Mortgage Parameters

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

Mortgage Summary

Property Total:	$299,500
Down Payment	$89,850
Mortgage Amount:	$209,650
Mortgage Payment:	$1,223.46 / month
Estimated Tax:	+ $166.39 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,389.85 / month
Total Interest Paid:	$230,796.00 over 30 years
Total Tax Paid:	$59,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	1004.57	218.89	209431.11
May, 2025	1003.52	219.94	209211.18
Jun, 2025	1002.47	220.99	208990.19
Jul, 2025	1001.41	222.05	208768.14
Aug, 2025	1000.35	223.11	208545.03
Sep, 2025	999.28	224.18	208320.84
Oct, 2025	998.20	225.26	208095.59
Nov, 2025	997.12	226.34	207869.25
Dec, 2025	996.04	227.42	207641.83
Jan, 2026	994.95	228.51	207413.32
Feb, 2026	993.86	229.60	207183.72
Mar, 2026	992.76	230.70	206953.01
Apr, 2026	991.65	231.81	206721.20
May, 2026	990.54	232.92	206488.28
Jun, 2026	989.42	234.04	206254.25
Jul, 2026	988.30	235.16	206019.09
Aug, 2026	987.17	236.29	205782.80
Sep, 2026	986.04	237.42	205545.39
Oct, 2026	984.90	238.56	205306.83
Nov, 2026	983.76	239.70	205067.13
Dec, 2026	982.61	240.85	204826.29
Jan, 2027	981.46	242.00	204584.28
Feb, 2027	980.30	243.16	204341.12
Mar, 2027	979.13	244.33	204096.80
Apr, 2027	977.96	245.50	203851.30
May, 2027	976.79	246.67	203604.63
Jun, 2027	975.61	247.85	203356.78
Jul, 2027	974.42	249.04	203107.73
Aug, 2027	973.22	250.24	202857.50
Sep, 2027	972.03	251.43	202606.06
Oct, 2027	970.82	252.64	202353.42
Nov, 2027	969.61	253.85	202099.57
Dec, 2027	968.39	255.07	201844.51
Jan, 2028	967.17	256.29	201588.22
Feb, 2028	965.94	257.52	201330.70
Mar, 2028	964.71	258.75	201071.95
Apr, 2028	963.47	259.99	200811.96
May, 2028	962.22	261.24	200550.73
Jun, 2028	960.97	262.49	200288.24
Jul, 2028	959.71	263.75	200024.49
Aug, 2028	958.45	265.01	199759.48
Sep, 2028	957.18	266.28	199493.21
Oct, 2028	955.90	267.56	199225.65
Nov, 2028	954.62	268.84	198956.81
Dec, 2028	953.33	270.13	198686.69
Jan, 2029	952.04	271.42	198415.27
Feb, 2029	950.74	272.72	198142.55
Mar, 2029	949.43	274.03	197868.52
Apr, 2029	948.12	275.34	197593.18
May, 2029	946.80	276.66	197316.52
Jun, 2029	945.48	277.98	197038.54
Jul, 2029	944.14	279.32	196759.22
Aug, 2029	942.80	280.66	196478.56
Sep, 2029	941.46	282.00	196196.56
Oct, 2029	940.11	283.35	195913.21
Nov, 2029	938.75	284.71	195628.50
Dec, 2029	937.39	286.07	195342.43
Jan, 2030	936.02	287.44	195054.99
Feb, 2030	934.64	288.82	194766.16
Mar, 2030	933.25	290.21	194475.96
Apr, 2030	931.86	291.60	194184.36
May, 2030	930.47	292.99	193891.37
Jun, 2030	929.06	294.40	193596.97
Jul, 2030	927.65	295.81	193301.16
Aug, 2030	926.23	297.23	193003.94
Sep, 2030	924.81	298.65	192705.29
Oct, 2030	923.38	300.08	192405.21
Nov, 2030	921.94	301.52	192103.69
Dec, 2030	920.50	302.96	191800.73
Jan, 2031	919.05	304.41	191496.31
Feb, 2031	917.59	305.87	191190.44
Mar, 2031	916.12	307.34	190883.10
Apr, 2031	914.65	308.81	190574.29
May, 2031	913.17	310.29	190264.00
Jun, 2031	911.68	311.78	189952.22
Jul, 2031	910.19	313.27	189638.95
Aug, 2031	908.69	314.77	189324.17
Sep, 2031	907.18	316.28	189007.89
Oct, 2031	905.66	317.80	188690.09
Nov, 2031	904.14	319.32	188370.77
