Mortgage Parameters

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

Mortgage Summary

Property Total:	$325,000
Down Payment	$97,500
Mortgage Amount:	$227,500
Mortgage Payment:	$1,327.63 / month
Estimated Tax:	+ $180.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,508.19 / month
Total Interest Paid:	$250,448.40 over 30 years
Total Tax Paid:	$65,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1090.10	237.53	227262.47
Jan, 2025	1088.97	238.66	227023.81
Feb, 2025	1087.82	239.81	226784.00
Mar, 2025	1086.67	240.96	226543.05
Apr, 2025	1085.52	242.11	226300.93
May, 2025	1084.36	243.27	226057.66
Jun, 2025	1083.19	244.44	225813.23
Jul, 2025	1082.02	245.61	225567.62
Aug, 2025	1080.84	246.79	225320.83
Sep, 2025	1079.66	247.97	225072.87
Oct, 2025	1078.47	249.16	224823.71
Nov, 2025	1077.28	250.35	224573.36
Dec, 2025	1076.08	251.55	224321.81
Jan, 2026	1074.88	252.75	224069.06
Feb, 2026	1073.66	253.97	223815.09
Mar, 2026	1072.45	255.18	223559.91
Apr, 2026	1071.22	256.41	223303.50
May, 2026	1070.00	257.63	223045.87
Jun, 2026	1068.76	258.87	222787.00
Jul, 2026	1067.52	260.11	222526.89
Aug, 2026	1066.27	261.36	222265.53
Sep, 2026	1065.02	262.61	222002.93
Oct, 2026	1063.76	263.87	221739.06
Nov, 2026	1062.50	265.13	221473.93
Dec, 2026	1061.23	266.40	221207.53
Jan, 2027	1059.95	267.68	220939.85
Feb, 2027	1058.67	268.96	220670.89
Mar, 2027	1057.38	270.25	220400.64
Apr, 2027	1056.09	271.54	220129.10
May, 2027	1054.79	272.84	219856.26
Jun, 2027	1053.48	274.15	219582.10
Jul, 2027	1052.16	275.47	219306.64
Aug, 2027	1050.84	276.79	219029.85
Sep, 2027	1049.52	278.11	218751.74
Oct, 2027	1048.19	279.44	218472.30
Nov, 2027	1046.85	280.78	218191.51
Dec, 2027	1045.50	282.13	217909.38
Jan, 2028	1044.15	283.48	217625.90
Feb, 2028	1042.79	284.84	217341.06
Mar, 2028	1041.43	286.20	217054.86
Apr, 2028	1040.05	287.58	216767.28
May, 2028	1038.68	288.95	216478.33
Jun, 2028	1037.29	290.34	216187.99
Jul, 2028	1035.90	291.73	215896.26
Aug, 2028	1034.50	293.13	215603.14
Sep, 2028	1033.10	294.53	215308.60
Oct, 2028	1031.69	295.94	215012.66
Nov, 2028	1030.27	297.36	214715.30
Dec, 2028	1028.84	298.79	214416.51
Jan, 2029	1027.41	300.22	214116.30
Feb, 2029	1025.97	301.66	213814.64
Mar, 2029	1024.53	303.10	213511.54
Apr, 2029	1023.08	304.55	213206.99
May, 2029	1021.62	306.01	212900.97
Jun, 2029	1020.15	307.48	212593.49
Jul, 2029	1018.68	308.95	212284.54
Aug, 2029	1017.20	310.43	211974.11
Sep, 2029	1015.71	311.92	211662.19
Oct, 2029	1014.21	313.42	211348.77
Nov, 2029	1012.71	314.92	211033.85
Dec, 2029	1011.20	316.43	210717.43
