Mortgage Parameters

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

Mortgage Summary

Property Total:	$312,500
Down Payment	$93,750
Mortgage Amount:	$218,750
Mortgage Payment:	$1,276.57 / month
Estimated Tax:	+ $173.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,450.18 / month
Total Interest Paid:	$240,814.80 over 30 years
Total Tax Paid:	$62,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	1048.18	228.39	218521.61
May, 2025	1047.08	229.49	218292.12
Jun, 2025	1045.98	230.59	218061.53
Jul, 2025	1044.88	231.69	217829.84
Aug, 2025	1043.77	232.80	217597.04
Sep, 2025	1042.65	233.92	217363.12
Oct, 2025	1041.53	235.04	217128.08
Nov, 2025	1040.41	236.16	216891.92
Dec, 2025	1039.27	237.30	216654.62
Jan, 2026	1038.14	238.43	216416.19
Feb, 2026	1036.99	239.58	216176.61
Mar, 2026	1035.85	240.72	215935.89
Apr, 2026	1034.69	241.88	215694.01
May, 2026	1033.53	243.04	215450.98
Jun, 2026	1032.37	244.20	215206.78
Jul, 2026	1031.20	245.37	214961.40
Aug, 2026	1030.02	246.55	214714.86
Sep, 2026	1028.84	247.73	214467.13
Oct, 2026	1027.65	248.92	214218.21
Nov, 2026	1026.46	250.11	213968.11
Dec, 2026	1025.26	251.31	213716.80
Jan, 2027	1024.06	252.51	213464.29
Feb, 2027	1022.85	253.72	213210.57
Mar, 2027	1021.63	254.94	212955.63
Apr, 2027	1020.41	256.16	212699.48
May, 2027	1019.18	257.39	212442.09
Jun, 2027	1017.95	258.62	212183.47
Jul, 2027	1016.71	259.86	211923.62
Aug, 2027	1015.47	261.10	211662.51
Sep, 2027	1014.22	262.35	211400.16
Oct, 2027	1012.96	263.61	211136.55
Nov, 2027	1011.70	264.87	210871.67
Dec, 2027	1010.43	266.14	210605.53
Jan, 2028	1009.15	267.42	210338.11
Feb, 2028	1007.87	268.70	210069.41
Mar, 2028	1006.58	269.99	209799.43
Apr, 2028	1005.29	271.28	209528.14
May, 2028	1003.99	272.58	209255.56
Jun, 2028	1002.68	273.89	208981.68
Jul, 2028	1001.37	275.20	208706.48
Aug, 2028	1000.05	276.52	208429.96
Sep, 2028	998.73	277.84	208152.12
Oct, 2028	997.40	279.17	207872.94
Nov, 2028	996.06	280.51	207592.43
Dec, 2028	994.71	281.86	207310.57
Jan, 2029	993.36	283.21	207027.37
Feb, 2029	992.01	284.56	206742.80
Mar, 2029	990.64	285.93	206456.87
Apr, 2029	989.27	287.30	206169.58
May, 2029	987.90	288.67	205880.90
Jun, 2029	986.51	290.06	205590.85
Jul, 2029	985.12	291.45	205299.40
Aug, 2029	983.73	292.84	205006.55
Sep, 2029	982.32	294.25	204712.31
Oct, 2029	980.91	295.66	204416.65
Nov, 2029	979.50	297.07	204119.58
Dec, 2029	978.07	298.50	203821.08
Jan, 2030	976.64	299.93	203521.15
Feb, 2030	975.21	301.36	203219.79
Mar, 2030	973.76	302.81	202916.98
Apr, 2030	972.31	304.26	202612.72
