Mortgage Parameters

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

Mortgage Summary

Property Total:	$341,500
Down Payment	$102,450
Mortgage Amount:	$239,050
Mortgage Payment:	$1,395.03 / month
Estimated Tax:	+ $189.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,584.75 / month
Total Interest Paid:	$263,160.00 over 30 years
Total Tax Paid:	$68,300.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	1145.45	249.58	238800.42
Jan, 2026	1144.25	250.78	238549.64
Feb, 2026	1143.05	251.98	238297.66
Mar, 2026	1141.84	253.19	238044.47
Apr, 2026	1140.63	254.40	237790.07
May, 2026	1139.41	255.62	237534.45
Jun, 2026	1138.19	256.84	237277.61
Jul, 2026	1136.96	258.07	237019.53
Aug, 2026	1135.72	259.31	236760.22
Sep, 2026	1134.48	260.55	236499.67
Oct, 2026	1133.23	261.80	236237.87
Nov, 2026	1131.97	263.06	235974.81
Dec, 2026	1130.71	264.32	235710.49
Jan, 2027	1129.45	265.58	235444.91
Feb, 2027	1128.17	266.86	235178.05
Mar, 2027	1126.89	268.14	234909.92
Apr, 2027	1125.61	269.42	234640.50
May, 2027	1124.32	270.71	234369.79
Jun, 2027	1123.02	272.01	234097.78
Jul, 2027	1121.72	273.31	233824.47
Aug, 2027	1120.41	274.62	233549.85
Sep, 2027	1119.09	275.94	233273.91
Oct, 2027	1117.77	277.26	232996.65
Nov, 2027	1116.44	278.59	232718.06
Dec, 2027	1115.11	279.92	232438.14
Jan, 2028	1113.77	281.26	232156.88
Feb, 2028	1112.42	282.61	231874.26
Mar, 2028	1111.06	283.97	231590.30
Apr, 2028	1109.70	285.33	231304.97
May, 2028	1108.34	286.69	231018.28
Jun, 2028	1106.96	288.07	230730.21
Jul, 2028	1105.58	289.45	230440.76
Aug, 2028	1104.20	290.83	230149.93
Sep, 2028	1102.80	292.23	229857.70
Oct, 2028	1101.40	293.63	229564.07
Nov, 2028	1099.99	295.04	229269.04
Dec, 2028	1098.58	296.45	228972.59
Jan, 2029	1097.16	297.87	228674.72
Feb, 2029	1095.73	299.30	228375.42
Mar, 2029	1094.30	300.73	228074.69
Apr, 2029	1092.86	302.17	227772.52
May, 2029	1091.41	303.62	227468.90
Jun, 2029	1089.96	305.07	227163.82
Jul, 2029	1088.49	306.54	226857.28
Aug, 2029	1087.02	308.01	226549.28
Sep, 2029	1085.55	309.48	226239.80
Oct, 2029	1084.07	310.96	225928.83
Nov, 2029	1082.58	312.45	225616.38
Dec, 2029	1081.08	313.95	225302.43
Jan, 2030	1079.57	315.46	224986.97
Feb, 2030	1078.06	316.97	224670.00
Mar, 2030	1076.54	318.49	224351.52
Apr, 2030	1075.02	320.01	224031.51
May, 2030	1073.48	321.55	223709.96
Jun, 2030	1071.94	323.09	223386.87
Jul, 2030	1070.40	324.63	223062.24
Aug, 2030	1068.84	326.19	222736.05
Sep, 2030	1067.28	327.75	222408.30
Oct, 2030	1065.71	329.32	222078.97
Nov, 2030	1064.13	330.90	221748.07
Dec, 2030	1062.54	332.49	221415.58
