Mortgage Parameters

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

Mortgage Summary

Property Total:	$224,900
Down Payment	$67,470
Mortgage Amount:	$157,430
Mortgage Payment:	$918.72 / month
Estimated Tax:	+ $124.94 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,043.66 / month
Total Interest Paid:	$173,307.60 over 30 years
Total Tax Paid:	$44,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	754.35	164.37	157265.63
May, 2025	753.56	165.16	157100.48
Jun, 2025	752.77	165.95	156934.53
Jul, 2025	751.98	166.74	156767.79
Aug, 2025	751.18	167.54	156600.25
Sep, 2025	750.38	168.34	156431.90
Oct, 2025	749.57	169.15	156262.75
Nov, 2025	748.76	169.96	156092.79
Dec, 2025	747.94	170.78	155922.02
Jan, 2026	747.13	171.59	155750.42
Feb, 2026	746.30	172.42	155578.01
Mar, 2026	745.48	173.24	155404.76
Apr, 2026	744.65	174.07	155230.69
May, 2026	743.81	174.91	155055.79
Jun, 2026	742.98	175.74	154880.04
Jul, 2026	742.13	176.59	154703.46
Aug, 2026	741.29	177.43	154526.02
Sep, 2026	740.44	178.28	154347.74
Oct, 2026	739.58	179.14	154168.60
Nov, 2026	738.72	180.00	153988.61
Dec, 2026	737.86	180.86	153807.75
Jan, 2027	737.00	181.72	153626.02
Feb, 2027	736.12	182.60	153443.43
Mar, 2027	735.25	183.47	153259.96
Apr, 2027	734.37	184.35	153075.61
May, 2027	733.49	185.23	152890.38
Jun, 2027	732.60	186.12	152704.26
Jul, 2027	731.71	187.01	152517.24
Aug, 2027	730.81	187.91	152329.34
Sep, 2027	729.91	188.81	152140.53
Oct, 2027	729.01	189.71	151950.81
Nov, 2027	728.10	190.62	151760.19
Dec, 2027	727.18	191.54	151568.66
Jan, 2028	726.27	192.45	151376.20
Feb, 2028	725.34	193.38	151182.83
Mar, 2028	724.42	194.30	150988.53
Apr, 2028	723.49	195.23	150793.29
May, 2028	722.55	196.17	150597.12
Jun, 2028	721.61	197.11	150400.01
Jul, 2028	720.67	198.05	150201.96
Aug, 2028	719.72	199.00	150002.96
Sep, 2028	718.76	199.96	149803.00
Oct, 2028	717.81	200.91	149602.09
Nov, 2028	716.84	201.88	149400.21
Dec, 2028	715.88	202.84	149197.37
Jan, 2029	714.90	203.82	148993.55
Feb, 2029	713.93	204.79	148788.76
Mar, 2029	712.95	205.77	148582.99
Apr, 2029	711.96	206.76	148376.23
May, 2029	710.97	207.75	148168.48
Jun, 2029	709.97	208.75	147959.73
Jul, 2029	708.97	209.75	147749.98
Aug, 2029	707.97	210.75	147539.23
Sep, 2029	706.96	211.76	147327.47
Oct, 2029	705.94	212.78	147114.69
Nov, 2029	704.92	213.80	146900.90
Dec, 2029	703.90	214.82	146686.08
Jan, 2030	702.87	215.85	146470.23
Feb, 2030	701.84	216.88	146253.35
Mar, 2030	700.80	217.92	146035.42
Apr, 2030	699.75	218.97	145816.46
May, 2030	698.70	220.02	145596.44
Jun, 2030	697.65	221.07	145375.37
Jul, 2030	696.59	222.13	145153.24
Aug, 2030	695.53	223.19	144930.05
Sep, 2030	694.46	224.26	144705.78
Oct, 2030	693.38	225.34	144480.45
Nov, 2030	692.30	226.42	144254.03
Dec, 2030	691.22	227.50	144026.52
Jan, 2031	690.13	228.59	143797.93
Feb, 2031	689.03	229.69	143568.24
Mar, 2031	687.93	230.79	143337.45
Apr, 2031	686.83	231.89	143105.56
May, 2031	685.71	233.01	142872.55
Jun, 2031	684.60	234.12	142638.43
Jul, 2031	683.48	235.24	142403.19
Aug, 2031	682.35	236.37	142166.82
Sep, 2031	681.22	237.50	141929.31
Oct, 2031	680.08	238.64	141690.67
Nov, 2031	678.93	239.79	141450.88
