Mortgage Parameters

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

Mortgage Summary

Property Total:	$445,000
Down Payment	$133,500
Mortgage Amount:	$311,500
Mortgage Payment:	$1,817.83 / month
Estimated Tax:	+ $247.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,065.05 / month
Total Interest Paid:	$342,918.00 over 30 years
Total Tax Paid:	$89,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	1492.60	325.23	311174.77
May, 2025	1491.05	326.78	310847.99
Jun, 2025	1489.48	328.35	310519.64
Jul, 2025	1487.91	329.92	310189.72
Aug, 2025	1486.33	331.50	309858.21
Sep, 2025	1484.74	333.09	309525.12
Oct, 2025	1483.14	334.69	309190.43
Nov, 2025	1481.54	336.29	308854.14
Dec, 2025	1479.93	337.90	308516.23
Jan, 2026	1478.31	339.52	308176.71
Feb, 2026	1476.68	341.15	307835.56
Mar, 2026	1475.05	342.78	307492.78
Apr, 2026	1473.40	344.43	307148.35
May, 2026	1471.75	346.08	306802.27
Jun, 2026	1470.09	347.74	306454.54
Jul, 2026	1468.43	349.40	306105.13
Aug, 2026	1466.75	351.08	305754.06
Sep, 2026	1465.07	352.76	305401.30
Oct, 2026	1463.38	354.45	305046.85
Nov, 2026	1461.68	356.15	304690.70
Dec, 2026	1459.98	357.85	304332.85
Jan, 2027	1458.26	359.57	303973.28
Feb, 2027	1456.54	361.29	303611.99
Mar, 2027	1454.81	363.02	303248.97
Apr, 2027	1453.07	364.76	302884.21
May, 2027	1451.32	366.51	302517.70
Jun, 2027	1449.56	368.27	302149.43
Jul, 2027	1447.80	370.03	301779.40
Aug, 2027	1446.03	371.80	301407.60
Sep, 2027	1444.24	373.59	301034.01
Oct, 2027	1442.45	375.38	300658.63
Nov, 2027	1440.66	377.17	300281.46
Dec, 2027	1438.85	378.98	299902.48
Jan, 2028	1437.03	380.80	299521.68
Feb, 2028	1435.21	382.62	299139.06
Mar, 2028	1433.37	384.46	298754.60
Apr, 2028	1431.53	386.30	298368.31
May, 2028	1429.68	388.15	297980.16
Jun, 2028	1427.82	390.01	297590.15
Jul, 2028	1425.95	391.88	297198.27
Aug, 2028	1424.08	393.75	296804.52
Sep, 2028	1422.19	395.64	296408.88
Oct, 2028	1420.29	397.54	296011.34
Nov, 2028	1418.39	399.44	295611.90
Dec, 2028	1416.47	401.36	295210.54
Jan, 2029	1414.55	403.28	294807.26
Feb, 2029	1412.62	405.21	294402.05
Mar, 2029	1410.68	407.15	293994.90
Apr, 2029	1408.73	409.10	293585.79
May, 2029	1406.77	411.06	293174.73
Jun, 2029	1404.80	413.03	292761.69
Jul, 2029	1402.82	415.01	292346.68
Aug, 2029	1400.83	417.00	291929.68
Sep, 2029	1398.83	419.00	291510.68
Oct, 2029	1396.82	421.01	291089.67
Nov, 2029	1394.80	423.03	290666.64
Dec, 2029	1392.78	425.05	290241.59
Jan, 2030	1390.74	427.09	289814.50
Feb, 2030	1388.69	429.14	289385.37
Mar, 2030	1386.64	431.19	288954.17
Apr, 2030	1384.57	433.26	288520.92
May, 2030	1382.50	435.33	288085.58
