Mortgage Parameters

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

Mortgage Summary

Property Total:	$350,000
Down Payment	$105,000
Mortgage Amount:	$245,000
Mortgage Payment:	$1,429.75 / month
Estimated Tax:	+ $194.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,624.19 / month
Total Interest Paid:	$269,708.40 over 30 years
Total Tax Paid:	$70,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	1173.96	255.79	244744.21
May, 2025	1172.73	257.02	244487.19
Jun, 2025	1171.50	258.25	244228.94
Jul, 2025	1170.26	259.49	243969.46
Aug, 2025	1169.02	260.73	243708.73
Sep, 2025	1167.77	261.98	243446.75
Oct, 2025	1166.52	263.23	243183.51
Nov, 2025	1165.25	264.50	242919.02
Dec, 2025	1163.99	265.76	242653.25
Jan, 2026	1162.71	267.04	242386.22
Feb, 2026	1161.43	268.32	242117.90
Mar, 2026	1160.15	269.60	241848.30
Apr, 2026	1158.86	270.89	241577.41
May, 2026	1157.56	272.19	241305.21
Jun, 2026	1156.25	273.50	241031.72
Jul, 2026	1154.94	274.81	240756.91
Aug, 2026	1153.63	276.12	240480.79
Sep, 2026	1152.30	277.45	240203.34
Oct, 2026	1150.97	278.78	239924.57
Nov, 2026	1149.64	280.11	239644.46
Dec, 2026	1148.30	281.45	239363.00
Jan, 2027	1146.95	282.80	239080.20
Feb, 2027	1145.59	284.16	238796.04
Mar, 2027	1144.23	285.52	238510.52
Apr, 2027	1142.86	286.89	238223.64
May, 2027	1141.49	288.26	237935.37
Jun, 2027	1140.11	289.64	237645.73
Jul, 2027	1138.72	291.03	237354.70
Aug, 2027	1137.32	292.43	237062.28
Sep, 2027	1135.92	293.83	236768.45
Oct, 2027	1134.52	295.23	236473.21
Nov, 2027	1133.10	296.65	236176.57
Dec, 2027	1131.68	298.07	235878.49
Jan, 2028	1130.25	299.50	235579.00
Feb, 2028	1128.82	300.93	235278.06
Mar, 2028	1127.37	302.38	234975.69
Apr, 2028	1125.93	303.82	234671.86
May, 2028	1124.47	305.28	234366.58
Jun, 2028	1123.01	306.74	234059.84
Jul, 2028	1121.54	308.21	233751.62
Aug, 2028	1120.06	309.69	233441.93
Sep, 2028	1118.58	311.17	233130.76
Oct, 2028	1117.08	312.67	232818.09
Nov, 2028	1115.59	314.16	232503.93
Dec, 2028	1114.08	315.67	232188.26
Jan, 2029	1112.57	317.18	231871.08
Feb, 2029	1111.05	318.70	231552.38
Mar, 2029	1109.52	320.23	231232.15
Apr, 2029	1107.99	321.76	230910.39
May, 2029	1106.45	323.30	230587.08
Jun, 2029	1104.90	324.85	230262.23
Jul, 2029	1103.34	326.41	229935.82
Aug, 2029	1101.78	327.97	229607.85
Sep, 2029	1100.20	329.55	229278.30
Oct, 2029	1098.63	331.12	228947.18
Nov, 2029	1097.04	332.71	228614.47
Dec, 2029	1095.44	334.31	228280.16
Jan, 2030	1093.84	335.91	227944.25
Feb, 2030	1092.23	337.52	227606.73
Mar, 2030	1090.62	339.13	227267.60
Apr, 2030	1088.99	340.76	226926.84
