Mortgage Parameters

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

Mortgage Summary

Property Total:	$160,380
Down Payment	$48,114
Mortgage Amount:	$112,266
Mortgage Payment:	$655.15 / month
Estimated Tax:	+ $89.10 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $744.25 / month
Total Interest Paid:	$123,588.00 over 30 years
Total Tax Paid:	$32,076.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	537.94	117.21	112148.79
Jun, 2024	537.38	117.77	112031.02
Jul, 2024	536.82	118.33	111912.69
Aug, 2024	536.25	118.90	111793.78
Sep, 2024	535.68	119.47	111674.31
Oct, 2024	535.11	120.04	111554.27
Nov, 2024	534.53	120.62	111433.65
Dec, 2024	533.95	121.20	111312.45
Jan, 2025	533.37	121.78	111190.68
Feb, 2025	532.79	122.36	111068.31
Mar, 2025	532.20	122.95	110945.37
Apr, 2025	531.61	123.54	110821.83
May, 2025	531.02	124.13	110697.70
Jun, 2025	530.43	124.72	110572.98
Jul, 2025	529.83	125.32	110447.66
Aug, 2025	529.23	125.92	110321.73
Sep, 2025	528.62	126.53	110195.21
Oct, 2025	528.02	127.13	110068.08
Nov, 2025	527.41	127.74	109940.34
Dec, 2025	526.80	128.35	109811.98
Jan, 2026	526.18	128.97	109683.02
Feb, 2026	525.56	129.59	109553.43
Mar, 2026	524.94	130.21	109423.23
Apr, 2026	524.32	130.83	109292.39
May, 2026	523.69	131.46	109160.94
Jun, 2026	523.06	132.09	109028.85
Jul, 2026	522.43	132.72	108896.13
Aug, 2026	521.79	133.36	108762.77
Sep, 2026	521.15	134.00	108628.78
Oct, 2026	520.51	134.64	108494.14
Nov, 2026	519.87	135.28	108358.86
Dec, 2026	519.22	135.93	108222.93
Jan, 2027	518.57	136.58	108086.35
Feb, 2027	517.91	137.24	107949.11
Mar, 2027	517.26	137.89	107811.22
Apr, 2027	516.60	138.55	107672.66
May, 2027	515.93	139.22	107533.44
Jun, 2027	515.26	139.89	107393.56
Jul, 2027	514.59	140.56	107253.00
Aug, 2027	513.92	141.23	107111.77
Sep, 2027	513.24	141.91	106969.87
Oct, 2027	512.56	142.59	106827.28
Nov, 2027	511.88	143.27	106684.01
Dec, 2027	511.19	143.96	106540.06
Jan, 2028	510.50	144.65	106395.41
Feb, 2028	509.81	145.34	106250.07
Mar, 2028	509.11	146.04	106104.04
Apr, 2028	508.42	146.73	105957.30
May, 2028	507.71	147.44	105809.86
Jun, 2028	507.01	148.14	105661.72
Jul, 2028	506.30	148.85	105512.87
Aug, 2028	505.58	149.57	105363.30
Sep, 2028	504.87	150.28	105213.01
Oct, 2028	504.15	151.00	105062.01
Nov, 2028	503.42	151.73	104910.28
Dec, 2028	502.70	152.45	104757.83
Jan, 2029	501.96	153.19	104604.64
Feb, 2029	501.23	153.92	104450.72
Mar, 2029	500.49	154.66	104296.07
Apr, 2029	499.75	155.40	104140.67
May, 2029	499.01	156.14	103984.52
Jun, 2029	498.26	156.89	103827.63
Jul, 2029	497.51	157.64	103669.99
Aug, 2029	496.75	158.40	103511.59
Sep, 2029	495.99	159.16	103352.44
Oct, 2029	495.23	159.92	103192.52
Nov, 2029	494.46	160.69	103031.83
Dec, 2029	493.69	161.46	102870.38
Jan, 2030	492.92	162.23	102708.15
Feb, 2030	492.14	163.01	102545.14
Mar, 2030	491.36	163.79	102381.35
Apr, 2030	490.58	164.57	102216.78
May, 2030	489.79	165.36	102051.42
Jun, 2030	489.00	166.15	101885.26
Jul, 2030	488.20	166.95	101718.31
Aug, 2030	487.40	167.75	101550.56
Sep, 2030	486.60	168.55	101382.01
Oct, 2030	485.79	169.36	101212.65
Nov, 2030	484.98	170.17	101042.48
