Mortgage Parameters

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

Mortgage Summary

Property Total:	$162,000
Down Payment	$48,600
Mortgage Amount:	$113,400
Mortgage Payment:	$661.77 / month
Estimated Tax:	+ $90.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $751.77 / month
Total Interest Paid:	$124,837.20 over 30 years
Total Tax Paid:	$32,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	543.38	118.39	113281.60
May, 2024	542.81	118.96	113162.64
Jun, 2024	542.24	119.53	113043.11
Jul, 2024	541.66	120.11	112923.01
Aug, 2024	541.09	120.68	112802.32
Sep, 2024	540.51	121.26	112681.07
Oct, 2024	539.93	121.84	112559.23
Nov, 2024	539.35	122.42	112436.80
Dec, 2024	538.76	123.01	112313.79
Jan, 2025	538.17	123.60	112190.19
Feb, 2025	537.58	124.19	112066.00
Mar, 2025	536.98	124.79	111941.21
Apr, 2025	536.38	125.39	111815.83
May, 2025	535.78	125.99	111689.84
Jun, 2025	535.18	126.59	111563.25
Jul, 2025	534.57	127.20	111436.06
Aug, 2025	533.96	127.81	111308.25
Sep, 2025	533.35	128.42	111179.83
Oct, 2025	532.74	129.03	111050.80
Nov, 2025	532.12	129.65	110921.15
Dec, 2025	531.50	130.27	110790.88
Jan, 2026	530.87	130.90	110659.98
Feb, 2026	530.25	131.52	110528.45
Mar, 2026	529.62	132.15	110396.30
Apr, 2026	528.98	132.79	110263.51
May, 2026	528.35	133.42	110130.09
Jun, 2026	527.71	134.06	109996.02
Jul, 2026	527.06	134.71	109861.32
Aug, 2026	526.42	135.35	109725.97
Sep, 2026	525.77	136.00	109589.97
Oct, 2026	525.12	136.65	109453.32
Nov, 2026	524.46	137.31	109316.01
Dec, 2026	523.81	137.96	109178.05
Jan, 2027	523.14	138.63	109039.42
Feb, 2027	522.48	139.29	108900.13
Mar, 2027	521.81	139.96	108760.17
Apr, 2027	521.14	140.63	108619.55
May, 2027	520.47	141.30	108478.25
Jun, 2027	519.79	141.98	108336.27
Jul, 2027	519.11	142.66	108193.61
Aug, 2027	518.43	143.34	108050.27
Sep, 2027	517.74	144.03	107906.24
Oct, 2027	517.05	144.72	107761.52
Nov, 2027	516.36	145.41	107616.11
Dec, 2027	515.66	146.11	107470.00
Jan, 2028	514.96	146.81	107323.19
Feb, 2028	514.26	147.51	107175.67
Mar, 2028	513.55	148.22	107027.45
Apr, 2028	512.84	148.93	106878.52
May, 2028	512.13	149.64	106728.88
Jun, 2028	511.41	150.36	106578.52
Jul, 2028	510.69	151.08	106427.44
Aug, 2028	509.96	151.81	106275.63
Sep, 2028	509.24	152.53	106123.10
Oct, 2028	508.51	153.26	105969.84
Nov, 2028	507.77	154.00	105815.84
Dec, 2028	507.03	154.74	105661.10
Jan, 2029	506.29	155.48	105505.63
Feb, 2029	505.55	156.22	105349.40
Mar, 2029	504.80	156.97	105192.43
Apr, 2029	504.05	157.72	105034.71
May, 2029	503.29	158.48	104876.23
Jun, 2029	502.53	159.24	104716.99
Jul, 2029	501.77	160.00	104556.99
Aug, 2029	501.00	160.77	104396.22
Sep, 2029	500.23	161.54	104234.69
Oct, 2029	499.46	162.31	104072.37
Nov, 2029	498.68	163.09	103909.28
Dec, 2029	497.90	163.87	103745.41
Jan, 2030	497.11	164.66	103580.76
Feb, 2030	496.32	165.45	103415.31
Mar, 2030	495.53	166.24	103249.07
Apr, 2030	494.74	167.03	103082.04
May, 2030	493.93	167.84	102914.20
Jun, 2030	493.13	168.64	102745.56
Jul, 2030	492.32	169.45	102576.11
Aug, 2030	491.51	170.26	102405.86
Sep, 2030	490.69	171.08	102234.78
Oct, 2030	489.87	171.90	102062.88
