Mortgage Parameters

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

Mortgage Summary

Property Total:	$247,000
Down Payment	$74,100
Mortgage Amount:	$172,900
Mortgage Payment:	$1,009.00 / month
Estimated Tax:	+ $137.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,146.22 / month
Total Interest Paid:	$190,339.20 over 30 years
Total Tax Paid:	$49,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	828.48	180.52	172719.48
May, 2024	827.61	181.39	172538.09
Jun, 2024	826.75	182.25	172355.84
Jul, 2024	825.87	183.13	172172.71
Aug, 2024	824.99	184.01	171988.70
Sep, 2024	824.11	184.89	171803.82
Oct, 2024	823.23	185.77	171618.04
Nov, 2024	822.34	186.66	171431.38
Dec, 2024	821.44	187.56	171243.82
Jan, 2025	820.54	188.46	171055.37
Feb, 2025	819.64	189.36	170866.01
Mar, 2025	818.73	190.27	170675.74
Apr, 2025	817.82	191.18	170484.56
May, 2025	816.91	192.09	170292.46
Jun, 2025	815.98	193.02	170099.45
Jul, 2025	815.06	193.94	169905.51
Aug, 2025	814.13	194.87	169710.64
Sep, 2025	813.20	195.80	169514.84
Oct, 2025	812.26	196.74	169318.10
Nov, 2025	811.32	197.68	169120.41
Dec, 2025	810.37	198.63	168921.78
Jan, 2026	809.42	199.58	168722.20
Feb, 2026	808.46	200.54	168521.66
Mar, 2026	807.50	201.50	168320.16
Apr, 2026	806.53	202.47	168117.69
May, 2026	805.56	203.44	167914.26
Jun, 2026	804.59	204.41	167709.84
Jul, 2026	803.61	205.39	167504.45
Aug, 2026	802.63	206.37	167298.08
Sep, 2026	801.64	207.36	167090.72
Oct, 2026	800.64	208.36	166882.36
Nov, 2026	799.64	209.36	166673.00
Dec, 2026	798.64	210.36	166462.65
Jan, 2027	797.63	211.37	166251.28
Feb, 2027	796.62	212.38	166038.90
Mar, 2027	795.60	213.40	165825.50
Apr, 2027	794.58	214.42	165611.08
May, 2027	793.55	215.45	165395.64
Jun, 2027	792.52	216.48	165179.16
Jul, 2027	791.48	217.52	164961.64
Aug, 2027	790.44	218.56	164743.08
Sep, 2027	789.39	219.61	164523.48
Oct, 2027	788.34	220.66	164302.82
Nov, 2027	787.28	221.72	164081.10
Dec, 2027	786.22	222.78	163858.32
Jan, 2028	785.15	223.85	163634.48
Feb, 2028	784.08	224.92	163409.56
Mar, 2028	783.00	226.00	163183.56
Apr, 2028	781.92	227.08	162956.49
May, 2028	780.83	228.17	162728.32
Jun, 2028	779.74	229.26	162499.06
Jul, 2028	778.64	230.36	162268.70
Aug, 2028	777.54	231.46	162037.24
Sep, 2028	776.43	232.57	161804.67
Oct, 2028	775.31	233.69	161570.98
Nov, 2028	774.19	234.81	161336.17
Dec, 2028	773.07	235.93	161100.24
Jan, 2029	771.94	237.06	160863.18
Feb, 2029	770.80	238.20	160624.98
Mar, 2029	769.66	239.34	160385.65
Apr, 2029	768.51	240.49	160145.16
May, 2029	767.36	241.64	159903.52
Jun, 2029	766.20	242.80	159660.73
Jul, 2029	765.04	243.96	159416.77
Aug, 2029	763.87	245.13	159171.64
Sep, 2029	762.70	246.30	158925.34
Oct, 2029	761.52	247.48	158677.85
Nov, 2029	760.33	248.67	158429.19
Dec, 2029	759.14	249.86	158179.33
Jan, 2030	757.94	251.06	157928.27
Feb, 2030	756.74	252.26	157676.01
Mar, 2030	755.53	253.47	157422.54
Apr, 2030	754.32	254.68	157167.86
May, 2030	753.10	255.90	156911.95
Jun, 2030	751.87	257.13	156654.82
Jul, 2030	750.64	258.36	156396.46
Aug, 2030	749.40	259.60	156136.86
Sep, 2030	748.16	260.84	155876.01
Oct, 2030	746.91	262.09	155613.92
Nov, 2030	745.65	263.35	155350.57
