Mortgage Parameters

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

Mortgage Summary

Property Total:	$337,500
Down Payment	$101,250
Mortgage Amount:	$236,250
Mortgage Payment:	$1,378.69 / month
Estimated Tax:	+ $187.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,566.19 / month
Total Interest Paid:	$260,078.40 over 30 years
Total Tax Paid:	$67,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Mar, 2025	1132.03	246.66	236003.34
May, 2025	1130.85	247.84	235755.50
May, 2025	2260.51	496.87	235506.47
Jul, 2025	1128.47	250.22	235256.25
Jul, 2025	2255.74	501.64	235004.83
Aug, 2025	1126.06	252.63	234752.21
Oct, 2025	1124.85	253.84	234498.37
Oct, 2025	2248.49	508.89	234243.32
Dec, 2025	1122.42	256.27	233987.04
Dec, 2025	2243.61	513.77	233729.54
Jan, 2026	1119.95	258.74	233470.81
Mar, 2026	1118.71	259.98	233210.83
Mar, 2026	2236.18	521.20	232949.61
May, 2026	1116.22	262.47	232687.14
May, 2026	2231.18	526.20	232423.40
Jul, 2026	1113.70	264.99	232158.41
Jul, 2026	2226.13	531.25	231892.15
Aug, 2026	1111.15	267.54	231624.61
Oct, 2026	1109.87	268.82	231355.78
Oct, 2026	2218.45	538.93	231085.67
Dec, 2026	1107.29	271.40	230814.27
Dec, 2026	2213.28	544.10	230541.56
Jan, 2027	1104.68	274.01	230267.55
Mar, 2027	1103.37	275.32	229992.23
Mar, 2027	2205.42	551.96	229715.58
May, 2027	1100.72	277.97	229437.61
May, 2027	2200.11	557.27	229158.31
Jul, 2027	1098.05	280.64	228877.67
Jul, 2027	2194.76	562.62	228595.69
Aug, 2027	1095.35	283.34	228312.35
Oct, 2027	1094.00	284.69	228027.66
Oct, 2027	2186.63	570.75	227741.60
Dec, 2027	1091.26	287.43	227454.17
Dec, 2027	2181.14	576.24	227165.37
Jan, 2028	1088.50	290.19	226875.18
Mar, 2028	1087.11	291.58	226583.60
Mar, 2028	2172.82	584.56	226290.62
May, 2028	1084.31	294.38	225996.24
May, 2028	2167.21	590.17	225700.45
Jul, 2028	1081.48	297.21	225403.24
Jul, 2028	2161.54	595.84	225104.61
Aug, 2028	1078.63	300.06	224804.54
Oct, 2028	1077.19	301.50	224503.04
Oct, 2028	2152.93	604.45	224200.10
Dec, 2028	1074.29	304.40	223895.70
Dec, 2028	2147.12	610.26	223589.84
Jan, 2029	1071.37	307.32	223282.52
Mar, 2029	1069.90	308.79	222973.73
Mar, 2029	2138.32	619.06	222663.45
May, 2029	1066.93	311.76	222351.69
May, 2029	2132.37	625.01	222038.44
Jul, 2029	1063.93	314.76	221723.68
Jul, 2029	2126.36	631.02	221407.42
Aug, 2029	1060.91	317.78	221089.64
Oct, 2029	1059.39	319.30	220770.33
Oct, 2029	2117.25	640.13	220449.50
Dec, 2029	1056.32	322.37	220127.13
Dec, 2029	2111.10	646.28	219803.22
Jan, 2030	1053.22	325.47	219477.75
Mar, 2030	1051.66	327.03	219150.73
Mar, 2030	2101.76	655.62	218822.13
