Mortgage Parameters

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

Mortgage Summary

Property Total:	$208,000
Down Payment	$62,400
Mortgage Amount:	$145,600
Mortgage Payment:	$849.68 / month
Estimated Tax:	+ $115.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $965.24 / month
Total Interest Paid:	$160,286.40 over 30 years
Total Tax Paid:	$41,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	697.67	152.01	145447.99
May, 2024	696.94	152.74	145295.24
Jun, 2024	696.21	153.47	145141.77
Jul, 2024	695.47	154.21	144987.56
Aug, 2024	694.73	154.95	144832.61
Sep, 2024	693.99	155.69	144676.92
Oct, 2024	693.24	156.44	144520.49
Nov, 2024	692.49	157.19	144363.30
Dec, 2024	691.74	157.94	144205.36
Jan, 2025	690.98	158.70	144046.67
Feb, 2025	690.22	159.46	143887.21
Mar, 2025	689.46	160.22	143726.99
Apr, 2025	688.69	160.99	143566.00
May, 2025	687.92	161.76	143404.24
Jun, 2025	687.15	162.53	143241.71
Jul, 2025	686.37	163.31	143078.39
Aug, 2025	685.58	164.10	142914.30
Sep, 2025	684.80	164.88	142749.42
Oct, 2025	684.01	165.67	142583.74
Nov, 2025	683.21	166.47	142417.28
Dec, 2025	682.42	167.26	142250.01
Jan, 2026	681.61	168.07	142081.95
Feb, 2026	680.81	168.87	141913.08
Mar, 2026	680.00	169.68	141743.40
Apr, 2026	679.19	170.49	141572.90
May, 2026	678.37	171.31	141401.59
Jun, 2026	677.55	172.13	141229.46
Jul, 2026	676.72	172.96	141056.51
Aug, 2026	675.90	173.78	140882.72
Sep, 2026	675.06	174.62	140708.11
Oct, 2026	674.23	175.45	140532.65
Nov, 2026	673.39	176.29	140356.36
Dec, 2026	672.54	177.14	140179.22
Jan, 2027	671.69	177.99	140001.23
Feb, 2027	670.84	178.84	139822.39
Mar, 2027	669.98	179.70	139642.69
Apr, 2027	669.12	180.56	139462.13
May, 2027	668.26	181.42	139280.71
Jun, 2027	667.39	182.29	139098.42
Jul, 2027	666.51	183.17	138915.25
Aug, 2027	665.64	184.04	138731.21
Sep, 2027	664.75	184.93	138546.28
Oct, 2027	663.87	185.81	138360.47
Nov, 2027	662.98	186.70	138173.76
Dec, 2027	662.08	187.60	137986.17
Jan, 2028	661.18	188.50	137797.67
Feb, 2028	660.28	189.40	137608.27
Mar, 2028	659.37	190.31	137417.96
Apr, 2028	658.46	191.22	137226.75
May, 2028	657.54	192.14	137034.61
Jun, 2028	656.62	193.06	136841.55
Jul, 2028	655.70	193.98	136647.57
Aug, 2028	654.77	194.91	136452.66
Sep, 2028	653.84	195.84	136256.82
Oct, 2028	652.90	196.78	136060.04
Nov, 2028	651.95	197.73	135862.31
Dec, 2028	651.01	198.67	135663.64
Jan, 2029	650.05	199.63	135464.01
Feb, 2029	649.10	200.58	135263.43
Mar, 2029	648.14	201.54	135061.89
Apr, 2029	647.17	202.51	134859.38
May, 2029	646.20	203.48	134655.90
Jun, 2029	645.23	204.45	134451.45
Jul, 2029	644.25	205.43	134246.01
Aug, 2029	643.26	206.42	134039.60
Sep, 2029	642.27	207.41	133832.19
Oct, 2029	641.28	208.40	133623.79
Nov, 2029	640.28	209.40	133414.39
Dec, 2029	639.28	210.40	133203.99
Jan, 2030	638.27	211.41	132992.58
Feb, 2030	637.26	212.42	132780.15
Mar, 2030	636.24	213.44	132566.71
Apr, 2030	635.22	214.46	132352.24
May, 2030	634.19	215.49	132136.75
Jun, 2030	633.16	216.52	131920.23
Jul, 2030	632.12	217.56	131702.67
Aug, 2030	631.08	218.60	131484.06
Sep, 2030	630.03	219.65	131264.41
Oct, 2030	628.98	220.70	131043.70
Nov, 2030	627.92	221.76	130821.94
