Mortgage Parameters

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

Mortgage Summary

Property Total:	$325,000
Down Payment	$97,500
Mortgage Amount:	$227,500
Mortgage Payment:	$1,327.63 / month
Estimated Tax:	+ $180.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,508.19 / month
Total Interest Paid:	$250,448.40 over 30 years
Total Tax Paid:	$65,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	1090.10	237.53	227262.47
May, 2025	1088.97	238.66	227023.81
Jun, 2025	1087.82	239.81	226784.00
Jul, 2025	1086.67	240.96	226543.05
Aug, 2025	1085.52	242.11	226300.93
Sep, 2025	1084.36	243.27	226057.66
Oct, 2025	1083.19	244.44	225813.23
Nov, 2025	1082.02	245.61	225567.62
Dec, 2025	1080.84	246.79	225320.83
Jan, 2026	1079.66	247.97	225072.87
Feb, 2026	1078.47	249.16	224823.71
Mar, 2026	1077.28	250.35	224573.36
Apr, 2026	1076.08	251.55	224321.81
May, 2026	1074.88	252.75	224069.06
Jun, 2026	1073.66	253.97	223815.09
Jul, 2026	1072.45	255.18	223559.91
Aug, 2026	1071.22	256.41	223303.50
Sep, 2026	1070.00	257.63	223045.87
Oct, 2026	1068.76	258.87	222787.00
Nov, 2026	1067.52	260.11	222526.89
Dec, 2026	1066.27	261.36	222265.53
Jan, 2027	1065.02	262.61	222002.93
Feb, 2027	1063.76	263.87	221739.06
Mar, 2027	1062.50	265.13	221473.93
Apr, 2027	1061.23	266.40	221207.53
May, 2027	1059.95	267.68	220939.85
Jun, 2027	1058.67	268.96	220670.89
Jul, 2027	1057.38	270.25	220400.64
Aug, 2027	1056.09	271.54	220129.10
Sep, 2027	1054.79	272.84	219856.26
Oct, 2027	1053.48	274.15	219582.10
Nov, 2027	1052.16	275.47	219306.64
Dec, 2027	1050.84	276.79	219029.85
Jan, 2028	1049.52	278.11	218751.74
Feb, 2028	1048.19	279.44	218472.30
Mar, 2028	1046.85	280.78	218191.51
Apr, 2028	1045.50	282.13	217909.38
May, 2028	1044.15	283.48	217625.90
Jun, 2028	1042.79	284.84	217341.06
Jul, 2028	1041.43	286.20	217054.86
Aug, 2028	1040.05	287.58	216767.28
Sep, 2028	1038.68	288.95	216478.33
Oct, 2028	1037.29	290.34	216187.99
Nov, 2028	1035.90	291.73	215896.26
Dec, 2028	1034.50	293.13	215603.14
Jan, 2029	1033.10	294.53	215308.60
Feb, 2029	1031.69	295.94	215012.66
Mar, 2029	1030.27	297.36	214715.30
Apr, 2029	1028.84	298.79	214416.51
May, 2029	1027.41	300.22	214116.30
Jun, 2029	1025.97	301.66	213814.64
Jul, 2029	1024.53	303.10	213511.54
Aug, 2029	1023.08	304.55	213206.99
Sep, 2029	1021.62	306.01	212900.97
Oct, 2029	1020.15	307.48	212593.49
Nov, 2029	1018.68	308.95	212284.54
Dec, 2029	1017.20	310.43	211974.11
Jan, 2030	1015.71	311.92	211662.19
Feb, 2030	1014.21	313.42	211348.77
Mar, 2030	1012.71	314.92	211033.85
Apr, 2030	1011.20	316.43	210717.43
