Mortgage Parameters

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

Mortgage Summary

Property Total:	$171,000
Down Payment	$51,300
Mortgage Amount:	$119,700
Mortgage Payment:	$698.54 / month
Estimated Tax:	+ $95.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $793.54 / month
Total Interest Paid:	$131,774.40 over 30 years
Total Tax Paid:	$34,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	573.56	124.98	119575.02
May, 2024	572.96	125.58	119449.45
Jun, 2024	572.36	126.18	119323.27
Jul, 2024	571.76	126.78	119196.49
Aug, 2024	571.15	127.39	119069.10
Sep, 2024	570.54	128.00	118941.09
Oct, 2024	569.93	128.61	118812.48
Nov, 2024	569.31	129.23	118683.25
Dec, 2024	568.69	129.85	118553.40
Jan, 2025	568.07	130.47	118422.93
Feb, 2025	567.44	131.10	118291.83
Mar, 2025	566.82	131.72	118160.11
Apr, 2025	566.18	132.36	118027.75
May, 2025	565.55	132.99	117894.76
Jun, 2025	564.91	133.63	117761.13
Jul, 2025	564.27	134.27	117626.87
Aug, 2025	563.63	134.91	117491.95
Sep, 2025	562.98	135.56	117356.40
Oct, 2025	562.33	136.21	117220.19
Nov, 2025	561.68	136.86	117083.33
Dec, 2025	561.02	137.52	116945.81
Jan, 2026	560.37	138.17	116807.64
Feb, 2026	559.70	138.84	116668.80
Mar, 2026	559.04	139.50	116529.30
Apr, 2026	558.37	140.17	116389.13
May, 2026	557.70	140.84	116248.29
Jun, 2026	557.02	141.52	116106.77
Jul, 2026	556.34	142.20	115964.58
Aug, 2026	555.66	142.88	115821.70
Sep, 2026	554.98	143.56	115678.14
Oct, 2026	554.29	144.25	115533.89
Nov, 2026	553.60	144.94	115388.95
Dec, 2026	552.91	145.63	115243.31
Jan, 2027	552.21	146.33	115096.98
Feb, 2027	551.51	147.03	114949.95
Mar, 2027	550.80	147.74	114802.21
Apr, 2027	550.09	148.45	114653.76
May, 2027	549.38	149.16	114504.61
Jun, 2027	548.67	149.87	114354.74
Jul, 2027	547.95	150.59	114204.14
Aug, 2027	547.23	151.31	114052.83
Sep, 2027	546.50	152.04	113900.80
Oct, 2027	545.77	152.77	113748.03
Nov, 2027	545.04	153.50	113594.53
Dec, 2027	544.31	154.23	113440.30
Jan, 2028	543.57	154.97	113285.33
Feb, 2028	542.83	155.71	113129.61
Mar, 2028	542.08	156.46	112973.15
Apr, 2028	541.33	157.21	112815.94
May, 2028	540.58	157.96	112657.98
Jun, 2028	539.82	158.72	112499.26
Jul, 2028	539.06	159.48	112339.78
Aug, 2028	538.29	160.25	112179.53
Sep, 2028	537.53	161.01	112018.52
Oct, 2028	536.76	161.78	111856.74
Nov, 2028	535.98	162.56	111694.18
Dec, 2028	535.20	163.34	111530.84
Jan, 2029	534.42	164.12	111366.72
Feb, 2029	533.63	164.91	111201.81
Mar, 2029	532.84	165.70	111036.11
Apr, 2029	532.05	166.49	110869.62
May, 2029	531.25	167.29	110702.33
Jun, 2029	530.45	168.09	110534.24
Jul, 2029	529.64	168.90	110365.34
Aug, 2029	528.83	169.71	110195.63
Sep, 2029	528.02	170.52	110025.11
Oct, 2029	527.20	171.34	109853.78
Nov, 2029	526.38	172.16	109681.62
Dec, 2029	525.56	172.98	109508.64
Jan, 2030	524.73	173.81	109334.83
Feb, 2030	523.90	174.64	109160.18
Mar, 2030	523.06	175.48	108984.70
Apr, 2030	522.22	176.32	108808.38
May, 2030	521.37	177.17	108631.21
Jun, 2030	520.52	178.02	108453.20
Jul, 2030	519.67	178.87	108274.33
Aug, 2030	518.81	179.73	108094.61
Sep, 2030	517.95	180.59	107914.02
Oct, 2030	517.09	181.45	107732.57