Dec, 2030	626.86	222.82	130599.12
Jan, 2031	625.79	223.89	130375.22
Feb, 2031	624.71	224.97	130150.26
Mar, 2031	623.64	226.04	129924.22
Apr, 2031	622.55	227.13	129697.09
May, 2031	621.47	228.21	129468.87
Jun, 2031	620.37	229.31	129239.57
Jul, 2031	619.27	230.41	129009.16
Aug, 2031	618.17	231.51	128777.65
Sep, 2031	617.06	232.62	128545.03
Oct, 2031	615.94	233.74	128311.29
Nov, 2031	614.82	234.86	128076.44
Dec, 2031	613.70	235.98	127840.46
Jan, 2032	612.57	237.11	127603.35
Feb, 2032	611.43	238.25	127365.10
Mar, 2032	610.29	239.39	127125.71
Apr, 2032	609.14	240.54	126885.17
May, 2032	607.99	241.69	126643.49
Jun, 2032	606.83	242.85	126400.64
Jul, 2032	605.67	244.01	126156.63
Aug, 2032	604.50	245.18	125911.45
Sep, 2032	603.33	246.35	125665.09
Oct, 2032	602.15	247.53	125417.56
Nov, 2032	600.96	248.72	125168.84
Dec, 2032	599.77	249.91	124918.93
Jan, 2033	598.57	251.11	124667.82
Feb, 2033	597.37	252.31	124415.50
Mar, 2033	596.16	253.52	124161.98
Apr, 2033	594.94	254.74	123907.24
May, 2033	593.72	255.96	123651.29
Jun, 2033	592.50	257.18	123394.10
Jul, 2033	591.26	258.42	123135.68
Aug, 2033	590.03	259.65	122876.03
Sep, 2033	588.78	260.90	122615.13
Oct, 2033	587.53	262.15	122352.98
Nov, 2033	586.27	263.41	122089.58
Dec, 2033	585.01	264.67	121824.91
Jan, 2034	583.74	265.94	121558.97
Feb, 2034	582.47	267.21	121291.76
Mar, 2034	581.19	268.49	121023.27
Apr, 2034	579.90	269.78	120753.50
May, 2034	578.61	271.07	120482.43
Jun, 2034	577.31	272.37	120210.06
Jul, 2034	576.01	273.67	119936.38
Aug, 2034	574.70	274.98	119661.40
Sep, 2034	573.38	276.30	119385.10
Oct, 2034	572.05	277.63	119107.47
Nov, 2034	570.72	278.96	118828.51
Dec, 2034	569.39	280.29	118548.22
Jan, 2035	568.04	281.64	118266.58
Feb, 2035	566.69	282.99	117983.60
Mar, 2035	565.34	284.34	117699.26
Apr, 2035	563.98	285.70	117413.55
May, 2035	562.61	287.07	117126.48
Jun, 2035	561.23	288.45	116838.03
Jul, 2035	559.85	289.83	116548.20
Aug, 2035	558.46	291.22	116256.98
Sep, 2035	557.06	292.62	115964.36
Oct, 2035	555.66	294.02	115670.35
Nov, 2035	554.25	295.43	115374.92
Dec, 2035	552.84	296.84	115078.08
Jan, 2036	551.42	298.26	114779.81
Feb, 2036	549.99	299.69	114480.12
Mar, 2036	548.55	301.13	114178.99
Apr, 2036	547.11	302.57	113876.42
May, 2036	545.66	304.02	113572.40
Jun, 2036	544.20	305.48	113266.92
Jul, 2036	542.74	306.94	112959.97
Aug, 2036	541.27	308.41	112651.56
Sep, 2036	539.79	309.89	112341.67
Oct, 2036	538.30	311.38	112030.29
Nov, 2036	536.81	312.87	111717.43
Dec, 2036	535.31	314.37	111403.06
Jan, 2037	533.81	315.87	111087.18
Feb, 2037	532.29	317.39	110769.80
Mar, 2037	530.77	318.91	110450.89
Apr, 2037	529.24	320.44	110130.45
May, 2037	527.71	321.97	109808.48
Jun, 2037	526.17	323.51	109484.97
Jul, 2037	524.62	325.06	109159.90
Aug, 2037	523.06	326.62	108833.28
Sep, 2037	521.49	328.19	108505.09
Oct, 2037	519.92	329.76	108175.33
Nov, 2037	518.34	331.34	107843.99
Dec, 2037	516.75	332.93	107511.07
Jan, 2038	515.16	334.52	107176.54
Feb, 2038	513.55	336.13	106840.42
Mar, 2038	511.94	337.74	106502.68
Apr, 2038	510.33	339.35	106163.33
May, 2038	508.70	340.98	105822.35
Jun, 2038	507.07	342.61	105479.73
