Mortgage Parameters

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

Mortgage Summary

Property Total:	$105,000
Down Payment	$31,500
Mortgage Amount:	$73,500
Mortgage Payment:	$428.93 / month
Estimated Tax:	+ $58.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $487.26 / month
Total Interest Paid:	$80,913.60 over 30 years
Total Tax Paid:	$21,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	352.19	76.74	73423.26
Jun, 2024	351.82	77.11	73346.15
Jul, 2024	351.45	77.48	73268.67
Aug, 2024	351.08	77.85	73190.82
Sep, 2024	350.71	78.22	73112.59
Oct, 2024	350.33	78.60	73033.99
Nov, 2024	349.95	78.98	72955.02
Dec, 2024	349.58	79.35	72875.66
Jan, 2025	349.20	79.73	72795.93
Feb, 2025	348.81	80.12	72715.81
Mar, 2025	348.43	80.50	72635.31
Apr, 2025	348.04	80.89	72554.43
May, 2025	347.66	81.27	72473.15
Jun, 2025	347.27	81.66	72391.49
Jul, 2025	346.88	82.05	72309.44
Aug, 2025	346.48	82.45	72226.99
Sep, 2025	346.09	82.84	72144.15
Oct, 2025	345.69	83.24	72060.91
Nov, 2025	345.29	83.64	71977.27
Dec, 2025	344.89	84.04	71893.23
Jan, 2026	344.49	84.44	71808.79
Feb, 2026	344.08	84.85	71723.94
Mar, 2026	343.68	85.25	71638.69
Apr, 2026	343.27	85.66	71553.03
May, 2026	342.86	86.07	71466.96
Jun, 2026	342.45	86.48	71380.47
Jul, 2026	342.03	86.90	71293.58
Aug, 2026	341.62	87.31	71206.26
Sep, 2026	341.20	87.73	71118.53
Oct, 2026	340.78	88.15	71030.37
Nov, 2026	340.35	88.58	70941.80
Dec, 2026	339.93	89.00	70852.80
Jan, 2027	339.50	89.43	70763.37
Feb, 2027	339.07	89.86	70673.51
Mar, 2027	338.64	90.29	70583.23
Apr, 2027	338.21	90.72	70492.51
May, 2027	337.78	91.15	70401.36
Jun, 2027	337.34	91.59	70309.77
Jul, 2027	336.90	92.03	70217.74
Aug, 2027	336.46	92.47	70125.27
Sep, 2027	336.02	92.91	70032.35
Oct, 2027	335.57	93.36	69939.00
Nov, 2027	335.12	93.81	69845.19
Dec, 2027	334.67	94.26	69750.94
Jan, 2028	334.22	94.71	69656.23
Feb, 2028	333.77	95.16	69561.07
Mar, 2028	333.31	95.62	69465.45
Apr, 2028	332.86	96.07	69369.38
May, 2028	332.39	96.54	69272.84
Jun, 2028	331.93	97.00	69175.84
Jul, 2028	331.47	97.46	69078.38
Aug, 2028	331.00	97.93	68980.45
Sep, 2028	330.53	98.40	68882.05
Oct, 2028	330.06	98.87	68783.18
Nov, 2028	329.59	99.34	68683.84
Dec, 2028	329.11	99.82	68584.02
Jan, 2029	328.63	100.30	68483.72
Feb, 2029	328.15	100.78	68382.94
Mar, 2029	327.67	101.26	68281.68
Apr, 2029	327.18	101.75	68179.93
May, 2029	326.70	102.23	68077.70
Jun, 2029	326.21	102.72	67974.97
Jul, 2029	325.71	103.22	67871.76
Aug, 2029	325.22	103.71	67768.05
Sep, 2029	324.72	104.21	67663.84
Oct, 2029	324.22	104.71	67559.13
Nov, 2029	323.72	105.21	67453.92
Dec, 2029	323.22	105.71	67348.21
Jan, 2030	322.71	106.22	67241.99
Feb, 2030	322.20	106.73	67135.26
Mar, 2030	321.69	107.24	67028.02
Apr, 2030	321.18	107.75	66920.27
May, 2030	320.66	108.27	66812.00
Jun, 2030	320.14	108.79	66703.21
Jul, 2030	319.62	109.31	66593.90
Aug, 2030	319.10	109.83	66484.06
Sep, 2030	318.57	110.36	66373.70
Oct, 2030	318.04	110.89	66262.81
Nov, 2030	317.51	111.42	66151.39
Dec, 2030	316.98	111.95	66039.44
Jan, 2031	316.44	112.49	65926.95
