Mortgage Parameters

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

Mortgage Summary

Property Total:	$275,000
Down Payment	$82,500
Mortgage Amount:	$192,500
Mortgage Payment:	$1,123.38 / month
Estimated Tax:	+ $152.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,276.16 / month
Total Interest Paid:	$211,917.60 over 30 years
Total Tax Paid:	$55,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	922.40	200.98	192299.02
Jan, 2025	921.43	201.95	192097.07
Feb, 2025	920.47	202.91	191894.15
Mar, 2025	919.49	203.89	191690.27
Apr, 2025	918.52	204.86	191485.40
May, 2025	917.53	205.85	191279.56
Jun, 2025	916.55	206.83	191072.72
Jul, 2025	915.56	207.82	190864.90
Aug, 2025	914.56	208.82	190656.08
Sep, 2025	913.56	209.82	190446.26
Oct, 2025	912.56	210.82	190235.44
Nov, 2025	911.54	211.84	190023.60
Dec, 2025	910.53	212.85	189810.75
Jan, 2026	909.51	213.87	189596.88
Feb, 2026	908.49	214.89	189381.99
Mar, 2026	907.46	215.92	189166.06
Apr, 2026	906.42	216.96	188949.10
May, 2026	905.38	218.00	188731.10
Jun, 2026	904.34	219.04	188512.06
Jul, 2026	903.29	220.09	188291.97
Aug, 2026	902.23	221.15	188070.82
Sep, 2026	901.17	222.21	187848.61
Oct, 2026	900.11	223.27	187625.34
Nov, 2026	899.04	224.34	187401.00
Dec, 2026	897.96	225.42	187175.58
Jan, 2027	896.88	226.50	186949.09
Feb, 2027	895.80	227.58	186721.50
Mar, 2027	894.71	228.67	186492.83
Apr, 2027	893.61	229.77	186263.06
May, 2027	892.51	230.87	186032.19
Jun, 2027	891.40	231.98	185800.22
Jul, 2027	890.29	233.09	185567.13
Aug, 2027	889.18	234.20	185332.92
Sep, 2027	888.05	235.33	185097.60
Oct, 2027	886.93	236.45	184861.14
Nov, 2027	885.79	237.59	184623.56
Dec, 2027	884.65	238.73	184384.83
Jan, 2028	883.51	239.87	184144.96
Feb, 2028	882.36	241.02	183903.94
Mar, 2028	881.21	242.17	183661.77
Apr, 2028	880.05	243.33	183418.44
May, 2028	878.88	244.50	183173.94
Jun, 2028	877.71	245.67	182928.26
Jul, 2028	876.53	246.85	182681.42
Aug, 2028	875.35	248.03	182433.38
Sep, 2028	874.16	249.22	182184.16
Oct, 2028	872.97	250.41	181933.75
Nov, 2028	871.77	251.61	181682.14
Dec, 2028	870.56	252.82	181429.32
Jan, 2029	869.35	254.03	181175.28
Feb, 2029	868.13	255.25	180920.04
Mar, 2029	866.91	256.47	180663.57
Apr, 2029	865.68	257.70	180405.86
May, 2029	864.44	258.94	180146.93
Jun, 2029	863.20	260.18	179886.75
Jul, 2029	861.96	261.42	179625.33
Aug, 2029	860.70	262.68	179362.66
Sep, 2029	859.45	263.93	179098.72
Oct, 2029	858.18	265.20	178833.52
Nov, 2029	856.91	266.47	178567.05
Dec, 2029	855.63	267.75	178299.31
Jan, 2030	854.35	269.03	178030.28
Feb, 2030	853.06	270.32	177759.96
Mar, 2030	851.77	271.61	177488.35
Apr, 2030	850.46	272.92	177215.43
May, 2030	849.16	274.22	176941.21
Jun, 2030	847.84	275.54	176665.67
Jul, 2030	846.52	276.86	176388.82
Aug, 2030	845.20	278.18	176110.63
Sep, 2030	843.86	279.52	175831.11
Oct, 2030	842.52	280.86	175550.26
Nov, 2030	841.18	282.20	175268.06
Dec, 2030	839.83	283.55	174984.50
Jan, 2031	838.47	284.91	174699.59
Feb, 2031	837.10	286.28	174413.31
Mar, 2031	835.73	287.65	174125.66
Apr, 2031	834.35	289.03	173836.64
May, 2031	832.97	290.41	173546.22
Jun, 2031	831.58	291.80	173254.42
Jul, 2031	830.18	293.20	172961.22
