Mortgage Parameters

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

Mortgage Summary

Property Total:	$355,000
Down Payment	$106,500
Mortgage Amount:	$248,500
Mortgage Payment:	$1,450.18 / month
Estimated Tax:	+ $197.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,647.40 / month
Total Interest Paid:	$273,564.00 over 30 years
Total Tax Paid:	$71,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	1190.73	259.45	248240.55
May, 2025	1189.49	260.69	247979.86
Jun, 2025	1188.24	261.94	247717.91
Jul, 2025	1186.98	263.20	247454.71
Aug, 2025	1185.72	264.46	247190.25
Sep, 2025	1184.45	265.73	246924.53
Oct, 2025	1183.18	267.00	246657.53
Nov, 2025	1181.90	268.28	246389.25
Dec, 2025	1180.62	269.56	246119.68
Jan, 2026	1179.32	270.86	245848.83
Feb, 2026	1178.03	272.15	245576.67
Mar, 2026	1176.72	273.46	245303.21
Apr, 2026	1175.41	274.77	245028.45
May, 2026	1174.09	276.09	244752.36
Jun, 2026	1172.77	277.41	244474.95
Jul, 2026	1171.44	278.74	244196.21
Aug, 2026	1170.11	280.07	243916.14
Sep, 2026	1168.76	281.42	243634.73
Oct, 2026	1167.42	282.76	243351.96
Nov, 2026	1166.06	284.12	243067.84
Dec, 2026	1164.70	285.48	242782.36
Jan, 2027	1163.33	286.85	242495.52
Feb, 2027	1161.96	288.22	242207.29
Mar, 2027	1160.58	289.60	241917.69
Apr, 2027	1159.19	290.99	241626.70
May, 2027	1157.79	292.39	241334.31
Jun, 2027	1156.39	293.79	241040.53
Jul, 2027	1154.99	295.19	240745.33
Aug, 2027	1153.57	296.61	240448.72
Sep, 2027	1152.15	298.03	240150.69
Oct, 2027	1150.72	299.46	239851.24
Nov, 2027	1149.29	300.89	239550.34
Dec, 2027	1147.85	302.33	239248.01
Jan, 2028	1146.40	303.78	238944.23
Feb, 2028	1144.94	305.24	238638.99
Mar, 2028	1143.48	306.70	238332.29
Apr, 2028	1142.01	308.17	238024.11
May, 2028	1140.53	309.65	237714.47
Jun, 2028	1139.05	311.13	237403.34
Jul, 2028	1137.56	312.62	237090.71
Aug, 2028	1136.06	314.12	236776.59
Sep, 2028	1134.55	315.63	236460.97
Oct, 2028	1133.04	317.14	236143.83
Nov, 2028	1131.52	318.66	235825.17
Dec, 2028	1130.00	320.18	235504.99
Jan, 2029	1128.46	321.72	235183.27
Feb, 2029	1126.92	323.26	234860.01
Mar, 2029	1125.37	324.81	234535.20
Apr, 2029	1123.81	326.37	234208.83
May, 2029	1122.25	327.93	233880.90
Jun, 2029	1120.68	329.50	233551.40
Jul, 2029	1119.10	331.08	233220.32
Aug, 2029	1117.51	332.67	232887.66
Sep, 2029	1115.92	334.26	232553.40
Oct, 2029	1114.32	335.86	232217.54
Nov, 2029	1112.71	337.47	231880.07
Dec, 2029	1111.09	339.09	231540.98
Jan, 2030	1109.47	340.71	231200.26
Feb, 2030	1107.83	342.35	230857.92
Mar, 2030	1106.19	343.99	230513.93
Apr, 2030	1104.55	345.63	230168.30