Dec, 2031	677.79	240.93	141209.95
Jan, 2032	676.63	242.09	140967.86
Feb, 2032	675.47	243.25	140724.61
Mar, 2032	674.31	244.41	140480.20
Apr, 2032	673.13	245.59	140234.61
May, 2032	671.96	246.76	139987.85
Jun, 2032	670.78	247.94	139739.90
Jul, 2032	669.59	249.13	139490.77
Aug, 2032	668.39	250.33	139240.44
Sep, 2032	667.19	251.53	138988.92
Oct, 2032	665.99	252.73	138736.19
Nov, 2032	664.78	253.94	138482.24
Dec, 2032	663.56	255.16	138227.09
Jan, 2033	662.34	256.38	137970.70
Feb, 2033	661.11	257.61	137713.09
Mar, 2033	659.88	258.84	137454.25
Apr, 2033	658.63	260.09	137194.16
May, 2033	657.39	261.33	136932.83
Jun, 2033	656.14	262.58	136670.25
Jul, 2033	654.88	263.84	136406.41
Aug, 2033	653.61	265.11	136141.30
Sep, 2033	652.34	266.38	135874.92
Oct, 2033	651.07	267.65	135607.27
Nov, 2033	649.78	268.94	135338.34
Dec, 2033	648.50	270.22	135068.11
Jan, 2034	647.20	271.52	134796.59
Feb, 2034	645.90	272.82	134523.77
Mar, 2034	644.59	274.13	134249.65
Apr, 2034	643.28	275.44	133974.21
May, 2034	641.96	276.76	133697.45
Jun, 2034	640.63	278.09	133419.36
Jul, 2034	639.30	279.42	133139.94
Aug, 2034	637.96	280.76	132859.18
Sep, 2034	636.62	282.10	132577.08
Oct, 2034	635.27	283.45	132293.63
Nov, 2034	633.91	284.81	132008.81
Dec, 2034	632.54	286.18	131722.64
Jan, 2035	631.17	287.55	131435.09
Feb, 2035	629.79	288.93	131146.16
Mar, 2035	628.41	290.31	130855.85
Apr, 2035	627.02	291.70	130564.15
May, 2035	625.62	293.10	130271.05
Jun, 2035	624.22	294.50	129976.54
Jul, 2035	622.80	295.92	129680.62
Aug, 2035	621.39	297.33	129383.29
Sep, 2035	619.96	298.76	129084.53
Oct, 2035	618.53	300.19	128784.34
Nov, 2035	617.09	301.63	128482.71
Dec, 2035	615.65	303.07	128179.64
Jan, 2036	614.19	304.53	127875.12
Feb, 2036	612.73	305.99	127569.13
Mar, 2036	611.27	307.45	127261.68
Apr, 2036	609.80	308.92	126952.75
May, 2036	608.32	310.40	126642.35
Jun, 2036	606.83	311.89	126330.46
Jul, 2036	605.33	313.39	126017.07
Aug, 2036	603.83	314.89	125702.18
Sep, 2036	602.32	316.40	125385.79
Oct, 2036	600.81	317.91	125067.87
Nov, 2036	599.28	319.44	124748.44
Dec, 2036	597.75	320.97	124427.47
Jan, 2037	596.21	322.51	124104.96
Feb, 2037	594.67	324.05	123780.91
Mar, 2037	593.12	325.60	123455.31
Apr, 2037	591.56	327.16	123128.15
May, 2037	589.99	328.73	122799.42
Jun, 2037	588.41	330.31	122469.11
Jul, 2037	586.83	331.89	122137.22
Aug, 2037	585.24	333.48	121803.74
Sep, 2037	583.64	335.08	121468.67
Oct, 2037	582.04	336.68	121131.98
Nov, 2037	580.42	338.30	120793.69
Dec, 2037	578.80	339.92	120453.77
Jan, 2038	577.17	341.55	120112.22
Feb, 2038	575.54	343.18	119769.04
Mar, 2038	573.89	344.83	119424.21
Apr, 2038	572.24	346.48	119077.74
May, 2038	570.58	348.14	118729.60
Jun, 2038	568.91	349.81	118379.79
Jul, 2038	567.24	351.48	118028.31
Aug, 2038	565.55	353.17	117675.14
Sep, 2038	563.86	354.86	117320.28
Oct, 2038	562.16	356.56	116963.72
Nov, 2038	560.45	358.27	116605.45
Dec, 2038	558.73	359.99	116245.46
Jan, 2039	557.01	361.71	115883.75
Feb, 2039	555.28	363.44	115520.31
Mar, 2039	553.53	365.19	115155.12
Apr, 2039	551.78	366.94	114788.19
May, 2039	550.03	368.69	114419.50
Jun, 2039	548.26	370.46	114049.04
