Mortgage Parameters

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

Mortgage Summary

Property Total:	$288,000
Down Payment	$86,400
Mortgage Amount:	$201,600
Mortgage Payment:	$1,176.48 / month
Estimated Tax:	+ $160.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,336.48 / month
Total Interest Paid:	$221,932.80 over 30 years
Total Tax Paid:	$57,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	966.00	210.48	201389.52
May, 2025	964.99	211.49	201178.03
Jun, 2025	963.98	212.50	200965.53
Jul, 2025	962.96	213.52	200752.01
Aug, 2025	961.94	214.54	200537.47
Sep, 2025	960.91	215.57	200321.89
Oct, 2025	959.88	216.60	200105.29
Nov, 2025	958.84	217.64	199887.65
Dec, 2025	957.79	218.69	199668.96
Jan, 2026	956.75	219.73	199449.23
Feb, 2026	955.69	220.79	199228.44
Mar, 2026	954.64	221.84	199006.60
Apr, 2026	953.57	222.91	198783.69
May, 2026	952.51	223.97	198559.72
Jun, 2026	951.43	225.05	198334.67
Jul, 2026	950.35	226.13	198108.55
Aug, 2026	949.27	227.21	197881.34
Sep, 2026	948.18	228.30	197653.04
Oct, 2026	947.09	229.39	197423.64
Nov, 2026	945.99	230.49	197193.15
Dec, 2026	944.88	231.60	196961.56
Jan, 2027	943.77	232.71	196728.85
Feb, 2027	942.66	233.82	196495.03
Mar, 2027	941.54	234.94	196260.09
Apr, 2027	940.41	236.07	196024.02
May, 2027	939.28	237.20	195786.82
Jun, 2027	938.15	238.33	195548.49
Jul, 2027	937.00	239.48	195309.01
Aug, 2027	935.86	240.62	195068.39
Sep, 2027	934.70	241.78	194826.61
Oct, 2027	933.54	242.94	194583.67
Nov, 2027	932.38	244.10	194339.57
Dec, 2027	931.21	245.27	194094.30
Jan, 2028	930.04	246.44	193847.86
Feb, 2028	928.85	247.63	193600.23
Mar, 2028	927.67	248.81	193351.42
Apr, 2028	926.48	250.00	193101.42
May, 2028	925.28	251.20	192850.21
Jun, 2028	924.07	252.41	192597.81
Jul, 2028	922.86	253.62	192344.19
Aug, 2028	921.65	254.83	192089.36
Sep, 2028	920.43	256.05	191833.31
Oct, 2028	919.20	257.28	191576.03
Nov, 2028	917.97	258.51	191317.52
Dec, 2028	916.73	259.75	191057.77
Jan, 2029	915.49	260.99	190796.78
Feb, 2029	914.23	262.25	190534.53
Mar, 2029	912.98	263.50	190271.03
Apr, 2029	911.72	264.76	190006.26
May, 2029	910.45	266.03	189740.23
Jun, 2029	909.17	267.31	189472.92
Jul, 2029	907.89	268.59	189204.33
Aug, 2029	906.60	269.88	188934.46
Sep, 2029	905.31	271.17	188663.29
Oct, 2029	904.01	272.47	188390.82
Nov, 2029	902.71	273.77	188117.05
Dec, 2029	901.39	275.09	187841.96
Jan, 2030	900.08	276.40	187565.56
Feb, 2030	898.75	277.73	187287.83
Mar, 2030	897.42	279.06	187008.77
Apr, 2030	896.08	280.40	186728.37
May, 2030	894.74	281.74	186446.63
Jun, 2030	893.39	283.09	186163.54
Jul, 2030	892.03	284.45	185879.10
Aug, 2030	890.67	285.81	185593.29
Sep, 2030	889.30	287.18	185306.11
Oct, 2030	887.93	288.55	185017.55
Nov, 2030	886.54	289.94	184727.62
Dec, 2030	885.15	291.33	184436.29
Jan, 2031	883.76	292.72	184143.57
Feb, 2031	882.35	294.13	183849.44
Mar, 2031	880.95	295.53	183553.91
Apr, 2031	879.53	296.95	183256.95
May, 2031	878.11	298.37	182958.58
Jun, 2031	876.68	299.80	182658.78
Jul, 2031	875.24	301.24	182357.54
Aug, 2031	873.80	302.68	182054.85
Sep, 2031	872.35	304.13	181750.72
Oct, 2031	870.89	305.59	181445.13
Nov, 2031	869.42	307.06	181138.07
