Mortgage Parameters

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

Mortgage Summary

Property Total:	$173,500
Down Payment	$52,050
Mortgage Amount:	$121,450
Mortgage Payment:	$708.75 / month
Estimated Tax:	+ $96.39 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $805.14 / month
Total Interest Paid:	$133,700.40 over 30 years
Total Tax Paid:	$34,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	581.95	126.80	121323.20
Jan, 2026	581.34	127.41	121195.79
Feb, 2026	580.73	128.02	121067.77
Mar, 2026	580.12	128.63	120939.13
Apr, 2026	579.50	129.25	120809.88
May, 2026	578.88	129.87	120680.02
Jun, 2026	578.26	130.49	120549.52
Jul, 2026	577.63	131.12	120418.41
Aug, 2026	577.00	131.75	120286.66
Sep, 2026	576.37	132.38	120154.29
Oct, 2026	575.74	133.01	120021.27
Nov, 2026	575.10	133.65	119887.63
Dec, 2026	574.46	134.29	119753.34
Jan, 2027	573.82	134.93	119618.41
Feb, 2027	573.17	135.58	119482.83
Mar, 2027	572.52	136.23	119346.60
Apr, 2027	571.87	136.88	119209.72
May, 2027	571.21	137.54	119072.18
Jun, 2027	570.55	138.20	118933.99
Jul, 2027	569.89	138.86	118795.13
Aug, 2027	569.23	139.52	118655.60
Sep, 2027	568.56	140.19	118515.41
Oct, 2027	567.89	140.86	118374.55
Nov, 2027	567.21	141.54	118233.01
Dec, 2027	566.53	142.22	118090.79
Jan, 2028	565.85	142.90	117947.90
Feb, 2028	565.17	143.58	117804.31
Mar, 2028	564.48	144.27	117660.04
Apr, 2028	563.79	144.96	117515.08
May, 2028	563.09	145.66	117369.42
Jun, 2028	562.40	146.35	117223.07
Jul, 2028	561.69	147.06	117076.01
Aug, 2028	560.99	147.76	116928.25
Sep, 2028	560.28	148.47	116779.78
Oct, 2028	559.57	149.18	116630.60
Nov, 2028	558.85	149.90	116480.71
Dec, 2028	558.14	150.61	116330.09
Jan, 2029	557.42	151.33	116178.76
Feb, 2029	556.69	152.06	116026.70
Mar, 2029	555.96	152.79	115873.91
Apr, 2029	555.23	153.52	115720.39
May, 2029	554.49	154.26	115566.13
Jun, 2029	553.75	155.00	115411.14
Jul, 2029	553.01	155.74	115255.40
Aug, 2029	552.27	156.48	115098.91
Sep, 2029	551.52	157.23	114941.68
Oct, 2029	550.76	157.99	114783.69
Nov, 2029	550.01	158.74	114624.95
Dec, 2029	549.24	159.51	114465.44
Jan, 2030	548.48	160.27	114305.17
Feb, 2030	547.71	161.04	114144.13
Mar, 2030	546.94	161.81	113982.32
Apr, 2030	546.17	162.58	113819.74
May, 2030	545.39	163.36	113656.38
Jun, 2030	544.60	164.15	113492.23
Jul, 2030	543.82	164.93	113327.30
Aug, 2030	543.03	165.72	113161.57
Sep, 2030	542.23	166.52	112995.06
Oct, 2030	541.43	167.32	112827.74
Nov, 2030	540.63	168.12	112659.62
Dec, 2030	539.83	168.92	112490.70
Jan, 2031	539.02	169.73	112320.97
Feb, 2031	538.20	170.55	112150.42
Mar, 2031	537.39	171.36	111979.06
Apr, 2031	536.57	172.18	111806.88
May, 2031	535.74	173.01	111633.87
Jun, 2031	534.91	173.84	111460.03
Jul, 2031	534.08	174.67	111285.36
Aug, 2031	533.24	175.51	111109.85
Sep, 2031	532.40	176.35	110933.50
Oct, 2031	531.56	177.19	110756.31
Nov, 2031	530.71	178.04	110578.27
Dec, 2031	529.85	178.90	110399.37
Jan, 2032	529.00	179.75	110219.62
Feb, 2032	528.14	180.61	110039.00
Mar, 2032	527.27	181.48	109857.52
Apr, 2032	526.40	182.35	109675.17
May, 2032	525.53	183.22	109491.95
Jun, 2032	524.65	184.10	109307.85
