Mortgage Parameters

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

Mortgage Summary

Property Total:	$235,000
Down Payment	$70,500
Mortgage Amount:	$164,500
Mortgage Payment:	$959.98 / month
Estimated Tax:	+ $130.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,090.54 / month
Total Interest Paid:	$181,094.40 over 30 years
Total Tax Paid:	$47,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	788.23	171.75	164328.25
May, 2024	787.41	172.57	164155.68
Jun, 2024	786.58	173.40	163982.27
Jul, 2024	785.75	174.23	163808.04
Aug, 2024	784.91	175.07	163632.98
Sep, 2024	784.07	175.91	163457.07
Oct, 2024	783.23	176.75	163280.32
Nov, 2024	782.38	177.60	163102.73
Dec, 2024	781.53	178.45	162924.28
Jan, 2025	780.68	179.30	162744.98
Feb, 2025	779.82	180.16	162564.82
Mar, 2025	778.96	181.02	162383.80
Apr, 2025	778.09	181.89	162201.91
May, 2025	777.22	182.76	162019.14
Jun, 2025	776.34	183.64	161835.51
Jul, 2025	775.46	184.52	161650.99
Aug, 2025	774.58	185.40	161465.58
Sep, 2025	773.69	186.29	161279.29
Oct, 2025	772.80	187.18	161092.11
Nov, 2025	771.90	188.08	160904.03
Dec, 2025	771.00	188.98	160715.05
Jan, 2026	770.09	189.89	160525.16
Feb, 2026	769.18	190.80	160334.36
Mar, 2026	768.27	191.71	160142.65
Apr, 2026	767.35	192.63	159950.02
May, 2026	766.43	193.55	159756.47
Jun, 2026	765.50	194.48	159561.99
Jul, 2026	764.57	195.41	159366.58
Aug, 2026	763.63	196.35	159170.23
Sep, 2026	762.69	197.29	158972.94
Oct, 2026	761.75	198.23	158774.71
Nov, 2026	760.80	199.18	158575.52
Dec, 2026	759.84	200.14	158375.38
Jan, 2027	758.88	201.10	158174.28
Feb, 2027	757.92	202.06	157972.22
Mar, 2027	756.95	203.03	157769.19
Apr, 2027	755.98	204.00	157565.19
May, 2027	755.00	204.98	157360.21
Jun, 2027	754.02	205.96	157154.25
Jul, 2027	753.03	206.95	156947.30
Aug, 2027	752.04	207.94	156739.36
Sep, 2027	751.04	208.94	156530.42
Oct, 2027	750.04	209.94	156320.48
Nov, 2027	749.04	210.94	156109.54
Dec, 2027	748.02	211.96	155897.58
Jan, 2028	747.01	212.97	155684.61
Feb, 2028	745.99	213.99	155470.62
Mar, 2028	744.96	215.02	155255.60
Apr, 2028	743.93	216.05	155039.56
May, 2028	742.90	217.08	154822.48
Jun, 2028	741.86	218.12	154604.35
Jul, 2028	740.81	219.17	154385.19
Aug, 2028	739.76	220.22	154164.97
Sep, 2028	738.71	221.27	153943.69
Oct, 2028	737.65	222.33	153721.36
Nov, 2028	736.58	223.40	153497.96
Dec, 2028	735.51	224.47	153273.49
Jan, 2029	734.44	225.54	153047.95
Feb, 2029	733.35	226.63	152821.32
Mar, 2029	732.27	227.71	152593.61
Apr, 2029	731.18	228.80	152364.81
May, 2029	730.08	229.90	152134.91
Jun, 2029	728.98	231.00	151903.91
Jul, 2029	727.87	232.11	151671.81
Aug, 2029	726.76	233.22	151438.59
Sep, 2029	725.64	234.34	151204.25
Oct, 2029	724.52	235.46	150968.79
Nov, 2029	723.39	236.59	150732.20
Dec, 2029	722.26	237.72	150494.48
Jan, 2030	721.12	238.86	150255.62
Feb, 2030	719.97	240.01	150015.61
Mar, 2030	718.82	241.16	149774.46
Apr, 2030	717.67	242.31	149532.15
May, 2030	716.51	243.47	149288.68
Jun, 2030	715.34	244.64	149044.04
Jul, 2030	714.17	245.81	148798.23
Aug, 2030	712.99	246.99	148551.24
Sep, 2030	711.81	248.17	148303.07
Oct, 2030	710.62	249.36	148053.71
Nov, 2030	709.42	250.56	147803.15
