Mortgage Parameters

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

Mortgage Summary

Property Total:	$297,500
Down Payment	$89,250
Mortgage Amount:	$208,250
Mortgage Payment:	$1,215.29 / month
Estimated Tax:	+ $165.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,380.57 / month
Total Interest Paid:	$229,255.20 over 30 years
Total Tax Paid:	$59,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	997.86	217.43	208032.57
May, 2025	996.82	218.47	207814.11
Jun, 2025	995.78	219.51	207594.59
Jul, 2025	994.72	220.57	207374.03
Aug, 2025	993.67	221.62	207152.40
Sep, 2025	992.61	222.68	206929.72
Oct, 2025	991.54	223.75	206705.97
Nov, 2025	990.47	224.82	206481.14
Dec, 2025	989.39	225.90	206255.24
Jan, 2026	988.31	226.98	206028.26
Feb, 2026	987.22	228.07	205800.19
Mar, 2026	986.13	229.16	205571.02
Apr, 2026	985.03	230.26	205340.76
May, 2026	983.92	231.37	205109.40
Jun, 2026	982.82	232.47	204876.92
Jul, 2026	981.70	233.59	204643.33
Aug, 2026	980.58	234.71	204408.63
Sep, 2026	979.46	235.83	204172.79
Oct, 2026	978.33	236.96	203935.83
Nov, 2026	977.19	238.10	203697.74
Dec, 2026	976.05	239.24	203458.50
Jan, 2027	974.91	240.38	203218.11
Feb, 2027	973.75	241.54	202976.58
Mar, 2027	972.60	242.69	202733.88
Apr, 2027	971.43	243.86	202490.02
May, 2027	970.26	245.03	202245.00
Jun, 2027	969.09	246.20	201998.80
Jul, 2027	967.91	247.38	201751.42
Aug, 2027	966.73	248.56	201502.86
Sep, 2027	965.53	249.76	201253.10
Oct, 2027	964.34	250.95	201002.15
Nov, 2027	963.14	252.15	200749.99
Dec, 2027	961.93	253.36	200496.63
Jan, 2028	960.71	254.58	200242.05
Feb, 2028	959.49	255.80	199986.26
Mar, 2028	958.27	257.02	199729.24
Apr, 2028	957.04	258.25	199470.98
May, 2028	955.80	259.49	199211.49
Jun, 2028	954.56	260.73	198950.75
Jul, 2028	953.31	261.98	198688.77
Aug, 2028	952.05	263.24	198425.53
Sep, 2028	950.79	264.50	198161.03
Oct, 2028	949.52	265.77	197895.26
Nov, 2028	948.25	267.04	197628.22
Dec, 2028	946.97	268.32	197359.90
Jan, 2029	945.68	269.61	197090.29
Feb, 2029	944.39	270.90	196819.39
Mar, 2029	943.09	272.20	196547.19
Apr, 2029	941.79	273.50	196273.69
May, 2029	940.48	274.81	195998.88
Jun, 2029	939.16	276.13	195722.75
Jul, 2029	937.84	277.45	195445.30
Aug, 2029	936.51	278.78	195166.52
Sep, 2029	935.17	280.12	194886.40
Oct, 2029	933.83	281.46	194604.94
Nov, 2029	932.48	282.81	194322.14
Dec, 2029	931.13	284.16	194037.97
Jan, 2030	929.77	285.52	193752.45
Feb, 2030	928.40	286.89	193465.55
Mar, 2030	927.02	288.27	193177.29
Apr, 2030	925.64	289.65	192887.64
May, 2030	924.25	291.04	192596.60
Jun, 2030	922.86	292.43	192304.17
Jul, 2030	921.46	293.83	192010.34
Aug, 2030	920.05	295.24	191715.10
Sep, 2030	918.63	296.66	191418.44
Oct, 2030	917.21	298.08	191120.37
Nov, 2030	915.79	299.50	190820.86
Dec, 2030	914.35	300.94	190519.92
Jan, 2031	912.91	302.38	190217.54
Feb, 2031	911.46	303.83	189913.71
Mar, 2031	910.00	305.29	189608.42
Apr, 2031	908.54	306.75	189301.67
May, 2031	907.07	308.22	188993.45
Jun, 2031	905.59	309.70	188683.75
Jul, 2031	904.11	311.18	188372.57
Aug, 2031	902.62	312.67	188059.90
Sep, 2031	901.12	314.17	187745.73
Oct, 2031	899.61	315.68	187430.06
Nov, 2031	898.10	317.19	187112.87
