Mortgage Parameters

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

Mortgage Summary

Property Total:	$150,700
Down Payment	$45,210
Mortgage Amount:	$105,490
Mortgage Payment:	$615.61 / month
Estimated Tax:	+ $83.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $699.33 / month
Total Interest Paid:	$116,128.80 over 30 years
Total Tax Paid:	$30,140.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	505.47	110.14	105379.86
Jun, 2024	504.95	110.66	105269.20
Jul, 2024	504.41	111.20	105158.00
Aug, 2024	503.88	111.73	105046.28
Sep, 2024	503.35	112.26	104934.01
Oct, 2024	502.81	112.80	104821.21
Nov, 2024	502.27	113.34	104707.87
Dec, 2024	501.73	113.88	104593.98
Jan, 2025	501.18	114.43	104479.55
Feb, 2025	500.63	114.98	104364.57
Mar, 2025	500.08	115.53	104249.05
Apr, 2025	499.53	116.08	104132.96
May, 2025	498.97	116.64	104016.32
Jun, 2025	498.41	117.20	103899.12
Jul, 2025	497.85	117.76	103781.36
Aug, 2025	497.29	118.32	103663.04
Sep, 2025	496.72	118.89	103544.15
Oct, 2025	496.15	119.46	103424.69
Nov, 2025	495.58	120.03	103304.65
Dec, 2025	495.00	120.61	103184.05
Jan, 2026	494.42	121.19	103062.86
Feb, 2026	493.84	121.77	102941.09
Mar, 2026	493.26	122.35	102818.74
Apr, 2026	492.67	122.94	102695.80
May, 2026	492.08	123.53	102572.28
Jun, 2026	491.49	124.12	102448.16
Jul, 2026	490.90	124.71	102323.45
Aug, 2026	490.30	125.31	102198.14
Sep, 2026	489.70	125.91	102072.23
Oct, 2026	489.10	126.51	101945.71
Nov, 2026	488.49	127.12	101818.59
Dec, 2026	487.88	127.73	101690.86
Jan, 2027	487.27	128.34	101562.52
Feb, 2027	486.65	128.96	101433.57
Mar, 2027	486.04	129.57	101303.99
Apr, 2027	485.41	130.20	101173.80
May, 2027	484.79	130.82	101042.98
Jun, 2027	484.16	131.45	100911.53
Jul, 2027	483.53	132.08	100779.46
Aug, 2027	482.90	132.71	100646.75
Sep, 2027	482.27	133.34	100513.40
Oct, 2027	481.63	133.98	100379.42
Nov, 2027	480.98	134.63	100244.80
Dec, 2027	480.34	135.27	100109.53
Jan, 2028	479.69	135.92	99973.61
Feb, 2028	479.04	136.57	99837.04
Mar, 2028	478.39	137.22	99699.81
Apr, 2028	477.73	137.88	99561.93
May, 2028	477.07	138.54	99423.39
Jun, 2028	476.40	139.21	99284.18
Jul, 2028	475.74	139.87	99144.31
Aug, 2028	475.07	140.54	99003.77
Sep, 2028	474.39	141.22	98862.55
Oct, 2028	473.72	141.89	98720.66
Nov, 2028	473.04	142.57	98578.08
Dec, 2028	472.35	143.26	98434.82
Jan, 2029	471.67	143.94	98290.88
Feb, 2029	470.98	144.63	98146.25
Mar, 2029	470.28	145.33	98000.92
Apr, 2029	469.59	146.02	97854.90
May, 2029	468.89	146.72	97708.18
Jun, 2029	468.19	147.42	97560.75
Jul, 2029	467.48	148.13	97412.62
Aug, 2029	466.77	148.84	97263.78
Sep, 2029	466.06	149.55	97114.23
Oct, 2029	465.34	150.27	96963.96
Nov, 2029	464.62	150.99	96812.96
Dec, 2029	463.90	151.71	96661.25
Jan, 2030	463.17	152.44	96508.81
Feb, 2030	462.44	153.17	96355.64
Mar, 2030	461.70	153.91	96201.73
Apr, 2030	460.97	154.64	96047.09
May, 2030	460.23	155.38	95891.70
Jun, 2030	459.48	156.13	95735.57
Jul, 2030	458.73	156.88	95578.70
Aug, 2030	457.98	157.63	95421.07
Sep, 2030	457.23	158.38	95262.68
Oct, 2030	456.47	159.14	95103.54
Nov, 2030	455.70	159.91	94943.64
