Mortgage Parameters

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

Mortgage Summary

Property Total:	$179,000
Down Payment	$53,700
Mortgage Amount:	$125,300
Mortgage Payment:	$731.22 / month
Estimated Tax:	+ $99.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $830.66 / month
Total Interest Paid:	$137,937.60 over 30 years
Total Tax Paid:	$35,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2019	600.40	130.82	125169.18
Jan, 2020	599.77	131.45	125037.72
Feb, 2020	599.14	132.08	124905.64
Mar, 2020	598.51	132.71	124772.93
Apr, 2020	597.87	133.35	124639.58
May, 2020	597.23	133.99	124505.59
Jun, 2020	596.59	134.63	124370.96
Jul, 2020	595.94	135.28	124235.69
Aug, 2020	595.30	135.92	124099.76
Sep, 2020	594.64	136.58	123963.19
Oct, 2020	593.99	137.23	123825.96
Nov, 2020	593.33	137.89	123688.07
Dec, 2020	592.67	138.55	123549.52
Jan, 2021	592.01	139.21	123410.31
Feb, 2021	591.34	139.88	123270.43
Mar, 2021	590.67	140.55	123129.88
Apr, 2021	590.00	141.22	122988.66
May, 2021	589.32	141.90	122846.76
Jun, 2021	588.64	142.58	122704.18
Jul, 2021	587.96	143.26	122560.92
Aug, 2021	587.27	143.95	122416.97
Sep, 2021	586.58	144.64	122272.33
Oct, 2021	585.89	145.33	122127.00
Nov, 2021	585.19	146.03	121980.97
Dec, 2021	584.49	146.73	121834.24
Jan, 2022	583.79	147.43	121686.81
Feb, 2022	583.08	148.14	121538.67
Mar, 2022	582.37	148.85	121389.83
Apr, 2022	581.66	149.56	121240.27
May, 2022	580.94	150.28	121089.99
Jun, 2022	580.22	151.00	120938.99
Jul, 2022	579.50	151.72	120787.27
Aug, 2022	578.77	152.45	120634.82
Sep, 2022	578.04	153.18	120481.65
Oct, 2022	577.31	153.91	120327.73
Nov, 2022	576.57	154.65	120173.08
Dec, 2022	575.83	155.39	120017.69
Jan, 2023	575.08	156.14	119861.56
Feb, 2023	574.34	156.88	119704.67
Mar, 2023	573.58	157.64	119547.04
Apr, 2023	572.83	158.39	119388.65
May, 2023	572.07	159.15	119229.50
Jun, 2023	571.31	159.91	119069.59
Jul, 2023	570.54	160.68	118908.91
Aug, 2023	569.77	161.45	118747.46
Sep, 2023	569.00	162.22	118585.24
Oct, 2023	568.22	163.00	118422.24
Nov, 2023	567.44	163.78	118258.46
Dec, 2023	566.66	164.56	118093.90
Jan, 2024	565.87	165.35	117928.54
Feb, 2024	565.07	166.15	117762.40
Mar, 2024	564.28	166.94	117595.45
Apr, 2024	563.48	167.74	117427.71
May, 2024	562.67	168.55	117259.17
Jun, 2024	561.87	169.35	117089.81
Jul, 2024	561.06	170.16	116919.65
Aug, 2024	560.24	170.98	116748.67
Sep, 2024	559.42	171.80	116576.87
Oct, 2024	558.60	172.62	116404.25
Nov, 2024	557.77	173.45	116230.80
Dec, 2024	556.94	174.28	116056.52
Jan, 2025	556.10	175.12	115881.40
Feb, 2025	555.27	175.95	115705.45
Mar, 2025	554.42	176.80	115528.65
Apr, 2025	553.57	177.65	115351.00
May, 2025	552.72	178.50	115172.51
Jun, 2025	551.87	179.35	114993.15
Jul, 2025	551.01	180.21	114812.94
Aug, 2025	550.15	181.07	114631.87
Sep, 2025	549.28	181.94	114449.93
Oct, 2025	548.41	182.81	114267.11
Nov, 2025	547.53	183.69	114083.42
Dec, 2025	546.65	184.57	113898.85
Jan, 2026	545.77	185.45	113713.40
Feb, 2026	544.88	186.34	113527.05
Mar, 2026	543.98	187.24	113339.82
Apr, 2026	543.09	188.13	113151.68
May, 2026	542.19	189.03	112962.65
Jun, 2026	541.28	189.94	112772.71
