Mortgage Parameters

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

Mortgage Summary

Property Total:	$305,000
Down Payment	$91,500
Mortgage Amount:	$213,500
Mortgage Payment:	$1,245.93 / month
Estimated Tax:	+ $169.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,415.37 / month
Total Interest Paid:	$235,033.20 over 30 years
Total Tax Paid:	$61,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	1023.02	222.91	213277.09
Feb, 2025	1021.95	223.98	213053.11
Mar, 2025	1020.88	225.05	212828.06
Apr, 2025	1019.80	226.13	212601.93
May, 2025	1018.72	227.21	212374.72
Jun, 2025	1017.63	228.30	212146.42
Jul, 2025	1016.53	229.40	211917.03
Aug, 2025	1015.44	230.49	211686.53
Sep, 2025	1014.33	231.60	211454.93
Oct, 2025	1013.22	232.71	211222.22
Nov, 2025	1012.11	233.82	210988.40
Dec, 2025	1010.99	234.94	210753.46
Jan, 2026	1009.86	236.07	210517.39
Feb, 2026	1008.73	237.20	210280.19
Mar, 2026	1007.59	238.34	210041.85
Apr, 2026	1006.45	239.48	209802.37
May, 2026	1005.30	240.63	209561.74
Jun, 2026	1004.15	241.78	209319.96
Jul, 2026	1002.99	242.94	209077.02
Aug, 2026	1001.83	244.10	208832.92
Sep, 2026	1000.66	245.27	208587.65
Oct, 2026	999.48	246.45	208341.20
Nov, 2026	998.30	247.63	208093.57
Dec, 2026	997.12	248.81	207844.76
Jan, 2027	995.92	250.01	207594.75
Feb, 2027	994.72	251.21	207343.55
Mar, 2027	993.52	252.41	207091.14
Apr, 2027	992.31	253.62	206837.52
May, 2027	991.10	254.83	206582.69
Jun, 2027	989.88	256.05	206326.63
Jul, 2027	988.65	257.28	206069.35
Aug, 2027	987.42	258.51	205810.83
Sep, 2027	986.18	259.75	205551.08
Oct, 2027	984.93	261.00	205290.08
Nov, 2027	983.68	262.25	205027.84
Dec, 2027	982.43	263.50	204764.33
Jan, 2028	981.16	264.77	204499.56
Feb, 2028	979.89	266.04	204233.53
Mar, 2028	978.62	267.31	203966.22
Apr, 2028	977.34	268.59	203697.62
May, 2028	976.05	269.88	203427.74
Jun, 2028	974.76	271.17	203156.57
Jul, 2028	973.46	272.47	202884.10
Aug, 2028	972.15	273.78	202610.32
Sep, 2028	970.84	275.09	202335.24
Oct, 2028	969.52	276.41	202058.83
Nov, 2028	968.20	277.73	201781.10
Dec, 2028	966.87	279.06	201502.03
Jan, 2029	965.53	280.40	201221.64
Feb, 2029	964.19	281.74	200939.89
Mar, 2029	962.84	283.09	200656.80
Apr, 2029	961.48	284.45	200372.35
May, 2029	960.12	285.81	200086.54
Jun, 2029	958.75	287.18	199799.36
Jul, 2029	957.37	288.56	199510.80
Aug, 2029	955.99	289.94	199220.86
Sep, 2029	954.60	291.33	198929.53
Oct, 2029	953.20	292.73	198636.80
Nov, 2029	951.80	294.13	198342.67
Dec, 2029	950.39	295.54	198047.13
Jan, 2030	948.98	296.95	197750.18
