Mortgage Parameters

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

Mortgage Summary

Property Total:	$204,000
Down Payment	$61,200
Mortgage Amount:	$142,800
Mortgage Payment:	$833.34 / month
Estimated Tax:	+ $113.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $946.67 / month
Total Interest Paid:	$157,201.20 over 30 years
Total Tax Paid:	$40,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	684.25	149.09	142650.91
Jun, 2024	683.54	149.80	142501.11
Jul, 2024	682.82	150.52	142350.58
Aug, 2024	682.10	151.24	142199.34
Sep, 2024	681.37	151.97	142047.37
Oct, 2024	680.64	152.70	141894.68
Nov, 2024	679.91	153.43	141741.25
Dec, 2024	679.18	154.16	141587.08
Jan, 2025	678.44	154.90	141432.18
Feb, 2025	677.70	155.64	141276.54
Mar, 2025	676.95	156.39	141120.15
Apr, 2025	676.20	157.14	140963.01
May, 2025	675.45	157.89	140805.12
Jun, 2025	674.69	158.65	140646.47
Jul, 2025	673.93	159.41	140487.06
Aug, 2025	673.17	160.17	140326.89
Sep, 2025	672.40	160.94	140165.95
Oct, 2025	671.63	161.71	140004.23
Nov, 2025	670.85	162.49	139841.75
Dec, 2025	670.08	163.26	139678.48
Jan, 2026	669.29	164.05	139514.44
Feb, 2026	668.51	164.83	139349.60
Mar, 2026	667.72	165.62	139183.98
Apr, 2026	666.92	166.42	139017.56
May, 2026	666.13	167.21	138850.35
Jun, 2026	665.32	168.02	138682.33
Jul, 2026	664.52	168.82	138513.51
Aug, 2026	663.71	169.63	138343.88
Sep, 2026	662.90	170.44	138173.44
Oct, 2026	662.08	171.26	138002.18
Nov, 2026	661.26	172.08	137830.10
Dec, 2026	660.44	172.90	137657.20
Jan, 2027	659.61	173.73	137483.47
Feb, 2027	658.77	174.57	137308.90
Mar, 2027	657.94	175.40	137133.50
Apr, 2027	657.10	176.24	136957.26
May, 2027	656.25	177.09	136780.17
Jun, 2027	655.40	177.94	136602.24
Jul, 2027	654.55	178.79	136423.45
Aug, 2027	653.70	179.64	136243.80
Sep, 2027	652.83	180.51	136063.30
Oct, 2027	651.97	181.37	135881.93
Nov, 2027	651.10	182.24	135699.69
Dec, 2027	650.23	183.11	135516.58
Jan, 2028	649.35	183.99	135332.59
Feb, 2028	648.47	184.87	135147.72
Mar, 2028	647.58	185.76	134961.96
Apr, 2028	646.69	186.65	134775.31
May, 2028	645.80	187.54	134587.77
Jun, 2028	644.90	188.44	134399.33
Jul, 2028	644.00	189.34	134209.99
Aug, 2028	643.09	190.25	134019.74
Sep, 2028	642.18	191.16	133828.57
Oct, 2028	641.26	192.08	133636.50
Nov, 2028	640.34	193.00	133443.50
Dec, 2028	639.42	193.92	133249.57
Jan, 2029	638.49	194.85	133054.72
Feb, 2029	637.55	195.79	132858.94
Mar, 2029	636.62	196.72	132662.21
Apr, 2029	635.67	197.67	132464.54
May, 2029	634.73	198.61	132265.93
Jun, 2029	633.77	199.57	132066.36
Jul, 2029	632.82	200.52	131865.84
Aug, 2029	631.86	201.48	131664.36
Sep, 2029	630.89	202.45	131461.91
Oct, 2029	629.92	203.42	131258.49
Nov, 2029	628.95	204.39	131054.10
Dec, 2029	627.97	205.37	130848.73
Jan, 2030	626.98	206.36	130642.37
Feb, 2030	625.99	207.35	130435.03
Mar, 2030	625.00	208.34	130226.69
Apr, 2030	624.00	209.34	130017.35
May, 2030	623.00	210.34	129807.01
Jun, 2030	621.99	211.35	129595.66
Jul, 2030	620.98	212.36	129383.30
Aug, 2030	619.96	213.38	129169.92
Sep, 2030	618.94	214.40	128955.52
Oct, 2030	617.91	215.43	128740.09
Nov, 2030	616.88	216.46	128523.63
