Mortgage Parameters

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

Mortgage Summary

Property Total:	$309,900
Down Payment	$92,970
Mortgage Amount:	$216,930
Mortgage Payment:	$1,265.94 / month
Estimated Tax:	+ $172.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,438.11 / month
Total Interest Paid:	$238,809.60 over 30 years
Total Tax Paid:	$61,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	1039.46	226.48	216703.52
Jan, 2026	1038.37	227.57	216475.95
Feb, 2026	1037.28	228.66	216247.29
Mar, 2026	1036.18	229.76	216017.53
Apr, 2026	1035.08	230.86	215786.68
May, 2026	1033.98	231.96	215554.71
Jun, 2026	1032.87	233.07	215321.64
Jul, 2026	1031.75	234.19	215087.45
Aug, 2026	1030.63	235.31	214852.14
Sep, 2026	1029.50	236.44	214615.70
Oct, 2026	1028.37	237.57	214378.12
Nov, 2026	1027.23	238.71	214139.41
Dec, 2026	1026.08	239.86	213899.56
Jan, 2027	1024.94	241.00	213658.55
Feb, 2027	1023.78	242.16	213416.39
Mar, 2027	1022.62	243.32	213173.07
Apr, 2027	1021.45	244.49	212928.59
May, 2027	1020.28	245.66	212682.93
Jun, 2027	1019.11	246.83	212436.10
Jul, 2027	1017.92	248.02	212188.08
Aug, 2027	1016.73	249.21	211938.87
Sep, 2027	1015.54	250.40	211688.47
Oct, 2027	1014.34	251.60	211436.88
Nov, 2027	1013.14	252.80	211184.07
Dec, 2027	1011.92	254.02	210930.05
Jan, 2028	1010.71	255.23	210674.82
Feb, 2028	1009.48	256.46	210418.36
Mar, 2028	1008.25	257.69	210160.68
Apr, 2028	1007.02	258.92	209901.76
May, 2028	1005.78	260.16	209641.60
Jun, 2028	1004.53	261.41	209380.19
Jul, 2028	1003.28	262.66	209117.53
Aug, 2028	1002.02	263.92	208853.61
Sep, 2028	1000.76	265.18	208588.43
Oct, 2028	999.49	266.45	208321.98
Nov, 2028	998.21	267.73	208054.24
Dec, 2028	996.93	269.01	207785.23
Jan, 2029	995.64	270.30	207514.93
Feb, 2029	994.34	271.60	207243.33
Mar, 2029	993.04	272.90	206970.43
Apr, 2029	991.73	274.21	206696.23
May, 2029	990.42	275.52	206420.70
Jun, 2029	989.10	276.84	206143.86
Jul, 2029	987.77	278.17	205865.70
Aug, 2029	986.44	279.50	205586.20
Sep, 2029	985.10	280.84	205305.36
Oct, 2029	983.75	282.19	205023.17
Nov, 2029	982.40	283.54	204739.63
Dec, 2029	981.04	284.90	204454.74
Jan, 2030	979.68	286.26	204168.48
Feb, 2030	978.31	287.63	203880.85
Mar, 2030	976.93	289.01	203591.83
Apr, 2030	975.54	290.40	203301.44
May, 2030	974.15	291.79	203009.65
Jun, 2030	972.75	293.19	202716.47
Jul, 2030	971.35	294.59	202421.88
Aug, 2030	969.94	296.00	202125.87
Sep, 2030	968.52	297.42	201828.45
Oct, 2030	967.09	298.85	201529.61
Nov, 2030	965.66	300.28	201229.33
Dec, 2030	964.22	301.72	200927.61