Dec, 2030	454.94	160.67	94782.96
Jan, 2031	454.17	161.44	94621.52
Feb, 2031	453.39	162.22	94459.31
Mar, 2031	452.62	162.99	94296.31
Apr, 2031	451.84	163.77	94132.54
May, 2031	451.05	164.56	93967.98
Jun, 2031	450.26	165.35	93802.64
Jul, 2031	449.47	166.14	93636.50
Aug, 2031	448.67	166.94	93469.56
Sep, 2031	447.87	167.74	93301.83
Oct, 2031	447.07	168.54	93133.29
Nov, 2031	446.26	169.35	92963.94
Dec, 2031	445.45	170.16	92793.78
Jan, 2032	444.64	170.97	92622.81
Feb, 2032	443.82	171.79	92451.02
Mar, 2032	442.99	172.62	92278.40
Apr, 2032	442.17	173.44	92104.96
May, 2032	441.34	174.27	91930.69
Jun, 2032	440.50	175.11	91755.58
Jul, 2032	439.66	175.95	91579.63
Aug, 2032	438.82	176.79	91402.84
Sep, 2032	437.97	177.64	91225.20
Oct, 2032	437.12	178.49	91046.71
Nov, 2032	436.27	179.34	90867.37
Dec, 2032	435.41	180.20	90687.16
Jan, 2033	434.54	181.07	90506.10
Feb, 2033	433.68	181.93	90324.16
Mar, 2033	432.80	182.81	90141.35
Apr, 2033	431.93	183.68	89957.67
May, 2033	431.05	184.56	89773.11
Jun, 2033	430.16	185.45	89587.66
Jul, 2033	429.27	186.34	89401.33
Aug, 2033	428.38	187.23	89214.10
Sep, 2033	427.48	188.13	89025.97
Oct, 2033	426.58	189.03	88836.94
Nov, 2033	425.68	189.93	88647.01
Dec, 2033	424.77	190.84	88456.17
Jan, 2034	423.85	191.76	88264.41
Feb, 2034	422.93	192.68	88071.73
Mar, 2034	422.01	193.60	87878.13
Apr, 2034	421.08	194.53	87683.61
May, 2034	420.15	195.46	87488.15
Jun, 2034	419.21	196.40	87291.75
Jul, 2034	418.27	197.34	87094.42
Aug, 2034	417.33	198.28	86896.13
Sep, 2034	416.38	199.23	86696.90
Oct, 2034	415.42	200.19	86496.71
Nov, 2034	414.46	201.15	86295.57
Dec, 2034	413.50	202.11	86093.46
Jan, 2035	412.53	203.08	85890.38
Feb, 2035	411.56	204.05	85686.32
Mar, 2035	410.58	205.03	85481.30
Apr, 2035	409.60	206.01	85275.28
May, 2035	408.61	207.00	85068.28
Jun, 2035	407.62	207.99	84860.29
Jul, 2035	406.62	208.99	84651.30
Aug, 2035	405.62	209.99	84441.32
Sep, 2035	404.61	211.00	84230.32
Oct, 2035	403.60	212.01	84018.31
Nov, 2035	402.59	213.02	83805.29
Dec, 2035	401.57	214.04	83591.25
Jan, 2036	400.54	215.07	83376.18
Feb, 2036	399.51	216.10	83160.08
Mar, 2036	398.48	217.13	82942.95
Apr, 2036	397.43	218.18	82724.77
May, 2036	396.39	219.22	82505.55
Jun, 2036	395.34	220.27	82285.28
Jul, 2036	394.28	221.33	82063.95
Aug, 2036	393.22	222.39	81841.57
Sep, 2036	392.16	223.45	81618.11
Oct, 2036	391.09	224.52	81393.59
Nov, 2036	390.01	225.60	81167.99
Dec, 2036	388.93	226.68	80941.31
Jan, 2037	387.84	227.77	80713.55
Feb, 2037	386.75	228.86	80484.69
Mar, 2037	385.66	229.95	80254.73
Apr, 2037	384.55	231.06	80023.68
May, 2037	383.45	232.16	79791.51
Jun, 2037	382.33	233.28	79558.24
Jul, 2037	381.22	234.39	79323.85
Aug, 2037	380.09	235.52	79088.33
Sep, 2037	378.96	236.65	78851.68
Oct, 2037	377.83	237.78	78613.90
Nov, 2037	376.69	238.92	78374.99
Dec, 2037	375.55	240.06	78134.92
Jan, 2038	374.40	241.21	77893.71
Feb, 2038	373.24	242.37	77651.34
Mar, 2038	372.08	243.53	77407.81
Apr, 2038	370.91	244.70	77163.11
May, 2038	369.74	245.87	76917.24
Jun, 2038	368.56	247.05	76670.19
Jul, 2038	367.38	248.23	76421.96
Aug, 2038	366.19	249.42	76172.54
