Mortgage Parameters

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

Mortgage Summary

Property Total:	$155,900
Down Payment	$46,770
Mortgage Amount:	$109,130
Mortgage Payment:	$636.85 / month
Estimated Tax:	+ $86.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $723.46 / month
Total Interest Paid:	$120,135.60 over 30 years
Total Tax Paid:	$31,180.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	522.91	113.94	109016.06
May, 2024	522.37	114.48	108901.58
Jun, 2024	521.82	115.03	108786.55
Jul, 2024	521.27	115.58	108670.97
Aug, 2024	520.72	116.13	108554.84
Sep, 2024	520.16	116.69	108438.15
Oct, 2024	519.60	117.25	108320.90
Nov, 2024	519.04	117.81	108203.08
Dec, 2024	518.47	118.38	108084.71
Jan, 2025	517.91	118.94	107965.76
Feb, 2025	517.34	119.51	107846.25
Mar, 2025	516.76	120.09	107726.16
Apr, 2025	516.19	120.66	107605.50
May, 2025	515.61	121.24	107484.26
Jun, 2025	515.03	121.82	107362.44
Jul, 2025	514.45	122.40	107240.03
Aug, 2025	513.86	122.99	107117.04
Sep, 2025	513.27	123.58	106993.46
Oct, 2025	512.68	124.17	106869.29
Nov, 2025	512.08	124.77	106744.52
Dec, 2025	511.48	125.37	106619.15
Jan, 2026	510.88	125.97	106493.19
Feb, 2026	510.28	126.57	106366.62
Mar, 2026	509.67	127.18	106239.44
Apr, 2026	509.06	127.79	106111.65
May, 2026	508.45	128.40	105983.26
Jun, 2026	507.84	129.01	105854.24
Jul, 2026	507.22	129.63	105724.61
Aug, 2026	506.60	130.25	105594.36
Sep, 2026	505.97	130.88	105463.48
Oct, 2026	505.35	131.50	105331.98
Nov, 2026	504.72	132.13	105199.84
Dec, 2026	504.08	132.77	105067.07
Jan, 2027	503.45	133.40	104933.67
Feb, 2027	502.81	134.04	104799.63
Mar, 2027	502.16	134.69	104664.94
Apr, 2027	501.52	135.33	104529.61
May, 2027	500.87	135.98	104393.63
Jun, 2027	500.22	136.63	104257.00
Jul, 2027	499.56	137.29	104119.72
Aug, 2027	498.91	137.94	103981.77
Sep, 2027	498.25	138.60	103843.17
Oct, 2027	497.58	139.27	103703.90
Nov, 2027	496.91	139.94	103563.97
Dec, 2027	496.24	140.61	103423.36
Jan, 2028	495.57	141.28	103282.08
Feb, 2028	494.89	141.96	103140.12
Mar, 2028	494.21	142.64	102997.49
Apr, 2028	493.53	143.32	102854.17
May, 2028	492.84	144.01	102710.16
Jun, 2028	492.15	144.70	102565.46
Jul, 2028	491.46	145.39	102420.07
Aug, 2028	490.76	146.09	102273.99
Sep, 2028	490.06	146.79	102127.20
Oct, 2028	489.36	147.49	101979.71
Nov, 2028	488.65	148.20	101831.51
Dec, 2028	487.94	148.91	101682.60
Jan, 2029	487.23	149.62	101532.98
Feb, 2029	486.51	150.34	101382.64
Mar, 2029	485.79	151.06	101231.59
Apr, 2029	485.07	151.78	101079.80
May, 2029	484.34	152.51	100927.30
Jun, 2029	483.61	153.24	100774.06
Jul, 2029	482.88	153.97	100620.08
Aug, 2029	482.14	154.71	100465.37
Sep, 2029	481.40	155.45	100309.92
Oct, 2029	480.65	156.20	100153.72
Nov, 2029	479.90	156.95	99996.77
Dec, 2029	479.15	157.70	99839.07
Jan, 2030	478.40	158.45	99680.62
Feb, 2030	477.64	159.21	99521.40
Mar, 2030	476.87	159.98	99361.43
Apr, 2030	476.11	160.74	99200.68
May, 2030	475.34	161.51	99039.17
Jun, 2030	474.56	162.29	98876.88
Jul, 2030	473.79	163.06	98713.82
Aug, 2030	473.00	163.85	98549.97
Sep, 2030	472.22	164.63	98385.34
Oct, 2030	471.43	165.42	98219.92