Jan, 2031	962.78	303.16	200624.45
Feb, 2031	961.33	304.61	200319.84
Mar, 2031	959.87	306.07	200013.76
Apr, 2031	958.40	307.54	199706.22
May, 2031	956.93	309.01	199397.21
Jun, 2031	955.44	310.50	199086.71
Jul, 2031	953.96	311.98	198774.73
Aug, 2031	952.46	313.48	198461.25
Sep, 2031	950.96	314.98	198146.27
Oct, 2031	949.45	316.49	197829.78
Nov, 2031	947.93	318.01	197511.78
Dec, 2031	946.41	319.53	197192.25
Jan, 2032	944.88	321.06	196871.19
Feb, 2032	943.34	322.60	196548.59
Mar, 2032	941.80	324.14	196224.45
Apr, 2032	940.24	325.70	195898.75
May, 2032	938.68	327.26	195571.49
Jun, 2032	937.11	328.83	195242.66
Jul, 2032	935.54	330.40	194912.26
Aug, 2032	933.95	331.99	194580.27
Sep, 2032	932.36	333.58	194246.70
Oct, 2032	930.77	335.17	193911.52
Nov, 2032	929.16	336.78	193574.74
Dec, 2032	927.55	338.39	193236.35
Jan, 2033	925.92	340.02	192896.33
Feb, 2033	924.29	341.65	192554.69
Mar, 2033	922.66	343.28	192211.41
Apr, 2033	921.01	344.93	191866.48
May, 2033	919.36	346.58	191519.90
Jun, 2033	917.70	348.24	191171.66
Jul, 2033	916.03	349.91	190821.75
Aug, 2033	914.35	351.59	190470.16
Sep, 2033	912.67	353.27	190116.89
Oct, 2033	910.98	354.96	189761.93
Nov, 2033	909.28	356.66	189405.27
Dec, 2033	907.57	358.37	189046.89
Jan, 2034	905.85	360.09	188686.80
Feb, 2034	904.12	361.82	188324.99
Mar, 2034	902.39	363.55	187961.44
Apr, 2034	900.65	365.29	187596.15
May, 2034	898.90	367.04	187229.10
Jun, 2034	897.14	368.80	186860.30
Jul, 2034	895.37	370.57	186489.74
Aug, 2034	893.60	372.34	186117.39
Sep, 2034	891.81	374.13	185743.27
Oct, 2034	890.02	375.92	185367.34
Nov, 2034	888.22	377.72	184989.62
Dec, 2034	886.41	379.53	184610.09
Jan, 2035	884.59	381.35	184228.74
Feb, 2035	882.76	383.18	183845.56
Mar, 2035	880.93	385.01	183460.55
Apr, 2035	879.08	386.86	183073.69
May, 2035	877.23	388.71	182684.98
Jun, 2035	875.37	390.57	182294.41
Jul, 2035	873.49	392.45	181901.96
Aug, 2035	871.61	394.33	181507.63
Sep, 2035	869.72	396.22	181111.42
Oct, 2035	867.83	398.11	180713.30
Nov, 2035	865.92	400.02	180313.28
Dec, 2035	864.00	401.94	179911.34
Jan, 2036	862.08	403.86	179507.48
Feb, 2036	860.14	405.80	179101.68
Mar, 2036	858.20	407.74	178693.93
Apr, 2036	856.24	409.70	178284.24
May, 2036	854.28	411.66	177872.57
Jun, 2036	852.31	413.63	177458.94
Jul, 2036	850.32	415.62	177043.32
Aug, 2036	848.33	417.61	176625.72
Sep, 2036	846.33	419.61	176206.11
Oct, 2036	844.32	421.62	175784.49
Nov, 2036	842.30	423.64	175360.85
Dec, 2036	840.27	425.67	174935.18
Jan, 2037	838.23	427.71	174507.47
Feb, 2037	836.18	429.76	174077.71
