Mortgage Parameters

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

Mortgage Summary

Property Total:	$168,500
Down Payment	$50,550
Mortgage Amount:	$117,950
Mortgage Payment:	$688.32 / month
Estimated Tax:	+ $93.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $781.93 / month
Total Interest Paid:	$129,844.80 over 30 years
Total Tax Paid:	$33,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	565.18	123.14	117826.86
Jun, 2024	564.59	123.73	117703.12
Jul, 2024	563.99	124.33	117578.80
Aug, 2024	563.40	124.92	117453.88
Sep, 2024	562.80	125.52	117328.36
Oct, 2024	562.20	126.12	117202.23
Nov, 2024	561.59	126.73	117075.51
Dec, 2024	560.99	127.33	116948.18
Jan, 2025	560.38	127.94	116820.23
Feb, 2025	559.76	128.56	116691.68
Mar, 2025	559.15	129.17	116562.50
Apr, 2025	558.53	129.79	116432.71
May, 2025	557.91	130.41	116302.30
Jun, 2025	557.28	131.04	116171.26
Jul, 2025	556.65	131.67	116039.59
Aug, 2025	556.02	132.30	115907.30
Sep, 2025	555.39	132.93	115774.37
Oct, 2025	554.75	133.57	115640.80
Nov, 2025	554.11	134.21	115506.59
Dec, 2025	553.47	134.85	115371.74
Jan, 2026	552.82	135.50	115236.24
Feb, 2026	552.17	136.15	115100.10
Mar, 2026	551.52	136.80	114963.30
Apr, 2026	550.87	137.45	114825.84
May, 2026	550.21	138.11	114687.73
Jun, 2026	549.55	138.77	114548.96
Jul, 2026	548.88	139.44	114409.52
Aug, 2026	548.21	140.11	114269.41
Sep, 2026	547.54	140.78	114128.63
Oct, 2026	546.87	141.45	113987.18
Nov, 2026	546.19	142.13	113845.05
Dec, 2026	545.51	142.81	113702.23
Jan, 2027	544.82	143.50	113558.74
Feb, 2027	544.14	144.18	113414.55
Mar, 2027	543.44	144.88	113269.68
Apr, 2027	542.75	145.57	113124.11
May, 2027	542.05	146.27	112977.84
Jun, 2027	541.35	146.97	112830.87
Jul, 2027	540.65	147.67	112683.20
Aug, 2027	539.94	148.38	112534.82
Sep, 2027	539.23	149.09	112385.73
Oct, 2027	538.51	149.81	112235.92
Nov, 2027	537.80	150.52	112085.40
Dec, 2027	537.08	151.24	111934.16
Jan, 2028	536.35	151.97	111782.19
Feb, 2028	535.62	152.70	111629.49
Mar, 2028	534.89	153.43	111476.06
Apr, 2028	534.16	154.16	111321.90
May, 2028	533.42	154.90	111167.00
Jun, 2028	532.68	155.64	111011.35
Jul, 2028	531.93	156.39	110854.96
Aug, 2028	531.18	157.14	110697.82
Sep, 2028	530.43	157.89	110539.93
Oct, 2028	529.67	158.65	110381.28
Nov, 2028	528.91	159.41	110221.87
Dec, 2028	528.15	160.17	110061.70
Jan, 2029	527.38	160.94	109900.75
Feb, 2029	526.61	161.71	109739.04
Mar, 2029	525.83	162.49	109576.56
Apr, 2029	525.05	163.27	109413.29
May, 2029	524.27	164.05	109249.24
Jun, 2029	523.49	164.83	109084.41
Jul, 2029	522.70	165.62	108918.78
Aug, 2029	521.90	166.42	108752.37
Sep, 2029	521.11	167.21	108585.15
Oct, 2029	520.30	168.02	108417.13
Nov, 2029	519.50	168.82	108248.31
Dec, 2029	518.69	169.63	108078.68
Jan, 2030	517.88	170.44	107908.24
Feb, 2030	517.06	171.26	107736.98
Mar, 2030	516.24	172.08	107564.90
Apr, 2030	515.42	172.90	107392.00
May, 2030	514.59	173.73	107218.26
Jun, 2030	513.75	174.57	107043.70
Jul, 2030	512.92	175.40	106868.29
Aug, 2030	512.08	176.24	106692.05
Sep, 2030	511.23	177.09	106514.96
Oct, 2030	510.38	177.94	106337.03
Nov, 2030	509.53	178.79	106158.24