Jun, 2030	1380.41	437.42	287648.16
Jul, 2030	1378.31	439.52	287208.65
Aug, 2030	1376.21	441.62	286767.02
Sep, 2030	1374.09	443.74	286323.29
Oct, 2030	1371.97	445.86	285877.42
Nov, 2030	1369.83	448.00	285429.42
Dec, 2030	1367.68	450.15	284979.27
Jan, 2031	1365.53	452.30	284526.97
Feb, 2031	1363.36	454.47	284072.50
Mar, 2031	1361.18	456.65	283615.85
Apr, 2031	1358.99	458.84	283157.01
May, 2031	1356.79	461.04	282695.98
Jun, 2031	1354.58	463.25	282232.73
Jul, 2031	1352.37	465.46	281767.27
Aug, 2031	1350.13	467.70	281299.57
Sep, 2031	1347.89	469.94	280829.63
Oct, 2031	1345.64	472.19	280357.45
Nov, 2031	1343.38	474.45	279883.00
Dec, 2031	1341.11	476.72	279406.27
Jan, 2032	1338.82	479.01	278927.26
Feb, 2032	1336.53	481.30	278445.96
Mar, 2032	1334.22	483.61	277962.35
Apr, 2032	1331.90	485.93	277476.42
May, 2032	1329.57	488.26	276988.17
Jun, 2032	1327.23	490.60	276497.57
Jul, 2032	1324.88	492.95	276004.63
Aug, 2032	1322.52	495.31	275509.32
Sep, 2032	1320.15	497.68	275011.64
Oct, 2032	1317.76	500.07	274511.57
Nov, 2032	1315.37	502.46	274009.11
Dec, 2032	1312.96	504.87	273504.24
Jan, 2033	1310.54	507.29	272996.95
Feb, 2033	1308.11	509.72	272487.23
Mar, 2033	1305.67	512.16	271975.07
Apr, 2033	1303.21	514.62	271460.45
May, 2033	1300.75	517.08	270943.37
Jun, 2033	1298.27	519.56	270423.81
Jul, 2033	1295.78	522.05	269901.76
Aug, 2033	1293.28	524.55	269377.21
Sep, 2033	1290.77	527.06	268850.15
Oct, 2033	1288.24	529.59	268320.56
Nov, 2033	1285.70	532.13	267788.43
Dec, 2033	1283.15	534.68	267253.75
Jan, 2034	1280.59	537.24	266716.51
Feb, 2034	1278.02	539.81	266176.70
Mar, 2034	1275.43	542.40	265634.30
Apr, 2034	1272.83	545.00	265089.30
May, 2034	1270.22	547.61	264541.69
Jun, 2034	1267.60	550.23	263991.46
Jul, 2034	1264.96	552.87	263438.59
Aug, 2034	1262.31	555.52	262883.07
Sep, 2034	1259.65	558.18	262324.88
Oct, 2034	1256.97	560.86	261764.03
Nov, 2034	1254.29	563.54	261200.48
Dec, 2034	1251.59	566.24	260634.24
Jan, 2035	1248.87	568.96	260065.28
Feb, 2035	1246.15	571.68	259493.60
Mar, 2035	1243.41	574.42	258919.17
Apr, 2035	1240.65	577.18	258342.00
May, 2035	1237.89	579.94	257762.06
Jun, 2035	1235.11	582.72	257179.34
Jul, 2035	1232.32	585.51	256593.82
Aug, 2035	1229.51	588.32	256005.51
Sep, 2035	1226.69	591.14	255414.37
Oct, 2035	1223.86	593.97	254820.40
Nov, 2035	1221.01	596.82	254223.58
Dec, 2035	1218.15	599.68	253623.91
Jan, 2036	1215.28	602.55	253021.36
Feb, 2036	1212.39	605.44	252415.92
Mar, 2036	1209.49	608.34	251807.59
Apr, 2036	1206.58	611.25	251196.34
May, 2036	1203.65	614.18	250582.15
Jun, 2036	1200.71	617.12	249965.03
Jul, 2036	1197.75	620.08	249344.95
