Mortgage Parameters

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

Mortgage Summary

Property Total:	$249,000
Down Payment	$74,700
Mortgage Amount:	$174,300
Mortgage Payment:	$1,017.17 / month
Estimated Tax:	+ $138.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,155.50 / month
Total Interest Paid:	$191,880.00 over 30 years
Total Tax Paid:	$49,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	835.19	181.98	174118.02
May, 2025	834.32	182.85	173935.16
Jun, 2025	833.44	183.73	173751.43
Jul, 2025	832.56	184.61	173566.82
Aug, 2025	831.67	185.50	173381.33
Sep, 2025	830.79	186.38	173194.94
Oct, 2025	829.89	187.28	173007.66
Nov, 2025	829.00	188.17	172819.49
Dec, 2025	828.09	189.08	172630.41
Jan, 2026	827.19	189.98	172440.43
Feb, 2026	826.28	190.89	172249.54
Mar, 2026	825.36	191.81	172057.73
Apr, 2026	824.44	192.73	171865.00
May, 2026	823.52	193.65	171671.35
Jun, 2026	822.59	194.58	171476.77
Jul, 2026	821.66	195.51	171281.26
Aug, 2026	820.72	196.45	171084.82
Sep, 2026	819.78	197.39	170887.43
Oct, 2026	818.84	198.33	170689.09
Nov, 2026	817.89	199.28	170489.81
Dec, 2026	816.93	200.24	170289.57
Jan, 2027	815.97	201.20	170088.37
Feb, 2027	815.01	202.16	169886.21
Mar, 2027	814.04	203.13	169683.07
Apr, 2027	813.06	204.11	169478.97
May, 2027	812.09	205.08	169273.89
Jun, 2027	811.10	206.07	169067.82
Jul, 2027	810.12	207.05	168860.77
Aug, 2027	809.12	208.05	168652.72
Sep, 2027	808.13	209.04	168443.68
Oct, 2027	807.13	210.04	168233.63
Nov, 2027	806.12	211.05	168022.58
Dec, 2027	805.11	212.06	167810.52
Jan, 2028	804.09	213.08	167597.44
Feb, 2028	803.07	214.10	167383.35
Mar, 2028	802.05	215.12	167168.22
Apr, 2028	801.01	216.16	166952.07
May, 2028	799.98	217.19	166734.87
Jun, 2028	798.94	218.23	166516.64
Jul, 2028	797.89	219.28	166297.36
Aug, 2028	796.84	220.33	166077.04
Sep, 2028	795.79	221.38	165855.65
Oct, 2028	794.72	222.45	165633.21
Nov, 2028	793.66	223.51	165409.70
Dec, 2028	792.59	224.58	165185.11
Jan, 2029	791.51	225.66	164959.46
Feb, 2029	790.43	226.74	164732.72
Mar, 2029	789.34	227.83	164504.89
Apr, 2029	788.25	228.92	164275.97
May, 2029	787.16	230.01	164045.96
Jun, 2029	786.05	231.12	163814.84
Jul, 2029	784.95	232.22	163582.62
Aug, 2029	783.83	233.34	163349.28
Sep, 2029	782.72	234.45	163114.83
Oct, 2029	781.59	235.58	162879.25
Nov, 2029	780.46	236.71	162642.54
Dec, 2029	779.33	237.84	162404.70
Jan, 2030	778.19	238.98	162165.72
Feb, 2030	777.04	240.13	161925.59
Mar, 2030	775.89	241.28	161684.32
Apr, 2030	774.74	242.43	161441.88
May, 2030	773.58	243.59	161198.29
Jun, 2030	772.41	244.76	160953.53
Jul, 2030	771.24	245.93	160707.59
Aug, 2030	770.06	247.11	160460.48
Sep, 2030	768.87	248.30	160212.19
Oct, 2030	767.68	249.49	159962.70
Nov, 2030	766.49	250.68	159712.02
Dec, 2030	765.29	251.88	159460.13
Jan, 2031	764.08	253.09	159207.04
Feb, 2031	762.87	254.30	158952.74
Mar, 2031	761.65	255.52	158697.22
Apr, 2031	760.42	256.75	158440.47
May, 2031	759.19	257.98	158182.50
Jun, 2031	757.96	259.21	157923.28
Jul, 2031	756.72	260.45	157662.83
Aug, 2031	755.47	261.70	157401.13
Sep, 2031	754.21	262.96	157138.17
Oct, 2031	752.95	264.22	156873.96
Nov, 2031	751.69	265.48	156608.47
