Mortgage Parameters

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

Mortgage Summary

Property Total:	$385,000
Down Payment	$115,500
Mortgage Amount:	$269,500
Mortgage Payment:	$1,572.73 / month
Estimated Tax:	+ $213.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,786.62 / month
Total Interest Paid:	$296,683.20 over 30 years
Total Tax Paid:	$77,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	1291.35	281.38	269218.62
May, 2025	1290.01	282.72	268935.90
Jun, 2025	1288.65	284.08	268651.82
Jul, 2025	1287.29	285.44	268366.38
Aug, 2025	1285.92	286.81	268079.57
Sep, 2025	1284.55	288.18	267791.39
Oct, 2025	1283.17	289.56	267501.83
Nov, 2025	1281.78	290.95	267210.88
Dec, 2025	1280.39	292.34	266918.53
Jan, 2026	1278.98	293.75	266624.79
Feb, 2026	1277.58	295.15	266329.64
Mar, 2026	1276.16	296.57	266033.07
Apr, 2026	1274.74	297.99	265735.08
May, 2026	1273.31	299.42	265435.66
Jun, 2026	1271.88	300.85	265134.81
Jul, 2026	1270.44	302.29	264832.52
Aug, 2026	1268.99	303.74	264528.78
Sep, 2026	1267.53	305.20	264223.58
Oct, 2026	1266.07	306.66	263916.92
Nov, 2026	1264.60	308.13	263608.80
Dec, 2026	1263.13	309.60	263299.19
Jan, 2027	1261.64	311.09	262988.10
Feb, 2027	1260.15	312.58	262675.53
Mar, 2027	1258.65	314.08	262361.45
Apr, 2027	1257.15	315.58	262045.87
May, 2027	1255.64	317.09	261728.77
Jun, 2027	1254.12	318.61	261410.16
Jul, 2027	1252.59	320.14	261090.02
Aug, 2027	1251.06	321.67	260768.35
Sep, 2027	1249.52	323.21	260445.13
Oct, 2027	1247.97	324.76	260120.37
Nov, 2027	1246.41	326.32	259794.05
Dec, 2027	1244.85	327.88	259466.17
Jan, 2028	1243.28	329.45	259136.71
Feb, 2028	1241.70	331.03	258805.68
Mar, 2028	1240.11	332.62	258473.06
Apr, 2028	1238.52	334.21	258138.85
May, 2028	1236.92	335.81	257803.03
Jun, 2028	1235.31	337.42	257465.61
Jul, 2028	1233.69	339.04	257126.57
Aug, 2028	1232.06	340.67	256785.90
Sep, 2028	1230.43	342.30	256443.60
Oct, 2028	1228.79	343.94	256099.67
Nov, 2028	1227.14	345.59	255754.08
Dec, 2028	1225.49	347.24	255406.84
Jan, 2029	1223.82	348.91	255057.93
Feb, 2029	1222.15	350.58	254707.36
Mar, 2029	1220.47	352.26	254355.10
Apr, 2029	1218.78	353.95	254001.15
May, 2029	1217.09	355.64	253645.51
Jun, 2029	1215.38	357.35	253288.17
Jul, 2029	1213.67	359.06	252929.11
Aug, 2029	1211.95	360.78	252568.33
Sep, 2029	1210.22	362.51	252205.82
Oct, 2029	1208.49	364.24	251841.58
Nov, 2029	1206.74	365.99	251475.59
Dec, 2029	1204.99	367.74	251107.85
Jan, 2030	1203.23	369.50	250738.34
Feb, 2030	1201.45	371.28	250367.07
Mar, 2030	1199.68	373.05	249994.01
Apr, 2030	1197.89	374.84	249619.17
