Mortgage Parameters

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

Mortgage Summary

Property Total:	$115,000
Down Payment	$34,500
Mortgage Amount:	$80,500
Mortgage Payment:	$469.78 / month
Estimated Tax:	+ $63.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $533.67 / month
Total Interest Paid:	$88,621.20 over 30 years
Total Tax Paid:	$23,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	385.73	84.05	80415.95
Mar, 2026	385.33	84.45	80331.50
Mar, 2026	770.25	169.31	80246.64
Apr, 2026	384.52	85.26	80161.37
May, 2026	384.11	85.67	80075.70
Jun, 2026	383.70	86.08	79989.62
Jul, 2026	383.28	86.50	79903.12
Aug, 2026	382.87	86.91	79816.21
Sep, 2026	382.45	87.33	79728.88
Oct, 2026	382.03	87.75	79641.13
Nov, 2026	381.61	88.17	79552.97
Dec, 2026	381.19	88.59	79464.38
Jan, 2027	380.77	89.01	79375.37
Mar, 2027	380.34	89.44	79285.93
Mar, 2027	760.25	179.31	79196.06
Apr, 2027	379.48	90.30	79105.76
May, 2027	379.05	90.73	79015.03
Jun, 2027	378.61	91.17	78923.86
Jul, 2027	378.18	91.60	78832.26
Aug, 2027	377.74	92.04	78740.22
Sep, 2027	377.30	92.48	78647.73
Oct, 2027	376.85	92.93	78554.81
Nov, 2027	376.41	93.37	78461.44
Dec, 2027	375.96	93.82	78367.62
Jan, 2028	375.51	94.27	78273.35
Mar, 2028	375.06	94.72	78178.63
Mar, 2028	749.67	189.89	78083.45
Apr, 2028	374.15	95.63	77987.82
May, 2028	373.69	96.09	77891.74
Jun, 2028	373.23	96.55	77795.19
Jul, 2028	372.77	97.01	77698.18
Aug, 2028	372.30	97.48	77600.70
Sep, 2028	371.84	97.94	77502.76
Oct, 2028	371.37	98.41	77404.34
Nov, 2028	370.90	98.88	77305.46
Dec, 2028	370.42	99.36	77206.10
Jan, 2029	369.95	99.83	77106.27
Mar, 2029	369.47	100.31	77005.95
Mar, 2029	738.46	201.10	76905.16
Apr, 2029	368.50	101.28	76803.89
May, 2029	368.02	101.76	76702.12
Jun, 2029	367.53	102.25	76599.87
Jul, 2029	367.04	102.74	76497.14
Aug, 2029	366.55	103.23	76393.90
Sep, 2029	366.05	103.73	76290.18
Oct, 2029	365.56	104.22	76185.96
Nov, 2029	365.06	104.72	76081.23
Dec, 2029	364.56	105.22	75976.01
Jan, 2030	364.05	105.73	75870.28
Mar, 2030	363.55	106.23	75764.05
Mar, 2030	726.59	212.97	75657.30
Apr, 2030	362.52	107.26	75550.05
May, 2030	362.01	107.77	75442.28
Jun, 2030	361.49	108.29	75333.99
Jul, 2030	360.98	108.80	75225.19
Aug, 2030	360.45	109.33	75115.86
Sep, 2030	359.93	109.85	75006.01
Oct, 2030	359.40	110.38	74895.64
Nov, 2030	358.87	110.91	74784.73
Dec, 2030	358.34	111.44	74673.29
Jan, 2031	357.81	111.97	74561.32
Mar, 2031	357.27	112.51	74448.82
Mar, 2031	714.00	225.56	74335.77
Apr, 2031	356.19	113.59	74222.18
May, 2031	355.65	114.13	74108.05
Jun, 2031	355.10	114.68	73993.37
Jul, 2031	354.55	115.23	73878.14
Aug, 2031	354.00	115.78	73762.36
Sep, 2031	353.44	116.34	73646.03
Oct, 2031	352.89	116.89	73529.13
Nov, 2031	352.33	117.45	73411.68
Dec, 2031	351.76	118.02	73293.67
Jan, 2032	351.20	118.58	73175.08
Mar, 2032	350.63	119.15	73055.93
Mar, 2032	700.69	238.87	72936.21
Apr, 2032	349.49	120.29	72815.92
May, 2032	348.91	120.87	72695.05
Jun, 2032	348.33	121.45	72573.60
Jul, 2032	347.75	122.03	72451.57
Aug, 2032	347.16	122.62	72328.95
Sep, 2032	346.58	123.20	72205.75
