Mortgage Parameters

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

Mortgage Summary

Property Total:	$78,500
Down Payment	$23,550
Mortgage Amount:	$54,950
Mortgage Payment:	$320.67 / month
Estimated Tax:	+ $43.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $364.28 / month
Total Interest Paid:	$60,490.80 over 30 years
Total Tax Paid:	$15,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	263.30	57.37	54892.63
Jun, 2024	263.03	57.64	54834.99
Jul, 2024	262.75	57.92	54777.07
Aug, 2024	262.47	58.20	54718.87
Sep, 2024	262.19	58.48	54660.40
Oct, 2024	261.91	58.76	54601.64
Nov, 2024	261.63	59.04	54542.61
Dec, 2024	261.35	59.32	54483.29
Jan, 2025	261.07	59.60	54423.68
Feb, 2025	260.78	59.89	54363.79
Mar, 2025	260.49	60.18	54303.61
Apr, 2025	260.20	60.47	54243.15
May, 2025	259.92	60.75	54182.39
Jun, 2025	259.62	61.05	54121.35
Jul, 2025	259.33	61.34	54060.01
Aug, 2025	259.04	61.63	53998.38
Sep, 2025	258.74	61.93	53936.45
Oct, 2025	258.45	62.22	53874.23
Nov, 2025	258.15	62.52	53811.70
Dec, 2025	257.85	62.82	53748.88
Jan, 2026	257.55	63.12	53685.76
Feb, 2026	257.24	63.43	53622.33
Mar, 2026	256.94	63.73	53558.60
Apr, 2026	256.63	64.04	53494.57
May, 2026	256.33	64.34	53430.22
Jun, 2026	256.02	64.65	53365.57
Jul, 2026	255.71	64.96	53300.61
Aug, 2026	255.40	65.27	53235.34
Sep, 2026	255.09	65.58	53169.76
Oct, 2026	254.77	65.90	53103.86
Nov, 2026	254.46	66.21	53037.65
Dec, 2026	254.14	66.53	52971.12
Jan, 2027	253.82	66.85	52904.27
Feb, 2027	253.50	67.17	52837.10
Mar, 2027	253.18	67.49	52769.60
Apr, 2027	252.85	67.82	52701.79
May, 2027	252.53	68.14	52633.65
Jun, 2027	252.20	68.47	52565.18
Jul, 2027	251.87	68.80	52496.38
Aug, 2027	251.55	69.12	52427.26
Sep, 2027	251.21	69.46	52357.80
Oct, 2027	250.88	69.79	52288.01
Nov, 2027	250.55	70.12	52217.89
Dec, 2027	250.21	70.46	52147.43
Jan, 2028	249.87	70.80	52076.64
Feb, 2028	249.53	71.14	52005.50
Mar, 2028	249.19	71.48	51934.02
Apr, 2028	248.85	71.82	51862.20
May, 2028	248.51	72.16	51790.04
Jun, 2028	248.16	72.51	51717.53
Jul, 2028	247.81	72.86	51644.67
Aug, 2028	247.46	73.21	51571.47
Sep, 2028	247.11	73.56	51497.91
Oct, 2028	246.76	73.91	51424.00
Nov, 2028	246.41	74.26	51349.74
Dec, 2028	246.05	74.62	51275.12
Jan, 2029	245.69	74.98	51200.14
Feb, 2029	245.33	75.34	51124.81
Mar, 2029	244.97	75.70	51049.11
Apr, 2029	244.61	76.06	50973.05
May, 2029	244.25	76.42	50896.63
Jun, 2029	243.88	76.79	50819.83
Jul, 2029	243.51	77.16	50742.68
Aug, 2029	243.14	77.53	50665.15
Sep, 2029	242.77	77.90	50587.25
Oct, 2029	242.40	78.27	50508.98
Nov, 2029	242.02	78.65	50430.33
Dec, 2029	241.65	79.02	50351.30
Jan, 2030	241.27	79.40	50271.90
Feb, 2030	240.89	79.78	50192.12
Mar, 2030	240.50	80.17	50111.95
Apr, 2030	240.12	80.55	50031.40
May, 2030	239.73	80.94	49950.46
Jun, 2030	239.35	81.32	49869.14
Jul, 2030	238.96	81.71	49787.43
Aug, 2030	238.56	82.11	49705.32
Sep, 2030	238.17	82.50	49622.82
Oct, 2030	237.78	82.89	49539.93
Nov, 2030	237.38	83.29	49456.64
Dec, 2030	236.98	83.69	49372.95
Jan, 2031	236.58	84.09	49288.86
Feb, 2031	236.18	84.49	49204.36
