Mortgage Parameters

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

Mortgage Summary

Property Total:	$350,000
Down Payment	$105,000
Mortgage Amount:	$245,000
Mortgage Payment:	$1,429.75 / month
Estimated Tax:	+ $194.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,624.19 / month
Total Interest Paid:	$269,708.40 over 30 years
Total Tax Paid:	$70,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	1173.96	255.79	244744.21
Feb, 2025	1172.73	257.02	244487.19
Mar, 2025	1171.50	258.25	244228.94
Apr, 2025	1170.26	259.49	243969.46
May, 2025	1169.02	260.73	243708.73
Jun, 2025	1167.77	261.98	243446.75
Jul, 2025	1166.52	263.23	243183.51
Aug, 2025	1165.25	264.50	242919.02
Sep, 2025	1163.99	265.76	242653.25
Oct, 2025	1162.71	267.04	242386.22
Nov, 2025	1161.43	268.32	242117.90
Dec, 2025	1160.15	269.60	241848.30
Jan, 2026	1158.86	270.89	241577.41
Feb, 2026	1157.56	272.19	241305.21
Mar, 2026	1156.25	273.50	241031.72
Apr, 2026	1154.94	274.81	240756.91
May, 2026	1153.63	276.12	240480.79
Jun, 2026	1152.30	277.45	240203.34
Jul, 2026	1150.97	278.78	239924.57
Aug, 2026	1149.64	280.11	239644.46
Sep, 2026	1148.30	281.45	239363.00
Oct, 2026	1146.95	282.80	239080.20
Nov, 2026	1145.59	284.16	238796.04
Dec, 2026	1144.23	285.52	238510.52
Jan, 2027	1142.86	286.89	238223.64
Feb, 2027	1141.49	288.26	237935.37
Mar, 2027	1140.11	289.64	237645.73
Apr, 2027	1138.72	291.03	237354.70
May, 2027	1137.32	292.43	237062.28
Jun, 2027	1135.92	293.83	236768.45
Jul, 2027	1134.52	295.23	236473.21
Aug, 2027	1133.10	296.65	236176.57
Sep, 2027	1131.68	298.07	235878.49
Oct, 2027	1130.25	299.50	235579.00
Nov, 2027	1128.82	300.93	235278.06
Dec, 2027	1127.37	302.38	234975.69
Jan, 2028	1125.93	303.82	234671.86
Feb, 2028	1124.47	305.28	234366.58
Mar, 2028	1123.01	306.74	234059.84
Apr, 2028	1121.54	308.21	233751.62
May, 2028	1120.06	309.69	233441.93
Jun, 2028	1118.58	311.17	233130.76
Jul, 2028	1117.08	312.67	232818.09
Aug, 2028	1115.59	314.16	232503.93
Sep, 2028	1114.08	315.67	232188.26
Oct, 2028	1112.57	317.18	231871.08
Nov, 2028	1111.05	318.70	231552.38
Dec, 2028	1109.52	320.23	231232.15
Jan, 2029	1107.99	321.76	230910.39
Feb, 2029	1106.45	323.30	230587.08
Mar, 2029	1104.90	324.85	230262.23
Apr, 2029	1103.34	326.41	229935.82
May, 2029	1101.78	327.97	229607.85
Jun, 2029	1100.20	329.55	229278.30
Jul, 2029	1098.63	331.12	228947.18
Aug, 2029	1097.04	332.71	228614.47
Sep, 2029	1095.44	334.31	228280.16
Oct, 2029	1093.84	335.91	227944.25
Nov, 2029	1092.23	337.52	227606.73
Dec, 2029	1090.62	339.13	227267.60
Jan, 2030	1088.99	340.76	226926.84