May, 2030	1102.89	347.29	229821.01
Jun, 2030	1101.23	348.95	229472.06
Jul, 2030	1099.55	350.63	229121.43
Aug, 2030	1097.87	352.31	228769.12
Sep, 2030	1096.19	353.99	228415.13
Oct, 2030	1094.49	355.69	228059.44
Nov, 2030	1092.78	357.40	227702.04
Dec, 2030	1091.07	359.11	227342.93
Jan, 2031	1089.35	360.83	226982.11
Feb, 2031	1087.62	362.56	226619.55
Mar, 2031	1085.89	364.29	226255.25
Apr, 2031	1084.14	366.04	225889.21
May, 2031	1082.39	367.79	225521.42
Jun, 2031	1080.62	369.56	225151.86
Jul, 2031	1078.85	371.33	224780.53
Aug, 2031	1077.07	373.11	224407.43
Sep, 2031	1075.29	374.89	224032.53
Oct, 2031	1073.49	376.69	223655.84
Nov, 2031	1071.68	378.50	223277.35
Dec, 2031	1069.87	380.31	222897.04
Jan, 2032	1068.05	382.13	222514.91
Feb, 2032	1066.22	383.96	222130.94
Mar, 2032	1064.38	385.80	221745.14
Apr, 2032	1062.53	387.65	221357.49
May, 2032	1060.67	389.51	220967.98
Jun, 2032	1058.80	391.38	220576.61
Jul, 2032	1056.93	393.25	220183.36
Aug, 2032	1055.05	395.13	219788.22
Sep, 2032	1053.15	397.03	219391.19
Oct, 2032	1051.25	398.93	218992.26
Nov, 2032	1049.34	400.84	218591.42
Dec, 2032	1047.42	402.76	218188.66
Jan, 2033	1045.49	404.69	217783.96
Feb, 2033	1043.55	406.63	217377.33
Mar, 2033	1041.60	408.58	216968.75
Apr, 2033	1039.64	410.54	216558.21
May, 2033	1037.67	412.51	216145.71
Jun, 2033	1035.70	414.48	215731.23
Jul, 2033	1033.71	416.47	215314.76
Aug, 2033	1031.72	418.46	214896.30
Sep, 2033	1029.71	420.47	214475.83
Oct, 2033	1027.70	422.48	214053.34
Nov, 2033	1025.67	424.51	213628.84
Dec, 2033	1023.64	426.54	213202.29
Jan, 2034	1021.59	428.59	212773.71
Feb, 2034	1019.54	430.64	212343.07
Mar, 2034	1017.48	432.70	211910.37
Apr, 2034	1015.40	434.78	211475.59
May, 2034	1013.32	436.86	211038.73
Jun, 2034	1011.23	438.95	210599.78
Jul, 2034	1009.12	441.06	210158.72
Aug, 2034	1007.01	443.17	209715.55
Sep, 2034	1004.89	445.29	209270.26
Oct, 2034	1002.75	447.43	208822.83
Nov, 2034	1000.61	449.57	208373.26
Dec, 2034	998.46	451.72	207921.54
Jan, 2035	996.29	453.89	207467.65
Feb, 2035	994.12	456.06	207011.58
Mar, 2035	991.93	458.25	206553.34
Apr, 2035	989.73	460.45	206092.89
May, 2035	987.53	462.65	205630.24
Jun, 2035	985.31	464.87	205165.37
Jul, 2035	983.08	467.10	204698.27
Aug, 2035	980.85	469.33	204228.94
Sep, 2035	978.60	471.58	203757.36
Oct, 2035	976.34	473.84	203283.51
Nov, 2035	974.07	476.11	202807.40
Dec, 2035	971.79	478.39	202329.01
Jan, 2036	969.49	480.69	201848.32
Feb, 2036	967.19	482.99	201365.33
Mar, 2036	964.88	485.30	200880.02
Apr, 2036	962.55	487.63	200392.40
May, 2036	960.21	489.97	199902.43
