Mortgage Parameters

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

Mortgage Summary

Property Total:	$196,500
Down Payment	$58,950
Mortgage Amount:	$137,550
Mortgage Payment:	$802.70 / month
Estimated Tax:	+ $109.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $911.87 / month
Total Interest Paid:	$151,423.20 over 30 years
Total Tax Paid:	$39,300.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	659.09	143.61	137406.39
Jun, 2024	658.41	144.29	137262.10
Jul, 2024	657.71	144.99	137117.11
Aug, 2024	657.02	145.68	136971.43
Sep, 2024	656.32	146.38	136825.05
Oct, 2024	655.62	147.08	136677.97
Nov, 2024	654.92	147.78	136530.19
Dec, 2024	654.21	148.49	136381.70
Jan, 2025	653.50	149.20	136232.49
Feb, 2025	652.78	149.92	136082.57
Mar, 2025	652.06	150.64	135931.94
Apr, 2025	651.34	151.36	135780.58
May, 2025	650.62	152.08	135628.49
Jun, 2025	649.89	152.81	135475.68
Jul, 2025	649.15	153.55	135322.13
Aug, 2025	648.42	154.28	135167.85
Sep, 2025	647.68	155.02	135012.83
Oct, 2025	646.94	155.76	134857.07
Nov, 2025	646.19	156.51	134700.56
Dec, 2025	645.44	157.26	134543.30
Jan, 2026	644.69	158.01	134385.28
Feb, 2026	643.93	158.77	134226.51
Mar, 2026	643.17	159.53	134066.98
Apr, 2026	642.40	160.30	133906.69
May, 2026	641.64	161.06	133745.62
Jun, 2026	640.86	161.84	133583.79
Jul, 2026	640.09	162.61	133421.18
Aug, 2026	639.31	163.39	133257.79
Sep, 2026	638.53	164.17	133093.61
Oct, 2026	637.74	164.96	132928.65
Nov, 2026	636.95	165.75	132762.90
Dec, 2026	636.16	166.54	132596.36
Jan, 2027	635.36	167.34	132429.02
Feb, 2027	634.56	168.14	132260.87
Mar, 2027	633.75	168.95	132091.92
Apr, 2027	632.94	169.76	131922.16
May, 2027	632.13	170.57	131751.59
Jun, 2027	631.31	171.39	131580.20
Jul, 2027	630.49	172.21	131407.99
Aug, 2027	629.66	173.04	131234.95
Sep, 2027	628.83	173.87	131061.08
Oct, 2027	628.00	174.70	130886.39
Nov, 2027	627.16	175.54	130710.85
Dec, 2027	626.32	176.38	130534.47
Jan, 2028	625.48	177.22	130357.25
Feb, 2028	624.63	178.07	130179.18
Mar, 2028	623.78	178.92	130000.25
Apr, 2028	622.92	179.78	129820.47
May, 2028	622.06	180.64	129639.83
Jun, 2028	621.19	181.51	129458.32
Jul, 2028	620.32	182.38	129275.94
Aug, 2028	619.45	183.25	129092.69
Sep, 2028	618.57	184.13	128908.56
Oct, 2028	617.69	185.01	128723.54
Nov, 2028	616.80	185.90	128537.64
Dec, 2028	615.91	186.79	128350.85
Jan, 2029	615.01	187.69	128163.17
Feb, 2029	614.12	188.58	127974.58
Mar, 2029	613.21	189.49	127785.09
Apr, 2029	612.30	190.40	127594.70
May, 2029	611.39	191.31	127403.39
Jun, 2029	610.47	192.23	127211.16
Jul, 2029	609.55	193.15	127018.02
Aug, 2029	608.63	194.07	126823.94
Sep, 2029	607.70	195.00	126628.94
Oct, 2029	606.76	195.94	126433.01
Nov, 2029	605.82	196.88	126236.13
Dec, 2029	604.88	197.82	126038.31
Jan, 2030	603.93	198.77	125839.55
Feb, 2030	602.98	199.72	125639.83
Mar, 2030	602.02	200.68	125439.15
Apr, 2030	601.06	201.64	125237.51
May, 2030	600.10	202.60	125034.91
Jun, 2030	599.13	203.57	124831.34
Jul, 2030	598.15	204.55	124626.79
Aug, 2030	597.17	205.53	124421.26
Sep, 2030	596.19	206.51	124214.74
Oct, 2030	595.20	207.50	124007.24
Nov, 2030	594.20	208.50	123798.74