Nov, 2030	470.64	166.21	98053.71
Dec, 2030	469.84	167.01	97886.70
Jan, 2031	469.04	167.81	97718.89
Feb, 2031	468.24	168.61	97550.27
Mar, 2031	467.43	169.42	97380.85
Apr, 2031	466.62	170.23	97210.62
May, 2031	465.80	171.05	97039.57
Jun, 2031	464.98	171.87	96867.70
Jul, 2031	464.16	172.69	96695.01
Aug, 2031	463.33	173.52	96521.49
Sep, 2031	462.50	174.35	96347.14
Oct, 2031	461.66	175.19	96171.95
Nov, 2031	460.82	176.03	95995.93
Dec, 2031	459.98	176.87	95819.06
Jan, 2032	459.13	177.72	95641.34
Feb, 2032	458.28	178.57	95462.77
Mar, 2032	457.43	179.42	95283.35
Apr, 2032	456.57	180.28	95103.06
May, 2032	455.70	181.15	94921.91
Jun, 2032	454.83	182.02	94739.90
Jul, 2032	453.96	182.89	94557.01
Aug, 2032	453.09	183.76	94373.25
Sep, 2032	452.21	184.64	94188.60
Oct, 2032	451.32	185.53	94003.07
Nov, 2032	450.43	186.42	93816.65
Dec, 2032	449.54	187.31	93629.34
Jan, 2033	448.64	188.21	93441.13
Feb, 2033	447.74	189.11	93252.02
Mar, 2033	446.83	190.02	93062.00
Apr, 2033	445.92	190.93	92871.08
May, 2033	445.01	191.84	92679.23
Jun, 2033	444.09	192.76	92486.47
Jul, 2033	443.16	193.69	92292.79
Aug, 2033	442.24	194.61	92098.17
Sep, 2033	441.30	195.55	91902.63
Oct, 2033	440.37	196.48	91706.14
Nov, 2033	439.43	197.42	91508.72
Dec, 2033	438.48	198.37	91310.35
Jan, 2034	437.53	199.32	91111.03
Feb, 2034	436.57	200.28	90910.75
Mar, 2034	435.61	201.24	90709.51
Apr, 2034	434.65	202.20	90507.31
May, 2034	433.68	203.17	90304.14
Jun, 2034	432.71	204.14	90100.00
Jul, 2034	431.73	205.12	89894.88
Aug, 2034	430.75	206.10	89688.78
Sep, 2034	429.76	207.09	89481.68
Oct, 2034	428.77	208.08	89273.60
Nov, 2034	427.77	209.08	89064.52
Dec, 2034	426.77	210.08	88854.44
Jan, 2035	425.76	211.09	88643.35
Feb, 2035	424.75	212.10	88431.25
Mar, 2035	423.73	213.12	88218.13
Apr, 2035	422.71	214.14	88003.99
May, 2035	421.69	215.16	87788.83
Jun, 2035	420.65	216.20	87572.63
Jul, 2035	419.62	217.23	87355.40
Aug, 2035	418.58	218.27	87137.13
Sep, 2035	417.53	219.32	86917.81
Oct, 2035	416.48	220.37	86697.44
Nov, 2035	415.43	221.42	86476.02
Dec, 2035	414.36	222.49	86253.53
Jan, 2036	413.30	223.55	86029.98
Feb, 2036	412.23	224.62	85805.36
Mar, 2036	411.15	225.70	85579.66
Apr, 2036	410.07	226.78	85352.88
May, 2036	408.98	227.87	85125.01
Jun, 2036	407.89	228.96	84896.05
Jul, 2036	406.79	230.06	84666.00
Aug, 2036	405.69	231.16	84434.84
Sep, 2036	404.58	232.27	84202.57
Oct, 2036	403.47	233.38	83969.19
Nov, 2036	402.35	234.50	83734.69
Dec, 2036	401.23	235.62	83499.07
Jan, 2037	400.10	236.75	83262.32
Feb, 2037	398.97	237.88	83024.44
Mar, 2037	397.83	239.02	82785.41
Apr, 2037	396.68	240.17	82545.24
May, 2037	395.53	241.32	82303.92
Jun, 2037	394.37	242.48	82061.44
Jul, 2037	393.21	243.64	81817.81
Aug, 2037	392.04	244.81	81573.00
Sep, 2037	390.87	245.98	81327.02
Oct, 2037	389.69	247.16	81079.86
Nov, 2037	388.51	248.34	80831.52
Dec, 2037	387.32	249.53	80581.99
Jan, 2038	386.12	250.73	80331.26
Feb, 2038	384.92	251.93	80079.33
Mar, 2038	383.71	253.14	79826.19
Apr, 2038	382.50	254.35	79571.84
May, 2038	381.28	255.57	79316.28
Jun, 2038	380.06	256.79	79059.48
Jul, 2038	378.83	258.02	78801.46