Dec, 2030	484.16	170.99	100871.49
Jan, 2031	483.34	171.81	100699.68
Feb, 2031	482.52	172.63	100527.05
Mar, 2031	481.69	173.46	100353.59
Apr, 2031	480.86	174.29	100179.30
May, 2031	480.03	175.12	100004.18
Jun, 2031	479.19	175.96	99828.22
Jul, 2031	478.34	176.81	99651.41
Aug, 2031	477.50	177.65	99473.76
Sep, 2031	476.65	178.50	99295.25
Oct, 2031	475.79	179.36	99115.89
Nov, 2031	474.93	180.22	98935.67
Dec, 2031	474.07	181.08	98754.59
Jan, 2032	473.20	181.95	98572.64
Feb, 2032	472.33	182.82	98389.81
Mar, 2032	471.45	183.70	98206.11
Apr, 2032	470.57	184.58	98021.54
May, 2032	469.69	185.46	97836.07
Jun, 2032	468.80	186.35	97649.72
Jul, 2032	467.90	187.25	97462.48
Aug, 2032	467.01	188.14	97274.33
Sep, 2032	466.11	189.04	97085.29
Oct, 2032	465.20	189.95	96895.34
Nov, 2032	464.29	190.86	96704.48
Dec, 2032	463.38	191.77	96512.71
Jan, 2033	462.46	192.69	96320.01
Feb, 2033	461.53	193.62	96126.40
Mar, 2033	460.61	194.54	95931.85
Apr, 2033	459.67	195.48	95736.37
May, 2033	458.74	196.41	95539.96
Jun, 2033	457.80	197.35	95342.61
Jul, 2033	456.85	198.30	95144.31
Aug, 2033	455.90	199.25	94945.06
Sep, 2033	454.95	200.20	94744.85
Oct, 2033	453.99	201.16	94543.69
Nov, 2033	453.02	202.13	94341.56
Dec, 2033	452.05	203.10	94138.46
Jan, 2034	451.08	204.07	93934.39
Feb, 2034	450.10	205.05	93729.34
Mar, 2034	449.12	206.03	93523.31
Apr, 2034	448.13	207.02	93316.30
May, 2034	447.14	208.01	93108.29
Jun, 2034	446.14	209.01	92899.28
Jul, 2034	445.14	210.01	92689.27
Aug, 2034	444.14	211.01	92478.26
Sep, 2034	443.12	212.03	92266.24
Oct, 2034	442.11	213.04	92053.19
Nov, 2034	441.09	214.06	91839.13
Dec, 2034	440.06	215.09	91624.05
Jan, 2035	439.03	216.12	91407.93
Feb, 2035	438.00	217.15	91190.77
Mar, 2035	436.96	218.19	90972.58
Apr, 2035	435.91	219.24	90753.34
May, 2035	434.86	220.29	90533.05
Jun, 2035	433.80	221.35	90311.70
Jul, 2035	432.74	222.41	90089.30
Aug, 2035	431.68	223.47	89865.82
Sep, 2035	430.61	224.54	89641.28
Oct, 2035	429.53	225.62	89415.66
Nov, 2035	428.45	226.70	89188.96
Dec, 2035	427.36	227.79	88961.18
Jan, 2036	426.27	228.88	88732.30
Feb, 2036	425.18	229.97	88502.32
Mar, 2036	424.07	231.08	88271.25
Apr, 2036	422.97	232.18	88039.06
May, 2036	421.85	233.30	87805.77
Jun, 2036	420.74	234.41	87571.35
Jul, 2036	419.61	235.54	87335.82
Aug, 2036	418.48	236.67	87099.15
Sep, 2036	417.35	237.80	86861.35
Oct, 2036	416.21	238.94	86622.41
Nov, 2036	415.07	240.08	86382.33
Dec, 2036	413.92	241.23	86141.09
Jan, 2037	412.76	242.39	85898.70
Feb, 2037	411.60	243.55	85655.15
Mar, 2037	410.43	244.72	85410.43
Apr, 2037	409.26	245.89	85164.54
May, 2037	408.08	247.07	84917.47
Jun, 2037	406.90	248.25	84669.22
Jul, 2037	405.71	249.44	84419.77
Aug, 2037	404.51	250.64	84169.13
Sep, 2037	403.31	251.84	83917.29
Oct, 2037	402.10	253.05	83664.25
Nov, 2037	400.89	254.26	83409.99
Dec, 2037	399.67	255.48	83154.51
Jan, 2038	398.45	256.70	82897.81
Feb, 2038	397.22	257.93	82639.88
Mar, 2038	395.98	259.17	82380.71
Apr, 2038	394.74	260.41	82120.30
May, 2038	393.49	261.66	81858.65
Jun, 2038	392.24	262.91	81595.74
Jul, 2038	390.98	264.17	81331.57
Aug, 2038	389.71	265.44	81066.13