Jan, 2031	1060.95	334.08	221081.50
Feb, 2031	1059.35	335.68	220745.82
Mar, 2031	1057.74	337.29	220408.53
Apr, 2031	1056.12	338.91	220069.63
May, 2031	1054.50	340.53	219729.10
Jun, 2031	1052.87	342.16	219386.94
Jul, 2031	1051.23	343.80	219043.13
Aug, 2031	1049.58	345.45	218697.69
Sep, 2031	1047.93	347.10	218350.58
Oct, 2031	1046.26	348.77	218001.82
Nov, 2031	1044.59	350.44	217651.38
Dec, 2031	1042.91	352.12	217299.26
Jan, 2032	1041.23	353.80	216945.46
Feb, 2032	1039.53	355.50	216589.96
Mar, 2032	1037.83	357.20	216232.75
Apr, 2032	1036.12	358.91	215873.84
May, 2032	1034.40	360.63	215513.20
Jun, 2032	1032.67	362.36	215150.84
Jul, 2032	1030.93	364.10	214786.74
Aug, 2032	1029.19	365.84	214420.90
Sep, 2032	1027.43	367.60	214053.30
Oct, 2032	1025.67	369.36	213683.95
Nov, 2032	1023.90	371.13	213312.82
Dec, 2032	1022.12	372.91	212939.91
Jan, 2033	1020.34	374.69	212565.22
Feb, 2033	1018.54	376.49	212188.73
Mar, 2033	1016.74	378.29	211810.44
Apr, 2033	1014.93	380.10	211430.33
May, 2033	1013.10	381.93	211048.41
Jun, 2033	1011.27	383.76	210664.65
Jul, 2033	1009.43	385.60	210279.05
Aug, 2033	1007.59	387.44	209891.61
Sep, 2033	1005.73	389.30	209502.31
Oct, 2033	1003.87	391.16	209111.15
Nov, 2033	1001.99	393.04	208718.11
Dec, 2033	1000.11	394.92	208323.19
Jan, 2034	998.22	396.81	207926.37
Feb, 2034	996.31	398.72	207527.66
Mar, 2034	994.40	400.63	207127.03
Apr, 2034	992.48	402.55	206724.48
May, 2034	990.55	404.48	206320.01
Jun, 2034	988.62	406.41	205913.59
Jul, 2034	986.67	408.36	205505.23
Aug, 2034	984.71	410.32	205094.92
Sep, 2034	982.75	412.28	204682.63
Oct, 2034	980.77	414.26	204268.37
Nov, 2034	978.79	416.24	203852.13
Dec, 2034	976.79	418.24	203433.89
Jan, 2035	974.79	420.24	203013.65
Feb, 2035	972.77	422.26	202591.39
Mar, 2035	970.75	424.28	202167.11
Apr, 2035	968.72	426.31	201740.80
May, 2035	966.67	428.36	201312.44
Jun, 2035	964.62	430.41	200882.04
Jul, 2035	962.56	432.47	200449.57
Aug, 2035	960.49	434.54	200015.02
Sep, 2035	958.41	436.62	199578.40
Oct, 2035	956.31	438.72	199139.68
Nov, 2035	954.21	440.82	198698.86
Dec, 2035	952.10	442.93	198255.93
Jan, 2036	949.98	445.05	197810.88
Feb, 2036	947.84	447.19	197363.69
Mar, 2036	945.70	449.33	196914.36
Apr, 2036	943.55	451.48	196462.88
May, 2036	941.38	453.65	196009.24
Jun, 2036	939.21	455.82	195553.42
Jul, 2036	937.03	458.00	195095.41
Aug, 2036	934.83	460.20	194635.22
Sep, 2036	932.63	462.40	194172.81
Oct, 2036	930.41	464.62	193708.19
Nov, 2036	928.19	466.84	193241.35
Dec, 2036	925.95	469.08	192772.27
Jan, 2037	923.70	471.33	192300.94
Feb, 2037	921.44	473.59	191827.35
