Mortgage Parameters

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

Mortgage Summary

Property Total:	$299,000
Down Payment	$89,700
Mortgage Amount:	$209,300
Mortgage Payment:	$1,221.42 / month
Estimated Tax:	+ $166.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,387.53 / month
Total Interest Paid:	$230,410.80 over 30 years
Total Tax Paid:	$59,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	1002.90	218.52	209081.48
May, 2025	1001.85	219.57	208861.90
Jun, 2025	1000.80	220.62	208641.28
Jul, 2025	999.74	221.68	208419.60
Aug, 2025	998.68	222.74	208196.86
Sep, 2025	997.61	223.81	207973.05
Oct, 2025	996.54	224.88	207748.17
Nov, 2025	995.46	225.96	207522.21
Dec, 2025	994.38	227.04	207295.16
Jan, 2026	993.29	228.13	207067.03
Feb, 2026	992.20	229.22	206837.81
Mar, 2026	991.10	230.32	206607.49
Apr, 2026	989.99	231.43	206376.06
May, 2026	988.89	232.53	206143.53
Jun, 2026	987.77	233.65	205909.88
Jul, 2026	986.65	234.77	205675.11
Aug, 2026	985.53	235.89	205439.21
Sep, 2026	984.40	237.02	205202.19
Oct, 2026	983.26	238.16	204964.03
Nov, 2026	982.12	239.30	204724.73
Dec, 2026	980.97	240.45	204484.28
Jan, 2027	979.82	241.60	204242.68
Feb, 2027	978.66	242.76	203999.93
Mar, 2027	977.50	243.92	203756.01
Apr, 2027	976.33	245.09	203510.92
May, 2027	975.16	246.26	203264.65
Jun, 2027	973.98	247.44	203017.21
Jul, 2027	972.79	248.63	202768.58
Aug, 2027	971.60	249.82	202518.76
Sep, 2027	970.40	251.02	202267.74
Oct, 2027	969.20	252.22	202015.52
Nov, 2027	967.99	253.43	201762.09
Dec, 2027	966.78	254.64	201507.45
Jan, 2028	965.56	255.86	201251.59
Feb, 2028	964.33	257.09	200994.50
Mar, 2028	963.10	258.32	200736.18
Apr, 2028	961.86	259.56	200476.62
May, 2028	960.62	260.80	200215.81
Jun, 2028	959.37	262.05	199953.76
Jul, 2028	958.11	263.31	199690.45
Aug, 2028	956.85	264.57	199425.88
Sep, 2028	955.58	265.84	199160.05
Oct, 2028	954.31	267.11	198892.93
Nov, 2028	953.03	268.39	198624.54
Dec, 2028	951.74	269.68	198354.87
Jan, 2029	950.45	270.97	198083.90
Feb, 2029	949.15	272.27	197811.63
Mar, 2029	947.85	273.57	197538.05
Apr, 2029	946.54	274.88	197263.17
May, 2029	945.22	276.20	196986.97
Jun, 2029	943.90	277.52	196709.45
Jul, 2029	942.57	278.85	196430.59
Aug, 2029	941.23	280.19	196150.40
Sep, 2029	939.89	281.53	195868.87
Oct, 2029	938.54	282.88	195585.99
Nov, 2029	937.18	284.24	195301.75
Dec, 2029	935.82	285.60	195016.15
Jan, 2030	934.45	286.97	194729.18
Feb, 2030	933.08	288.34	194440.84
Mar, 2030	931.70	289.72	194151.12
Apr, 2030	930.31	291.11	193860.01
May, 2030	928.91	292.51	193567.50
Jun, 2030	927.51	293.91	193273.59
Jul, 2030	926.10	295.32	192978.27
Aug, 2030	924.69	296.73	192681.54
Sep, 2030	923.27	298.15	192383.38
Oct, 2030	921.84	299.58	192083.80
Nov, 2030	920.40	301.02	191782.78
Dec, 2030	918.96	302.46	191480.32
Jan, 2031	917.51	303.91	191176.41
Feb, 2031	916.05	305.37	190871.05
Mar, 2031	914.59	306.83	190564.22
Apr, 2031	913.12	308.30	190255.92
May, 2031	911.64	309.78	189946.14
Jun, 2031	910.16	311.26	189634.88
Jul, 2031	908.67	312.75	189322.12
Aug, 2031	907.17	314.25	189007.87
Sep, 2031	905.66	315.76	188692.12
Oct, 2031	904.15	317.27	188374.85
Nov, 2031	902.63	318.79	188056.06
