Mortgage Parameters

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

Mortgage Summary

Property Total:	$214,500
Down Payment	$64,350
Mortgage Amount:	$150,150
Mortgage Payment:	$876.23 / month
Estimated Tax:	+ $119.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $995.40 / month
Total Interest Paid:	$165,294.00 over 30 years
Total Tax Paid:	$42,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	719.47	156.76	149993.24
May, 2024	718.72	157.51	149835.73
Jun, 2024	717.96	158.27	149677.46
Jul, 2024	717.20	159.03	149518.43
Aug, 2024	716.44	159.79	149358.65
Sep, 2024	715.68	160.55	149198.09
Oct, 2024	714.91	161.32	149036.77
Nov, 2024	714.13	162.10	148874.68
Dec, 2024	713.36	162.87	148711.80
Jan, 2025	712.58	163.65	148548.15
Feb, 2025	711.79	164.44	148383.71
Mar, 2025	711.01	165.22	148218.49
Apr, 2025	710.21	166.02	148052.47
May, 2025	709.42	166.81	147885.66
Jun, 2025	708.62	167.61	147718.05
Jul, 2025	707.82	168.41	147549.63
Aug, 2025	707.01	169.22	147380.41
Sep, 2025	706.20	170.03	147210.38
Oct, 2025	705.38	170.85	147039.53
Nov, 2025	704.56	171.67	146867.87
Dec, 2025	703.74	172.49	146695.38
Jan, 2026	702.92	173.31	146522.07
Feb, 2026	702.08	174.15	146347.92
Mar, 2026	701.25	174.98	146172.94
Apr, 2026	700.41	175.82	145997.12
May, 2026	699.57	176.66	145820.46
Jun, 2026	698.72	177.51	145642.96
Jul, 2026	697.87	178.36	145464.60
Aug, 2026	697.02	179.21	145285.39
Sep, 2026	696.16	180.07	145105.32
Oct, 2026	695.30	180.93	144924.38
Nov, 2026	694.43	181.80	144742.58
Dec, 2026	693.56	182.67	144559.91
Jan, 2027	692.68	183.55	144376.36
Feb, 2027	691.80	184.43	144191.94
Mar, 2027	690.92	185.31	144006.63
Apr, 2027	690.03	186.20	143820.43
May, 2027	689.14	187.09	143633.34
Jun, 2027	688.24	187.99	143445.35
Jul, 2027	687.34	188.89	143256.46
Aug, 2027	686.44	189.79	143066.67
Sep, 2027	685.53	190.70	142875.97
Oct, 2027	684.61	191.62	142684.35
Nov, 2027	683.70	192.53	142491.82
Dec, 2027	682.77	193.46	142298.36
Jan, 2028	681.85	194.38	142103.98
Feb, 2028	680.91	195.32	141908.66
Mar, 2028	679.98	196.25	141712.41
Apr, 2028	679.04	197.19	141515.22
May, 2028	678.09	198.14	141317.08
Jun, 2028	677.14	199.09	141118.00
Jul, 2028	676.19	200.04	140917.96
Aug, 2028	675.23	201.00	140716.96
Sep, 2028	674.27	201.96	140515.00
Oct, 2028	673.30	202.93	140312.07
Nov, 2028	672.33	203.90	140108.17
Dec, 2028	671.35	204.88	139903.29
Jan, 2029	670.37	205.86	139697.43
Feb, 2029	669.38	206.85	139490.58
Mar, 2029	668.39	207.84	139282.75
Apr, 2029	667.40	208.83	139073.91
May, 2029	666.40	209.83	138864.08
Jun, 2029	665.39	210.84	138653.24
Jul, 2029	664.38	211.85	138441.39
Aug, 2029	663.36	212.87	138228.52
Sep, 2029	662.35	213.88	138014.64
Oct, 2029	661.32	214.91	137799.73
Nov, 2029	660.29	215.94	137583.79
Dec, 2029	659.26	216.97	137366.81
Jan, 2030	658.22	218.01	137148.80
Feb, 2030	657.17	219.06	136929.74
Mar, 2030	656.12	220.11	136709.63
Apr, 2030	655.07	221.16	136488.47
May, 2030	654.01	222.22	136266.25
Jun, 2030	652.94	223.29	136042.96
Jul, 2030	651.87	224.36	135818.60
Aug, 2030	650.80	225.43	135593.17
Sep, 2030	649.72	226.51	135366.66
Oct, 2030	648.63	227.60	135139.06
Nov, 2030	647.54	228.69	134910.37
