Mortgage Parameters

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

Mortgage Summary

Property Total:	$173,500
Down Payment	$52,050
Mortgage Amount:	$121,450
Mortgage Payment:	$708.75 / month
Estimated Tax:	+ $96.39 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $805.14 / month
Total Interest Paid:	$133,700.40 over 30 years
Total Tax Paid:	$34,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	581.95	126.80	121323.20
Jun, 2024	581.34	127.41	121195.79
Jul, 2024	580.73	128.02	121067.77
Aug, 2024	580.12	128.63	120939.13
Sep, 2024	579.50	129.25	120809.88
Oct, 2024	578.88	129.87	120680.02
Nov, 2024	578.26	130.49	120549.52
Dec, 2024	577.63	131.12	120418.41
Jan, 2025	577.00	131.75	120286.66
Feb, 2025	576.37	132.38	120154.29
Mar, 2025	575.74	133.01	120021.27
Apr, 2025	575.10	133.65	119887.63
May, 2025	574.46	134.29	119753.34
Jun, 2025	573.82	134.93	119618.41
Jul, 2025	573.17	135.58	119482.83
Aug, 2025	572.52	136.23	119346.60
Sep, 2025	571.87	136.88	119209.72
Oct, 2025	571.21	137.54	119072.18
Nov, 2025	570.55	138.20	118933.99
Dec, 2025	569.89	138.86	118795.13
Jan, 2026	569.23	139.52	118655.60
Feb, 2026	568.56	140.19	118515.41
Mar, 2026	567.89	140.86	118374.55
Apr, 2026	567.21	141.54	118233.01
May, 2026	566.53	142.22	118090.79
Jun, 2026	565.85	142.90	117947.90
Jul, 2026	565.17	143.58	117804.31
Aug, 2026	564.48	144.27	117660.04
Sep, 2026	563.79	144.96	117515.08
Oct, 2026	563.09	145.66	117369.42
Nov, 2026	562.40	146.35	117223.07
Dec, 2026	561.69	147.06	117076.01
Jan, 2027	560.99	147.76	116928.25
Feb, 2027	560.28	148.47	116779.78
Mar, 2027	559.57	149.18	116630.60
Apr, 2027	558.85	149.90	116480.71
May, 2027	558.14	150.61	116330.09
Jun, 2027	557.42	151.33	116178.76
Jul, 2027	556.69	152.06	116026.70
Aug, 2027	555.96	152.79	115873.91
Sep, 2027	555.23	153.52	115720.39
Oct, 2027	554.49	154.26	115566.13
Nov, 2027	553.75	155.00	115411.14
Dec, 2027	553.01	155.74	115255.40
Jan, 2028	552.27	156.48	115098.91
Feb, 2028	551.52	157.23	114941.68
Mar, 2028	550.76	157.99	114783.69
Apr, 2028	550.01	158.74	114624.95
May, 2028	549.24	159.51	114465.44
Jun, 2028	548.48	160.27	114305.17
Jul, 2028	547.71	161.04	114144.13
Aug, 2028	546.94	161.81	113982.32
Sep, 2028	546.17	162.58	113819.74
Oct, 2028	545.39	163.36	113656.38
Nov, 2028	544.60	164.15	113492.23
Dec, 2028	543.82	164.93	113327.30
Jan, 2029	543.03	165.72	113161.57
Feb, 2029	542.23	166.52	112995.06
Mar, 2029	541.43	167.32	112827.74
Apr, 2029	540.63	168.12	112659.62
May, 2029	539.83	168.92	112490.70
Jun, 2029	539.02	169.73	112320.97
Jul, 2029	538.20	170.55	112150.42
Aug, 2029	537.39	171.36	111979.06
Sep, 2029	536.57	172.18	111806.88
Oct, 2029	535.74	173.01	111633.87
Nov, 2029	534.91	173.84	111460.03
Dec, 2029	534.08	174.67	111285.36
Jan, 2030	533.24	175.51	111109.85
Feb, 2030	532.40	176.35	110933.50
Mar, 2030	531.56	177.19	110756.31
Apr, 2030	530.71	178.04	110578.27
May, 2030	529.85	178.90	110399.37
Jun, 2030	529.00	179.75	110219.62
Jul, 2030	528.14	180.61	110039.00
Aug, 2030	527.27	181.48	109857.52
Sep, 2030	526.40	182.35	109675.17
Oct, 2030	525.53	183.22	109491.95
Nov, 2030	524.65	184.10	109307.85