May, 2030	1087.36	342.39	226584.45
Jun, 2030	1085.72	344.03	226240.42
Jul, 2030	1084.07	345.68	225894.73
Aug, 2030	1082.41	347.34	225547.40
Sep, 2030	1080.75	349.00	225198.39
Oct, 2030	1079.08	350.67	224847.72
Nov, 2030	1077.40	352.35	224495.37
Dec, 2030	1075.71	354.04	224141.32
Jan, 2031	1074.01	355.74	223785.58
Feb, 2031	1072.31	357.44	223428.14
Mar, 2031	1070.59	359.16	223068.98
Apr, 2031	1068.87	360.88	222708.10
May, 2031	1067.14	362.61	222345.50
Jun, 2031	1065.41	364.34	221981.15
Jul, 2031	1063.66	366.09	221615.06
Aug, 2031	1061.91	367.84	221247.22
Sep, 2031	1060.14	369.61	220877.61
Oct, 2031	1058.37	371.38	220506.23
Nov, 2031	1056.59	373.16	220133.08
Dec, 2031	1054.80	374.95	219758.13
Jan, 2032	1053.01	376.74	219381.39
Feb, 2032	1051.20	378.55	219002.84
Mar, 2032	1049.39	380.36	218622.48
Apr, 2032	1047.57	382.18	218240.29
May, 2032	1045.73	384.02	217856.28
Jun, 2032	1043.89	385.86	217470.42
Jul, 2032	1042.05	387.70	217082.72
Aug, 2032	1040.19	389.56	216693.16
Sep, 2032	1038.32	391.43	216301.73
Oct, 2032	1036.45	393.30	215908.42
Nov, 2032	1034.56	395.19	215513.24
Dec, 2032	1032.67	397.08	215116.15
Jan, 2033	1030.76	398.99	214717.17
Feb, 2033	1028.85	400.90	214316.27
Mar, 2033	1026.93	402.82	213913.45
Apr, 2033	1025.00	404.75	213508.71
May, 2033	1023.06	406.69	213102.02
Jun, 2033	1021.11	408.64	212693.38
Jul, 2033	1019.16	410.59	212282.79
Aug, 2033	1017.19	412.56	211870.23
Sep, 2033	1015.21	414.54	211455.69
Oct, 2033	1013.23	416.52	211039.16
Nov, 2033	1011.23	418.52	210620.64
Dec, 2033	1009.22	420.53	210200.12
Jan, 2034	1007.21	422.54	209777.58
Feb, 2034	1005.18	424.57	209353.01
Mar, 2034	1003.15	426.60	208926.41
Apr, 2034	1001.11	428.64	208497.76
May, 2034	999.05	430.70	208067.07
Jun, 2034	996.99	432.76	207634.30
Jul, 2034	994.91	434.84	207199.47
Aug, 2034	992.83	436.92	206762.55
Sep, 2034	990.74	439.01	206323.54
Oct, 2034	988.63	441.12	205882.42
Nov, 2034	986.52	443.23	205439.19
Dec, 2034	984.40	445.35	204993.84
Jan, 2035	982.26	447.49	204546.35
Feb, 2035	980.12	449.63	204096.72
Mar, 2035	977.96	451.79	203644.93
Apr, 2035	975.80	453.95	203190.98
May, 2035	973.62	456.13	202734.85
Jun, 2035	971.44	458.31	202276.54
Jul, 2035	969.24	460.51	201816.03
Aug, 2035	967.04	462.71	201353.32
Sep, 2035	964.82	464.93	200888.38
Oct, 2035	962.59	467.16	200421.23
Nov, 2035	960.35	469.40	199951.83
Dec, 2035	958.10	471.65	199480.18
Jan, 2036	955.84	473.91	199006.27
Feb, 2036	953.57	476.18	198530.09
Mar, 2036	951.29	478.46	198051.63
Apr, 2036	949.00	480.75	197570.88
May, 2036	946.69	483.06	197087.82