Dec, 2030	708.22	251.76	147551.39
Jan, 2031	707.02	252.96	147298.43
Feb, 2031	705.80	254.18	147044.26
Mar, 2031	704.59	255.39	146788.86
Apr, 2031	703.36	256.62	146532.25
May, 2031	702.13	257.85	146274.40
Jun, 2031	700.90	259.08	146015.32
Jul, 2031	699.66	260.32	145754.99
Aug, 2031	698.41	261.57	145493.42
Sep, 2031	697.16	262.82	145230.60
Oct, 2031	695.90	264.08	144966.52
Nov, 2031	694.63	265.35	144701.17
Dec, 2031	693.36	266.62	144434.55
Jan, 2032	692.08	267.90	144166.65
Feb, 2032	690.80	269.18	143897.47
Mar, 2032	689.51	270.47	143627.00
Apr, 2032	688.21	271.77	143355.23
May, 2032	686.91	273.07	143082.16
Jun, 2032	685.60	274.38	142807.78
Jul, 2032	684.29	275.69	142532.09
Aug, 2032	682.97	277.01	142255.08
Sep, 2032	681.64	278.34	141976.73
Oct, 2032	680.31	279.67	141697.06
Nov, 2032	678.97	281.01	141416.04
Dec, 2032	677.62	282.36	141133.68
Jan, 2033	676.27	283.71	140849.97
Feb, 2033	674.91	285.07	140564.90
Mar, 2033	673.54	286.44	140278.46
Apr, 2033	672.17	287.81	139990.64
May, 2033	670.79	289.19	139701.45
Jun, 2033	669.40	290.58	139410.87
Jul, 2033	668.01	291.97	139118.90
Aug, 2033	666.61	293.37	138825.54
Sep, 2033	665.21	294.77	138530.76
Oct, 2033	663.79	296.19	138234.57
Nov, 2033	662.37	297.61	137936.97
Dec, 2033	660.95	299.03	137637.94
Jan, 2034	659.52	300.46	137337.47
Feb, 2034	658.08	301.90	137035.57
Mar, 2034	656.63	303.35	136732.22
Apr, 2034	655.18	304.80	136427.41
May, 2034	653.71	306.27	136121.15
Jun, 2034	652.25	307.73	135813.41
Jul, 2034	650.77	309.21	135504.21
Aug, 2034	649.29	310.69	135193.52
Sep, 2034	647.80	312.18	134881.34
Oct, 2034	646.31	313.67	134567.67
Nov, 2034	644.80	315.18	134252.49
Dec, 2034	643.29	316.69	133935.80
Jan, 2035	641.78	318.20	133617.60
Feb, 2035	640.25	319.73	133297.87
Mar, 2035	638.72	321.26	132976.61
Apr, 2035	637.18	322.80	132653.81
May, 2035	635.63	324.35	132329.46
Jun, 2035	634.08	325.90	132003.56
Jul, 2035	632.52	327.46	131676.10
Aug, 2035	630.95	329.03	131347.06
Sep, 2035	629.37	330.61	131016.46
Oct, 2035	627.79	332.19	130684.26
Nov, 2035	626.20	333.78	130350.48
Dec, 2035	624.60	335.38	130015.09
Jan, 2036	622.99	336.99	129678.10
Feb, 2036	621.37	338.61	129339.50
Mar, 2036	619.75	340.23	128999.27
Apr, 2036	618.12	341.86	128657.41
May, 2036	616.48	343.50	128313.91
Jun, 2036	614.84	345.14	127968.77
Jul, 2036	613.18	346.80	127621.97
Aug, 2036	611.52	348.46	127273.52
Sep, 2036	609.85	350.13	126923.39
Oct, 2036	608.17	351.81	126571.58
Nov, 2036	606.49	353.49	126218.09
Dec, 2036	604.80	355.18	125862.91
Jan, 2037	603.09	356.89	125506.02
Feb, 2037	601.38	358.60	125147.42
Mar, 2037	599.66	360.32	124787.11
Apr, 2037	597.94	362.04	124425.07
May, 2037	596.20	363.78	124061.29
Jun, 2037	594.46	365.52	123695.77
Jul, 2037	592.71	367.27	123328.50
Aug, 2037	590.95	369.03	122959.47
Sep, 2037	589.18	370.80	122588.67
Oct, 2037	587.40	372.58	122216.09
Nov, 2037	585.62	374.36	121841.73
Dec, 2037	583.82	376.16	121465.58
Jan, 2038	582.02	377.96	121087.62
Feb, 2038	580.21	379.77	120707.85
Mar, 2038	578.39	381.59	120326.26
Apr, 2038	576.56	383.42	119942.85
May, 2038	574.73	385.25	119557.59
Jun, 2038	572.88	387.10	119170.49
