Mortgage Parameters

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

Mortgage Summary

Property Total:	$319,500
Down Payment	$95,850
Mortgage Amount:	$223,650
Mortgage Payment:	$1,305.16 / month
Estimated Tax:	+ $177.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,482.66 / month
Total Interest Paid:	$246,207.60 over 30 years
Total Tax Paid:	$63,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	1071.66	233.50	223416.50
Feb, 2025	1070.54	234.62	223181.87
Mar, 2025	1069.41	235.75	222946.13
Apr, 2025	1068.28	236.88	222709.25
May, 2025	1067.15	238.01	222471.24
Jun, 2025	1066.01	239.15	222232.09
Jul, 2025	1064.86	240.30	221991.79
Aug, 2025	1063.71	241.45	221750.34
Sep, 2025	1062.55	242.61	221507.73
Oct, 2025	1061.39	243.77	221263.96
Nov, 2025	1060.22	244.94	221019.03
Dec, 2025	1059.05	246.11	220772.92
Jan, 2026	1057.87	247.29	220525.63
Feb, 2026	1056.69	248.47	220277.15
Mar, 2026	1055.49	249.67	220027.49
Apr, 2026	1054.30	250.86	219776.63
May, 2026	1053.10	252.06	219524.56
Jun, 2026	1051.89	253.27	219271.29
Jul, 2026	1050.67	254.49	219016.81
Aug, 2026	1049.46	255.70	218761.10
Sep, 2026	1048.23	256.93	218504.17
Oct, 2026	1047.00	258.16	218246.01
Nov, 2026	1045.76	259.40	217986.61
Dec, 2026	1044.52	260.64	217725.97
Jan, 2027	1043.27	261.89	217464.08
Feb, 2027	1042.02	263.14	217200.94
Mar, 2027	1040.75	264.41	216936.53
Apr, 2027	1039.49	265.67	216670.86
May, 2027	1038.21	266.95	216403.91
Jun, 2027	1036.94	268.22	216135.69
Jul, 2027	1035.65	269.51	215866.18
Aug, 2027	1034.36	270.80	215595.38
Sep, 2027	1033.06	272.10	215323.28
Oct, 2027	1031.76	273.40	215049.88
Nov, 2027	1030.45	274.71	214775.16
Dec, 2027	1029.13	276.03	214499.14
Jan, 2028	1027.81	277.35	214221.78
Feb, 2028	1026.48	278.68	213943.10
Mar, 2028	1025.14	280.02	213663.09
Apr, 2028	1023.80	281.36	213381.73
May, 2028	1022.45	282.71	213099.02
Jun, 2028	1021.10	284.06	212814.96
Jul, 2028	1019.74	285.42	212529.54
Aug, 2028	1018.37	286.79	212242.75
Sep, 2028	1017.00	288.16	211954.59
Oct, 2028	1015.62	289.54	211665.04
Nov, 2028	1014.23	290.93	211374.11
Dec, 2028	1012.83	292.33	211081.79
Jan, 2029	1011.43	293.73	210788.06
Feb, 2029	1010.03	295.13	210492.93
Mar, 2029	1008.61	296.55	210196.38
Apr, 2029	1007.19	297.97	209898.41
May, 2029	1005.76	299.40	209599.01
Jun, 2029	1004.33	300.83	209298.18
Jul, 2029	1002.89	302.27	208995.91
Aug, 2029	1001.44	303.72	208692.19
Sep, 2029	999.98	305.18	208387.01
Oct, 2029	998.52	306.64	208080.37
Nov, 2029	997.05	308.11	207772.26
Dec, 2029	995.58	309.58	207462.68
Jan, 2030	994.09	311.07	207151.61