Dec, 2031	896.58	318.71	186794.16
Jan, 2032	895.06	320.23	186473.93
Feb, 2032	893.52	321.77	186152.16
Mar, 2032	891.98	323.31	185828.85
Apr, 2032	890.43	324.86	185503.99
May, 2032	888.87	326.42	185177.57
Jun, 2032	887.31	327.98	184849.59
Jul, 2032	885.74	329.55	184520.04
Aug, 2032	884.16	331.13	184188.91
Sep, 2032	882.57	332.72	183856.19
Oct, 2032	880.98	334.31	183521.88
Nov, 2032	879.38	335.91	183185.96
Dec, 2032	877.77	337.52	182848.44
Jan, 2033	876.15	339.14	182509.30
Feb, 2033	874.52	340.77	182168.53
Mar, 2033	872.89	342.40	181826.13
Apr, 2033	871.25	344.04	181482.09
May, 2033	869.60	345.69	181136.40
Jun, 2033	867.95	347.34	180789.06
Jul, 2033	866.28	349.01	180440.05
Aug, 2033	864.61	350.68	180089.37
Sep, 2033	862.93	352.36	179737.01
Oct, 2033	861.24	354.05	179382.96
Nov, 2033	859.54	355.75	179027.21
Dec, 2033	857.84	357.45	178669.76
Jan, 2034	856.13	359.16	178310.59
Feb, 2034	854.40	360.89	177949.71
Mar, 2034	852.68	362.61	177587.10
Apr, 2034	850.94	364.35	177222.74
May, 2034	849.19	366.10	176856.65
Jun, 2034	847.44	367.85	176488.79
Jul, 2034	845.68	369.61	176119.18
Aug, 2034	843.90	371.39	175747.79
Sep, 2034	842.12	373.17	175374.63
Oct, 2034	840.34	374.95	174999.68
Nov, 2034	838.54	376.75	174622.93
Dec, 2034	836.73	378.56	174244.37
Jan, 2035	834.92	380.37	173864.00
Feb, 2035	833.10	382.19	173481.81
Mar, 2035	831.27	384.02	173097.79
Apr, 2035	829.43	385.86	172711.92
May, 2035	827.58	387.71	172324.21
Jun, 2035	825.72	389.57	171934.64
Jul, 2035	823.85	391.44	171543.20
Aug, 2035	821.98	393.31	171149.89
Sep, 2035	820.09	395.20	170754.70
Oct, 2035	818.20	397.09	170357.61
Nov, 2035	816.30	398.99	169958.61
Dec, 2035	814.39	400.90	169557.71
Jan, 2036	812.46	402.83	169154.88
Feb, 2036	810.53	404.76	168750.13
Mar, 2036	808.59	406.70	168343.43
Apr, 2036	806.65	408.64	167934.79
May, 2036	804.69	410.60	167524.18
Jun, 2036	802.72	412.57	167111.61
Jul, 2036	800.74	414.55	166697.07
Aug, 2036	798.76	416.53	166280.53
Sep, 2036	796.76	418.53	165862.00
Oct, 2036	794.76	420.53	165441.47
Nov, 2036	792.74	422.55	165018.92
Dec, 2036	790.72	424.57	164594.35
Jan, 2037	788.68	426.61	164167.74
Feb, 2037	786.64	428.65	163739.08
Mar, 2037	784.58	430.71	163308.38
Apr, 2037	782.52	432.77	162875.61
May, 2037	780.45	434.84	162440.76
Jun, 2037	778.36	436.93	162003.83
Jul, 2037	776.27	439.02	161564.81
Aug, 2037	774.16	441.13	161123.69
Sep, 2037	772.05	443.24	160680.45
Oct, 2037	769.93	445.36	160235.08
Nov, 2037	767.79	447.50	159787.59
Dec, 2037	765.65	449.64	159337.95
Jan, 2038	763.49	451.80	158886.15
Feb, 2038	761.33	453.96	158432.19
Mar, 2038	759.15	456.14	157976.05
Apr, 2038	756.97	458.32	157517.73
May, 2038	754.77	460.52	157057.22
Jun, 2038	752.57	462.72	156594.49
Jul, 2038	750.35	464.94	156129.55
Aug, 2038	748.12	467.17	155662.38
Sep, 2038	745.88	469.41	155192.97
Oct, 2038	743.63	471.66	154721.32
Nov, 2038	741.37	473.92	154247.40
Dec, 2038	739.10	476.19	153771.21
Jan, 2039	736.82	478.47	153292.74
Feb, 2039	734.53	480.76	152811.98
Mar, 2039	732.22	483.07	152328.91
Apr, 2039	729.91	485.38	151843.53
May, 2039	727.58	487.71	151355.83
Jun, 2039	725.25	490.04	150865.78
Jul, 2039	722.90	492.39	150373.39
Aug, 2039	720.54	494.75	149878.64
