Mortgage Parameters

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

Mortgage Summary

Property Total:	$92,500
Down Payment	$27,750
Mortgage Amount:	$64,750
Mortgage Payment:	$377.86 / month
Estimated Tax:	+ $51.39 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $429.25 / month
Total Interest Paid:	$71,280.00 over 30 years
Total Tax Paid:	$18,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2024	310.26	67.60	64682.40
May, 2024	309.94	67.92	64614.48
Jun, 2024	309.61	68.25	64546.23
Jul, 2024	309.28	68.58	64477.65
Aug, 2024	308.96	68.90	64408.75
Sep, 2024	308.63	69.23	64339.51
Oct, 2024	308.29	69.57	64269.95
Nov, 2024	307.96	69.90	64200.05
Dec, 2024	307.63	70.23	64129.81
Jan, 2025	307.29	70.57	64059.24
Feb, 2025	306.95	70.91	63988.33
Mar, 2025	306.61	71.25	63917.08
Apr, 2025	306.27	71.59	63845.49
May, 2025	305.93	71.93	63773.56
Jun, 2025	305.58	72.28	63701.28
Jul, 2025	305.24	72.62	63628.65
Aug, 2025	304.89	72.97	63555.68
Sep, 2025	304.54	73.32	63482.36
Oct, 2025	304.19	73.67	63408.69
Nov, 2025	303.83	74.03	63334.66
Dec, 2025	303.48	74.38	63260.28
Jan, 2026	303.12	74.74	63185.54
Feb, 2026	302.76	75.10	63110.44
Mar, 2026	302.40	75.46	63034.99
Apr, 2026	302.04	75.82	62959.17
May, 2026	301.68	76.18	62882.99
Jun, 2026	301.31	76.55	62806.44
Jul, 2026	300.95	76.91	62729.53
Aug, 2026	300.58	77.28	62652.25
Sep, 2026	300.21	77.65	62574.60
Oct, 2026	299.84	78.02	62496.58
Nov, 2026	299.46	78.40	62418.18
Dec, 2026	299.09	78.77	62339.41
Jan, 2027	298.71	79.15	62260.26
Feb, 2027	298.33	79.53	62180.73
Mar, 2027	297.95	79.91	62100.81
Apr, 2027	297.57	80.29	62020.52
May, 2027	297.18	80.68	61939.84
Jun, 2027	296.80	81.06	61858.78
Jul, 2027	296.41	81.45	61777.32
Aug, 2027	296.02	81.84	61695.48
Sep, 2027	295.62	82.24	61613.25
Oct, 2027	295.23	82.63	61530.62
Nov, 2027	294.83	83.03	61447.59
Dec, 2027	294.44	83.42	61364.17
Jan, 2028	294.04	83.82	61280.34
Feb, 2028	293.63	84.23	61196.12
Mar, 2028	293.23	84.63	61111.49
Apr, 2028	292.83	85.03	61026.45
May, 2028	292.42	85.44	60941.01
Jun, 2028	292.01	85.85	60855.16
Jul, 2028	291.60	86.26	60768.90
Aug, 2028	291.18	86.68	60682.22
Sep, 2028	290.77	87.09	60595.13
Oct, 2028	290.35	87.51	60507.62
Nov, 2028	289.93	87.93	60419.70
Dec, 2028	289.51	88.35	60331.35
Jan, 2029	289.09	88.77	60242.58
Feb, 2029	288.66	89.20	60153.38
Mar, 2029	288.23	89.63	60063.75
Apr, 2029	287.81	90.05	59973.70
May, 2029	287.37	90.49	59883.21
Jun, 2029	286.94	90.92	59792.29
Jul, 2029	286.50	91.36	59700.94
Aug, 2029	286.07	91.79	59609.14
Sep, 2029	285.63	92.23	59516.91
Oct, 2029	285.19	92.67	59424.24
Nov, 2029	284.74	93.12	59331.12
Dec, 2029	284.29	93.57	59237.55
Jan, 2030	283.85	94.01	59143.54
Feb, 2030	283.40	94.46	59049.08
Mar, 2030	282.94	94.92	58954.16
Apr, 2030	282.49	95.37	58858.79
May, 2030	282.03	95.83	58762.96
Jun, 2030	281.57	96.29	58666.67
Jul, 2030	281.11	96.75	58569.92
Aug, 2030	280.65	97.21	58472.71
Sep, 2030	280.18	97.68	58375.03
Oct, 2030	279.71	98.15	58276.89
Nov, 2030	279.24	98.62	58178.27
Dec, 2030	278.77	99.09	58079.18
Jan, 2031	278.30	99.56	57979.62
