Mortgage Parameters

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

Mortgage Summary

Property Total:	$70,500
Down Payment	$21,150
Mortgage Amount:	$49,350
Mortgage Payment:	$287.99 / month
Estimated Tax:	+ $39.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $327.16 / month
Total Interest Paid:	$54,327.60 over 30 years
Total Tax Paid:	$14,100.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	236.47	51.52	49298.48
Jun, 2024	236.22	51.77	49246.71
Jul, 2024	235.97	52.02	49194.69
Aug, 2024	235.72	52.27	49142.43
Sep, 2024	235.47	52.52	49089.91
Oct, 2024	235.22	52.77	49037.15
Nov, 2024	234.97	53.02	48984.13
Dec, 2024	234.72	53.27	48930.85
Jan, 2025	234.46	53.53	48877.32
Feb, 2025	234.20	53.79	48823.54
Mar, 2025	233.95	54.04	48769.49
Apr, 2025	233.69	54.30	48715.19
May, 2025	233.43	54.56	48660.63
Jun, 2025	233.17	54.82	48605.80
Jul, 2025	232.90	55.09	48550.71
Aug, 2025	232.64	55.35	48495.36
Sep, 2025	232.37	55.62	48439.75
Oct, 2025	232.11	55.88	48383.86
Nov, 2025	231.84	56.15	48327.71
Dec, 2025	231.57	56.42	48271.29
Jan, 2026	231.30	56.69	48214.60
Feb, 2026	231.03	56.96	48157.64
Mar, 2026	230.76	57.23	48100.41
Apr, 2026	230.48	57.51	48042.90
May, 2026	230.21	57.78	47985.11
Jun, 2026	229.93	58.06	47927.05
Jul, 2026	229.65	58.34	47868.71
Aug, 2026	229.37	58.62	47810.09
Sep, 2026	229.09	58.90	47751.19
Oct, 2026	228.81	59.18	47692.01
Nov, 2026	228.52	59.47	47632.55
Dec, 2026	228.24	59.75	47572.79
Jan, 2027	227.95	60.04	47512.76
Feb, 2027	227.67	60.32	47452.43
Mar, 2027	227.38	60.61	47391.82
Apr, 2027	227.09	60.90	47330.91
May, 2027	226.79	61.20	47269.72
Jun, 2027	226.50	61.49	47208.23
Jul, 2027	226.21	61.78	47146.45
Aug, 2027	225.91	62.08	47084.37
Sep, 2027	225.61	62.38	47021.99
Oct, 2027	225.31	62.68	46959.31
Nov, 2027	225.01	62.98	46896.34
Dec, 2027	224.71	63.28	46833.06
Jan, 2028	224.41	63.58	46769.48
Feb, 2028	224.10	63.89	46705.59
Mar, 2028	223.80	64.19	46641.40
Apr, 2028	223.49	64.50	46576.90
May, 2028	223.18	64.81	46512.09
Jun, 2028	222.87	65.12	46446.97
Jul, 2028	222.56	65.43	46381.54
Aug, 2028	222.24	65.75	46315.79
Sep, 2028	221.93	66.06	46249.73
Oct, 2028	221.61	66.38	46183.35
Nov, 2028	221.30	66.69	46116.66
Dec, 2028	220.98	67.01	46049.65
Jan, 2029	220.65	67.34	45982.31
Feb, 2029	220.33	67.66	45914.65
Mar, 2029	220.01	67.98	45846.67
Apr, 2029	219.68	68.31	45778.36
May, 2029	219.35	68.64	45709.73
Jun, 2029	219.03	68.96	45640.76
Jul, 2029	218.70	69.29	45571.47
Aug, 2029	218.36	69.63	45501.84
Sep, 2029	218.03	69.96	45431.88
Oct, 2029	217.69	70.30	45361.58
Nov, 2029	217.36	70.63	45290.95
Dec, 2029	217.02	70.97	45219.98
Jan, 2030	216.68	71.31	45148.67
Feb, 2030	216.34	71.65	45077.02
Mar, 2030	215.99	72.00	45005.02
Apr, 2030	215.65	72.34	44932.68
May, 2030	215.30	72.69	44859.99
Jun, 2030	214.95	73.04	44786.96
Jul, 2030	214.60	73.39	44713.57
Aug, 2030	214.25	73.74	44639.83
Sep, 2030	213.90	74.09	44565.74
Oct, 2030	213.54	74.45	44491.30
Nov, 2030	213.19	74.80	44416.49
Dec, 2030	212.83	75.16	44341.33
Jan, 2031	212.47	75.52	44265.81