May, 2030	1196.09	376.64	249242.53
Jun, 2030	1194.29	378.44	248864.09
Jul, 2030	1192.47	380.26	248483.83
Aug, 2030	1190.65	382.08	248101.76
Sep, 2030	1188.82	383.91	247717.85
Oct, 2030	1186.98	385.75	247332.10
Nov, 2030	1185.13	387.60	246944.50
Dec, 2030	1183.28	389.45	246555.05
Jan, 2031	1181.41	391.32	246163.73
Feb, 2031	1179.53	393.20	245770.53
Mar, 2031	1177.65	395.08	245375.45
Apr, 2031	1175.76	396.97	244978.48
May, 2031	1173.86	398.87	244579.60
Jun, 2031	1171.94	400.79	244178.82
Jul, 2031	1170.02	402.71	243776.11
Aug, 2031	1168.09	404.64	243371.48
Sep, 2031	1166.15	406.58	242964.90
Oct, 2031	1164.21	408.52	242556.38
Nov, 2031	1162.25	410.48	242145.90
Dec, 2031	1160.28	412.45	241733.45
Jan, 2032	1158.31	414.42	241319.03
Feb, 2032	1156.32	416.41	240902.62
Mar, 2032	1154.33	418.40	240484.21
Apr, 2032	1152.32	420.41	240063.80
May, 2032	1150.31	422.42	239641.38
Jun, 2032	1148.28	424.45	239216.93
Jul, 2032	1146.25	426.48	238790.45
Aug, 2032	1144.20	428.53	238361.92
Sep, 2032	1142.15	430.58	237931.34
Oct, 2032	1140.09	432.64	237498.70
Nov, 2032	1138.01	434.72	237063.98
Dec, 2032	1135.93	436.80	236627.18
Jan, 2033	1133.84	438.89	236188.29
Feb, 2033	1131.74	440.99	235747.30
Mar, 2033	1129.62	443.11	235304.19
Apr, 2033	1127.50	445.23	234858.96
May, 2033	1125.37	447.36	234411.60
Jun, 2033	1123.22	449.51	233962.09
Jul, 2033	1121.07	451.66	233510.43
Aug, 2033	1118.90	453.83	233056.60
Sep, 2033	1116.73	456.00	232600.60
Oct, 2033	1114.54	458.19	232142.42
Nov, 2033	1112.35	460.38	231682.03
Dec, 2033	1110.14	462.59	231219.45
Jan, 2034	1107.93	464.80	230754.64
Feb, 2034	1105.70	467.03	230287.61
Mar, 2034	1103.46	469.27	229818.34
Apr, 2034	1101.21	471.52	229346.83
May, 2034	1098.95	473.78	228873.05
Jun, 2034	1096.68	476.05	228397.00
Jul, 2034	1094.40	478.33	227918.68
Aug, 2034	1092.11	480.62	227438.06
Sep, 2034	1089.81	482.92	226955.13
Oct, 2034	1087.49	485.24	226469.90
Nov, 2034	1085.17	487.56	225982.34
Dec, 2034	1082.83	489.90	225492.44
Jan, 2035	1080.48	492.25	225000.19
Feb, 2035	1078.13	494.60	224505.59
Mar, 2035	1075.76	496.97	224008.61
Apr, 2035	1073.37	499.36	223509.26
May, 2035	1070.98	501.75	223007.51
Jun, 2035	1068.58	504.15	222503.36
Jul, 2035	1066.16	506.57	221996.79
Aug, 2035	1063.73	509.00	221487.80
Sep, 2035	1061.30	511.43	220976.36
Oct, 2035	1058.85	513.88	220462.48
Nov, 2035	1056.38	516.35	219946.13
Dec, 2035	1053.91	518.82	219427.31
Jan, 2036	1051.42	521.31	218906.00
Feb, 2036	1048.92	523.81	218382.19
Mar, 2036	1046.41	526.32	217855.88
Apr, 2036	1043.89	528.84	217327.04
May, 2036	1041.36	531.37	216795.67
Jun, 2036	1038.81	533.92	216261.75
