Mortgage Parameters

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

Mortgage Summary

Property Total:	$295,000
Down Payment	$88,500
Mortgage Amount:	$206,500
Mortgage Payment:	$1,205.08 / month
Estimated Tax:	+ $163.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,368.97 / month
Total Interest Paid:	$227,329.20 over 30 years
Total Tax Paid:	$59,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	989.48	215.60	206284.40
Jan, 2025	988.45	216.63	206067.77
Feb, 2025	987.41	217.67	205850.09
Mar, 2025	986.37	218.71	205631.38
Apr, 2025	985.32	219.76	205411.62
May, 2025	984.26	220.82	205190.80
Jun, 2025	983.21	221.87	204968.93
Jul, 2025	982.14	222.94	204745.99
Aug, 2025	981.07	224.01	204521.98
Sep, 2025	980.00	225.08	204296.90
Oct, 2025	978.92	226.16	204070.75
Nov, 2025	977.84	227.24	203843.51
Dec, 2025	976.75	228.33	203615.18
Jan, 2026	975.66	229.42	203385.75
Feb, 2026	974.56	230.52	203155.23
Mar, 2026	973.45	231.63	202923.60
Apr, 2026	972.34	232.74	202690.86
May, 2026	971.23	233.85	202457.01
Jun, 2026	970.11	234.97	202222.04
Jul, 2026	968.98	236.10	201985.94
Aug, 2026	967.85	237.23	201748.71
Sep, 2026	966.71	238.37	201510.34
Oct, 2026	965.57	239.51	201270.83
Nov, 2026	964.42	240.66	201030.17
Dec, 2026	963.27	241.81	200788.36
Jan, 2027	962.11	242.97	200545.39
Feb, 2027	960.95	244.13	200301.26
Mar, 2027	959.78	245.30	200055.96
Apr, 2027	958.60	246.48	199809.48
May, 2027	957.42	247.66	199561.82
Jun, 2027	956.23	248.85	199312.97
Jul, 2027	955.04	250.04	199062.93
Aug, 2027	953.84	251.24	198811.70
Sep, 2027	952.64	252.44	198559.26
Oct, 2027	951.43	253.65	198305.60
Nov, 2027	950.21	254.87	198050.74
Dec, 2027	948.99	256.09	197794.65
Jan, 2028	947.77	257.31	197537.34
Feb, 2028	946.53	258.55	197278.79
Mar, 2028	945.29	259.79	197019.01
Apr, 2028	944.05	261.03	196757.98
May, 2028	942.80	262.28	196495.69
Jun, 2028	941.54	263.54	196232.16
Jul, 2028	940.28	264.80	195967.35
Aug, 2028	939.01	266.07	195701.29
Sep, 2028	937.74	267.34	195433.94
Oct, 2028	936.45	268.63	195165.31
Nov, 2028	935.17	269.91	194895.40
Dec, 2028	933.87	271.21	194624.20
Jan, 2029	932.57	272.51	194351.69
Feb, 2029	931.27	273.81	194077.88
Mar, 2029	929.96	275.12	193802.75
Apr, 2029	928.64	276.44	193526.31
May, 2029	927.31	277.77	193248.55
Jun, 2029	925.98	279.10	192969.45
Jul, 2029	924.65	280.43	192689.01
Aug, 2029	923.30	281.78	192407.24
Sep, 2029	921.95	283.13	192124.11
Oct, 2029	920.59	284.49	191839.62
Nov, 2029	919.23	285.85	191553.77
Dec, 2029	917.86	287.22	191266.56
Jan, 2030	916.49	288.59	190977.96
Feb, 2030	915.10	289.98	190687.98
Mar, 2030	913.71	291.37	190396.62
Apr, 2030	912.32	292.76	190103.85
May, 2030	910.91	294.17	189809.69
Jun, 2030	909.50	295.58	189514.11
Jul, 2030	908.09	296.99	189217.12
Aug, 2030	906.67	298.41	188918.71
Sep, 2030	905.24	299.84	188618.86
Oct, 2030	903.80	301.28	188317.58
Nov, 2030	902.36	302.72	188014.86
Dec, 2030	900.90	304.18	187710.68
Jan, 2031	899.45	305.63	187405.05
Feb, 2031	897.98	307.10	187097.95
Mar, 2031	896.51	308.57	186789.38
Apr, 2031	895.03	310.05	186479.33
May, 2031	893.55	311.53	186167.80
Jun, 2031	892.05	313.03	185854.77
Jul, 2031	890.55	314.53	185540.25