Jan, 2030	1009.69	317.94	210399.49
Feb, 2030	1008.16	319.47	210080.02
Mar, 2030	1006.63	321.00	209759.02
Apr, 2030	1005.10	322.53	209436.49
May, 2030	1003.55	324.08	209112.41
Jun, 2030	1002.00	325.63	208786.77
Jul, 2030	1000.44	327.19	208459.58
Aug, 2030	998.87	328.76	208130.82
Sep, 2030	997.29	330.34	207800.48
Oct, 2030	995.71	331.92	207468.56
Nov, 2030	994.12	333.51	207135.05
Dec, 2030	992.52	335.11	206799.95
Jan, 2031	990.92	336.71	206463.23
Feb, 2031	989.30	338.33	206124.91
Mar, 2031	987.68	339.95	205784.96
Apr, 2031	986.05	341.58	205443.38
May, 2031	984.42	343.21	205100.17
Jun, 2031	982.77	344.86	204755.31
Jul, 2031	981.12	346.51	204408.80
Aug, 2031	979.46	348.17	204060.63
Sep, 2031	977.79	349.84	203710.79
Oct, 2031	976.11	351.52	203359.27
Nov, 2031	974.43	353.20	203006.07
Dec, 2031	972.74	354.89	202651.18
Jan, 2032	971.04	356.59	202294.59
Feb, 2032	969.33	358.30	201936.28
Mar, 2032	967.61	360.02	201576.27
Apr, 2032	965.89	361.74	201214.52
May, 2032	964.15	363.48	200851.04
Jun, 2032	962.41	365.22	200485.83
Jul, 2032	960.66	366.97	200118.86
Aug, 2032	958.90	368.73	199750.13
Sep, 2032	957.14	370.49	199379.64
Oct, 2032	955.36	372.27	199007.37
Nov, 2032	953.58	374.05	198633.31
Dec, 2032	951.78	375.85	198257.47
Jan, 2033	949.98	377.65	197879.82
Feb, 2033	948.17	379.46	197500.37
Mar, 2033	946.36	381.27	197119.09
Apr, 2033	944.53	383.10	196735.99
May, 2033	942.69	384.94	196351.05
Jun, 2033	940.85	386.78	195964.27
Jul, 2033	939.00	388.63	195575.64
Aug, 2033	937.13	390.50	195185.14
Sep, 2033	935.26	392.37	194792.77
Oct, 2033	933.38	394.25	194398.53
Nov, 2033	931.49	396.14	194002.39
Dec, 2033	929.59	398.04	193604.35
Jan, 2034	927.69	399.94	193204.41
Feb, 2034	925.77	401.86	192802.55
Mar, 2034	923.85	403.78	192398.77
Apr, 2034	921.91	405.72	191993.05
May, 2034	919.97	407.66	191585.39
Jun, 2034	918.01	409.62	191175.77
Jul, 2034	916.05	411.58	190764.19
Aug, 2034	914.08	413.55	190350.64
Sep, 2034	912.10	415.53	189935.10
Oct, 2034	910.11	417.52	189517.58
Nov, 2034	908.11	419.52	189098.06
Dec, 2034	906.09	421.54	188676.52
Jan, 2035	904.07	423.56	188252.97
Feb, 2035	902.05	425.58	187827.38
Mar, 2035	900.01	427.62	187399.76
Apr, 2035	897.96	429.67	186970.08
May, 2035	895.90	431.73	186538.35
Jun, 2035	893.83	433.80	186104.55
Jul, 2035	891.75	435.88	185668.67
Aug, 2035	889.66	437.97	185230.71
Sep, 2035	887.56	440.07	184790.64
Oct, 2035	885.46	442.17	184348.46
Nov, 2035	883.34	444.29	183904.17
Dec, 2035	881.21	446.42	183457.75
Jan, 2036	879.07	448.56	183009.19
Feb, 2036	876.92	450.71	182558.48