Sep, 2038	388.44	266.71	80799.42
Oct, 2038	387.16	267.99	80531.43
Nov, 2038	385.88	269.27	80262.16
Dec, 2038	384.59	270.56	79991.60
Jan, 2039	383.29	271.86	79719.75
Feb, 2039	381.99	273.16	79446.59
Mar, 2039	380.68	274.47	79172.12
Apr, 2039	379.37	275.78	78896.34
May, 2039	378.04	277.11	78619.23
Jun, 2039	376.72	278.43	78340.80
Jul, 2039	375.38	279.77	78061.03
Aug, 2039	374.04	281.11	77779.92
Sep, 2039	372.70	282.45	77497.47
Oct, 2039	371.34	283.81	77213.66
Nov, 2039	369.98	285.17	76928.49
Dec, 2039	368.62	286.53	76641.96
Jan, 2040	367.24	287.91	76354.05
Feb, 2040	365.86	289.29	76064.76
Mar, 2040	364.48	290.67	75774.09
Apr, 2040	363.08	292.07	75482.03
May, 2040	361.68	293.47	75188.56
Jun, 2040	360.28	294.87	74893.69
Jul, 2040	358.87	296.28	74597.40
Aug, 2040	357.45	297.70	74299.70
Sep, 2040	356.02	299.13	74000.57
Oct, 2040	354.59	300.56	73700.01
Nov, 2040	353.15	302.00	73398.00
Dec, 2040	351.70	303.45	73094.55
Jan, 2041	350.24	304.91	72789.65
Feb, 2041	348.78	306.37	72483.28
Mar, 2041	347.32	307.83	72175.44
Apr, 2041	345.84	309.31	71866.14
May, 2041	344.36	310.79	71555.34
Jun, 2041	342.87	312.28	71243.06
Jul, 2041	341.37	313.78	70929.29
Aug, 2041	339.87	315.28	70614.01
Sep, 2041	338.36	316.79	70297.21
Oct, 2041	336.84	318.31	69978.91
Nov, 2041	335.32	319.83	69659.07
Dec, 2041	333.78	321.37	69337.70
Jan, 2042	332.24	322.91	69014.80
Feb, 2042	330.70	324.45	68690.34
Mar, 2042	329.14	326.01	68364.33
Apr, 2042	327.58	327.57	68036.76
May, 2042	326.01	329.14	67707.62
Jun, 2042	324.43	330.72	67376.91
Jul, 2042	322.85	332.30	67044.60
Aug, 2042	321.26	333.89	66710.71
Sep, 2042	319.66	335.49	66375.21
Oct, 2042	318.05	337.10	66038.11
Nov, 2042	316.43	338.72	65699.39
Dec, 2042	314.81	340.34	65359.05
Jan, 2043	313.18	341.97	65017.08
Feb, 2043	311.54	343.61	64673.47
Mar, 2043	309.89	345.26	64328.22
Apr, 2043	308.24	346.91	63981.31
May, 2043	306.58	348.57	63632.73
Jun, 2043	304.91	350.24	63282.49
Jul, 2043	303.23	351.92	62930.57
Aug, 2043	301.54	353.61	62576.96
Sep, 2043	299.85	355.30	62221.66
Oct, 2043	298.15	357.00	61864.65
Nov, 2043	296.43	358.72	61505.94
Dec, 2043	294.72	360.43	61145.50
Jan, 2044	292.99	362.16	60783.34
Feb, 2044	291.25	363.90	60419.45
Mar, 2044	289.51	365.64	60053.81
Apr, 2044	287.76	367.39	59686.42
May, 2044	286.00	369.15	59317.26
Jun, 2044	284.23	370.92	58946.34
Jul, 2044	282.45	372.70	58573.64
Aug, 2044	280.67	374.48	58199.16
Sep, 2044	278.87	376.28	57822.88
Oct, 2044	277.07	378.08	57444.80
Nov, 2044	275.26	379.89	57064.90
Dec, 2044	273.44	381.71	56683.19
Jan, 2045	271.61	383.54	56299.65
Feb, 2045	269.77	385.38	55914.26
Mar, 2045	267.92	387.23	55527.04
Apr, 2045	266.07	389.08	55137.95
May, 2045	264.20	390.95	54747.01
Jun, 2045	262.33	392.82	54354.19
Jul, 2045	260.45	394.70	53959.48
Aug, 2045	258.56	396.59	53562.89
Sep, 2045	256.66	398.49	53164.40
Oct, 2045	254.75	400.40	52763.99
Nov, 2045	252.83	402.32	52361.67
Dec, 2045	250.90	404.25	51957.42
Jan, 2046	248.96	406.19	51551.23
Feb, 2046	247.02	408.13	51143.10
Mar, 2046	245.06	410.09	50733.01
Apr, 2046	243.10	412.05	50320.95
May, 2046	241.12	414.03	49906.92