Aug, 2031	889.05	316.03	185224.22
Sep, 2031	887.53	317.55	184906.67
Oct, 2031	886.01	319.07	184587.60
Nov, 2031	884.48	320.60	184267.00
Dec, 2031	882.95	322.13	183944.87
Jan, 2032	881.40	323.68	183621.19
Feb, 2032	879.85	325.23	183295.96
Mar, 2032	878.29	326.79	182969.18
Apr, 2032	876.73	328.35	182640.82
May, 2032	875.15	329.93	182310.90
Jun, 2032	873.57	331.51	181979.39
Jul, 2032	871.98	333.10	181646.29
Aug, 2032	870.39	334.69	181311.60
Sep, 2032	868.78	336.30	180975.31
Oct, 2032	867.17	337.91	180637.40
Nov, 2032	865.55	339.53	180297.87
Dec, 2032	863.93	341.15	179956.72
Jan, 2033	862.29	342.79	179613.93
Feb, 2033	860.65	344.43	179269.50
Mar, 2033	859.00	346.08	178923.42
Apr, 2033	857.34	347.74	178575.69
May, 2033	855.68	349.40	178226.28
Jun, 2033	854.00	351.08	177875.20
Jul, 2033	852.32	352.76	177522.44
Aug, 2033	850.63	354.45	177167.99
Sep, 2033	848.93	356.15	176811.84
Oct, 2033	847.22	357.86	176453.98
Nov, 2033	845.51	359.57	176094.41
Dec, 2033	843.79	361.29	175733.12
Jan, 2034	842.05	363.03	175370.09
Feb, 2034	840.32	364.76	175005.33
Mar, 2034	838.57	366.51	174638.81
Apr, 2034	836.81	368.27	174270.54
May, 2034	835.05	370.03	173900.51
Jun, 2034	833.27	371.81	173528.70
Jul, 2034	831.49	373.59	173155.12
Aug, 2034	829.70	375.38	172779.74
Sep, 2034	827.90	377.18	172402.56
Oct, 2034	826.10	378.98	172023.58
Nov, 2034	824.28	380.80	171642.78
Dec, 2034	822.45	382.63	171260.15
Jan, 2035	820.62	384.46	170875.69
Feb, 2035	818.78	386.30	170489.39
Mar, 2035	816.93	388.15	170101.24
Apr, 2035	815.07	390.01	169711.23
May, 2035	813.20	391.88	169319.35
Jun, 2035	811.32	393.76	168925.59
Jul, 2035	809.44	395.64	168529.94
Aug, 2035	807.54	397.54	168132.40
Sep, 2035	805.63	399.45	167732.96
Oct, 2035	803.72	401.36	167331.60
Nov, 2035	801.80	403.28	166928.32
Dec, 2035	799.86	405.22	166523.10
Jan, 2036	797.92	407.16	166115.94
Feb, 2036	795.97	409.11	165706.84
Mar, 2036	794.01	411.07	165295.77
Apr, 2036	792.04	413.04	164882.73
May, 2036	790.06	415.02	164467.71
Jun, 2036	788.07	417.01	164050.71
Jul, 2036	786.08	419.00	163631.70
Aug, 2036	784.07	421.01	163210.69
Sep, 2036	782.05	423.03	162787.66
Oct, 2036	780.02	425.06	162362.61
Nov, 2036	777.99	427.09	161935.52
Dec, 2036	775.94	429.14	161506.38
Jan, 2037	773.88	431.20	161075.18
Feb, 2037	771.82	433.26	160641.92
Mar, 2037	769.74	435.34	160206.58
Apr, 2037	767.66	437.42	159769.16
May, 2037	765.56	439.52	159329.64
Jun, 2037	763.45	441.63	158888.01
Jul, 2037	761.34	443.74	158444.27
Aug, 2037	759.21	445.87	157998.41
Sep, 2037	757.08	448.00	157550.40
Oct, 2037	754.93	450.15	157100.25
Nov, 2037	752.77	452.31	156647.94
Dec, 2037	750.60	454.48	156193.47
Jan, 2038	748.43	456.65	155736.81
Feb, 2038	746.24	458.84	155277.97
Mar, 2038	744.04	461.04	154816.93
Apr, 2038	741.83	463.25	154353.68
May, 2038	739.61	465.47	153888.22
Jun, 2038	737.38	467.70	153420.52
Jul, 2038	735.14	469.94	152950.58
Aug, 2038	732.89	472.19	152478.38
Sep, 2038	730.63	474.45	152003.93
Oct, 2038	728.35	476.73	151527.20
Nov, 2038	726.07	479.01	151048.19
Dec, 2038	723.77	481.31	150566.88
Jan, 2039	721.47	483.61	150083.27
Feb, 2039	719.15	485.93	149597.34
Mar, 2039	716.82	488.26	149109.08
Apr, 2039	714.48	490.60	148618.48
