Mortgage Parameters

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

Mortgage Summary

Property Total:	$145,000
Down Payment	$43,500
Mortgage Amount:	$101,500
Mortgage Payment:	$592.33 / month
Estimated Tax:	+ $80.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $672.89 / month
Total Interest Paid:	$111,740.40 over 30 years
Total Tax Paid:	$29,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	486.35	105.98	101394.02
Jun, 2024	485.85	106.48	101287.54
Jul, 2024	485.34	106.99	101180.55
Aug, 2024	484.82	107.51	101073.04
Sep, 2024	484.31	108.02	100965.02
Oct, 2024	483.79	108.54	100856.48
Nov, 2024	483.27	109.06	100747.42
Dec, 2024	482.75	109.58	100637.84
Jan, 2025	482.22	110.11	100527.73
Feb, 2025	481.70	110.63	100417.10
Mar, 2025	481.17	111.16	100305.93
Apr, 2025	480.63	111.70	100194.23
May, 2025	480.10	112.23	100082.00
Jun, 2025	479.56	112.77	99969.23
Jul, 2025	479.02	113.31	99855.92
Aug, 2025	478.48	113.85	99742.07
Sep, 2025	477.93	114.40	99627.67
Oct, 2025	477.38	114.95	99512.72
Nov, 2025	476.83	115.50	99397.22
Dec, 2025	476.28	116.05	99281.17
Jan, 2026	475.72	116.61	99164.56
Feb, 2026	475.16	117.17	99047.40
Mar, 2026	474.60	117.73	98929.67
Apr, 2026	474.04	118.29	98811.38
May, 2026	473.47	118.86	98692.52
Jun, 2026	472.90	119.43	98573.09
Jul, 2026	472.33	120.00	98453.09
Aug, 2026	471.75	120.58	98332.51
Sep, 2026	471.18	121.15	98211.36
Oct, 2026	470.60	121.73	98089.63
Nov, 2026	470.01	122.32	97967.31
Dec, 2026	469.43	122.90	97844.40
Jan, 2027	468.84	123.49	97720.91
Feb, 2027	468.25	124.08	97596.83
Mar, 2027	467.65	124.68	97472.15
Apr, 2027	467.05	125.28	97346.87
May, 2027	466.45	125.88	97221.00
Jun, 2027	465.85	126.48	97094.52
Jul, 2027	465.24	127.09	96967.43
Aug, 2027	464.64	127.69	96839.74
Sep, 2027	464.02	128.31	96711.43
Oct, 2027	463.41	128.92	96582.51
Nov, 2027	462.79	129.54	96452.97
Dec, 2027	462.17	130.16	96322.81
Jan, 2028	461.55	130.78	96192.03
Feb, 2028	460.92	131.41	96060.62
Mar, 2028	460.29	132.04	95928.58
Apr, 2028	459.66	132.67	95795.91
May, 2028	459.02	133.31	95662.60
Jun, 2028	458.38	133.95	95528.65
Jul, 2028	457.74	134.59	95394.06
Aug, 2028	457.10	135.23	95258.83
Sep, 2028	456.45	135.88	95122.95
Oct, 2028	455.80	136.53	94986.42
Nov, 2028	455.14	137.19	94849.23
Dec, 2028	454.49	137.84	94711.39
Jan, 2029	453.83	138.50	94572.88
Feb, 2029	453.16	139.17	94433.71
Mar, 2029	452.49	139.84	94293.88
Apr, 2029	451.82	140.51	94153.37
May, 2029	451.15	141.18	94012.20
Jun, 2029	450.48	141.85	93870.34
Jul, 2029	449.80	142.53	93727.81
Aug, 2029	449.11	143.22	93584.59
Sep, 2029	448.43	143.90	93440.68
Oct, 2029	447.74	144.59	93296.09
Nov, 2029	447.04	145.29	93150.80
Dec, 2029	446.35	145.98	93004.82
Jan, 2030	445.65	146.68	92858.14
Feb, 2030	444.95	147.38	92710.76
Mar, 2030	444.24	148.09	92562.66
Apr, 2030	443.53	148.80	92413.86
May, 2030	442.82	149.51	92264.35
Jun, 2030	442.10	150.23	92114.12
Jul, 2030	441.38	150.95	91963.17
Aug, 2030	440.66	151.67	91811.50
Sep, 2030	439.93	152.40	91659.10
Oct, 2030	439.20	153.13	91505.97
Nov, 2030	438.47	153.86	91352.10
Dec, 2030	437.73	154.60	91197.50
