Mortgage Parameters

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

Mortgage Summary

Property Total:	$104,000
Down Payment	$31,200
Mortgage Amount:	$72,800
Mortgage Payment:	$424.84 / month
Estimated Tax:	+ $57.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $482.62 / month
Total Interest Paid:	$80,143.20 over 30 years
Total Tax Paid:	$20,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	348.83	76.01	72723.99
May, 2024	348.47	76.37	72647.62
Jun, 2024	348.10	76.74	72570.89
Jul, 2024	347.74	77.10	72493.78
Aug, 2024	347.37	77.47	72416.31
Sep, 2024	346.99	77.85	72338.46
Oct, 2024	346.62	78.22	72260.24
Nov, 2024	346.25	78.59	72181.65
Dec, 2024	345.87	78.97	72102.68
Jan, 2025	345.49	79.35	72023.33
Feb, 2025	345.11	79.73	71943.61
Mar, 2025	344.73	80.11	71863.49
Apr, 2025	344.35	80.49	71783.00
May, 2025	343.96	80.88	71702.12
Jun, 2025	343.57	81.27	71620.85
Jul, 2025	343.18	81.66	71539.20
Aug, 2025	342.79	82.05	71457.15
Sep, 2025	342.40	82.44	71374.71
Oct, 2025	342.00	82.84	71291.87
Nov, 2025	341.61	83.23	71208.64
Dec, 2025	341.21	83.63	71125.01
Jan, 2026	340.81	84.03	71040.97
Feb, 2026	340.40	84.44	70956.54
Mar, 2026	340.00	84.84	70871.70
Apr, 2026	339.59	85.25	70786.45
May, 2026	339.19	85.65	70700.80
Jun, 2026	338.77	86.07	70614.73
Jul, 2026	338.36	86.48	70528.25
Aug, 2026	337.95	86.89	70441.36
Sep, 2026	337.53	87.31	70354.05
Oct, 2026	337.11	87.73	70266.33
Nov, 2026	336.69	88.15	70178.18
Dec, 2026	336.27	88.57	70089.61
Jan, 2027	335.85	88.99	70000.62
Feb, 2027	335.42	89.42	69911.20
Mar, 2027	334.99	89.85	69821.35
Apr, 2027	334.56	90.28	69731.07
May, 2027	334.13	90.71	69640.36
Jun, 2027	333.69	91.15	69549.21
Jul, 2027	333.26	91.58	69457.63
Aug, 2027	332.82	92.02	69365.60
Sep, 2027	332.38	92.46	69273.14
Oct, 2027	331.93	92.91	69180.23
Nov, 2027	331.49	93.35	69086.88
Dec, 2027	331.04	93.80	68993.08
Jan, 2028	330.59	94.25	68898.84
Feb, 2028	330.14	94.70	68804.14
Mar, 2028	329.69	95.15	68708.98
Apr, 2028	329.23	95.61	68613.37
May, 2028	328.77	96.07	68517.31
Jun, 2028	328.31	96.53	68420.78
Jul, 2028	327.85	96.99	68323.79
Aug, 2028	327.38	97.46	68226.33
Sep, 2028	326.92	97.92	68128.41
Oct, 2028	326.45	98.39	68030.02
Nov, 2028	325.98	98.86	67931.16
Dec, 2028	325.50	99.34	67831.82
Jan, 2029	325.03	99.81	67732.01
Feb, 2029	324.55	100.29	67631.72
Mar, 2029	324.07	100.77	67530.94
Apr, 2029	323.59	101.25	67429.69
May, 2029	323.10	101.74	67327.95
Jun, 2029	322.61	102.23	67225.72
Jul, 2029	322.12	102.72	67123.01
Aug, 2029	321.63	103.21	67019.80
Sep, 2029	321.14	103.70	66916.09
Oct, 2029	320.64	104.20	66811.89
Nov, 2029	320.14	104.70	66707.19
Dec, 2029	319.64	105.20	66601.99
Jan, 2030	319.13	105.71	66496.29
Feb, 2030	318.63	106.21	66390.08
Mar, 2030	318.12	106.72	66283.35
Apr, 2030	317.61	107.23	66176.12
May, 2030	317.09	107.75	66068.38
Jun, 2030	316.58	108.26	65960.11
Jul, 2030	316.06	108.78	65851.33
Aug, 2030	315.54	109.30	65742.03
Sep, 2030	315.01	109.83	65632.20
Oct, 2030	314.49	110.35	65521.85
Nov, 2030	313.96	110.88	65410.97
Dec, 2030	313.43	111.41	65299.56
Jan, 2031	312.89	111.95	65187.61
