Mortgage Parameters

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

Mortgage Summary

Property Total:	$349,000
Down Payment	$104,700
Mortgage Amount:	$244,300
Mortgage Payment:	$1,425.67 / month
Estimated Tax:	+ $193.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,619.56 / month
Total Interest Paid:	$268,941.60 over 30 years
Total Tax Paid:	$69,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	1170.60	255.07	244044.93
May, 2025	1169.38	256.29	243788.65
Jun, 2025	1168.15	257.52	243531.13
Jul, 2025	1166.92	258.75	243272.38
Aug, 2025	1165.68	259.99	243012.39
Sep, 2025	1164.43	261.24	242751.15
Oct, 2025	1163.18	262.49	242488.67
Nov, 2025	1161.92	263.75	242224.92
Dec, 2025	1160.66	265.01	241959.91
Jan, 2026	1159.39	266.28	241693.63
Feb, 2026	1158.12	267.55	241426.08
Mar, 2026	1156.83	268.84	241157.24
Apr, 2026	1155.55	270.12	240887.12
May, 2026	1154.25	271.42	240615.70
Jun, 2026	1152.95	272.72	240342.98
Jul, 2026	1151.64	274.03	240068.95
Aug, 2026	1150.33	275.34	239793.61
Sep, 2026	1149.01	276.66	239516.95
Oct, 2026	1147.69	277.98	239238.97
Nov, 2026	1146.35	279.32	238959.65
Dec, 2026	1145.02	280.65	238679.00
Jan, 2027	1143.67	282.00	238397.00
Feb, 2027	1142.32	283.35	238113.65
Mar, 2027	1140.96	284.71	237828.94
Apr, 2027	1139.60	286.07	237542.87
May, 2027	1138.23	287.44	237255.42
Jun, 2027	1136.85	288.82	236966.60
Jul, 2027	1135.46	290.21	236676.40
Aug, 2027	1134.07	291.60	236384.80
Sep, 2027	1132.68	292.99	236091.81
Oct, 2027	1131.27	294.40	235797.41
Nov, 2027	1129.86	295.81	235501.60
Dec, 2027	1128.45	297.22	235204.38
Jan, 2028	1127.02	298.65	234905.73
Feb, 2028	1125.59	300.08	234605.65
Mar, 2028	1124.15	301.52	234304.13
Apr, 2028	1122.71	302.96	234001.17
May, 2028	1121.26	304.41	233696.75
Jun, 2028	1119.80	305.87	233390.88
Jul, 2028	1118.33	307.34	233083.54
Aug, 2028	1116.86	308.81	232774.73
Sep, 2028	1115.38	310.29	232464.44
Oct, 2028	1113.89	311.78	232152.66
Nov, 2028	1112.40	313.27	231839.39
Dec, 2028	1110.90	314.77	231524.62
Jan, 2029	1109.39	316.28	231208.34
Feb, 2029	1107.87	317.80	230890.54
Mar, 2029	1106.35	319.32	230571.22
Apr, 2029	1104.82	320.85	230250.37
May, 2029	1103.28	322.39	229927.98
Jun, 2029	1101.74	323.93	229604.05
Jul, 2029	1100.19	325.48	229278.57
Aug, 2029	1098.63	327.04	228951.52
Sep, 2029	1097.06	328.61	228622.91
Oct, 2029	1095.48	330.19	228292.73
Nov, 2029	1093.90	331.77	227960.96
Dec, 2029	1092.31	333.36	227627.60
Jan, 2030	1090.72	334.95	227292.65
Feb, 2030	1089.11	336.56	226956.09
Mar, 2030	1087.50	338.17	226617.92
Apr, 2030	1085.88	339.79	226278.13
