Mortgage Parameters

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

Mortgage Summary

Property Total:	$54,500
Down Payment	$16,350
Mortgage Amount:	$38,150
Mortgage Payment:	$222.63 / month
Estimated Tax:	+ $30.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $252.91 / month
Total Interest Paid:	$41,997.60 over 30 years
Total Tax Paid:	$10,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	182.80	39.83	38110.17
Jun, 2024	182.61	40.02	38070.15
Jul, 2024	182.42	40.21	38029.94
Aug, 2024	182.23	40.40	37989.54
Sep, 2024	182.03	40.60	37948.94
Oct, 2024	181.84	40.79	37908.15
Nov, 2024	181.64	40.99	37867.16
Dec, 2024	181.45	41.18	37825.98
Jan, 2025	181.25	41.38	37784.60
Feb, 2025	181.05	41.58	37743.02
Mar, 2025	180.85	41.78	37701.24
Apr, 2025	180.65	41.98	37659.27
May, 2025	180.45	42.18	37617.09
Jun, 2025	180.25	42.38	37574.71
Jul, 2025	180.05	42.58	37532.12
Aug, 2025	179.84	42.79	37489.33
Sep, 2025	179.64	42.99	37446.34
Oct, 2025	179.43	43.20	37403.14
Nov, 2025	179.22	43.41	37359.73
Dec, 2025	179.02	43.61	37316.12
Jan, 2026	178.81	43.82	37272.29
Feb, 2026	178.60	44.03	37228.26
Mar, 2026	178.39	44.24	37184.02
Apr, 2026	178.17	44.46	37139.56
May, 2026	177.96	44.67	37094.89
Jun, 2026	177.75	44.88	37050.01
Jul, 2026	177.53	45.10	37004.91
Aug, 2026	177.32	45.31	36959.59
Sep, 2026	177.10	45.53	36914.06
Oct, 2026	176.88	45.75	36868.31
Nov, 2026	176.66	45.97	36822.34
Dec, 2026	176.44	46.19	36776.15
Jan, 2027	176.22	46.41	36729.74
Feb, 2027	176.00	46.63	36683.11
Mar, 2027	175.77	46.86	36636.25
Apr, 2027	175.55	47.08	36589.17
May, 2027	175.32	47.31	36541.86
Jun, 2027	175.10	47.53	36494.33
Jul, 2027	174.87	47.76	36446.57
Aug, 2027	174.64	47.99	36398.58
Sep, 2027	174.41	48.22	36350.36
Oct, 2027	174.18	48.45	36301.91
Nov, 2027	173.95	48.68	36253.22
Dec, 2027	173.71	48.92	36204.31
Jan, 2028	173.48	49.15	36155.15
Feb, 2028	173.24	49.39	36105.77
Mar, 2028	173.01	49.62	36056.14
Apr, 2028	172.77	49.86	36006.28
May, 2028	172.53	50.10	35956.18
Jun, 2028	172.29	50.34	35905.84
Jul, 2028	172.05	50.58	35855.26
Aug, 2028	171.81	50.82	35804.44
Sep, 2028	171.56	51.07	35753.37
Oct, 2028	171.32	51.31	35702.06
Nov, 2028	171.07	51.56	35650.50
Dec, 2028	170.83	51.80	35598.70
Jan, 2029	170.58	52.05	35546.65
Feb, 2029	170.33	52.30	35494.34
Mar, 2029	170.08	52.55	35441.79
Apr, 2029	169.83	52.80	35388.99
May, 2029	169.57	53.06	35335.93
Jun, 2029	169.32	53.31	35282.62
Jul, 2029	169.06	53.57	35229.05
Aug, 2029	168.81	53.82	35175.22
Sep, 2029	168.55	54.08	35121.14
Oct, 2029	168.29	54.34	35066.80
Nov, 2029	168.03	54.60	35012.20
Dec, 2029	167.77	54.86	34957.34
Jan, 2030	167.50	55.13	34902.21
Feb, 2030	167.24	55.39	34846.82
Mar, 2030	166.97	55.66	34791.16
Apr, 2030	166.71	55.92	34735.24
May, 2030	166.44	56.19	34679.05
Jun, 2030	166.17	56.46	34622.59
Jul, 2030	165.90	56.73	34565.86
Aug, 2030	165.63	57.00	34508.86
Sep, 2030	165.35	57.28	34451.58
Oct, 2030	165.08	57.55	34394.04
Nov, 2030	164.80	57.83	34336.21
Dec, 2030	164.53	58.10	34278.11