Feb, 2030	1087.36	342.39	226584.45
Mar, 2030	1085.72	344.03	226240.42
Apr, 2030	1084.07	345.68	225894.73
May, 2030	1082.41	347.34	225547.40
Jun, 2030	1080.75	349.00	225198.39
Jul, 2030	1079.08	350.67	224847.72
Aug, 2030	1077.40	352.35	224495.37
Sep, 2030	1075.71	354.04	224141.32
Oct, 2030	1074.01	355.74	223785.58
Nov, 2030	1072.31	357.44	223428.14
Dec, 2030	1070.59	359.16	223068.98
Jan, 2031	1068.87	360.88	222708.10
Feb, 2031	1067.14	362.61	222345.50
Mar, 2031	1065.41	364.34	221981.15
Apr, 2031	1063.66	366.09	221615.06
May, 2031	1061.91	367.84	221247.22
Jun, 2031	1060.14	369.61	220877.61
Jul, 2031	1058.37	371.38	220506.23
Aug, 2031	1056.59	373.16	220133.08
Sep, 2031	1054.80	374.95	219758.13
Oct, 2031	1053.01	376.74	219381.39
Nov, 2031	1051.20	378.55	219002.84
Dec, 2031	1049.39	380.36	218622.48
Jan, 2032	1047.57	382.18	218240.29
Feb, 2032	1045.73	384.02	217856.28
Mar, 2032	1043.89	385.86	217470.42
Apr, 2032	1042.05	387.70	217082.72
May, 2032	1040.19	389.56	216693.16
Jun, 2032	1038.32	391.43	216301.73
Jul, 2032	1036.45	393.30	215908.42
Aug, 2032	1034.56	395.19	215513.24
Sep, 2032	1032.67	397.08	215116.15
Oct, 2032	1030.76	398.99	214717.17
Nov, 2032	1028.85	400.90	214316.27
Dec, 2032	1026.93	402.82	213913.45
Jan, 2033	1025.00	404.75	213508.71
Feb, 2033	1023.06	406.69	213102.02
Mar, 2033	1021.11	408.64	212693.38
Apr, 2033	1019.16	410.59	212282.79
May, 2033	1017.19	412.56	211870.23
Jun, 2033	1015.21	414.54	211455.69
Jul, 2033	1013.23	416.52	211039.16
Aug, 2033	1011.23	418.52	210620.64
Sep, 2033	1009.22	420.53	210200.12
Oct, 2033	1007.21	422.54	209777.58
Nov, 2033	1005.18	424.57	209353.01
Dec, 2033	1003.15	426.60	208926.41
Jan, 2034	1001.11	428.64	208497.76
Feb, 2034	999.05	430.70	208067.07
Mar, 2034	996.99	432.76	207634.30
Apr, 2034	994.91	434.84	207199.47
May, 2034	992.83	436.92	206762.55
Jun, 2034	990.74	439.01	206323.54
Jul, 2034	988.63	441.12	205882.42
Aug, 2034	986.52	443.23	205439.19
Sep, 2034	984.40	445.35	204993.84
Oct, 2034	982.26	447.49	204546.35
Nov, 2034	980.12	449.63	204096.72
Dec, 2034	977.96	451.79	203644.93
Jan, 2035	975.80	453.95	203190.98
Feb, 2035	973.62	456.13	202734.85
Mar, 2035	971.44	458.31	202276.54
Apr, 2035	969.24	460.51	201816.03
May, 2035	967.04	462.71	201353.32
Jun, 2035	964.82	464.93	200888.38
Jul, 2035	962.59	467.16	200421.23
Aug, 2035	960.35	469.40	199951.83
Sep, 2035	958.10	471.65	199480.18
Oct, 2035	955.84	473.91	199006.27
Nov, 2035	953.57	476.18	198530.09
Dec, 2035	951.29	478.46	198051.63
Jan, 2036	949.00	480.75	197570.88
Feb, 2036	946.69	483.06	197087.82
