Mortgage Parameters

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

Mortgage Summary

Property Total:	$147,000
Down Payment	$44,100
Mortgage Amount:	$102,900
Mortgage Payment:	$600.50 / month
Estimated Tax:	+ $81.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $682.17 / month
Total Interest Paid:	$113,281.20 over 30 years
Total Tax Paid:	$29,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	493.06	107.44	102792.56
May, 2024	492.55	107.95	102684.61
Jun, 2024	492.03	108.47	102576.14
Jul, 2024	491.51	108.99	102467.15
Aug, 2024	490.99	109.51	102357.64
Sep, 2024	490.46	110.04	102247.60
Oct, 2024	489.94	110.56	102137.04
Nov, 2024	489.41	111.09	102025.95
Dec, 2024	488.87	111.63	101914.32
Jan, 2025	488.34	112.16	101802.16
Mar, 2025	487.80	112.70	101689.46
Mar, 2025	975.06	225.94	101576.22
Apr, 2025	486.72	113.78	101462.44
May, 2025	486.17	114.33	101348.12
Jun, 2025	485.63	114.87	101233.24
Jul, 2025	485.08	115.42	101117.82
Aug, 2025	484.52	115.98	101001.84
Sep, 2025	483.97	116.53	100885.31
Oct, 2025	483.41	117.09	100768.22
Nov, 2025	482.85	117.65	100650.57
Dec, 2025	482.28	118.22	100532.35
Jan, 2026	481.72	118.78	100413.57
Mar, 2026	481.15	119.35	100294.22
Mar, 2026	961.73	239.27	100174.29
Apr, 2026	480.00	120.50	100053.79
May, 2026	479.42	121.08	99932.72
Jun, 2026	478.84	121.66	99811.06
Jul, 2026	478.26	122.24	99688.82
Aug, 2026	477.68	122.82	99566.00
Sep, 2026	477.09	123.41	99442.59
Oct, 2026	476.50	124.00	99318.58
Nov, 2026	475.90	124.60	99193.98
Dec, 2026	475.30	125.20	99068.79
Jan, 2027	474.70	125.80	98942.99
Mar, 2027	474.10	126.40	98816.60
Mar, 2027	947.60	253.40	98689.59
Apr, 2027	472.89	127.61	98561.98
May, 2027	472.28	128.22	98433.76
Jun, 2027	471.66	128.84	98304.92
Jul, 2027	471.04	129.46	98175.46
Aug, 2027	470.42	130.08	98045.39
Sep, 2027	469.80	130.70	97914.69
Oct, 2027	469.17	131.33	97783.36
Nov, 2027	468.55	131.95	97651.41
Dec, 2027	467.91	132.59	97518.82
Jan, 2028	467.28	133.22	97385.60
Mar, 2028	466.64	133.86	97251.74
Mar, 2028	932.64	268.36	97117.23
Apr, 2028	465.35	135.15	96982.09
May, 2028	464.71	135.79	96846.29
Jun, 2028	464.06	136.44	96709.85
Jul, 2028	463.40	137.10	96572.75
Aug, 2028	462.74	137.76	96434.99
Sep, 2028	462.08	138.42	96296.58
Oct, 2028	461.42	139.08	96157.50
Nov, 2028	460.75	139.75	96017.76
Dec, 2028	460.09	140.41	95877.34
Jan, 2029	459.41	141.09	95736.25
Mar, 2029	458.74	141.76	95594.49
Mar, 2029	916.80	284.20	95452.05
Apr, 2029	457.37	143.13	95308.92
May, 2029	456.69	143.81	95165.11
Jun, 2029	456.00	144.50	95020.61
Jul, 2029	455.31	145.19	94875.42
Aug, 2029	454.61	145.89	94729.53
Sep, 2029	453.91	146.59	94582.94
Oct, 2029	453.21	147.29	94435.65
Nov, 2029	452.50	148.00	94287.65
Dec, 2029	451.80	148.70	94138.95
Jan, 2030	451.08	149.42	93989.53
Mar, 2030	450.37	150.13	93839.40
Mar, 2030	900.02	300.98	93688.54
Apr, 2030	448.92	151.58	93536.97
May, 2030	448.20	152.30	93384.67
Jun, 2030	447.47	153.03	93231.63
Jul, 2030	446.73	153.77	93077.87
Aug, 2030	446.00	154.50	92923.37
Sep, 2030	445.26	155.24	92768.13
Oct, 2030	444.51	155.99	92612.14
Nov, 2030	443.77	156.73	92455.41