Feb, 2031	212.11	75.88	44189.93
Mar, 2031	211.74	76.25	44113.68
Apr, 2031	211.38	76.61	44037.07
May, 2031	211.01	76.98	43960.09
Jun, 2031	210.64	77.35	43882.74
Jul, 2031	210.27	77.72	43805.03
Aug, 2031	209.90	78.09	43726.93
Sep, 2031	209.52	78.47	43648.47
Oct, 2031	209.15	78.84	43569.63
Nov, 2031	208.77	79.22	43490.41
Dec, 2031	208.39	79.60	43410.81
Jan, 2032	208.01	79.98	43330.83
Feb, 2032	207.63	80.36	43250.47
Mar, 2032	207.24	80.75	43169.72
Apr, 2032	206.85	81.14	43088.59
May, 2032	206.47	81.52	43007.06
Jun, 2032	206.08	81.91	42925.15
Jul, 2032	205.68	82.31	42842.84
Aug, 2032	205.29	82.70	42760.14
Sep, 2032	204.89	83.10	42677.04
Oct, 2032	204.49	83.50	42593.54
Nov, 2032	204.09	83.90	42509.65
Dec, 2032	203.69	84.30	42425.35
Jan, 2033	203.29	84.70	42340.65
Feb, 2033	202.88	85.11	42255.54
Mar, 2033	202.47	85.52	42170.03
Apr, 2033	202.06	85.93	42084.10
May, 2033	201.65	86.34	41997.76
Jun, 2033	201.24	86.75	41911.01
Jul, 2033	200.82	87.17	41823.85
Aug, 2033	200.41	87.58	41736.26
Sep, 2033	199.99	88.00	41648.26
Oct, 2033	199.56	88.43	41559.83
Nov, 2033	199.14	88.85	41470.98
Dec, 2033	198.72	89.27	41381.71
Jan, 2034	198.29	89.70	41292.01
Feb, 2034	197.86	90.13	41201.87
Mar, 2034	197.43	90.56	41111.31
Apr, 2034	196.99	91.00	41020.31
May, 2034	196.56	91.43	40928.88
Jun, 2034	196.12	91.87	40837.00
Jul, 2034	195.68	92.31	40744.69
Aug, 2034	195.23	92.76	40651.94
Sep, 2034	194.79	93.20	40558.74
Oct, 2034	194.34	93.65	40465.09
Nov, 2034	193.90	94.09	40371.00
Dec, 2034	193.44	94.55	40276.45
Jan, 2035	192.99	95.00	40181.45
Feb, 2035	192.54	95.45	40086.00
Mar, 2035	192.08	95.91	39990.09
Apr, 2035	191.62	96.37	39893.72
May, 2035	191.16	96.83	39796.88
Jun, 2035	190.69	97.30	39699.59
Jul, 2035	190.23	97.76	39601.82
Aug, 2035	189.76	98.23	39503.59
Sep, 2035	189.29	98.70	39404.89
Oct, 2035	188.82	99.17	39305.72
Nov, 2035	188.34	99.65	39206.07
Dec, 2035	187.86	100.13	39105.94
Jan, 2036	187.38	100.61	39005.33
Feb, 2036	186.90	101.09	38904.24
Mar, 2036	186.42	101.57	38802.67
Apr, 2036	185.93	102.06	38700.61
May, 2036	185.44	102.55	38598.06
Jun, 2036	184.95	103.04	38495.02
Jul, 2036	184.46	103.53	38391.48
Aug, 2036	183.96	104.03	38287.45
Sep, 2036	183.46	104.53	38182.92
Oct, 2036	182.96	105.03	38077.89
Nov, 2036	182.46	105.53	37972.36
Dec, 2036	181.95	106.04	37866.32
Jan, 2037	181.44	106.55	37759.77
Feb, 2037	180.93	107.06	37652.71
Mar, 2037	180.42	107.57	37545.14
Apr, 2037	179.90	108.09	37437.06
May, 2037	179.39	108.60	37328.45
Jun, 2037	178.87	109.12	37219.33
Jul, 2037	178.34	109.65	37109.68
Aug, 2037	177.82	110.17	36999.51
Sep, 2037	177.29	110.70	36888.81
Oct, 2037	176.76	111.23	36777.58
Nov, 2037	176.23	111.76	36665.81
Dec, 2037	175.69	112.30	36553.51
Jan, 2038	175.15	112.84	36440.68
Feb, 2038	174.61	113.38	36327.30
Mar, 2038	174.07	113.92	36213.38
Apr, 2038	173.52	114.47	36098.91
May, 2038	172.97	115.02	35983.89
Jun, 2038	172.42	115.57	35868.32
Jul, 2038	171.87	116.12	35752.20
Aug, 2038	171.31	116.68	35635.53
Sep, 2038	170.75	117.24	35518.29
Oct, 2038	170.19	117.80	35400.49