Mar, 2036	944.38	485.37	196602.45
Apr, 2036	942.05	487.70	196114.76
May, 2036	939.72	490.03	195624.72
Jun, 2036	937.37	492.38	195132.34
Jul, 2036	935.01	494.74	194637.60
Aug, 2036	932.64	497.11	194140.49
Sep, 2036	930.26	499.49	193641.00
Oct, 2036	927.86	501.89	193139.11
Nov, 2036	925.46	504.29	192634.82
Dec, 2036	923.04	506.71	192128.11
Jan, 2037	920.61	509.14	191618.97
Feb, 2037	918.17	511.58	191107.40
Mar, 2037	915.72	514.03	190593.37
Apr, 2037	913.26	516.49	190076.88
May, 2037	910.79	518.96	189557.92
Jun, 2037	908.30	521.45	189036.46
Jul, 2037	905.80	523.95	188512.51
Aug, 2037	903.29	526.46	187986.05
Sep, 2037	900.77	528.98	187457.07
Oct, 2037	898.23	531.52	186925.55
Nov, 2037	895.68	534.07	186391.49
Dec, 2037	893.13	536.62	185854.86
Jan, 2038	890.55	539.20	185315.67
Feb, 2038	887.97	541.78	184773.89
Mar, 2038	885.37	544.38	184229.51
Apr, 2038	882.77	546.98	183682.53
May, 2038	880.15	549.60	183132.92
Jun, 2038	877.51	552.24	182580.69
Jul, 2038	874.87	554.88	182025.80
Aug, 2038	872.21	557.54	181468.26
Sep, 2038	869.54	560.21	180908.04
Oct, 2038	866.85	562.90	180345.15
Nov, 2038	864.15	565.60	179779.55
Dec, 2038	861.44	568.31	179211.24
Jan, 2039	858.72	571.03	178640.21
Feb, 2039	855.98	573.77	178066.45
Mar, 2039	853.24	576.51	177489.93
Apr, 2039	850.47	579.28	176910.66
May, 2039	847.70	582.05	176328.60
Jun, 2039	844.91	584.84	175743.76
Jul, 2039	842.11	587.64	175156.12
Aug, 2039	839.29	590.46	174565.66
Sep, 2039	836.46	593.29	173972.37
Oct, 2039	833.62	596.13	173376.23
Nov, 2039	830.76	598.99	172777.24
Dec, 2039	827.89	601.86	172175.39
Jan, 2040	825.01	604.74	171570.64
Feb, 2040	822.11	607.64	170963.00
Mar, 2040	819.20	610.55	170352.45
Apr, 2040	816.27	613.48	169738.97
May, 2040	813.33	616.42	169122.55
Jun, 2040	810.38	619.37	168503.18
Jul, 2040	807.41	622.34	167880.84
Aug, 2040	804.43	625.32	167255.52
Sep, 2040	801.43	628.32	166627.21
Oct, 2040	798.42	631.33	165995.88
Nov, 2040	795.40	634.35	165361.53
Dec, 2040	792.36	637.39	164724.13
Jan, 2041	789.30	640.45	164083.69
Feb, 2041	786.23	643.52	163440.17
Mar, 2041	783.15	646.60	162793.57
Apr, 2041	780.05	649.70	162143.87
May, 2041	776.94	652.81	161491.06
Jun, 2041	773.81	655.94	160835.12
Jul, 2041	770.67	659.08	160176.04
Aug, 2041	767.51	662.24	159513.80
Sep, 2041	764.34	665.41	158848.39
Oct, 2041	761.15	668.60	158179.79
Nov, 2041	757.94	671.81	157507.98
Dec, 2041	754.73	675.02	156832.96
Jan, 2042	751.49	678.26	156154.70
Feb, 2042	748.24	681.51	155473.19
Mar, 2042	744.98	684.77	154788.42
Apr, 2042	741.69	688.06	154100.36
May, 2042	738.40	691.35	153409.01
