Mortgage Parameters

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

Mortgage Summary

Property Total:	$339,000
Down Payment	$101,700
Mortgage Amount:	$237,300
Mortgage Payment:	$1,384.82 / month
Estimated Tax:	+ $188.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,573.15 / month
Total Interest Paid:	$261,234.00 over 30 years
Total Tax Paid:	$67,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	1137.06	247.76	237052.24
May, 2025	1135.88	248.94	236803.30
Jun, 2025	1134.68	250.14	236553.16
Jul, 2025	1133.48	251.34	236301.82
Aug, 2025	1132.28	252.54	236049.28
Sep, 2025	1131.07	253.75	235795.53
Oct, 2025	1129.85	254.97	235540.57
Nov, 2025	1128.63	256.19	235284.38
Dec, 2025	1127.40	257.42	235026.96
Jan, 2026	1126.17	258.65	234768.31
Feb, 2026	1124.93	259.89	234508.43
Mar, 2026	1123.69	261.13	234247.29
Apr, 2026	1122.43	262.39	233984.91
May, 2026	1121.18	263.64	233721.26
Jun, 2026	1119.91	264.91	233456.36
Jul, 2026	1118.65	266.17	233190.18
Aug, 2026	1117.37	267.45	232922.73
Sep, 2026	1116.09	268.73	232654.00
Oct, 2026	1114.80	270.02	232383.98
Nov, 2026	1113.51	271.31	232112.67
Dec, 2026	1112.21	272.61	231840.05
Jan, 2027	1110.90	273.92	231566.14
Feb, 2027	1109.59	275.23	231290.90
Mar, 2027	1108.27	276.55	231014.35
Apr, 2027	1106.94	277.88	230736.48
May, 2027	1105.61	279.21	230457.27
Jun, 2027	1104.27	280.55	230176.72
Jul, 2027	1102.93	281.89	229894.83
Aug, 2027	1101.58	283.24	229611.59
Sep, 2027	1100.22	284.60	229326.99
Oct, 2027	1098.86	285.96	229041.03
Nov, 2027	1097.49	287.33	228753.70
Dec, 2027	1096.11	288.71	228464.99
Jan, 2028	1094.73	290.09	228174.90
Feb, 2028	1093.34	291.48	227883.42
Mar, 2028	1091.94	292.88	227590.54
Apr, 2028	1090.54	294.28	227296.26
May, 2028	1089.13	295.69	227000.57
Jun, 2028	1087.71	297.11	226703.46
Jul, 2028	1086.29	298.53	226404.92
Aug, 2028	1084.86	299.96	226104.96
Sep, 2028	1083.42	301.40	225803.56
Oct, 2028	1081.98	302.84	225500.72
Nov, 2028	1080.52	304.30	225196.42
Dec, 2028	1079.07	305.75	224890.67
Jan, 2029	1077.60	307.22	224583.45
Feb, 2029	1076.13	308.69	224274.76
Mar, 2029	1074.65	310.17	223964.59
Apr, 2029	1073.16	311.66	223652.93
May, 2029	1071.67	313.15	223339.78
Jun, 2029	1070.17	314.65	223025.13
Jul, 2029	1068.66	316.16	222708.97
Aug, 2029	1067.15	317.67	222391.30
Sep, 2029	1065.62	319.20	222072.10
Oct, 2029	1064.10	320.72	221751.38
Nov, 2029	1062.56	322.26	221429.12
Dec, 2029	1061.01	323.81	221105.31
Jan, 2030	1059.46	325.36	220779.96
Feb, 2030	1057.90	326.92	220453.04
Mar, 2030	1056.34	328.48	220124.56
Apr, 2030	1054.76	330.06	219794.50
