Mortgage Parameters

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

Mortgage Summary

Property Total:	$135,900
Down Payment	$40,770
Mortgage Amount:	$95,130
Mortgage Payment:	$555.15 / month
Estimated Tax:	+ $75.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $630.65 / month
Total Interest Paid:	$104,724.00 over 30 years
Total Tax Paid:	$27,180.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Aug, 2020	455.83	99.32	95030.68
Sep, 2020	455.36	99.79	94930.89
Oct, 2020	454.88	100.27	94830.61
Nov, 2020	454.40	100.75	94729.86
Dec, 2020	453.91	101.24	94628.62
Jan, 2021	453.43	101.72	94526.90
Feb, 2021	452.94	102.21	94424.69
Mar, 2021	452.45	102.70	94322.00
Apr, 2021	451.96	103.19	94218.81
May, 2021	451.47	103.68	94115.12
Jun, 2021	450.97	104.18	94010.94
Jul, 2021	450.47	104.68	93906.26
Aug, 2021	449.97	105.18	93801.08
Sep, 2021	449.46	105.69	93695.39
Oct, 2021	448.96	106.19	93589.20
Nov, 2021	448.45	106.70	93482.49
Dec, 2021	447.94	107.21	93375.28
Jan, 2022	447.42	107.73	93267.55
Feb, 2022	446.91	108.24	93159.31
Mar, 2022	446.39	108.76	93050.55
Apr, 2022	445.87	109.28	92941.27
May, 2022	445.34	109.81	92831.46
Jun, 2022	444.82	110.33	92721.13
Jul, 2022	444.29	110.86	92610.27
Aug, 2022	443.76	111.39	92498.87
Sep, 2022	443.22	111.93	92386.95
Oct, 2022	442.69	112.46	92274.49
Nov, 2022	442.15	113.00	92161.48
Dec, 2022	441.61	113.54	92047.94
Jan, 2023	441.06	114.09	91933.85
Feb, 2023	440.52	114.63	91819.22
Mar, 2023	439.97	115.18	91704.04
Apr, 2023	439.42	115.73	91588.30
May, 2023	438.86	116.29	91472.01
Jun, 2023	438.30	116.85	91355.17
Jul, 2023	437.74	117.41	91237.76
Aug, 2023	437.18	117.97	91119.79
Sep, 2023	436.62	118.53	91001.26
Oct, 2023	436.05	119.10	90882.16
Nov, 2023	435.48	119.67	90762.48
Dec, 2023	434.90	120.25	90642.24
Jan, 2024	434.33	120.82	90521.41
Feb, 2024	433.75	121.40	90400.01
Mar, 2024	433.17	121.98	90278.03
Apr, 2024	432.58	122.57	90155.46
May, 2024	431.99	123.16	90032.31
Jun, 2024	431.40	123.75	89908.56
Jul, 2024	430.81	124.34	89784.22
Aug, 2024	430.22	124.93	89659.29
Sep, 2024	429.62	125.53	89533.76
Oct, 2024	429.02	126.13	89407.62
Nov, 2024	428.41	126.74	89280.88
Dec, 2024	427.80	127.35	89153.54
Jan, 2025	427.19	127.96	89025.58
Feb, 2025	426.58	128.57	88897.01
Mar, 2025	425.96	129.19	88767.83
Apr, 2025	425.35	129.80	88638.02
May, 2025	424.72	130.43	88507.60
Jun, 2025	424.10	131.05	88376.55
Jul, 2025	423.47	131.68	88244.87
Aug, 2025	422.84	132.31	88112.56
Sep, 2025	422.21	132.94	87979.61
Oct, 2025	421.57	133.58	87846.03
Nov, 2025	420.93	134.22	87711.81
Dec, 2025	420.29	134.86	87576.95
Jan, 2026	419.64	135.51	87441.44
Feb, 2026	418.99	136.16	87305.28
Mar, 2026	418.34	136.81	87168.46
Apr, 2026	417.68	137.47	87031.00
May, 2026	417.02	138.13	86892.87
Jun, 2026	416.36	138.79	86754.08
Jul, 2026	415.70	139.45	86614.63
Aug, 2026	415.03	140.12	86474.51
Sep, 2026	414.36	140.79	86333.71
Oct, 2026	413.68	141.47	86192.25
Nov, 2026	413.00	142.15	86050.10
Dec, 2026	412.32	142.83	85907.27
Jan, 2027	411.64	143.51	85763.76
Feb, 2027	410.95	144.20	85619.56
Mar, 2027	410.26	144.89	85474.67
