Mortgage Parameters

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

Mortgage Summary

Property Total:	$213,000
Down Payment	$63,900
Mortgage Amount:	$149,100
Mortgage Payment:	$870.11 / month
Estimated Tax:	+ $118.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $988.44 / month
Total Interest Paid:	$164,138.40 over 30 years
Total Tax Paid:	$42,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	714.44	155.67	148944.33
Jan, 2026	713.69	156.42	148787.91
Feb, 2026	712.94	157.17	148630.74
Mar, 2026	712.19	157.92	148472.82
Apr, 2026	711.43	158.68	148314.14
May, 2026	710.67	159.44	148154.70
Jun, 2026	709.91	160.20	147994.50
Jul, 2026	709.14	160.97	147833.53
Aug, 2026	708.37	161.74	147671.79
Sep, 2026	707.59	162.52	147509.28
Oct, 2026	706.82	163.29	147345.98
Nov, 2026	706.03	164.08	147181.90
Dec, 2026	705.25	164.86	147017.04
Jan, 2027	704.46	165.65	146851.39
Feb, 2027	703.66	166.45	146684.94
Mar, 2027	702.87	167.24	146517.70
Apr, 2027	702.06	168.05	146349.65
May, 2027	701.26	168.85	146180.80
Jun, 2027	700.45	169.66	146011.14
Jul, 2027	699.64	170.47	145840.66
Aug, 2027	698.82	171.29	145669.37
Sep, 2027	698.00	172.11	145497.26
Oct, 2027	697.17	172.94	145324.33
Nov, 2027	696.35	173.76	145150.56
Dec, 2027	695.51	174.60	144975.97
Jan, 2028	694.68	175.43	144800.53
Feb, 2028	693.84	176.27	144624.26
Mar, 2028	692.99	177.12	144447.14
Apr, 2028	692.14	177.97	144269.17
May, 2028	691.29	178.82	144090.35
Jun, 2028	690.43	179.68	143910.68
Jul, 2028	689.57	180.54	143730.14
Aug, 2028	688.71	181.40	143548.73
Sep, 2028	687.84	182.27	143366.46
Oct, 2028	686.96	183.15	143183.32
Nov, 2028	686.09	184.02	142999.29
Dec, 2028	685.20	184.91	142814.39
Jan, 2029	684.32	185.79	142628.60
Feb, 2029	683.43	186.68	142441.92
Mar, 2029	682.53	187.58	142254.34
Apr, 2029	681.64	188.47	142065.87
May, 2029	680.73	189.38	141876.49
Jun, 2029	679.82	190.29	141686.20
Jul, 2029	678.91	191.20	141495.01
Aug, 2029	678.00	192.11	141302.89
Sep, 2029	677.08	193.03	141109.86
Oct, 2029	676.15	193.96	140915.90
Nov, 2029	675.22	194.89	140721.01
Dec, 2029	674.29	195.82	140525.19
Jan, 2030	673.35	196.76	140328.43
Feb, 2030	672.41	197.70	140130.73
Mar, 2030	671.46	198.65	139932.08
Apr, 2030	670.51	199.60	139732.47
May, 2030	669.55	200.56	139531.92
Jun, 2030	668.59	201.52	139330.40
Jul, 2030	667.62	202.49	139127.91
Aug, 2030	666.65	203.46	138924.46
Sep, 2030	665.68	204.43	138720.03
Oct, 2030	664.70	205.41	138514.62
Nov, 2030	663.72	206.39	138308.22
Dec, 2030	662.73	207.38	138100.84
Jan, 2031	661.73	208.38	137892.46
Feb, 2031	660.73	209.38	137683.09
Mar, 2031	659.73	210.38	137472.71
Apr, 2031	658.72	211.39	137261.32
May, 2031	657.71	212.40	137048.92
Jun, 2031	656.69	213.42	136835.50
Jul, 2031	655.67	214.44	136621.06
Aug, 2031	654.64	215.47	136405.60
Sep, 2031	653.61	216.50	136189.10
Oct, 2031	652.57	217.54	135971.56
Nov, 2031	651.53	218.58	135752.98
Dec, 2031	650.48	219.63	135533.35
Jan, 2032	649.43	220.68	135312.67
Feb, 2032	648.37	221.74	135090.94
Mar, 2032	647.31	222.80	134868.14
Apr, 2032	646.24	223.87	134644.27
May, 2032	645.17	224.94	134419.33
Jun, 2032	644.09	226.02	134193.31
Jul, 2032	643.01	227.10	133966.21
