Mortgage Parameters

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

Mortgage Summary

Property Total:	$345,000
Down Payment	$103,500
Mortgage Amount:	$241,500
Mortgage Payment:	$1,409.33 / month
Estimated Tax:	+ $191.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,601.00 / month
Total Interest Paid:	$265,860.00 over 30 years
Total Tax Paid:	$69,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	1157.19	252.14	241247.86
May, 2025	1155.98	253.35	240994.51
Jun, 2025	1154.77	254.56	240739.94
Jul, 2025	1153.55	255.78	240484.16
Aug, 2025	1152.32	257.01	240227.15
Sep, 2025	1151.09	258.24	239968.91
Oct, 2025	1149.85	259.48	239709.43
Nov, 2025	1148.61	260.72	239448.70
Dec, 2025	1147.36	261.97	239186.73
Jan, 2026	1146.10	263.23	238923.51
Feb, 2026	1144.84	264.49	238659.02
Mar, 2026	1143.57	265.76	238393.26
Apr, 2026	1142.30	267.03	238126.23
May, 2026	1141.02	268.31	237857.93
Jun, 2026	1139.74	269.59	237588.33
Jul, 2026	1138.44	270.89	237317.45
Aug, 2026	1137.15	272.18	237045.26
Sep, 2026	1135.84	273.49	236771.77
Oct, 2026	1134.53	274.80	236496.97
Nov, 2026	1133.21	276.12	236220.86
Dec, 2026	1131.89	277.44	235943.42
Jan, 2027	1130.56	278.77	235664.65
Feb, 2027	1129.23	280.10	235384.55
Mar, 2027	1127.88	281.45	235103.10
Apr, 2027	1126.54	282.79	234820.31
May, 2027	1125.18	284.15	234536.16
Jun, 2027	1123.82	285.51	234250.65
Jul, 2027	1122.45	286.88	233963.77
Aug, 2027	1121.08	288.25	233675.52
Sep, 2027	1119.70	289.63	233385.88
Oct, 2027	1118.31	291.02	233094.86
Nov, 2027	1116.91	292.42	232802.44
Dec, 2027	1115.51	293.82	232508.62
Jan, 2028	1114.10	295.23	232213.40
Feb, 2028	1112.69	296.64	231916.76
Mar, 2028	1111.27	298.06	231618.69
Apr, 2028	1109.84	299.49	231319.20
May, 2028	1108.40	300.93	231018.28
Jun, 2028	1106.96	302.37	230715.91
Jul, 2028	1105.51	303.82	230412.09
Aug, 2028	1104.06	305.27	230106.82
Sep, 2028	1102.60	306.73	229800.09
Oct, 2028	1101.13	308.20	229491.88
Nov, 2028	1099.65	309.68	229182.20
Dec, 2028	1098.16	311.17	228871.04
Jan, 2029	1096.67	312.66	228558.38
Feb, 2029	1095.18	314.15	228244.23
Mar, 2029	1093.67	315.66	227928.57
Apr, 2029	1092.16	317.17	227611.39
May, 2029	1090.64	318.69	227292.70
Jun, 2029	1089.11	320.22	226972.48
Jul, 2029	1087.58	321.75	226650.73
Aug, 2029	1086.03	323.30	226327.43
Sep, 2029	1084.49	324.84	226002.59
Oct, 2029	1082.93	326.40	225676.19
Nov, 2029	1081.37	327.96	225348.22
Dec, 2029	1079.79	329.54	225018.69
Jan, 2030	1078.21	331.12	224687.57
Feb, 2030	1076.63	332.70	224354.87
Mar, 2030	1075.03	334.30	224020.57
Apr, 2030	1073.43	335.90	223684.68
