Mortgage Parameters

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

Mortgage Summary

Property Total:	$160,740
Down Payment	$48,222
Mortgage Amount:	$112,518
Mortgage Payment:	$656.62 / month
Estimated Tax:	+ $89.30 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $745.92 / month
Total Interest Paid:	$123,865.20 over 30 years
Total Tax Paid:	$32,148.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	539.15	117.47	112400.53
May, 2024	538.59	118.03	112282.49
Jun, 2024	538.02	118.60	112163.89
Jul, 2024	537.45	119.17	112044.73
Aug, 2024	536.88	119.74	111924.99
Sep, 2024	536.31	120.31	111804.68
Oct, 2024	535.73	120.89	111683.79
Nov, 2024	535.15	121.47	111562.32
Dec, 2024	534.57	122.05	111440.27
Jan, 2025	533.98	122.64	111317.63
Feb, 2025	533.40	123.22	111194.41
Mar, 2025	532.81	123.81	111070.59
Apr, 2025	532.21	124.41	110946.19
May, 2025	531.62	125.00	110821.19
Jun, 2025	531.02	125.60	110695.58
Jul, 2025	530.42	126.20	110569.38
Aug, 2025	529.81	126.81	110442.57
Sep, 2025	529.20	127.42	110315.16
Oct, 2025	528.59	128.03	110187.13
Nov, 2025	527.98	128.64	110058.49
Dec, 2025	527.36	129.26	109929.23
Jan, 2026	526.74	129.88	109799.36
Feb, 2026	526.12	130.50	109668.86
Mar, 2026	525.50	131.12	109537.74
Apr, 2026	524.87	131.75	109405.98
May, 2026	524.24	132.38	109273.60
Jun, 2026	523.60	133.02	109140.58
Jul, 2026	522.97	133.65	109006.93
Aug, 2026	522.32	134.30	108872.63
Sep, 2026	521.68	134.94	108737.69
Oct, 2026	521.03	135.59	108602.11
Nov, 2026	520.39	136.23	108465.87
Dec, 2026	519.73	136.89	108328.99
Jan, 2027	519.08	137.54	108191.44
Feb, 2027	518.42	138.20	108053.24
Mar, 2027	517.76	138.86	107914.38
Apr, 2027	517.09	139.53	107774.85
May, 2027	516.42	140.20	107634.65
Jun, 2027	515.75	140.87	107493.78
Jul, 2027	515.07	141.55	107352.23
Aug, 2027	514.40	142.22	107210.01
Sep, 2027	513.71	142.91	107067.10
Oct, 2027	513.03	143.59	106923.51
Nov, 2027	512.34	144.28	106779.23
Dec, 2027	511.65	144.97	106634.26
Jan, 2028	510.96	145.66	106488.60
Feb, 2028	510.26	146.36	106342.24
Mar, 2028	509.56	147.06	106195.17
Apr, 2028	508.85	147.77	106047.41
May, 2028	508.14	148.48	105898.93
Jun, 2028	507.43	149.19	105749.74
Jul, 2028	506.72	149.90	105599.84
Aug, 2028	506.00	150.62	105449.22
Sep, 2028	505.28	151.34	105297.88
Oct, 2028	504.55	152.07	105145.81
Nov, 2028	503.82	152.80	104993.01
Dec, 2028	503.09	153.53	104839.48
Jan, 2029	502.36	154.26	104685.22
Feb, 2029	501.62	155.00	104530.22
Mar, 2029	500.87	155.75	104374.47
Apr, 2029	500.13	156.49	104217.98
May, 2029	499.38	157.24	104060.74
Jun, 2029	498.62	158.00	103902.74
Jul, 2029	497.87	158.75	103743.99
Aug, 2029	497.11	159.51	103584.47
Sep, 2029	496.34	160.28	103424.20
Oct, 2029	495.57	161.05	103263.15
Nov, 2029	494.80	161.82	103101.33
Dec, 2029	494.03	162.59	102938.74
Jan, 2030	493.25	163.37	102775.37
Feb, 2030	492.47	164.15	102611.21
Mar, 2030	491.68	164.94	102446.27
Apr, 2030	490.89	165.73	102280.54
May, 2030	490.09	166.53	102114.01
Jun, 2030	489.30	167.32	101946.69
Jul, 2030	488.49	168.13	101778.57
Aug, 2030	487.69	168.93	101609.63
Sep, 2030	486.88	169.74	101439.89
Oct, 2030	486.07	170.55	101269.34
