2040	529.24	418.48	110031.55
Mar, 2040	527.23	420.49	109611.07
Apr, 2040	525.22	422.50	109188.57
May, 2040	523.20	424.52	108764.04
Jun, 2040	521.16	426.56	108337.48
Jul, 2040	519.12	428.60	107908.88
Aug, 2040	517.06	430.66	107478.22
Sep, 2040	515.00	432.72	107045.50
Oct, 2040	512.93	434.79	106610.71
Nov, 2040	510.84	436.88	106173.83
Dec, 2040	508.75	438.97	105734.86
Jan, 2041	506.65	441.07	105293.79
Feb, 2041	504.53	443.19	104850.60
Mar, 2041	502.41	445.31	104405.29
Apr, 2041	500.28	447.44	103957.85
May, 2041	498.13	449.59	103508.26
Jun, 2041	495.98	451.74	103056.52
Jul, 2041	493.81	453.91	102602.61
Aug, 2041	491.64	456.08	102146.53
Sep, 2041	489.45	458.27	101688.26
Oct, 2041	487.26	460.46	101227.79
Nov, 2041	485.05	462.67	100765.12
Dec, 2041	482.83	464.89	100300.24
Jan, 2042	480.61	467.11	99833.12
Feb, 2042	478.37	469.35	99363.77
Mar, 2042	476.12	471.60	98892.17
Apr, 2042	473.86	473.86	98418.30
May, 2042	471.59	476.13	97942.17
Jun, 2042	469.31	478.41	97463.76
Jul, 2042	467.01	480.71	96983.05
Aug, 2042	464.71	483.01	96500.04
Sep, 2042	462.40	485.32	96014.72
Oct, 2042	460.07	487.65	95527.07
Nov, 2042	457.73	489.99	95037.08
Dec, 2042	455.39	492.33	94544.75
Jan, 2043	453.03	494.69	94050.06
Feb, 2043	450.66	497.06	93552.99
Mar, 2043	448.27	499.45	93053.55
Apr, 2043	445.88	501.84	92551.71
May, 2043	443.48	504.24	92047.47
Jun, 2043	441.06	506.66	91540.81
Jul, 2043	438.63	509.09	91031.72
Aug, 2043	436.19	511.53	90520.19
Sep, 2043	433.74	513.98	90006.22
Oct, 2043	431.28	516.44	89489.78
Nov, 2043	428.81	518.91	88970.86
Dec, 2043	426.32	521.40	88449.46
Jan, 2044	423.82	523.90	87925.56
Feb, 2044	421.31	526.41	87399.15
Mar, 2044	418.79	528.93	86870.22
Apr, 2044	416.25	531.47	86338.75
May, 2044	413.71	534.01	85804.74
Jun, 2044	411.15	536.57	85268.17
Jul, 2044	408.58	539.14	84729.02
Aug, 2044	405.99	541.73	84187.30
Sep, 2044	403.40	544.32	83642.97
Oct, 2044	400.79	546.93	83096.04
Nov, 2044	398.17	549.55	82546.49
Dec, 2044	395.54	552.18	81994.31
Jan, 2045	392.89	554.83	81439.48
Feb, 2045	390.23	557.49	80881.99
Mar, 2045	387.56	560.16	80321.83
Apr, 2045	384.88	562.84	79758.98
May, 2045	382.18	565.54	79193.44
Jun, 2045	379.47	568.25	78625.19
Jul, 2045	376.75	570.97	78054.21
Aug, 2045	374.01	573.71	77480.50
Sep, 2045	371.26	576.46	76904.04
Oct, 2045	368.50	579.22	76324.82
Nov, 2045	365.72	582.00	75742.83
Dec, 2045	362.93	584.79	75158.04
Jan, 2046	360.13	587.59	74570.45
Feb, 2046	357.32	590.40	73980.05
Mar, 2046	354.49	593.23	73386.82
Apr, 2046	351.65	596.07	72790.74
May, 2046	348.79	598.93	72191.81
Jun, 2046	345.92	601.80	71590.01
Jul, 2046	343.04	604.68	70985.33
Aug, 2046	340.14	607.58	70377.74
Sep, 2046	337.23	610.49	69767.25
Oct, 2046	334.30	613.42	69153.83
Nov, 2046	331.36	616.36	68537.47
Dec, 2046	328.41	619.31	67918.16
Jan, 2047	325.44	622.28	67295.88
Feb, 2047	322.46	625.26	66670.62
