Mortgage Parameters

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

Mortgage Summary

Property Total:	$245,900
Down Payment	$73,770
Mortgage Amount:	$172,130
Mortgage Payment:	$1,004.50 / month
Estimated Tax:	+ $136.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,141.11 / month
Total Interest Paid:	$189,489.60 over 30 years
Total Tax Paid:	$49,180.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	824.79	179.71	171950.29
May, 2024	823.93	180.57	171769.72
Jun, 2024	823.06	181.44	171588.28
Jul, 2024	822.19	182.31	171405.98
Aug, 2024	821.32	183.18	171222.80
Sep, 2024	820.44	184.06	171038.74
Oct, 2024	819.56	184.94	170853.80
Nov, 2024	818.67	185.83	170667.97
Dec, 2024	817.78	186.72	170481.26
Jan, 2025	816.89	187.61	170293.65
Feb, 2025	815.99	188.51	170105.14
Mar, 2025	815.09	189.41	169915.72
Apr, 2025	814.18	190.32	169725.40
May, 2025	813.27	191.23	169534.17
Jun, 2025	812.35	192.15	169342.02
Jul, 2025	811.43	193.07	169148.95
Aug, 2025	810.51	193.99	168954.96
Sep, 2025	809.58	194.92	168760.03
Oct, 2025	808.64	195.86	168564.18
Nov, 2025	807.70	196.80	168367.38
Dec, 2025	806.76	197.74	168169.64
Jan, 2026	805.81	198.69	167970.95
Feb, 2026	804.86	199.64	167771.31
Mar, 2026	803.90	200.60	167570.72
Apr, 2026	802.94	201.56	167369.16
May, 2026	801.98	202.52	167166.64
Jun, 2026	801.01	203.49	166963.14
Jul, 2026	800.03	204.47	166758.68
Aug, 2026	799.05	205.45	166553.23
Sep, 2026	798.07	206.43	166346.80
Oct, 2026	797.08	207.42	166139.37
Nov, 2026	796.08	208.42	165930.96
Dec, 2026	795.09	209.41	165721.54
Jan, 2027	794.08	210.42	165511.13
Feb, 2027	793.07	211.43	165299.70
Mar, 2027	792.06	212.44	165087.26
Apr, 2027	791.04	213.46	164873.81
May, 2027	790.02	214.48	164659.33
Jun, 2027	788.99	215.51	164443.82
Jul, 2027	787.96	216.54	164227.28
Aug, 2027	786.92	217.58	164009.70
Sep, 2027	785.88	218.62	163791.08
Oct, 2027	784.83	219.67	163571.41
Nov, 2027	783.78	220.72	163350.69
Dec, 2027	782.72	221.78	163128.91
Jan, 2028	781.66	222.84	162906.07
Feb, 2028	780.59	223.91	162682.17
Mar, 2028	779.52	224.98	162457.18
Apr, 2028	778.44	226.06	162231.12
May, 2028	777.36	227.14	162003.98
Jun, 2028	776.27	228.23	161775.75
Jul, 2028	775.18	229.32	161546.43
Aug, 2028	774.08	230.42	161316.00
Sep, 2028	772.97	231.53	161084.48
Oct, 2028	771.86	232.64	160851.84
Nov, 2028	770.75	233.75	160618.09
Dec, 2028	769.63	234.87	160383.22
Jan, 2029	768.50	236.00	160147.22
Feb, 2029	767.37	237.13	159910.09
Mar, 2029	766.24	238.26	159671.83
Apr, 2029	765.09	239.41	159432.42
May, 2029	763.95	240.55	159191.87
Jun, 2029	762.79	241.71	158950.16
Jul, 2029	761.64	242.86	158707.30
Aug, 2029	760.47	244.03	158463.27
Sep, 2029	759.30	245.20	158218.07
Oct, 2029	758.13	246.37	157971.70
Nov, 2029	756.95	247.55	157724.15
Dec, 2029	755.76	248.74	157475.41
Jan, 2030	754.57	249.93	157225.48
Feb, 2030	753.37	251.13	156974.35
Mar, 2030	752.17	252.33	156722.02
Apr, 2030	750.96	253.54	156468.48
May, 2030	749.74	254.76	156213.73
Jun, 2030	748.52	255.98	155957.75
Jul, 2030	747.30	257.20	155700.55
Aug, 2030	746.07	258.43	155442.11
Sep, 2030	744.83	259.67	155182.44
Oct, 2030	743.58	260.92	154921.52
Nov, 2030	742.33	262.17	154659.35