Dec, 2031	867.95	308.53	180829.55
Jan, 2032	866.47	310.01	180519.54
Feb, 2032	864.99	311.49	180208.05
Mar, 2032	863.50	312.98	179895.07
Apr, 2032	862.00	314.48	179580.59
May, 2032	860.49	315.99	179264.60
Jun, 2032	858.98	317.50	178947.09
Jul, 2032	857.45	319.03	178628.07
Aug, 2032	855.93	320.55	178307.51
Sep, 2032	854.39	322.09	177985.42
Oct, 2032	852.85	323.63	177661.79
Nov, 2032	851.30	325.18	177336.61
Dec, 2032	849.74	326.74	177009.86
Jan, 2033	848.17	328.31	176681.56
Feb, 2033	846.60	329.88	176351.67
Mar, 2033	845.02	331.46	176020.21
Apr, 2033	843.43	333.05	175687.16
May, 2033	841.83	334.65	175352.52
Jun, 2033	840.23	336.25	175016.27
Jul, 2033	838.62	337.86	174678.41
Aug, 2033	837.00	339.48	174338.93
Sep, 2033	835.37	341.11	173997.82
Oct, 2033	833.74	342.74	173655.08
Nov, 2033	832.10	344.38	173310.70
Dec, 2033	830.45	346.03	172964.67
Jan, 2034	828.79	347.69	172616.98
Feb, 2034	827.12	349.36	172267.62
Mar, 2034	825.45	351.03	171916.59
Apr, 2034	823.77	352.71	171563.88
May, 2034	822.08	354.40	171209.47
Jun, 2034	820.38	356.10	170853.37
Jul, 2034	818.67	357.81	170495.56
Aug, 2034	816.96	359.52	170136.04
Sep, 2034	815.24	361.24	169774.80
Oct, 2034	813.50	362.98	169411.82
Nov, 2034	811.76	364.72	169047.11
Dec, 2034	810.02	366.46	168680.64
Jan, 2035	808.26	368.22	168312.42
Feb, 2035	806.50	369.98	167942.44
Mar, 2035	804.72	371.76	167570.69
Apr, 2035	802.94	373.54	167197.15
May, 2035	801.15	375.33	166821.82
Jun, 2035	799.35	377.13	166444.70
Jul, 2035	797.55	378.93	166065.76
Aug, 2035	795.73	380.75	165685.02
Sep, 2035	793.91	382.57	165302.44
Oct, 2035	792.07	384.41	164918.04
Nov, 2035	790.23	386.25	164531.79
Dec, 2035	788.38	388.10	164143.69
Jan, 2036	786.52	389.96	163753.73
Feb, 2036	784.65	391.83	163361.91
Mar, 2036	782.78	393.70	162968.20
Apr, 2036	780.89	395.59	162572.61
May, 2036	778.99	397.49	162175.12
Jun, 2036	777.09	399.39	161775.73
Jul, 2036	775.18	401.30	161374.43
Aug, 2036	773.25	403.23	160971.20
Sep, 2036	771.32	405.16	160566.04
Oct, 2036	769.38	407.10	160158.94
Nov, 2036	767.43	409.05	159749.89
Dec, 2036	765.47	411.01	159338.88
Jan, 2037	763.50	412.98	158925.90
Feb, 2037	761.52	414.96	158510.94
Mar, 2037	759.53	416.95	158093.99
Apr, 2037	757.53	418.95	157675.04
May, 2037	755.53	420.95	157254.09
Jun, 2037	753.51	422.97	156831.12
Jul, 2037	751.48	425.00	156406.12
Aug, 2037	749.45	427.03	155979.08
Sep, 2037	747.40	429.08	155550.00
Oct, 2037	745.34	431.14	155118.87
Nov, 2037	743.28	433.20	154685.67
Dec, 2037	741.20	435.28	154250.39
Jan, 2038	739.12	437.36	153813.03
Feb, 2038	737.02	439.46	153373.57
Mar, 2038	734.92	441.56	152932.00
Apr, 2038	732.80	443.68	152488.32
May, 2038	730.67	445.81	152042.51
Jun, 2038	728.54	447.94	151594.57
Jul, 2038	726.39	450.09	151144.48
Aug, 2038	724.23	452.25	150692.23
Sep, 2038	722.07	454.41	150237.82
Oct, 2038	719.89	456.59	149781.23
Nov, 2038	717.70	458.78	149322.45
Dec, 2038	715.50	460.98	148861.48
Jan, 2039	713.29	463.19	148398.29
Feb, 2039	711.08	465.40	147932.89
Mar, 2039	708.85	467.63	147465.25
Apr, 2039	706.60	469.88	146995.38
May, 2039	704.35	472.13	146523.25
Jun, 2039	702.09	474.39	146048.86
Jul, 2039	699.82	476.66	145572.20