Dec, 2030	523.77	184.98	109122.87
Jan, 2031	522.88	185.87	108937.00
Feb, 2031	521.99	186.76	108750.24
Mar, 2031	521.09	187.66	108562.58
Apr, 2031	520.20	188.55	108374.03
May, 2031	519.29	189.46	108184.57
Jun, 2031	518.38	190.37	107994.20
Jul, 2031	517.47	191.28	107802.93
Aug, 2031	516.56	192.19	107610.73
Sep, 2031	515.63	193.12	107417.62
Oct, 2031	514.71	194.04	107223.58
Nov, 2031	513.78	194.97	107028.61
Dec, 2031	512.85	195.90	106832.70
Jan, 2032	511.91	196.84	106635.86
Feb, 2032	510.96	197.79	106438.07
Mar, 2032	510.02	198.73	106239.34
Apr, 2032	509.06	199.69	106039.65
May, 2032	508.11	200.64	105839.01
Jun, 2032	507.15	201.60	105637.40
Jul, 2032	506.18	202.57	105434.83
Aug, 2032	505.21	203.54	105231.29
Sep, 2032	504.23	204.52	105026.77
Oct, 2032	503.25	205.50	104821.28
Nov, 2032	502.27	206.48	104614.80
Dec, 2032	501.28	207.47	104407.33
Jan, 2033	500.29	208.46	104198.86
Feb, 2033	499.29	209.46	103989.40
Mar, 2033	498.28	210.47	103778.93
Apr, 2033	497.27	211.48	103567.45
May, 2033	496.26	212.49	103354.96
Jun, 2033	495.24	213.51	103141.46
Jul, 2033	494.22	214.53	102926.93
Aug, 2033	493.19	215.56	102711.37
Sep, 2033	492.16	216.59	102494.78
Oct, 2033	491.12	217.63	102277.15
Nov, 2033	490.08	218.67	102058.47
Dec, 2033	489.03	219.72	101838.75
Jan, 2034	487.98	220.77	101617.98
Feb, 2034	486.92	221.83	101396.15
Mar, 2034	485.86	222.89	101173.26
Apr, 2034	484.79	223.96	100949.30
May, 2034	483.72	225.03	100724.26
Jun, 2034	482.64	226.11	100498.15
Jul, 2034	481.55	227.20	100270.95
Aug, 2034	480.46	228.29	100042.67
Sep, 2034	479.37	229.38	99813.29
Oct, 2034	478.27	230.48	99582.81
Nov, 2034	477.17	231.58	99351.23
Dec, 2034	476.06	232.69	99118.54
Jan, 2035	474.94	233.81	98884.73
Feb, 2035	473.82	234.93	98649.80
Mar, 2035	472.70	236.05	98413.75
Apr, 2035	471.57	237.18	98176.57
May, 2035	470.43	238.32	97938.24
Jun, 2035	469.29	239.46	97698.78
Jul, 2035	468.14	240.61	97458.17
Aug, 2035	466.99	241.76	97216.41
Sep, 2035	465.83	242.92	96973.49
Oct, 2035	464.66	244.09	96729.40
Nov, 2035	463.50	245.25	96484.15
Dec, 2035	462.32	246.43	96237.72
Jan, 2036	461.14	247.61	95990.11
Feb, 2036	459.95	248.80	95741.31
Mar, 2036	458.76	249.99	95491.32
Apr, 2036	457.56	251.19	95240.13
May, 2036	456.36	252.39	94987.74
Jun, 2036	455.15	253.60	94734.14
Jul, 2036	453.93	254.82	94479.32
Aug, 2036	452.71	256.04	94223.29
Sep, 2036	451.49	257.26	93966.02
Oct, 2036	450.25	258.50	93707.53
Nov, 2036	449.02	259.73	93447.79
Dec, 2036	447.77	260.98	93186.81
Jan, 2037	446.52	262.23	92924.58
Feb, 2037	445.26	263.49	92661.10
Mar, 2037	444.00	264.75	92396.35
Apr, 2037	442.73	266.02	92130.33
May, 2037	441.46	267.29	91863.04
Jun, 2037	440.18	268.57	91594.47
Jul, 2037	438.89	269.86	91324.61
Aug, 2037	437.60	271.15	91053.45
Sep, 2037	436.30	272.45	90781.00
Oct, 2037	434.99	273.76	90507.24
Nov, 2037	433.68	275.07	90232.17
Dec, 2037	432.36	276.39	89955.79
Jan, 2038	431.04	277.71	89678.08
Feb, 2038	429.71	279.04	89399.03
Mar, 2038	428.37	280.38	89118.65
Apr, 2038	427.03	281.72	88836.93
May, 2038	425.68	283.07	88553.86
Jun, 2038	424.32	284.43	88269.43
Jul, 2038	422.96	285.79	87983.64
