Mortgage Parameters

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

Mortgage Summary

Property Total:	$174,500
Down Payment	$52,350
Mortgage Amount:	$122,150
Mortgage Payment:	$712.83 / month
Estimated Tax:	+ $96.94 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $809.77 / month
Total Interest Paid:	$134,467.20 over 30 years
Total Tax Paid:	$34,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	585.30	127.53	122022.47
Jan, 2026	584.69	128.14	121894.33
Feb, 2026	584.08	128.75	121765.58
Mar, 2026	583.46	129.37	121636.21
Apr, 2026	582.84	129.99	121506.22
May, 2026	582.22	130.61	121375.61
Jun, 2026	581.59	131.24	121244.37
Jul, 2026	580.96	131.87	121112.50
Aug, 2026	580.33	132.50	120980.00
Sep, 2026	579.70	133.13	120846.87
Oct, 2026	579.06	133.77	120713.10
Nov, 2026	578.42	134.41	120578.68
Dec, 2026	577.77	135.06	120443.63
Jan, 2027	577.13	135.70	120307.92
Feb, 2027	576.48	136.35	120171.57
Mar, 2027	575.82	137.01	120034.56
Apr, 2027	575.17	137.66	119896.89
May, 2027	574.51	138.32	119758.57
Jun, 2027	573.84	138.99	119619.58
Jul, 2027	573.18	139.65	119479.93
Aug, 2027	572.51	140.32	119339.61
Sep, 2027	571.84	140.99	119198.61
Oct, 2027	571.16	141.67	119056.94
Nov, 2027	570.48	142.35	118914.60
Dec, 2027	569.80	143.03	118771.57
Jan, 2028	569.11	143.72	118627.85
Feb, 2028	568.43	144.40	118483.44
Mar, 2028	567.73	145.10	118338.35
Apr, 2028	567.04	145.79	118192.56
May, 2028	566.34	146.49	118046.06
Jun, 2028	565.64	147.19	117898.87
Jul, 2028	564.93	147.90	117750.97
Aug, 2028	564.22	148.61	117602.37
Sep, 2028	563.51	149.32	117453.05
Oct, 2028	562.80	150.03	117303.01
Nov, 2028	562.08	150.75	117152.26
Dec, 2028	561.35	151.48	117000.79
Jan, 2029	560.63	152.20	116848.58
Feb, 2029	559.90	152.93	116695.65
Mar, 2029	559.17	153.66	116541.99
Apr, 2029	558.43	154.40	116387.59
May, 2029	557.69	155.14	116232.45
Jun, 2029	556.95	155.88	116076.57
Jul, 2029	556.20	156.63	115919.94
Aug, 2029	555.45	157.38	115762.56
Sep, 2029	554.70	158.13	115604.42
Oct, 2029	553.94	158.89	115445.53
Nov, 2029	553.18	159.65	115285.88
Dec, 2029	552.41	160.42	115125.46
Jan, 2030	551.64	161.19	114964.27
Feb, 2030	550.87	161.96	114802.31
Mar, 2030	550.09	162.74	114639.58
Apr, 2030	549.31	163.52	114476.06
May, 2030	548.53	164.30	114311.76
Jun, 2030	547.74	165.09	114146.68
Jul, 2030	546.95	165.88	113980.80
Aug, 2030	546.16	166.67	113814.13
Sep, 2030	545.36	167.47	113646.66
Oct, 2030	544.56	168.27	113478.38
Nov, 2030	543.75	169.08	113309.31
Dec, 2030	542.94	169.89	113139.42
Jan, 2031	542.13	170.70	112968.71
Feb, 2031	541.31	171.52	112797.19
Mar, 2031	540.49	172.34	112624.85
Apr, 2031	539.66	173.17	112451.68
May, 2031	538.83	174.00	112277.68
Jun, 2031	538.00	174.83	112102.85
Jul, 2031	537.16	175.67	111927.18
Aug, 2031	536.32	176.51	111750.66
Sep, 2031	535.47	177.36	111573.31
Oct, 2031	534.62	178.21	111395.10
Nov, 2031	533.77	179.06	111216.04
Dec, 2031	532.91	179.92	111036.12
Jan, 2032	532.05	180.78	110855.33
Feb, 2032	531.18	181.65	110673.69
Mar, 2032	530.31	182.52	110491.17
Apr, 2032	529.44	183.39	110307.77
May, 2032	528.56	184.27	110123.50
Jun, 2032	527.68	185.15	109938.35