Mar, 2037	919.17	475.86	191351.49
Apr, 2037	916.89	478.14	190873.36
May, 2037	914.60	480.43	190392.93
Jun, 2037	912.30	482.73	189910.20
Jul, 2037	909.99	485.04	189425.15
Aug, 2037	907.66	487.37	188937.78
Sep, 2037	905.33	489.70	188448.08
Oct, 2037	902.98	492.05	187956.03
Nov, 2037	900.62	494.41	187461.62
Dec, 2037	898.25	496.78	186964.85
Jan, 2038	895.87	499.16	186465.69
Feb, 2038	893.48	501.55	185964.14
Mar, 2038	891.08	503.95	185460.19
Apr, 2038	888.66	506.37	184953.82
May, 2038	886.24	508.79	184445.03
Jun, 2038	883.80	511.23	183933.80
Jul, 2038	881.35	513.68	183420.12
Aug, 2038	878.89	516.14	182903.98
Sep, 2038	876.41	518.62	182385.36
Oct, 2038	873.93	521.10	181864.26
Nov, 2038	871.43	523.60	181340.67
Dec, 2038	868.92	526.11	180814.56
Jan, 2039	866.40	528.63	180285.93
Feb, 2039	863.87	531.16	179754.77
Mar, 2039	861.32	533.71	179221.07
Apr, 2039	858.77	536.26	178684.81
May, 2039	856.20	538.83	178145.97
Jun, 2039	853.62	541.41	177604.56
Jul, 2039	851.02	544.01	177060.55
Aug, 2039	848.42	546.61	176513.94
Sep, 2039	845.80	549.23	175964.70
Oct, 2039	843.16	551.87	175412.84
Nov, 2039	840.52	554.51	174858.33
Dec, 2039	837.86	557.17	174301.16
Jan, 2040	835.19	559.84	173741.32
Feb, 2040	832.51	562.52	173178.80
Mar, 2040	829.82	565.21	172613.59
Apr, 2040	827.11	567.92	172045.67
May, 2040	824.39	570.64	171475.02
Jun, 2040	821.65	573.38	170901.64
Jul, 2040	818.90	576.13	170325.52
Aug, 2040	816.14	578.89	169746.63
Sep, 2040	813.37	581.66	169164.97
Oct, 2040	810.58	584.45	168580.52
Nov, 2040	807.78	587.25	167993.27
Dec, 2040	804.97	590.06	167403.21
Jan, 2041	802.14	592.89	166810.32
Feb, 2041	799.30	595.73	166214.59
Mar, 2041	796.44	598.59	165616.00
Apr, 2041	793.58	601.45	165014.55
May, 2041	790.69	604.34	164410.22
Jun, 2041	787.80	607.23	163802.98
Jul, 2041	784.89	610.14	163192.84
Aug, 2041	781.97	613.06	162579.78
Sep, 2041	779.03	616.00	161963.78
Oct, 2041	776.08	618.95	161344.82
Nov, 2041	773.11	621.92	160722.90
Dec, 2041	770.13	624.90	160098.01
Jan, 2042	767.14	627.89	159470.11
Feb, 2042	764.13	630.90	158839.21
Mar, 2042	761.10	633.93	158205.28
Apr, 2042	758.07	636.96	157568.32
May, 2042	755.01	640.02	156928.31
Jun, 2042	751.95	643.08	156285.22
Jul, 2042	748.87	646.16	155639.06
Aug, 2042	745.77	649.26	154989.80
Sep, 2042	742.66	652.37	154337.43
Oct, 2042	739.53	655.50	153681.93
Nov, 2042	736.39	658.64	153023.30
Dec, 2042	733.24	661.79	152361.50
Jan, 2043	730.07	664.96	151696.54
Feb, 2043	726.88	668.15	151028.39
Mar, 2043	723.68	671.35	150357.04
Apr, 2043	720.46	674.57	149682.47