Feb, 2031	277.82	100.04	57879.58
Mar, 2031	277.34	100.52	57779.06
Apr, 2031	276.86	101.00	57678.05
May, 2031	276.37	101.49	57576.57
Jun, 2031	275.89	101.97	57474.60
Jul, 2031	275.40	102.46	57372.13
Aug, 2031	274.91	102.95	57269.18
Sep, 2031	274.41	103.45	57165.74
Oct, 2031	273.92	103.94	57061.80
Nov, 2031	273.42	104.44	56957.36
Dec, 2031	272.92	104.94	56852.42
Jan, 2032	272.42	105.44	56746.98
Feb, 2032	271.91	105.95	56641.03
Mar, 2032	271.40	106.46	56534.57
Apr, 2032	270.89	106.97	56427.61
May, 2032	270.38	107.48	56320.13
Jun, 2032	269.87	107.99	56212.14
Jul, 2032	269.35	108.51	56103.63
Aug, 2032	268.83	109.03	55994.60
Sep, 2032	268.31	109.55	55885.05
Oct, 2032	267.78	110.08	55774.97
Nov, 2032	267.26	110.60	55664.36
Dec, 2032	266.73	111.13	55553.23
Jan, 2033	266.19	111.67	55441.56
Feb, 2033	265.66	112.20	55329.36
Mar, 2033	265.12	112.74	55216.62
Apr, 2033	264.58	113.28	55103.34
May, 2033	264.04	113.82	54989.51
Jun, 2033	263.49	114.37	54875.15
Jul, 2033	262.94	114.92	54760.23
Aug, 2033	262.39	115.47	54644.76
Sep, 2033	261.84	116.02	54528.74
Oct, 2033	261.28	116.58	54412.16
Nov, 2033	260.72	117.14	54295.03
Dec, 2033	260.16	117.70	54177.33
Jan, 2034	259.60	118.26	54059.07
Feb, 2034	259.03	118.83	53940.25
Mar, 2034	258.46	119.40	53820.85
Apr, 2034	257.89	119.97	53700.88
May, 2034	257.32	120.54	53580.34
Jun, 2034	256.74	121.12	53459.22
Jul, 2034	256.16	121.70	53337.52
Aug, 2034	255.58	122.28	53215.23
Sep, 2034	254.99	122.87	53092.36
Oct, 2034	254.40	123.46	52968.90
Nov, 2034	253.81	124.05	52844.85
Dec, 2034	253.21	124.65	52720.21
Jan, 2035	252.62	125.24	52594.96
Feb, 2035	252.02	125.84	52469.12
Mar, 2035	251.41	126.45	52342.68
Apr, 2035	250.81	127.05	52215.62
May, 2035	250.20	127.66	52087.96
Jun, 2035	249.59	128.27	51959.69
Jul, 2035	248.97	128.89	51830.81
Aug, 2035	248.36	129.50	51701.30
Sep, 2035	247.74	130.12	51571.18
Oct, 2035	247.11	130.75	51440.43
Nov, 2035	246.49	131.37	51309.06
Dec, 2035	245.86	132.00	51177.05
Jan, 2036	245.22	132.64	51044.41
Feb, 2036	244.59	133.27	50911.14
Mar, 2036	243.95	133.91	50777.23
Apr, 2036	243.31	134.55	50642.68
May, 2036	242.66	135.20	50507.48
Jun, 2036	242.02	135.84	50371.64
Jul, 2036	241.36	136.50	50235.14
Aug, 2036	240.71	137.15	50097.99
Sep, 2036	240.05	137.81	49960.18
Oct, 2036	239.39	138.47	49821.72
Nov, 2036	238.73	139.13	49682.59
Dec, 2036	238.06	139.80	49542.79
Jan, 2037	237.39	140.47	49402.32
Feb, 2037	236.72	141.14	49261.18
Mar, 2037	236.04	141.82	49119.36
Apr, 2037	235.36	142.50	48976.87
May, 2037	234.68	143.18	48833.69
Jun, 2037	233.99	143.87	48689.82
Jul, 2037	233.31	144.55	48545.27
Aug, 2037	232.61	145.25	48400.02
Sep, 2037	231.92	145.94	48254.08
Oct, 2037	231.22	146.64	48107.43
Nov, 2037	230.51	147.35	47960.09
Dec, 2037	229.81	148.05	47812.04
Jan, 2038	229.10	148.76	47663.28
Feb, 2038	228.39	149.47	47513.80
Mar, 2038	227.67	150.19	47363.61
Apr, 2038	226.95	150.91	47212.70
May, 2038	226.23	151.63	47061.07
Jun, 2038	225.50	152.36	46908.71
Jul, 2038	224.77	153.09	46755.62
Aug, 2038	224.04	153.82	46601.80
Sep, 2038	223.30	154.56	46447.24
