Mortgage Parameters

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

Mortgage Summary

Property Total:	$323,000
Down Payment	$96,900
Mortgage Amount:	$226,100
Mortgage Payment:	$1,319.46 / month
Estimated Tax:	+ $179.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,498.90 / month
Total Interest Paid:	$248,904.00 over 30 years
Total Tax Paid:	$64,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	1083.40	236.06	225863.94
May, 2025	1082.26	237.20	225626.74
Jun, 2025	1081.13	238.33	225388.41
Jul, 2025	1079.99	239.47	225148.93
Aug, 2025	1078.84	240.62	224908.31
Sep, 2025	1077.69	241.77	224666.54
Oct, 2025	1076.53	242.93	224423.61
Nov, 2025	1075.36	244.10	224179.51
Dec, 2025	1074.19	245.27	223934.24
Jan, 2026	1073.02	246.44	223687.80
Feb, 2026	1071.84	247.62	223440.18
Mar, 2026	1070.65	248.81	223191.37
Apr, 2026	1069.46	250.00	222941.37
May, 2026	1068.26	251.20	222690.17
Jun, 2026	1067.06	252.40	222437.77
Jul, 2026	1065.85	253.61	222184.15
Aug, 2026	1064.63	254.83	221929.33
Sep, 2026	1063.41	256.05	221673.28
Oct, 2026	1062.18	257.28	221416.00
Nov, 2026	1060.95	258.51	221157.49
Dec, 2026	1059.71	259.75	220897.75
Jan, 2027	1058.47	260.99	220636.75
Feb, 2027	1057.22	262.24	220374.51
Mar, 2027	1055.96	263.50	220111.01
Apr, 2027	1054.70	264.76	219846.25
May, 2027	1053.43	266.03	219580.22
Jun, 2027	1052.16	267.30	219312.92
Jul, 2027	1050.87	268.59	219044.33
Aug, 2027	1049.59	269.87	218774.46
Sep, 2027	1048.29	271.17	218503.29
Oct, 2027	1046.99	272.47	218230.83
Nov, 2027	1045.69	273.77	217957.06
Dec, 2027	1044.38	275.08	217681.98
Jan, 2028	1043.06	276.40	217405.57
Feb, 2028	1041.74	277.72	217127.85
Mar, 2028	1040.40	279.06	216848.79
Apr, 2028	1039.07	280.39	216568.40
May, 2028	1037.72	281.74	216286.66
Jun, 2028	1036.37	283.09	216003.58
Jul, 2028	1035.02	284.44	215719.14
Aug, 2028	1033.65	285.81	215433.33
Sep, 2028	1032.28	287.18	215146.15
Oct, 2028	1030.91	288.55	214857.60
Nov, 2028	1029.53	289.93	214567.67
Dec, 2028	1028.14	291.32	214276.35
Jan, 2029	1026.74	292.72	213983.63
Feb, 2029	1025.34	294.12	213689.51
Mar, 2029	1023.93	295.53	213393.97
Apr, 2029	1022.51	296.95	213097.03
May, 2029	1021.09	298.37	212798.66
Jun, 2029	1019.66	299.80	212498.86
Jul, 2029	1018.22	301.24	212197.62
Aug, 2029	1016.78	302.68	211894.94
Sep, 2029	1015.33	304.13	211590.81
Oct, 2029	1013.87	305.59	211285.22
Nov, 2029	1012.41	307.05	210978.17
Dec, 2029	1010.94	308.52	210669.65
Jan, 2030	1009.46	310.00	210359.65
Feb, 2030	1007.97	311.49	210048.16
Mar, 2030	1006.48	312.98	209735.18
Apr, 2030	1004.98	314.48	209420.70
