Mortgage Parameters

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

Mortgage Summary

Property Total:	$365,000
Down Payment	$109,500
Mortgage Amount:	$255,500
Mortgage Payment:	$1,491.03 / month
Estimated Tax:	+ $202.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,693.81 / month
Total Interest Paid:	$281,271.60 over 30 years
Total Tax Paid:	$73,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	1224.27	266.76	255233.24
May, 2025	1222.99	268.04	254965.20
Jun, 2025	1221.71	269.32	254695.88
Jul, 2025	1220.42	270.61	254425.27
Aug, 2025	1219.12	271.91	254153.36
Sep, 2025	1217.82	273.21	253880.15
Oct, 2025	1216.51	274.52	253605.63
Nov, 2025	1215.19	275.84	253329.79
Dec, 2025	1213.87	277.16	253052.63
Jan, 2026	1212.54	278.49	252774.15
Feb, 2026	1211.21	279.82	252494.33
Mar, 2026	1209.87	281.16	252213.17
Apr, 2026	1208.52	282.51	251930.66
May, 2026	1207.17	283.86	251646.79
Jun, 2026	1205.81	285.22	251361.57
Jul, 2026	1204.44	286.59	251074.98
Aug, 2026	1203.07	287.96	250787.02
Sep, 2026	1201.69	289.34	250497.68
Oct, 2026	1200.30	290.73	250206.95
Nov, 2026	1198.91	292.12	249914.83
Dec, 2026	1197.51	293.52	249621.31
Jan, 2027	1196.10	294.93	249326.38
Feb, 2027	1194.69	296.34	249030.04
Mar, 2027	1193.27	297.76	248732.28
Apr, 2027	1191.84	299.19	248433.09
May, 2027	1190.41	300.62	248132.47
Jun, 2027	1188.97	302.06	247830.41
Jul, 2027	1187.52	303.51	247526.90
Aug, 2027	1186.07	304.96	247221.93
Sep, 2027	1184.61	306.42	246915.51
Oct, 2027	1183.14	307.89	246607.61
Nov, 2027	1181.66	309.37	246298.25
Dec, 2027	1180.18	310.85	245987.39
Jan, 2028	1178.69	312.34	245675.05
Feb, 2028	1177.19	313.84	245361.22
Mar, 2028	1175.69	315.34	245045.88
Apr, 2028	1174.18	316.85	244729.02
May, 2028	1172.66	318.37	244410.65
Jun, 2028	1171.13	319.90	244090.76
Jul, 2028	1169.60	321.43	243769.33
Aug, 2028	1168.06	322.97	243446.36
Sep, 2028	1166.51	324.52	243121.85
Oct, 2028	1164.96	326.07	242795.77
Nov, 2028	1163.40	327.63	242468.14
Dec, 2028	1161.83	329.20	242138.94
Jan, 2029	1160.25	330.78	241808.16
Feb, 2029	1158.66	332.37	241475.79
Mar, 2029	1157.07	333.96	241141.83
Apr, 2029	1155.47	335.56	240806.27
May, 2029	1153.86	337.17	240469.11
Jun, 2029	1152.25	338.78	240130.32
Jul, 2029	1150.62	340.41	239789.92
Aug, 2029	1148.99	342.04	239447.88
Sep, 2029	1147.35	343.68	239104.21
Oct, 2029	1145.71	345.32	238758.88
Nov, 2029	1144.05	346.98	238411.91
Dec, 2029	1142.39	348.64	238063.27
Jan, 2030	1140.72	350.31	237712.96
Feb, 2030	1139.04	351.99	237360.97
Mar, 2030	1137.35	353.68	237007.29
Apr, 2030	1135.66	355.37	236651.92