Jul, 2032	526.79	186.04	109752.30
Aug, 2032	525.90	186.93	109565.37
Sep, 2032	525.00	187.83	109377.54
Oct, 2032	524.10	188.73	109188.81
Nov, 2032	523.20	189.63	108999.18
Dec, 2032	522.29	190.54	108808.64
Jan, 2033	521.37	191.46	108617.18
Feb, 2033	520.46	192.37	108424.81
Mar, 2033	519.54	193.29	108231.51
Apr, 2033	518.61	194.22	108037.29
May, 2033	517.68	195.15	107842.14
Jun, 2033	516.74	196.09	107646.06
Jul, 2033	515.80	197.03	107449.03
Aug, 2033	514.86	197.97	107251.06
Sep, 2033	513.91	198.92	107052.14
Oct, 2033	512.96	199.87	106852.27
Nov, 2033	512.00	200.83	106651.44
Dec, 2033	511.04	201.79	106449.65
Jan, 2034	510.07	202.76	106246.89
Feb, 2034	509.10	203.73	106043.16
Mar, 2034	508.12	204.71	105838.45
Apr, 2034	507.14	205.69	105632.77
May, 2034	506.16	206.67	105426.09
Jun, 2034	505.17	207.66	105218.43
Jul, 2034	504.17	208.66	105009.77
Aug, 2034	503.17	209.66	104800.11
Sep, 2034	502.17	210.66	104589.45
Oct, 2034	501.16	211.67	104377.78
Nov, 2034	500.14	212.69	104165.09
Dec, 2034	499.12	213.71	103951.39
Jan, 2035	498.10	214.73	103736.66
Feb, 2035	497.07	215.76	103520.90
Mar, 2035	496.04	216.79	103304.10
Apr, 2035	495.00	217.83	103086.27
May, 2035	493.96	218.87	102867.40
Jun, 2035	492.91	219.92	102647.47
Jul, 2035	491.85	220.98	102426.50
Aug, 2035	490.79	222.04	102204.46
Sep, 2035	489.73	223.10	101981.36
Oct, 2035	488.66	224.17	101757.19
Nov, 2035	487.59	225.24	101531.95
Dec, 2035	486.51	226.32	101305.63
Jan, 2036	485.42	227.41	101078.22
Feb, 2036	484.33	228.50	100849.72
Mar, 2036	483.24	229.59	100620.13
Apr, 2036	482.14	230.69	100389.44
May, 2036	481.03	231.80	100157.64
Jun, 2036	479.92	232.91	99924.73
Jul, 2036	478.81	234.02	99690.71
Aug, 2036	477.68	235.15	99455.56
Sep, 2036	476.56	236.27	99219.29
Oct, 2036	475.43	237.40	98981.89
Nov, 2036	474.29	238.54	98743.34
Dec, 2036	473.15	239.68	98503.66
Jan, 2037	472.00	240.83	98262.83
Feb, 2037	470.84	241.99	98020.84
Mar, 2037	469.68	243.15	97777.69
Apr, 2037	468.52	244.31	97533.38
May, 2037	467.35	245.48	97287.90
Jun, 2037	466.17	246.66	97041.24
Jul, 2037	464.99	247.84	96793.40
Aug, 2037	463.80	249.03	96544.37
Sep, 2037	462.61	250.22	96294.15
Oct, 2037	461.41	251.42	96042.73
Nov, 2037	460.20	252.63	95790.10
Dec, 2037	458.99	253.84	95536.27
Jan, 2038	457.78	255.05	95281.22
Feb, 2038	456.56	256.27	95024.94
Mar, 2038	455.33	257.50	94767.44
Apr, 2038	454.09	258.74	94508.70
May, 2038	452.85	259.98	94248.73
Jun, 2038	451.61	261.22	93987.51
Jul, 2038	450.36	262.47	93725.03
Aug, 2038	449.10	263.73	93461.30
Sep, 2038	447.84	264.99	93196.31
Oct, 2038	446.57	266.26	92930.04
Nov, 2038	445.29	267.54	92662.50
Dec, 2038	444.01	268.82	92393.68
Jan, 2039	442.72	270.11	92123.57
Feb, 2039	441.43	271.40	91852.17
Mar, 2039	440.12	272.71	91579.46
Apr, 2039	438.82	274.01	91305.45
May, 2039	437.51	275.32	91030.12
Jun, 2039	436.19	276.64	90753.48
Jul, 2039	434.86	277.97	90475.51
Aug, 2039	433.53	279.30	90196.21
Sep, 2039	432.19	280.64	89915.57
Oct, 2039	430.85	281.98	89633.58
Nov, 2039	429.49	283.34	89350.25
Dec, 2039	428.14	284.69	89065.55
Jan, 2040	426.77	286.06	88779.50
Feb, 2040	425.40	287.43	88492.07