May, 2039	712.13	492.95	148125.53
Jun, 2039	709.77	495.31	147630.22
Jul, 2039	707.39	497.69	147132.53
Aug, 2039	705.01	500.07	146632.46
Sep, 2039	702.61	502.47	146130.00
Oct, 2039	700.21	504.87	145625.12
Nov, 2039	697.79	507.29	145117.83
Dec, 2039	695.36	509.72	144608.11
Jan, 2040	692.91	512.17	144095.94
Feb, 2040	690.46	514.62	143581.32
Mar, 2040	687.99	517.09	143064.23
Apr, 2040	685.52	519.56	142544.67
May, 2040	683.03	522.05	142022.62
Jun, 2040	680.53	524.55	141498.06
Jul, 2040	678.01	527.07	140970.99
Aug, 2040	675.49	529.59	140441.40
Sep, 2040	672.95	532.13	139909.27
Oct, 2040	670.40	534.68	139374.59
Nov, 2040	667.84	537.24	138837.34
Dec, 2040	665.26	539.82	138297.52
Jan, 2041	662.68	542.40	137755.12
Feb, 2041	660.08	545.00	137210.12
Mar, 2041	657.47	547.61	136662.50
Apr, 2041	654.84	550.24	136112.26
May, 2041	652.20	552.88	135559.39
Jun, 2041	649.56	555.52	135003.86
Jul, 2041	646.89	558.19	134445.68
Aug, 2041	644.22	560.86	133884.82
Sep, 2041	641.53	563.55	133321.27
Oct, 2041	638.83	566.25	132755.02
Nov, 2041	636.12	568.96	132186.06
Dec, 2041	633.39	571.69	131614.37
Jan, 2042	630.65	574.43	131039.94
Feb, 2042	627.90	577.18	130462.76
Mar, 2042	625.13	579.95	129882.81
Apr, 2042	622.36	582.72	129300.09
May, 2042	619.56	585.52	128714.57
Jun, 2042	616.76	588.32	128126.25
Jul, 2042	613.94	591.14	127535.11
Aug, 2042	611.11	593.97	126941.13
Sep, 2042	608.26	596.82	126344.31
Oct, 2042	605.40	599.68	125744.63
Nov, 2042	602.53	602.55	125142.08
Dec, 2042	599.64	605.44	124536.64
Jan, 2043	596.74	608.34	123928.30
Feb, 2043	593.82	611.26	123317.04
Mar, 2043	590.89	614.19	122702.85
Apr, 2043	587.95	617.13	122085.72
May, 2043	584.99	620.09	121465.64
Jun, 2043	582.02	623.06	120842.58
Jul, 2043	579.04	626.04	120216.54
Aug, 2043	576.04	629.04	119587.50
Sep, 2043	573.02	632.06	118955.44
Oct, 2043	569.99	635.09	118320.35
Nov, 2043	566.95	638.13	117682.23
Dec, 2043	563.89	641.19	117041.04
Jan, 2044	560.82	644.26	116396.78
Feb, 2044	557.73	647.35	115749.44
Mar, 2044	554.63	650.45	115098.99
Apr, 2044	551.52	653.56	114445.42
May, 2044	548.38	656.70	113788.73
Jun, 2044	545.24	659.84	113128.89
Jul, 2044	542.08	663.00	112465.88
Aug, 2044	538.90	666.18	111799.70
Sep, 2044	535.71	669.37	111130.33
Oct, 2044	532.50	672.58	110457.75
Nov, 2044	529.28	675.80	109781.94
Dec, 2044	526.04	679.04	109102.90
Jan, 2045	522.78	682.30	108420.61
Feb, 2045	519.52	685.56	107735.04
Mar, 2045	516.23	688.85	107046.19
Apr, 2045	512.93	692.15	106354.04
May, 2045	509.61	695.47	105658.58
Jun, 2045	506.28	698.80	104959.78
Jul, 2045	502.93	702.15	104257.63
Aug, 2045	499.57	705.51	103552.12
Sep, 2045	496.19	708.89	102843.22
Oct, 2045	492.79	712.29	102130.94
Nov, 2045	489.38	715.70	101415.23
Dec, 2045	485.95	719.13	100696.10
Jan, 2046	482.50	722.58	99973.52
Feb, 2046	479.04	726.04	99247.48
Mar, 2046	475.56	729.52	98517.96
Apr, 2046	472.07	733.01	97784.95
May, 2046	468.55	736.53	97048.42
Jun, 2046	465.02	740.06	96308.37
Jul, 2046	461.48	743.60	95564.76
Aug, 2046	457.91	747.17	94817.60
Sep, 2046	454.33	750.75	94066.85
Oct, 2046	450.74	754.34	93312.51
Nov, 2046	447.12	757.96	92554.55
Dec, 2046	443.49	761.59	91792.96
