Mortgage Parameters

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

Mortgage Summary

Property Total:	$168,000
Down Payment	$50,400
Mortgage Amount:	$117,600
Mortgage Payment:	$686.28 / month
Estimated Tax:	+ $93.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $779.61 / month
Total Interest Paid:	$129,459.60 over 30 years
Total Tax Paid:	$33,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	563.50	122.78	117477.22
Jan, 2026	562.91	123.37	117353.85
Feb, 2026	562.32	123.96	117229.89
Mar, 2026	561.73	124.55	117105.34
Apr, 2026	561.13	125.15	116980.19
May, 2026	560.53	125.75	116854.44
Jun, 2026	559.93	126.35	116728.09
Jul, 2026	559.32	126.96	116601.13
Aug, 2026	558.71	127.57	116473.56
Sep, 2026	558.10	128.18	116345.38
Oct, 2026	557.49	128.79	116216.59
Nov, 2026	556.87	129.41	116087.18
Dec, 2026	556.25	130.03	115957.15
Jan, 2027	555.63	130.65	115826.50
Feb, 2027	555.00	131.28	115695.23
Mar, 2027	554.37	131.91	115563.32
Apr, 2027	553.74	132.54	115430.78
May, 2027	553.11	133.17	115297.60
Jun, 2027	552.47	133.81	115163.79
Jul, 2027	551.83	134.45	115029.34
Aug, 2027	551.18	135.10	114894.24
Sep, 2027	550.53	135.75	114758.50
Oct, 2027	549.88	136.40	114622.10
Nov, 2027	549.23	137.05	114485.05
Dec, 2027	548.57	137.71	114347.35
Jan, 2028	547.91	138.37	114208.98
Feb, 2028	547.25	139.03	114069.95
Mar, 2028	546.59	139.69	113930.26
Apr, 2028	545.92	140.36	113789.89
May, 2028	545.24	141.04	113648.86
Jun, 2028	544.57	141.71	113507.14
Jul, 2028	543.89	142.39	113364.75
Aug, 2028	543.21	143.07	113221.68
Sep, 2028	542.52	143.76	113077.92
Oct, 2028	541.83	144.45	112933.47
Nov, 2028	541.14	145.14	112788.33
Dec, 2028	540.44	145.84	112642.49
Jan, 2029	539.75	146.53	112495.96
Feb, 2029	539.04	147.24	112348.72
Mar, 2029	538.34	147.94	112200.78
Apr, 2029	537.63	148.65	112052.13
May, 2029	536.92	149.36	111902.76
Jun, 2029	536.20	150.08	111752.69
Jul, 2029	535.48	150.80	111601.89
Aug, 2029	534.76	151.52	111450.37
Sep, 2029	534.03	152.25	111298.12
Oct, 2029	533.30	152.98	111145.14
Nov, 2029	532.57	153.71	110991.43
Dec, 2029	531.83	154.45	110836.99
Jan, 2030	531.09	155.19	110681.80
Feb, 2030	530.35	155.93	110525.87
Mar, 2030	529.60	156.68	110369.19
Apr, 2030	528.85	157.43	110211.77
May, 2030	528.10	158.18	110053.58
Jun, 2030	527.34	158.94	109894.64
Jul, 2030	526.58	159.70	109734.94
Aug, 2030	525.81	160.47	109574.48
Sep, 2030	525.04	161.24	109413.24
Oct, 2030	524.27	162.01	109251.23
Nov, 2030	523.50	162.78	109088.45
Dec, 2030	522.72	163.56	108924.88
Jan, 2031	521.93	164.35	108760.54
Feb, 2031	521.14	165.14	108595.40
Mar, 2031	520.35	165.93	108429.47
Apr, 2031	519.56	166.72	108262.75
May, 2031	518.76	167.52	108095.23
Jun, 2031	517.96	168.32	107926.91
Jul, 2031	517.15	169.13	107757.78
Aug, 2031	516.34	169.94	107587.83
Sep, 2031	515.53	170.75	107417.08
Oct, 2031	514.71	171.57	107245.51
Nov, 2031	513.88	172.40	107073.11
Dec, 2031	513.06	173.22	106899.89
Jan, 2032	512.23	174.05	106725.84
Feb, 2032	511.39	174.89	106550.95
Mar, 2032	510.56	175.72	106375.23
Apr, 2032	509.71	176.57	106198.66
May, 2032	508.87	177.41	106021.25
Jun, 2032	508.02	178.26	105842.99