May, 2030	1003.47	315.99	209104.72
Jun, 2030	1001.96	317.50	208787.22
Jul, 2030	1000.44	319.02	208468.20
Aug, 2030	998.91	320.55	208147.65
Sep, 2030	997.37	322.09	207825.56
Oct, 2030	995.83	323.63	207501.93
Nov, 2030	994.28	325.18	207176.75
Dec, 2030	992.72	326.74	206850.01
Jan, 2031	991.16	328.30	206521.71
Feb, 2031	989.58	329.88	206191.83
Mar, 2031	988.00	331.46	205860.37
Apr, 2031	986.41	333.05	205527.33
May, 2031	984.82	334.64	205192.69
Jun, 2031	983.21	336.25	204856.44
Jul, 2031	981.60	337.86	204518.59
Aug, 2031	979.98	339.48	204179.11
Sep, 2031	978.36	341.10	203838.01
Oct, 2031	976.72	342.74	203495.27
Nov, 2031	975.08	344.38	203150.89
Dec, 2031	973.43	346.03	202804.87
Jan, 2032	971.77	347.69	202457.18
Feb, 2032	970.11	349.35	202107.83
Mar, 2032	968.43	351.03	201756.80
Apr, 2032	966.75	352.71	201404.09
May, 2032	965.06	354.40	201049.69
Jun, 2032	963.36	356.10	200693.60
Jul, 2032	961.66	357.80	200335.79
Aug, 2032	959.94	359.52	199976.28
Sep, 2032	958.22	361.24	199615.03
Oct, 2032	956.49	362.97	199252.06
Nov, 2032	954.75	364.71	198887.35
Dec, 2032	953.00	366.46	198520.89
Jan, 2033	951.25	368.21	198152.68
Feb, 2033	949.48	369.98	197782.70
Mar, 2033	947.71	371.75	197410.95
Apr, 2033	945.93	373.53	197037.42
May, 2033	944.14	375.32	196662.10
Jun, 2033	942.34	377.12	196284.98
Jul, 2033	940.53	378.93	195906.05
Aug, 2033	938.72	380.74	195525.30
Sep, 2033	936.89	382.57	195142.74
Oct, 2033	935.06	384.40	194758.34
Nov, 2033	933.22	386.24	194372.09
Dec, 2033	931.37	388.09	193984.00
Jan, 2034	929.51	389.95	193594.05
Feb, 2034	927.64	391.82	193202.22
Mar, 2034	925.76	393.70	192808.52
Apr, 2034	923.87	395.59	192412.94
May, 2034	921.98	397.48	192015.46
Jun, 2034	920.07	399.39	191616.07
Jul, 2034	918.16	401.30	191214.77
Aug, 2034	916.24	403.22	190811.55
Sep, 2034	914.31	405.15	190406.39
Oct, 2034	912.36	407.10	189999.30
Nov, 2034	910.41	409.05	189590.25
Dec, 2034	908.45	411.01	189179.24
Jan, 2035	906.48	412.98	188766.27
Feb, 2035	904.51	414.95	188351.31
Mar, 2035	902.52	416.94	187934.37
Apr, 2035	900.52	418.94	187515.43
May, 2035	898.51	420.95	187094.48
Jun, 2035	896.49	422.97	186671.51
Jul, 2035	894.47	424.99	186246.52
Aug, 2035	892.43	427.03	185819.49
Sep, 2035	890.39	429.07	185390.42
Oct, 2035	888.33	431.13	184959.29
Nov, 2035	886.26	433.20	184526.09
Dec, 2035	884.19	435.27	184090.82
Jan, 2036	882.10	437.36	183653.46
Feb, 2036	880.01	439.45	183214.01
Mar, 2036	877.90	441.56	182772.45
Apr, 2036	875.78	443.68	182328.77
May, 2036	873.66	445.80	181882.97
Jun, 2036	871.52	447.94	181435.03