Feb, 2030	947.55	298.38	197451.80
Mar, 2030	946.12	299.81	197152.00
Apr, 2030	944.69	301.24	196850.75
May, 2030	943.24	302.69	196548.07
Jun, 2030	941.79	304.14	196243.93
Jul, 2030	940.34	305.59	195938.33
Aug, 2030	938.87	307.06	195631.27
Sep, 2030	937.40	308.53	195322.74
Oct, 2030	935.92	310.01	195012.74
Nov, 2030	934.44	311.49	194701.24
Dec, 2030	932.94	312.99	194388.26
Jan, 2031	931.44	314.49	194073.77
Feb, 2031	929.94	315.99	193757.78
Mar, 2031	928.42	317.51	193440.27
Apr, 2031	926.90	319.03	193121.24
May, 2031	925.37	320.56	192800.68
Jun, 2031	923.84	322.09	192478.59
Jul, 2031	922.29	323.64	192154.95
Aug, 2031	920.74	325.19	191829.77
Sep, 2031	919.18	326.75	191503.02
Oct, 2031	917.62	328.31	191174.71
Nov, 2031	916.05	329.88	190844.82
Dec, 2031	914.46	331.47	190513.36
Jan, 2032	912.88	333.05	190180.30
Feb, 2032	911.28	334.65	189845.66
Mar, 2032	909.68	336.25	189509.40
Apr, 2032	908.07	337.86	189171.54
May, 2032	906.45	339.48	188832.06
Jun, 2032	904.82	341.11	188490.95
Jul, 2032	903.19	342.74	188148.20
Aug, 2032	901.54	344.39	187803.81
Sep, 2032	899.89	346.04	187457.78
Oct, 2032	898.24	347.69	187110.08
Nov, 2032	896.57	349.36	186760.72
Dec, 2032	894.90	351.03	186409.69
Jan, 2033	893.21	352.72	186056.97
Feb, 2033	891.52	354.41	185702.56
Mar, 2033	889.82	356.11	185346.46
Apr, 2033	888.12	357.81	184988.65
May, 2033	886.40	359.53	184629.12
Jun, 2033	884.68	361.25	184267.87
Jul, 2033	882.95	362.98	183904.89
Aug, 2033	881.21	364.72	183540.17
Sep, 2033	879.46	366.47	183173.71
Oct, 2033	877.71	368.22	182805.48
Nov, 2033	875.94	369.99	182435.50
Dec, 2033	874.17	371.76	182063.74
Jan, 2034	872.39	373.54	181690.20
Feb, 2034	870.60	375.33	181314.86
Mar, 2034	868.80	377.13	180937.74
Apr, 2034	866.99	378.94	180558.80
May, 2034	865.18	380.75	180178.05
Jun, 2034	863.35	382.58	179795.47
Jul, 2034	861.52	384.41	179411.06
Aug, 2034	859.68	386.25	179024.81
Sep, 2034	857.83	388.10	178636.70
Oct, 2034	855.97	389.96	178246.74
Nov, 2034	854.10	391.83	177854.91
Dec, 2034	852.22	393.71	177461.20
Jan, 2035	850.33	395.60	177065.61
Feb, 2035	848.44	397.49	176668.12
Mar, 2035	846.53	399.40	176268.72
Apr, 2035	844.62	401.31	175867.41
May, 2035	842.70	403.23	175464.18
Jun, 2035	840.77	405.16	175059.02
Jul, 2035	838.82	407.11	174651.91
Aug, 2035	836.87	409.06	174242.85
Sep, 2035	834.91	411.02	173831.84
Oct, 2035	832.94	412.99	173418.85
Nov, 2035	830.97	414.96	173003.89
Dec, 2035	828.98	416.95	172586.93
Jan, 2036	826.98	418.95	172167.98
Feb, 2036	824.97	420.96	171747.03
Mar, 2036	822.95	422.98	171324.05
