Mortgage Parameters

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

Mortgage Summary

Property Total:	$242,500
Down Payment	$72,750
Mortgage Amount:	$169,750
Mortgage Payment:	$990.61 / month
Estimated Tax:	+ $134.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,125.33 / month
Total Interest Paid:	$186,868.80 over 30 years
Total Tax Paid:	$48,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	813.39	177.22	169572.78
Jan, 2026	812.54	178.07	169394.70
Feb, 2026	811.68	178.93	169215.77
Mar, 2026	810.83	179.78	169035.99
Apr, 2026	809.96	180.65	168855.34
May, 2026	809.10	181.51	168673.83
Jun, 2026	808.23	182.38	168491.45
Jul, 2026	807.35	183.26	168308.20
Aug, 2026	806.48	184.13	168124.06
Sep, 2026	805.59	185.02	167939.05
Oct, 2026	804.71	185.90	167753.15
Nov, 2026	803.82	186.79	167566.35
Dec, 2026	802.92	187.69	167378.66
Jan, 2027	802.02	188.59	167190.08
Feb, 2027	801.12	189.49	167000.59
Mar, 2027	800.21	190.40	166810.19
Apr, 2027	799.30	191.31	166618.88
May, 2027	798.38	192.23	166426.65
Jun, 2027	797.46	193.15	166233.50
Jul, 2027	796.54	194.07	166039.43
Aug, 2027	795.61	195.00	165844.42
Sep, 2027	794.67	195.94	165648.48
Oct, 2027	793.73	196.88	165451.60
Nov, 2027	792.79	197.82	165253.78
Dec, 2027	791.84	198.77	165055.01
Jan, 2028	790.89	199.72	164855.29
Feb, 2028	789.93	200.68	164654.61
Mar, 2028	788.97	201.64	164452.97
Apr, 2028	788.00	202.61	164250.37
May, 2028	787.03	203.58	164046.79
Jun, 2028	786.06	204.55	163842.24
Jul, 2028	785.08	205.53	163636.71
Aug, 2028	784.09	206.52	163430.19
Sep, 2028	783.10	207.51	163222.68
Oct, 2028	782.11	208.50	163014.18
Nov, 2028	781.11	209.50	162804.68
Dec, 2028	780.11	210.50	162594.18
Jan, 2029	779.10	211.51	162382.66
Feb, 2029	778.08	212.53	162170.14
Mar, 2029	777.07	213.54	161956.59
Apr, 2029	776.04	214.57	161742.02
May, 2029	775.01	215.60	161526.43
Jun, 2029	773.98	216.63	161309.80
Jul, 2029	772.94	217.67	161092.13
Aug, 2029	771.90	218.71	160873.42
Sep, 2029	770.85	219.76	160653.66
Oct, 2029	769.80	220.81	160432.85
Nov, 2029	768.74	221.87	160210.98
Dec, 2029	767.68	222.93	159988.05
Jan, 2030	766.61	224.00	159764.05
Feb, 2030	765.54	225.07	159538.98
Mar, 2030	764.46	226.15	159312.82
Apr, 2030	763.37	227.24	159085.59
May, 2030	762.29	228.32	158857.26
Jun, 2030	761.19	229.42	158627.84
Jul, 2030	760.09	230.52	158397.33
Aug, 2030	758.99	231.62	158165.70
Sep, 2030	757.88	232.73	157932.97
Oct, 2030	756.76	233.85	157699.12
Nov, 2030	755.64	234.97	157464.15
Dec, 2030	754.52	236.09	157228.06
Jan, 2031	753.38	237.23	156990.83
Feb, 2031	752.25	238.36	156752.47
Mar, 2031	751.11	239.50	156512.97
Apr, 2031	749.96	240.65	156272.31
May, 2031	748.80	241.81	156030.51
Jun, 2031	747.65	242.96	155787.55
Jul, 2031	746.48	244.13	155543.42
Aug, 2031	745.31	245.30	155298.12
Sep, 2031	744.14	246.47	155051.65
Oct, 2031	742.96	247.65	154803.99
Nov, 2031	741.77	248.84	154555.15
Dec, 2031	740.58	250.03	154305.12
Jan, 2032	739.38	251.23	154053.89
Feb, 2032	738.17	252.44	153801.45
Mar, 2032	736.97	253.64	153547.81
Apr, 2032	735.75	254.86	153292.95
May, 2032	734.53	256.08	153036.87
Jun, 2032	733.30	257.31	152779.56
Jul, 2032	732.07	258.54	152521.02
