Mortgage Parameters

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

Mortgage Summary

Property Total:	$162,500
Down Payment	$48,750
Mortgage Amount:	$113,750
Mortgage Payment:	$663.81 / month
Estimated Tax:	+ $90.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $754.09 / month
Total Interest Paid:	$125,222.40 over 30 years
Total Tax Paid:	$32,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	545.05	118.76	113631.24
May, 2024	544.48	119.33	113511.92
Jun, 2024	543.91	119.90	113392.02
Jul, 2024	543.34	120.47	113271.54
Aug, 2024	542.76	121.05	113150.49
Sep, 2024	542.18	121.63	113028.86
Oct, 2024	541.60	122.21	112906.65
Nov, 2024	541.01	122.80	112783.85
Dec, 2024	540.42	123.39	112660.46
Jan, 2025	539.83	123.98	112536.48
Feb, 2025	539.24	124.57	112411.91
Mar, 2025	538.64	125.17	112286.74
Apr, 2025	538.04	125.77	112160.97
May, 2025	537.44	126.37	112034.60
Jun, 2025	536.83	126.98	111907.62
Jul, 2025	536.22	127.59	111780.04
Aug, 2025	535.61	128.20	111651.84
Sep, 2025	535.00	128.81	111523.03
Oct, 2025	534.38	129.43	111393.60
Nov, 2025	533.76	130.05	111263.55
Dec, 2025	533.14	130.67	111132.88
Jan, 2026	532.51	131.30	111001.58
Feb, 2026	531.88	131.93	110869.65
Mar, 2026	531.25	132.56	110737.09
Apr, 2026	530.62	133.19	110603.90
May, 2026	529.98	133.83	110470.06
Jun, 2026	529.34	134.47	110335.59
Jul, 2026	528.69	135.12	110200.47
Aug, 2026	528.04	135.77	110064.71
Sep, 2026	527.39	136.42	109928.29
Oct, 2026	526.74	137.07	109791.22
Nov, 2026	526.08	137.73	109653.49
Dec, 2026	525.42	138.39	109515.10
Jan, 2027	524.76	139.05	109376.05
Feb, 2027	524.09	139.72	109236.34
Mar, 2027	523.42	140.39	109095.95
Apr, 2027	522.75	141.06	108954.89
May, 2027	522.08	141.73	108813.16
Jun, 2027	521.40	142.41	108670.75
Jul, 2027	520.71	143.10	108527.65
Aug, 2027	520.03	143.78	108383.87
Sep, 2027	519.34	144.47	108239.40
Oct, 2027	518.65	145.16	108094.23
Nov, 2027	517.95	145.86	107948.38
Dec, 2027	517.25	146.56	107801.82
Jan, 2028	516.55	147.26	107654.56
Feb, 2028	515.84	147.97	107506.59
Mar, 2028	515.14	148.67	107357.92
Apr, 2028	514.42	149.39	107208.53
May, 2028	513.71	150.10	107058.43
Jun, 2028	512.99	150.82	106907.61
Jul, 2028	512.27	151.54	106756.06
Aug, 2028	511.54	152.27	106603.79
Sep, 2028	510.81	153.00	106450.79
Oct, 2028	510.08	153.73	106297.06
Nov, 2028	509.34	154.47	106142.59
Dec, 2028	508.60	155.21	105987.38
Jan, 2029	507.86	155.95	105831.43
Feb, 2029	507.11	156.70	105674.73
Mar, 2029	506.36	157.45	105517.27
Apr, 2029	505.60	158.21	105359.07
May, 2029	504.85	158.96	105200.10
Jun, 2029	504.08	159.73	105040.38
Jul, 2029	503.32	160.49	104879.88
Aug, 2029	502.55	161.26	104718.62
Sep, 2029	501.78	162.03	104556.59
Oct, 2029	501.00	162.81	104393.78
Nov, 2029	500.22	163.59	104230.19
Dec, 2029	499.44	164.37	104065.82
Jan, 2030	498.65	165.16	103900.66
Feb, 2030	497.86	165.95	103734.70
Mar, 2030	497.06	166.75	103567.96
Apr, 2030	496.26	167.55	103400.41
May, 2030	495.46	168.35	103232.06
Jun, 2030	494.65	169.16	103062.90
Jul, 2030	493.84	169.97	102892.94
Aug, 2030	493.03	170.78	102722.15
Sep, 2030	492.21	171.60	102550.56
Oct, 2030	491.39	172.42	102378.13