Feb, 2031	312.36	112.48	65075.13
Mar, 2031	311.82	113.02	64962.11
Apr, 2031	311.28	113.56	64848.54
May, 2031	310.73	114.11	64734.44
Jun, 2031	310.19	114.65	64619.78
Jul, 2031	309.64	115.20	64504.58
Aug, 2031	309.08	115.76	64388.82
Sep, 2031	308.53	116.31	64272.51
Oct, 2031	307.97	116.87	64155.65
Nov, 2031	307.41	117.43	64038.22
Dec, 2031	306.85	117.99	63920.23
Jan, 2032	306.28	118.56	63801.67
Feb, 2032	305.72	119.12	63682.55
Mar, 2032	305.15	119.69	63562.85
Apr, 2032	304.57	120.27	63442.59
May, 2032	304.00	120.84	63321.74
Jun, 2032	303.42	121.42	63200.32
Jul, 2032	302.83	122.01	63078.31
Aug, 2032	302.25	122.59	62955.72
Sep, 2032	301.66	123.18	62832.55
Oct, 2032	301.07	123.77	62708.78
Nov, 2032	300.48	124.36	62584.42
Dec, 2032	299.88	124.96	62459.46
Jan, 2033	299.28	125.56	62333.91
Feb, 2033	298.68	126.16	62207.75
Mar, 2033	298.08	126.76	62080.99
Apr, 2033	297.47	127.37	61953.62
May, 2033	296.86	127.98	61825.64
Jun, 2033	296.25	128.59	61697.05
Jul, 2033	295.63	129.21	61567.84
Aug, 2033	295.01	129.83	61438.01
Sep, 2033	294.39	130.45	61307.57
Oct, 2033	293.77	131.07	61176.49
Nov, 2033	293.14	131.70	61044.79
Dec, 2033	292.51	132.33	60912.45
Jan, 2034	291.87	132.97	60779.49
Feb, 2034	291.24	133.60	60645.88
Mar, 2034	290.59	134.25	60511.64
Apr, 2034	289.95	134.89	60376.75
May, 2034	289.31	135.53	60241.21
Jun, 2034	288.66	136.18	60105.03
Jul, 2034	288.00	136.84	59968.19
Aug, 2034	287.35	137.49	59830.70
Sep, 2034	286.69	138.15	59692.55
Oct, 2034	286.03	138.81	59553.74
Nov, 2034	285.36	139.48	59414.26
Dec, 2034	284.69	140.15	59274.11
Jan, 2035	284.02	140.82	59133.29
Feb, 2035	283.35	141.49	58991.80
Mar, 2035	282.67	142.17	58849.63
Apr, 2035	281.99	142.85	58706.78
May, 2035	281.30	143.54	58563.24
Jun, 2035	280.62	144.22	58419.01
Jul, 2035	279.92	144.92	58274.10
Aug, 2035	279.23	145.61	58128.49
Sep, 2035	278.53	146.31	57982.18
Oct, 2035	277.83	147.01	57835.17
Nov, 2035	277.13	147.71	57687.46
Dec, 2035	276.42	148.42	57539.04
Jan, 2036	275.71	149.13	57389.91
Feb, 2036	274.99	149.85	57240.06
Mar, 2036	274.28	150.56	57089.50
Apr, 2036	273.55	151.29	56938.21
May, 2036	272.83	152.01	56786.20
Jun, 2036	272.10	152.74	56633.46
Jul, 2036	271.37	153.47	56479.99
Aug, 2036	270.63	154.21	56325.78
Sep, 2036	269.89	154.95	56170.84
Oct, 2036	269.15	155.69	56015.15
Nov, 2036	268.41	156.43	55858.71
Dec, 2036	267.66	157.18	55701.53
Jan, 2037	266.90	157.94	55543.59
Feb, 2037	266.15	158.69	55384.90
Mar, 2037	265.39	159.45	55225.44
Apr, 2037	264.62	160.22	55065.23
May, 2037	263.85	160.99	54904.24
Jun, 2037	263.08	161.76	54742.48
Jul, 2037	262.31	162.53	54579.95
Aug, 2037	261.53	163.31	54416.64
Sep, 2037	260.75	164.09	54252.55
Oct, 2037	259.96	164.88	54087.67
Nov, 2037	259.17	165.67	53922.00
Dec, 2037	258.38	166.46	53755.53
Jan, 2038	257.58	167.26	53588.27
Feb, 2038	256.78	168.06	53420.21
Mar, 2038	255.97	168.87	53251.34
Apr, 2038	255.16	169.68	53081.66
May, 2038	254.35	170.49	52911.17
Jun, 2038	253.53	171.31	52739.87
Jul, 2038	252.71	172.13	52567.74
Aug, 2038	251.89	172.95	52394.78