May, 2030	1048.52	330.17	218491.97
May, 2030	2095.46	661.92	218160.22
Jul, 2030	1045.35	333.34	217826.88
Jul, 2030	2089.10	668.28	217491.94
Aug, 2030	1042.15	336.54	217155.40
Oct, 2030	1040.54	338.15	216817.25
Oct, 2030	2079.46	677.92	216477.47
Dec, 2030	1037.29	341.40	216136.07
Dec, 2030	2072.94	684.44	215793.03
Jan, 2031	1034.01	344.68	215448.35
Mar, 2031	1032.36	346.33	215102.02
Mar, 2031	2063.06	694.32	214754.03
May, 2031	1029.03	349.66	214404.37
May, 2031	2056.38	701.00	214053.03
Jul, 2031	1025.67	353.02	213700.01
Jul, 2031	2049.65	707.73	213345.30
Aug, 2031	1022.28	356.41	212988.89
Oct, 2031	1020.57	358.12	212630.77
Oct, 2031	2039.43	717.95	212270.94
Dec, 2031	1017.13	361.56	211909.38
Dec, 2031	2032.53	724.85	211546.09
Jan, 2032	1013.66	365.03	211181.06
Mar, 2032	1011.91	366.78	210814.27
Mar, 2032	2022.06	735.32	210445.74
May, 2032	1008.39	370.30	210075.43
May, 2032	2015.00	742.38	209703.35
Jul, 2032	1004.83	373.86	209329.49
Jul, 2032	2007.87	749.51	208953.84
Aug, 2032	1001.24	377.45	208576.39
Oct, 2032	999.43	379.26	208197.13
Oct, 2032	1997.04	760.34	207816.05
Dec, 2032	995.79	382.90	207433.14
Dec, 2032	1989.74	767.64	207048.40
Jan, 2033	992.11	386.58	206661.82
Mar, 2033	990.25	388.44	206273.38
Mar, 2033	1978.64	778.74	205883.09
May, 2033	986.52	392.17	205490.92
May, 2033	1971.16	786.22	205096.87
Jul, 2033	982.76	395.93	204700.94
Jul, 2033	1963.62	793.76	204303.11
Aug, 2033	978.95	399.74	203903.37
Oct, 2033	977.04	401.65	203501.72
Oct, 2033	1952.15	805.23	203098.14
Dec, 2033	973.18	405.51	202692.63
Dec, 2033	1944.42	812.96	202285.17
Jan, 2034	969.28	409.41	201875.77
Mar, 2034	967.32	411.37	201464.40
Mar, 2034	1932.67	824.71	201051.06
May, 2034	963.37	415.32	200635.74
May, 2034	1924.75	832.63	200218.43
Jul, 2034	959.38	419.31	199799.12
Jul, 2034	1916.75	840.63	199377.80
Aug, 2034	955.35	423.34	198954.46
Oct, 2034	953.32	425.37	198529.09
Oct, 2034	1904.61	852.77	198101.69
Dec, 2034	949.24	429.45	197672.24
Dec, 2034	1896.42	860.96	197240.73
Jan, 2035	945.11	433.58	196807.15
Mar, 2035	943.03	435.66	196371.49
Mar, 2035	1883.98	873.40	195933.75
May, 2035	938.85	439.84	195493.91
May, 2035	1875.59	881.79	195051.96
Jul, 2035	934.62	444.07	194607.89
Jul, 2035	1867.12	890.26	194161.70
Aug, 2035	930.36	448.33	193713.37
Oct, 2035	928.21	450.48	193262.89
Oct, 2035	1854.26	903.12	192810.25
Dec, 2035	923.88	454.81	192355.44
Dec, 2035	1845.58	911.80	191898.46
Jan, 2036	919.51	459.18	191439.28
Mar, 2036	917.31	461.38	190977.90
Mar, 2036	1832.41	924.97	190514.31
May, 2036	912.88	465.81	190048.51
May, 2036	1823.53	933.85	189580.46
Jul, 2036	908.41	470.28	189110.18