May, 2030	970.85	305.72	202307.00
Jun, 2030	969.39	307.18	201999.82
Jul, 2030	967.92	308.65	201691.17
Aug, 2030	966.44	310.13	201381.03
Sep, 2030	964.95	311.62	201069.41
Oct, 2030	963.46	313.11	200756.30
Nov, 2030	961.96	314.61	200441.69
Dec, 2030	960.45	316.12	200125.57
Jan, 2031	958.94	317.63	199807.93
Feb, 2031	957.41	319.16	199488.78
Mar, 2031	955.88	320.69	199168.09
Apr, 2031	954.35	322.22	198845.87
May, 2031	952.80	323.77	198522.10
Jun, 2031	951.25	325.32	198196.78
Jul, 2031	949.69	326.88	197869.91
Aug, 2031	948.13	328.44	197541.46
Sep, 2031	946.55	330.02	197211.45
Oct, 2031	944.97	331.60	196879.85
Nov, 2031	943.38	333.19	196546.66
Dec, 2031	941.79	334.78	196211.88
Jan, 2032	940.18	336.39	195875.49
Feb, 2032	938.57	338.00	195537.49
Mar, 2032	936.95	339.62	195197.87
Apr, 2032	935.32	341.25	194856.62
May, 2032	933.69	342.88	194513.74
Jun, 2032	932.04	344.53	194169.21
Jul, 2032	930.39	346.18	193823.04
Aug, 2032	928.74	347.83	193475.20
Sep, 2032	927.07	349.50	193125.70
Oct, 2032	925.39	351.18	192774.53
Nov, 2032	923.71	352.86	192421.67
Dec, 2032	922.02	354.55	192067.12
Jan, 2033	920.32	356.25	191710.87
Feb, 2033	918.61	357.96	191352.91
Mar, 2033	916.90	359.67	190993.24
Apr, 2033	915.18	361.39	190631.85
May, 2033	913.44	363.13	190268.72
Jun, 2033	911.70	364.87	189903.86
Jul, 2033	909.96	366.61	189537.24
Aug, 2033	908.20	368.37	189168.87
Sep, 2033	906.43	370.14	188798.74
Oct, 2033	904.66	371.91	188426.83
Nov, 2033	902.88	373.69	188053.14
Dec, 2033	901.09	375.48	187677.65
Jan, 2034	899.29	377.28	187300.37
Feb, 2034	897.48	379.09	186921.28
Mar, 2034	895.66	380.91	186540.38
Apr, 2034	893.84	382.73	186157.65
May, 2034	892.01	384.56	185773.08
Jun, 2034	890.16	386.41	185386.68
Jul, 2034	888.31	388.26	184998.42
Aug, 2034	886.45	390.12	184608.30
Sep, 2034	884.58	391.99	184216.31
Oct, 2034	882.70	393.87	183822.44
Nov, 2034	880.82	395.75	183426.69
Dec, 2034	878.92	397.65	183029.04
Jan, 2035	877.01	399.56	182629.48
Feb, 2035	875.10	401.47	182228.01
Mar, 2035	873.18	403.39	181824.62
Apr, 2035	871.24	405.33	181419.29
May, 2035	869.30	407.27	181012.02
Jun, 2035	867.35	409.22	180602.80
Jul, 2035	865.39	411.18	180191.62
Aug, 2035	863.42	413.15	179778.47
Sep, 2035	861.44	415.13	179363.34
Oct, 2035	859.45	417.12	178946.22
Nov, 2035	857.45	419.12	178527.10
Dec, 2035	855.44	421.13	178105.97
Jan, 2036	853.42	423.15	177682.82
Feb, 2036	851.40	425.17	177257.65
Mar, 2036	849.36	427.21	176830.44
Apr, 2036	847.31	429.26	176401.18
May, 2036	845.26	431.31	175969.87
Jun, 2036	843.19	433.38	175536.49
