Mortgage Parameters

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

Mortgage Summary

Property Total:	$285,000
Down Payment	$85,500
Mortgage Amount:	$199,500
Mortgage Payment:	$1,164.23 / month
Estimated Tax:	+ $158.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,322.56 / month
Total Interest Paid:	$219,621.60 over 30 years
Total Tax Paid:	$57,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	955.94	208.29	199291.71
May, 2025	954.94	209.29	199082.42
Jun, 2025	953.94	210.29	198872.12
Jul, 2025	952.93	211.30	198660.82
Aug, 2025	951.92	212.31	198448.51
Sep, 2025	950.90	213.33	198235.18
Oct, 2025	949.88	214.35	198020.82
Nov, 2025	948.85	215.38	197805.44
Dec, 2025	947.82	216.41	197589.03
Jan, 2026	946.78	217.45	197371.58
Feb, 2026	945.74	218.49	197153.09
Mar, 2026	944.69	219.54	196933.55
Apr, 2026	943.64	220.59	196712.96
May, 2026	942.58	221.65	196491.32
Jun, 2026	941.52	222.71	196268.61
Jul, 2026	940.45	223.78	196044.83
Aug, 2026	939.38	224.85	195819.98
Sep, 2026	938.30	225.93	195594.06
Oct, 2026	937.22	227.01	195367.05
Nov, 2026	936.13	228.10	195138.95
Dec, 2026	935.04	229.19	194909.76
Jan, 2027	933.94	230.29	194679.48
Feb, 2027	932.84	231.39	194448.08
Mar, 2027	931.73	232.50	194215.59
Apr, 2027	930.62	233.61	193981.97
May, 2027	929.50	234.73	193747.24
Jun, 2027	928.37	235.86	193511.38
Jul, 2027	927.24	236.99	193274.39
Aug, 2027	926.11	238.12	193036.27
Sep, 2027	924.97	239.26	192797.00
Oct, 2027	923.82	240.41	192556.59
Nov, 2027	922.67	241.56	192315.03
Dec, 2027	921.51	242.72	192072.31
Jan, 2028	920.35	243.88	191828.43
Feb, 2028	919.18	245.05	191583.37
Mar, 2028	918.00	246.23	191337.15
Apr, 2028	916.82	247.41	191089.74
May, 2028	915.64	248.59	190841.15
Jun, 2028	914.45	249.78	190591.37
Jul, 2028	913.25	250.98	190340.39
Aug, 2028	912.05	252.18	190088.21
Sep, 2028	910.84	253.39	189834.81
Oct, 2028	909.63	254.60	189580.21
Nov, 2028	908.41	255.82	189324.39
Dec, 2028	907.18	257.05	189067.33
Jan, 2029	905.95	258.28	188809.05
Feb, 2029	904.71	259.52	188549.53
Mar, 2029	903.47	260.76	188288.77
Apr, 2029	902.22	262.01	188026.76
May, 2029	900.96	263.27	187763.49
Jun, 2029	899.70	264.53	187498.96
Jul, 2029	898.43	265.80	187233.16
Aug, 2029	897.16	267.07	186966.09
Sep, 2029	895.88	268.35	186697.74
Oct, 2029	894.59	269.64	186428.10
Nov, 2029	893.30	270.93	186157.17
Dec, 2029	892.00	272.23	185884.95
Jan, 2030	890.70	273.53	185611.41
Feb, 2030	889.39	274.84	185336.57
Mar, 2030	888.07	276.16	185060.41
Apr, 2030	886.75	277.48	184782.93
May, 2030	885.42	278.81	184504.12
Jun, 2030	884.08	280.15	184223.97
Jul, 2030	882.74	281.49	183942.48
Aug, 2030	881.39	282.84	183659.64
Sep, 2030	880.04	284.19	183375.45
Oct, 2030	878.67	285.56	183089.89
Nov, 2030	877.31	286.92	182802.97
Dec, 2030	875.93	288.30	182514.67
Jan, 2031	874.55	289.68	182224.99
Feb, 2031	873.16	291.07	181933.92
Mar, 2031	871.77	292.46	181641.46
Apr, 2031	870.37	293.86	181347.59
May, 2031	868.96	295.27	181052.32
Jun, 2031	867.54	296.69	180755.63
Jul, 2031	866.12	298.11	180457.52
Aug, 2031	864.69	299.54	180157.98
Sep, 2031	863.26	300.97	179857.01
Oct, 2031	861.81	302.42	179554.60
Nov, 2031	860.37	303.86	179250.73
