Mortgage Parameters

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

Mortgage Summary

Property Total:	$230,000
Down Payment	$69,000
Mortgage Amount:	$161,000
Mortgage Payment:	$939.55 / month
Estimated Tax:	+ $127.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,067.33 / month
Total Interest Paid:	$177,238.80 over 30 years
Total Tax Paid:	$46,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	771.46	168.09	160831.91
Jan, 2026	770.65	168.90	160663.01
Feb, 2026	769.84	169.71	160493.30
Mar, 2026	769.03	170.52	160322.79
Apr, 2026	768.21	171.34	160151.45
May, 2026	767.39	172.16	159979.29
Jun, 2026	766.57	172.98	159806.31
Jul, 2026	765.74	173.81	159632.50
Aug, 2026	764.91	174.64	159457.85
Sep, 2026	764.07	175.48	159282.37
Oct, 2026	763.23	176.32	159106.05
Nov, 2026	762.38	177.17	158928.88
Dec, 2026	761.53	178.02	158750.87
Jan, 2027	760.68	178.87	158572.00
Feb, 2027	759.82	179.73	158392.27
Mar, 2027	758.96	180.59	158211.69
Apr, 2027	758.10	181.45	158030.23
May, 2027	757.23	182.32	157847.91
Jun, 2027	756.35	183.20	157664.72
Jul, 2027	755.48	184.07	157480.64
Aug, 2027	754.59	184.96	157295.69
Sep, 2027	753.71	185.84	157109.85
Oct, 2027	752.82	186.73	156923.11
Nov, 2027	751.92	187.63	156735.49
Dec, 2027	751.02	188.53	156546.96
Jan, 2028	750.12	189.43	156357.53
Feb, 2028	749.21	190.34	156167.20
Mar, 2028	748.30	191.25	155975.95
Apr, 2028	747.38	192.17	155783.78
May, 2028	746.46	193.09	155590.70
Jun, 2028	745.54	194.01	155396.68
Jul, 2028	744.61	194.94	155201.74
Aug, 2028	743.68	195.87	155005.87
Sep, 2028	742.74	196.81	154809.05
Oct, 2028	741.79	197.76	154611.30
Nov, 2028	740.85	198.70	154412.59
Dec, 2028	739.89	199.66	154212.94
Jan, 2029	738.94	200.61	154012.32
Feb, 2029	737.98	201.57	153810.75
Mar, 2029	737.01	202.54	153608.21
Apr, 2029	736.04	203.51	153404.70
May, 2029	735.06	204.49	153200.21
Jun, 2029	734.08	205.47	152994.75
Jul, 2029	733.10	206.45	152788.30
Aug, 2029	732.11	207.44	152580.86
Sep, 2029	731.12	208.43	152372.42
Oct, 2029	730.12	209.43	152162.99
Nov, 2029	729.11	210.44	151952.56
Dec, 2029	728.11	211.44	151741.11
Jan, 2030	727.09	212.46	151528.66
Feb, 2030	726.07	213.48	151315.18
Mar, 2030	725.05	214.50	151100.68
Apr, 2030	724.02	215.53	150885.16
May, 2030	722.99	216.56	150668.60
Jun, 2030	721.95	217.60	150451.00
Jul, 2030	720.91	218.64	150232.36
Aug, 2030	719.86	219.69	150012.68
Sep, 2030	718.81	220.74	149791.94
Oct, 2030	717.75	221.80	149570.14
Nov, 2030	716.69	222.86	149347.28
Dec, 2030	715.62	223.93	149123.35
Jan, 2031	714.55	225.00	148898.35
Feb, 2031	713.47	226.08	148672.27
Mar, 2031	712.39	227.16	148445.11
Apr, 2031	711.30	228.25	148216.86
May, 2031	710.21	229.34	147987.52
Jun, 2031	709.11	230.44	147757.07
Jul, 2031	708.00	231.55	147525.53
Aug, 2031	706.89	232.66	147292.87
Sep, 2031	705.78	233.77	147059.10
Oct, 2031	704.66	234.89	146824.21
Nov, 2031	703.53	236.02	146588.19
Dec, 2031	702.40	237.15	146351.04
Jan, 2032	701.27	238.28	146112.76
Feb, 2032	700.12	239.43	145873.33
Mar, 2032	698.98	240.57	145632.76
Apr, 2032	697.82	241.73	145391.03
May, 2032	696.67	242.88	145148.14
Jun, 2032	695.50	244.05	144904.10
Jul, 2032	694.33	245.22	144658.88