Oct, 2038	222.56	155.30	46291.94
Nov, 2038	221.82	156.04	46135.90
Dec, 2038	221.07	156.79	45979.11
Jan, 2039	220.32	157.54	45821.56
Feb, 2039	219.56	158.30	45663.26
Mar, 2039	218.80	159.06	45504.21
Apr, 2039	218.04	159.82	45344.39
May, 2039	217.28	160.58	45183.80
Jun, 2039	216.51	161.35	45022.45
Jul, 2039	215.73	162.13	44860.32
Aug, 2039	214.96	162.90	44697.42
Sep, 2039	214.18	163.68	44533.73
Oct, 2039	213.39	164.47	44369.26
Nov, 2039	212.60	165.26	44204.01
Dec, 2039	211.81	166.05	44037.96
Jan, 2040	211.02	166.84	43871.11
Feb, 2040	210.22	167.64	43703.47
Mar, 2040	209.41	168.45	43535.02
Apr, 2040	208.61	169.25	43365.76
May, 2040	207.79	170.07	43195.70
Jun, 2040	206.98	170.88	43024.82
Jul, 2040	206.16	171.70	42853.12
Aug, 2040	205.34	172.52	42680.60
Sep, 2040	204.51	173.35	42507.25
Oct, 2040	203.68	174.18	42333.07
Nov, 2040	202.85	175.01	42158.05
Dec, 2040	202.01	175.85	41982.20
Jan, 2041	201.16	176.70	41805.51
Feb, 2041	200.32	177.54	41627.96
Mar, 2041	199.47	178.39	41449.57
Apr, 2041	198.61	179.25	41270.32
May, 2041	197.75	180.11	41090.22
Jun, 2041	196.89	180.97	40909.25
Jul, 2041	196.02	181.84	40727.41
Aug, 2041	195.15	182.71	40544.70
Sep, 2041	194.28	183.58	40361.12
Oct, 2041	193.40	184.46	40176.66
Nov, 2041	192.51	185.35	39991.31
Dec, 2041	191.63	186.23	39805.08
Jan, 2042	190.73	187.13	39617.95
Feb, 2042	189.84	188.02	39429.93
Mar, 2042	188.94	188.92	39241.00
Apr, 2042	188.03	189.83	39051.17
May, 2042	187.12	190.74	38860.43
Jun, 2042	186.21	191.65	38668.78
Jul, 2042	185.29	192.57	38476.20
Aug, 2042	184.37	193.49	38282.71
Sep, 2042	183.44	194.42	38088.29
Oct, 2042	182.51	195.35	37892.93
Nov, 2042	181.57	196.29	37696.64
Dec, 2042	180.63	197.23	37499.41
Jan, 2043	179.68	198.18	37301.24
Feb, 2043	178.74	199.12	37102.11
Mar, 2043	177.78	200.08	36902.03
Apr, 2043	176.82	201.04	36701.00
May, 2043	175.86	202.00	36499.00
Jun, 2043	174.89	202.97	36296.03
Jul, 2043	173.92	203.94	36092.09
Aug, 2043	172.94	204.92	35887.17
Sep, 2043	171.96	205.90	35681.27
Oct, 2043	170.97	206.89	35474.38
Nov, 2043	169.98	207.88	35266.50
Dec, 2043	168.99	208.87	35057.63
Jan, 2044	167.98	209.88	34847.75
Feb, 2044	166.98	210.88	34636.87
Mar, 2044	165.97	211.89	34424.98
Apr, 2044	164.95	212.91	34212.07
May, 2044	163.93	213.93	33998.14
Jun, 2044	162.91	214.95	33783.19
Jul, 2044	161.88	215.98	33567.21
Aug, 2044	160.84	217.02	33350.19
Sep, 2044	159.80	218.06	33132.13
Oct, 2044	158.76	219.10	32913.03
Nov, 2044	157.71	220.15	32692.88
Dec, 2044	156.65	221.21	32471.67
Jan, 2045	155.59	222.27	32249.41
Feb, 2045	154.53	223.33	32026.08
Mar, 2045	153.46	224.40	31801.67
Apr, 2045	152.38	225.48	31576.20
May, 2045	151.30	226.56	31349.64
Jun, 2045	150.22	227.64	31122.00
Jul, 2045	149.13	228.73	30893.26
Aug, 2045	148.03	229.83	30663.43
Sep, 2045	146.93	230.93	30432.50
Oct, 2045	145.82	232.04	30200.46
Nov, 2045	144.71	233.15	29967.32
Dec, 2045	143.59	234.27	29733.05
Jan, 2046	142.47	235.39	29497.66
Feb, 2046	141.34	236.52	29261.14
Mar, 2046	140.21	237.65	29023.49
Apr, 2046	139.07	238.79	28784.70