Dec, 2031	858.91	305.32	178945.41
Jan, 2032	857.45	306.78	178638.63
Feb, 2032	855.98	308.25	178330.38
Mar, 2032	854.50	309.73	178020.65
Apr, 2032	853.02	311.21	177709.43
May, 2032	851.52	312.71	177396.73
Jun, 2032	850.03	314.20	177082.52
Jul, 2032	848.52	315.71	176766.81
Aug, 2032	847.01	317.22	176449.59
Sep, 2032	845.49	318.74	176130.85
Oct, 2032	843.96	320.27	175810.58
Nov, 2032	842.43	321.80	175488.77
Dec, 2032	840.88	323.35	175165.43
Jan, 2033	839.33	324.90	174840.53
Feb, 2033	837.78	326.45	174514.08
Mar, 2033	836.21	328.02	174186.06
Apr, 2033	834.64	329.59	173856.47
May, 2033	833.06	331.17	173525.31
Jun, 2033	831.48	332.75	173192.55
Jul, 2033	829.88	334.35	172858.20
Aug, 2033	828.28	335.95	172522.25
Sep, 2033	826.67	337.56	172184.69
Oct, 2033	825.05	339.18	171845.51
Nov, 2033	823.43	340.80	171504.71
Dec, 2033	821.79	342.44	171162.27
Jan, 2034	820.15	344.08	170818.19
Feb, 2034	818.50	345.73	170472.47
Mar, 2034	816.85	347.38	170125.09
Apr, 2034	815.18	349.05	169776.04
May, 2034	813.51	350.72	169425.32
Jun, 2034	811.83	352.40	169072.92
Jul, 2034	810.14	354.09	168718.83
Aug, 2034	808.44	355.79	168363.04
Sep, 2034	806.74	357.49	168005.55
Oct, 2034	805.03	359.20	167646.35
Nov, 2034	803.31	360.92	167285.42
Dec, 2034	801.58	362.65	166922.77
Jan, 2035	799.84	364.39	166558.38
Feb, 2035	798.09	366.14	166192.24
Mar, 2035	796.34	367.89	165824.35
Apr, 2035	794.58	369.65	165454.69
May, 2035	792.80	371.43	165083.27
Jun, 2035	791.02	373.21	164710.06
Jul, 2035	789.24	374.99	164335.07
Aug, 2035	787.44	376.79	163958.28
Sep, 2035	785.63	378.60	163579.68
Oct, 2035	783.82	380.41	163199.27
Nov, 2035	782.00	382.23	162817.04
Dec, 2035	780.16	384.07	162432.97
Jan, 2036	778.32	385.91	162047.07
Feb, 2036	776.48	387.75	161659.31
Mar, 2036	774.62	389.61	161269.70
Apr, 2036	772.75	391.48	160878.22
May, 2036	770.87	393.36	160484.86
Jun, 2036	768.99	395.24	160089.62
Jul, 2036	767.10	397.13	159692.49
Aug, 2036	765.19	399.04	159293.45
Sep, 2036	763.28	400.95	158892.50
Oct, 2036	761.36	402.87	158489.63
Nov, 2036	759.43	404.80	158084.83
Dec, 2036	757.49	406.74	157678.09
Jan, 2037	755.54	408.69	157269.40
Feb, 2037	753.58	410.65	156858.76
Mar, 2037	751.61	412.62	156446.14
Apr, 2037	749.64	414.59	156031.55
May, 2037	747.65	416.58	155614.97
Jun, 2037	745.66	418.57	155196.40
Jul, 2037	743.65	420.58	154775.81
Aug, 2037	741.63	422.60	154353.22
Sep, 2037	739.61	424.62	153928.60
Oct, 2037	737.57	426.66	153501.94
Nov, 2037	735.53	428.70	153073.24
Dec, 2037	733.48	430.75	152642.49
Jan, 2038	731.41	432.82	152209.67
Feb, 2038	729.34	434.89	151774.78
Mar, 2038	727.25	436.98	151337.80
Apr, 2038	725.16	439.07	150898.73
May, 2038	723.06	441.17	150457.56
Jun, 2038	720.94	443.29	150014.27
Jul, 2038	718.82	445.41	149568.86
Aug, 2038	716.68	447.55	149121.31
Sep, 2038	714.54	449.69	148671.62
Oct, 2038	712.38	451.85	148219.78
Nov, 2038	710.22	454.01	147765.77
Dec, 2038	708.04	456.19	147309.58
Jan, 2039	705.86	458.37	146851.21
Feb, 2039	703.66	460.57	146390.64
Mar, 2039	701.46	462.77	145927.87
Apr, 2039	699.24	464.99	145462.88
May, 2039	697.01	467.22	144995.66
Jun, 2039	694.77	469.46	144526.20
Jul, 2039	692.52	471.71	144054.49
