Mortgage Parameters

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

Mortgage Summary

Property Total:	$242,500
Down Payment	$72,750
Mortgage Amount:	$169,750
Mortgage Payment:	$990.61 / month
Estimated Tax:	+ $134.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,125.33 / month
Total Interest Paid:	$186,868.80 over 30 years
Total Tax Paid:	$48,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	813.39	177.22	169572.78
Jun, 2024	812.54	178.07	169394.70
Jul, 2024	811.68	178.93	169215.77
Aug, 2024	810.83	179.78	169035.99
Sep, 2024	809.96	180.65	168855.34
Oct, 2024	809.10	181.51	168673.83
Nov, 2024	808.23	182.38	168491.45
Dec, 2024	807.35	183.26	168308.20
Jan, 2025	806.48	184.13	168124.06
Feb, 2025	805.59	185.02	167939.05
Mar, 2025	804.71	185.90	167753.15
Apr, 2025	803.82	186.79	167566.35
May, 2025	802.92	187.69	167378.66
Jun, 2025	802.02	188.59	167190.08
Jul, 2025	801.12	189.49	167000.59
Aug, 2025	800.21	190.40	166810.19
Sep, 2025	799.30	191.31	166618.88
Oct, 2025	798.38	192.23	166426.65
Nov, 2025	797.46	193.15	166233.50
Dec, 2025	796.54	194.07	166039.43
Jan, 2026	795.61	195.00	165844.42
Feb, 2026	794.67	195.94	165648.48
Mar, 2026	793.73	196.88	165451.60
Apr, 2026	792.79	197.82	165253.78
May, 2026	791.84	198.77	165055.01
Jun, 2026	790.89	199.72	164855.29
Jul, 2026	789.93	200.68	164654.61
Aug, 2026	788.97	201.64	164452.97
Sep, 2026	788.00	202.61	164250.37
Oct, 2026	787.03	203.58	164046.79
Nov, 2026	786.06	204.55	163842.24
Dec, 2026	785.08	205.53	163636.71
Jan, 2027	784.09	206.52	163430.19
Feb, 2027	783.10	207.51	163222.68
Mar, 2027	782.11	208.50	163014.18
Apr, 2027	781.11	209.50	162804.68
May, 2027	780.11	210.50	162594.18
Jun, 2027	779.10	211.51	162382.66
Jul, 2027	778.08	212.53	162170.14
Aug, 2027	777.07	213.54	161956.59
Sep, 2027	776.04	214.57	161742.02
Oct, 2027	775.01	215.60	161526.43
Nov, 2027	773.98	216.63	161309.80
Dec, 2027	772.94	217.67	161092.13
Jan, 2028	771.90	218.71	160873.42
Feb, 2028	770.85	219.76	160653.66
Mar, 2028	769.80	220.81	160432.85
Apr, 2028	768.74	221.87	160210.98
May, 2028	767.68	222.93	159988.05
Jun, 2028	766.61	224.00	159764.05
Jul, 2028	765.54	225.07	159538.98
Aug, 2028	764.46	226.15	159312.82
Sep, 2028	763.37	227.24	159085.59
Oct, 2028	762.29	228.32	158857.26
Nov, 2028	761.19	229.42	158627.84
Dec, 2028	760.09	230.52	158397.33
Jan, 2029	758.99	231.62	158165.70
Feb, 2029	757.88	232.73	157932.97
Mar, 2029	756.76	233.85	157699.12
Apr, 2029	755.64	234.97	157464.15
May, 2029	754.52	236.09	157228.06
Jun, 2029	753.38	237.23	156990.83
Jul, 2029	752.25	238.36	156752.47
Aug, 2029	751.11	239.50	156512.97
Sep, 2029	749.96	240.65	156272.31
Oct, 2029	748.80	241.81	156030.51
Nov, 2029	747.65	242.96	155787.55
Dec, 2029	746.48	244.13	155543.42
Jan, 2030	745.31	245.30	155298.12
Feb, 2030	744.14	246.47	155051.65
Mar, 2030	742.96	247.65	154803.99
Apr, 2030	741.77	248.84	154555.15
May, 2030	740.58	250.03	154305.12
Jun, 2030	739.38	251.23	154053.89
Jul, 2030	738.17	252.44	153801.45
Aug, 2030	736.97	253.64	153547.81
Sep, 2030	735.75	254.86	153292.95
Oct, 2030	734.53	256.08	153036.87
Nov, 2030	733.30	257.31	152779.56
Dec, 2030	732.07	258.54	152521.02