Aug, 2031	828.77	294.61	172666.61
Sep, 2031	827.36	296.02	172370.59
Oct, 2031	825.94	297.44	172073.15
Nov, 2031	824.52	298.86	171774.29
Dec, 2031	823.09	300.29	171473.99
Jan, 2032	821.65	301.73	171172.26
Feb, 2032	820.20	303.18	170869.08
Mar, 2032	818.75	304.63	170564.45
Apr, 2032	817.29	306.09	170258.36
May, 2032	815.82	307.56	169950.80
Jun, 2032	814.35	309.03	169641.77
Jul, 2032	812.87	310.51	169331.25
Aug, 2032	811.38	312.00	169019.25
Sep, 2032	809.88	313.50	168705.75
Oct, 2032	808.38	315.00	168390.76
Nov, 2032	806.87	316.51	168074.25
Dec, 2032	805.36	318.02	167756.22
Jan, 2033	803.83	319.55	167436.68
Feb, 2033	802.30	321.08	167115.60
Mar, 2033	800.76	322.62	166792.98
Apr, 2033	799.22	324.16	166468.82
May, 2033	797.66	325.72	166143.10
Jun, 2033	796.10	327.28	165815.82
Jul, 2033	794.53	328.85	165486.98
Aug, 2033	792.96	330.42	165156.55
Sep, 2033	791.38	332.00	164824.55
Oct, 2033	789.78	333.60	164490.95
Nov, 2033	788.19	335.19	164155.76
Dec, 2033	786.58	336.80	163818.96
Jan, 2034	784.97	338.41	163480.54
Feb, 2034	783.34	340.04	163140.51
Mar, 2034	781.71	341.67	162798.84
Apr, 2034	780.08	343.30	162455.54
May, 2034	778.43	344.95	162110.59
Jun, 2034	776.78	346.60	161763.99
Jul, 2034	775.12	348.26	161415.73
Aug, 2034	773.45	349.93	161065.80
Sep, 2034	771.77	351.61	160714.20
Oct, 2034	770.09	353.29	160360.91
Nov, 2034	768.40	354.98	160005.92
Dec, 2034	766.70	356.68	159649.24
Jan, 2035	764.99	358.39	159290.84
Feb, 2035	763.27	360.11	158930.73
Mar, 2035	761.54	361.84	158568.90
Apr, 2035	759.81	363.57	158205.32
May, 2035	758.07	365.31	157840.01
Jun, 2035	756.32	367.06	157472.95
Jul, 2035	754.56	368.82	157104.13
Aug, 2035	752.79	370.59	156733.54
Sep, 2035	751.01	372.37	156361.17
Oct, 2035	749.23	374.15	155987.02
Nov, 2035	747.44	375.94	155611.08
Dec, 2035	745.64	377.74	155233.34
Jan, 2036	743.83	379.55	154853.78
Feb, 2036	742.01	381.37	154472.41
Mar, 2036	740.18	383.20	154089.21
Apr, 2036	738.34	385.04	153704.18
May, 2036	736.50	386.88	153317.29
Jun, 2036	734.65	388.73	152928.56
Jul, 2036	732.78	390.60	152537.96
Aug, 2036	730.91	392.47	152145.49
Sep, 2036	729.03	394.35	151751.14
Oct, 2036	727.14	396.24	151354.90
Nov, 2036	725.24	398.14	150956.77
Dec, 2036	723.33	400.05	150556.72
Jan, 2037	721.42	401.96	150154.76
Feb, 2037	719.49	403.89	149750.87
Mar, 2037	717.56	405.82	149345.05
Apr, 2037	715.61	407.77	148937.28
May, 2037	713.66	409.72	148527.56
Jun, 2037	711.69	411.69	148115.87
Jul, 2037	709.72	413.66	147702.21
Aug, 2037	707.74	415.64	147286.57
Sep, 2037	705.75	417.63	146868.94
Oct, 2037	703.75	419.63	146449.31
Nov, 2037	701.74	421.64	146027.66
Dec, 2037	699.72	423.66	145604.00
Jan, 2038	697.69	425.69	145178.31
Feb, 2038	695.65	427.73	144750.57
Mar, 2038	693.60	429.78	144320.79
Apr, 2038	691.54	431.84	143888.95
May, 2038	689.47	433.91	143455.03
Jun, 2038	687.39	435.99	143019.04
Jul, 2038	685.30	438.08	142580.96
Aug, 2038	683.20	440.18	142140.78
Sep, 2038	681.09	442.29	141698.49
Oct, 2038	678.97	444.41	141254.09
Nov, 2038	676.84	446.54	140807.55
Dec, 2038	674.70	448.68	140358.87
Jan, 2039	672.55	450.83	139908.04
Feb, 2039	670.39	452.99	139455.06
Mar, 2039	668.22	455.16	138999.90