Sep, 2039	718.17	497.12	149381.52
Oct, 2039	715.79	499.50	148882.02
Nov, 2039	713.39	501.90	148380.12
Dec, 2039	710.99	504.30	147875.82
Jan, 2040	708.57	506.72	147369.10
Feb, 2040	706.14	509.15	146859.95
Mar, 2040	703.70	511.59	146348.37
Apr, 2040	701.25	514.04	145834.33
May, 2040	698.79	516.50	145317.83
Jun, 2040	696.31	518.98	144798.85
Jul, 2040	693.83	521.46	144277.39
Aug, 2040	691.33	523.96	143753.43
Sep, 2040	688.82	526.47	143226.96
Oct, 2040	686.30	528.99	142697.96
Nov, 2040	683.76	531.53	142166.44
Dec, 2040	681.21	534.08	141632.36
Jan, 2041	678.66	536.63	141095.72
Feb, 2041	676.08	539.21	140556.52
Mar, 2041	673.50	541.79	140014.73
Apr, 2041	670.90	544.39	139470.34
May, 2041	668.30	546.99	138923.35
Jun, 2041	665.67	549.62	138373.73
Jul, 2041	663.04	552.25	137821.48
Aug, 2041	660.39	554.90	137266.59
Sep, 2041	657.74	557.55	136709.03
Oct, 2041	655.06	560.23	136148.81
Nov, 2041	652.38	562.91	135585.90
Dec, 2041	649.68	565.61	135020.29
Jan, 2042	646.97	568.32	134451.97
Feb, 2042	644.25	571.04	133880.93
Mar, 2042	641.51	573.78	133307.15
Apr, 2042	638.76	576.53	132730.63
May, 2042	636.00	579.29	132151.34
Jun, 2042	633.23	582.06	131569.27
Jul, 2042	630.44	584.85	130984.42
Aug, 2042	627.63	587.66	130396.76
Sep, 2042	624.82	590.47	129806.29
Oct, 2042	621.99	593.30	129212.99
Nov, 2042	619.15	596.14	128616.84
Dec, 2042	616.29	599.00	128017.84
Jan, 2043	613.42	601.87	127415.97
Feb, 2043	610.53	604.76	126811.22
Mar, 2043	607.64	607.65	126203.56
Apr, 2043	604.73	610.56	125593.00
May, 2043	601.80	613.49	124979.51
Jun, 2043	598.86	616.43	124363.08
Jul, 2043	595.91	619.38	123743.70
Aug, 2043	592.94	622.35	123121.34
Sep, 2043	589.96	625.33	122496.01
Oct, 2043	586.96	628.33	121867.68
Nov, 2043	583.95	631.34	121236.34
Dec, 2043	580.92	634.37	120601.97
Jan, 2044	577.88	637.41	119964.57
Feb, 2044	574.83	640.46	119324.11
Mar, 2044	571.76	643.53	118680.58
Apr, 2044	568.68	646.61	118033.97
May, 2044	565.58	649.71	117384.26
Jun, 2044	562.47	652.82	116731.43
Jul, 2044	559.34	655.95	116075.48
Aug, 2044	556.20	659.09	115416.39
Sep, 2044	553.04	662.25	114754.13
Oct, 2044	549.86	665.43	114088.71
Nov, 2044	546.68	668.61	113420.09
Dec, 2044	543.47	671.82	112748.27
Jan, 2045	540.25	675.04	112073.24
Feb, 2045	537.02	678.27	111394.96
Mar, 2045	533.77	681.52	110713.44
Apr, 2045	530.50	684.79	110028.65
May, 2045	527.22	688.07	109340.58
Jun, 2045	523.92	691.37	108649.22
Jul, 2045	520.61	694.68	107954.54
Aug, 2045	517.28	698.01	107256.53
Sep, 2045	513.94	701.35	106555.18
Oct, 2045	510.58	704.71	105850.46
Nov, 2045	507.20	708.09	105142.37
Dec, 2045	503.81	711.48	104430.89
Jan, 2046	500.40	714.89	103716.00
Feb, 2046	496.97	718.32	102997.68
Mar, 2046	493.53	721.76	102275.92
Apr, 2046	490.07	725.22	101550.71
May, 2046	486.60	728.69	100822.01
Jun, 2046	483.11	732.18	100089.83
Jul, 2046	479.60	735.69	99354.13
Aug, 2046	476.07	739.22	98614.92
Sep, 2046	472.53	742.76	97872.16
Oct, 2046	468.97	746.32	97125.84
Nov, 2046	465.39	749.90	96375.94
Dec, 2046	461.80	753.49	95622.45
Jan, 2047	458.19	757.10	94865.35
Feb, 2047	454.56	760.73	94104.63
Mar, 2047	450.92	764.37	93340.26
Apr, 2047	447.26	768.03	92572.22