May, 2030	1071.82	337.51	223347.17
Jun, 2030	1070.21	339.12	223008.04
Jul, 2030	1068.58	340.75	222667.29
Aug, 2030	1066.95	342.38	222324.91
Sep, 2030	1065.31	344.02	221980.89
Oct, 2030	1063.66	345.67	221635.22
Nov, 2030	1062.00	347.33	221287.89
Dec, 2030	1060.34	348.99	220938.90
Jan, 2031	1058.67	350.66	220588.23
Feb, 2031	1056.99	352.34	220235.89
Mar, 2031	1055.30	354.03	219881.85
Apr, 2031	1053.60	355.73	219526.12
May, 2031	1051.90	357.43	219168.69
Jun, 2031	1050.18	359.15	218809.54
Jul, 2031	1048.46	360.87	218448.68
Aug, 2031	1046.73	362.60	218086.08
Sep, 2031	1045.00	364.33	217721.75
Oct, 2031	1043.25	366.08	217355.67
Nov, 2031	1041.50	367.83	216987.83
Dec, 2031	1039.73	369.60	216618.23
Jan, 2032	1037.96	371.37	216246.87
Feb, 2032	1036.18	373.15	215873.72
Mar, 2032	1034.39	374.94	215498.78
Apr, 2032	1032.60	376.73	215122.05
May, 2032	1030.79	378.54	214743.52
Jun, 2032	1028.98	380.35	214363.17
Jul, 2032	1027.16	382.17	213980.99
Aug, 2032	1025.33	384.00	213596.99
Sep, 2032	1023.49	385.84	213211.14
Oct, 2032	1021.64	387.69	212823.45
Nov, 2032	1019.78	389.55	212433.90
Dec, 2032	1017.91	391.42	212042.48
Jan, 2033	1016.04	393.29	211649.19
Feb, 2033	1014.15	395.18	211254.01
Mar, 2033	1012.26	397.07	210856.94
Apr, 2033	1010.36	398.97	210457.97
May, 2033	1008.44	400.89	210057.08
Jun, 2033	1006.52	402.81	209654.27
Jul, 2033	1004.59	404.74	209249.54
Aug, 2033	1002.65	406.68	208842.86
Sep, 2033	1000.71	408.62	208434.24
Oct, 2033	998.75	410.58	208023.65
Nov, 2033	996.78	412.55	207611.10
Dec, 2033	994.80	414.53	207196.58
Jan, 2034	992.82	416.51	206780.06
Feb, 2034	990.82	418.51	206361.56
Mar, 2034	988.82	420.51	205941.04
Apr, 2034	986.80	422.53	205518.51
May, 2034	984.78	424.55	205093.96
Jun, 2034	982.74	426.59	204667.37
Jul, 2034	980.70	428.63	204238.74
Aug, 2034	978.64	430.69	203808.05
Sep, 2034	976.58	432.75	203375.30
Oct, 2034	974.51	434.82	202940.48
Nov, 2034	972.42	436.91	202503.57
Dec, 2034	970.33	439.00	202064.57
Jan, 2035	968.23	441.10	201623.47
Feb, 2035	966.11	443.22	201180.25
Mar, 2035	963.99	445.34	200734.91
Apr, 2035	961.85	447.48	200287.43
May, 2035	959.71	449.62	199837.81
Jun, 2035	957.56	451.77	199386.04
Jul, 2035	955.39	453.94	198932.10
Aug, 2035	953.22	456.11	198475.99
Sep, 2035	951.03	458.30	198017.69
Oct, 2035	948.83	460.50	197557.19
Nov, 2035	946.63	462.70	197094.49
Dec, 2035	944.41	464.92	196629.57
Jan, 2036	942.18	467.15	196162.43
Feb, 2036	939.94	469.39	195693.04
Mar, 2036	937.70	471.63	195221.41
Apr, 2036	935.44	473.89	194747.51
May, 2036	933.17	476.16	194271.35
