Mortgage Parameters

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

Mortgage Summary

Property Total:	$154,000
Down Payment	$46,200
Mortgage Amount:	$107,800
Mortgage Payment:	$629.09 / month
Estimated Tax:	+ $85.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $714.65 / month
Total Interest Paid:	$118,674.00 over 30 years
Total Tax Paid:	$30,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	516.54	112.55	107687.45
Jun, 2024	516.00	113.09	107574.36
Jul, 2024	515.46	113.63	107460.73
Aug, 2024	514.92	114.17	107346.56
Sep, 2024	514.37	114.72	107231.84
Oct, 2024	513.82	115.27	107116.57
Nov, 2024	513.27	115.82	107000.75
Dec, 2024	512.71	116.38	106884.37
Jan, 2025	512.15	116.94	106767.43
Feb, 2025	511.59	117.50	106649.94
Mar, 2025	511.03	118.06	106531.88
Apr, 2025	510.47	118.62	106413.25
May, 2025	509.90	119.19	106294.06
Jun, 2025	509.33	119.76	106174.29
Jul, 2025	508.75	120.34	106053.96
Aug, 2025	508.18	120.91	105933.04
Sep, 2025	507.60	121.49	105811.55
Oct, 2025	507.01	122.08	105689.47
Nov, 2025	506.43	122.66	105566.81
Dec, 2025	505.84	123.25	105443.56
Jan, 2026	505.25	123.84	105319.72
Feb, 2026	504.66	124.43	105195.29
Mar, 2026	504.06	125.03	105070.26
Apr, 2026	503.46	125.63	104944.63
May, 2026	502.86	126.23	104818.40
Jun, 2026	502.25	126.84	104691.56
Jul, 2026	501.65	127.44	104564.12
Aug, 2026	501.04	128.05	104436.07
Sep, 2026	500.42	128.67	104307.40
Oct, 2026	499.81	129.28	104178.12
Nov, 2026	499.19	129.90	104048.21
Dec, 2026	498.56	130.53	103917.69
Jan, 2027	497.94	131.15	103786.54
Feb, 2027	497.31	131.78	103654.76
Mar, 2027	496.68	132.41	103522.35
Apr, 2027	496.04	133.05	103389.30
May, 2027	495.41	133.68	103255.62
Jun, 2027	494.77	134.32	103121.30
Jul, 2027	494.12	134.97	102986.33
Aug, 2027	493.48	135.61	102850.71
Sep, 2027	492.83	136.26	102714.45
Oct, 2027	492.17	136.92	102577.53
Nov, 2027	491.52	137.57	102439.96
Dec, 2027	490.86	138.23	102301.73
Jan, 2028	490.20	138.89	102162.84
Feb, 2028	489.53	139.56	102023.28
Mar, 2028	488.86	140.23	101883.05
Apr, 2028	488.19	140.90	101742.15
May, 2028	487.51	141.58	101600.57
Jun, 2028	486.84	142.25	101458.32
Jul, 2028	486.15	142.94	101315.38
Aug, 2028	485.47	143.62	101171.76
Sep, 2028	484.78	144.31	101027.45
Oct, 2028	484.09	145.00	100882.45
Nov, 2028	483.40	145.69	100736.76
Dec, 2028	482.70	146.39	100590.36
Jan, 2029	482.00	147.09	100443.27
Feb, 2029	481.29	147.80	100295.47
Mar, 2029	480.58	148.51	100146.96
Apr, 2029	479.87	149.22	99997.74
May, 2029	479.16	149.93	99847.81
Jun, 2029	478.44	150.65	99697.16
Jul, 2029	477.72	151.37	99545.78
Aug, 2029	476.99	152.10	99393.68
Sep, 2029	476.26	152.83	99240.85
Oct, 2029	475.53	153.56	99087.29
Nov, 2029	474.79	154.30	98933.00
Dec, 2029	474.05	155.04	98777.96
Jan, 2030	473.31	155.78	98622.18
Feb, 2030	472.56	156.53	98465.66
Mar, 2030	471.81	157.28	98308.38
Apr, 2030	471.06	158.03	98150.35
May, 2030	470.30	158.79	97991.57
Jun, 2030	469.54	159.55	97832.02
Jul, 2030	468.78	160.31	97671.71
Aug, 2030	468.01	161.08	97510.63
Sep, 2030	467.24	161.85	97348.78
Oct, 2030	466.46	162.63	97186.15
Nov, 2030	465.68	163.41	97022.74