Oct, 2032	345.99	123.79	72081.96
Nov, 2032	345.39	124.39	71957.57
Dec, 2032	344.80	124.98	71832.58
Jan, 2033	344.20	125.58	71707.00
Mar, 2033	343.60	126.18	71580.82
Mar, 2033	686.59	252.97	71454.03
Apr, 2033	342.38	127.40	71326.63
May, 2033	341.77	128.01	71198.63
Jun, 2033	341.16	128.62	71070.01
Jul, 2033	340.54	129.24	70940.77
Aug, 2033	339.92	129.86	70810.92
Sep, 2033	339.30	130.48	70680.44
Oct, 2033	338.68	131.10	70549.33
Nov, 2033	338.05	131.73	70417.60
Dec, 2033	337.42	132.36	70285.24
Jan, 2034	336.78	133.00	70152.24
Mar, 2034	336.15	133.63	70018.61
Mar, 2034	671.66	267.90	69884.34
Apr, 2034	334.86	134.92	69749.42
May, 2034	334.22	135.56	69613.86
Jun, 2034	333.57	136.21	69477.64
Jul, 2034	332.91	136.87	69340.78
Aug, 2034	332.26	137.52	69203.25
Sep, 2034	331.60	138.18	69065.07
Oct, 2034	330.94	138.84	68926.23
Nov, 2034	330.27	139.51	68786.72
Dec, 2034	329.60	140.18	68646.54
Jan, 2035	328.93	140.85	68505.69
Mar, 2035	328.26	141.52	68364.17
Mar, 2035	655.84	283.72	68221.97
Apr, 2035	326.90	142.88	68079.09
May, 2035	326.21	143.57	67935.52
Jun, 2035	325.52	144.26	67791.26
Jul, 2035	324.83	144.95	67646.32
Aug, 2035	324.14	145.64	67500.68
Sep, 2035	323.44	146.34	67354.34
Oct, 2035	322.74	147.04	67207.30
Nov, 2035	322.03	147.75	67059.55
Dec, 2035	321.33	148.45	66911.10
Jan, 2036	320.62	149.16	66761.93
Mar, 2036	319.90	149.88	66612.05
Mar, 2036	639.08	300.48	66461.46
Apr, 2036	318.46	151.32	66310.14
May, 2036	317.74	152.04	66158.09
Jun, 2036	317.01	152.77	66005.32
Jul, 2036	316.28	153.50	65851.82
Aug, 2036	315.54	154.24	65697.58
Sep, 2036	314.80	154.98	65542.60
Oct, 2036	314.06	155.72	65386.88
Nov, 2036	313.31	156.47	65230.41
Dec, 2036	312.56	157.22	65073.19
Jan, 2037	311.81	157.97	64915.22
Mar, 2037	311.05	158.73	64756.49
Mar, 2037	621.34	318.22	64597.00
Apr, 2037	309.53	160.25	64436.75
May, 2037	308.76	161.02	64275.73
Jun, 2037	307.99	161.79	64113.94
Jul, 2037	307.21	162.57	63951.37
Aug, 2037	306.43	163.35	63788.02
Sep, 2037	305.65	164.13	63623.89
Oct, 2037	304.86	164.92	63458.98
Nov, 2037	304.07	165.71	63293.27
Dec, 2037	303.28	166.50	63126.77
Jan, 2038	302.48	167.30	62959.48
Mar, 2038	301.68	168.10	62791.38
Mar, 2038	602.56	337.00	62622.47
Apr, 2038	300.07	169.71	62452.76
May, 2038	299.25	170.53	62282.23
Jun, 2038	298.44	171.34	62110.89
Jul, 2038	297.61	172.17	61938.72
Aug, 2038	296.79	172.99	61765.73
Sep, 2038	295.96	173.82	61591.91
Oct, 2038	295.13	174.65	61417.26
Nov, 2038	294.29	175.49	61241.77
Dec, 2038	293.45	176.33	61065.44
Jan, 2039	292.61	177.17	60888.27
Mar, 2039	291.76	178.02	60710.24
Mar, 2039	582.66	356.90	60531.37
Apr, 2039	290.05	179.73	60351.63
May, 2039	289.18	180.60	60171.04
Jun, 2039	288.32	181.46	59989.58
Jul, 2039	287.45	182.33	59807.25
Aug, 2039	286.58	183.20	59624.04
Sep, 2039	285.70	184.08	59439.96
Oct, 2039	284.82	184.96	59255.00
Nov, 2039	283.93	185.85	59069.15
Dec, 2039	283.04	186.74	58882.41
Jan, 2040	282.14	187.64	58694.77
Mar, 2040	281.25	188.53	58506.24
Mar, 2040	561.59	377.97	58316.80
Apr, 2040	279.43	190.35	58126.46
May, 2040	278.52	191.26	57935.20