May, 2030	1133.96	357.07	236294.85
Jun, 2030	1132.25	358.78	235936.07
Jul, 2030	1130.53	360.50	235575.56
Aug, 2030	1128.80	362.23	235213.33
Sep, 2030	1127.06	363.97	234849.37
Oct, 2030	1125.32	365.71	234483.66
Nov, 2030	1123.57	367.46	234116.19
Dec, 2030	1121.81	369.22	233746.97
Jan, 2031	1120.04	370.99	233375.98
Feb, 2031	1118.26	372.77	233003.21
Mar, 2031	1116.47	374.56	232628.65
Apr, 2031	1114.68	376.35	232252.30
May, 2031	1112.88	378.15	231874.15
Jun, 2031	1111.06	379.97	231494.18
Jul, 2031	1109.24	381.79	231112.39
Aug, 2031	1107.41	383.62	230728.78
Sep, 2031	1105.58	385.45	230343.32
Oct, 2031	1103.73	387.30	229956.02
Nov, 2031	1101.87	389.16	229566.86
Dec, 2031	1100.01	391.02	229175.84
Jan, 2032	1098.13	392.90	228782.95
Feb, 2032	1096.25	394.78	228388.17
Mar, 2032	1094.36	396.67	227991.50
Apr, 2032	1092.46	398.57	227592.93
May, 2032	1090.55	400.48	227192.45
Jun, 2032	1088.63	402.40	226790.05
Jul, 2032	1086.70	404.33	226385.72
Aug, 2032	1084.76	406.27	225979.45
Sep, 2032	1082.82	408.21	225571.24
Oct, 2032	1080.86	410.17	225161.07
Nov, 2032	1078.90	412.13	224748.94
Dec, 2032	1076.92	414.11	224334.83
Jan, 2033	1074.94	416.09	223918.74
Feb, 2033	1072.94	418.09	223500.65
Mar, 2033	1070.94	420.09	223080.57
Apr, 2033	1068.93	422.10	222658.46
May, 2033	1066.91	424.12	222234.34
Jun, 2033	1064.87	426.16	221808.18
Jul, 2033	1062.83	428.20	221379.98
Aug, 2033	1060.78	430.25	220949.73
Sep, 2033	1058.72	432.31	220517.42
Oct, 2033	1056.65	434.38	220083.03
Nov, 2033	1054.56	436.47	219646.57
Dec, 2033	1052.47	438.56	219208.01
Jan, 2034	1050.37	440.66	218767.35
Feb, 2034	1048.26	442.77	218324.58
Mar, 2034	1046.14	444.89	217879.69
Apr, 2034	1044.01	447.02	217432.67
May, 2034	1041.86	449.17	216983.50
Jun, 2034	1039.71	451.32	216532.19
Jul, 2034	1037.55	453.48	216078.71
Aug, 2034	1035.38	455.65	215623.05
Sep, 2034	1033.19	457.84	215165.22
Oct, 2034	1031.00	460.03	214705.19
Nov, 2034	1028.80	462.23	214242.95
Dec, 2034	1026.58	464.45	213778.50
Jan, 2035	1024.36	466.67	213311.83
Feb, 2035	1022.12	468.91	212842.92
Mar, 2035	1019.87	471.16	212371.76
Apr, 2035	1017.61	473.42	211898.35
May, 2035	1015.35	475.68	211422.66
Jun, 2035	1013.07	477.96	210944.70
Jul, 2035	1010.78	480.25	210464.45
Aug, 2035	1008.48	482.55	209981.89
Sep, 2035	1006.16	484.87	209497.02
Oct, 2035	1003.84	487.19	209009.83
Nov, 2035	1001.51	489.52	208520.31
Dec, 2035	999.16	491.87	208028.44
Jan, 2036	996.80	494.23	207534.21
Feb, 2036	994.43	496.60	207037.62
Mar, 2036	992.06	498.97	206538.64
Apr, 2036	989.66	501.37	206037.28
May, 2036	987.26	503.77	205533.51