Jul, 2032	507.16	179.12	105663.88
Aug, 2032	506.31	179.97	105483.90
Sep, 2032	505.44	180.84	105303.07
Oct, 2032	504.58	181.70	105121.36
Nov, 2032	503.71	182.57	104938.79
Dec, 2032	502.83	183.45	104755.34
Jan, 2033	501.95	184.33	104571.01
Feb, 2033	501.07	185.21	104385.80
Mar, 2033	500.18	186.10	104199.71
Apr, 2033	499.29	186.99	104012.72
May, 2033	498.39	187.89	103824.83
Jun, 2033	497.49	188.79	103636.04
Jul, 2033	496.59	189.69	103446.35
Aug, 2033	495.68	190.60	103255.75
Sep, 2033	494.77	191.51	103064.24
Oct, 2033	493.85	192.43	102871.81
Nov, 2033	492.93	193.35	102678.46
Dec, 2033	492.00	194.28	102484.18
Jan, 2034	491.07	195.21	102288.97
Feb, 2034	490.13	196.15	102092.82
Mar, 2034	489.19	197.09	101895.74
Apr, 2034	488.25	198.03	101697.71
May, 2034	487.30	198.98	101498.73
Jun, 2034	486.35	199.93	101298.80
Jul, 2034	485.39	200.89	101097.91
Aug, 2034	484.43	201.85	100896.06
Sep, 2034	483.46	202.82	100693.24
Oct, 2034	482.49	203.79	100489.44
Nov, 2034	481.51	204.77	100284.68
Dec, 2034	480.53	205.75	100078.93
Jan, 2035	479.54	206.74	99872.19
Feb, 2035	478.55	207.73	99664.47
Mar, 2035	477.56	208.72	99455.75
Apr, 2035	476.56	209.72	99246.02
May, 2035	475.55	210.73	99035.30
Jun, 2035	474.54	211.74	98823.56
Jul, 2035	473.53	212.75	98610.81
Aug, 2035	472.51	213.77	98397.04
Sep, 2035	471.49	214.79	98182.25
Oct, 2035	470.46	215.82	97966.42
Nov, 2035	469.42	216.86	97749.57
Dec, 2035	468.38	217.90	97531.67
Jan, 2036	467.34	218.94	97312.73
Feb, 2036	466.29	219.99	97092.74
Mar, 2036	465.24	221.04	96871.70
Apr, 2036	464.18	222.10	96649.59
May, 2036	463.11	223.17	96426.42
Jun, 2036	462.04	224.24	96202.19
Jul, 2036	460.97	225.31	95976.88
Aug, 2036	459.89	226.39	95750.49
Sep, 2036	458.80	227.48	95523.01
Oct, 2036	457.71	228.57	95294.44
Nov, 2036	456.62	229.66	95064.78
Dec, 2036	455.52	230.76	94834.02
Jan, 2037	454.41	231.87	94602.16
Feb, 2037	453.30	232.98	94369.18
Mar, 2037	452.19	234.09	94135.08
Apr, 2037	451.06	235.22	93899.87
May, 2037	449.94	236.34	93663.52
Jun, 2037	448.80	237.48	93426.05
Jul, 2037	447.67	238.61	93187.44
Aug, 2037	446.52	239.76	92947.68
Sep, 2037	445.37	240.91	92706.77
Oct, 2037	444.22	242.06	92464.71
Nov, 2037	443.06	243.22	92221.49
Dec, 2037	441.89	244.39	91977.11
Jan, 2038	440.72	245.56	91731.55
Feb, 2038	439.55	246.73	91484.82
Mar, 2038	438.36	247.92	91236.90
Apr, 2038	437.18	249.10	90987.80
May, 2038	435.98	250.30	90737.50
Jun, 2038	434.78	251.50	90486.01
Jul, 2038	433.58	252.70	90233.31
Aug, 2038	432.37	253.91	89979.39
Sep, 2038	431.15	255.13	89724.26
Oct, 2038	429.93	256.35	89467.91
Nov, 2038	428.70	257.58	89210.33
Dec, 2038	427.47	258.81	88951.52
Jan, 2039	426.23	260.05	88691.47
Feb, 2039	424.98	261.30	88430.17
Mar, 2039	423.73	262.55	88167.61
Apr, 2039	422.47	263.81	87903.80
May, 2039	421.21	265.07	87638.73
Jun, 2039	419.94	266.34	87372.38
Jul, 2039	418.66	267.62	87104.76
Aug, 2039	417.38	268.90	86835.86
Sep, 2039	416.09	270.19	86565.67
Oct, 2039	414.79	271.49	86294.18
Nov, 2039	413.49	272.79	86021.40
Dec, 2039	412.19	274.09	85747.30
Jan, 2040	410.87	275.41	85471.89
Feb, 2040	409.55	276.73	85195.17