Feb, 2031	315.90	113.03	65813.92
Mar, 2031	315.36	113.57	65700.34
Apr, 2031	314.81	114.12	65586.23
May, 2031	314.27	114.66	65471.57
Jun, 2031	313.72	115.21	65356.35
Jul, 2031	313.17	115.76	65240.59
Aug, 2031	312.61	116.32	65124.27
Sep, 2031	312.05	116.88	65007.39
Oct, 2031	311.49	117.44	64889.96
Nov, 2031	310.93	118.00	64771.96
Dec, 2031	310.37	118.56	64653.39
Jan, 2032	309.80	119.13	64534.26
Feb, 2032	309.23	119.70	64414.56
Mar, 2032	308.65	120.28	64294.28
Apr, 2032	308.08	120.85	64173.43
May, 2032	307.50	121.43	64052.00
Jun, 2032	306.92	122.01	63929.98
Jul, 2032	306.33	122.60	63807.38
Aug, 2032	305.74	123.19	63684.20
Sep, 2032	305.15	123.78	63560.42
Oct, 2032	304.56	124.37	63436.05
Nov, 2032	303.96	124.97	63311.09
Dec, 2032	303.37	125.56	63185.52
Jan, 2033	302.76	126.17	63059.35
Feb, 2033	302.16	126.77	62932.58
Mar, 2033	301.55	127.38	62805.21
Apr, 2033	300.94	127.99	62677.22
May, 2033	300.33	128.60	62548.62
Jun, 2033	299.71	129.22	62419.40
Jul, 2033	299.09	129.84	62289.56
Aug, 2033	298.47	130.46	62159.10
Sep, 2033	297.85	131.08	62028.02
Oct, 2033	297.22	131.71	61896.31
Nov, 2033	296.59	132.34	61763.96
Dec, 2033	295.95	132.98	61630.98
Jan, 2034	295.32	133.61	61497.37
Feb, 2034	294.67	134.26	61363.11
Mar, 2034	294.03	134.90	61228.22
Apr, 2034	293.39	135.54	61092.67
May, 2034	292.74	136.19	60956.48
Jun, 2034	292.08	136.85	60819.63
Jul, 2034	291.43	137.50	60682.13
Aug, 2034	290.77	138.16	60543.97
Sep, 2034	290.11	138.82	60405.14
Oct, 2034	289.44	139.49	60265.65
Nov, 2034	288.77	140.16	60125.50
Dec, 2034	288.10	140.83	59984.67
Jan, 2035	287.43	141.50	59843.16
Feb, 2035	286.75	142.18	59700.98
Mar, 2035	286.07	142.86	59558.12
Apr, 2035	285.38	143.55	59414.57
May, 2035	284.69	144.24	59270.34
Jun, 2035	284.00	144.93	59125.41
Jul, 2035	283.31	145.62	58979.79
Aug, 2035	282.61	146.32	58833.47
Sep, 2035	281.91	147.02	58686.45
Oct, 2035	281.21	147.72	58538.73
Nov, 2035	280.50	148.43	58390.30
Dec, 2035	279.79	149.14	58241.15
Jan, 2036	279.07	149.86	58091.30
Feb, 2036	278.35	150.58	57940.72
Mar, 2036	277.63	151.30	57789.42
Apr, 2036	276.91	152.02	57637.40
May, 2036	276.18	152.75	57484.65
Jun, 2036	275.45	153.48	57331.17
Jul, 2036	274.71	154.22	57176.95
Aug, 2036	273.97	154.96	57021.99
Sep, 2036	273.23	155.70	56866.29
Oct, 2036	272.48	156.45	56709.85
Nov, 2036	271.73	157.20	56552.65
Dec, 2036	270.98	157.95	56394.70
Jan, 2037	270.22	158.71	56236.00
Feb, 2037	269.46	159.47	56076.53
Mar, 2037	268.70	160.23	55916.30
Apr, 2037	267.93	161.00	55755.30
May, 2037	267.16	161.77	55593.53
Jun, 2037	266.39	162.54	55430.99
Jul, 2037	265.61	163.32	55267.67
Aug, 2037	264.82	164.11	55103.56
Sep, 2037	264.04	164.89	54938.67
Oct, 2037	263.25	165.68	54772.99
Nov, 2037	262.45	166.48	54606.51
Dec, 2037	261.66	167.27	54439.24
Jan, 2038	260.85	168.08	54271.16
Feb, 2038	260.05	168.88	54102.28
Mar, 2038	259.24	169.69	53932.59
Apr, 2038	258.43	170.50	53762.09
May, 2038	257.61	171.32	53590.77
Jun, 2038	256.79	172.14	53418.63
Jul, 2038	255.96	172.97	53245.66
Aug, 2038	255.14	173.79	53071.87
Sep, 2038	254.30	174.63	52897.24