Jun, 2036	984.85	506.18	205027.33
Jul, 2036	982.42	508.61	204518.72
Aug, 2036	979.99	511.04	204007.68
Sep, 2036	977.54	513.49	203494.18
Oct, 2036	975.08	515.95	202978.23
Nov, 2036	972.60	518.43	202459.80
Dec, 2036	970.12	520.91	201938.89
Jan, 2037	967.62	523.41	201415.49
Feb, 2037	965.12	525.91	200889.57
Mar, 2037	962.60	528.43	200361.14
Apr, 2037	960.06	530.97	199830.17
May, 2037	957.52	533.51	199296.66
Jun, 2037	954.96	536.07	198760.59
Jul, 2037	952.39	538.64	198221.96
Aug, 2037	949.81	541.22	197680.74
Sep, 2037	947.22	543.81	197136.93
Oct, 2037	944.61	546.42	196590.52
Nov, 2037	942.00	549.03	196041.48
Dec, 2037	939.37	551.66	195489.82
Jan, 2038	936.72	554.31	194935.51
Feb, 2038	934.07	556.96	194378.55
Mar, 2038	931.40	559.63	193818.91
Apr, 2038	928.72	562.31	193256.60
May, 2038	926.02	565.01	192691.59
Jun, 2038	923.31	567.72	192123.88
Jul, 2038	920.59	570.44	191553.44
Aug, 2038	917.86	573.17	190980.27
Sep, 2038	915.11	575.92	190404.35
Oct, 2038	912.35	578.68	189825.68
Nov, 2038	909.58	581.45	189244.23
Dec, 2038	906.80	584.23	188659.99
Jan, 2039	904.00	587.03	188072.96
Feb, 2039	901.18	589.85	187483.11
Mar, 2039	898.36	592.67	186890.44
Apr, 2039	895.52	595.51	186294.93
May, 2039	892.66	598.37	185696.56
Jun, 2039	889.80	601.23	185095.32
Jul, 2039	886.92	604.11	184491.21
Aug, 2039	884.02	607.01	183884.20
Sep, 2039	881.11	609.92	183274.28
Oct, 2039	878.19	612.84	182661.44
Nov, 2039	875.25	615.78	182045.66
Dec, 2039	872.30	618.73	181426.94
Jan, 2040	869.34	621.69	180805.24
Feb, 2040	866.36	624.67	180180.57
Mar, 2040	863.37	627.66	179552.91
Apr, 2040	860.36	630.67	178922.23
May, 2040	857.34	633.69	178288.54
Jun, 2040	854.30	636.73	177651.81
Jul, 2040	851.25	639.78	177012.03
Aug, 2040	848.18	642.85	176369.18
Sep, 2040	845.10	645.93	175723.25
Oct, 2040	842.01	649.02	175074.23
Nov, 2040	838.90	652.13	174422.10
Dec, 2040	835.77	655.26	173766.84
Jan, 2041	832.63	658.40	173108.44
Feb, 2041	829.48	661.55	172446.89
Mar, 2041	826.31	664.72	171782.17
Apr, 2041	823.12	667.91	171114.26
May, 2041	819.92	671.11	170443.15
Jun, 2041	816.71	674.32	169768.83
Jul, 2041	813.48	677.55	169091.28
Aug, 2041	810.23	680.80	168410.48
Sep, 2041	806.97	684.06	167726.41
Oct, 2041	803.69	687.34	167039.07
Nov, 2041	800.40	690.63	166348.44
Dec, 2041	797.09	693.94	165654.49
Jan, 2042	793.76	697.27	164957.22
Feb, 2042	790.42	700.61	164256.61
Mar, 2042	787.06	703.97	163552.65
Apr, 2042	783.69	707.34	162845.31
May, 2042	780.30	710.73	162134.58
Jun, 2042	776.89	714.14	161420.44
Jul, 2042	773.47	717.56	160702.89
Aug, 2042	770.03	721.00	159981.89