May, 2030	1009.69	317.94	210399.49
Jun, 2030	1008.16	319.47	210080.02
Jul, 2030	1006.63	321.00	209759.02
Aug, 2030	1005.10	322.53	209436.49
Sep, 2030	1003.55	324.08	209112.41
Oct, 2030	1002.00	325.63	208786.77
Nov, 2030	1000.44	327.19	208459.58
Dec, 2030	998.87	328.76	208130.82
Jan, 2031	997.29	330.34	207800.48
Feb, 2031	995.71	331.92	207468.56
Mar, 2031	994.12	333.51	207135.05
Apr, 2031	992.52	335.11	206799.95
May, 2031	990.92	336.71	206463.23
Jun, 2031	989.30	338.33	206124.91
Jul, 2031	987.68	339.95	205784.96
Aug, 2031	986.05	341.58	205443.38
Sep, 2031	984.42	343.21	205100.17
Oct, 2031	982.77	344.86	204755.31
Nov, 2031	981.12	346.51	204408.80
Dec, 2031	979.46	348.17	204060.63
Jan, 2032	977.79	349.84	203710.79
Feb, 2032	976.11	351.52	203359.27
Mar, 2032	974.43	353.20	203006.07
Apr, 2032	972.74	354.89	202651.18
May, 2032	971.04	356.59	202294.59
Jun, 2032	969.33	358.30	201936.28
Jul, 2032	967.61	360.02	201576.27
Aug, 2032	965.89	361.74	201214.52
Sep, 2032	964.15	363.48	200851.04
Oct, 2032	962.41	365.22	200485.83
Nov, 2032	960.66	366.97	200118.86
Dec, 2032	958.90	368.73	199750.13
Jan, 2033	957.14	370.49	199379.64
Feb, 2033	955.36	372.27	199007.37
Mar, 2033	953.58	374.05	198633.31
Apr, 2033	951.78	375.85	198257.47
May, 2033	949.98	377.65	197879.82
Jun, 2033	948.17	379.46	197500.37
Jul, 2033	946.36	381.27	197119.09
Aug, 2033	944.53	383.10	196735.99
Sep, 2033	942.69	384.94	196351.05
Oct, 2033	940.85	386.78	195964.27
Nov, 2033	939.00	388.63	195575.64
Dec, 2033	937.13	390.50	195185.14
Jan, 2034	935.26	392.37	194792.77
Feb, 2034	933.38	394.25	194398.53
Mar, 2034	931.49	396.14	194002.39
Apr, 2034	929.59	398.04	193604.35
May, 2034	927.69	399.94	193204.41
Jun, 2034	925.77	401.86	192802.55
Jul, 2034	923.85	403.78	192398.77
Aug, 2034	921.91	405.72	191993.05
Sep, 2034	919.97	407.66	191585.39
Oct, 2034	918.01	409.62	191175.77
Nov, 2034	916.05	411.58	190764.19
Dec, 2034	914.08	413.55	190350.64
Jan, 2035	912.10	415.53	189935.10
Feb, 2035	910.11	417.52	189517.58
Mar, 2035	908.11	419.52	189098.06
Apr, 2035	906.09	421.54	188676.52
May, 2035	904.07	423.56	188252.97
Jun, 2035	902.05	425.58	187827.38
Jul, 2035	900.01	427.62	187399.76
Aug, 2035	897.96	429.67	186970.08
Sep, 2035	895.90	431.73	186538.35
Oct, 2035	893.83	433.80	186104.55
Nov, 2035	891.75	435.88	185668.67
Dec, 2035	889.66	437.97	185230.71
Jan, 2036	887.56	440.07	184790.64
Feb, 2036	885.46	442.17	184348.46
Mar, 2036	883.34	444.29	183904.17
Apr, 2036	881.21	446.42	183457.75
May, 2036	879.07	448.56	183009.19
Jun, 2036	876.92	450.71	182558.48