May, 2030	1053.18	331.64	219462.86
Jun, 2030	1051.59	333.23	219129.64
Jul, 2030	1050.00	334.82	218794.81
Aug, 2030	1048.39	336.43	218458.38
Sep, 2030	1046.78	338.04	218120.34
Oct, 2030	1045.16	339.66	217780.68
Nov, 2030	1043.53	341.29	217439.40
Dec, 2030	1041.90	342.92	217096.47
Jan, 2031	1040.25	344.57	216751.91
Feb, 2031	1038.60	346.22	216405.69
Mar, 2031	1036.94	347.88	216057.81
Apr, 2031	1035.28	349.54	215708.27
May, 2031	1033.60	351.22	215357.05
Jun, 2031	1031.92	352.90	215004.15
Jul, 2031	1030.23	354.59	214649.56
Aug, 2031	1028.53	356.29	214293.27
Sep, 2031	1026.82	358.00	213935.27
Oct, 2031	1025.11	359.71	213575.56
Nov, 2031	1023.38	361.44	213214.12
Dec, 2031	1021.65	363.17	212850.95
Jan, 2032	1019.91	364.91	212486.04
Feb, 2032	1018.16	366.66	212119.39
Mar, 2032	1016.41	368.41	211750.97
Apr, 2032	1014.64	370.18	211380.79
May, 2032	1012.87	371.95	211008.84
Jun, 2032	1011.08	373.74	210635.10
Jul, 2032	1009.29	375.53	210259.57
Aug, 2032	1007.49	377.33	209882.25
Sep, 2032	1005.69	379.13	209503.11
Oct, 2032	1003.87	380.95	209122.16
Nov, 2032	1002.04	382.78	208739.39
Dec, 2032	1000.21	384.61	208354.78
Jan, 2033	998.37	386.45	207968.32
Feb, 2033	996.51	388.31	207580.02
Mar, 2033	994.65	390.17	207189.85
Apr, 2033	992.78	392.04	206797.82
May, 2033	990.91	393.91	206403.90
Jun, 2033	989.02	395.80	206008.10
Jul, 2033	987.12	397.70	205610.40
Aug, 2033	985.22	399.60	205210.80
Sep, 2033	983.30	401.52	204809.28
Oct, 2033	981.38	403.44	204405.84
Nov, 2033	979.44	405.38	204000.46
Dec, 2033	977.50	407.32	203593.15
Jan, 2034	975.55	409.27	203183.88
Feb, 2034	973.59	411.23	202772.65
Mar, 2034	971.62	413.20	202359.45
Apr, 2034	969.64	415.18	201944.26
May, 2034	967.65	417.17	201527.09
Jun, 2034	965.65	419.17	201107.92
Jul, 2034	963.64	421.18	200686.75
Aug, 2034	961.62	423.20	200263.55
Sep, 2034	959.60	425.22	199838.33
Oct, 2034	957.56	427.26	199411.07
Nov, 2034	955.51	429.31	198981.76
Dec, 2034	953.45	431.37	198550.39
Jan, 2035	951.39	433.43	198116.96
Feb, 2035	949.31	435.51	197681.45
Mar, 2035	947.22	437.60	197243.85
Apr, 2035	945.13	439.69	196804.16
May, 2035	943.02	441.80	196362.36
Jun, 2035	940.90	443.92	195918.44
Jul, 2035	938.78	446.04	195472.40
Aug, 2035	936.64	448.18	195024.22
Sep, 2035	934.49	450.33	194573.89
Oct, 2035	932.33	452.49	194121.40
Nov, 2035	930.17	454.65	193666.75
Dec, 2035	927.99	456.83	193209.91
Jan, 2036	925.80	459.02	192750.89
Feb, 2036	923.60	461.22	192289.67
Mar, 2036	921.39	463.43	191826.24
Apr, 2036	919.17	465.65	191360.58
May, 2036	916.94	467.88	190892.70
Jun, 2036	914.69	470.13	190422.57