May, 2046	137.93	239.93	28544.77
Jun, 2046	136.78	241.08	28303.69
Jul, 2046	135.62	242.24	28061.45
Aug, 2046	134.46	243.40	27818.05
Sep, 2046	133.29	244.57	27573.48
Oct, 2046	132.12	245.74	27327.75
Nov, 2046	130.95	246.91	27080.83
Dec, 2046	129.76	248.10	26832.74
Jan, 2047	128.57	249.29	26583.45
Feb, 2047	127.38	250.48	26332.97
Mar, 2047	126.18	251.68	26081.29
Apr, 2047	124.97	252.89	25828.40
May, 2047	123.76	254.10	25574.30
Jun, 2047	122.54	255.32	25318.98
Jul, 2047	121.32	256.54	25062.44
Aug, 2047	120.09	257.77	24804.68
Sep, 2047	118.86	259.00	24545.67
Oct, 2047	117.61	260.25	24285.43
Nov, 2047	116.37	261.49	24023.93
Dec, 2047	115.11	262.75	23761.19
Jan, 2048	113.86	264.00	23497.18
Feb, 2048	112.59	265.27	23231.91
Mar, 2048	111.32	266.54	22965.37
Apr, 2048	110.04	267.82	22697.56
May, 2048	108.76	269.10	22428.46
Jun, 2048	107.47	270.39	22158.06
Jul, 2048	106.17	271.69	21886.38
Aug, 2048	104.87	272.99	21613.39
Sep, 2048	103.56	274.30	21339.10
Oct, 2048	102.25	275.61	21063.49
Nov, 2048	100.93	276.93	20786.55
Dec, 2048	99.60	278.26	20508.30
Jan, 2049	98.27	279.59	20228.71
Feb, 2049	96.93	280.93	19947.77
Mar, 2049	95.58	282.28	19665.50
Apr, 2049	94.23	283.63	19381.87
May, 2049	92.87	284.99	19096.88
Jun, 2049	91.51	286.35	18810.53
Jul, 2049	90.13	287.73	18522.80
Aug, 2049	88.76	289.10	18233.69
Sep, 2049	87.37	290.49	17943.20
Oct, 2049	85.98	291.88	17651.32
Nov, 2049	84.58	293.28	17358.04
Dec, 2049	83.17	294.69	17063.36
Jan, 2050	81.76	296.10	16767.26
Feb, 2050	80.34	297.52	16469.74
Mar, 2050	78.92	298.94	16170.80
Apr, 2050	77.49	300.37	15870.42
May, 2050	76.05	301.81	15568.61
Jun, 2050	74.60	303.26	15265.35
Jul, 2050	73.15	304.71	14960.63
Aug, 2050	71.69	306.17	14654.46
Sep, 2050	70.22	307.64	14346.82
Oct, 2050	68.75	309.11	14037.71
Nov, 2050	67.26	310.60	13727.11
Dec, 2050	65.78	312.08	13415.03
Jan, 2051	64.28	313.58	13101.45
Feb, 2051	62.78	315.08	12786.36
Mar, 2051	61.27	316.59	12469.77
Apr, 2051	59.75	318.11	12151.66
May, 2051	58.23	319.63	11832.03
Jun, 2051	56.70	321.16	11510.86
Jul, 2051	55.16	322.70	11188.16
Aug, 2051	53.61	324.25	10863.91
Sep, 2051	52.06	325.80	10538.11
Oct, 2051	50.50	327.36	10210.74
Nov, 2051	48.93	328.93	9881.81
Dec, 2051	47.35	330.51	9551.30
Jan, 2052	45.77	332.09	9219.21
Feb, 2052	44.18	333.68	8885.52
Mar, 2052	42.58	335.28	8550.24
Apr, 2052	40.97	336.89	8213.35
May, 2052	39.36	338.50	7874.84
Jun, 2052	37.73	340.13	7534.72
Jul, 2052	36.10	341.76	7192.96
Aug, 2052	34.47	343.39	6849.57
Sep, 2052	32.82	345.04	6504.53
Oct, 2052	31.17	346.69	6157.83
Nov, 2052	29.51	348.35	5809.48
Dec, 2052	27.84	350.02	5459.46
Jan, 2053	26.16	351.70	5107.76
Feb, 2053	24.47	353.39	4754.37
Mar, 2053	22.78	355.08	4399.29
Apr, 2053	21.08	356.78	4042.51
May, 2053	19.37	358.49	3684.02
Jun, 2053	17.65	360.21	3323.82
Jul, 2053	15.93	361.93	2961.88
Aug, 2053	14.19	363.67	2598.22
Sep, 2053	12.45	365.41	2232.81
Oct, 2053	10.70	367.16	1865.64
Nov, 2053	8.94	368.92	1496.72
Dec, 2053	7.17	370.69	1126.04
Jan, 2054	5.40	372.46	753.57
Feb, 2054	3.61	374.25	379.32
Mar, 2054	1.82	376.04	3.28