Mortgage Parameters

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

Mortgage Summary

Property Total:	$168,000
Down Payment	$50,400
Mortgage Amount:	$117,600
Mortgage Payment:	$686.28 / month
Estimated Tax:	+ $93.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $779.61 / month
Total Interest Paid:	$129,459.60 over 30 years
Total Tax Paid:	$33,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	563.50	122.78	117477.22
Jun, 2024	562.91	123.37	117353.85
Jul, 2024	562.32	123.96	117229.89
Aug, 2024	561.73	124.55	117105.34
Sep, 2024	561.13	125.15	116980.19
Oct, 2024	560.53	125.75	116854.44
Nov, 2024	559.93	126.35	116728.09
Dec, 2024	559.32	126.96	116601.13
Jan, 2025	558.71	127.57	116473.56
Feb, 2025	558.10	128.18	116345.38
Mar, 2025	557.49	128.79	116216.59
Apr, 2025	556.87	129.41	116087.18
May, 2025	556.25	130.03	115957.15
Jun, 2025	555.63	130.65	115826.50
Jul, 2025	555.00	131.28	115695.23
Aug, 2025	554.37	131.91	115563.32
Sep, 2025	553.74	132.54	115430.78
Oct, 2025	553.11	133.17	115297.60
Nov, 2025	552.47	133.81	115163.79
Dec, 2025	551.83	134.45	115029.34
Jan, 2026	551.18	135.10	114894.24
Feb, 2026	550.53	135.75	114758.50
Mar, 2026	549.88	136.40	114622.10
Apr, 2026	549.23	137.05	114485.05
May, 2026	548.57	137.71	114347.35
Jun, 2026	547.91	138.37	114208.98
Jul, 2026	547.25	139.03	114069.95
Aug, 2026	546.59	139.69	113930.26
Sep, 2026	545.92	140.36	113789.89
Oct, 2026	545.24	141.04	113648.86
Nov, 2026	544.57	141.71	113507.14
Dec, 2026	543.89	142.39	113364.75
Jan, 2027	543.21	143.07	113221.68
Feb, 2027	542.52	143.76	113077.92
Mar, 2027	541.83	144.45	112933.47
Apr, 2027	541.14	145.14	112788.33
May, 2027	540.44	145.84	112642.49
Jun, 2027	539.75	146.53	112495.96
Jul, 2027	539.04	147.24	112348.72
Aug, 2027	538.34	147.94	112200.78
Sep, 2027	537.63	148.65	112052.13
Oct, 2027	536.92	149.36	111902.76
Nov, 2027	536.20	150.08	111752.69
Dec, 2027	535.48	150.80	111601.89
Jan, 2028	534.76	151.52	111450.37
Feb, 2028	534.03	152.25	111298.12
Mar, 2028	533.30	152.98	111145.14
Apr, 2028	532.57	153.71	110991.43
May, 2028	531.83	154.45	110836.99
Jun, 2028	531.09	155.19	110681.80
Jul, 2028	530.35	155.93	110525.87
Aug, 2028	529.60	156.68	110369.19
Sep, 2028	528.85	157.43	110211.77
Oct, 2028	528.10	158.18	110053.58
Nov, 2028	527.34	158.94	109894.64
Dec, 2028	526.58	159.70	109734.94
Jan, 2029	525.81	160.47	109574.48
Feb, 2029	525.04	161.24	109413.24
Mar, 2029	524.27	162.01	109251.23
Apr, 2029	523.50	162.78	109088.45
May, 2029	522.72	163.56	108924.88
Jun, 2029	521.93	164.35	108760.54
Jul, 2029	521.14	165.14	108595.40
Aug, 2029	520.35	165.93	108429.47
Sep, 2029	519.56	166.72	108262.75
Oct, 2029	518.76	167.52	108095.23
Nov, 2029	517.96	168.32	107926.91
Dec, 2029	517.15	169.13	107757.78
Jan, 2030	516.34	169.94	107587.83
Feb, 2030	515.53	170.75	107417.08
Mar, 2030	514.71	171.57	107245.51
Apr, 2030	513.88	172.40	107073.11
May, 2030	513.06	173.22	106899.89
Jun, 2030	512.23	174.05	106725.84
Jul, 2030	511.39	174.89	106550.95
Aug, 2030	510.56	175.72	106375.23
Sep, 2030	509.71	176.57	106198.66
Oct, 2030	508.87	177.41	106021.25
Nov, 2030	508.02	178.26	105842.99