Jul, 2026	540.37	190.85	112581.86
Aug, 2026	539.45	191.77	112390.09
Sep, 2026	538.54	192.68	112197.41
Oct, 2026	537.61	193.61	112003.80
Nov, 2026	536.68	194.54	111809.27
Dec, 2026	535.75	195.47	111613.80
Jan, 2027	534.82	196.40	111417.40
Feb, 2027	533.88	197.34	111220.05
Mar, 2027	532.93	198.29	111021.76
Apr, 2027	531.98	199.24	110822.52
May, 2027	531.02	200.20	110622.32
Jun, 2027	530.07	201.15	110421.17
Jul, 2027	529.10	202.12	110219.05
Aug, 2027	528.13	203.09	110015.96
Sep, 2027	527.16	204.06	109811.90
Oct, 2027	526.18	205.04	109606.86
Nov, 2027	525.20	206.02	109400.84
Dec, 2027	524.21	207.01	109193.84
Jan, 2028	523.22	208.00	108985.84
Feb, 2028	522.22	209.00	108776.84
Mar, 2028	521.22	210.00	108566.84
Apr, 2028	520.22	211.00	108355.84
May, 2028	519.21	212.01	108143.82
Jun, 2028	518.19	213.03	107930.79
Jul, 2028	517.17	214.05	107716.74
Aug, 2028	516.14	215.08	107501.66
Sep, 2028	515.11	216.11	107285.56
Oct, 2028	514.08	217.14	107068.41
Nov, 2028	513.04	218.18	106850.23
Dec, 2028	511.99	219.23	106631.00
Jan, 2029	510.94	220.28	106410.72
Feb, 2029	509.88	221.34	106189.39
Mar, 2029	508.82	222.40	105966.99
Apr, 2029	507.76	223.46	105743.53
May, 2029	506.69	224.53	105519.00
Jun, 2029	505.61	225.61	105293.39
Jul, 2029	504.53	226.69	105066.70
Aug, 2029	503.44	227.78	104838.92
Sep, 2029	502.35	228.87	104610.06
Oct, 2029	501.26	229.96	104380.09
Nov, 2029	500.15	231.07	104149.03
Dec, 2029	499.05	232.17	103916.85
Jan, 2030	497.93	233.29	103683.57
Feb, 2030	496.82	234.40	103449.17
Mar, 2030	495.69	235.53	103213.64
Apr, 2030	494.57	236.65	102976.99
May, 2030	493.43	237.79	102739.20
Jun, 2030	492.29	238.93	102500.27
Jul, 2030	491.15	240.07	102260.20
Aug, 2030	490.00	241.22	102018.97
Sep, 2030	488.84	242.38	101776.59
Oct, 2030	487.68	243.54	101533.05
Nov, 2030	486.51	244.71	101288.35
Dec, 2030	485.34	245.88	101042.47
Jan, 2031	484.16	247.06	100795.41
Feb, 2031	482.98	248.24	100547.17
Mar, 2031	481.79	249.43	100297.73
Apr, 2031	480.59	250.63	100047.11
May, 2031	479.39	251.83	99795.28
Jun, 2031	478.19	253.03	99542.25
Jul, 2031	476.97	254.25	99288.00
Aug, 2031	475.75	255.47	99032.53
Sep, 2031	474.53	256.69	98775.85
Oct, 2031	473.30	257.92	98517.93
Nov, 2031	472.07	259.15	98258.77
Dec, 2031	470.82	260.40	97998.37
Jan, 2032	469.58	261.64	97736.73
Feb, 2032	468.32	262.90	97473.83
Mar, 2032	467.06	264.16	97209.67
Apr, 2032	465.80	265.42	96944.25
May, 2032	464.52	266.70	96677.55
Jun, 2032	463.25	267.97	96409.58
Jul, 2032	461.96	269.26	96140.32
Aug, 2032	460.67	270.55	95869.78
Sep, 2032	459.38	271.84	95597.93
Oct, 2032	458.07	273.15	95324.79
Nov, 2032	456.76	274.46	95050.33
Dec, 2032	455.45	275.77	94774.56
Jan, 2033	454.13	277.09	94497.47
Feb, 2033	452.80	278.42	94219.05
Mar, 2033	451.47	279.75	93939.29
Apr, 2033	450.13	281.09	93658.20
May, 2033	448.78	282.44	93375.76
Jun, 2033	447.43	283.79	93091.96
Jul, 2033	446.07	285.15	92806.81
Aug, 2033	444.70	286.52	92520.29
Sep, 2033	443.33	287.89	92232.40
Oct, 2033	441.95	289.27	91943.12
Nov, 2033	440.56	290.66	91652.46
Dec, 2033	439.17	292.05	91360.41
Jan, 2034	437.77	293.45	91066.96
Feb, 2034	436.36	294.86	90772.10
