Mortgage Parameters

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

Mortgage Summary

Property Total:	$145,000
Down Payment	$43,500
Mortgage Amount:	$101,500
Mortgage Payment:	$592.33 / month
Estimated Tax:	+ $80.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $672.89 / month
Total Interest Paid:	$111,740.40 over 30 years
Total Tax Paid:	$29,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	486.35	105.98	101394.02
Jan, 2026	485.85	106.48	101287.54
Feb, 2026	485.34	106.99	101180.55
Mar, 2026	484.82	107.51	101073.04
Apr, 2026	484.31	108.02	100965.02
May, 2026	483.79	108.54	100856.48
Jun, 2026	483.27	109.06	100747.42
Jul, 2026	482.75	109.58	100637.84
Aug, 2026	482.22	110.11	100527.73
Sep, 2026	481.70	110.63	100417.10
Oct, 2026	481.17	111.16	100305.93
Nov, 2026	480.63	111.70	100194.23
Dec, 2026	480.10	112.23	100082.00
Jan, 2027	479.56	112.77	99969.23
Feb, 2027	479.02	113.31	99855.92
Mar, 2027	478.48	113.85	99742.07
Apr, 2027	477.93	114.40	99627.67
May, 2027	477.38	114.95	99512.72
Jun, 2027	476.83	115.50	99397.22
Jul, 2027	476.28	116.05	99281.17
Aug, 2027	475.72	116.61	99164.56
Sep, 2027	475.16	117.17	99047.40
Oct, 2027	474.60	117.73	98929.67
Nov, 2027	474.04	118.29	98811.38
Dec, 2027	473.47	118.86	98692.52
Jan, 2028	472.90	119.43	98573.09
Feb, 2028	472.33	120.00	98453.09
Mar, 2028	471.75	120.58	98332.51
Apr, 2028	471.18	121.15	98211.36
May, 2028	470.60	121.73	98089.63
Jun, 2028	470.01	122.32	97967.31
Jul, 2028	469.43	122.90	97844.40
Aug, 2028	468.84	123.49	97720.91
Sep, 2028	468.25	124.08	97596.83
Oct, 2028	467.65	124.68	97472.15
Nov, 2028	467.05	125.28	97346.87
Dec, 2028	466.45	125.88	97221.00
Jan, 2029	465.85	126.48	97094.52
Feb, 2029	465.24	127.09	96967.43
Mar, 2029	464.64	127.69	96839.74
Apr, 2029	464.02	128.31	96711.43
May, 2029	463.41	128.92	96582.51
Jun, 2029	462.79	129.54	96452.97
Jul, 2029	462.17	130.16	96322.81
Aug, 2029	461.55	130.78	96192.03
Sep, 2029	460.92	131.41	96060.62
Oct, 2029	460.29	132.04	95928.58
Nov, 2029	459.66	132.67	95795.91
Dec, 2029	459.02	133.31	95662.60
Jan, 2030	458.38	133.95	95528.65
Feb, 2030	457.74	134.59	95394.06
Mar, 2030	457.10	135.23	95258.83
Apr, 2030	456.45	135.88	95122.95
May, 2030	455.80	136.53	94986.42
Jun, 2030	455.14	137.19	94849.23
Jul, 2030	454.49	137.84	94711.39
Aug, 2030	453.83	138.50	94572.88
Sep, 2030	453.16	139.17	94433.71
Oct, 2030	452.49	139.84	94293.88
Nov, 2030	451.82	140.51	94153.37
Dec, 2030	451.15	141.18	94012.20
Jan, 2031	450.48	141.85	93870.34
Feb, 2031	449.80	142.53	93727.81
Mar, 2031	449.11	143.22	93584.59
Apr, 2031	448.43	143.90	93440.68
May, 2031	447.74	144.59	93296.09
Jun, 2031	447.04	145.29	93150.80
Jul, 2031	446.35	145.98	93004.82
Aug, 2031	445.65	146.68	92858.14
