Mortgage Parameters

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

Mortgage Summary

Property Total:	$235,000
Down Payment	$70,500
Mortgage Amount:	$164,500
Mortgage Payment:	$959.98 / month
Estimated Tax:	+ $130.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,090.54 / month
Total Interest Paid:	$181,094.40 over 30 years
Total Tax Paid:	$47,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	788.23	171.75	164328.25
May, 2025	787.41	172.57	164155.68
Jun, 2025	786.58	173.40	163982.27
Jul, 2025	785.75	174.23	163808.04
Aug, 2025	784.91	175.07	163632.98
Sep, 2025	784.07	175.91	163457.07
Oct, 2025	783.23	176.75	163280.32
Nov, 2025	782.38	177.60	163102.73
Dec, 2025	781.53	178.45	162924.28
Jan, 2026	780.68	179.30	162744.98
Feb, 2026	779.82	180.16	162564.82
Mar, 2026	778.96	181.02	162383.80
Apr, 2026	778.09	181.89	162201.91
May, 2026	777.22	182.76	162019.14
Jun, 2026	776.34	183.64	161835.51
Jul, 2026	775.46	184.52	161650.99
Aug, 2026	774.58	185.40	161465.58
Sep, 2026	773.69	186.29	161279.29
Oct, 2026	772.80	187.18	161092.11
Nov, 2026	771.90	188.08	160904.03
Dec, 2026	771.00	188.98	160715.05
Jan, 2027	770.09	189.89	160525.16
Feb, 2027	769.18	190.80	160334.36
Mar, 2027	768.27	191.71	160142.65
Apr, 2027	767.35	192.63	159950.02
May, 2027	766.43	193.55	159756.47
Jun, 2027	765.50	194.48	159561.99
Jul, 2027	764.57	195.41	159366.58
Aug, 2027	763.63	196.35	159170.23
Sep, 2027	762.69	197.29	158972.94
Oct, 2027	761.75	198.23	158774.71
Nov, 2027	760.80	199.18	158575.52
Dec, 2027	759.84	200.14	158375.38
Jan, 2028	758.88	201.10	158174.28
Feb, 2028	757.92	202.06	157972.22
Mar, 2028	756.95	203.03	157769.19
Apr, 2028	755.98	204.00	157565.19
May, 2028	755.00	204.98	157360.21
Jun, 2028	754.02	205.96	157154.25
Jul, 2028	753.03	206.95	156947.30
Aug, 2028	752.04	207.94	156739.36
Sep, 2028	751.04	208.94	156530.42
Oct, 2028	750.04	209.94	156320.48
Nov, 2028	749.04	210.94	156109.54
Dec, 2028	748.02	211.96	155897.58
Jan, 2029	747.01	212.97	155684.61
Feb, 2029	745.99	213.99	155470.62
Mar, 2029	744.96	215.02	155255.60
Apr, 2029	743.93	216.05	155039.56
May, 2029	742.90	217.08	154822.48
Jun, 2029	741.86	218.12	154604.35
Jul, 2029	740.81	219.17	154385.19
Aug, 2029	739.76	220.22	154164.97
Sep, 2029	738.71	221.27	153943.69
Oct, 2029	737.65	222.33	153721.36
Nov, 2029	736.58	223.40	153497.96
Dec, 2029	735.51	224.47	153273.49
Jan, 2030	734.44	225.54	153047.95
Feb, 2030	733.35	226.63	152821.32
Mar, 2030	732.27	227.71	152593.61
Apr, 2030	731.18	228.80	152364.81
May, 2030	730.08	229.90	152134.91
Jun, 2030	728.98	231.00	151903.91
Jul, 2030	727.87	232.11	151671.81
Aug, 2030	726.76	233.22	151438.59
Sep, 2030	725.64	234.34	151204.25
Oct, 2030	724.52	235.46	150968.79
Nov, 2030	723.39	236.59	150732.20
Dec, 2030	722.26	237.72	150494.48
Jan, 2031	721.12	238.86	150255.62
Feb, 2031	719.97	240.01	150015.61
Mar, 2031	718.82	241.16	149774.46
Apr, 2031	717.67	242.31	149532.15
May, 2031	716.51	243.47	149288.68
Jun, 2031	715.34	244.64	149044.04
Jul, 2031	714.17	245.81	148798.23
Aug, 2031	712.99	246.99	148551.24
Sep, 2031	711.81	248.17	148303.07
Oct, 2031	710.62	249.36	148053.71
Nov, 2031	709.42	250.56	147803.15