Sep, 2038	251.06	173.78	52221.00
Oct, 2038	250.23	174.61	52046.39
Nov, 2038	249.39	175.45	51870.94
Dec, 2038	248.55	176.29	51694.65
Jan, 2039	247.70	177.14	51517.51
Feb, 2039	246.85	177.99	51339.52
Mar, 2039	246.00	178.84	51160.69
Apr, 2039	245.14	179.70	50980.99
May, 2039	244.28	180.56	50800.43
Jun, 2039	243.42	181.42	50619.01
Jul, 2039	242.55	182.29	50436.72
Aug, 2039	241.68	183.16	50253.56
Sep, 2039	240.80	184.04	50069.52
Oct, 2039	239.92	184.92	49884.59
Nov, 2039	239.03	185.81	49698.78
Dec, 2039	238.14	186.70	49512.08
Jan, 2040	237.25	187.59	49324.49
Feb, 2040	236.35	188.49	49136.00
Mar, 2040	235.44	189.40	48946.60
Apr, 2040	234.54	190.30	48756.30
May, 2040	233.62	191.22	48565.08
Jun, 2040	232.71	192.13	48372.95
Jul, 2040	231.79	193.05	48179.89
Aug, 2040	230.86	193.98	47985.92
Sep, 2040	229.93	194.91	47791.01
Oct, 2040	229.00	195.84	47595.17
Nov, 2040	228.06	196.78	47398.39
Dec, 2040	227.12	197.72	47200.66
Jan, 2041	226.17	198.67	47001.99
Feb, 2041	225.22	199.62	46802.37
Mar, 2041	224.26	200.58	46601.79
Apr, 2041	223.30	201.54	46400.25
May, 2041	222.33	202.51	46197.75
Jun, 2041	221.36	203.48	45994.27
Jul, 2041	220.39	204.45	45789.82
Aug, 2041	219.41	205.43	45584.39
Sep, 2041	218.43	206.41	45377.98
Oct, 2041	217.44	207.40	45170.57
Nov, 2041	216.44	208.40	44962.17
Dec, 2041	215.44	209.40	44752.78
Jan, 2042	214.44	210.40	44542.38
Feb, 2042	213.43	211.41	44330.97
Mar, 2042	212.42	212.42	44118.55
Apr, 2042	211.40	213.44	43905.11
May, 2042	210.38	214.46	43690.65
Jun, 2042	209.35	215.49	43475.16
Jul, 2042	208.32	216.52	43258.64
Aug, 2042	207.28	217.56	43041.08
Sep, 2042	206.24	218.60	42822.48
Oct, 2042	205.19	219.65	42602.83
Nov, 2042	204.14	220.70	42382.13
Dec, 2042	203.08	221.76	42160.37
Jan, 2043	202.02	222.82	41937.55
Feb, 2043	200.95	223.89	41713.66
Mar, 2043	199.88	224.96	41488.70
Apr, 2043	198.80	226.04	41262.66
May, 2043	197.72	227.12	41035.53
Jun, 2043	196.63	228.21	40807.32
Jul, 2043	195.54	229.30	40578.02
Aug, 2043	194.44	230.40	40347.61
Sep, 2043	193.33	231.51	40116.11
Oct, 2043	192.22	232.62	39883.49
Nov, 2043	191.11	233.73	39649.76
Dec, 2043	189.99	234.85	39414.91
Jan, 2044	188.86	235.98	39178.93
Feb, 2044	187.73	237.11	38941.82
Mar, 2044	186.60	238.24	38703.58
Apr, 2044	185.45	239.39	38464.19
May, 2044	184.31	240.53	38223.66
Jun, 2044	183.16	241.68	37981.98
Jul, 2044	182.00	242.84	37739.13
Aug, 2044	180.83	244.01	37495.13
Sep, 2044	179.66	245.18	37249.95
Oct, 2044	178.49	246.35	37003.60
Nov, 2044	177.31	247.53	36756.07
Dec, 2044	176.12	248.72	36507.35
Jan, 2045	174.93	249.91	36257.44
Feb, 2045	173.73	251.11	36006.34
Mar, 2045	172.53	252.31	35754.03
Apr, 2045	171.32	253.52	35500.51
May, 2045	170.11	254.73	35245.77
Jun, 2045	168.89	255.95	34989.82
Jul, 2045	167.66	257.18	34732.64
Aug, 2045	166.43	258.41	34474.23
Sep, 2045	165.19	259.65	34214.58
Oct, 2045	163.94	260.90	33953.68
Nov, 2045	162.69	262.15	33691.54
Dec, 2045	161.44	263.40	33428.13
Jan, 2046	160.18	264.66	33163.47
Feb, 2046	158.91	265.93	32897.54
Mar, 2046	157.63	267.21	32630.33
Apr, 2046	156.35	268.49	32361.85