Mar, 2047	319.46	628.26	66042.37
Apr, 2047	316.45	631.27	65411.10
May, 2047	313.43	634.29	64776.81
Jun, 2047	310.39	637.33	64139.48
Jul, 2047	307.33	640.39	63499.09
Aug, 2047	304.27	643.45	62855.64
Sep, 2047	301.18	646.54	62209.10
Oct, 2047	298.09	649.63	61559.47
Nov, 2047	294.97	652.75	60906.72
Dec, 2047	291.84	655.88	60250.84
Jan, 2048	288.70	659.02	59591.83
Feb, 2048	285.54	662.18	58929.65
Mar, 2048	282.37	665.35	58264.30
Apr, 2048	279.18	668.54	57595.76
May, 2048	275.98	671.74	56924.02
Jun, 2048	272.76	674.96	56249.06
Jul, 2048	269.53	678.19	55570.87
Aug, 2048	266.28	681.44	54889.43
Sep, 2048	263.01	684.71	54204.72
Oct, 2048	259.73	687.99	53516.73
Nov, 2048	256.43	691.29	52825.45
Dec, 2048	253.12	694.60	52130.85
Jan, 2049	249.79	697.93	51432.92
Feb, 2049	246.45	701.27	50731.65
Mar, 2049	243.09	704.63	50027.02
Apr, 2049	239.71	708.01	49319.01
May, 2049	236.32	711.40	48607.61
Jun, 2049	232.91	714.81	47892.80
Jul, 2049	229.49	718.23	47174.57
Aug, 2049	226.04	721.68	46452.90
Sep, 2049	222.59	725.13	45727.76
Oct, 2049	219.11	728.61	44999.15
Nov, 2049	215.62	732.10	44267.06
Dec, 2049	212.11	735.61	43531.45
Jan, 2050	208.59	739.13	42792.32
Feb, 2050	205.05	742.67	42049.64
Mar, 2050	201.49	746.23	41303.41
Apr, 2050	197.91	749.81	40553.60
May, 2050	194.32	753.40	39800.20
Jun, 2050	190.71	757.01	39043.19
Jul, 2050	187.08	760.64	38282.55
Aug, 2050	183.44	764.28	37518.27
Sep, 2050	179.78	767.94	36750.33
Oct, 2050	176.10	771.62	35978.70
Nov, 2050	172.40	775.32	35203.38
Dec, 2050	168.68	779.04	34424.34
Jan, 2051	164.95	782.77	33641.57
Feb, 2051	161.20	786.52	32855.05
Mar, 2051	157.43	790.29	32064.76
Apr, 2051	153.64	794.08	31270.69
May, 2051	149.84	797.88	30472.80
Jun, 2051	146.02	801.70	29671.10
Jul, 2051	142.17	805.55	28865.55
Aug, 2051	138.31	809.41	28056.15
Sep, 2051	134.44	813.28	27242.86
Oct, 2051	130.54	817.18	26425.68
Nov, 2051	126.62	821.10	25604.59
Dec, 2051	122.69	825.03	24779.55
Jan, 2052	118.74	828.98	23950.57
Feb, 2052	114.76	832.96	23117.61
Mar, 2052	110.77	836.95	22280.66
Apr, 2052	106.76	840.96	21439.71
May, 2052	102.73	844.99	20594.72
Jun, 2052	98.68	849.04	19745.68
Jul, 2052	94.61	853.11	18892.58
Aug, 2052	90.53	857.19	18035.38
Sep, 2052	86.42	861.30	17174.08
Oct, 2052	82.29	865.43	16308.65
Nov, 2052	78.15	869.57	15439.08
Dec, 2052	73.98	873.74	14565.34
Jan, 2053	69.79	877.93	13687.41
Feb, 2053	65.59	882.13	12805.28
Mar, 2053	61.36	886.36	11918.92
Apr, 2053	57.11	890.61	11028.31
May, 2053	52.84	894.88	10133.43
Jun, 2053	48.56	899.16	9234.27
Jul, 2053	44.25	903.47	8330.79
Aug, 2053	39.92	907.80	7422.99
Sep, 2053	35.57	912.15	6510.84
Oct, 2053	31.20	916.52	5594.32
Nov, 2053	26.81	920.91	4673.41
Dec, 2053	22.39	925.33	3748.08
Jan, 2054	17.96	929.76	2818.32
Feb, 2054	13.50	934.22	1884.10
Mar, 2054	9.03	938.69	945.41
Apr, 2054	4.53	943.19	2.22