Dec, 2031	901.10	320.32	187735.74
Jan, 2032	899.57	321.85	187413.88
Feb, 2032	898.02	323.40	187090.49
Mar, 2032	896.48	324.94	186765.54
Apr, 2032	894.92	326.50	186439.04
May, 2032	893.35	328.07	186110.98
Jun, 2032	891.78	329.64	185781.34
Jul, 2032	890.20	331.22	185450.12
Aug, 2032	888.62	332.80	185117.32
Sep, 2032	887.02	334.40	184782.92
Oct, 2032	885.42	336.00	184446.91
Nov, 2032	883.81	337.61	184109.30
Dec, 2032	882.19	339.23	183770.07
Jan, 2033	880.56	340.86	183429.22
Feb, 2033	878.93	342.49	183086.73
Mar, 2033	877.29	344.13	182742.60
Apr, 2033	875.64	345.78	182396.82
May, 2033	873.98	347.44	182049.39
Jun, 2033	872.32	349.10	181700.29
Jul, 2033	870.65	350.77	181349.51
Aug, 2033	868.97	352.45	180997.06
Sep, 2033	867.28	354.14	180642.92
Oct, 2033	865.58	355.84	180287.08
Nov, 2033	863.88	357.54	179929.53
Dec, 2033	862.16	359.26	179570.28
Jan, 2034	860.44	360.98	179209.30
Feb, 2034	858.71	362.71	178846.59
Mar, 2034	856.97	364.45	178482.14
Apr, 2034	855.23	366.19	178115.95
May, 2034	853.47	367.95	177748.00
Jun, 2034	851.71	369.71	177378.29
Jul, 2034	849.94	371.48	177006.81
Aug, 2034	848.16	373.26	176633.55
Sep, 2034	846.37	375.05	176258.49
Oct, 2034	844.57	376.85	175881.65
Nov, 2034	842.77	378.65	175502.99
Dec, 2034	840.95	380.47	175122.52
Jan, 2035	839.13	382.29	174740.23
Feb, 2035	837.30	384.12	174356.11
Mar, 2035	835.46	385.96	173970.15
Apr, 2035	833.61	387.81	173582.33
May, 2035	831.75	389.67	173192.66
Jun, 2035	829.88	391.54	172801.12
Jul, 2035	828.01	393.41	172407.71
Aug, 2035	826.12	395.30	172012.41
Sep, 2035	824.23	397.19	171615.22
Oct, 2035	822.32	399.10	171216.12
Nov, 2035	820.41	401.01	170815.11
Dec, 2035	818.49	402.93	170412.18
Jan, 2036	816.56	404.86	170007.32
Feb, 2036	814.62	406.80	169600.51
Mar, 2036	812.67	408.75	169191.76
Apr, 2036	810.71	410.71	168781.05
May, 2036	808.74	412.68	168368.38
Jun, 2036	806.77	414.65	167953.72
Jul, 2036	804.78	416.64	167537.08
Aug, 2036	802.78	418.64	167118.44
Sep, 2036	800.78	420.64	166697.80
Oct, 2036	798.76	422.66	166275.14
Nov, 2036	796.74	424.68	165850.45
Dec, 2036	794.70	426.72	165423.73
Jan, 2037	792.66	428.76	164994.97
Feb, 2037	790.60	430.82	164564.15
Mar, 2037	788.54	432.88	164131.27
Apr, 2037	786.46	434.96	163696.31
May, 2037	784.38	437.04	163259.27
Jun, 2037	782.28	439.14	162820.13
Jul, 2037	780.18	441.24	162378.89
Aug, 2037	778.07	443.35	161935.54
Sep, 2037	775.94	445.48	161490.06
Oct, 2037	773.81	447.61	161042.44
Nov, 2037	771.66	449.76	160592.69
Dec, 2037	769.51	451.91	160140.77
Jan, 2038	767.34	454.08	159686.69
Feb, 2038	765.17	456.25	159230.44
Mar, 2038	762.98	458.44	158772.00
Apr, 2038	760.78	460.64	158311.36
May, 2038	758.58	462.84	157848.52
Jun, 2038	756.36	465.06	157383.45
Jul, 2038	754.13	467.29	156916.16
Aug, 2038	751.89	469.53	156446.63
Sep, 2038	749.64	471.78	155974.85
Oct, 2038	747.38	474.04	155500.81
Nov, 2038	745.11	476.31	155024.50
Dec, 2038	742.83	478.59	154545.91
Jan, 2039	740.53	480.89	154065.02
Feb, 2039	738.23	483.19	153581.83
Mar, 2039	735.91	485.51	153096.32
Apr, 2039	733.59	487.83	152608.49
May, 2039	731.25	490.17	152118.31
Jun, 2039	728.90	492.52	151625.79
Jul, 2039	726.54	494.88	151130.91
Aug, 2039	724.17	497.25	150633.66