May, 2046	155.07	269.77	32092.07
Jun, 2046	153.77	271.07	31821.01
Jul, 2046	152.48	272.36	31548.64
Aug, 2046	151.17	273.67	31274.97
Sep, 2046	149.86	274.98	30999.99
Oct, 2046	148.54	276.30	30723.70
Nov, 2046	147.22	277.62	30446.07
Dec, 2046	145.89	278.95	30167.12
Jan, 2047	144.55	280.29	29886.83
Feb, 2047	143.21	281.63	29605.20
Mar, 2047	141.86	282.98	29322.22
Apr, 2047	140.50	284.34	29037.88
May, 2047	139.14	285.70	28752.18
Jun, 2047	137.77	287.07	28465.11
Jul, 2047	136.40	288.44	28176.67
Aug, 2047	135.01	289.83	27886.84
Sep, 2047	133.62	291.22	27595.62
Oct, 2047	132.23	292.61	27303.01
Nov, 2047	130.83	294.01	27009.00
Dec, 2047	129.42	295.42	26713.58
Jan, 2048	128.00	296.84	26416.74
Feb, 2048	126.58	298.26	26118.48
Mar, 2048	125.15	299.69	25818.79
Apr, 2048	123.72	301.12	25517.67
May, 2048	122.27	302.57	25215.10
Jun, 2048	120.82	304.02	24911.08
Jul, 2048	119.37	305.47	24605.61
Aug, 2048	117.90	306.94	24298.67
Sep, 2048	116.43	308.41	23990.26
Oct, 2048	114.95	309.89	23680.37
Nov, 2048	113.47	311.37	23369.00
Dec, 2048	111.98	312.86	23056.14
Jan, 2049	110.48	314.36	22741.77
Feb, 2049	108.97	315.87	22425.91
Mar, 2049	107.46	317.38	22108.52
Apr, 2049	105.94	318.90	21789.62
May, 2049	104.41	320.43	21469.19
Jun, 2049	102.87	321.97	21147.22
Jul, 2049	101.33	323.51	20823.71
Aug, 2049	99.78	325.06	20498.65
Sep, 2049	98.22	326.62	20172.03
Oct, 2049	96.66	328.18	19843.85
Nov, 2049	95.09	329.75	19514.10
Dec, 2049	93.51	331.33	19182.76
Jan, 2050	91.92	332.92	18849.84
Feb, 2050	90.32	334.52	18515.32
Mar, 2050	88.72	336.12	18179.20
Apr, 2050	87.11	337.73	17841.47
May, 2050	85.49	339.35	17502.12
Jun, 2050	83.86	340.98	17161.14
Jul, 2050	82.23	342.61	16818.54
Aug, 2050	80.59	344.25	16474.28
Sep, 2050	78.94	345.90	16128.38
Oct, 2050	77.28	347.56	15780.83
Nov, 2050	75.62	349.22	15431.60
Dec, 2050	73.94	350.90	15080.70
Jan, 2051	72.26	352.58	14728.13
Feb, 2051	70.57	354.27	14373.86
Mar, 2051	68.87	355.97	14017.89
Apr, 2051	67.17	357.67	13660.22
May, 2051	65.46	359.38	13300.84
Jun, 2051	63.73	361.11	12939.73
Jul, 2051	62.00	362.84	12576.89
Aug, 2051	60.26	364.58	12212.32
Sep, 2051	58.52	366.32	11846.00
Oct, 2051	56.76	368.08	11477.92
Nov, 2051	55.00	369.84	11108.08
Dec, 2051	53.23	371.61	10736.46
Jan, 2052	51.45	373.39	10363.07
Feb, 2052	49.66	375.18	9987.88
Mar, 2052	47.86	376.98	9610.90
Apr, 2052	46.05	378.79	9232.12
May, 2052	44.24	380.60	8851.51
Jun, 2052	42.41	382.43	8469.09
Jul, 2052	40.58	384.26	8084.83
Aug, 2052	38.74	386.10	7698.73
Sep, 2052	36.89	387.95	7310.78
Oct, 2052	35.03	389.81	6920.97
Nov, 2052	33.16	391.68	6529.29
Dec, 2052	31.29	393.55	6135.74
Jan, 2053	29.40	395.44	5740.30
Feb, 2053	27.51	397.33	5342.96
Mar, 2053	25.60	399.24	4943.72
Apr, 2053	23.69	401.15	4542.57
May, 2053	21.77	403.07	4139.50
Jun, 2053	19.84	405.00	3734.49
Jul, 2053	17.89	406.95	3327.55
Aug, 2053	15.94	408.90	2918.65
Sep, 2053	13.99	410.85	2507.80
Oct, 2053	12.02	412.82	2094.97
Nov, 2053	10.04	414.80	1680.17
Dec, 2053	8.05	416.79	1263.38
Jan, 2054	6.05	418.79	844.60
Feb, 2054	4.05	420.79	423.80
Mar, 2054	2.03	422.81	1.00