Dec, 2030	646.45	229.78	134680.59
Jan, 2031	645.34	230.89	134449.70
Feb, 2031	644.24	231.99	134217.71
Mar, 2031	643.13	233.10	133984.61
Apr, 2031	642.01	234.22	133750.38
May, 2031	640.89	235.34	133515.04
Jun, 2031	639.76	236.47	133278.57
Jul, 2031	638.63	237.60	133040.97
Aug, 2031	637.49	238.74	132802.23
Sep, 2031	636.34	239.89	132562.34
Oct, 2031	635.19	241.04	132321.30
Nov, 2031	634.04	242.19	132079.11
Dec, 2031	632.88	243.35	131835.76
Jan, 2032	631.71	244.52	131591.25
Feb, 2032	630.54	245.69	131345.56
Mar, 2032	629.36	246.87	131098.69
Apr, 2032	628.18	248.05	130850.64
May, 2032	626.99	249.24	130601.41
Jun, 2032	625.80	250.43	130350.97
Jul, 2032	624.60	251.63	130099.34
Aug, 2032	623.39	252.84	129846.51
Sep, 2032	622.18	254.05	129592.46
Oct, 2032	620.96	255.27	129337.19
Nov, 2032	619.74	256.49	129080.70
Dec, 2032	618.51	257.72	128822.98
Jan, 2033	617.28	258.95	128564.03
Feb, 2033	616.04	260.19	128303.84
Mar, 2033	614.79	261.44	128042.39
Apr, 2033	613.54	262.69	127779.70
May, 2033	612.28	263.95	127515.75
Jun, 2033	611.01	265.22	127250.53
Jul, 2033	609.74	266.49	126984.04
Aug, 2033	608.47	267.76	126716.28
Sep, 2033	607.18	269.05	126447.23
Oct, 2033	605.89	270.34	126176.89
Nov, 2033	604.60	271.63	125905.26
Dec, 2033	603.30	272.93	125632.33
Jan, 2034	601.99	274.24	125358.09
Feb, 2034	600.67	275.56	125082.53
Mar, 2034	599.35	276.88	124805.65
Apr, 2034	598.03	278.20	124527.45
May, 2034	596.69	279.54	124247.92
Jun, 2034	595.35	280.88	123967.04
Jul, 2034	594.01	282.22	123684.82
Aug, 2034	592.66	283.57	123401.25
Sep, 2034	591.30	284.93	123116.31
Oct, 2034	589.93	286.30	122830.02
Nov, 2034	588.56	287.67	122542.35
Dec, 2034	587.18	289.05	122253.30
Jan, 2035	585.80	290.43	121962.86
Feb, 2035	584.41	291.82	121671.04
Mar, 2035	583.01	293.22	121377.82
Apr, 2035	581.60	294.63	121083.19
May, 2035	580.19	296.04	120787.15
Jun, 2035	578.77	297.46	120489.69
Jul, 2035	577.35	298.88	120190.81
Aug, 2035	575.91	300.32	119890.49
Sep, 2035	574.48	301.75	119588.74
Oct, 2035	573.03	303.20	119285.54
Nov, 2035	571.58	304.65	118980.88
Dec, 2035	570.12	306.11	118674.77
Jan, 2036	568.65	307.58	118367.19
Feb, 2036	567.18	309.05	118058.14
Mar, 2036	565.70	310.53	117747.60
Apr, 2036	564.21	312.02	117435.58
May, 2036	562.71	313.52	117122.06
Jun, 2036	561.21	315.02	116807.04
Jul, 2036	559.70	316.53	116490.51
Aug, 2036	558.18	318.05	116172.46
Sep, 2036	556.66	319.57	115852.89
Oct, 2036	555.13	321.10	115531.79
Nov, 2036	553.59	322.64	115209.15
Dec, 2036	552.04	324.19	114884.97
Jan, 2037	550.49	325.74	114559.23
Feb, 2037	548.93	327.30	114231.93
Mar, 2037	547.36	328.87	113903.06
Apr, 2037	545.79	330.44	113572.61
May, 2037	544.20	332.03	113240.59
Jun, 2037	542.61	333.62	112906.97
Jul, 2037	541.01	335.22	112571.75
Aug, 2037	539.41	336.82	112234.93
Sep, 2037	537.79	338.44	111896.49
Oct, 2037	536.17	340.06	111556.43
Nov, 2037	534.54	341.69	111214.74
Dec, 2037	532.90	343.33	110871.41
Jan, 2038	531.26	344.97	110526.44
Feb, 2038	529.61	346.62	110179.82
Mar, 2038	527.94	348.29	109831.53
Apr, 2038	526.28	349.95	109481.58
May, 2038	524.60	351.63	109129.95
Jun, 2038	522.91	353.32	108776.63
