Mortgage Parameters

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

Mortgage Summary

Property Total:	$192,200
Down Payment	$57,660
Mortgage Amount:	$134,540
Mortgage Payment:	$785.14 / month
Estimated Tax:	+ $106.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $891.92 / month
Total Interest Paid:	$148,111.20 over 30 years
Total Tax Paid:	$38,440.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	644.67	140.47	134399.53
May, 2024	644.00	141.14	134258.39
Jun, 2024	643.32	141.82	134116.57
Jul, 2024	642.64	142.50	133974.07
Aug, 2024	641.96	143.18	133830.89
Sep, 2024	641.27	143.87	133687.02
Oct, 2024	640.58	144.56	133542.47
Nov, 2024	639.89	145.25	133397.22
Dec, 2024	639.20	145.94	133251.27
Jan, 2025	638.50	146.64	133104.63
Feb, 2025	637.79	147.35	132957.28
Mar, 2025	637.09	148.05	132809.23
Apr, 2025	636.38	148.76	132660.47
May, 2025	635.66	149.48	132510.99
Jun, 2025	634.95	150.19	132360.80
Jul, 2025	634.23	150.91	132209.89
Aug, 2025	633.51	151.63	132058.25
Sep, 2025	632.78	152.36	131905.89
Oct, 2025	632.05	153.09	131752.80
Nov, 2025	631.32	153.82	131598.98
Dec, 2025	630.58	154.56	131444.42
Jan, 2026	629.84	155.30	131289.11
Feb, 2026	629.09	156.05	131133.07
Mar, 2026	628.35	156.79	130976.27
Apr, 2026	627.59	157.55	130818.73
May, 2026	626.84	158.30	130660.43
Jun, 2026	626.08	159.06	130501.37
Jul, 2026	625.32	159.82	130341.55
Aug, 2026	624.55	160.59	130180.96
Sep, 2026	623.78	161.36	130019.61
Oct, 2026	623.01	162.13	129857.48
Nov, 2026	622.23	162.91	129694.57
Dec, 2026	621.45	163.69	129530.88
Jan, 2027	620.67	164.47	129366.41
Feb, 2027	619.88	165.26	129201.15
Mar, 2027	619.09	166.05	129035.10
Apr, 2027	618.29	166.85	128868.26
May, 2027	617.49	167.65	128700.61
Jun, 2027	616.69	168.45	128532.16
Jul, 2027	615.88	169.26	128362.90
Aug, 2027	615.07	170.07	128192.83
Sep, 2027	614.26	170.88	128021.95
Oct, 2027	613.44	171.70	127850.25
Nov, 2027	612.62	172.52	127677.73
Dec, 2027	611.79	173.35	127504.38
Jan, 2028	610.96	174.18	127330.19
Feb, 2028	610.12	175.02	127155.18
Mar, 2028	609.29	175.85	126979.32
Apr, 2028	608.44	176.70	126802.63
May, 2028	607.60	177.54	126625.08
Jun, 2028	606.75	178.39	126446.69
Jul, 2028	605.89	179.25	126267.44
Aug, 2028	605.03	180.11	126087.33
Sep, 2028	604.17	180.97	125906.36
Oct, 2028	603.30	181.84	125724.52
Nov, 2028	602.43	182.71	125541.81
Dec, 2028	601.55	183.59	125358.22
Jan, 2029	600.67	184.47	125173.76
Feb, 2029	599.79	185.35	124988.41
Mar, 2029	598.90	186.24	124802.17
Apr, 2029	598.01	187.13	124615.04
May, 2029	597.11	188.03	124427.02
Jun, 2029	596.21	188.93	124238.09
Jul, 2029	595.31	189.83	124048.26
Aug, 2029	594.40	190.74	123857.51
Sep, 2029	593.48	191.66	123665.86
Oct, 2029	592.57	192.57	123473.28
Nov, 2029	591.64	193.50	123279.79
Dec, 2029	590.72	194.42	123085.36
Jan, 2030	589.78	195.36	122890.01
Feb, 2030	588.85	196.29	122693.71
Mar, 2030	587.91	197.23	122496.48
Apr, 2030	586.96	198.18	122298.30
May, 2030	586.01	199.13	122099.18
Jun, 2030	585.06	200.08	121899.09
Jul, 2030	584.10	201.04	121698.05
Aug, 2030	583.14	202.00	121496.05
Sep, 2030	582.17	202.97	121293.08
Oct, 2030	581.20	203.94	121089.14