Aug, 2039	690.26	473.97	143580.52
Sep, 2039	687.99	476.24	143104.28
Oct, 2039	685.71	478.52	142625.76
Nov, 2039	683.42	480.81	142144.94
Dec, 2039	681.11	483.12	141661.82
Jan, 2040	678.80	485.43	141176.39
Feb, 2040	676.47	487.76	140688.63
Mar, 2040	674.13	490.10	140198.53
Apr, 2040	671.78	492.45	139706.09
May, 2040	669.43	494.80	139211.28
Jun, 2040	667.05	497.18	138714.11
Jul, 2040	664.67	499.56	138214.55
Aug, 2040	662.28	501.95	137712.60
Sep, 2040	659.87	504.36	137208.24
Oct, 2040	657.46	506.77	136701.47
Nov, 2040	655.03	509.20	136192.26
Dec, 2040	652.59	511.64	135680.62
Jan, 2041	650.14	514.09	135166.53
Feb, 2041	647.67	516.56	134649.97
Mar, 2041	645.20	519.03	134130.94
Apr, 2041	642.71	521.52	133609.42
May, 2041	640.21	524.02	133085.40
Jun, 2041	637.70	526.53	132558.87
Jul, 2041	635.18	529.05	132029.82
Aug, 2041	632.64	531.59	131498.23
Sep, 2041	630.10	534.13	130964.10
Oct, 2041	627.54	536.69	130427.40
Nov, 2041	624.96	539.27	129888.14
Dec, 2041	622.38	541.85	129346.29
Jan, 2042	619.78	544.45	128801.84
Feb, 2042	617.18	547.05	128254.79
Mar, 2042	614.55	549.68	127705.11
Apr, 2042	611.92	552.31	127152.80
May, 2042	609.27	554.96	126597.85
Jun, 2042	606.61	557.62	126040.23
Jul, 2042	603.94	560.29	125479.95
Aug, 2042	601.26	562.97	124916.97
Sep, 2042	598.56	565.67	124351.30
Oct, 2042	595.85	568.38	123782.92
Nov, 2042	593.13	571.10	123211.82
Dec, 2042	590.39	573.84	122637.98
Jan, 2043	587.64	576.59	122061.39
Feb, 2043	584.88	579.35	121482.04
Mar, 2043	582.10	582.13	120899.91
Apr, 2043	579.31	584.92	120314.99
May, 2043	576.51	587.72	119727.27
Jun, 2043	573.69	590.54	119136.73
Jul, 2043	570.86	593.37	118543.37
Aug, 2043	568.02	596.21	117947.16
Sep, 2043	565.16	599.07	117348.09
Oct, 2043	562.29	601.94	116746.16
Nov, 2043	559.41	604.82	116141.33
Dec, 2043	556.51	607.72	115533.61
Jan, 2044	553.60	610.63	114922.98
Feb, 2044	550.67	613.56	114309.43
Mar, 2044	547.73	616.50	113692.93
Apr, 2044	544.78	619.45	113073.48
May, 2044	541.81	622.42	112451.06
Jun, 2044	538.83	625.40	111825.66
Jul, 2044	535.83	628.40	111197.26
Aug, 2044	532.82	631.41	110565.85
Sep, 2044	529.79	634.44	109931.41
Oct, 2044	526.75	637.48	109293.94
Nov, 2044	523.70	640.53	108653.41
Dec, 2044	520.63	643.60	108009.81
Jan, 2045	517.55	646.68	107363.12
Feb, 2045	514.45	649.78	106713.34
Mar, 2045	511.33	652.90	106060.45
Apr, 2045	508.21	656.02	105404.42
May, 2045	505.06	659.17	104745.26
Jun, 2045	501.90	662.33	104082.93
Jul, 2045	498.73	665.50	103417.43
Aug, 2045	495.54	668.69	102748.74
Sep, 2045	492.34	671.89	102076.85
Oct, 2045	489.12	675.11	101401.74
Nov, 2045	485.88	678.35	100723.39
Dec, 2045	482.63	681.60	100041.80
Jan, 2046	479.37	684.86	99356.93
Feb, 2046	476.09	688.14	98668.79
Mar, 2046	472.79	691.44	97977.35
Apr, 2046	469.47	694.76	97282.59
May, 2046	466.15	698.08	96584.51
Jun, 2046	462.80	701.43	95883.08
Jul, 2046	459.44	704.79	95178.29
Aug, 2046	456.06	708.17	94470.12
Sep, 2046	452.67	711.56	93758.56
Oct, 2046	449.26	714.97	93043.59
Nov, 2046	445.83	718.40	92325.19
Dec, 2046	442.39	721.84	91603.35
Jan, 2047	438.93	725.30	90878.06
Feb, 2047	435.46	728.77	90149.28
Mar, 2047	431.97	732.26	89417.02
Apr, 2047	428.46	735.77	88681.25