Jul, 2036	874.76	452.87	182105.60
Aug, 2036	872.59	455.04	181650.56
Sep, 2036	870.41	457.22	181193.34
Oct, 2036	868.22	459.41	180733.93
Nov, 2036	866.02	461.61	180272.32
Dec, 2036	863.80	463.83	179808.49
Jan, 2037	861.58	466.05	179342.45
Feb, 2037	859.35	468.28	178874.16
Mar, 2037	857.11	470.52	178403.64
Apr, 2037	854.85	472.78	177930.86
May, 2037	852.59	475.04	177455.82
Jun, 2037	850.31	477.32	176978.50
Jul, 2037	848.02	479.61	176498.89
Aug, 2037	845.72	481.91	176016.98
Sep, 2037	843.41	484.22	175532.77
Oct, 2037	841.09	486.54	175046.23
Nov, 2037	838.76	488.87	174557.36
Dec, 2037	836.42	491.21	174066.15
Jan, 2038	834.07	493.56	173572.59
Feb, 2038	831.70	495.93	173076.66
Mar, 2038	829.33	498.30	172578.36
Apr, 2038	826.94	500.69	172077.67
May, 2038	824.54	503.09	171574.58
Jun, 2038	822.13	505.50	171069.07
Jul, 2038	819.71	507.92	170561.15
Aug, 2038	817.27	510.36	170050.79
Sep, 2038	814.83	512.80	169537.99
Oct, 2038	812.37	515.26	169022.73
Nov, 2038	809.90	517.73	168505.00
Dec, 2038	807.42	520.21	167984.79
Jan, 2039	804.93	522.70	167462.09
Feb, 2039	802.42	525.21	166936.88
Mar, 2039	799.91	527.72	166409.15
Apr, 2039	797.38	530.25	165878.90
May, 2039	794.84	532.79	165346.11
Jun, 2039	792.28	535.35	164810.76
Jul, 2039	789.72	537.91	164272.85
Aug, 2039	787.14	540.49	163732.36
Sep, 2039	784.55	543.08	163189.28
Oct, 2039	781.95	545.68	162643.60
Nov, 2039	779.33	548.30	162095.30
Dec, 2039	776.71	550.92	161544.38
Jan, 2040	774.07	553.56	160990.82
Feb, 2040	771.41	556.22	160434.60
Mar, 2040	768.75	558.88	159875.72
Apr, 2040	766.07	561.56	159314.16
May, 2040	763.38	564.25	158749.91
Jun, 2040	760.68	566.95	158182.96
Jul, 2040	757.96	569.67	157613.29
Aug, 2040	755.23	572.40	157040.89
Sep, 2040	752.49	575.14	156465.75
Oct, 2040	749.73	577.90	155887.85
Nov, 2040	746.96	580.67	155307.18
Dec, 2040	744.18	583.45	154723.73
Jan, 2041	741.38	586.25	154137.49
Feb, 2041	738.58	589.05	153548.43
Mar, 2041	735.75	591.88	152956.55
Apr, 2041	732.92	594.71	152361.84
May, 2041	730.07	597.56	151764.28
Jun, 2041	727.20	600.43	151163.85
Jul, 2041	724.33	603.30	150560.55
Aug, 2041	721.44	606.19	149954.35
Sep, 2041	718.53	609.10	149345.26
Oct, 2041	715.61	612.02	148733.24
Nov, 2041	712.68	614.95	148118.29
Dec, 2041	709.73	617.90	147500.39
Jan, 2042	706.77	620.86	146879.53
Feb, 2042	703.80	623.83	146255.70
Mar, 2042	700.81	626.82	145628.88
Apr, 2042	697.81	629.82	144999.06
May, 2042	694.79	632.84	144366.21
Jun, 2042	691.75	635.88	143730.34
Jul, 2042	688.71	638.92	143091.42
Aug, 2042	685.65	641.98	142449.43