Jun, 2040	277.61	192.17	57743.02
Jul, 2040	276.69	193.09	57549.93
Aug, 2040	275.76	194.02	57355.91
Sep, 2040	274.83	194.95	57160.96
Oct, 2040	273.90	195.88	56965.08
Nov, 2040	272.96	196.82	56768.25
Dec, 2040	272.01	197.77	56570.49
Jan, 2041	271.07	198.71	56371.78
Mar, 2041	270.11	199.67	56172.11
Mar, 2041	539.27	400.29	55971.49
Apr, 2041	268.20	201.58	55769.91
May, 2041	267.23	202.55	55567.36
Jun, 2041	266.26	203.52	55363.84
Jul, 2041	265.29	204.49	55159.34
Aug, 2041	264.31	205.47	54953.87
Sep, 2041	263.32	206.46	54747.41
Oct, 2041	262.33	207.45	54539.96
Nov, 2041	261.34	208.44	54331.52
Dec, 2041	260.34	209.44	54122.07
Jan, 2042	259.33	210.45	53911.63
Mar, 2042	258.33	211.45	53700.18
Mar, 2042	515.64	423.92	53487.71
Apr, 2042	256.30	213.48	53274.22
May, 2042	255.27	214.51	53059.72
Jun, 2042	254.24	215.54	52844.18
Jul, 2042	253.21	216.57	52627.61
Aug, 2042	252.17	217.61	52410.01
Sep, 2042	251.13	218.65	52191.36
Oct, 2042	250.08	219.70	51971.66
Nov, 2042	249.03	220.75	51750.91
Dec, 2042	247.97	221.81	51529.11
Jan, 2043	246.91	222.87	51306.24
Mar, 2043	245.84	223.94	51082.30
Mar, 2043	490.61	448.95	50857.29
Apr, 2043	243.69	226.09	50631.20
May, 2043	242.61	227.17	50404.03
Jun, 2043	241.52	228.26	50175.77
Jul, 2043	240.43	229.35	49946.41
Aug, 2043	239.33	230.45	49715.96
Sep, 2043	238.22	231.56	49484.40
Oct, 2043	237.11	232.67	49251.73
Nov, 2043	236.00	233.78	49017.95
Dec, 2043	234.88	234.90	48783.05
Jan, 2044	233.75	236.03	48547.02
Mar, 2044	232.62	237.16	48309.86
Mar, 2044	464.10	475.46	48071.57
Apr, 2044	230.34	239.44	47832.13
May, 2044	229.20	240.58	47591.55
Jun, 2044	228.04	241.74	47349.81
Jul, 2044	226.88	242.90	47106.91
Aug, 2044	225.72	244.06	46862.85
Sep, 2044	224.55	245.23	46617.62
Oct, 2044	223.38	246.40	46371.22
Nov, 2044	222.20	247.58	46123.64
Dec, 2044	221.01	248.77	45874.87
Jan, 2045	219.82	249.96	45624.90
Mar, 2045	218.62	251.16	45373.74
Mar, 2045	436.04	503.52	45121.38
Apr, 2045	216.21	253.57	44867.80
May, 2045	214.99	254.79	44613.02
Jun, 2045	213.77	256.01	44357.01
Jul, 2045	212.54	257.24	44099.77
Aug, 2045	211.31	258.47	43841.30
Sep, 2045	210.07	259.71	43581.59
Oct, 2045	208.83	260.95	43320.64
Nov, 2045	207.58	262.20	43058.44
Dec, 2045	206.32	263.46	42794.98
Jan, 2046	205.06	264.72	42530.26
Mar, 2046	203.79	265.99	42264.27
Mar, 2046	406.31	533.25	41997.01
Apr, 2046	201.24	268.54	41728.46
May, 2046	199.95	269.83	41458.63
Jun, 2046	198.66	271.12	41187.51
Jul, 2046	197.36	272.42	40915.09
Aug, 2046	196.05	273.73	40641.36
Sep, 2046	194.74	275.04	40366.32
Oct, 2046	193.42	276.36	40089.96
Nov, 2046	192.10	277.68	39812.28
Dec, 2046	190.77	279.01	39533.26
Jan, 2047	189.43	280.35	39252.91
Mar, 2047	188.09	281.69	38971.22
Mar, 2047	374.83	564.73	38688.18
Apr, 2047	185.38	284.40	38403.78
May, 2047	184.02	285.76	38118.02
Jun, 2047	182.65	287.13	37830.89
Jul, 2047	181.27	288.51	37542.38
Aug, 2047	179.89	289.89	37252.49
Sep, 2047	178.50	291.28	36961.21
Oct, 2047	177.11	292.67	36668.54
Nov, 2047	175.70	294.08	36374.46
Dec, 2047	174.29	295.49	36078.98
Jan, 2048	172.88	296.90	35782.07
