Mortgage Parameters

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

Mortgage Summary

Property Total:	$181,500
Down Payment	$54,450
Mortgage Amount:	$127,050
Mortgage Payment:	$741.43 / month
Estimated Tax:	+ $100.83 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $842.26 / month
Total Interest Paid:	$139,863.60 over 30 years
Total Tax Paid:	$36,300.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	608.78	132.65	126917.35
Jun, 2024	608.15	133.28	126784.07
Jul, 2024	607.51	133.92	126650.14
Aug, 2024	606.87	134.56	126515.58
Sep, 2024	606.22	135.21	126380.37
Oct, 2024	605.57	135.86	126244.51
Nov, 2024	604.92	136.51	126108.00
Dec, 2024	604.27	137.16	125970.84
Jan, 2025	603.61	137.82	125833.02
Feb, 2025	602.95	138.48	125694.54
Mar, 2025	602.29	139.14	125555.40
Apr, 2025	601.62	139.81	125415.59
May, 2025	600.95	140.48	125275.11
Jun, 2025	600.28	141.15	125133.95
Jul, 2025	599.60	141.83	124992.12
Aug, 2025	598.92	142.51	124849.61
Sep, 2025	598.24	143.19	124706.42
Oct, 2025	597.55	143.88	124562.54
Nov, 2025	596.86	144.57	124417.98
Dec, 2025	596.17	145.26	124272.72
Jan, 2026	595.47	145.96	124126.76
Feb, 2026	594.77	146.66	123980.10
Mar, 2026	594.07	147.36	123832.74
Apr, 2026	593.37	148.06	123684.68
May, 2026	592.66	148.77	123535.91
Jun, 2026	591.94	149.49	123386.42
Jul, 2026	591.23	150.20	123236.21
Aug, 2026	590.51	150.92	123085.29
Sep, 2026	589.78	151.65	122933.65
Oct, 2026	589.06	152.37	122781.27
Nov, 2026	588.33	153.10	122628.17
Dec, 2026	587.59	153.84	122474.33
Jan, 2027	586.86	154.57	122319.76
Feb, 2027	586.12	155.31	122164.44
Mar, 2027	585.37	156.06	122008.39
Apr, 2027	584.62	156.81	121851.58
May, 2027	583.87	157.56	121694.02
Jun, 2027	583.12	158.31	121535.71
Jul, 2027	582.36	159.07	121376.64
Aug, 2027	581.60	159.83	121216.80
Sep, 2027	580.83	160.60	121056.20
Oct, 2027	580.06	161.37	120894.83
Nov, 2027	579.29	162.14	120732.69
Dec, 2027	578.51	162.92	120569.77
Jan, 2028	577.73	163.70	120406.07
Feb, 2028	576.95	164.48	120241.59
Mar, 2028	576.16	165.27	120076.32
Apr, 2028	575.37	166.06	119910.25
May, 2028	574.57	166.86	119743.39
Jun, 2028	573.77	167.66	119575.73
Jul, 2028	572.97	168.46	119407.27
Aug, 2028	572.16	169.27	119238.00
Sep, 2028	571.35	170.08	119067.92
Oct, 2028	570.53	170.90	118897.02
Nov, 2028	569.71	171.72	118725.31
Dec, 2028	568.89	172.54	118552.77
Jan, 2029	568.07	173.36	118379.40
Feb, 2029	567.23	174.20	118205.21
Mar, 2029	566.40	175.03	118030.18
Apr, 2029	565.56	175.87	117854.31
May, 2029	564.72	176.71	117677.60
Jun, 2029	563.87	177.56	117500.04
Jul, 2029	563.02	178.41	117321.63
Aug, 2029	562.17	179.26	117142.37
Sep, 2029	561.31	180.12	116962.25
Oct, 2029	560.44	180.99	116781.26
Nov, 2029	559.58	181.85	116599.41
Dec, 2029	558.71	182.72	116416.68
Jan, 2030	557.83	183.60	116233.08
Feb, 2030	556.95	184.48	116048.60
Mar, 2030	556.07	185.36	115863.24
Apr, 2030	555.18	186.25	115676.99
May, 2030	554.29	187.14	115489.84
Jun, 2030	553.39	188.04	115301.80
Jul, 2030	552.49	188.94	115112.86
Aug, 2030	551.58	189.85	114923.01
Sep, 2030	550.67	190.76	114732.25
Oct, 2030	549.76	191.67	114540.58
Nov, 2030	548.84	192.59	114347.99