Nov, 2030	485.25	171.37	101097.97
Dec, 2030	484.43	172.19	100925.78
Jan, 2031	483.60	173.02	100752.76
Feb, 2031	482.77	173.85	100578.91
Mar, 2031	481.94	174.68	100404.23
Apr, 2031	481.10	175.52	100228.72
May, 2031	480.26	176.36	100052.36
Jun, 2031	479.42	177.20	99875.16
Jul, 2031	478.57	178.05	99697.11
Aug, 2031	477.72	178.90	99518.20
Sep, 2031	476.86	179.76	99338.44
Oct, 2031	476.00	180.62	99157.82
Nov, 2031	475.13	181.49	98976.33
Dec, 2031	474.26	182.36	98793.97
Jan, 2032	473.39	183.23	98610.74
Feb, 2032	472.51	184.11	98426.63
Mar, 2032	471.63	184.99	98241.63
Apr, 2032	470.74	185.88	98055.76
May, 2032	469.85	186.77	97868.99
Jun, 2032	468.96	187.66	97681.32
Jul, 2032	468.06	188.56	97492.76
Aug, 2032	467.15	189.47	97303.29
Sep, 2032	466.24	190.38	97112.92
Oct, 2032	465.33	191.29	96921.63
Nov, 2032	464.42	192.20	96729.42
Dec, 2032	463.50	193.12	96536.30
Jan, 2033	462.57	194.05	96342.25
Feb, 2033	461.64	194.98	96147.27
Mar, 2033	460.71	195.91	95951.35
Apr, 2033	459.77	196.85	95754.50
May, 2033	458.82	197.80	95556.71
Jun, 2033	457.88	198.74	95357.96
Jul, 2033	456.92	199.70	95158.26
Aug, 2033	455.97	200.65	94957.61
Sep, 2033	455.01	201.61	94756.00
Oct, 2033	454.04	202.58	94553.42
Nov, 2033	453.07	203.55	94349.86
Dec, 2033	452.09	204.53	94145.34
Jan, 2034	451.11	205.51	93939.83
Feb, 2034	450.13	206.49	93733.34
Mar, 2034	449.14	207.48	93525.86
Apr, 2034	448.14	208.48	93317.38
May, 2034	447.15	209.47	93107.91
Jun, 2034	446.14	210.48	92897.43
Jul, 2034	445.13	211.49	92685.94
Aug, 2034	444.12	212.50	92473.44
Sep, 2034	443.10	213.52	92259.93
Oct, 2034	442.08	214.54	92045.38
Nov, 2034	441.05	215.57	91829.82
Dec, 2034	440.02	216.60	91613.21
Jan, 2035	438.98	217.64	91395.57
Feb, 2035	437.94	218.68	91176.89
Mar, 2035	436.89	219.73	90957.16
Apr, 2035	435.84	220.78	90736.38
May, 2035	434.78	221.84	90514.53
Jun, 2035	433.72	222.90	90291.63
Jul, 2035	432.65	223.97	90067.66
Aug, 2035	431.57	225.05	89842.61
Sep, 2035	430.50	226.12	89616.49
Oct, 2035	429.41	227.21	89389.28
Nov, 2035	428.32	228.30	89160.98
Dec, 2035	427.23	229.39	88931.59
Jan, 2036	426.13	230.49	88701.10
Feb, 2036	425.03	231.59	88469.51
Mar, 2036	423.92	232.70	88236.81
Apr, 2036	422.80	233.82	88002.99
May, 2036	421.68	234.94	87768.05
Jun, 2036	420.56	236.06	87531.98
Jul, 2036	419.42	237.20	87294.79
Aug, 2036	418.29	238.33	87056.46
Sep, 2036	417.15	239.47	86816.98
Oct, 2036	416.00	240.62	86576.36
Nov, 2036	414.85	241.77	86334.58
Dec, 2036	413.69	242.93	86091.65
Jan, 2037	412.52	244.10	85847.55
Feb, 2037	411.35	245.27	85602.29
Mar, 2037	410.18	246.44	85355.84
Apr, 2037	409.00	247.62	85108.22
May, 2037	407.81	248.81	84859.41
Jun, 2037	406.62	250.00	84609.41
Jul, 2037	405.42	251.20	84358.21
Aug, 2037	404.22	252.40	84105.80
Sep, 2037	403.01	253.61	83852.19
Oct, 2037	401.79	254.83	83597.36
Nov, 2037	400.57	256.05	83341.31
Dec, 2037	399.34	257.28	83084.04
Jan, 2038	398.11	258.51	82825.53
Feb, 2038	396.87	259.75	82565.78
Mar, 2038	395.63	260.99	82304.79
Apr, 2038	394.38	262.24	82042.55
May, 2038	393.12	263.50	81779.05
Jun, 2038	391.86	264.76	81514.28
Jul, 2038	390.59	266.03	81248.25