Aug, 2032	641.92	228.19	133738.03
Sep, 2032	640.83	229.28	133508.74
Oct, 2032	639.73	230.38	133278.36
Nov, 2032	638.63	231.48	133046.88
Dec, 2032	637.52	232.59	132814.28
Jan, 2033	636.40	233.71	132580.58
Feb, 2033	635.28	234.83	132345.75
Mar, 2033	634.16	235.95	132109.80
Apr, 2033	633.03	237.08	131872.71
May, 2033	631.89	238.22	131634.49
Jun, 2033	630.75	239.36	131395.13
Jul, 2033	629.60	240.51	131154.62
Aug, 2033	628.45	241.66	130912.96
Sep, 2033	627.29	242.82	130670.14
Oct, 2033	626.13	243.98	130426.16
Nov, 2033	624.96	245.15	130181.01
Dec, 2033	623.78	246.33	129934.68
Jan, 2034	622.60	247.51	129687.18
Feb, 2034	621.42	248.69	129438.48
Mar, 2034	620.23	249.88	129188.60
Apr, 2034	619.03	251.08	128937.52
May, 2034	617.83	252.28	128685.23
Jun, 2034	616.62	253.49	128431.74
Jul, 2034	615.40	254.71	128177.03
Aug, 2034	614.18	255.93	127921.10
Sep, 2034	612.96	257.15	127663.95
Oct, 2034	611.72	258.39	127405.56
Nov, 2034	610.48	259.63	127145.94
Dec, 2034	609.24	260.87	126885.07
Jan, 2035	607.99	262.12	126622.95
Feb, 2035	606.73	263.38	126359.57
Mar, 2035	605.47	264.64	126094.94
Apr, 2035	604.20	265.91	125829.03
May, 2035	602.93	267.18	125561.85
Jun, 2035	601.65	268.46	125293.39
Jul, 2035	600.36	269.75	125023.65
Aug, 2035	599.07	271.04	124752.61
Sep, 2035	597.77	272.34	124480.27
Oct, 2035	596.47	273.64	124206.63
Nov, 2035	595.16	274.95	123931.68
Dec, 2035	593.84	276.27	123655.41
Jan, 2036	592.52	277.59	123377.81
Feb, 2036	591.19	278.92	123098.89
Mar, 2036	589.85	280.26	122818.63
Apr, 2036	588.51	281.60	122537.02
May, 2036	587.16	282.95	122254.07
Jun, 2036	585.80	284.31	121969.76
Jul, 2036	584.44	285.67	121684.09
Aug, 2036	583.07	287.04	121397.05
Sep, 2036	581.69	288.42	121108.63
Oct, 2036	580.31	289.80	120818.83
Nov, 2036	578.92	291.19	120527.65
Dec, 2036	577.53	292.58	120235.07
Jan, 2037	576.13	293.98	119941.08
Feb, 2037	574.72	295.39	119645.69
Mar, 2037	573.30	296.81	119348.88
Apr, 2037	571.88	298.23	119050.65
May, 2037	570.45	299.66	118750.99
Jun, 2037	569.02	301.09	118449.90
Jul, 2037	567.57	302.54	118147.36
Aug, 2037	566.12	303.99	117843.37
Sep, 2037	564.67	305.44	117537.93
Oct, 2037	563.20	306.91	117231.02
Nov, 2037	561.73	308.38	116922.64
Dec, 2037	560.25	309.86	116612.79
Jan, 2038	558.77	311.34	116301.45
Feb, 2038	557.28	312.83	115988.62
Mar, 2038	555.78	314.33	115674.29
Apr, 2038	554.27	315.84	115358.45
May, 2038	552.76	317.35	115041.10
Jun, 2038	551.24	318.87	114722.23
Jul, 2038	549.71	320.40	114401.83
Aug, 2038	548.18	321.93	114079.89
Sep, 2038	546.63	323.48	113756.41
Oct, 2038	545.08	325.03	113431.39
Nov, 2038	543.53	326.58	113104.80
Dec, 2038	541.96	328.15	112776.65
Jan, 2039	540.39	329.72	112446.93
Feb, 2039	538.81	331.30	112115.63
Mar, 2039	537.22	332.89	111782.74
Apr, 2039	535.63	334.48	111448.26
May, 2039	534.02	336.09	111112.17
Jun, 2039	532.41	337.70	110774.47
Jul, 2039	530.79	339.32	110435.16
Aug, 2039	529.17	340.94	110094.21
Sep, 2039	527.53	342.58	109751.64
Oct, 2039	525.89	344.22	109407.42
Nov, 2039	524.24	345.87	109061.56
Dec, 2039	522.59	347.52	108714.03
Jan, 2040	520.92	349.19	108364.84
Feb, 2040	519.25	350.86	108013.98