Jun, 2036	944.38	485.37	196602.45
Jul, 2036	942.05	487.70	196114.76
Aug, 2036	939.72	490.03	195624.72
Sep, 2036	937.37	492.38	195132.34
Oct, 2036	935.01	494.74	194637.60
Nov, 2036	932.64	497.11	194140.49
Dec, 2036	930.26	499.49	193641.00
Jan, 2037	927.86	501.89	193139.11
Feb, 2037	925.46	504.29	192634.82
Mar, 2037	923.04	506.71	192128.11
Apr, 2037	920.61	509.14	191618.97
May, 2037	918.17	511.58	191107.40
Jun, 2037	915.72	514.03	190593.37
Jul, 2037	913.26	516.49	190076.88
Aug, 2037	910.79	518.96	189557.92
Sep, 2037	908.30	521.45	189036.46
Oct, 2037	905.80	523.95	188512.51
Nov, 2037	903.29	526.46	187986.05
Dec, 2037	900.77	528.98	187457.07
Jan, 2038	898.23	531.52	186925.55
Feb, 2038	895.68	534.07	186391.49
Mar, 2038	893.13	536.62	185854.86
Apr, 2038	890.55	539.20	185315.67
May, 2038	887.97	541.78	184773.89
Jun, 2038	885.37	544.38	184229.51
Jul, 2038	882.77	546.98	183682.53
Aug, 2038	880.15	549.60	183132.92
Sep, 2038	877.51	552.24	182580.69
Oct, 2038	874.87	554.88	182025.80
Nov, 2038	872.21	557.54	181468.26
Dec, 2038	869.54	560.21	180908.04
Jan, 2039	866.85	562.90	180345.15
Feb, 2039	864.15	565.60	179779.55
Mar, 2039	861.44	568.31	179211.24
Apr, 2039	858.72	571.03	178640.21
May, 2039	855.98	573.77	178066.45
Jun, 2039	853.24	576.51	177489.93
Jul, 2039	850.47	579.28	176910.66
Aug, 2039	847.70	582.05	176328.60
Sep, 2039	844.91	584.84	175743.76
Oct, 2039	842.11	587.64	175156.12
Nov, 2039	839.29	590.46	174565.66
Dec, 2039	836.46	593.29	173972.37
Jan, 2040	833.62	596.13	173376.23
Feb, 2040	830.76	598.99	172777.24
Mar, 2040	827.89	601.86	172175.39
Apr, 2040	825.01	604.74	171570.64
May, 2040	822.11	607.64	170963.00
Jun, 2040	819.20	610.55	170352.45
Jul, 2040	816.27	613.48	169738.97
Aug, 2040	813.33	616.42	169122.55
Sep, 2040	810.38	619.37	168503.18
Oct, 2040	807.41	622.34	167880.84
Nov, 2040	804.43	625.32	167255.52
Dec, 2040	801.43	628.32	166627.21
Jan, 2041	798.42	631.33	165995.88
Feb, 2041	795.40	634.35	165361.53
Mar, 2041	792.36	637.39	164724.13
Apr, 2041	789.30	640.45	164083.69
May, 2041	786.23	643.52	163440.17
Jun, 2041	783.15	646.60	162793.57
Jul, 2041	780.05	649.70	162143.87
Aug, 2041	776.94	652.81	161491.06
Sep, 2041	773.81	655.94	160835.12
Oct, 2041	770.67	659.08	160176.04
Nov, 2041	767.51	662.24	159513.80
Dec, 2041	764.34	665.41	158848.39
Jan, 2042	761.15	668.60	158179.79
Feb, 2042	757.94	671.81	157507.98
Mar, 2042	754.73	675.02	156832.96
Apr, 2042	751.49	678.26	156154.70
May, 2042	748.24	681.51	155473.19
Jun, 2042	744.98	684.77	154788.42
Jul, 2042	741.69	688.06	154100.36
Aug, 2042	738.40	691.35	153409.01
