Mortgage Parameters

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

Mortgage Summary

Property Total:	$212,800
Down Payment	$63,840
Mortgage Amount:	$148,960
Mortgage Payment:	$869.29 / month
Estimated Tax:	+ $118.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $987.51 / month
Total Interest Paid:	$163,983.60 over 30 years
Total Tax Paid:	$42,560.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	713.77	155.52	148804.48
Jun, 2024	713.02	156.27	148648.21
Jul, 2024	712.27	157.02	148491.19
Aug, 2024	711.52	157.77	148333.42
Sep, 2024	710.76	158.53	148174.90
Oct, 2024	710.00	159.29	148015.61
Nov, 2024	709.24	160.05	147855.56
Dec, 2024	708.47	160.82	147694.75
Jan, 2025	707.70	161.59	147533.16
Feb, 2025	706.93	162.36	147370.80
Mar, 2025	706.15	163.14	147207.66
Apr, 2025	705.37	163.92	147043.74
May, 2025	704.58	164.71	146879.04
Jun, 2025	703.80	165.49	146713.54
Jul, 2025	703.00	166.29	146547.25
Aug, 2025	702.21	167.08	146380.17
Sep, 2025	701.40	167.89	146212.28
Oct, 2025	700.60	168.69	146043.60
Nov, 2025	699.79	169.50	145874.10
Dec, 2025	698.98	170.31	145703.79
Jan, 2026	698.16	171.13	145532.66
Feb, 2026	697.34	171.95	145360.72
Mar, 2026	696.52	172.77	145187.95
Apr, 2026	695.69	173.60	145014.35
May, 2026	694.86	174.43	144839.92
Jun, 2026	694.02	175.27	144664.65
Jul, 2026	693.18	176.11	144488.55
Aug, 2026	692.34	176.95	144311.60
Sep, 2026	691.49	177.80	144133.80
Oct, 2026	690.64	178.65	143955.15
Nov, 2026	689.79	179.50	143775.65
Dec, 2026	688.92	180.37	143595.28
Jan, 2027	688.06	181.23	143414.05
Feb, 2027	687.19	182.10	143231.96
Mar, 2027	686.32	182.97	143048.99
Apr, 2027	685.44	183.85	142865.14
May, 2027	684.56	184.73	142680.41
Jun, 2027	683.68	185.61	142494.80
Jul, 2027	682.79	186.50	142308.30
Aug, 2027	681.89	187.40	142120.90
Sep, 2027	681.00	188.29	141932.61
Oct, 2027	680.09	189.20	141743.41
Nov, 2027	679.19	190.10	141553.31
Dec, 2027	678.28	191.01	141362.29
Jan, 2028	677.36	191.93	141170.36
Feb, 2028	676.44	192.85	140977.51
Mar, 2028	675.52	193.77	140783.74
Apr, 2028	674.59	194.70	140589.04
May, 2028	673.66	195.63	140393.41
Jun, 2028	672.72	196.57	140196.83
Jul, 2028	671.78	197.51	139999.32
Aug, 2028	670.83	198.46	139800.86
Sep, 2028	669.88	199.41	139601.45
Oct, 2028	668.92	200.37	139401.08
Nov, 2028	667.96	201.33	139199.76
Dec, 2028	667.00	202.29	138997.47
Jan, 2029	666.03	203.26	138794.21
Feb, 2029	665.06	204.23	138589.97
Mar, 2029	664.08	205.21	138384.76
Apr, 2029	663.09	206.20	138178.56
May, 2029	662.11	207.18	137971.38
Jun, 2029	661.11	208.18	137763.20
Jul, 2029	660.12	209.17	137554.03
Aug, 2029	659.11	210.18	137343.85
Sep, 2029	658.11	211.18	137132.67
Oct, 2029	657.09	212.20	136920.47
Nov, 2029	656.08	213.21	136707.26
Dec, 2029	655.06	214.23	136493.02
Jan, 2030	654.03	215.26	136277.76
Feb, 2030	653.00	216.29	136061.47
Mar, 2030	651.96	217.33	135844.14
Apr, 2030	650.92	218.37	135625.77
May, 2030	649.87	219.42	135406.35
Jun, 2030	648.82	220.47	135185.89
Jul, 2030	647.77	221.52	134964.36
Aug, 2030	646.70	222.59	134741.78
Sep, 2030	645.64	223.65	134518.12
Oct, 2030	644.57	224.72	134293.40
Nov, 2030	643.49	225.80	134067.60