Dec, 2030	547.92	193.51	114154.48
Jan, 2031	546.99	194.44	113960.04
Feb, 2031	546.06	195.37	113764.67
Mar, 2031	545.12	196.31	113568.36
Apr, 2031	544.18	197.25	113371.11
May, 2031	543.24	198.19	113172.92
Jun, 2031	542.29	199.14	112973.78
Jul, 2031	541.33	200.10	112773.68
Aug, 2031	540.37	201.06	112572.62
Sep, 2031	539.41	202.02	112370.60
Oct, 2031	538.44	202.99	112167.62
Nov, 2031	537.47	203.96	111963.66
Dec, 2031	536.49	204.94	111758.72
Jan, 2032	535.51	205.92	111552.80
Feb, 2032	534.52	206.91	111345.89
Mar, 2032	533.53	207.90	111138.00
Apr, 2032	532.54	208.89	110929.10
May, 2032	531.54	209.89	110719.21
Jun, 2032	530.53	210.90	110508.31
Jul, 2032	529.52	211.91	110296.40
Aug, 2032	528.50	212.93	110083.47
Sep, 2032	527.48	213.95	109869.52
Oct, 2032	526.46	214.97	109654.55
Nov, 2032	525.43	216.00	109438.55
Dec, 2032	524.39	217.04	109221.51
Jan, 2033	523.35	218.08	109003.43
Feb, 2033	522.31	219.12	108784.31
Mar, 2033	521.26	220.17	108564.14
Apr, 2033	520.20	221.23	108342.91
May, 2033	519.14	222.29	108120.63
Jun, 2033	518.08	223.35	107897.27
Jul, 2033	517.01	224.42	107672.85
Aug, 2033	515.93	225.50	107447.36
Sep, 2033	514.85	226.58	107220.78
Oct, 2033	513.77	227.66	106993.11
Nov, 2033	512.68	228.75	106764.36
Dec, 2033	511.58	229.85	106534.51
Jan, 2034	510.48	230.95	106303.56
Feb, 2034	509.37	232.06	106071.50
Mar, 2034	508.26	233.17	105838.33
Apr, 2034	507.14	234.29	105604.04
May, 2034	506.02	235.41	105368.63
Jun, 2034	504.89	236.54	105132.09
Jul, 2034	503.76	237.67	104894.42
Aug, 2034	502.62	238.81	104655.61
Sep, 2034	501.47	239.96	104415.65
Oct, 2034	500.32	241.11	104174.55
Nov, 2034	499.17	242.26	103932.29
Dec, 2034	498.01	243.42	103688.86
Jan, 2035	496.84	244.59	103444.28
Feb, 2035	495.67	245.76	103198.52
Mar, 2035	494.49	246.94	102951.58
Apr, 2035	493.31	248.12	102703.46
May, 2035	492.12	249.31	102454.15
Jun, 2035	490.93	250.50	102203.65
Jul, 2035	489.73	251.70	101951.94
Aug, 2035	488.52	252.91	101699.03
Sep, 2035	487.31	254.12	101444.91
Oct, 2035	486.09	255.34	101189.57
Nov, 2035	484.87	256.56	100933.01
Dec, 2035	483.64	257.79	100675.21
Jan, 2036	482.40	259.03	100416.19
Feb, 2036	481.16	260.27	100155.92
Mar, 2036	479.91	261.52	99894.40
Apr, 2036	478.66	262.77	99631.63
May, 2036	477.40	264.03	99367.60
Jun, 2036	476.14	265.29	99102.31
Jul, 2036	474.87	266.56	98835.74
Aug, 2036	473.59	267.84	98567.90
Sep, 2036	472.30	269.13	98298.78
Oct, 2036	471.01	270.42	98028.36
Nov, 2036	469.72	271.71	97756.65
Dec, 2036	468.42	273.01	97483.64
Jan, 2037	467.11	274.32	97209.32
Feb, 2037	465.79	275.64	96933.68
Mar, 2037	464.47	276.96	96656.73
Apr, 2037	463.15	278.28	96378.44
May, 2037	461.81	279.62	96098.83
Jun, 2037	460.47	280.96	95817.87
Jul, 2037	459.13	282.30	95535.57
Aug, 2037	457.77	283.66	95251.91
Sep, 2037	456.42	285.01	94966.90
Oct, 2037	455.05	286.38	94680.52
Nov, 2037	453.68	287.75	94392.76
Dec, 2037	452.30	289.13	94103.63
Jan, 2038	450.91	290.52	93813.12
Feb, 2038	449.52	291.91	93521.21
Mar, 2038	448.12	293.31	93227.90
Apr, 2038	446.72	294.71	92933.19
May, 2038	445.30	296.13	92637.06
Jun, 2038	443.89	297.54	92339.52
Jul, 2038	442.46	298.97	92040.55