May, 2030	1084.25	341.42	225936.70
Jun, 2030	1082.61	343.06	225593.65
Jul, 2030	1080.97	344.70	225248.95
Aug, 2030	1079.32	346.35	224902.60
Sep, 2030	1077.66	348.01	224554.58
Oct, 2030	1075.99	349.68	224204.90
Nov, 2030	1074.32	351.35	223853.55
Dec, 2030	1072.63	353.04	223500.51
Jan, 2031	1070.94	354.73	223145.78
Feb, 2031	1069.24	356.43	222789.35
Mar, 2031	1067.53	358.14	222431.21
Apr, 2031	1065.82	359.85	222071.36
May, 2031	1064.09	361.58	221709.78
Jun, 2031	1062.36	363.31	221346.47
Jul, 2031	1060.62	365.05	220981.42
Aug, 2031	1058.87	366.80	220614.62
Sep, 2031	1057.11	368.56	220246.06
Oct, 2031	1055.35	370.32	219875.74
Nov, 2031	1053.57	372.10	219503.64
Dec, 2031	1051.79	373.88	219129.76
Jan, 2032	1050.00	375.67	218754.08
Feb, 2032	1048.20	377.47	218376.61
Mar, 2032	1046.39	379.28	217997.33
Apr, 2032	1044.57	381.10	217616.23
May, 2032	1042.74	382.93	217233.30
Jun, 2032	1040.91	384.76	216848.54
Jul, 2032	1039.07	386.60	216461.94
Aug, 2032	1037.21	388.46	216073.48
Sep, 2032	1035.35	390.32	215683.16
Oct, 2032	1033.48	392.19	215290.97
Nov, 2032	1031.60	394.07	214896.91
Dec, 2032	1029.71	395.96	214500.95
Jan, 2033	1027.82	397.85	214103.10
Feb, 2033	1025.91	399.76	213703.34
Mar, 2033	1024.00	401.67	213301.66
Apr, 2033	1022.07	403.60	212898.07
May, 2033	1020.14	405.53	212492.53
Jun, 2033	1018.19	407.48	212085.06
Jul, 2033	1016.24	409.43	211675.63
Aug, 2033	1014.28	411.39	211264.24
Sep, 2033	1012.31	413.36	210850.87
Oct, 2033	1010.33	415.34	210435.53
Nov, 2033	1008.34	417.33	210018.20
Dec, 2033	1006.34	419.33	209598.86
Jan, 2034	1004.33	421.34	209177.52
Feb, 2034	1002.31	423.36	208754.16
Mar, 2034	1000.28	425.39	208328.77
Apr, 2034	998.24	427.43	207901.34
May, 2034	996.19	429.48	207471.87
Jun, 2034	994.14	431.53	207040.33
Jul, 2034	992.07	433.60	206606.73
Aug, 2034	989.99	435.68	206171.05
Sep, 2034	987.90	437.77	205733.29
Oct, 2034	985.81	439.86	205293.42
Nov, 2034	983.70	441.97	204851.45
Dec, 2034	981.58	444.09	204407.36
Jan, 2035	979.45	446.22	203961.14
Feb, 2035	977.31	448.36	203512.78
Mar, 2035	975.17	450.50	203062.28
Apr, 2035	973.01	452.66	202609.62
May, 2035	970.84	454.83	202154.78
Jun, 2035	968.66	457.01	201697.77
Jul, 2035	966.47	459.20	201238.57
Aug, 2035	964.27	461.40	200777.17
Sep, 2035	962.06	463.61	200313.56
Oct, 2035	959.84	465.83	199847.72
Nov, 2035	957.60	468.07	199379.66
Dec, 2035	955.36	470.31	198909.35
Jan, 2036	953.11	472.56	198436.78
Feb, 2036	950.84	474.83	197961.96
Mar, 2036	948.57	477.10	197484.85
Apr, 2036	946.28	479.39	197005.47
May, 2036	943.98	481.69	196523.78