Dec, 2031	902.61	320.85	188049.92
Jan, 2032	901.07	322.39	187727.54
Feb, 2032	899.53	323.93	187403.60
Mar, 2032	897.98	325.48	187078.12
Apr, 2032	896.42	327.04	186751.08
May, 2032	894.85	328.61	186422.47
Jun, 2032	893.27	330.19	186092.28
Jul, 2032	891.69	331.77	185760.51
Aug, 2032	890.10	333.36	185427.15
Sep, 2032	888.51	334.95	185092.20
Oct, 2032	886.90	336.56	184755.64
Nov, 2032	885.29	338.17	184417.47
Dec, 2032	883.67	339.79	184077.67
Jan, 2033	882.04	341.42	183736.25
Feb, 2033	880.40	343.06	183393.20
Mar, 2033	878.76	344.70	183048.49
Apr, 2033	877.11	346.35	182702.14
May, 2033	875.45	348.01	182354.13
Jun, 2033	873.78	349.68	182004.45
Jul, 2033	872.10	351.36	181653.09
Aug, 2033	870.42	353.04	181300.06
Sep, 2033	868.73	354.73	180945.32
Oct, 2033	867.03	356.43	180588.89
Nov, 2033	865.32	358.14	180230.76
Dec, 2033	863.61	359.85	179870.90
Jan, 2034	861.88	361.58	179509.32
Feb, 2034	860.15	363.31	179146.01
Mar, 2034	858.41	365.05	178780.96
Apr, 2034	856.66	366.80	178414.16
May, 2034	854.90	368.56	178045.60
Jun, 2034	853.14	370.32	177675.28
Jul, 2034	851.36	372.10	177303.18
Aug, 2034	849.58	373.88	176929.29
Sep, 2034	847.79	375.67	176553.62
Oct, 2034	845.99	377.47	176176.15
Nov, 2034	844.18	379.28	175796.86
Dec, 2034	842.36	381.10	175415.76
Jan, 2035	840.53	382.93	175032.84
Feb, 2035	838.70	384.76	174648.08
Mar, 2035	836.86	386.60	174261.47
Apr, 2035	835.00	388.46	173873.01
May, 2035	833.14	390.32	173482.70
Jun, 2035	831.27	392.19	173090.51
Jul, 2035	829.39	394.07	172696.44
Aug, 2035	827.50	395.96	172300.48
Sep, 2035	825.61	397.85	171902.63
Oct, 2035	823.70	399.76	171502.87
Nov, 2035	821.78	401.68	171101.19
Dec, 2035	819.86	403.60	170697.59
Jan, 2036	817.93	405.53	170292.06
Feb, 2036	815.98	407.48	169884.58
Mar, 2036	814.03	409.43	169475.15
Apr, 2036	812.07	411.39	169063.76
May, 2036	810.10	413.36	168650.40
Jun, 2036	808.12	415.34	168235.06
Jul, 2036	806.13	417.33	167817.72
Aug, 2036	804.13	419.33	167398.39
Sep, 2036	802.12	421.34	166977.05
Oct, 2036	800.10	423.36	166553.68
Nov, 2036	798.07	425.39	166128.29
Dec, 2036	796.03	427.43	165700.87
Jan, 2037	793.98	429.48	165271.39
Feb, 2037	791.93	431.53	164839.85
Mar, 2037	789.86	433.60	164406.25
Apr, 2037	787.78	435.68	163970.57
May, 2037	785.69	437.77	163532.80
Jun, 2037	783.59	439.87	163092.94
Jul, 2037	781.49	441.97	162650.97
Aug, 2037	779.37	444.09	162206.87
Sep, 2037	777.24	446.22	161760.66
Oct, 2037	775.10	448.36	161312.30
Nov, 2037	772.95	450.51	160861.79
Dec, 2037	770.80	452.66	160409.13
Jan, 2038	768.63	454.83	159954.30
Feb, 2038	766.45	457.01	159497.28
Mar, 2038	764.26	459.20	159038.08
Apr, 2038	762.06	461.40	158576.68
May, 2038	759.85	463.61	158113.07
Jun, 2038	757.63	465.83	157647.23
Jul, 2038	755.39	468.07	157179.16
Aug, 2038	753.15	470.31	156708.85
Sep, 2038	750.90	472.56	156236.29
Oct, 2038	748.63	474.83	155761.46
Nov, 2038	746.36	477.10	155284.36
Dec, 2038	744.07	479.39	154804.97
Jan, 2039	741.77	481.69	154323.29
Feb, 2039	739.47	483.99	153839.29
Mar, 2039	737.15	486.31	153352.98
Apr, 2039	734.82	488.64	152864.33
May, 2039	732.47	490.99	152373.35
Jun, 2039	730.12	493.34	151880.01
Jul, 2039	727.76	495.70	151384.31
Aug, 2039	725.38	498.08	150886.23