Dec, 2031	708.22	251.76	147551.39
Jan, 2032	707.02	252.96	147298.43
Feb, 2032	705.80	254.18	147044.26
Mar, 2032	704.59	255.39	146788.86
Apr, 2032	703.36	256.62	146532.25
May, 2032	702.13	257.85	146274.40
Jun, 2032	700.90	259.08	146015.32
Jul, 2032	699.66	260.32	145754.99
Aug, 2032	698.41	261.57	145493.42
Sep, 2032	697.16	262.82	145230.60
Oct, 2032	695.90	264.08	144966.52
Nov, 2032	694.63	265.35	144701.17
Dec, 2032	693.36	266.62	144434.55
Jan, 2033	692.08	267.90	144166.65
Feb, 2033	690.80	269.18	143897.47
Mar, 2033	689.51	270.47	143627.00
Apr, 2033	688.21	271.77	143355.23
May, 2033	686.91	273.07	143082.16
Jun, 2033	685.60	274.38	142807.78
Jul, 2033	684.29	275.69	142532.09
Aug, 2033	682.97	277.01	142255.08
Sep, 2033	681.64	278.34	141976.73
Oct, 2033	680.31	279.67	141697.06
Nov, 2033	678.97	281.01	141416.04
Dec, 2033	677.62	282.36	141133.68
Jan, 2034	676.27	283.71	140849.97
Feb, 2034	674.91	285.07	140564.90
Mar, 2034	673.54	286.44	140278.46
Apr, 2034	672.17	287.81	139990.64
May, 2034	670.79	289.19	139701.45
Jun, 2034	669.40	290.58	139410.87
Jul, 2034	668.01	291.97	139118.90
Aug, 2034	666.61	293.37	138825.54
Sep, 2034	665.21	294.77	138530.76
Oct, 2034	663.79	296.19	138234.57
Nov, 2034	662.37	297.61	137936.97
Dec, 2034	660.95	299.03	137637.94
Jan, 2035	659.52	300.46	137337.47
Feb, 2035	658.08	301.90	137035.57
Mar, 2035	656.63	303.35	136732.22
Apr, 2035	655.18	304.80	136427.41
May, 2035	653.71	306.27	136121.15
Jun, 2035	652.25	307.73	135813.41
Jul, 2035	650.77	309.21	135504.21
Aug, 2035	649.29	310.69	135193.52
Sep, 2035	647.80	312.18	134881.34
Oct, 2035	646.31	313.67	134567.67
Nov, 2035	644.80	315.18	134252.49
Dec, 2035	643.29	316.69	133935.80
Jan, 2036	641.78	318.20	133617.60
Feb, 2036	640.25	319.73	133297.87
Mar, 2036	638.72	321.26	132976.61
Apr, 2036	637.18	322.80	132653.81
May, 2036	635.63	324.35	132329.46
Jun, 2036	634.08	325.90	132003.56
Jul, 2036	632.52	327.46	131676.10
Aug, 2036	630.95	329.03	131347.06
Sep, 2036	629.37	330.61	131016.46
Oct, 2036	627.79	332.19	130684.26
Nov, 2036	626.20	333.78	130350.48
Dec, 2036	624.60	335.38	130015.09
Jan, 2037	622.99	336.99	129678.10
Feb, 2037	621.37	338.61	129339.50
Mar, 2037	619.75	340.23	128999.27
Apr, 2037	618.12	341.86	128657.41
May, 2037	616.48	343.50	128313.91
Jun, 2037	614.84	345.14	127968.77
Jul, 2037	613.18	346.80	127621.97
Aug, 2037	611.52	348.46	127273.52
Sep, 2037	609.85	350.13	126923.39
Oct, 2037	608.17	351.81	126571.58
Nov, 2037	606.49	353.49	126218.09
Dec, 2037	604.80	355.18	125862.91
Jan, 2038	603.09	356.89	125506.02
Feb, 2038	601.38	358.60	125147.42
Mar, 2038	599.66	360.32	124787.11
Apr, 2038	597.94	362.04	124425.07
May, 2038	596.20	363.78	124061.29
Jun, 2038	594.46	365.52	123695.77
Jul, 2038	592.71	367.27	123328.50
Aug, 2038	590.95	369.03	122959.47
Sep, 2038	589.18	370.80	122588.67
Oct, 2038	587.40	372.58	122216.09
Nov, 2038	585.62	374.36	121841.73
Dec, 2038	583.82	376.16	121465.58
Jan, 2039	582.02	377.96	121087.62
Feb, 2039	580.21	379.77	120707.85
Mar, 2039	578.39	381.59	120326.26
Apr, 2039	576.56	383.42	119942.85
May, 2039	574.73	385.25	119557.59
Jun, 2039	572.88	387.10	119170.49