Nov, 2030	580.22	204.92	120884.21
Dec, 2030	579.24	205.90	120678.31
Jan, 2031	578.25	206.89	120471.42
Feb, 2031	577.26	207.88	120263.54
Mar, 2031	576.26	208.88	120054.66
Apr, 2031	575.26	209.88	119844.78
May, 2031	574.26	210.88	119633.90
Jun, 2031	573.25	211.89	119422.01
Jul, 2031	572.23	212.91	119209.10
Aug, 2031	571.21	213.93	118995.17
Sep, 2031	570.19	214.95	118780.21
Oct, 2031	569.16	215.98	118564.23
Nov, 2031	568.12	217.02	118347.21
Dec, 2031	567.08	218.06	118129.15
Jan, 2032	566.04	219.10	117910.04
Feb, 2032	564.99	220.15	117689.89
Mar, 2032	563.93	221.21	117468.68
Apr, 2032	562.87	222.27	117246.41
May, 2032	561.81	223.33	117023.08
Jun, 2032	560.74	224.40	116798.67
Jul, 2032	559.66	225.48	116573.19
Aug, 2032	558.58	226.56	116346.63
Sep, 2032	557.49	227.65	116118.99
Oct, 2032	556.40	228.74	115890.25
Nov, 2032	555.31	229.83	115660.42
Dec, 2032	554.21	230.93	115429.48
Jan, 2033	553.10	232.04	115197.44
Feb, 2033	551.99	233.15	114964.29
Mar, 2033	550.87	234.27	114730.02
Apr, 2033	549.75	235.39	114494.63
May, 2033	548.62	236.52	114258.11
Jun, 2033	547.49	237.65	114020.46
Jul, 2033	546.35	238.79	113781.67
Aug, 2033	545.20	239.94	113541.73
Sep, 2033	544.05	241.09	113300.64
Oct, 2033	542.90	242.24	113058.40
Nov, 2033	541.74	243.40	112815.00
Dec, 2033	540.57	244.57	112570.43
Jan, 2034	539.40	245.74	112324.69
Feb, 2034	538.22	246.92	112077.77
Mar, 2034	537.04	248.10	111829.67
Apr, 2034	535.85	249.29	111580.38
May, 2034	534.66	250.48	111329.90
Jun, 2034	533.46	251.68	111078.22
Jul, 2034	532.25	252.89	110825.33
Aug, 2034	531.04	254.10	110571.22
Sep, 2034	529.82	255.32	110315.90
Oct, 2034	528.60	256.54	110059.36
Nov, 2034	527.37	257.77	109801.59
Dec, 2034	526.13	259.01	109542.58
Jan, 2035	524.89	260.25	109282.33
Feb, 2035	523.64	261.50	109020.84
Mar, 2035	522.39	262.75	108758.09
Apr, 2035	521.13	264.01	108494.08
May, 2035	519.87	265.27	108228.81
Jun, 2035	518.60	266.54	107962.27
Jul, 2035	517.32	267.82	107694.44
Aug, 2035	516.04	269.10	107425.34
Sep, 2035	514.75	270.39	107154.95
Oct, 2035	513.45	271.69	106883.26
Nov, 2035	512.15	272.99	106610.27
Dec, 2035	510.84	274.30	106335.97
Jan, 2036	509.53	275.61	106060.35
Feb, 2036	508.21	276.93	105783.42
Mar, 2036	506.88	278.26	105505.16
Apr, 2036	505.55	279.59	105225.56
May, 2036	504.21	280.93	104944.63
Jun, 2036	502.86	282.28	104662.35
Jul, 2036	501.51	283.63	104378.72
Aug, 2036	500.15	284.99	104093.73
Sep, 2036	498.78	286.36	103807.37
Oct, 2036	497.41	287.73	103519.64
Nov, 2036	496.03	289.11	103230.53
Dec, 2036	494.65	290.49	102940.04
Jan, 2037	493.25	291.89	102648.15
Feb, 2037	491.86	293.28	102354.87
Mar, 2037	490.45	294.69	102060.18
Apr, 2037	489.04	296.10	101764.07
May, 2037	487.62	297.52	101466.55
Jun, 2037	486.19	298.95	101167.61
Jul, 2037	484.76	300.38	100867.23
Aug, 2037	483.32	301.82	100565.41
Sep, 2037	481.88	303.26	100262.15
Oct, 2037	480.42	304.72	99957.43
Nov, 2037	478.96	306.18	99651.25
Dec, 2037	477.50	307.64	99343.61
Jan, 2038	476.02	309.12	99034.49
Feb, 2038	474.54	310.60	98723.89
Mar, 2038	473.05	312.09	98411.80
Apr, 2038	471.56	313.58	98098.22
May, 2038	470.05	315.09	97783.13
Jun, 2038	468.54	316.60	97466.54