Aug, 2036	1194.78	623.05	248721.90
Sep, 2036	1191.79	626.04	248095.86
Oct, 2036	1188.79	629.04	247466.82
Nov, 2036	1185.78	632.05	246834.77
Dec, 2036	1182.75	635.08	246199.69
Jan, 2037	1179.71	638.12	245561.57
Feb, 2037	1176.65	641.18	244920.39
Mar, 2037	1173.58	644.25	244276.13
Apr, 2037	1170.49	647.34	243628.79
May, 2037	1167.39	650.44	242978.35
Jun, 2037	1164.27	653.56	242324.79
Jul, 2037	1161.14	656.69	241668.10
Aug, 2037	1157.99	659.84	241008.27
Sep, 2037	1154.83	663.00	240345.27
Oct, 2037	1151.65	666.18	239679.09
Nov, 2037	1148.46	669.37	239009.72
Dec, 2037	1145.25	672.58	238337.15
Jan, 2038	1142.03	675.80	237661.35
Feb, 2038	1138.79	679.04	236982.32
Mar, 2038	1135.54	682.29	236300.03
Apr, 2038	1132.27	685.56	235614.47
May, 2038	1128.99	688.84	234925.62
Jun, 2038	1125.69	692.14	234233.48
Jul, 2038	1122.37	695.46	233538.02
Aug, 2038	1119.04	698.79	232839.22
Sep, 2038	1115.69	702.14	232137.08
Oct, 2038	1112.32	705.51	231431.57
Nov, 2038	1108.94	708.89	230722.69
Dec, 2038	1105.55	712.28	230010.40
Jan, 2039	1102.13	715.70	229294.71
Feb, 2039	1098.70	719.13	228575.58
Mar, 2039	1095.26	722.57	227853.01
Apr, 2039	1091.80	726.03	227126.97
May, 2039	1088.32	729.51	226397.46
Jun, 2039	1084.82	733.01	225664.45
Jul, 2039	1081.31	736.52	224927.93
Aug, 2039	1077.78	740.05	224187.88
Sep, 2039	1074.23	743.60	223444.28
Oct, 2039	1070.67	747.16	222697.12
Nov, 2039	1067.09	750.74	221946.39
Dec, 2039	1063.49	754.34	221192.05
Jan, 2040	1059.88	757.95	220434.10
Feb, 2040	1056.25	761.58	219672.51
Mar, 2040	1052.60	765.23	218907.28
Apr, 2040	1048.93	768.90	218138.38
May, 2040	1045.25	772.58	217365.80
Jun, 2040	1041.54	776.29	216589.51
Jul, 2040	1037.82	780.01	215809.51
Aug, 2040	1034.09	783.74	215025.76
Sep, 2040	1030.33	787.50	214238.27
Oct, 2040	1026.56	791.27	213446.99
Nov, 2040	1022.77	795.06	212651.93
Dec, 2040	1018.96	798.87	211853.06
Jan, 2041	1015.13	802.70	211050.36
Feb, 2041	1011.28	806.55	210243.81
Mar, 2041	1007.42	810.41	209433.40
Apr, 2041	1003.54	814.29	208619.10
May, 2041	999.63	818.20	207800.91
Jun, 2041	995.71	822.12	206978.79
Jul, 2041	991.77	826.06	206152.73
Aug, 2041	987.82	830.01	205322.72
Sep, 2041	983.84	833.99	204488.73
Oct, 2041	979.84	837.99	203650.74
Nov, 2041	975.83	842.00	202808.73
Dec, 2041	971.79	846.04	201962.70
Jan, 2042	967.74	850.09	201112.60
Feb, 2042	963.66	854.17	200258.44
Mar, 2042	959.57	858.26	199400.18
Apr, 2042	955.46	862.37	198537.81
May, 2042	951.33	866.50	197671.31
Jun, 2042	947.18	870.65	196800.65
Jul, 2042	943.00	874.83	195925.83
Aug, 2042	938.81	879.02	195046.81
Sep, 2042	934.60	883.23	194163.58