Jun, 2046	239.14	416.01	49490.91
Jul, 2046	237.14	418.01	49072.91
Aug, 2046	235.14	420.01	48652.90
Sep, 2046	233.13	422.02	48230.88
Oct, 2046	231.11	424.04	47806.83
Nov, 2046	229.07	426.08	47380.76
Dec, 2046	227.03	428.12	46952.64
Jan, 2047	224.98	430.17	46522.47
Feb, 2047	222.92	432.23	46090.24
Mar, 2047	220.85	434.30	45655.94
Apr, 2047	218.77	436.38	45219.56
May, 2047	216.68	438.47	44781.08
Jun, 2047	214.58	440.57	44340.51
Jul, 2047	212.46	442.69	43897.83
Aug, 2047	210.34	444.81	43453.02
Sep, 2047	208.21	446.94	43006.08
Oct, 2047	206.07	449.08	42557.00
Nov, 2047	203.92	451.23	42105.77
Dec, 2047	201.76	453.39	41652.38
Jan, 2048	199.58	455.57	41196.81
Feb, 2048	197.40	457.75	40739.06
Mar, 2048	195.21	459.94	40279.12
Apr, 2048	193.00	462.15	39816.98
May, 2048	190.79	464.36	39352.62
Jun, 2048	188.56	466.59	38886.03
Jul, 2048	186.33	468.82	38417.21
Aug, 2048	184.08	471.07	37946.14
Sep, 2048	181.83	473.32	37472.82
Oct, 2048	179.56	475.59	36997.22
Nov, 2048	177.28	477.87	36519.35
Dec, 2048	174.99	480.16	36039.19
Jan, 2049	172.69	482.46	35556.73
Feb, 2049	170.38	484.77	35071.96
Mar, 2049	168.05	487.10	34584.86
Apr, 2049	165.72	489.43	34095.43
May, 2049	163.37	491.78	33603.65
Jun, 2049	161.02	494.13	33109.52
Jul, 2049	158.65	496.50	32613.02
Aug, 2049	156.27	498.88	32114.14
Sep, 2049	153.88	501.27	31612.87
Oct, 2049	151.48	503.67	31109.20
Nov, 2049	149.06	506.09	30603.11
Dec, 2049	146.64	508.51	30094.60
Jan, 2050	144.20	510.95	29583.66
Feb, 2050	141.76	513.39	29070.26
Mar, 2050	139.30	515.85	28554.41
Apr, 2050	136.82	518.33	28036.08
May, 2050	134.34	520.81	27515.27
Jun, 2050	131.84	523.31	26991.96
Jul, 2050	129.34	525.81	26466.15
Aug, 2050	126.82	528.33	25937.82
Sep, 2050	124.29	530.86	25406.95
Oct, 2050	121.74	533.41	24873.54
Nov, 2050	119.19	535.96	24337.58
Dec, 2050	116.62	538.53	23799.05
Jan, 2051	114.04	541.11	23257.93
Feb, 2051	111.44	543.71	22714.23
Mar, 2051	108.84	546.31	22167.92
Apr, 2051	106.22	548.93	21618.99
May, 2051	103.59	551.56	21067.43
Jun, 2051	100.95	554.20	20513.23
Jul, 2051	98.29	556.86	19956.37
Aug, 2051	95.62	559.53	19396.84
Sep, 2051	92.94	562.21	18834.64
Oct, 2051	90.25	564.90	18269.74
Nov, 2051	87.54	567.61	17702.13
Dec, 2051	84.82	570.33	17131.80
Jan, 2052	82.09	573.06	16558.74
Feb, 2052	79.34	575.81	15982.94
Mar, 2052	76.58	578.57	15404.37
Apr, 2052	73.81	581.34	14823.03
May, 2052	71.03	584.12	14238.91
Jun, 2052	68.23	586.92	13651.99
Jul, 2052	65.42	589.73	13062.25
Aug, 2052	62.59	592.56	12469.69
Sep, 2052	59.75	595.40	11874.29
Oct, 2052	56.90	598.25	11276.04
Nov, 2052	54.03	601.12	10674.92
Dec, 2052	51.15	604.00	10070.92
Jan, 2053	48.26	606.89	9464.03
Feb, 2053	45.35	609.80	8854.23
Mar, 2053	42.43	612.72	8241.51
Apr, 2053	39.49	615.66	7625.85
May, 2053	36.54	618.61	7007.24
Jun, 2053	33.58	621.57	6385.66
Jul, 2053	30.60	624.55	5761.11
Aug, 2053	27.61	627.54	5133.57
Sep, 2053	24.60	630.55	4503.01
Oct, 2053	21.58	633.57	3869.44
Nov, 2053	18.54	636.61	3232.83
Dec, 2053	15.49	639.66	2593.17
Jan, 2054	12.43	642.72	1950.45
Feb, 2054	9.35	645.80	1304.64
Mar, 2054	6.25	648.90	655.75
Apr, 2054	3.14	652.01	3.74