Dec, 2030	507.16	179.12	105663.88
Jan, 2031	506.31	179.97	105483.90
Feb, 2031	505.44	180.84	105303.07
Mar, 2031	504.58	181.70	105121.36
Apr, 2031	503.71	182.57	104938.79
May, 2031	502.83	183.45	104755.34
Jun, 2031	501.95	184.33	104571.01
Jul, 2031	501.07	185.21	104385.80
Aug, 2031	500.18	186.10	104199.71
Sep, 2031	499.29	186.99	104012.72
Oct, 2031	498.39	187.89	103824.83
Nov, 2031	497.49	188.79	103636.04
Dec, 2031	496.59	189.69	103446.35
Jan, 2032	495.68	190.60	103255.75
Feb, 2032	494.77	191.51	103064.24
Mar, 2032	493.85	192.43	102871.81
Apr, 2032	492.93	193.35	102678.46
May, 2032	492.00	194.28	102484.18
Jun, 2032	491.07	195.21	102288.97
Jul, 2032	490.13	196.15	102092.82
Aug, 2032	489.19	197.09	101895.74
Sep, 2032	488.25	198.03	101697.71
Oct, 2032	487.30	198.98	101498.73
Nov, 2032	486.35	199.93	101298.80
Dec, 2032	485.39	200.89	101097.91
Jan, 2033	484.43	201.85	100896.06
Feb, 2033	483.46	202.82	100693.24
Mar, 2033	482.49	203.79	100489.44
Apr, 2033	481.51	204.77	100284.68
May, 2033	480.53	205.75	100078.93
Jun, 2033	479.54	206.74	99872.19
Jul, 2033	478.55	207.73	99664.47
Aug, 2033	477.56	208.72	99455.75
Sep, 2033	476.56	209.72	99246.02
Oct, 2033	475.55	210.73	99035.30
Nov, 2033	474.54	211.74	98823.56
Dec, 2033	473.53	212.75	98610.81
Jan, 2034	472.51	213.77	98397.04
Feb, 2034	471.49	214.79	98182.25
Mar, 2034	470.46	215.82	97966.42
Apr, 2034	469.42	216.86	97749.57
May, 2034	468.38	217.90	97531.67
Jun, 2034	467.34	218.94	97312.73
Jul, 2034	466.29	219.99	97092.74
Aug, 2034	465.24	221.04	96871.70
Sep, 2034	464.18	222.10	96649.59
Oct, 2034	463.11	223.17	96426.42
Nov, 2034	462.04	224.24	96202.19
Dec, 2034	460.97	225.31	95976.88
Jan, 2035	459.89	226.39	95750.49
Feb, 2035	458.80	227.48	95523.01
Mar, 2035	457.71	228.57	95294.44
Apr, 2035	456.62	229.66	95064.78
May, 2035	455.52	230.76	94834.02
Jun, 2035	454.41	231.87	94602.16
Jul, 2035	453.30	232.98	94369.18
Aug, 2035	452.19	234.09	94135.08
Sep, 2035	451.06	235.22	93899.87
Oct, 2035	449.94	236.34	93663.52
Nov, 2035	448.80	237.48	93426.05
Dec, 2035	447.67	238.61	93187.44
Jan, 2036	446.52	239.76	92947.68
Feb, 2036	445.37	240.91	92706.77
Mar, 2036	444.22	242.06	92464.71
Apr, 2036	443.06	243.22	92221.49
May, 2036	441.89	244.39	91977.11
Jun, 2036	440.72	245.56	91731.55
Jul, 2036	439.55	246.73	91484.82
Aug, 2036	438.36	247.92	91236.90
Sep, 2036	437.18	249.10	90987.80
Oct, 2036	435.98	250.30	90737.50
Nov, 2036	434.78	251.50	90486.01
Dec, 2036	433.58	252.70	90233.31
Jan, 2037	432.37	253.91	89979.39
Feb, 2037	431.15	255.13	89724.26
Mar, 2037	429.93	256.35	89467.91
Apr, 2037	428.70	257.58	89210.33
May, 2037	427.47	258.81	88951.52
Jun, 2037	426.23	260.05	88691.47
Jul, 2037	424.98	261.30	88430.17
Aug, 2037	423.73	262.55	88167.61
Sep, 2037	422.47	263.81	87903.80
Oct, 2037	421.21	265.07	87638.73
Nov, 2037	419.94	266.34	87372.38
Dec, 2037	418.66	267.62	87104.76
Jan, 2038	417.38	268.90	86835.86
Feb, 2038	416.09	270.19	86565.67
Mar, 2038	414.79	271.49	86294.18
Apr, 2038	413.49	272.79	86021.40
May, 2038	412.19	274.09	85747.30
Jun, 2038	410.87	275.41	85471.89
Jul, 2038	409.55	276.73	85195.17