Nov, 2030	516.22	182.32	107550.24
Dec, 2030	515.34	183.20	107367.05
Jan, 2031	514.47	184.07	107182.98
Feb, 2031	513.59	184.95	106998.02
Mar, 2031	512.70	185.84	106812.18
Apr, 2031	511.81	186.73	106625.45
May, 2031	510.91	187.63	106437.82
Jun, 2031	510.01	188.53	106249.30
Jul, 2031	509.11	189.43	106059.87
Aug, 2031	508.20	190.34	105869.53
Sep, 2031	507.29	191.25	105678.28
Oct, 2031	506.38	192.16	105486.12
Nov, 2031	505.45	193.09	105293.03
Dec, 2031	504.53	194.01	105099.02
Jan, 2032	503.60	194.94	104904.08
Feb, 2032	502.67	195.87	104708.21
Mar, 2032	501.73	196.81	104511.39
Apr, 2032	500.78	197.76	104313.64
May, 2032	499.84	198.70	104114.93
Jun, 2032	498.88	199.66	103915.28
Jul, 2032	497.93	200.61	103714.67
Aug, 2032	496.97	201.57	103513.09
Sep, 2032	496.00	202.54	103310.55
Oct, 2032	495.03	203.51	103107.04
Nov, 2032	494.05	204.49	102902.56
Dec, 2032	493.07	205.47	102697.09
Jan, 2033	492.09	206.45	102490.64
Feb, 2033	491.10	207.44	102283.20
Mar, 2033	490.11	208.43	102074.77
Apr, 2033	489.11	209.43	101865.34
May, 2033	488.10	210.44	101654.90
Jun, 2033	487.10	211.44	101443.46
Jul, 2033	486.08	212.46	101231.00
Aug, 2033	485.07	213.47	101017.53
Sep, 2033	484.04	214.50	100803.03
Oct, 2033	483.01	215.53	100587.50
Nov, 2033	481.98	216.56	100370.95
Dec, 2033	480.94	217.60	100153.35
Jan, 2034	479.90	218.64	99934.71
Feb, 2034	478.85	219.69	99715.02
Mar, 2034	477.80	220.74	99494.29
Apr, 2034	476.74	221.80	99272.49
May, 2034	475.68	222.86	99049.63
Jun, 2034	474.61	223.93	98825.70
Jul, 2034	473.54	225.00	98600.70
Aug, 2034	472.46	226.08	98374.62
Sep, 2034	471.38	227.16	98147.46
Oct, 2034	470.29	228.25	97919.21
Nov, 2034	469.20	229.34	97689.87
Dec, 2034	468.10	230.44	97459.43
Jan, 2035	466.99	231.55	97227.88
Feb, 2035	465.88	232.66	96995.22
Mar, 2035	464.77	233.77	96761.45
Apr, 2035	463.65	234.89	96526.56
May, 2035	462.52	236.02	96290.54
Jun, 2035	461.39	237.15	96053.40
Jul, 2035	460.26	238.28	95815.11
Aug, 2035	459.11	239.43	95575.69
Sep, 2035	457.97	240.57	95335.11
Oct, 2035	456.81	241.73	95093.39
Nov, 2035	455.66	242.88	94850.50
Dec, 2035	454.49	244.05	94606.45
Jan, 2036	453.32	245.22	94361.24
Feb, 2036	452.15	246.39	94114.84
Mar, 2036	450.97	247.57	93867.27
Apr, 2036	449.78	248.76	93618.51
May, 2036	448.59	249.95	93368.56
Jun, 2036	447.39	251.15	93117.41
Jul, 2036	446.19	252.35	92865.06
Aug, 2036	444.98	253.56	92611.50
Sep, 2036	443.76	254.78	92356.72
Oct, 2036	442.54	256.00	92100.72
Nov, 2036	441.32	257.22	91843.50
Dec, 2036	440.08	258.46	91585.04
Jan, 2037	438.84	259.70	91325.35
Feb, 2037	437.60	260.94	91064.41
Mar, 2037	436.35	262.19	90802.22
Apr, 2037	435.09	263.45	90538.77
May, 2037	433.83	264.71	90274.06
Jun, 2037	432.56	265.98	90008.09
Jul, 2037	431.29	267.25	89740.84
Aug, 2037	430.01	268.53	89472.31
Sep, 2037	428.72	269.82	89202.49
Oct, 2037	427.43	271.11	88931.38
Nov, 2037	426.13	272.41	88658.96
Dec, 2037	424.82	273.72	88385.25
Jan, 2038	423.51	275.03	88110.22
Feb, 2038	422.19	276.35	87833.88
Mar, 2038	420.87	277.67	87556.21
Apr, 2038	419.54	279.00	87277.21
May, 2038	418.20	280.34	86996.87
Jun, 2038	416.86	281.68	86715.19