Mar, 2040	424.02	288.81	88203.26
Apr, 2040	422.64	290.19	87913.07
May, 2040	421.25	291.58	87621.49
Jun, 2040	419.85	292.98	87328.52
Jul, 2040	418.45	294.38	87034.14
Aug, 2040	417.04	295.79	86738.35
Sep, 2040	415.62	297.21	86441.14
Oct, 2040	414.20	298.63	86142.50
Nov, 2040	412.77	300.06	85842.44
Dec, 2040	411.33	301.50	85540.94
Jan, 2041	409.88	302.95	85237.99
Feb, 2041	408.43	304.40	84933.59
Mar, 2041	406.97	305.86	84627.74
Apr, 2041	405.51	307.32	84320.42
May, 2041	404.04	308.79	84011.62
Jun, 2041	402.56	310.27	83701.35
Jul, 2041	401.07	311.76	83389.59
Aug, 2041	399.58	313.25	83076.33
Sep, 2041	398.07	314.76	82761.57
Oct, 2041	396.57	316.26	82445.31
Nov, 2041	395.05	317.78	82127.53
Dec, 2041	393.53	319.30	81808.23
Jan, 2042	392.00	320.83	81487.40
Feb, 2042	390.46	322.37	81165.03
Mar, 2042	388.92	323.91	80841.11
Apr, 2042	387.36	325.47	80515.65
May, 2042	385.80	327.03	80188.62
Jun, 2042	384.24	328.59	79860.03
Jul, 2042	382.66	330.17	79529.86
Aug, 2042	381.08	331.75	79198.11
Sep, 2042	379.49	333.34	78864.77
Oct, 2042	377.89	334.94	78529.84
Nov, 2042	376.29	336.54	78193.29
Dec, 2042	374.68	338.15	77855.14
Jan, 2043	373.06	339.77	77515.37
Feb, 2043	371.43	341.40	77173.96
Mar, 2043	369.79	343.04	76830.93
Apr, 2043	368.15	344.68	76486.24
May, 2043	366.50	346.33	76139.91
Jun, 2043	364.84	347.99	75791.92
Jul, 2043	363.17	349.66	75442.26
Aug, 2043	361.49	351.34	75090.92
Sep, 2043	359.81	353.02	74737.90
Oct, 2043	358.12	354.71	74383.19
Nov, 2043	356.42	356.41	74026.78
Dec, 2043	354.71	358.12	73668.66
Jan, 2044	353.00	359.83	73308.83
Feb, 2044	351.27	361.56	72947.27
Mar, 2044	349.54	363.29	72583.98
Apr, 2044	347.80	365.03	72218.95
May, 2044	346.05	366.78	71852.17
Jun, 2044	344.29	368.54	71483.63
Jul, 2044	342.53	370.30	71113.32
Aug, 2044	340.75	372.08	70741.24
Sep, 2044	338.97	373.86	70367.38
Oct, 2044	337.18	375.65	69991.73
Nov, 2044	335.38	377.45	69614.28
Dec, 2044	333.57	379.26	69235.02
Jan, 2045	331.75	381.08	68853.94
Feb, 2045	329.93	382.90	68471.03
Mar, 2045	328.09	384.74	68086.29
Apr, 2045	326.25	386.58	67699.71
May, 2045	324.39	388.44	67311.27
Jun, 2045	322.53	390.30	66920.98
Jul, 2045	320.66	392.17	66528.81
Aug, 2045	318.78	394.05	66134.76
Sep, 2045	316.90	395.93	65738.83
Oct, 2045	315.00	397.83	65341.00
Nov, 2045	313.09	399.74	64941.26
Dec, 2045	311.18	401.65	64539.61
Jan, 2046	309.25	403.58	64136.03
Feb, 2046	307.32	405.51	63730.52
Mar, 2046	305.38	407.45	63323.06
Apr, 2046	303.42	409.41	62913.66
May, 2046	301.46	411.37	62502.29
Jun, 2046	299.49	413.34	62088.95
Jul, 2046	297.51	415.32	61673.63
Aug, 2046	295.52	417.31	61256.32
Sep, 2046	293.52	419.31	60837.01
Oct, 2046	291.51	421.32	60415.69
Nov, 2046	289.49	423.34	59992.35
Dec, 2046	287.46	425.37	59566.98
Jan, 2047	285.43	427.40	59139.58
Feb, 2047	283.38	429.45	58710.12
Mar, 2047	281.32	431.51	58278.61
Apr, 2047	279.25	433.58	57845.04
May, 2047	277.17	435.66	57409.38
Jun, 2047	275.09	437.74	56971.64
Jul, 2047	272.99	439.84	56531.79
Aug, 2047	270.88	441.95	56089.85
Sep, 2047	268.76	444.07	55645.78
Oct, 2047	266.64	446.19	55199.59
Nov, 2047	264.50	448.33	54751.25
Dec, 2047	262.35	450.48	54300.77
