Mortgage Parameters

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

Mortgage Summary

Property Total:	$161,500
Down Payment	$48,450
Mortgage Amount:	$113,050
Mortgage Payment:	$659.73 / month
Estimated Tax:	+ $89.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $749.45 / month
Total Interest Paid:	$124,452.00 over 30 years
Total Tax Paid:	$32,300.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	541.70	118.03	112931.97
Jun, 2024	541.13	118.60	112813.37
Jul, 2024	540.56	119.17	112694.20
Aug, 2024	539.99	119.74	112574.47
Sep, 2024	539.42	120.31	112454.16
Oct, 2024	538.84	120.89	112333.27
Nov, 2024	538.26	121.47	112211.80
Dec, 2024	537.68	122.05	112089.75
Jan, 2025	537.10	122.63	111967.12
Feb, 2025	536.51	123.22	111843.90
Mar, 2025	535.92	123.81	111720.09
Apr, 2025	535.33	124.40	111595.68
May, 2025	534.73	125.00	111470.68
Jun, 2025	534.13	125.60	111345.08
Jul, 2025	533.53	126.20	111218.88
Aug, 2025	532.92	126.81	111092.08
Sep, 2025	532.32	127.41	110964.66
Oct, 2025	531.71	128.02	110836.64
Nov, 2025	531.09	128.64	110708.00
Dec, 2025	530.48	129.25	110578.75
Jan, 2026	529.86	129.87	110448.87
Feb, 2026	529.23	130.50	110318.38
Mar, 2026	528.61	131.12	110187.26
Apr, 2026	527.98	131.75	110055.51
May, 2026	527.35	132.38	109923.13
Jun, 2026	526.71	133.02	109790.11
Jul, 2026	526.08	133.65	109656.46
Aug, 2026	525.44	134.29	109522.17
Sep, 2026	524.79	134.94	109387.23
Oct, 2026	524.15	135.58	109251.65
Nov, 2026	523.50	136.23	109115.41
Dec, 2026	522.84	136.89	108978.53
Jan, 2027	522.19	137.54	108840.99
Feb, 2027	521.53	138.20	108702.79
Mar, 2027	520.87	138.86	108563.92
Apr, 2027	520.20	139.53	108424.40
May, 2027	519.53	140.20	108284.20
Jun, 2027	518.86	140.87	108143.33
Jul, 2027	518.19	141.54	108001.79
Aug, 2027	517.51	142.22	107859.57
Sep, 2027	516.83	142.90	107716.66
Oct, 2027	516.14	143.59	107573.08
Nov, 2027	515.45	144.28	107428.80
Dec, 2027	514.76	144.97	107283.83
Jan, 2028	514.07	145.66	107138.17
Feb, 2028	513.37	146.36	106991.81
Mar, 2028	512.67	147.06	106844.75
Apr, 2028	511.96	147.77	106696.99
May, 2028	511.26	148.47	106548.51
Jun, 2028	510.54	149.19	106399.33
Jul, 2028	509.83	149.90	106249.43
Aug, 2028	509.11	150.62	106098.81
Sep, 2028	508.39	151.34	105947.47
Oct, 2028	507.66	152.07	105795.41
Nov, 2028	506.94	152.79	105642.61
Dec, 2028	506.20	153.53	105489.09
Jan, 2029	505.47	154.26	105334.82
Feb, 2029	504.73	155.00	105179.82
Mar, 2029	503.99	155.74	105024.08
Apr, 2029	503.24	156.49	104867.59
May, 2029	502.49	157.24	104710.35
Jun, 2029	501.74	157.99	104552.36
Jul, 2029	500.98	158.75	104393.61
Aug, 2029	500.22	159.51	104234.10
Sep, 2029	499.46	160.27	104073.82
Oct, 2029	498.69	161.04	103912.78
Nov, 2029	497.92	161.81	103750.97
Dec, 2029	497.14	162.59	103588.38
Jan, 2030	496.36	163.37	103425.01
Feb, 2030	495.58	164.15	103260.85
Mar, 2030	494.79	164.94	103095.92
Apr, 2030	494.00	165.73	102930.19
May, 2030	493.21	166.52	102763.66
Jun, 2030	492.41	167.32	102596.34
Jul, 2030	491.61	168.12	102428.22
Aug, 2030	490.80	168.93	102259.29
Sep, 2030	489.99	169.74	102089.56
Oct, 2030	489.18	170.55	101919.00
Nov, 2030	488.36	171.37	101747.64