Jul, 2036	1036.25	536.48	215725.28
Aug, 2036	1033.68	539.05	215186.23
Sep, 2036	1031.10	541.63	214644.60
Oct, 2036	1028.51	544.22	214100.38
Nov, 2036	1025.90	546.83	213553.54
Dec, 2036	1023.28	549.45	213004.09
Jan, 2037	1020.64	552.09	212452.01
Feb, 2037	1018.00	554.73	211897.28
Mar, 2037	1015.34	557.39	211339.89
Apr, 2037	1012.67	560.06	210779.83
May, 2037	1009.99	562.74	210217.08
Jun, 2037	1007.29	565.44	209651.64
Jul, 2037	1004.58	568.15	209083.50
Aug, 2037	1001.86	570.87	208512.62
Sep, 2037	999.12	573.61	207939.02
Oct, 2037	996.37	576.36	207362.66
Nov, 2037	993.61	579.12	206783.54
Dec, 2037	990.84	581.89	206201.65
Jan, 2038	988.05	584.68	205616.97
Feb, 2038	985.25	587.48	205029.49
Mar, 2038	982.43	590.30	204439.19
Apr, 2038	979.60	593.13	203846.07
May, 2038	976.76	595.97	203250.10
Jun, 2038	973.91	598.82	202651.28
Jul, 2038	971.04	601.69	202049.58
Aug, 2038	968.15	604.58	201445.01
Sep, 2038	965.26	607.47	200837.53
Oct, 2038	962.35	610.38	200227.15
Nov, 2038	959.42	613.31	199613.84
Dec, 2038	956.48	616.25	198997.60
Jan, 2039	953.53	619.20	198378.40
Feb, 2039	950.56	622.17	197756.23
Mar, 2039	947.58	625.15	197131.08
Apr, 2039	944.59	628.14	196502.94
May, 2039	941.58	631.15	195871.78
Jun, 2039	938.55	634.18	195237.61
Jul, 2039	935.51	637.22	194600.39
Aug, 2039	932.46	640.27	193960.12
Sep, 2039	929.39	643.34	193316.78
Oct, 2039	926.31	646.42	192670.36
Nov, 2039	923.21	649.52	192020.84
Dec, 2039	920.10	652.63	191368.21
Jan, 2040	916.97	655.76	190712.46
Feb, 2040	913.83	658.90	190053.56
Mar, 2040	910.67	662.06	189391.50
Apr, 2040	907.50	665.23	188726.27
May, 2040	904.31	668.42	188057.85
Jun, 2040	901.11	671.62	187386.24
Jul, 2040	897.89	674.84	186711.40
Aug, 2040	894.66	678.07	186033.33
Sep, 2040	891.41	681.32	185352.01
Oct, 2040	888.15	684.58	184667.42
Nov, 2040	884.86	687.87	183979.56
Dec, 2040	881.57	691.16	183288.39
Jan, 2041	878.26	694.47	182593.92
Feb, 2041	874.93	697.80	181896.12
Mar, 2041	871.59	701.14	181194.98
Apr, 2041	868.23	704.50	180490.47
May, 2041	864.85	707.88	179782.59
Jun, 2041	861.46	711.27	179071.32
Jul, 2041	858.05	714.68	178356.64
Aug, 2041	854.63	718.10	177638.54
Sep, 2041	851.18	721.55	176916.99
Oct, 2041	847.73	725.00	176191.99
Nov, 2041	844.25	728.48	175463.51
Dec, 2041	840.76	731.97	174731.54
Jan, 2042	837.26	735.47	173996.07
Feb, 2042	833.73	739.00	173257.07
Mar, 2042	830.19	742.54	172514.53
Apr, 2042	826.63	746.10	171768.43
May, 2042	823.06	749.67	171018.76
Jun, 2042	819.46	753.27	170265.50
Jul, 2042	815.86	756.87	169508.62
Aug, 2042	812.23	760.50	168748.12