Jan, 2048	260.19	452.64	53848.14
Feb, 2048	258.02	454.81	53393.33
Mar, 2048	255.84	456.99	52936.34
Apr, 2048	253.65	459.18	52477.16
May, 2048	251.45	461.38	52015.79
Jun, 2048	249.24	463.59	51552.20
Jul, 2048	247.02	465.81	51086.39
Aug, 2048	244.79	468.04	50618.35
Sep, 2048	242.55	470.28	50148.07
Oct, 2048	240.29	472.54	49675.53
Nov, 2048	238.03	474.80	49200.73
Dec, 2048	235.75	477.08	48723.65
Jan, 2049	233.47	479.36	48244.29
Feb, 2049	231.17	481.66	47762.63
Mar, 2049	228.86	483.97	47278.66
Apr, 2049	226.54	486.29	46792.37
May, 2049	224.21	488.62	46303.76
Jun, 2049	221.87	490.96	45812.80
Jul, 2049	219.52	493.31	45319.49
Aug, 2049	217.16	495.67	44823.82
Sep, 2049	214.78	498.05	44325.77
Oct, 2049	212.39	500.44	43825.33
Nov, 2049	210.00	502.83	43322.50
Dec, 2049	207.59	505.24	42817.25
Jan, 2050	205.17	507.66	42309.59
Feb, 2050	202.73	510.10	41799.49
Mar, 2050	200.29	512.54	41286.95
Apr, 2050	197.83	515.00	40771.96
May, 2050	195.37	517.46	40254.49
Jun, 2050	192.89	519.94	39734.55
Jul, 2050	190.39	522.44	39212.11
Aug, 2050	187.89	524.94	38687.17
Sep, 2050	185.38	527.45	38159.72
Oct, 2050	182.85	529.98	37629.74
Nov, 2050	180.31	532.52	37097.22
Dec, 2050	177.76	535.07	36562.15
Jan, 2051	175.19	537.64	36024.51
Feb, 2051	172.62	540.21	35484.30
Mar, 2051	170.03	542.80	34941.50
Apr, 2051	167.43	545.40	34396.09
May, 2051	164.81	548.02	33848.08
Jun, 2051	162.19	550.64	33297.44
Jul, 2051	159.55	553.28	32744.16
Aug, 2051	156.90	555.93	32188.23
Sep, 2051	154.24	558.59	31629.63
Oct, 2051	151.56	561.27	31068.36
Nov, 2051	148.87	563.96	30504.40
Dec, 2051	146.17	566.66	29937.74
Jan, 2052	143.45	569.38	29368.36
Feb, 2052	140.72	572.11	28796.25
Mar, 2052	137.98	574.85	28221.40
Apr, 2052	135.23	577.60	27643.80
May, 2052	132.46	580.37	27063.43
Jun, 2052	129.68	583.15	26480.28
Jul, 2052	126.88	585.95	25894.33
Aug, 2052	124.08	588.75	25305.58
Sep, 2052	121.26	591.57	24714.01
Oct, 2052	118.42	594.41	24119.60
Nov, 2052	115.57	597.26	23522.34
Dec, 2052	112.71	600.12	22922.22
Jan, 2053	109.84	602.99	22319.23
Feb, 2053	106.95	605.88	21713.34
Mar, 2053	104.04	608.79	21104.56
Apr, 2053	101.13	611.70	20492.85
May, 2053	98.19	614.64	19878.22
Jun, 2053	95.25	617.58	19260.64
Jul, 2053	92.29	620.54	18640.10
Aug, 2053	89.32	623.51	18016.59
Sep, 2053	86.33	626.50	17390.09
Oct, 2053	83.33	629.50	16760.58
Nov, 2053	80.31	632.52	16128.06
Dec, 2053	77.28	635.55	15492.51
Jan, 2054	74.23	638.60	14853.92
Feb, 2054	71.18	641.65	14212.26
Mar, 2054	68.10	644.73	13567.54
Apr, 2054	65.01	647.82	12919.72
May, 2054	61.91	650.92	12268.79
Jun, 2054	58.79	654.04	11614.75
Jul, 2054	55.65	657.18	10957.58
Aug, 2054	52.51	660.32	10297.25
Sep, 2054	49.34	663.49	9633.76
Oct, 2054	46.16	666.67	8967.09
Nov, 2054	42.97	669.86	8297.23
Dec, 2054	39.76	673.07	7624.16
Jan, 2055	36.53	676.30	6947.86
Feb, 2055	33.29	679.54	6268.32
Mar, 2055	30.04	682.79	5585.53
Apr, 2055	26.76	686.07	4899.46
May, 2055	23.48	689.35	4210.11
Jun, 2055	20.17	692.66	3517.45
Jul, 2055	16.85	695.98	2821.48
Aug, 2055	13.52	699.31	2122.17
Sep, 2055	10.17	702.66	1419.50
Oct, 2055	6.80	706.03	713.48
Nov, 2055	3.42	709.41	4.07