Apr, 2039	666.04	457.34	138542.56
May, 2039	663.85	459.53	138083.03
Jun, 2039	661.65	461.73	137621.30
Jul, 2039	659.44	463.94	137157.35
Aug, 2039	657.21	466.17	136691.18
Sep, 2039	654.98	468.40	136222.78
Oct, 2039	652.73	470.65	135752.14
Nov, 2039	650.48	472.90	135279.24
Dec, 2039	648.21	475.17	134804.07
Jan, 2040	645.94	477.44	134326.63
Feb, 2040	643.65	479.73	133846.89
Mar, 2040	641.35	482.03	133364.86
Apr, 2040	639.04	484.34	132880.52
May, 2040	636.72	486.66	132393.86
Jun, 2040	634.39	488.99	131904.87
Jul, 2040	632.04	491.34	131413.53
Aug, 2040	629.69	493.69	130919.84
Sep, 2040	627.32	496.06	130423.79
Oct, 2040	624.95	498.43	129925.36
Nov, 2040	622.56	500.82	129424.53
Dec, 2040	620.16	503.22	128921.31
Jan, 2041	617.75	505.63	128415.68
Feb, 2041	615.33	508.05	127907.63
Mar, 2041	612.89	510.49	127397.14
Apr, 2041	610.44	512.94	126884.20
May, 2041	607.99	515.39	126368.81
Jun, 2041	605.52	517.86	125850.95
Jul, 2041	603.04	520.34	125330.60
Aug, 2041	600.54	522.84	124807.76
Sep, 2041	598.04	525.34	124282.42
Oct, 2041	595.52	527.86	123754.56
Nov, 2041	592.99	530.39	123224.17
Dec, 2041	590.45	532.93	122691.24
Jan, 2042	587.90	535.48	122155.76
Feb, 2042	585.33	538.05	121617.71
Mar, 2042	582.75	540.63	121077.08
Apr, 2042	580.16	543.22	120533.86
May, 2042	577.56	545.82	119988.04
Jun, 2042	574.94	548.44	119439.60
Jul, 2042	572.31	551.07	118888.53
Aug, 2042	569.67	553.71	118334.83
Sep, 2042	567.02	556.36	117778.47
Oct, 2042	564.36	559.02	117219.45
Nov, 2042	561.68	561.70	116657.74
Dec, 2042	558.99	564.39	116093.35
Jan, 2043	556.28	567.10	115526.25
Feb, 2043	553.56	569.82	114956.43
Mar, 2043	550.83	572.55	114383.88
Apr, 2043	548.09	575.29	113808.59
May, 2043	545.33	578.05	113230.55
Jun, 2043	542.56	580.82	112649.73
Jul, 2043	539.78	583.60	112066.13
Aug, 2043	536.98	586.40	111479.73
Sep, 2043	534.17	589.21	110890.53
Oct, 2043	531.35	592.03	110298.50
Nov, 2043	528.51	594.87	109703.63
Dec, 2043	525.66	597.72	109105.91
Jan, 2044	522.80	600.58	108505.33
Feb, 2044	519.92	603.46	107901.87
Mar, 2044	517.03	606.35	107295.52
Apr, 2044	514.12	609.26	106686.27
May, 2044	511.21	612.17	106074.09
Jun, 2044	508.27	615.11	105458.98
Jul, 2044	505.32	618.06	104840.93
Aug, 2044	502.36	621.02	104219.91
Sep, 2044	499.39	623.99	103595.92
Oct, 2044	496.40	626.98	102968.94
Nov, 2044	493.39	629.99	102338.95
Dec, 2044	490.37	633.01	101705.94
Jan, 2045	487.34	636.04	101069.90
Feb, 2045	484.29	639.09	100430.82
Mar, 2045	481.23	642.15	99788.67
Apr, 2045	478.15	645.23	99143.44
May, 2045	475.06	648.32	98495.12
Jun, 2045	471.96	651.42	97843.70
Jul, 2045	468.83	654.55	97189.16
Aug, 2045	465.70	657.68	96531.47
Sep, 2045	462.55	660.83	95870.64
Oct, 2045	459.38	664.00	95206.64
Nov, 2045	456.20	667.18	94539.46
Dec, 2045	453.00	670.38	93869.08
Jan, 2046	449.79	673.59	93195.49
Feb, 2046	446.56	676.82	92518.67
Mar, 2046	443.32	680.06	91838.61
Apr, 2046	440.06	683.32	91155.29
May, 2046	436.79	686.59	90468.70
Jun, 2046	433.50	689.88	89778.81
Jul, 2046	430.19	693.19	89085.62
Aug, 2046	426.87	696.51	88389.11
Sep, 2046	423.53	699.85	87689.26
Oct, 2046	420.18	703.20	86986.06
Nov, 2046	416.81	706.57	86279.49
Dec, 2046	413.42	709.96	85569.53