May, 2043	717.23	677.80	149004.66
Jun, 2043	713.98	681.05	148323.62
Jul, 2043	710.72	684.31	147639.30
Aug, 2043	707.44	687.59	146951.71
Sep, 2043	704.14	690.89	146260.82
Oct, 2043	700.83	694.20	145566.63
Nov, 2043	697.51	697.52	144869.10
Dec, 2043	694.16	700.87	144168.24
Jan, 2044	690.81	704.22	143464.02
Feb, 2044	687.43	707.60	142756.42
Mar, 2044	684.04	710.99	142045.43
Apr, 2044	680.63	714.40	141331.03
May, 2044	677.21	717.82	140613.21
Jun, 2044	673.77	721.26	139891.96
Jul, 2044	670.32	724.71	139167.24
Aug, 2044	666.84	728.19	138439.05
Sep, 2044	663.35	731.68	137707.38
Oct, 2044	659.85	735.18	136972.20
Nov, 2044	656.33	738.70	136233.49
Dec, 2044	652.79	742.24	135491.25
Jan, 2045	649.23	745.80	134745.45
Feb, 2045	645.66	749.37	133996.07
Mar, 2045	642.06	752.97	133243.10
Apr, 2045	638.46	756.57	132486.53
May, 2045	634.83	760.20	131726.33
Jun, 2045	631.19	763.84	130962.49
Jul, 2045	627.53	767.50	130194.99
Aug, 2045	623.85	771.18	129423.81
Sep, 2045	620.16	774.87	128648.94
Oct, 2045	616.44	778.59	127870.35
Nov, 2045	612.71	782.32	127088.03
Dec, 2045	608.96	786.07	126301.97
Jan, 2046	605.20	789.83	125512.13
Feb, 2046	601.41	793.62	124718.51
Mar, 2046	597.61	797.42	123921.09
Apr, 2046	593.79	801.24	123119.85
May, 2046	589.95	805.08	122314.77
Jun, 2046	586.09	808.94	121505.83
Jul, 2046	582.22	812.81	120693.02
Aug, 2046	578.32	816.71	119876.31
Sep, 2046	574.41	820.62	119055.69
Oct, 2046	570.48	824.55	118231.13
Nov, 2046	566.52	828.51	117402.63
Dec, 2046	562.55	832.48	116570.15
Jan, 2047	558.57	836.46	115733.69
Feb, 2047	554.56	840.47	114893.21
Mar, 2047	550.53	844.50	114048.71
Apr, 2047	546.48	848.55	113200.17
May, 2047	542.42	852.61	112347.55
Jun, 2047	538.33	856.70	111490.86
Jul, 2047	534.23	860.80	110630.05
Aug, 2047	530.10	864.93	109765.13
Sep, 2047	525.96	869.07	108896.05
Oct, 2047	521.79	873.24	108022.82
Nov, 2047	517.61	877.42	107145.40
Dec, 2047	513.41	881.62	106263.77
Jan, 2048	509.18	885.85	105377.92
Feb, 2048	504.94	890.09	104487.83
Mar, 2048	500.67	894.36	103593.47
Apr, 2048	496.39	898.64	102694.82
May, 2048	492.08	902.95	101791.87
Jun, 2048	487.75	907.28	100884.60
Jul, 2048	483.41	911.62	99972.97
Aug, 2048	479.04	915.99	99056.98
Sep, 2048	474.65	920.38	98136.60
Oct, 2048	470.24	924.79	97211.80
Nov, 2048	465.81	929.22	96282.58
Dec, 2048	461.35	933.68	95348.90
Jan, 2049	456.88	938.15	94410.75
Feb, 2049	452.38	942.65	93468.11
Mar, 2049	447.87	947.16	92520.95
Apr, 2049	443.33	951.70	91569.25
May, 2049	438.77	956.26	90612.99
Jun, 2049	434.19	960.84	89652.14
Jul, 2049	429.58	965.45	88686.70