Mar, 2031	235.77	84.90	49119.46
Apr, 2031	235.36	85.31	49034.16
May, 2031	234.96	85.71	48948.44
Jun, 2031	234.54	86.13	48862.32
Jul, 2031	234.13	86.54	48775.78
Aug, 2031	233.72	86.95	48688.83
Sep, 2031	233.30	87.37	48601.46
Oct, 2031	232.88	87.79	48513.67
Nov, 2031	232.46	88.21	48425.46
Dec, 2031	232.04	88.63	48336.83
Jan, 2032	231.61	89.06	48247.77
Feb, 2032	231.19	89.48	48158.29
Mar, 2032	230.76	89.91	48068.38
Apr, 2032	230.33	90.34	47978.04
May, 2032	229.89	90.78	47887.26
Jun, 2032	229.46	91.21	47796.05
Jul, 2032	229.02	91.65	47704.40
Aug, 2032	228.58	92.09	47612.32
Sep, 2032	228.14	92.53	47519.79
Oct, 2032	227.70	92.97	47426.82
Nov, 2032	227.25	93.42	47333.40
Dec, 2032	226.81	93.86	47239.54
Jan, 2033	226.36	94.31	47145.22
Feb, 2033	225.90	94.77	47050.46
Mar, 2033	225.45	95.22	46955.24
Apr, 2033	224.99	95.68	46859.56
May, 2033	224.54	96.13	46763.43
Jun, 2033	224.07	96.60	46666.83
Jul, 2033	223.61	97.06	46569.77
Aug, 2033	223.15	97.52	46472.25
Sep, 2033	222.68	97.99	46374.26
Oct, 2033	222.21	98.46	46275.80
Nov, 2033	221.74	98.93	46176.87
Dec, 2033	221.26	99.41	46077.46
Jan, 2034	220.79	99.88	45977.58
Feb, 2034	220.31	100.36	45877.22
Mar, 2034	219.83	100.84	45776.38
Apr, 2034	219.35	101.32	45675.05
May, 2034	218.86	101.81	45573.24
Jun, 2034	218.37	102.30	45470.94
Jul, 2034	217.88	102.79	45368.16
Aug, 2034	217.39	103.28	45264.87
Sep, 2034	216.89	103.78	45161.10
Oct, 2034	216.40	104.27	45056.83
Nov, 2034	215.90	104.77	44952.05
Dec, 2034	215.40	105.27	44846.78
Jan, 2035	214.89	105.78	44741.00
Feb, 2035	214.38	106.29	44634.71
Mar, 2035	213.87	106.80	44527.92
Apr, 2035	213.36	107.31	44420.61
May, 2035	212.85	107.82	44312.79
Jun, 2035	212.33	108.34	44204.45
Jul, 2035	211.81	108.86	44095.59
Aug, 2035	211.29	109.38	43986.22
Sep, 2035	210.77	109.90	43876.31
Oct, 2035	210.24	110.43	43765.88
Nov, 2035	209.71	110.96	43654.93
Dec, 2035	209.18	111.49	43543.44
Jan, 2036	208.65	112.02	43431.41
Feb, 2036	208.11	112.56	43318.85
Mar, 2036	207.57	113.10	43205.75
Apr, 2036	207.03	113.64	43092.11
May, 2036	206.48	114.19	42977.92
Jun, 2036	205.94	114.73	42863.19
Jul, 2036	205.39	115.28	42747.90
Aug, 2036	204.83	115.84	42632.07
Sep, 2036	204.28	116.39	42515.67
Oct, 2036	203.72	116.95	42398.73
Nov, 2036	203.16	117.51	42281.22
Dec, 2036	202.60	118.07	42163.14
Jan, 2037	202.03	118.64	42044.51
Feb, 2037	201.46	119.21	41925.30
Mar, 2037	200.89	119.78	41805.52
Apr, 2037	200.32	120.35	41685.17
May, 2037	199.74	120.93	41564.24
Jun, 2037	199.16	121.51	41442.73
Jul, 2037	198.58	122.09	41320.64
Aug, 2037	197.99	122.68	41197.97
Sep, 2037	197.41	123.26	41074.70
Oct, 2037	196.82	123.85	40950.85
Nov, 2037	196.22	124.45	40826.40
Dec, 2037	195.63	125.04	40701.36
Jan, 2038	195.03	125.64	40575.72
Feb, 2038	194.43	126.24	40449.47
Mar, 2038	193.82	126.85	40322.62
Apr, 2038	193.21	127.46	40195.16
May, 2038	192.60	128.07	40067.10
Jun, 2038	191.99	128.68	39938.41
Jul, 2038	191.37	129.30	39809.12
Aug, 2038	190.75	129.92	39679.20
Sep, 2038	190.13	130.54	39548.66
Oct, 2038	189.50	131.17	39417.49