Jul, 2039	571.03	388.95	118781.54
Aug, 2039	569.16	390.82	118390.72
Sep, 2039	567.29	392.69	117998.03
Oct, 2039	565.41	394.57	117603.46
Nov, 2039	563.52	396.46	117206.99
Dec, 2039	561.62	398.36	116808.63
Jan, 2040	559.71	400.27	116408.36
Feb, 2040	557.79	402.19	116006.17
Mar, 2040	555.86	404.12	115602.05
Apr, 2040	553.93	406.05	115196.00
May, 2040	551.98	408.00	114788.00
Jun, 2040	550.03	409.95	114378.04
Jul, 2040	548.06	411.92	113966.12
Aug, 2040	546.09	413.89	113552.23
Sep, 2040	544.10	415.88	113136.36
Oct, 2040	542.11	417.87	112718.49
Nov, 2040	540.11	419.87	112298.62
Dec, 2040	538.10	421.88	111876.74
Jan, 2041	536.08	423.90	111452.83
Feb, 2041	534.04	425.94	111026.90
Mar, 2041	532.00	427.98	110598.92
Apr, 2041	529.95	430.03	110168.89
May, 2041	527.89	432.09	109736.81
Jun, 2041	525.82	434.16	109302.65
Jul, 2041	523.74	436.24	108866.41
Aug, 2041	521.65	438.33	108428.08
Sep, 2041	519.55	440.43	107987.65
Oct, 2041	517.44	442.54	107545.11
Nov, 2041	515.32	444.66	107100.45
Dec, 2041	513.19	446.79	106653.66
Jan, 2042	511.05	448.93	106204.73
Feb, 2042	508.90	451.08	105753.65
Mar, 2042	506.74	453.24	105300.41
Apr, 2042	504.56	455.42	104844.99
May, 2042	502.38	457.60	104387.39
Jun, 2042	500.19	459.79	103927.60
Jul, 2042	497.99	461.99	103465.61
Aug, 2042	495.77	464.21	103001.40
Sep, 2042	493.55	466.43	102534.97
Oct, 2042	491.31	468.67	102066.30
Nov, 2042	489.07	470.91	101595.39
Dec, 2042	486.81	473.17	101122.22
Jan, 2043	484.54	475.44	100646.79
Feb, 2043	482.27	477.71	100169.07
Mar, 2043	479.98	480.00	99689.07
Apr, 2043	477.68	482.30	99206.77
May, 2043	475.37	484.61	98722.15
Jun, 2043	473.04	486.94	98235.21
Jul, 2043	470.71	489.27	97745.95
Aug, 2043	468.37	491.61	97254.33
Sep, 2043	466.01	493.97	96760.36
Oct, 2043	463.64	496.34	96264.02
Nov, 2043	461.27	498.71	95765.31
Dec, 2043	458.88	501.10	95264.21
Jan, 2044	456.47	503.51	94760.70
Feb, 2044	454.06	505.92	94254.78
Mar, 2044	451.64	508.34	93746.44
Apr, 2044	449.20	510.78	93235.66
May, 2044	446.75	513.23	92722.43
Jun, 2044	444.30	515.68	92206.75
Jul, 2044	441.82	518.16	91688.59
Aug, 2044	439.34	520.64	91167.96
Sep, 2044	436.85	523.13	90644.82
Oct, 2044	434.34	525.64	90119.18
Nov, 2044	431.82	528.16	89591.02
Dec, 2044	429.29	530.69	89060.33
Jan, 2045	426.75	533.23	88527.10
Feb, 2045	424.19	535.79	87991.31
Mar, 2045	421.63	538.35	87452.96
Apr, 2045	419.05	540.93	86912.02
May, 2045	416.45	543.53	86368.50
Jun, 2045	413.85	546.13	85822.37
Jul, 2045	411.23	548.75	85273.62
Aug, 2045	408.60	551.38	84722.24
Sep, 2045	405.96	554.02	84168.22
Oct, 2045	403.31	556.67	83611.55
Nov, 2045	400.64	559.34	83052.21
Dec, 2045	397.96	562.02	82490.18
Jan, 2046	395.27	564.71	81925.47
Feb, 2046	392.56	567.42	81358.05
Mar, 2046	389.84	570.14	80787.91
Apr, 2046	387.11	572.87	80215.04
May, 2046	384.36	575.62	79639.42
Jun, 2046	381.61	578.37	79061.05
Jul, 2046	378.83	581.15	78479.90
Aug, 2046	376.05	583.93	77895.97
Sep, 2046	373.25	586.73	77309.24
Oct, 2046	370.44	589.54	76719.70
Nov, 2046	367.62	592.36	76127.34
Dec, 2046	364.78	595.20	75532.14
Jan, 2047	361.92	598.06	74934.08
Feb, 2047	359.06	600.92	74333.16
Mar, 2047	356.18	603.80	73729.36