Jan, 2031	730.83	259.78	152261.24
Feb, 2031	729.59	261.02	152000.21
Mar, 2031	728.33	262.28	151737.94
Apr, 2031	727.08	263.53	151474.40
May, 2031	725.81	264.80	151209.61
Jun, 2031	724.55	266.06	150943.54
Jul, 2031	723.27	267.34	150676.21
Aug, 2031	721.99	268.62	150407.59
Sep, 2031	720.70	269.91	150137.68
Oct, 2031	719.41	271.20	149866.48
Nov, 2031	718.11	272.50	149593.98
Dec, 2031	716.80	273.81	149320.17
Jan, 2032	715.49	275.12	149045.06
Feb, 2032	714.17	276.44	148768.62
Mar, 2032	712.85	277.76	148490.86
Apr, 2032	711.52	279.09	148211.77
May, 2032	710.18	280.43	147931.34
Jun, 2032	708.84	281.77	147649.57
Jul, 2032	707.49	283.12	147366.44
Aug, 2032	706.13	284.48	147081.97
Sep, 2032	704.77	285.84	146796.12
Oct, 2032	703.40	287.21	146508.91
Nov, 2032	702.02	288.59	146220.32
Dec, 2032	700.64	289.97	145930.35
Jan, 2033	699.25	291.36	145638.99
Feb, 2033	697.85	292.76	145346.24
Mar, 2033	696.45	294.16	145052.08
Apr, 2033	695.04	295.57	144756.51
May, 2033	693.62	296.99	144459.52
Jun, 2033	692.20	298.41	144161.11
Jul, 2033	690.77	299.84	143861.28
Aug, 2033	689.34	301.27	143560.00
Sep, 2033	687.89	302.72	143257.28
Oct, 2033	686.44	304.17	142953.11
Nov, 2033	684.98	305.63	142647.49
Dec, 2033	683.52	307.09	142340.40
Jan, 2034	682.05	308.56	142031.83
Feb, 2034	680.57	310.04	141721.79
Mar, 2034	679.08	311.53	141410.27
Apr, 2034	677.59	313.02	141097.25
May, 2034	676.09	314.52	140782.73
Jun, 2034	674.58	316.03	140466.70
Jul, 2034	673.07	317.54	140149.16
Aug, 2034	671.55	319.06	139830.10
Sep, 2034	670.02	320.59	139509.51
Oct, 2034	668.48	322.13	139187.38
Nov, 2034	666.94	323.67	138863.71
Dec, 2034	665.39	325.22	138538.49
Jan, 2035	663.83	326.78	138211.71
Feb, 2035	662.26	328.35	137883.37
Mar, 2035	660.69	329.92	137553.45
Apr, 2035	659.11	331.50	137221.95
May, 2035	657.52	333.09	136888.86
Jun, 2035	655.93	334.68	136554.18
Jul, 2035	654.32	336.29	136217.89
Aug, 2035	652.71	337.90	135879.99
Sep, 2035	651.09	339.52	135540.47
Oct, 2035	649.46	341.15	135199.32
Nov, 2035	647.83	342.78	134856.54
Dec, 2035	646.19	344.42	134512.12
Jan, 2036	644.54	346.07	134166.05
Feb, 2036	642.88	347.73	133818.32
Mar, 2036	641.21	349.40	133468.92
Apr, 2036	639.54	351.07	133117.85
May, 2036	637.86	352.75	132765.10
Jun, 2036	636.17	354.44	132410.65
Jul, 2036	634.47	356.14	132054.51
Aug, 2036	632.76	357.85	131696.66
Sep, 2036	631.05	359.56	131337.10
Oct, 2036	629.32	361.29	130975.81
Nov, 2036	627.59	363.02	130612.79
Dec, 2036	625.85	364.76	130248.04
Jan, 2037	624.11	366.50	129881.53
Feb, 2037	622.35	368.26	129513.27
Mar, 2037	620.58	370.03	129143.25
Apr, 2037	618.81	371.80	128771.45
May, 2037	617.03	373.58	128397.87
Jun, 2037	615.24	375.37	128022.50
Jul, 2037	613.44	377.17	127645.33
Aug, 2037	611.63	378.98	127266.35
Sep, 2037	609.82	380.79	126885.56
Oct, 2037	607.99	382.62	126502.94
Nov, 2037	606.16	384.45	126118.49
Dec, 2037	604.32	386.29	125732.20
Jan, 2038	602.47	388.14	125344.06
Feb, 2038	600.61	390.00	124954.05
Mar, 2038	598.74	391.87	124562.18
Apr, 2038	596.86	393.75	124168.43
May, 2038	594.97	395.64	123772.80
Jun, 2038	593.08	397.53	123375.26
Jul, 2038	591.17	399.44	122975.83