Aug, 2032	730.83	259.78	152261.24
Sep, 2032	729.59	261.02	152000.21
Oct, 2032	728.33	262.28	151737.94
Nov, 2032	727.08	263.53	151474.40
Dec, 2032	725.81	264.80	151209.61
Jan, 2033	724.55	266.06	150943.54
Feb, 2033	723.27	267.34	150676.21
Mar, 2033	721.99	268.62	150407.59
Apr, 2033	720.70	269.91	150137.68
May, 2033	719.41	271.20	149866.48
Jun, 2033	718.11	272.50	149593.98
Jul, 2033	716.80	273.81	149320.17
Aug, 2033	715.49	275.12	149045.06
Sep, 2033	714.17	276.44	148768.62
Oct, 2033	712.85	277.76	148490.86
Nov, 2033	711.52	279.09	148211.77
Dec, 2033	710.18	280.43	147931.34
Jan, 2034	708.84	281.77	147649.57
Feb, 2034	707.49	283.12	147366.44
Mar, 2034	706.13	284.48	147081.97
Apr, 2034	704.77	285.84	146796.12
May, 2034	703.40	287.21	146508.91
Jun, 2034	702.02	288.59	146220.32
Jul, 2034	700.64	289.97	145930.35
Aug, 2034	699.25	291.36	145638.99
Sep, 2034	697.85	292.76	145346.24
Oct, 2034	696.45	294.16	145052.08
Nov, 2034	695.04	295.57	144756.51
Dec, 2034	693.62	296.99	144459.52
Jan, 2035	692.20	298.41	144161.11
Feb, 2035	690.77	299.84	143861.28
Mar, 2035	689.34	301.27	143560.00
Apr, 2035	687.89	302.72	143257.28
May, 2035	686.44	304.17	142953.11
Jun, 2035	684.98	305.63	142647.49
Jul, 2035	683.52	307.09	142340.40
Aug, 2035	682.05	308.56	142031.83
Sep, 2035	680.57	310.04	141721.79
Oct, 2035	679.08	311.53	141410.27
Nov, 2035	677.59	313.02	141097.25
Dec, 2035	676.09	314.52	140782.73
Jan, 2036	674.58	316.03	140466.70
Feb, 2036	673.07	317.54	140149.16
Mar, 2036	671.55	319.06	139830.10
Apr, 2036	670.02	320.59	139509.51
May, 2036	668.48	322.13	139187.38
Jun, 2036	666.94	323.67	138863.71
Jul, 2036	665.39	325.22	138538.49
Aug, 2036	663.83	326.78	138211.71
Sep, 2036	662.26	328.35	137883.37
Oct, 2036	660.69	329.92	137553.45
Nov, 2036	659.11	331.50	137221.95
Dec, 2036	657.52	333.09	136888.86
Jan, 2037	655.93	334.68	136554.18
Feb, 2037	654.32	336.29	136217.89
Mar, 2037	652.71	337.90	135879.99
Apr, 2037	651.09	339.52	135540.47
May, 2037	649.46	341.15	135199.32
Jun, 2037	647.83	342.78	134856.54
Jul, 2037	646.19	344.42	134512.12
Aug, 2037	644.54	346.07	134166.05
Sep, 2037	642.88	347.73	133818.32
Oct, 2037	641.21	349.40	133468.92
Nov, 2037	639.54	351.07	133117.85
Dec, 2037	637.86	352.75	132765.10
Jan, 2038	636.17	354.44	132410.65
Feb, 2038	634.47	356.14	132054.51
Mar, 2038	632.76	357.85	131696.66
Apr, 2038	631.05	359.56	131337.10
May, 2038	629.32	361.29	130975.81
Jun, 2038	627.59	363.02	130612.79
Jul, 2038	625.85	364.76	130248.04
Aug, 2038	624.11	366.50	129881.53
Sep, 2038	622.35	368.26	129513.27
Oct, 2038	620.58	370.03	129143.25
Nov, 2038	618.81	371.80	128771.45
Dec, 2038	617.03	373.58	128397.87
Jan, 2039	615.24	375.37	128022.50
Feb, 2039	613.44	377.17	127645.33
Mar, 2039	611.63	378.98	127266.35
Apr, 2039	609.82	380.79	126885.56
May, 2039	607.99	382.62	126502.94
Jun, 2039	606.16	384.45	126118.49
Jul, 2039	604.32	386.29	125732.20
Aug, 2039	602.47	388.14	125344.06
Sep, 2039	600.61	390.00	124954.05
Oct, 2039	598.74	391.87	124562.18
Nov, 2039	596.86	393.75	124168.43
Dec, 2039	594.97	395.64	123772.80
Jan, 2040	593.08	397.53	123375.26
Feb, 2040	591.17	399.44	122975.83