Aug, 2039	697.53	478.95	145093.25
Sep, 2039	695.24	481.24	144612.01
Oct, 2039	692.93	483.55	144128.46
Nov, 2039	690.62	485.86	143642.60
Dec, 2039	688.29	488.19	143154.40
Jan, 2040	685.95	490.53	142663.87
Feb, 2040	683.60	492.88	142170.99
Mar, 2040	681.24	495.24	141675.75
Apr, 2040	678.86	497.62	141178.13
May, 2040	676.48	500.00	140678.13
Jun, 2040	674.08	502.40	140175.73
Jul, 2040	671.68	504.80	139670.93
Aug, 2040	669.26	507.22	139163.70
Sep, 2040	666.83	509.65	138654.05
Oct, 2040	664.38	512.10	138141.95
Nov, 2040	661.93	514.55	137627.40
Dec, 2040	659.46	517.02	137110.39
Jan, 2041	656.99	519.49	136590.89
Feb, 2041	654.50	521.98	136068.91
Mar, 2041	652.00	524.48	135544.43
Apr, 2041	649.48	527.00	135017.43
May, 2041	646.96	529.52	134487.91
Jun, 2041	644.42	532.06	133955.85
Jul, 2041	641.87	534.61	133421.24
Aug, 2041	639.31	537.17	132884.07
Sep, 2041	636.74	539.74	132344.33
Oct, 2041	634.15	542.33	131802.00
Nov, 2041	631.55	544.93	131257.07
Dec, 2041	628.94	547.54	130709.53
Jan, 2042	626.32	550.16	130159.37
Feb, 2042	623.68	552.80	129606.57
Mar, 2042	621.03	555.45	129051.12
Apr, 2042	618.37	558.11	128493.01
May, 2042	615.70	560.78	127932.23
Jun, 2042	613.01	563.47	127368.75
Jul, 2042	610.31	566.17	126802.58
Aug, 2042	607.60	568.88	126233.70
Sep, 2042	604.87	571.61	125662.09
Oct, 2042	602.13	574.35	125087.74
Nov, 2042	599.38	577.10	124510.64
Dec, 2042	596.61	579.87	123930.77
Jan, 2043	593.83	582.65	123348.13
Feb, 2043	591.04	585.44	122762.69
Mar, 2043	588.24	588.24	122174.45
Apr, 2043	585.42	591.06	121583.39
May, 2043	582.59	593.89	120989.49
Jun, 2043	579.74	596.74	120392.76
Jul, 2043	576.88	599.60	119793.16
Aug, 2043	574.01	602.47	119190.69
Sep, 2043	571.12	605.36	118585.33
Oct, 2043	568.22	608.26	117977.07
Nov, 2043	565.31	611.17	117365.90
Dec, 2043	562.38	614.10	116751.79
Jan, 2044	559.44	617.04	116134.75
Feb, 2044	556.48	620.00	115514.75
Mar, 2044	553.51	622.97	114891.78
Apr, 2044	550.52	625.96	114265.82
May, 2044	547.52	628.96	113636.86
Jun, 2044	544.51	631.97	113004.89
Jul, 2044	541.48	635.00	112369.90
Aug, 2044	538.44	638.04	111731.85
Sep, 2044	535.38	641.10	111090.76
Oct, 2044	532.31	644.17	110446.59
Nov, 2044	529.22	647.26	109799.33
Dec, 2044	526.12	650.36	109148.97
Jan, 2045	523.01	653.47	108495.50
Feb, 2045	519.87	656.61	107838.89
Mar, 2045	516.73	659.75	107179.14
Apr, 2045	513.57	662.91	106516.23
May, 2045	510.39	666.09	105850.14
Jun, 2045	507.20	669.28	105180.85
Jul, 2045	503.99	672.49	104508.37
Aug, 2045	500.77	675.71	103832.66
Sep, 2045	497.53	678.95	103153.71
Oct, 2045	494.28	682.20	102471.51
Nov, 2045	491.01	685.47	101786.03
Dec, 2045	487.72	688.76	101097.28
Jan, 2046	484.42	692.06	100405.22
Feb, 2046	481.11	695.37	99709.85
Mar, 2046	477.78	698.70	99011.15
Apr, 2046	474.43	702.05	98309.10
May, 2046	471.06	705.42	97603.68
Jun, 2046	467.68	708.80	96894.89
Jul, 2046	464.29	712.19	96182.69
Aug, 2046	460.88	715.60	95467.09
Sep, 2046	457.45	719.03	94748.06
Oct, 2046	454.00	722.48	94025.58
Nov, 2046	450.54	725.94	93299.64
Dec, 2046	447.06	729.42	92570.22
Jan, 2047	443.57	732.91	91837.30
Feb, 2047	440.05	736.43	91100.88
Mar, 2047	436.53	739.95	90360.92
Apr, 2047	432.98	743.50	89617.42