Jul, 2032	523.77	184.98	109122.87
Aug, 2032	522.88	185.87	108937.00
Sep, 2032	521.99	186.76	108750.24
Oct, 2032	521.09	187.66	108562.58
Nov, 2032	520.20	188.55	108374.03
Dec, 2032	519.29	189.46	108184.57
Jan, 2033	518.38	190.37	107994.20
Feb, 2033	517.47	191.28	107802.93
Mar, 2033	516.56	192.19	107610.73
Apr, 2033	515.63	193.12	107417.62
May, 2033	514.71	194.04	107223.58
Jun, 2033	513.78	194.97	107028.61
Jul, 2033	512.85	195.90	106832.70
Aug, 2033	511.91	196.84	106635.86
Sep, 2033	510.96	197.79	106438.07
Oct, 2033	510.02	198.73	106239.34
Nov, 2033	509.06	199.69	106039.65
Dec, 2033	508.11	200.64	105839.01
Jan, 2034	507.15	201.60	105637.40
Feb, 2034	506.18	202.57	105434.83
Mar, 2034	505.21	203.54	105231.29
Apr, 2034	504.23	204.52	105026.77
May, 2034	503.25	205.50	104821.28
Jun, 2034	502.27	206.48	104614.80
Jul, 2034	501.28	207.47	104407.33
Aug, 2034	500.29	208.46	104198.86
Sep, 2034	499.29	209.46	103989.40
Oct, 2034	498.28	210.47	103778.93
Nov, 2034	497.27	211.48	103567.45
Dec, 2034	496.26	212.49	103354.96
Jan, 2035	495.24	213.51	103141.46
Feb, 2035	494.22	214.53	102926.93
Mar, 2035	493.19	215.56	102711.37
Apr, 2035	492.16	216.59	102494.78
May, 2035	491.12	217.63	102277.15
Jun, 2035	490.08	218.67	102058.47
Jul, 2035	489.03	219.72	101838.75
Aug, 2035	487.98	220.77	101617.98
Sep, 2035	486.92	221.83	101396.15
Oct, 2035	485.86	222.89	101173.26
Nov, 2035	484.79	223.96	100949.30
Dec, 2035	483.72	225.03	100724.26
Jan, 2036	482.64	226.11	100498.15
Feb, 2036	481.55	227.20	100270.95
Mar, 2036	480.46	228.29	100042.67
Apr, 2036	479.37	229.38	99813.29
May, 2036	478.27	230.48	99582.81
Jun, 2036	477.17	231.58	99351.23
Jul, 2036	476.06	232.69	99118.54
Aug, 2036	474.94	233.81	98884.73
Sep, 2036	473.82	234.93	98649.80
Oct, 2036	472.70	236.05	98413.75
Nov, 2036	471.57	237.18	98176.57
Dec, 2036	470.43	238.32	97938.24
Jan, 2037	469.29	239.46	97698.78
Feb, 2037	468.14	240.61	97458.17
Mar, 2037	466.99	241.76	97216.41
Apr, 2037	465.83	242.92	96973.49
May, 2037	464.66	244.09	96729.40
Jun, 2037	463.50	245.25	96484.15
Jul, 2037	462.32	246.43	96237.72
Aug, 2037	461.14	247.61	95990.11
Sep, 2037	459.95	248.80	95741.31
Oct, 2037	458.76	249.99	95491.32
Nov, 2037	457.56	251.19	95240.13
Dec, 2037	456.36	252.39	94987.74
Jan, 2038	455.15	253.60	94734.14
Feb, 2038	453.93	254.82	94479.32
Mar, 2038	452.71	256.04	94223.29
Apr, 2038	451.49	257.26	93966.02
May, 2038	450.25	258.50	93707.53
Jun, 2038	449.02	259.73	93447.79
Jul, 2038	447.77	260.98	93186.81
Aug, 2038	446.52	262.23	92924.58
Sep, 2038	445.26	263.49	92661.10
Oct, 2038	444.00	264.75	92396.35
Nov, 2038	442.73	266.02	92130.33
Dec, 2038	441.46	267.29	91863.04
Jan, 2039	440.18	268.57	91594.47
Feb, 2039	438.89	269.86	91324.61
Mar, 2039	437.60	271.15	91053.45
Apr, 2039	436.30	272.45	90781.00
May, 2039	434.99	273.76	90507.24
Jun, 2039	433.68	275.07	90232.17
Jul, 2039	432.36	276.39	89955.79
Aug, 2039	431.04	277.71	89678.08
Sep, 2039	429.71	279.04	89399.03
Oct, 2039	428.37	280.38	89118.65
Nov, 2039	427.03	281.72	88836.93
Dec, 2039	425.68	283.07	88553.86
Jan, 2040	424.32	284.43	88269.43
Feb, 2040	422.96	285.79	87983.64