Jul, 2036	1814.56	942.82	188637.64
Aug, 2036	903.89	474.80	188162.84
Oct, 2036	901.61	477.08	187685.77
Oct, 2036	1800.94	956.44	187206.40
Dec, 2036	897.03	481.66	186724.74
Dec, 2036	1791.75	965.63	186240.78
Jan, 2037	892.40	486.29	185754.49
Mar, 2037	890.07	488.62	185265.87
Mar, 2037	1777.80	979.58	184774.92
May, 2037	885.38	493.31	184281.61
May, 2037	1768.40	988.98	183785.93
Jul, 2037	880.64	498.05	183287.88
Jul, 2037	1758.89	998.49	182787.45
Aug, 2037	875.86	502.83	182284.61
Oct, 2037	873.45	505.24	181779.37
Oct, 2037	1744.48	1012.90	181271.71
Dec, 2037	868.59	510.10	180761.61
Dec, 2037	1734.74	1022.64	180249.07
Jan, 2038	863.69	515.00	179734.07
Mar, 2038	861.23	517.46	179216.61
Mar, 2038	1719.98	1037.40	178696.67
May, 2038	856.25	522.44	178174.23
May, 2038	1710.00	1047.38	177649.29
Jul, 2038	851.24	527.45	177121.84
Jul, 2038	1699.95	1057.43	176591.86
Aug, 2038	846.17	532.52	176059.34
Oct, 2038	843.62	535.07	175524.26
Oct, 2038	1684.67	1072.71	174986.63
Dec, 2038	838.48	540.21	174446.42
Dec, 2038	1674.37	1083.01	173903.62
Jan, 2039	833.29	545.40	173358.21
Mar, 2039	830.67	548.02	172810.20
Mar, 2039	1658.72	1098.66	172259.56
May, 2039	825.41	553.28	171706.28
May, 2039	1648.17	1109.21	171150.35
Jul, 2039	820.10	558.59	170591.75
Jul, 2039	1637.52	1119.86	170030.48
Aug, 2039	814.73	563.96	169466.52
Oct, 2039	812.03	566.66	168899.86
Oct, 2039	1621.34	1136.04	168330.48
Dec, 2039	806.58	572.11	167758.37
Dec, 2039	1610.42	1146.96	167183.53
Jan, 2040	801.09	577.60	166605.92
Mar, 2040	798.32	580.37	166025.55
Mar, 2040	1593.86	1163.52	165442.40
May, 2040	792.74	585.95	164856.46
May, 2040	1582.68	1174.70	164267.70
Jul, 2040	787.12	591.57	163676.13
Jul, 2040	1571.40	1185.98	163081.72
Aug, 2040	781.43	597.26	162484.46
Oct, 2040	778.57	600.12	161884.35
Oct, 2040	1554.27	1203.11	161281.35
Dec, 2040	772.81	605.88	160675.47
Dec, 2040	1542.71	1214.67	160066.68
Jan, 2041	766.99	611.70	159454.98
Mar, 2041	764.06	614.63	158840.34
Mar, 2041	1525.17	1232.21	158222.76
May, 2041	758.15	620.54	157602.22
May, 2041	1513.33	1244.05	156978.71
Jul, 2041	752.19	626.50	156352.21
Jul, 2041	1501.38	1256.00	155722.71
Aug, 2041	746.17	632.52	155090.19
Oct, 2041	743.14	635.55	154454.64
Oct, 2041	1483.24	1274.14	153816.05
Dec, 2041	737.04	641.65	153174.39
Dec, 2041	1471.00	1286.38	152529.66
Jan, 2042	730.87	647.82	151881.84
Mar, 2042	727.77	650.92	151230.92
Mar, 2042	1452.42	1304.96	150576.88
May, 2042	721.51	657.18	149919.70
May, 2042	1439.88	1317.50	149259.38
Jul, 2042	715.20	663.49	148595.89
Jul, 2042	1427.22	1330.16	147929.22