Mar, 2040	589.26	401.35	122574.48
Apr, 2040	587.34	403.27	122171.20
May, 2040	585.40	405.21	121766.00
Jun, 2040	583.46	407.15	121358.85
Jul, 2040	581.51	409.10	120949.75
Aug, 2040	579.55	411.06	120538.69
Sep, 2040	577.58	413.03	120125.66
Oct, 2040	575.60	415.01	119710.65
Nov, 2040	573.61	417.00	119293.66
Dec, 2040	571.62	418.99	118874.66
Jan, 2041	569.61	421.00	118453.66
Feb, 2041	567.59	423.02	118030.64
Mar, 2041	565.56	425.05	117605.59
Apr, 2041	563.53	427.08	117178.51
May, 2041	561.48	429.13	116749.38
Jun, 2041	559.42	431.19	116318.20
Jul, 2041	557.36	433.25	115884.94
Aug, 2041	555.28	435.33	115449.62
Sep, 2041	553.20	437.41	115012.20
Oct, 2041	551.10	439.51	114572.69
Nov, 2041	548.99	441.62	114131.08
Dec, 2041	546.88	443.73	113687.34
Jan, 2042	544.75	445.86	113241.49
Feb, 2042	542.62	447.99	112793.49
Mar, 2042	540.47	450.14	112343.35
Apr, 2042	538.31	452.30	111891.05
May, 2042	536.14	454.47	111436.59
Jun, 2042	533.97	456.64	110979.94
Jul, 2042	531.78	458.83	110521.11
Aug, 2042	529.58	461.03	110060.08
Sep, 2042	527.37	463.24	109596.84
Oct, 2042	525.15	465.46	109131.39
Nov, 2042	522.92	467.69	108663.70
Dec, 2042	520.68	469.93	108193.77
Jan, 2043	518.43	472.18	107721.59
Feb, 2043	516.17	474.44	107247.14
Mar, 2043	513.89	476.72	106770.42
Apr, 2043	511.61	479.00	106291.42
May, 2043	509.31	481.30	105810.13
Jun, 2043	507.01	483.60	105326.52
Jul, 2043	504.69	485.92	104840.60
Aug, 2043	502.36	488.25	104352.35
Sep, 2043	500.02	490.59	103861.77
Oct, 2043	497.67	492.94	103368.83
Nov, 2043	495.31	495.30	102873.53
Dec, 2043	492.94	497.67	102375.85
Jan, 2044	490.55	500.06	101875.79
Feb, 2044	488.15	502.46	101373.34
Mar, 2044	485.75	504.86	100868.47
Apr, 2044	483.33	507.28	100361.19
May, 2044	480.90	509.71	99851.48
Jun, 2044	478.46	512.15	99339.32
Jul, 2044	476.00	514.61	98824.72
Aug, 2044	473.54	517.07	98307.64
Sep, 2044	471.06	519.55	97788.09
Oct, 2044	468.57	522.04	97266.05
Nov, 2044	466.07	524.54	96741.50
Dec, 2044	463.55	527.06	96214.45
Jan, 2045	461.03	529.58	95684.86
Feb, 2045	458.49	532.12	95152.74
Mar, 2045	455.94	534.67	94618.07
Apr, 2045	453.38	537.23	94080.84
May, 2045	450.80	539.81	93541.04
Jun, 2045	448.22	542.39	92998.64
Jul, 2045	445.62	544.99	92453.65
Aug, 2045	443.01	547.60	91906.05
Sep, 2045	440.38	550.23	91355.82
Oct, 2045	437.75	552.86	90802.96
Nov, 2045	435.10	555.51	90247.45
Dec, 2045	432.44	558.17	89689.27
Jan, 2046	429.76	560.85	89128.42
Feb, 2046	427.07	563.54	88564.89
Mar, 2046	424.37	566.24	87998.65
Apr, 2046	421.66	568.95	87429.70
May, 2046	418.93	571.68	86858.02
Jun, 2046	416.19	574.42	86283.61
Jul, 2046	413.44	577.17	85706.44
Aug, 2046	410.68	579.93	85126.51
Sep, 2046	407.90	582.71	84543.79
Oct, 2046	405.11	585.50	83958.29
Nov, 2046	402.30	588.31	83369.98
Dec, 2046	399.48	591.13	82778.85
Jan, 2047	396.65	593.96	82184.89
Feb, 2047	393.80	596.81	81588.08
Mar, 2047	390.94	599.67	80988.42
Apr, 2047	388.07	602.54	80385.88
May, 2047	385.18	605.43	79780.45
Jun, 2047	382.28	608.33	79172.12
Jul, 2047	379.37	611.24	78560.88
Aug, 2047	376.44	614.17	77946.70
Sep, 2047	373.49	617.12	77329.59
Oct, 2047	370.54	620.07	76709.52
Nov, 2047	367.57	623.04	76086.47