Jul, 2038	505.42	344.26	105135.48
Aug, 2038	503.77	345.91	104789.57
Sep, 2038	502.12	347.56	104442.01
Oct, 2038	500.45	349.23	104092.78
Nov, 2038	498.78	350.90	103741.88
Dec, 2038	497.10	352.58	103389.29
Jan, 2039	495.41	354.27	103035.02
Feb, 2039	493.71	355.97	102679.05
Mar, 2039	492.00	357.68	102321.37
Apr, 2039	490.29	359.39	101961.98
May, 2039	488.57	361.11	101600.87
Jun, 2039	486.84	362.84	101238.03
Jul, 2039	485.10	364.58	100873.45
Aug, 2039	483.35	366.33	100507.12
Sep, 2039	481.60	368.08	100139.03
Oct, 2039	479.83	369.85	99769.19
Nov, 2039	478.06	371.62	99397.57
Dec, 2039	476.28	373.40	99024.17
Jan, 2040	474.49	375.19	98648.98
Feb, 2040	472.69	376.99	98271.99
Mar, 2040	470.89	378.79	97893.20
Apr, 2040	469.07	380.61	97512.59
May, 2040	467.25	382.43	97130.16
Jun, 2040	465.42	384.26	96745.89
Jul, 2040	463.57	386.11	96359.79
Aug, 2040	461.72	387.96	95971.83
Sep, 2040	459.87	389.81	95582.02
Oct, 2040	458.00	391.68	95190.33
Nov, 2040	456.12	393.56	94796.77
Dec, 2040	454.23	395.45	94401.33
Jan, 2041	452.34	397.34	94003.99
Feb, 2041	450.44	399.24	93604.74
Mar, 2041	448.52	401.16	93203.59
Apr, 2041	446.60	403.08	92800.51
May, 2041	444.67	405.01	92395.50
Jun, 2041	442.73	406.95	91988.54
Jul, 2041	440.78	408.90	91579.64
Aug, 2041	438.82	410.86	91168.78
Sep, 2041	436.85	412.83	90755.95
Oct, 2041	434.87	414.81	90341.15
Nov, 2041	432.88	416.80	89924.35
Dec, 2041	430.89	418.79	89505.56
Jan, 2042	428.88	420.80	89084.76
Feb, 2042	426.86	422.82	88661.94
Mar, 2042	424.84	424.84	88237.10
Apr, 2042	422.80	426.88	87810.22
May, 2042	420.76	428.92	87381.30
Jun, 2042	418.70	430.98	86950.32
Jul, 2042	416.64	433.04	86517.28
Aug, 2042	414.56	435.12	86082.16
Sep, 2042	412.48	437.20	85644.96
Oct, 2042	410.38	439.30	85205.66
Nov, 2042	408.28	441.40	84764.26
Dec, 2042	406.16	443.52	84320.74
Jan, 2043	404.04	445.64	83875.10
Feb, 2043	401.90	447.78	83427.32
Mar, 2043	399.76	449.92	82977.39
Apr, 2043	397.60	452.08	82525.31
May, 2043	395.43	454.25	82071.07
Jun, 2043	393.26	456.42	81614.65
Jul, 2043	391.07	458.61	81156.04
Aug, 2043	388.87	460.81	80695.23
Sep, 2043	386.66	463.02	80232.21
Oct, 2043	384.45	465.23	79766.98
Nov, 2043	382.22	467.46	79299.52
Dec, 2043	379.98	469.70	78829.81
Jan, 2044	377.73	471.95	78357.86
Feb, 2044	375.46	474.22	77883.64
Mar, 2044	373.19	476.49	77407.16
Apr, 2044	370.91	478.77	76928.39
May, 2044	368.62	481.06	76447.32
Jun, 2044	366.31	483.37	75963.95
Jul, 2044	363.99	485.69	75478.26
Aug, 2044	361.67	488.01	74990.25
Sep, 2044	359.33	490.35	74499.90
Oct, 2044	356.98	492.70	74007.20
Nov, 2044	354.62	495.06	73512.14
Dec, 2044	352.25	497.43	73014.70
Jan, 2045	349.86	499.82	72514.88
Feb, 2045	347.47	502.21	72012.67
Mar, 2045	345.06	504.62	71508.05
Apr, 2045	342.64	507.04	71001.01
May, 2045	340.21	509.47	70491.55
Jun, 2045	337.77	511.91	69979.64
Jul, 2045	335.32	514.36	69465.28
Aug, 2045	332.85	516.83	68948.45
Sep, 2045	330.38	519.30	68429.15
Oct, 2045	327.89	521.79	67907.36
Nov, 2045	325.39	524.29	67383.07
Dec, 2045	322.88	526.80	66856.27
Jan, 2046	320.35	529.33	66326.94
Feb, 2046	317.82	531.86	65795.08
Mar, 2046	315.27	534.41	65260.67