Mar, 2040	408.23	278.05	84917.11
Apr, 2040	406.89	279.39	84637.73
May, 2040	405.56	280.72	84357.00
Jun, 2040	404.21	282.07	84074.94
Jul, 2040	402.86	283.42	83791.51
Aug, 2040	401.50	284.78	83506.74
Sep, 2040	400.14	286.14	83220.59
Oct, 2040	398.77	287.51	82933.08
Nov, 2040	397.39	288.89	82644.19
Dec, 2040	396.00	290.28	82353.91
Jan, 2041	394.61	291.67	82062.24
Feb, 2041	393.21	293.07	81769.18
Mar, 2041	391.81	294.47	81474.71
Apr, 2041	390.40	295.88	81178.83
May, 2041	388.98	297.30	80881.53
Jun, 2041	387.56	298.72	80582.81
Jul, 2041	386.13	300.15	80282.65
Aug, 2041	384.69	301.59	79981.06
Sep, 2041	383.24	303.04	79678.02
Oct, 2041	381.79	304.49	79373.53
Nov, 2041	380.33	305.95	79067.58
Dec, 2041	378.87	307.41	78760.17
Jan, 2042	377.39	308.89	78451.28
Feb, 2042	375.91	310.37	78140.91
Mar, 2042	374.43	311.85	77829.06
Apr, 2042	372.93	313.35	77515.71
May, 2042	371.43	314.85	77200.86
Jun, 2042	369.92	316.36	76884.50
Jul, 2042	368.40	317.88	76566.63
Aug, 2042	366.88	319.40	76247.23
Sep, 2042	365.35	320.93	75926.30
Oct, 2042	363.81	322.47	75603.83
Nov, 2042	362.27	324.01	75279.82
Dec, 2042	360.72	325.56	74954.26
Jan, 2043	359.16	327.12	74627.13
Feb, 2043	357.59	328.69	74298.44
Mar, 2043	356.01	330.27	73968.17
Apr, 2043	354.43	331.85	73636.32
May, 2043	352.84	333.44	73302.88
Jun, 2043	351.24	335.04	72967.85
Jul, 2043	349.64	336.64	72631.21
Aug, 2043	348.02	338.26	72292.95
Sep, 2043	346.40	339.88	71953.07
Oct, 2043	344.78	341.50	71611.57
Nov, 2043	343.14	343.14	71268.43
Dec, 2043	341.49	344.79	70923.64
Jan, 2044	339.84	346.44	70577.20
Feb, 2044	338.18	348.10	70229.11
Mar, 2044	336.51	349.77	69879.34
Apr, 2044	334.84	351.44	69527.90
May, 2044	333.15	353.13	69174.77
Jun, 2044	331.46	354.82	68819.96
Jul, 2044	329.76	356.52	68463.44
Aug, 2044	328.05	358.23	68105.21
Sep, 2044	326.34	359.94	67745.27
Oct, 2044	324.61	361.67	67383.60
Nov, 2044	322.88	363.40	67020.20
Dec, 2044	321.14	365.14	66655.06
Jan, 2045	319.39	366.89	66288.17
Feb, 2045	317.63	368.65	65919.52
Mar, 2045	315.86	370.42	65549.11
Apr, 2045	314.09	372.19	65176.92
May, 2045	312.31	373.97	64802.94
Jun, 2045	310.51	375.77	64427.18
Jul, 2045	308.71	377.57	64049.61
Aug, 2045	306.90	379.38	63670.23
Sep, 2045	305.09	381.19	63289.04
Oct, 2045	303.26	383.02	62906.02
Nov, 2045	301.42	384.86	62521.16
Dec, 2045	299.58	386.70	62134.47
Jan, 2046	297.73	388.55	61745.91
Feb, 2046	295.87	390.41	61355.50
Mar, 2046	294.00	392.28	60963.21
Apr, 2046	292.12	394.16	60569.05
May, 2046	290.23	396.05	60173.00
Jun, 2046	288.33	397.95	59775.04
Jul, 2046	286.42	399.86	59375.19
Aug, 2046	284.51	401.77	58973.41
Sep, 2046	282.58	403.70	58569.71
Oct, 2046	280.65	405.63	58164.08
Nov, 2046	278.70	407.58	57756.50
Dec, 2046	276.75	409.53	57346.97
Jan, 2047	274.79	411.49	56935.48
Feb, 2047	272.82	413.46	56522.02
Mar, 2047	270.83	415.45	56106.57
Apr, 2047	268.84	417.44	55689.14
May, 2047	266.84	419.44	55269.70
Jun, 2047	264.83	421.45	54848.25
Jul, 2047	262.81	423.47	54424.79
Aug, 2047	260.79	425.49	53999.29
Sep, 2047	258.75	427.53	53571.76
Oct, 2047	256.70	429.58	53142.18
Nov, 2047	254.64	431.64	52710.54
Dec, 2047	252.57	433.71	52276.83