Dec, 2030	741.08	263.42	154395.93
Jan, 2031	739.81	264.69	154131.24
Feb, 2031	738.55	265.95	153865.29
Mar, 2031	737.27	267.23	153598.06
Apr, 2031	735.99	268.51	153329.55
May, 2031	734.70	269.80	153059.76
Jun, 2031	733.41	271.09	152788.67
Jul, 2031	732.11	272.39	152516.28
Aug, 2031	730.81	273.69	152242.59
Sep, 2031	729.50	275.00	151967.58
Oct, 2031	728.18	276.32	151691.26
Nov, 2031	726.85	277.65	151413.62
Dec, 2031	725.52	278.98	151134.64
Jan, 2032	724.19	280.31	150854.33
Feb, 2032	722.84	281.66	150572.67
Mar, 2032	721.49	283.01	150289.66
Apr, 2032	720.14	284.36	150005.30
May, 2032	718.78	285.72	149719.58
Jun, 2032	717.41	287.09	149432.48
Jul, 2032	716.03	288.47	149144.01
Aug, 2032	714.65	289.85	148854.16
Sep, 2032	713.26	291.24	148562.92
Oct, 2032	711.86	292.64	148270.29
Nov, 2032	710.46	294.04	147976.25
Dec, 2032	709.05	295.45	147680.80
Jan, 2033	707.64	296.86	147383.94
Feb, 2033	706.21	298.29	147085.65
Mar, 2033	704.79	299.71	146785.94
Apr, 2033	703.35	301.15	146484.79
May, 2033	701.91	302.59	146182.19
Jun, 2033	700.46	304.04	145878.15
Jul, 2033	699.00	305.50	145572.65
Aug, 2033	697.54	306.96	145265.68
Sep, 2033	696.06	308.44	144957.25
Oct, 2033	694.59	309.91	144647.34
Nov, 2033	693.10	311.40	144335.94
Dec, 2033	691.61	312.89	144023.05
Jan, 2034	690.11	314.39	143708.66
Feb, 2034	688.60	315.90	143392.76
Mar, 2034	687.09	317.41	143075.35
Apr, 2034	685.57	318.93	142756.42
May, 2034	684.04	320.46	142435.96
Jun, 2034	682.51	321.99	142113.97
Jul, 2034	680.96	323.54	141790.43
Aug, 2034	679.41	325.09	141465.34
Sep, 2034	677.85	326.65	141138.70
Oct, 2034	676.29	328.21	140810.49
Nov, 2034	674.72	329.78	140480.70
Dec, 2034	673.14	331.36	140149.34
Jan, 2035	671.55	332.95	139816.39
Feb, 2035	669.95	334.55	139481.84
Mar, 2035	668.35	336.15	139145.69
Apr, 2035	666.74	337.76	138807.93
May, 2035	665.12	339.38	138468.56
Jun, 2035	663.50	341.00	138127.55
Jul, 2035	661.86	342.64	137784.91
Aug, 2035	660.22	344.28	137440.63
Sep, 2035	658.57	345.93	137094.70
Oct, 2035	656.91	347.59	136747.11
Nov, 2035	655.25	349.25	136397.86
Dec, 2035	653.57	350.93	136046.93
Jan, 2036	651.89	352.61	135694.32
Feb, 2036	650.20	354.30	135340.03
Mar, 2036	648.50	356.00	134984.03
Apr, 2036	646.80	357.70	134626.33
May, 2036	645.08	359.42	134266.91
Jun, 2036	643.36	361.14	133905.78
Jul, 2036	641.63	362.87	133542.91
Aug, 2036	639.89	364.61	133178.30
Sep, 2036	638.15	366.35	132811.95
Oct, 2036	636.39	368.11	132443.84
Nov, 2036	634.63	369.87	132073.96
Dec, 2036	632.85	371.65	131702.32
Jan, 2037	631.07	373.43	131328.89
Feb, 2037	629.28	375.22	130953.68
Mar, 2037	627.49	377.01	130576.66
Apr, 2037	625.68	378.82	130197.84
May, 2037	623.86	380.64	129817.21
Jun, 2037	622.04	382.46	129434.75
Jul, 2037	620.21	384.29	129050.46
Aug, 2037	618.37	386.13	128664.32
Sep, 2037	616.52	387.98	128276.34
Oct, 2037	614.66	389.84	127886.50
Nov, 2037	612.79	391.71	127494.79
Dec, 2037	610.91	393.59	127101.20
Jan, 2038	609.03	395.47	126705.73
Feb, 2038	607.13	397.37	126308.36
Mar, 2038	605.23	399.27	125909.08
Apr, 2038	603.31	401.19	125507.90
May, 2038	601.39	403.11	125104.79
Jun, 2038	599.46	405.04	124699.75