Dec, 2030	464.90	164.19	96858.55
Jan, 2031	464.11	164.98	96693.58
Feb, 2031	463.32	165.77	96527.81
Mar, 2031	462.53	166.56	96361.25
Apr, 2031	461.73	167.36	96193.89
May, 2031	460.93	168.16	96025.73
Jun, 2031	460.12	168.97	95856.76
Jul, 2031	459.31	169.78	95686.99
Aug, 2031	458.50	170.59	95516.40
Sep, 2031	457.68	171.41	95344.99
Oct, 2031	456.86	172.23	95172.76
Nov, 2031	456.04	173.05	94999.71
Dec, 2031	455.21	173.88	94825.82
Jan, 2032	454.37	174.72	94651.11
Feb, 2032	453.54	175.55	94475.55
Mar, 2032	452.70	176.39	94299.16
Apr, 2032	451.85	177.24	94121.92
May, 2032	451.00	178.09	93943.83
Jun, 2032	450.15	178.94	93764.89
Jul, 2032	449.29	179.80	93585.09
Aug, 2032	448.43	180.66	93404.43
Sep, 2032	447.56	181.53	93222.90
Oct, 2032	446.69	182.40	93040.50
Nov, 2032	445.82	183.27	92857.23
Dec, 2032	444.94	184.15	92673.08
Jan, 2033	444.06	185.03	92488.05
Feb, 2033	443.17	185.92	92302.13
Mar, 2033	442.28	186.81	92115.32
Apr, 2033	441.39	187.70	91927.62
May, 2033	440.49	188.60	91739.02
Jun, 2033	439.58	189.51	91549.51
Jul, 2033	438.67	190.42	91359.09
Aug, 2033	437.76	191.33	91167.77
Sep, 2033	436.85	192.24	90975.52
Oct, 2033	435.92	193.17	90782.36
Nov, 2033	435.00	194.09	90588.27
Dec, 2033	434.07	195.02	90393.24
Jan, 2034	433.13	195.96	90197.29
Feb, 2034	432.20	196.89	90000.39
Mar, 2034	431.25	197.84	89802.56
Apr, 2034	430.30	198.79	89603.77
May, 2034	429.35	199.74	89404.03
Jun, 2034	428.39	200.70	89203.33
Jul, 2034	427.43	201.66	89001.68
Aug, 2034	426.47	202.62	88799.05
Sep, 2034	425.50	203.59	88595.46
Oct, 2034	424.52	204.57	88390.89
Nov, 2034	423.54	205.55	88185.34
Dec, 2034	422.55	206.54	87978.80
Jan, 2035	421.57	207.52	87771.28
Feb, 2035	420.57	208.52	87562.76
Mar, 2035	419.57	209.52	87353.24
Apr, 2035	418.57	210.52	87142.72
May, 2035	417.56	211.53	86931.19
Jun, 2035	416.55	212.54	86718.64
Jul, 2035	415.53	213.56	86505.08
Aug, 2035	414.50	214.59	86290.49
Sep, 2035	413.48	215.61	86074.88
Oct, 2035	412.44	216.65	85858.23
Nov, 2035	411.40	217.69	85640.54
Dec, 2035	410.36	218.73	85421.82
Jan, 2036	409.31	219.78	85202.04
Feb, 2036	408.26	220.83	84981.21
Mar, 2036	407.20	221.89	84759.32
Apr, 2036	406.14	222.95	84536.37
May, 2036	405.07	224.02	84312.35
Jun, 2036	404.00	225.09	84087.26
Jul, 2036	402.92	226.17	83861.08
Aug, 2036	401.83	227.26	83633.83
Sep, 2036	400.75	228.34	83405.48
Oct, 2036	399.65	229.44	83176.04
Nov, 2036	398.55	230.54	82945.51
Dec, 2036	397.45	231.64	82713.86
Jan, 2037	396.34	232.75	82481.11
Feb, 2037	395.22	233.87	82247.24
Mar, 2037	394.10	234.99	82012.25
Apr, 2037	392.98	236.11	81776.14
May, 2037	391.84	237.25	81538.89
Jun, 2037	390.71	238.38	81300.51
Jul, 2037	389.56	239.53	81060.99
Aug, 2037	388.42	240.67	80820.31
Sep, 2037	387.26	241.83	80578.49
Oct, 2037	386.11	242.98	80335.50
Nov, 2037	384.94	244.15	80091.35
Dec, 2037	383.77	245.32	79846.03
Jan, 2038	382.60	246.49	79599.54
Feb, 2038	381.41	247.68	79351.86
Mar, 2038	380.23	248.86	79103.00
Apr, 2038	379.04	250.05	78852.95
May, 2038	377.84	251.25	78601.69
Jun, 2038	376.63	252.46	78349.24
Jul, 2038	375.42	253.67	78095.57
Aug, 2038	374.21	254.88	77840.69