Oct, 2042	930.37	887.46	193276.11
Nov, 2042	926.11	891.72	192384.40
Dec, 2042	921.84	895.99	191488.41
Jan, 2043	917.55	900.28	190588.13
Feb, 2043	913.23	904.60	189683.53
Mar, 2043	908.90	908.93	188774.60
Apr, 2043	904.54	913.29	187861.32
May, 2043	900.17	917.66	186943.66
Jun, 2043	895.77	922.06	186021.60
Jul, 2043	891.35	926.48	185095.12
Aug, 2043	886.91	930.92	184164.21
Sep, 2043	882.45	935.38	183228.83
Oct, 2043	877.97	939.86	182288.97
Nov, 2043	873.47	944.36	181344.61
Dec, 2043	868.94	948.89	180395.72
Jan, 2044	864.40	953.43	179442.29
Feb, 2044	859.83	958.00	178484.29
Mar, 2044	855.24	962.59	177521.69
Apr, 2044	850.62	967.21	176554.49
May, 2044	845.99	971.84	175582.65
Jun, 2044	841.33	976.50	174606.15
Jul, 2044	836.65	981.18	173624.98
Aug, 2044	831.95	985.88	172639.10
Sep, 2044	827.23	990.60	171648.50
Oct, 2044	822.48	995.35	170653.15
Nov, 2044	817.71	1000.12	169653.03
Dec, 2044	812.92	1004.91	168648.12
Jan, 2045	808.11	1009.72	167638.40
Feb, 2045	803.27	1014.56	166623.84
Mar, 2045	798.41	1019.42	165604.41
Apr, 2045	793.52	1024.31	164580.10
May, 2045	788.61	1029.22	163550.89
Jun, 2045	783.68	1034.15	162516.74
Jul, 2045	778.73	1039.10	161477.63
Aug, 2045	773.75	1044.08	160433.55
Sep, 2045	768.74	1049.09	159384.47
Oct, 2045	763.72	1054.11	158330.35
Nov, 2045	758.67	1059.16	157271.19
Dec, 2045	753.59	1064.24	156206.95
Jan, 2046	748.49	1069.34	155137.61
Feb, 2046	743.37	1074.46	154063.15
Mar, 2046	738.22	1079.61	152983.54
Apr, 2046	733.05	1084.78	151898.76
May, 2046	727.85	1089.98	150808.77
Jun, 2046	722.63	1095.20	149713.57
Jul, 2046	717.38	1100.45	148613.12
Aug, 2046	712.10	1105.73	147507.39
Sep, 2046	706.81	1111.02	146396.37
Oct, 2046	701.48	1116.35	145280.02
Nov, 2046	696.13	1121.70	144158.32
Dec, 2046	690.76	1127.07	143031.25
Jan, 2047	685.36	1132.47	141898.78
Feb, 2047	679.93	1137.90	140760.88
Mar, 2047	674.48	1143.35	139617.53
Apr, 2047	669.00	1148.83	138468.70
May, 2047	663.50	1154.33	137314.37
Jun, 2047	657.96	1159.87	136154.50
Jul, 2047	652.41	1165.42	134989.08
Aug, 2047	646.82	1171.01	133818.07
Sep, 2047	641.21	1176.62	132641.45
Oct, 2047	635.57	1182.26	131459.20
Nov, 2047	629.91	1187.92	130271.28
Dec, 2047	624.22	1193.61	129077.66
Jan, 2048	618.50	1199.33	127878.33
Feb, 2048	612.75	1205.08	126673.25
Mar, 2048	606.98	1210.85	125462.40
Apr, 2048	601.17	1216.66	124245.74
May, 2048	595.34	1222.49	123023.25
Jun, 2048	589.49	1228.34	121794.91
Jul, 2048	583.60	1234.23	120560.68
Aug, 2048	577.69	1240.14	119320.54
Sep, 2048	571.74	1246.09	118074.45
Oct, 2048	565.77	1252.06	116822.39
Nov, 2048	559.77	1258.06	115564.34