Sep, 2039	721.79	499.63	150134.03
Oct, 2039	719.39	502.03	149632.00
Nov, 2039	716.99	504.43	149127.57
Dec, 2039	714.57	506.85	148620.72
Jan, 2040	712.14	509.28	148111.44
Feb, 2040	709.70	511.72	147599.72
Mar, 2040	707.25	514.17	147085.55
Apr, 2040	704.78	516.64	146568.91
May, 2040	702.31	519.11	146049.80
Jun, 2040	699.82	521.60	145528.20
Jul, 2040	697.32	524.10	145004.11
Aug, 2040	694.81	526.61	144477.50
Sep, 2040	692.29	529.13	143948.37
Oct, 2040	689.75	531.67	143416.70
Nov, 2040	687.21	534.21	142882.48
Dec, 2040	684.65	536.77	142345.71
Jan, 2041	682.07	539.35	141806.36
Feb, 2041	679.49	541.93	141264.43
Mar, 2041	676.89	544.53	140719.90
Apr, 2041	674.28	547.14	140172.77
May, 2041	671.66	549.76	139623.01
Jun, 2041	669.03	552.39	139070.61
Jul, 2041	666.38	555.04	138515.57
Aug, 2041	663.72	557.70	137957.88
Sep, 2041	661.05	560.37	137397.50
Oct, 2041	658.36	563.06	136834.45
Nov, 2041	655.67	565.75	136268.69
Dec, 2041	652.95	568.47	135700.23
Jan, 2042	650.23	571.19	135129.04
Feb, 2042	647.49	573.93	134555.11
Mar, 2042	644.74	576.68	133978.43
Apr, 2042	641.98	579.44	133398.99
May, 2042	639.20	582.22	132816.78
Jun, 2042	636.41	585.01	132231.77
Jul, 2042	633.61	587.81	131643.96
Aug, 2042	630.79	590.63	131053.33
Sep, 2042	627.96	593.46	130459.88
Oct, 2042	625.12	596.30	129863.58
Nov, 2042	622.26	599.16	129264.42
Dec, 2042	619.39	602.03	128662.39
Jan, 2043	616.51	604.91	128057.48
Feb, 2043	613.61	607.81	127449.67
Mar, 2043	610.70	610.72	126838.95
Apr, 2043	607.77	613.65	126225.30
May, 2043	604.83	616.59	125608.71
Jun, 2043	601.88	619.54	124989.16
Jul, 2043	598.91	622.51	124366.65
Aug, 2043	595.92	625.50	123741.15
Sep, 2043	592.93	628.49	123112.66
Oct, 2043	589.91	631.51	122481.15
Nov, 2043	586.89	634.53	121846.62
Dec, 2043	583.85	637.57	121209.05
Jan, 2044	580.79	640.63	120568.42
Feb, 2044	577.72	643.70	119924.73
Mar, 2044	574.64	646.78	119277.95
Apr, 2044	571.54	649.88	118628.07
May, 2044	568.43	652.99	117975.07
Jun, 2044	565.30	656.12	117318.95
Jul, 2044	562.15	659.27	116659.68
Aug, 2044	558.99	662.43	115997.26
Sep, 2044	555.82	665.60	115331.66
Oct, 2044	552.63	668.79	114662.87
Nov, 2044	549.43	671.99	113990.87
Dec, 2044	546.21	675.21	113315.66
Jan, 2045	542.97	678.45	112637.21
Feb, 2045	539.72	681.70	111955.51
Mar, 2045	536.45	684.97	111270.54
Apr, 2045	533.17	688.25	110582.30
May, 2045	529.87	691.55	109890.75
Jun, 2045	526.56	694.86	109195.89
Jul, 2045	523.23	698.19	108497.70
Aug, 2045	519.88	701.54	107796.16
Sep, 2045	516.52	704.90	107091.27
Oct, 2045	513.15	708.27	106382.99
Nov, 2045	509.75	711.67	105671.32
Dec, 2045	506.34	715.08	104956.25
Jan, 2046	502.92	718.50	104237.74
Feb, 2046	499.47	721.95	103515.79
Mar, 2046	496.01	725.41	102790.39
Apr, 2046	492.54	728.88	102061.50
May, 2046	489.04	732.38	101329.13
Jun, 2046	485.54	735.88	100593.24
Jul, 2046	482.01	739.41	99853.83
Aug, 2046	478.47	742.95	99110.88
Sep, 2046	474.91	746.51	98364.37
Oct, 2046	471.33	750.09	97614.28
Nov, 2046	467.74	753.68	96860.59
Dec, 2046	464.12	757.30	96103.29
Jan, 2047	460.49	760.93	95342.37
Feb, 2047	456.85	764.57	94577.80
Mar, 2047	453.19	768.23	93809.56
Apr, 2047	449.50	771.92	93037.65