Jul, 2038	571.03	388.95	118781.54
Aug, 2038	569.16	390.82	118390.72
Sep, 2038	567.29	392.69	117998.03
Oct, 2038	565.41	394.57	117603.46
Nov, 2038	563.52	396.46	117206.99
Dec, 2038	561.62	398.36	116808.63
Jan, 2039	559.71	400.27	116408.36
Feb, 2039	557.79	402.19	116006.17
Mar, 2039	555.86	404.12	115602.05
Apr, 2039	553.93	406.05	115196.00
May, 2039	551.98	408.00	114788.00
Jun, 2039	550.03	409.95	114378.04
Jul, 2039	548.06	411.92	113966.12
Aug, 2039	546.09	413.89	113552.23
Sep, 2039	544.10	415.88	113136.36
Oct, 2039	542.11	417.87	112718.49
Nov, 2039	540.11	419.87	112298.62
Dec, 2039	538.10	421.88	111876.74
Jan, 2040	536.08	423.90	111452.83
Feb, 2040	534.04	425.94	111026.90
Mar, 2040	532.00	427.98	110598.92
Apr, 2040	529.95	430.03	110168.89
May, 2040	527.89	432.09	109736.81
Jun, 2040	525.82	434.16	109302.65
Jul, 2040	523.74	436.24	108866.41
Aug, 2040	521.65	438.33	108428.08
Sep, 2040	519.55	440.43	107987.65
Oct, 2040	517.44	442.54	107545.11
Nov, 2040	515.32	444.66	107100.45
Dec, 2040	513.19	446.79	106653.66
Jan, 2041	511.05	448.93	106204.73
Feb, 2041	508.90	451.08	105753.65
Mar, 2041	506.74	453.24	105300.41
Apr, 2041	504.56	455.42	104844.99
May, 2041	502.38	457.60	104387.39
Jun, 2041	500.19	459.79	103927.60
Jul, 2041	497.99	461.99	103465.61
Aug, 2041	495.77	464.21	103001.40
Sep, 2041	493.55	466.43	102534.97
Oct, 2041	491.31	468.67	102066.30
Nov, 2041	489.07	470.91	101595.39
Dec, 2041	486.81	473.17	101122.22
Jan, 2042	484.54	475.44	100646.79
Feb, 2042	482.27	477.71	100169.07
Mar, 2042	479.98	480.00	99689.07
Apr, 2042	477.68	482.30	99206.77
May, 2042	475.37	484.61	98722.15
Jun, 2042	473.04	486.94	98235.21
Jul, 2042	470.71	489.27	97745.95
Aug, 2042	468.37	491.61	97254.33
Sep, 2042	466.01	493.97	96760.36
Oct, 2042	463.64	496.34	96264.02
Nov, 2042	461.27	498.71	95765.31
Dec, 2042	458.88	501.10	95264.21
Jan, 2043	456.47	503.51	94760.70
Feb, 2043	454.06	505.92	94254.78
Mar, 2043	451.64	508.34	93746.44
Apr, 2043	449.20	510.78	93235.66
May, 2043	446.75	513.23	92722.43
Jun, 2043	444.30	515.68	92206.75
Jul, 2043	441.82	518.16	91688.59
Aug, 2043	439.34	520.64	91167.96
Sep, 2043	436.85	523.13	90644.82
Oct, 2043	434.34	525.64	90119.18
Nov, 2043	431.82	528.16	89591.02
Dec, 2043	429.29	530.69	89060.33
Jan, 2044	426.75	533.23	88527.10
Feb, 2044	424.19	535.79	87991.31
Mar, 2044	421.63	538.35	87452.96
Apr, 2044	419.05	540.93	86912.02
May, 2044	416.45	543.53	86368.50
Jun, 2044	413.85	546.13	85822.37
Jul, 2044	411.23	548.75	85273.62
Aug, 2044	408.60	551.38	84722.24
Sep, 2044	405.96	554.02	84168.22
Oct, 2044	403.31	556.67	83611.55
Nov, 2044	400.64	559.34	83052.21
Dec, 2044	397.96	562.02	82490.18
Jan, 2045	395.27	564.71	81925.47
Feb, 2045	392.56	567.42	81358.05
Mar, 2045	389.84	570.14	80787.91
Apr, 2045	387.11	572.87	80215.04
May, 2045	384.36	575.62	79639.42
Jun, 2045	381.61	578.37	79061.05
Jul, 2045	378.83	581.15	78479.90
Aug, 2045	376.05	583.93	77895.97
Sep, 2045	373.25	586.73	77309.24
Oct, 2045	370.44	589.54	76719.70
Nov, 2045	367.62	592.36	76127.34
Dec, 2045	364.78	595.20	75532.14
Jan, 2046	361.92	598.06	74934.08
Feb, 2046	359.06	600.92	74333.16
Mar, 2046	356.18	603.80	73729.36