Mar, 2040	421.59	287.16	87696.47
Apr, 2040	420.21	288.54	87407.94
May, 2040	418.83	289.92	87118.02
Jun, 2040	417.44	291.31	86826.71
Jul, 2040	416.04	292.71	86534.00
Aug, 2040	414.64	294.11	86239.89
Sep, 2040	413.23	295.52	85944.38
Oct, 2040	411.82	296.93	85647.44
Nov, 2040	410.39	298.36	85349.09
Dec, 2040	408.96	299.79	85049.30
Jan, 2041	407.53	301.22	84748.08
Feb, 2041	406.08	302.67	84445.41
Mar, 2041	404.63	304.12	84141.30
Apr, 2041	403.18	305.57	83835.72
May, 2041	401.71	307.04	83528.69
Jun, 2041	400.24	308.51	83220.18
Jul, 2041	398.76	309.99	82910.19
Aug, 2041	397.28	311.47	82598.72
Sep, 2041	395.79	312.96	82285.76
Oct, 2041	394.29	314.46	81971.29
Nov, 2041	392.78	315.97	81655.32
Dec, 2041	391.27	317.48	81337.84
Jan, 2042	389.74	319.01	81018.83
Feb, 2042	388.22	320.53	80698.30
Mar, 2042	386.68	322.07	80376.22
Apr, 2042	385.14	323.61	80052.61
May, 2042	383.59	325.16	79727.45
Jun, 2042	382.03	326.72	79400.72
Jul, 2042	380.46	328.29	79072.44
Aug, 2042	378.89	329.86	78742.57
Sep, 2042	377.31	331.44	78411.13
Oct, 2042	375.72	333.03	78078.10
Nov, 2042	374.12	334.63	77743.48
Dec, 2042	372.52	336.23	77407.25
Jan, 2043	370.91	337.84	77069.41
Feb, 2043	369.29	339.46	76729.95
Mar, 2043	367.66	341.09	76388.86
Apr, 2043	366.03	342.72	76046.14
May, 2043	364.39	344.36	75701.78
Jun, 2043	362.74	346.01	75355.77
Jul, 2043	361.08	347.67	75008.10
Aug, 2043	359.41	349.34	74658.76
Sep, 2043	357.74	351.01	74307.75
Oct, 2043	356.06	352.69	73955.06
Nov, 2043	354.37	354.38	73600.68
Dec, 2043	352.67	356.08	73244.60
Jan, 2044	350.96	357.79	72886.81
Feb, 2044	349.25	359.50	72527.31
Mar, 2044	347.53	361.22	72166.09
Apr, 2044	345.80	362.95	71803.13
May, 2044	344.06	364.69	71438.44
Jun, 2044	342.31	366.44	71072.00
Jul, 2044	340.55	368.20	70703.80
Aug, 2044	338.79	369.96	70333.84
Sep, 2044	337.02	371.73	69962.11
Oct, 2044	335.24	373.51	69588.59
Nov, 2044	333.45	375.30	69213.29
Dec, 2044	331.65	377.10	68836.18
Jan, 2045	329.84	378.91	68457.27
Feb, 2045	328.02	380.73	68076.55
Mar, 2045	326.20	382.55	67694.00
Apr, 2045	324.37	384.38	67309.62
May, 2045	322.53	386.22	66923.39
Jun, 2045	320.67	388.08	66535.32
Jul, 2045	318.82	389.93	66145.38
Aug, 2045	316.95	391.80	65753.58
Sep, 2045	315.07	393.68	65359.90
Oct, 2045	313.18	395.57	64964.33
Nov, 2045	311.29	397.46	64566.87
Dec, 2045	309.38	399.37	64167.50
Jan, 2046	307.47	401.28	63766.22
Feb, 2046	305.55	403.20	63363.02
Mar, 2046	303.61	405.14	62957.88
Apr, 2046	301.67	407.08	62550.80
May, 2046	299.72	409.03	62141.78
Jun, 2046	297.76	410.99	61730.79
Jul, 2046	295.79	412.96	61317.83
Aug, 2046	293.81	414.94	60902.90
Sep, 2046	291.83	416.92	60485.97
Oct, 2046	289.83	418.92	60067.05
Nov, 2046	287.82	420.93	59646.12
Dec, 2046	285.80	422.95	59223.18
Jan, 2047	283.78	424.97	58798.20
Feb, 2047	281.74	427.01	58371.20
Mar, 2047	279.70	429.05	57942.14
Apr, 2047	277.64	431.11	57511.03
May, 2047	275.57	433.18	57077.85
Jun, 2047	273.50	435.25	56642.60
Jul, 2047	271.41	437.34	56205.27
Aug, 2047	269.32	439.43	55765.83
Sep, 2047	267.21	441.54	55324.29
Oct, 2047	265.10	443.65	54880.64
Nov, 2047	262.97	445.78	54434.86
Dec, 2047	260.83	447.92	53986.94