Aug, 2038	421.59	287.16	87696.47
Sep, 2038	420.21	288.54	87407.94
Oct, 2038	418.83	289.92	87118.02
Nov, 2038	417.44	291.31	86826.71
Dec, 2038	416.04	292.71	86534.00
Jan, 2039	414.64	294.11	86239.89
Feb, 2039	413.23	295.52	85944.38
Mar, 2039	411.82	296.93	85647.44
Apr, 2039	410.39	298.36	85349.09
May, 2039	408.96	299.79	85049.30
Jun, 2039	407.53	301.22	84748.08
Jul, 2039	406.08	302.67	84445.41
Aug, 2039	404.63	304.12	84141.30
Sep, 2039	403.18	305.57	83835.72
Oct, 2039	401.71	307.04	83528.69
Nov, 2039	400.24	308.51	83220.18
Dec, 2039	398.76	309.99	82910.19
Jan, 2040	397.28	311.47	82598.72
Feb, 2040	395.79	312.96	82285.76
Mar, 2040	394.29	314.46	81971.29
Apr, 2040	392.78	315.97	81655.32
May, 2040	391.27	317.48	81337.84
Jun, 2040	389.74	319.01	81018.83
Jul, 2040	388.22	320.53	80698.30
Aug, 2040	386.68	322.07	80376.22
Sep, 2040	385.14	323.61	80052.61
Oct, 2040	383.59	325.16	79727.45
Nov, 2040	382.03	326.72	79400.72
Dec, 2040	380.46	328.29	79072.44
Jan, 2041	378.89	329.86	78742.57
Feb, 2041	377.31	331.44	78411.13
Mar, 2041	375.72	333.03	78078.10
Apr, 2041	374.12	334.63	77743.48
May, 2041	372.52	336.23	77407.25
Jun, 2041	370.91	337.84	77069.41
Jul, 2041	369.29	339.46	76729.95
Aug, 2041	367.66	341.09	76388.86
Sep, 2041	366.03	342.72	76046.14
Oct, 2041	364.39	344.36	75701.78
Nov, 2041	362.74	346.01	75355.77
Dec, 2041	361.08	347.67	75008.10
Jan, 2042	359.41	349.34	74658.76
Feb, 2042	357.74	351.01	74307.75
Mar, 2042	356.06	352.69	73955.06
Apr, 2042	354.37	354.38	73600.68
May, 2042	352.67	356.08	73244.60
Jun, 2042	350.96	357.79	72886.81
Jul, 2042	349.25	359.50	72527.31
Aug, 2042	347.53	361.22	72166.09
Sep, 2042	345.80	362.95	71803.13
Oct, 2042	344.06	364.69	71438.44
Nov, 2042	342.31	366.44	71072.00
Dec, 2042	340.55	368.20	70703.80
Jan, 2043	338.79	369.96	70333.84
Feb, 2043	337.02	371.73	69962.11
Mar, 2043	335.24	373.51	69588.59
Apr, 2043	333.45	375.30	69213.29
May, 2043	331.65	377.10	68836.18
Jun, 2043	329.84	378.91	68457.27
Jul, 2043	328.02	380.73	68076.55
Aug, 2043	326.20	382.55	67694.00
Sep, 2043	324.37	384.38	67309.62
Oct, 2043	322.53	386.22	66923.39
Nov, 2043	320.67	388.08	66535.32
Dec, 2043	318.82	389.93	66145.38
Jan, 2044	316.95	391.80	65753.58
Feb, 2044	315.07	393.68	65359.90
Mar, 2044	313.18	395.57	64964.33
Apr, 2044	311.29	397.46	64566.87
May, 2044	309.38	399.37	64167.50
Jun, 2044	307.47	401.28	63766.22
Jul, 2044	305.55	403.20	63363.02
Aug, 2044	303.61	405.14	62957.88
Sep, 2044	301.67	407.08	62550.80
Oct, 2044	299.72	409.03	62141.78
Nov, 2044	297.76	410.99	61730.79
Dec, 2044	295.79	412.96	61317.83
Jan, 2045	293.81	414.94	60902.90
Feb, 2045	291.83	416.92	60485.97
Mar, 2045	289.83	418.92	60067.05
Apr, 2045	287.82	420.93	59646.12
May, 2045	285.80	422.95	59223.18
Jun, 2045	283.78	424.97	58798.20
Jul, 2045	281.74	427.01	58371.20
Aug, 2045	279.70	429.05	57942.14
Sep, 2045	277.64	431.11	57511.03
Oct, 2045	275.57	433.18	57077.85
Nov, 2045	273.50	435.25	56642.60
Dec, 2045	271.41	437.34	56205.27
Jan, 2046	269.32	439.43	55765.83
Feb, 2046	267.21	441.54	55324.29
Mar, 2046	265.10	443.65	54880.64
Apr, 2046	262.97	445.78	54434.86
May, 2046	260.83	447.92	53986.94
