Mortgage Parameters

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

Mortgage Summary

Property Total:	$342,500
Down Payment	$102,750
Mortgage Amount:	$239,750
Mortgage Payment:	$1,399.12 / month
Estimated Tax:	+ $190.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,589.40 / month
Total Interest Paid:	$263,934.00 over 30 years
Total Tax Paid:	$68,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Mar, 2025	1148.80	250.32	239499.68
Apr, 2025	1147.60	251.52	239248.16
May, 2025	1146.40	252.72	238995.44
Jun, 2025	1145.19	253.93	238741.51
Jul, 2025	1143.97	255.15	238486.36
Aug, 2025	1142.75	256.37	238229.99
Sep, 2025	1141.52	257.60	237972.38
Oct, 2025	1140.28	258.84	237713.55
Nov, 2025	1139.04	260.08	237453.47
Dec, 2025	1137.80	261.32	237192.15
Jan, 2026	1136.55	262.57	236929.58
Feb, 2026	1135.29	263.83	236665.74
Mar, 2026	1134.02	265.10	236400.65
Apr, 2026	1132.75	266.37	236134.28
May, 2026	1131.48	267.64	235866.64
Jun, 2026	1130.19	268.93	235597.71
Jul, 2026	1128.91	270.21	235327.50
Aug, 2026	1127.61	271.51	235055.99
Sep, 2026	1126.31	272.81	234783.18
Oct, 2026	1125.00	274.12	234509.06
Nov, 2026	1123.69	275.43	234233.63
Dec, 2026	1122.37	276.75	233956.88
Jan, 2027	1121.04	278.08	233678.80
Feb, 2027	1119.71	279.41	233399.39
Mar, 2027	1118.37	280.75	233118.65
Apr, 2027	1117.03	282.09	232836.55
May, 2027	1115.68	283.44	232553.11
Jun, 2027	1114.32	284.80	232268.30
Jul, 2027	1112.95	286.17	231982.14
Aug, 2027	1111.58	287.54	231694.60
Sep, 2027	1110.20	288.92	231405.68
Oct, 2027	1108.82	290.30	231115.38
Nov, 2027	1107.43	291.69	230823.69
Dec, 2027	1106.03	293.09	230530.60
Jan, 2028	1104.63	294.49	230236.10
Feb, 2028	1103.21	295.91	229940.20
Mar, 2028	1101.80	297.32	229642.88
Apr, 2028	1100.37	298.75	229344.13
May, 2028	1098.94	300.18	229043.95
Jun, 2028	1097.50	301.62	228742.33
Jul, 2028	1096.06	303.06	228439.27
Aug, 2028	1094.60	304.52	228134.75
Sep, 2028	1093.15	305.97	227828.78
Oct, 2028	1091.68	307.44	227521.34
Nov, 2028	1090.21	308.91	227212.42
Dec, 2028	1088.73	310.39	226902.03
Jan, 2029	1087.24	311.88	226590.15
Feb, 2029	1085.74	313.38	226276.77
Mar, 2029	1084.24	314.88	225961.90
Apr, 2029	1082.73	316.39	225645.51
May, 2029	1081.22	317.90	225327.61
Jun, 2029	1079.69	319.43	225008.18
Jul, 2029	1078.16	320.96	224687.23
Aug, 2029	1076.63	322.49	224364.73
Sep, 2029	1075.08	324.04	224040.69
Oct, 2029	1073.53	325.59	223715.10
Nov, 2029	1071.97	327.15	223387.95
Dec, 2029	1070.40	328.72	223059.23
Jan, 2030	1068.83	330.29	222728.94
Feb, 2030	1067.24	331.88	222397.06
Mar, 2030	1065.65	333.47	222063.59