Jan, 2048	258.69	450.06	53536.88
Feb, 2048	256.53	452.22	53084.66
Mar, 2048	254.36	454.39	52630.27
Apr, 2048	252.19	456.56	52173.71
May, 2048	250.00	458.75	51714.96
Jun, 2048	247.80	460.95	51254.01
Jul, 2048	245.59	463.16	50790.85
Aug, 2048	243.37	465.38	50325.48
Sep, 2048	241.14	467.61	49857.87
Oct, 2048	238.90	469.85	49388.02
Nov, 2048	236.65	472.10	48915.92
Dec, 2048	234.39	474.36	48441.56
Jan, 2049	232.12	476.63	47964.93
Feb, 2049	229.83	478.92	47486.01
Mar, 2049	227.54	481.21	47004.80
Apr, 2049	225.23	483.52	46521.28
May, 2049	222.91	485.84	46035.44
Jun, 2049	220.59	488.16	45547.28
Jul, 2049	218.25	490.50	45056.78
Aug, 2049	215.90	492.85	44563.92
Sep, 2049	213.54	495.21	44068.71
Oct, 2049	211.16	497.59	43571.12
Nov, 2049	208.78	499.97	43071.15
Dec, 2049	206.38	502.37	42568.78
Jan, 2050	203.98	504.77	42064.01
Feb, 2050	201.56	507.19	41556.81
Mar, 2050	199.13	509.62	41047.19
Apr, 2050	196.68	512.07	40535.12
May, 2050	194.23	514.52	40020.61
Jun, 2050	191.77	516.98	39503.62
Jul, 2050	189.29	519.46	38984.16
Aug, 2050	186.80	521.95	38462.21
Sep, 2050	184.30	524.45	37937.76
Oct, 2050	181.79	526.96	37410.79
Nov, 2050	179.26	529.49	36881.30
Dec, 2050	176.72	532.03	36349.27
Jan, 2051	174.17	534.58	35814.70
Feb, 2051	171.61	537.14	35277.56
Mar, 2051	169.04	539.71	34737.85
Apr, 2051	166.45	542.30	34195.55
May, 2051	163.85	544.90	33650.65
Jun, 2051	161.24	547.51	33103.15
Jul, 2051	158.62	550.13	32553.02
Aug, 2051	155.98	552.77	32000.25
Sep, 2051	153.33	555.42	31444.83
Oct, 2051	150.67	558.08	30886.76
Nov, 2051	148.00	560.75	30326.01
Dec, 2051	145.31	563.44	29762.57
Jan, 2052	142.61	566.14	29196.43
Feb, 2052	139.90	568.85	28627.58
Mar, 2052	137.17	571.58	28056.00
Apr, 2052	134.44	574.31	27481.69
May, 2052	131.68	577.07	26904.62
Jun, 2052	128.92	579.83	26324.79
Jul, 2052	126.14	582.61	25742.18
Aug, 2052	123.35	585.40	25156.78
Sep, 2052	120.54	588.21	24568.57
Oct, 2052	117.72	591.03	23977.54
Nov, 2052	114.89	593.86	23383.69
Dec, 2052	112.05	596.70	22786.98
Jan, 2053	109.19	599.56	22187.42
Feb, 2053	106.31	602.44	21584.99
Mar, 2053	103.43	605.32	20979.66
Apr, 2053	100.53	608.22	20371.44
May, 2053	97.61	611.14	19760.31
Jun, 2053	94.68	614.07	19146.24
Jul, 2053	91.74	617.01	18529.23
Aug, 2053	88.79	619.96	17909.27
Sep, 2053	85.82	622.93	17286.33
Oct, 2053	82.83	625.92	16660.41
Nov, 2053	79.83	628.92	16031.49
Dec, 2053	76.82	631.93	15399.56
Jan, 2054	73.79	634.96	14764.60
Feb, 2054	70.75	638.00	14126.60
Mar, 2054	67.69	641.06	13485.54
Apr, 2054	64.62	644.13	12841.41
May, 2054	61.53	647.22	12194.19
Jun, 2054	58.43	650.32	11543.87
Jul, 2054	55.31	653.44	10890.43
Aug, 2054	52.18	656.57	10233.87
Sep, 2054	49.04	659.71	9574.15
Oct, 2054	45.88	662.87	8911.28
Nov, 2054	42.70	666.05	8245.23
Dec, 2054	39.51	669.24	7575.99
Jan, 2055	36.30	672.45	6903.54
Feb, 2055	33.08	675.67	6227.87
Mar, 2055	29.84	678.91	5548.96
Apr, 2055	26.59	682.16	4866.80
May, 2055	23.32	685.43	4181.37
Jun, 2055	20.04	688.71	3492.66
Jul, 2055	16.74	692.01	2800.64
Aug, 2055	13.42	695.33	2105.31
Sep, 2055	10.09	698.66	1406.65
Oct, 2055	6.74	702.01	704.64
Nov, 2055	3.38	705.37	0