Mortgage Parameters

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

Mortgage Summary

Property Total:	$300,000
Down Payment	$90,000
Mortgage Amount:	$210,000
Mortgage Payment:	$1,225.50 / month
Estimated Tax:	+ $166.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,392.17 / month
Total Interest Paid:	$231,181.20 over 30 years
Total Tax Paid:	$60,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	1006.25	219.25	209780.75
May, 2025	1005.20	220.30	209560.45
Jun, 2025	1004.14	221.36	209339.09
Jul, 2025	1003.08	222.42	209116.68
Aug, 2025	1002.02	223.48	208893.19
Sep, 2025	1000.95	224.55	208668.64
Oct, 2025	999.87	225.63	208443.01
Nov, 2025	998.79	226.71	208216.30
Dec, 2025	997.70	227.80	207988.50
Jan, 2026	996.61	228.89	207759.62
Feb, 2026	995.51	229.99	207529.63
Mar, 2026	994.41	231.09	207298.54
Apr, 2026	993.31	232.19	207066.35
May, 2026	992.19	233.31	206833.04
Jun, 2026	991.07	234.43	206598.62
Jul, 2026	989.95	235.55	206363.07
Aug, 2026	988.82	236.68	206126.39
Sep, 2026	987.69	237.81	205888.58
Oct, 2026	986.55	238.95	205649.63
Nov, 2026	985.40	240.10	205409.53
Dec, 2026	984.25	241.25	205168.29
Jan, 2027	983.10	242.40	204925.89
Feb, 2027	981.94	243.56	204682.32
Mar, 2027	980.77	244.73	204437.59
Apr, 2027	979.60	245.90	204191.69
May, 2027	978.42	247.08	203944.61
Jun, 2027	977.23	248.27	203696.34
Jul, 2027	976.04	249.46	203446.89
Aug, 2027	974.85	250.65	203196.24
Sep, 2027	973.65	251.85	202944.38
Oct, 2027	972.44	253.06	202691.33
Nov, 2027	971.23	254.27	202437.06
Dec, 2027	970.01	255.49	202181.57
Jan, 2028	968.79	256.71	201924.85
Feb, 2028	967.56	257.94	201666.91
Mar, 2028	966.32	259.18	201407.73
Apr, 2028	965.08	260.42	201147.31
May, 2028	963.83	261.67	200885.64
Jun, 2028	962.58	262.92	200622.72
Jul, 2028	961.32	264.18	200358.53
Aug, 2028	960.05	265.45	200093.09
Sep, 2028	958.78	266.72	199826.37
Oct, 2028	957.50	268.00	199558.37
Nov, 2028	956.22	269.28	199289.08
Dec, 2028	954.93	270.57	199018.51
Jan, 2029	953.63	271.87	198746.64
Feb, 2029	952.33	273.17	198473.47
Mar, 2029	951.02	274.48	198198.99
Apr, 2029	949.70	275.80	197923.19
May, 2029	948.38	277.12	197646.07
Jun, 2029	947.05	278.45	197367.63
Jul, 2029	945.72	279.78	197087.85
Aug, 2029	944.38	281.12	196806.73
Sep, 2029	943.03	282.47	196524.26
Oct, 2029	941.68	283.82	196240.44
Nov, 2029	940.32	285.18	195955.26
Dec, 2029	938.95	286.55	195668.71
Jan, 2030	937.58	287.92	195380.79
Feb, 2030	936.20	289.30	195091.49
Mar, 2030	934.81	290.69	194800.80
Apr, 2030	933.42	292.08	194508.72
May, 2030	932.02	293.48	194215.24
Jun, 2030	930.61	294.89	193920.36
Jul, 2030	929.20	296.30	193624.06
Aug, 2030	927.78	297.72	193326.34
Sep, 2030	926.36	299.14	193027.20
Oct, 2030	924.92	300.58	192726.62
Nov, 2030	923.48	302.02	192424.60
Dec, 2030	922.03	303.47	192121.13
Jan, 2031	920.58	304.92	191816.21
Feb, 2031	919.12	306.38	191509.83
Mar, 2031	917.65	307.85	191201.98
Apr, 2031	916.18	309.32	190892.66
May, 2031	914.69	310.81	190581.85
Jun, 2031	913.20	312.30	190269.56
Jul, 2031	911.71	313.79	189955.77
Aug, 2031	910.20	315.30	189640.47
Sep, 2031	908.69	316.81	189323.67
Oct, 2031	907.18	318.32	189005.34
Nov, 2031	905.65	319.85	188685.49