Oct, 2038	253.47	175.46	52721.77
Nov, 2038	252.63	176.30	52545.47
Dec, 2038	251.78	177.15	52368.32
Jan, 2039	250.93	178.00	52190.32
Feb, 2039	250.08	178.85	52011.47
Mar, 2039	249.22	179.71	51831.76
Apr, 2039	248.36	180.57	51651.19
May, 2039	247.50	181.43	51469.76
Jun, 2039	246.63	182.30	51287.45
Jul, 2039	245.75	183.18	51104.28
Aug, 2039	244.87	184.06	50920.22
Sep, 2039	243.99	184.94	50735.28
Oct, 2039	243.11	185.82	50549.46
Nov, 2039	242.22	186.71	50362.75
Dec, 2039	241.32	187.61	50175.14
Jan, 2040	240.42	188.51	49986.63
Feb, 2040	239.52	189.41	49797.22
Mar, 2040	238.61	190.32	49606.90
Apr, 2040	237.70	191.23	49415.67
May, 2040	236.78	192.15	49223.52
Jun, 2040	235.86	193.07	49030.46
Jul, 2040	234.94	193.99	48836.46
Aug, 2040	234.01	194.92	48641.54
Sep, 2040	233.07	195.86	48445.69
Oct, 2040	232.14	196.79	48248.89
Nov, 2040	231.19	197.74	48051.15
Dec, 2040	230.25	198.68	47852.47
Jan, 2041	229.29	199.64	47652.83
Feb, 2041	228.34	200.59	47452.24
Mar, 2041	227.38	201.55	47250.68
Apr, 2041	226.41	202.52	47048.16
May, 2041	225.44	203.49	46844.67
Jun, 2041	224.46	204.47	46640.21
Jul, 2041	223.48	205.45	46434.76
Aug, 2041	222.50	206.43	46228.33
Sep, 2041	221.51	207.42	46020.91
Oct, 2041	220.52	208.41	45812.50
Nov, 2041	219.52	209.41	45603.09
Dec, 2041	218.51	210.42	45392.67
Jan, 2042	217.51	211.42	45181.25
Feb, 2042	216.49	212.44	44968.81
Mar, 2042	215.48	213.45	44755.36
Apr, 2042	214.45	214.48	44540.88
May, 2042	213.43	215.50	44325.38
Jun, 2042	212.39	216.54	44108.84
Jul, 2042	211.35	217.58	43891.26
Aug, 2042	210.31	218.62	43672.65
Sep, 2042	209.26	219.67	43452.98
Oct, 2042	208.21	220.72	43232.26
Nov, 2042	207.15	221.78	43010.49
Dec, 2042	206.09	222.84	42787.65
Jan, 2043	205.02	223.91	42563.74
Feb, 2043	203.95	224.98	42338.76
Mar, 2043	202.87	226.06	42112.71
Apr, 2043	201.79	227.14	41885.57
May, 2043	200.70	228.23	41657.34
Jun, 2043	199.61	229.32	41428.02
Jul, 2043	198.51	230.42	41197.60
Aug, 2043	197.41	231.52	40966.07
Sep, 2043	196.30	232.63	40733.44
Oct, 2043	195.18	233.75	40499.69
Nov, 2043	194.06	234.87	40264.82
Dec, 2043	192.94	235.99	40028.82
Jan, 2044	191.80	237.13	39791.70
Feb, 2044	190.67	238.26	39553.44
Mar, 2044	189.53	239.40	39314.04
Apr, 2044	188.38	240.55	39073.48
May, 2044	187.23	241.70	38831.78
Jun, 2044	186.07	242.86	38588.92
Jul, 2044	184.91	244.02	38344.90
Aug, 2044	183.74	245.19	38099.70
Sep, 2044	182.56	246.37	37853.33
Oct, 2044	181.38	247.55	37605.78
Nov, 2044	180.19	248.74	37357.05
Dec, 2044	179.00	249.93	37107.12
Jan, 2045	177.80	251.13	36856.00
Feb, 2045	176.60	252.33	36603.67
Mar, 2045	175.39	253.54	36350.13
Apr, 2045	174.18	254.75	36095.38
May, 2045	172.96	255.97	35839.40
Jun, 2045	171.73	257.20	35582.21
Jul, 2045	170.50	258.43	35323.77
Aug, 2045	169.26	259.67	35064.10
Sep, 2045	168.02	260.91	34803.19
Oct, 2045	166.77	262.16	34541.02
Nov, 2045	165.51	263.42	34277.60
Dec, 2045	164.25	264.68	34012.92
Jan, 2046	162.98	265.95	33746.97
Feb, 2046	161.70	267.23	33479.74
Mar, 2046	160.42	268.51	33211.24
Apr, 2046	159.14	269.79	32941.44
May, 2046	157.84	271.09	32670.36