Apr, 2046	312.71	536.97	64723.69
May, 2046	310.13	539.55	64184.15
Jun, 2046	307.55	542.13	63642.02
Jul, 2046	304.95	544.73	63097.29
Aug, 2046	302.34	547.34	62549.95
Sep, 2046	299.72	549.96	61999.99
Oct, 2046	297.08	552.60	61447.39
Nov, 2046	294.44	555.24	60892.15
Dec, 2046	291.77	557.91	60334.24
Jan, 2047	289.10	560.58	59773.66
Feb, 2047	286.42	563.26	59210.40
Mar, 2047	283.72	565.96	58644.43
Apr, 2047	281.00	568.68	58075.76
May, 2047	278.28	571.40	57504.36
Jun, 2047	275.54	574.14	56930.22
Jul, 2047	272.79	576.89	56353.33
Aug, 2047	270.03	579.65	55773.68
Sep, 2047	267.25	582.43	55191.25
Oct, 2047	264.46	585.22	54606.02
Nov, 2047	261.65	588.03	54018.00
Dec, 2047	258.84	590.84	53427.15
Jan, 2048	256.01	593.67	52833.48
Feb, 2048	253.16	596.52	52236.96
Mar, 2048	250.30	599.38	51637.58
Apr, 2048	247.43	602.25	51035.33
May, 2048	244.54	605.14	50430.20
Jun, 2048	241.64	608.04	49822.16
Jul, 2048	238.73	610.95	49211.21
Aug, 2048	235.80	613.88	48597.34
Sep, 2048	232.86	616.82	47980.52
Oct, 2048	229.91	619.77	47360.74
Nov, 2048	226.94	622.74	46738.00
Dec, 2048	223.95	625.73	46112.27
Jan, 2049	220.95	628.73	45483.55
Feb, 2049	217.94	631.74	44851.81
Mar, 2049	214.91	634.77	44217.05
Apr, 2049	211.87	637.81	43579.24
May, 2049	208.82	640.86	42938.38
Jun, 2049	205.75	643.93	42294.44
Jul, 2049	202.66	647.02	41647.42
Aug, 2049	199.56	650.12	40997.30
Sep, 2049	196.45	653.23	40344.07
Oct, 2049	193.32	656.36	39687.71
Nov, 2049	190.17	659.51	39028.20
Dec, 2049	187.01	662.67	38365.53
Jan, 2050	183.83	665.85	37699.68
Feb, 2050	180.64	669.04	37030.64
Mar, 2050	177.44	672.24	36358.40
Apr, 2050	174.22	675.46	35682.94
May, 2050	170.98	678.70	35004.24
Jun, 2050	167.73	681.95	34322.29
Jul, 2050	164.46	685.22	33637.07
Aug, 2050	161.18	688.50	32948.57
Sep, 2050	157.88	691.80	32256.77
Oct, 2050	154.56	695.12	31561.65
Nov, 2050	151.23	698.45	30863.20
Dec, 2050	147.89	701.79	30161.41
Jan, 2051	144.52	705.16	29456.25
Feb, 2051	141.14	708.54	28747.72
Mar, 2051	137.75	711.93	28035.79
Apr, 2051	134.34	715.34	27320.45
May, 2051	130.91	718.77	26601.68
Jun, 2051	127.47	722.21	25879.46
Jul, 2051	124.01	725.67	25153.79
Aug, 2051	120.53	729.15	24424.64
Sep, 2051	117.03	732.65	23691.99
Oct, 2051	113.52	736.16	22955.84
Nov, 2051	110.00	739.68	22216.15
Dec, 2051	106.45	743.23	21472.92
Jan, 2052	102.89	746.79	20726.14
Feb, 2052	99.31	750.37	19975.77
Mar, 2052	95.72	753.96	19221.81
Apr, 2052	92.10	757.58	18464.23
May, 2052	88.47	761.21	17703.02
Jun, 2052	84.83	764.85	16938.17
Jul, 2052	81.16	768.52	16169.65
Aug, 2052	77.48	772.20	15397.45
Sep, 2052	73.78	775.90	14621.55
Oct, 2052	70.06	779.62	13841.93
Nov, 2052	66.33	783.35	13058.58
Dec, 2052	62.57	787.11	12271.47
Jan, 2053	58.80	790.88	11480.59
Feb, 2053	55.01	794.67	10685.92
Mar, 2053	51.20	798.48	9887.45
Apr, 2053	47.38	802.30	9085.15
May, 2053	43.53	806.15	8279.00
Jun, 2053	39.67	810.01	7468.99
Jul, 2053	35.79	813.89	6655.10
Aug, 2053	31.89	817.79	5837.31
Sep, 2053	27.97	821.71	5015.60
Oct, 2053	24.03	825.65	4189.95
Nov, 2053	20.08	829.60	3360.35
Dec, 2053	16.10	833.58	2526.77
Jan, 2054	12.11	837.57	1689.20
Feb, 2054	8.09	841.59	847.61
Mar, 2054	4.06	845.62	1.99