Nov, 2030	489.05	172.72	101890.17
Dec, 2030	488.22	173.55	101716.62
Jan, 2031	487.39	174.38	101542.24
Feb, 2031	486.56	175.21	101367.03
Mar, 2031	485.72	176.05	101190.98
Apr, 2031	484.87	176.90	101014.08
May, 2031	484.03	177.74	100836.33
Jun, 2031	483.17	178.60	100657.74
Jul, 2031	482.32	179.45	100478.29
Aug, 2031	481.46	180.31	100297.98
Sep, 2031	480.59	181.18	100116.80
Oct, 2031	479.73	182.04	99934.76
Nov, 2031	478.85	182.92	99751.84
Dec, 2031	477.98	183.79	99568.05
Jan, 2032	477.10	184.67	99383.38
Feb, 2032	476.21	185.56	99197.82
Mar, 2032	475.32	186.45	99011.37
Apr, 2032	474.43	187.34	98824.03
May, 2032	473.53	188.24	98635.79
Jun, 2032	472.63	189.14	98446.65
Jul, 2032	471.72	190.05	98256.60
Aug, 2032	470.81	190.96	98065.65
Sep, 2032	469.90	191.87	97873.78
Oct, 2032	468.98	192.79	97680.98
Nov, 2032	468.05	193.72	97487.27
Dec, 2032	467.13	194.64	97292.63
Jan, 2033	466.19	195.58	97097.05
Feb, 2033	465.26	196.51	96900.54
Mar, 2033	464.32	197.45	96703.08
Apr, 2033	463.37	198.40	96504.68
May, 2033	462.42	199.35	96305.33
Jun, 2033	461.46	200.31	96105.02
Jul, 2033	460.50	201.27	95903.75
Aug, 2033	459.54	202.23	95701.52
Sep, 2033	458.57	203.20	95498.32
Oct, 2033	457.60	204.17	95294.15
Nov, 2033	456.62	205.15	95089.00
Dec, 2033	455.63	206.14	94882.86
Jan, 2034	454.65	207.12	94675.74
Feb, 2034	453.65	208.12	94467.62
Mar, 2034	452.66	209.11	94258.51
Apr, 2034	451.66	210.11	94048.40
May, 2034	450.65	211.12	93837.27
Jun, 2034	449.64	212.13	93625.14
Jul, 2034	448.62	213.15	93411.99
Aug, 2034	447.60	214.17	93197.82
Sep, 2034	446.57	215.20	92982.62
Oct, 2034	445.54	216.23	92766.40
Nov, 2034	444.51	217.26	92549.13
Dec, 2034	443.46	218.31	92330.83
Jan, 2035	442.42	219.35	92111.47
Feb, 2035	441.37	220.40	91891.07
Mar, 2035	440.31	221.46	91669.61
Apr, 2035	439.25	222.52	91447.09
May, 2035	438.18	223.59	91223.51
Jun, 2035	437.11	224.66	90998.85
Jul, 2035	436.04	225.73	90773.12
Aug, 2035	434.95	226.82	90546.30
Sep, 2035	433.87	227.90	90318.40
Oct, 2035	432.78	228.99	90089.40
Nov, 2035	431.68	230.09	89859.31
Dec, 2035	430.58	231.19	89628.12
Jan, 2036	429.47	232.30	89395.82
Feb, 2036	428.35	233.42	89162.40
Mar, 2036	427.24	234.53	88927.87
Apr, 2036	426.11	235.66	88692.21
May, 2036	424.98	236.79	88455.42
Jun, 2036	423.85	237.92	88217.50
Jul, 2036	422.71	239.06	87978.44
Aug, 2036	421.56	240.21	87738.24
Sep, 2036	420.41	241.36	87496.88
Oct, 2036	419.26	242.51	87254.36
Nov, 2036	418.09	243.68	87010.69
Dec, 2036	416.93	244.84	86765.84
Jan, 2037	415.75	246.02	86519.83
Feb, 2037	414.57	247.20	86272.63
Mar, 2037	413.39	248.38	86024.25
Apr, 2037	412.20	249.57	85774.68
May, 2037	411.00	250.77	85523.91
Jun, 2037	409.80	251.97	85271.95
Jul, 2037	408.59	253.18	85018.77
Aug, 2037	407.38	254.39	84764.38
Sep, 2037	406.16	255.61	84508.77
Oct, 2037	404.94	256.83	84251.94
Nov, 2037	403.71	258.06	83993.88
Dec, 2037	402.47	259.30	83734.58
Jan, 2038	401.23	260.54	83474.04
Feb, 2038	399.98	261.79	83212.25
Mar, 2038	398.73	263.04	82949.20
Apr, 2038	397.46	264.31	82684.90
May, 2038	396.20	265.57	82419.33
Jun, 2038	394.93	266.84	82152.48
Jul, 2038	393.65	268.12	81884.36