Apr, 2036	820.93	425.00	170899.05
May, 2036	818.89	427.04	170472.01
Jun, 2036	816.85	429.08	170042.92
Jul, 2036	814.79	431.14	169611.78
Aug, 2036	812.72	433.21	169178.58
Sep, 2036	810.65	435.28	168743.29
Oct, 2036	808.56	437.37	168305.92
Nov, 2036	806.47	439.46	167866.46
Dec, 2036	804.36	441.57	167424.89
Jan, 2037	802.24	443.69	166981.20
Feb, 2037	800.12	445.81	166535.39
Mar, 2037	797.98	447.95	166087.45
Apr, 2037	795.84	450.09	165637.35
May, 2037	793.68	452.25	165185.10
Jun, 2037	791.51	454.42	164730.68
Jul, 2037	789.33	456.60	164274.09
Aug, 2037	787.15	458.78	163815.30
Sep, 2037	784.95	460.98	163354.32
Oct, 2037	782.74	463.19	162891.13
Nov, 2037	780.52	465.41	162425.72
Dec, 2037	778.29	467.64	161958.08
Jan, 2038	776.05	469.88	161488.20
Feb, 2038	773.80	472.13	161016.07
Mar, 2038	771.54	474.39	160541.67
Apr, 2038	769.26	476.67	160065.01
May, 2038	766.98	478.95	159586.05
Jun, 2038	764.68	481.25	159104.81
Jul, 2038	762.38	483.55	158621.25
Aug, 2038	760.06	485.87	158135.38
Sep, 2038	757.73	488.20	157647.19
Oct, 2038	755.39	490.54	157156.65
Nov, 2038	753.04	492.89	156663.76
Dec, 2038	750.68	495.25	156168.51
Jan, 2039	748.31	497.62	155670.89
Feb, 2039	745.92	500.01	155170.88
Mar, 2039	743.53	502.40	154668.48
Apr, 2039	741.12	504.81	154163.67
May, 2039	738.70	507.23	153656.44
Jun, 2039	736.27	509.66	153146.78
Jul, 2039	733.83	512.10	152634.68
Aug, 2039	731.37	514.56	152120.12
Sep, 2039	728.91	517.02	151603.10
Oct, 2039	726.43	519.50	151083.60
Nov, 2039	723.94	521.99	150561.62
Dec, 2039	721.44	524.49	150037.13
Jan, 2040	718.93	527.00	149510.12
Feb, 2040	716.40	529.53	148980.60
Mar, 2040	713.87	532.06	148448.53
Apr, 2040	711.32	534.61	147913.92
May, 2040	708.75	537.18	147376.74
Jun, 2040	706.18	539.75	146836.99
Jul, 2040	703.59	542.34	146294.66
Aug, 2040	701.00	544.93	145749.72
Sep, 2040	698.38	547.55	145202.18
Oct, 2040	695.76	550.17	144652.01
Nov, 2040	693.12	552.81	144099.20
Dec, 2040	690.48	555.45	143543.75
Jan, 2041	687.81	558.12	142985.63
Feb, 2041	685.14	560.79	142424.84
Mar, 2041	682.45	563.48	141861.36
Apr, 2041	679.75	566.18	141295.18
May, 2041	677.04	568.89	140726.29
Jun, 2041	674.31	571.62	140154.68
Jul, 2041	671.57	574.36	139580.32
Aug, 2041	668.82	577.11	139003.21
Sep, 2041	666.06	579.87	138423.34
Oct, 2041	663.28	582.65	137840.69
Nov, 2041	660.49	585.44	137255.25
Dec, 2041	657.68	588.25	136667.00
Jan, 2042	654.86	591.07	136075.93
Feb, 2042	652.03	593.90	135482.03
Mar, 2042	649.18	596.75	134885.29
Apr, 2042	646.33	599.60	134285.68
May, 2042	643.45	602.48	133683.20