Dec, 2030	615.84	217.50	128306.14
Jan, 2031	614.80	218.54	128087.60
Feb, 2031	613.75	219.59	127868.01
Mar, 2031	612.70	220.64	127647.37
Apr, 2031	611.64	221.70	127425.67
May, 2031	610.58	222.76	127202.91
Jun, 2031	609.51	223.83	126979.09
Jul, 2031	608.44	224.90	126754.19
Aug, 2031	607.36	225.98	126528.21
Sep, 2031	606.28	227.06	126301.15
Oct, 2031	605.19	228.15	126073.01
Nov, 2031	604.10	229.24	125843.77
Dec, 2031	603.00	230.34	125613.43
Jan, 2032	601.90	231.44	125381.99
Feb, 2032	600.79	232.55	125149.44
Mar, 2032	599.67	233.67	124915.77
Apr, 2032	598.55	234.79	124680.98
May, 2032	597.43	235.91	124445.07
Jun, 2032	596.30	237.04	124208.03
Jul, 2032	595.16	238.18	123969.86
Aug, 2032	594.02	239.32	123730.54
Sep, 2032	592.88	240.46	123490.07
Oct, 2032	591.72	241.62	123248.46
Nov, 2032	590.57	242.77	123005.68
Dec, 2032	589.40	243.94	122761.75
Jan, 2033	588.23	245.11	122516.64
Feb, 2033	587.06	246.28	122270.36
Mar, 2033	585.88	247.46	122022.90
Apr, 2033	584.69	248.65	121774.25
May, 2033	583.50	249.84	121524.41
Jun, 2033	582.30	251.04	121273.38
Jul, 2033	581.10	252.24	121021.14
Aug, 2033	579.89	253.45	120767.69
Sep, 2033	578.68	254.66	120513.03
Oct, 2033	577.46	255.88	120257.15
Nov, 2033	576.23	257.11	120000.04
Dec, 2033	575.00	258.34	119741.70
Jan, 2034	573.76	259.58	119482.12
Feb, 2034	572.52	260.82	119221.30
Mar, 2034	571.27	262.07	118959.23
Apr, 2034	570.01	263.33	118695.90
May, 2034	568.75	264.59	118431.31
Jun, 2034	567.48	265.86	118165.46
Jul, 2034	566.21	267.13	117898.33
Aug, 2034	564.93	268.41	117629.92
Sep, 2034	563.64	269.70	117360.22
Oct, 2034	562.35	270.99	117089.23
Nov, 2034	561.05	272.29	116816.94
Dec, 2034	559.75	273.59	116543.35
Jan, 2035	558.44	274.90	116268.45
Feb, 2035	557.12	276.22	115992.23
Mar, 2035	555.80	277.54	115714.68
Apr, 2035	554.47	278.87	115435.81
May, 2035	553.13	280.21	115155.60
Jun, 2035	551.79	281.55	114874.05
Jul, 2035	550.44	282.90	114591.14
Aug, 2035	549.08	284.26	114306.89
Sep, 2035	547.72	285.62	114021.27
Oct, 2035	546.35	286.99	113734.28
Nov, 2035	544.98	288.36	113445.92
Dec, 2035	543.60	289.74	113156.17
Jan, 2036	542.21	291.13	112865.04
Feb, 2036	540.81	292.53	112572.51
Mar, 2036	539.41	293.93	112278.58
Apr, 2036	538.00	295.34	111983.24
May, 2036	536.59	296.75	111686.49
Jun, 2036	535.16	298.18	111388.31
Jul, 2036	533.74	299.60	111088.71
Aug, 2036	532.30	301.04	110787.67
Sep, 2036	530.86	302.48	110485.19
Oct, 2036	529.41	303.93	110181.25
Nov, 2036	527.95	305.39	109875.87
Dec, 2036	526.49	306.85	109569.01
Jan, 2037	525.02	308.32	109260.69
Feb, 2037	523.54	309.80	108950.89
Mar, 2037	522.06	311.28	108639.61
Apr, 2037	520.56	312.78	108326.83
May, 2037	519.07	314.27	108012.56
Jun, 2037	517.56	315.78	107696.78
Jul, 2037	516.05	317.29	107379.49
Aug, 2037	514.53	318.81	107060.67
Sep, 2037	513.00	320.34	106740.33
Oct, 2037	511.46	321.88	106418.46
Nov, 2037	509.92	323.42	106095.04
Dec, 2037	508.37	324.97	105770.07
Jan, 2038	506.81	326.53	105443.55
Feb, 2038	505.25	328.09	105115.46
Mar, 2038	503.68	329.66	104785.79
Apr, 2038	502.10	331.24	104454.55
May, 2038	500.51	332.83	104121.72
Jun, 2038	498.92	334.42	103787.30
Jul, 2038	497.31	336.03	103451.28