Apr, 2030	1064.05	335.07	221728.53
May, 2030	1062.45	336.67	221391.86
Jun, 2030	1060.84	338.28	221053.57
Jul, 2030	1059.22	339.90	220713.67
Aug, 2030	1057.59	341.53	220372.13
Sep, 2030	1055.95	343.17	220028.96
Oct, 2030	1054.31	344.81	219684.15
Nov, 2030	1052.65	346.47	219337.68
Dec, 2030	1050.99	348.13	218989.56
Jan, 2031	1049.32	349.80	218639.76
Feb, 2031	1047.65	351.47	218288.29
Mar, 2031	1045.96	353.16	217935.13
Apr, 2031	1044.27	354.85	217580.29
May, 2031	1042.57	356.55	217223.74
Jun, 2031	1040.86	358.26	216865.48
Jul, 2031	1039.15	359.97	216505.51
Aug, 2031	1037.42	361.70	216143.81
Sep, 2031	1035.69	363.43	215780.38
Oct, 2031	1033.95	365.17	215415.21
Nov, 2031	1032.20	366.92	215048.29
Dec, 2031	1030.44	368.68	214679.61
Jan, 2032	1028.67	370.45	214309.16
Feb, 2032	1026.90	372.22	213936.94
Mar, 2032	1025.11	374.01	213562.93
Apr, 2032	1023.32	375.80	213187.13
May, 2032	1021.52	377.60	212809.54
Jun, 2032	1019.71	379.41	212430.13
Jul, 2032	1017.89	381.23	212048.90
Aug, 2032	1016.07	383.05	211665.85
Sep, 2032	1014.23	384.89	211280.96
Oct, 2032	1012.39	386.73	210894.23
Nov, 2032	1010.53	388.59	210505.65
Dec, 2032	1008.67	390.45	210115.20
Jan, 2033	1006.80	392.32	209722.88
Feb, 2033	1004.92	394.20	209328.68
Mar, 2033	1003.03	396.09	208932.60
Apr, 2033	1001.14	397.98	208534.61
May, 2033	999.23	399.89	208134.72
Jun, 2033	997.31	401.81	207732.91
Jul, 2033	995.39	403.73	207329.18
Aug, 2033	993.45	405.67	206923.51
Sep, 2033	991.51	407.61	206515.90
Oct, 2033	989.56	409.56	206106.33
Nov, 2033	987.59	411.53	205694.81
Dec, 2033	985.62	413.50	205281.31
Jan, 2034	983.64	415.48	204865.83
Feb, 2034	981.65	417.47	204448.36
Mar, 2034	979.65	419.47	204028.89
Apr, 2034	977.64	421.48	203607.40
May, 2034	975.62	423.50	203183.90
Jun, 2034	973.59	425.53	202758.37
Jul, 2034	971.55	427.57	202330.80
Aug, 2034	969.50	429.62	201901.18
Sep, 2034	967.44	431.68	201469.51
Oct, 2034	965.37	433.75	201035.76
Nov, 2034	963.30	435.82	200599.94
Dec, 2034	961.21	437.91	200162.03
Jan, 2035	959.11	440.01	199722.02
Feb, 2035	957.00	442.12	199279.90
Mar, 2035	954.88	444.24	198835.66
Apr, 2035	952.75	446.37	198389.29
May, 2035	950.62	448.50	197940.79
Jun, 2035	948.47	450.65	197490.14
Jul, 2035	946.31	452.81	197037.32
Aug, 2035	944.14	454.98	196582.34
Sep, 2035	941.96	457.16	196125.18
Oct, 2035	939.77	459.35	195665.82
Nov, 2035	937.57	461.55	195204.27
Dec, 2035	935.35	463.77	194740.50
Jan, 2036	933.13	465.99	194274.51
Feb, 2036	930.90	468.22	193806.29
Mar, 2036	928.66	470.46	193335.83
Apr, 2036	926.40	472.72	192863.11