Aug, 2032	693.16	246.39	144412.49
Sep, 2032	691.98	247.57	144164.91
Oct, 2032	690.79	248.76	143916.15
Nov, 2032	689.60	249.95	143666.20
Dec, 2032	688.40	251.15	143415.05
Jan, 2033	687.20	252.35	143162.70
Feb, 2033	685.99	253.56	142909.14
Mar, 2033	684.77	254.78	142654.36
Apr, 2033	683.55	256.00	142398.36
May, 2033	682.33	257.22	142141.14
Jun, 2033	681.09	258.46	141882.68
Jul, 2033	679.85	259.70	141622.98
Aug, 2033	678.61	260.94	141362.04
Sep, 2033	677.36	262.19	141099.85
Oct, 2033	676.10	263.45	140836.41
Nov, 2033	674.84	264.71	140571.70
Dec, 2033	673.57	265.98	140305.72
Jan, 2034	672.30	267.25	140038.47
Feb, 2034	671.02	268.53	139769.94
Mar, 2034	669.73	269.82	139500.12
Apr, 2034	668.44	271.11	139229.01
May, 2034	667.14	272.41	138956.59
Jun, 2034	665.83	273.72	138682.88
Jul, 2034	664.52	275.03	138407.85
Aug, 2034	663.20	276.35	138131.50
Sep, 2034	661.88	277.67	137853.84
Oct, 2034	660.55	279.00	137574.83
Nov, 2034	659.21	280.34	137294.50
Dec, 2034	657.87	281.68	137012.82
Jan, 2035	656.52	283.03	136729.79
Feb, 2035	655.16	284.39	136445.40
Mar, 2035	653.80	285.75	136159.65
Apr, 2035	652.43	287.12	135872.53
May, 2035	651.06	288.49	135584.04
Jun, 2035	649.67	289.88	135294.16
Jul, 2035	648.28	291.27	135002.90
Aug, 2035	646.89	292.66	134710.24
Sep, 2035	645.49	294.06	134416.17
Oct, 2035	644.08	295.47	134120.70
Nov, 2035	642.66	296.89	133823.81
Dec, 2035	641.24	298.31	133525.50
Jan, 2036	639.81	299.74	133225.76
Feb, 2036	638.37	301.18	132924.58
Mar, 2036	636.93	302.62	132621.96
Apr, 2036	635.48	304.07	132317.89
May, 2036	634.02	305.53	132012.37
Jun, 2036	632.56	306.99	131705.38
Jul, 2036	631.09	308.46	131396.91
Aug, 2036	629.61	309.94	131086.97
Sep, 2036	628.13	311.42	130775.55
Oct, 2036	626.63	312.92	130462.63
Nov, 2036	625.13	314.42	130148.22
Dec, 2036	623.63	315.92	129832.29
Jan, 2037	622.11	317.44	129514.86
Feb, 2037	620.59	318.96	129195.90
Mar, 2037	619.06	320.49	128875.41
Apr, 2037	617.53	322.02	128553.39
May, 2037	615.98	323.57	128229.83
Jun, 2037	614.43	325.12	127904.71
Jul, 2037	612.88	326.67	127578.04
Aug, 2037	611.31	328.24	127249.80
Sep, 2037	609.74	329.81	126919.99
Oct, 2037	608.16	331.39	126588.59
Nov, 2037	606.57	332.98	126255.61
Dec, 2037	604.97	334.58	125921.04
Jan, 2038	603.37	336.18	125584.86
Feb, 2038	601.76	337.79	125247.07
Mar, 2038	600.14	339.41	124907.66
Apr, 2038	598.52	341.03	124566.63
May, 2038	596.88	342.67	124223.96
Jun, 2038	595.24	344.31	123879.65
Jul, 2038	593.59	345.96	123533.69
Aug, 2038	591.93	347.62	123186.07
Sep, 2038	590.27	349.28	122836.79
Oct, 2038	588.59	350.96	122485.83
Nov, 2038	586.91	352.64	122133.20
Dec, 2038	585.22	354.33	121778.87
Jan, 2039	583.52	356.03	121422.84
Feb, 2039	581.82	357.73	121065.11
Mar, 2039	580.10	359.45	120705.66
Apr, 2039	578.38	361.17	120344.49
May, 2039	576.65	362.90	119981.59
Jun, 2039	574.91	364.64	119616.96
Jul, 2039	573.16	366.39	119250.57
Aug, 2039	571.41	368.14	118882.43
Sep, 2039	569.64	369.91	118512.52
Oct, 2039	567.87	371.68	118140.85
Nov, 2039	566.09	373.46	117767.39
Dec, 2039	564.30	375.25	117392.14
Jan, 2040	562.50	377.05	117015.09
Feb, 2040	560.70	378.85	116636.24