Sep, 2042	808.58	764.15	167983.97
Oct, 2042	804.92	767.81	167216.17
Nov, 2042	801.24	771.49	166444.68
Dec, 2042	797.55	775.18	165669.50
Jan, 2043	793.83	778.90	164890.60
Feb, 2043	790.10	782.63	164107.97
Mar, 2043	786.35	786.38	163321.59
Apr, 2043	782.58	790.15	162531.45
May, 2043	778.80	793.93	161737.51
Jun, 2043	774.99	797.74	160939.77
Jul, 2043	771.17	801.56	160138.21
Aug, 2043	767.33	805.40	159332.81
Sep, 2043	763.47	809.26	158523.55
Oct, 2043	759.59	813.14	157710.42
Nov, 2043	755.70	817.03	156893.38
Dec, 2043	751.78	820.95	156072.43
Jan, 2044	747.85	824.88	155247.55
Feb, 2044	743.89	828.84	154418.71
Mar, 2044	739.92	832.81	153585.91
Apr, 2044	735.93	836.80	152749.11
May, 2044	731.92	840.81	151908.30
Jun, 2044	727.89	844.84	151063.47
Jul, 2044	723.85	848.88	150214.58
Aug, 2044	719.78	852.95	149361.63
Sep, 2044	715.69	857.04	148504.59
Oct, 2044	711.58	861.15	147643.45
Nov, 2044	707.46	865.27	146778.17
Dec, 2044	703.31	869.42	145908.76
Jan, 2045	699.15	873.58	145035.17
Feb, 2045	694.96	877.77	144157.40
Mar, 2045	690.75	881.98	143275.43
Apr, 2045	686.53	886.20	142389.22
May, 2045	682.28	890.45	141498.78
Jun, 2045	678.01	894.72	140604.06
Jul, 2045	673.73	899.00	139705.06
Aug, 2045	669.42	903.31	138801.75
Sep, 2045	665.09	907.64	137894.11
Oct, 2045	660.74	911.99	136982.12
Nov, 2045	656.37	916.36	136065.77
Dec, 2045	651.98	920.75	135145.02
Jan, 2046	647.57	925.16	134219.86
Feb, 2046	643.14	929.59	133290.26
Mar, 2046	638.68	934.05	132356.22
Apr, 2046	634.21	938.52	131417.69
May, 2046	629.71	943.02	130474.67
Jun, 2046	625.19	947.54	129527.13
Jul, 2046	620.65	952.08	128575.06
Aug, 2046	616.09	956.64	127618.41
Sep, 2046	611.50	961.23	126657.19
Oct, 2046	606.90	965.83	125691.36
Nov, 2046	602.27	970.46	124720.90
Dec, 2046	597.62	975.11	123745.79
Jan, 2047	592.95	979.78	122766.01
Feb, 2047	588.25	984.48	121781.53
Mar, 2047	583.54	989.19	120792.34
Apr, 2047	578.80	993.93	119798.41
May, 2047	574.03	998.70	118799.71
Jun, 2047	569.25	1003.48	117796.23
Jul, 2047	564.44	1008.29	116787.94
Aug, 2047	559.61	1013.12	115774.82
Sep, 2047	554.75	1017.98	114756.84
Oct, 2047	549.88	1022.85	113733.99
Nov, 2047	544.98	1027.75	112706.23
Dec, 2047	540.05	1032.68	111673.55
Jan, 2048	535.10	1037.63	110635.93
Feb, 2048	530.13	1042.60	109593.33
Mar, 2048	525.13	1047.60	108545.73
Apr, 2048	520.11	1052.62	107493.12
May, 2048	515.07	1057.66	106435.46
Jun, 2048	510.00	1062.73	105372.73
Jul, 2048	504.91	1067.82	104304.91
Aug, 2048	499.79	1072.94	103231.98
Sep, 2048	494.65	1078.08	102153.90
Oct, 2048	489.49	1083.24	101070.66
Nov, 2048	484.30	1088.43	99982.22