Jul, 2039	546.48	372.24	113676.80
Aug, 2039	544.70	374.02	113302.78
Sep, 2039	542.91	375.81	112926.97
Oct, 2039	541.11	377.61	112549.36
Nov, 2039	539.30	379.42	112169.94
Dec, 2039	537.48	381.24	111788.70
Jan, 2040	535.65	383.07	111405.63
Feb, 2040	533.82	384.90	111020.73
Mar, 2040	531.97	386.75	110633.99
Apr, 2040	530.12	388.60	110245.39
May, 2040	528.26	390.46	109854.93
Jun, 2040	526.39	392.33	109462.60
Jul, 2040	524.51	394.21	109068.38
Aug, 2040	522.62	396.10	108672.28
Sep, 2040	520.72	398.00	108274.28
Oct, 2040	518.81	399.91	107874.38
Nov, 2040	516.90	401.82	107472.56
Dec, 2040	514.97	403.75	107068.81
Jan, 2041	513.04	405.68	106663.13
Feb, 2041	511.09	407.63	106255.50
Mar, 2041	509.14	409.58	105845.92
Apr, 2041	507.18	411.54	105434.38
May, 2041	505.21	413.51	105020.87
Jun, 2041	503.22	415.50	104605.37
Jul, 2041	501.23	417.49	104187.89
Aug, 2041	499.23	419.49	103768.40
Sep, 2041	497.22	421.50	103346.90
Oct, 2041	495.20	423.52	102923.39
Nov, 2041	493.17	425.55	102497.84
Dec, 2041	491.14	427.58	102070.26
Jan, 2042	489.09	429.63	101640.62
Feb, 2042	487.03	431.69	101208.93
Mar, 2042	484.96	433.76	100775.17
Apr, 2042	482.88	435.84	100339.33
May, 2042	480.79	437.93	99901.41
Jun, 2042	478.69	440.03	99461.38
Jul, 2042	476.59	442.13	99019.25
Aug, 2042	474.47	444.25	98574.99
Sep, 2042	472.34	446.38	98128.61
Oct, 2042	470.20	448.52	97680.09
Nov, 2042	468.05	450.67	97229.42
Dec, 2042	465.89	452.83	96776.59
Jan, 2043	463.72	455.00	96321.59
Feb, 2043	461.54	457.18	95864.41
Mar, 2043	459.35	459.37	95405.04
Apr, 2043	457.15	461.57	94943.47
May, 2043	454.94	463.78	94479.69
Jun, 2043	452.72	466.00	94013.69
Jul, 2043	450.48	468.24	93545.45
Aug, 2043	448.24	470.48	93074.97
Sep, 2043	445.98	472.74	92602.23
Oct, 2043	443.72	475.00	92127.23
Nov, 2043	441.44	477.28	91649.95
Dec, 2043	439.16	479.56	91170.39
Jan, 2044	436.86	481.86	90688.53
Feb, 2044	434.55	484.17	90204.36
Mar, 2044	432.23	486.49	89717.87
Apr, 2044	429.90	488.82	89229.04
May, 2044	427.56	491.16	88737.88
Jun, 2044	425.20	493.52	88244.36
Jul, 2044	422.84	495.88	87748.48
Aug, 2044	420.46	498.26	87250.22
Sep, 2044	418.07	500.65	86749.58
Oct, 2044	415.68	503.04	86246.53
Nov, 2044	413.26	505.46	85741.08
Dec, 2044	410.84	507.88	85233.20
Jan, 2045	408.41	510.31	84722.89
Feb, 2045	405.96	512.76	84210.13
Mar, 2045	403.51	515.21	83694.92
Apr, 2045	401.04	517.68	83177.24
May, 2045	398.56	520.16	82657.07
Jun, 2045	396.07	522.65	82134.42
Jul, 2045	393.56	525.16	81609.26
Aug, 2045	391.04	527.68	81081.58
Sep, 2045	388.52	530.20	80551.38
Oct, 2045	385.98	532.74	80018.63
Nov, 2045	383.42	535.30	79483.34
Dec, 2045	380.86	537.86	78945.48
Jan, 2046	378.28	540.44	78405.04
Feb, 2046	375.69	543.03	77862.01
Mar, 2046	373.09	545.63	77316.38
Apr, 2046	370.47	548.25	76768.13
May, 2046	367.85	550.87	76217.26
Jun, 2046	365.21	553.51	75663.74
Jul, 2046	362.56	556.16	75107.58
Aug, 2046	359.89	558.83	74548.75
Sep, 2046	357.21	561.51	73987.24
Oct, 2046	354.52	564.20	73423.05
Nov, 2046	351.82	566.90	72856.14
Dec, 2046	349.10	569.62	72286.53
Jan, 2047	346.37	572.35	71714.18
Feb, 2047	343.63	575.09	71139.09
Mar, 2047	340.87	577.85	70561.24