Mar, 2048	171.46	298.32	35483.75
Mar, 2048	341.49	598.07	35184.00
Apr, 2048	168.59	301.19	34882.81
May, 2048	167.15	302.63	34580.17
Jun, 2048	165.70	304.08	34276.09
Jul, 2048	164.24	305.54	33970.55
Aug, 2048	162.78	307.00	33663.54
Sep, 2048	161.30	308.48	33355.07
Oct, 2048	159.83	309.95	33045.12
Nov, 2048	158.34	311.44	32733.68
Dec, 2048	156.85	312.93	32420.75
Jan, 2049	155.35	314.43	32106.31
Mar, 2049	153.84	315.94	31790.38
Mar, 2049	306.17	633.39	31472.93
Apr, 2049	150.81	318.97	31153.95
May, 2049	149.28	320.50	30833.45
Jun, 2049	147.74	322.04	30511.42
Jul, 2049	146.20	323.58	30187.84
Aug, 2049	144.65	325.13	29862.71
Sep, 2049	143.09	326.69	29536.02
Oct, 2049	141.53	328.25	29207.77
Nov, 2049	139.95	329.83	28877.94
Dec, 2049	138.37	331.41	28546.53
Jan, 2050	136.79	332.99	28213.54
Mar, 2050	135.19	334.59	27878.95
Mar, 2050	268.78	670.78	27542.76
Apr, 2050	131.98	337.80	27204.95
May, 2050	130.36	339.42	26865.53
Jun, 2050	128.73	341.05	26524.48
Jul, 2050	127.10	342.68	26181.80
Aug, 2050	125.45	344.33	25837.47
Sep, 2050	123.80	345.98	25491.49
Oct, 2050	122.15	347.63	25143.86
Nov, 2050	120.48	349.30	24794.56
Dec, 2050	118.81	350.97	24443.59
Jan, 2051	117.13	352.65	24090.94
Mar, 2051	115.44	354.34	23736.59
Mar, 2051	229.18	710.38	23380.55
Apr, 2051	112.03	357.75	23022.80
May, 2051	110.32	359.46	22663.34
Jun, 2051	108.60	361.18	22302.15
Jul, 2051	106.86	362.92	21939.24
Aug, 2051	105.13	364.65	21574.58
Sep, 2051	103.38	366.40	21208.18
Oct, 2051	101.62	368.16	20840.02
Nov, 2051	99.86	369.92	20470.10
Dec, 2051	98.09	371.69	20098.41
Jan, 2052	96.30	373.48	19724.93
Mar, 2052	94.52	375.26	19349.67
Mar, 2052	187.24	752.32	18972.61
Apr, 2052	90.91	378.87	18593.74
May, 2052	89.09	380.69	18213.05
Jun, 2052	87.27	382.51	17830.54
Jul, 2052	85.44	384.34	17446.20
Aug, 2052	83.60	386.18	17060.02
Sep, 2052	81.75	388.03	16671.98
Oct, 2052	79.89	389.89	16282.09
Nov, 2052	78.02	391.76	15890.33
Dec, 2052	76.14	393.64	15496.69
Jan, 2053	74.25	395.53	15101.16
Mar, 2053	72.36	397.42	14703.74
Mar, 2053	142.82	796.74	14304.42
Apr, 2053	68.54	401.24	13903.18
May, 2053	66.62	403.16	13500.02
Jun, 2053	64.69	405.09	13094.93
Jul, 2053	62.75	407.03	12687.89
Aug, 2053	60.80	408.98	12278.91
Sep, 2053	58.84	410.94	11867.97
Oct, 2053	56.87	412.91	11455.05
Nov, 2053	54.89	414.89	11040.16
Dec, 2053	52.90	416.88	10623.28
Jan, 2054	50.90	418.88	10204.41
Mar, 2054	48.90	420.88	9783.52
Mar, 2054	95.78	843.78	9360.62
Apr, 2054	44.85	424.93	8935.70
May, 2054	42.82	426.96	8508.73
Jun, 2054	40.77	429.01	8079.72
Jul, 2054	38.72	431.06	7648.66
Aug, 2054	36.65	433.13	7215.53
Sep, 2054	34.57	435.21	6780.32
Oct, 2054	32.49	437.29	6343.03
Nov, 2054	30.39	439.39	5903.65
Dec, 2054	28.29	441.49	5462.15
Jan, 2055	26.17	443.61	5018.55
Mar, 2055	24.05	445.73	4572.81
Mar, 2055	45.96	893.60	4124.95
Apr, 2055	19.77	450.01	3674.93
May, 2055	17.61	452.17	3222.76
Jun, 2055	15.44	454.34	2768.42
Jul, 2055	13.27	456.51	2311.91
Aug, 2055	11.08	458.70	1853.21
Sep, 2055	8.88	460.90	1392.31
Oct, 2055	6.67	463.11	929.20
Nov, 2055	4.45	465.33	463.87
Dec, 2055	2.22	467.56	0