Sep, 2042	682.57	645.06	141804.37
Oct, 2042	679.48	648.15	141156.22
Nov, 2042	676.37	651.26	140504.97
Dec, 2042	673.25	654.38	139850.59
Jan, 2043	670.12	657.51	139193.08
Feb, 2043	666.97	660.66	138532.41
Mar, 2043	663.80	663.83	137868.58
Apr, 2043	660.62	667.01	137201.57
May, 2043	657.42	670.21	136531.37
Jun, 2043	654.21	673.42	135857.95
Jul, 2043	650.99	676.64	135181.31
Aug, 2043	647.74	679.89	134501.42
Sep, 2043	644.49	683.14	133818.28
Oct, 2043	641.21	686.42	133131.86
Nov, 2043	637.92	689.71	132442.15
Dec, 2043	634.62	693.01	131749.14
Jan, 2044	631.30	696.33	131052.81
Feb, 2044	627.96	699.67	130353.14
Mar, 2044	624.61	703.02	129650.12
Apr, 2044	621.24	706.39	128943.73
May, 2044	617.86	709.77	128233.95
Jun, 2044	614.45	713.18	127520.78
Jul, 2044	611.04	716.59	126804.19
Aug, 2044	607.60	720.03	126084.16
Sep, 2044	604.15	723.48	125360.68
Oct, 2044	600.69	726.94	124633.74
Nov, 2044	597.20	730.43	123903.31
Dec, 2044	593.70	733.93	123169.39
Jan, 2045	590.19	737.44	122431.94
Feb, 2045	586.65	740.98	121690.97
Mar, 2045	583.10	744.53	120946.44
Apr, 2045	579.54	748.09	120198.34
May, 2045	575.95	751.68	119446.66
Jun, 2045	572.35	755.28	118691.38
Jul, 2045	568.73	758.90	117932.48
Aug, 2045	565.09	762.54	117169.95
Sep, 2045	561.44	766.19	116403.75
Oct, 2045	557.77	769.86	115633.89
Nov, 2045	554.08	773.55	114860.34
Dec, 2045	550.37	777.26	114083.08
Jan, 2046	546.65	780.98	113302.10
Feb, 2046	542.91	784.72	112517.38
Mar, 2046	539.15	788.48	111728.89
Apr, 2046	535.37	792.26	110936.63
May, 2046	531.57	796.06	110140.57
Jun, 2046	527.76	799.87	109340.70
Jul, 2046	523.92	803.71	108536.99
Aug, 2046	520.07	807.56	107729.44
Sep, 2046	516.20	811.43	106918.01
Oct, 2046	512.32	815.31	106102.70
Nov, 2046	508.41	819.22	105283.47
Dec, 2046	504.48	823.15	104460.33
Jan, 2047	500.54	827.09	103633.24
Feb, 2047	496.58	831.05	102802.18
Mar, 2047	492.59	835.04	101967.15
Apr, 2047	488.59	839.04	101128.11
May, 2047	484.57	843.06	100285.05
Jun, 2047	480.53	847.10	99437.95
Jul, 2047	476.47	851.16	98586.80
Aug, 2047	472.40	855.23	97731.56
Sep, 2047	468.30	859.33	96872.23
Oct, 2047	464.18	863.45	96008.78
Nov, 2047	460.04	867.59	95141.19
Dec, 2047	455.88	871.75	94269.45
Jan, 2048	451.71	875.92	93393.52
Feb, 2048	447.51	880.12	92513.40
Mar, 2048	443.29	884.34	91629.07
Apr, 2048	439.06	888.57	90740.49
May, 2048	434.80	892.83	89847.66
Jun, 2048	430.52	897.11	88950.55
Jul, 2048	426.22	901.41	88049.14
Aug, 2048	421.90	905.73	87143.42
Sep, 2048	417.56	910.07	86233.35
Oct, 2048	413.20	914.43	85318.92
Nov, 2048	408.82	918.81	84400.11