Jul, 2038	467.03	318.11	97148.42
Aug, 2038	465.50	319.64	96828.79
Sep, 2038	463.97	321.17	96507.62
Oct, 2038	462.43	322.71	96184.91
Nov, 2038	460.89	324.25	95860.66
Dec, 2038	459.33	325.81	95534.85
Jan, 2039	457.77	327.37	95207.48
Feb, 2039	456.20	328.94	94878.54
Mar, 2039	454.63	330.51	94548.03
Apr, 2039	453.04	332.10	94215.93
May, 2039	451.45	333.69	93882.24
Jun, 2039	449.85	335.29	93546.96
Jul, 2039	448.25	336.89	93210.06
Aug, 2039	446.63	338.51	92871.55
Sep, 2039	445.01	340.13	92531.42
Oct, 2039	443.38	341.76	92189.66
Nov, 2039	441.74	343.40	91846.26
Dec, 2039	440.10	345.04	91501.22
Jan, 2040	438.44	346.70	91154.52
Feb, 2040	436.78	348.36	90806.17
Mar, 2040	435.11	350.03	90456.14
Apr, 2040	433.44	351.70	90104.43
May, 2040	431.75	353.39	89751.05
Jun, 2040	430.06	355.08	89395.96
Jul, 2040	428.36	356.78	89039.18
Aug, 2040	426.65	358.49	88680.68
Sep, 2040	424.93	360.21	88320.47
Oct, 2040	423.20	361.94	87958.53
Nov, 2040	421.47	363.67	87594.86
Dec, 2040	419.73	365.41	87229.45
Jan, 2041	417.97	367.17	86862.28
Feb, 2041	416.22	368.92	86493.36
Mar, 2041	414.45	370.69	86122.66
Apr, 2041	412.67	372.47	85750.20
May, 2041	410.89	374.25	85375.94
Jun, 2041	409.09	376.05	84999.90
Jul, 2041	407.29	377.85	84622.05
Aug, 2041	405.48	379.66	84242.39
Sep, 2041	403.66	381.48	83860.91
Oct, 2041	401.83	383.31	83477.60
Nov, 2041	400.00	385.14	83092.46
Dec, 2041	398.15	386.99	82705.47
Jan, 2042	396.30	388.84	82316.63
Feb, 2042	394.43	390.71	81925.92
Mar, 2042	392.56	392.58	81533.34
Apr, 2042	390.68	394.46	81138.88
May, 2042	388.79	396.35	80742.53
Jun, 2042	386.89	398.25	80344.29
Jul, 2042	384.98	400.16	79944.13
Aug, 2042	383.07	402.07	79542.05
Sep, 2042	381.14	404.00	79138.05
Oct, 2042	379.20	405.94	78732.12
Nov, 2042	377.26	407.88	78324.23
Dec, 2042	375.30	409.84	77914.40
Jan, 2043	373.34	411.80	77502.60
Feb, 2043	371.37	413.77	77088.82
Mar, 2043	369.38	415.76	76673.07
Apr, 2043	367.39	417.75	76255.32
May, 2043	365.39	419.75	75835.57
Jun, 2043	363.38	421.76	75413.81
Jul, 2043	361.36	423.78	74990.03
Aug, 2043	359.33	425.81	74564.21
Sep, 2043	357.29	427.85	74136.36
Oct, 2043	355.24	429.90	73706.46
Nov, 2043	353.18	431.96	73274.49
Dec, 2043	351.11	434.03	72840.46
Jan, 2044	349.03	436.11	72404.35
Feb, 2044	346.94	438.20	71966.15
Mar, 2044	344.84	440.30	71525.84
Apr, 2044	342.73	442.41	71083.43
May, 2044	340.61	444.53	70638.90
Jun, 2044	338.48	446.66	70192.24
Jul, 2044	336.34	448.80	69743.44
Aug, 2044	334.19	450.95	69292.48
Sep, 2044	332.03	453.11	68839.37
Oct, 2044	329.86	455.28	68384.08
Nov, 2044	327.67	457.47	67926.62
Dec, 2044	325.48	459.66	67466.96
Jan, 2045	323.28	461.86	67005.10
Feb, 2045	321.07	464.07	66541.03
Mar, 2045	318.84	466.30	66074.73
Apr, 2045	316.61	468.53	65606.20
May, 2045	314.36	470.78	65135.42
Jun, 2045	312.11	473.03	64662.39
Jul, 2045	309.84	475.30	64187.09
Aug, 2045	307.56	477.58	63709.51
Sep, 2045	305.27	479.87	63229.64
Oct, 2045	302.98	482.16	62747.48
Nov, 2045	300.67	484.47	62263.01
Dec, 2045	298.34	486.80	61776.21
Jan, 2046	296.01	489.13	61287.08
Feb, 2046	293.67	491.47	60795.61
Mar, 2046	291.31	493.83	60301.78
Apr, 2046	288.95	496.19	59805.59