Dec, 2031	750.42	266.75	156341.72
Jan, 2032	749.14	268.03	156073.69
Feb, 2032	747.85	269.32	155804.37
Mar, 2032	746.56	270.61	155533.76
Apr, 2032	745.27	271.90	155261.86
May, 2032	743.96	273.21	154988.65
Jun, 2032	742.65	274.52	154714.13
Jul, 2032	741.34	275.83	154438.30
Aug, 2032	740.02	277.15	154161.15
Sep, 2032	738.69	278.48	153882.67
Oct, 2032	737.35	279.82	153602.85
Nov, 2032	736.01	281.16	153321.70
Dec, 2032	734.67	282.50	153039.19
Jan, 2033	733.31	283.86	152755.34
Feb, 2033	731.95	285.22	152470.12
Mar, 2033	730.59	286.58	152183.54
Apr, 2033	729.21	287.96	151895.58
May, 2033	727.83	289.34	151606.24
Jun, 2033	726.45	290.72	151315.52
Jul, 2033	725.05	292.12	151023.40
Aug, 2033	723.65	293.52	150729.88
Sep, 2033	722.25	294.92	150434.96
Oct, 2033	720.83	296.34	150138.63
Nov, 2033	719.41	297.76	149840.87
Dec, 2033	717.99	299.18	149541.69
Jan, 2034	716.55	300.62	149241.07
Feb, 2034	715.11	302.06	148939.02
Mar, 2034	713.67	303.50	148635.51
Apr, 2034	712.21	304.96	148330.55
May, 2034	710.75	306.42	148024.13
Jun, 2034	709.28	307.89	147716.25
Jul, 2034	707.81	309.36	147406.88
Aug, 2034	706.32	310.85	147096.04
Sep, 2034	704.84	312.33	146783.70
Oct, 2034	703.34	313.83	146469.87
Nov, 2034	701.83	315.34	146154.54
Dec, 2034	700.32	316.85	145837.69
Jan, 2035	698.81	318.36	145519.33
Feb, 2035	697.28	319.89	145199.44
Mar, 2035	695.75	321.42	144878.01
Apr, 2035	694.21	322.96	144555.05
May, 2035	692.66	324.51	144230.54
Jun, 2035	691.10	326.07	143904.47
Jul, 2035	689.54	327.63	143576.85
Aug, 2035	687.97	329.20	143247.65
Sep, 2035	686.39	330.78	142916.87
Oct, 2035	684.81	332.36	142584.51
Nov, 2035	683.22	333.95	142250.56
Dec, 2035	681.62	335.55	141915.01
Jan, 2036	680.01	337.16	141577.85
Feb, 2036	678.39	338.78	141239.07
Mar, 2036	676.77	340.40	140898.67
Apr, 2036	675.14	342.03	140556.64
May, 2036	673.50	343.67	140212.97
Jun, 2036	671.85	345.32	139867.66
Jul, 2036	670.20	346.97	139520.69
Aug, 2036	668.54	348.63	139172.05
Sep, 2036	666.87	350.30	138821.75
Oct, 2036	665.19	351.98	138469.77
Nov, 2036	663.50	353.67	138116.10
Dec, 2036	661.81	355.36	137760.73
Jan, 2037	660.10	357.07	137403.67
Feb, 2037	658.39	358.78	137044.89
Mar, 2037	656.67	360.50	136684.39
Apr, 2037	654.95	362.22	136322.17
May, 2037	653.21	363.96	135958.21
Jun, 2037	651.47	365.70	135592.51
Jul, 2037	649.71	367.46	135225.05
Aug, 2037	647.95	369.22	134855.83
Sep, 2037	646.18	370.99	134484.85
Oct, 2037	644.41	372.76	134112.08
Nov, 2037	642.62	374.55	133737.53
Dec, 2037	640.83	376.34	133361.19
Jan, 2038	639.02	378.15	132983.04
Feb, 2038	637.21	379.96	132603.08
Mar, 2038	635.39	381.78	132221.30
Apr, 2038	633.56	383.61	131837.69
May, 2038	631.72	385.45	131452.25
Jun, 2038	629.88	387.29	131064.95
Jul, 2038	628.02	389.15	130675.80
Aug, 2038	626.15	391.02	130284.79
Sep, 2038	624.28	392.89	129891.90
Oct, 2038	622.40	394.77	129497.13
Nov, 2038	620.51	396.66	129100.46
Dec, 2038	618.61	398.56	128701.90
Jan, 2039	616.70	400.47	128301.43
Feb, 2039	614.78	402.39	127899.03
Mar, 2039	612.85	404.32	127494.71
Apr, 2039	610.91	406.26	127088.45
May, 2039	608.97	408.20	126680.25
Jun, 2039	607.01	410.16	126270.09
Jul, 2039	605.04	412.13	125857.96