Mar, 2034	434.95	296.27	90475.83
Apr, 2034	433.53	297.69	90178.14
May, 2034	432.10	299.12	89879.03
Jun, 2034	430.67	300.55	89578.48
Jul, 2034	429.23	301.99	89276.49
Aug, 2034	427.78	303.44	88973.05
Sep, 2034	426.33	304.89	88668.16
Oct, 2034	424.87	306.35	88361.81
Nov, 2034	423.40	307.82	88053.99
Dec, 2034	421.93	309.29	87744.69
Jan, 2035	420.44	310.78	87433.92
Feb, 2035	418.95	312.27	87121.65
Mar, 2035	417.46	313.76	86807.89
Apr, 2035	415.95	315.27	86492.62
May, 2035	414.44	316.78	86175.85
Jun, 2035	412.93	318.29	85857.55
Jul, 2035	411.40	319.82	85537.73
Aug, 2035	409.87	321.35	85216.38
Sep, 2035	408.33	322.89	84893.49
Oct, 2035	406.78	324.44	84569.05
Nov, 2035	405.23	325.99	84243.06
Dec, 2035	403.66	327.56	83915.50
Jan, 2036	402.10	329.12	83586.38
Feb, 2036	400.52	330.70	83255.68
Mar, 2036	398.93	332.29	82923.39
Apr, 2036	397.34	333.88	82589.51
May, 2036	395.74	335.48	82254.03
Jun, 2036	394.13	337.09	81916.95
Jul, 2036	392.52	338.70	81578.25
Aug, 2036	390.90	340.32	81237.92
Sep, 2036	389.27	341.95	80895.97
Oct, 2036	387.63	343.59	80552.37
Nov, 2036	385.98	345.24	80207.13
Dec, 2036	384.33	346.89	79860.24
Jan, 2037	382.66	348.56	79511.68
Feb, 2037	380.99	350.23	79161.46
Mar, 2037	379.32	351.90	78809.55
Apr, 2037	377.63	353.59	78455.96
May, 2037	375.93	355.29	78100.67
Jun, 2037	374.23	356.99	77743.69
Jul, 2037	372.52	358.70	77384.99
Aug, 2037	370.80	360.42	77024.57
Sep, 2037	369.08	362.14	76662.43
Oct, 2037	367.34	363.88	76298.55
Nov, 2037	365.60	365.62	75932.93
Dec, 2037	363.85	367.37	75565.55
Jan, 2038	362.08	369.14	75196.42
Feb, 2038	360.32	370.90	74825.51
Mar, 2038	358.54	372.68	74452.83
Apr, 2038	356.75	374.47	74078.36
May, 2038	354.96	376.26	73702.10
Jun, 2038	353.16	378.06	73324.04
Jul, 2038	351.34	379.88	72944.16
Aug, 2038	349.52	381.70	72562.47
Sep, 2038	347.70	383.52	72178.94
Oct, 2038	345.86	385.36	71793.58
Nov, 2038	344.01	387.21	71406.37
Dec, 2038	342.16	389.06	71017.31
Jan, 2039	340.29	390.93	70626.38
Feb, 2039	338.42	392.80	70233.58
Mar, 2039	336.54	394.68	69838.89
Apr, 2039	334.64	396.58	69442.32
May, 2039	332.74	398.48	69043.84
Jun, 2039	330.84	400.38	68643.46
Jul, 2039	328.92	402.30	68241.15
Aug, 2039	326.99	404.23	67836.92
Sep, 2039	325.05	406.17	67430.75
Oct, 2039	323.11	408.11	67022.64
Nov, 2039	321.15	410.07	66612.57
Dec, 2039	319.19	412.03	66200.53
Jan, 2040	317.21	414.01	65786.53
Feb, 2040	315.23	415.99	65370.53
Mar, 2040	313.23	417.99	64952.55
Apr, 2040	311.23	419.99	64532.56
May, 2040	309.22	422.00	64110.56
Jun, 2040	307.20	424.02	63686.53
Jul, 2040	305.16	426.06	63260.48
Aug, 2040	303.12	428.10	62832.38
Sep, 2040	301.07	430.15	62402.23
Oct, 2040	299.01	432.21	61970.02
Nov, 2040	296.94	434.28	61535.74
Dec, 2040	294.86	436.36	61099.38
Jan, 2041	292.77	438.45	60660.93
Feb, 2041	290.67	440.55	60220.38
Mar, 2041	288.56	442.66	59777.71
Apr, 2041	286.43	444.79	59332.93
May, 2041	284.30	446.92	58886.01
Jun, 2041	282.16	449.06	58436.95
Jul, 2041	280.01	451.21	57985.74
Aug, 2041	277.85	453.37	57532.37
Sep, 2041	275.68	455.54	57076.83
Oct, 2041	273.49	457.73	56619.10
Nov, 2041	271.30	459.92	56159.18
Dec, 2041	269.10	462.12	55697.06