Mar, 2036	874.76	452.87	182105.60
Apr, 2036	872.59	455.04	181650.56
May, 2036	870.41	457.22	181193.34
Jun, 2036	868.22	459.41	180733.93
Jul, 2036	866.02	461.61	180272.32
Aug, 2036	863.80	463.83	179808.49
Sep, 2036	861.58	466.05	179342.45
Oct, 2036	859.35	468.28	178874.16
Nov, 2036	857.11	470.52	178403.64
Dec, 2036	854.85	472.78	177930.86
Jan, 2037	852.59	475.04	177455.82
Feb, 2037	850.31	477.32	176978.50
Mar, 2037	848.02	479.61	176498.89
Apr, 2037	845.72	481.91	176016.98
May, 2037	843.41	484.22	175532.77
Jun, 2037	841.09	486.54	175046.23
Jul, 2037	838.76	488.87	174557.36
Aug, 2037	836.42	491.21	174066.15
Sep, 2037	834.07	493.56	173572.59
Oct, 2037	831.70	495.93	173076.66
Nov, 2037	829.33	498.30	172578.36
Dec, 2037	826.94	500.69	172077.67
Jan, 2038	824.54	503.09	171574.58
Feb, 2038	822.13	505.50	171069.07
Mar, 2038	819.71	507.92	170561.15
Apr, 2038	817.27	510.36	170050.79
May, 2038	814.83	512.80	169537.99
Jun, 2038	812.37	515.26	169022.73
Jul, 2038	809.90	517.73	168505.00
Aug, 2038	807.42	520.21	167984.79
Sep, 2038	804.93	522.70	167462.09
Oct, 2038	802.42	525.21	166936.88
Nov, 2038	799.91	527.72	166409.15
Dec, 2038	797.38	530.25	165878.90
Jan, 2039	794.84	532.79	165346.11
Feb, 2039	792.28	535.35	164810.76
Mar, 2039	789.72	537.91	164272.85
Apr, 2039	787.14	540.49	163732.36
May, 2039	784.55	543.08	163189.28
Jun, 2039	781.95	545.68	162643.60
Jul, 2039	779.33	548.30	162095.30
Aug, 2039	776.71	550.92	161544.38
Sep, 2039	774.07	553.56	160990.82
Oct, 2039	771.41	556.22	160434.60
Nov, 2039	768.75	558.88	159875.72
Dec, 2039	766.07	561.56	159314.16
Jan, 2040	763.38	564.25	158749.91
Feb, 2040	760.68	566.95	158182.96
Mar, 2040	757.96	569.67	157613.29
Apr, 2040	755.23	572.40	157040.89
May, 2040	752.49	575.14	156465.75
Jun, 2040	749.73	577.90	155887.85
Jul, 2040	746.96	580.67	155307.18
Aug, 2040	744.18	583.45	154723.73
Sep, 2040	741.38	586.25	154137.49
Oct, 2040	738.58	589.05	153548.43
Nov, 2040	735.75	591.88	152956.55
Dec, 2040	732.92	594.71	152361.84
Jan, 2041	730.07	597.56	151764.28
Feb, 2041	727.20	600.43	151163.85
Mar, 2041	724.33	603.30	150560.55
Apr, 2041	721.44	606.19	149954.35
May, 2041	718.53	609.10	149345.26
Jun, 2041	715.61	612.02	148733.24
Jul, 2041	712.68	614.95	148118.29
Aug, 2041	709.73	617.90	147500.39
Sep, 2041	706.77	620.86	146879.53
Oct, 2041	703.80	623.83	146255.70
Nov, 2041	700.81	626.82	145628.88
Dec, 2041	697.81	629.82	144999.06
Jan, 2042	694.79	632.84	144366.21
Feb, 2042	691.75	635.88	143730.34
Mar, 2042	688.71	638.92	143091.42
Apr, 2042	685.65	641.98	142449.43