Jan, 2031	436.99	155.34	91042.16
Feb, 2031	436.24	156.09	90886.07
Mar, 2031	435.50	156.83	90729.24
Apr, 2031	434.74	157.59	90571.65
May, 2031	433.99	158.34	90413.31
Jun, 2031	433.23	159.10	90254.21
Jul, 2031	432.47	159.86	90094.35
Aug, 2031	431.70	160.63	89933.72
Sep, 2031	430.93	161.40	89772.33
Oct, 2031	430.16	162.17	89610.16
Nov, 2031	429.38	162.95	89447.21
Dec, 2031	428.60	163.73	89283.48
Jan, 2032	427.82	164.51	89118.97
Feb, 2032	427.03	165.30	88953.66
Mar, 2032	426.24	166.09	88787.57
Apr, 2032	425.44	166.89	88620.68
May, 2032	424.64	167.69	88452.99
Jun, 2032	423.84	168.49	88284.50
Jul, 2032	423.03	169.30	88115.20
Aug, 2032	422.22	170.11	87945.09
Sep, 2032	421.40	170.93	87774.16
Oct, 2032	420.58	171.75	87602.41
Nov, 2032	419.76	172.57	87429.85
Dec, 2032	418.93	173.40	87256.45
Jan, 2033	418.10	174.23	87082.23
Feb, 2033	417.27	175.06	86907.16
Mar, 2033	416.43	175.90	86731.26
Apr, 2033	415.59	176.74	86554.52
May, 2033	414.74	177.59	86376.93
Jun, 2033	413.89	178.44	86198.49
Jul, 2033	413.03	179.30	86019.20
Aug, 2033	412.18	180.15	85839.04
Sep, 2033	411.31	181.02	85658.02
Oct, 2033	410.44	181.89	85476.14
Nov, 2033	409.57	182.76	85293.38
Dec, 2033	408.70	183.63	85109.75
Jan, 2034	407.82	184.51	84925.24
Feb, 2034	406.93	185.40	84739.84
Mar, 2034	406.05	186.28	84553.55
Apr, 2034	405.15	187.18	84366.38
May, 2034	404.26	188.07	84178.30
Jun, 2034	403.35	188.98	83989.33
Jul, 2034	402.45	189.88	83799.45
Aug, 2034	401.54	190.79	83608.65
Sep, 2034	400.62	191.71	83416.95
Oct, 2034	399.71	192.62	83224.33
Nov, 2034	398.78	193.55	83030.78
Dec, 2034	397.86	194.47	82836.30
Jan, 2035	396.92	195.41	82640.90
Feb, 2035	395.99	196.34	82444.56
Mar, 2035	395.05	197.28	82247.27
Apr, 2035	394.10	198.23	82049.04
May, 2035	393.15	199.18	81849.87
Jun, 2035	392.20	200.13	81649.73
Jul, 2035	391.24	201.09	81448.64
Aug, 2035	390.27	202.06	81246.59
Sep, 2035	389.31	203.02	81043.56
Oct, 2035	388.33	204.00	80839.57
Nov, 2035	387.36	204.97	80634.59
Dec, 2035	386.37	205.96	80428.64
Jan, 2036	385.39	206.94	80221.69
Feb, 2036	384.40	207.93	80013.76
Mar, 2036	383.40	208.93	79804.83
Apr, 2036	382.40	209.93	79594.90
May, 2036	381.39	210.94	79383.96
Jun, 2036	380.38	211.95	79172.01
Jul, 2036	379.37	212.96	78959.05
Aug, 2036	378.35	213.98	78745.06
Sep, 2036	377.32	215.01	78530.05
Oct, 2036	376.29	216.04	78314.01
Nov, 2036	375.25	217.08	78096.94
Dec, 2036	374.21	218.12	77878.82
Jan, 2037	373.17	219.16	77659.66
Feb, 2037	372.12	220.21	77439.45
Mar, 2037	371.06	221.27	77218.18
Apr, 2037	370.00	222.33	76995.86
May, 2037	368.94	223.39	76772.47
Jun, 2037	367.87	224.46	76548.00
Jul, 2037	366.79	225.54	76322.47
Aug, 2037	365.71	226.62	76095.85
Sep, 2037	364.63	227.70	75868.15
Oct, 2037	363.53	228.80	75639.35
Nov, 2037	362.44	229.89	75409.46
Dec, 2037	361.34	230.99	75178.47
Jan, 2038	360.23	232.10	74946.37
Feb, 2038	359.12	233.21	74713.15
Mar, 2038	358.00	234.33	74478.82
Apr, 2038	356.88	235.45	74243.37
May, 2038	355.75	236.58	74006.79
Jun, 2038	354.62	237.71	73769.08
Jul, 2038	353.48	238.85	73530.22
Aug, 2038	352.33	240.00	73290.23
Sep, 2038	351.18	241.15	73049.08