Dec, 2031	904.12	321.38	188364.11
Jan, 2032	902.58	322.92	188041.19
Feb, 2032	901.03	324.47	187716.72
Mar, 2032	899.48	326.02	187390.70
Apr, 2032	897.91	327.59	187063.11
May, 2032	896.34	329.16	186733.95
Jun, 2032	894.77	330.73	186403.22
Jul, 2032	893.18	332.32	186070.90
Aug, 2032	891.59	333.91	185736.99
Sep, 2032	889.99	335.51	185401.48
Oct, 2032	888.38	337.12	185064.36
Nov, 2032	886.77	338.73	184725.63
Dec, 2032	885.14	340.36	184385.27
Jan, 2033	883.51	341.99	184043.29
Feb, 2033	881.87	343.63	183699.66
Mar, 2033	880.23	345.27	183354.39
Apr, 2033	878.57	346.93	183007.46
May, 2033	876.91	348.59	182658.87
Jun, 2033	875.24	350.26	182308.61
Jul, 2033	873.56	351.94	181956.68
Aug, 2033	871.88	353.62	181603.05
Sep, 2033	870.18	355.32	181247.73
Oct, 2033	868.48	357.02	180890.71
Nov, 2033	866.77	358.73	180531.98
Dec, 2033	865.05	360.45	180171.53
Jan, 2034	863.32	362.18	179809.35
Feb, 2034	861.59	363.91	179445.44
Mar, 2034	859.84	365.66	179079.78
Apr, 2034	858.09	367.41	178712.37
May, 2034	856.33	369.17	178343.20
Jun, 2034	854.56	370.94	177972.26
Jul, 2034	852.78	372.72	177599.54
Aug, 2034	851.00	374.50	177225.04
Sep, 2034	849.20	376.30	176848.75
Oct, 2034	847.40	378.10	176470.65
Nov, 2034	845.59	379.91	176090.73
Dec, 2034	843.77	381.73	175709.00
Jan, 2035	841.94	383.56	175325.44
Feb, 2035	840.10	385.40	174940.04
Mar, 2035	838.25	387.25	174552.80
Apr, 2035	836.40	389.10	174163.70
May, 2035	834.53	390.97	173772.73
Jun, 2035	832.66	392.84	173379.89
Jul, 2035	830.78	394.72	172985.17
Aug, 2035	828.89	396.61	172588.56
Sep, 2035	826.99	398.51	172190.04
Oct, 2035	825.08	400.42	171789.62
Nov, 2035	823.16	402.34	171387.28
Dec, 2035	821.23	404.27	170983.01
Jan, 2036	819.29	406.21	170576.80
Feb, 2036	817.35	408.15	170168.65
Mar, 2036	815.39	410.11	169758.54
Apr, 2036	813.43	412.07	169346.47
May, 2036	811.45	414.05	168932.42
Jun, 2036	809.47	416.03	168516.39
Jul, 2036	807.47	418.03	168098.36
Aug, 2036	805.47	420.03	167678.33
Sep, 2036	803.46	422.04	167256.29
Oct, 2036	801.44	424.06	166832.23
Nov, 2036	799.40	426.10	166406.13
Dec, 2036	797.36	428.14	165978.00
Jan, 2037	795.31	430.19	165547.81
Feb, 2037	793.25	432.25	165115.56
Mar, 2037	791.18	434.32	164681.24
Apr, 2037	789.10	436.40	164244.83
May, 2037	787.01	438.49	163806.34
Jun, 2037	784.91	440.59	163365.75
Jul, 2037	782.79	442.71	162923.04
Aug, 2037	780.67	444.83	162478.21
Sep, 2037	778.54	446.96	162031.25
Oct, 2037	776.40	449.10	161582.15
Nov, 2037	774.25	451.25	161130.90
Dec, 2037	772.09	453.41	160677.49
Jan, 2038	769.91	455.59	160221.90
Feb, 2038	767.73	457.77	159764.13
Mar, 2038	765.54	459.96	159304.17
Apr, 2038	763.33	462.17	158842.00
May, 2038	761.12	464.38	158377.62
Jun, 2038	758.89	466.61	157911.01
Jul, 2038	756.66	468.84	157442.17
Aug, 2038	754.41	471.09	156971.08
Sep, 2038	752.15	473.35	156497.73
Oct, 2038	749.88	475.62	156022.12
Nov, 2038	747.61	477.89	155544.22
Dec, 2038	745.32	480.18	155064.04
Jan, 2039	743.02	482.48	154581.55
Feb, 2039	740.70	484.80	154096.76
Mar, 2039	738.38	487.12	153609.64
Apr, 2039	736.05	489.45	153120.18
May, 2039	733.70	491.80	152628.38
Jun, 2039	731.34	494.16	152134.23
Jul, 2039	728.98	496.52	151637.70
Aug, 2039	726.60	498.90	151138.80