Feb, 2030	992.60	312.56	206839.05
Mar, 2030	991.10	314.06	206525.00
Apr, 2030	989.60	315.56	206209.44
May, 2030	988.09	317.07	205892.36
Jun, 2030	986.57	318.59	205573.77
Jul, 2030	985.04	320.12	205253.65
Aug, 2030	983.51	321.65	204932.00
Sep, 2030	981.97	323.19	204608.80
Oct, 2030	980.42	324.74	204284.06
Nov, 2030	978.86	326.30	203957.76
Dec, 2030	977.30	327.86	203629.90
Jan, 2031	975.73	329.43	203300.47
Feb, 2031	974.15	331.01	202969.45
Mar, 2031	972.56	332.60	202636.86
Apr, 2031	970.97	334.19	202302.66
May, 2031	969.37	335.79	201966.87
Jun, 2031	967.76	337.40	201629.47
Jul, 2031	966.14	339.02	201290.45
Aug, 2031	964.52	340.64	200949.81
Sep, 2031	962.88	342.28	200607.53
Oct, 2031	961.24	343.92	200263.62
Nov, 2031	959.60	345.56	199918.05
Dec, 2031	957.94	347.22	199570.83
Jan, 2032	956.28	348.88	199221.95
Feb, 2032	954.61	350.55	198871.40
Mar, 2032	952.93	352.23	198519.16
Apr, 2032	951.24	353.92	198165.24
May, 2032	949.54	355.62	197809.62
Jun, 2032	947.84	357.32	197452.30
Jul, 2032	946.13	359.03	197093.26
Aug, 2032	944.41	360.75	196732.51
Sep, 2032	942.68	362.48	196370.03
Oct, 2032	940.94	364.22	196005.80
Nov, 2032	939.19	365.97	195639.84
Dec, 2032	937.44	367.72	195272.12
Jan, 2033	935.68	369.48	194902.64
Feb, 2033	933.91	371.25	194531.39
Mar, 2033	932.13	373.03	194158.36
Apr, 2033	930.34	374.82	193783.54
May, 2033	928.55	376.61	193406.93
Jun, 2033	926.74	378.42	193028.51
Jul, 2033	924.93	380.23	192648.28
Aug, 2033	923.11	382.05	192266.22
Sep, 2033	921.28	383.88	191882.34
Oct, 2033	919.44	385.72	191496.61
Nov, 2033	917.59	387.57	191109.04
Dec, 2033	915.73	389.43	190719.61
Jan, 2034	913.86	391.30	190328.32
Feb, 2034	911.99	393.17	189935.15
Mar, 2034	910.11	395.05	189540.09
Apr, 2034	908.21	396.95	189143.15
May, 2034	906.31	398.85	188744.30
Jun, 2034	904.40	400.76	188343.54
Jul, 2034	902.48	402.68	187940.86
Aug, 2034	900.55	404.61	187536.25
Sep, 2034	898.61	406.55	187129.70
Oct, 2034	896.66	408.50	186721.20
Nov, 2034	894.71	410.45	186310.75
Dec, 2034	892.74	412.42	185898.32
Jan, 2035	890.76	414.40	185483.93
Feb, 2035	888.78	416.38	185067.54
Mar, 2035	886.78	418.38	184649.17
Apr, 2035	884.78	420.38	184228.78
May, 2035	882.76	422.40	183806.39
Jun, 2035	880.74	424.42	183381.97
Jul, 2035	878.71	426.45	182955.51
Aug, 2035	876.66	428.50	182527.01
Sep, 2035	874.61	430.55	182096.46
Oct, 2035	872.55	432.61	181663.85
Nov, 2035	870.47	434.69	181229.16
Dec, 2035	868.39	436.77	180792.39
Jan, 2036	866.30	438.86	180353.53
Feb, 2036	864.19	440.97	179912.56
Mar, 2036	862.08	443.08	179469.48