May, 2047	443.58	771.71	91800.51
Jun, 2047	439.88	775.41	91025.09
Jul, 2047	436.16	779.13	90245.97
Aug, 2047	432.43	782.86	89463.10
Sep, 2047	428.68	786.61	88676.49
Oct, 2047	424.91	790.38	87886.11
Nov, 2047	421.12	794.17	87091.94
Dec, 2047	417.32	797.97	86293.97
Jan, 2048	413.49	801.80	85492.17
Feb, 2048	409.65	805.64	84686.53
Mar, 2048	405.79	809.50	83877.03
Apr, 2048	401.91	813.38	83063.65
May, 2048	398.01	817.28	82246.37
Jun, 2048	394.10	821.19	81425.18
Jul, 2048	390.16	825.13	80600.05
Aug, 2048	386.21	829.08	79770.97
Sep, 2048	382.24	833.05	78937.92
Oct, 2048	378.24	837.05	78100.87
Nov, 2048	374.23	841.06	77259.81
Dec, 2048	370.20	845.09	76414.73
Jan, 2049	366.15	849.14	75565.59
Feb, 2049	362.09	853.20	74712.39
Mar, 2049	358.00	857.29	73855.09
Apr, 2049	353.89	861.40	72993.69
May, 2049	349.76	865.53	72128.16
Jun, 2049	345.61	869.68	71258.49
Jul, 2049	341.45	873.84	70384.64
Aug, 2049	337.26	878.03	69506.61
Sep, 2049	333.05	882.24	68624.38
Oct, 2049	328.83	886.46	67737.91
Nov, 2049	324.58	890.71	66847.20
Dec, 2049	320.31	894.98	65952.22
Jan, 2050	316.02	899.27	65052.95
Feb, 2050	311.71	903.58	64149.37
Mar, 2050	307.38	907.91	63241.46
Apr, 2050	303.03	912.26	62329.21
May, 2050	298.66	916.63	61412.58
Jun, 2050	294.27	921.02	60491.55
Jul, 2050	289.86	925.43	59566.12
Aug, 2050	285.42	929.87	58636.25
Sep, 2050	280.97	934.32	57701.93
Oct, 2050	276.49	938.80	56763.12
Nov, 2050	271.99	943.30	55819.82
Dec, 2050	267.47	947.82	54872.00
Jan, 2051	262.93	952.36	53919.64
Feb, 2051	258.36	956.93	52962.72
Mar, 2051	253.78	961.51	52001.21
Apr, 2051	249.17	966.12	51035.09
May, 2051	244.54	970.75	50064.34
Jun, 2051	239.89	975.40	49088.95
Jul, 2051	235.22	980.07	48108.87
Aug, 2051	230.52	984.77	47124.10
Sep, 2051	225.80	989.49	46134.62
Oct, 2051	221.06	994.23	45140.39
Nov, 2051	216.30	998.99	44141.40
Dec, 2051	211.51	1003.78	43137.62
Jan, 2052	206.70	1008.59	42129.03
Feb, 2052	201.87	1013.42	41115.61
Mar, 2052	197.01	1018.28	40097.33
Apr, 2052	192.13	1023.16	39074.17
May, 2052	187.23	1028.06	38046.11
Jun, 2052	182.30	1032.99	37013.13
Jul, 2052	177.35	1037.94	35975.19
Aug, 2052	172.38	1042.91	34932.28
Sep, 2052	167.38	1047.91	33884.38
Oct, 2052	162.36	1052.93	32831.45
Nov, 2052	157.32	1057.97	31773.48
Dec, 2052	152.25	1063.04	30710.43
Jan, 2053	147.15	1068.14	29642.30
Feb, 2053	142.04	1073.25	28569.04
Mar, 2053	136.89	1078.40	27490.65
Apr, 2053	131.73	1083.56	26407.08
May, 2053	126.53	1088.76	25318.33
Jun, 2053	121.32	1093.97	24224.36
Jul, 2053	116.08	1099.21	23125.14
Aug, 2053	110.81	1104.48	22020.66
Sep, 2053	105.52	1109.77	20910.88
Oct, 2053	100.20	1115.09	19795.79
Nov, 2053	94.85	1120.44	18675.36
Dec, 2053	89.49	1125.80	17549.55
Jan, 2054	84.09	1131.20	16418.35
Feb, 2054	78.67	1136.62	15281.74
Mar, 2054	73.22	1142.07	14139.67
Apr, 2054	67.75	1147.54	12992.13
May, 2054	62.25	1153.04	11839.10
Jun, 2054	56.73	1158.56	10680.54
Jul, 2054	51.18	1164.11	9516.42
Aug, 2054	45.60	1169.69	8346.73
Sep, 2054	39.99	1175.30	7171.44
Oct, 2054	34.36	1180.93	5990.51
Nov, 2054	28.70	1186.59	4803.93
Dec, 2054	23.02	1192.27	3611.65
Jan, 2055	17.31	1197.98	2413.67
Feb, 2055	11.57	1203.72	1209.95
Mar, 2055	5.80	1209.49	0.45