Aug, 2038	495.70	337.64	103113.64
Sep, 2038	494.09	339.25	102774.39
Oct, 2038	492.46	340.88	102433.51
Nov, 2038	490.83	342.51	102090.99
Dec, 2038	489.19	344.15	101746.84
Jan, 2039	487.54	345.80	101401.04
Feb, 2039	485.88	347.46	101053.58
Mar, 2039	484.22	349.12	100704.45
Apr, 2039	482.54	350.80	100353.65
May, 2039	480.86	352.48	100001.17
Jun, 2039	479.17	354.17	99647.01
Jul, 2039	477.48	355.86	99291.14
Aug, 2039	475.77	357.57	98933.57
Sep, 2039	474.06	359.28	98574.29
Oct, 2039	472.34	361.00	98213.28
Nov, 2039	470.61	362.73	97850.55
Dec, 2039	468.87	364.47	97486.08
Jan, 2040	467.12	366.22	97119.86
Feb, 2040	465.37	367.97	96751.88
Mar, 2040	463.60	369.74	96382.15
Apr, 2040	461.83	371.51	96010.64
May, 2040	460.05	373.29	95637.35
Jun, 2040	458.26	375.08	95262.27
Jul, 2040	456.47	376.87	94885.40
Aug, 2040	454.66	378.68	94506.71
Sep, 2040	452.84	380.50	94126.22
Oct, 2040	451.02	382.32	93743.90
Nov, 2040	449.19	384.15	93359.75
Dec, 2040	447.35	385.99	92973.76
Jan, 2041	445.50	387.84	92585.92
Feb, 2041	443.64	389.70	92196.22
Mar, 2041	441.77	391.57	91804.65
Apr, 2041	439.90	393.44	91411.21
May, 2041	438.01	395.33	91015.88
Jun, 2041	436.12	397.22	90618.66
Jul, 2041	434.21	399.13	90219.53
Aug, 2041	432.30	401.04	89818.50
Sep, 2041	430.38	402.96	89415.54
Oct, 2041	428.45	404.89	89010.65
Nov, 2041	426.51	406.83	88603.82
Dec, 2041	424.56	408.78	88195.04
Jan, 2042	422.60	410.74	87784.30
Feb, 2042	420.63	412.71	87371.59
Mar, 2042	418.66	414.68	86956.91
Apr, 2042	416.67	416.67	86540.23
May, 2042	414.67	418.67	86121.57
Jun, 2042	412.67	420.67	85700.89
Jul, 2042	410.65	422.69	85278.20
Aug, 2042	408.62	424.72	84853.49
Sep, 2042	406.59	426.75	84426.74
Oct, 2042	404.54	428.80	83997.94
Nov, 2042	402.49	430.85	83567.09
Dec, 2042	400.43	432.91	83134.18
Jan, 2043	398.35	434.99	82699.19
Feb, 2043	396.27	437.07	82262.11
Mar, 2043	394.17	439.17	81822.95
Apr, 2043	392.07	441.27	81381.68
May, 2043	389.95	443.39	80938.29
Jun, 2043	387.83	445.51	80492.78
Jul, 2043	385.69	447.65	80045.13
Aug, 2043	383.55	449.79	79595.34
Sep, 2043	381.39	451.95	79143.40
Oct, 2043	379.23	454.11	78689.29
Nov, 2043	377.05	456.29	78233.00
Dec, 2043	374.87	458.47	77774.53
Jan, 2044	372.67	460.67	77313.85
Feb, 2044	370.46	462.88	76850.98
Mar, 2044	368.24	465.10	76385.88
Apr, 2044	366.02	467.32	75918.56
May, 2044	363.78	469.56	75448.99
Jun, 2044	361.53	471.81	74977.18
Jul, 2044	359.27	474.07	74503.11
Aug, 2044	356.99	476.35	74026.76
Sep, 2044	354.71	478.63	73548.13
Oct, 2044	352.42	480.92	73067.21
Nov, 2044	350.11	483.23	72583.98
Dec, 2044	347.80	485.54	72098.44
Jan, 2045	345.47	487.87	71610.57
Feb, 2045	343.13	490.21	71120.37
Mar, 2045	340.79	492.55	70627.81
Apr, 2045	338.42	494.92	70132.90
May, 2045	336.05	497.29	69635.61
Jun, 2045	333.67	499.67	69135.94
Jul, 2045	331.28	502.06	68633.88
Aug, 2045	328.87	504.47	68129.41
Sep, 2045	326.45	506.89	67622.52
Oct, 2045	324.02	509.32	67113.21
Nov, 2045	321.58	511.76	66601.45
Dec, 2045	319.13	514.21	66087.24
Jan, 2046	316.67	516.67	65570.57
Feb, 2046	314.19	519.15	65051.42
Mar, 2046	311.70	521.64	64529.79
Apr, 2046	309.21	524.13	64005.65
May, 2046	306.69	526.65	63479.01