Jan, 2042	266.88	464.34	55232.72
Feb, 2042	264.66	466.56	54766.15
Mar, 2042	262.42	468.80	54297.36
Apr, 2042	260.17	471.05	53826.31
May, 2042	257.92	473.30	53353.01
Jun, 2042	255.65	475.57	52877.44
Jul, 2042	253.37	477.85	52399.59
Aug, 2042	251.08	480.14	51919.45
Sep, 2042	248.78	482.44	51437.01
Oct, 2042	246.47	484.75	50952.26
Nov, 2042	244.15	487.07	50465.19
Dec, 2042	241.81	489.41	49975.78
Jan, 2043	239.47	491.75	49484.03
Feb, 2043	237.11	494.11	48989.92
Mar, 2043	234.74	496.48	48493.44
Apr, 2043	232.36	498.86	47994.58
May, 2043	229.97	501.25	47493.34
Jun, 2043	227.57	503.65	46989.69
Jul, 2043	225.16	506.06	46483.63
Aug, 2043	222.73	508.49	45975.14
Sep, 2043	220.30	510.92	45464.22
Oct, 2043	217.85	513.37	44950.85
Nov, 2043	215.39	515.83	44435.02
Dec, 2043	212.92	518.30	43916.72
Jan, 2044	210.43	520.79	43395.93
Feb, 2044	207.94	523.28	42872.65
Mar, 2044	205.43	525.79	42346.86
Apr, 2044	202.91	528.31	41818.56
May, 2044	200.38	530.84	41287.72
Jun, 2044	197.84	533.38	40754.33
Jul, 2044	195.28	535.94	40218.39
Aug, 2044	192.71	538.51	39679.89
Sep, 2044	190.13	541.09	39138.80
Oct, 2044	187.54	543.68	38595.12
Nov, 2044	184.93	546.29	38048.83
Dec, 2044	182.32	548.90	37499.93
Jan, 2045	179.69	551.53	36948.40
Feb, 2045	177.04	554.18	36394.22
Mar, 2045	174.39	556.83	35837.39
Apr, 2045	171.72	559.50	35277.89
May, 2045	169.04	562.18	34715.71
Jun, 2045	166.35	564.87	34150.84
Jul, 2045	163.64	567.58	33583.26
Aug, 2045	160.92	570.30	33012.96
Sep, 2045	158.19	573.03	32439.93
Oct, 2045	155.44	575.78	31864.15
Nov, 2045	152.68	578.54	31285.61
Dec, 2045	149.91	581.31	30704.30
Jan, 2046	147.12	584.10	30120.20
Feb, 2046	144.33	586.89	29533.31
Mar, 2046	141.51	589.71	28943.60
Apr, 2046	138.69	592.53	28351.07
May, 2046	135.85	595.37	27755.70
Jun, 2046	133.00	598.22	27157.48
Jul, 2046	130.13	601.09	26556.39
Aug, 2046	127.25	603.97	25952.42
Sep, 2046	124.36	606.86	25345.55
Oct, 2046	121.45	609.77	24735.78
Nov, 2046	118.53	612.69	24123.08
Dec, 2046	115.59	615.63	23507.45
Jan, 2047	112.64	618.58	22888.87
Feb, 2047	109.68	621.54	22267.33
Mar, 2047	106.70	624.52	21642.81
Apr, 2047	103.71	627.51	21015.29
May, 2047	100.70	630.52	20384.77
Jun, 2047	97.68	633.54	19751.23
Jul, 2047	94.64	636.58	19114.65
Aug, 2047	91.59	639.63	18475.02
Sep, 2047	88.53	642.69	17832.33
Oct, 2047	85.45	645.77	17186.55
Nov, 2047	82.35	648.87	16537.69
Dec, 2047	79.24	651.98	15885.71
Jan, 2048	76.12	655.10	15230.61
Feb, 2048	72.98	658.24	14572.37
Mar, 2048	69.83	661.39	13910.97
Apr, 2048	66.66	664.56	13246.41
May, 2048	63.47	667.75	12578.66
Jun, 2048	60.27	670.95	11907.72
Jul, 2048	57.06	674.16	11233.55
Aug, 2048	53.83	677.39	10556.16
Sep, 2048	50.58	680.64	9875.52
Oct, 2048	47.32	683.90	9191.62
Nov, 2048	44.04	687.18	8504.45
Dec, 2048	40.75	690.47	7813.98
Jan, 2049	37.44	693.78	7120.20
Feb, 2049	34.12	697.10	6423.10
Mar, 2049	30.78	700.44	5722.65
Apr, 2049	27.42	703.80	5018.85
May, 2049	24.05	707.17	4311.68
Jun, 2049	20.66	710.56	3601.12
Jul, 2049	17.26	713.96	2887.16
Aug, 2049	13.83	717.39	2169.77
Sep, 2049	10.40	720.82	1448.95
Oct, 2049	6.94	724.28	724.67
Nov, 2049	3.47	727.75	0