Sep, 2038	364.99	250.62	75921.92
Oct, 2038	363.79	251.82	75670.11
Nov, 2038	362.59	253.02	75417.08
Dec, 2038	361.37	254.24	75162.85
Jan, 2039	360.16	255.45	74907.39
Feb, 2039	358.93	256.68	74650.71
Mar, 2039	357.70	257.91	74392.80
Apr, 2039	356.47	259.14	74133.66
May, 2039	355.22	260.39	73873.27
Jun, 2039	353.98	261.63	73611.64
Jul, 2039	352.72	262.89	73348.75
Aug, 2039	351.46	264.15	73084.60
Sep, 2039	350.20	265.41	72819.19
Oct, 2039	348.93	266.68	72552.51
Nov, 2039	347.65	267.96	72284.54
Dec, 2039	346.36	269.25	72015.30
Jan, 2040	345.07	270.54	71744.76
Feb, 2040	343.78	271.83	71472.93
Mar, 2040	342.47	273.14	71199.79
Apr, 2040	341.17	274.44	70925.35
May, 2040	339.85	275.76	70649.59
Jun, 2040	338.53	277.08	70372.51
Jul, 2040	337.20	278.41	70094.10
Aug, 2040	335.87	279.74	69814.36
Sep, 2040	334.53	281.08	69533.27
Oct, 2040	333.18	282.43	69250.84
Nov, 2040	331.83	283.78	68967.06
Dec, 2040	330.47	285.14	68681.92
Jan, 2041	329.10	286.51	68395.41
Feb, 2041	327.73	287.88	68107.53
Mar, 2041	326.35	289.26	67818.27
Apr, 2041	324.96	290.65	67527.62
May, 2041	323.57	292.04	67235.58
Jun, 2041	322.17	293.44	66942.14
Jul, 2041	320.76	294.85	66647.29
Aug, 2041	319.35	296.26	66351.03
Sep, 2041	317.93	297.68	66053.36
Oct, 2041	316.51	299.10	65754.25
Nov, 2041	315.07	300.54	65453.72
Dec, 2041	313.63	301.98	65151.74
Jan, 2042	312.19	303.42	64848.31
Feb, 2042	310.73	304.88	64543.43
Mar, 2042	309.27	306.34	64237.10
Apr, 2042	307.80	307.81	63929.29
May, 2042	306.33	309.28	63620.01
Jun, 2042	304.85	310.76	63309.24
Jul, 2042	303.36	312.25	62996.99
Aug, 2042	301.86	313.75	62683.24
Sep, 2042	300.36	315.25	62367.99
Oct, 2042	298.85	316.76	62051.22
Nov, 2042	297.33	318.28	61732.94
Dec, 2042	295.80	319.81	61413.14
Jan, 2043	294.27	321.34	61091.80
Feb, 2043	292.73	322.88	60768.92
Mar, 2043	291.18	324.43	60444.49
Apr, 2043	289.63	325.98	60118.51
May, 2043	288.07	327.54	59790.97
Jun, 2043	286.50	329.11	59461.86
Jul, 2043	284.92	330.69	59131.17
Aug, 2043	283.34	332.27	58798.90
Sep, 2043	281.74	333.87	58465.03
Oct, 2043	280.14	335.47	58129.57
Nov, 2043	278.54	337.07	57792.49
Dec, 2043	276.92	338.69	57453.81
Jan, 2044	275.30	340.31	57113.50
Feb, 2044	273.67	341.94	56771.55
Mar, 2044	272.03	343.58	56427.97
Apr, 2044	270.38	345.23	56082.75
May, 2044	268.73	346.88	55735.87
Jun, 2044	267.07	348.54	55387.33
Jul, 2044	265.40	350.21	55037.11
Aug, 2044	263.72	351.89	54685.22
Sep, 2044	262.03	353.58	54331.65
Oct, 2044	260.34	355.27	53976.38
Nov, 2044	258.64	356.97	53619.40
Dec, 2044	256.93	358.68	53260.72
Jan, 2045	255.21	360.40	52900.32
Feb, 2045	253.48	362.13	52538.19
Mar, 2045	251.75	363.86	52174.32
Apr, 2045	250.00	365.61	51808.71
May, 2045	248.25	367.36	51441.36
Jun, 2045	246.49	369.12	51072.23
Jul, 2045	244.72	370.89	50701.35
Aug, 2045	242.94	372.67	50328.68
Sep, 2045	241.16	374.45	49954.23
Oct, 2045	239.36	376.25	49577.98
Nov, 2045	237.56	378.05	49199.93
Dec, 2045	235.75	379.86	48820.07
Jan, 2046	233.93	381.68	48438.39
Feb, 2046	232.10	383.51	48054.88
Mar, 2046	230.26	385.35	47669.54
Apr, 2046	228.42	387.19	47282.34
May, 2046	226.56	389.05	46893.29