May, 2042	682.57	645.06	141804.37
Jun, 2042	679.48	648.15	141156.22
Jul, 2042	676.37	651.26	140504.97
Aug, 2042	673.25	654.38	139850.59
Sep, 2042	670.12	657.51	139193.08
Oct, 2042	666.97	660.66	138532.41
Nov, 2042	663.80	663.83	137868.58
Dec, 2042	660.62	667.01	137201.57
Jan, 2043	657.42	670.21	136531.37
Feb, 2043	654.21	673.42	135857.95
Mar, 2043	650.99	676.64	135181.31
Apr, 2043	647.74	679.89	134501.42
May, 2043	644.49	683.14	133818.28
Jun, 2043	641.21	686.42	133131.86
Jul, 2043	637.92	689.71	132442.15
Aug, 2043	634.62	693.01	131749.14
Sep, 2043	631.30	696.33	131052.81
Oct, 2043	627.96	699.67	130353.14
Nov, 2043	624.61	703.02	129650.12
Dec, 2043	621.24	706.39	128943.73
Jan, 2044	617.86	709.77	128233.95
Feb, 2044	614.45	713.18	127520.78
Mar, 2044	611.04	716.59	126804.19
Apr, 2044	607.60	720.03	126084.16
May, 2044	604.15	723.48	125360.68
Jun, 2044	600.69	726.94	124633.74
Jul, 2044	597.20	730.43	123903.31
Aug, 2044	593.70	733.93	123169.39
Sep, 2044	590.19	737.44	122431.94
Oct, 2044	586.65	740.98	121690.97
Nov, 2044	583.10	744.53	120946.44
Dec, 2044	579.54	748.09	120198.34
Jan, 2045	575.95	751.68	119446.66
Feb, 2045	572.35	755.28	118691.38
Mar, 2045	568.73	758.90	117932.48
Apr, 2045	565.09	762.54	117169.95
May, 2045	561.44	766.19	116403.75
Jun, 2045	557.77	769.86	115633.89
Jul, 2045	554.08	773.55	114860.34
Aug, 2045	550.37	777.26	114083.08
Sep, 2045	546.65	780.98	113302.10
Oct, 2045	542.91	784.72	112517.38
Nov, 2045	539.15	788.48	111728.89
Dec, 2045	535.37	792.26	110936.63
Jan, 2046	531.57	796.06	110140.57
Feb, 2046	527.76	799.87	109340.70
Mar, 2046	523.92	803.71	108536.99
Apr, 2046	520.07	807.56	107729.44
May, 2046	516.20	811.43	106918.01
Jun, 2046	512.32	815.31	106102.70
Jul, 2046	508.41	819.22	105283.47
Aug, 2046	504.48	823.15	104460.33
Sep, 2046	500.54	827.09	103633.24
Oct, 2046	496.58	831.05	102802.18
Nov, 2046	492.59	835.04	101967.15
Dec, 2046	488.59	839.04	101128.11
Jan, 2047	484.57	843.06	100285.05
Feb, 2047	480.53	847.10	99437.95
Mar, 2047	476.47	851.16	98586.80
Apr, 2047	472.40	855.23	97731.56
May, 2047	468.30	859.33	96872.23
Jun, 2047	464.18	863.45	96008.78
Jul, 2047	460.04	867.59	95141.19
Aug, 2047	455.88	871.75	94269.45
Sep, 2047	451.71	875.92	93393.52
Oct, 2047	447.51	880.12	92513.40
Nov, 2047	443.29	884.34	91629.07
Dec, 2047	439.06	888.57	90740.49
Jan, 2048	434.80	892.83	89847.66
Feb, 2048	430.52	897.11	88950.55
Mar, 2048	426.22	901.41	88049.14
Apr, 2048	421.90	905.73	87143.42
May, 2048	417.56	910.07	86233.35
Jun, 2048	413.20	914.43	85318.92
Jul, 2048	408.82	918.81	84400.11