May, 2046	286.57	498.57	59307.01
Jun, 2046	284.18	500.96	58806.05
Jul, 2046	281.78	503.36	58302.69
Aug, 2046	279.37	505.77	57796.92
Sep, 2046	276.94	508.20	57288.72
Oct, 2046	274.51	510.63	56778.09
Nov, 2046	272.06	513.08	56265.01
Dec, 2046	269.60	515.54	55749.48
Jan, 2047	267.13	518.01	55231.47
Feb, 2047	264.65	520.49	54710.98
Mar, 2047	262.16	522.98	54188.00
Apr, 2047	259.65	525.49	53662.51
May, 2047	257.13	528.01	53134.50
Jun, 2047	254.60	530.54	52603.96
Jul, 2047	252.06	533.08	52070.88
Aug, 2047	249.51	535.63	51535.25
Sep, 2047	246.94	538.20	50997.05
Oct, 2047	244.36	540.78	50456.27
Nov, 2047	241.77	543.37	49912.90
Dec, 2047	239.17	545.97	49366.93
Jan, 2048	236.55	548.59	48818.34
Feb, 2048	233.92	551.22	48267.12
Mar, 2048	231.28	553.86	47713.26
Apr, 2048	228.63	556.51	47156.74
May, 2048	225.96	559.18	46597.56
Jun, 2048	223.28	561.86	46035.70
Jul, 2048	220.59	564.55	45471.15
Aug, 2048	217.88	567.26	44903.89
Sep, 2048	215.16	569.98	44333.92
Oct, 2048	212.43	572.71	43761.21
Nov, 2048	209.69	575.45	43185.76
Dec, 2048	206.93	578.21	42607.55
Jan, 2049	204.16	580.98	42026.57
Feb, 2049	201.38	583.76	41442.81
Mar, 2049	198.58	586.56	40856.25
Apr, 2049	195.77	589.37	40266.88
May, 2049	192.95	592.19	39674.69
Jun, 2049	190.11	595.03	39079.65
Jul, 2049	187.26	597.88	38481.77
Aug, 2049	184.39	600.75	37881.02
Sep, 2049	181.51	603.63	37277.39
Oct, 2049	178.62	606.52	36670.88
Nov, 2049	175.71	609.43	36061.45
Dec, 2049	172.79	612.35	35449.10
Jan, 2050	169.86	615.28	34833.83
Feb, 2050	166.91	618.23	34215.60
Mar, 2050	163.95	621.19	33594.41
Apr, 2050	160.97	624.17	32970.24
May, 2050	157.98	627.16	32343.08
Jun, 2050	154.98	630.16	31712.92
Jul, 2050	151.96	633.18	31079.74
Aug, 2050	148.92	636.22	30443.52
Sep, 2050	145.88	639.26	29804.26
Oct, 2050	142.81	642.33	29161.93
Nov, 2050	139.73	645.41	28516.52
Dec, 2050	136.64	648.50	27868.02
Jan, 2051	133.53	651.61	27216.42
Feb, 2051	130.41	654.73	26561.69
Mar, 2051	127.27	657.87	25903.83
Apr, 2051	124.12	661.02	25242.81
May, 2051	120.96	664.18	24578.62
Jun, 2051	117.77	667.37	23911.26
Jul, 2051	114.57	670.57	23240.69
Aug, 2051	111.36	673.78	22566.91
Sep, 2051	108.13	677.01	21889.91
Oct, 2051	104.89	680.25	21209.65
Nov, 2051	101.63	683.51	20526.14
Dec, 2051	98.35	686.79	19839.36
Jan, 2052	95.06	690.08	19149.28
Feb, 2052	91.76	693.38	18455.90
Mar, 2052	88.43	696.71	17759.19
Apr, 2052	85.10	700.04	17059.15
May, 2052	81.74	703.40	16355.75
Jun, 2052	78.37	706.77	15648.98
Jul, 2052	74.98	710.16	14938.83
Aug, 2052	71.58	713.56	14225.27
Sep, 2052	68.16	716.98	13508.29
Oct, 2052	64.73	720.41	12787.88
Nov, 2052	61.28	723.86	12064.01
Dec, 2052	57.81	727.33	11336.68
Jan, 2053	54.32	730.82	10605.86
Feb, 2053	50.82	734.32	9871.54
Mar, 2053	47.30	737.84	9133.70
Apr, 2053	43.77	741.37	8392.33
May, 2053	40.21	744.93	7647.40
Jun, 2053	36.64	748.50	6898.91
Jul, 2053	33.06	752.08	6146.82
Aug, 2053	29.45	755.69	5391.14
Sep, 2053	25.83	759.31	4631.83
Oct, 2053	22.19	762.95	3868.88
Nov, 2053	18.54	766.60	3102.28
Dec, 2053	14.87	770.27	2332.01
Jan, 2054	11.17	773.97	1558.04
Feb, 2054	7.47	777.67	780.37
Mar, 2054	3.74	781.40	0