Mortgage Parameters

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

Mortgage Summary

Property Total:	$163,000
Down Payment	$48,900
Mortgage Amount:	$114,100
Mortgage Payment:	$665.86 / month
Estimated Tax:	+ $90.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $756.42 / month
Total Interest Paid:	$125,611.20 over 30 years
Total Tax Paid:	$32,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	546.73	119.13	113980.87
Jan, 2026	546.16	119.70	113861.17
Feb, 2026	545.58	120.28	113740.89
Mar, 2026	545.01	120.85	113620.04
Apr, 2026	544.43	121.43	113498.61
May, 2026	543.85	122.01	113376.60
Jun, 2026	543.26	122.60	113254.00
Jul, 2026	542.68	123.18	113130.82
Aug, 2026	542.09	123.77	113007.04
Sep, 2026	541.49	124.37	112882.67
Oct, 2026	540.90	124.96	112757.71
Nov, 2026	540.30	125.56	112632.15
Dec, 2026	539.70	126.16	112505.98
Jan, 2027	539.09	126.77	112379.21
Feb, 2027	538.48	127.38	112251.84
Mar, 2027	537.87	127.99	112123.85
Apr, 2027	537.26	128.60	111995.25
May, 2027	536.64	129.22	111866.03
Jun, 2027	536.02	129.84	111736.20
Jul, 2027	535.40	130.46	111605.74
Aug, 2027	534.78	131.08	111474.66
Sep, 2027	534.15	131.71	111342.95
Oct, 2027	533.52	132.34	111210.61
Nov, 2027	532.88	132.98	111077.63
Dec, 2027	532.25	133.61	110944.02
Jan, 2028	531.61	134.25	110809.77
Feb, 2028	530.96	134.90	110674.87
Mar, 2028	530.32	135.54	110539.33
Apr, 2028	529.67	136.19	110403.13
May, 2028	529.02	136.84	110266.29
Jun, 2028	528.36	137.50	110128.79
Jul, 2028	527.70	138.16	109990.63
Aug, 2028	527.04	138.82	109851.81
Sep, 2028	526.37	139.49	109712.32
Oct, 2028	525.70	140.16	109572.16
Nov, 2028	525.03	140.83	109431.34
Dec, 2028	524.36	141.50	109289.84
Jan, 2029	523.68	142.18	109147.66
Feb, 2029	523.00	142.86	109004.80
Mar, 2029	522.31	143.55	108861.25
Apr, 2029	521.63	144.23	108717.02
May, 2029	520.94	144.92	108572.09
Jun, 2029	520.24	145.62	108426.47
Jul, 2029	519.54	146.32	108280.16
Aug, 2029	518.84	147.02	108133.14
Sep, 2029	518.14	147.72	107985.42
Oct, 2029	517.43	148.43	107836.99
Nov, 2029	516.72	149.14	107687.85
Dec, 2029	516.00	149.86	107537.99
Jan, 2030	515.29	150.57	107387.42
Feb, 2030	514.56	151.30	107236.12
Mar, 2030	513.84	152.02	107084.10
Apr, 2030	513.11	152.75	106931.35
May, 2030	512.38	153.48	106777.87
Jun, 2030	511.64	154.22	106623.66
Jul, 2030	510.91	154.95	106468.70
Aug, 2030	510.16	155.70	106313.00
Sep, 2030	509.42	156.44	106156.56
Oct, 2030	508.67	157.19	105999.37
Nov, 2030	507.91	157.95	105841.42
Dec, 2030	507.16	158.70	105682.72
Jan, 2031	506.40	159.46	105523.25
Feb, 2031	505.63	160.23	105363.03
Mar, 2031	504.86	161.00	105202.03
Apr, 2031	504.09	161.77	105040.26
May, 2031	503.32	162.54	104877.72
Jun, 2031	502.54	163.32	104714.40
Jul, 2031	501.76	164.10	104550.30
Aug, 2031	500.97	164.89	104385.41
Sep, 2031	500.18	165.68	104219.73
Oct, 2031	499.39	166.47	104053.25
Nov, 2031	498.59	167.27	103885.98
Dec, 2031	497.79	168.07	103717.91
Jan, 2032	496.98	168.88	103549.03
Feb, 2032	496.17	169.69	103379.34
Mar, 2032	495.36	170.50	103208.84
Apr, 2032	494.54	171.32	103037.53
May, 2032	493.72	172.14	102865.39
Jun, 2032	492.90	172.96	102692.42