Jul, 2038	521.22	355.01	108421.62
Aug, 2038	519.52	356.71	108064.91
Sep, 2038	517.81	358.42	107706.50
Oct, 2038	516.09	360.14	107346.36
Nov, 2038	514.37	361.86	106984.50
Dec, 2038	512.63	363.60	106620.90
Jan, 2039	510.89	365.34	106255.56
Feb, 2039	509.14	367.09	105888.47
Mar, 2039	507.38	368.85	105519.63
Apr, 2039	505.61	370.62	105149.01
May, 2039	503.84	372.39	104776.62
Jun, 2039	502.05	374.18	104402.45
Jul, 2039	500.26	375.97	104026.48
Aug, 2039	498.46	377.77	103648.71
Sep, 2039	496.65	379.58	103269.13
Oct, 2039	494.83	381.40	102887.73
Nov, 2039	493.00	383.23	102504.50
Dec, 2039	491.17	385.06	102119.44
Jan, 2040	489.32	386.91	101732.53
Feb, 2040	487.47	388.76	101343.77
Mar, 2040	485.61	390.62	100953.15
Apr, 2040	483.73	392.50	100560.65
May, 2040	481.85	394.38	100166.27
Jun, 2040	479.96	396.27	99770.01
Jul, 2040	478.06	398.17	99371.84
Aug, 2040	476.16	400.07	98971.77
Sep, 2040	474.24	401.99	98569.78
Oct, 2040	472.31	403.92	98165.86
Nov, 2040	470.38	405.85	97760.01
Dec, 2040	468.43	407.80	97352.21
Jan, 2041	466.48	409.75	96942.46
Feb, 2041	464.52	411.71	96530.75
Mar, 2041	462.54	413.69	96117.06
Apr, 2041	460.56	415.67	95701.39
May, 2041	458.57	417.66	95283.73
Jun, 2041	456.57	419.66	94864.07
Jul, 2041	454.56	421.67	94442.40
Aug, 2041	452.54	423.69	94018.70
Sep, 2041	450.51	425.72	93592.98
Oct, 2041	448.47	427.76	93165.21
Nov, 2041	446.42	429.81	92735.40
Dec, 2041	444.36	431.87	92303.53
Jan, 2042	442.29	433.94	91869.59
Feb, 2042	440.21	436.02	91433.56
Mar, 2042	438.12	438.11	90995.45
Apr, 2042	436.02	440.21	90555.24
May, 2042	433.91	442.32	90112.92
Jun, 2042	431.79	444.44	89668.49
Jul, 2042	429.66	446.57	89221.92
Aug, 2042	427.52	448.71	88773.21
Sep, 2042	425.37	450.86	88322.35
Oct, 2042	423.21	453.02	87869.33
Nov, 2042	421.04	455.19	87414.14
Dec, 2042	418.86	457.37	86956.77
Jan, 2043	416.67	459.56	86497.21
Feb, 2043	414.47	461.76	86035.44
Mar, 2043	412.25	463.98	85571.47
Apr, 2043	410.03	466.20	85105.27
May, 2043	407.80	468.43	84636.83
Jun, 2043	405.55	470.68	84166.16
Jul, 2043	403.30	472.93	83693.22
Aug, 2043	401.03	475.20	83218.02
Sep, 2043	398.75	477.48	82740.54
Oct, 2043	396.47	479.76	82260.78
Nov, 2043	394.17	482.06	81778.72
Dec, 2043	391.86	484.37	81294.34
Jan, 2044	389.54	486.69	80807.65
Feb, 2044	387.20	489.03	80318.62
Mar, 2044	384.86	491.37	79827.25
Apr, 2044	382.51	493.72	79333.53
May, 2044	380.14	496.09	78837.44
Jun, 2044	377.76	498.47	78338.97
Jul, 2044	375.37	500.86	77838.11
Aug, 2044	372.97	503.26	77334.86
Sep, 2044	370.56	505.67	76829.19
Oct, 2044	368.14	508.09	76321.10
Nov, 2044	365.71	510.52	75810.58
Dec, 2044	363.26	512.97	75297.60
Jan, 2045	360.80	515.43	74782.18
Feb, 2045	358.33	517.90	74264.28
Mar, 2045	355.85	520.38	73743.90
Apr, 2045	353.36	522.87	73221.02
May, 2045	350.85	525.38	72695.64
Jun, 2045	348.33	527.90	72167.75
Jul, 2045	345.80	530.43	71637.32
Aug, 2045	343.26	532.97	71104.35
Sep, 2045	340.71	535.52	70568.83
Oct, 2045	338.14	538.09	70030.74
Nov, 2045	335.56	540.67	69490.08
Dec, 2045	332.97	543.26	68946.82
Jan, 2046	330.37	545.86	68400.96
Feb, 2046	327.75	548.48	67852.49
Mar, 2046	325.13	551.10	67301.38