Dec, 2030	593.20	209.50	123589.24
Jan, 2031	592.20	210.50	123378.74
Feb, 2031	591.19	211.51	123167.23
Mar, 2031	590.18	212.52	122954.71
Apr, 2031	589.16	213.54	122741.16
May, 2031	588.13	214.57	122526.60
Jun, 2031	587.11	215.59	122311.00
Jul, 2031	586.07	216.63	122094.38
Aug, 2031	585.04	217.66	121876.71
Sep, 2031	583.99	218.71	121658.01
Oct, 2031	582.94	219.76	121438.25
Nov, 2031	581.89	220.81	121217.44
Dec, 2031	580.83	221.87	120995.58
Jan, 2032	579.77	222.93	120772.65
Feb, 2032	578.70	224.00	120548.65
Mar, 2032	577.63	225.07	120323.58
Apr, 2032	576.55	226.15	120097.43
May, 2032	575.47	227.23	119870.20
Jun, 2032	574.38	228.32	119641.87
Jul, 2032	573.28	229.42	119412.46
Aug, 2032	572.18	230.52	119181.94
Sep, 2032	571.08	231.62	118950.32
Oct, 2032	569.97	232.73	118717.59
Nov, 2032	568.86	233.84	118483.75
Dec, 2032	567.73	234.97	118248.78
Jan, 2033	566.61	236.09	118012.69
Feb, 2033	565.48	237.22	117775.47
Mar, 2033	564.34	238.36	117537.11
Apr, 2033	563.20	239.50	117297.61
May, 2033	562.05	240.65	117056.96
Jun, 2033	560.90	241.80	116815.16
Jul, 2033	559.74	242.96	116572.20
Aug, 2033	558.58	244.12	116328.07
Sep, 2033	557.41	245.29	116082.78
Oct, 2033	556.23	246.47	115836.31
Nov, 2033	555.05	247.65	115588.66
Dec, 2033	553.86	248.84	115339.82
Jan, 2034	552.67	250.03	115089.79
Feb, 2034	551.47	251.23	114838.56
Mar, 2034	550.27	252.43	114586.13
Apr, 2034	549.06	253.64	114332.49
May, 2034	547.84	254.86	114077.63
Jun, 2034	546.62	256.08	113821.55
Jul, 2034	545.39	257.31	113564.25
Aug, 2034	544.16	258.54	113305.71
Sep, 2034	542.92	259.78	113045.93
Oct, 2034	541.68	261.02	112784.91
Nov, 2034	540.43	262.27	112522.64
Dec, 2034	539.17	263.53	112259.11
Jan, 2035	537.91	264.79	111994.32
Feb, 2035	536.64	266.06	111728.26
Mar, 2035	535.36	267.34	111460.92
Apr, 2035	534.08	268.62	111192.30
May, 2035	532.80	269.90	110922.40
Jun, 2035	531.50	271.20	110651.20
Jul, 2035	530.20	272.50	110378.71
Aug, 2035	528.90	273.80	110104.91
Sep, 2035	527.59	275.11	109829.79
Oct, 2035	526.27	276.43	109553.36
Nov, 2035	524.94	277.76	109275.60
Dec, 2035	523.61	279.09	108996.52
Jan, 2036	522.27	280.43	108716.09
Feb, 2036	520.93	281.77	108434.32
Mar, 2036	519.58	283.12	108151.20
Apr, 2036	518.22	284.48	107866.73
May, 2036	516.86	285.84	107580.89
Jun, 2036	515.49	287.21	107293.68
Jul, 2036	514.12	288.58	107005.10
Aug, 2036	512.73	289.97	106715.13
Sep, 2036	511.34	291.36	106423.77
Oct, 2036	509.95	292.75	106131.02
Nov, 2036	508.54	294.16	105836.86
Dec, 2036	507.13	295.57	105541.30
Jan, 2037	505.72	296.98	105244.32
Feb, 2037	504.30	298.40	104945.91
Mar, 2037	502.87	299.83	104646.08
Apr, 2037	501.43	301.27	104344.81
May, 2037	499.99	302.71	104042.09
Jun, 2037	498.54	304.16	103737.93
Jul, 2037	497.08	305.62	103432.31
Aug, 2037	495.61	307.09	103125.22
Sep, 2037	494.14	308.56	102816.66
Oct, 2037	492.66	310.04	102506.62
Nov, 2037	491.18	311.52	102195.10
Dec, 2037	489.68	313.02	101882.09
Jan, 2038	488.18	314.52	101567.57
Feb, 2038	486.68	316.02	101251.55
Mar, 2038	485.16	317.54	100934.01
Apr, 2038	483.64	319.06	100614.96
May, 2038	482.11	320.59	100294.37
Jun, 2038	480.58	322.12	99972.25
Jul, 2038	479.03	323.67	99648.58