May, 2036	924.14	474.98	192388.13
Jun, 2036	921.86	477.26	191910.86
Jul, 2036	919.57	479.55	191431.32
Aug, 2036	917.28	481.84	190949.47
Sep, 2036	914.97	484.15	190465.32
Oct, 2036	912.65	486.47	189978.85
Nov, 2036	910.32	488.80	189490.04
Dec, 2036	907.97	491.15	188998.89
Jan, 2037	905.62	493.50	188505.39
Feb, 2037	903.26	495.86	188009.53
Mar, 2037	900.88	498.24	187511.29
Apr, 2037	898.49	500.63	187010.66
May, 2037	896.09	503.03	186507.63
Jun, 2037	893.68	505.44	186002.19
Jul, 2037	891.26	507.86	185494.33
Aug, 2037	888.83	510.29	184984.04
Sep, 2037	886.38	512.74	184471.30
Oct, 2037	883.92	515.20	183956.11
Nov, 2037	881.46	517.66	183438.45
Dec, 2037	878.98	520.14	182918.30
Jan, 2038	876.48	522.64	182395.66
Feb, 2038	873.98	525.14	181870.52
Mar, 2038	871.46	527.66	181342.87
Apr, 2038	868.93	530.19	180812.68
May, 2038	866.39	532.73	180279.96
Jun, 2038	863.84	535.28	179744.68
Jul, 2038	861.28	537.84	179206.83
Aug, 2038	858.70	540.42	178666.41
Sep, 2038	856.11	543.01	178123.40
Oct, 2038	853.51	545.61	177577.79
Nov, 2038	850.89	548.23	177029.56
Dec, 2038	848.27	550.85	176478.71
Jan, 2039	845.63	553.49	175925.22
Feb, 2039	842.98	556.14	175369.07
Mar, 2039	840.31	558.81	174810.26
Apr, 2039	837.63	561.49	174248.78
May, 2039	834.94	564.18	173684.60
Jun, 2039	832.24	566.88	173117.72
Jul, 2039	829.52	569.60	172548.12
Aug, 2039	826.79	572.33	171975.79
Sep, 2039	824.05	575.07	171400.72
Oct, 2039	821.30	577.82	170822.90
Nov, 2039	818.53	580.59	170242.30
Dec, 2039	815.74	583.38	169658.93
Jan, 2040	812.95	586.17	169072.76
Feb, 2040	810.14	588.98	168483.78
Mar, 2040	807.32	591.80	167891.98
Apr, 2040	804.48	594.64	167297.34
May, 2040	801.63	597.49	166699.85
Jun, 2040	798.77	600.35	166099.50
Jul, 2040	795.89	603.23	165496.27
Aug, 2040	793.00	606.12	164890.16
Sep, 2040	790.10	609.02	164281.14
Oct, 2040	787.18	611.94	163669.20
Nov, 2040	784.25	614.87	163054.33
Dec, 2040	781.30	617.82	162436.51
Jan, 2041	778.34	620.78	161815.73
Feb, 2041	775.37	623.75	161191.98
Mar, 2041	772.38	626.74	160565.23
Apr, 2041	769.38	629.74	159935.49
May, 2041	766.36	632.76	159302.73
Jun, 2041	763.33	635.79	158666.93
Jul, 2041	760.28	638.84	158028.09
Aug, 2041	757.22	641.90	157386.19
Sep, 2041	754.14	644.98	156741.21
Oct, 2041	751.05	648.07	156093.14
Nov, 2041	747.95	651.17	155441.97
Dec, 2041	744.83	654.29	154787.68
Jan, 2042	741.69	657.43	154130.25
Feb, 2042	738.54	660.58	153469.67
Mar, 2042	735.38	663.74	152805.92
Apr, 2042	732.20	666.92	152139.00
May, 2042	729.00	670.12	151468.88
Jun, 2042	725.79	673.33	150795.55
Jul, 2042	722.56	676.56	150118.99