Mar, 2037	834.12	431.82	173645.90
Apr, 2037	832.05	433.89	173212.01
May, 2037	829.97	435.97	172776.04
Jun, 2037	827.89	438.05	172337.99
Jul, 2037	825.79	440.15	171897.84
Aug, 2037	823.68	442.26	171455.57
Sep, 2037	821.56	444.38	171011.19
Oct, 2037	819.43	446.51	170564.68
Nov, 2037	817.29	448.65	170116.03
Dec, 2037	815.14	450.80	169665.23
Jan, 2038	812.98	452.96	169212.27
Feb, 2038	810.81	455.13	168757.14
Mar, 2038	808.63	457.31	168299.82
Apr, 2038	806.44	459.50	167840.32
May, 2038	804.23	461.71	167378.61
Jun, 2038	802.02	463.92	166914.70
Jul, 2038	799.80	466.14	166448.56
Aug, 2038	797.57	468.37	165980.18
Sep, 2038	795.32	470.62	165509.56
Oct, 2038	793.07	472.87	165036.69
Nov, 2038	790.80	475.14	164561.55
Dec, 2038	788.52	477.42	164084.14
Jan, 2039	786.24	479.70	163604.43
Feb, 2039	783.94	482.00	163122.43
Mar, 2039	781.63	484.31	162638.12
Apr, 2039	779.31	486.63	162151.49
May, 2039	776.98	488.96	161662.52
Jun, 2039	774.63	491.31	161171.22
Jul, 2039	772.28	493.66	160677.55
Aug, 2039	769.91	496.03	160181.53
Sep, 2039	767.54	498.40	159683.12
Oct, 2039	765.15	500.79	159182.33
Nov, 2039	762.75	503.19	158679.14
Dec, 2039	760.34	505.60	158173.54
Jan, 2040	757.91	508.03	157665.51
Feb, 2040	755.48	510.46	157155.05
Mar, 2040	753.03	512.91	156642.15
Apr, 2040	750.58	515.36	156126.79
May, 2040	748.11	517.83	155608.95
Jun, 2040	745.63	520.31	155088.64
Jul, 2040	743.13	522.81	154565.83
Aug, 2040	740.63	525.31	154040.52
Sep, 2040	738.11	527.83	153512.69
Oct, 2040	735.58	530.36	152982.33
Nov, 2040	733.04	532.90	152449.43
Dec, 2040	730.49	535.45	151913.98
Jan, 2041	727.92	538.02	151375.96
Feb, 2041	725.34	540.60	150835.36
Mar, 2041	722.75	543.19	150292.18
Apr, 2041	720.15	545.79	149746.39
May, 2041	717.53	548.41	149197.98
Jun, 2041	714.91	551.03	148646.95
Jul, 2041	712.27	553.67	148093.28
Aug, 2041	709.61	556.33	147536.95
Sep, 2041	706.95	558.99	146977.96
Oct, 2041	704.27	561.67	146416.29
Nov, 2041	701.58	564.36	145851.92
Dec, 2041	698.87	567.07	145284.86
Jan, 2042	696.16	569.78	144715.07
Feb, 2042	693.43	572.51	144142.56
Mar, 2042	690.68	575.26	143567.30
Apr, 2042	687.93	578.01	142989.29
May, 2042	685.16	580.78	142408.51
Jun, 2042	682.37	583.57	141824.94
Jul, 2042	679.58	586.36	141238.58
Aug, 2042	676.77	589.17	140649.41
Sep, 2042	673.95	591.99	140057.41
Oct, 2042	671.11	594.83	139462.58
Nov, 2042	668.26	597.68	138864.90
Dec, 2042	665.39	600.55	138264.35
Jan, 2043	662.52	603.42	137660.93
Feb, 2043	659.63	606.31	137054.62
Mar, 2043	656.72	609.22	136445.40
Apr, 2043	653.80	612.14	135833.26