Jul, 2036	912.44	472.38	189950.20
Aug, 2036	910.18	474.64	189475.55
Sep, 2036	907.90	476.92	188998.64
Oct, 2036	905.62	479.20	188519.44
Nov, 2036	903.32	481.50	188037.94
Dec, 2036	901.02	483.80	187554.13
Jan, 2037	898.70	486.12	187068.01
Feb, 2037	896.37	488.45	186579.56
Mar, 2037	894.03	490.79	186088.76
Apr, 2037	891.68	493.14	185595.62
May, 2037	889.31	495.51	185100.11
Jun, 2037	886.94	497.88	184602.23
Jul, 2037	884.55	500.27	184101.96
Aug, 2037	882.16	502.66	183599.30
Sep, 2037	879.75	505.07	183094.22
Oct, 2037	877.33	507.49	182586.73
Nov, 2037	874.89	509.93	182076.81
Dec, 2037	872.45	512.37	181564.44
Jan, 2038	870.00	514.82	181049.61
Feb, 2038	867.53	517.29	180532.32
Mar, 2038	865.05	519.77	180012.55
Apr, 2038	862.56	522.26	179490.29
May, 2038	860.06	524.76	178965.53
Jun, 2038	857.54	527.28	178438.25
Jul, 2038	855.02	529.80	177908.45
Aug, 2038	852.48	532.34	177376.11
Sep, 2038	849.93	534.89	176841.22
Oct, 2038	847.36	537.46	176303.76
Nov, 2038	844.79	540.03	175763.73
Dec, 2038	842.20	542.62	175221.11
Jan, 2039	839.60	545.22	174675.89
Feb, 2039	836.99	547.83	174128.06
Mar, 2039	834.36	550.46	173577.60
Apr, 2039	831.73	553.09	173024.51
May, 2039	829.08	555.74	172468.77
Jun, 2039	826.41	558.41	171910.36
Jul, 2039	823.74	561.08	171349.28
Aug, 2039	821.05	563.77	170785.50
Sep, 2039	818.35	566.47	170219.03
Oct, 2039	815.63	569.19	169649.84
Nov, 2039	812.91	571.91	169077.93
Dec, 2039	810.17	574.65	168503.27
Jan, 2040	807.41	577.41	167925.87
Feb, 2040	804.64	580.18	167345.69
Mar, 2040	801.86	582.96	166762.74
Apr, 2040	799.07	585.75	166176.99
May, 2040	796.26	588.56	165588.43
Jun, 2040	793.44	591.38	164997.06
Jul, 2040	790.61	594.21	164402.85
Aug, 2040	787.76	597.06	163805.79
Sep, 2040	784.90	599.92	163205.87
Oct, 2040	782.03	602.79	162603.08
Nov, 2040	779.14	605.68	161997.40
Dec, 2040	776.24	608.58	161388.82
Jan, 2041	773.32	611.50	160777.32
Feb, 2041	770.39	614.43	160162.89
Mar, 2041	767.45	617.37	159545.52
Apr, 2041	764.49	620.33	158925.19
May, 2041	761.52	623.30	158301.88
Jun, 2041	758.53	626.29	157675.59
Jul, 2041	755.53	629.29	157046.30
Aug, 2041	752.51	632.31	156414.00
Sep, 2041	749.48	635.34	155778.66
Oct, 2041	746.44	638.38	155140.28
Nov, 2041	743.38	641.44	154498.84
Dec, 2041	740.31	644.51	153854.33
Jan, 2042	737.22	647.60	153206.73
Feb, 2042	734.12	650.70	152556.02
Mar, 2042	731.00	653.82	151902.20
Apr, 2042	727.86	656.96	151245.24
May, 2042	724.72	660.10	150585.14
Jun, 2042	721.55	663.27	149921.87
Jul, 2042	718.38	666.44	149255.43
Aug, 2042	715.18	669.64	148585.79