Sep, 2031	444.95	147.38	92710.76
Oct, 2031	444.24	148.09	92562.66
Nov, 2031	443.53	148.80	92413.86
Dec, 2031	442.82	149.51	92264.35
Jan, 2032	442.10	150.23	92114.12
Feb, 2032	441.38	150.95	91963.17
Mar, 2032	440.66	151.67	91811.50
Apr, 2032	439.93	152.40	91659.10
May, 2032	439.20	153.13	91505.97
Jun, 2032	438.47	153.86	91352.10
Jul, 2032	437.73	154.60	91197.50
Aug, 2032	436.99	155.34	91042.16
Sep, 2032	436.24	156.09	90886.07
Oct, 2032	435.50	156.83	90729.24
Nov, 2032	434.74	157.59	90571.65
Dec, 2032	433.99	158.34	90413.31
Jan, 2033	433.23	159.10	90254.21
Feb, 2033	432.47	159.86	90094.35
Mar, 2033	431.70	160.63	89933.72
Apr, 2033	430.93	161.40	89772.33
May, 2033	430.16	162.17	89610.16
Jun, 2033	429.38	162.95	89447.21
Jul, 2033	428.60	163.73	89283.48
Aug, 2033	427.82	164.51	89118.97
Sep, 2033	427.03	165.30	88953.66
Oct, 2033	426.24	166.09	88787.57
Nov, 2033	425.44	166.89	88620.68
Dec, 2033	424.64	167.69	88452.99
Jan, 2034	423.84	168.49	88284.50
Feb, 2034	423.03	169.30	88115.20
Mar, 2034	422.22	170.11	87945.09
Apr, 2034	421.40	170.93	87774.16
May, 2034	420.58	171.75	87602.41
Jun, 2034	419.76	172.57	87429.85
Jul, 2034	418.93	173.40	87256.45
Aug, 2034	418.10	174.23	87082.23
Sep, 2034	417.27	175.06	86907.16
Oct, 2034	416.43	175.90	86731.26
Nov, 2034	415.59	176.74	86554.52
Dec, 2034	414.74	177.59	86376.93
Jan, 2035	413.89	178.44	86198.49
Feb, 2035	413.03	179.30	86019.20
Mar, 2035	412.18	180.15	85839.04
Apr, 2035	411.31	181.02	85658.02
May, 2035	410.44	181.89	85476.14
Jun, 2035	409.57	182.76	85293.38
Jul, 2035	408.70	183.63	85109.75
Aug, 2035	407.82	184.51	84925.24
Sep, 2035	406.93	185.40	84739.84
Oct, 2035	406.05	186.28	84553.55
Nov, 2035	405.15	187.18	84366.38
Dec, 2035	404.26	188.07	84178.30
Jan, 2036	403.35	188.98	83989.33
Feb, 2036	402.45	189.88	83799.45
Mar, 2036	401.54	190.79	83608.65
Apr, 2036	400.62	191.71	83416.95
May, 2036	399.71	192.62	83224.33
Jun, 2036	398.78	193.55	83030.78
Jul, 2036	397.86	194.47	82836.30
Aug, 2036	396.92	195.41	82640.90
Sep, 2036	395.99	196.34	82444.56
Oct, 2036	395.05	197.28	82247.27
Nov, 2036	394.10	198.23	82049.04
Dec, 2036	393.15	199.18	81849.87
Jan, 2037	392.20	200.13	81649.73
Feb, 2037	391.24	201.09	81448.64
Mar, 2037	390.27	202.06	81246.59
Apr, 2037	389.31	203.02	81043.56
May, 2037	388.33	204.00	80839.57
Jun, 2037	387.36	204.97	80634.59
Jul, 2037	386.37	205.96	80428.64
Aug, 2037	385.39	206.94	80221.69
Sep, 2037	384.40	207.93	80013.76
Oct, 2037	383.40	208.93	79804.83
Nov, 2037	382.40	209.93	79594.90
Dec, 2037	381.39	210.94	79383.96
Jan, 2038	380.38	211.95	79172.01
Feb, 2038	379.37	212.96	78959.05
Mar, 2038	378.35	213.98	78745.06
Apr, 2038	377.32	215.01	78530.05
May, 2038	376.29	216.04	78314.01