Jan, 2048	250.49	435.79	51841.04
Feb, 2048	248.40	437.88	51403.17
Mar, 2048	246.31	439.97	50963.19
Apr, 2048	244.20	442.08	50521.11
May, 2048	242.08	444.20	50076.91
Jun, 2048	239.95	446.33	49630.58
Jul, 2048	237.81	448.47	49182.12
Aug, 2048	235.66	450.62	48731.50
Sep, 2048	233.51	452.77	48278.73
Oct, 2048	231.34	454.94	47823.78
Nov, 2048	229.16	457.12	47366.66
Dec, 2048	226.97	459.31	46907.34
Jan, 2049	224.76	461.52	46445.83
Feb, 2049	222.55	463.73	45982.10
Mar, 2049	220.33	465.95	45516.15
Apr, 2049	218.10	468.18	45047.97
May, 2049	215.85	470.43	44577.54
Jun, 2049	213.60	472.68	44104.87
Jul, 2049	211.34	474.94	43629.92
Aug, 2049	209.06	477.22	43152.70
Sep, 2049	206.77	479.51	42673.19
Oct, 2049	204.48	481.80	42191.39
Nov, 2049	202.17	484.11	41707.28
Dec, 2049	199.85	486.43	41220.84
Jan, 2050	197.52	488.76	40732.08
Feb, 2050	195.17	491.11	40240.98
Mar, 2050	192.82	493.46	39747.52
Apr, 2050	190.46	495.82	39251.69
May, 2050	188.08	498.20	38753.50
Jun, 2050	185.69	500.59	38252.91
Jul, 2050	183.30	502.98	37749.92
Aug, 2050	180.89	505.39	37244.53
Sep, 2050	178.46	507.82	36736.71
Oct, 2050	176.03	510.25	36226.46
Nov, 2050	173.59	512.69	35713.77
Dec, 2050	171.13	515.15	35198.62
Jan, 2051	168.66	517.62	34681.00
Feb, 2051	166.18	520.10	34160.90
Mar, 2051	163.69	522.59	33638.30
Apr, 2051	161.18	525.10	33113.21
May, 2051	158.67	527.61	32585.59
Jun, 2051	156.14	530.14	32055.45
Jul, 2051	153.60	532.68	31522.77
Aug, 2051	151.05	535.23	30987.54
Sep, 2051	148.48	537.80	30449.74
Oct, 2051	145.91	540.37	29909.37
Nov, 2051	143.32	542.96	29366.40
Dec, 2051	140.71	545.57	28820.84
Jan, 2052	138.10	548.18	28272.66
Feb, 2052	135.47	550.81	27721.85
Mar, 2052	132.83	553.45	27168.40
Apr, 2052	130.18	556.10	26612.31
May, 2052	127.52	558.76	26053.54
Jun, 2052	124.84	561.44	25492.10
Jul, 2052	122.15	564.13	24927.97
Aug, 2052	119.45	566.83	24361.14
Sep, 2052	116.73	569.55	23791.59
Oct, 2052	114.00	572.28	23219.31
Nov, 2052	111.26	575.02	22644.29
Dec, 2052	108.50	577.78	22066.51
Jan, 2053	105.74	580.54	21485.97
Feb, 2053	102.95	583.33	20902.64
Mar, 2053	100.16	586.12	20316.52
Apr, 2053	97.35	588.93	19727.59
May, 2053	94.53	591.75	19135.84
Jun, 2053	91.69	594.59	18541.25
Jul, 2053	88.84	597.44	17943.82
Aug, 2053	85.98	600.30	17343.52
Sep, 2053	83.10	603.18	16740.34
Oct, 2053	80.21	606.07	16134.27
Nov, 2053	77.31	608.97	15525.30
Dec, 2053	74.39	611.89	14913.42
Jan, 2054	71.46	614.82	14298.60
Feb, 2054	68.51	617.77	13680.83
Mar, 2054	65.55	620.73	13060.10
Apr, 2054	62.58	623.70	12436.40
May, 2054	59.59	626.69	11809.72
Jun, 2054	56.59	629.69	11180.02
Jul, 2054	53.57	632.71	10547.31
Aug, 2054	50.54	635.74	9911.57
Sep, 2054	47.49	638.79	9272.79
Oct, 2054	44.43	641.85	8630.94
Nov, 2054	41.36	644.92	7986.02
Dec, 2054	38.27	648.01	7338.00
Jan, 2055	35.16	651.12	6686.88
Feb, 2055	32.04	654.24	6032.64
Mar, 2055	28.91	657.37	5375.27
Apr, 2055	25.76	660.52	4714.75
May, 2055	22.59	663.69	4051.06
Jun, 2055	19.41	666.87	3384.19
Jul, 2055	16.22	670.06	2714.13
Aug, 2055	13.01	673.27	2040.85
Sep, 2055	9.78	676.50	1364.35
Oct, 2055	6.54	679.74	684.61
Nov, 2055	3.28	683.00	1.61