Apr, 2027	409.57	145.58	85329.09
May, 2027	408.87	146.28	85182.81
Jun, 2027	408.17	146.98	85035.83
Jul, 2027	407.46	147.69	84888.14
Aug, 2027	406.76	148.39	84739.75
Sep, 2027	406.04	149.11	84590.64
Oct, 2027	405.33	149.82	84440.82
Nov, 2027	404.61	150.54	84290.28
Dec, 2027	403.89	151.26	84139.02
Jan, 2028	403.17	151.98	83987.04
Feb, 2028	402.44	152.71	83834.33
Mar, 2028	401.71	153.44	83680.88
Apr, 2028	400.97	154.18	83526.70
May, 2028	400.23	154.92	83371.79
Jun, 2028	399.49	155.66	83216.13
Jul, 2028	398.74	156.41	83059.72
Aug, 2028	397.99	157.16	82902.56
Sep, 2028	397.24	157.91	82744.66
Oct, 2028	396.48	158.67	82585.99
Nov, 2028	395.72	159.43	82426.57
Dec, 2028	394.96	160.19	82266.38
Jan, 2029	394.19	160.96	82105.42
Feb, 2029	393.42	161.73	81943.69
Mar, 2029	392.65	162.50	81781.19
Apr, 2029	391.87	163.28	81617.91
May, 2029	391.09	164.06	81453.84
Jun, 2029	390.30	164.85	81288.99
Jul, 2029	389.51	165.64	81123.35
Aug, 2029	388.72	166.43	80956.92
Sep, 2029	387.92	167.23	80789.69
Oct, 2029	387.12	168.03	80621.65
Nov, 2029	386.31	168.84	80452.82
Dec, 2029	385.50	169.65	80283.17
Jan, 2030	384.69	170.46	80112.71
Feb, 2030	383.87	171.28	79941.43
Mar, 2030	383.05	172.10	79769.33
Apr, 2030	382.23	172.92	79596.41
May, 2030	381.40	173.75	79422.66
Jun, 2030	380.57	174.58	79248.08
Jul, 2030	379.73	175.42	79072.66
Aug, 2030	378.89	176.26	78896.40
Sep, 2030	378.05	177.10	78719.29
Oct, 2030	377.20	177.95	78541.34
Nov, 2030	376.34	178.81	78362.54
Dec, 2030	375.49	179.66	78182.87
Jan, 2031	374.63	180.52	78002.35
Feb, 2031	373.76	181.39	77820.96
Mar, 2031	372.89	182.26	77638.70
Apr, 2031	372.02	183.13	77455.57
May, 2031	371.14	184.01	77271.56
Jun, 2031	370.26	184.89	77086.67
Jul, 2031	369.37	185.78	76900.90
Aug, 2031	368.48	186.67	76714.23
Sep, 2031	367.59	187.56	76526.67
Oct, 2031	366.69	188.46	76338.21
Nov, 2031	365.79	189.36	76148.85
Dec, 2031	364.88	190.27	75958.58
Jan, 2032	363.97	191.18	75767.39
Feb, 2032	363.05	192.10	75575.30
Mar, 2032	362.13	193.02	75382.28
Apr, 2032	361.21	193.94	75188.33
May, 2032	360.28	194.87	74993.46
Jun, 2032	359.34	195.81	74797.65
Jul, 2032	358.41	196.74	74600.91
Aug, 2032	357.46	197.69	74403.22
Sep, 2032	356.52	198.63	74204.59
Oct, 2032	355.56	199.59	74005.00
Nov, 2032	354.61	200.54	73804.46
Dec, 2032	353.65	201.50	73602.96
Jan, 2033	352.68	202.47	73400.49
Feb, 2033	351.71	203.44	73197.05
Mar, 2033	350.74	204.41	72992.63
Apr, 2033	349.76	205.39	72787.24
May, 2033	348.77	206.38	72580.86
Jun, 2033	347.78	207.37	72373.50
Jul, 2033	346.79	208.36	72165.13
Aug, 2033	345.79	209.36	71955.78
Sep, 2033	344.79	210.36	71745.41
Oct, 2033	343.78	211.37	71534.04
Nov, 2033	342.77	212.38	71321.66
Dec, 2033	341.75	213.40	71108.26
Jan, 2034	340.73	214.42	70893.84
Feb, 2034	339.70	215.45	70678.39
Mar, 2034	338.67	216.48	70461.91
Apr, 2034	337.63	217.52	70244.39
May, 2034	336.59	218.56	70025.82
Jun, 2034	335.54	219.61	69806.21
Jul, 2034	334.49	220.66	69585.55
Aug, 2034	333.43	221.72	69363.83
Sep, 2034	332.37	222.78	69141.05
Oct, 2034	331.30	223.85	68917.20
Nov, 2034	330.23	224.92	68692.28
Dec, 2034	329.15	226.00	68466.28