Dec, 2030	642.41	226.88	133840.72
Jan, 2031	641.32	227.97	133612.75
Feb, 2031	640.23	229.06	133383.68
Mar, 2031	639.13	230.16	133153.52
Apr, 2031	638.03	231.26	132922.26
May, 2031	636.92	232.37	132689.89
Jun, 2031	635.81	233.48	132456.41
Jul, 2031	634.69	234.60	132221.80
Aug, 2031	633.56	235.73	131986.08
Sep, 2031	632.43	236.86	131749.22
Oct, 2031	631.30	237.99	131511.23
Nov, 2031	630.16	239.13	131272.09
Dec, 2031	629.01	240.28	131031.82
Jan, 2032	627.86	241.43	130790.39
Feb, 2032	626.70	242.59	130547.80
Mar, 2032	625.54	243.75	130304.05
Apr, 2032	624.37	244.92	130059.14
May, 2032	623.20	246.09	129813.05
Jun, 2032	622.02	247.27	129565.78
Jul, 2032	620.84	248.45	129317.32
Aug, 2032	619.65	249.64	129067.68
Sep, 2032	618.45	250.84	128816.84
Oct, 2032	617.25	252.04	128564.80
Nov, 2032	616.04	253.25	128311.55
Dec, 2032	614.83	254.46	128057.08
Jan, 2033	613.61	255.68	127801.40
Feb, 2033	612.38	256.91	127544.49
Mar, 2033	611.15	258.14	127286.35
Apr, 2033	609.91	259.38	127026.97
May, 2033	608.67	260.62	126766.36
Jun, 2033	607.42	261.87	126504.49
Jul, 2033	606.17	263.12	126241.37
Aug, 2033	604.91	264.38	125976.98
Sep, 2033	603.64	265.65	125711.33
Oct, 2033	602.37	266.92	125444.41
Nov, 2033	601.09	268.20	125176.21
Dec, 2033	599.80	269.49	124906.72
Jan, 2034	598.51	270.78	124635.94
Feb, 2034	597.21	272.08	124363.86
Mar, 2034	595.91	273.38	124090.48
Apr, 2034	594.60	274.69	123815.79
May, 2034	593.28	276.01	123539.79
Jun, 2034	591.96	277.33	123262.46
Jul, 2034	590.63	278.66	122983.80
Aug, 2034	589.30	279.99	122703.81
Sep, 2034	587.96	281.33	122422.48
Oct, 2034	586.61	282.68	122139.79
Nov, 2034	585.25	284.04	121855.76
Dec, 2034	583.89	285.40	121570.36
Jan, 2035	582.52	286.77	121283.59
Feb, 2035	581.15	288.14	120995.45
Mar, 2035	579.77	289.52	120705.93
Apr, 2035	578.38	290.91	120415.03
May, 2035	576.99	292.30	120122.72
Jun, 2035	575.59	293.70	119829.02
Jul, 2035	574.18	295.11	119533.91
Aug, 2035	572.77	296.52	119237.39
Sep, 2035	571.35	297.94	118939.45
Oct, 2035	569.92	299.37	118640.07
Nov, 2035	568.48	300.81	118339.27
Dec, 2035	567.04	302.25	118037.02
Jan, 2036	565.59	303.70	117733.32
Feb, 2036	564.14	305.15	117428.17
Mar, 2036	562.68	306.61	117121.56
Apr, 2036	561.21	308.08	116813.48
May, 2036	559.73	309.56	116503.92
Jun, 2036	558.25	311.04	116192.88
Jul, 2036	556.76	312.53	115880.34
Aug, 2036	555.26	314.03	115566.31
Sep, 2036	553.76	315.53	115250.78
Oct, 2036	552.24	317.05	114933.73
Nov, 2036	550.72	318.57	114615.17
Dec, 2036	549.20	320.09	114295.07
Jan, 2037	547.66	321.63	113973.45
Feb, 2037	546.12	323.17	113650.28
Mar, 2037	544.57	324.72	113325.57
Apr, 2037	543.02	326.27	112999.29
May, 2037	541.45	327.84	112671.46
Jun, 2037	539.88	329.41	112342.05
Jul, 2037	538.31	330.98	112011.07
Aug, 2037	536.72	332.57	111678.50
Sep, 2037	535.13	334.16	111344.33
Oct, 2037	533.52	335.77	111008.57
Nov, 2037	531.92	337.37	110671.20
Dec, 2037	530.30	338.99	110332.20
Jan, 2038	528.68	340.61	109991.59
Feb, 2038	527.04	342.25	109649.34
Mar, 2038	525.40	343.89	109305.46
Apr, 2038	523.76	345.53	108959.92
May, 2038	522.10	347.19	108612.73
Jun, 2038	520.44	348.85	108263.88
Jul, 2038	518.76	350.53	107913.35