Aug, 2038	377.59	259.26	78542.20
Sep, 2038	376.35	260.50	78281.70
Oct, 2038	375.10	261.75	78019.95
Nov, 2038	373.85	263.00	77756.94
Dec, 2038	372.59	264.26	77492.68
Jan, 2039	371.32	265.53	77227.15
Feb, 2039	370.05	266.80	76960.34
Mar, 2039	368.77	268.08	76692.26
Apr, 2039	367.48	269.37	76422.90
May, 2039	366.19	270.66	76152.24
Jun, 2039	364.90	271.95	75880.29
Jul, 2039	363.59	273.26	75607.03
Aug, 2039	362.28	274.57	75332.46
Sep, 2039	360.97	275.88	75056.58
Oct, 2039	359.65	277.20	74779.38
Nov, 2039	358.32	278.53	74500.84
Dec, 2039	356.98	279.87	74220.98
Jan, 2040	355.64	281.21	73939.77
Feb, 2040	354.29	282.56	73657.21
Mar, 2040	352.94	283.91	73373.31
Apr, 2040	351.58	285.27	73088.04
May, 2040	350.21	286.64	72801.40
Jun, 2040	348.84	288.01	72513.39
Jul, 2040	347.46	289.39	72224.00
Aug, 2040	346.07	290.78	71933.22
Sep, 2040	344.68	292.17	71641.05
Oct, 2040	343.28	293.57	71347.48
Nov, 2040	341.87	294.98	71052.51
Dec, 2040	340.46	296.39	70756.12
Jan, 2041	339.04	297.81	70458.31
Feb, 2041	337.61	299.24	70159.07
Mar, 2041	336.18	300.67	69858.40
Apr, 2041	334.74	302.11	69556.29
May, 2041	333.29	303.56	69252.73
Jun, 2041	331.84	305.01	68947.71
Jul, 2041	330.37	306.48	68641.24
Aug, 2041	328.91	307.94	68333.29
Sep, 2041	327.43	309.42	68023.87
Oct, 2041	325.95	310.90	67712.97
Nov, 2041	324.46	312.39	67400.58
Dec, 2041	322.96	313.89	67086.69
Jan, 2042	321.46	315.39	66771.30
Feb, 2042	319.95	316.90	66454.39
Mar, 2042	318.43	318.42	66135.97
Apr, 2042	316.90	319.95	65816.02
May, 2042	315.37	321.48	65494.54
Jun, 2042	313.83	323.02	65171.52
Jul, 2042	312.28	324.57	64846.95
Aug, 2042	310.72	326.13	64520.82
Sep, 2042	309.16	327.69	64193.14
Oct, 2042	307.59	329.26	63863.88
Nov, 2042	306.01	330.84	63533.04
Dec, 2042	304.43	332.42	63200.62
Jan, 2043	302.84	334.01	62866.61
Feb, 2043	301.24	335.61	62530.99
Mar, 2043	299.63	337.22	62193.77
Apr, 2043	298.01	338.84	61854.93
May, 2043	296.39	340.46	61514.47
Jun, 2043	294.76	342.09	61172.38
Jul, 2043	293.12	343.73	60828.65
Aug, 2043	291.47	345.38	60483.27
Sep, 2043	289.82	347.03	60136.23
Oct, 2043	288.15	348.70	59787.53
Nov, 2043	286.48	350.37	59437.17
Dec, 2043	284.80	352.05	59085.12
Jan, 2044	283.12	353.73	58731.39
Feb, 2044	281.42	355.43	58375.96
Mar, 2044	279.72	357.13	58018.83
Apr, 2044	278.01	358.84	57659.98
May, 2044	276.29	360.56	57299.42
Jun, 2044	274.56	362.29	56937.13
Jul, 2044	272.82	364.03	56573.10
Aug, 2044	271.08	365.77	56207.33
Sep, 2044	269.33	367.52	55839.81
Oct, 2044	267.57	369.28	55470.52
Nov, 2044	265.80	371.05	55099.47
Dec, 2044	264.02	372.83	54726.64
Jan, 2045	262.23	374.62	54352.02
Feb, 2045	260.44	376.41	53975.61
Mar, 2045	258.63	378.22	53597.39
Apr, 2045	256.82	380.03	53217.36
May, 2045	255.00	381.85	52835.51
Jun, 2045	253.17	383.68	52451.83
Jul, 2045	251.33	385.52	52066.31
Aug, 2045	249.48	387.37	51678.95
Sep, 2045	247.63	389.22	51289.73
Oct, 2045	245.76	391.09	50898.64
Nov, 2045	243.89	392.96	50505.68
Dec, 2045	242.01	394.84	50110.84
Jan, 2046	240.11	396.74	49714.10
Feb, 2046	238.21	398.64	49315.46
Mar, 2046	236.30	400.55	48914.92
Apr, 2046	234.38	402.47	48512.45