Jun, 2036	941.68	483.99	196039.79
Jul, 2036	939.36	486.31	195553.47
Aug, 2036	937.03	488.64	195064.83
Sep, 2036	934.69	490.98	194573.85
Oct, 2036	932.33	493.34	194080.51
Nov, 2036	929.97	495.70	193584.81
Dec, 2036	927.59	498.08	193086.73
Jan, 2037	925.21	500.46	192586.27
Feb, 2037	922.81	502.86	192083.41
Mar, 2037	920.40	505.27	191578.14
Apr, 2037	917.98	507.69	191070.45
May, 2037	915.55	510.12	190560.32
Jun, 2037	913.10	512.57	190047.75
Jul, 2037	910.65	515.02	189532.73
Aug, 2037	908.18	517.49	189015.24
Sep, 2037	905.70	519.97	188495.27
Oct, 2037	903.21	522.46	187972.80
Nov, 2037	900.70	524.97	187447.84
Dec, 2037	898.19	527.48	186920.35
Jan, 2038	895.66	530.01	186390.34
Feb, 2038	893.12	532.55	185857.79
Mar, 2038	890.57	535.10	185322.69
Apr, 2038	888.00	537.67	184785.03
May, 2038	885.43	540.24	184244.78
Jun, 2038	882.84	542.83	183701.95
Jul, 2038	880.24	545.43	183156.52
Aug, 2038	877.63	548.04	182608.48
Sep, 2038	875.00	550.67	182057.81
Oct, 2038	872.36	553.31	181504.50
Nov, 2038	869.71	555.96	180948.54
Dec, 2038	867.05	558.62	180389.91
Jan, 2039	864.37	561.30	179828.61
Feb, 2039	861.68	563.99	179264.62
Mar, 2039	858.98	566.69	178697.92
Apr, 2039	856.26	569.41	178128.52
May, 2039	853.53	572.14	177556.38
Jun, 2039	850.79	574.88	176981.50
Jul, 2039	848.04	577.63	176403.87
Aug, 2039	845.27	580.40	175823.46
Sep, 2039	842.49	583.18	175240.28
Oct, 2039	839.69	585.98	174654.30
Nov, 2039	836.89	588.78	174065.52
Dec, 2039	834.06	591.61	173473.91
Jan, 2040	831.23	594.44	172879.47
Feb, 2040	828.38	597.29	172282.18
Mar, 2040	825.52	600.15	171682.03
Apr, 2040	822.64	603.03	171079.01
May, 2040	819.75	605.92	170473.09
Jun, 2040	816.85	608.82	169864.27
Jul, 2040	813.93	611.74	169252.53
Aug, 2040	811.00	614.67	168637.86
Sep, 2040	808.06	617.61	168020.25
Oct, 2040	805.10	620.57	167399.68
Nov, 2040	802.12	623.55	166776.13
Dec, 2040	799.14	626.53	166149.60
Jan, 2041	796.13	629.54	165520.06
Feb, 2041	793.12	632.55	164887.51
Mar, 2041	790.09	635.58	164251.92
Apr, 2041	787.04	638.63	163613.29
May, 2041	783.98	641.69	162971.60
Jun, 2041	780.91	644.76	162326.84
Jul, 2041	777.82	647.85	161678.99
Aug, 2041	774.71	650.96	161028.03
Sep, 2041	771.59	654.08	160373.95
Oct, 2041	768.46	657.21	159716.74
Nov, 2041	765.31	660.36	159056.38
Dec, 2041	762.15	663.52	158392.85
Jan, 2042	758.97	666.70	157726.15
Feb, 2042	755.77	669.90	157056.25
Mar, 2042	752.56	673.11	156383.14
Apr, 2042	749.34	676.33	155706.81
May, 2042	746.10	679.57	155027.23
Jun, 2042	742.84	682.83	154344.40
Jul, 2042	739.57	686.10	153658.30
Aug, 2042	736.28	689.39	152968.91