Jun, 2042	735.08	694.67	152714.34
Jul, 2042	731.76	697.99	152016.35
Aug, 2042	728.41	701.34	151315.01
Sep, 2042	725.05	704.70	150610.31
Oct, 2042	721.67	708.08	149902.24
Nov, 2042	718.28	711.47	149190.77
Dec, 2042	714.87	714.88	148475.89
Jan, 2043	711.45	718.30	147757.59
Feb, 2043	708.01	721.74	147035.84
Mar, 2043	704.55	725.20	146310.64
Apr, 2043	701.07	728.68	145581.96
May, 2043	697.58	732.17	144849.79
Jun, 2043	694.07	735.68	144114.11
Jul, 2043	690.55	739.20	143374.91
Aug, 2043	687.00	742.75	142632.17
Sep, 2043	683.45	746.30	141885.86
Oct, 2043	679.87	749.88	141135.98
Nov, 2043	676.28	753.47	140382.51
Dec, 2043	672.67	757.08	139625.42
Jan, 2044	669.04	760.71	138864.71
Feb, 2044	665.39	764.36	138100.36
Mar, 2044	661.73	768.02	137332.34
Apr, 2044	658.05	771.70	136560.64
May, 2044	654.35	775.40	135785.24
Jun, 2044	650.64	779.11	135006.13
Jul, 2044	646.90	782.85	134223.28
Aug, 2044	643.15	786.60	133436.69
Sep, 2044	639.38	790.37	132646.32
Oct, 2044	635.60	794.15	131852.17
Nov, 2044	631.79	797.96	131054.21
Dec, 2044	627.97	801.78	130252.43
Jan, 2045	624.13	805.62	129446.80
Feb, 2045	620.27	809.48	128637.32
Mar, 2045	616.39	813.36	127823.96
Apr, 2045	612.49	817.26	127006.70
May, 2045	608.57	821.18	126185.52
Jun, 2045	604.64	825.11	125360.41
Jul, 2045	600.69	829.06	124531.34
Aug, 2045	596.71	833.04	123698.31
Sep, 2045	592.72	837.03	122861.28
Oct, 2045	588.71	841.04	122020.24
Nov, 2045	584.68	845.07	121175.17
Dec, 2045	580.63	849.12	120326.05
Jan, 2046	576.56	853.19	119472.86
Feb, 2046	572.47	857.28	118615.59
Mar, 2046	568.37	861.38	117754.20
Apr, 2046	564.24	865.51	116888.69
May, 2046	560.09	869.66	116019.03
Jun, 2046	555.92	873.83	115145.21
Jul, 2046	551.74	878.01	114267.19
Aug, 2046	547.53	882.22	113384.97
Sep, 2046	543.30	886.45	112498.53
Oct, 2046	539.06	890.69	111607.83
Nov, 2046	534.79	894.96	110712.87
Dec, 2046	530.50	899.25	109813.62
Jan, 2047	526.19	903.56	108910.06
Feb, 2047	521.86	907.89	108002.17
Mar, 2047	517.51	912.24	107089.93
Apr, 2047	513.14	916.61	106173.32
May, 2047	508.75	921.00	105252.32
Jun, 2047	504.33	925.42	104326.90
Jul, 2047	499.90	929.85	103397.05
Aug, 2047	495.44	934.31	102462.75
Sep, 2047	490.97	938.78	101523.96
Oct, 2047	486.47	943.28	100580.68
Nov, 2047	481.95	947.80	99632.88
Dec, 2047	477.41	952.34	98680.54
Jan, 2048	472.84	956.91	97723.63
Feb, 2048	468.26	961.49	96762.14
Mar, 2048	463.65	966.10	95796.04
Apr, 2048	459.02	970.73	94825.32
May, 2048	454.37	975.38	93849.94
Jun, 2048	449.70	980.05	92869.88
Jul, 2048	445.00	984.75	91885.14
Aug, 2048	440.28	989.47	90895.67