Dec, 2048	553.75	1264.08	114300.25
Jan, 2049	547.69	1270.14	113030.11
Feb, 2049	541.60	1276.23	111753.89
Mar, 2049	535.49	1282.34	110471.54
Apr, 2049	529.34	1288.49	109183.06
May, 2049	523.17	1294.66	107888.40
Jun, 2049	516.97	1300.86	106587.53
Jul, 2049	510.73	1307.10	105280.43
Aug, 2049	504.47	1313.36	103967.07
Sep, 2049	498.18	1319.65	102647.42
Oct, 2049	491.85	1325.98	101321.44
Nov, 2049	485.50	1332.33	99989.11
Dec, 2049	479.11	1338.72	98650.39
Jan, 2050	472.70	1345.13	97305.26
Feb, 2050	466.25	1351.58	95953.69
Mar, 2050	459.78	1358.05	94595.63
Apr, 2050	453.27	1364.56	93231.07
May, 2050	446.73	1371.10	91859.98
Jun, 2050	440.16	1377.67	90482.31
Jul, 2050	433.56	1384.27	89098.04
Aug, 2050	426.93	1390.90	87707.14
Sep, 2050	420.26	1397.57	86309.57
Oct, 2050	413.57	1404.26	84905.31
Nov, 2050	406.84	1410.99	83494.32
Dec, 2050	400.08	1417.75	82076.56
Jan, 2051	393.28	1424.55	80652.02
Feb, 2051	386.46	1431.37	79220.64
Mar, 2051	379.60	1438.23	77782.41
Apr, 2051	372.71	1445.12	76337.29
May, 2051	365.78	1452.05	74885.24
Jun, 2051	358.83	1459.00	73426.24
Jul, 2051	351.83	1466.00	71960.24
Aug, 2051	344.81	1473.02	70487.22
Sep, 2051	337.75	1480.08	69007.14
Oct, 2051	330.66	1487.17	67519.97
Nov, 2051	323.53	1494.30	66025.68
Dec, 2051	316.37	1501.46	64524.22
Jan, 2052	309.18	1508.65	63015.57
Feb, 2052	301.95	1515.88	61499.69
Mar, 2052	294.69	1523.14	59976.54
Apr, 2052	287.39	1530.44	58446.10
May, 2052	280.05	1537.78	56908.33
Jun, 2052	272.69	1545.14	55363.18
Jul, 2052	265.28	1552.55	53810.63
Aug, 2052	257.84	1559.99	52250.65
Sep, 2052	250.37	1567.46	50683.18
Oct, 2052	242.86	1574.97	49108.21
Nov, 2052	235.31	1582.52	47525.69
Dec, 2052	227.73	1590.10	45935.59
Jan, 2053	220.11	1597.72	44337.87
Feb, 2053	212.45	1605.38	42732.49
Mar, 2053	204.76	1613.07	41119.42
Apr, 2053	197.03	1620.80	39498.62
May, 2053	189.26	1628.57	37870.05
Jun, 2053	181.46	1636.37	36233.68
Jul, 2053	173.62	1644.21	34589.47
Aug, 2053	165.74	1652.09	32937.38
Sep, 2053	157.82	1660.01	31277.38
Oct, 2053	149.87	1667.96	29609.42
Nov, 2053	141.88	1675.95	27933.47
Dec, 2053	133.85	1683.98	26249.49
Jan, 2054	125.78	1692.05	24557.43
Feb, 2054	117.67	1700.16	22857.28
Mar, 2054	109.52	1708.31	21148.97
Apr, 2054	101.34	1716.49	19432.48
May, 2054	93.11	1724.72	17707.76
Jun, 2054	84.85	1732.98	15974.78
Jul, 2054	76.55	1741.28	14233.50
Aug, 2054	68.20	1749.63	12483.87
Sep, 2054	59.82	1758.01	10725.86
Oct, 2054	51.39	1766.44	8959.42
Nov, 2054	42.93	1774.90	7184.52
Dec, 2054	34.43	1783.40	5401.12
Jan, 2055	25.88	1791.95	3609.17
Feb, 2055	17.29	1800.54	1808.63
Mar, 2055	8.67	1809.16	0