Dec, 2030	744.39	264.61	155085.96
Jan, 2031	743.12	265.88	154820.08
Feb, 2031	741.85	267.15	154552.92
Mar, 2031	740.57	268.43	154284.49
Apr, 2031	739.28	269.72	154014.77
May, 2031	737.99	271.01	153743.76
Jun, 2031	736.69	272.31	153471.45
Jul, 2031	735.38	273.62	153197.83
Aug, 2031	734.07	274.93	152922.90
Sep, 2031	732.76	276.24	152646.66
Oct, 2031	731.43	277.57	152369.09
Nov, 2031	730.10	278.90	152090.19
Dec, 2031	728.77	280.23	151809.96
Jan, 2032	727.42	281.58	151528.38
Feb, 2032	726.07	282.93	151245.45
Mar, 2032	724.72	284.28	150961.17
Apr, 2032	723.36	285.64	150675.53
May, 2032	721.99	287.01	150388.52
Jun, 2032	720.61	288.39	150100.13
Jul, 2032	719.23	289.77	149810.36
Aug, 2032	717.84	291.16	149519.20
Sep, 2032	716.45	292.55	149226.64
Oct, 2032	715.04	293.96	148932.69
Nov, 2032	713.64	295.36	148637.32
Dec, 2032	712.22	296.78	148340.54
Jan, 2033	710.80	298.20	148042.34
Feb, 2033	709.37	299.63	147742.71
Mar, 2033	707.93	301.07	147441.65
Apr, 2033	706.49	302.51	147139.14
May, 2033	705.04	303.96	146835.18
Jun, 2033	703.59	305.41	146529.76
Jul, 2033	702.12	306.88	146222.89
Aug, 2033	700.65	308.35	145914.54
Sep, 2033	699.17	309.83	145604.71
Oct, 2033	697.69	311.31	145293.40
Nov, 2033	696.20	312.80	144980.60
Dec, 2033	694.70	314.30	144666.30
Jan, 2034	693.19	315.81	144350.49
Feb, 2034	691.68	317.32	144033.17
Mar, 2034	690.16	318.84	143714.33
Apr, 2034	688.63	320.37	143393.96
May, 2034	687.10	321.90	143072.06
Jun, 2034	685.55	323.45	142748.61
Jul, 2034	684.00	325.00	142423.61
Aug, 2034	682.45	326.55	142097.06
Sep, 2034	680.88	328.12	141768.94
Oct, 2034	679.31	329.69	141439.25
Nov, 2034	677.73	331.27	141107.98
Dec, 2034	676.14	332.86	140775.12
Jan, 2035	674.55	334.45	140440.67
Feb, 2035	672.94	336.06	140104.61
Mar, 2035	671.33	337.67	139766.95
Apr, 2035	669.72	339.28	139427.67
May, 2035	668.09	340.91	139086.76
Jun, 2035	666.46	342.54	138744.21
Jul, 2035	664.82	344.18	138400.03
Aug, 2035	663.17	345.83	138054.20
Sep, 2035	661.51	347.49	137706.71
Oct, 2035	659.84	349.16	137357.55
Nov, 2035	658.17	350.83	137006.72
Dec, 2035	656.49	352.51	136654.21
Jan, 2036	654.80	354.20	136300.02
Feb, 2036	653.10	355.90	135944.12
Mar, 2036	651.40	357.60	135586.52
Apr, 2036	649.69	359.31	135227.20
May, 2036	647.96	361.04	134866.17
Jun, 2036	646.23	362.77	134503.40
Jul, 2036	644.50	364.50	134138.90
Aug, 2036	642.75	366.25	133772.65
Sep, 2036	640.99	368.01	133404.64
Oct, 2036	639.23	369.77	133034.87
Nov, 2036	637.46	371.54	132663.33
Dec, 2036	635.68	373.32	132290.01
Jan, 2037	633.89	375.11	131914.90
Feb, 2037	632.09	376.91	131537.99
Mar, 2037	630.29	378.71	131159.28
Apr, 2037	628.47	380.53	130778.75
May, 2037	626.65	382.35	130396.39
Jun, 2037	624.82	384.18	130012.21
Jul, 2037	622.98	386.02	129626.19
Aug, 2037	621.13	387.87	129238.31
Sep, 2037	619.27	389.73	128848.58
Oct, 2037	617.40	391.60	128456.98
Nov, 2037	615.52	393.48	128063.50
Dec, 2037	613.64	395.36	127668.14
Jan, 2038	611.74	397.26	127270.88
Feb, 2038	609.84	399.16	126871.72
Mar, 2038	607.93	401.07	126470.65
Apr, 2038	606.01	402.99	126067.65
May, 2038	604.07	404.93	125662.73
Jun, 2038	602.13	406.87	125255.86