Sep, 2048	435.54	994.21	89901.46
Oct, 2048	430.78	998.97	88902.49
Nov, 2048	425.99	1003.76	87898.73
Dec, 2048	421.18	1008.57	86890.16
Jan, 2049	416.35	1013.40	85876.76
Feb, 2049	411.49	1018.26	84858.50
Mar, 2049	406.61	1023.14	83835.37
Apr, 2049	401.71	1028.04	82807.33
May, 2049	396.79	1032.96	81774.36
Jun, 2049	391.84	1037.91	80736.45
Jul, 2049	386.86	1042.89	79693.56
Aug, 2049	381.86	1047.89	78645.68
Sep, 2049	376.84	1052.91	77592.77
Oct, 2049	371.80	1057.95	76534.82
Nov, 2049	366.73	1063.02	75471.80
Dec, 2049	361.64	1068.11	74403.68
Jan, 2050	356.52	1073.23	73330.45
Feb, 2050	351.38	1078.37	72252.08
Mar, 2050	346.21	1083.54	71168.53
Apr, 2050	341.02	1088.73	70079.80
May, 2050	335.80	1093.95	68985.85
Jun, 2050	330.56	1099.19	67886.66
Jul, 2050	325.29	1104.46	66782.20
Aug, 2050	320.00	1109.75	65672.44
Sep, 2050	314.68	1115.07	64557.37
Oct, 2050	309.34	1120.41	63436.96
Nov, 2050	303.97	1125.78	62311.18
Dec, 2050	298.57	1131.18	61180.01
Jan, 2051	293.15	1136.60	60043.41
Feb, 2051	287.71	1142.04	58901.37
Mar, 2051	282.24	1147.51	57753.85
Apr, 2051	276.74	1153.01	56600.84
May, 2051	271.21	1158.54	55442.30
Jun, 2051	265.66	1164.09	54278.21
Jul, 2051	260.08	1169.67	53108.55
Aug, 2051	254.48	1175.27	51933.28
Sep, 2051	248.85	1180.90	50752.37
Oct, 2051	243.19	1186.56	49565.81
Nov, 2051	237.50	1192.25	48373.56
Dec, 2051	231.79	1197.96	47175.60
Jan, 2052	226.05	1203.70	45971.90
Feb, 2052	220.28	1209.47	44762.44
Mar, 2052	214.49	1215.26	43547.17
Apr, 2052	208.66	1221.09	42326.09
May, 2052	202.81	1226.94	41099.15
Jun, 2052	196.93	1232.82	39866.33
Jul, 2052	191.03	1238.72	38627.61
Aug, 2052	185.09	1244.66	37382.95
Sep, 2052	179.13	1250.62	36132.32
Oct, 2052	173.13	1256.62	34875.71
Nov, 2052	167.11	1262.64	33613.07
Dec, 2052	161.06	1268.69	32344.38
Jan, 2053	154.98	1274.77	31069.62
Feb, 2053	148.88	1280.87	29788.74
Mar, 2053	142.74	1287.01	28501.73
Apr, 2053	136.57	1293.18	27208.55
May, 2053	130.37	1299.38	25909.18
Jun, 2053	124.15	1305.60	24603.57
Jul, 2053	117.89	1311.86	23291.72
Aug, 2053	111.61	1318.14	21973.57
Sep, 2053	105.29	1324.46	20649.11
Oct, 2053	98.94	1330.81	19318.31
Nov, 2053	92.57	1337.18	17981.12
Dec, 2053	86.16	1343.59	16637.53
Jan, 2054	79.72	1350.03	15287.50
Feb, 2054	73.25	1356.50	13931.01
Mar, 2054	66.75	1363.00	12568.01
Apr, 2054	60.22	1369.53	11198.48
May, 2054	53.66	1376.09	9822.39
Jun, 2054	47.07	1382.68	8439.71
Jul, 2054	40.44	1389.31	7050.40
Aug, 2054	33.78	1395.97	5654.43
Sep, 2054	27.09	1402.66	4251.77
Oct, 2054	20.37	1409.38	2842.40
Nov, 2054	13.62	1416.13	1426.27
Dec, 2054	6.83	1422.92	3.35