Aug, 2038	477.48	325.22	99323.36
Sep, 2038	475.92	326.78	98996.59
Oct, 2038	474.36	328.34	98668.25
Nov, 2038	472.79	329.91	98338.33
Dec, 2038	471.20	331.50	98006.83
Jan, 2039	469.62	333.08	97673.75
Feb, 2039	468.02	334.68	97339.07
Mar, 2039	466.42	336.28	97002.79
Apr, 2039	464.81	337.89	96664.89
May, 2039	463.19	339.51	96325.38
Jun, 2039	461.56	341.14	95984.24
Jul, 2039	459.92	342.78	95641.46
Aug, 2039	458.28	344.42	95297.04
Sep, 2039	456.63	346.07	94950.98
Oct, 2039	454.97	347.73	94603.25
Nov, 2039	453.31	349.39	94253.86
Dec, 2039	451.63	351.07	93902.79
Jan, 2040	449.95	352.75	93550.04
Feb, 2040	448.26	354.44	93195.60
Mar, 2040	446.56	356.14	92839.46
Apr, 2040	444.86	357.84	92481.62
May, 2040	443.14	359.56	92122.06
Jun, 2040	441.42	361.28	91760.78
Jul, 2040	439.69	363.01	91397.77
Aug, 2040	437.95	364.75	91033.01
Sep, 2040	436.20	366.50	90666.51
Oct, 2040	434.44	368.26	90298.26
Nov, 2040	432.68	370.02	89928.24
Dec, 2040	430.91	371.79	89556.44
Jan, 2041	429.12	373.58	89182.87
Feb, 2041	427.33	375.37	88807.50
Mar, 2041	425.54	377.16	88430.34
Apr, 2041	423.73	378.97	88051.37
May, 2041	421.91	380.79	87670.58
Jun, 2041	420.09	382.61	87287.97
Jul, 2041	418.25	384.45	86903.52
Aug, 2041	416.41	386.29	86517.23
Sep, 2041	414.56	388.14	86129.10
Oct, 2041	412.70	390.00	85739.10
Nov, 2041	410.83	391.87	85347.23
Dec, 2041	408.96	393.74	84953.49
Jan, 2042	407.07	395.63	84557.86
Feb, 2042	405.17	397.53	84160.33
Mar, 2042	403.27	399.43	83760.90
Apr, 2042	401.35	401.35	83359.55
May, 2042	399.43	403.27	82956.28
Jun, 2042	397.50	405.20	82551.08
Jul, 2042	395.56	407.14	82143.94
Aug, 2042	393.61	409.09	81734.84
Sep, 2042	391.65	411.05	81323.79
Oct, 2042	389.68	413.02	80910.77
Nov, 2042	387.70	415.00	80495.76
Dec, 2042	385.71	416.99	80078.77
Jan, 2043	383.71	418.99	79659.78
Feb, 2043	381.70	421.00	79238.79
Mar, 2043	379.69	423.01	78815.77
Apr, 2043	377.66	425.04	78390.73
May, 2043	375.62	427.08	77963.65
Jun, 2043	373.58	429.12	77534.53
Jul, 2043	371.52	431.18	77103.35
Aug, 2043	369.45	433.25	76670.10
Sep, 2043	367.38	435.32	76234.78
Oct, 2043	365.29	437.41	75797.37
Nov, 2043	363.20	439.50	75357.87
Dec, 2043	361.09	441.61	74916.26
Jan, 2044	358.97	443.73	74472.53
Feb, 2044	356.85	445.85	74026.68
Mar, 2044	354.71	447.99	73578.69
Apr, 2044	352.56	450.14	73128.56
May, 2044	350.41	452.29	72676.26
Jun, 2044	348.24	454.46	72221.80
Jul, 2044	346.06	456.64	71765.17
Aug, 2044	343.87	458.83	71306.34
Sep, 2044	341.68	461.02	70845.32
Oct, 2044	339.47	463.23	70382.08
Nov, 2044	337.25	465.45	69916.63
Dec, 2044	335.02	467.68	69448.95
Jan, 2045	332.78	469.92	68979.03
Feb, 2045	330.52	472.18	68506.85
Mar, 2045	328.26	474.44	68032.41
Apr, 2045	325.99	476.71	67555.70
May, 2045	323.70	479.00	67076.70
Jun, 2045	321.41	481.29	66595.41
Jul, 2045	319.10	483.60	66111.82
Aug, 2045	316.79	485.91	65625.90
Sep, 2045	314.46	488.24	65137.66
Oct, 2045	312.12	490.58	64647.08
Nov, 2045	309.77	492.93	64154.15
Dec, 2045	307.41	495.29	63658.85
Jan, 2046	305.03	497.67	63161.18
Feb, 2046	302.65	500.05	62661.13
Mar, 2046	300.25	502.45	62158.68
Apr, 2046	297.84	504.86	61653.82
May, 2046	295.42	507.28	61146.55