Aug, 2042	708.83	669.86	147259.36
Oct, 2042	705.62	673.07	146586.29
Oct, 2042	1408.01	1349.37	145909.99
Dec, 2042	699.15	679.54	145230.45
Dec, 2042	1395.05	1362.33	144547.66
Jan, 2043	692.62	686.07	143861.59
Mar, 2043	689.34	689.35	143172.24
Mar, 2043	1375.37	1382.01	142479.58
May, 2043	682.71	695.98	141783.61
May, 2043	1362.09	1395.29	141084.30
Jul, 2043	676.03	702.66	140381.63
Jul, 2043	1348.69	1408.69	139675.61
Aug, 2043	669.28	709.41	138966.20
Oct, 2043	665.88	712.81	138253.38
Oct, 2043	1328.34	1429.04	137537.16
Dec, 2043	659.03	719.66	136817.50
Dec, 2043	1314.61	1442.77	136094.40
Jan, 2044	652.12	726.57	135367.82
Mar, 2044	648.64	730.05	134637.77
Mar, 2044	1293.78	1463.60	133904.22
May, 2044	641.62	737.07	133167.16
May, 2044	1279.71	1477.67	132426.56
Jul, 2044	634.54	744.15	131682.41
Jul, 2044	1265.52	1491.86	130934.70
Aug, 2044	627.40	751.29	130183.41
Oct, 2044	623.80	754.89	129428.51
Oct, 2044	1243.98	1513.40	128670.00
Dec, 2044	616.54	762.15	127907.85
Dec, 2044	1229.43	1527.95	127142.05
Jan, 2045	609.22	769.47	126372.59
Mar, 2045	605.54	773.15	125599.43
Mar, 2045	1207.37	1550.01	124822.57
May, 2045	598.11	780.58	124041.99
May, 2045	1192.48	1564.90	123257.67
Jul, 2045	590.61	788.08	122469.59
Jul, 2045	1177.44	1579.94	121677.73
Aug, 2045	583.04	795.65	120882.08
Oct, 2045	579.23	799.46	120082.62
Oct, 2045	1154.63	1602.75	119279.32
Dec, 2045	571.55	807.14	118472.18
Dec, 2045	1139.23	1618.15	117661.17
Jan, 2046	563.79	814.90	116846.27
Mar, 2046	559.89	818.80	116027.47
Mar, 2046	1115.85	1641.53	115204.75
May, 2046	552.02	826.67	114378.08
May, 2046	1100.08	1657.30	113547.45
Jul, 2046	544.08	834.61	112712.84
Jul, 2046	1084.16	1673.22	111874.23
Aug, 2046	536.06	842.63	111031.61
Oct, 2046	532.03	846.66	110184.95
Oct, 2046	1060.00	1697.38	109334.22
Dec, 2046	523.89	854.80	108479.43
Dec, 2046	1043.69	1713.69	107620.53
Jan, 2047	515.68	863.01	106757.53
Mar, 2047	511.55	867.14	105890.38
Mar, 2047	1018.94	1738.44	105019.08
May, 2047	503.22	875.47	104143.61
May, 2047	1002.24	1755.14	103263.94
Jul, 2047	494.81	883.88	102380.06
Jul, 2047	985.38	1772.00	101491.94
Aug, 2047	486.32	892.37	100599.57
Oct, 2047	482.04	896.65	99702.92
Oct, 2047	959.78	1797.60	98801.97
Dec, 2047	473.43	905.26	97896.70
Dec, 2047	942.52	1814.86	96987.10
Jan, 2048	464.73	913.96	96073.14
Mar, 2048	460.35	918.34	95154.80
Mar, 2048	916.30	1841.08	94232.06
May, 2048	451.53	927.16	93304.90
May, 2048	898.62	1858.76	92373.30
Jul, 2048	442.62	936.07	91437.23
Jul, 2048	880.76	1876.62	90496.68
Aug, 2048	433.63	945.06	89551.62
Oct, 2048	429.10	949.59	88602.03
Oct, 2048	853.65	1903.73	87647.89