Dec, 2048	479.08	1093.65	98888.58
Jan, 2049	473.84	1098.89	97789.69
Feb, 2049	468.58	1104.15	96685.53
Mar, 2049	463.28	1109.45	95576.09
Apr, 2049	457.97	1114.76	94461.33
May, 2049	452.63	1120.10	93341.22
Jun, 2049	447.26	1125.47	92215.75
Jul, 2049	441.87	1130.86	91084.89
Aug, 2049	436.45	1136.28	89948.61
Sep, 2049	431.00	1141.73	88806.88
Oct, 2049	425.53	1147.20	87659.69
Nov, 2049	420.04	1152.69	86506.99
Dec, 2049	414.51	1158.22	85348.77
Jan, 2050	408.96	1163.77	84185.01
Feb, 2050	403.39	1169.34	83015.66
Mar, 2050	397.78	1174.95	81840.72
Apr, 2050	392.15	1180.58	80660.14
May, 2050	386.50	1186.23	79473.91
Jun, 2050	380.81	1191.92	78281.99
Jul, 2050	375.10	1197.63	77084.36
Aug, 2050	369.36	1203.37	75880.99
Sep, 2050	363.60	1209.13	74671.86
Oct, 2050	357.80	1214.93	73456.93
Nov, 2050	351.98	1220.75	72236.18
Dec, 2050	346.13	1226.60	71009.58
Jan, 2051	340.25	1232.48	69777.11
Feb, 2051	334.35	1238.38	68538.73
Mar, 2051	328.41	1244.32	67294.41
Apr, 2051	322.45	1250.28	66044.13
May, 2051	316.46	1256.27	64787.87
Jun, 2051	310.44	1262.29	63525.58
Jul, 2051	304.39	1268.34	62257.24
Aug, 2051	298.32	1274.41	60982.83
Sep, 2051	292.21	1280.52	59702.31
Oct, 2051	286.07	1286.66	58415.65
Nov, 2051	279.91	1292.82	57122.83
Dec, 2051	273.71	1299.02	55823.81
Jan, 2052	267.49	1305.24	54518.57
Feb, 2052	261.23	1311.50	53207.08
Mar, 2052	254.95	1317.78	51889.30
Apr, 2052	248.64	1324.09	50565.20
May, 2052	242.29	1330.44	49234.76
Jun, 2052	235.92	1336.81	47897.95
Jul, 2052	229.51	1343.22	46554.73
Aug, 2052	223.07	1349.66	45205.08
Sep, 2052	216.61	1356.12	43848.95
Oct, 2052	210.11	1362.62	42486.33
Nov, 2052	203.58	1369.15	41117.18
Dec, 2052	197.02	1375.71	39741.47
Jan, 2053	190.43	1382.30	38359.17
Feb, 2053	183.80	1388.93	36970.25
Mar, 2053	177.15	1395.58	35574.67
Apr, 2053	170.46	1402.27	34172.40
May, 2053	163.74	1408.99	32763.41
Jun, 2053	156.99	1415.74	31347.67
Jul, 2053	150.21	1422.52	29925.15
Aug, 2053	143.39	1429.34	28495.81
Sep, 2053	136.54	1436.19	27059.62
Oct, 2053	129.66	1443.07	25616.55
Nov, 2053	122.75	1449.98	24166.57
Dec, 2053	115.80	1456.93	22709.64
Jan, 2054	108.82	1463.91	21245.73
Feb, 2054	101.80	1470.93	19774.80
Mar, 2054	94.75	1477.98	18296.82
Apr, 2054	87.67	1485.06	16811.76
May, 2054	80.56	1492.17	15319.59
Jun, 2054	73.41	1499.32	13820.27
Jul, 2054	66.22	1506.51	12313.76
Aug, 2054	59.00	1513.73	10800.03
Sep, 2054	51.75	1520.98	9279.05
Oct, 2054	44.46	1528.27	7750.78
Nov, 2054	37.14	1535.59	6215.19
Dec, 2054	29.78	1542.95	4672.24
Jan, 2055	22.39	1550.34	3121.90
Feb, 2055	14.96	1557.77	1564.13
Mar, 2055	7.49	1565.24	0