Mortgage Parameters

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

Mortgage Summary

Property Total:	$319,900
Down Payment	$95,970
Mortgage Amount:	$223,930
Mortgage Payment:	$1,306.79 / month
Estimated Tax:	+ $177.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,484.51 / month
Total Interest Paid:	$246,513.60 over 30 years
Total Tax Paid:	$63,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	1073.00	233.79	223696.21
Feb, 2025	1071.88	234.91	223461.30
Mar, 2025	1070.75	236.04	223225.26
Apr, 2025	1069.62	237.17	222988.09
May, 2025	1068.48	238.31	222749.78
Jun, 2025	1067.34	239.45	222510.34
Jul, 2025	1066.20	240.59	222269.74
Aug, 2025	1065.04	241.75	222027.99
Sep, 2025	1063.88	242.91	221785.09
Oct, 2025	1062.72	244.07	221541.02
Nov, 2025	1061.55	245.24	221295.78
Dec, 2025	1060.38	246.41	221049.36
Jan, 2026	1059.19	247.60	220801.77
Feb, 2026	1058.01	248.78	220552.99
Mar, 2026	1056.82	249.97	220303.01
Apr, 2026	1055.62	251.17	220051.84
May, 2026	1054.42	252.37	219799.47
Jun, 2026	1053.21	253.58	219545.88
Jul, 2026	1051.99	254.80	219291.08
Aug, 2026	1050.77	256.02	219035.06
Sep, 2026	1049.54	257.25	218777.82
Oct, 2026	1048.31	258.48	218519.34
Nov, 2026	1047.07	259.72	218259.62
Dec, 2026	1045.83	260.96	217998.66
Jan, 2027	1044.58	262.21	217736.44
Feb, 2027	1043.32	263.47	217472.97
Mar, 2027	1042.06	264.73	217208.24
Apr, 2027	1040.79	266.00	216942.24
May, 2027	1039.51	267.28	216674.97
Jun, 2027	1038.23	268.56	216406.41
Jul, 2027	1036.95	269.84	216136.57
Aug, 2027	1035.65	271.14	215865.43
Sep, 2027	1034.36	272.43	215593.00
Oct, 2027	1033.05	273.74	215319.26
Nov, 2027	1031.74	275.05	215044.21
Dec, 2027	1030.42	276.37	214767.84
Jan, 2028	1029.10	277.69	214490.14
Feb, 2028	1027.77	279.02	214211.12
Mar, 2028	1026.43	280.36	213930.76
Apr, 2028	1025.08	281.71	213649.05
May, 2028	1023.74	283.05	213366.00
Jun, 2028	1022.38	284.41	213081.58
Jul, 2028	1021.02	285.77	212795.81
Aug, 2028	1019.65	287.14	212508.67
Sep, 2028	1018.27	288.52	212220.15
Oct, 2028	1016.89	289.90	211930.25
Nov, 2028	1015.50	291.29	211638.95
Dec, 2028	1014.10	292.69	211346.27
Jan, 2029	1012.70	294.09	211052.18
Feb, 2029	1011.29	295.50	210756.68
Mar, 2029	1009.88	296.91	210459.77
Apr, 2029	1008.45	298.34	210161.43
May, 2029	1007.02	299.77	209861.66
Jun, 2029	1005.59	301.20	209560.46
Jul, 2029	1004.14	302.65	209257.81
Aug, 2029	1002.69	304.10	208953.72
Sep, 2029	1001.24	305.55	208648.16
Oct, 2029	999.77	307.02	208341.15
Nov, 2029	998.30	308.49	208032.66
Dec, 2029	996.82	309.97	207722.69
Jan, 2030	995.34	311.45	207411.24