Oct, 2038	350.03	242.30	72806.78
Nov, 2038	348.87	243.46	72563.31
Dec, 2038	347.70	244.63	72318.68
Jan, 2039	346.53	245.80	72072.88
Feb, 2039	345.35	246.98	71825.90
Mar, 2039	344.17	248.16	71577.73
Apr, 2039	342.98	249.35	71328.38
May, 2039	341.78	250.55	71077.83
Jun, 2039	340.58	251.75	70826.08
Jul, 2039	339.37	252.96	70573.13
Aug, 2039	338.16	254.17	70318.96
Sep, 2039	336.95	255.38	70063.58
Oct, 2039	335.72	256.61	69806.97
Nov, 2039	334.49	257.84	69549.13
Dec, 2039	333.26	259.07	69290.05
Jan, 2040	332.01	260.32	69029.74
Feb, 2040	330.77	261.56	68768.18
Mar, 2040	329.51	262.82	68505.36
Apr, 2040	328.25	264.08	68241.29
May, 2040	326.99	265.34	67975.95
Jun, 2040	325.72	266.61	67709.33
Jul, 2040	324.44	267.89	67441.44
Aug, 2040	323.16	269.17	67172.27
Sep, 2040	321.87	270.46	66901.81
Oct, 2040	320.57	271.76	66630.05
Nov, 2040	319.27	273.06	66356.99
Dec, 2040	317.96	274.37	66082.62
Jan, 2041	316.65	275.68	65806.93
Feb, 2041	315.32	277.01	65529.93
Mar, 2041	314.00	278.33	65251.60
Apr, 2041	312.66	279.67	64971.93
May, 2041	311.32	281.01	64690.92
Jun, 2041	309.98	282.35	64408.57
Jul, 2041	308.62	283.71	64124.87
Aug, 2041	307.26	285.07	63839.80
Sep, 2041	305.90	286.43	63553.37
Oct, 2041	304.53	287.80	63265.57
Nov, 2041	303.15	289.18	62976.38
Dec, 2041	301.76	290.57	62685.82
Jan, 2042	300.37	291.96	62393.86
Feb, 2042	298.97	293.36	62100.50
Mar, 2042	297.56	294.77	61805.73
Apr, 2042	296.15	296.18	61509.55
May, 2042	294.73	297.60	61211.96
Jun, 2042	293.31	299.02	60912.93
Jul, 2042	291.87	300.46	60612.48
Aug, 2042	290.43	301.90	60310.58
Sep, 2042	288.99	303.34	60007.24
Oct, 2042	287.53	304.80	59702.45
Nov, 2042	286.07	306.26	59396.19
Dec, 2042	284.61	307.72	59088.47
Jan, 2043	283.13	309.20	58779.27
Feb, 2043	281.65	310.68	58468.59
Mar, 2043	280.16	312.17	58156.42
Apr, 2043	278.67	313.66	57842.76
May, 2043	277.16	315.17	57527.59
Jun, 2043	275.65	316.68	57210.91
Jul, 2043	274.14	318.19	56892.72
Aug, 2043	272.61	319.72	56573.00
Sep, 2043	271.08	321.25	56251.75
Oct, 2043	269.54	322.79	55928.96
Nov, 2043	267.99	324.34	55604.62
Dec, 2043	266.44	325.89	55278.73
Jan, 2044	264.88	327.45	54951.28
Feb, 2044	263.31	329.02	54622.26
Mar, 2044	261.73	330.60	54291.66
Apr, 2044	260.15	332.18	53959.48
May, 2044	258.56	333.77	53625.70
Jun, 2044	256.96	335.37	53290.33
Jul, 2044	255.35	336.98	52953.35
Aug, 2044	253.73	338.60	52614.75
Sep, 2044	252.11	340.22	52274.54
Oct, 2044	250.48	341.85	51932.69
Nov, 2044	248.84	343.49	51589.20
Dec, 2044	247.20	345.13	51244.07
Jan, 2045	245.54	346.79	50897.28
Feb, 2045	243.88	348.45	50548.84
Mar, 2045	242.21	350.12	50198.72
Apr, 2045	240.54	351.79	49846.93
May, 2045	238.85	353.48	49493.45
Jun, 2045	237.16	355.17	49138.27
Jul, 2045	235.45	356.88	48781.40
Aug, 2045	233.74	358.59	48422.81
Sep, 2045	232.03	360.30	48062.51
Oct, 2045	230.30	362.03	47700.48
Nov, 2045	228.56	363.77	47336.71
Dec, 2045	226.82	365.51	46971.20
Jan, 2046	225.07	367.26	46603.94
Feb, 2046	223.31	369.02	46234.92
Mar, 2046	221.54	370.79	45864.14
Apr, 2046	219.77	372.56	45491.57
May, 2046	217.98	374.35	45117.22