Dec, 2048	404.42	923.21	83476.90
Jan, 2049	399.99	927.64	82549.26
Feb, 2049	395.55	932.08	81617.18
Mar, 2049	391.08	936.55	80680.63
Apr, 2049	386.59	941.04	79739.60
May, 2049	382.09	945.54	78794.05
Jun, 2049	377.55	950.08	77843.98
Jul, 2049	373.00	954.63	76889.35
Aug, 2049	368.43	959.20	75930.15
Sep, 2049	363.83	963.80	74966.35
Oct, 2049	359.21	968.42	73997.93
Nov, 2049	354.57	973.06	73024.88
Dec, 2049	349.91	977.72	72047.16
Jan, 2050	345.23	982.40	71064.75
Feb, 2050	340.52	987.11	70077.64
Mar, 2050	335.79	991.84	69085.80
Apr, 2050	331.04	996.59	68089.21
May, 2050	326.26	1001.37	67087.84
Jun, 2050	321.46	1006.17	66081.67
Jul, 2050	316.64	1010.99	65070.68
Aug, 2050	311.80	1015.83	64054.85
Sep, 2050	306.93	1020.70	63034.15
Oct, 2050	302.04	1025.59	62008.56
Nov, 2050	297.12	1030.51	60978.05
Dec, 2050	292.19	1035.44	59942.61
Jan, 2051	287.22	1040.41	58902.20
Feb, 2051	282.24	1045.39	57856.81
Mar, 2051	277.23	1050.40	56806.41
Apr, 2051	272.20	1055.43	55750.98
May, 2051	267.14	1060.49	54690.49
Jun, 2051	262.06	1065.57	53624.92
Jul, 2051	256.95	1070.68	52554.24
Aug, 2051	251.82	1075.81	51478.43
Sep, 2051	246.67	1080.96	50397.47
Oct, 2051	241.49	1086.14	49311.33
Nov, 2051	236.28	1091.35	48219.98
Dec, 2051	231.05	1096.58	47123.41
Jan, 2052	225.80	1101.83	46021.58
Feb, 2052	220.52	1107.11	44914.47
Mar, 2052	215.22	1112.41	43802.05
Apr, 2052	209.88	1117.75	42684.31
May, 2052	204.53	1123.10	41561.20
Jun, 2052	199.15	1128.48	40432.72
Jul, 2052	193.74	1133.89	39298.83
Aug, 2052	188.31	1139.32	38159.51
Sep, 2052	182.85	1144.78	37014.73
Oct, 2052	177.36	1150.27	35864.46
Nov, 2052	171.85	1155.78	34708.68
Dec, 2052	166.31	1161.32	33547.36
Jan, 2053	160.75	1166.88	32380.48
Feb, 2053	155.16	1172.47	31208.01
Mar, 2053	149.54	1178.09	30029.91
Apr, 2053	143.89	1183.74	28846.18
May, 2053	138.22	1189.41	27656.77
Jun, 2053	132.52	1195.11	26461.66
Jul, 2053	126.80	1200.83	25260.83
Aug, 2053	121.04	1206.59	24054.24
Sep, 2053	115.26	1212.37	22841.87
Oct, 2053	109.45	1218.18	21623.69
Nov, 2053	103.61	1224.02	20399.67
Dec, 2053	97.75	1229.88	19169.79
Jan, 2054	91.86	1235.77	17934.02
Feb, 2054	85.93	1241.70	16692.32
Mar, 2054	79.98	1247.65	15444.67
Apr, 2054	74.01	1253.62	14191.05
May, 2054	68.00	1259.63	12931.42
Jun, 2054	61.96	1265.67	11665.75
Jul, 2054	55.90	1271.73	10394.02
Aug, 2054	49.80	1277.83	9116.19
Sep, 2054	43.68	1283.95	7832.25
Oct, 2054	37.53	1290.10	6542.15
Nov, 2054	31.35	1296.28	5245.86
Dec, 2054	25.14	1302.49	3943.37
Jan, 2055	18.90	1308.73	2634.63
Feb, 2055	12.62	1315.01	1319.63
Mar, 2055	6.32	1321.31	0