Sep, 2042	711.97	672.85	147912.95
Oct, 2042	708.75	676.07	147236.88
Nov, 2042	705.51	679.31	146557.57
Dec, 2042	702.26	682.56	145875.00
Jan, 2043	698.98	685.84	145189.16
Feb, 2043	695.70	689.12	144500.04
Mar, 2043	692.40	692.42	143807.62
Apr, 2043	689.08	695.74	143111.88
May, 2043	685.74	699.08	142412.80
Jun, 2043	682.39	702.43	141710.38
Jul, 2043	679.03	705.79	141004.59
Aug, 2043	675.65	709.17	140295.41
Sep, 2043	672.25	712.57	139582.84
Oct, 2043	668.83	715.99	138866.86
Nov, 2043	665.40	719.42	138147.44
Dec, 2043	661.96	722.86	137424.58
Jan, 2044	658.49	726.33	136698.25
Feb, 2044	655.01	729.81	135968.44
Mar, 2044	651.52	733.30	135235.14
Apr, 2044	648.00	736.82	134498.32
May, 2044	644.47	740.35	133757.97
Jun, 2044	640.92	743.90	133014.07
Jul, 2044	637.36	747.46	132266.61
Aug, 2044	633.78	751.04	131515.57
Sep, 2044	630.18	754.64	130760.93
Oct, 2044	626.56	758.26	130002.67
Nov, 2044	622.93	761.89	129240.78
Dec, 2044	619.28	765.54	128475.24
Jan, 2045	615.61	769.21	127706.03
Feb, 2045	611.92	772.90	126933.13
Mar, 2045	608.22	776.60	126156.54
Apr, 2045	604.50	780.32	125376.22
May, 2045	600.76	784.06	124592.16
Jun, 2045	597.00	787.82	123804.34
Jul, 2045	593.23	791.59	123012.75
Aug, 2045	589.44	795.38	122217.37
Sep, 2045	585.62	799.20	121418.17
Oct, 2045	581.80	803.02	120615.15
Nov, 2045	577.95	806.87	119808.27
Dec, 2045	574.08	810.74	118997.54
Jan, 2046	570.20	814.62	118182.91
Feb, 2046	566.29	818.53	117364.38
Mar, 2046	562.37	822.45	116541.94
Apr, 2046	558.43	826.39	115715.55
May, 2046	554.47	830.35	114885.20
Jun, 2046	550.49	834.33	114050.87
Jul, 2046	546.49	838.33	113212.54
Aug, 2046	542.48	842.34	112370.20
Sep, 2046	538.44	846.38	111523.82
Oct, 2046	534.38	850.44	110673.38
Nov, 2046	530.31	854.51	109818.87
Dec, 2046	526.22	858.60	108960.27
Jan, 2047	522.10	862.72	108097.55
Feb, 2047	517.97	866.85	107230.70
Mar, 2047	513.81	871.01	106359.69
Apr, 2047	509.64	875.18	105484.51
May, 2047	505.45	879.37	104605.14
Jun, 2047	501.23	883.59	103721.55
Jul, 2047	497.00	887.82	102833.73
Aug, 2047	492.74	892.08	101941.66
Sep, 2047	488.47	896.35	101045.31
Oct, 2047	484.18	900.64	100144.66
Nov, 2047	479.86	904.96	99239.70
Dec, 2047	475.52	909.30	98330.40
Jan, 2048	471.17	913.65	97416.75
Feb, 2048	466.79	918.03	96498.72
Mar, 2048	462.39	922.43	95576.29
Apr, 2048	457.97	926.85	94649.44
May, 2048	453.53	931.29	93718.15
Jun, 2048	449.07	935.75	92782.39
Jul, 2048	444.58	940.24	91842.16
Aug, 2048	440.08	944.74	90897.41
Sep, 2048	435.55	949.27	89948.14
Oct, 2048	431.00	953.82	88994.32
Nov, 2048	426.43	958.39	88035.94