Aug, 2039	603.07	414.10	125443.86
Sep, 2039	601.09	416.08	125027.78
Oct, 2039	599.09	418.08	124609.70
Nov, 2039	597.09	420.08	124189.62
Dec, 2039	595.08	422.09	123767.52
Jan, 2040	593.05	424.12	123343.41
Feb, 2040	591.02	426.15	122917.26
Mar, 2040	588.98	428.19	122489.07
Apr, 2040	586.93	430.24	122058.82
May, 2040	584.87	432.30	121626.52
Jun, 2040	582.79	434.38	121192.14
Jul, 2040	580.71	436.46	120755.68
Aug, 2040	578.62	438.55	120317.13
Sep, 2040	576.52	440.65	119876.48
Oct, 2040	574.41	442.76	119433.72
Nov, 2040	572.29	444.88	118988.84
Dec, 2040	570.15	447.02	118541.82
Jan, 2041	568.01	449.16	118092.67
Feb, 2041	565.86	451.31	117641.36
Mar, 2041	563.70	453.47	117187.89
Apr, 2041	561.53	455.64	116732.24
May, 2041	559.34	457.83	116274.41
Jun, 2041	557.15	460.02	115814.39
Jul, 2041	554.94	462.23	115352.16
Aug, 2041	552.73	464.44	114887.72
Sep, 2041	550.50	466.67	114421.06
Oct, 2041	548.27	468.90	113952.15
Nov, 2041	546.02	471.15	113481.01
Dec, 2041	543.76	473.41	113007.60
Jan, 2042	541.49	475.68	112531.92
Feb, 2042	539.22	477.95	112053.97
Mar, 2042	536.93	480.24	111573.72
Apr, 2042	534.62	482.55	111091.18
May, 2042	532.31	484.86	110606.32
Jun, 2042	529.99	487.18	110119.14
Jul, 2042	527.65	489.52	109629.62
Aug, 2042	525.31	491.86	109137.76
Sep, 2042	522.95	494.22	108643.54
Oct, 2042	520.58	496.59	108146.96
Nov, 2042	518.20	498.97	107647.99
Dec, 2042	515.81	501.36	107146.63
Jan, 2043	513.41	503.76	106642.88
Feb, 2043	511.00	506.17	106136.70
Mar, 2043	508.57	508.60	105628.10
Apr, 2043	506.13	511.04	105117.07
May, 2043	503.69	513.48	104603.58
Jun, 2043	501.23	515.94	104087.64
Jul, 2043	498.75	518.42	103569.22
Aug, 2043	496.27	520.90	103048.32
Sep, 2043	493.77	523.40	102524.93
Oct, 2043	491.27	525.90	101999.02
Nov, 2043	488.75	528.42	101470.60
Dec, 2043	486.21	530.96	100939.64
Jan, 2044	483.67	533.50	100406.14
Feb, 2044	481.11	536.06	99870.08
Mar, 2044	478.54	538.63	99331.46
Apr, 2044	475.96	541.21	98790.25
May, 2044	473.37	543.80	98246.45
Jun, 2044	470.76	546.41	97700.04
Jul, 2044	468.15	549.02	97151.02
Aug, 2044	465.52	551.65	96599.36
Sep, 2044	462.87	554.30	96045.07
Oct, 2044	460.22	556.95	95488.11
Nov, 2044	457.55	559.62	94928.49
Dec, 2044	454.87	562.30	94366.19
Jan, 2045	452.17	565.00	93801.19
Feb, 2045	449.46	567.71	93233.48
Mar, 2045	446.74	570.43	92663.05
Apr, 2045	444.01	573.16	92089.90
May, 2045	441.26	575.91	91513.99
Jun, 2045	438.50	578.67	90935.32
Jul, 2045	435.73	581.44	90353.89
Aug, 2045	432.95	584.22	89769.66
Sep, 2045	430.15	587.02	89182.64
Oct, 2045	427.33	589.84	88592.80
Nov, 2045	424.51	592.66	88000.14
Dec, 2045	421.67	595.50	87404.64
Jan, 2046	418.81	598.36	86806.28
Feb, 2046	415.95	601.22	86205.06
Mar, 2046	413.07	604.10	85600.95
Apr, 2046	410.17	607.00	84993.95
May, 2046	407.26	609.91	84384.05
Jun, 2046	404.34	612.83	83771.22
Jul, 2046	401.40	615.77	83155.45
Aug, 2046	398.45	618.72	82536.73
Sep, 2046	395.49	621.68	81915.05
Oct, 2046	392.51	624.66	81290.39
Nov, 2046	389.52	627.65	80662.74
Dec, 2046	386.51	630.66	80032.08
Jan, 2047	383.49	633.68	79398.39
Feb, 2047	380.45	636.72	78761.67
Mar, 2047	377.40	639.77	78121.90