Jan, 2031	164.25	58.38	34219.73
Feb, 2031	163.97	58.66	34161.07
Mar, 2031	163.69	58.94	34102.12
Apr, 2031	163.41	59.22	34042.90
May, 2031	163.12	59.51	33983.39
Jun, 2031	162.84	59.79	33923.60
Jul, 2031	162.55	60.08	33863.52
Aug, 2031	162.26	60.37	33803.15
Sep, 2031	161.97	60.66	33742.50
Oct, 2031	161.68	60.95	33681.55
Nov, 2031	161.39	61.24	33620.31
Dec, 2031	161.10	61.53	33558.78
Jan, 2032	160.80	61.83	33496.95
Feb, 2032	160.51	62.12	33434.83
Mar, 2032	160.21	62.42	33372.41
Apr, 2032	159.91	62.72	33309.68
May, 2032	159.61	63.02	33246.66
Jun, 2032	159.31	63.32	33183.34
Jul, 2032	159.00	63.63	33119.71
Aug, 2032	158.70	63.93	33055.78
Sep, 2032	158.39	64.24	32991.54
Oct, 2032	158.08	64.55	32927.00
Nov, 2032	157.78	64.85	32862.14
Dec, 2032	157.46	65.17	32796.98
Jan, 2033	157.15	65.48	32731.50
Feb, 2033	156.84	65.79	32665.71
Mar, 2033	156.52	66.11	32599.60
Apr, 2033	156.21	66.42	32533.18
May, 2033	155.89	66.74	32466.44
Jun, 2033	155.57	67.06	32399.38
Jul, 2033	155.25	67.38	32331.99
Aug, 2033	154.92	67.71	32264.29
Sep, 2033	154.60	68.03	32196.26
Oct, 2033	154.27	68.36	32127.90
Nov, 2033	153.95	68.68	32059.22
Dec, 2033	153.62	69.01	31990.20
Jan, 2034	153.29	69.34	31920.86
Feb, 2034	152.95	69.68	31851.18
Mar, 2034	152.62	70.01	31781.17
Apr, 2034	152.28	70.35	31710.83
May, 2034	151.95	70.68	31640.15
Jun, 2034	151.61	71.02	31569.13
Jul, 2034	151.27	71.36	31497.76
Aug, 2034	150.93	71.70	31426.06
Sep, 2034	150.58	72.05	31354.01
Oct, 2034	150.24	72.39	31281.62
Nov, 2034	149.89	72.74	31208.88
Dec, 2034	149.54	73.09	31135.80
Jan, 2035	149.19	73.44	31062.36
Feb, 2035	148.84	73.79	30988.57
Mar, 2035	148.49	74.14	30914.43
Apr, 2035	148.13	74.50	30839.93
May, 2035	147.77	74.86	30765.07
Jun, 2035	147.42	75.21	30689.86
Jul, 2035	147.06	75.57	30614.28
Aug, 2035	146.69	75.94	30538.35
Sep, 2035	146.33	76.30	30462.05
Oct, 2035	145.96	76.67	30385.38
Nov, 2035	145.60	77.03	30308.35
Dec, 2035	145.23	77.40	30230.94
Jan, 2036	144.86	77.77	30153.17
Feb, 2036	144.48	78.15	30075.03
Mar, 2036	144.11	78.52	29996.50
Apr, 2036	143.73	78.90	29917.61
May, 2036	143.36	79.27	29838.33
Jun, 2036	142.98	79.65	29758.68
Jul, 2036	142.59	80.04	29678.64
Aug, 2036	142.21	80.42	29598.22
Sep, 2036	141.82	80.81	29517.42
Oct, 2036	141.44	81.19	29436.22
Nov, 2036	141.05	81.58	29354.64
Dec, 2036	140.66	81.97	29272.67
Jan, 2037	140.26	82.37	29190.31
Feb, 2037	139.87	82.76	29107.55
Mar, 2037	139.47	83.16	29024.39
Apr, 2037	139.08	83.55	28940.84
May, 2037	138.67	83.96	28856.88
Jun, 2037	138.27	84.36	28772.52
Jul, 2037	137.87	84.76	28687.76
Aug, 2037	137.46	85.17	28602.59
Sep, 2037	137.05	85.58	28517.02
Oct, 2037	136.64	85.99	28431.03
Nov, 2037	136.23	86.40	28344.63
Dec, 2037	135.82	86.81	28257.82
Jan, 2038	135.40	87.23	28170.59
Feb, 2038	134.98	87.65	28082.95
Mar, 2038	134.56	88.07	27994.88
Apr, 2038	134.14	88.49	27906.39
May, 2038	133.72	88.91	27817.48
Jun, 2038	133.29	89.34	27728.14
Jul, 2038	132.86	89.77	27638.38
Aug, 2038	132.43	90.20	27548.18
Sep, 2038	132.00	90.63	27457.55