Dec, 2048	421.84	962.98	87072.95
Jan, 2049	417.22	967.60	86105.36
Feb, 2049	412.59	972.23	85133.13
Mar, 2049	407.93	976.89	84156.24
Apr, 2049	403.25	981.57	83174.67
May, 2049	398.55	986.27	82188.39
Jun, 2049	393.82	991.00	81197.39
Jul, 2049	389.07	995.75	80201.64
Aug, 2049	384.30	1000.52	79201.12
Sep, 2049	379.51	1005.31	78195.81
Oct, 2049	374.69	1010.13	77185.67
Nov, 2049	369.85	1014.97	76170.70
Dec, 2049	364.98	1019.84	75150.87
Jan, 2050	360.10	1024.72	74126.15
Feb, 2050	355.19	1029.63	73096.51
Mar, 2050	350.25	1034.57	72061.95
Apr, 2050	345.30	1039.52	71022.42
May, 2050	340.32	1044.50	69977.92
Jun, 2050	335.31	1049.51	68928.41
Jul, 2050	330.28	1054.54	67873.87
Aug, 2050	325.23	1059.59	66814.28
Sep, 2050	320.15	1064.67	65749.61
Oct, 2050	315.05	1069.77	64679.84
Nov, 2050	309.92	1074.90	63604.95
Dec, 2050	304.77	1080.05	62524.90
Jan, 2051	299.60	1085.22	61439.68
Feb, 2051	294.40	1090.42	60349.26
Mar, 2051	289.17	1095.65	59253.61
Apr, 2051	283.92	1100.90	58152.72
May, 2051	278.65	1106.17	57046.54
Jun, 2051	273.35	1111.47	55935.07
Jul, 2051	268.02	1116.80	54818.27
Aug, 2051	262.67	1122.15	53696.12
Sep, 2051	257.29	1127.53	52568.60
Oct, 2051	251.89	1132.93	51435.67
Nov, 2051	246.46	1138.36	50297.31
Dec, 2051	241.01	1143.81	49153.50
Jan, 2052	235.53	1149.29	48004.21
Feb, 2052	230.02	1154.80	46849.41
Mar, 2052	224.49	1160.33	45689.07
Apr, 2052	218.93	1165.89	44523.18
May, 2052	213.34	1171.48	43351.70
Jun, 2052	207.73	1177.09	42174.61
Jul, 2052	202.09	1182.73	40991.88
Aug, 2052	196.42	1188.40	39803.47
Sep, 2052	190.72	1194.10	38609.38
Oct, 2052	185.00	1199.82	37409.56
Nov, 2052	179.25	1205.57	36204.00
Dec, 2052	173.48	1211.34	34992.65
Jan, 2053	167.67	1217.15	33775.51
Feb, 2053	161.84	1222.98	32552.53
Mar, 2053	155.98	1228.84	31323.69
Apr, 2053	150.09	1234.73	30088.96
May, 2053	144.18	1240.64	28848.32
Jun, 2053	138.23	1246.59	27601.73
Jul, 2053	132.26	1252.56	26349.17
Aug, 2053	126.26	1258.56	25090.60
Sep, 2053	120.23	1264.59	23826.01
Oct, 2053	114.17	1270.65	22555.36
Nov, 2053	108.08	1276.74	21278.61
Dec, 2053	101.96	1282.86	19995.75
Jan, 2054	95.81	1289.01	18706.75
Feb, 2054	89.64	1295.18	17411.56
Mar, 2054	83.43	1301.39	16110.17
Apr, 2054	77.19	1307.63	14802.55
May, 2054	70.93	1313.89	13488.66
Jun, 2054	64.63	1320.19	12168.47
Jul, 2054	58.31	1326.51	10841.96
Aug, 2054	51.95	1332.87	9509.09
Sep, 2054	45.56	1339.26	8169.83
Oct, 2054	39.15	1345.67	6824.16
Nov, 2054	32.70	1352.12	5472.04
Dec, 2054	26.22	1358.60	4113.44
Jan, 2055	19.71	1365.11	2748.33
Feb, 2055	13.17	1371.65	1376.68
Mar, 2055	6.60	1378.22	0