Apr, 2036	859.96	445.20	179024.28
May, 2036	857.82	447.34	178576.94
Jun, 2036	855.68	449.48	178127.47
Jul, 2036	853.53	451.63	177675.83
Aug, 2036	851.36	453.80	177222.04
Sep, 2036	849.19	455.97	176766.06
Oct, 2036	847.00	458.16	176307.91
Nov, 2036	844.81	460.35	175847.56
Dec, 2036	842.60	462.56	175385.00
Jan, 2037	840.39	464.77	174920.23
Feb, 2037	838.16	467.00	174453.23
Mar, 2037	835.92	469.24	173983.99
Apr, 2037	833.67	471.49	173512.50
May, 2037	831.41	473.75	173038.76
Jun, 2037	829.14	476.02	172562.74
Jul, 2037	826.86	478.30	172084.44
Aug, 2037	824.57	480.59	171603.85
Sep, 2037	822.27	482.89	171120.96
Oct, 2037	819.95	485.21	170635.76
Nov, 2037	817.63	487.53	170148.23
Dec, 2037	815.29	489.87	169658.36
Jan, 2038	812.95	492.21	169166.15
Feb, 2038	810.59	494.57	168671.57
Mar, 2038	808.22	496.94	168174.63
Apr, 2038	805.84	499.32	167675.31
May, 2038	803.44	501.72	167173.59
Jun, 2038	801.04	504.12	166669.47
Jul, 2038	798.62	506.54	166162.94
Aug, 2038	796.20	508.96	165653.98
Sep, 2038	793.76	511.40	165142.57
Oct, 2038	791.31	513.85	164628.72
Nov, 2038	788.85	516.31	164112.41
Dec, 2038	786.37	518.79	163593.62
Jan, 2039	783.89	521.27	163072.35
Feb, 2039	781.39	523.77	162548.57
Mar, 2039	778.88	526.28	162022.29
Apr, 2039	776.36	528.80	161493.49
May, 2039	773.82	531.34	160962.15
Jun, 2039	771.28	533.88	160428.27
Jul, 2039	768.72	536.44	159891.83
Aug, 2039	766.15	539.01	159352.82
Sep, 2039	763.57	541.59	158811.22
Oct, 2039	760.97	544.19	158267.03
Nov, 2039	758.36	546.80	157720.24
Dec, 2039	755.74	549.42	157170.82
Jan, 2040	753.11	552.05	156618.77
Feb, 2040	750.46	554.70	156064.07
Mar, 2040	747.81	557.35	155506.72
Apr, 2040	745.14	560.02	154946.70
May, 2040	742.45	562.71	154383.99
Jun, 2040	739.76	565.40	153818.59
Jul, 2040	737.05	568.11	153250.47
Aug, 2040	734.33	570.83	152679.64
Sep, 2040	731.59	573.57	152106.07
Oct, 2040	728.84	576.32	151529.75
Nov, 2040	726.08	579.08	150950.67
Dec, 2040	723.31	581.85	150368.82
Jan, 2041	720.52	584.64	149784.17
Feb, 2041	717.72	587.44	149196.73
Mar, 2041	714.90	590.26	148606.47
Apr, 2041	712.07	593.09	148013.38
May, 2041	709.23	595.93	147417.45
Jun, 2041	706.38	598.78	146818.67
Jul, 2041	703.51	601.65	146217.02
Aug, 2041	700.62	604.54	145612.48
Sep, 2041	697.73	607.43	145005.04
Oct, 2041	694.82	610.34	144394.70
Nov, 2041	691.89	613.27	143781.43
Dec, 2041	688.95	616.21	143165.22
Jan, 2042	686.00	619.16	142546.06
Feb, 2042	683.03	622.13	141923.94
Mar, 2042	680.05	625.11	141298.83
Apr, 2042	677.06	628.10	140670.73
May, 2042	674.05	631.11	140039.61