Aug, 2038	392.36	269.41	81614.95
Sep, 2038	391.07	270.70	81344.25
Oct, 2038	389.77	272.00	81072.26
Nov, 2038	388.47	273.30	80798.96
Dec, 2038	387.16	274.61	80524.35
Jan, 2039	385.85	275.92	80248.43
Feb, 2039	384.52	277.25	79971.18
Mar, 2039	383.20	278.57	79692.61
Apr, 2039	381.86	279.91	79412.70
May, 2039	380.52	281.25	79131.45
Jun, 2039	379.17	282.60	78848.85
Jul, 2039	377.82	283.95	78564.90
Aug, 2039	376.46	285.31	78279.58
Sep, 2039	375.09	286.68	77992.90
Oct, 2039	373.72	288.05	77704.85
Nov, 2039	372.34	289.43	77415.41
Dec, 2039	370.95	290.82	77124.59
Jan, 2040	369.56	292.21	76832.38
Feb, 2040	368.16	293.61	76538.76
Mar, 2040	366.75	295.02	76243.74
Apr, 2040	365.33	296.44	75947.31
May, 2040	363.91	297.86	75649.45
Jun, 2040	362.49	299.28	75350.17
Jul, 2040	361.05	300.72	75049.45
Aug, 2040	359.61	302.16	74747.29
Sep, 2040	358.16	303.61	74443.69
Oct, 2040	356.71	305.06	74138.63
Nov, 2040	355.25	306.52	73832.10
Dec, 2040	353.78	307.99	73524.11
Jan, 2041	352.30	309.47	73214.64
Feb, 2041	350.82	310.95	72903.69
Mar, 2041	349.33	312.44	72591.26
Apr, 2041	347.83	313.94	72277.32
May, 2041	346.33	315.44	71961.88
Jun, 2041	344.82	316.95	71644.92
Jul, 2041	343.30	318.47	71326.45
Aug, 2041	341.77	320.00	71006.46
Sep, 2041	340.24	321.53	70684.92
Oct, 2041	338.70	323.07	70361.85
Nov, 2041	337.15	324.62	70037.23
Dec, 2041	335.60	326.17	69711.06
Jan, 2042	334.03	327.74	69383.32
Feb, 2042	332.46	329.31	69054.01
Mar, 2042	330.88	330.89	68723.13
Apr, 2042	329.30	332.47	68390.66
May, 2042	327.71	334.06	68056.59
Jun, 2042	326.10	335.67	67720.92
Jul, 2042	324.50	337.27	67383.65
Aug, 2042	322.88	338.89	67044.76
Sep, 2042	321.26	340.51	66704.25
Oct, 2042	319.62	342.15	66362.10
Nov, 2042	317.99	343.78	66018.32
Dec, 2042	316.34	345.43	65672.88
Jan, 2043	314.68	347.09	65325.80
Feb, 2043	313.02	348.75	64977.05
Mar, 2043	311.35	350.42	64626.62
Apr, 2043	309.67	352.10	64274.52
May, 2043	307.98	353.79	63920.74
Jun, 2043	306.29	355.48	63565.25
Jul, 2043	304.58	357.19	63208.07
Aug, 2043	302.87	358.90	62849.17
Sep, 2043	301.15	360.62	62488.55
Oct, 2043	299.42	362.35	62126.20
Nov, 2043	297.69	364.08	61762.12
Dec, 2043	295.94	365.83	61396.30
Jan, 2044	294.19	367.58	61028.72
Feb, 2044	292.43	369.34	60659.38
Mar, 2044	290.66	371.11	60288.27
Apr, 2044	288.88	372.89	59915.38
May, 2044	287.09	374.68	59540.70
Jun, 2044	285.30	376.47	59164.23
Jul, 2044	283.50	378.27	58785.96
Aug, 2044	281.68	380.09	58405.87
Sep, 2044	279.86	381.91	58023.96
Oct, 2044	278.03	383.74	57640.22
Nov, 2044	276.19	385.58	57254.64
Dec, 2044	274.35	387.42	56867.22
Jan, 2045	272.49	389.28	56477.94
Feb, 2045	270.62	391.15	56086.79
Mar, 2045	268.75	393.02	55693.77
Apr, 2045	266.87	394.90	55298.87
May, 2045	264.97	396.80	54902.07
Jun, 2045	263.07	398.70	54503.37
Jul, 2045	261.16	400.61	54102.77
Aug, 2045	259.24	402.53	53700.24
Sep, 2045	257.31	404.46	53295.78
Oct, 2045	255.38	406.39	52889.39
Nov, 2045	253.43	408.34	52481.05
Dec, 2045	251.47	410.30	52070.75
Jan, 2046	249.51	412.26	51658.48
Feb, 2046	247.53	414.24	51244.24
Mar, 2046	245.55	416.22	50828.02
Apr, 2046	243.55	418.22	50409.80