Jun, 2046	224.70	390.91	46502.38
Jul, 2046	222.82	392.79	46109.59
Aug, 2046	220.94	394.67	45714.93
Sep, 2046	219.05	396.56	45318.37
Oct, 2046	217.15	398.46	44919.91
Nov, 2046	215.24	400.37	44519.54
Dec, 2046	213.32	402.29	44117.25
Jan, 2047	211.40	404.21	43713.04
Feb, 2047	209.46	406.15	43306.89
Mar, 2047	207.51	408.10	42898.79
Apr, 2047	205.56	410.05	42488.73
May, 2047	203.59	412.02	42076.72
Jun, 2047	201.62	413.99	41662.72
Jul, 2047	199.63	415.98	41246.75
Aug, 2047	197.64	417.97	40828.78
Sep, 2047	195.64	419.97	40408.81
Oct, 2047	193.63	421.98	39986.82
Nov, 2047	191.60	424.01	39562.82
Dec, 2047	189.57	426.04	39136.78
Jan, 2048	187.53	428.08	38708.70
Feb, 2048	185.48	430.13	38278.57
Mar, 2048	183.42	432.19	37846.37
Apr, 2048	181.35	434.26	37412.11
May, 2048	179.27	436.34	36975.77
Jun, 2048	177.18	438.43	36537.33
Jul, 2048	175.07	440.54	36096.80
Aug, 2048	172.96	442.65	35654.15
Sep, 2048	170.84	444.77	35209.39
Oct, 2048	168.71	446.90	34762.49
Nov, 2048	166.57	449.04	34313.45
Dec, 2048	164.42	451.19	33862.26
Jan, 2049	162.26	453.35	33408.90
Feb, 2049	160.08	455.53	32953.38
Mar, 2049	157.90	457.71	32495.67
Apr, 2049	155.71	459.90	32035.77
May, 2049	153.50	462.11	31573.66
Jun, 2049	151.29	464.32	31109.34
Jul, 2049	149.07	466.54	30642.80
Aug, 2049	146.83	468.78	30174.02
Sep, 2049	144.58	471.03	29702.99
Oct, 2049	142.33	473.28	29229.71
Nov, 2049	140.06	475.55	28754.16
Dec, 2049	137.78	477.83	28276.33
Jan, 2050	135.49	480.12	27796.21
Feb, 2050	133.19	482.42	27313.79
Mar, 2050	130.88	484.73	26829.06
Apr, 2050	128.56	487.05	26342.00
May, 2050	126.22	489.39	25852.62
Jun, 2050	123.88	491.73	25360.88
Jul, 2050	121.52	494.09	24866.79
Aug, 2050	119.15	496.46	24370.34
Sep, 2050	116.77	498.84	23871.50
Oct, 2050	114.38	501.23	23370.28
Nov, 2050	111.98	503.63	22866.65
Dec, 2050	109.57	506.04	22360.61
Jan, 2051	107.14	508.47	21852.14
Feb, 2051	104.71	510.90	21341.24
Mar, 2051	102.26	513.35	20827.89
Apr, 2051	99.80	515.81	20312.08
May, 2051	97.33	518.28	19793.80
Jun, 2051	94.85	520.76	19273.03
Jul, 2051	92.35	523.26	18749.77
Aug, 2051	89.84	525.77	18224.01
Sep, 2051	87.32	528.29	17695.72
Oct, 2051	84.79	530.82	17164.90
Nov, 2051	82.25	533.36	16631.54
Dec, 2051	79.69	535.92	16095.62
Jan, 2052	77.12	538.49	15557.14
Feb, 2052	74.54	541.07	15016.07
Mar, 2052	71.95	543.66	14472.42
Apr, 2052	69.35	546.26	13926.15
May, 2052	66.73	548.88	13377.27
Jun, 2052	64.10	551.51	12825.76
Jul, 2052	61.46	554.15	12271.61
Aug, 2052	58.80	556.81	11714.80
Sep, 2052	56.13	559.48	11155.32
Oct, 2052	53.45	562.16	10593.17
Nov, 2052	50.76	564.85	10028.31
Dec, 2052	48.05	567.56	9460.76
Jan, 2053	45.33	570.28	8890.48
Feb, 2053	42.60	573.01	8317.47
Mar, 2053	39.85	575.76	7741.71
Apr, 2053	37.10	578.51	7163.20
May, 2053	34.32	581.29	6581.91
Jun, 2053	31.54	584.07	5997.84
Jul, 2053	28.74	586.87	5410.97
Aug, 2053	25.93	589.68	4821.29
Sep, 2053	23.10	592.51	4228.78
Oct, 2053	20.26	595.35	3633.43
Nov, 2053	17.41	598.20	3035.23
Dec, 2053	14.54	601.07	2434.17
Jan, 2054	11.66	603.95	1830.22
Feb, 2054	8.77	606.84	1223.38
Mar, 2054	5.86	609.75	613.63
Apr, 2054	2.94	612.67	0.96