Sep, 2042	735.08	694.67	152714.34
Oct, 2042	731.76	697.99	152016.35
Nov, 2042	728.41	701.34	151315.01
Dec, 2042	725.05	704.70	150610.31
Jan, 2043	721.67	708.08	149902.24
Feb, 2043	718.28	711.47	149190.77
Mar, 2043	714.87	714.88	148475.89
Apr, 2043	711.45	718.30	147757.59
May, 2043	708.01	721.74	147035.84
Jun, 2043	704.55	725.20	146310.64
Jul, 2043	701.07	728.68	145581.96
Aug, 2043	697.58	732.17	144849.79
Sep, 2043	694.07	735.68	144114.11
Oct, 2043	690.55	739.20	143374.91
Nov, 2043	687.00	742.75	142632.17
Dec, 2043	683.45	746.30	141885.86
Jan, 2044	679.87	749.88	141135.98
Feb, 2044	676.28	753.47	140382.51
Mar, 2044	672.67	757.08	139625.42
Apr, 2044	669.04	760.71	138864.71
May, 2044	665.39	764.36	138100.36
Jun, 2044	661.73	768.02	137332.34
Jul, 2044	658.05	771.70	136560.64
Aug, 2044	654.35	775.40	135785.24
Sep, 2044	650.64	779.11	135006.13
Oct, 2044	646.90	782.85	134223.28
Nov, 2044	643.15	786.60	133436.69
Dec, 2044	639.38	790.37	132646.32
Jan, 2045	635.60	794.15	131852.17
Feb, 2045	631.79	797.96	131054.21
Mar, 2045	627.97	801.78	130252.43
Apr, 2045	624.13	805.62	129446.80
May, 2045	620.27	809.48	128637.32
Jun, 2045	616.39	813.36	127823.96
Jul, 2045	612.49	817.26	127006.70
Aug, 2045	608.57	821.18	126185.52
Sep, 2045	604.64	825.11	125360.41
Oct, 2045	600.69	829.06	124531.34
Nov, 2045	596.71	833.04	123698.31
Dec, 2045	592.72	837.03	122861.28
Jan, 2046	588.71	841.04	122020.24
Feb, 2046	584.68	845.07	121175.17
Mar, 2046	580.63	849.12	120326.05
Apr, 2046	576.56	853.19	119472.86
May, 2046	572.47	857.28	118615.59
Jun, 2046	568.37	861.38	117754.20
Jul, 2046	564.24	865.51	116888.69
Aug, 2046	560.09	869.66	116019.03
Sep, 2046	555.92	873.83	115145.21
Oct, 2046	551.74	878.01	114267.19
Nov, 2046	547.53	882.22	113384.97
Dec, 2046	543.30	886.45	112498.53
Jan, 2047	539.06	890.69	111607.83
Feb, 2047	534.79	894.96	110712.87
Mar, 2047	530.50	899.25	109813.62
Apr, 2047	526.19	903.56	108910.06
May, 2047	521.86	907.89	108002.17
Jun, 2047	517.51	912.24	107089.93
Jul, 2047	513.14	916.61	106173.32
Aug, 2047	508.75	921.00	105252.32
Sep, 2047	504.33	925.42	104326.90
Oct, 2047	499.90	929.85	103397.05
Nov, 2047	495.44	934.31	102462.75
Dec, 2047	490.97	938.78	101523.96
Jan, 2048	486.47	943.28	100580.68
Feb, 2048	481.95	947.80	99632.88
Mar, 2048	477.41	952.34	98680.54
Apr, 2048	472.84	956.91	97723.63
May, 2048	468.26	961.49	96762.14
Jun, 2048	463.65	966.10	95796.04
Jul, 2048	459.02	970.73	94825.32
Aug, 2048	454.37	975.38	93849.94
Sep, 2048	449.70	980.05	92869.88
Oct, 2048	445.00	984.75	91885.14
Nov, 2048	440.28	989.47	90895.67