Jul, 2032	492.07	173.79	102518.63
Aug, 2032	491.24	174.62	102344.01
Sep, 2032	490.40	175.46	102168.55
Oct, 2032	489.56	176.30	101992.24
Nov, 2032	488.71	177.15	101815.10
Dec, 2032	487.86	178.00	101637.10
Jan, 2033	487.01	178.85	101458.25
Feb, 2033	486.15	179.71	101278.54
Mar, 2033	485.29	180.57	101097.98
Apr, 2033	484.43	181.43	100916.55
May, 2033	483.56	182.30	100734.24
Jun, 2033	482.68	183.18	100551.07
Jul, 2033	481.81	184.05	100367.02
Aug, 2033	480.93	184.93	100182.08
Sep, 2033	480.04	185.82	99996.26
Oct, 2033	479.15	186.71	99809.55
Nov, 2033	478.25	187.61	99621.94
Dec, 2033	477.36	188.50	99433.44
Jan, 2034	476.45	189.41	99244.03
Feb, 2034	475.54	190.32	99053.72
Mar, 2034	474.63	191.23	98862.49
Apr, 2034	473.72	192.14	98670.34
May, 2034	472.80	193.06	98477.28
Jun, 2034	471.87	193.99	98283.29
Jul, 2034	470.94	194.92	98088.37
Aug, 2034	470.01	195.85	97892.52
Sep, 2034	469.07	196.79	97695.73
Oct, 2034	468.13	197.73	97497.99
Nov, 2034	467.18	198.68	97299.31
Dec, 2034	466.23	199.63	97099.67
Jan, 2035	465.27	200.59	96899.08
Feb, 2035	464.31	201.55	96697.53
Mar, 2035	463.34	202.52	96495.01
Apr, 2035	462.37	203.49	96291.53
May, 2035	461.40	204.46	96087.06
Jun, 2035	460.42	205.44	95881.62
Jul, 2035	459.43	206.43	95675.19
Aug, 2035	458.44	207.42	95467.78
Sep, 2035	457.45	208.41	95259.37
Oct, 2035	456.45	209.41	95049.96
Nov, 2035	455.45	210.41	94839.54
Dec, 2035	454.44	211.42	94628.12
Jan, 2036	453.43	212.43	94415.69
Feb, 2036	452.41	213.45	94202.24
Mar, 2036	451.39	214.47	93987.76
Apr, 2036	450.36	215.50	93772.26
May, 2036	449.33	216.53	93555.73
Jun, 2036	448.29	217.57	93338.16
Jul, 2036	447.25	218.61	93119.54
Aug, 2036	446.20	219.66	92899.88
Sep, 2036	445.15	220.71	92679.16
Oct, 2036	444.09	221.77	92457.39
Nov, 2036	443.03	222.83	92234.56
Dec, 2036	441.96	223.90	92010.65
Jan, 2037	440.88	224.98	91785.68
Feb, 2037	439.81	226.05	91559.63
Mar, 2037	438.72	227.14	91332.49
Apr, 2037	437.63	228.23	91104.26
May, 2037	436.54	229.32	90874.94
Jun, 2037	435.44	230.42	90644.53
Jul, 2037	434.34	231.52	90413.01
Aug, 2037	433.23	232.63	90180.37
Sep, 2037	432.11	233.75	89946.63
Oct, 2037	430.99	234.87	89711.76
Nov, 2037	429.87	235.99	89475.77
Dec, 2037	428.74	237.12	89238.65
Jan, 2038	427.60	238.26	89000.39
Feb, 2038	426.46	239.40	88760.99
Mar, 2038	425.31	240.55	88520.45
Apr, 2038	424.16	241.70	88278.75
May, 2038	423.00	242.86	88035.89
Jun, 2038	421.84	244.02	87791.87
Jul, 2038	420.67	245.19	87546.68
Aug, 2038	419.49	246.37	87300.31
Sep, 2038	418.31	247.55	87052.76
Oct, 2038	417.13	248.73	86804.03
Nov, 2038	415.94	249.92	86554.11
Dec, 2038	414.74	251.12	86302.99
Jan, 2039	413.54	252.32	86050.66
Feb, 2039	412.33	253.53	85797.13
Mar, 2039	411.11	254.75	85542.38
Apr, 2039	409.89	255.97	85286.41
May, 2039	408.66	257.20	85029.21
Jun, 2039	407.43	258.43	84770.79
Jul, 2039	406.19	259.67	84511.12
Aug, 2039	404.95	260.91	84250.21
Sep, 2039	403.70	262.16	83988.05
Oct, 2039	402.44	263.42	83724.63
Nov, 2039	401.18	264.68	83459.95
Dec, 2039	399.91	265.95	83194.00
Jan, 2040	398.64	267.22	82926.78
Feb, 2040	397.36	268.50	82658.28
Mar, 2040	396.07	269.79	82388.49