Nov, 2038	188.88	131.79	39285.70
Dec, 2038	188.24	132.43	39153.27
Jan, 2039	187.61	133.06	39020.21
Feb, 2039	186.97	133.70	38886.51
Mar, 2039	186.33	134.34	38752.17
Apr, 2039	185.69	134.98	38617.19
May, 2039	185.04	135.63	38481.56
Jun, 2039	184.39	136.28	38345.28
Jul, 2039	183.74	136.93	38208.35
Aug, 2039	183.08	137.59	38070.76
Sep, 2039	182.42	138.25	37932.51
Oct, 2039	181.76	138.91	37793.60
Nov, 2039	181.09	139.58	37654.03
Dec, 2039	180.43	140.24	37513.78
Jan, 2040	179.75	140.92	37372.87
Feb, 2040	179.08	141.59	37231.28
Mar, 2040	178.40	142.27	37089.01
Apr, 2040	177.72	142.95	36946.05
May, 2040	177.03	143.64	36802.42
Jun, 2040	176.34	144.33	36658.09
Jul, 2040	175.65	145.02	36513.08
Aug, 2040	174.96	145.71	36367.36
Sep, 2040	174.26	146.41	36220.95
Oct, 2040	173.56	147.11	36073.84
Nov, 2040	172.85	147.82	35926.03
Dec, 2040	172.15	148.52	35777.50
Jan, 2041	171.43	149.24	35628.27
Feb, 2041	170.72	149.95	35478.32
Mar, 2041	170.00	150.67	35327.65
Apr, 2041	169.28	151.39	35176.25
May, 2041	168.55	152.12	35024.14
Jun, 2041	167.82	152.85	34871.29
Jul, 2041	167.09	153.58	34717.71
Aug, 2041	166.36	154.31	34563.40
Sep, 2041	165.62	155.05	34408.34
Oct, 2041	164.87	155.80	34252.55
Nov, 2041	164.13	156.54	34096.00
Dec, 2041	163.38	157.29	33938.71
Jan, 2042	162.62	158.05	33780.66
Feb, 2042	161.87	158.80	33621.86
Mar, 2042	161.10	159.57	33462.29
Apr, 2042	160.34	160.33	33301.96
May, 2042	159.57	161.10	33140.87
Jun, 2042	158.80	161.87	32979.00
Jul, 2042	158.02	162.65	32816.35
Aug, 2042	157.25	163.42	32652.93
Sep, 2042	156.46	164.21	32488.72
Oct, 2042	155.68	164.99	32323.72
Nov, 2042	154.88	165.79	32157.94
Dec, 2042	154.09	166.58	31991.36
Jan, 2043	153.29	167.38	31823.98
Feb, 2043	152.49	168.18	31655.80
Mar, 2043	151.68	168.99	31486.81
Apr, 2043	150.87	169.80	31317.02
May, 2043	150.06	170.61	31146.41
Jun, 2043	149.24	171.43	30974.98
Jul, 2043	148.42	172.25	30802.73
Aug, 2043	147.60	173.07	30629.66
Sep, 2043	146.77	173.90	30455.76
Oct, 2043	145.93	174.74	30281.02
Nov, 2043	145.10	175.57	30105.45
Dec, 2043	144.26	176.41	29929.03
Jan, 2044	143.41	177.26	29751.77
Feb, 2044	142.56	178.11	29573.66
Mar, 2044	141.71	178.96	29394.70
Apr, 2044	140.85	179.82	29214.88
May, 2044	139.99	180.68	29034.20
Jun, 2044	139.12	181.55	28852.65
Jul, 2044	138.25	182.42	28670.23
Aug, 2044	137.38	183.29	28486.94
Sep, 2044	136.50	184.17	28302.77
Oct, 2044	135.62	185.05	28117.72
Nov, 2044	134.73	185.94	27931.78
Dec, 2044	133.84	186.83	27744.95
Jan, 2045	132.94	187.73	27557.22
Feb, 2045	132.05	188.62	27368.60
Mar, 2045	131.14	189.53	27179.07
Apr, 2045	130.23	190.44	26988.63
May, 2045	129.32	191.35	26797.28
Jun, 2045	128.40	192.27	26605.02
Jul, 2045	127.48	193.19	26411.83
Aug, 2045	126.56	194.11	26217.72
Sep, 2045	125.63	195.04	26022.67
Oct, 2045	124.69	195.98	25826.69
Nov, 2045	123.75	196.92	25629.78
Dec, 2045	122.81	197.86	25431.92
Jan, 2046	121.86	198.81	25233.11
Feb, 2046	120.91	199.76	25033.35
Mar, 2046	119.95	200.72	24832.63
Apr, 2046	118.99	201.68	24630.95
May, 2046	118.02	202.65	24428.30