Dec, 2048	435.54	994.21	89901.46
Jan, 2049	430.78	998.97	88902.49
Feb, 2049	425.99	1003.76	87898.73
Mar, 2049	421.18	1008.57	86890.16
Apr, 2049	416.35	1013.40	85876.76
May, 2049	411.49	1018.26	84858.50
Jun, 2049	406.61	1023.14	83835.37
Jul, 2049	401.71	1028.04	82807.33
Aug, 2049	396.79	1032.96	81774.36
Sep, 2049	391.84	1037.91	80736.45
Oct, 2049	386.86	1042.89	79693.56
Nov, 2049	381.86	1047.89	78645.68
Dec, 2049	376.84	1052.91	77592.77
Jan, 2050	371.80	1057.95	76534.82
Feb, 2050	366.73	1063.02	75471.80
Mar, 2050	361.64	1068.11	74403.68
Apr, 2050	356.52	1073.23	73330.45
May, 2050	351.38	1078.37	72252.08
Jun, 2050	346.21	1083.54	71168.53
Jul, 2050	341.02	1088.73	70079.80
Aug, 2050	335.80	1093.95	68985.85
Sep, 2050	330.56	1099.19	67886.66
Oct, 2050	325.29	1104.46	66782.20
Nov, 2050	320.00	1109.75	65672.44
Dec, 2050	314.68	1115.07	64557.37
Jan, 2051	309.34	1120.41	63436.96
Feb, 2051	303.97	1125.78	62311.18
Mar, 2051	298.57	1131.18	61180.01
Apr, 2051	293.15	1136.60	60043.41
May, 2051	287.71	1142.04	58901.37
Jun, 2051	282.24	1147.51	57753.85
Jul, 2051	276.74	1153.01	56600.84
Aug, 2051	271.21	1158.54	55442.30
Sep, 2051	265.66	1164.09	54278.21
Oct, 2051	260.08	1169.67	53108.55
Nov, 2051	254.48	1175.27	51933.28
Dec, 2051	248.85	1180.90	50752.37
Jan, 2052	243.19	1186.56	49565.81
Feb, 2052	237.50	1192.25	48373.56
Mar, 2052	231.79	1197.96	47175.60
Apr, 2052	226.05	1203.70	45971.90
May, 2052	220.28	1209.47	44762.44
Jun, 2052	214.49	1215.26	43547.17
Jul, 2052	208.66	1221.09	42326.09
Aug, 2052	202.81	1226.94	41099.15
Sep, 2052	196.93	1232.82	39866.33
Oct, 2052	191.03	1238.72	38627.61
Nov, 2052	185.09	1244.66	37382.95
Dec, 2052	179.13	1250.62	36132.32
Jan, 2053	173.13	1256.62	34875.71
Feb, 2053	167.11	1262.64	33613.07
Mar, 2053	161.06	1268.69	32344.38
Apr, 2053	154.98	1274.77	31069.62
May, 2053	148.88	1280.87	29788.74
Jun, 2053	142.74	1287.01	28501.73
Jul, 2053	136.57	1293.18	27208.55
Aug, 2053	130.37	1299.38	25909.18
Sep, 2053	124.15	1305.60	24603.57
Oct, 2053	117.89	1311.86	23291.72
Nov, 2053	111.61	1318.14	21973.57
Dec, 2053	105.29	1324.46	20649.11
Jan, 2054	98.94	1330.81	19318.31
Feb, 2054	92.57	1337.18	17981.12
Mar, 2054	86.16	1343.59	16637.53
Apr, 2054	79.72	1350.03	15287.50
May, 2054	73.25	1356.50	13931.01
Jun, 2054	66.75	1363.00	12568.01
Jul, 2054	60.22	1369.53	11198.48
Aug, 2054	53.66	1376.09	9822.39
Sep, 2054	47.07	1382.68	8439.71
Oct, 2054	40.44	1389.31	7050.40
Nov, 2054	33.78	1395.97	5654.43
Dec, 2054	27.09	1402.66	4251.77
Jan, 2055	20.37	1409.38	2842.40
Feb, 2055	13.62	1416.13	1426.27
Mar, 2055	6.83	1422.92	3.35