Aug, 2038	441.03	300.40	91740.15
Sep, 2038	439.59	301.84	91438.30
Oct, 2038	438.14	303.29	91135.02
Nov, 2038	436.69	304.74	90830.27
Dec, 2038	435.23	306.20	90524.07
Jan, 2039	433.76	307.67	90216.40
Feb, 2039	432.29	309.14	89907.26
Mar, 2039	430.81	310.62	89596.64
Apr, 2039	429.32	312.11	89284.52
May, 2039	427.82	313.61	88970.92
Jun, 2039	426.32	315.11	88655.80
Jul, 2039	424.81	316.62	88339.18
Aug, 2039	423.29	318.14	88021.05
Sep, 2039	421.77	319.66	87701.38
Oct, 2039	420.24	321.19	87380.19
Nov, 2039	418.70	322.73	87057.46
Dec, 2039	417.15	324.28	86733.18
Jan, 2040	415.60	325.83	86407.34
Feb, 2040	414.04	327.39	86079.95
Mar, 2040	412.47	328.96	85750.98
Apr, 2040	410.89	330.54	85420.44
May, 2040	409.31	332.12	85088.32
Jun, 2040	407.71	333.72	84754.61
Jul, 2040	406.12	335.31	84419.29
Aug, 2040	404.51	336.92	84082.37
Sep, 2040	402.89	338.54	83743.83
Oct, 2040	401.27	340.16	83403.68
Nov, 2040	399.64	341.79	83061.89
Dec, 2040	398.00	343.43	82718.46
Jan, 2041	396.36	345.07	82373.39
Feb, 2041	394.71	346.72	82026.67
Mar, 2041	393.04	348.39	81678.28
Apr, 2041	391.38	350.05	81328.23
May, 2041	389.70	351.73	80976.50
Jun, 2041	388.01	353.42	80623.08
Jul, 2041	386.32	355.11	80267.97
Aug, 2041	384.62	356.81	79911.16
Sep, 2041	382.91	358.52	79552.63
Oct, 2041	381.19	360.24	79192.39
Nov, 2041	379.46	361.97	78830.43
Dec, 2041	377.73	363.70	78466.73
Jan, 2042	375.99	365.44	78101.28
Feb, 2042	374.24	367.19	77734.09
Mar, 2042	372.48	368.95	77365.13
Apr, 2042	370.71	370.72	76994.41
May, 2042	368.93	372.50	76621.91
Jun, 2042	367.15	374.28	76247.63
Jul, 2042	365.35	376.08	75871.55
Aug, 2042	363.55	377.88	75493.67
Sep, 2042	361.74	379.69	75113.98
Oct, 2042	359.92	381.51	74732.48
Nov, 2042	358.09	383.34	74349.14
Dec, 2042	356.26	385.17	73963.97
Jan, 2043	354.41	387.02	73576.95
Feb, 2043	352.56	388.87	73188.07
Mar, 2043	350.69	390.74	72797.33
Apr, 2043	348.82	392.61	72404.73
May, 2043	346.94	394.49	72010.23
Jun, 2043	345.05	396.38	71613.85
Jul, 2043	343.15	398.28	71215.57
Aug, 2043	341.24	400.19	70815.38
Sep, 2043	339.32	402.11	70413.28
Oct, 2043	337.40	404.03	70009.25
Nov, 2043	335.46	405.97	69603.28
Dec, 2043	333.52	407.91	69195.36
Jan, 2044	331.56	409.87	68785.49
Feb, 2044	329.60	411.83	68373.66
Mar, 2044	327.62	413.81	67959.85
Apr, 2044	325.64	415.79	67544.07
May, 2044	323.65	417.78	67126.28
Jun, 2044	321.65	419.78	66706.50
Jul, 2044	319.64	421.79	66284.71
Aug, 2044	317.61	423.82	65860.89
Sep, 2044	315.58	425.85	65435.04
Oct, 2044	313.54	427.89	65007.16
Nov, 2044	311.49	429.94	64577.22
Dec, 2044	309.43	432.00	64145.22
Jan, 2045	307.36	434.07	63711.15
Feb, 2045	305.28	436.15	63275.01
Mar, 2045	303.19	438.24	62836.77
Apr, 2045	301.09	440.34	62396.43
May, 2045	298.98	442.45	61953.99
Jun, 2045	296.86	444.57	61509.42
Jul, 2045	294.73	446.70	61062.72
Aug, 2045	292.59	448.84	60613.88
Sep, 2045	290.44	450.99	60162.89
Oct, 2045	288.28	453.15	59709.75
Nov, 2045	286.11	455.32	59254.42
Dec, 2045	283.93	457.50	58796.92
Jan, 2046	281.74	459.69	58337.23
Feb, 2046	279.53	461.90	57875.33
Mar, 2046	277.32	464.11	57411.22
Apr, 2046	275.10	466.33	56944.88
May, 2046	272.86	468.57	56476.32