Aug, 2038	389.31	267.31	80980.95
Sep, 2038	388.03	268.59	80712.36
Oct, 2038	386.75	269.87	80442.49
Nov, 2038	385.45	271.17	80171.32
Dec, 2038	384.15	272.47	79898.86
Jan, 2039	382.85	273.77	79625.09
Feb, 2039	381.54	275.08	79350.00
Mar, 2039	380.22	276.40	79073.60
Apr, 2039	378.89	277.73	78795.88
May, 2039	377.56	279.06	78516.82
Jun, 2039	376.23	280.39	78236.43
Jul, 2039	374.88	281.74	77954.69
Aug, 2039	373.53	283.09	77671.60
Sep, 2039	372.18	284.44	77387.16
Oct, 2039	370.81	285.81	77101.35
Nov, 2039	369.44	287.18	76814.18
Dec, 2039	368.07	288.55	76525.62
Jan, 2040	366.69	289.93	76235.69
Feb, 2040	365.30	291.32	75944.36
Mar, 2040	363.90	292.72	75651.64
Apr, 2040	362.50	294.12	75357.52
May, 2040	361.09	295.53	75061.99
Jun, 2040	359.67	296.95	74765.04
Jul, 2040	358.25	298.37	74466.67
Aug, 2040	356.82	299.80	74166.87
Sep, 2040	355.38	301.24	73865.63
Oct, 2040	353.94	302.68	73562.95
Nov, 2040	352.49	304.13	73258.82
Dec, 2040	351.03	305.59	72953.23
Jan, 2041	349.57	307.05	72646.18
Feb, 2041	348.10	308.52	72337.66
Mar, 2041	346.62	310.00	72027.66
Apr, 2041	345.13	311.49	71716.17
May, 2041	343.64	312.98	71403.19
Jun, 2041	342.14	314.48	71088.71
Jul, 2041	340.63	315.99	70772.72
Aug, 2041	339.12	317.50	70455.22
Sep, 2041	337.60	319.02	70136.20
Oct, 2041	336.07	320.55	69815.65
Nov, 2041	334.53	322.09	69493.56
Dec, 2041	332.99	323.63	69169.93
Jan, 2042	331.44	325.18	68844.75
Feb, 2042	329.88	326.74	68518.01
Mar, 2042	328.32	328.30	68189.71
Apr, 2042	326.74	329.88	67859.83
May, 2042	325.16	331.46	67528.37
Jun, 2042	323.57	333.05	67195.33
Jul, 2042	321.98	334.64	66860.68
Aug, 2042	320.37	336.25	66524.44
Sep, 2042	318.76	337.86	66186.58
Oct, 2042	317.14	339.48	65847.10
Nov, 2042	315.52	341.10	65506.00
Dec, 2042	313.88	342.74	65163.26
Jan, 2043	312.24	344.38	64818.88
Feb, 2043	310.59	346.03	64472.86
Mar, 2043	308.93	347.69	64125.17
Apr, 2043	307.27	349.35	63775.81
May, 2043	305.59	351.03	63424.79
Jun, 2043	303.91	352.71	63072.08
Jul, 2043	302.22	354.40	62717.68
Aug, 2043	300.52	356.10	62361.58
Sep, 2043	298.82	357.80	62003.78
Oct, 2043	297.10	359.52	61644.26
Nov, 2043	295.38	361.24	61283.02
Dec, 2043	293.65	362.97	60920.04
Jan, 2044	291.91	364.71	60555.33
Feb, 2044	290.16	366.46	60188.87
Mar, 2044	288.41	368.21	59820.66
Apr, 2044	286.64	369.98	59450.68
May, 2044	284.87	371.75	59078.93
Jun, 2044	283.09	373.53	58705.39
Jul, 2044	281.30	375.32	58330.07
Aug, 2044	279.50	377.12	57952.95
Sep, 2044	277.69	378.93	57574.02
Oct, 2044	275.88	380.74	57193.27
Nov, 2044	274.05	382.57	56810.71
Dec, 2044	272.22	384.40	56426.30
Jan, 2045	270.38	386.24	56040.06
Feb, 2045	268.53	388.09	55651.97
Mar, 2045	266.67	389.95	55262.01
Apr, 2045	264.80	391.82	54870.19
May, 2045	262.92	393.70	54476.49
Jun, 2045	261.03	395.59	54080.90
Jul, 2045	259.14	397.48	53683.42
Aug, 2045	257.23	399.39	53284.03
Sep, 2045	255.32	401.30	52882.73
Oct, 2045	253.40	403.22	52479.51
Nov, 2045	251.46	405.16	52074.35
Dec, 2045	249.52	407.10	51667.25
Jan, 2046	247.57	409.05	51258.21
Feb, 2046	245.61	411.01	50847.20
Mar, 2046	243.64	412.98	50434.22
Apr, 2046	241.66	414.96	50019.27