Feb, 2030	993.85	312.94	207098.29
Mar, 2030	992.35	314.44	206783.85
Apr, 2030	990.84	315.95	206467.90
May, 2030	989.33	317.46	206150.43
Jun, 2030	987.80	318.99	205831.45
Jul, 2030	986.28	320.51	205510.93
Aug, 2030	984.74	322.05	205188.88
Sep, 2030	983.20	323.59	204865.29
Oct, 2030	981.65	325.14	204540.15
Nov, 2030	980.09	326.70	204213.45
Dec, 2030	978.52	328.27	203885.18
Jan, 2031	976.95	329.84	203555.34
Feb, 2031	975.37	331.42	203223.92
Mar, 2031	973.78	333.01	202890.91
Apr, 2031	972.19	334.60	202556.30
May, 2031	970.58	336.21	202220.10
Jun, 2031	968.97	337.82	201882.28
Jul, 2031	967.35	339.44	201542.84
Aug, 2031	965.73	341.06	201201.78
Sep, 2031	964.09	342.70	200859.08
Oct, 2031	962.45	344.34	200514.74
Nov, 2031	960.80	345.99	200168.75
Dec, 2031	959.14	347.65	199821.10
Jan, 2032	957.48	349.31	199471.79
Feb, 2032	955.80	350.99	199120.80
Mar, 2032	954.12	352.67	198768.13
Apr, 2032	952.43	354.36	198413.77
May, 2032	950.73	356.06	198057.71
Jun, 2032	949.03	357.76	197699.95
Jul, 2032	947.31	359.48	197340.47
Aug, 2032	945.59	361.20	196979.27
Sep, 2032	943.86	362.93	196616.34
Oct, 2032	942.12	364.67	196251.67
Nov, 2032	940.37	366.42	195885.25
Dec, 2032	938.62	368.17	195517.08
Jan, 2033	936.85	369.94	195147.14
Feb, 2033	935.08	371.71	194775.43
Mar, 2033	933.30	373.49	194401.94
Apr, 2033	931.51	375.28	194026.66
May, 2033	929.71	377.08	193649.58
Jun, 2033	927.90	378.89	193270.70
Jul, 2033	926.09	380.70	192889.99
Aug, 2033	924.26	382.53	192507.47
Sep, 2033	922.43	384.36	192123.11
Oct, 2033	920.59	386.20	191736.91
Nov, 2033	918.74	388.05	191348.86
Dec, 2033	916.88	389.91	190958.95
Jan, 2034	915.01	391.78	190567.17
Feb, 2034	913.13	393.66	190173.52
Mar, 2034	911.25	395.54	189777.97
Apr, 2034	909.35	397.44	189380.54
May, 2034	907.45	399.34	188981.19
Jun, 2034	905.53	401.26	188579.94
Jul, 2034	903.61	403.18	188176.76
Aug, 2034	901.68	405.11	187771.65
Sep, 2034	899.74	407.05	187364.60
Oct, 2034	897.79	409.00	186955.60
Nov, 2034	895.83	410.96	186544.64
Dec, 2034	893.86	412.93	186131.71
Jan, 2035	891.88	414.91	185716.80
Feb, 2035	889.89	416.90	185299.90
Mar, 2035	887.90	418.89	184881.01
Apr, 2035	885.89	420.90	184460.11
May, 2035	883.87	422.92	184037.19
Jun, 2035	881.84	424.95	183612.24
Jul, 2035	879.81	426.98	183185.26
Aug, 2035	877.76	429.03	182756.23
Sep, 2035	875.71	431.08	182325.15
Oct, 2035	873.64	433.15	181892.00
Nov, 2035	871.57	435.22	181456.78
Dec, 2035	869.48	437.31	181019.47
Jan, 2036	867.38	439.41	180580.06
Feb, 2036	865.28	441.51	180138.55
Mar, 2036	863.16	443.63	179694.93