Apr, 2046	322.49	553.74	66747.64
May, 2046	319.83	556.40	66191.24
Jun, 2046	317.17	559.06	65632.18
Jul, 2046	314.49	561.74	65070.43
Aug, 2046	311.80	564.43	64506.00
Sep, 2046	309.09	567.14	63938.86
Oct, 2046	306.37	569.86	63369.01
Nov, 2046	303.64	572.59	62796.42
Dec, 2046	300.90	575.33	62221.09
Jan, 2047	298.14	578.09	61643.00
Feb, 2047	295.37	580.86	61062.14
Mar, 2047	292.59	583.64	60478.50
Apr, 2047	289.79	586.44	59892.07
May, 2047	286.98	589.25	59302.82
Jun, 2047	284.16	592.07	58710.75
Jul, 2047	281.32	594.91	58115.84
Aug, 2047	278.47	597.76	57518.08
Sep, 2047	275.61	600.62	56917.46
Oct, 2047	272.73	603.50	56313.96
Nov, 2047	269.84	606.39	55707.57
Dec, 2047	266.93	609.30	55098.27
Jan, 2048	264.01	612.22	54486.05
Feb, 2048	261.08	615.15	53870.90
Mar, 2048	258.13	618.10	53252.80
Apr, 2048	255.17	621.06	52631.74
May, 2048	252.19	624.04	52007.70
Jun, 2048	249.20	627.03	51380.68
Jul, 2048	246.20	630.03	50750.65
Aug, 2048	243.18	633.05	50117.60
Sep, 2048	240.15	636.08	49481.51
Oct, 2048	237.10	639.13	48842.38
Nov, 2048	234.04	642.19	48200.19
Dec, 2048	230.96	645.27	47554.92
Jan, 2049	227.87	648.36	46906.56
Feb, 2049	224.76	651.47	46255.09
Mar, 2049	221.64	654.59	45600.50
Apr, 2049	218.50	657.73	44942.77
May, 2049	215.35	660.88	44281.89
Jun, 2049	212.18	664.05	43617.84
Jul, 2049	209.00	667.23	42950.62
Aug, 2049	205.81	670.42	42280.19
Sep, 2049	202.59	673.64	41606.55
Oct, 2049	199.36	676.87	40929.69
Nov, 2049	196.12	680.11	40249.58
Dec, 2049	192.86	683.37	39566.21
Jan, 2050	189.59	686.64	38879.57
Feb, 2050	186.30	689.93	38189.64
Mar, 2050	182.99	693.24	37496.40
Apr, 2050	179.67	696.56	36799.84
May, 2050	176.33	699.90	36099.94
Jun, 2050	172.98	703.25	35396.69
Jul, 2050	169.61	706.62	34690.07
Aug, 2050	166.22	710.01	33980.06
Sep, 2050	162.82	713.41	33266.66
Oct, 2050	159.40	716.83	32549.83
Nov, 2050	155.97	720.26	31829.57
Dec, 2050	152.52	723.71	31105.85
Jan, 2051	149.05	727.18	30378.67
Feb, 2051	145.56	730.67	29648.01
Mar, 2051	142.06	734.17	28913.84
Apr, 2051	138.55	737.68	28176.15
May, 2051	135.01	741.22	27434.94
Jun, 2051	131.46	744.77	26690.16
Jul, 2051	127.89	748.34	25941.82
Aug, 2051	124.30	751.93	25189.90
Sep, 2051	120.70	755.53	24434.37
Oct, 2051	117.08	759.15	23675.22
Nov, 2051	113.44	762.79	22912.44
Dec, 2051	109.79	766.44	22145.99
Jan, 2052	106.12	770.11	21375.88
Feb, 2052	102.43	773.80	20602.08
Mar, 2052	98.72	777.51	19824.57
Apr, 2052	94.99	781.24	19043.33
May, 2052	91.25	784.98	18258.35
Jun, 2052	87.49	788.74	17469.61
Jul, 2052	83.71	792.52	16677.08
Aug, 2052	79.91	796.32	15880.76
Sep, 2052	76.10	800.13	15080.63
Oct, 2052	72.26	803.97	14276.66
Nov, 2052	68.41	807.82	13468.84
Dec, 2052	64.54	811.69	12657.15
Jan, 2053	60.65	815.58	11841.57
Feb, 2053	56.74	819.49	11022.08
Mar, 2053	52.81	823.42	10198.66
Apr, 2053	48.87	827.36	9371.30
May, 2053	44.90	831.33	8539.98
Jun, 2053	40.92	835.31	7704.67
Jul, 2053	36.92	839.31	6865.35
Aug, 2053	32.90	843.33	6022.02
Sep, 2053	28.86	847.37	5174.65
Oct, 2053	24.80	851.43	4323.21
Nov, 2053	20.72	855.51	3467.70
Dec, 2053	16.62	859.61	2608.08
Jan, 2054	12.50	863.73	1744.35
Feb, 2054	8.36	867.87	876.48
Mar, 2054	4.20	872.03	4.45