Dec, 2030	443.02	157.48	92297.92
Jan, 2031	442.26	158.24	92139.68
Mar, 2031	441.50	159.00	91980.68
Mar, 2031	882.24	318.76	91820.93
Apr, 2031	439.98	160.52	91660.40
May, 2031	439.21	161.29	91499.11
Jun, 2031	438.43	162.07	91337.04
Jul, 2031	437.66	162.84	91174.20
Aug, 2031	436.88	163.62	91010.57
Sep, 2031	436.09	164.41	90846.17
Oct, 2031	435.30	165.20	90680.97
Nov, 2031	434.51	165.99	90514.98
Dec, 2031	433.72	166.78	90348.20
Jan, 2032	432.92	167.58	90180.62
Mar, 2032	432.12	168.38	90012.23
Mar, 2032	863.43	337.57	89843.04
Apr, 2032	430.50	170.00	89673.04
May, 2032	429.68	170.82	89502.22
Jun, 2032	428.86	171.64	89330.59
Jul, 2032	428.04	172.46	89158.13
Aug, 2032	427.22	173.28	88984.85
Sep, 2032	426.39	174.11	88810.73
Oct, 2032	425.55	174.95	88635.78
Nov, 2032	424.71	175.79	88460.00
Dec, 2032	423.87	176.63	88283.37
Jan, 2033	423.02	177.48	88105.89
Mar, 2033	422.17	178.33	87927.57
Mar, 2033	843.49	357.51	87748.39
Apr, 2033	420.46	180.04	87568.35
May, 2033	419.60	180.90	87387.45
Jun, 2033	418.73	181.77	87205.68
Jul, 2033	417.86	182.64	87023.04
Aug, 2033	416.99	183.51	86839.52
Sep, 2033	416.11	184.39	86655.13
Oct, 2033	415.22	185.28	86469.85
Nov, 2033	414.33	186.17	86283.69
Dec, 2033	413.44	187.06	86096.63
Jan, 2034	412.55	187.95	85908.68
Mar, 2034	411.65	188.85	85719.82
Mar, 2034	822.39	378.61	85530.06
Apr, 2034	409.83	190.67	85339.39
May, 2034	408.92	191.58	85147.81
Jun, 2034	408.00	192.50	84955.31
Jul, 2034	407.08	193.42	84761.89
Aug, 2034	406.15	194.35	84567.54
Sep, 2034	405.22	195.28	84372.26
Oct, 2034	404.28	196.22	84176.04
Nov, 2034	403.34	197.16	83978.89
Dec, 2034	402.40	198.10	83780.79
Jan, 2035	401.45	199.05	83581.74
Mar, 2035	400.50	200.00	83381.73
Mar, 2035	800.04	400.96	83180.77
Apr, 2035	398.57	201.93	82978.84
May, 2035	397.61	202.89	82775.95
Jun, 2035	396.63	203.87	82572.08
Jul, 2035	395.66	204.84	82367.24
Aug, 2035	394.68	205.82	82161.42
Sep, 2035	393.69	206.81	81954.61
Oct, 2035	392.70	207.80	81746.81
Nov, 2035	391.70	208.80	81538.01
Dec, 2035	390.70	209.80	81328.21
Jan, 2036	389.70	210.80	81117.41
Mar, 2036	388.69	211.81	80905.60
Mar, 2036	776.36	424.64	80692.77
Apr, 2036	386.65	213.85	80478.93
May, 2036	385.63	214.87	80264.05
Jun, 2036	384.60	215.90	80048.15
Jul, 2036	383.56	216.94	79831.22
Aug, 2036	382.52	217.98	79613.24
Sep, 2036	381.48	219.02	79394.22
Oct, 2036	380.43	220.07	79174.15
Nov, 2036	379.38	221.12	78953.03
Dec, 2036	378.32	222.18	78730.84
Jan, 2037	377.25	223.25	78507.60
Mar, 2037	376.18	224.32	78283.28
Mar, 2037	751.29	449.71	78057.89
Apr, 2037	374.03	226.47	77831.41
May, 2037	372.94	227.56	77603.86
Jun, 2037	371.85	228.65	77375.21
Jul, 2037	370.76	229.74	77145.46
Aug, 2037	369.66	230.84	76914.62
Sep, 2037	368.55	231.95	76682.67
Oct, 2037	367.44	233.06	76449.61
Nov, 2037	366.32	234.18	76215.43
Dec, 2037	365.20	235.30	75980.13
Jan, 2038	364.07	236.43	75743.70
Mar, 2038	362.94	237.56	75506.14
Mar, 2038	724.74	476.26	75267.44
Apr, 2038	360.66	239.84	75027.59
May, 2038	359.51	240.99	74786.60
Jun, 2038	358.35	242.15	74544.45
Jul, 2038	357.19	243.31	74301.14
Aug, 2038	356.03	244.47	74056.67