Jul, 2038	597.52	406.98	124292.77
Aug, 2038	595.57	408.93	123883.84
Sep, 2038	593.61	410.89	123472.95
Oct, 2038	591.64	412.86	123060.09
Nov, 2038	589.66	414.84	122645.25
Dec, 2038	587.68	416.82	122228.43
Jan, 2039	585.68	418.82	121809.61
Feb, 2039	583.67	420.83	121388.78
Mar, 2039	581.65	422.85	120965.93
Apr, 2039	579.63	424.87	120541.06
May, 2039	577.59	426.91	120114.15
Jun, 2039	575.55	428.95	119685.20
Jul, 2039	573.49	431.01	119254.19
Aug, 2039	571.43	433.07	118821.12
Sep, 2039	569.35	435.15	118385.97
Oct, 2039	567.27	437.23	117948.74
Nov, 2039	565.17	439.33	117509.41
Dec, 2039	563.07	441.43	117067.97
Jan, 2040	560.95	443.55	116624.42
Feb, 2040	558.83	445.67	116178.75
Mar, 2040	556.69	447.81	115730.94
Apr, 2040	554.54	449.96	115280.98
May, 2040	552.39	452.11	114828.87
Jun, 2040	550.22	454.28	114374.59
Jul, 2040	548.04	456.46	113918.14
Aug, 2040	545.86	458.64	113459.50
Sep, 2040	543.66	460.84	112998.66
Oct, 2040	541.45	463.05	112535.61
Nov, 2040	539.23	465.27	112070.34
Dec, 2040	537.00	467.50	111602.85
Jan, 2041	534.76	469.74	111133.11
Feb, 2041	532.51	471.99	110661.12
Mar, 2041	530.25	474.25	110186.87
Apr, 2041	527.98	476.52	109710.35
May, 2041	525.70	478.80	109231.55
Jun, 2041	523.40	481.10	108750.45
Jul, 2041	521.10	483.40	108267.04
Aug, 2041	518.78	485.72	107781.32
Sep, 2041	516.45	488.05	107293.28
Oct, 2041	514.11	490.39	106802.89
Nov, 2041	511.76	492.74	106310.15
Dec, 2041	509.40	495.10	105815.06
Jan, 2042	507.03	497.47	105317.59
Feb, 2042	504.65	499.85	104817.73
Mar, 2042	502.25	502.25	104315.48
Apr, 2042	499.85	504.65	103810.83
May, 2042	497.43	507.07	103303.76
Jun, 2042	495.00	509.50	102794.25
Jul, 2042	492.56	511.94	102282.31
Aug, 2042	490.10	514.40	101767.91
Sep, 2042	487.64	516.86	101251.05
Oct, 2042	485.16	519.34	100731.71
Nov, 2042	482.67	521.83	100209.88
Dec, 2042	480.17	524.33	99685.56
Jan, 2043	477.66	526.84	99158.72
Feb, 2043	475.14	529.36	98629.35
Mar, 2043	472.60	531.90	98097.45
Apr, 2043	470.05	534.45	97563.00
May, 2043	467.49	537.01	97025.99
Jun, 2043	464.92	539.58	96486.41
Jul, 2043	462.33	542.17	95944.24
Aug, 2043	459.73	544.77	95399.47
Sep, 2043	457.12	547.38	94852.09
Oct, 2043	454.50	550.00	94302.09
Nov, 2043	451.86	552.64	93749.46
Dec, 2043	449.22	555.28	93194.17
Jan, 2044	446.56	557.94	92636.23
Feb, 2044	443.88	560.62	92075.61
Mar, 2044	441.20	563.30	91512.31
Apr, 2044	438.50	566.00	90946.30
May, 2044	435.78	568.72	90377.59
Jun, 2044	433.06	571.44	89806.15
Jul, 2044	430.32	574.18	89231.97
Aug, 2044	427.57	576.93	88655.04
Sep, 2044	424.81	579.69	88075.34
Oct, 2044	422.03	582.47	87492.87
Nov, 2044	419.24	585.26	86907.61
Dec, 2044	416.43	588.07	86319.54
Jan, 2045	413.61	590.89	85728.65
Feb, 2045	410.78	593.72	85134.94
Mar, 2045	407.94	596.56	84538.38
Apr, 2045	405.08	599.42	83938.95
May, 2045	402.21	602.29	83336.66
Jun, 2045	399.32	605.18	82731.48
Jul, 2045	396.42	608.08	82123.41
Aug, 2045	393.51	610.99	81512.41
Sep, 2045	390.58	613.92	80898.49
Oct, 2045	387.64	616.86	80281.63
Nov, 2045	384.68	619.82	79661.82
Dec, 2045	381.71	622.79	79039.03
Jan, 2046	378.73	625.77	78413.26
Feb, 2046	375.73	628.77	77784.49
Mar, 2046	372.72	631.78	77152.70