Dec, 2030	508.67	179.65	105978.59
Jan, 2031	507.81	180.51	105798.09
Feb, 2031	506.95	181.37	105616.72
Mar, 2031	506.08	182.24	105434.48
Apr, 2031	505.21	183.11	105251.37
May, 2031	504.33	183.99	105067.37
Jun, 2031	503.45	184.87	104882.50
Jul, 2031	502.56	185.76	104696.74
Aug, 2031	501.67	186.65	104510.10
Sep, 2031	500.78	187.54	104322.55
Oct, 2031	499.88	188.44	104134.11
Nov, 2031	498.98	189.34	103944.77
Dec, 2031	498.07	190.25	103754.52
Jan, 2032	497.16	191.16	103563.35
Feb, 2032	496.24	192.08	103371.28
Mar, 2032	495.32	193.00	103178.28
Apr, 2032	494.40	193.92	102984.35
May, 2032	493.47	194.85	102789.50
Jun, 2032	492.53	195.79	102593.71
Jul, 2032	491.59	196.73	102396.99
Aug, 2032	490.65	197.67	102199.32
Sep, 2032	489.71	198.61	102000.70
Oct, 2032	488.75	199.57	101801.14
Nov, 2032	487.80	200.52	101600.61
Dec, 2032	486.84	201.48	101399.13
Jan, 2033	485.87	202.45	101196.68
Feb, 2033	484.90	203.42	100993.26
Mar, 2033	483.93	204.39	100788.87
Apr, 2033	482.95	205.37	100583.50
May, 2033	481.96	206.36	100377.14
Jun, 2033	480.97	207.35	100169.79
Jul, 2033	479.98	208.34	99961.45
Aug, 2033	478.98	209.34	99752.11
Sep, 2033	477.98	210.34	99541.77
Oct, 2033	476.97	211.35	99330.42
Nov, 2033	475.96	212.36	99118.06
Dec, 2033	474.94	213.38	98904.68
Jan, 2034	473.92	214.40	98690.28
Feb, 2034	472.89	215.43	98474.85
Mar, 2034	471.86	216.46	98258.39
Apr, 2034	470.82	217.50	98040.89
May, 2034	469.78	218.54	97822.35
Jun, 2034	468.73	219.59	97602.76
Jul, 2034	467.68	220.64	97382.12
Aug, 2034	466.62	221.70	97160.43
Sep, 2034	465.56	222.76	96937.67
Oct, 2034	464.49	223.83	96713.84
Nov, 2034	463.42	224.90	96488.94
Dec, 2034	462.34	225.98	96262.96
Jan, 2035	461.26	227.06	96035.90
Feb, 2035	460.17	228.15	95807.75
Mar, 2035	459.08	229.24	95578.51
Apr, 2035	457.98	230.34	95348.17
May, 2035	456.88	231.44	95116.73
Jun, 2035	455.77	232.55	94884.18
Jul, 2035	454.65	233.67	94650.51
Aug, 2035	453.53	234.79	94415.73
Sep, 2035	452.41	235.91	94179.81
Oct, 2035	451.28	237.04	93942.77
Nov, 2035	450.14	238.18	93704.59
Dec, 2035	449.00	239.32	93465.28
Jan, 2036	447.85	240.47	93224.81
Feb, 2036	446.70	241.62	92983.19
Mar, 2036	445.54	242.78	92740.42
Apr, 2036	444.38	243.94	92496.48
May, 2036	443.21	245.11	92251.37
Jun, 2036	442.04	246.28	92005.09
Jul, 2036	440.86	247.46	91757.63
Aug, 2036	439.67	248.65	91508.98
Sep, 2036	438.48	249.84	91259.14
Oct, 2036	437.28	251.04	91008.10
Nov, 2036	436.08	252.24	90755.86
Dec, 2036	434.87	253.45	90502.41
Jan, 2037	433.66	254.66	90247.75
Feb, 2037	432.44	255.88	89991.87
Mar, 2037	431.21	257.11	89734.76
Apr, 2037	429.98	258.34	89476.42
May, 2037	428.74	259.58	89216.84
Jun, 2037	427.50	260.82	88956.02
Jul, 2037	426.25	262.07	88693.94
Aug, 2037	424.99	263.33	88430.62
Sep, 2037	423.73	264.59	88166.03
Oct, 2037	422.46	265.86	87900.17
Nov, 2037	421.19	267.13	87633.04
Dec, 2037	419.91	268.41	87364.63
Jan, 2038	418.62	269.70	87094.93
Feb, 2038	417.33	270.99	86823.94
Mar, 2038	416.03	272.29	86551.65
Apr, 2038	414.73	273.59	86278.06
May, 2038	413.42	274.90	86003.15
Jun, 2038	412.10	276.22	85726.93
Jul, 2038	410.77	277.55	85449.38