Jun, 2046	270.62	470.81	56005.50
Jul, 2046	268.36	473.07	55532.43
Aug, 2046	266.09	475.34	55057.09
Sep, 2046	263.82	477.61	54579.48
Oct, 2046	261.53	479.90	54099.58
Nov, 2046	259.23	482.20	53617.37
Dec, 2046	256.92	484.51	53132.86
Jan, 2047	254.59	486.84	52646.02
Feb, 2047	252.26	489.17	52156.86
Mar, 2047	249.92	491.51	51665.34
Apr, 2047	247.56	493.87	51171.48
May, 2047	245.20	496.23	50675.24
Jun, 2047	242.82	498.61	50176.63
Jul, 2047	240.43	501.00	49675.63
Aug, 2047	238.03	503.40	49172.23
Sep, 2047	235.62	505.81	48666.42
Oct, 2047	233.19	508.24	48158.18
Nov, 2047	230.76	510.67	47647.51
Dec, 2047	228.31	513.12	47134.39
Jan, 2048	225.85	515.58	46618.81
Feb, 2048	223.38	518.05	46100.77
Mar, 2048	220.90	520.53	45580.23
Apr, 2048	218.41	523.02	45057.21
May, 2048	215.90	525.53	44531.68
Jun, 2048	213.38	528.05	44003.63
Jul, 2048	210.85	530.58	43473.05
Aug, 2048	208.31	533.12	42939.93
Sep, 2048	205.75	535.68	42404.25
Oct, 2048	203.19	538.24	41866.01
Nov, 2048	200.61	540.82	41325.19
Dec, 2048	198.02	543.41	40781.77
Jan, 2049	195.41	546.02	40235.76
Feb, 2049	192.80	548.63	39687.12
Mar, 2049	190.17	551.26	39135.86
Apr, 2049	187.53	553.90	38581.96
May, 2049	184.87	556.56	38025.40
Jun, 2049	182.21	559.22	37466.17
Jul, 2049	179.53	561.90	36904.27
Aug, 2049	176.83	564.60	36339.67
Sep, 2049	174.13	567.30	35772.37
Oct, 2049	171.41	570.02	35202.35
Nov, 2049	168.68	572.75	34629.60
Dec, 2049	165.93	575.50	34054.10
Jan, 2050	163.18	578.25	33475.85
Feb, 2050	160.41	581.02	32894.82
Mar, 2050	157.62	583.81	32311.01
Apr, 2050	154.82	586.61	31724.41
May, 2050	152.01	589.42	31134.99
Jun, 2050	149.19	592.24	30542.75
Jul, 2050	146.35	595.08	29947.67
Aug, 2050	143.50	597.93	29349.74
Sep, 2050	140.63	600.80	28748.94
Oct, 2050	137.76	603.67	28145.27
Nov, 2050	134.86	606.57	27538.70
Dec, 2050	131.96	609.47	26929.23
Jan, 2051	129.04	612.39	26316.83
Feb, 2051	126.10	615.33	25701.50
Mar, 2051	123.15	618.28	25083.23
Apr, 2051	120.19	621.24	24461.99
May, 2051	117.21	624.22	23837.77
Jun, 2051	114.22	627.21	23210.56
Jul, 2051	111.22	630.21	22580.35
Aug, 2051	108.20	633.23	21947.12
Sep, 2051	105.16	636.27	21310.85
Oct, 2051	102.11	639.32	20671.54
Nov, 2051	99.05	642.38	20029.16
Dec, 2051	95.97	645.46	19383.70
Jan, 2052	92.88	648.55	18735.15
Feb, 2052	89.77	651.66	18083.49
Mar, 2052	86.65	654.78	17428.71
Apr, 2052	83.51	657.92	16770.80
May, 2052	80.36	661.07	16109.73
Jun, 2052	77.19	664.24	15445.49
Jul, 2052	74.01	667.42	14778.07
Aug, 2052	70.81	670.62	14107.45
Sep, 2052	67.60	673.83	13433.62
Oct, 2052	64.37	677.06	12756.56
Nov, 2052	61.13	680.30	12076.25
Dec, 2052	57.87	683.56	11392.69
Jan, 2053	54.59	686.84	10705.85
Feb, 2053	51.30	690.13	10015.72
Mar, 2053	47.99	693.44	9322.28
Apr, 2053	44.67	696.76	8625.52
May, 2053	41.33	700.10	7925.42
Jun, 2053	37.98	703.45	7221.96
Jul, 2053	34.61	706.82	6515.14
Aug, 2053	31.22	710.21	5804.93
Sep, 2053	27.82	713.61	5091.31
Oct, 2053	24.40	717.03	4374.28
Nov, 2053	20.96	720.47	3653.81
Dec, 2053	17.51	723.92	2929.89
Jan, 2054	14.04	727.39	2202.50
Feb, 2054	10.55	730.88	1471.62
Mar, 2054	7.05	734.38	737.24
Apr, 2054	3.53	737.90	0