Dec, 2047	364.58	626.03	75460.44
Jan, 2048	361.58	629.03	74831.41
Feb, 2048	358.57	632.04	74199.37
Mar, 2048	355.54	635.07	73564.30
Apr, 2048	352.50	638.11	72926.19
May, 2048	349.44	641.17	72285.01
Jun, 2048	346.37	644.24	71640.77
Jul, 2048	343.28	647.33	70993.44
Aug, 2048	340.18	650.43	70343.00
Sep, 2048	337.06	653.55	69689.46
Oct, 2048	333.93	656.68	69032.77
Nov, 2048	330.78	659.83	68372.95
Dec, 2048	327.62	662.99	67709.96
Jan, 2049	324.44	666.17	67043.79
Feb, 2049	321.25	669.36	66374.43
Mar, 2049	318.04	672.57	65701.87
Apr, 2049	314.82	675.79	65026.08
May, 2049	311.58	679.03	64347.05
Jun, 2049	308.33	682.28	63664.77
Jul, 2049	305.06	685.55	62979.22
Aug, 2049	301.78	688.83	62290.39
Sep, 2049	298.47	692.14	61598.25
Oct, 2049	295.16	695.45	60902.80
Nov, 2049	291.83	698.78	60204.01
Dec, 2049	288.48	702.13	59501.88
Jan, 2050	285.11	705.50	58796.39
Feb, 2050	281.73	708.88	58087.51
Mar, 2050	278.34	712.27	57375.23
Apr, 2050	274.92	715.69	56659.55
May, 2050	271.49	719.12	55940.43
Jun, 2050	268.05	722.56	55217.87
Jul, 2050	264.59	726.02	54491.84
Aug, 2050	261.11	729.50	53762.34
Sep, 2050	257.61	733.00	53029.34
Oct, 2050	254.10	736.51	52292.83
Nov, 2050	250.57	740.04	51552.79
Dec, 2050	247.02	743.59	50809.20
Jan, 2051	243.46	747.15	50062.06
Feb, 2051	239.88	750.73	49311.33
Mar, 2051	236.28	754.33	48557.00
Apr, 2051	232.67	757.94	47799.06
May, 2051	229.04	761.57	47037.49
Jun, 2051	225.39	765.22	46272.26
Jul, 2051	221.72	768.89	45503.37
Aug, 2051	218.04	772.57	44730.80
Sep, 2051	214.34	776.27	43954.53
Oct, 2051	210.62	779.99	43174.53
Nov, 2051	206.88	783.73	42390.80
Dec, 2051	203.12	787.49	41603.31
Jan, 2052	199.35	791.26	40812.05
Feb, 2052	195.56	795.05	40017.00
Mar, 2052	191.75	798.86	39218.14
Apr, 2052	187.92	802.69	38415.45
May, 2052	184.07	806.54	37608.91
Jun, 2052	180.21	810.40	36798.51
Jul, 2052	176.33	814.28	35984.23
Aug, 2052	172.42	818.19	35166.04
Sep, 2052	168.50	822.11	34343.94
Oct, 2052	164.56	826.05	33517.89
Nov, 2052	160.61	830.00	32687.89
Dec, 2052	156.63	833.98	31853.91
Jan, 2053	152.63	837.98	31015.93
Feb, 2053	148.62	841.99	30173.94
Mar, 2053	144.58	846.03	29327.91
Apr, 2053	140.53	850.08	28477.83
May, 2053	136.46	854.15	27623.68
Jun, 2053	132.36	858.25	26765.43
Jul, 2053	128.25	862.36	25903.07
Aug, 2053	124.12	866.49	25036.58
Sep, 2053	119.97	870.64	24165.94
Oct, 2053	115.80	874.81	23291.12
Nov, 2053	111.60	879.01	22412.12
Dec, 2053	107.39	883.22	21528.90
Jan, 2054	103.16	887.45	20641.45
Feb, 2054	98.91	891.70	19749.74
Mar, 2054	94.63	895.98	18853.77
Apr, 2054	90.34	900.27	17953.50
May, 2054	86.03	904.58	17048.92
Jun, 2054	81.69	908.92	16140.00
Jul, 2054	77.34	913.27	15226.73
Aug, 2054	72.96	917.65	14309.08
Sep, 2054	68.56	922.05	13387.03
Oct, 2054	64.15	926.46	12460.57
Nov, 2054	59.71	930.90	11529.67
Dec, 2054	55.25	935.36	10594.30
Jan, 2055	50.76	939.85	9654.46
Feb, 2055	46.26	944.35	8710.11
Mar, 2055	41.74	948.87	7761.23
Apr, 2055	37.19	953.42	6807.81
May, 2055	32.62	957.99	5849.82
Jun, 2055	28.03	962.58	4887.24
Jul, 2055	23.42	967.19	3920.05
Aug, 2055	18.78	971.83	2948.22
Sep, 2055	14.13	976.48	1971.74
Oct, 2055	9.45	981.16	990.58
Nov, 2055	4.75	985.86	4.72