Sep, 2042	766.58	724.45	159257.44
Oct, 2042	763.11	727.92	158529.52
Nov, 2042	759.62	731.41	157798.11
Dec, 2042	756.12	734.91	157063.20
Jan, 2043	752.59	738.44	156324.76
Feb, 2043	749.06	741.97	155582.79
Mar, 2043	745.50	745.53	154837.26
Apr, 2043	741.93	749.10	154088.16
May, 2043	738.34	752.69	153335.46
Jun, 2043	734.73	756.30	152579.17
Jul, 2043	731.11	759.92	151819.25
Aug, 2043	727.47	763.56	151055.68
Sep, 2043	723.81	767.22	150288.46
Oct, 2043	720.13	770.90	149517.56
Nov, 2043	716.44	774.59	148742.97
Dec, 2043	712.73	778.30	147964.67
Jan, 2044	709.00	782.03	147182.64
Feb, 2044	705.25	785.78	146396.86
Mar, 2044	701.48	789.55	145607.31
Apr, 2044	697.70	793.33	144813.98
May, 2044	693.90	797.13	144016.85
Jun, 2044	690.08	800.95	143215.90
Jul, 2044	686.24	804.79	142411.12
Aug, 2044	682.39	808.64	141602.47
Sep, 2044	678.51	812.52	140789.95
Oct, 2044	674.62	816.41	139973.54
Nov, 2044	670.71	820.32	139153.22
Dec, 2044	666.78	824.25	138328.97
Jan, 2045	662.83	828.20	137500.76
Feb, 2045	658.86	832.17	136668.59
Mar, 2045	654.87	836.16	135832.43
Apr, 2045	650.86	840.17	134992.26
May, 2045	646.84	844.19	134148.07
Jun, 2045	642.79	848.24	133299.83
Jul, 2045	638.73	852.30	132447.53
Aug, 2045	634.64	856.39	131591.15
Sep, 2045	630.54	860.49	130730.66
Oct, 2045	626.42	864.61	129866.05
Nov, 2045	622.27	868.76	128997.29
Dec, 2045	618.11	872.92	128124.37
Jan, 2046	613.93	877.10	127247.27
Feb, 2046	609.73	881.30	126365.97
Mar, 2046	605.50	885.53	125480.44
Apr, 2046	601.26	889.77	124590.67
May, 2046	597.00	894.03	123696.64
Jun, 2046	592.71	898.32	122798.32
Jul, 2046	588.41	902.62	121895.70
Aug, 2046	584.08	906.95	120988.76
Sep, 2046	579.74	911.29	120077.46
Oct, 2046	575.37	915.66	119161.80
Nov, 2046	570.98	920.05	118241.76
Dec, 2046	566.58	924.45	117317.30
Jan, 2047	562.15	928.88	116388.42
Feb, 2047	557.69	933.34	115455.08
Mar, 2047	553.22	937.81	114517.27
Apr, 2047	548.73	942.30	113574.97
May, 2047	544.21	946.82	112628.16
Jun, 2047	539.68	951.35	111676.80
Jul, 2047	535.12	955.91	110720.89
Aug, 2047	530.54	960.49	109760.40
Sep, 2047	525.94	965.09	108795.30
Oct, 2047	521.31	969.72	107825.59
Nov, 2047	516.66	974.37	106851.22
Dec, 2047	512.00	979.03	105872.18
Jan, 2048	507.30	983.73	104888.46
Feb, 2048	502.59	988.44	103900.02
Mar, 2048	497.85	993.18	102906.84
Apr, 2048	493.10	997.93	101908.91
May, 2048	488.31	1002.72	100906.19
Jun, 2048	483.51	1007.52	99898.67
Jul, 2048	478.68	1012.35	98886.32
Aug, 2048	473.83	1017.20	97869.12
Sep, 2048	468.96	1022.07	96847.05
Oct, 2048	464.06	1026.97	95820.08
Nov, 2048	459.14	1031.89	94788.19