Sep, 2039	723.00	500.46	150385.77
Oct, 2039	720.60	502.86	149882.91
Nov, 2039	718.19	505.27	149377.64
Dec, 2039	715.77	507.69	148869.94
Jan, 2040	713.34	510.12	148359.82
Feb, 2040	710.89	512.57	147847.25
Mar, 2040	708.43	515.03	147332.23
Apr, 2040	705.97	517.49	146814.73
May, 2040	703.49	519.97	146294.76
Jun, 2040	701.00	522.46	145772.30
Jul, 2040	698.49	524.97	145247.33
Aug, 2040	695.98	527.48	144719.84
Sep, 2040	693.45	530.01	144189.83
Oct, 2040	690.91	532.55	143657.28
Nov, 2040	688.36	535.10	143122.18
Dec, 2040	685.79	537.67	142584.51
Jan, 2041	683.22	540.24	142044.27
Feb, 2041	680.63	542.83	141501.44
Mar, 2041	678.03	545.43	140956.01
Apr, 2041	675.41	548.05	140407.96
May, 2041	672.79	550.67	139857.29
Jun, 2041	670.15	553.31	139303.98
Jul, 2041	667.50	555.96	138748.02
Aug, 2041	664.83	558.63	138189.39
Sep, 2041	662.16	561.30	137628.09
Oct, 2041	659.47	563.99	137064.10
Nov, 2041	656.77	566.69	136497.40
Dec, 2041	654.05	569.41	135927.99
Jan, 2042	651.32	572.14	135355.86
Feb, 2042	648.58	574.88	134780.98
Mar, 2042	645.83	577.63	134203.34
Apr, 2042	643.06	580.40	133622.94
May, 2042	640.28	583.18	133039.76
Jun, 2042	637.48	585.98	132453.78
Jul, 2042	634.67	588.79	131864.99
Aug, 2042	631.85	591.61	131273.39
Sep, 2042	629.02	594.44	130678.94
Oct, 2042	626.17	597.29	130081.65
Nov, 2042	623.31	600.15	129481.50
Dec, 2042	620.43	603.03	128878.47
Jan, 2043	617.54	605.92	128272.56
Feb, 2043	614.64	608.82	127663.74
Mar, 2043	611.72	611.74	127052.00
Apr, 2043	608.79	614.67	126437.33
May, 2043	605.85	617.61	125819.71
Jun, 2043	602.89	620.57	125199.14
Jul, 2043	599.91	623.55	124575.59
Aug, 2043	596.92	626.54	123949.06
Sep, 2043	593.92	629.54	123319.52
Oct, 2043	590.91	632.55	122686.97
Nov, 2043	587.88	635.58	122051.38
Dec, 2043	584.83	638.63	121412.75
Jan, 2044	581.77	641.69	120771.06
Feb, 2044	578.69	644.77	120126.29
Mar, 2044	575.61	647.85	119478.44
Apr, 2044	572.50	650.96	118827.48
May, 2044	569.38	654.08	118173.40
Jun, 2044	566.25	657.21	117516.19
Jul, 2044	563.10	660.36	116855.83
Aug, 2044	559.93	663.53	116192.30
Sep, 2044	556.75	666.71	115525.60
Oct, 2044	553.56	669.90	114855.70
Nov, 2044	550.35	673.11	114182.59
Dec, 2044	547.12	676.34	113506.25
Jan, 2045	543.88	679.58	112826.68
Feb, 2045	540.63	682.83	112143.84
Mar, 2045	537.36	686.10	111457.74
Apr, 2045	534.07	689.39	110768.35
May, 2045	530.77	692.69	110075.65
Jun, 2045	527.45	696.01	109379.64
Jul, 2045	524.11	699.35	108680.29
Aug, 2045	520.76	702.70	107977.59
Sep, 2045	517.39	706.07	107271.52
Oct, 2045	514.01	709.45	106562.07
Nov, 2045	510.61	712.85	105849.22
Dec, 2045	507.19	716.27	105132.96
Jan, 2046	503.76	719.70	104413.26
Feb, 2046	500.31	723.15	103690.11
Mar, 2046	496.85	726.61	102963.50
Apr, 2046	493.37	730.09	102233.41
May, 2046	489.87	733.59	101499.82
Jun, 2046	486.35	737.11	100762.71
Jul, 2046	482.82	740.64	100022.07
Aug, 2046	479.27	744.19	99277.88
Sep, 2046	475.71	747.75	98530.13
Oct, 2046	472.12	751.34	97778.79
Nov, 2046	468.52	754.94	97023.86
Dec, 2046	464.91	758.55	96265.30
Jan, 2047	461.27	762.19	95503.11
Feb, 2047	457.62	765.84	94737.27
Mar, 2047	453.95	769.51	93967.76
Apr, 2047	450.26	773.20	93194.56