May, 2046	241.55	420.22	49989.58
Jun, 2046	239.53	422.24	49567.34
Jul, 2046	237.51	424.26	49143.08
Aug, 2046	235.48	426.29	48716.79
Sep, 2046	233.43	428.34	48288.45
Oct, 2046	231.38	430.39	47858.06
Nov, 2046	229.32	432.45	47425.61
Dec, 2046	227.25	434.52	46991.09
Jan, 2047	225.17	436.60	46554.49
Feb, 2047	223.07	438.70	46115.79
Mar, 2047	220.97	440.80	45674.99
Apr, 2047	218.86	442.91	45232.08
May, 2047	216.74	445.03	44787.05
Jun, 2047	214.60	447.17	44339.88
Jul, 2047	212.46	449.31	43890.57
Aug, 2047	210.31	451.46	43439.11
Sep, 2047	208.15	453.62	42985.49
Oct, 2047	205.97	455.80	42529.69
Nov, 2047	203.79	457.98	42071.71
Dec, 2047	201.59	460.18	41611.53
Jan, 2048	199.39	462.38	41149.15
Feb, 2048	197.17	464.60	40684.56
Mar, 2048	194.95	466.82	40217.73
Apr, 2048	192.71	469.06	39748.67
May, 2048	190.46	471.31	39277.36
Jun, 2048	188.20	473.57	38803.80
Jul, 2048	185.93	475.84	38327.96
Aug, 2048	183.65	478.12	37849.85
Sep, 2048	181.36	480.41	37369.44
Oct, 2048	179.06	482.71	36886.73
Nov, 2048	176.75	485.02	36401.71
Dec, 2048	174.42	487.35	35914.37
Jan, 2049	172.09	489.68	35424.69
Feb, 2049	169.74	492.03	34932.66
Mar, 2049	167.39	494.38	34438.28
Apr, 2049	165.02	496.75	33941.52
May, 2049	162.64	499.13	33442.39
Jun, 2049	160.24	501.53	32940.86
Jul, 2049	157.84	503.93	32436.94
Aug, 2049	155.43	506.34	31930.59
Sep, 2049	153.00	508.77	31421.82
Oct, 2049	150.56	511.21	30910.62
Nov, 2049	148.11	513.66	30396.96
Dec, 2049	145.65	516.12	29880.84
Jan, 2050	143.18	518.59	29362.25
Feb, 2050	140.69	521.08	28841.18
Mar, 2050	138.20	523.57	28317.60
Apr, 2050	135.69	526.08	27791.52
May, 2050	133.17	528.60	27262.92
Jun, 2050	130.63	531.14	26731.78
Jul, 2050	128.09	533.68	26198.10
Aug, 2050	125.53	536.24	25661.87
Sep, 2050	122.96	538.81	25123.06
Oct, 2050	120.38	541.39	24581.67
Nov, 2050	117.79	543.98	24037.69
Dec, 2050	115.18	546.59	23491.10
Jan, 2051	112.56	549.21	22941.89
Feb, 2051	109.93	551.84	22390.05
Mar, 2051	107.29	554.48	21835.57
Apr, 2051	104.63	557.14	21278.42
May, 2051	101.96	559.81	20718.61
Jun, 2051	99.28	562.49	20156.12
Jul, 2051	96.58	565.19	19590.93
Aug, 2051	93.87	567.90	19023.03
Sep, 2051	91.15	570.62	18452.42
Oct, 2051	88.42	573.35	17879.06
Nov, 2051	85.67	576.10	17302.96
Dec, 2051	82.91	578.86	16724.10
Jan, 2052	80.14	581.63	16142.47
Feb, 2052	77.35	584.42	15558.05
Mar, 2052	74.55	587.22	14970.83
Apr, 2052	71.74	590.03	14380.79
May, 2052	68.91	592.86	13787.93
Jun, 2052	66.07	595.70	13192.23
Jul, 2052	63.21	598.56	12593.67
Aug, 2052	60.34	601.43	11992.25
Sep, 2052	57.46	604.31	11387.94
Oct, 2052	54.57	607.20	10780.74
Nov, 2052	51.66	610.11	10170.62
Dec, 2052	48.73	613.04	9557.59
Jan, 2053	45.80	615.97	8941.62
Feb, 2053	42.85	618.92	8322.69
Mar, 2053	39.88	621.89	7700.80
Apr, 2053	36.90	624.87	7075.93
May, 2053	33.91	627.86	6448.07
Jun, 2053	30.90	630.87	5817.19
Jul, 2053	27.87	633.90	5183.30
Aug, 2053	24.84	636.93	4546.36
Sep, 2053	21.78	639.99	3906.38
Oct, 2053	18.72	643.05	3263.33
Nov, 2053	15.64	646.13	2617.19
Dec, 2053	12.54	649.23	1967.96
Jan, 2054	9.43	652.34	1315.62
Feb, 2054	6.30	655.47	660.16
Mar, 2054	3.16	658.61	1.55