Jul, 2036	869.38	450.08	180984.95
Aug, 2036	867.22	452.24	180532.71
Sep, 2036	865.05	454.41	180078.30
Oct, 2036	862.88	456.58	179621.72
Nov, 2036	860.69	458.77	179162.94
Dec, 2036	858.49	460.97	178701.97
Jan, 2037	856.28	463.18	178238.79
Feb, 2037	854.06	465.40	177773.39
Mar, 2037	851.83	467.63	177305.76
Apr, 2037	849.59	469.87	176835.90
May, 2037	847.34	472.12	176363.77
Jun, 2037	845.08	474.38	175889.39
Jul, 2037	842.80	476.66	175412.73
Aug, 2037	840.52	478.94	174933.79
Sep, 2037	838.22	481.24	174452.56
Oct, 2037	835.92	483.54	173969.02
Nov, 2037	833.60	485.86	173483.16
Dec, 2037	831.27	488.19	172994.97
Jan, 2038	828.93	490.53	172504.44
Feb, 2038	826.58	492.88	172011.57
Mar, 2038	824.22	495.24	171516.33
Apr, 2038	821.85	497.61	171018.72
May, 2038	819.46	500.00	170518.72
Jun, 2038	817.07	502.39	170016.33
Jul, 2038	814.66	504.80	169511.54
Aug, 2038	812.24	507.22	169004.32
Sep, 2038	809.81	509.65	168494.67
Oct, 2038	807.37	512.09	167982.58
Nov, 2038	804.92	514.54	167468.04
Dec, 2038	802.45	517.01	166951.03
Jan, 2039	799.97	519.49	166431.54
Feb, 2039	797.48	521.98	165909.57
Mar, 2039	794.98	524.48	165385.09
Apr, 2039	792.47	526.99	164858.10
May, 2039	789.95	529.51	164328.58
Jun, 2039	787.41	532.05	163796.53
Jul, 2039	784.86	534.60	163261.93
Aug, 2039	782.30	537.16	162724.77
Sep, 2039	779.72	539.74	162185.03
Oct, 2039	777.14	542.32	161642.71
Nov, 2039	774.54	544.92	161097.79
Dec, 2039	771.93	547.53	160550.25
Jan, 2040	769.30	550.16	160000.10
Feb, 2040	766.67	552.79	159447.30
Mar, 2040	764.02	555.44	158891.86
Apr, 2040	761.36	558.10	158333.76
May, 2040	758.68	560.78	157772.98
Jun, 2040	756.00	563.46	157209.52
Jul, 2040	753.30	566.16	156643.35
Aug, 2040	750.58	568.88	156074.47
Sep, 2040	747.86	571.60	155502.87
Oct, 2040	745.12	574.34	154928.53
Nov, 2040	742.37	577.09	154351.43
Dec, 2040	739.60	579.86	153771.58
Jan, 2041	736.82	582.64	153188.94
Feb, 2041	734.03	585.43	152603.51
Mar, 2041	731.23	588.23	152015.27
Apr, 2041	728.41	591.05	151424.22
May, 2041	725.57	593.89	150830.33
Jun, 2041	722.73	596.73	150233.60
Jul, 2041	719.87	599.59	149634.01
Aug, 2041	717.00	602.46	149031.55
Sep, 2041	714.11	605.35	148426.20
Oct, 2041	711.21	608.25	147817.95
Nov, 2041	708.29	611.17	147206.78
Dec, 2041	705.37	614.09	146592.69
Jan, 2042	702.42	617.04	145975.65
Feb, 2042	699.47	619.99	145355.66
Mar, 2042	696.50	622.96	144732.69
Apr, 2042	693.51	625.95	144106.74
May, 2042	690.51	628.95	143477.79
Jun, 2042	687.50	631.96	142845.83
Jul, 2042	684.47	634.99	142210.84
Aug, 2042	681.43	638.03	141572.81