Apr, 2047	353.29	606.69	73122.67
May, 2047	350.38	609.60	72513.07
Jun, 2047	347.46	612.52	71900.54
Jul, 2047	344.52	615.46	71285.09
Aug, 2047	341.57	618.41	70666.68
Sep, 2047	338.61	621.37	70045.31
Oct, 2047	335.63	624.35	69420.97
Nov, 2047	332.64	627.34	68793.63
Dec, 2047	329.64	630.34	68163.28
Jan, 2048	326.62	633.36	67529.92
Feb, 2048	323.58	636.40	66893.52
Mar, 2048	320.53	639.45	66254.07
Apr, 2048	317.47	642.51	65611.56
May, 2048	314.39	645.59	64965.97
Jun, 2048	311.30	648.68	64317.28
Jul, 2048	308.19	651.79	63665.49
Aug, 2048	305.06	654.92	63010.57
Sep, 2048	301.93	658.05	62352.52
Oct, 2048	298.77	661.21	61691.31
Nov, 2048	295.60	664.38	61026.94
Dec, 2048	292.42	667.56	60359.38
Jan, 2049	289.22	670.76	59688.62
Feb, 2049	286.01	673.97	59014.65
Mar, 2049	282.78	677.20	58337.45
Apr, 2049	279.53	680.45	57657.00
May, 2049	276.27	683.71	56973.29
Jun, 2049	273.00	686.98	56286.31
Jul, 2049	269.71	690.27	55596.04
Aug, 2049	266.40	693.58	54902.45
Sep, 2049	263.07	696.91	54205.55
Oct, 2049	259.73	700.25	53505.30
Nov, 2049	256.38	703.60	52801.70
Dec, 2049	253.01	706.97	52094.73
Jan, 2050	249.62	710.36	51384.37
Feb, 2050	246.22	713.76	50670.61
Mar, 2050	242.80	717.18	49953.42
Apr, 2050	239.36	720.62	49232.80
May, 2050	235.91	724.07	48508.73
Jun, 2050	232.44	727.54	47781.19
Jul, 2050	228.95	731.03	47050.16
Aug, 2050	225.45	734.53	46315.63
Sep, 2050	221.93	738.05	45577.58
Oct, 2050	218.39	741.59	44835.99
Nov, 2050	214.84	745.14	44090.85
Dec, 2050	211.27	748.71	43342.14
Jan, 2051	207.68	752.30	42589.84
Feb, 2051	204.08	755.90	41833.94
Mar, 2051	200.45	759.53	41074.41
Apr, 2051	196.81	763.17	40311.25
May, 2051	193.16	766.82	39544.42
Jun, 2051	189.48	770.50	38773.93
Jul, 2051	185.79	774.19	37999.74
Aug, 2051	182.08	777.90	37221.84
Sep, 2051	178.35	781.63	36440.22
Oct, 2051	174.61	785.37	35654.84
Nov, 2051	170.85	789.13	34865.71
Dec, 2051	167.06	792.92	34072.80
Jan, 2052	163.27	796.71	33276.08
Feb, 2052	159.45	800.53	32475.55
Mar, 2052	155.61	804.37	31671.18
Apr, 2052	151.76	808.22	30862.96
May, 2052	147.89	812.09	30050.86
Jun, 2052	143.99	815.99	29234.88
Jul, 2052	140.08	819.90	28414.98
Aug, 2052	136.16	823.82	27591.16
Sep, 2052	132.21	827.77	26763.38
Oct, 2052	128.24	831.74	25931.65
Nov, 2052	124.26	835.72	25095.92
Dec, 2052	120.25	839.73	24256.19
Jan, 2053	116.23	843.75	23412.44
Feb, 2053	112.18	847.80	22564.64
Mar, 2053	108.12	851.86	21712.79
Apr, 2053	104.04	855.94	20856.85
May, 2053	99.94	860.04	19996.81
Jun, 2053	95.82	864.16	19132.64
Jul, 2053	91.68	868.30	18264.34
Aug, 2053	87.52	872.46	17391.88
Sep, 2053	83.34	876.64	16515.23
Oct, 2053	79.14	880.84	15634.39
Nov, 2053	74.91	885.07	14749.32
Dec, 2053	70.67	889.31	13860.02
Jan, 2054	66.41	893.57	12966.45
Feb, 2054	62.13	897.85	12068.60
Mar, 2054	57.83	902.15	11166.45
Apr, 2054	53.51	906.47	10259.98
May, 2054	49.16	910.82	9349.16
Jun, 2054	44.80	915.18	8433.98
Jul, 2054	40.41	919.57	7514.41
Aug, 2054	36.01	923.97	6590.44
Sep, 2054	31.58	928.40	5662.04
Oct, 2054	27.13	932.85	4729.19
Nov, 2054	22.66	937.32	3791.87
Dec, 2054	18.17	941.81	2850.06
Jan, 2055	13.66	946.32	1903.73
Feb, 2055	9.12	950.86	952.87
Mar, 2055	4.57	955.41	0