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