Sep, 2038	354.85	245.65	73811.03
Oct, 2038	353.68	246.82	73564.20
Nov, 2038	352.50	248.00	73316.20
Dec, 2038	351.31	249.19	73067.01
Jan, 2039	350.11	250.39	72816.62
Mar, 2039	348.91	251.59	72565.03
Mar, 2039	696.62	504.38	72312.24
Apr, 2039	346.50	254.00	72058.23
May, 2039	345.28	255.22	71803.01
Jun, 2039	344.06	256.44	71546.57
Jul, 2039	342.83	257.67	71288.90
Aug, 2039	341.59	258.91	71029.99
Sep, 2039	340.35	260.15	70769.84
Oct, 2039	339.11	261.39	70508.45
Nov, 2039	337.85	262.65	70245.80
Dec, 2039	336.59	263.91	69981.89
Jan, 2040	335.33	265.17	69716.72
Mar, 2040	334.06	266.44	69450.28
Mar, 2040	666.84	534.16	69182.57
Apr, 2040	331.50	269.00	68913.57
May, 2040	330.21	270.29	68643.28
Jun, 2040	328.92	271.58	68371.69
Jul, 2040	327.61	272.89	68098.81
Aug, 2040	326.31	274.19	67824.61
Sep, 2040	324.99	275.51	67549.11
Oct, 2040	323.67	276.83	67272.28
Nov, 2040	322.35	278.15	66994.13
Dec, 2040	321.01	279.49	66714.64
Jan, 2041	319.67	280.83	66433.81
Mar, 2041	318.33	282.17	66151.64
Mar, 2041	635.31	565.69	65868.12
Apr, 2041	315.62	284.88	65583.24
May, 2041	314.25	286.25	65296.99
Jun, 2041	312.88	287.62	65009.37
Jul, 2041	311.50	289.00	64720.37
Aug, 2041	310.12	290.38	64429.99
Sep, 2041	308.73	291.77	64138.22
Oct, 2041	307.33	293.17	63845.05
Nov, 2041	305.92	294.58	63550.47
Dec, 2041	304.51	295.99	63254.49
Jan, 2042	303.09	297.41	62957.08
Mar, 2042	301.67	298.83	62658.25
Mar, 2042	601.91	599.09	62357.99
Apr, 2042	298.80	301.70	62056.29
May, 2042	297.35	303.15	61753.14
Jun, 2042	295.90	304.60	61448.54
Jul, 2042	294.44	306.06	61142.48
Aug, 2042	292.97	307.53	60834.95
Sep, 2042	291.50	309.00	60525.96
Oct, 2042	290.02	310.48	60215.48
Nov, 2042	288.53	311.97	59903.51
Dec, 2042	287.04	313.46	59590.05
Jan, 2043	285.54	314.96	59275.08
Mar, 2043	284.03	316.47	58958.61
Mar, 2043	566.54	634.46	58640.62
Apr, 2043	280.99	319.51	58321.10
May, 2043	279.46	321.04	58000.06
Jun, 2043	277.92	322.58	57677.48
Jul, 2043	276.37	324.13	57353.35
Aug, 2043	274.82	325.68	57027.67
Sep, 2043	273.26	327.24	56700.42
Oct, 2043	271.69	328.81	56371.61
Nov, 2043	270.11	330.39	56041.23
Dec, 2043	268.53	331.97	55709.26
Jan, 2044	266.94	333.56	55375.70
Mar, 2044	265.34	335.16	55040.54
Mar, 2044	529.08	671.92	54703.78
Apr, 2044	262.12	338.38	54365.40
May, 2044	260.50	340.00	54025.40
Jun, 2044	258.87	341.63	53683.77
Jul, 2044	257.23	343.27	53340.51
Aug, 2044	255.59	344.91	52995.60
Sep, 2044	253.94	346.56	52649.03
Oct, 2044	252.28	348.22	52300.81
Nov, 2044	250.61	349.89	51950.92
Dec, 2044	248.93	351.57	51599.35
Jan, 2045	247.25	353.25	51246.10
Mar, 2045	245.55	354.95	50891.15
Mar, 2045	489.40	711.60	50534.50
Apr, 2045	242.14	358.36	50176.15
May, 2045	240.43	360.07	49816.08
Jun, 2045	238.70	361.80	49454.28
Jul, 2045	236.97	363.53	49090.75
Aug, 2045	235.23	365.27	48725.47
Sep, 2045	233.48	367.02	48358.45
Oct, 2045	231.72	368.78	47989.67
Nov, 2045	229.95	370.55	47619.12
Dec, 2045	228.17	372.33	47246.79
Jan, 2046	226.39	374.11	46872.68
Mar, 2046	224.60	375.90	46496.78
Mar, 2046	447.40	753.60	46119.08
Apr, 2046	220.99	379.51	45739.56