Jul, 2038	600.18	408.82	124847.05
Aug, 2038	598.23	410.77	124436.27
Sep, 2038	596.26	412.74	124023.53
Oct, 2038	594.28	414.72	123608.81
Nov, 2038	592.29	416.71	123192.10
Dec, 2038	590.30	418.70	122773.40
Jan, 2039	588.29	420.71	122352.68
Feb, 2039	586.27	422.73	121929.96
Mar, 2039	584.25	424.75	121505.21
Apr, 2039	582.21	426.79	121078.42
May, 2039	580.17	428.83	120649.59
Jun, 2039	578.11	430.89	120218.70
Jul, 2039	576.05	432.95	119785.75
Aug, 2039	573.97	435.03	119350.72
Sep, 2039	571.89	437.11	118913.61
Oct, 2039	569.79	439.21	118474.40
Nov, 2039	567.69	441.31	118033.09
Dec, 2039	565.58	443.42	117589.67
Jan, 2040	563.45	445.55	117144.12
Feb, 2040	561.32	447.68	116696.43
Mar, 2040	559.17	449.83	116246.60
Apr, 2040	557.01	451.99	115794.62
May, 2040	554.85	454.15	115340.47
Jun, 2040	552.67	456.33	114884.14
Jul, 2040	550.49	458.51	114425.63
Aug, 2040	548.29	460.71	113964.92
Sep, 2040	546.08	462.92	113502.00
Oct, 2040	543.86	465.14	113036.86
Nov, 2040	541.63	467.37	112569.50
Dec, 2040	539.40	469.60	112099.89
Jan, 2041	537.15	471.85	111628.04
Feb, 2041	534.88	474.12	111153.92
Mar, 2041	532.61	476.39	110677.54
Apr, 2041	530.33	478.67	110198.87
May, 2041	528.04	480.96	109717.90
Jun, 2041	525.73	483.27	109234.63
Jul, 2041	523.42	485.58	108749.05
Aug, 2041	521.09	487.91	108261.14
Sep, 2041	518.75	490.25	107770.89
Oct, 2041	516.40	492.60	107278.29
Nov, 2041	514.04	494.96	106783.33
Dec, 2041	511.67	497.33	106286.00
Jan, 2042	509.29	499.71	105786.29
Feb, 2042	506.89	502.11	105284.18
Mar, 2042	504.49	504.51	104779.67
Apr, 2042	502.07	506.93	104272.74
May, 2042	499.64	509.36	103763.38
Jun, 2042	497.20	511.80	103251.58
Jul, 2042	494.75	514.25	102737.33
Aug, 2042	492.28	516.72	102220.61
Sep, 2042	489.81	519.19	101701.42
Oct, 2042	487.32	521.68	101179.74
Nov, 2042	484.82	524.18	100655.56
Dec, 2042	482.31	526.69	100128.86
Jan, 2043	479.78	529.22	99599.65
Feb, 2043	477.25	531.75	99067.90
Mar, 2043	474.70	534.30	98533.60
Apr, 2043	472.14	536.86	97996.74
May, 2043	469.57	539.43	97457.30
Jun, 2043	466.98	542.02	96915.29
Jul, 2043	464.39	544.61	96370.67
Aug, 2043	461.78	547.22	95823.45
Sep, 2043	459.15	549.85	95273.60
Oct, 2043	456.52	552.48	94721.12
Nov, 2043	453.87	555.13	94165.99
Dec, 2043	451.21	557.79	93608.21
Jan, 2044	448.54	560.46	93047.75
Feb, 2044	445.85	563.15	92484.60
Mar, 2044	443.16	565.84	91918.75
Apr, 2044	440.44	568.56	91350.20
May, 2044	437.72	571.28	90778.92
Jun, 2044	434.98	574.02	90204.90
Jul, 2044	432.23	576.77	89628.13
Aug, 2044	429.47	579.53	89048.60
Sep, 2044	426.69	582.31	88466.29
Oct, 2044	423.90	585.10	87881.19
Nov, 2044	421.10	587.90	87293.29
Dec, 2044	418.28	590.72	86702.57
Jan, 2045	415.45	593.55	86109.02
Feb, 2045	412.61	596.39	85512.63
Mar, 2045	409.75	599.25	84913.37
Apr, 2045	406.88	602.12	84311.25
May, 2045	403.99	605.01	83706.24
Jun, 2045	401.09	607.91	83098.33
Jul, 2045	398.18	610.82	82487.51
Aug, 2045	395.25	613.75	81873.77
Sep, 2045	392.31	616.69	81257.08
Oct, 2045	389.36	619.64	80637.44
Nov, 2045	386.39	622.61	80014.82
Dec, 2045	383.40	625.60	79389.23
Jan, 2046	380.41	628.59	78760.63
Feb, 2046	377.39	631.61	78129.03
Mar, 2046	374.37	634.63	77494.40