Nov, 2038	169.63	118.36	35282.13
Dec, 2038	169.06	118.93	35163.20
Jan, 2039	168.49	119.50	35043.70
Feb, 2039	167.92	120.07	34923.63
Mar, 2039	167.34	120.65	34802.98
Apr, 2039	166.76	121.23	34681.75
May, 2039	166.18	121.81	34559.95
Jun, 2039	165.60	122.39	34437.56
Jul, 2039	165.01	122.98	34314.58
Aug, 2039	164.42	123.57	34191.01
Sep, 2039	163.83	124.16	34066.86
Oct, 2039	163.24	124.75	33942.10
Nov, 2039	162.64	125.35	33816.75
Dec, 2039	162.04	125.95	33690.80
Jan, 2040	161.44	126.55	33564.25
Feb, 2040	160.83	127.16	33437.08
Mar, 2040	160.22	127.77	33309.31
Apr, 2040	159.61	128.38	33180.93
May, 2040	158.99	129.00	33051.93
Jun, 2040	158.37	129.62	32922.32
Jul, 2040	157.75	130.24	32792.08
Aug, 2040	157.13	130.86	32661.22
Sep, 2040	156.50	131.49	32529.73
Oct, 2040	155.87	132.12	32397.61
Nov, 2040	155.24	132.75	32264.86
Dec, 2040	154.60	133.39	32131.47
Jan, 2041	153.96	134.03	31997.45
Feb, 2041	153.32	134.67	31862.78
Mar, 2041	152.68	135.31	31727.46
Apr, 2041	152.03	135.96	31591.50
May, 2041	151.38	136.61	31454.89
Jun, 2041	150.72	137.27	31317.62
Jul, 2041	150.06	137.93	31179.69
Aug, 2041	149.40	138.59	31041.10
Sep, 2041	148.74	139.25	30901.85
Oct, 2041	148.07	139.92	30761.93
Nov, 2041	147.40	140.59	30621.34
Dec, 2041	146.73	141.26	30480.08
Jan, 2042	146.05	141.94	30338.14
Feb, 2042	145.37	142.62	30195.52
Mar, 2042	144.69	143.30	30052.22
Apr, 2042	144.00	143.99	29908.23
May, 2042	143.31	144.68	29763.55
Jun, 2042	142.62	145.37	29618.18
Jul, 2042	141.92	146.07	29472.11
Aug, 2042	141.22	146.77	29325.34
Sep, 2042	140.52	147.47	29177.87
Oct, 2042	139.81	148.18	29029.69
Nov, 2042	139.10	148.89	28880.80
Dec, 2042	138.39	149.60	28731.19
Jan, 2043	137.67	150.32	28580.87
Feb, 2043	136.95	151.04	28429.83
Mar, 2043	136.23	151.76	28278.07
Apr, 2043	135.50	152.49	28125.58
May, 2043	134.77	153.22	27972.36
Jun, 2043	134.03	153.96	27818.40
Jul, 2043	133.30	154.69	27663.71
Aug, 2043	132.56	155.43	27508.27
Sep, 2043	131.81	156.18	27352.09
Oct, 2043	131.06	156.93	27195.17
Nov, 2043	130.31	157.68	27037.49
Dec, 2043	129.55	158.44	26879.05
Jan, 2044	128.80	159.19	26719.86
Feb, 2044	128.03	159.96	26559.90
Mar, 2044	127.27	160.72	26399.18
Apr, 2044	126.50	161.49	26237.68
May, 2044	125.72	162.27	26075.41
Jun, 2044	124.94	163.05	25912.37
Jul, 2044	124.16	163.83	25748.54
Aug, 2044	123.38	164.61	25583.93
Sep, 2044	122.59	165.40	25418.53
Oct, 2044	121.80	166.19	25252.34
Nov, 2044	121.00	166.99	25085.35
Dec, 2044	120.20	167.79	24917.56
Jan, 2045	119.40	168.59	24748.97
Feb, 2045	118.59	169.40	24579.56
Mar, 2045	117.78	170.21	24409.35
Apr, 2045	116.96	171.03	24238.32
May, 2045	116.14	171.85	24066.47
Jun, 2045	115.32	172.67	23893.80
Jul, 2045	114.49	173.50	23720.30
Aug, 2045	113.66	174.33	23545.97
Sep, 2045	112.82	175.17	23370.81
Oct, 2045	111.99	176.00	23194.80
Nov, 2045	111.14	176.85	23017.96
Dec, 2045	110.29	177.70	22840.26
Jan, 2046	109.44	178.55	22661.71
Feb, 2046	108.59	179.40	22482.31
Mar, 2046	107.73	180.26	22302.05
Apr, 2046	106.86	181.13	22120.92
May, 2046	106.00	181.99	21938.93