Sep, 2042	678.37	641.09	140931.72
Oct, 2042	675.30	644.16	140287.56
Nov, 2042	672.21	647.25	139640.31
Dec, 2042	669.11	650.35	138989.96
Jan, 2043	665.99	653.47	138336.49
Feb, 2043	662.86	656.60	137679.89
Mar, 2043	659.72	659.74	137020.15
Apr, 2043	656.55	662.91	136357.24
May, 2043	653.38	666.08	135691.16
Jun, 2043	650.19	669.27	135021.89
Jul, 2043	646.98	672.48	134349.41
Aug, 2043	643.76	675.70	133673.71
Sep, 2043	640.52	678.94	132994.77
Oct, 2043	637.27	682.19	132312.57
Nov, 2043	634.00	685.46	131627.11
Dec, 2043	630.71	688.75	130938.36
Jan, 2044	627.41	692.05	130246.32
Feb, 2044	624.10	695.36	129550.95
Mar, 2044	620.76	698.70	128852.26
Apr, 2044	617.42	702.04	128150.22
May, 2044	614.05	705.41	127444.81
Jun, 2044	610.67	708.79	126736.02
Jul, 2044	607.28	712.18	126023.84
Aug, 2044	603.86	715.60	125308.24
Sep, 2044	600.44	719.02	124589.22
Oct, 2044	596.99	722.47	123866.75
Nov, 2044	593.53	725.93	123140.82
Dec, 2044	590.05	729.41	122411.41
Jan, 2045	586.55	732.91	121678.50
Feb, 2045	583.04	736.42	120942.08
Mar, 2045	579.51	739.95	120202.14
Apr, 2045	575.97	743.49	119458.65
May, 2045	572.41	747.05	118711.59
Jun, 2045	568.83	750.63	117960.96
Jul, 2045	565.23	754.23	117206.73
Aug, 2045	561.62	757.84	116448.89
Sep, 2045	557.98	761.48	115687.41
Oct, 2045	554.34	765.12	114922.28
Nov, 2045	550.67	768.79	114153.49
Dec, 2045	546.99	772.47	113381.02
Jan, 2046	543.28	776.18	112604.84
Feb, 2046	539.56	779.90	111824.95
Mar, 2046	535.83	783.63	111041.32
Apr, 2046	532.07	787.39	110253.93
May, 2046	528.30	791.16	109462.77
Jun, 2046	524.51	794.95	108667.82
Jul, 2046	520.70	798.76	107869.06
Aug, 2046	516.87	802.59	107066.47
Sep, 2046	513.03	806.43	106260.04
Oct, 2046	509.16	810.30	105449.74
Nov, 2046	505.28	814.18	104635.56
Dec, 2046	501.38	818.08	103817.48
Jan, 2047	497.46	822.00	102995.48
Feb, 2047	493.52	825.94	102169.54
Mar, 2047	489.56	829.90	101339.64
Apr, 2047	485.59	833.87	100505.77
May, 2047	481.59	837.87	99667.90
Jun, 2047	477.58	841.88	98826.01
Jul, 2047	473.54	845.92	97980.09
Aug, 2047	469.49	849.97	97130.12
Sep, 2047	465.42	854.04	96276.08
Oct, 2047	461.32	858.14	95417.94
Nov, 2047	457.21	862.25	94555.69
Dec, 2047	453.08	866.38	93689.31
Jan, 2048	448.93	870.53	92818.78
Feb, 2048	444.76	874.70	91944.07
Mar, 2048	440.57	878.89	91065.18
Apr, 2048	436.35	883.11	90182.07
May, 2048	432.12	887.34	89294.74
Jun, 2048	427.87	891.59	88403.15
Jul, 2048	423.60	895.86	87507.28
Aug, 2048	419.31	900.15	86607.13
Sep, 2048	414.99	904.47	85702.66
Oct, 2048	410.66	908.80	84793.86
Nov, 2048	406.30	913.16	83880.71