Dec, 2030	487.54	172.19	101575.45
Jan, 2031	486.72	173.01	101402.43
Feb, 2031	485.89	173.84	101228.59
Mar, 2031	485.05	174.68	101053.91
Apr, 2031	484.22	175.51	100878.40
May, 2031	483.38	176.35	100702.05
Jun, 2031	482.53	177.20	100524.85
Jul, 2031	481.68	178.05	100346.80
Aug, 2031	480.83	178.90	100167.90
Sep, 2031	479.97	179.76	99988.14
Oct, 2031	479.11	180.62	99807.52
Nov, 2031	478.24	181.49	99626.03
Dec, 2031	477.37	182.36	99443.68
Jan, 2032	476.50	183.23	99260.45
Feb, 2032	475.62	184.11	99076.34
Mar, 2032	474.74	184.99	98891.35
Apr, 2032	473.85	185.88	98705.48
May, 2032	472.96	186.77	98518.71
Jun, 2032	472.07	187.66	98331.05
Jul, 2032	471.17	188.56	98142.49
Aug, 2032	470.27	189.46	97953.02
Sep, 2032	469.36	190.37	97762.65
Oct, 2032	468.45	191.28	97571.37
Nov, 2032	467.53	192.20	97379.17
Dec, 2032	466.61	193.12	97186.05
Jan, 2033	465.68	194.05	96992.00
Feb, 2033	464.75	194.98	96797.02
Mar, 2033	463.82	195.91	96601.11
Apr, 2033	462.88	196.85	96404.26
May, 2033	461.94	197.79	96206.47
Jun, 2033	460.99	198.74	96007.73
Jul, 2033	460.04	199.69	95808.04
Aug, 2033	459.08	200.65	95607.39
Sep, 2033	458.12	201.61	95405.77
Oct, 2033	457.15	202.58	95203.20
Nov, 2033	456.18	203.55	94999.65
Dec, 2033	455.21	204.52	94795.13
Jan, 2034	454.23	205.50	94589.62
Feb, 2034	453.24	206.49	94383.13
Mar, 2034	452.25	207.48	94175.66
Apr, 2034	451.26	208.47	93967.19
May, 2034	450.26	209.47	93757.71
Jun, 2034	449.26	210.47	93547.24
Jul, 2034	448.25	211.48	93335.76
Aug, 2034	447.23	212.50	93123.26
Sep, 2034	446.22	213.51	92909.75
Oct, 2034	445.19	214.54	92695.21
Nov, 2034	444.16	215.57	92479.64
Dec, 2034	443.13	216.60	92263.05
Jan, 2035	442.09	217.64	92045.41
Feb, 2035	441.05	218.68	91826.73
Mar, 2035	440.00	219.73	91607.00
Apr, 2035	438.95	220.78	91386.22
May, 2035	437.89	221.84	91164.39
Jun, 2035	436.83	222.90	90941.49
Jul, 2035	435.76	223.97	90717.52
Aug, 2035	434.69	225.04	90492.47
Sep, 2035	433.61	226.12	90266.35
Oct, 2035	432.53	227.20	90039.15
Nov, 2035	431.44	228.29	89810.86
Dec, 2035	430.34	229.39	89581.47
Jan, 2036	429.24	230.49	89350.99
Feb, 2036	428.14	231.59	89119.40
Mar, 2036	427.03	232.70	88886.70
Apr, 2036	425.92	233.81	88652.88
May, 2036	424.80	234.93	88417.95
Jun, 2036	423.67	236.06	88181.89
Jul, 2036	422.54	237.19	87944.70
Aug, 2036	421.40	238.33	87706.37
Sep, 2036	420.26	239.47	87466.90
Oct, 2036	419.11	240.62	87226.28
Nov, 2036	417.96	241.77	86984.51
Dec, 2036	416.80	242.93	86741.58
Jan, 2037	415.64	244.09	86497.49
Feb, 2037	414.47	245.26	86252.22
Mar, 2037	413.29	246.44	86005.78
Apr, 2037	412.11	247.62	85758.17
May, 2037	410.92	248.81	85509.36
Jun, 2037	409.73	250.00	85259.36
Jul, 2037	408.53	251.20	85008.17
Aug, 2037	407.33	252.40	84755.77
Sep, 2037	406.12	253.61	84502.16
Oct, 2037	404.91	254.82	84247.34
Nov, 2037	403.69	256.04	83991.29
Dec, 2037	402.46	257.27	83734.02
Jan, 2038	401.23	258.50	83475.51
Feb, 2038	399.99	259.74	83215.77
Mar, 2038	398.74	260.99	82954.78
Apr, 2038	397.49	262.24	82692.54
May, 2038	396.24	263.49	82429.05
Jun, 2038	394.97	264.76	82164.29
Jul, 2038	393.70	266.03	81898.27
Aug, 2038	392.43	267.30	81630.97