Sep, 2042	732.98	692.69	152276.21
Oct, 2042	729.66	696.01	151580.20
Nov, 2042	726.32	699.35	150880.85
Dec, 2042	722.97	702.70	150178.15
Jan, 2043	719.60	706.07	149472.09
Feb, 2043	716.22	709.45	148762.64
Mar, 2043	712.82	712.85	148049.79
Apr, 2043	709.41	716.26	147333.52
May, 2043	705.97	719.70	146613.83
Jun, 2043	702.52	723.15	145890.68
Jul, 2043	699.06	726.61	145164.07
Aug, 2043	695.58	730.09	144433.98
Sep, 2043	692.08	733.59	143700.39
Oct, 2043	688.56	737.11	142963.28
Nov, 2043	685.03	740.64	142222.64
Dec, 2043	681.48	744.19	141478.46
Jan, 2044	677.92	747.75	140730.71
Feb, 2044	674.33	751.34	139979.37
Mar, 2044	670.73	754.94	139224.43
Apr, 2044	667.12	758.55	138465.88
May, 2044	663.48	762.19	137703.69
Jun, 2044	659.83	765.84	136937.85
Jul, 2044	656.16	769.51	136168.34
Aug, 2044	652.47	773.20	135395.15
Sep, 2044	648.77	776.90	134618.25
Oct, 2044	645.05	780.62	133837.62
Nov, 2044	641.31	784.36	133053.26
Dec, 2044	637.55	788.12	132265.13
Jan, 2045	633.77	791.90	131473.23
Feb, 2045	629.98	795.69	130677.54
Mar, 2045	626.16	799.51	129878.03
Apr, 2045	622.33	803.34	129074.70
May, 2045	618.48	807.19	128267.51
Jun, 2045	614.62	811.05	127456.45
Jul, 2045	610.73	814.94	126641.51
Aug, 2045	606.82	818.85	125822.67
Sep, 2045	602.90	822.77	124999.90
Oct, 2045	598.96	826.71	124173.18
Nov, 2045	595.00	830.67	123342.51
Dec, 2045	591.02	834.65	122507.86
Jan, 2046	587.02	838.65	121669.20
Feb, 2046	583.00	842.67	120826.53
Mar, 2046	578.96	846.71	119979.82
Apr, 2046	574.90	850.77	119129.06
May, 2046	570.83	854.84	118274.21
Jun, 2046	566.73	858.94	117415.27
Jul, 2046	562.61	863.06	116552.22
Aug, 2046	558.48	867.19	115685.03
Sep, 2046	554.32	871.35	114813.68
Oct, 2046	550.15	875.52	113938.16
Nov, 2046	545.95	879.72	113058.44
Dec, 2046	541.74	883.93	112174.51
Jan, 2047	537.50	888.17	111286.35
Feb, 2047	533.25	892.42	110393.92
Mar, 2047	528.97	896.70	109497.22
Apr, 2047	524.67	901.00	108596.23
May, 2047	520.36	905.31	107690.91
Jun, 2047	516.02	909.65	106781.26
Jul, 2047	511.66	914.01	105867.25
Aug, 2047	507.28	918.39	104948.86
Sep, 2047	502.88	922.79	104026.07
Oct, 2047	498.46	927.21	103098.86
Nov, 2047	494.02	931.65	102167.21
Dec, 2047	489.55	936.12	101231.09
Jan, 2048	485.07	940.60	100290.49
Feb, 2048	480.56	945.11	99345.37
Mar, 2048	476.03	949.64	98395.73
Apr, 2048	471.48	954.19	97441.54
May, 2048	466.91	958.76	96482.78
Jun, 2048	462.31	963.36	95519.42
Jul, 2048	457.70	967.97	94551.45
Aug, 2048	453.06	972.61	93578.84
Sep, 2048	448.40	977.27	92601.57
Oct, 2048	443.72	981.95	91619.61
Nov, 2048	439.01	986.66	90632.96