Nov, 2030	490.56	173.25	102204.89
Dec, 2030	489.73	174.08	102030.81
Jan, 2031	488.90	174.91	101855.89
Feb, 2031	488.06	175.75	101680.14
Mar, 2031	487.22	176.59	101503.55
Apr, 2031	486.37	177.44	101326.11
May, 2031	485.52	178.29	101147.82
Jun, 2031	484.67	179.14	100968.68
Jul, 2031	483.81	180.00	100788.68
Aug, 2031	482.95	180.86	100607.81
Sep, 2031	482.08	181.73	100426.08
Oct, 2031	481.21	182.60	100243.48
Nov, 2031	480.33	183.48	100060.00
Dec, 2031	479.45	184.36	99875.65
Jan, 2032	478.57	185.24	99690.41
Feb, 2032	477.68	186.13	99504.28
Mar, 2032	476.79	187.02	99317.26
Apr, 2032	475.90	187.91	99129.35
May, 2032	474.99	188.82	98940.53
Jun, 2032	474.09	189.72	98750.81
Jul, 2032	473.18	190.63	98560.19
Aug, 2032	472.27	191.54	98368.64
Sep, 2032	471.35	192.46	98176.18
Oct, 2032	470.43	193.38	97982.80
Nov, 2032	469.50	194.31	97788.49
Dec, 2032	468.57	195.24	97593.25
Jan, 2033	467.63	196.18	97397.08
Feb, 2033	466.69	197.12	97199.96
Mar, 2033	465.75	198.06	97001.90
Apr, 2033	464.80	199.01	96802.89
May, 2033	463.85	199.96	96602.93
Jun, 2033	462.89	200.92	96402.01
Jul, 2033	461.93	201.88	96200.12
Aug, 2033	460.96	202.85	95997.27
Sep, 2033	459.99	203.82	95793.45
Oct, 2033	459.01	204.80	95588.65
Nov, 2033	458.03	205.78	95382.87
Dec, 2033	457.04	206.77	95176.10
Jan, 2034	456.05	207.76	94968.34
Feb, 2034	455.06	208.75	94759.59
Mar, 2034	454.06	209.75	94549.84
Apr, 2034	453.05	210.76	94339.08
May, 2034	452.04	211.77	94127.31
Jun, 2034	451.03	212.78	93914.53
Jul, 2034	450.01	213.80	93700.72
Aug, 2034	448.98	214.83	93485.90
Sep, 2034	447.95	215.86	93270.04
Oct, 2034	446.92	216.89	93053.15
Nov, 2034	445.88	217.93	92835.22
Dec, 2034	444.84	218.97	92616.24
Jan, 2035	443.79	220.02	92396.22
Feb, 2035	442.73	221.08	92175.14
Mar, 2035	441.67	222.14	91953.00
Apr, 2035	440.61	223.20	91729.80
May, 2035	439.54	224.27	91505.53
Jun, 2035	438.46	225.35	91280.18
Jul, 2035	437.38	226.43	91053.76
Aug, 2035	436.30	227.51	90826.25
Sep, 2035	435.21	228.60	90597.65
Oct, 2035	434.11	229.70	90367.95
Nov, 2035	433.01	230.80	90137.15
Dec, 2035	431.91	231.90	89905.25
Jan, 2036	430.80	233.01	89672.24
Feb, 2036	429.68	234.13	89438.11
Mar, 2036	428.56	235.25	89202.85
Apr, 2036	427.43	236.38	88966.47
May, 2036	426.30	237.51	88728.96
Jun, 2036	425.16	238.65	88490.31
Jul, 2036	424.02	239.79	88250.52
Aug, 2036	422.87	240.94	88009.57
Sep, 2036	421.71	242.10	87767.48
Oct, 2036	420.55	243.26	87524.22
Nov, 2036	419.39	244.42	87279.80
Dec, 2036	418.22	245.59	87034.20
Jan, 2037	417.04	246.77	86787.43
Feb, 2037	415.86	247.95	86539.48
Mar, 2037	414.67	249.14	86290.34
Apr, 2037	413.47	250.34	86040.00
May, 2037	412.27	251.54	85788.46
Jun, 2037	411.07	252.74	85535.72
Jul, 2037	409.86	253.95	85281.77
Aug, 2037	408.64	255.17	85026.61
Sep, 2037	407.42	256.39	84770.21
Oct, 2037	406.19	257.62	84512.59
Nov, 2037	404.96	258.85	84253.74
Dec, 2037	403.72	260.09	83993.65
Jan, 2038	402.47	261.34	83732.31
Feb, 2038	401.22	262.59	83469.71
Mar, 2038	399.96	263.85	83205.86
Apr, 2038	398.69	265.12	82940.75
May, 2038	397.42	266.39	82674.36
Jun, 2038	396.15	267.66	82406.70
Jul, 2038	394.87	268.94	82137.76