Jun, 2042	671.02	634.14	139405.48
Jul, 2042	667.98	637.18	138768.30
Aug, 2042	664.93	640.23	138128.07
Sep, 2042	661.86	643.30	137484.78
Oct, 2042	658.78	646.38	136838.40
Nov, 2042	655.68	649.48	136188.92
Dec, 2042	652.57	652.59	135536.33
Jan, 2043	649.44	655.72	134880.62
Feb, 2043	646.30	658.86	134221.76
Mar, 2043	643.15	662.01	133559.75
Apr, 2043	639.97	665.19	132894.56
May, 2043	636.79	668.37	132226.19
Jun, 2043	633.58	671.58	131554.61
Jul, 2043	630.37	674.79	130879.82
Aug, 2043	627.13	678.03	130201.79
Sep, 2043	623.88	681.28	129520.51
Oct, 2043	620.62	684.54	128835.97
Nov, 2043	617.34	687.82	128148.15
Dec, 2043	614.04	691.12	127457.04
Jan, 2044	610.73	694.43	126762.61
Feb, 2044	607.40	697.76	126064.85
Mar, 2044	604.06	701.10	125363.75
Apr, 2044	600.70	704.46	124659.29
May, 2044	597.33	707.83	123951.46
Jun, 2044	593.93	711.23	123240.23
Jul, 2044	590.53	714.63	122525.60
Aug, 2044	587.10	718.06	121807.54
Sep, 2044	583.66	721.50	121086.04
Oct, 2044	580.20	724.96	120361.09
Nov, 2044	576.73	728.43	119632.66
Dec, 2044	573.24	731.92	118900.74
Jan, 2045	569.73	735.43	118165.31
Feb, 2045	566.21	738.95	117426.36
Mar, 2045	562.67	742.49	116683.87
Apr, 2045	559.11	746.05	115937.82
May, 2045	555.54	749.62	115188.19
Jun, 2045	551.94	753.22	114434.97
Jul, 2045	548.33	756.83	113678.15
Aug, 2045	544.71	760.45	112917.70
Sep, 2045	541.06	764.10	112153.60
Oct, 2045	537.40	767.76	111385.84
Nov, 2045	533.72	771.44	110614.41
Dec, 2045	530.03	775.13	109839.27
Jan, 2046	526.31	778.85	109060.43
Feb, 2046	522.58	782.58	108277.85
Mar, 2046	518.83	786.33	107491.52
Apr, 2046	515.06	790.10	106701.42
May, 2046	511.28	793.88	105907.54
Jun, 2046	507.47	797.69	105109.86
Jul, 2046	503.65	801.51	104308.35
Aug, 2046	499.81	805.35	103503.00
Sep, 2046	495.95	809.21	102693.79
Oct, 2046	492.07	813.09	101880.70
Nov, 2046	488.18	816.98	101063.72
Dec, 2046	484.26	820.90	100242.83
Jan, 2047	480.33	824.83	99418.00
Feb, 2047	476.38	828.78	98589.21
Mar, 2047	472.41	832.75	97756.46
Apr, 2047	468.42	836.74	96919.72
May, 2047	464.41	840.75	96078.96
Jun, 2047	460.38	844.78	95234.18
Jul, 2047	456.33	848.83	94385.35
Aug, 2047	452.26	852.90	93532.46
Sep, 2047	448.18	856.98	92675.47
Oct, 2047	444.07	861.09	91814.38
Nov, 2047	439.94	865.22	90949.17
Dec, 2047	435.80	869.36	90079.80
Jan, 2048	431.63	873.53	89206.28
Feb, 2048	427.45	877.71	88328.56
Mar, 2048	423.24	881.92	87446.64
Apr, 2048	419.02	886.14	86560.50
May, 2048	414.77	890.39	85670.11
Jun, 2048	410.50	894.66	84775.45
Jul, 2048	406.22	898.94	83876.51
Aug, 2048	401.91	903.25	82973.25