Jul, 2038	415.51	283.03	86432.16
Aug, 2038	414.15	284.39	86147.77
Sep, 2038	412.79	285.75	85862.03
Oct, 2038	411.42	287.12	85574.91
Nov, 2038	410.05	288.49	85286.41
Dec, 2038	408.66	289.88	84996.54
Jan, 2039	407.28	291.26	84705.27
Feb, 2039	405.88	292.66	84412.61
Mar, 2039	404.48	294.06	84118.55
Apr, 2039	403.07	295.47	83823.08
May, 2039	401.65	296.89	83526.19
Jun, 2039	400.23	298.31	83227.88
Jul, 2039	398.80	299.74	82928.14
Aug, 2039	397.36	301.18	82626.96
Sep, 2039	395.92	302.62	82324.35
Oct, 2039	394.47	304.07	82020.28
Nov, 2039	393.01	305.53	81714.75
Dec, 2039	391.55	306.99	81407.76
Jan, 2040	390.08	308.46	81099.30
Feb, 2040	388.60	309.94	80789.36
Mar, 2040	387.12	311.42	80477.94
Apr, 2040	385.62	312.92	80165.02
May, 2040	384.12	314.42	79850.60
Jun, 2040	382.62	315.92	79534.68
Jul, 2040	381.10	317.44	79217.24
Aug, 2040	379.58	318.96	78898.29
Sep, 2040	378.05	320.49	78577.80
Oct, 2040	376.52	322.02	78255.78
Nov, 2040	374.98	323.56	77932.22
Dec, 2040	373.43	325.11	77607.10
Jan, 2041	371.87	326.67	77280.43
Feb, 2041	370.30	328.24	76952.19
Mar, 2041	368.73	329.81	76622.38
Apr, 2041	367.15	331.39	76290.99
May, 2041	365.56	332.98	75958.01
Jun, 2041	363.97	334.57	75623.43
Jul, 2041	362.36	336.18	75287.26
Aug, 2041	360.75	337.79	74949.47
Sep, 2041	359.13	339.41	74610.06
Oct, 2041	357.51	341.03	74269.03
Nov, 2041	355.87	342.67	73926.36
Dec, 2041	354.23	344.31	73582.05
Jan, 2042	352.58	345.96	73236.09
Feb, 2042	350.92	347.62	72888.47
Mar, 2042	349.26	349.28	72539.19
Apr, 2042	347.58	350.96	72188.24
May, 2042	345.90	352.64	71835.60
Jun, 2042	344.21	354.33	71481.27
Jul, 2042	342.51	356.03	71125.24
Aug, 2042	340.81	357.73	70767.51
Sep, 2042	339.09	359.45	70408.07
Oct, 2042	337.37	361.17	70046.90
Nov, 2042	335.64	362.90	69684.00
Dec, 2042	333.90	364.64	69319.36
Jan, 2043	332.16	366.38	68952.98
Feb, 2043	330.40	368.14	68584.84
Mar, 2043	328.64	369.90	68214.93
Apr, 2043	326.86	371.68	67843.26
May, 2043	325.08	373.46	67469.80
Jun, 2043	323.29	375.25	67094.55
Jul, 2043	321.49	377.05	66717.51
Aug, 2043	319.69	378.85	66338.65
Sep, 2043	317.87	380.67	65957.99
Oct, 2043	316.05	382.49	65575.50
Nov, 2043	314.22	384.32	65191.17
Dec, 2043	312.37	386.17	64805.01
Jan, 2044	310.52	388.02	64416.99
Feb, 2044	308.66	389.88	64027.11
Mar, 2044	306.80	391.74	63635.37
Apr, 2044	304.92	393.62	63241.75
May, 2044	303.03	395.51	62846.24
Jun, 2044	301.14	397.40	62448.84
Jul, 2044	299.23	399.31	62049.54
Aug, 2044	297.32	401.22	61648.32
Sep, 2044	295.40	403.14	61245.18
Oct, 2044	293.47	405.07	60840.10
Nov, 2044	291.53	407.01	60433.09
Dec, 2044	289.58	408.96	60024.12
Jan, 2045	287.62	410.92	59613.20
Feb, 2045	285.65	412.89	59200.30
Mar, 2045	283.67	414.87	58785.43
Apr, 2045	281.68	416.86	58368.57
May, 2045	279.68	418.86	57949.72
Jun, 2045	277.68	420.86	57528.85
Jul, 2045	275.66	422.88	57105.97
Aug, 2045	273.63	424.91	56681.06
Sep, 2045	271.60	426.94	56254.12
Oct, 2045	269.55	428.99	55825.13
Nov, 2045	267.50	431.04	55394.09
Dec, 2045	265.43	433.11	54960.98
Jan, 2046	263.35	435.19	54525.79
Feb, 2046	261.27	437.27	54088.52
Mar, 2046	259.17	439.37	53649.15
Apr, 2046	257.07	441.47	53207.68