Sep, 2038	391.15	268.58	81362.38
Oct, 2038	389.86	269.87	81092.52
Nov, 2038	388.57	271.16	80821.35
Dec, 2038	387.27	272.46	80548.89
Jan, 2039	385.96	273.77	80275.13
Feb, 2039	384.65	275.08	80000.05
Mar, 2039	383.33	276.40	79723.65
Apr, 2039	382.01	277.72	79445.93
May, 2039	380.68	279.05	79166.88
Jun, 2039	379.34	280.39	78886.49
Jul, 2039	378.00	281.73	78604.76
Aug, 2039	376.65	283.08	78321.68
Sep, 2039	375.29	284.44	78037.24
Oct, 2039	373.93	285.80	77751.44
Nov, 2039	372.56	287.17	77464.26
Dec, 2039	371.18	288.55	77175.72
Jan, 2040	369.80	289.93	76885.79
Feb, 2040	368.41	291.32	76594.47
Mar, 2040	367.02	292.71	76301.75
Apr, 2040	365.61	294.12	76007.64
May, 2040	364.20	295.53	75712.11
Jun, 2040	362.79	296.94	75415.17
Jul, 2040	361.36	298.37	75116.80
Aug, 2040	359.93	299.80	74817.01
Sep, 2040	358.50	301.23	74515.77
Oct, 2040	357.05	302.68	74213.10
Nov, 2040	355.60	304.13	73908.97
Dec, 2040	354.15	305.58	73603.39
Jan, 2041	352.68	307.05	73296.34
Feb, 2041	351.21	308.52	72987.83
Mar, 2041	349.73	310.00	72677.83
Apr, 2041	348.25	311.48	72366.35
May, 2041	346.76	312.97	72053.37
Jun, 2041	345.26	314.47	71738.90
Jul, 2041	343.75	315.98	71422.92
Aug, 2041	342.23	317.50	71105.42
Sep, 2041	340.71	319.02	70786.40
Oct, 2041	339.18	320.55	70465.86
Nov, 2041	337.65	322.08	70143.78
Dec, 2041	336.11	323.62	69820.15
Jan, 2042	334.55	325.18	69494.98
Feb, 2042	333.00	326.73	69168.25
Mar, 2042	331.43	328.30	68839.95
Apr, 2042	329.86	329.87	68510.07
May, 2042	328.28	331.45	68178.62
Jun, 2042	326.69	333.04	67845.58
Jul, 2042	325.09	334.64	67510.94
Aug, 2042	323.49	336.24	67174.70
Sep, 2042	321.88	337.85	66836.85
Oct, 2042	320.26	339.47	66497.38
Nov, 2042	318.63	341.10	66156.29
Dec, 2042	317.00	342.73	65813.56
Jan, 2043	315.36	344.37	65469.18
Feb, 2043	313.71	346.02	65123.16
Mar, 2043	312.05	347.68	64775.48
Apr, 2043	310.38	349.35	64426.13
May, 2043	308.71	351.02	64075.11
Jun, 2043	307.03	352.70	63722.41
Jul, 2043	305.34	354.39	63368.01
Aug, 2043	303.64	356.09	63011.92
Sep, 2043	301.93	357.80	62654.12
Oct, 2043	300.22	359.51	62294.61
Nov, 2043	298.50	361.23	61933.37
Dec, 2043	296.76	362.97	61570.41
Jan, 2044	295.02	364.71	61205.70
Feb, 2044	293.28	366.45	60839.25
Mar, 2044	291.52	368.21	60471.04
Apr, 2044	289.76	369.97	60101.07
May, 2044	287.98	371.75	59729.32
Jun, 2044	286.20	373.53	59355.80
Jul, 2044	284.41	375.32	58980.48
Aug, 2044	282.61	377.12	58603.36
Sep, 2044	280.81	378.92	58224.44
Oct, 2044	278.99	380.74	57843.70
Nov, 2044	277.17	382.56	57461.14
Dec, 2044	275.33	384.40	57076.75
Jan, 2045	273.49	386.24	56690.51
Feb, 2045	271.64	388.09	56302.42
Mar, 2045	269.78	389.95	55912.47
Apr, 2045	267.91	391.82	55520.66
May, 2045	266.04	393.69	55126.96
Jun, 2045	264.15	395.58	54731.38
Jul, 2045	262.25	397.48	54333.91
Aug, 2045	260.35	399.38	53934.53
Sep, 2045	258.44	401.29	53533.24
Oct, 2045	256.51	403.22	53130.02
Nov, 2045	254.58	405.15	52724.87
Dec, 2045	252.64	407.09	52317.78
Jan, 2046	250.69	409.04	51908.74
Feb, 2046	248.73	411.00	51497.74
Mar, 2046	246.76	412.97	51084.77
Apr, 2046	244.78	414.95	50669.82
May, 2046	242.79	416.94	50252.88