Jan, 2047	410.02	713.36	84856.17
Feb, 2047	406.60	716.78	84139.39
Mar, 2047	403.17	720.21	83419.18
Apr, 2047	399.72	723.66	82695.52
May, 2047	396.25	727.13	81968.39
Jun, 2047	392.77	730.61	81237.77
Jul, 2047	389.26	734.12	80503.66
Aug, 2047	385.75	737.63	79766.02
Sep, 2047	382.21	741.17	79024.86
Oct, 2047	378.66	744.72	78280.14
Nov, 2047	375.09	748.29	77531.85
Dec, 2047	371.51	751.87	76779.98
Jan, 2048	367.90	755.48	76024.50
Feb, 2048	364.28	759.10	75265.40
Mar, 2048	360.65	762.73	74502.67
Apr, 2048	356.99	766.39	73736.28
May, 2048	353.32	770.06	72966.22
Jun, 2048	349.63	773.75	72192.47
Jul, 2048	345.92	777.46	71415.01
Aug, 2048	342.20	781.18	70633.83
Sep, 2048	338.45	784.93	69848.90
Oct, 2048	334.69	788.69	69060.22
Nov, 2048	330.91	792.47	68267.75
Dec, 2048	327.12	796.26	67471.49
Jan, 2049	323.30	800.08	66671.41
Feb, 2049	319.47	803.91	65867.49
Mar, 2049	315.62	807.76	65059.73
Apr, 2049	311.74	811.64	64248.09
May, 2049	307.86	815.52	63432.57
Jun, 2049	303.95	819.43	62613.14
Jul, 2049	300.02	823.36	61789.78
Aug, 2049	296.08	827.30	60962.48
Sep, 2049	292.11	831.27	60131.21
Oct, 2049	288.13	835.25	59295.96
Nov, 2049	284.13	839.25	58456.70
Dec, 2049	280.11	843.27	57613.43
Jan, 2050	276.06	847.32	56766.11
Feb, 2050	272.00	851.38	55914.74
Mar, 2050	267.92	855.46	55059.28
Apr, 2050	263.83	859.55	54199.73
May, 2050	259.71	863.67	53336.05
Jun, 2050	255.57	867.81	52468.24
Jul, 2050	251.41	871.97	51596.27
Aug, 2050	247.23	876.15	50720.12
Sep, 2050	243.03	880.35	49839.78
Oct, 2050	238.82	884.56	48955.21
Nov, 2050	234.58	888.80	48066.41
Dec, 2050	230.32	893.06	47173.35
Jan, 2051	226.04	897.34	46276.01
Feb, 2051	221.74	901.64	45374.37
Mar, 2051	217.42	905.96	44468.41
Apr, 2051	213.08	910.30	43558.10
May, 2051	208.72	914.66	42643.44
Jun, 2051	204.33	919.05	41724.39
Jul, 2051	199.93	923.45	40800.94
Aug, 2051	195.50	927.88	39873.07
Sep, 2051	191.06	932.32	38940.75
Oct, 2051	186.59	936.79	38003.96
Nov, 2051	182.10	941.28	37062.68
Dec, 2051	177.59	945.79	36116.89
Jan, 2052	173.06	950.32	35166.57
Feb, 2052	168.51	954.87	34211.70
Mar, 2052	163.93	959.45	33252.25
Apr, 2052	159.33	964.05	32288.20
May, 2052	154.71	968.67	31319.54
Jun, 2052	150.07	973.31	30346.23
Jul, 2052	145.41	977.97	29368.26
Aug, 2052	140.72	982.66	28385.60
Sep, 2052	136.01	987.37	27398.24
Oct, 2052	131.28	992.10	26406.14
Nov, 2052	126.53	996.85	25409.29
Dec, 2052	121.75	1001.63	24407.66
Jan, 2053	116.95	1006.43	23401.23
Feb, 2053	112.13	1011.25	22389.99
Mar, 2053	107.29	1016.09	21373.89
Apr, 2053	102.42	1020.96	20352.93
May, 2053	97.52	1025.86	19327.07
Jun, 2053	92.61	1030.77	18296.30
Jul, 2053	87.67	1035.71	17260.59
Aug, 2053	82.71	1040.67	16219.92
Sep, 2053	77.72	1045.66	15174.26
Oct, 2053	72.71	1050.67	14123.59
Nov, 2053	67.68	1055.70	13067.88
Dec, 2053	62.62	1060.76	12007.12
Jan, 2054	57.53	1065.85	10941.27
Feb, 2054	52.43	1070.95	9870.32
Mar, 2054	47.30	1076.08	8794.24
Apr, 2054	42.14	1081.24	7713.00
May, 2054	36.96	1086.42	6626.57
Jun, 2054	31.75	1091.63	5534.95
Jul, 2054	26.52	1096.86	4438.09
Aug, 2054	21.27	1102.11	3335.97
Sep, 2054	15.98	1107.40	2228.58
Oct, 2054	10.68	1112.70	1115.88
Nov, 2054	5.35	1118.03	0