May, 2047	424.93	739.30	87941.95
Jun, 2047	421.39	742.84	87199.11
Jul, 2047	417.83	746.40	86452.70
Aug, 2047	414.25	749.98	85702.73
Sep, 2047	410.66	753.57	84949.16
Oct, 2047	407.05	757.18	84191.97
Nov, 2047	403.42	760.81	83431.16
Dec, 2047	399.77	764.46	82666.71
Jan, 2048	396.11	768.12	81898.59
Feb, 2048	392.43	771.80	81126.79
Mar, 2048	388.73	775.50	80351.29
Apr, 2048	385.02	779.21	79572.08
May, 2048	381.28	782.95	78789.13
Jun, 2048	377.53	786.70	78002.43
Jul, 2048	373.76	790.47	77211.96
Aug, 2048	369.97	794.26	76417.71
Sep, 2048	366.17	798.06	75619.65
Oct, 2048	362.34	801.89	74817.76
Nov, 2048	358.50	805.73	74012.03
Dec, 2048	354.64	809.59	73202.44
Jan, 2049	350.76	813.47	72388.98
Feb, 2049	346.86	817.37	71571.61
Mar, 2049	342.95	821.28	70750.33
Apr, 2049	339.01	825.22	69925.11
May, 2049	335.06	829.17	69095.94
Jun, 2049	331.08	833.15	68262.79
Jul, 2049	327.09	837.14	67425.65
Aug, 2049	323.08	841.15	66584.50
Sep, 2049	319.05	845.18	65739.33
Oct, 2049	315.00	849.23	64890.10
Nov, 2049	310.93	853.30	64036.80
Dec, 2049	306.84	857.39	63179.41
Jan, 2050	302.73	861.50	62317.92
Feb, 2050	298.61	865.62	61452.29
Mar, 2050	294.46	869.77	60582.52
Apr, 2050	290.29	873.94	59708.58
May, 2050	286.10	878.13	58830.46
Jun, 2050	281.90	882.33	57948.12
Jul, 2050	277.67	886.56	57061.56
Aug, 2050	273.42	890.81	56170.75
Sep, 2050	269.15	895.08	55275.67
Oct, 2050	264.86	899.37	54376.30
Nov, 2050	260.55	903.68	53472.63
Dec, 2050	256.22	908.01	52564.62
Jan, 2051	251.87	912.36	51652.26
Feb, 2051	247.50	916.73	50735.53
Mar, 2051	243.11	921.12	49814.41
Apr, 2051	238.69	925.54	48888.88
May, 2051	234.26	929.97	47958.90
Jun, 2051	229.80	934.43	47024.48
Jul, 2051	225.33	938.90	46085.57
Aug, 2051	220.83	943.40	45142.17
Sep, 2051	216.31	947.92	44194.25
Oct, 2051	211.76	952.47	43241.78
Nov, 2051	207.20	957.03	42284.75
Dec, 2051	202.61	961.62	41323.13
Jan, 2052	198.01	966.22	40356.91
Feb, 2052	193.38	970.85	39386.06
Mar, 2052	188.72	975.51	38410.55
Apr, 2052	184.05	980.18	37430.37
May, 2052	179.35	984.88	36445.50
Jun, 2052	174.63	989.60	35455.90
Jul, 2052	169.89	994.34	34461.57
Aug, 2052	165.13	999.10	33462.46
Sep, 2052	160.34	1003.89	32458.57
Oct, 2052	155.53	1008.70	31449.88
Nov, 2052	150.70	1013.53	30436.34
Dec, 2052	145.84	1018.39	29417.95
Jan, 2053	140.96	1023.27	28394.68
Feb, 2053	136.06	1028.17	27366.51
Mar, 2053	131.13	1033.10	26333.41
Apr, 2053	126.18	1038.05	25295.36
May, 2053	121.21	1043.02	24252.34
Jun, 2053	116.21	1048.02	23204.32
Jul, 2053	111.19	1053.04	22151.28
Aug, 2053	106.14	1058.09	21093.19
Sep, 2053	101.07	1063.16	20030.03
Oct, 2053	95.98	1068.25	18961.78
Nov, 2053	90.86	1073.37	17888.41
Dec, 2053	85.72	1078.51	16809.89
Jan, 2054	80.55	1083.68	15726.21
Feb, 2054	75.35	1088.88	14637.33
Mar, 2054	70.14	1094.09	13543.24
Apr, 2054	64.89	1099.34	12443.91
May, 2054	59.63	1104.60	11339.30
Jun, 2054	54.33	1109.90	10229.41
Jul, 2054	49.02	1115.21	9114.19
Aug, 2054	43.67	1120.56	7993.64
Sep, 2054	38.30	1125.93	6867.71
Oct, 2054	32.91	1131.32	5736.39
Nov, 2054	27.49	1136.74	4599.64
Dec, 2054	22.04	1142.19	3457.45
Jan, 2055	16.57	1147.66	2309.79
Feb, 2055	11.07	1153.16	1156.63
Mar, 2055	5.54	1158.69	0