Sep, 2048	397.58	907.58	82065.68
Oct, 2048	393.23	911.93	81153.75
Nov, 2048	388.86	916.30	80237.45
Dec, 2048	384.47	920.69	79316.76
Jan, 2049	380.06	925.10	78391.66
Feb, 2049	375.63	929.53	77462.13
Mar, 2049	371.17	933.99	76528.14
Apr, 2049	366.70	938.46	75589.68
May, 2049	362.20	942.96	74646.72
Jun, 2049	357.68	947.48	73699.24
Jul, 2049	353.14	952.02	72747.22
Aug, 2049	348.58	956.58	71790.64
Sep, 2049	344.00	961.16	70829.48
Oct, 2049	339.39	965.77	69863.71
Nov, 2049	334.76	970.40	68893.31
Dec, 2049	330.11	975.05	67918.27
Jan, 2050	325.44	979.72	66938.55
Feb, 2050	320.75	984.41	65954.14
Mar, 2050	316.03	989.13	64965.01
Apr, 2050	311.29	993.87	63971.14
May, 2050	306.53	998.63	62972.50
Jun, 2050	301.74	1003.42	61969.09
Jul, 2050	296.94	1008.22	60960.86
Aug, 2050	292.10	1013.06	59947.81
Sep, 2050	287.25	1017.91	58929.90
Oct, 2050	282.37	1022.79	57907.11
Nov, 2050	277.47	1027.69	56879.42
Dec, 2050	272.55	1032.61	55846.81
Jan, 2051	267.60	1037.56	54809.25
Feb, 2051	262.63	1042.53	53766.72
Mar, 2051	257.63	1047.53	52719.19
Apr, 2051	252.61	1052.55	51666.64
May, 2051	247.57	1057.59	50609.05
Jun, 2051	242.50	1062.66	49546.39
Jul, 2051	237.41	1067.75	48478.64
Aug, 2051	232.29	1072.87	47405.77
Sep, 2051	227.15	1078.01	46327.77
Oct, 2051	221.99	1083.17	45244.59
Nov, 2051	216.80	1088.36	44156.23
Dec, 2051	211.58	1093.58	43062.65
Jan, 2052	206.34	1098.82	41963.84
Feb, 2052	201.08	1104.08	40859.75
Mar, 2052	195.79	1109.37	39750.38
Apr, 2052	190.47	1114.69	38635.69
May, 2052	185.13	1120.03	37515.66
Jun, 2052	179.76	1125.40	36390.26
Jul, 2052	174.37	1130.79	35259.47
Aug, 2052	168.95	1136.21	34123.26
Sep, 2052	163.51	1141.65	32981.61
Oct, 2052	158.04	1147.12	31834.49
Nov, 2052	152.54	1152.62	30681.87
Dec, 2052	147.02	1158.14	29523.72
Jan, 2053	141.47	1163.69	28360.03
Feb, 2053	135.89	1169.27	27190.76
Mar, 2053	130.29	1174.87	26015.89
Apr, 2053	124.66	1180.50	24835.39
May, 2053	119.00	1186.16	23649.23
Jun, 2053	113.32	1191.84	22457.39
Jul, 2053	107.61	1197.55	21259.84
Aug, 2053	101.87	1203.29	20056.55
Sep, 2053	96.10	1209.06	18847.50
Oct, 2053	90.31	1214.85	17632.65
Nov, 2053	84.49	1220.67	16411.98
Dec, 2053	78.64	1226.52	15185.46
Jan, 2054	72.76	1232.40	13953.06
Feb, 2054	66.86	1238.30	12714.76
Mar, 2054	60.92	1244.24	11470.53
Apr, 2054	54.96	1250.20	10220.33
May, 2054	48.97	1256.19	8964.14
Jun, 2054	42.95	1262.21	7701.93
Jul, 2054	36.91	1268.25	6433.68
Aug, 2054	30.83	1274.33	5159.35
Sep, 2054	24.72	1280.44	3878.91
Oct, 2054	18.59	1286.57	2592.34
Nov, 2054	12.42	1292.74	1299.60
Dec, 2054	6.23	1298.93	0.66