Aug, 2038	409.44	278.88	85170.51
Sep, 2038	408.11	280.21	84890.30
Oct, 2038	406.77	281.55	84608.74
Nov, 2038	405.42	282.90	84325.84
Dec, 2038	404.06	284.26	84041.58
Jan, 2039	402.70	285.62	83755.96
Feb, 2039	401.33	286.99	83468.97
Mar, 2039	399.96	288.36	83180.61
Apr, 2039	398.57	289.75	82890.86
May, 2039	397.19	291.13	82599.73
Jun, 2039	395.79	292.53	82307.20
Jul, 2039	394.39	293.93	82013.27
Aug, 2039	392.98	295.34	81717.93
Sep, 2039	391.57	296.75	81421.17
Oct, 2039	390.14	298.18	81122.99
Nov, 2039	388.71	299.61	80823.39
Dec, 2039	387.28	301.04	80522.35
Jan, 2040	385.84	302.48	80219.86
Feb, 2040	384.39	303.93	79915.93
Mar, 2040	382.93	305.39	79610.54
Apr, 2040	381.47	306.85	79303.69
May, 2040	380.00	308.32	78995.37
Jun, 2040	378.52	309.80	78685.56
Jul, 2040	377.03	311.29	78374.28
Aug, 2040	375.54	312.78	78061.50
Sep, 2040	374.04	314.28	77747.23
Oct, 2040	372.54	315.78	77431.45
Nov, 2040	371.03	317.29	77114.15
Dec, 2040	369.51	318.81	76795.34
Jan, 2041	367.98	320.34	76475.00
Feb, 2041	366.44	321.88	76153.12
Mar, 2041	364.90	323.42	75829.70
Apr, 2041	363.35	324.97	75504.73
May, 2041	361.79	326.53	75178.20
Jun, 2041	360.23	328.09	74850.11
Jul, 2041	358.66	329.66	74520.45
Aug, 2041	357.08	331.24	74189.21
Sep, 2041	355.49	332.83	73856.38
Oct, 2041	353.90	334.42	73521.95
Nov, 2041	352.29	336.03	73185.92
Dec, 2041	350.68	337.64	72848.29
Jan, 2042	349.06	339.26	72509.03
Feb, 2042	347.44	340.88	72168.15
Mar, 2042	345.81	342.51	71825.63
Apr, 2042	344.16	344.16	71481.48
May, 2042	342.52	345.80	71135.67
Jun, 2042	340.86	347.46	70788.21
Jul, 2042	339.19	349.13	70439.09
Aug, 2042	337.52	350.80	70088.29
Sep, 2042	335.84	352.48	69735.81
Oct, 2042	334.15	354.17	69381.64
Nov, 2042	332.45	355.87	69025.77
Dec, 2042	330.75	357.57	68668.20
Jan, 2043	329.04	359.28	68308.92
Feb, 2043	327.31	361.01	67947.91
Mar, 2043	325.58	362.74	67585.17
Apr, 2043	323.85	364.47	67220.70
May, 2043	322.10	366.22	66854.48
Jun, 2043	320.34	367.98	66486.50
Jul, 2043	318.58	369.74	66116.76
Aug, 2043	316.81	371.51	65745.25
Sep, 2043	315.03	373.29	65371.96
Oct, 2043	313.24	375.08	64996.88
Nov, 2043	311.44	376.88	64620.01
Dec, 2043	309.64	378.68	64241.32
Jan, 2044	307.82	380.50	63860.83
Feb, 2044	306.00	382.32	63478.51
Mar, 2044	304.17	384.15	63094.35
Apr, 2044	302.33	385.99	62708.36
May, 2044	300.48	387.84	62320.52
Jun, 2044	298.62	389.70	61930.82
Jul, 2044	296.75	391.57	61539.25
Aug, 2044	294.88	393.44	61145.81
Sep, 2044	292.99	395.33	60750.48
Oct, 2044	291.10	397.22	60353.25
Nov, 2044	289.19	399.13	59954.12
Dec, 2044	287.28	401.04	59553.08
Jan, 2045	285.36	402.96	59150.12
Feb, 2045	283.43	404.89	58745.23
Mar, 2045	281.49	406.83	58338.40
Apr, 2045	279.54	408.78	57929.62
May, 2045	277.58	410.74	57518.88
Jun, 2045	275.61	412.71	57106.17
Jul, 2045	273.63	414.69	56691.48
Aug, 2045	271.65	416.67	56274.81
Sep, 2045	269.65	418.67	55856.14
Oct, 2045	267.64	420.68	55435.46
Nov, 2045	265.63	422.69	55012.77
Dec, 2045	263.60	424.72	54588.05
Jan, 2046	261.57	426.75	54161.30
Feb, 2046	259.52	428.80	53732.50
Mar, 2046	257.47	430.85	53301.65
Apr, 2046	255.40	432.92	52868.74
May, 2046	253.33	434.99	52433.74