Apr, 2047	338.11	580.61	69980.63
May, 2047	335.32	583.40	69397.23
Jun, 2047	332.53	586.19	68811.04
Jul, 2047	329.72	589.00	68222.04
Aug, 2047	326.90	591.82	67630.22
Sep, 2047	324.06	594.66	67035.56
Oct, 2047	321.21	597.51	66438.05
Nov, 2047	318.35	600.37	65837.68
Dec, 2047	315.47	603.25	65234.43
Jan, 2048	312.58	606.14	64628.30
Feb, 2048	309.68	609.04	64019.25
Mar, 2048	306.76	611.96	63407.29
Apr, 2048	303.83	614.89	62792.40
May, 2048	300.88	617.84	62174.56
Jun, 2048	297.92	620.80	61553.76
Jul, 2048	294.95	623.77	60929.98
Aug, 2048	291.96	626.76	60303.22
Sep, 2048	288.95	629.77	59673.45
Oct, 2048	285.94	632.78	59040.67
Nov, 2048	282.90	635.82	58404.85
Dec, 2048	279.86	638.86	57765.99
Jan, 2049	276.80	641.92	57124.06
Feb, 2049	273.72	645.00	56479.06
Mar, 2049	270.63	648.09	55830.97
Apr, 2049	267.52	651.20	55179.78
May, 2049	264.40	654.32	54525.46
Jun, 2049	261.27	657.45	53868.01
Jul, 2049	258.12	660.60	53207.40
Aug, 2049	254.95	663.77	52543.64
Sep, 2049	251.77	666.95	51876.69
Oct, 2049	248.58	670.14	51206.54
Nov, 2049	245.36	673.36	50533.19
Dec, 2049	242.14	676.58	49856.61
Jan, 2050	238.90	679.82	49176.78
Feb, 2050	235.64	683.08	48493.70
Mar, 2050	232.37	686.35	47807.35
Apr, 2050	229.08	689.64	47117.70
May, 2050	225.77	692.95	46424.76
Jun, 2050	222.45	696.27	45728.49
Jul, 2050	219.12	699.60	45028.88
Aug, 2050	215.76	702.96	44325.93
Sep, 2050	212.40	706.32	43619.60
Oct, 2050	209.01	709.71	42909.89
Nov, 2050	205.61	713.11	42196.78
Dec, 2050	202.19	716.53	41480.26
Jan, 2051	198.76	719.96	40760.29
Feb, 2051	195.31	723.41	40036.88
Mar, 2051	191.84	726.88	39310.01
Apr, 2051	188.36	730.36	38579.65
May, 2051	184.86	733.86	37845.79
Jun, 2051	181.34	737.38	37108.41
Jul, 2051	177.81	740.91	36367.50
Aug, 2051	174.26	744.46	35623.05
Sep, 2051	170.69	748.03	34875.02
Oct, 2051	167.11	751.61	34123.41
Nov, 2051	163.51	755.21	33368.20
Dec, 2051	159.89	758.83	32609.37
Jan, 2052	156.25	762.47	31846.90
Feb, 2052	152.60	766.12	31080.78
Mar, 2052	148.93	769.79	30310.99
Apr, 2052	145.24	773.48	29537.51
May, 2052	141.53	777.19	28760.32
Jun, 2052	137.81	780.91	27979.41
Jul, 2052	134.07	784.65	27194.76
Aug, 2052	130.31	788.41	26406.35
Sep, 2052	126.53	792.19	25614.16
Oct, 2052	122.73	795.99	24818.17
Nov, 2052	118.92	799.80	24018.37
Dec, 2052	115.09	803.63	23214.74
Jan, 2053	111.24	807.48	22407.26
Feb, 2053	107.37	811.35	21595.91
Mar, 2053	103.48	815.24	20780.67
Apr, 2053	99.57	819.15	19961.52
May, 2053	95.65	823.07	19138.45
Jun, 2053	91.71	827.01	18311.44
Jul, 2053	87.74	830.98	17480.46
Aug, 2053	83.76	834.96	16645.50
Sep, 2053	79.76	838.96	15806.54
Oct, 2053	75.74	842.98	14963.56
Nov, 2053	71.70	847.02	14116.54
Dec, 2053	67.64	851.08	13265.46
Jan, 2054	63.56	855.16	12410.30
Feb, 2054	59.47	859.25	11551.05
Mar, 2054	55.35	863.37	10687.68
Apr, 2054	51.21	867.51	9820.17
May, 2054	47.05	871.67	8948.51
Jun, 2054	42.88	875.84	8072.66
Jul, 2054	38.68	880.04	7192.62
Aug, 2054	34.46	884.26	6308.37
Sep, 2054	30.23	888.49	5419.88
Oct, 2054	25.97	892.75	4527.13
Nov, 2054	21.69	897.03	3630.10
Dec, 2054	17.39	901.33	2728.77
Jan, 2055	13.08	905.64	1823.13
Feb, 2055	8.74	909.98	913.15
Mar, 2055	4.38	914.34	0