Jun, 2042	640.57	605.36	133077.84
Jul, 2042	637.66	608.27	132469.57
Aug, 2042	634.75	611.18	131858.39
Sep, 2042	631.82	614.11	131244.28
Oct, 2042	628.88	617.05	130627.23
Nov, 2042	625.92	620.01	130007.23
Dec, 2042	622.95	622.98	129384.25
Jan, 2043	619.97	625.96	128758.28
Feb, 2043	616.97	628.96	128129.32
Mar, 2043	613.95	631.98	127497.34
Apr, 2043	610.92	635.01	126862.34
May, 2043	607.88	638.05	126224.29
Jun, 2043	604.82	641.11	125583.18
Jul, 2043	601.75	644.18	124939.01
Aug, 2043	598.67	647.26	124291.74
Sep, 2043	595.56	650.37	123641.38
Oct, 2043	592.45	653.48	122987.90
Nov, 2043	589.32	656.61	122331.28
Dec, 2043	586.17	659.76	121671.52
Jan, 2044	583.01	662.92	121008.60
Feb, 2044	579.83	666.10	120342.51
Mar, 2044	576.64	669.29	119673.22
Apr, 2044	573.43	672.50	119000.72
May, 2044	570.21	675.72	118325.00
Jun, 2044	566.97	678.96	117646.05
Jul, 2044	563.72	682.21	116963.84
Aug, 2044	560.45	685.48	116278.36
Sep, 2044	557.17	688.76	115589.60
Oct, 2044	553.87	692.06	114897.53
Nov, 2044	550.55	695.38	114202.15
Dec, 2044	547.22	698.71	113503.44
Jan, 2045	543.87	702.06	112801.38
Feb, 2045	540.51	705.42	112095.96
Mar, 2045	537.13	708.80	111387.16
Apr, 2045	533.73	712.20	110674.96
May, 2045	530.32	715.61	109959.34
Jun, 2045	526.89	719.04	109240.30
Jul, 2045	523.44	722.49	108517.82
Aug, 2045	519.98	725.95	107791.87
Sep, 2045	516.50	729.43	107062.44
Oct, 2045	513.01	732.92	106329.52
Nov, 2045	509.50	736.43	105593.08
Dec, 2045	505.97	739.96	104853.12
Jan, 2046	502.42	743.51	104109.61
Feb, 2046	498.86	747.07	103362.54
Mar, 2046	495.28	750.65	102611.89
Apr, 2046	491.68	754.25	101857.64
May, 2046	488.07	757.86	101099.78
Jun, 2046	484.44	761.49	100338.28
Jul, 2046	480.79	765.14	99573.14
Aug, 2046	477.12	768.81	98804.33
Sep, 2046	473.44	772.49	98031.84
Oct, 2046	469.74	776.19	97255.65
Nov, 2046	466.02	779.91	96475.73
Dec, 2046	462.28	783.65	95692.08
Jan, 2047	458.52	787.41	94904.68
Feb, 2047	454.75	791.18	94113.50
Mar, 2047	450.96	794.97	93318.53
Apr, 2047	447.15	798.78	92519.75
May, 2047	443.32	802.61	91717.14
Jun, 2047	439.48	806.45	90910.69
Jul, 2047	435.61	810.32	90100.38
Aug, 2047	431.73	814.20	89286.18
Sep, 2047	427.83	818.10	88468.08
Oct, 2047	423.91	822.02	87646.06
Nov, 2047	419.97	825.96	86820.10
Dec, 2047	416.01	829.92	85990.18
Jan, 2048	412.04	833.89	85156.29
Feb, 2048	408.04	837.89	84318.40
Mar, 2048	404.03	841.90	83476.49
Apr, 2048	399.99	845.94	82630.55
May, 2048	395.94	849.99	81780.56
Jun, 2048	391.87	854.06	80926.50
Jul, 2048	387.77	858.16	80068.34
Aug, 2048	383.66	862.27	79206.07