Apr, 2046	371.33	637.67	76856.72
May, 2046	368.27	640.73	76216.00
Jun, 2046	365.20	643.80	75572.20
Jul, 2046	362.12	646.88	74925.32
Aug, 2046	359.02	649.98	74275.33
Sep, 2046	355.90	653.10	73622.23
Oct, 2046	352.77	656.23	72966.01
Nov, 2046	349.63	659.37	72306.64
Dec, 2046	346.47	662.53	71644.11
Jan, 2047	343.29	665.71	70978.40
Feb, 2047	340.10	668.90	70309.51
Mar, 2047	336.90	672.10	69637.41
Apr, 2047	333.68	675.32	68962.08
May, 2047	330.44	678.56	68283.53
Jun, 2047	327.19	681.81	67601.72
Jul, 2047	323.92	685.08	66916.64
Aug, 2047	320.64	688.36	66228.29
Sep, 2047	317.34	691.66	65536.63
Oct, 2047	314.03	694.97	64841.66
Nov, 2047	310.70	698.30	64143.36
Dec, 2047	307.35	701.65	63441.71
Jan, 2048	303.99	705.01	62736.71
Feb, 2048	300.61	708.39	62028.32
Mar, 2048	297.22	711.78	61316.54
Apr, 2048	293.81	715.19	60601.35
May, 2048	290.38	718.62	59882.73
Jun, 2048	286.94	722.06	59160.67
Jul, 2048	283.48	725.52	58435.14
Aug, 2048	280.00	729.00	57706.15
Sep, 2048	276.51	732.49	56973.65
Oct, 2048	273.00	736.00	56237.65
Nov, 2048	269.47	739.53	55498.13
Dec, 2048	265.93	743.07	54755.05
Jan, 2049	262.37	746.63	54008.42
Feb, 2049	258.79	750.21	53258.21
Mar, 2049	255.20	753.80	52504.41
Apr, 2049	251.58	757.42	51746.99
May, 2049	247.95	761.05	50985.95
Jun, 2049	244.31	764.69	50221.25
Jul, 2049	240.64	768.36	49452.90
Aug, 2049	236.96	772.04	48680.86
Sep, 2049	233.26	775.74	47905.12
Oct, 2049	229.55	779.45	47125.67
Nov, 2049	225.81	783.19	46342.48
Dec, 2049	222.06	786.94	45555.53
Jan, 2050	218.29	790.71	44764.82
Feb, 2050	214.50	794.50	43970.32
Mar, 2050	210.69	798.31	43172.01
Apr, 2050	206.87	802.13	42369.88
May, 2050	203.02	805.98	41563.90
Jun, 2050	199.16	809.84	40754.06
Jul, 2050	195.28	813.72	39940.34
Aug, 2050	191.38	817.62	39122.72
Sep, 2050	187.46	821.54	38301.18
Oct, 2050	183.53	825.47	37475.71
Nov, 2050	179.57	829.43	36646.28
Dec, 2050	175.60	833.40	35812.88
Jan, 2051	171.60	837.40	34975.48
Feb, 2051	167.59	841.41	34134.07
Mar, 2051	163.56	845.44	33288.63
Apr, 2051	159.51	849.49	32439.14
May, 2051	155.44	853.56	31585.58
Jun, 2051	151.35	857.65	30727.92
Jul, 2051	147.24	861.76	29866.16
Aug, 2051	143.11	865.89	29000.27
Sep, 2051	138.96	870.04	28130.23
Oct, 2051	134.79	874.21	27256.02
Nov, 2051	130.60	878.40	26377.62
Dec, 2051	126.39	882.61	25495.02
Jan, 2052	122.16	886.84	24608.18
Feb, 2052	117.91	891.09	23717.09
Mar, 2052	113.64	895.36	22821.74
Apr, 2052	109.35	899.65	21922.09
May, 2052	105.04	903.96	21018.13
Jun, 2052	100.71	908.29	20109.85
Jul, 2052	96.36	912.64	19197.21
Aug, 2052	91.99	917.01	18280.19
Sep, 2052	87.59	921.41	17358.79
Oct, 2052	83.18	925.82	16432.96
Nov, 2052	78.74	930.26	15502.70
Dec, 2052	74.28	934.72	14567.99
Jan, 2053	69.80	939.20	13628.79
Feb, 2053	65.30	943.70	12685.10
Mar, 2053	60.78	948.22	11736.88
Apr, 2053	56.24	952.76	10784.12
May, 2053	51.67	957.33	9826.79
Jun, 2053	47.09	961.91	8864.88
Jul, 2053	42.48	966.52	7898.36
Aug, 2053	37.85	971.15	6927.20
Sep, 2053	33.19	975.81	5951.40
Oct, 2053	28.52	980.48	4970.91
Nov, 2053	23.82	985.18	3985.73
Dec, 2053	19.10	989.90	2995.83
Jan, 2054	14.36	994.64	2001.19
Feb, 2054	9.59	999.41	1001.78
Mar, 2054	4.80	1004.20	0