Jun, 2036	930.88	478.45	193792.90
Jul, 2036	928.59	480.74	193312.16
Aug, 2036	926.29	483.04	192829.12
Sep, 2036	923.97	485.36	192343.76
Oct, 2036	921.65	487.68	191856.08
Nov, 2036	919.31	490.02	191366.06
Dec, 2036	916.96	492.37	190873.69
Jan, 2037	914.60	494.73	190378.97
Feb, 2037	912.23	497.10	189881.87
Mar, 2037	909.85	499.48	189382.39
Apr, 2037	907.46	501.87	188880.52
May, 2037	905.05	504.28	188376.24
Jun, 2037	902.64	506.69	187869.54
Jul, 2037	900.21	509.12	187360.42
Aug, 2037	897.77	511.56	186848.86
Sep, 2037	895.32	514.01	186334.85
Oct, 2037	892.85	516.48	185818.37
Nov, 2037	890.38	518.95	185299.42
Dec, 2037	887.89	521.44	184777.99
Jan, 2038	885.39	523.94	184254.05
Feb, 2038	882.88	526.45	183727.61
Mar, 2038	880.36	528.97	183198.64
Apr, 2038	877.83	531.50	182667.13
May, 2038	875.28	534.05	182133.08
Jun, 2038	872.72	536.61	181596.47
Jul, 2038	870.15	539.18	181057.29
Aug, 2038	867.57	541.76	180515.53
Sep, 2038	864.97	544.36	179971.17
Oct, 2038	862.36	546.97	179424.20
Nov, 2038	859.74	549.59	178874.61
Dec, 2038	857.11	552.22	178322.39
Jan, 2039	854.46	554.87	177767.52
Feb, 2039	851.80	557.53	177210.00
Mar, 2039	849.13	560.20	176649.80
Apr, 2039	846.45	562.88	176086.91
May, 2039	843.75	565.58	175521.33
Jun, 2039	841.04	568.29	174953.04
Jul, 2039	838.32	571.01	174382.03
Aug, 2039	835.58	573.75	173808.28
Sep, 2039	832.83	576.50	173231.78
Oct, 2039	830.07	579.26	172652.52
Nov, 2039	827.29	582.04	172070.48
Dec, 2039	824.50	584.83	171485.66
Jan, 2040	821.70	587.63	170898.03
Feb, 2040	818.89	590.44	170307.59
Mar, 2040	816.06	593.27	169714.31
Apr, 2040	813.21	596.12	169118.20
May, 2040	810.36	598.97	168519.23
Jun, 2040	807.49	601.84	167917.38
Jul, 2040	804.60	604.73	167312.66
Aug, 2040	801.71	607.62	166705.03
Sep, 2040	798.79	610.54	166094.50
Oct, 2040	795.87	613.46	165481.04
Nov, 2040	792.93	616.40	164864.64
Dec, 2040	789.98	619.35	164245.29
Jan, 2041	787.01	622.32	163622.96
Feb, 2041	784.03	625.30	162997.66
Mar, 2041	781.03	628.30	162369.36
Apr, 2041	778.02	631.31	161738.05
May, 2041	774.99	634.34	161103.72
Jun, 2041	771.96	637.37	160466.34
Jul, 2041	768.90	640.43	159825.91
Aug, 2041	765.83	643.50	159182.42
Sep, 2041	762.75	646.58	158535.83
Oct, 2041	759.65	649.68	157886.15
Nov, 2041	756.54	652.79	157233.36
Dec, 2041	753.41	655.92	156577.44
Jan, 2042	750.27	659.06	155918.38
Feb, 2042	747.11	662.22	155256.16
Mar, 2042	743.94	665.39	154590.76
Apr, 2042	740.75	668.58	153922.18
May, 2042	737.54	671.79	153250.40
Jun, 2042	734.32	675.01	152575.39
Jul, 2042	731.09	678.24	151897.15
Aug, 2042	727.84	681.49	151215.66