Jan, 2035	328.07	227.08	68239.20
Feb, 2035	326.98	228.17	68011.03
Mar, 2035	325.89	229.26	67781.76
Apr, 2035	324.79	230.36	67551.40
May, 2035	323.68	231.47	67319.93
Jun, 2035	322.57	232.58	67087.36
Jul, 2035	321.46	233.69	66853.67
Aug, 2035	320.34	234.81	66618.86
Sep, 2035	319.22	235.93	66382.93
Oct, 2035	318.08	237.07	66145.86
Nov, 2035	316.95	238.20	65907.66
Dec, 2035	315.81	239.34	65668.32
Jan, 2036	314.66	240.49	65427.83
Feb, 2036	313.51	241.64	65186.19
Mar, 2036	312.35	242.80	64943.39
Apr, 2036	311.19	243.96	64699.42
May, 2036	310.02	245.13	64454.29
Jun, 2036	308.84	246.31	64207.98
Jul, 2036	307.66	247.49	63960.50
Aug, 2036	306.48	248.67	63711.83
Sep, 2036	305.29	249.86	63461.96
Oct, 2036	304.09	251.06	63210.90
Nov, 2036	302.89	252.26	62958.64
Dec, 2036	301.68	253.47	62705.16
Jan, 2037	300.46	254.69	62450.47
Feb, 2037	299.24	255.91	62194.57
Mar, 2037	298.02	257.13	61937.43
Apr, 2037	296.78	258.37	61679.07
May, 2037	295.55	259.60	61419.46
Jun, 2037	294.30	260.85	61158.61
Jul, 2037	293.05	262.10	60896.51
Aug, 2037	291.80	263.35	60633.16
Sep, 2037	290.53	264.62	60368.54
Oct, 2037	289.27	265.88	60102.66
Nov, 2037	287.99	267.16	59835.50
Dec, 2037	286.71	268.44	59567.06
Jan, 2038	285.43	269.72	59297.34
Feb, 2038	284.13	271.02	59026.32
Mar, 2038	282.83	272.32	58754.01
Apr, 2038	281.53	273.62	58480.39
May, 2038	280.22	274.93	58205.45
Jun, 2038	278.90	276.25	57929.21
Jul, 2038	277.58	277.57	57651.63
Aug, 2038	276.25	278.90	57372.73
Sep, 2038	274.91	280.24	57092.49
Oct, 2038	273.57	281.58	56810.91
Nov, 2038	272.22	282.93	56527.98
Dec, 2038	270.86	284.29	56243.69
Jan, 2039	269.50	285.65	55958.04
Feb, 2039	268.13	287.02	55671.03
Mar, 2039	266.76	288.39	55382.63
Apr, 2039	265.38	289.77	55092.86
May, 2039	263.99	291.16	54801.69
Jun, 2039	262.59	292.56	54509.14
Jul, 2039	261.19	293.96	54215.18
Aug, 2039	259.78	295.37	53919.81
Sep, 2039	258.37	296.78	53623.02
Oct, 2039	256.94	298.21	53324.82
Nov, 2039	255.51	299.64	53025.18
Dec, 2039	254.08	301.07	52724.11
Jan, 2040	252.64	302.51	52421.60
Feb, 2040	251.19	303.96	52117.63
Mar, 2040	249.73	305.42	51812.21
Apr, 2040	248.27	306.88	51505.33
May, 2040	246.80	308.35	51196.98
Jun, 2040	245.32	309.83	50887.15
Jul, 2040	243.83	311.32	50575.83
Aug, 2040	242.34	312.81	50263.02
Sep, 2040	240.84	314.31	49948.72
Oct, 2040	239.34	315.81	49632.90
Nov, 2040	237.82	317.33	49315.58
Dec, 2040	236.30	318.85	48996.73
Jan, 2041	234.78	320.37	48676.36
Feb, 2041	233.24	321.91	48354.45
Mar, 2041	231.70	323.45	48031.00
Apr, 2041	230.15	325.00	47705.99
May, 2041	228.59	326.56	47379.44
Jun, 2041	227.03	328.12	47051.31
Jul, 2041	225.45	329.70	46721.62
Aug, 2041	223.87	331.28	46390.34
Sep, 2041	222.29	332.86	46057.48
Oct, 2041	220.69	334.46	45723.02
Nov, 2041	219.09	336.06	45386.96
Dec, 2041	217.48	337.67	45049.29
Jan, 2042	215.86	339.29	44710.00
Feb, 2042	214.24	340.91	44369.09
Mar, 2042	212.60	342.55	44026.54
Apr, 2042	210.96	344.19	43682.35
May, 2042	209.31	345.84	43336.51
Jun, 2042	207.65	347.50	42989.01
Jul, 2042	205.99	349.16	42639.85
Aug, 2042	204.32	350.83	42289.02