Oct, 2038	131.57	91.06	27366.49
Nov, 2038	131.13	91.50	27274.99
Dec, 2038	130.69	91.94	27183.05
Jan, 2039	130.25	92.38	27090.68
Feb, 2039	129.81	92.82	26997.86
Mar, 2039	129.36	93.27	26904.59
Apr, 2039	128.92	93.71	26810.88
May, 2039	128.47	94.16	26716.72
Jun, 2039	128.02	94.61	26622.11
Jul, 2039	127.56	95.07	26527.04
Aug, 2039	127.11	95.52	26431.52
Sep, 2039	126.65	95.98	26335.54
Oct, 2039	126.19	96.44	26239.10
Nov, 2039	125.73	96.90	26142.20
Dec, 2039	125.26	97.37	26044.83
Jan, 2040	124.80	97.83	25947.00
Feb, 2040	124.33	98.30	25848.70
Mar, 2040	123.86	98.77	25749.93
Apr, 2040	123.39	99.24	25650.69
May, 2040	122.91	99.72	25550.96
Jun, 2040	122.43	100.20	25450.77
Jul, 2040	121.95	100.68	25350.09
Aug, 2040	121.47	101.16	25248.93
Sep, 2040	120.98	101.65	25147.28
Oct, 2040	120.50	102.13	25045.15
Nov, 2040	120.01	102.62	24942.53
Dec, 2040	119.52	103.11	24839.41
Jan, 2041	119.02	103.61	24735.81
Feb, 2041	118.53	104.10	24631.70
Mar, 2041	118.03	104.60	24527.10
Apr, 2041	117.53	105.10	24421.99
May, 2041	117.02	105.61	24316.39
Jun, 2041	116.52	106.11	24210.27
Jul, 2041	116.01	106.62	24103.65
Aug, 2041	115.50	107.13	23996.52
Sep, 2041	114.98	107.65	23888.87
Oct, 2041	114.47	108.16	23780.71
Nov, 2041	113.95	108.68	23672.03
Dec, 2041	113.43	109.20	23562.82
Jan, 2042	112.91	109.72	23453.10
Feb, 2042	112.38	110.25	23342.85
Mar, 2042	111.85	110.78	23232.07
Apr, 2042	111.32	111.31	23120.76
May, 2042	110.79	111.84	23008.92
Jun, 2042	110.25	112.38	22896.54
Jul, 2042	109.71	112.92	22783.62
Aug, 2042	109.17	113.46	22670.16
Sep, 2042	108.63	114.00	22556.16
Oct, 2042	108.08	114.55	22441.61
Nov, 2042	107.53	115.10	22326.52
Dec, 2042	106.98	115.65	22210.87
Jan, 2043	106.43	116.20	22094.66
Feb, 2043	105.87	116.76	21977.90
Mar, 2043	105.31	117.32	21860.58
Apr, 2043	104.75	117.88	21742.70
May, 2043	104.18	118.45	21624.26
Jun, 2043	103.62	119.01	21505.24
Jul, 2043	103.05	119.58	21385.66
Aug, 2043	102.47	120.16	21265.50
Sep, 2043	101.90	120.73	21144.77
Oct, 2043	101.32	121.31	21023.46
Nov, 2043	100.74	121.89	20901.57
Dec, 2043	100.15	122.48	20779.09
Jan, 2044	99.57	123.06	20656.03
Feb, 2044	98.98	123.65	20532.37
Mar, 2044	98.38	124.25	20408.13
Apr, 2044	97.79	124.84	20283.29
May, 2044	97.19	125.44	20157.85
Jun, 2044	96.59	126.04	20031.81
Jul, 2044	95.99	126.64	19905.16
Aug, 2044	95.38	127.25	19777.91
Sep, 2044	94.77	127.86	19650.05
Oct, 2044	94.16	128.47	19521.58
Nov, 2044	93.54	129.09	19392.49
Dec, 2044	92.92	129.71	19262.78
Jan, 2045	92.30	130.33	19132.45
Feb, 2045	91.68	130.95	19001.50
Mar, 2045	91.05	131.58	18869.91
Apr, 2045	90.42	132.21	18737.70
May, 2045	89.78	132.85	18604.86
Jun, 2045	89.15	133.48	18471.38
Jul, 2045	88.51	134.12	18337.26
Aug, 2045	87.87	134.76	18202.49
Sep, 2045	87.22	135.41	18067.08
Oct, 2045	86.57	136.06	17931.02
Nov, 2045	85.92	136.71	17794.31
Dec, 2045	85.26	137.37	17656.95
Jan, 2046	84.61	138.02	17518.92
Feb, 2046	83.94	138.69	17380.24
Mar, 2046	83.28	139.35	17240.89
Apr, 2046	82.61	140.02	17100.87
May, 2046	81.94	140.69	16960.18