May, 2043	650.87	615.07	135218.18
Jun, 2043	647.92	618.02	134600.16
Jul, 2043	644.96	620.98	133979.18
Aug, 2043	641.98	623.96	133355.23
Sep, 2043	638.99	626.95	132728.28
Oct, 2043	635.99	629.95	132098.33
Nov, 2043	632.97	632.97	131465.36
Dec, 2043	629.94	636.00	130829.36
Jan, 2044	626.89	639.05	130190.31
Feb, 2044	623.83	642.11	129548.20
Mar, 2044	620.75	645.19	128903.01
Apr, 2044	617.66	648.28	128254.73
May, 2044	614.55	651.39	127603.35
Jun, 2044	611.43	654.51	126948.84
Jul, 2044	608.30	657.64	126291.19
Aug, 2044	605.15	660.79	125630.40
Sep, 2044	601.98	663.96	124966.44
Oct, 2044	598.80	667.14	124299.30
Nov, 2044	595.60	670.34	123628.96
Dec, 2044	592.39	673.55	122955.41
Jan, 2045	589.16	676.78	122278.63
Feb, 2045	585.92	680.02	121598.61
Mar, 2045	582.66	683.28	120915.33
Apr, 2045	579.39	686.55	120228.77
May, 2045	576.10	689.84	119538.93
Jun, 2045	572.79	693.15	118845.78
Jul, 2045	569.47	696.47	118149.31
Aug, 2045	566.13	699.81	117449.50
Sep, 2045	562.78	703.16	116746.34
Oct, 2045	559.41	706.53	116039.81
Nov, 2045	556.02	709.92	115329.89
Dec, 2045	552.62	713.32	114616.58
Jan, 2046	549.20	716.74	113899.84
Feb, 2046	545.77	720.17	113179.67
Mar, 2046	542.32	723.62	112456.05
Apr, 2046	538.85	727.09	111728.96
May, 2046	535.37	730.57	110998.39
Jun, 2046	531.87	734.07	110264.32
Jul, 2046	528.35	737.59	109526.73
Aug, 2046	524.82	741.12	108785.60
Sep, 2046	521.26	744.68	108040.93
Oct, 2046	517.70	748.24	107292.68
Nov, 2046	514.11	751.83	106540.85
Dec, 2046	510.51	755.43	105785.42
Jan, 2047	506.89	759.05	105026.37
Feb, 2047	503.25	762.69	104263.68
Mar, 2047	499.60	766.34	103497.34
Apr, 2047	495.92	770.02	102727.32
May, 2047	492.24	773.70	101953.62
Jun, 2047	488.53	777.41	101176.20
Jul, 2047	484.80	781.14	100395.07
Aug, 2047	481.06	784.88	99610.19
Sep, 2047	477.30	788.64	98821.55
Oct, 2047	473.52	792.42	98029.13
Nov, 2047	469.72	796.22	97232.91
Dec, 2047	465.91	800.03	96432.88
Jan, 2048	462.07	803.87	95629.01
Feb, 2048	458.22	807.72	94821.29
Mar, 2048	454.35	811.59	94009.71
Apr, 2048	450.46	815.48	93194.23
May, 2048	446.56	819.38	92374.84
Jun, 2048	442.63	823.31	91551.53
Jul, 2048	438.68	827.26	90724.28
Aug, 2048	434.72	831.22	89893.06
Sep, 2048	430.74	835.20	89057.86
Oct, 2048	426.74	839.20	88218.65
Nov, 2048	422.71	843.23	87375.43
Dec, 2048	418.67	847.27	86528.16
Jan, 2049	414.61	851.33	85676.83
Feb, 2049	410.53	855.41	84821.43
Mar, 2049	406.44	859.50	83961.92
Apr, 2049	402.32	863.62	83098.30
May, 2049	398.18	867.76	82230.54
Jun, 2049	394.02	871.92	81358.62
Jul, 2049	389.84	876.10	80482.53