Sep, 2039	724.21	501.29	150637.51
Oct, 2039	721.80	503.70	150133.81
Nov, 2039	719.39	506.11	149627.70
Dec, 2039	716.97	508.53	149119.17
Jan, 2040	714.53	510.97	148608.20
Feb, 2040	712.08	513.42	148094.78
Mar, 2040	709.62	515.88	147578.90
Apr, 2040	707.15	518.35	147060.55
May, 2040	704.67	520.83	146539.72
Jun, 2040	702.17	523.33	146016.39
Jul, 2040	699.66	525.84	145490.55
Aug, 2040	697.14	528.36	144962.19
Sep, 2040	694.61	530.89	144431.30
Oct, 2040	692.07	533.43	143897.87
Nov, 2040	689.51	535.99	143361.88
Dec, 2040	686.94	538.56	142823.32
Jan, 2041	684.36	541.14	142282.18
Feb, 2041	681.77	543.73	141738.45
Mar, 2041	679.16	546.34	141192.11
Apr, 2041	676.55	548.95	140643.16
May, 2041	673.92	551.58	140091.57
Jun, 2041	671.27	554.23	139537.35
Jul, 2041	668.62	556.88	138980.46
Aug, 2041	665.95	559.55	138420.91
Sep, 2041	663.27	562.23	137858.68
Oct, 2041	660.57	564.93	137293.75
Nov, 2041	657.87	567.63	136726.12
Dec, 2041	655.15	570.35	136155.76
Jan, 2042	652.41	573.09	135582.68
Feb, 2042	649.67	575.83	135006.84
Mar, 2042	646.91	578.59	134428.25
Apr, 2042	644.14	581.36	133846.89
May, 2042	641.35	584.15	133262.74
Jun, 2042	638.55	586.95	132675.79
Jul, 2042	635.74	589.76	132086.02
Aug, 2042	632.91	592.59	131493.44
Sep, 2042	630.07	595.43	130898.01
Oct, 2042	627.22	598.28	130299.73
Nov, 2042	624.35	601.15	129698.58
Dec, 2042	621.47	604.03	129094.55
Jan, 2043	618.58	606.92	128487.63
Feb, 2043	615.67	609.83	127877.80
Mar, 2043	612.75	612.75	127265.05
Apr, 2043	609.81	615.69	126649.36
May, 2043	606.86	618.64	126030.72
Jun, 2043	603.90	621.60	125409.12
Jul, 2043	600.92	624.58	124784.54
Aug, 2043	597.93	627.57	124156.96
Sep, 2043	594.92	630.58	123526.38
Oct, 2043	591.90	633.60	122892.78
Nov, 2043	588.86	636.64	122256.14
Dec, 2043	585.81	639.69	121616.45
Jan, 2044	582.75	642.75	120973.70
Feb, 2044	579.67	645.83	120327.86
Mar, 2044	576.57	648.93	119678.93
Apr, 2044	573.46	652.04	119026.90
May, 2044	570.34	655.16	118371.73
Jun, 2044	567.20	658.30	117713.43
Jul, 2044	564.04	661.46	117051.97
Aug, 2044	560.87	664.63	116387.35
Sep, 2044	557.69	667.81	115719.54
Oct, 2044	554.49	671.01	115048.53
Nov, 2044	551.27	674.23	114374.30
Dec, 2044	548.04	677.46	113696.85
Jan, 2045	544.80	680.70	113016.14
Feb, 2045	541.54	683.96	112332.18
Mar, 2045	538.26	687.24	111644.94
Apr, 2045	534.97	690.53	110954.40
May, 2045	531.66	693.84	110260.56
Jun, 2045	528.33	697.17	109563.39
Jul, 2045	524.99	700.51	108862.88
Aug, 2045	521.63	703.87	108159.02
Sep, 2045	518.26	707.24	107451.78
Oct, 2045	514.87	710.63	106741.15
Nov, 2045	511.47	714.03	106027.12
Dec, 2045	508.05	717.45	105309.67
Jan, 2046	504.61	720.89	104588.77
Feb, 2046	501.15	724.35	103864.43
Mar, 2046	497.68	727.82	103136.61
Apr, 2046	494.20	731.30	102405.31
May, 2046	490.69	734.81	101670.50
Jun, 2046	487.17	738.33	100932.17
Jul, 2046	483.63	741.87	100190.31
Aug, 2046	480.08	745.42	99444.88
Sep, 2046	476.51	748.99	98695.89
Oct, 2046	472.92	752.58	97943.31
Nov, 2046	469.31	756.19	97187.12
Dec, 2046	465.69	759.81	96427.31
Jan, 2047	462.05	763.45	95663.86
Feb, 2047	458.39	767.11	94896.75
Mar, 2047	454.71	770.79	94125.96
Apr, 2047	451.02	774.48	93351.48