Mar, 2040	558.88	380.67	116255.57
Apr, 2040	557.06	382.49	115873.08
May, 2040	555.23	384.32	115488.76
Jun, 2040	553.38	386.17	115102.59
Jul, 2040	551.53	388.02	114714.57
Aug, 2040	549.67	389.88	114324.70
Sep, 2040	547.81	391.74	113932.95
Oct, 2040	545.93	393.62	113539.33
Nov, 2040	544.04	395.51	113143.82
Dec, 2040	542.15	397.40	112746.42
Jan, 2041	540.24	399.31	112347.12
Feb, 2041	538.33	401.22	111945.90
Mar, 2041	536.41	403.14	111542.75
Apr, 2041	534.48	405.07	111137.68
May, 2041	532.53	407.02	110730.66
Jun, 2041	530.58	408.97	110321.70
Jul, 2041	528.62	410.93	109910.77
Aug, 2041	526.66	412.89	109497.88
Sep, 2041	524.68	414.87	109083.01
Oct, 2041	522.69	416.86	108666.15
Nov, 2041	520.69	418.86	108247.29
Dec, 2041	518.68	420.87	107826.42
Jan, 2042	516.67	422.88	107403.54
Feb, 2042	514.64	424.91	106978.63
Mar, 2042	512.61	426.94	106551.69
Apr, 2042	510.56	428.99	106122.70
May, 2042	508.50	431.05	105691.65
Jun, 2042	506.44	433.11	105258.54
Jul, 2042	504.36	435.19	104823.36
Aug, 2042	502.28	437.27	104386.08
Sep, 2042	500.18	439.37	103946.72
Oct, 2042	498.08	441.47	103505.25
Nov, 2042	495.96	443.59	103061.66
Dec, 2042	493.84	445.71	102615.95
Jan, 2043	491.70	447.85	102168.10
Feb, 2043	489.56	449.99	101718.10
Mar, 2043	487.40	452.15	101265.95
Apr, 2043	485.23	454.32	100811.63
May, 2043	483.06	456.49	100355.14
Jun, 2043	480.87	458.68	99896.46
Jul, 2043	478.67	460.88	99435.58
Aug, 2043	476.46	463.09	98972.49
Sep, 2043	474.24	465.31	98507.18
Oct, 2043	472.01	467.54	98039.65
Nov, 2043	469.77	469.78	97569.87
Dec, 2043	467.52	472.03	97097.84
Jan, 2044	465.26	474.29	96623.55
Feb, 2044	462.99	476.56	96146.99
Mar, 2044	460.70	478.85	95668.15
Apr, 2044	458.41	481.14	95187.01
May, 2044	456.10	483.45	94703.56
Jun, 2044	453.79	485.76	94217.80
Jul, 2044	451.46	488.09	93729.71
Aug, 2044	449.12	490.43	93239.28
Sep, 2044	446.77	492.78	92746.50
Oct, 2044	444.41	495.14	92251.36
Nov, 2044	442.04	497.51	91753.85
Dec, 2044	439.65	499.90	91253.95
Jan, 2045	437.26	502.29	90751.66
Feb, 2045	434.85	504.70	90246.96
Mar, 2045	432.43	507.12	89739.85
Apr, 2045	430.00	509.55	89230.30
May, 2045	427.56	511.99	88718.31
Jun, 2045	425.11	514.44	88203.87
Jul, 2045	422.64	516.91	87686.96
Aug, 2045	420.17	519.38	87167.58
Sep, 2045	417.68	521.87	86645.71
Oct, 2045	415.18	524.37	86121.34
Nov, 2045	412.66	526.89	85594.45
Dec, 2045	410.14	529.41	85065.04
Jan, 2046	407.60	531.95	84533.09
Feb, 2046	405.05	534.50	83998.60
Mar, 2046	402.49	537.06	83461.54
Apr, 2046	399.92	539.63	82921.91
May, 2046	397.33	542.22	82379.70
Jun, 2046	394.74	544.81	81834.88
Jul, 2046	392.13	547.42	81287.46
Aug, 2046	389.50	550.05	80737.41
Sep, 2046	386.87	552.68	80184.73
Oct, 2046	384.22	555.33	79629.40
Nov, 2046	381.56	557.99	79071.40
Dec, 2046	378.88	560.67	78510.74
Jan, 2047	376.20	563.35	77947.38
Feb, 2047	373.50	566.05	77381.33
Mar, 2047	370.79	568.76	76812.57
Apr, 2047	368.06	571.49	76241.08
May, 2047	365.32	574.23	75666.85
Jun, 2047	362.57	576.98	75089.87
Jul, 2047	359.81	579.74	74510.13
Aug, 2047	357.03	582.52	73927.60
Sep, 2047	354.24	585.31	73342.29
Oct, 2047	351.43	588.12	72754.17
Nov, 2047	348.61	590.94	72163.24