Apr, 2046	353.29	606.69	73122.67
May, 2046	350.38	609.60	72513.07
Jun, 2046	347.46	612.52	71900.54
Jul, 2046	344.52	615.46	71285.09
Aug, 2046	341.57	618.41	70666.68
Sep, 2046	338.61	621.37	70045.31
Oct, 2046	335.63	624.35	69420.97
Nov, 2046	332.64	627.34	68793.63
Dec, 2046	329.64	630.34	68163.28
Jan, 2047	326.62	633.36	67529.92
Feb, 2047	323.58	636.40	66893.52
Mar, 2047	320.53	639.45	66254.07
Apr, 2047	317.47	642.51	65611.56
May, 2047	314.39	645.59	64965.97
Jun, 2047	311.30	648.68	64317.28
Jul, 2047	308.19	651.79	63665.49
Aug, 2047	305.06	654.92	63010.57
Sep, 2047	301.93	658.05	62352.52
Oct, 2047	298.77	661.21	61691.31
Nov, 2047	295.60	664.38	61026.94
Dec, 2047	292.42	667.56	60359.38
Jan, 2048	289.22	670.76	59688.62
Feb, 2048	286.01	673.97	59014.65
Mar, 2048	282.78	677.20	58337.45
Apr, 2048	279.53	680.45	57657.00
May, 2048	276.27	683.71	56973.29
Jun, 2048	273.00	686.98	56286.31
Jul, 2048	269.71	690.27	55596.04
Aug, 2048	266.40	693.58	54902.45
Sep, 2048	263.07	696.91	54205.55
Oct, 2048	259.73	700.25	53505.30
Nov, 2048	256.38	703.60	52801.70
Dec, 2048	253.01	706.97	52094.73
Jan, 2049	249.62	710.36	51384.37
Feb, 2049	246.22	713.76	50670.61
Mar, 2049	242.80	717.18	49953.42
Apr, 2049	239.36	720.62	49232.80
May, 2049	235.91	724.07	48508.73
Jun, 2049	232.44	727.54	47781.19
Jul, 2049	228.95	731.03	47050.16
Aug, 2049	225.45	734.53	46315.63
Sep, 2049	221.93	738.05	45577.58
Oct, 2049	218.39	741.59	44835.99
Nov, 2049	214.84	745.14	44090.85
Dec, 2049	211.27	748.71	43342.14
Jan, 2050	207.68	752.30	42589.84
Feb, 2050	204.08	755.90	41833.94
Mar, 2050	200.45	759.53	41074.41
Apr, 2050	196.81	763.17	40311.25
May, 2050	193.16	766.82	39544.42
Jun, 2050	189.48	770.50	38773.93
Jul, 2050	185.79	774.19	37999.74
Aug, 2050	182.08	777.90	37221.84
Sep, 2050	178.35	781.63	36440.22
Oct, 2050	174.61	785.37	35654.84
Nov, 2050	170.85	789.13	34865.71
Dec, 2050	167.06	792.92	34072.80
Jan, 2051	163.27	796.71	33276.08
Feb, 2051	159.45	800.53	32475.55
Mar, 2051	155.61	804.37	31671.18
Apr, 2051	151.76	808.22	30862.96
May, 2051	147.89	812.09	30050.86
Jun, 2051	143.99	815.99	29234.88
Jul, 2051	140.08	819.90	28414.98
Aug, 2051	136.16	823.82	27591.16
Sep, 2051	132.21	827.77	26763.38
Oct, 2051	128.24	831.74	25931.65
Nov, 2051	124.26	835.72	25095.92
Dec, 2051	120.25	839.73	24256.19
Jan, 2052	116.23	843.75	23412.44
Feb, 2052	112.18	847.80	22564.64
Mar, 2052	108.12	851.86	21712.79
Apr, 2052	104.04	855.94	20856.85
May, 2052	99.94	860.04	19996.81
Jun, 2052	95.82	864.16	19132.64
Jul, 2052	91.68	868.30	18264.34
Aug, 2052	87.52	872.46	17391.88
Sep, 2052	83.34	876.64	16515.23
Oct, 2052	79.14	880.84	15634.39
Nov, 2052	74.91	885.07	14749.32
Dec, 2052	70.67	889.31	13860.02
Jan, 2053	66.41	893.57	12966.45
Feb, 2053	62.13	897.85	12068.60
Mar, 2053	57.83	902.15	11166.45
Apr, 2053	53.51	906.47	10259.98
May, 2053	49.16	910.82	9349.16
Jun, 2053	44.80	915.18	8433.98
Jul, 2053	40.41	919.57	7514.41
Aug, 2053	36.01	923.97	6590.44
Sep, 2053	31.58	928.40	5662.04
Oct, 2053	27.13	932.85	4729.19
Nov, 2053	22.66	937.32	3791.87
Dec, 2053	18.17	941.81	2850.06
Jan, 2054	13.66	946.32	1903.73
Feb, 2054	9.12	950.86	952.87
Mar, 2054	4.57	955.41	0