Dec, 2048	434.28	991.39	89641.57
Jan, 2049	429.53	996.14	88645.43
Feb, 2049	424.76	1000.91	87644.52
Mar, 2049	419.96	1005.71	86638.81
Apr, 2049	415.14	1010.53	85628.29
May, 2049	410.30	1015.37	84612.92
Jun, 2049	405.44	1020.23	83592.69
Jul, 2049	400.55	1025.12	82567.57
Aug, 2049	395.64	1030.03	81537.53
Sep, 2049	390.70	1034.97	80502.56
Oct, 2049	385.74	1039.93	79462.63
Nov, 2049	380.76	1044.91	78417.72
Dec, 2049	375.75	1049.92	77367.80
Jan, 2050	370.72	1054.95	76312.85
Feb, 2050	365.67	1060.00	75252.85
Mar, 2050	360.59	1065.08	74187.77
Apr, 2050	355.48	1070.19	73117.58
May, 2050	350.36	1075.31	72042.26
Jun, 2050	345.20	1080.47	70961.80
Jul, 2050	340.03	1085.64	69876.15
Aug, 2050	334.82	1090.85	68785.31
Sep, 2050	329.60	1096.07	67689.23
Oct, 2050	324.34	1101.33	66587.91
Nov, 2050	319.07	1106.60	65481.30
Dec, 2050	313.76	1111.91	64369.40
Jan, 2051	308.44	1117.23	63252.16
Feb, 2051	303.08	1122.59	62129.58
Mar, 2051	297.70	1127.97	61001.61
Apr, 2051	292.30	1133.37	59868.24
May, 2051	286.87	1138.80	58729.44
Jun, 2051	281.41	1144.26	57585.18
Jul, 2051	275.93	1149.74	56435.44
Aug, 2051	270.42	1155.25	55280.19
Sep, 2051	264.88	1160.79	54119.41
Oct, 2051	259.32	1166.35	52953.06
Nov, 2051	253.73	1171.94	51781.12
Dec, 2051	248.12	1177.55	50603.57
Jan, 2052	242.48	1183.19	49420.37
Feb, 2052	236.81	1188.86	48231.51
Mar, 2052	231.11	1194.56	47036.95
Apr, 2052	225.39	1200.28	45836.66
May, 2052	219.63	1206.04	44630.63
Jun, 2052	213.86	1211.81	43418.81
Jul, 2052	208.05	1217.62	42201.19
Aug, 2052	202.21	1223.46	40977.74
Sep, 2052	196.35	1229.32	39748.42
Oct, 2052	190.46	1235.21	38513.21
Nov, 2052	184.54	1241.13	37272.08
Dec, 2052	178.60	1247.07	36025.01
Jan, 2053	172.62	1253.05	34771.96
Feb, 2053	166.62	1259.05	33512.90
Mar, 2053	160.58	1265.09	32247.81
Apr, 2053	154.52	1271.15	30976.67
May, 2053	148.43	1277.24	29699.43
Jun, 2053	142.31	1283.36	28416.07
Jul, 2053	136.16	1289.51	27126.56
Aug, 2053	129.98	1295.69	25830.87
Sep, 2053	123.77	1301.90	24528.97
Oct, 2053	117.53	1308.14	23220.83
Nov, 2053	111.27	1314.40	21906.43
Dec, 2053	104.97	1320.70	20585.73
Jan, 2054	98.64	1327.03	19258.70
Feb, 2054	92.28	1333.39	17925.31
Mar, 2054	85.89	1339.78	16585.53
Apr, 2054	79.47	1346.20	15239.34
May, 2054	73.02	1352.65	13886.69
Jun, 2054	66.54	1359.13	12527.56
Jul, 2054	60.03	1365.64	11161.92
Aug, 2054	53.48	1372.19	9789.73
Sep, 2054	46.91	1378.76	8410.97
Oct, 2054	40.30	1385.37	7025.60
Nov, 2054	33.66	1392.01	5633.60
Dec, 2054	26.99	1398.68	4234.92
Jan, 2055	20.29	1405.38	2829.54
Feb, 2055	13.56	1412.11	1417.43
Mar, 2055	6.79	1418.88	0