Apr, 2036	861.04	445.75	179249.17
May, 2036	858.90	447.89	178801.29
Jun, 2036	856.76	450.03	178351.25
Jul, 2036	854.60	452.19	177899.06
Aug, 2036	852.43	454.36	177444.71
Sep, 2036	850.26	456.53	176988.17
Oct, 2036	848.07	458.72	176529.45
Nov, 2036	845.87	460.92	176068.53
Dec, 2036	843.66	463.13	175605.40
Jan, 2037	841.44	465.35	175140.05
Feb, 2037	839.21	467.58	174672.48
Mar, 2037	836.97	469.82	174202.66
Apr, 2037	834.72	472.07	173730.59
May, 2037	832.46	474.33	173256.26
Jun, 2037	830.19	476.60	172779.66
Jul, 2037	827.90	478.89	172300.77
Aug, 2037	825.61	481.18	171819.59
Sep, 2037	823.30	483.49	171336.10
Oct, 2037	820.99	485.80	170850.29
Nov, 2037	818.66	488.13	170362.16
Dec, 2037	816.32	490.47	169871.69
Jan, 2038	813.97	492.82	169378.87
Feb, 2038	811.61	495.18	168883.69
Mar, 2038	809.23	497.56	168386.13
Apr, 2038	806.85	499.94	167886.19
May, 2038	804.45	502.34	167383.86
Jun, 2038	802.05	504.74	166879.11
Jul, 2038	799.63	507.16	166371.95
Aug, 2038	797.20	509.59	165862.36
Sep, 2038	794.76	512.03	165350.33
Oct, 2038	792.30	514.49	164835.84
Nov, 2038	789.84	516.95	164318.89
Dec, 2038	787.36	519.43	163799.46
Jan, 2039	784.87	521.92	163277.54
Feb, 2039	782.37	524.42	162753.13
Mar, 2039	779.86	526.93	162226.19
Apr, 2039	777.33	529.46	161696.74
May, 2039	774.80	531.99	161164.75
Jun, 2039	772.25	534.54	160630.20
Jul, 2039	769.69	537.10	160093.10
Aug, 2039	767.11	539.68	159553.42
Sep, 2039	764.53	542.26	159011.16
Oct, 2039	761.93	544.86	158466.30
Nov, 2039	759.32	547.47	157918.83
Dec, 2039	756.69	550.10	157368.73
Jan, 2040	754.06	552.73	156816.00
Feb, 2040	751.41	555.38	156260.62
Mar, 2040	748.75	558.04	155702.58
Apr, 2040	746.07	560.72	155141.86
May, 2040	743.39	563.40	154578.46
Jun, 2040	740.69	566.10	154012.36
Jul, 2040	737.98	568.81	153443.54
Aug, 2040	735.25	571.54	152872.00
Sep, 2040	732.51	574.28	152297.73
Oct, 2040	729.76	577.03	151720.70
Nov, 2040	727.00	579.79	151140.90
Dec, 2040	724.22	582.57	150558.33
Jan, 2041	721.43	585.36	149972.96
Feb, 2041	718.62	588.17	149384.79
Mar, 2041	715.80	590.99	148793.81
Apr, 2041	712.97	593.82	148199.99
May, 2041	710.12	596.67	147603.32
Jun, 2041	707.27	599.52	147003.80
Jul, 2041	704.39	602.40	146401.40
Aug, 2041	701.51	605.28	145796.12
Sep, 2041	698.61	608.18	145187.93
Oct, 2041	695.69	611.10	144576.84
Nov, 2041	692.76	614.03	143962.81
Dec, 2041	689.82	616.97	143345.84
Jan, 2042	686.87	619.92	142725.92
Feb, 2042	683.90	622.89	142103.02
Mar, 2042	680.91	625.88	141477.14
Apr, 2042	677.91	628.88	140848.26
May, 2042	674.90	631.89	140216.37