Aug, 2038	517.08	352.21	107561.15
Sep, 2038	515.40	353.89	107207.25
Oct, 2038	513.70	355.59	106851.66
Nov, 2038	512.00	357.29	106494.37
Dec, 2038	510.29	359.00	106135.37
Jan, 2039	508.57	360.72	105774.64
Feb, 2039	506.84	362.45	105412.19
Mar, 2039	505.10	364.19	105048.00
Apr, 2039	503.36	365.93	104682.07
May, 2039	501.60	367.69	104314.38
Jun, 2039	499.84	369.45	103944.93
Jul, 2039	498.07	371.22	103573.71
Aug, 2039	496.29	373.00	103200.71
Sep, 2039	494.50	374.79	102825.92
Oct, 2039	492.71	376.58	102449.34
Nov, 2039	490.90	378.39	102070.95
Dec, 2039	489.09	380.20	101690.75
Jan, 2040	487.27	382.02	101308.73
Feb, 2040	485.44	383.85	100924.88
Mar, 2040	483.60	385.69	100539.18
Apr, 2040	481.75	387.54	100151.64
May, 2040	479.89	389.40	99762.25
Jun, 2040	478.03	391.26	99370.99
Jul, 2040	476.15	393.14	98977.85
Aug, 2040	474.27	395.02	98582.83
Sep, 2040	472.38	396.91	98185.91
Oct, 2040	470.47	398.82	97787.10
Nov, 2040	468.56	400.73	97386.37
Dec, 2040	466.64	402.65	96983.72
Jan, 2041	464.71	404.58	96579.15
Feb, 2041	462.78	406.51	96172.63
Mar, 2041	460.83	408.46	95764.17
Apr, 2041	458.87	410.42	95353.75
May, 2041	456.90	412.39	94941.36
Jun, 2041	454.93	414.36	94527.00
Jul, 2041	452.94	416.35	94110.65
Aug, 2041	450.95	418.34	93692.31
Sep, 2041	448.94	420.35	93271.96
Oct, 2041	446.93	422.36	92849.60
Nov, 2041	444.90	424.39	92425.21
Dec, 2041	442.87	426.42	91998.79
Jan, 2042	440.83	428.46	91570.33
Feb, 2042	438.77	430.52	91139.82
Mar, 2042	436.71	432.58	90707.24
Apr, 2042	434.64	434.65	90272.59
May, 2042	432.56	436.73	89835.85
Jun, 2042	430.46	438.83	89397.03
Jul, 2042	428.36	440.93	88956.10
Aug, 2042	426.25	443.04	88513.06
Sep, 2042	424.13	445.16	88067.89
Oct, 2042	421.99	447.30	87620.59
Nov, 2042	419.85	449.44	87171.15
Dec, 2042	417.70	451.59	86719.56
Jan, 2043	415.53	453.76	86265.80
Feb, 2043	413.36	455.93	85809.86
Mar, 2043	411.17	458.12	85351.75
Apr, 2043	408.98	460.31	84891.43
May, 2043	406.77	462.52	84428.92
Jun, 2043	404.56	464.73	83964.18
Jul, 2043	402.33	466.96	83497.22
Aug, 2043	400.09	469.20	83028.02
Sep, 2043	397.84	471.45	82556.57
Oct, 2043	395.58	473.71	82082.87
Nov, 2043	393.31	475.98	81606.89
Dec, 2043	391.03	478.26	81128.63
Jan, 2044	388.74	480.55	80648.08
Feb, 2044	386.44	482.85	80165.23
Mar, 2044	384.13	485.16	79680.07
Apr, 2044	381.80	487.49	79192.58
May, 2044	379.46	489.83	78702.75
Jun, 2044	377.12	492.17	78210.58
Jul, 2044	374.76	494.53	77716.05
Aug, 2044	372.39	496.90	77219.15
Sep, 2044	370.01	499.28	76719.87
Oct, 2044	367.62	501.67	76218.19
Nov, 2044	365.21	504.08	75714.11
Dec, 2044	362.80	506.49	75207.62
Jan, 2045	360.37	508.92	74698.70
Feb, 2045	357.93	511.36	74187.34
Mar, 2045	355.48	513.81	73673.53
Apr, 2045	353.02	516.27	73157.26
May, 2045	350.55	518.74	72638.52
Jun, 2045	348.06	521.23	72117.29
Jul, 2045	345.56	523.73	71593.56
Aug, 2045	343.05	526.24	71067.32
Sep, 2045	340.53	528.76	70538.56
Oct, 2045	338.00	531.29	70007.27
Nov, 2045	335.45	533.84	69473.43
Dec, 2045	332.89	536.40	68937.04
Jan, 2046	330.32	538.97	68398.07
Feb, 2046	327.74	541.55	67856.52
Mar, 2046	325.15	544.14	67312.38
Apr, 2046	322.54	546.75	66765.62