Aug, 2038	393.58	270.23	81867.52
Sep, 2038	392.28	271.53	81595.99
Oct, 2038	390.98	272.83	81323.16
Nov, 2038	389.67	274.14	81049.03
Dec, 2038	388.36	275.45	80773.58
Jan, 2039	387.04	276.77	80496.81
Feb, 2039	385.71	278.10	80218.71
Mar, 2039	384.38	279.43	79939.28
Apr, 2039	383.04	280.77	79658.52
May, 2039	381.70	282.11	79376.40
Jun, 2039	380.35	283.46	79092.94
Jul, 2039	378.99	284.82	78808.12
Aug, 2039	377.62	286.19	78521.93
Sep, 2039	376.25	287.56	78234.37
Oct, 2039	374.87	288.94	77945.43
Nov, 2039	373.49	290.32	77655.11
Dec, 2039	372.10	291.71	77363.40
Jan, 2040	370.70	293.11	77070.29
Feb, 2040	369.30	294.51	76775.77
Mar, 2040	367.88	295.93	76479.85
Apr, 2040	366.47	297.34	76182.50
May, 2040	365.04	298.77	75883.73
Jun, 2040	363.61	300.20	75583.53
Jul, 2040	362.17	301.64	75281.89
Aug, 2040	360.73	303.08	74978.81
Sep, 2040	359.27	304.54	74674.27
Oct, 2040	357.81	306.00	74368.28
Nov, 2040	356.35	307.46	74060.82
Dec, 2040	354.87	308.94	73751.88
Jan, 2041	353.39	310.42	73441.46
Feb, 2041	351.91	311.90	73129.56
Mar, 2041	350.41	313.40	72816.16
Apr, 2041	348.91	314.90	72501.26
May, 2041	347.40	316.41	72184.86
Jun, 2041	345.89	317.92	71866.93
Jul, 2041	344.36	319.45	71547.48
Aug, 2041	342.83	320.98	71226.51
Sep, 2041	341.29	322.52	70903.99
Oct, 2041	339.75	324.06	70579.93
Nov, 2041	338.20	325.61	70254.31
Dec, 2041	336.64	327.17	69927.14
Jan, 2042	335.07	328.74	69598.40
Feb, 2042	333.49	330.32	69268.08
Mar, 2042	331.91	331.90	68936.18
Apr, 2042	330.32	333.49	68602.69
May, 2042	328.72	335.09	68267.60
Jun, 2042	327.12	336.69	67930.90
Jul, 2042	325.50	338.31	67592.60
Aug, 2042	323.88	339.93	67252.67
Sep, 2042	322.25	341.56	66911.11
Oct, 2042	320.62	343.19	66567.92
Nov, 2042	318.97	344.84	66223.08
Dec, 2042	317.32	346.49	65876.59
Jan, 2043	315.66	348.15	65528.43
Feb, 2043	313.99	349.82	65178.62
Mar, 2043	312.31	351.50	64827.12
Apr, 2043	310.63	353.18	64473.94
May, 2043	308.94	354.87	64119.07
Jun, 2043	307.24	356.57	63762.49
Jul, 2043	305.53	358.28	63404.21
Aug, 2043	303.81	360.00	63044.21
Sep, 2043	302.09	361.72	62682.49
Oct, 2043	300.35	363.46	62319.04
Nov, 2043	298.61	365.20	61953.84
Dec, 2043	296.86	366.95	61586.89
Jan, 2044	295.10	368.71	61218.18
Feb, 2044	293.34	370.47	60847.71
Mar, 2044	291.56	372.25	60475.46
Apr, 2044	289.78	374.03	60101.43
May, 2044	287.99	375.82	59725.61
Jun, 2044	286.19	377.62	59347.98
Jul, 2044	284.38	379.43	58968.55
Aug, 2044	282.56	381.25	58587.30
Sep, 2044	280.73	383.08	58204.22
Oct, 2044	278.90	384.91	57819.30
Nov, 2044	277.05	386.76	57432.54
Dec, 2044	275.20	388.61	57043.93
Jan, 2045	273.34	390.47	56653.46
Feb, 2045	271.46	392.35	56261.11
Mar, 2045	269.58	394.23	55866.88
Apr, 2045	267.70	396.11	55470.77
May, 2045	265.80	398.01	55072.76
Jun, 2045	263.89	399.92	54672.84
Jul, 2045	261.97	401.84	54271.00
Aug, 2045	260.05	403.76	53867.24
Sep, 2045	258.11	405.70	53461.54
Oct, 2045	256.17	407.64	53053.90
Nov, 2045	254.22	409.59	52644.31
Dec, 2045	252.25	411.56	52232.75
Jan, 2046	250.28	413.53	51819.23
Feb, 2046	248.30	415.51	51403.72
Mar, 2046	246.31	417.50	50986.22
Apr, 2046	244.31	419.50	50566.71