Mar, 2040	517.57	352.54	107661.44
Apr, 2040	515.88	354.23	107307.21
May, 2040	514.18	355.93	106951.28
Jun, 2040	512.47	357.64	106593.64
Jul, 2040	510.76	359.35	106234.29
Aug, 2040	509.04	361.07	105873.22
Sep, 2040	507.31	362.80	105510.42
Oct, 2040	505.57	364.54	105145.88
Nov, 2040	503.82	366.29	104779.60
Dec, 2040	502.07	368.04	104411.56
Jan, 2041	500.31	369.80	104041.75
Feb, 2041	498.53	371.58	103670.17
Mar, 2041	496.75	373.36	103296.82
Apr, 2041	494.96	375.15	102921.67
May, 2041	493.17	376.94	102544.73
Jun, 2041	491.36	378.75	102165.98
Jul, 2041	489.55	380.56	101785.41
Aug, 2041	487.72	382.39	101403.02
Sep, 2041	485.89	384.22	101018.80
Oct, 2041	484.05	386.06	100632.74
Nov, 2041	482.20	387.91	100244.83
Dec, 2041	480.34	389.77	99855.06
Jan, 2042	478.47	391.64	99463.42
Feb, 2042	476.60	393.51	99069.91
Mar, 2042	474.71	395.40	98674.51
Apr, 2042	472.82	397.29	98277.21
May, 2042	470.91	399.20	97878.02
Jun, 2042	469.00	401.11	97476.90
Jul, 2042	467.08	403.03	97073.87
Aug, 2042	465.15	404.96	96668.91
Sep, 2042	463.21	406.90	96262.00
Oct, 2042	461.26	408.85	95853.15
Nov, 2042	459.30	410.81	95442.33
Dec, 2042	457.33	412.78	95029.55
Jan, 2043	455.35	414.76	94614.79
Feb, 2043	453.36	416.75	94198.04
Mar, 2043	451.37	418.74	93779.30
Apr, 2043	449.36	420.75	93358.55
May, 2043	447.34	422.77	92935.78
Jun, 2043	445.32	424.79	92510.99
Jul, 2043	443.28	426.83	92084.16
Aug, 2043	441.24	428.87	91655.29
Sep, 2043	439.18	430.93	91224.36
Oct, 2043	437.12	432.99	90791.37
Nov, 2043	435.04	435.07	90356.30
Dec, 2043	432.96	437.15	89919.15
Jan, 2044	430.86	439.25	89479.90
Feb, 2044	428.76	441.35	89038.55
Mar, 2044	426.64	443.47	88595.08
Apr, 2044	424.52	445.59	88149.49
May, 2044	422.38	447.73	87701.76
Jun, 2044	420.24	449.87	87251.89
Jul, 2044	418.08	452.03	86799.86
Aug, 2044	415.92	454.19	86345.67
Sep, 2044	413.74	456.37	85889.30
Oct, 2044	411.55	458.56	85430.74
Nov, 2044	409.36	460.75	84969.98
Dec, 2044	407.15	462.96	84507.02
Jan, 2045	404.93	465.18	84041.84
Feb, 2045	402.70	467.41	83574.43
Mar, 2045	400.46	469.65	83104.78
Apr, 2045	398.21	471.90	82632.88
May, 2045	395.95	474.16	82158.72
Jun, 2045	393.68	476.43	81682.29
Jul, 2045	391.39	478.72	81203.57
Aug, 2045	389.10	481.01	80722.56
Sep, 2045	386.80	483.31	80239.25
Oct, 2045	384.48	485.63	79753.62
Nov, 2045	382.15	487.96	79265.66
Dec, 2045	379.81	490.30	78775.37
Jan, 2046	377.47	492.64	78282.72
Feb, 2046	375.10	495.01	77787.72
Mar, 2046	372.73	497.38	77290.34
Apr, 2046	370.35	499.76	76790.58
May, 2046	367.95	502.16	76288.42
Jun, 2046	365.55	504.56	75783.86
Jul, 2046	363.13	506.98	75276.88
Aug, 2046	360.70	509.41	74767.48
Sep, 2046	358.26	511.85	74255.63
Oct, 2046	355.81	514.30	73741.32
Nov, 2046	353.34	516.77	73224.56
Dec, 2046	350.87	519.24	72705.32
Jan, 2047	348.38	521.73	72183.59
Feb, 2047	345.88	524.23	71659.36
Mar, 2047	343.37	526.74	71132.61
Apr, 2047	340.84	529.27	70603.35
May, 2047	338.31	531.80	70071.54
Jun, 2047	335.76	534.35	69537.19
Jul, 2047	333.20	536.91	69000.28
Aug, 2047	330.63	539.48	68460.80
Sep, 2047	328.04	542.07	67918.73
Oct, 2047	325.44	544.67	67374.06
Nov, 2047	322.83	547.28	66826.79