Apr, 2040	394.78	271.08	82117.41
May, 2040	393.48	272.38	81845.03
Jun, 2040	392.17	273.69	81571.34
Jul, 2040	390.86	275.00	81296.34
Aug, 2040	389.54	276.32	81020.03
Sep, 2040	388.22	277.64	80742.39
Oct, 2040	386.89	278.97	80463.42
Nov, 2040	385.55	280.31	80183.11
Dec, 2040	384.21	281.65	79901.46
Jan, 2041	382.86	283.00	79618.47
Feb, 2041	381.51	284.35	79334.11
Mar, 2041	380.14	285.72	79048.39
Apr, 2041	378.77	287.09	78761.31
May, 2041	377.40	288.46	78472.84
Jun, 2041	376.02	289.84	78183.00
Jul, 2041	374.63	291.23	77891.77
Aug, 2041	373.23	292.63	77599.14
Sep, 2041	371.83	294.03	77305.11
Oct, 2041	370.42	295.44	77009.67
Nov, 2041	369.00	296.86	76712.81
Dec, 2041	367.58	298.28	76414.53
Jan, 2042	366.15	299.71	76114.83
Feb, 2042	364.72	301.14	75813.68
Mar, 2042	363.27	302.59	75511.10
Apr, 2042	361.82	304.04	75207.06
May, 2042	360.37	305.49	74901.57
Jun, 2042	358.90	306.96	74594.61
Jul, 2042	357.43	308.43	74286.19
Aug, 2042	355.95	309.91	73976.28
Sep, 2042	354.47	311.39	73664.89
Oct, 2042	352.98	312.88	73352.01
Nov, 2042	351.48	314.38	73037.63
Dec, 2042	349.97	315.89	72721.74
Jan, 2043	348.46	317.40	72404.34
Feb, 2043	346.94	318.92	72085.41
Mar, 2043	345.41	320.45	71764.96
Apr, 2043	343.87	321.99	71442.98
May, 2043	342.33	323.53	71119.45
Jun, 2043	340.78	325.08	70794.37
Jul, 2043	339.22	326.64	70467.73
Aug, 2043	337.66	328.20	70139.53
Sep, 2043	336.09	329.77	69809.75
Oct, 2043	334.51	331.35	69478.40
Nov, 2043	332.92	332.94	69145.46
Dec, 2043	331.32	334.54	68810.92
Jan, 2044	329.72	336.14	68474.78
Feb, 2044	328.11	337.75	68137.03
Mar, 2044	326.49	339.37	67797.66
Apr, 2044	324.86	341.00	67456.66
May, 2044	323.23	342.63	67114.03
Jun, 2044	321.59	344.27	66769.76
Jul, 2044	319.94	345.92	66423.84
Aug, 2044	318.28	347.58	66076.26
Sep, 2044	316.62	349.24	65727.01
Oct, 2044	314.94	350.92	65376.09
Nov, 2044	313.26	352.60	65023.49
Dec, 2044	311.57	354.29	64669.21
Jan, 2045	309.87	355.99	64313.22
Feb, 2045	308.17	357.69	63955.53
Mar, 2045	306.45	359.41	63596.12
Apr, 2045	304.73	361.13	63234.99
May, 2045	303.00	362.86	62872.13
Jun, 2045	301.26	364.60	62507.53
Jul, 2045	299.52	366.34	62141.19
Aug, 2045	297.76	368.10	61773.09
Sep, 2045	296.00	369.86	61403.23
Oct, 2045	294.22	371.64	61031.59
Nov, 2045	292.44	373.42	60658.17
Dec, 2045	290.65	375.21	60282.97
Jan, 2046	288.86	377.00	59905.96
Feb, 2046	287.05	378.81	59527.15
Mar, 2046	285.23	380.63	59146.53
Apr, 2046	283.41	382.45	58764.08
May, 2046	281.58	384.28	58379.79
Jun, 2046	279.74	386.12	57993.67
Jul, 2046	277.89	387.97	57605.70
Aug, 2046	276.03	389.83	57215.86
Sep, 2046	274.16	391.70	56824.16
Oct, 2046	272.28	393.58	56430.59
Nov, 2046	270.40	395.46	56035.12
Dec, 2046	268.50	397.36	55637.76
Jan, 2047	266.60	399.26	55238.50
Feb, 2047	264.68	401.18	54837.33
Mar, 2047	262.76	403.10	54434.23
Apr, 2047	260.83	405.03	54029.20
May, 2047	258.89	406.97	53622.23
Jun, 2047	256.94	408.92	53213.31
Jul, 2047	254.98	410.88	52802.43
Aug, 2047	253.01	412.85	52389.58
Sep, 2047	251.03	414.83	51974.75
Oct, 2047	249.05	416.81	51557.94
Nov, 2047	247.05	418.81	51139.13
Dec, 2047	245.04	420.82	50718.31