Apr, 2046	369.69	634.81	76517.89
May, 2046	366.65	637.85	75880.04
Jun, 2046	363.59	640.91	75239.13
Jul, 2046	360.52	643.98	74595.16
Aug, 2046	357.44	647.06	73948.09
Sep, 2046	354.33	650.17	73297.92
Oct, 2046	351.22	653.28	72644.64
Nov, 2046	348.09	656.41	71988.23
Dec, 2046	344.94	659.56	71328.68
Jan, 2047	341.78	662.72	70665.96
Feb, 2047	338.61	665.89	70000.07
Mar, 2047	335.42	669.08	69330.98
Apr, 2047	332.21	672.29	68658.70
May, 2047	328.99	675.51	67983.19
Jun, 2047	325.75	678.75	67304.44
Jul, 2047	322.50	682.00	66622.44
Aug, 2047	319.23	685.27	65937.17
Sep, 2047	315.95	688.55	65248.62
Oct, 2047	312.65	691.85	64556.77
Nov, 2047	309.33	695.17	63861.60
Dec, 2047	306.00	698.50	63163.11
Jan, 2048	302.66	701.84	62461.26
Feb, 2048	299.29	705.21	61756.06
Mar, 2048	295.91	708.59	61047.47
Apr, 2048	292.52	711.98	60335.49
May, 2048	289.11	715.39	59620.10
Jun, 2048	285.68	718.82	58901.28
Jul, 2048	282.24	722.26	58179.01
Aug, 2048	278.77	725.73	57453.29
Sep, 2048	275.30	729.20	56724.09
Oct, 2048	271.80	732.70	55991.39
Nov, 2048	268.29	736.21	55255.18
Dec, 2048	264.76	739.74	54515.44
Jan, 2049	261.22	743.28	53772.16
Feb, 2049	257.66	746.84	53025.32
Mar, 2049	254.08	750.42	52274.90
Apr, 2049	250.48	754.02	51520.89
May, 2049	246.87	757.63	50763.26
Jun, 2049	243.24	761.26	50002.00
Jul, 2049	239.59	764.91	49237.09
Aug, 2049	235.93	768.57	48468.52
Sep, 2049	232.24	772.26	47696.26
Oct, 2049	228.54	775.96	46920.31
Nov, 2049	224.83	779.67	46140.63
Dec, 2049	221.09	783.41	45357.23
Jan, 2050	217.34	787.16	44570.06
Feb, 2050	213.56	790.94	43779.13
Mar, 2050	209.77	794.73	42984.40
Apr, 2050	205.97	798.53	42185.87
May, 2050	202.14	802.36	41383.51
Jun, 2050	198.30	806.20	40577.31
Jul, 2050	194.43	810.07	39767.24
Aug, 2050	190.55	813.95	38953.29
Sep, 2050	186.65	817.85	38135.44
Oct, 2050	182.73	821.77	37313.67
Nov, 2050	178.79	825.71	36487.97
Dec, 2050	174.84	829.66	35658.31
Jan, 2051	170.86	833.64	34824.67
Feb, 2051	166.87	837.63	33987.04
Mar, 2051	162.85	841.65	33145.39
Apr, 2051	158.82	845.68	32299.71
May, 2051	154.77	849.73	31449.98
Jun, 2051	150.70	853.80	30596.18
Jul, 2051	146.61	857.89	29738.29
Aug, 2051	142.50	862.00	28876.28
Sep, 2051	138.37	866.13	28010.15
Oct, 2051	134.22	870.28	27139.86
Nov, 2051	130.05	874.45	26265.41
Dec, 2051	125.86	878.64	25386.76
Jan, 2052	121.64	882.86	24503.91
Feb, 2052	117.41	887.09	23616.82
Mar, 2052	113.16	891.34	22725.49
Apr, 2052	108.89	895.61	21829.88
May, 2052	104.60	899.90	20929.98
Jun, 2052	100.29	904.21	20025.77
Jul, 2052	95.96	908.54	19117.23
Aug, 2052	91.60	912.90	18204.33
Sep, 2052	87.23	917.27	17287.06
Oct, 2052	82.83	921.67	16365.39
Nov, 2052	78.42	926.08	15439.31
Dec, 2052	73.98	930.52	14508.79
Jan, 2053	69.52	934.98	13573.81
Feb, 2053	65.04	939.46	12634.35
Mar, 2053	60.54	943.96	11690.39
Apr, 2053	56.02	948.48	10741.91
May, 2053	51.47	953.03	9788.88
Jun, 2053	46.91	957.59	8831.29
Jul, 2053	42.32	962.18	7869.10
Aug, 2053	37.71	966.79	6902.31
Sep, 2053	33.07	971.43	5930.88
Oct, 2053	28.42	976.08	4954.80
Nov, 2053	23.74	980.76	3974.04
Dec, 2053	19.04	985.46	2988.59
Jan, 2054	14.32	990.18	1998.41
Feb, 2054	9.58	994.92	1003.48
Mar, 2054	4.81	999.69	3.79