Jun, 2046	240.80	418.93	49833.95
Jul, 2046	238.79	420.94	49413.01
Aug, 2046	236.77	422.96	48990.05
Sep, 2046	234.74	424.99	48565.06
Oct, 2046	232.71	427.02	48138.04
Nov, 2046	230.66	429.07	47708.97
Dec, 2046	228.61	431.12	47277.85
Jan, 2047	226.54	433.19	46844.65
Feb, 2047	224.46	435.27	46409.39
Mar, 2047	222.38	437.35	45972.04
Apr, 2047	220.28	439.45	45532.59
May, 2047	218.18	441.55	45091.04
Jun, 2047	216.06	443.67	44647.37
Jul, 2047	213.94	445.79	44201.57
Aug, 2047	211.80	447.93	43753.64
Sep, 2047	209.65	450.08	43303.57
Oct, 2047	207.50	452.23	42851.33
Nov, 2047	205.33	454.40	42396.93
Dec, 2047	203.15	456.58	41940.35
Jan, 2048	200.96	458.77	41481.59
Feb, 2048	198.77	460.96	41020.62
Mar, 2048	196.56	463.17	40557.45
Apr, 2048	194.34	465.39	40092.06
May, 2048	192.11	467.62	39624.44
Jun, 2048	189.87	469.86	39154.57
Jul, 2048	187.62	472.11	38682.46
Aug, 2048	185.35	474.38	38208.08
Sep, 2048	183.08	476.65	37731.43
Oct, 2048	180.80	478.93	37252.50
Nov, 2048	178.50	481.23	36771.27
Dec, 2048	176.20	483.53	36287.74
Jan, 2049	173.88	485.85	35801.88
Feb, 2049	171.55	488.18	35313.71
Mar, 2049	169.21	490.52	34823.19
Apr, 2049	166.86	492.87	34330.32
May, 2049	164.50	495.23	33835.09
Jun, 2049	162.13	497.60	33337.48
Jul, 2049	159.74	499.99	32837.50
Aug, 2049	157.35	502.38	32335.11
Sep, 2049	154.94	504.79	31830.32
Oct, 2049	152.52	507.21	31323.11
Nov, 2049	150.09	509.64	30813.47
Dec, 2049	147.65	512.08	30301.39
Jan, 2050	145.19	514.54	29786.85
Feb, 2050	142.73	517.00	29269.85
Mar, 2050	140.25	519.48	28750.37
Apr, 2050	137.76	521.97	28228.41
May, 2050	135.26	524.47	27703.94
Jun, 2050	132.75	526.98	27176.95
Jul, 2050	130.22	529.51	26647.45
Aug, 2050	127.69	532.04	26115.40
Sep, 2050	125.14	534.59	25580.81
Oct, 2050	122.57	537.16	25043.65
Nov, 2050	120.00	539.73	24503.93
Dec, 2050	117.41	542.32	23961.61
Jan, 2051	114.82	544.91	23416.70
Feb, 2051	112.21	547.52	22869.17
Mar, 2051	109.58	550.15	22319.02
Apr, 2051	106.95	552.78	21766.24
May, 2051	104.30	555.43	21210.80
Jun, 2051	101.64	558.09	20652.71
Jul, 2051	98.96	560.77	20091.94
Aug, 2051	96.27	563.46	19528.48
Sep, 2051	93.57	566.16	18962.33
Oct, 2051	90.86	568.87	18393.46
Nov, 2051	88.14	571.59	17821.86
Dec, 2051	85.40	574.33	17247.53
Jan, 2052	82.64	577.09	16670.45
Feb, 2052	79.88	579.85	16090.59
Mar, 2052	77.10	582.63	15507.97
Apr, 2052	74.31	585.42	14922.54
May, 2052	71.50	588.23	14334.32
Jun, 2052	68.69	591.04	13743.27
Jul, 2052	65.85	593.88	13149.40
Aug, 2052	63.01	596.72	12552.67
Sep, 2052	60.15	599.58	11953.09
Oct, 2052	57.28	602.45	11350.64
Nov, 2052	54.39	605.34	10745.30
Dec, 2052	51.49	608.24	10137.05
Jan, 2053	48.57	611.16	9525.90
Feb, 2053	45.64	614.09	8911.81
Mar, 2053	42.70	617.03	8294.79
Apr, 2053	39.75	619.98	7674.80
May, 2053	36.78	622.95	7051.85
Jun, 2053	33.79	625.94	6425.91
Jul, 2053	30.79	628.94	5796.97
Aug, 2053	27.78	631.95	5165.01
Sep, 2053	24.75	634.98	4530.03
Oct, 2053	21.71	638.02	3892.01
Nov, 2053	18.65	641.08	3250.93
Dec, 2053	15.58	644.15	2606.78
Jan, 2054	12.49	647.24	1959.54
Feb, 2054	9.39	650.34	1309.20
Mar, 2054	6.27	653.46	655.74
Apr, 2054	3.14	656.59	0