Apr, 2047	374.33	642.84	77479.07
May, 2047	371.25	645.92	76833.15
Jun, 2047	368.16	649.01	76184.14
Jul, 2047	365.05	652.12	75532.02
Aug, 2047	361.92	655.25	74876.77
Sep, 2047	358.78	658.39	74218.39
Oct, 2047	355.63	661.54	73556.85
Nov, 2047	352.46	664.71	72892.14
Dec, 2047	349.27	667.90	72224.24
Jan, 2048	346.07	671.10	71553.15
Feb, 2048	342.86	674.31	70878.84
Mar, 2048	339.63	677.54	70201.29
Apr, 2048	336.38	680.79	69520.51
May, 2048	333.12	684.05	68836.45
Jun, 2048	329.84	687.33	68149.13
Jul, 2048	326.55	690.62	67458.50
Aug, 2048	323.24	693.93	66764.57
Sep, 2048	319.91	697.26	66067.32
Oct, 2048	316.57	700.60	65366.72
Nov, 2048	313.22	703.95	64662.76
Dec, 2048	309.84	707.33	63955.44
Jan, 2049	306.45	710.72	63244.72
Feb, 2049	303.05	714.12	62530.60
Mar, 2049	299.63	717.54	61813.05
Apr, 2049	296.19	720.98	61092.07
May, 2049	292.73	724.44	60367.63
Jun, 2049	289.26	727.91	59639.72
Jul, 2049	285.77	731.40	58908.33
Aug, 2049	282.27	734.90	58173.43
Sep, 2049	278.75	738.42	57435.01
Oct, 2049	275.21	741.96	56693.04
Nov, 2049	271.65	745.52	55947.53
Dec, 2049	268.08	749.09	55198.44
Jan, 2050	264.49	752.68	54445.76
Feb, 2050	260.89	756.28	53689.48
Mar, 2050	257.26	759.91	52929.57
Apr, 2050	253.62	763.55	52166.02
May, 2050	249.96	767.21	51398.81
Jun, 2050	246.29	770.88	50627.93
Jul, 2050	242.59	774.58	49853.35
Aug, 2050	238.88	778.29	49075.06
Sep, 2050	235.15	782.02	48293.04
Oct, 2050	231.40	785.77	47507.28
Nov, 2050	227.64	789.53	46717.75
Dec, 2050	223.86	793.31	45924.43
Jan, 2051	220.05	797.12	45127.32
Feb, 2051	216.24	800.93	44326.38
Mar, 2051	212.40	804.77	43521.61
Apr, 2051	208.54	808.63	42712.98
May, 2051	204.67	812.50	41900.48
Jun, 2051	200.77	816.40	41084.08
Jul, 2051	196.86	820.31	40263.77
Aug, 2051	192.93	824.24	39439.53
Sep, 2051	188.98	828.19	38611.34
Oct, 2051	185.01	832.16	37779.19
Nov, 2051	181.03	836.14	36943.04
Dec, 2051	177.02	840.15	36102.89
Jan, 2052	172.99	844.18	35258.71
Feb, 2052	168.95	848.22	34410.49
Mar, 2052	164.88	852.29	33558.21
Apr, 2052	160.80	856.37	32701.84
May, 2052	156.70	860.47	31841.36
Jun, 2052	152.57	864.60	30976.76
Jul, 2052	148.43	868.74	30108.02
Aug, 2052	144.27	872.90	29235.12
Sep, 2052	140.08	877.09	28358.04
Oct, 2052	135.88	881.29	27476.75
Nov, 2052	131.66	885.51	26591.24
Dec, 2052	127.42	889.75	25701.49
Jan, 2053	123.15	894.02	24807.47
Feb, 2053	118.87	898.30	23909.17
Mar, 2053	114.56	902.61	23006.56
Apr, 2053	110.24	906.93	22099.63
May, 2053	105.89	911.28	21188.36
Jun, 2053	101.53	915.64	20272.71
Jul, 2053	97.14	920.03	19352.68
Aug, 2053	92.73	924.44	18428.25
Sep, 2053	88.30	928.87	17499.38
Oct, 2053	83.85	933.32	16566.06
Nov, 2053	79.38	937.79	15628.27
Dec, 2053	74.89	942.28	14685.98
Jan, 2054	70.37	946.80	13739.18
Feb, 2054	65.83	951.34	12787.85
Mar, 2054	61.28	955.89	11831.95
Apr, 2054	56.69	960.48	10871.48
May, 2054	52.09	965.08	9906.40
Jun, 2054	47.47	969.70	8936.70
Jul, 2054	42.82	974.35	7962.35
Aug, 2054	38.15	979.02	6983.33
Sep, 2054	33.46	983.71	5999.62
Oct, 2054	28.75	988.42	5011.20
Nov, 2054	24.01	993.16	4018.04
Dec, 2054	19.25	997.92	3020.13
Jan, 2055	14.47	1002.70	2017.43
Feb, 2055	9.67	1007.50	1009.93
Mar, 2055	4.84	1012.33	0