May, 2047	446.56	776.90	92417.66
Jun, 2047	442.83	780.63	91637.04
Jul, 2047	439.09	784.37	90852.67
Aug, 2047	435.34	788.12	90064.55
Sep, 2047	431.56	791.90	89272.64
Oct, 2047	427.76	795.70	88476.95
Nov, 2047	423.95	799.51	87677.44
Dec, 2047	420.12	803.34	86874.10
Jan, 2048	416.27	807.19	86066.91
Feb, 2048	412.40	811.06	85255.86
Mar, 2048	408.52	814.94	84440.92
Apr, 2048	404.61	818.85	83622.07
May, 2048	400.69	822.77	82799.30
Jun, 2048	396.75	826.71	81972.58
Jul, 2048	392.79	830.67	81141.91
Aug, 2048	388.80	834.66	80307.25
Sep, 2048	384.81	838.65	79468.60
Oct, 2048	380.79	842.67	78625.93
Nov, 2048	376.75	846.71	77779.22
Dec, 2048	372.69	850.77	76928.45
Jan, 2049	368.62	854.84	76073.60
Feb, 2049	364.52	858.94	75214.66
Mar, 2049	360.40	863.06	74351.61
Apr, 2049	356.27	867.19	73484.42
May, 2049	352.11	871.35	72613.07
Jun, 2049	347.94	875.52	71737.55
Jul, 2049	343.74	879.72	70857.83
Aug, 2049	339.53	883.93	69973.90
Sep, 2049	335.29	888.17	69085.73
Oct, 2049	331.04	892.42	68193.30
Nov, 2049	326.76	896.70	67296.60
Dec, 2049	322.46	901.00	66395.61
Jan, 2050	318.15	905.31	65490.29
Feb, 2050	313.81	909.65	64580.64
Mar, 2050	309.45	914.01	63666.63
Apr, 2050	305.07	918.39	62748.24
May, 2050	300.67	922.79	61825.45
Jun, 2050	296.25	927.21	60898.23
Jul, 2050	291.80	931.66	59966.58
Aug, 2050	287.34	936.12	59030.46
Sep, 2050	282.85	940.61	58089.85
Oct, 2050	278.35	945.11	57144.74
Nov, 2050	273.82	949.64	56195.10
Dec, 2050	269.27	954.19	55240.90
Jan, 2051	264.70	958.76	54282.14
Feb, 2051	260.10	963.36	53318.78
Mar, 2051	255.49	967.97	52350.81
Apr, 2051	250.85	972.61	51378.20
May, 2051	246.19	977.27	50400.92
Jun, 2051	241.50	981.96	49418.97
Jul, 2051	236.80	986.66	48432.31
Aug, 2051	232.07	991.39	47440.92
Sep, 2051	227.32	996.14	46444.78
Oct, 2051	222.55	1000.91	45443.87
Nov, 2051	217.75	1005.71	44438.16
Dec, 2051	212.93	1010.53	43427.63
Jan, 2052	208.09	1015.37	42412.26
Feb, 2052	203.23	1020.23	41392.03
Mar, 2052	198.34	1025.12	40366.90
Apr, 2052	193.42	1030.04	39336.87
May, 2052	188.49	1034.97	38301.90
Jun, 2052	183.53	1039.93	37261.97
Jul, 2052	178.55	1044.91	36217.06
Aug, 2052	173.54	1049.92	35167.14
Sep, 2052	168.51	1054.95	34112.18
Oct, 2052	163.45	1060.01	33052.18
Nov, 2052	158.38	1065.08	31987.09
Dec, 2052	153.27	1070.19	30916.91
Jan, 2053	148.14	1075.32	29841.59
Feb, 2053	142.99	1080.47	28761.12
Mar, 2053	137.81	1085.65	27675.47
Apr, 2053	132.61	1090.85	26584.62
May, 2053	127.38	1096.08	25488.55
Jun, 2053	122.13	1101.33	24387.22
Jul, 2053	116.86	1106.60	23280.62
Aug, 2053	111.55	1111.91	22168.71
Sep, 2053	106.23	1117.23	21051.48
Oct, 2053	100.87	1122.59	19928.89
Nov, 2053	95.49	1127.97	18800.92
Dec, 2053	90.09	1133.37	17667.55
Jan, 2054	84.66	1138.80	16528.74
Feb, 2054	79.20	1144.26	15384.48
Mar, 2054	73.72	1149.74	14234.74
Apr, 2054	68.21	1155.25	13079.49
May, 2054	62.67	1160.79	11918.70
Jun, 2054	57.11	1166.35	10752.35
Jul, 2054	51.52	1171.94	9580.42
Aug, 2054	45.91	1177.55	8402.86
Sep, 2054	40.26	1183.20	7219.66
Oct, 2054	34.59	1188.87	6030.80
Nov, 2054	28.90	1194.56	4836.24
Dec, 2054	23.17	1200.29	3635.95
Jan, 2055	17.42	1206.04	2429.91
Feb, 2055	11.64	1211.82	1218.10
Mar, 2055	5.84	1217.62	0.47