Sep, 2048	379.53	866.40	78339.67
Oct, 2048	375.38	870.55	77469.12
Nov, 2048	371.21	874.72	76594.39
Dec, 2048	367.01	878.92	75715.48
Jan, 2049	362.80	883.13	74832.35
Feb, 2049	358.57	887.36	73944.99
Mar, 2049	354.32	891.61	73053.38
Apr, 2049	350.05	895.88	72157.50
May, 2049	345.75	900.18	71257.33
Jun, 2049	341.44	904.49	70352.84
Jul, 2049	337.11	908.82	69444.01
Aug, 2049	332.75	913.18	68530.84
Sep, 2049	328.38	917.55	67613.28
Oct, 2049	323.98	921.95	66691.33
Nov, 2049	319.56	926.37	65764.97
Dec, 2049	315.12	930.81	64834.16
Jan, 2050	310.66	935.27	63898.89
Feb, 2050	306.18	939.75	62959.15
Mar, 2050	301.68	944.25	62014.90
Apr, 2050	297.15	948.78	61066.12
May, 2050	292.61	953.32	60112.80
Jun, 2050	288.04	957.89	59154.91
Jul, 2050	283.45	962.48	58192.43
Aug, 2050	278.84	967.09	57225.34
Sep, 2050	274.20	971.73	56253.61
Oct, 2050	269.55	976.38	55277.23
Nov, 2050	264.87	981.06	54296.17
Dec, 2050	260.17	985.76	53310.41
Jan, 2051	255.45	990.48	52319.93
Feb, 2051	250.70	995.23	51324.70
Mar, 2051	245.93	1000.00	50324.70
Apr, 2051	241.14	1004.79	49319.91
May, 2051	236.32	1009.61	48310.30
Jun, 2051	231.49	1014.44	47295.86
Jul, 2051	226.63	1019.30	46276.55
Aug, 2051	221.74	1024.19	45252.37
Sep, 2051	216.83	1029.10	44223.27
Oct, 2051	211.90	1034.03	43189.24
Nov, 2051	206.95	1038.98	42150.26
Dec, 2051	201.97	1043.96	41106.30
Jan, 2052	196.97	1048.96	40057.34
Feb, 2052	191.94	1053.99	39003.35
Mar, 2052	186.89	1059.04	37944.31
Apr, 2052	181.82	1064.11	36880.20
May, 2052	176.72	1069.21	35810.99
Jun, 2052	171.59	1074.34	34736.65
Jul, 2052	166.45	1079.48	33657.17
Aug, 2052	161.27	1084.66	32572.51
Sep, 2052	156.08	1089.85	31482.66
Oct, 2052	150.85	1095.08	30387.58
Nov, 2052	145.61	1100.32	29287.26
Dec, 2052	140.33	1105.60	28181.66
Jan, 2053	135.04	1110.89	27070.77
Feb, 2053	129.71	1116.22	25954.56
Mar, 2053	124.37	1121.56	24832.99
Apr, 2053	118.99	1126.94	23706.05
May, 2053	113.59	1132.34	22573.71
Jun, 2053	108.17	1137.76	21435.95
Jul, 2053	102.71	1143.22	20292.73
Aug, 2053	97.24	1148.69	19144.04
Sep, 2053	91.73	1154.20	17989.84
Oct, 2053	86.20	1159.73	16830.11
Nov, 2053	80.64	1165.29	15664.83
Dec, 2053	75.06	1170.87	14493.96
Jan, 2054	69.45	1176.48	13317.48
Feb, 2054	63.81	1182.12	12135.36
Mar, 2054	58.15	1187.78	10947.58
Apr, 2054	52.46	1193.47	9754.11
May, 2054	46.74	1199.19	8554.91
Jun, 2054	40.99	1204.94	7349.98
Jul, 2054	35.22	1210.71	6139.27
Aug, 2054	29.42	1216.51	4922.75
Sep, 2054	23.59	1222.34	3700.41
Oct, 2054	17.73	1228.20	2472.21
Nov, 2054	11.85	1234.08	1238.13
Dec, 2054	5.93	1240.00	0