Aug, 2049	385.65	880.29	79602.23
Sep, 2049	381.43	884.51	78717.72
Oct, 2049	377.19	888.75	77828.97
Nov, 2049	372.93	893.01	76935.96
Dec, 2049	368.65	897.29	76038.67
Jan, 2050	364.35	901.59	75137.08
Feb, 2050	360.03	905.91	74231.17
Mar, 2050	355.69	910.25	73320.93
Apr, 2050	351.33	914.61	72406.31
May, 2050	346.95	918.99	71487.32
Jun, 2050	342.54	923.40	70563.92
Jul, 2050	338.12	927.82	69636.10
Aug, 2050	333.67	932.27	68703.84
Sep, 2050	329.21	936.73	67767.10
Oct, 2050	324.72	941.22	66825.88
Nov, 2050	320.21	945.73	65880.15
Dec, 2050	315.68	950.26	64929.88
Jan, 2051	311.12	954.82	63975.07
Feb, 2051	306.55	959.39	63015.67
Mar, 2051	301.95	963.99	62051.68
Apr, 2051	297.33	968.61	61083.07
May, 2051	292.69	973.25	60109.82
Jun, 2051	288.03	977.91	59131.91
Jul, 2051	283.34	982.60	58149.31
Aug, 2051	278.63	987.31	57162.00
Sep, 2051	273.90	992.04	56169.96
Oct, 2051	269.15	996.79	55173.17
Nov, 2051	264.37	1001.57	54171.60
Dec, 2051	259.57	1006.37	53165.23
Jan, 2052	254.75	1011.19	52154.04
Feb, 2052	249.90	1016.04	51138.01
Mar, 2052	245.04	1020.90	50117.11
Apr, 2052	240.14	1025.80	49091.31
May, 2052	235.23	1030.71	48060.60
Jun, 2052	230.29	1035.65	47024.95
Jul, 2052	225.33	1040.61	45984.34
Aug, 2052	220.34	1045.60	44938.74
Sep, 2052	215.33	1050.61	43888.13
Oct, 2052	210.30	1055.64	42832.49
Nov, 2052	205.24	1060.70	41771.79
Dec, 2052	200.16	1065.78	40706.00
Jan, 2053	195.05	1070.89	39635.11
Feb, 2053	189.92	1076.02	38559.09
Mar, 2053	184.76	1081.18	37477.91
Apr, 2053	179.58	1086.36	36391.56
May, 2053	174.38	1091.56	35299.99
Jun, 2053	169.15	1096.79	34203.20
Jul, 2053	163.89	1102.05	33101.15
Aug, 2053	158.61	1107.33	31993.82
Sep, 2053	153.30	1112.64	30881.18
Oct, 2053	147.97	1117.97	29763.21
Nov, 2053	142.62	1123.32	28639.89
Dec, 2053	137.23	1128.71	27511.18
Jan, 2054	131.82	1134.12	26377.07
Feb, 2054	126.39	1139.55	25237.52
Mar, 2054	120.93	1145.01	24092.51
Apr, 2054	115.44	1150.50	22942.01
May, 2054	109.93	1156.01	21786.00
Jun, 2054	104.39	1161.55	20624.45
Jul, 2054	98.83	1167.11	19457.34
Aug, 2054	93.23	1172.71	18284.63
Sep, 2054	87.61	1178.33	17106.30
Oct, 2054	81.97	1183.97	15922.33
Nov, 2054	76.29	1189.65	14732.69
Dec, 2054	70.59	1195.35	13537.34
Jan, 2055	64.87	1201.07	12336.27
Feb, 2055	59.11	1206.83	11129.44
Mar, 2055	53.33	1212.61	9916.83
Apr, 2055	47.52	1218.42	8698.40
May, 2055	41.68	1224.26	7474.14
Jun, 2055	35.81	1230.13	6244.02
Jul, 2055	29.92	1236.02	5008.00
Aug, 2055	24.00	1241.94	3766.05
Sep, 2055	18.05	1247.89	2518.16
Oct, 2055	12.07	1253.87	1264.29
Nov, 2055	6.06	1259.88	4.40