Jun, 2046	216.19	376.14	44741.08
Jul, 2046	214.38	377.95	44363.13
Aug, 2046	212.57	379.76	43983.38
Sep, 2046	210.75	381.58	43601.80
Oct, 2046	208.93	383.40	43218.40
Nov, 2046	207.09	385.24	42833.15
Dec, 2046	205.24	387.09	42446.07
Jan, 2047	203.39	388.94	42057.12
Feb, 2047	201.52	390.81	41666.32
Mar, 2047	199.65	392.68	41273.64
Apr, 2047	197.77	394.56	40879.08
May, 2047	195.88	396.45	40482.63
Jun, 2047	193.98	398.35	40084.28
Jul, 2047	192.07	400.26	39684.02
Aug, 2047	190.15	402.18	39281.84
Sep, 2047	188.23	404.10	38877.73
Oct, 2047	186.29	406.04	38471.69
Nov, 2047	184.34	407.99	38063.71
Dec, 2047	182.39	409.94	37653.77
Jan, 2048	180.42	411.91	37241.86
Feb, 2048	178.45	413.88	36827.98
Mar, 2048	176.47	415.86	36412.12
Apr, 2048	174.47	417.86	35994.26
May, 2048	172.47	419.86	35574.40
Jun, 2048	170.46	421.87	35152.54
Jul, 2048	168.44	423.89	34728.64
Aug, 2048	166.41	425.92	34302.72
Sep, 2048	164.37	427.96	33874.76
Oct, 2048	162.32	430.01	33444.75
Nov, 2048	160.26	432.07	33012.67
Dec, 2048	158.19	434.14	32578.53
Jan, 2049	156.11	436.22	32142.30
Feb, 2049	154.02	438.31	31703.99
Mar, 2049	151.91	440.42	31263.57
Apr, 2049	149.80	442.53	30821.05
May, 2049	147.68	444.65	30376.40
Jun, 2049	145.55	446.78	29929.63
Jul, 2049	143.41	448.92	29480.71
Aug, 2049	141.26	451.07	29029.64
Sep, 2049	139.10	453.23	28576.41
Oct, 2049	136.93	455.40	28121.01
Nov, 2049	134.75	457.58	27663.43
Dec, 2049	132.55	459.78	27203.65
Jan, 2050	130.35	461.98	26741.67
Feb, 2050	128.14	464.19	26277.48
Mar, 2050	125.91	466.42	25811.06
Apr, 2050	123.68	468.65	25342.41
May, 2050	121.43	470.90	24871.51
Jun, 2050	119.18	473.15	24398.36
Jul, 2050	116.91	475.42	23922.94
Aug, 2050	114.63	477.70	23445.24
Sep, 2050	112.34	479.99	22965.25
Oct, 2050	110.04	482.29	22482.96
Nov, 2050	107.73	484.60	21998.36
Dec, 2050	105.41	486.92	21511.44
Jan, 2051	103.08	489.25	21022.19
Feb, 2051	100.73	491.60	20530.59
Mar, 2051	98.38	493.95	20036.63
Apr, 2051	96.01	496.32	19540.31
May, 2051	93.63	498.70	19041.61
Jun, 2051	91.24	501.09	18540.52
Jul, 2051	88.84	503.49	18037.03
Aug, 2051	86.43	505.90	17531.13
Sep, 2051	84.00	508.33	17022.80
Oct, 2051	81.57	510.76	16512.04
Nov, 2051	79.12	513.21	15998.83
Dec, 2051	76.66	515.67	15483.16
Jan, 2052	74.19	518.14	14965.02
Feb, 2052	71.71	520.62	14444.40
Mar, 2052	69.21	523.12	13921.28
Apr, 2052	66.71	525.62	13395.66
May, 2052	64.19	528.14	12867.52
Jun, 2052	61.66	530.67	12336.84
Jul, 2052	59.11	533.22	11803.63
Aug, 2052	56.56	535.77	11267.86
Sep, 2052	53.99	538.34	10729.52
Oct, 2052	51.41	540.92	10188.60
Nov, 2052	48.82	543.51	9645.09
Dec, 2052	46.22	546.11	9098.98
Jan, 2053	43.60	548.73	8550.25
Feb, 2053	40.97	551.36	7998.89
Mar, 2053	38.33	554.00	7444.88
Apr, 2053	35.67	556.66	6888.23
May, 2053	33.01	559.32	6328.90
Jun, 2053	30.33	562.00	5766.90
Jul, 2053	27.63	564.70	5202.20
Aug, 2053	24.93	567.40	4634.80
Sep, 2053	22.21	570.12	4064.68
Oct, 2053	19.48	572.85	3491.83
Nov, 2053	16.73	575.60	2916.23
Dec, 2053	13.97	578.36	2337.87
Jan, 2054	11.20	581.13	1756.74
Feb, 2054	8.42	583.91	1172.83
Mar, 2054	5.62	586.71	586.12
Apr, 2054	2.81	589.52	0