Dec, 2048	454.19	1036.84	93751.35
Jan, 2049	449.23	1041.80	92709.54
Feb, 2049	444.23	1046.80	91662.75
Mar, 2049	439.22	1051.81	90610.94
Apr, 2049	434.18	1056.85	89554.08
May, 2049	429.11	1061.92	88492.17
Jun, 2049	424.02	1067.01	87425.16
Jul, 2049	418.91	1072.12	86353.04
Aug, 2049	413.77	1077.26	85275.79
Sep, 2049	408.61	1082.42	84193.37
Oct, 2049	403.43	1087.60	83105.77
Nov, 2049	398.22	1092.81	82012.95
Dec, 2049	392.98	1098.05	80914.90
Jan, 2050	387.72	1103.31	79811.59
Feb, 2050	382.43	1108.60	78702.99
Mar, 2050	377.12	1113.91	77589.08
Apr, 2050	371.78	1119.25	76469.83
May, 2050	366.42	1124.61	75345.22
Jun, 2050	361.03	1130.00	74215.22
Jul, 2050	355.61	1135.42	73079.80
Aug, 2050	350.17	1140.86	71938.94
Sep, 2050	344.71	1146.32	70792.62
Oct, 2050	339.21	1151.82	69640.81
Nov, 2050	333.70	1157.33	68483.47
Dec, 2050	328.15	1162.88	67320.59
Jan, 2051	322.58	1168.45	66152.14
Feb, 2051	316.98	1174.05	64978.09
Mar, 2051	311.35	1179.68	63798.41
Apr, 2051	305.70	1185.33	62613.08
May, 2051	300.02	1191.01	61422.07
Jun, 2051	294.31	1196.72	60225.36
Jul, 2051	288.58	1202.45	59022.91
Aug, 2051	282.82	1208.21	57814.70
Sep, 2051	277.03	1214.00	56600.69
Oct, 2051	271.21	1219.82	55380.88
Nov, 2051	265.37	1225.66	54155.21
Dec, 2051	259.49	1231.54	52923.68
Jan, 2052	253.59	1237.44	51686.24
Feb, 2052	247.66	1243.37	50442.87
Mar, 2052	241.71	1249.32	49193.55
Apr, 2052	235.72	1255.31	47938.24
May, 2052	229.70	1261.33	46676.91
Jun, 2052	223.66	1267.37	45409.54
Jul, 2052	217.59	1273.44	44136.10
Aug, 2052	211.49	1279.54	42856.55
Sep, 2052	205.35	1285.68	41570.88
Oct, 2052	199.19	1291.84	40279.04
Nov, 2052	193.00	1298.03	38981.02
Dec, 2052	186.78	1304.25	37676.77
Jan, 2053	180.53	1310.50	36366.27
Feb, 2053	174.26	1316.77	35049.50
Mar, 2053	167.95	1323.08	33726.42
Apr, 2053	161.61	1329.42	32396.99
May, 2053	155.24	1335.79	31061.20
Jun, 2053	148.83	1342.20	29719.00
Jul, 2053	142.40	1348.63	28370.38
Aug, 2053	135.94	1355.09	27015.29
Sep, 2053	129.45	1361.58	25653.70
Oct, 2053	122.92	1368.11	24285.60
Nov, 2053	116.37	1374.66	22910.94
Dec, 2053	109.78	1381.25	21529.69
Jan, 2054	103.16	1387.87	20141.82
Feb, 2054	96.51	1394.52	18747.30
Mar, 2054	89.83	1401.20	17346.11
Apr, 2054	83.12	1407.91	15938.19
May, 2054	76.37	1414.66	14523.53
Jun, 2054	69.59	1421.44	13102.09
Jul, 2054	62.78	1428.25	11673.85
Aug, 2054	55.94	1435.09	10238.75
Sep, 2054	49.06	1441.97	8796.78
Oct, 2054	42.15	1448.88	7347.90
Nov, 2054	35.21	1455.82	5892.08
Dec, 2054	28.23	1462.80	4429.29
Jan, 2055	21.22	1469.81	2959.48
Feb, 2055	14.18	1476.85	1482.63
Mar, 2055	7.10	1483.93	0