May, 2046	242.30	421.51	50145.20
Jun, 2046	240.28	423.53	49721.67
Jul, 2046	238.25	425.56	49296.11
Aug, 2046	236.21	427.60	48868.51
Sep, 2046	234.16	429.65	48438.86
Oct, 2046	232.10	431.71	48007.16
Nov, 2046	230.03	433.78	47573.38
Dec, 2046	227.96	435.85	47137.53
Jan, 2047	225.87	437.94	46699.59
Feb, 2047	223.77	440.04	46259.54
Mar, 2047	221.66	442.15	45817.39
Apr, 2047	219.54	444.27	45373.13
May, 2047	217.41	446.40	44926.73
Jun, 2047	215.27	448.54	44478.19
Jul, 2047	213.12	450.69	44027.51
Aug, 2047	210.97	452.84	43574.66
Sep, 2047	208.80	455.01	43119.65
Oct, 2047	206.61	457.20	42662.45
Nov, 2047	204.42	459.39	42203.07
Dec, 2047	202.22	461.59	41741.48
Jan, 2048	200.01	463.80	41277.68
Feb, 2048	197.79	466.02	40811.66
Mar, 2048	195.56	468.25	40343.41
Apr, 2048	193.31	470.50	39872.91
May, 2048	191.06	472.75	39400.16
Jun, 2048	188.79	475.02	38925.14
Jul, 2048	186.52	477.29	38447.84
Aug, 2048	184.23	479.58	37968.26
Sep, 2048	181.93	481.88	37486.39
Oct, 2048	179.62	484.19	37002.20
Nov, 2048	177.30	486.51	36515.69
Dec, 2048	174.97	488.84	36026.85
Jan, 2049	172.63	491.18	35535.67
Feb, 2049	170.28	493.53	35042.13
Mar, 2049	167.91	495.90	34546.23
Apr, 2049	165.53	498.28	34047.96
May, 2049	163.15	500.66	33547.30
Jun, 2049	160.75	503.06	33044.23
Jul, 2049	158.34	505.47	32538.76
Aug, 2049	155.91	507.90	32030.86
Sep, 2049	153.48	510.33	31520.54
Oct, 2049	151.04	512.77	31007.76
Nov, 2049	148.58	515.23	30492.53
Dec, 2049	146.11	517.70	29974.83
Jan, 2050	143.63	520.18	29454.65
Feb, 2050	141.14	522.67	28931.98
Mar, 2050	138.63	525.18	28406.80
Apr, 2050	136.12	527.69	27879.10
May, 2050	133.59	530.22	27348.88
Jun, 2050	131.05	532.76	26816.12
Jul, 2050	128.49	535.32	26280.80
Aug, 2050	125.93	537.88	25742.92
Sep, 2050	123.35	540.46	25202.46
Oct, 2050	120.76	543.05	24659.42
Nov, 2050	118.16	545.65	24113.76
Dec, 2050	115.55	548.26	23565.50
Jan, 2051	112.92	550.89	23014.61
Feb, 2051	110.28	553.53	22461.08
Mar, 2051	107.63	556.18	21904.89
Apr, 2051	104.96	558.85	21346.04
May, 2051	102.28	561.53	20784.52
Jun, 2051	99.59	564.22	20220.30
Jul, 2051	96.89	566.92	19653.38
Aug, 2051	94.17	569.64	19083.74
Sep, 2051	91.44	572.37	18511.37
Oct, 2051	88.70	575.11	17936.26
Nov, 2051	85.94	577.87	17358.40
Dec, 2051	83.18	580.63	16777.76
Jan, 2052	80.39	583.42	16194.35
Feb, 2052	77.60	586.21	15608.13
Mar, 2052	74.79	589.02	15019.11
Apr, 2052	71.97	591.84	14427.27
May, 2052	69.13	594.68	13832.59
Jun, 2052	66.28	597.53	13235.06
Jul, 2052	63.42	600.39	12634.67
Aug, 2052	60.54	603.27	12031.40
Sep, 2052	57.65	606.16	11425.24
Oct, 2052	54.75	609.06	10816.18
Nov, 2052	51.83	611.98	10204.20
Dec, 2052	48.90	614.91	9589.28
Jan, 2053	45.95	617.86	8971.42
Feb, 2053	42.99	620.82	8350.60
Mar, 2053	40.01	623.80	7726.80
Apr, 2053	37.02	626.79	7100.01
May, 2053	34.02	629.79	6470.23
Jun, 2053	31.00	632.81	5837.42
Jul, 2053	27.97	635.84	5201.58
Aug, 2053	24.92	638.89	4562.69
Sep, 2053	21.86	641.95	3920.75
Oct, 2053	18.79	645.02	3275.72
Nov, 2053	15.70	648.11	2627.61
Dec, 2053	12.59	651.22	1976.39
Jan, 2054	9.47	654.34	1322.05
Feb, 2054	6.33	657.48	664.58
Mar, 2054	3.18	660.63	3.95