Jun, 2046	156.55	272.38	32397.97
Jul, 2046	155.24	273.69	32124.28
Aug, 2046	153.93	275.00	31849.28
Sep, 2046	152.61	276.32	31572.96
Oct, 2046	151.29	277.64	31295.32
Nov, 2046	149.96	278.97	31016.35
Dec, 2046	148.62	280.31	30736.04
Jan, 2047	147.28	281.65	30454.38
Feb, 2047	145.93	283.00	30171.38
Mar, 2047	144.57	284.36	29887.02
Apr, 2047	143.21	285.72	29601.30
May, 2047	141.84	287.09	29314.21
Jun, 2047	140.46	288.47	29025.74
Jul, 2047	139.08	289.85	28735.90
Aug, 2047	137.69	291.24	28444.66
Sep, 2047	136.30	292.63	28152.03
Oct, 2047	134.90	294.03	27857.99
Nov, 2047	133.49	295.44	27562.55
Dec, 2047	132.07	296.86	27265.69
Jan, 2048	130.65	298.28	26967.41
Feb, 2048	129.22	299.71	26667.70
Mar, 2048	127.78	301.15	26366.55
Apr, 2048	126.34	302.59	26063.96
May, 2048	124.89	304.04	25759.92
Jun, 2048	123.43	305.50	25454.42
Jul, 2048	121.97	306.96	25147.46
Aug, 2048	120.50	308.43	24839.03
Sep, 2048	119.02	309.91	24529.12
Oct, 2048	117.54	311.39	24217.72
Nov, 2048	116.04	312.89	23904.84
Dec, 2048	114.54	314.39	23590.45
Jan, 2049	113.04	315.89	23274.56
Feb, 2049	111.52	317.41	22957.15
Mar, 2049	110.00	318.93	22638.23
Apr, 2049	108.47	320.46	22317.77
May, 2049	106.94	321.99	21995.78
Jun, 2049	105.40	323.53	21672.25
Jul, 2049	103.85	325.08	21347.16
Aug, 2049	102.29	326.64	21020.52
Sep, 2049	100.72	328.21	20692.31
Oct, 2049	99.15	329.78	20362.53
Nov, 2049	97.57	331.36	20031.18
Dec, 2049	95.98	332.95	19698.23
Jan, 2050	94.39	334.54	19363.69
Feb, 2050	92.78	336.15	19027.54
Mar, 2050	91.17	337.76	18689.78
Apr, 2050	89.56	339.37	18350.41
May, 2050	87.93	341.00	18009.41
Jun, 2050	86.30	342.63	17666.77
Jul, 2050	84.65	344.28	17322.50
Aug, 2050	83.00	345.93	16976.57
Sep, 2050	81.35	347.58	16628.99
Oct, 2050	79.68	349.25	16279.74
Nov, 2050	78.01	350.92	15928.81
Dec, 2050	76.33	352.60	15576.21
Jan, 2051	74.64	354.29	15221.91
Feb, 2051	72.94	355.99	14865.92
Mar, 2051	71.23	357.70	14508.23
Apr, 2051	69.52	359.41	14148.81
May, 2051	67.80	361.13	13787.68
Jun, 2051	66.07	362.86	13424.82
Jul, 2051	64.33	364.60	13060.21
Aug, 2051	62.58	366.35	12693.86
Sep, 2051	60.82	368.11	12325.76
Oct, 2051	59.06	369.87	11955.89
Nov, 2051	57.29	371.64	11584.25
Dec, 2051	55.51	373.42	11210.83
Jan, 2052	53.72	375.21	10835.61
Feb, 2052	51.92	377.01	10458.61
Mar, 2052	50.11	378.82	10079.79
Apr, 2052	48.30	380.63	9699.16
May, 2052	46.48	382.45	9316.70
Jun, 2052	44.64	384.29	8932.42
Jul, 2052	42.80	386.13	8546.29
Aug, 2052	40.95	387.98	8158.31
Sep, 2052	39.09	389.84	7768.47
Oct, 2052	37.22	391.71	7376.76
Nov, 2052	35.35	393.58	6983.18
Dec, 2052	33.46	395.47	6587.71
Jan, 2053	31.57	397.36	6190.35
Feb, 2053	29.66	399.27	5791.08
Mar, 2053	27.75	401.18	5389.90
Apr, 2053	25.83	403.10	4986.80
May, 2053	23.90	405.03	4581.76
Jun, 2053	21.95	406.98	4174.79
Jul, 2053	20.00	408.93	3765.86
Aug, 2053	18.04	410.89	3354.97
Sep, 2053	16.08	412.85	2942.12
Oct, 2053	14.10	414.83	2527.29
Nov, 2053	12.11	416.82	2110.47
Dec, 2053	10.11	418.82	1691.65
Jan, 2054	8.11	420.82	1270.83
Feb, 2054	6.09	422.84	847.99
Mar, 2054	4.06	424.87	423.12
Apr, 2054	2.03	426.90	0