Dec, 2048	419.98	958.71	86689.18
Dec, 2048	835.37	1922.01	85725.87
Jan, 2049	410.77	967.92	84757.95
Mar, 2049	406.13	972.56	83785.40
Mar, 2049	807.60	1949.78	82808.18
May, 2049	396.79	981.90	81826.28
May, 2049	788.87	1968.51	80839.67
Jul, 2049	387.36	991.33	79848.34
Jul, 2049	769.97	1987.41	78852.25
Aug, 2049	377.83	1000.86	77851.40
Oct, 2049	373.04	1005.65	76845.75
Oct, 2049	741.26	2016.12	75835.28
Dec, 2049	363.38	1015.31	74819.96
Dec, 2049	721.89	2035.49	73799.79
Jan, 2050	353.62	1025.07	72774.72
Mar, 2050	348.71	1029.98	71744.74
Mar, 2050	692.49	2064.89	70709.83
May, 2050	338.82	1039.87	69669.96
May, 2050	672.66	2084.72	68625.10
Jul, 2050	328.83	1049.86	67575.24
Jul, 2050	652.63	2104.75	66520.35
Aug, 2050	318.74	1059.95	65460.40
Oct, 2050	313.66	1065.03	64395.38
Oct, 2050	622.22	2135.16	63325.25
Dec, 2050	303.43	1075.26	62249.99
Dec, 2050	601.71	2155.67	61169.58
Jan, 2051	293.10	1085.59	60084.00
Mar, 2051	287.90	1090.79	58993.21
Mar, 2051	570.58	2186.80	57897.19
May, 2051	277.42	1101.27	56795.93
May, 2051	549.57	2207.81	55689.39
Jul, 2051	266.84	1111.85	54577.54
Jul, 2051	528.36	2229.02	53460.37
Aug, 2051	256.16	1122.53	52337.84
Oct, 2051	250.79	1127.90	51209.94
Oct, 2051	496.17	2261.21	50076.63
Dec, 2051	239.95	1138.74	48937.89
Dec, 2051	474.44	2282.94	47793.69
Jan, 2052	229.01	1149.68	46644.01
Mar, 2052	223.50	1155.19	45488.83
Mar, 2052	441.47	2315.91	44328.10
May, 2052	212.41	1166.28	43161.82
May, 2052	419.23	2338.15	41989.95
Jul, 2052	201.20	1177.49	40812.46
Jul, 2052	396.76	2360.62	39629.33
Aug, 2052	189.89	1188.80	38440.53
Oct, 2052	184.19	1194.50	37246.03
Oct, 2052	362.66	2394.72	36045.81
Dec, 2052	172.72	1205.97	34839.84
Dec, 2052	339.66	2417.72	33628.09
Jan, 2053	161.13	1217.56	32410.54
Mar, 2053	155.30	1223.39	31187.15
Mar, 2053	304.74	2452.64	29957.90
May, 2053	143.55	1235.14	28722.76
May, 2053	281.18	2476.20	27481.70
Jul, 2053	131.68	1247.01	26234.69
Jul, 2053	257.39	2499.99	24981.71
Aug, 2053	119.70	1258.99	23722.72
Oct, 2053	113.67	1265.02	22457.70
Oct, 2053	221.28	2536.10	21186.62
Dec, 2053	101.52	1277.17	19909.45
Dec, 2053	196.92	2560.46	18626.16
Jan, 2054	89.25	1289.44	17336.72
Mar, 2054	83.07	1295.62	16041.10
Mar, 2054	159.93	2597.45	14739.28
May, 2054	70.63	1308.06	13431.21
May, 2054	134.99	2622.39	12116.88
Jul, 2054	58.06	1320.63	10796.25
Jul, 2054	109.79	2647.59	9469.29
Aug, 2054	45.37	1333.32	8135.98
Oct, 2054	38.98	1339.71	6796.27
Oct, 2054	71.55	2685.83	5450.15
Dec, 2054	26.12	1352.57	4097.57
Dec, 2054	45.75	2711.63	2738.52
Jan, 2055	13.12	1365.57	1372.95
Mar, 2055	6.58	1372.11	0.84