Sep, 2042	202.63	352.52	41936.50
Oct, 2042	200.95	354.20	41582.30
Nov, 2042	199.25	355.90	41226.40
Dec, 2042	197.54	357.61	40868.79
Jan, 2043	195.83	359.32	40509.47
Feb, 2043	194.11	361.04	40148.43
Mar, 2043	192.38	362.77	39785.66
Apr, 2043	190.64	364.51	39421.15
May, 2043	188.89	366.26	39054.89
Jun, 2043	187.14	368.01	38686.88
Jul, 2043	185.37	369.78	38317.10
Aug, 2043	183.60	371.55	37945.55
Sep, 2043	181.82	373.33	37572.23
Oct, 2043	180.03	375.12	37197.11
Nov, 2043	178.24	376.91	36820.20
Dec, 2043	176.43	378.72	36441.48
Jan, 2044	174.62	380.53	36060.94
Feb, 2044	172.79	382.36	35678.58
Mar, 2044	170.96	384.19	35294.39
Apr, 2044	169.12	386.03	34908.36
May, 2044	167.27	387.88	34520.48
Jun, 2044	165.41	389.74	34130.74
Jul, 2044	163.54	391.61	33739.14
Aug, 2044	161.67	393.48	33345.65
Sep, 2044	159.78	395.37	32950.28
Oct, 2044	157.89	397.26	32553.02
Nov, 2044	155.98	399.17	32153.85
Dec, 2044	154.07	401.08	31752.77
Jan, 2045	152.15	403.00	31349.77
Feb, 2045	150.22	404.93	30944.84
Mar, 2045	148.28	406.87	30537.97
Apr, 2045	146.33	408.82	30129.15
May, 2045	144.37	410.78	29718.36
Jun, 2045	142.40	412.75	29305.61
Jul, 2045	140.42	414.73	28890.89
Aug, 2045	138.44	416.71	28474.17
Sep, 2045	136.44	418.71	28055.46
Oct, 2045	134.43	420.72	27634.74
Nov, 2045	132.42	422.73	27212.01
Dec, 2045	130.39	424.76	26787.25
Jan, 2046	128.36	426.79	26360.46
Feb, 2046	126.31	428.84	25931.62
Mar, 2046	124.26	430.89	25500.72
Apr, 2046	122.19	432.96	25067.76
May, 2046	120.12	435.03	24632.73
Jun, 2046	118.03	437.12	24195.61
Jul, 2046	115.94	439.21	23756.40
Aug, 2046	113.83	441.32	23315.08
Sep, 2046	111.72	443.43	22871.65
Oct, 2046	109.59	445.56	22426.09
Nov, 2046	107.46	447.69	21978.40
Dec, 2046	105.31	449.84	21528.57
Jan, 2047	103.16	451.99	21076.57
Feb, 2047	100.99	454.16	20622.42
Mar, 2047	98.82	456.33	20166.08
Apr, 2047	96.63	458.52	19707.56
May, 2047	94.43	460.72	19246.84
Jun, 2047	92.22	462.93	18783.92
Jul, 2047	90.01	465.14	18318.77
Aug, 2047	87.78	467.37	17851.40
Sep, 2047	85.54	469.61	17381.79
Oct, 2047	83.29	471.86	16909.93
Nov, 2047	81.03	474.12	16435.80
Dec, 2047	78.75	476.40	15959.41
Jan, 2048	76.47	478.68	15480.73
Feb, 2048	74.18	480.97	14999.76
Mar, 2048	71.87	483.28	14516.48
Apr, 2048	69.56	485.59	14030.89
May, 2048	67.23	487.92	13542.97
Jun, 2048	64.89	490.26	13052.72
Jul, 2048	62.54	492.61	12560.11
Aug, 2048	60.18	494.97	12065.14
Sep, 2048	57.81	497.34	11567.81
Oct, 2048	55.43	499.72	11068.08
Nov, 2048	53.03	502.12	10565.97
Dec, 2048	50.63	504.52	10061.45
Jan, 2049	48.21	506.94	9554.51
Feb, 2049	45.78	509.37	9045.14
Mar, 2049	43.34	511.81	8533.33
Apr, 2049	40.89	514.26	8019.07
May, 2049	38.42	516.73	7502.35
Jun, 2049	35.95	519.20	6983.14
Jul, 2049	33.46	521.69	6461.46
Aug, 2049	30.96	524.19	5937.27
Sep, 2049	28.45	526.70	5410.57
Oct, 2049	25.93	529.22	4881.34
Nov, 2049	23.39	531.76	4349.58
Dec, 2049	20.84	534.31	3815.27
Jan, 2050	18.28	536.87	3278.40
Feb, 2050	15.71	539.44	2738.96
Mar, 2050	13.12	542.03	2196.94
Apr, 2050	10.53	544.62	1652.31
May, 2050	7.92	547.23	1105.08
Jun, 2050	5.30	549.85	555.23
Jul, 2050	2.66	552.49	2.74