Aug, 2038	589.26	401.35	122574.48
Sep, 2038	587.34	403.27	122171.20
Oct, 2038	585.40	405.21	121766.00
Nov, 2038	583.46	407.15	121358.85
Dec, 2038	581.51	409.10	120949.75
Jan, 2039	579.55	411.06	120538.69
Feb, 2039	577.58	413.03	120125.66
Mar, 2039	575.60	415.01	119710.65
Apr, 2039	573.61	417.00	119293.66
May, 2039	571.62	418.99	118874.66
Jun, 2039	569.61	421.00	118453.66
Jul, 2039	567.59	423.02	118030.64
Aug, 2039	565.56	425.05	117605.59
Sep, 2039	563.53	427.08	117178.51
Oct, 2039	561.48	429.13	116749.38
Nov, 2039	559.42	431.19	116318.20
Dec, 2039	557.36	433.25	115884.94
Jan, 2040	555.28	435.33	115449.62
Feb, 2040	553.20	437.41	115012.20
Mar, 2040	551.10	439.51	114572.69
Apr, 2040	548.99	441.62	114131.08
May, 2040	546.88	443.73	113687.34
Jun, 2040	544.75	445.86	113241.49
Jul, 2040	542.62	447.99	112793.49
Aug, 2040	540.47	450.14	112343.35
Sep, 2040	538.31	452.30	111891.05
Oct, 2040	536.14	454.47	111436.59
Nov, 2040	533.97	456.64	110979.94
Dec, 2040	531.78	458.83	110521.11
Jan, 2041	529.58	461.03	110060.08
Feb, 2041	527.37	463.24	109596.84
Mar, 2041	525.15	465.46	109131.39
Apr, 2041	522.92	467.69	108663.70
May, 2041	520.68	469.93	108193.77
Jun, 2041	518.43	472.18	107721.59
Jul, 2041	516.17	474.44	107247.14
Aug, 2041	513.89	476.72	106770.42
Sep, 2041	511.61	479.00	106291.42
Oct, 2041	509.31	481.30	105810.13
Nov, 2041	507.01	483.60	105326.52
Dec, 2041	504.69	485.92	104840.60
Jan, 2042	502.36	488.25	104352.35
Feb, 2042	500.02	490.59	103861.77
Mar, 2042	497.67	492.94	103368.83
Apr, 2042	495.31	495.30	102873.53
May, 2042	492.94	497.67	102375.85
Jun, 2042	490.55	500.06	101875.79
Jul, 2042	488.15	502.46	101373.34
Aug, 2042	485.75	504.86	100868.47
Sep, 2042	483.33	507.28	100361.19
Oct, 2042	480.90	509.71	99851.48
Nov, 2042	478.46	512.15	99339.32
Dec, 2042	476.00	514.61	98824.72
Jan, 2043	473.54	517.07	98307.64
Feb, 2043	471.06	519.55	97788.09
Mar, 2043	468.57	522.04	97266.05
Apr, 2043	466.07	524.54	96741.50
May, 2043	463.55	527.06	96214.45
Jun, 2043	461.03	529.58	95684.86
Jul, 2043	458.49	532.12	95152.74
Aug, 2043	455.94	534.67	94618.07
Sep, 2043	453.38	537.23	94080.84
Oct, 2043	450.80	539.81	93541.04
Nov, 2043	448.22	542.39	92998.64
Dec, 2043	445.62	544.99	92453.65
Jan, 2044	443.01	547.60	91906.05
Feb, 2044	440.38	550.23	91355.82
Mar, 2044	437.75	552.86	90802.96
Apr, 2044	435.10	555.51	90247.45
May, 2044	432.44	558.17	89689.27
Jun, 2044	429.76	560.85	89128.42
Jul, 2044	427.07	563.54	88564.89
Aug, 2044	424.37	566.24	87998.65
Sep, 2044	421.66	568.95	87429.70
Oct, 2044	418.93	571.68	86858.02
Nov, 2044	416.19	574.42	86283.61
Dec, 2044	413.44	577.17	85706.44
Jan, 2045	410.68	579.93	85126.51
Feb, 2045	407.90	582.71	84543.79
Mar, 2045	405.11	585.50	83958.29
Apr, 2045	402.30	588.31	83369.98
May, 2045	399.48	591.13	82778.85
Jun, 2045	396.65	593.96	82184.89
Jul, 2045	393.80	596.81	81588.08
Aug, 2045	390.94	599.67	80988.42
Sep, 2045	388.07	602.54	80385.88
Oct, 2045	385.18	605.43	79780.45
Nov, 2045	382.28	608.33	79172.12
Dec, 2045	379.37	611.24	78560.88
Jan, 2046	376.44	614.17	77946.70
Feb, 2046	373.49	617.12	77329.59
Mar, 2046	370.54	620.07	76709.52
Apr, 2046	367.57	623.04	76086.47