Jun, 2042	671.87	634.92	139581.45
Jul, 2042	668.83	637.96	138943.49
Aug, 2042	665.77	641.02	138302.47
Sep, 2042	662.70	644.09	137658.38
Oct, 2042	659.61	647.18	137011.20
Nov, 2042	656.51	650.28	136360.92
Dec, 2042	653.40	653.39	135707.53
Jan, 2043	650.27	656.52	135051.01
Feb, 2043	647.12	659.67	134391.34
Mar, 2043	643.96	662.83	133728.50
Apr, 2043	640.78	666.01	133062.50
May, 2043	637.59	669.20	132393.30
Jun, 2043	634.38	672.41	131720.89
Jul, 2043	631.16	675.63	131045.26
Aug, 2043	627.93	678.86	130366.40
Sep, 2043	624.67	682.12	129684.28
Oct, 2043	621.40	685.39	128998.90
Nov, 2043	618.12	688.67	128310.23
Dec, 2043	614.82	691.97	127618.26
Jan, 2044	611.50	695.29	126922.97
Feb, 2044	608.17	698.62	126224.35
Mar, 2044	604.83	701.96	125522.39
Apr, 2044	601.46	705.33	124817.06
May, 2044	598.08	708.71	124108.35
Jun, 2044	594.69	712.10	123396.25
Jul, 2044	591.27	715.52	122680.73
Aug, 2044	587.85	718.94	121961.78
Sep, 2044	584.40	722.39	121239.40
Oct, 2044	580.94	725.85	120513.54
Nov, 2044	577.46	729.33	119784.21
Dec, 2044	573.97	732.82	119051.39
Jan, 2045	570.45	736.34	118315.06
Feb, 2045	566.93	739.86	117575.19
Mar, 2045	563.38	743.41	116831.78
Apr, 2045	559.82	746.97	116084.81
May, 2045	556.24	750.55	115334.26
Jun, 2045	552.64	754.15	114580.11
Jul, 2045	549.03	757.76	113822.35
Aug, 2045	545.40	761.39	113060.96
Sep, 2045	541.75	765.04	112295.92
Oct, 2045	538.08	768.71	111527.22
Nov, 2045	534.40	772.39	110754.83
Dec, 2045	530.70	776.09	109978.74
Jan, 2046	526.98	779.81	109198.93
Feb, 2046	523.24	783.55	108415.39
Mar, 2046	519.49	787.30	107628.09
Apr, 2046	515.72	791.07	106837.01
May, 2046	511.93	794.86	106042.15
Jun, 2046	508.12	798.67	105243.48
Jul, 2046	504.29	802.50	104440.98
Aug, 2046	500.45	806.34	103634.64
Sep, 2046	496.58	810.21	102824.43
Oct, 2046	492.70	814.09	102010.34
Nov, 2046	488.80	817.99	101192.35
Dec, 2046	484.88	821.91	100370.44
Jan, 2047	480.94	825.85	99544.59
Feb, 2047	476.98	829.81	98714.79
Mar, 2047	473.01	833.78	97881.01
Apr, 2047	469.01	837.78	97043.23
May, 2047	465.00	841.79	96201.44
Jun, 2047	460.97	845.82	95355.61
Jul, 2047	456.91	849.88	94505.73
Aug, 2047	452.84	853.95	93651.78
Sep, 2047	448.75	858.04	92793.74
Oct, 2047	444.64	862.15	91931.59
Nov, 2047	440.51	866.28	91065.31
Dec, 2047	436.35	870.44	90194.87
Jan, 2048	432.18	874.61	89320.26
Feb, 2048	427.99	878.80	88441.47
Mar, 2048	423.78	883.01	87558.46
Apr, 2048	419.55	887.24	86671.22
May, 2048	415.30	891.49	85779.73
Jun, 2048	411.03	895.76	84883.97
Jul, 2048	406.74	900.05	83983.91
Aug, 2048	402.42	904.37	83079.55