Jan, 2047	439.84	765.24	91027.72
Feb, 2047	436.17	768.91	90258.82
Mar, 2047	432.49	772.59	89486.23
Apr, 2047	428.79	776.29	88709.94
May, 2047	425.07	780.01	87929.92
Jun, 2047	421.33	783.75	87146.18
Jul, 2047	417.58	787.50	86358.67
Aug, 2047	413.80	791.28	85567.39
Sep, 2047	410.01	795.07	84772.32
Oct, 2047	406.20	798.88	83973.44
Nov, 2047	402.37	802.71	83170.74
Dec, 2047	398.53	806.55	82364.18
Jan, 2048	394.66	810.42	81553.76
Feb, 2048	390.78	814.30	80739.46
Mar, 2048	386.88	818.20	79921.26
Apr, 2048	382.96	822.12	79099.14
May, 2048	379.02	826.06	78273.07
Jun, 2048	375.06	830.02	77443.05
Jul, 2048	371.08	834.00	76609.05
Aug, 2048	367.09	837.99	75771.06
Sep, 2048	363.07	842.01	74929.05
Oct, 2048	359.04	846.04	74083.00
Nov, 2048	354.98	850.10	73232.90
Dec, 2048	350.91	854.17	72378.73
Jan, 2049	346.81	858.27	71520.47
Feb, 2049	342.70	862.38	70658.09
Mar, 2049	338.57	866.51	69791.58
Apr, 2049	334.42	870.66	68920.92
May, 2049	330.25	874.83	68046.08
Jun, 2049	326.05	879.03	67167.06
Jul, 2049	321.84	883.24	66283.82
Aug, 2049	317.61	887.47	65396.35
Sep, 2049	313.36	891.72	64504.63
Oct, 2049	309.08	896.00	63608.63
Nov, 2049	304.79	900.29	62708.34
Dec, 2049	300.48	904.60	61803.74
Jan, 2050	296.14	908.94	60894.80
Feb, 2050	291.79	913.29	59981.51
Mar, 2050	287.41	917.67	59063.84
Apr, 2050	283.01	922.07	58141.77
May, 2050	278.60	926.48	57215.29
Jun, 2050	274.16	930.92	56284.37
Jul, 2050	269.70	935.38	55348.98
Aug, 2050	265.21	939.87	54409.12
Sep, 2050	260.71	944.37	53464.75
Oct, 2050	256.19	948.89	52515.85
Nov, 2050	251.64	953.44	51562.41
Dec, 2050	247.07	958.01	50604.40
Jan, 2051	242.48	962.60	49641.80
Feb, 2051	237.87	967.21	48674.59
Mar, 2051	233.23	971.85	47702.74
Apr, 2051	228.58	976.50	46726.24
May, 2051	223.90	981.18	45745.05
Jun, 2051	219.20	985.88	44759.17
Jul, 2051	214.47	990.61	43768.56
Aug, 2051	209.72	995.36	42773.20
Sep, 2051	204.95	1000.13	41773.08
Oct, 2051	200.16	1004.92	40768.16
Nov, 2051	195.35	1009.73	39758.43
Dec, 2051	190.51	1014.57	38743.86
Jan, 2052	185.65	1019.43	37724.42
Feb, 2052	180.76	1024.32	36700.11
Mar, 2052	175.85	1029.23	35670.88
Apr, 2052	170.92	1034.16	34636.72
May, 2052	165.97	1039.11	33597.61
Jun, 2052	160.99	1044.09	32553.52
Jul, 2052	155.99	1049.09	31504.43
Aug, 2052	150.96	1054.12	30450.31
Sep, 2052	145.91	1059.17	29391.13
Oct, 2052	140.83	1064.25	28326.89
Nov, 2052	135.73	1069.35	27257.54
Dec, 2052	130.61	1074.47	26183.07
Jan, 2053	125.46	1079.62	25103.45
Feb, 2053	120.29	1084.79	24018.66
Mar, 2053	115.09	1089.99	22928.66
Apr, 2053	109.87	1095.21	21833.45
May, 2053	104.62	1100.46	20732.99
Jun, 2053	99.35	1105.73	19627.26
Jul, 2053	94.05	1111.03	18516.22
Aug, 2053	88.72	1116.36	17399.87
Sep, 2053	83.37	1121.71	16278.16
Oct, 2053	78.00	1127.08	15151.08
Nov, 2053	72.60	1132.48	14018.60
Dec, 2053	67.17	1137.91	12880.69
Jan, 2054	61.72	1143.36	11737.33
Feb, 2054	56.24	1148.84	10588.49
Mar, 2054	50.74	1154.34	9434.15
Apr, 2054	45.21	1159.87	8274.27
May, 2054	39.65	1165.43	7108.84
Jun, 2054	34.06	1171.02	5937.83
Jul, 2054	28.45	1176.63	4761.20
Aug, 2054	22.81	1182.27	3578.93
Sep, 2054	17.15	1187.93	2391.00
Oct, 2054	11.46	1193.62	1197.38
Nov, 2054	5.74	1199.34	0