May, 2046	364.58	626.03	75460.44
Jun, 2046	361.58	629.03	74831.41
Jul, 2046	358.57	632.04	74199.37
Aug, 2046	355.54	635.07	73564.30
Sep, 2046	352.50	638.11	72926.19
Oct, 2046	349.44	641.17	72285.01
Nov, 2046	346.37	644.24	71640.77
Dec, 2046	343.28	647.33	70993.44
Jan, 2047	340.18	650.43	70343.00
Feb, 2047	337.06	653.55	69689.46
Mar, 2047	333.93	656.68	69032.77
Apr, 2047	330.78	659.83	68372.95
May, 2047	327.62	662.99	67709.96
Jun, 2047	324.44	666.17	67043.79
Jul, 2047	321.25	669.36	66374.43
Aug, 2047	318.04	672.57	65701.87
Sep, 2047	314.82	675.79	65026.08
Oct, 2047	311.58	679.03	64347.05
Nov, 2047	308.33	682.28	63664.77
Dec, 2047	305.06	685.55	62979.22
Jan, 2048	301.78	688.83	62290.39
Feb, 2048	298.47	692.14	61598.25
Mar, 2048	295.16	695.45	60902.80
Apr, 2048	291.83	698.78	60204.01
May, 2048	288.48	702.13	59501.88
Jun, 2048	285.11	705.50	58796.39
Jul, 2048	281.73	708.88	58087.51
Aug, 2048	278.34	712.27	57375.23
Sep, 2048	274.92	715.69	56659.55
Oct, 2048	271.49	719.12	55940.43
Nov, 2048	268.05	722.56	55217.87
Dec, 2048	264.59	726.02	54491.84
Jan, 2049	261.11	729.50	53762.34
Feb, 2049	257.61	733.00	53029.34
Mar, 2049	254.10	736.51	52292.83
Apr, 2049	250.57	740.04	51552.79
May, 2049	247.02	743.59	50809.20
Jun, 2049	243.46	747.15	50062.06
Jul, 2049	239.88	750.73	49311.33
Aug, 2049	236.28	754.33	48557.00
Sep, 2049	232.67	757.94	47799.06
Oct, 2049	229.04	761.57	47037.49
Nov, 2049	225.39	765.22	46272.26
Dec, 2049	221.72	768.89	45503.37
Jan, 2050	218.04	772.57	44730.80
Feb, 2050	214.34	776.27	43954.53
Mar, 2050	210.62	779.99	43174.53
Apr, 2050	206.88	783.73	42390.80
May, 2050	203.12	787.49	41603.31
Jun, 2050	199.35	791.26	40812.05
Jul, 2050	195.56	795.05	40017.00
Aug, 2050	191.75	798.86	39218.14
Sep, 2050	187.92	802.69	38415.45
Oct, 2050	184.07	806.54	37608.91
Nov, 2050	180.21	810.40	36798.51
Dec, 2050	176.33	814.28	35984.23
Jan, 2051	172.42	818.19	35166.04
Feb, 2051	168.50	822.11	34343.94
Mar, 2051	164.56	826.05	33517.89
Apr, 2051	160.61	830.00	32687.89
May, 2051	156.63	833.98	31853.91
Jun, 2051	152.63	837.98	31015.93
Jul, 2051	148.62	841.99	30173.94
Aug, 2051	144.58	846.03	29327.91
Sep, 2051	140.53	850.08	28477.83
Oct, 2051	136.46	854.15	27623.68
Nov, 2051	132.36	858.25	26765.43
Dec, 2051	128.25	862.36	25903.07
Jan, 2052	124.12	866.49	25036.58
Feb, 2052	119.97	870.64	24165.94
Mar, 2052	115.80	874.81	23291.12
Apr, 2052	111.60	879.01	22412.12
May, 2052	107.39	883.22	21528.90
Jun, 2052	103.16	887.45	20641.45
Jul, 2052	98.91	891.70	19749.74
Aug, 2052	94.63	895.98	18853.77
Sep, 2052	90.34	900.27	17953.50
Oct, 2052	86.03	904.58	17048.92
Nov, 2052	81.69	908.92	16140.00
Dec, 2052	77.34	913.27	15226.73
Jan, 2053	72.96	917.65	14309.08
Feb, 2053	68.56	922.05	13387.03
Mar, 2053	64.15	926.46	12460.57
Apr, 2053	59.71	930.90	11529.67
May, 2053	55.25	935.36	10594.30
Jun, 2053	50.76	939.85	9654.46
Jul, 2053	46.26	944.35	8710.11
Aug, 2053	41.74	948.87	7761.23
Sep, 2053	37.19	953.42	6807.81
Oct, 2053	32.62	957.99	5849.82
Nov, 2053	28.03	962.58	4887.24
Dec, 2053	23.42	967.19	3920.05
Jan, 2054	18.78	971.83	2948.22
Feb, 2054	14.13	976.48	1971.74
Mar, 2054	9.45	981.16	990.58
Apr, 2054	4.75	985.86	4.72