Jun, 2046	117.05	203.62	24224.68
Jul, 2046	116.08	204.59	24020.09
Aug, 2046	115.10	205.57	23814.52
Sep, 2046	114.11	206.56	23607.96
Oct, 2046	113.12	207.55	23400.41
Nov, 2046	112.13	208.54	23191.87
Dec, 2046	111.13	209.54	22982.32
Jan, 2047	110.12	210.55	22771.78
Feb, 2047	109.11	211.56	22560.22
Mar, 2047	108.10	212.57	22347.65
Apr, 2047	107.08	213.59	22134.07
May, 2047	106.06	214.61	21919.45
Jun, 2047	105.03	215.64	21703.81
Jul, 2047	104.00	216.67	21487.14
Aug, 2047	102.96	217.71	21269.43
Sep, 2047	101.92	218.75	21050.68
Oct, 2047	100.87	219.80	20830.88
Nov, 2047	99.81	220.86	20610.02
Dec, 2047	98.76	221.91	20388.11
Jan, 2048	97.69	222.98	20165.13
Feb, 2048	96.62	224.05	19941.08
Mar, 2048	95.55	225.12	19715.96
Apr, 2048	94.47	226.20	19489.77
May, 2048	93.39	227.28	19262.49
Jun, 2048	92.30	228.37	19034.12
Jul, 2048	91.21	229.46	18804.65
Aug, 2048	90.11	230.56	18574.09
Sep, 2048	89.00	231.67	18342.42
Oct, 2048	87.89	232.78	18109.64
Nov, 2048	86.78	233.89	17875.74
Dec, 2048	85.65	235.02	17640.73
Jan, 2049	84.53	236.14	17404.59
Feb, 2049	83.40	237.27	17167.31
Mar, 2049	82.26	238.41	16928.90
Apr, 2049	81.12	239.55	16689.35
May, 2049	79.97	240.70	16448.65
Jun, 2049	78.82	241.85	16206.80
Jul, 2049	77.66	243.01	15963.78
Aug, 2049	76.49	244.18	15719.61
Sep, 2049	75.32	245.35	15474.26
Oct, 2049	74.15	246.52	15227.74
Nov, 2049	72.97	247.70	14980.03
Dec, 2049	71.78	248.89	14731.14
Jan, 2050	70.59	250.08	14481.06
Feb, 2050	69.39	251.28	14229.78
Mar, 2050	68.18	252.49	13977.29
Apr, 2050	66.97	253.70	13723.60
May, 2050	65.76	254.91	13468.69
Jun, 2050	64.54	256.13	13212.55
Jul, 2050	63.31	257.36	12955.19
Aug, 2050	62.08	258.59	12696.60
Sep, 2050	60.84	259.83	12436.77
Oct, 2050	59.59	261.08	12175.69
Nov, 2050	58.34	262.33	11913.36
Dec, 2050	57.08	263.59	11649.78
Jan, 2051	55.82	264.85	11384.93
Feb, 2051	54.55	266.12	11118.81
Mar, 2051	53.28	267.39	10851.42
Apr, 2051	52.00	268.67	10582.75
May, 2051	50.71	269.96	10312.79
Jun, 2051	49.42	271.25	10041.53
Jul, 2051	48.12	272.55	9768.98
Aug, 2051	46.81	273.86	9495.12
Sep, 2051	45.50	275.17	9219.94
Oct, 2051	44.18	276.49	8943.45
Nov, 2051	42.85	277.82	8665.64
Dec, 2051	41.52	279.15	8386.49
Jan, 2052	40.19	280.48	8106.01
Feb, 2052	38.84	281.83	7824.18
Mar, 2052	37.49	283.18	7541.00
Apr, 2052	36.13	284.54	7256.46
May, 2052	34.77	285.90	6970.56
Jun, 2052	33.40	287.27	6683.29
Jul, 2052	32.02	288.65	6394.65
Aug, 2052	30.64	290.03	6104.62
Sep, 2052	29.25	291.42	5813.20
Oct, 2052	27.85	292.82	5520.38
Nov, 2052	26.45	294.22	5226.17
Dec, 2052	25.04	295.63	4930.54
Jan, 2053	23.63	297.04	4633.49
Feb, 2053	22.20	298.47	4335.03
Mar, 2053	20.77	299.90	4035.13
Apr, 2053	19.33	301.34	3733.79
May, 2053	17.89	302.78	3431.01
Jun, 2053	16.44	304.23	3126.78
Jul, 2053	14.98	305.69	2821.10
Aug, 2053	13.52	307.15	2513.94
Sep, 2053	12.05	308.62	2205.32
Oct, 2053	10.57	310.10	1895.22
Nov, 2053	9.08	311.59	1583.63
Dec, 2053	7.59	313.08	1270.55
Jan, 2054	6.09	314.58	955.97
Feb, 2054	4.58	316.09	639.88
Mar, 2054	3.07	317.60	322.27
Apr, 2054	1.54	319.13	3.15