Aug, 2042	719.32	679.80	149439.19
Sep, 2042	716.06	683.06	148756.13
Oct, 2042	712.79	686.33	148069.80
Nov, 2042	709.50	689.62	147380.18
Dec, 2042	706.20	692.92	146687.26
Jan, 2043	702.88	696.24	145991.01
Feb, 2043	699.54	699.58	145291.43
Mar, 2043	696.19	702.93	144588.50
Apr, 2043	692.82	706.30	143882.20
May, 2043	689.44	709.68	143172.52
Jun, 2043	686.03	713.09	142459.43
Jul, 2043	682.62	716.50	141742.93
Aug, 2043	679.18	719.94	141023.00
Sep, 2043	675.74	723.38	140299.61
Oct, 2043	672.27	726.85	139572.76
Nov, 2043	668.79	730.33	138842.43
Dec, 2043	665.29	733.83	138108.59
Jan, 2044	661.77	737.35	137371.24
Feb, 2044	658.24	740.88	136630.36
Mar, 2044	654.69	744.43	135885.93
Apr, 2044	651.12	748.00	135137.93
May, 2044	647.54	751.58	134386.34
Jun, 2044	643.93	755.19	133631.16
Jul, 2044	640.32	758.80	132872.35
Aug, 2044	636.68	762.44	132109.91
Sep, 2044	633.03	766.09	131343.82
Oct, 2044	629.36	769.76	130574.06
Nov, 2044	625.67	773.45	129800.60
Dec, 2044	621.96	777.16	129023.45
Jan, 2045	618.24	780.88	128242.56
Feb, 2045	614.50	784.62	127457.94
Mar, 2045	610.74	788.38	126669.55
Apr, 2045	606.96	792.16	125877.39
May, 2045	603.16	795.96	125081.44
Jun, 2045	599.35	799.77	124281.66
Jul, 2045	595.52	803.60	123478.06
Aug, 2045	591.67	807.45	122670.61
Sep, 2045	587.80	811.32	121859.28
Oct, 2045	583.91	815.21	121044.07
Nov, 2045	580.00	819.12	120224.95
Dec, 2045	576.08	823.04	119401.91
Jan, 2046	572.13	826.99	118574.93
Feb, 2046	568.17	830.95	117743.98
Mar, 2046	564.19	834.93	116909.05
Apr, 2046	560.19	838.93	116070.12
May, 2046	556.17	842.95	115227.17
Jun, 2046	552.13	846.99	114380.18
Jul, 2046	548.07	851.05	113529.13
Aug, 2046	543.99	855.13	112674.00
Sep, 2046	539.90	859.22	111814.78
Oct, 2046	535.78	863.34	110951.44
Nov, 2046	531.64	867.48	110083.96
Dec, 2046	527.49	871.63	109212.33
Jan, 2047	523.31	875.81	108336.51
Feb, 2047	519.11	880.01	107456.51
Mar, 2047	514.90	884.22	106572.28
Apr, 2047	510.66	888.46	105683.82
May, 2047	506.40	892.72	104791.10
Jun, 2047	502.12	897.00	103894.11
Jul, 2047	497.83	901.29	102992.81
Aug, 2047	493.51	905.61	102087.20
Sep, 2047	489.17	909.95	101177.25
Oct, 2047	484.81	914.31	100262.94
Nov, 2047	480.43	918.69	99344.24
Dec, 2047	476.02	923.10	98421.15
Jan, 2048	471.60	927.52	97493.63
Feb, 2048	467.16	931.96	96561.66
Mar, 2048	462.69	936.43	95625.24
Apr, 2048	458.20	940.92	94684.32
May, 2048	453.70	945.42	93738.90
Jun, 2048	449.17	949.95	92788.94
Jul, 2048	444.61	954.51	91834.44
Aug, 2048	440.04	959.08	90875.36
Sep, 2048	435.44	963.68	89911.68
Oct, 2048	430.83	968.29	88943.39