Aug, 2049	424.96	970.07	87716.62
Sep, 2049	420.31	974.72	86741.90
Oct, 2049	415.64	979.39	85762.51
Nov, 2049	410.95	984.08	84778.43
Dec, 2049	406.23	988.80	83789.63
Jan, 2050	401.49	993.54	82796.09
Feb, 2050	396.73	998.30	81797.79
Mar, 2050	391.95	1003.08	80794.71
Apr, 2050	387.14	1007.89	79786.82
May, 2050	382.31	1012.72	78774.10
Jun, 2050	377.46	1017.57	77756.53
Jul, 2050	372.58	1022.45	76734.08
Aug, 2050	367.68	1027.35	75706.74
Sep, 2050	362.76	1032.27	74674.47
Oct, 2050	357.82	1037.21	73637.25
Nov, 2050	352.85	1042.18	72595.07
Dec, 2050	347.85	1047.18	71547.89
Jan, 2051	342.83	1052.20	70495.69
Feb, 2051	337.79	1057.24	69438.46
Mar, 2051	332.73	1062.30	68376.15
Apr, 2051	327.64	1067.39	67308.76
May, 2051	322.52	1072.51	66236.25
Jun, 2051	317.38	1077.65	65158.60
Jul, 2051	312.22	1082.81	64075.79
Aug, 2051	307.03	1088.00	62987.79
Sep, 2051	301.82	1093.21	61894.58
Oct, 2051	296.58	1098.45	60796.12
Nov, 2051	291.31	1103.72	59692.41
Dec, 2051	286.03	1109.00	58583.40
Jan, 2052	280.71	1114.32	57469.09
Feb, 2052	275.37	1119.66	56349.43
Mar, 2052	270.01	1125.02	55224.41
Apr, 2052	264.62	1130.41	54093.99
May, 2052	259.20	1135.83	52958.16
Jun, 2052	253.76	1141.27	51816.89
Jul, 2052	248.29	1146.74	50670.15
Aug, 2052	242.79	1152.24	49517.92
Sep, 2052	237.27	1157.76	48360.16
Oct, 2052	231.73	1163.30	47196.86
Nov, 2052	226.15	1168.88	46027.98
Dec, 2052	220.55	1174.48	44853.50
Jan, 2053	214.92	1180.11	43673.39
Feb, 2053	209.27	1185.76	42487.63
Mar, 2053	203.59	1191.44	41296.19
Apr, 2053	197.88	1197.15	40099.03
May, 2053	192.14	1202.89	38896.14
Jun, 2053	186.38	1208.65	37687.49
Jul, 2053	180.59	1214.44	36473.05
Aug, 2053	174.77	1220.26	35252.78
Sep, 2053	168.92	1226.11	34026.67
Oct, 2053	163.04	1231.99	32794.69
Nov, 2053	157.14	1237.89	31556.80
Dec, 2053	151.21	1243.82	30312.98
Jan, 2054	145.25	1249.78	29063.20
Feb, 2054	139.26	1255.77	27807.43
Mar, 2054	133.24	1261.79	26545.64
Apr, 2054	127.20	1267.83	25277.81
May, 2054	121.12	1273.91	24003.90
Jun, 2054	115.02	1280.01	22723.89
Jul, 2054	108.89	1286.14	21437.75
Aug, 2054	102.72	1292.31	20145.44
Sep, 2054	96.53	1298.50	18846.94
Oct, 2054	90.31	1304.72	17542.22
Nov, 2054	84.06	1310.97	16231.25
Dec, 2054	77.77	1317.26	14913.99
Jan, 2055	71.46	1323.57	13590.42
Feb, 2055	65.12	1329.91	12260.51
Mar, 2055	58.75	1336.28	10924.23
Apr, 2055	52.35	1342.68	9581.55
May, 2055	45.91	1349.12	8232.43
Jun, 2055	39.45	1355.58	6876.85
Jul, 2055	32.95	1362.08	5514.77
Aug, 2055	26.42	1368.61	4146.16
Sep, 2055	19.87	1375.16	2771.00
Oct, 2055	13.28	1381.75	1389.25
Nov, 2055	6.66	1388.37	0.87