May, 2046	254.95	443.59	52764.10
Jun, 2046	252.83	445.71	52318.38
Jul, 2046	250.69	447.85	51870.54
Aug, 2046	248.55	449.99	51420.54
Sep, 2046	246.39	452.15	50968.39
Oct, 2046	244.22	454.32	50514.08
Nov, 2046	242.05	456.49	50057.58
Dec, 2046	239.86	458.68	49598.90
Jan, 2047	237.66	460.88	49138.02
Feb, 2047	235.45	463.09	48674.94
Mar, 2047	233.23	465.31	48209.63
Apr, 2047	231.00	467.54	47742.10
May, 2047	228.76	469.78	47272.32
Jun, 2047	226.51	472.03	46800.29
Jul, 2047	224.25	474.29	46326.00
Aug, 2047	221.98	476.56	45849.44
Sep, 2047	219.70	478.84	45370.60
Oct, 2047	217.40	481.14	44889.46
Nov, 2047	215.10	483.44	44406.01
Dec, 2047	212.78	485.76	43920.25
Jan, 2048	210.45	488.09	43432.16
Feb, 2048	208.11	490.43	42941.74
Mar, 2048	205.76	492.78	42448.96
Apr, 2048	203.40	495.14	41953.82
May, 2048	201.03	497.51	41456.31
Jun, 2048	198.64	499.90	40956.41
Jul, 2048	196.25	502.29	40454.12
Aug, 2048	193.84	504.70	39949.43
Sep, 2048	191.42	507.12	39442.31
Oct, 2048	188.99	509.55	38932.77
Nov, 2048	186.55	511.99	38420.78
Dec, 2048	184.10	514.44	37906.34
Jan, 2049	181.63	516.91	37389.43
Feb, 2049	179.16	519.38	36870.05
Mar, 2049	176.67	521.87	36348.18
Apr, 2049	174.17	524.37	35823.81
May, 2049	171.66	526.88	35296.92
Jun, 2049	169.13	529.41	34767.51
Jul, 2049	166.59	531.95	34235.57
Aug, 2049	164.05	534.49	33701.07
Sep, 2049	161.48	537.06	33164.02
Oct, 2049	158.91	539.63	32624.39
Nov, 2049	156.33	542.21	32082.17
Dec, 2049	153.73	544.81	31537.36
Jan, 2050	151.12	547.42	30989.94
Feb, 2050	148.49	550.05	30439.89
Mar, 2050	145.86	552.68	29887.21
Apr, 2050	143.21	555.33	29331.88
May, 2050	140.55	557.99	28773.89
Jun, 2050	137.87	560.67	28213.22
Jul, 2050	135.19	563.35	27649.87
Aug, 2050	132.49	566.05	27083.82
Sep, 2050	129.78	568.76	26515.06
Oct, 2050	127.05	571.49	25943.57
Nov, 2050	124.31	574.23	25369.34
Dec, 2050	121.56	576.98	24792.36
Jan, 2051	118.80	579.74	24212.62
Feb, 2051	116.02	582.52	23630.10
Mar, 2051	113.23	585.31	23044.79
Apr, 2051	110.42	588.12	22456.67
May, 2051	107.60	590.94	21865.73
Jun, 2051	104.77	593.77	21271.97
Jul, 2051	101.93	596.61	20675.35
Aug, 2051	99.07	599.47	20075.88
Sep, 2051	96.20	602.34	19473.54
Oct, 2051	93.31	605.23	18868.31
Nov, 2051	90.41	608.13	18260.18
Dec, 2051	87.50	611.04	17649.14
Jan, 2052	84.57	613.97	17035.17
Feb, 2052	81.63	616.91	16418.25
Mar, 2052	78.67	619.87	15798.39
Apr, 2052	75.70	622.84	15175.55
May, 2052	72.72	625.82	14549.72
Jun, 2052	69.72	628.82	13920.90
Jul, 2052	66.70	631.84	13289.06
Aug, 2052	63.68	634.86	12654.20
Sep, 2052	60.63	637.91	12016.30
Oct, 2052	57.58	640.96	11375.33
Nov, 2052	54.51	644.03	10731.30
Dec, 2052	51.42	647.12	10084.18
Jan, 2053	48.32	650.22	9433.96
Feb, 2053	45.20	653.34	8780.63
Mar, 2053	42.07	656.47	8124.16
Apr, 2053	38.93	659.61	7464.55
May, 2053	35.77	662.77	6801.78
Jun, 2053	32.59	665.95	6135.83
Jul, 2053	29.40	669.14	5466.69
Aug, 2053	26.19	672.35	4794.34
Sep, 2053	22.97	675.57	4118.78
Oct, 2053	19.74	678.80	3439.97
Nov, 2053	16.48	682.06	2757.91
Dec, 2053	13.22	685.32	2072.59
Jan, 2054	9.93	688.61	1383.98
Feb, 2054	6.63	691.91	692.07
Mar, 2054	3.32	695.22	0