Jun, 2036	957.87	492.31	199410.11
Jul, 2036	955.51	494.67	198915.44
Aug, 2036	953.14	497.04	198418.40
Sep, 2036	950.75	499.43	197918.97
Oct, 2036	948.36	501.82	197417.15
Nov, 2036	945.96	504.22	196912.93
Dec, 2036	943.54	506.64	196406.29
Jan, 2037	941.11	509.07	195897.23
Feb, 2037	938.67	511.51	195385.72
Mar, 2037	936.22	513.96	194871.76
Apr, 2037	933.76	516.42	194355.34
May, 2037	931.29	518.89	193836.45
Jun, 2037	928.80	521.38	193315.07
Jul, 2037	926.30	523.88	192791.19
Aug, 2037	923.79	526.39	192264.80
Sep, 2037	921.27	528.91	191735.89
Oct, 2037	918.73	531.45	191204.45
Nov, 2037	916.19	533.99	190670.45
Dec, 2037	913.63	536.55	190133.90
Jan, 2038	911.06	539.12	189594.78
Feb, 2038	908.47	541.71	189053.08
Mar, 2038	905.88	544.30	188508.78
Apr, 2038	903.27	546.91	187961.87
May, 2038	900.65	549.53	187412.34
Jun, 2038	898.02	552.16	186860.17
Jul, 2038	895.37	554.81	186305.37
Aug, 2038	892.71	557.47	185747.90
Sep, 2038	890.04	560.14	185187.76
Oct, 2038	887.36	562.82	184624.94
Nov, 2038	884.66	565.52	184059.42
Dec, 2038	881.95	568.23	183491.19
Jan, 2039	879.23	570.95	182920.24
Feb, 2039	876.49	573.69	182346.55
Mar, 2039	873.74	576.44	181770.12
Apr, 2039	870.98	579.20	181190.92
May, 2039	868.21	581.97	180608.95
Jun, 2039	865.42	584.76	180024.18
Jul, 2039	862.62	587.56	179436.62
Aug, 2039	859.80	590.38	178846.24
Sep, 2039	856.97	593.21	178253.03
Oct, 2039	854.13	596.05	177656.98
Nov, 2039	851.27	598.91	177058.07
Dec, 2039	848.40	601.78	176456.30
Jan, 2040	845.52	604.66	175851.64
Feb, 2040	842.62	607.56	175244.08
Mar, 2040	839.71	610.47	174633.61
Apr, 2040	836.79	613.39	174020.22
May, 2040	833.85	616.33	173403.88
Jun, 2040	830.89	619.29	172784.60
Jul, 2040	827.93	622.25	172162.34
Aug, 2040	824.94	625.24	171537.11
Sep, 2040	821.95	628.23	170908.88
Oct, 2040	818.94	631.24	170277.63
Nov, 2040	815.91	634.27	169643.37
Dec, 2040	812.87	637.31	169006.06
Jan, 2041	809.82	640.36	168365.70
Feb, 2041	806.75	643.43	167722.28
Mar, 2041	803.67	646.51	167075.77
Apr, 2041	800.57	649.61	166426.16
May, 2041	797.46	652.72	165773.44
Jun, 2041	794.33	655.85	165117.59
Jul, 2041	791.19	658.99	164458.59
Aug, 2041	788.03	662.15	163796.45
Sep, 2041	784.86	665.32	163131.12
Oct, 2041	781.67	668.51	162462.61
Nov, 2041	778.47	671.71	161790.90
Dec, 2041	775.25	674.93	161115.97
Jan, 2042	772.01	678.17	160437.80
Feb, 2042	768.76	681.42	159756.39
Mar, 2042	765.50	684.68	159071.71
Apr, 2042	762.22	687.96	158383.74
May, 2042	758.92	691.26	157692.49
Jun, 2042	755.61	694.57	156997.92
Jul, 2042	752.28	697.90	156300.02
Aug, 2042	748.94	701.24	155598.78