Jul, 2036	841.11	435.46	175101.03
Aug, 2036	839.03	437.54	174663.48
Sep, 2036	836.93	439.64	174223.84
Oct, 2036	834.82	441.75	173782.10
Nov, 2036	832.71	443.86	173338.23
Dec, 2036	830.58	445.99	172892.24
Jan, 2037	828.44	448.13	172444.11
Feb, 2037	826.29	450.28	171993.84
Mar, 2037	824.14	452.43	171541.40
Apr, 2037	821.97	454.60	171086.80
May, 2037	819.79	456.78	170630.03
Jun, 2037	817.60	458.97	170171.06
Jul, 2037	815.40	461.17	169709.89
Aug, 2037	813.19	463.38	169246.51
Sep, 2037	810.97	465.60	168780.92
Oct, 2037	808.74	467.83	168313.09
Nov, 2037	806.50	470.07	167843.02
Dec, 2037	804.25	472.32	167370.70
Jan, 2038	801.98	474.59	166896.11
Feb, 2038	799.71	476.86	166419.25
Mar, 2038	797.43	479.14	165940.11
Apr, 2038	795.13	481.44	165458.67
May, 2038	792.82	483.75	164974.92
Jun, 2038	790.50	486.07	164488.85
Jul, 2038	788.18	488.39	164000.46
Aug, 2038	785.84	490.73	163509.73
Sep, 2038	783.48	493.09	163016.64
Oct, 2038	781.12	495.45	162521.19
Nov, 2038	778.75	497.82	162023.37
Dec, 2038	776.36	500.21	161523.16
Jan, 2039	773.97	502.60	161020.56
Feb, 2039	771.56	505.01	160515.54
Mar, 2039	769.14	507.43	160008.11
Apr, 2039	766.71	509.86	159498.24
May, 2039	764.26	512.31	158985.94
Jun, 2039	761.81	514.76	158471.17
Jul, 2039	759.34	517.23	157953.95
Aug, 2039	756.86	519.71	157434.24
Sep, 2039	754.37	522.20	156912.04
Oct, 2039	751.87	524.70	156387.34
Nov, 2039	749.36	527.21	155860.13
Dec, 2039	746.83	529.74	155330.39
Jan, 2040	744.29	532.28	154798.11
Feb, 2040	741.74	534.83	154263.28
Mar, 2040	739.18	537.39	153725.89
Apr, 2040	736.60	539.97	153185.92
May, 2040	734.02	542.55	152643.37
Jun, 2040	731.42	545.15	152098.21
Jul, 2040	728.80	547.77	151550.45
Aug, 2040	726.18	550.39	151000.06
Sep, 2040	723.54	553.03	150447.03
Oct, 2040	720.89	555.68	149891.35
Nov, 2040	718.23	558.34	149333.01
Dec, 2040	715.55	561.02	148771.99
Jan, 2041	712.87	563.70	148208.29
Feb, 2041	710.16	566.41	147641.88
Mar, 2041	707.45	569.12	147072.76
Apr, 2041	704.72	571.85	146500.92
May, 2041	701.98	574.59	145926.33
Jun, 2041	699.23	577.34	145348.99
Jul, 2041	696.46	580.11	144768.89
Aug, 2041	693.68	582.89	144186.00
Sep, 2041	690.89	585.68	143600.32
Oct, 2041	688.08	588.49	143011.84
Nov, 2041	685.27	591.30	142420.53
Dec, 2041	682.43	594.14	141826.39
Jan, 2042	679.58	596.99	141229.41
Feb, 2042	676.72	599.85	140629.56
Mar, 2042	673.85	602.72	140026.84
Apr, 2042	670.96	605.61	139421.23
May, 2042	668.06	608.51	138812.72
Jun, 2042	665.14	611.43	138201.30
Jul, 2042	662.21	614.36	137586.94
Aug, 2042	659.27	617.30	136969.64