Aug, 2038	408.23	278.05	84917.11
Sep, 2038	406.89	279.39	84637.73
Oct, 2038	405.56	280.72	84357.00
Nov, 2038	404.21	282.07	84074.94
Dec, 2038	402.86	283.42	83791.51
Jan, 2039	401.50	284.78	83506.74
Feb, 2039	400.14	286.14	83220.59
Mar, 2039	398.77	287.51	82933.08
Apr, 2039	397.39	288.89	82644.19
May, 2039	396.00	290.28	82353.91
Jun, 2039	394.61	291.67	82062.24
Jul, 2039	393.21	293.07	81769.18
Aug, 2039	391.81	294.47	81474.71
Sep, 2039	390.40	295.88	81178.83
Oct, 2039	388.98	297.30	80881.53
Nov, 2039	387.56	298.72	80582.81
Dec, 2039	386.13	300.15	80282.65
Jan, 2040	384.69	301.59	79981.06
Feb, 2040	383.24	303.04	79678.02
Mar, 2040	381.79	304.49	79373.53
Apr, 2040	380.33	305.95	79067.58
May, 2040	378.87	307.41	78760.17
Jun, 2040	377.39	308.89	78451.28
Jul, 2040	375.91	310.37	78140.91
Aug, 2040	374.43	311.85	77829.06
Sep, 2040	372.93	313.35	77515.71
Oct, 2040	371.43	314.85	77200.86
Nov, 2040	369.92	316.36	76884.50
Dec, 2040	368.40	317.88	76566.63
Jan, 2041	366.88	319.40	76247.23
Feb, 2041	365.35	320.93	75926.30
Mar, 2041	363.81	322.47	75603.83
Apr, 2041	362.27	324.01	75279.82
May, 2041	360.72	325.56	74954.26
Jun, 2041	359.16	327.12	74627.13
Jul, 2041	357.59	328.69	74298.44
Aug, 2041	356.01	330.27	73968.17
Sep, 2041	354.43	331.85	73636.32
Oct, 2041	352.84	333.44	73302.88
Nov, 2041	351.24	335.04	72967.85
Dec, 2041	349.64	336.64	72631.21
Jan, 2042	348.02	338.26	72292.95
Feb, 2042	346.40	339.88	71953.07
Mar, 2042	344.78	341.50	71611.57
Apr, 2042	343.14	343.14	71268.43
May, 2042	341.49	344.79	70923.64
Jun, 2042	339.84	346.44	70577.20
Jul, 2042	338.18	348.10	70229.11
Aug, 2042	336.51	349.77	69879.34
Sep, 2042	334.84	351.44	69527.90
Oct, 2042	333.15	353.13	69174.77
Nov, 2042	331.46	354.82	68819.96
Dec, 2042	329.76	356.52	68463.44
Jan, 2043	328.05	358.23	68105.21
Feb, 2043	326.34	359.94	67745.27
Mar, 2043	324.61	361.67	67383.60
Apr, 2043	322.88	363.40	67020.20
May, 2043	321.14	365.14	66655.06
Jun, 2043	319.39	366.89	66288.17
Jul, 2043	317.63	368.65	65919.52
Aug, 2043	315.86	370.42	65549.11
Sep, 2043	314.09	372.19	65176.92
Oct, 2043	312.31	373.97	64802.94
Nov, 2043	310.51	375.77	64427.18
Dec, 2043	308.71	377.57	64049.61
Jan, 2044	306.90	379.38	63670.23
Feb, 2044	305.09	381.19	63289.04
Mar, 2044	303.26	383.02	62906.02
Apr, 2044	301.42	384.86	62521.16
May, 2044	299.58	386.70	62134.47
Jun, 2044	297.73	388.55	61745.91
Jul, 2044	295.87	390.41	61355.50
Aug, 2044	294.00	392.28	60963.21
Sep, 2044	292.12	394.16	60569.05
Oct, 2044	290.23	396.05	60173.00
Nov, 2044	288.33	397.95	59775.04
Dec, 2044	286.42	399.86	59375.19
Jan, 2045	284.51	401.77	58973.41
Feb, 2045	282.58	403.70	58569.71
Mar, 2045	280.65	405.63	58164.08
Apr, 2045	278.70	407.58	57756.50
May, 2045	276.75	409.53	57346.97
Jun, 2045	274.79	411.49	56935.48
Jul, 2045	272.82	413.46	56522.02
Aug, 2045	270.83	415.45	56106.57
Sep, 2045	268.84	417.44	55689.14
Oct, 2045	266.84	419.44	55269.70
Nov, 2045	264.83	421.45	54848.25
Dec, 2045	262.81	423.47	54424.79
Jan, 2046	260.79	425.49	53999.29
Feb, 2046	258.75	427.53	53571.76
Mar, 2046	256.70	429.58	53142.18
Apr, 2046	254.64	431.64	52710.54
May, 2046	252.57	433.71	52276.83