Jun, 2046	258.69	450.06	53536.88
Jul, 2046	256.53	452.22	53084.66
Aug, 2046	254.36	454.39	52630.27
Sep, 2046	252.19	456.56	52173.71
Oct, 2046	250.00	458.75	51714.96
Nov, 2046	247.80	460.95	51254.01
Dec, 2046	245.59	463.16	50790.85
Jan, 2047	243.37	465.38	50325.48
Feb, 2047	241.14	467.61	49857.87
Mar, 2047	238.90	469.85	49388.02
Apr, 2047	236.65	472.10	48915.92
May, 2047	234.39	474.36	48441.56
Jun, 2047	232.12	476.63	47964.93
Jul, 2047	229.83	478.92	47486.01
Aug, 2047	227.54	481.21	47004.80
Sep, 2047	225.23	483.52	46521.28
Oct, 2047	222.91	485.84	46035.44
Nov, 2047	220.59	488.16	45547.28
Dec, 2047	218.25	490.50	45056.78
Jan, 2048	215.90	492.85	44563.92
Feb, 2048	213.54	495.21	44068.71
Mar, 2048	211.16	497.59	43571.12
Apr, 2048	208.78	499.97	43071.15
May, 2048	206.38	502.37	42568.78
Jun, 2048	203.98	504.77	42064.01
Jul, 2048	201.56	507.19	41556.81
Aug, 2048	199.13	509.62	41047.19
Sep, 2048	196.68	512.07	40535.12
Oct, 2048	194.23	514.52	40020.61
Nov, 2048	191.77	516.98	39503.62
Dec, 2048	189.29	519.46	38984.16
Jan, 2049	186.80	521.95	38462.21
Feb, 2049	184.30	524.45	37937.76
Mar, 2049	181.79	526.96	37410.79
Apr, 2049	179.26	529.49	36881.30
May, 2049	176.72	532.03	36349.27
Jun, 2049	174.17	534.58	35814.70
Jul, 2049	171.61	537.14	35277.56
Aug, 2049	169.04	539.71	34737.85
Sep, 2049	166.45	542.30	34195.55
Oct, 2049	163.85	544.90	33650.65
Nov, 2049	161.24	547.51	33103.15
Dec, 2049	158.62	550.13	32553.02
Jan, 2050	155.98	552.77	32000.25
Feb, 2050	153.33	555.42	31444.83
Mar, 2050	150.67	558.08	30886.76
Apr, 2050	148.00	560.75	30326.01
May, 2050	145.31	563.44	29762.57
Jun, 2050	142.61	566.14	29196.43
Jul, 2050	139.90	568.85	28627.58
Aug, 2050	137.17	571.58	28056.00
Sep, 2050	134.44	574.31	27481.69
Oct, 2050	131.68	577.07	26904.62
Nov, 2050	128.92	579.83	26324.79
Dec, 2050	126.14	582.61	25742.18
Jan, 2051	123.35	585.40	25156.78
Feb, 2051	120.54	588.21	24568.57
Mar, 2051	117.72	591.03	23977.54
Apr, 2051	114.89	593.86	23383.69
May, 2051	112.05	596.70	22786.98
Jun, 2051	109.19	599.56	22187.42
Jul, 2051	106.31	602.44	21584.99
Aug, 2051	103.43	605.32	20979.66
Sep, 2051	100.53	608.22	20371.44
Oct, 2051	97.61	611.14	19760.31
Nov, 2051	94.68	614.07	19146.24
Dec, 2051	91.74	617.01	18529.23
Jan, 2052	88.79	619.96	17909.27
Feb, 2052	85.82	622.93	17286.33
Mar, 2052	82.83	625.92	16660.41
Apr, 2052	79.83	628.92	16031.49
May, 2052	76.82	631.93	15399.56
Jun, 2052	73.79	634.96	14764.60
Jul, 2052	70.75	638.00	14126.60
Aug, 2052	67.69	641.06	13485.54
Sep, 2052	64.62	644.13	12841.41
Oct, 2052	61.53	647.22	12194.19
Nov, 2052	58.43	650.32	11543.87
Dec, 2052	55.31	653.44	10890.43
Jan, 2053	52.18	656.57	10233.87
Feb, 2053	49.04	659.71	9574.15
Mar, 2053	45.88	662.87	8911.28
Apr, 2053	42.70	666.05	8245.23
May, 2053	39.51	669.24	7575.99
Jun, 2053	36.30	672.45	6903.54
Jul, 2053	33.08	675.67	6227.87
Aug, 2053	29.84	678.91	5548.96
Sep, 2053	26.59	682.16	4866.80
Oct, 2053	23.32	685.43	4181.37
Nov, 2053	20.04	688.71	3492.66
Dec, 2053	16.74	692.01	2800.64
Jan, 2054	13.42	695.33	2105.31
Feb, 2054	10.09	698.66	1406.65
Mar, 2054	6.74	702.01	704.64
Apr, 2054	3.38	705.37	0