Dec, 2048	401.93	917.53	82963.17
Jan, 2049	397.53	921.93	82041.25
Feb, 2049	393.11	926.35	81114.90
Mar, 2049	388.68	930.78	80184.12
Apr, 2049	384.22	935.24	79248.87
May, 2049	379.73	939.73	78309.15
Jun, 2049	375.23	944.23	77364.92
Jul, 2049	370.71	948.75	76416.16
Aug, 2049	366.16	953.30	75462.86
Sep, 2049	361.59	957.87	74505.00
Oct, 2049	357.00	962.46	73542.54
Nov, 2049	352.39	967.07	72575.47
Dec, 2049	347.76	971.70	71603.77
Jan, 2050	343.10	976.36	70627.41
Feb, 2050	338.42	981.04	69646.37
Mar, 2050	333.72	985.74	68660.64
Apr, 2050	329.00	990.46	67670.17
May, 2050	324.25	995.21	66674.97
Jun, 2050	319.48	999.98	65674.99
Jul, 2050	314.69	1004.77	64670.22
Aug, 2050	309.88	1009.58	63660.64
Sep, 2050	305.04	1014.42	62646.22
Oct, 2050	300.18	1019.28	61626.94
Nov, 2050	295.30	1024.16	60602.78
Dec, 2050	290.39	1029.07	59573.71
Jan, 2051	285.46	1034.00	58539.70
Feb, 2051	280.50	1038.96	57500.75
Mar, 2051	275.52	1043.94	56456.81
Apr, 2051	270.52	1048.94	55407.87
May, 2051	265.50	1053.96	54353.91
Jun, 2051	260.45	1059.01	53294.90
Jul, 2051	255.37	1064.09	52230.81
Aug, 2051	250.27	1069.19	51161.62
Sep, 2051	245.15	1074.31	50087.31
Oct, 2051	240.00	1079.46	49007.85
Nov, 2051	234.83	1084.63	47923.22
Dec, 2051	229.63	1089.83	46833.39
Jan, 2052	224.41	1095.05	45738.34
Feb, 2052	219.16	1100.30	44638.05
Mar, 2052	213.89	1105.57	43532.48
Apr, 2052	208.59	1110.87	42421.61
May, 2052	203.27	1116.19	41305.42
Jun, 2052	197.92	1121.54	40183.88
Jul, 2052	192.55	1126.91	39056.97
Aug, 2052	187.15	1132.31	37924.66
Sep, 2052	181.72	1137.74	36786.92
Oct, 2052	176.27	1143.19	35643.73
Nov, 2052	170.79	1148.67	34495.06
Dec, 2052	165.29	1154.17	33340.89
Jan, 2053	159.76	1159.70	32181.19
Feb, 2053	154.20	1165.26	31015.93
Mar, 2053	148.62	1170.84	29845.09
Apr, 2053	143.01	1176.45	28668.64
May, 2053	137.37	1182.09	27486.55
Jun, 2053	131.71	1187.75	26298.79
Jul, 2053	126.02	1193.44	25105.35
Aug, 2053	120.30	1199.16	23906.19
Sep, 2053	114.55	1204.91	22701.28
Oct, 2053	108.78	1210.68	21490.59
Nov, 2053	102.98	1216.48	20274.11
Dec, 2053	97.15	1222.31	19051.80
Jan, 2054	91.29	1228.17	17823.63
Feb, 2054	85.40	1234.06	16589.57
Mar, 2054	79.49	1239.97	15349.60
Apr, 2054	73.55	1245.91	14103.69
May, 2054	67.58	1251.88	12851.81
Jun, 2054	61.58	1257.88	11593.93
Jul, 2054	55.55	1263.91	10330.03
Aug, 2054	49.50	1269.96	9060.07
Sep, 2054	43.41	1276.05	7784.02
Oct, 2054	37.30	1282.16	6501.86
Nov, 2054	31.15	1288.31	5213.55
Dec, 2054	24.98	1294.48	3919.07
Jan, 2055	18.78	1300.68	2618.39
Feb, 2055	12.55	1306.91	1311.48
Mar, 2055	6.28	1313.18	0