Jun, 2046	250.49	435.79	51841.04
Jul, 2046	248.40	437.88	51403.17
Aug, 2046	246.31	439.97	50963.19
Sep, 2046	244.20	442.08	50521.11
Oct, 2046	242.08	444.20	50076.91
Nov, 2046	239.95	446.33	49630.58
Dec, 2046	237.81	448.47	49182.12
Jan, 2047	235.66	450.62	48731.50
Feb, 2047	233.51	452.77	48278.73
Mar, 2047	231.34	454.94	47823.78
Apr, 2047	229.16	457.12	47366.66
May, 2047	226.97	459.31	46907.34
Jun, 2047	224.76	461.52	46445.83
Jul, 2047	222.55	463.73	45982.10
Aug, 2047	220.33	465.95	45516.15
Sep, 2047	218.10	468.18	45047.97
Oct, 2047	215.85	470.43	44577.54
Nov, 2047	213.60	472.68	44104.87
Dec, 2047	211.34	474.94	43629.92
Jan, 2048	209.06	477.22	43152.70
Feb, 2048	206.77	479.51	42673.19
Mar, 2048	204.48	481.80	42191.39
Apr, 2048	202.17	484.11	41707.28
May, 2048	199.85	486.43	41220.84
Jun, 2048	197.52	488.76	40732.08
Jul, 2048	195.17	491.11	40240.98
Aug, 2048	192.82	493.46	39747.52
Sep, 2048	190.46	495.82	39251.69
Oct, 2048	188.08	498.20	38753.50
Nov, 2048	185.69	500.59	38252.91
Dec, 2048	183.30	502.98	37749.92
Jan, 2049	180.89	505.39	37244.53
Feb, 2049	178.46	507.82	36736.71
Mar, 2049	176.03	510.25	36226.46
Apr, 2049	173.59	512.69	35713.77
May, 2049	171.13	515.15	35198.62
Jun, 2049	168.66	517.62	34681.00
Jul, 2049	166.18	520.10	34160.90
Aug, 2049	163.69	522.59	33638.30
Sep, 2049	161.18	525.10	33113.21
Oct, 2049	158.67	527.61	32585.59
Nov, 2049	156.14	530.14	32055.45
Dec, 2049	153.60	532.68	31522.77
Jan, 2050	151.05	535.23	30987.54
Feb, 2050	148.48	537.80	30449.74
Mar, 2050	145.91	540.37	29909.37
Apr, 2050	143.32	542.96	29366.40
May, 2050	140.71	545.57	28820.84
Jun, 2050	138.10	548.18	28272.66
Jul, 2050	135.47	550.81	27721.85
Aug, 2050	132.83	553.45	27168.40
Sep, 2050	130.18	556.10	26612.31
Oct, 2050	127.52	558.76	26053.54
Nov, 2050	124.84	561.44	25492.10
Dec, 2050	122.15	564.13	24927.97
Jan, 2051	119.45	566.83	24361.14
Feb, 2051	116.73	569.55	23791.59
Mar, 2051	114.00	572.28	23219.31
Apr, 2051	111.26	575.02	22644.29
May, 2051	108.50	577.78	22066.51
Jun, 2051	105.74	580.54	21485.97
Jul, 2051	102.95	583.33	20902.64
Aug, 2051	100.16	586.12	20316.52
Sep, 2051	97.35	588.93	19727.59
Oct, 2051	94.53	591.75	19135.84
Nov, 2051	91.69	594.59	18541.25
Dec, 2051	88.84	597.44	17943.82
Jan, 2052	85.98	600.30	17343.52
Feb, 2052	83.10	603.18	16740.34
Mar, 2052	80.21	606.07	16134.27
Apr, 2052	77.31	608.97	15525.30
May, 2052	74.39	611.89	14913.42
Jun, 2052	71.46	614.82	14298.60
Jul, 2052	68.51	617.77	13680.83
Aug, 2052	65.55	620.73	13060.10
Sep, 2052	62.58	623.70	12436.40
Oct, 2052	59.59	626.69	11809.72
Nov, 2052	56.59	629.69	11180.02
Dec, 2052	53.57	632.71	10547.31
Jan, 2053	50.54	635.74	9911.57
Feb, 2053	47.49	638.79	9272.79
Mar, 2053	44.43	641.85	8630.94
Apr, 2053	41.36	644.92	7986.02
May, 2053	38.27	648.01	7338.00
Jun, 2053	35.16	651.12	6686.88
Jul, 2053	32.04	654.24	6032.64
Aug, 2053	28.91	657.37	5375.27
Sep, 2053	25.76	660.52	4714.75
Oct, 2053	22.59	663.69	4051.06
Nov, 2053	19.41	666.87	3384.19
Dec, 2053	16.22	670.06	2714.13
Jan, 2054	13.01	673.27	2040.85
Feb, 2054	9.78	676.50	1364.35
Mar, 2054	6.54	679.74	684.61
Apr, 2054	3.28	683.00	1.61