Sep, 2042	724.58	684.75	150530.91
Oct, 2042	721.29	688.04	149842.87
Nov, 2042	718.00	691.33	149151.54
Dec, 2042	714.68	694.65	148456.89
Jan, 2043	711.36	697.97	147758.92
Feb, 2043	708.01	701.32	147057.60
Mar, 2043	704.65	704.68	146352.92
Apr, 2043	701.27	708.06	145644.86
May, 2043	697.88	711.45	144933.42
Jun, 2043	694.47	714.86	144218.56
Jul, 2043	691.05	718.28	143500.28
Aug, 2043	687.61	721.72	142778.55
Sep, 2043	684.15	725.18	142053.37
Oct, 2043	680.67	728.66	141324.71
Nov, 2043	677.18	732.15	140592.56
Dec, 2043	673.67	735.66	139856.90
Jan, 2044	670.15	739.18	139117.72
Feb, 2044	666.61	742.72	138375.00
Mar, 2044	663.05	746.28	137628.72
Apr, 2044	659.47	749.86	136878.86
May, 2044	655.88	753.45	136125.40
Jun, 2044	652.27	757.06	135368.34
Jul, 2044	648.64	760.69	134607.65
Aug, 2044	644.99	764.34	133843.32
Sep, 2044	641.33	768.00	133075.32
Oct, 2044	637.65	771.68	132303.64
Nov, 2044	633.95	775.38	131528.27
Dec, 2044	630.24	779.09	130749.18
Jan, 2045	626.51	782.82	129966.35
Feb, 2045	622.76	786.57	129179.78
Mar, 2045	618.99	790.34	128389.43
Apr, 2045	615.20	794.13	127595.30
May, 2045	611.39	797.94	126797.37
Jun, 2045	607.57	801.76	125995.61
Jul, 2045	603.73	805.60	125190.01
Aug, 2045	599.87	809.46	124380.55
Sep, 2045	595.99	813.34	123567.21
Oct, 2045	592.09	817.24	122749.97
Nov, 2045	588.18	821.15	121928.82
Dec, 2045	584.24	825.09	121103.73
Jan, 2046	580.29	829.04	120274.69
Feb, 2046	576.32	833.01	119441.67
Mar, 2046	572.32	837.01	118604.67
Apr, 2046	568.31	841.02	117763.65
May, 2046	564.28	845.05	116918.61
Jun, 2046	560.23	849.10	116069.51
Jul, 2046	556.17	853.16	115216.35
Aug, 2046	552.08	857.25	114359.10
Sep, 2046	547.97	861.36	113497.74
Oct, 2046	543.84	865.49	112632.25
Nov, 2046	539.70	869.63	111762.62
Dec, 2046	535.53	873.80	110888.82
Jan, 2047	531.34	877.99	110010.83
Feb, 2047	527.14	882.19	109128.63
Mar, 2047	522.91	886.42	108242.21
Apr, 2047	518.66	890.67	107351.54
May, 2047	514.39	894.94	106456.60
Jun, 2047	510.10	899.23	105557.38
Jul, 2047	505.80	903.53	104653.84
Aug, 2047	501.47	907.86	103745.98
Sep, 2047	497.12	912.21	102833.77
Oct, 2047	492.75	916.58	101917.18
Nov, 2047	488.35	920.98	100996.21
Dec, 2047	483.94	925.39	100070.82
Jan, 2048	479.51	929.82	99140.99
Feb, 2048	475.05	934.28	98206.71
Mar, 2048	470.57	938.76	97267.96
Apr, 2048	466.08	943.25	96324.70
May, 2048	461.56	947.77	95376.93
Jun, 2048	457.01	952.32	94424.61
Jul, 2048	452.45	956.88	93467.73
Aug, 2048	447.87	961.46	92506.27
Sep, 2048	443.26	966.07	91540.20
Oct, 2048	438.63	970.70	90569.50
Nov, 2048	433.98	975.35	89594.15