May, 2046	232.46	404.39	48108.06
Jun, 2046	230.52	406.33	47701.72
Jul, 2046	228.57	408.28	47293.44
Aug, 2046	226.61	410.24	46883.21
Sep, 2046	224.65	412.20	46471.01
Oct, 2046	222.67	414.18	46056.83
Nov, 2046	220.69	416.16	45640.67
Dec, 2046	218.69	418.16	45222.51
Jan, 2047	216.69	420.16	44802.36
Feb, 2047	214.68	422.17	44380.18
Mar, 2047	212.66	424.19	43955.99
Apr, 2047	210.62	426.23	43529.76
May, 2047	208.58	428.27	43101.49
Jun, 2047	206.53	430.32	42671.17
Jul, 2047	204.47	432.38	42238.79
Aug, 2047	202.39	434.46	41804.33
Sep, 2047	200.31	436.54	41367.79
Oct, 2047	198.22	438.63	40929.16
Nov, 2047	196.12	440.73	40488.43
Dec, 2047	194.01	442.84	40045.59
Jan, 2048	191.89	444.96	39600.62
Feb, 2048	189.75	447.10	39153.53
Mar, 2048	187.61	449.24	38704.29
Apr, 2048	185.46	451.39	38252.90
May, 2048	183.30	453.55	37799.34
Jun, 2048	181.12	455.73	37343.61
Jul, 2048	178.94	457.91	36885.70
Aug, 2048	176.74	460.11	36425.59
Sep, 2048	174.54	462.31	35963.28
Oct, 2048	172.32	464.53	35498.76
Nov, 2048	170.10	466.75	35032.01
Dec, 2048	167.86	468.99	34563.02
Jan, 2049	165.61	471.24	34091.78
Feb, 2049	163.36	473.49	33618.29
Mar, 2049	161.09	475.76	33142.53
Apr, 2049	158.81	478.04	32664.48
May, 2049	156.52	480.33	32184.15
Jun, 2049	154.22	482.63	31701.52
Jul, 2049	151.90	484.95	31216.57
Aug, 2049	149.58	487.27	30729.30
Sep, 2049	147.24	489.61	30239.69
Oct, 2049	144.90	491.95	29747.74
Nov, 2049	142.54	494.31	29253.43
Dec, 2049	140.17	496.68	28756.76
Jan, 2050	137.79	499.06	28257.70
Feb, 2050	135.40	501.45	27756.25
Mar, 2050	133.00	503.85	27252.40
Apr, 2050	130.58	506.27	26746.13
May, 2050	128.16	508.69	26237.44
Jun, 2050	125.72	511.13	25726.31
Jul, 2050	123.27	513.58	25212.74
Aug, 2050	120.81	516.04	24696.70
Sep, 2050	118.34	518.51	24178.19
Oct, 2050	115.85	521.00	23657.19
Nov, 2050	113.36	523.49	23133.70
Dec, 2050	110.85	526.00	22607.70
Jan, 2051	108.33	528.52	22079.17
Feb, 2051	105.80	531.05	21548.12
Mar, 2051	103.25	533.60	21014.52
Apr, 2051	100.69	536.16	20478.37
May, 2051	98.13	538.72	19939.64
Jun, 2051	95.54	541.31	19398.34
Jul, 2051	92.95	543.90	18854.44
Aug, 2051	90.34	546.51	18307.93
Sep, 2051	87.73	549.12	17758.81
Oct, 2051	85.09	551.76	17207.05
Nov, 2051	82.45	554.40	16652.65
Dec, 2051	79.79	557.06	16095.59
Jan, 2052	77.12	559.73	15535.87
Feb, 2052	74.44	562.41	14973.46
Mar, 2052	71.75	565.10	14408.36
Apr, 2052	69.04	567.81	13840.55
May, 2052	66.32	570.53	13270.02
Jun, 2052	63.59	573.26	12696.75
Jul, 2052	60.84	576.01	12120.74
Aug, 2052	58.08	578.77	11541.97
Sep, 2052	55.31	581.54	10960.43
Oct, 2052	52.52	584.33	10376.10
Nov, 2052	49.72	587.13	9788.96
Dec, 2052	46.91	589.94	9199.02
Jan, 2053	44.08	592.77	8606.25
Feb, 2053	41.24	595.61	8010.64
Mar, 2053	38.38	598.47	7412.17
Apr, 2053	35.52	601.33	6810.84
May, 2053	32.64	604.21	6206.62
Jun, 2053	29.74	607.11	5599.51
Jul, 2053	26.83	610.02	4989.49
Aug, 2053	23.91	612.94	4376.55
Sep, 2053	20.97	615.88	3760.67
Oct, 2053	18.02	618.83	3141.84
Nov, 2053	15.05	621.80	2520.05
Dec, 2053	12.08	624.77	1895.27
Jan, 2054	9.08	627.77	1267.50
Feb, 2054	6.07	630.78	636.73
Mar, 2054	3.05	633.80	2.93