Aug, 2048	404.42	923.21	83476.90
Sep, 2048	399.99	927.64	82549.26
Oct, 2048	395.55	932.08	81617.18
Nov, 2048	391.08	936.55	80680.63
Dec, 2048	386.59	941.04	79739.60
Jan, 2049	382.09	945.54	78794.05
Feb, 2049	377.55	950.08	77843.98
Mar, 2049	373.00	954.63	76889.35
Apr, 2049	368.43	959.20	75930.15
May, 2049	363.83	963.80	74966.35
Jun, 2049	359.21	968.42	73997.93
Jul, 2049	354.57	973.06	73024.88
Aug, 2049	349.91	977.72	72047.16
Sep, 2049	345.23	982.40	71064.75
Oct, 2049	340.52	987.11	70077.64
Nov, 2049	335.79	991.84	69085.80
Dec, 2049	331.04	996.59	68089.21
Jan, 2050	326.26	1001.37	67087.84
Feb, 2050	321.46	1006.17	66081.67
Mar, 2050	316.64	1010.99	65070.68
Apr, 2050	311.80	1015.83	64054.85
May, 2050	306.93	1020.70	63034.15
Jun, 2050	302.04	1025.59	62008.56
Jul, 2050	297.12	1030.51	60978.05
Aug, 2050	292.19	1035.44	59942.61
Sep, 2050	287.22	1040.41	58902.20
Oct, 2050	282.24	1045.39	57856.81
Nov, 2050	277.23	1050.40	56806.41
Dec, 2050	272.20	1055.43	55750.98
Jan, 2051	267.14	1060.49	54690.49
Feb, 2051	262.06	1065.57	53624.92
Mar, 2051	256.95	1070.68	52554.24
Apr, 2051	251.82	1075.81	51478.43
May, 2051	246.67	1080.96	50397.47
Jun, 2051	241.49	1086.14	49311.33
Jul, 2051	236.28	1091.35	48219.98
Aug, 2051	231.05	1096.58	47123.41
Sep, 2051	225.80	1101.83	46021.58
Oct, 2051	220.52	1107.11	44914.47
Nov, 2051	215.22	1112.41	43802.05
Dec, 2051	209.88	1117.75	42684.31
Jan, 2052	204.53	1123.10	41561.20
Feb, 2052	199.15	1128.48	40432.72
Mar, 2052	193.74	1133.89	39298.83
Apr, 2052	188.31	1139.32	38159.51
May, 2052	182.85	1144.78	37014.73
Jun, 2052	177.36	1150.27	35864.46
Jul, 2052	171.85	1155.78	34708.68
Aug, 2052	166.31	1161.32	33547.36
Sep, 2052	160.75	1166.88	32380.48
Oct, 2052	155.16	1172.47	31208.01
Nov, 2052	149.54	1178.09	30029.91
Dec, 2052	143.89	1183.74	28846.18
Jan, 2053	138.22	1189.41	27656.77
Feb, 2053	132.52	1195.11	26461.66
Mar, 2053	126.80	1200.83	25260.83
Apr, 2053	121.04	1206.59	24054.24
May, 2053	115.26	1212.37	22841.87
Jun, 2053	109.45	1218.18	21623.69
Jul, 2053	103.61	1224.02	20399.67
Aug, 2053	97.75	1229.88	19169.79
Sep, 2053	91.86	1235.77	17934.02
Oct, 2053	85.93	1241.70	16692.32
Nov, 2053	79.98	1247.65	15444.67
Dec, 2053	74.01	1253.62	14191.05
Jan, 2054	68.00	1259.63	12931.42
Feb, 2054	61.96	1265.67	11665.75
Mar, 2054	55.90	1271.73	10394.02
Apr, 2054	49.80	1277.83	9116.19
May, 2054	43.68	1283.95	7832.25
Jun, 2054	37.53	1290.10	6542.15
Jul, 2054	31.35	1296.28	5245.86
Aug, 2054	25.14	1302.49	3943.37
Sep, 2054	18.90	1308.73	2634.63
Oct, 2054	12.62	1315.01	1319.63
Nov, 2054	6.32	1321.31	0