May, 2046	239.68	416.94	49602.32
Jun, 2046	237.68	418.94	49183.38
Jul, 2046	235.67	420.95	48762.43
Aug, 2046	233.65	422.97	48339.46
Sep, 2046	231.63	424.99	47914.47
Oct, 2046	229.59	427.03	47487.44
Nov, 2046	227.54	429.08	47058.36
Dec, 2046	225.49	431.13	46627.23
Jan, 2047	223.42	433.20	46194.03
Feb, 2047	221.35	435.27	45758.76
Mar, 2047	219.26	437.36	45321.40
Apr, 2047	217.17	439.45	44881.95
May, 2047	215.06	441.56	44440.39
Jun, 2047	212.94	443.68	43996.71
Jul, 2047	210.82	445.80	43550.91
Aug, 2047	208.68	447.94	43102.97
Sep, 2047	206.54	450.08	42652.88
Oct, 2047	204.38	452.24	42200.64
Nov, 2047	202.21	454.41	41746.23
Dec, 2047	200.03	456.59	41289.65
Jan, 2048	197.85	458.77	40830.87
Feb, 2048	195.65	460.97	40369.90
Mar, 2048	193.44	463.18	39906.72
Apr, 2048	191.22	465.40	39441.32
May, 2048	188.99	467.63	38973.69
Jun, 2048	186.75	469.87	38503.82
Jul, 2048	184.50	472.12	38031.70
Aug, 2048	182.24	474.38	37557.31
Sep, 2048	179.96	476.66	37080.65
Oct, 2048	177.68	478.94	36601.71
Nov, 2048	175.38	481.24	36120.47
Dec, 2048	173.08	483.54	35636.93
Jan, 2049	170.76	485.86	35151.07
Feb, 2049	168.43	488.19	34662.88
Mar, 2049	166.09	490.53	34172.36
Apr, 2049	163.74	492.88	33679.48
May, 2049	161.38	495.24	33184.24
Jun, 2049	159.01	497.61	32686.63
Jul, 2049	156.62	500.00	32186.63
Aug, 2049	154.23	502.39	31684.24
Sep, 2049	151.82	504.80	31179.44
Oct, 2049	149.40	507.22	30672.22
Nov, 2049	146.97	509.65	30162.57
Dec, 2049	144.53	512.09	29650.48
Jan, 2050	142.08	514.54	29135.94
Feb, 2050	139.61	517.01	28618.93
Mar, 2050	137.13	519.49	28099.44
Apr, 2050	134.64	521.98	27577.46
May, 2050	132.14	524.48	27052.98
Jun, 2050	129.63	526.99	26525.99
Jul, 2050	127.10	529.52	25996.48
Aug, 2050	124.57	532.05	25464.42
Sep, 2050	122.02	534.60	24929.82
Oct, 2050	119.46	537.16	24392.66
Nov, 2050	116.88	539.74	23852.92
Dec, 2050	114.30	542.32	23310.59
Jan, 2051	111.70	544.92	22765.67
Feb, 2051	109.09	547.53	22218.13
Mar, 2051	106.46	550.16	21667.98
Apr, 2051	103.83	552.79	21115.18
May, 2051	101.18	555.44	20559.74
Jun, 2051	98.52	558.10	20001.63
Jul, 2051	95.84	560.78	19440.85
Aug, 2051	93.15	563.47	18877.39
Sep, 2051	90.45	566.17	18311.22
Oct, 2051	87.74	568.88	17742.34
Nov, 2051	85.02	571.60	17170.74
Dec, 2051	82.28	574.34	16596.40
Jan, 2052	79.52	577.10	16019.30
Feb, 2052	76.76	579.86	15439.44
Mar, 2052	73.98	582.64	14856.80
Apr, 2052	71.19	585.43	14271.37
May, 2052	68.38	588.24	13683.13
Jun, 2052	65.57	591.05	13092.08
Jul, 2052	62.73	593.89	12498.19
Aug, 2052	59.89	596.73	11901.46
Sep, 2052	57.03	599.59	11301.87
Oct, 2052	54.15	602.47	10699.40
Nov, 2052	51.27	605.35	10094.05
Dec, 2052	48.37	608.25	9485.80
Jan, 2053	45.45	611.17	8874.63
Feb, 2053	42.52	614.10	8260.53
Mar, 2053	39.58	617.04	7643.49
Apr, 2053	36.63	619.99	7023.50
May, 2053	33.65	622.97	6400.53
Jun, 2053	30.67	625.95	5774.58
Jul, 2053	27.67	628.95	5145.63
Aug, 2053	24.66	631.96	4513.67
Sep, 2053	21.63	634.99	3878.68
Oct, 2053	18.59	638.03	3240.64
Nov, 2053	15.53	641.09	2599.55
Dec, 2053	12.46	644.16	1955.39
Jan, 2054	9.37	647.25	1308.14
Feb, 2054	6.27	650.35	657.78
Mar, 2054	3.15	653.47	4.32