May, 2047	445.81	775.61	92262.03
Jun, 2047	442.09	779.33	91482.70
Jul, 2047	438.35	783.07	90699.64
Aug, 2047	434.60	786.82	89912.82
Sep, 2047	430.83	790.59	89122.23
Oct, 2047	427.04	794.38	88327.86
Nov, 2047	423.24	798.18	87529.67
Dec, 2047	419.41	802.01	86727.67
Jan, 2048	415.57	805.85	85921.82
Feb, 2048	411.71	809.71	85112.11
Mar, 2048	407.83	813.59	84298.51
Apr, 2048	403.93	817.49	83481.02
May, 2048	400.01	821.41	82659.62
Jun, 2048	396.08	825.34	81834.27
Jul, 2048	392.12	829.30	81004.98
Aug, 2048	388.15	833.27	80171.71
Sep, 2048	384.16	837.26	79334.44
Oct, 2048	380.14	841.28	78493.17
Nov, 2048	376.11	845.31	77647.86
Dec, 2048	372.06	849.36	76798.50
Jan, 2049	367.99	853.43	75945.08
Feb, 2049	363.90	857.52	75087.56
Mar, 2049	359.79	861.63	74225.93
Apr, 2049	355.67	865.75	73360.18
May, 2049	351.52	869.90	72490.28
Jun, 2049	347.35	874.07	71616.21
Jul, 2049	343.16	878.26	70737.95
Aug, 2049	338.95	882.47	69855.48
Sep, 2049	334.72	886.70	68968.78
Oct, 2049	330.48	890.94	68077.84
Nov, 2049	326.21	895.21	67182.63
Dec, 2049	321.92	899.50	66283.12
Jan, 2050	317.61	903.81	65379.31
Feb, 2050	313.28	908.14	64471.16
Mar, 2050	308.92	912.50	63558.67
Apr, 2050	304.55	916.87	62641.80
May, 2050	300.16	921.26	61720.54
Jun, 2050	295.74	925.68	60794.86
Jul, 2050	291.31	930.11	59864.75
Aug, 2050	286.85	934.57	58930.18
Sep, 2050	282.37	939.05	57991.14
Oct, 2050	277.87	943.55	57047.59
Nov, 2050	273.35	948.07	56099.53
Dec, 2050	268.81	952.61	55146.92
Jan, 2051	264.25	957.17	54189.74
Feb, 2051	259.66	961.76	53227.98
Mar, 2051	255.05	966.37	52261.61
Apr, 2051	250.42	971.00	51290.61
May, 2051	245.77	975.65	50314.96
Jun, 2051	241.09	980.33	49334.63
Jul, 2051	236.40	985.02	48349.61
Aug, 2051	231.68	989.74	47359.86
Sep, 2051	226.93	994.49	46365.37
Oct, 2051	222.17	999.25	45366.12
Nov, 2051	217.38	1004.04	44362.08
Dec, 2051	212.57	1008.85	43353.23
Jan, 2052	207.73	1013.69	42339.54
Feb, 2052	202.88	1018.54	41321.00
Mar, 2052	198.00	1023.42	40297.58
Apr, 2052	193.09	1028.33	39269.25
May, 2052	188.17	1033.25	38235.99
Jun, 2052	183.21	1038.21	37197.79
Jul, 2052	178.24	1043.18	36154.61
Aug, 2052	173.24	1048.18	35106.43
Sep, 2052	168.22	1053.20	34053.23
Oct, 2052	163.17	1058.25	32994.98
Nov, 2052	158.10	1063.32	31931.66
Dec, 2052	153.01	1068.41	30863.25
Jan, 2053	147.89	1073.53	29789.71
Feb, 2053	142.74	1078.68	28711.03
Mar, 2053	137.57	1083.85	27627.19
Apr, 2053	132.38	1089.04	26538.15
May, 2053	127.16	1094.26	25443.89
Jun, 2053	121.92	1099.50	24344.39
Jul, 2053	116.65	1104.77	23239.62
Aug, 2053	111.36	1110.06	22129.56
Sep, 2053	106.04	1115.38	21014.17
Oct, 2053	100.69	1120.73	19893.45
Nov, 2053	95.32	1126.10	18767.35
Dec, 2053	89.93	1131.49	17635.86
Jan, 2054	84.51	1136.91	16498.94
Feb, 2054	79.06	1142.36	15356.58
Mar, 2054	73.58	1147.84	14208.74
Apr, 2054	68.08	1153.34	13055.41
May, 2054	62.56	1158.86	11896.54
Jun, 2054	57.00	1164.42	10732.13
Jul, 2054	51.42	1170.00	9562.13
Aug, 2054	45.82	1175.60	8386.53
Sep, 2054	40.19	1181.23	7205.30
Oct, 2054	34.53	1186.89	6018.40
Nov, 2054	28.84	1192.58	4825.82
Dec, 2054	23.12	1198.30	3627.52
Jan, 2055	17.38	1204.04	2423.49
Feb, 2055	11.61	1209.81	1213.68
Mar, 2055	5.82	1215.60	0