Sep, 2038	372.99	256.10	77584.59
Oct, 2038	371.76	257.33	77327.25
Nov, 2038	370.53	258.56	77068.69
Dec, 2038	369.29	259.80	76808.89
Jan, 2039	368.04	261.05	76547.84
Feb, 2039	366.79	262.30	76285.54
Mar, 2039	365.53	263.56	76021.99
Apr, 2039	364.27	264.82	75757.17
May, 2039	363.00	266.09	75491.08
Jun, 2039	361.73	267.36	75223.72
Jul, 2039	360.45	268.64	74955.08
Aug, 2039	359.16	269.93	74685.15
Sep, 2039	357.87	271.22	74413.92
Oct, 2039	356.57	272.52	74141.40
Nov, 2039	355.26	273.83	73867.57
Dec, 2039	353.95	275.14	73592.43
Jan, 2040	352.63	276.46	73315.97
Feb, 2040	351.31	277.78	73038.19
Mar, 2040	349.97	279.12	72759.07
Apr, 2040	348.64	280.45	72478.62
May, 2040	347.29	281.80	72196.82
Jun, 2040	345.94	283.15	71913.67
Jul, 2040	344.59	284.50	71629.17
Aug, 2040	343.22	285.87	71343.30
Sep, 2040	341.85	287.24	71056.07
Oct, 2040	340.48	288.61	70767.45
Nov, 2040	339.09	290.00	70477.46
Dec, 2040	337.70	291.39	70186.07
Jan, 2041	336.31	292.78	69893.29
Feb, 2041	334.91	294.18	69599.11
Mar, 2041	333.50	295.59	69303.51
Apr, 2041	332.08	297.01	69006.50
May, 2041	330.66	298.43	68708.07
Jun, 2041	329.23	299.86	68408.20
Jul, 2041	327.79	301.30	68106.90
Aug, 2041	326.35	302.74	67804.16
Sep, 2041	324.89	304.20	67499.96
Oct, 2041	323.44	305.65	67194.31
Nov, 2041	321.97	307.12	66887.19
Dec, 2041	320.50	308.59	66578.61
Jan, 2042	319.02	310.07	66268.54
Feb, 2042	317.54	311.55	65956.98
Mar, 2042	316.04	313.05	65643.94
Apr, 2042	314.54	314.55	65329.39
May, 2042	313.04	316.05	65013.34
Jun, 2042	311.52	317.57	64695.77
Jul, 2042	310.00	319.09	64376.68
Aug, 2042	308.47	320.62	64056.06
Sep, 2042	306.94	322.15	63733.91
Oct, 2042	305.39	323.70	63410.21
Nov, 2042	303.84	325.25	63084.96
Dec, 2042	302.28	326.81	62758.15
Jan, 2043	300.72	328.37	62429.78
Feb, 2043	299.14	329.95	62099.83
Mar, 2043	297.56	331.53	61768.30
Apr, 2043	295.97	333.12	61435.19
May, 2043	294.38	334.71	61100.47
Jun, 2043	292.77	336.32	60764.16
Jul, 2043	291.16	337.93	60426.23
Aug, 2043	289.54	339.55	60086.68
Sep, 2043	287.92	341.17	59745.51
Oct, 2043	286.28	342.81	59402.70
Nov, 2043	284.64	344.45	59058.24
Dec, 2043	282.99	346.10	58712.14
Jan, 2044	281.33	347.76	58364.38
Feb, 2044	279.66	349.43	58014.95
Mar, 2044	277.99	351.10	57663.85
Apr, 2044	276.31	352.78	57311.07
May, 2044	274.62	354.47	56956.59
Jun, 2044	272.92	356.17	56600.42
Jul, 2044	271.21	357.88	56242.54
Aug, 2044	269.50	359.59	55882.95
Sep, 2044	267.77	361.32	55521.63
Oct, 2044	266.04	363.05	55158.58
Nov, 2044	264.30	364.79	54793.79
Dec, 2044	262.55	366.54	54427.25
Jan, 2045	260.80	368.29	54058.96
Feb, 2045	259.03	370.06	53688.90
Mar, 2045	257.26	371.83	53317.07
Apr, 2045	255.48	373.61	52943.46
May, 2045	253.69	375.40	52568.06
Jun, 2045	251.89	377.20	52190.86
Jul, 2045	250.08	379.01	51811.85
Aug, 2045	248.27	380.82	51431.02
Sep, 2045	246.44	382.65	51048.37
Oct, 2045	244.61	384.48	50663.89
Nov, 2045	242.76	386.33	50277.57
Dec, 2045	240.91	388.18	49889.39
Jan, 2046	239.05	390.04	49499.35
Feb, 2046	237.18	391.91	49107.45
Mar, 2046	235.31	393.78	48713.66
Apr, 2046	233.42	395.67	48317.99
May, 2046	231.52	397.57	47920.43