Dec, 2047	345.78	593.77	71569.47
Jan, 2048	342.94	596.61	70972.85
Feb, 2048	340.08	599.47	70373.38
Mar, 2048	337.21	602.34	69771.04
Apr, 2048	334.32	605.23	69165.81
May, 2048	331.42	608.13	68557.68
Jun, 2048	328.51	611.04	67946.63
Jul, 2048	325.58	613.97	67332.66
Aug, 2048	322.64	616.91	66715.75
Sep, 2048	319.68	619.87	66095.88
Oct, 2048	316.71	622.84	65473.04
Nov, 2048	313.72	625.83	64847.21
Dec, 2048	310.73	628.82	64218.39
Jan, 2049	307.71	631.84	63586.55
Feb, 2049	304.69	634.86	62951.69
Mar, 2049	301.64	637.91	62313.78
Apr, 2049	298.59	640.96	61672.82
May, 2049	295.52	644.03	61028.78
Jun, 2049	292.43	647.12	60381.66
Jul, 2049	289.33	650.22	59731.44
Aug, 2049	286.21	653.34	59078.10
Sep, 2049	283.08	656.47	58421.64
Oct, 2049	279.94	659.61	57762.02
Nov, 2049	276.78	662.77	57099.25
Dec, 2049	273.60	665.95	56433.30
Jan, 2050	270.41	669.14	55764.16
Feb, 2050	267.20	672.35	55091.81
Mar, 2050	263.98	675.57	54416.24
Apr, 2050	260.74	678.81	53737.44
May, 2050	257.49	682.06	53055.38
Jun, 2050	254.22	685.33	52370.05
Jul, 2050	250.94	688.61	51681.44
Aug, 2050	247.64	691.91	50989.53
Sep, 2050	244.32	695.23	50294.31
Oct, 2050	240.99	698.56	49595.75
Nov, 2050	237.65	701.90	48893.85
Dec, 2050	234.28	705.27	48188.58
Jan, 2051	230.90	708.65	47479.94
Feb, 2051	227.51	712.04	46767.89
Mar, 2051	224.10	715.45	46052.44
Apr, 2051	220.67	718.88	45333.56
May, 2051	217.22	722.33	44611.23
Jun, 2051	213.76	725.79	43885.44
Jul, 2051	210.28	729.27	43156.18
Aug, 2051	206.79	732.76	42423.42
Sep, 2051	203.28	736.27	41687.15
Oct, 2051	199.75	739.80	40947.35
Nov, 2051	196.21	743.34	40204.00
Dec, 2051	192.64	746.91	39457.10
Jan, 2052	189.07	750.48	38706.61
Feb, 2052	185.47	754.08	37952.53
Mar, 2052	181.86	757.69	37194.84
Apr, 2052	178.23	761.32	36433.51
May, 2052	174.58	764.97	35668.54
Jun, 2052	170.91	768.64	34899.90
Jul, 2052	167.23	772.32	34127.58
Aug, 2052	163.53	776.02	33351.56
Sep, 2052	159.81	779.74	32571.82
Oct, 2052	156.07	783.48	31788.34
Nov, 2052	152.32	787.23	31001.11
Dec, 2052	148.55	791.00	30210.11
Jan, 2053	144.76	794.79	29415.31
Feb, 2053	140.95	798.60	28616.71
Mar, 2053	137.12	802.43	27814.28
Apr, 2053	133.28	806.27	27008.01
May, 2053	129.41	810.14	26197.87
Jun, 2053	125.53	814.02	25383.86
Jul, 2053	121.63	817.92	24565.94
Aug, 2053	117.71	821.84	23744.10
Sep, 2053	113.77	825.78	22918.32
Oct, 2053	109.82	829.73	22088.59
Nov, 2053	105.84	833.71	21254.88
Dec, 2053	101.85	837.70	20417.18
Jan, 2054	97.83	841.72	19575.46
Feb, 2054	93.80	845.75	18729.71
Mar, 2054	89.75	849.80	17879.91
Apr, 2054	85.67	853.88	17026.03
May, 2054	81.58	857.97	16168.06
Jun, 2054	77.47	862.08	15305.98
Jul, 2054	73.34	866.21	14439.78
Aug, 2054	69.19	870.36	13569.42
Sep, 2054	65.02	874.53	12694.89
Oct, 2054	60.83	878.72	11816.17
Nov, 2054	56.62	882.93	10933.24
Dec, 2054	52.39	887.16	10046.07
Jan, 2055	48.14	891.41	9154.66
Feb, 2055	43.87	895.68	8258.98
Mar, 2055	39.57	899.98	7359.00
Apr, 2055	35.26	904.29	6454.71
May, 2055	30.93	908.62	5546.09
Jun, 2055	26.58	912.97	4633.12
Jul, 2055	22.20	917.35	3715.77
Aug, 2055	17.80	921.75	2794.02
Sep, 2055	13.39	926.16	1867.86
Oct, 2055	8.95	930.60	937.26
Nov, 2055	4.49	935.06	2.20