Jun, 2046	304.17	529.17	62949.84
Jul, 2046	301.63	531.71	62418.13
Aug, 2046	299.09	534.25	61883.88
Sep, 2046	296.53	536.81	61347.06
Oct, 2046	293.95	539.39	60807.68
Nov, 2046	291.37	541.97	60265.71
Dec, 2046	288.77	544.57	59721.14
Jan, 2047	286.16	547.18	59173.97
Feb, 2047	283.54	549.80	58624.17
Mar, 2047	280.91	552.43	58071.74
Apr, 2047	278.26	555.08	57516.66
May, 2047	275.60	557.74	56958.92
Jun, 2047	272.93	560.41	56398.51
Jul, 2047	270.24	563.10	55835.41
Aug, 2047	267.54	565.80	55269.61
Sep, 2047	264.83	568.51	54701.11
Oct, 2047	262.11	571.23	54129.88
Nov, 2047	259.37	573.97	53555.91
Dec, 2047	256.62	576.72	52979.19
Jan, 2048	253.86	579.48	52399.71
Feb, 2048	251.08	582.26	51817.45
Mar, 2048	248.29	585.05	51232.40
Apr, 2048	245.49	587.85	50644.55
May, 2048	242.67	590.67	50053.88
Jun, 2048	239.84	593.50	49460.38
Jul, 2048	237.00	596.34	48864.04
Aug, 2048	234.14	599.20	48264.84
Sep, 2048	231.27	602.07	47662.77
Oct, 2048	228.38	604.96	47057.82
Nov, 2048	225.49	607.85	46449.96
Dec, 2048	222.57	610.77	45839.19
Jan, 2049	219.65	613.69	45225.50
Feb, 2049	216.71	616.63	44608.87
Mar, 2049	213.75	619.59	43989.28
Apr, 2049	210.78	622.56	43366.72
May, 2049	207.80	625.54	42741.18
Jun, 2049	204.80	628.54	42112.64
Jul, 2049	201.79	631.55	41481.09
Aug, 2049	198.76	634.58	40846.51
Sep, 2049	195.72	637.62	40208.89
Oct, 2049	192.67	640.67	39568.22
Nov, 2049	189.60	643.74	38924.48
Dec, 2049	186.51	646.83	38277.65
Jan, 2050	183.41	649.93	37627.73
Feb, 2050	180.30	653.04	36974.69
Mar, 2050	177.17	656.17	36318.52
Apr, 2050	174.03	659.31	35659.20
May, 2050	170.87	662.47	34996.73
Jun, 2050	167.69	665.65	34331.08
Jul, 2050	164.50	668.84	33662.25
Aug, 2050	161.30	672.04	32990.20
Sep, 2050	158.08	675.26	32314.94
Oct, 2050	154.84	678.50	31636.44
Nov, 2050	151.59	681.75	30954.70
Dec, 2050	148.32	685.02	30269.68
Jan, 2051	145.04	688.30	29581.38
Feb, 2051	141.74	691.60	28889.79
Mar, 2051	138.43	694.91	28194.88
Apr, 2051	135.10	698.24	27496.64
May, 2051	131.75	701.59	26795.05
Jun, 2051	128.39	704.95	26090.11
Jul, 2051	125.02	708.32	25381.78
Aug, 2051	121.62	711.72	24670.06
Sep, 2051	118.21	715.13	23954.93
Oct, 2051	114.78	718.56	23236.38
Nov, 2051	111.34	722.00	22514.38
Dec, 2051	107.88	725.46	21788.92
Jan, 2052	104.41	728.93	21059.98
Feb, 2052	100.91	732.43	20327.56
Mar, 2052	97.40	735.94	19591.62
Apr, 2052	93.88	739.46	18852.16
May, 2052	90.33	743.01	18109.15
Jun, 2052	86.77	746.57	17362.58
Jul, 2052	83.20	750.14	16612.44
Aug, 2052	79.60	753.74	15858.70
Sep, 2052	75.99	757.35	15101.35
Oct, 2052	72.36	760.98	14340.37
Nov, 2052	68.71	764.63	13575.74
Dec, 2052	65.05	768.29	12807.45
Jan, 2053	61.37	771.97	12035.48
Feb, 2053	57.67	775.67	11259.81
Mar, 2053	53.95	779.39	10480.43
Apr, 2053	50.22	783.12	9697.30
May, 2053	46.47	786.87	8910.43
Jun, 2053	42.70	790.64	8119.79
Jul, 2053	38.91	794.43	7325.35
Aug, 2053	35.10	798.24	6527.11
Sep, 2053	31.28	802.06	5725.05
Oct, 2053	27.43	805.91	4919.14
Nov, 2053	23.57	809.77	4109.37
Dec, 2053	19.69	813.65	3295.72
Jan, 2054	15.79	817.55	2478.18
Feb, 2054	11.87	821.47	1656.71
Mar, 2054	7.94	825.40	831.31
Apr, 2054	3.98	829.36	1.95