May, 2046	219.17	381.33	45358.23
Jun, 2046	217.34	383.16	44975.08
Jul, 2046	215.51	384.99	44590.08
Aug, 2046	213.66	386.84	44203.24
Sep, 2046	211.81	388.69	43814.55
Oct, 2046	209.94	390.56	43423.99
Nov, 2046	208.07	392.43	43031.57
Dec, 2046	206.19	394.31	42637.26
Jan, 2047	204.30	396.20	42241.06
Mar, 2047	202.41	398.09	41842.97
Mar, 2047	402.91	798.09	41442.97
Apr, 2047	198.58	401.92	41041.05
May, 2047	196.66	403.84	40637.20
Jun, 2047	194.72	405.78	40231.42
Jul, 2047	192.78	407.72	39823.70
Aug, 2047	190.82	409.68	39414.02
Sep, 2047	188.86	411.64	39002.38
Oct, 2047	186.89	413.61	38588.76
Nov, 2047	184.90	415.60	38173.17
Dec, 2047	182.91	417.59	37755.58
Jan, 2048	180.91	419.59	37335.99
Mar, 2048	178.90	421.60	36914.40
Mar, 2048	355.78	845.22	36490.78
Apr, 2048	174.85	425.65	36065.13
May, 2048	172.81	427.69	35637.44
Jun, 2048	170.76	429.74	35207.70
Jul, 2048	168.70	431.80	34775.91
Aug, 2048	166.63	433.87	34342.04
Sep, 2048	164.56	435.94	33906.10
Oct, 2048	162.47	438.03	33468.06
Nov, 2048	160.37	440.13	33027.93
Dec, 2048	158.26	442.24	32585.69
Jan, 2049	156.14	444.36	32141.33
Mar, 2049	154.01	446.49	31694.84
Mar, 2049	305.88	895.12	31246.21
Apr, 2049	149.72	450.78	30795.43
May, 2049	147.56	452.94	30342.50
Jun, 2049	145.39	455.11	29887.39
Jul, 2049	143.21	457.29	29430.10
Aug, 2049	141.02	459.48	28970.62
Sep, 2049	138.82	461.68	28508.93
Oct, 2049	136.61	463.89	28045.04
Nov, 2049	134.38	466.12	27578.92
Dec, 2049	132.15	468.35	27110.57
Jan, 2050	129.90	470.60	26639.98
Mar, 2050	127.65	472.85	26167.12
Mar, 2050	253.03	947.97	25692.01
Apr, 2050	123.11	477.39	25214.62
May, 2050	120.82	479.68	24734.94
Jun, 2050	118.52	481.98	24252.96
Jul, 2050	116.21	484.29	23768.67
Aug, 2050	113.89	486.61	23282.06
Sep, 2050	111.56	488.94	22793.12
Oct, 2050	109.22	491.28	22301.84
Nov, 2050	106.86	493.64	21808.20
Dec, 2050	104.50	496.00	21312.20
Jan, 2051	102.12	498.38	20813.82
Mar, 2051	99.73	500.77	20313.05
Mar, 2051	197.06	1003.94	19809.89
Apr, 2051	94.92	505.58	19304.31
May, 2051	92.50	508.00	18796.31
Jun, 2051	90.07	510.43	18285.87
Jul, 2051	87.62	512.88	17772.99
Aug, 2051	85.16	515.34	17257.66
Sep, 2051	82.69	517.81	16739.85
Oct, 2051	80.21	520.29	16219.56
Nov, 2051	77.72	522.78	15696.78
Dec, 2051	75.21	525.29	15171.49
Jan, 2052	72.70	527.80	14643.69
Mar, 2052	70.17	530.33	14113.36
Mar, 2052	137.80	1063.20	13580.48
Apr, 2052	65.07	535.43	13045.06
May, 2052	62.51	537.99	12507.07
Jun, 2052	59.93	540.57	11966.50
Jul, 2052	57.34	543.16	11423.33
Aug, 2052	54.74	545.76	10877.57
Sep, 2052	52.12	548.38	10329.19
Oct, 2052	49.49	551.01	9778.19
Nov, 2052	46.85	553.65	9224.54
Dec, 2052	44.20	556.30	8668.24
Jan, 2053	41.54	558.96	8109.28
Mar, 2053	38.86	561.64	7547.63
Mar, 2053	75.03	1125.97	6983.30
Apr, 2053	33.46	567.04	6416.26
May, 2053	30.74	569.76	5846.51
Jun, 2053	28.01	572.49	5274.02
Jul, 2053	25.27	575.23	4698.79
Aug, 2053	22.52	577.98	4120.81
Sep, 2053	19.75	580.75	3540.05
Oct, 2053	16.96	583.54	2956.52
Nov, 2053	14.17	586.33	2370.18
Dec, 2053	11.36	589.14	1781.04
Jan, 2054	8.53	591.97	1189.07
Mar, 2054	5.70	594.80	594.27
Mar, 2054	8.55	1192.45	0