Jun, 2046	81.27	141.36	16818.82
Jul, 2046	80.59	142.04	16676.78
Aug, 2046	79.91	142.72	16534.06
Sep, 2046	79.23	143.40	16390.66
Oct, 2046	78.54	144.09	16246.56
Nov, 2046	77.85	144.78	16101.78
Dec, 2046	77.15	145.48	15956.31
Jan, 2047	76.46	146.17	15810.13
Feb, 2047	75.76	146.87	15663.26
Mar, 2047	75.05	147.58	15515.68
Apr, 2047	74.35	148.28	15367.40
May, 2047	73.64	148.99	15218.41
Jun, 2047	72.92	149.71	15068.70
Jul, 2047	72.20	150.43	14918.27
Aug, 2047	71.48	151.15	14767.12
Sep, 2047	70.76	151.87	14615.25
Oct, 2047	70.03	152.60	14462.65
Nov, 2047	69.30	153.33	14309.32
Dec, 2047	68.57	154.06	14155.26
Jan, 2048	67.83	154.80	14000.46
Feb, 2048	67.09	155.54	13844.91
Mar, 2048	66.34	156.29	13688.62
Apr, 2048	65.59	157.04	13531.58
May, 2048	64.84	157.79	13373.79
Jun, 2048	64.08	158.55	13215.25
Jul, 2048	63.32	159.31	13055.94
Aug, 2048	62.56	160.07	12895.87
Sep, 2048	61.79	160.84	12735.03
Oct, 2048	61.02	161.61	12573.42
Nov, 2048	60.25	162.38	12411.04
Dec, 2048	59.47	163.16	12247.88
Jan, 2049	58.69	163.94	12083.94
Feb, 2049	57.90	164.73	11919.21
Mar, 2049	57.11	165.52	11753.69
Apr, 2049	56.32	166.31	11587.38
May, 2049	55.52	167.11	11420.28
Jun, 2049	54.72	167.91	11252.37
Jul, 2049	53.92	168.71	11083.66
Aug, 2049	53.11	169.52	10914.14
Sep, 2049	52.30	170.33	10743.80
Oct, 2049	51.48	171.15	10572.65
Nov, 2049	50.66	171.97	10400.68
Dec, 2049	49.84	172.79	10227.89
Jan, 2050	49.01	173.62	10054.27
Feb, 2050	48.18	174.45	9879.82
Mar, 2050	47.34	175.29	9704.53
Apr, 2050	46.50	176.13	9528.40
May, 2050	45.66	176.97	9351.42
Jun, 2050	44.81	177.82	9173.60
Jul, 2050	43.96	178.67	8994.93
Aug, 2050	43.10	179.53	8815.40
Sep, 2050	42.24	180.39	8635.01
Oct, 2050	41.38	181.25	8453.76
Nov, 2050	40.51	182.12	8271.63
Dec, 2050	39.63	183.00	8088.64
Jan, 2051	38.76	183.87	7904.77
Feb, 2051	37.88	184.75	7720.01
Mar, 2051	36.99	185.64	7534.38
Apr, 2051	36.10	186.53	7347.85
May, 2051	35.21	187.42	7160.43
Jun, 2051	34.31	188.32	6972.11
Jul, 2051	33.41	189.22	6782.89
Aug, 2051	32.50	190.13	6592.76
Sep, 2051	31.59	191.04	6401.72
Oct, 2051	30.67	191.96	6209.76
Nov, 2051	29.76	192.87	6016.89
Dec, 2051	28.83	193.80	5823.09
Jan, 2052	27.90	194.73	5628.36
Feb, 2052	26.97	195.66	5432.70
Mar, 2052	26.03	196.60	5236.10
Apr, 2052	25.09	197.54	5038.56
May, 2052	24.14	198.49	4840.07
Jun, 2052	23.19	199.44	4640.64
Jul, 2052	22.24	200.39	4440.24
Aug, 2052	21.28	201.35	4238.89
Sep, 2052	20.31	202.32	4036.57
Oct, 2052	19.34	203.29	3833.28
Nov, 2052	18.37	204.26	3629.02
Dec, 2052	17.39	205.24	3423.78
Jan, 2053	16.41	206.22	3217.55
Feb, 2053	15.42	207.21	3010.34
Mar, 2053	14.42	208.21	2802.14
Apr, 2053	13.43	209.20	2592.93
May, 2053	12.42	210.21	2382.73
Jun, 2053	11.42	211.21	2171.52
Jul, 2053	10.41	212.22	1959.29
Aug, 2053	9.39	213.24	1746.05
Sep, 2053	8.37	214.26	1531.79
Oct, 2053	7.34	215.29	1316.49
Nov, 2053	6.31	216.32	1100.17
Dec, 2053	5.27	217.36	882.81
Jan, 2054	4.23	218.40	664.41
Feb, 2054	3.18	219.45	444.97
Mar, 2054	2.13	220.50	224.47
Apr, 2054	1.08	221.55	2.92