Sep, 2042	656.31	620.26	136349.39
Oct, 2042	653.34	623.23	135726.16
Nov, 2042	650.35	626.22	135099.94
Dec, 2042	647.35	629.22	134470.73
Jan, 2043	644.34	632.23	133838.49
Feb, 2043	641.31	635.26	133203.23
Mar, 2043	638.27	638.30	132564.93
Apr, 2043	635.21	641.36	131923.57
May, 2043	632.13	644.44	131279.13
Jun, 2043	629.05	647.52	130631.61
Jul, 2043	625.94	650.63	129980.98
Aug, 2043	622.83	653.74	129327.23
Sep, 2043	619.69	656.88	128670.36
Oct, 2043	616.55	660.02	128010.33
Nov, 2043	613.38	663.19	127347.15
Dec, 2043	610.21	666.36	126680.78
Jan, 2044	607.01	669.56	126011.22
Feb, 2044	603.80	672.77	125338.46
Mar, 2044	600.58	675.99	124662.47
Apr, 2044	597.34	679.23	123983.24
May, 2044	594.09	682.48	123300.75
Jun, 2044	590.82	685.75	122615.00
Jul, 2044	587.53	689.04	121925.96
Aug, 2044	584.23	692.34	121233.62
Sep, 2044	580.91	695.66	120537.96
Oct, 2044	577.58	698.99	119838.97
Nov, 2044	574.23	702.34	119136.63
Dec, 2044	570.86	705.71	118430.92
Jan, 2045	567.48	709.09	117721.83
Feb, 2045	564.08	712.49	117009.34
Mar, 2045	560.67	715.90	116293.44
Apr, 2045	557.24	719.33	115574.11
May, 2045	553.79	722.78	114851.34
Jun, 2045	550.33	726.24	114125.10
Jul, 2045	546.85	729.72	113395.38
Aug, 2045	543.35	733.22	112662.16
Sep, 2045	539.84	736.73	111925.43
Oct, 2045	536.31	740.26	111185.17
Nov, 2045	532.76	743.81	110441.36
Dec, 2045	529.20	747.37	109693.99
Jan, 2046	525.62	750.95	108943.03
Feb, 2046	522.02	754.55	108188.48
Mar, 2046	518.40	758.17	107430.32
Apr, 2046	514.77	761.80	106668.52
May, 2046	511.12	765.45	105903.07
Jun, 2046	507.45	769.12	105133.95
Jul, 2046	503.77	772.80	104361.15
Aug, 2046	500.06	776.51	103584.64
Sep, 2046	496.34	780.23	102804.41
Oct, 2046	492.60	783.97	102020.45
Nov, 2046	488.85	787.72	101232.73
Dec, 2046	485.07	791.50	100441.23
Jan, 2047	481.28	795.29	99645.94
Feb, 2047	477.47	799.10	98846.84
Mar, 2047	473.64	802.93	98043.91
Apr, 2047	469.79	806.78	97237.13
May, 2047	465.93	810.64	96426.49
Jun, 2047	462.04	814.53	95611.97
Jul, 2047	458.14	818.43	94793.54
Aug, 2047	454.22	822.35	93971.19
Sep, 2047	450.28	826.29	93144.89
Oct, 2047	446.32	830.25	92314.64
Nov, 2047	442.34	834.23	91480.41
Dec, 2047	438.34	838.23	90642.19
Jan, 2048	434.33	842.24	89799.95
Feb, 2048	430.29	846.28	88953.67
Mar, 2048	426.24	850.33	88103.33
Apr, 2048	422.16	854.41	87248.92
May, 2048	418.07	858.50	86390.42
Jun, 2048	413.95	862.62	85527.81
Jul, 2048	409.82	866.75	84661.06
Aug, 2048	405.67	870.90	83790.16
Sep, 2048	401.49	875.08	82915.08
Oct, 2048	397.30	879.27	82035.81
Nov, 2048	393.09	883.48	81152.33