Jun, 2046	229.62	399.47	47520.95
Jul, 2046	227.70	401.39	47119.57
Aug, 2046	225.78	403.31	46716.26
Sep, 2046	223.85	405.24	46311.02
Oct, 2046	221.91	407.18	45903.84
Nov, 2046	219.96	409.13	45494.70
Dec, 2046	218.00	411.09	45083.61
Jan, 2047	216.03	413.06	44670.54
Feb, 2047	214.05	415.04	44255.50
Mar, 2047	212.06	417.03	43838.47
Apr, 2047	210.06	419.03	43419.44
May, 2047	208.05	421.04	42998.40
Jun, 2047	206.03	423.06	42575.34
Jul, 2047	204.01	425.08	42150.26
Aug, 2047	201.97	427.12	41723.14
Sep, 2047	199.92	429.17	41293.97
Oct, 2047	197.87	431.22	40862.75
Nov, 2047	195.80	433.29	40429.46
Dec, 2047	193.72	435.37	39994.09
Jan, 2048	191.64	437.45	39556.64
Feb, 2048	189.54	439.55	39117.10
Mar, 2048	187.44	441.65	38675.44
Apr, 2048	185.32	443.77	38231.67
May, 2048	183.19	445.90	37785.77
Jun, 2048	181.06	448.03	37337.74
Jul, 2048	178.91	450.18	36887.56
Aug, 2048	176.75	452.34	36435.22
Sep, 2048	174.59	454.50	35980.72
Oct, 2048	172.41	456.68	35524.04
Nov, 2048	170.22	458.87	35065.17
Dec, 2048	168.02	461.07	34604.10
Jan, 2049	165.81	463.28	34140.82
Feb, 2049	163.59	465.50	33675.32
Mar, 2049	161.36	467.73	33207.59
Apr, 2049	159.12	469.97	32737.62
May, 2049	156.87	472.22	32265.40
Jun, 2049	154.61	474.48	31790.91
Jul, 2049	152.33	476.76	31314.15
Aug, 2049	150.05	479.04	30835.11
Sep, 2049	147.75	481.34	30353.77
Oct, 2049	145.45	483.64	29870.13
Nov, 2049	143.13	485.96	29384.17
Dec, 2049	140.80	488.29	28895.88
Jan, 2050	138.46	490.63	28405.24
Feb, 2050	136.11	492.98	27912.26
Mar, 2050	133.75	495.34	27416.92
Apr, 2050	131.37	497.72	26919.20
May, 2050	128.99	500.10	26419.10
Jun, 2050	126.59	502.50	25916.60
Jul, 2050	124.18	504.91	25411.70
Aug, 2050	121.76	507.33	24904.37
Sep, 2050	119.33	509.76	24394.61
Oct, 2050	116.89	512.20	23882.41
Nov, 2050	114.44	514.65	23367.76
Dec, 2050	111.97	517.12	22850.64
Jan, 2051	109.49	519.60	22331.04
Feb, 2051	107.00	522.09	21808.96
Mar, 2051	104.50	524.59	21284.37
Apr, 2051	101.99	527.10	20757.27
May, 2051	99.46	529.63	20227.64
Jun, 2051	96.92	532.17	19695.47
Jul, 2051	94.37	534.72	19160.76
Aug, 2051	91.81	537.28	18623.48
Sep, 2051	89.24	539.85	18083.63
Oct, 2051	86.65	542.44	17541.19
Nov, 2051	84.05	545.04	16996.15
Dec, 2051	81.44	547.65	16448.50
Jan, 2052	78.82	550.27	15898.22
Feb, 2052	76.18	552.91	15345.31
Mar, 2052	73.53	555.56	14789.75
Apr, 2052	70.87	558.22	14231.53
May, 2052	68.19	560.90	13670.63
Jun, 2052	65.51	563.58	13107.05
Jul, 2052	62.80	566.29	12540.76
Aug, 2052	60.09	569.00	11971.76
Sep, 2052	57.36	571.73	11400.04
Oct, 2052	54.63	574.46	10825.57
Nov, 2052	51.87	577.22	10248.36
Dec, 2052	49.11	579.98	9668.37
Jan, 2053	46.33	582.76	9085.61
Feb, 2053	43.54	585.55	8500.05
Mar, 2053	40.73	588.36	7911.69
Apr, 2053	37.91	591.18	7320.51
May, 2053	35.08	594.01	6726.50
Jun, 2053	32.23	596.86	6129.64
Jul, 2053	29.37	599.72	5529.92
Aug, 2053	26.50	602.59	4927.33
Sep, 2053	23.61	605.48	4321.85
Oct, 2053	20.71	608.38	3713.47
Nov, 2053	17.79	611.30	3102.17
Dec, 2053	14.86	614.23	2487.95
Jan, 2054	11.92	617.17	1870.78
Feb, 2054	8.96	620.13	1250.65
Mar, 2054	5.99	623.10	627.56
Apr, 2054	3.01	626.08	1.47