Jun, 2046	105.12	182.87	21756.06
Jul, 2046	104.25	183.74	21572.32
Aug, 2046	103.37	184.62	21387.70
Sep, 2046	102.48	185.51	21202.19
Oct, 2046	101.59	186.40	21015.79
Nov, 2046	100.70	187.29	20828.50
Dec, 2046	99.80	188.19	20640.32
Jan, 2047	98.90	189.09	20451.23
Feb, 2047	98.00	189.99	20261.23
Mar, 2047	97.09	190.90	20070.33
Apr, 2047	96.17	191.82	19878.51
May, 2047	95.25	192.74	19685.77
Jun, 2047	94.33	193.66	19492.11
Jul, 2047	93.40	194.59	19297.52
Aug, 2047	92.47	195.52	19102.00
Sep, 2047	91.53	196.46	18905.54
Oct, 2047	90.59	197.40	18708.14
Nov, 2047	89.64	198.35	18509.79
Dec, 2047	88.69	199.30	18310.49
Jan, 2048	87.74	200.25	18110.24
Feb, 2048	86.78	201.21	17909.03
Mar, 2048	85.81	202.18	17706.85
Apr, 2048	84.85	203.14	17503.71
May, 2048	83.87	204.12	17299.59
Jun, 2048	82.89	205.10	17094.49
Jul, 2048	81.91	206.08	16888.41
Aug, 2048	80.92	207.07	16681.35
Sep, 2048	79.93	208.06	16473.29
Oct, 2048	78.93	209.06	16264.23
Nov, 2048	77.93	210.06	16054.18
Dec, 2048	76.93	211.06	15843.11
Jan, 2049	75.91	212.08	15631.04
Feb, 2049	74.90	213.09	15417.95
Mar, 2049	73.88	214.11	15203.83
Apr, 2049	72.85	215.14	14988.69
May, 2049	71.82	216.17	14772.53
Jun, 2049	70.79	217.20	14555.32
Jul, 2049	69.74	218.25	14337.08
Aug, 2049	68.70	219.29	14117.78
Sep, 2049	67.65	220.34	13897.44
Oct, 2049	66.59	221.40	13676.04
Nov, 2049	65.53	222.46	13453.58
Dec, 2049	64.47	223.52	13230.06
Jan, 2050	63.39	224.60	13005.46
Feb, 2050	62.32	225.67	12779.79
Mar, 2050	61.24	226.75	12553.04
Apr, 2050	60.15	227.84	12325.20
May, 2050	59.06	228.93	12096.27
Jun, 2050	57.96	230.03	11866.24
Jul, 2050	56.86	231.13	11635.11
Aug, 2050	55.75	232.24	11402.87
Sep, 2050	54.64	233.35	11169.52
Oct, 2050	53.52	234.47	10935.05
Nov, 2050	52.40	235.59	10699.45
Dec, 2050	51.27	236.72	10462.73
Jan, 2051	50.13	237.86	10224.88
Feb, 2051	48.99	239.00	9985.88
Mar, 2051	47.85	240.14	9745.74
Apr, 2051	46.70	241.29	9504.45
May, 2051	45.54	242.45	9262.00
Jun, 2051	44.38	243.61	9018.39
Jul, 2051	43.21	244.78	8773.61
Aug, 2051	42.04	245.95	8527.66
Sep, 2051	40.86	247.13	8280.54
Oct, 2051	39.68	248.31	8032.22
Nov, 2051	38.49	249.50	7782.72
Dec, 2051	37.29	250.70	7532.02
Jan, 2052	36.09	251.90	7280.12
Feb, 2052	34.88	253.11	7027.02
Mar, 2052	33.67	254.32	6772.70
Apr, 2052	32.45	255.54	6517.16
May, 2052	31.23	256.76	6260.40
Jun, 2052	30.00	257.99	6002.41
Jul, 2052	28.76	259.23	5743.18
Aug, 2052	27.52	260.47	5482.71
Sep, 2052	26.27	261.72	5220.99
Oct, 2052	25.02	262.97	4958.02
Nov, 2052	23.76	264.23	4693.78
Dec, 2052	22.49	265.50	4428.29
Jan, 2053	21.22	266.77	4161.51
Feb, 2053	19.94	268.05	3893.46
Mar, 2053	18.66	269.33	3624.13
Apr, 2053	17.37	270.62	3353.51
May, 2053	16.07	271.92	3081.59
Jun, 2053	14.77	273.22	2808.36
Jul, 2053	13.46	274.53	2533.83
Aug, 2053	12.14	275.85	2257.98
Sep, 2053	10.82	277.17	1980.81
Oct, 2053	9.49	278.50	1702.31
Nov, 2053	8.16	279.83	1422.48
Dec, 2053	6.82	281.17	1141.30
Jan, 2054	5.47	282.52	858.78
Feb, 2054	4.11	283.88	574.91
Mar, 2054	2.75	285.24	289.67
Apr, 2054	1.39	286.60	3.07