May, 2047	447.31	778.19	92573.29
Jun, 2047	443.58	781.92	91791.37
Jul, 2047	439.83	785.67	91005.70
Aug, 2047	436.07	789.43	90216.27
Sep, 2047	432.29	793.21	89423.06
Oct, 2047	428.49	797.01	88626.04
Nov, 2047	424.67	800.83	87825.21
Dec, 2047	420.83	804.67	87020.54
Jan, 2048	416.97	808.53	86212.01
Feb, 2048	413.10	812.40	85399.61
Mar, 2048	409.21	816.29	84583.32
Apr, 2048	405.30	820.20	83763.11
May, 2048	401.36	824.14	82938.98
Jun, 2048	397.42	828.08	82110.89
Jul, 2048	393.45	832.05	81278.84
Aug, 2048	389.46	836.04	80442.80
Sep, 2048	385.46	840.04	79602.76
Oct, 2048	381.43	844.07	78758.69
Nov, 2048	377.39	848.11	77910.57
Dec, 2048	373.32	852.18	77058.40
Jan, 2049	369.24	856.26	76202.13
Feb, 2049	365.14	860.36	75341.77
Mar, 2049	361.01	864.49	74477.28
Apr, 2049	356.87	868.63	73608.65
May, 2049	352.71	872.79	72735.86
Jun, 2049	348.53	876.97	71858.89
Jul, 2049	344.32	881.18	70977.71
Aug, 2049	340.10	885.40	70092.31
Sep, 2049	335.86	889.64	69202.67
Oct, 2049	331.60	893.90	68308.77
Nov, 2049	327.31	898.19	67410.58
Dec, 2049	323.01	902.49	66508.09
Jan, 2050	318.68	906.82	65601.27
Feb, 2050	314.34	911.16	64690.11
Mar, 2050	309.97	915.53	63774.59
Apr, 2050	305.59	919.91	62854.67
May, 2050	301.18	924.32	61930.35
Jun, 2050	296.75	928.75	61001.60
Jul, 2050	292.30	933.20	60068.40
Aug, 2050	287.83	937.67	59130.73
Sep, 2050	283.33	942.17	58188.56
Oct, 2050	278.82	946.68	57241.88
Nov, 2050	274.28	951.22	56290.67
Dec, 2050	269.73	955.77	55334.89
Jan, 2051	265.15	960.35	54374.54
Feb, 2051	260.54	964.96	53409.58
Mar, 2051	255.92	969.58	52440.00
Apr, 2051	251.28	974.22	51465.78
May, 2051	246.61	978.89	50486.89
Jun, 2051	241.92	983.58	49503.30
Jul, 2051	237.20	988.30	48515.01
Aug, 2051	232.47	993.03	47521.97
Sep, 2051	227.71	997.79	46524.18
Oct, 2051	222.93	1002.57	45521.61
Nov, 2051	218.12	1007.38	44514.24
Dec, 2051	213.30	1012.20	43502.03
Jan, 2052	208.45	1017.05	42484.98
Feb, 2052	203.57	1021.93	41463.05
Mar, 2052	198.68	1026.82	40436.23
Apr, 2052	193.76	1031.74	39404.49
May, 2052	188.81	1036.69	38367.80
Jun, 2052	183.85	1041.65	37326.15
Jul, 2052	178.85	1046.65	36279.50
Aug, 2052	173.84	1051.66	35227.84
Sep, 2052	168.80	1056.70	34171.14
Oct, 2052	163.74	1061.76	33109.38
Nov, 2052	158.65	1066.85	32042.53
Dec, 2052	153.54	1071.96	30970.56
Jan, 2053	148.40	1077.10	29893.46
Feb, 2053	143.24	1082.26	28811.20
Mar, 2053	138.05	1087.45	27723.76
Apr, 2053	132.84	1092.66	26631.10
May, 2053	127.61	1097.89	25533.21
Jun, 2053	122.35	1103.15	24430.05
Jul, 2053	117.06	1108.44	23321.62
Aug, 2053	111.75	1113.75	22207.87
Sep, 2053	106.41	1119.09	21088.78
Oct, 2053	101.05	1124.45	19964.33
Nov, 2053	95.66	1129.84	18834.49
Dec, 2053	90.25	1135.25	17699.24
Jan, 2054	84.81	1140.69	16558.55
Feb, 2054	79.34	1146.16	15412.39
Mar, 2054	73.85	1151.65	14260.74
Apr, 2054	68.33	1157.17	13103.57
May, 2054	62.79	1162.71	11940.86
Jun, 2054	57.22	1168.28	10772.58
Jul, 2054	51.62	1173.88	9598.70
Aug, 2054	45.99	1179.51	8419.19
Sep, 2054	40.34	1185.16	7234.03
Oct, 2054	34.66	1190.84	6043.20
Nov, 2054	28.96	1196.54	4846.65
Dec, 2054	23.22	1202.28	3644.38
Jan, 2055	17.46	1208.04	2436.34
Feb, 2055	11.67	1213.83	1222.51
Mar, 2055	5.86	1219.64	2.87