Dec, 2048	388.85	887.72	80264.61
Jan, 2049	384.60	891.97	79372.65
Feb, 2049	380.33	896.24	78476.40
Mar, 2049	376.03	900.54	77575.87
Apr, 2049	371.72	904.85	76671.01
May, 2049	367.38	909.19	75761.83
Jun, 2049	363.03	913.54	74848.28
Jul, 2049	358.65	917.92	73930.36
Aug, 2049	354.25	922.32	73008.04
Sep, 2049	349.83	926.74	72081.30
Oct, 2049	345.39	931.18	71150.12
Nov, 2049	340.93	935.64	70214.48
Dec, 2049	336.44	940.13	69274.35
Jan, 2050	331.94	944.63	68329.72
Feb, 2050	327.41	949.16	67380.56
Mar, 2050	322.87	953.70	66426.86
Apr, 2050	318.30	958.27	65468.58
May, 2050	313.70	962.87	64505.72
Jun, 2050	309.09	967.48	63538.24
Jul, 2050	304.45	972.12	62566.12
Aug, 2050	299.80	976.77	61589.35
Sep, 2050	295.12	981.45	60607.89
Oct, 2050	290.41	986.16	59621.74
Nov, 2050	285.69	990.88	58630.85
Dec, 2050	280.94	995.63	57635.22
Jan, 2051	276.17	1000.40	56634.82
Feb, 2051	271.38	1005.19	55629.63
Mar, 2051	266.56	1010.01	54619.61
Apr, 2051	261.72	1014.85	53604.76
May, 2051	256.86	1019.71	52585.05
Jun, 2051	251.97	1024.60	51560.45
Jul, 2051	247.06	1029.51	50530.94
Aug, 2051	242.13	1034.44	49496.50
Sep, 2051	237.17	1039.40	48457.10
Oct, 2051	232.19	1044.38	47412.72
Nov, 2051	227.19	1049.38	46363.33
Dec, 2051	222.16	1054.41	45308.92
Jan, 2052	217.11	1059.46	44249.46
Feb, 2052	212.03	1064.54	43184.92
Mar, 2052	206.93	1069.64	42115.27
Apr, 2052	201.80	1074.77	41040.51
May, 2052	196.65	1079.92	39960.59
Jun, 2052	191.48	1085.09	38875.50
Jul, 2052	186.28	1090.29	37785.21
Aug, 2052	181.05	1095.52	36689.69
Sep, 2052	175.80	1100.77	35588.92
Oct, 2052	170.53	1106.04	34482.88
Nov, 2052	165.23	1111.34	33371.54
Dec, 2052	159.91	1116.66	32254.88
Jan, 2053	154.55	1122.02	31132.86
Feb, 2053	149.18	1127.39	30005.47
Mar, 2053	143.78	1132.79	28872.68
Apr, 2053	138.35	1138.22	27734.46
May, 2053	132.89	1143.68	26590.78
Jun, 2053	127.41	1149.16	25441.63
Jul, 2053	121.91	1154.66	24286.96
Aug, 2053	116.38	1160.19	23126.77
Sep, 2053	110.82	1165.75	21961.01
Oct, 2053	105.23	1171.34	20789.67
Nov, 2053	99.62	1176.95	19612.72
Dec, 2053	93.98	1182.59	18430.13
Jan, 2054	88.31	1188.26	17241.87
Feb, 2054	82.62	1193.95	16047.92
Mar, 2054	76.90	1199.67	14848.24
Apr, 2054	71.15	1205.42	13642.82
May, 2054	65.37	1211.20	12431.62
Jun, 2054	59.57	1217.00	11214.62
Jul, 2054	53.74	1222.83	9991.79
Aug, 2054	47.88	1228.69	8763.10
Sep, 2054	41.99	1234.58	7528.52
Oct, 2054	36.07	1240.50	6288.02
Nov, 2054	30.13	1246.44	5041.58
Dec, 2054	24.16	1252.41	3789.17
Jan, 2055	18.16	1258.41	2530.75
Feb, 2055	12.13	1264.44	1266.31
Mar, 2055	6.07	1270.50	0