Dec, 2048	429.31	980.02	88614.12
Jan, 2049	424.61	984.72	87629.40
Feb, 2049	419.89	989.44	86639.96
Mar, 2049	415.15	994.18	85645.78
Apr, 2049	410.39	998.94	84646.84
May, 2049	405.60	1003.73	83643.11
Jun, 2049	400.79	1008.54	82634.57
Jul, 2049	395.96	1013.37	81621.20
Aug, 2049	391.10	1018.23	80602.97
Sep, 2049	386.22	1023.11	79579.86
Oct, 2049	381.32	1028.01	78551.85
Nov, 2049	376.39	1032.94	77518.91
Dec, 2049	371.44	1037.89	76481.03
Jan, 2050	366.47	1042.86	75438.17
Feb, 2050	361.47	1047.86	74390.32
Mar, 2050	356.45	1052.88	73337.44
Apr, 2050	351.41	1057.92	72279.52
May, 2050	346.34	1062.99	71216.53
Jun, 2050	341.25	1068.08	70148.44
Jul, 2050	336.13	1073.20	69075.24
Aug, 2050	330.99	1078.34	67996.90
Sep, 2050	325.82	1083.51	66913.38
Oct, 2050	320.63	1088.70	65824.68
Nov, 2050	315.41	1093.92	64730.76
Dec, 2050	310.17	1099.16	63631.60
Jan, 2051	304.90	1104.43	62527.17
Feb, 2051	299.61	1109.72	61417.45
Mar, 2051	294.29	1115.04	60302.41
Apr, 2051	288.95	1120.38	59182.03
May, 2051	283.58	1125.75	58056.28
Jun, 2051	278.19	1131.14	56925.14
Jul, 2051	272.77	1136.56	55788.57
Aug, 2051	267.32	1142.01	54646.56
Sep, 2051	261.85	1147.48	53499.08
Oct, 2051	256.35	1152.98	52346.10
Nov, 2051	250.83	1158.50	51187.60
Dec, 2051	245.27	1164.06	50023.54
Jan, 2052	239.70	1169.63	48853.91
Feb, 2052	234.09	1175.24	47678.67
Mar, 2052	228.46	1180.87	46497.80
Apr, 2052	222.80	1186.53	45311.27
May, 2052	217.12	1192.21	44119.06
Jun, 2052	211.40	1197.93	42921.13
Jul, 2052	205.66	1203.67	41717.47
Aug, 2052	199.90	1209.43	40508.03
Sep, 2052	194.10	1215.23	39292.80
Oct, 2052	188.28	1221.05	38071.75
Nov, 2052	182.43	1226.90	36844.85
Dec, 2052	176.55	1232.78	35612.07
Jan, 2053	170.64	1238.69	34373.38
Feb, 2053	164.71	1244.62	33128.75
Mar, 2053	158.74	1250.59	31878.16
Apr, 2053	152.75	1256.58	30621.58
May, 2053	146.73	1262.60	29358.98
Jun, 2053	140.68	1268.65	28090.33
Jul, 2053	134.60	1274.73	26815.60
Aug, 2053	128.49	1280.84	25534.76
Sep, 2053	122.35	1286.98	24247.79
Oct, 2053	116.19	1293.14	22954.64
Nov, 2053	109.99	1299.34	21655.30
Dec, 2053	103.77	1305.56	20349.74
Jan, 2054	97.51	1311.82	19037.92
Feb, 2054	91.22	1318.11	17719.81
Mar, 2054	84.91	1324.42	16395.39
Apr, 2054	78.56	1330.77	15064.62
May, 2054	72.18	1337.15	13727.48
Jun, 2054	65.78	1343.55	12383.92
Jul, 2054	59.34	1349.99	11033.93
Aug, 2054	52.87	1356.46	9677.47
Sep, 2054	46.37	1362.96	8314.51
Oct, 2054	39.84	1369.49	6945.03
Nov, 2054	33.28	1376.05	5568.97
Dec, 2054	26.68	1382.65	4186.33
Jan, 2055	20.06	1389.27	2797.06
Feb, 2055	13.40	1395.93	1401.13
Mar, 2055	6.71	1402.62	0