May, 2047	429.42	747.06	88870.36
Jun, 2047	425.84	750.64	88119.71
Jul, 2047	422.24	754.24	87365.47
Aug, 2047	418.63	757.85	86607.62
Sep, 2047	414.99	761.49	85846.14
Oct, 2047	411.35	765.13	85081.00
Nov, 2047	407.68	768.80	84312.20
Dec, 2047	404.00	772.48	83539.72
Jan, 2048	400.29	776.19	82763.53
Feb, 2048	396.58	779.90	81983.63
Mar, 2048	392.84	783.64	81199.99
Apr, 2048	389.08	787.40	80412.59
May, 2048	385.31	791.17	79621.42
Jun, 2048	381.52	794.96	78826.46
Jul, 2048	377.71	798.77	78027.69
Aug, 2048	373.88	802.60	77225.09
Sep, 2048	370.04	806.44	76418.65
Oct, 2048	366.17	810.31	75608.34
Nov, 2048	362.29	814.19	74794.15
Dec, 2048	358.39	818.09	73976.06
Jan, 2049	354.47	822.01	73154.05
Feb, 2049	350.53	825.95	72328.10
Mar, 2049	346.57	829.91	71498.19
Apr, 2049	342.60	833.88	70664.31
May, 2049	338.60	837.88	69826.43
Jun, 2049	334.58	841.90	68984.53
Jul, 2049	330.55	845.93	68138.60
Aug, 2049	326.50	849.98	67288.62
Sep, 2049	322.42	854.06	66434.56
Oct, 2049	318.33	858.15	65576.42
Nov, 2049	314.22	862.26	64714.16
Dec, 2049	310.09	866.39	63847.76
Jan, 2050	305.94	870.54	62977.22
Feb, 2050	301.77	874.71	62102.51
Mar, 2050	297.57	878.91	61223.60
Apr, 2050	293.36	883.12	60340.49
May, 2050	289.13	887.35	59453.14
Jun, 2050	284.88	891.60	58561.54
Jul, 2050	280.61	895.87	57665.66
Aug, 2050	276.31	900.17	56765.50
Sep, 2050	272.00	904.48	55861.02
Oct, 2050	267.67	908.81	54952.21
Nov, 2050	263.31	913.17	54039.04
Dec, 2050	258.94	917.54	53121.50
Jan, 2051	254.54	921.94	52199.56
Feb, 2051	250.12	926.36	51273.20
Mar, 2051	245.68	930.80	50342.40
Apr, 2051	241.22	935.26	49407.15
May, 2051	236.74	939.74	48467.41
Jun, 2051	232.24	944.24	47523.17
Jul, 2051	227.72	948.76	46574.41
Aug, 2051	223.17	953.31	45621.09
Sep, 2051	218.60	957.88	44663.22
Oct, 2051	214.01	962.47	43700.75
Nov, 2051	209.40	967.08	42733.67
Dec, 2051	204.77	971.71	41761.95
Jan, 2052	200.11	976.37	40785.58
Feb, 2052	195.43	981.05	39804.53
Mar, 2052	190.73	985.75	38818.78
Apr, 2052	186.01	990.47	37828.31
May, 2052	181.26	995.22	36833.09
Jun, 2052	176.49	999.99	35833.10
Jul, 2052	171.70	1004.78	34828.32
Aug, 2052	166.89	1009.59	33818.73
Sep, 2052	162.05	1014.43	32804.30
Oct, 2052	157.19	1019.29	31785.00
Nov, 2052	152.30	1024.18	30760.83
Dec, 2052	147.40	1029.08	29731.74
Jan, 2053	142.46	1034.02	28697.73
Feb, 2053	137.51	1038.97	27658.76
Mar, 2053	132.53	1043.95	26614.81
Apr, 2053	127.53	1048.95	25565.86
May, 2053	122.50	1053.98	24511.88
Jun, 2053	117.45	1059.03	23452.85
Jul, 2053	112.38	1064.10	22388.75
Aug, 2053	107.28	1069.20	21319.55
Sep, 2053	102.16	1074.32	20245.23
Oct, 2053	97.01	1079.47	19165.76
Nov, 2053	91.84	1084.64	18081.11
Dec, 2053	86.64	1089.84	16991.27
Jan, 2054	81.42	1095.06	15896.21
Feb, 2054	76.17	1100.31	14795.90
Mar, 2054	70.90	1105.58	13690.31
Apr, 2054	65.60	1110.88	12579.43
May, 2054	60.28	1116.20	11463.23
Jun, 2054	54.93	1121.55	10341.68
Jul, 2054	49.55	1126.93	9214.75
Aug, 2054	44.15	1132.33	8082.42
Sep, 2054	38.73	1137.75	6944.67
Oct, 2054	33.28	1143.20	5801.47
Nov, 2054	27.80	1148.68	4652.79
Dec, 2054	22.29	1154.19	3498.60
Jan, 2055	16.76	1159.72	2338.89
Feb, 2055	11.21	1165.27	1173.61
Mar, 2055	5.62	1170.86	2.76