Sep, 2048	398.09	908.70	82170.85
Oct, 2048	393.74	913.05	81257.79
Nov, 2048	389.36	917.43	80340.36
Dec, 2048	384.96	921.83	79418.53
Jan, 2049	380.55	926.24	78492.29
Feb, 2049	376.11	930.68	77561.61
Mar, 2049	371.65	935.14	76626.47
Apr, 2049	367.17	939.62	75686.85
May, 2049	362.67	944.12	74742.72
Jun, 2049	358.14	948.65	73794.08
Jul, 2049	353.60	953.19	72840.88
Aug, 2049	349.03	957.76	71883.12
Sep, 2049	344.44	962.35	70920.77
Oct, 2049	339.83	966.96	69953.81
Nov, 2049	335.20	971.59	68982.22
Dec, 2049	330.54	976.25	68005.97
Jan, 2050	325.86	980.93	67025.04
Feb, 2050	321.16	985.63	66039.41
Mar, 2050	316.44	990.35	65049.06
Apr, 2050	311.69	995.10	64053.96
May, 2050	306.93	999.86	63054.10
Jun, 2050	302.13	1004.66	62049.44
Jul, 2050	297.32	1009.47	61039.97
Aug, 2050	292.48	1014.31	60025.67
Sep, 2050	287.62	1019.17	59006.50
Oct, 2050	282.74	1024.05	57982.45
Nov, 2050	277.83	1028.96	56953.49
Dec, 2050	272.90	1033.89	55919.60
Jan, 2051	267.95	1038.84	54880.76
Feb, 2051	262.97	1043.82	53836.94
Mar, 2051	257.97	1048.82	52788.12
Apr, 2051	252.94	1053.85	51734.27
May, 2051	247.89	1058.90	50675.38
Jun, 2051	242.82	1063.97	49611.41
Jul, 2051	237.72	1069.07	48542.34
Aug, 2051	232.60	1074.19	47468.15
Sep, 2051	227.45	1079.34	46388.81
Oct, 2051	222.28	1084.51	45304.30
Nov, 2051	217.08	1089.71	44214.59
Dec, 2051	211.86	1094.93	43119.66
Jan, 2052	206.62	1100.17	42019.49
Feb, 2052	201.34	1105.45	40914.04
Mar, 2052	196.05	1110.74	39803.30
Apr, 2052	190.72	1116.07	38687.23
May, 2052	185.38	1121.41	37565.82
Jun, 2052	180.00	1126.79	36439.03
Jul, 2052	174.60	1132.19	35306.84
Aug, 2052	169.18	1137.61	34169.23
Sep, 2052	163.73	1143.06	33026.17
Oct, 2052	158.25	1148.54	31877.63
Nov, 2052	152.75	1154.04	30723.59
Dec, 2052	147.22	1159.57	29564.01
Jan, 2053	141.66	1165.13	28398.89
Feb, 2053	136.08	1170.71	27228.17
Mar, 2053	130.47	1176.32	26051.85
Apr, 2053	124.83	1181.96	24869.89
May, 2053	119.17	1187.62	23682.27
Jun, 2053	113.48	1193.31	22488.96
Jul, 2053	107.76	1199.03	21289.93
Aug, 2053	102.01	1204.78	20085.15
Sep, 2053	96.24	1210.55	18874.60
Oct, 2053	90.44	1216.35	17658.26
Nov, 2053	84.61	1222.18	16436.08
Dec, 2053	78.76	1228.03	15208.04
Jan, 2054	72.87	1233.92	13974.13
Feb, 2054	66.96	1239.83	12734.30
Mar, 2054	61.02	1245.77	11488.52
Apr, 2054	55.05	1251.74	10236.78
May, 2054	49.05	1257.74	8979.04
Jun, 2054	43.02	1263.77	7715.28
Jul, 2054	36.97	1269.82	6445.46
Aug, 2054	30.88	1275.91	5169.55
Sep, 2054	24.77	1282.02	3887.53
Oct, 2054	18.63	1288.16	2599.37
Nov, 2054	12.46	1294.33	1305.04
Dec, 2054	6.25	1300.54	4.50