May, 2046	319.92	549.37	66216.25
Jun, 2046	317.29	552.00	65664.25
Jul, 2046	314.64	554.65	65109.60
Aug, 2046	311.98	557.31	64552.29
Sep, 2046	309.31	559.98	63992.32
Oct, 2046	306.63	562.66	63429.66
Nov, 2046	303.93	565.36	62864.30
Dec, 2046	301.22	568.07	62296.23
Jan, 2047	298.50	570.79	61725.45
Feb, 2047	295.77	573.52	61151.93
Mar, 2047	293.02	576.27	60575.65
Apr, 2047	290.26	579.03	59996.62
May, 2047	287.48	581.81	59414.82
Jun, 2047	284.70	584.59	58830.22
Jul, 2047	281.89	587.40	58242.83
Aug, 2047	279.08	590.21	57652.62
Sep, 2047	276.25	593.04	57059.58
Oct, 2047	273.41	595.88	56463.70
Nov, 2047	270.56	598.73	55864.97
Dec, 2047	267.69	601.60	55263.36
Jan, 2048	264.80	604.49	54658.88
Feb, 2048	261.91	607.38	54051.49
Mar, 2048	259.00	610.29	53441.20
Apr, 2048	256.07	613.22	52827.98
May, 2048	253.13	616.16	52211.83
Jun, 2048	250.18	619.11	51592.72
Jul, 2048	247.22	622.07	50970.64
Aug, 2048	244.23	625.06	50345.59
Sep, 2048	241.24	628.05	49717.54
Oct, 2048	238.23	631.06	49086.48
Nov, 2048	235.21	634.08	48452.39
Dec, 2048	232.17	637.12	47815.27
Jan, 2049	229.11	640.18	47175.09
Feb, 2049	226.05	643.24	46531.85
Mar, 2049	222.97	646.32	45885.53
Apr, 2049	219.87	649.42	45236.11
May, 2049	216.76	652.53	44583.57
Jun, 2049	213.63	655.66	43927.91
Jul, 2049	210.49	658.80	43269.11
Aug, 2049	207.33	661.96	42607.15
Sep, 2049	204.16	665.13	41942.02
Oct, 2049	200.97	668.32	41273.70
Nov, 2049	197.77	671.52	40602.18
Dec, 2049	194.55	674.74	39927.44
Jan, 2050	191.32	677.97	39249.47
Feb, 2050	188.07	681.22	38568.25
Mar, 2050	184.81	684.48	37883.77
Apr, 2050	181.53	687.76	37196.01
May, 2050	178.23	691.06	36504.95
Jun, 2050	174.92	694.37	35810.58
Jul, 2050	171.59	697.70	35112.88
Aug, 2050	168.25	701.04	34411.84
Sep, 2050	164.89	704.40	33707.44
Oct, 2050	161.51	707.78	32999.66
Nov, 2050	158.12	711.17	32288.50
Dec, 2050	154.72	714.57	31573.92
Jan, 2051	151.29	718.00	30855.92
Feb, 2051	147.85	721.44	30134.48
Mar, 2051	144.39	724.90	29409.59
Apr, 2051	140.92	728.37	28681.22
May, 2051	137.43	731.86	27949.36
Jun, 2051	133.92	735.37	27214.00
Jul, 2051	130.40	738.89	26475.11
Aug, 2051	126.86	742.43	25732.68
Sep, 2051	123.30	745.99	24986.69
Oct, 2051	119.73	749.56	24237.13
Nov, 2051	116.14	753.15	23483.97
Dec, 2051	112.53	756.76	22727.21
Jan, 2052	108.90	760.39	21966.82
Feb, 2052	105.26	764.03	21202.79
Mar, 2052	101.60	767.69	20435.09
Apr, 2052	97.92	771.37	19663.72
May, 2052	94.22	775.07	18888.65
Jun, 2052	90.51	778.78	18109.87
Jul, 2052	86.78	782.51	17327.36
Aug, 2052	83.03	786.26	16541.10
Sep, 2052	79.26	790.03	15751.07
Oct, 2052	75.47	793.82	14957.25
Nov, 2052	71.67	797.62	14159.63
Dec, 2052	67.85	801.44	13358.19
Jan, 2053	64.01	805.28	12552.91
Feb, 2053	60.15	809.14	11743.77
Mar, 2053	56.27	813.02	10930.75
Apr, 2053	52.38	816.91	10113.83
May, 2053	48.46	820.83	9293.01
Jun, 2053	44.53	824.76	8468.25
Jul, 2053	40.58	828.71	7639.53
Aug, 2053	36.61	832.68	6806.85
Sep, 2053	32.62	836.67	5970.17
Oct, 2053	28.61	840.68	5129.49
Nov, 2053	24.58	844.71	4284.78
Dec, 2053	20.53	848.76	3436.02
Jan, 2054	16.46	852.83	2583.20
Feb, 2054	12.38	856.91	1726.28
Mar, 2054	8.27	861.02	865.27
Apr, 2054	4.15	865.14	0.12