Jun, 2046	292.99	509.71	60636.84
Jul, 2046	290.55	512.15	60124.69
Aug, 2046	288.10	514.60	59610.09
Sep, 2046	285.63	517.07	59093.02
Oct, 2046	283.15	519.55	58573.48
Nov, 2046	280.66	522.04	58051.44
Dec, 2046	278.16	524.54	57526.91
Jan, 2047	275.65	527.05	56999.86
Feb, 2047	273.12	529.58	56470.28
Mar, 2047	270.59	532.11	55938.17
Apr, 2047	268.04	534.66	55403.50
May, 2047	265.48	537.22	54866.28
Jun, 2047	262.90	539.80	54326.48
Jul, 2047	260.31	542.39	53784.09
Aug, 2047	257.72	544.98	53239.11
Sep, 2047	255.10	547.60	52691.51
Oct, 2047	252.48	550.22	52141.29
Nov, 2047	249.84	552.86	51588.44
Dec, 2047	247.19	555.51	51032.93
Jan, 2048	244.53	558.17	50474.76
Feb, 2048	241.86	560.84	49913.92
Mar, 2048	239.17	563.53	49350.39
Apr, 2048	236.47	566.23	48784.16
May, 2048	233.76	568.94	48215.22
Jun, 2048	231.03	571.67	47643.55
Jul, 2048	228.29	574.41	47069.15
Aug, 2048	225.54	577.16	46491.98
Sep, 2048	222.77	579.93	45912.06
Oct, 2048	220.00	582.70	45329.35
Nov, 2048	217.20	585.50	44743.86
Dec, 2048	214.40	588.30	44155.56
Jan, 2049	211.58	591.12	43564.43
Feb, 2049	208.75	593.95	42970.48
Mar, 2049	205.90	596.80	42373.68
Apr, 2049	203.04	599.66	41774.02
May, 2049	200.17	602.53	41171.49
Jun, 2049	197.28	605.42	40566.07
Jul, 2049	194.38	608.32	39957.75
Aug, 2049	191.46	611.24	39346.51
Sep, 2049	188.54	614.16	38732.35
Oct, 2049	185.59	617.11	38115.24
Nov, 2049	182.64	620.06	37495.17
Dec, 2049	179.66	623.04	36872.14
Jan, 2050	176.68	626.02	36246.12
Feb, 2050	173.68	629.02	35617.10
Mar, 2050	170.67	632.03	34985.06
Apr, 2050	167.64	635.06	34350.00
May, 2050	164.59	638.11	33711.89
Jun, 2050	161.54	641.16	33070.73
Jul, 2050	158.46	644.24	32426.49
Aug, 2050	155.38	647.32	31779.17
Sep, 2050	152.28	650.42	31128.75
Oct, 2050	149.16	653.54	30475.20
Nov, 2050	146.03	656.67	29818.53
Dec, 2050	142.88	659.82	29158.71
Jan, 2051	139.72	662.98	28495.73
Feb, 2051	136.54	666.16	27829.57
Mar, 2051	133.35	669.35	27160.22
Apr, 2051	130.14	672.56	26487.67
May, 2051	126.92	675.78	25811.89
Jun, 2051	123.68	679.02	25132.87
Jul, 2051	120.43	682.27	24450.60
Aug, 2051	117.16	685.54	23765.05
Sep, 2051	113.87	688.83	23076.23
Oct, 2051	110.57	692.13	22384.10
Nov, 2051	107.26	695.44	21688.66
Dec, 2051	103.92	698.78	20989.88
Jan, 2052	100.58	702.12	20287.76
Feb, 2052	97.21	705.49	19582.27
Mar, 2052	93.83	708.87	18873.40
Apr, 2052	90.44	712.26	18161.14
May, 2052	87.02	715.68	17445.46
Jun, 2052	83.59	719.11	16726.35
Jul, 2052	80.15	722.55	16003.80
Aug, 2052	76.68	726.02	15277.79
Sep, 2052	73.21	729.49	14548.29
Oct, 2052	69.71	732.99	13815.30
Nov, 2052	66.20	736.50	13078.80
Dec, 2052	62.67	740.03	12338.77
Jan, 2053	59.12	743.58	11595.19
Feb, 2053	55.56	747.14	10848.05
Mar, 2053	51.98	750.72	10097.33
Apr, 2053	48.38	754.32	9343.02
May, 2053	44.77	757.93	8585.09
Jun, 2053	41.14	761.56	7823.52
Jul, 2053	37.49	765.21	7058.31
Aug, 2053	33.82	768.88	6289.43
Sep, 2053	30.14	772.56	5516.87
Oct, 2053	26.43	776.27	4740.60
Nov, 2053	22.72	779.98	3960.62
Dec, 2053	18.98	783.72	3176.90
Jan, 2054	15.22	787.48	2389.42
Feb, 2054	11.45	791.25	1598.17
Mar, 2054	7.66	795.04	803.13
Apr, 2054	3.85	798.85	4.28