Jun, 2046	251.25	437.07	51996.67
Jul, 2046	249.15	439.17	51557.50
Aug, 2046	247.05	441.27	51116.23
Sep, 2046	244.93	443.39	50672.84
Oct, 2046	242.81	445.51	50227.33
Nov, 2046	240.67	447.65	49779.68
Dec, 2046	238.53	449.79	49329.89
Jan, 2047	236.37	451.95	48877.94
Feb, 2047	234.21	454.11	48423.83
Mar, 2047	232.03	456.29	47967.54
Apr, 2047	229.84	458.48	47509.06
May, 2047	227.65	460.67	47048.39
Jun, 2047	225.44	462.88	46585.51
Jul, 2047	223.22	465.10	46120.41
Aug, 2047	220.99	467.33	45653.08
Sep, 2047	218.75	469.57	45183.52
Oct, 2047	216.50	471.82	44711.70
Nov, 2047	214.24	474.08	44237.63
Dec, 2047	211.97	476.35	43761.28
Jan, 2048	209.69	478.63	43282.65
Feb, 2048	207.40	480.92	42801.72
Mar, 2048	205.09	483.23	42318.50
Apr, 2048	202.78	485.54	41832.95
May, 2048	200.45	487.87	41345.08
Jun, 2048	198.11	490.21	40854.87
Jul, 2048	195.76	492.56	40362.32
Aug, 2048	193.40	494.92	39867.40
Sep, 2048	191.03	497.29	39370.11
Oct, 2048	188.65	499.67	38870.44
Nov, 2048	186.25	502.07	38368.37
Dec, 2048	183.85	504.47	37863.90
Jan, 2049	181.43	506.89	37357.01
Feb, 2049	179.00	509.32	36847.69
Mar, 2049	176.56	511.76	36335.94
Apr, 2049	174.11	514.21	35821.73
May, 2049	171.65	516.67	35305.05
Jun, 2049	169.17	519.15	34785.90
Jul, 2049	166.68	521.64	34264.26
Aug, 2049	164.18	524.14	33740.13
Sep, 2049	161.67	526.65	33213.48
Oct, 2049	159.15	529.17	32684.31
Nov, 2049	156.61	531.71	32152.60
Dec, 2049	154.06	534.26	31618.34
Jan, 2050	151.50	536.82	31081.53
Feb, 2050	148.93	539.39	30542.14
Mar, 2050	146.35	541.97	30000.17
Apr, 2050	143.75	544.57	29455.60
May, 2050	141.14	547.18	28908.42
Jun, 2050	138.52	549.80	28358.62
Jul, 2050	135.89	552.43	27806.19
Aug, 2050	133.24	555.08	27251.10
Sep, 2050	130.58	557.74	26693.36
Oct, 2050	127.91	560.41	26132.95
Nov, 2050	125.22	563.10	25569.85
Dec, 2050	122.52	565.80	25004.05
Jan, 2051	119.81	568.51	24435.54
Feb, 2051	117.09	571.23	23864.31
Mar, 2051	114.35	573.97	23290.34
Apr, 2051	111.60	576.72	22713.62
May, 2051	108.84	579.48	22134.13
Jun, 2051	106.06	582.26	21551.87
Jul, 2051	103.27	585.05	20966.82
Aug, 2051	100.47	587.85	20378.97
Sep, 2051	97.65	590.67	19788.30
Oct, 2051	94.82	593.50	19194.80
Nov, 2051	91.98	596.34	18598.45
Dec, 2051	89.12	599.20	17999.25
Jan, 2052	86.25	602.07	17397.17
Feb, 2052	83.36	604.96	16792.22
Mar, 2052	80.46	607.86	16184.36
Apr, 2052	77.55	610.77	15573.59
May, 2052	74.62	613.70	14959.89
Jun, 2052	71.68	616.64	14343.26
Jul, 2052	68.73	619.59	13723.66
Aug, 2052	65.76	622.56	13101.10
Sep, 2052	62.78	625.54	12475.56
Oct, 2052	59.78	628.54	11847.02
Nov, 2052	56.77	631.55	11215.46
Dec, 2052	53.74	634.58	10580.89
Jan, 2053	50.70	637.62	9943.27
Feb, 2053	47.64	640.68	9302.59
Mar, 2053	44.57	643.75	8658.85
Apr, 2053	41.49	646.83	8012.02
May, 2053	38.39	649.93	7362.09
Jun, 2053	35.28	653.04	6709.04
Jul, 2053	32.15	656.17	6052.87
Aug, 2053	29.00	659.32	5393.55
Sep, 2053	25.84	662.48	4731.08
Oct, 2053	22.67	665.65	4065.43
Nov, 2053	19.48	668.84	3396.59
Dec, 2053	16.28	672.04	2724.54
Jan, 2054	13.06	675.26	2049.28
Feb, 2054	9.82	678.50	1370.78
Mar, 2054	6.57	681.75	689.03
Apr, 2054	3.30	685.02	4.01