Sep, 2042	745.58	704.60	154894.17
Oct, 2042	742.20	707.98	154186.19
Nov, 2042	738.81	711.37	153474.82
Dec, 2042	735.40	714.78	152760.04
Jan, 2043	731.98	718.20	152041.84
Feb, 2043	728.53	721.65	151320.19
Mar, 2043	725.08	725.10	150595.09
Apr, 2043	721.60	728.58	149866.51
May, 2043	718.11	732.07	149134.44
Jun, 2043	714.60	735.58	148398.86
Jul, 2043	711.08	739.10	147659.76
Aug, 2043	707.54	742.64	146917.12
Sep, 2043	703.98	746.20	146170.91
Oct, 2043	700.40	749.78	145421.14
Nov, 2043	696.81	753.37	144667.77
Dec, 2043	693.20	756.98	143910.79
Jan, 2044	689.57	760.61	143150.18
Feb, 2044	685.93	764.25	142385.93
Mar, 2044	682.27	767.91	141618.01
Apr, 2044	678.59	771.59	140846.42
May, 2044	674.89	775.29	140071.13
Jun, 2044	671.17	779.01	139292.12
Jul, 2044	667.44	782.74	138509.38
Aug, 2044	663.69	786.49	137722.89
Sep, 2044	659.92	790.26	136932.64
Oct, 2044	656.14	794.04	136138.59
Nov, 2044	652.33	797.85	135340.74
Dec, 2044	648.51	801.67	134539.07
Jan, 2045	644.67	805.51	133733.56
Feb, 2045	640.81	809.37	132924.18
Mar, 2045	636.93	813.25	132110.93
Apr, 2045	633.03	817.15	131293.78
May, 2045	629.12	821.06	130472.72
Jun, 2045	625.18	825.00	129647.72
Jul, 2045	621.23	828.95	128818.77
Aug, 2045	617.26	832.92	127985.85
Sep, 2045	613.27	836.91	127148.93
Oct, 2045	609.26	840.92	126308.01
Nov, 2045	605.23	844.95	125463.05
Dec, 2045	601.18	849.00	124614.05
Jan, 2046	597.11	853.07	123760.98
Feb, 2046	593.02	857.16	122903.82
Mar, 2046	588.91	861.27	122042.56
Apr, 2046	584.79	865.39	121177.16
May, 2046	580.64	869.54	120307.62
Jun, 2046	576.47	873.71	119433.92
Jul, 2046	572.29	877.89	118556.02
Aug, 2046	568.08	882.10	117673.93
Sep, 2046	563.85	886.33	116787.60
Oct, 2046	559.61	890.57	115897.03
Nov, 2046	555.34	894.84	115002.19
Dec, 2046	551.05	899.13	114103.06
Jan, 2047	546.74	903.44	113199.62
Feb, 2047	542.41	907.77	112291.86
Mar, 2047	538.07	912.11	111379.74
Apr, 2047	533.69	916.49	110463.26
May, 2047	529.30	920.88	109542.38
Jun, 2047	524.89	925.29	108617.09
Jul, 2047	520.46	929.72	107687.37
Aug, 2047	516.00	934.18	106753.19
Sep, 2047	511.53	938.65	105814.54
Oct, 2047	507.03	943.15	104871.38
Nov, 2047	502.51	947.67	103923.71
Dec, 2047	497.97	952.21	102971.50
Jan, 2048	493.41	956.77	102014.73
Feb, 2048	488.82	961.36	101053.37
Mar, 2048	484.21	965.97	100087.40
Apr, 2048	479.59	970.59	99116.81
May, 2048	474.93	975.25	98141.56
Jun, 2048	470.26	979.92	97161.64
Jul, 2048	465.57	984.61	96177.03
Aug, 2048	460.85	989.33	95187.70
Sep, 2048	456.11	994.07	94193.62
Oct, 2048	451.34	998.84	93194.79
Nov, 2048	446.56	1003.62	92191.17