Jan, 2048	243.03	422.83	50295.48
Feb, 2048	241.00	424.86	49870.61
Mar, 2048	238.96	426.90	49443.72
Apr, 2048	236.92	428.94	49014.78
May, 2048	234.86	431.00	48583.78
Jun, 2048	232.80	433.06	48150.72
Jul, 2048	230.72	435.14	47715.58
Aug, 2048	228.64	437.22	47278.36
Sep, 2048	226.54	439.32	46839.04
Oct, 2048	224.44	441.42	46397.61
Nov, 2048	222.32	443.54	45954.08
Dec, 2048	220.20	445.66	45508.41
Jan, 2049	218.06	447.80	45060.61
Feb, 2049	215.92	449.94	44610.67
Mar, 2049	213.76	452.10	44158.57
Apr, 2049	211.59	454.27	43704.30
May, 2049	209.42	456.44	43247.86
Jun, 2049	207.23	458.63	42789.23
Jul, 2049	205.03	460.83	42328.40
Aug, 2049	202.82	463.04	41865.36
Sep, 2049	200.60	465.26	41400.11
Oct, 2049	198.38	467.48	40932.62
Nov, 2049	196.14	469.72	40462.90
Dec, 2049	193.88	471.98	39990.92
Jan, 2050	191.62	474.24	39516.69
Feb, 2050	189.35	476.51	39040.18
Mar, 2050	187.07	478.79	38561.39
Apr, 2050	184.77	481.09	38080.30
May, 2050	182.47	483.39	37596.91
Jun, 2050	180.15	485.71	37111.20
Jul, 2050	177.82	488.04	36623.16
Aug, 2050	175.49	490.37	36132.79
Sep, 2050	173.14	492.72	35640.07
Oct, 2050	170.78	495.08	35144.98
Nov, 2050	168.40	497.46	34647.52
Dec, 2050	166.02	499.84	34147.68
Jan, 2051	163.62	502.24	33645.45
Feb, 2051	161.22	504.64	33140.80
Mar, 2051	158.80	507.06	32633.74
Apr, 2051	156.37	509.49	32124.25
May, 2051	153.93	511.93	31612.32
Jun, 2051	151.48	514.38	31097.94
Jul, 2051	149.01	516.85	30581.09
Aug, 2051	146.53	519.33	30061.76
Sep, 2051	144.05	521.81	29539.95
Oct, 2051	141.55	524.31	29015.64
Nov, 2051	139.03	526.83	28488.81
Dec, 2051	136.51	529.35	27959.46
Jan, 2052	133.97	531.89	27427.57
Feb, 2052	131.42	534.44	26893.13
Mar, 2052	128.86	537.00	26356.14
Apr, 2052	126.29	539.57	25816.57
May, 2052	123.70	542.16	25274.41
Jun, 2052	121.11	544.75	24729.66
Jul, 2052	118.50	547.36	24182.29
Aug, 2052	115.87	549.99	23632.31
Sep, 2052	113.24	552.62	23079.69
Oct, 2052	110.59	555.27	22524.42
Nov, 2052	107.93	557.93	21966.49
Dec, 2052	105.26	560.60	21405.88
Jan, 2053	102.57	563.29	20842.59
Feb, 2053	99.87	565.99	20276.60
Mar, 2053	97.16	568.70	19707.90
Apr, 2053	94.43	571.43	19136.47
May, 2053	91.70	574.16	18562.31
Jun, 2053	88.94	576.92	17985.39
Jul, 2053	86.18	579.68	17405.71
Aug, 2053	83.40	582.46	16823.26
Sep, 2053	80.61	585.25	16238.01
Oct, 2053	77.81	588.05	15649.96
Nov, 2053	74.99	590.87	15059.09
Dec, 2053	72.16	593.70	14465.38
Jan, 2054	69.31	596.55	13868.84
Feb, 2054	66.45	599.41	13269.43
Mar, 2054	63.58	602.28	12667.15
Apr, 2054	60.70	605.16	12061.99
May, 2054	57.80	608.06	11453.93
Jun, 2054	54.88	610.98	10842.95
Jul, 2054	51.96	613.90	10229.05
Aug, 2054	49.01	616.85	9612.20
Sep, 2054	46.06	619.80	8992.40
Oct, 2054	43.09	622.77	8369.63
Nov, 2054	40.10	625.76	7743.87
Dec, 2054	37.11	628.75	7115.12
Jan, 2055	34.09	631.77	6483.35
Feb, 2055	31.07	634.79	5848.56
Mar, 2055	28.02	637.84	5210.72
Apr, 2055	24.97	640.89	4569.83
May, 2055	21.90	643.96	3925.87
Jun, 2055	18.81	647.05	3278.82
Jul, 2055	15.71	650.15	2628.67
Aug, 2055	12.60	653.26	1975.41
Sep, 2055	9.47	656.39	1319.01
Oct, 2055	6.32	659.54	659.47
Nov, 2055	3.16	662.70	0