Nov, 2048	426.19	972.93	87970.45
Dec, 2048	421.53	977.59	86992.86
Jan, 2049	416.84	982.28	86010.58
Feb, 2049	412.13	986.99	85023.59
Mar, 2049	407.40	991.72	84031.88
Apr, 2049	402.65	996.47	83035.41
May, 2049	397.88	1001.24	82034.17
Jun, 2049	393.08	1006.04	81028.13
Jul, 2049	388.26	1010.86	80017.27
Aug, 2049	383.42	1015.70	79001.57
Sep, 2049	378.55	1020.57	77980.99
Oct, 2049	373.66	1025.46	76955.53
Nov, 2049	368.75	1030.37	75925.16
Dec, 2049	363.81	1035.31	74889.85
Jan, 2050	358.85	1040.27	73849.57
Feb, 2050	353.86	1045.26	72804.32
Mar, 2050	348.85	1050.27	71754.05
Apr, 2050	343.82	1055.30	70698.75
May, 2050	338.76	1060.36	69638.40
Jun, 2050	333.68	1065.44	68572.96
Jul, 2050	328.58	1070.54	67502.42
Aug, 2050	323.45	1075.67	66426.75
Sep, 2050	318.29	1080.83	65345.92
Oct, 2050	313.12	1086.00	64259.92
Nov, 2050	307.91	1091.21	63168.71
Dec, 2050	302.68	1096.44	62072.27
Jan, 2051	297.43	1101.69	60970.58
Feb, 2051	292.15	1106.97	59863.62
Mar, 2051	286.85	1112.27	58751.34
Apr, 2051	281.52	1117.60	57633.74
May, 2051	276.16	1122.96	56510.78
Jun, 2051	270.78	1128.34	55382.44
Jul, 2051	265.37	1133.75	54248.70
Aug, 2051	259.94	1139.18	53109.52
Sep, 2051	254.48	1144.64	51964.88
Oct, 2051	249.00	1150.12	50814.76
Nov, 2051	243.49	1155.63	49659.13
Dec, 2051	237.95	1161.17	48497.96
Jan, 2052	232.39	1166.73	47331.22
Feb, 2052	226.80	1172.32	46158.90
Mar, 2052	221.18	1177.94	44980.96
Apr, 2052	215.53	1183.59	43797.37
May, 2052	209.86	1189.26	42608.11
Jun, 2052	204.16	1194.96	41413.16
Jul, 2052	198.44	1200.68	40212.47
Aug, 2052	192.68	1206.44	39006.04
Sep, 2052	186.90	1212.22	37793.82
Oct, 2052	181.10	1218.02	36575.80
Nov, 2052	175.26	1223.86	35351.94
Dec, 2052	169.39	1229.73	34122.21
Jan, 2053	163.50	1235.62	32886.59
Feb, 2053	157.58	1241.54	31645.06
Mar, 2053	151.63	1247.49	30397.57
Apr, 2053	145.66	1253.46	29144.10
May, 2053	139.65	1259.47	27884.63
Jun, 2053	133.61	1265.51	26619.13
Jul, 2053	127.55	1271.57	25347.56
Aug, 2053	121.46	1277.66	24069.89
Sep, 2053	115.33	1283.79	22786.11
Oct, 2053	109.18	1289.94	21496.17
Nov, 2053	103.00	1296.12	20200.05
Dec, 2053	96.79	1302.33	18897.73
Jan, 2054	90.55	1308.57	17589.16
Feb, 2054	84.28	1314.84	16274.32
Mar, 2054	77.98	1321.14	14953.18
Apr, 2054	71.65	1327.47	13625.71
May, 2054	65.29	1333.83	12291.88
Jun, 2054	58.90	1340.22	10951.66
Jul, 2054	52.48	1346.64	9605.02
Aug, 2054	46.02	1353.10	8251.92
Sep, 2054	39.54	1359.58	6892.34
Oct, 2054	33.03	1366.09	5526.25
Nov, 2054	26.48	1372.64	4153.61
Dec, 2054	19.90	1379.22	2774.39
Jan, 2055	13.29	1385.83	1388.56
Feb, 2055	6.65	1392.47	0