Dec, 2048	441.75	1008.43	91182.74
Jan, 2049	436.92	1013.26	90169.47
Feb, 2049	432.06	1018.12	89151.36
Mar, 2049	427.18	1023.00	88128.36
Apr, 2049	422.28	1027.90	87100.46
May, 2049	417.36	1032.82	86067.64
Jun, 2049	412.41	1037.77	85029.86
Jul, 2049	407.43	1042.75	83987.12
Aug, 2049	402.44	1047.74	82939.38
Sep, 2049	397.42	1052.76	81886.62
Oct, 2049	392.37	1057.81	80828.81
Nov, 2049	387.30	1062.88	79765.93
Dec, 2049	382.21	1067.97	78697.97
Jan, 2050	377.09	1073.09	77624.88
Feb, 2050	371.95	1078.23	76546.65
Mar, 2050	366.79	1083.39	75463.26
Apr, 2050	361.59	1088.59	74374.67
May, 2050	356.38	1093.80	73280.87
Jun, 2050	351.14	1099.04	72181.83
Jul, 2050	345.87	1104.31	71077.52
Aug, 2050	340.58	1109.60	69967.92
Sep, 2050	335.26	1114.92	68853.00
Oct, 2050	329.92	1120.26	67732.74
Nov, 2050	324.55	1125.63	66607.12
Dec, 2050	319.16	1131.02	65476.10
Jan, 2051	313.74	1136.44	64339.66
Feb, 2051	308.29	1141.89	63197.77
Mar, 2051	302.82	1147.36	62050.41
Apr, 2051	297.32	1152.86	60897.56
May, 2051	291.80	1158.38	59739.18
Jun, 2051	286.25	1163.93	58575.25
Jul, 2051	280.67	1169.51	57405.74
Aug, 2051	275.07	1175.11	56230.63
Sep, 2051	269.44	1180.74	55049.89
Oct, 2051	263.78	1186.40	53863.49
Nov, 2051	258.10	1192.08	52671.41
Dec, 2051	252.38	1197.80	51473.61
Jan, 2052	246.64	1203.54	50270.07
Feb, 2052	240.88	1209.30	49060.77
Mar, 2052	235.08	1215.10	47845.67
Apr, 2052	229.26	1220.92	46624.75
May, 2052	223.41	1226.77	45397.98
Jun, 2052	217.53	1232.65	44165.34
Jul, 2052	211.63	1238.55	42926.78
Aug, 2052	205.69	1244.49	41682.29
Sep, 2052	199.73	1250.45	40431.84
Oct, 2052	193.74	1256.44	39175.40
Nov, 2052	187.72	1262.46	37912.93
Dec, 2052	181.67	1268.51	36644.42
Jan, 2053	175.59	1274.59	35369.83
Feb, 2053	169.48	1280.70	34089.13
Mar, 2053	163.34	1286.84	32802.29
Apr, 2053	157.18	1293.00	31509.29
May, 2053	150.98	1299.20	30210.09
Jun, 2053	144.76	1305.42	28904.67
Jul, 2053	138.50	1311.68	27592.99
Aug, 2053	132.22	1317.96	26275.02
Sep, 2053	125.90	1324.28	24950.75
Oct, 2053	119.56	1330.62	23620.12
Nov, 2053	113.18	1337.00	22283.12
Dec, 2053	106.77	1343.41	20939.71
Jan, 2054	100.34	1349.84	19589.87
Feb, 2054	93.87	1356.31	18233.56
Mar, 2054	87.37	1362.81	16870.75
Apr, 2054	80.84	1369.34	15501.41
May, 2054	74.28	1375.90	14125.50
Jun, 2054	67.68	1382.50	12743.01
Jul, 2054	61.06	1389.12	11353.89
Aug, 2054	54.40	1395.78	9958.11
Sep, 2054	47.72	1402.46	8555.65
Oct, 2054	41.00	1409.18	7146.46
Nov, 2054	34.24	1415.94	5730.53
Dec, 2054	27.46	1422.72	4307.81
Jan, 2055	20.64	1429.54	2878.27
Feb, 2055	13.79	1436.39	1441.88
Mar, 2055	6.91	1443.27	0