Dec, 2047	320.21	549.90	66276.89
Jan, 2048	317.58	552.53	65724.36
Feb, 2048	314.93	555.18	65169.18
Mar, 2048	312.27	557.84	64611.34
Apr, 2048	309.60	560.51	64050.82
May, 2048	306.91	563.20	63487.62
Jun, 2048	304.21	565.90	62921.72
Jul, 2048	301.50	568.61	62353.11
Aug, 2048	298.78	571.33	61781.78
Sep, 2048	296.04	574.07	61207.71
Oct, 2048	293.29	576.82	60630.88
Nov, 2048	290.52	579.59	60051.30
Dec, 2048	287.75	582.36	59468.93
Jan, 2049	284.96	585.15	58883.78
Feb, 2049	282.15	587.96	58295.82
Mar, 2049	279.33	590.78	57705.04
Apr, 2049	276.50	593.61	57111.44
May, 2049	273.66	596.45	56514.98
Jun, 2049	270.80	599.31	55915.68
Jul, 2049	267.93	602.18	55313.50
Aug, 2049	265.04	605.07	54708.43
Sep, 2049	262.14	607.97	54100.46
Oct, 2049	259.23	610.88	53489.58
Nov, 2049	256.30	613.81	52875.78
Dec, 2049	253.36	616.75	52259.03
Jan, 2050	250.41	619.70	51639.33
Feb, 2050	247.44	622.67	51016.66
Mar, 2050	244.45	625.66	50391.00
Apr, 2050	241.46	628.65	49762.35
May, 2050	238.44	631.67	49130.68
Jun, 2050	235.42	634.69	48495.99
Jul, 2050	232.38	637.73	47858.26
Aug, 2050	229.32	640.79	47217.47
Sep, 2050	226.25	643.86	46573.61
Oct, 2050	223.17	646.94	45926.67
Nov, 2050	220.07	650.04	45276.62
Dec, 2050	216.95	653.16	44623.46
Jan, 2051	213.82	656.29	43967.17
Feb, 2051	210.68	659.43	43307.74
Mar, 2051	207.52	662.59	42645.14
Apr, 2051	204.34	665.77	41979.38
May, 2051	201.15	668.96	41310.42
Jun, 2051	197.95	672.16	40638.25
Jul, 2051	194.72	675.39	39962.87
Aug, 2051	191.49	678.62	39284.25
Sep, 2051	188.24	681.87	38602.37
Oct, 2051	184.97	685.14	37917.23
Nov, 2051	181.69	688.42	37228.81
Dec, 2051	178.39	691.72	36537.09
Jan, 2052	175.07	695.04	35842.05
Feb, 2052	171.74	698.37	35143.68
Mar, 2052	168.40	701.71	34441.97
Apr, 2052	165.03	705.08	33736.90
May, 2052	161.66	708.45	33028.44
Jun, 2052	158.26	711.85	32316.59
Jul, 2052	154.85	715.26	31601.33
Aug, 2052	151.42	718.69	30882.65
Sep, 2052	147.98	722.13	30160.52
Oct, 2052	144.52	725.59	29434.93
Nov, 2052	141.04	729.07	28705.86
Dec, 2052	137.55	732.56	27973.30
Jan, 2053	134.04	736.07	27237.23
Feb, 2053	130.51	739.60	26497.63
Mar, 2053	126.97	743.14	25754.48
Apr, 2053	123.41	746.70	25007.78
May, 2053	119.83	750.28	24257.50
Jun, 2053	116.23	753.88	23503.62
Jul, 2053	112.62	757.49	22746.14
Aug, 2053	108.99	761.12	21985.02
Sep, 2053	105.34	764.77	21220.25
Oct, 2053	101.68	768.43	20451.82
Nov, 2053	98.00	772.11	19679.71
Dec, 2053	94.30	775.81	18903.90
Jan, 2054	90.58	779.53	18124.37
Feb, 2054	86.85	783.26	17341.11
Mar, 2054	83.09	787.02	16554.09
Apr, 2054	79.32	790.79	15763.30
May, 2054	75.53	794.58	14968.72
Jun, 2054	71.73	798.38	14170.34
Jul, 2054	67.90	802.21	13368.13
Aug, 2054	64.06	806.05	12562.07
Sep, 2054	60.19	809.92	11752.16
Oct, 2054	56.31	813.80	10938.36
Nov, 2054	52.41	817.70	10120.66
Dec, 2054	48.49	821.62	9299.05
Jan, 2055	44.56	825.55	8473.50
Feb, 2055	40.60	829.51	7643.99
Mar, 2055	36.63	833.48	6810.51
Apr, 2055	32.63	837.48	5973.03
May, 2055	28.62	841.49	5131.54
Jun, 2055	24.59	845.52	4286.02
Jul, 2055	20.54	849.57	3436.45
Aug, 2055	16.47	853.64	2582.80
Sep, 2055	12.38	857.73	1725.07
Oct, 2055	8.27	861.84	863.22
Nov, 2055	4.14	865.97	0