Jun, 2038	375.25	217.08	78096.94
Jul, 2038	374.21	218.12	77878.82
Aug, 2038	373.17	219.16	77659.66
Sep, 2038	372.12	220.21	77439.45
Oct, 2038	371.06	221.27	77218.18
Nov, 2038	370.00	222.33	76995.86
Dec, 2038	368.94	223.39	76772.47
Jan, 2039	367.87	224.46	76548.00
Feb, 2039	366.79	225.54	76322.47
Mar, 2039	365.71	226.62	76095.85
Apr, 2039	364.63	227.70	75868.15
May, 2039	363.53	228.80	75639.35
Jun, 2039	362.44	229.89	75409.46
Jul, 2039	361.34	230.99	75178.47
Aug, 2039	360.23	232.10	74946.37
Sep, 2039	359.12	233.21	74713.15
Oct, 2039	358.00	234.33	74478.82
Nov, 2039	356.88	235.45	74243.37
Dec, 2039	355.75	236.58	74006.79
Jan, 2040	354.62	237.71	73769.08
Feb, 2040	353.48	238.85	73530.22
Mar, 2040	352.33	240.00	73290.23
Apr, 2040	351.18	241.15	73049.08
May, 2040	350.03	242.30	72806.78
Jun, 2040	348.87	243.46	72563.31
Jul, 2040	347.70	244.63	72318.68
Aug, 2040	346.53	245.80	72072.88
Sep, 2040	345.35	246.98	71825.90
Oct, 2040	344.17	248.16	71577.73
Nov, 2040	342.98	249.35	71328.38
Dec, 2040	341.78	250.55	71077.83
Jan, 2041	340.58	251.75	70826.08
Feb, 2041	339.37	252.96	70573.13
Mar, 2041	338.16	254.17	70318.96
Apr, 2041	336.95	255.38	70063.58
May, 2041	335.72	256.61	69806.97
Jun, 2041	334.49	257.84	69549.13
Jul, 2041	333.26	259.07	69290.05
Aug, 2041	332.01	260.32	69029.74
Sep, 2041	330.77	261.56	68768.18
Oct, 2041	329.51	262.82	68505.36
Nov, 2041	328.25	264.08	68241.29
Dec, 2041	326.99	265.34	67975.95
Jan, 2042	325.72	266.61	67709.33
Feb, 2042	324.44	267.89	67441.44
Mar, 2042	323.16	269.17	67172.27
Apr, 2042	321.87	270.46	66901.81
May, 2042	320.57	271.76	66630.05
Jun, 2042	319.27	273.06	66356.99
Jul, 2042	317.96	274.37	66082.62
Aug, 2042	316.65	275.68	65806.93
Sep, 2042	315.32	277.01	65529.93
Oct, 2042	314.00	278.33	65251.60
Nov, 2042	312.66	279.67	64971.93
Dec, 2042	311.32	281.01	64690.92
Jan, 2043	309.98	282.35	64408.57
Feb, 2043	308.62	283.71	64124.87
Mar, 2043	307.26	285.07	63839.80
Apr, 2043	305.90	286.43	63553.37
May, 2043	304.53	287.80	63265.57
Jun, 2043	303.15	289.18	62976.38
Jul, 2043	301.76	290.57	62685.82
Aug, 2043	300.37	291.96	62393.86
Sep, 2043	298.97	293.36	62100.50
Oct, 2043	297.56	294.77	61805.73
Nov, 2043	296.15	296.18	61509.55
Dec, 2043	294.73	297.60	61211.96
Jan, 2044	293.31	299.02	60912.93
Feb, 2044	291.87	300.46	60612.48
Mar, 2044	290.43	301.90	60310.58
Apr, 2044	288.99	303.34	60007.24
May, 2044	287.53	304.80	59702.45
Jun, 2044	286.07	306.26	59396.19
Jul, 2044	284.61	307.72	59088.47
Aug, 2044	283.13	309.20	58779.27
Sep, 2044	281.65	310.68	58468.59
Oct, 2044	280.16	312.17	58156.42
Nov, 2044	278.67	313.66	57842.76
Dec, 2044	277.16	315.17	57527.59
Jan, 2045	275.65	316.68	57210.91
Feb, 2045	274.14	318.19	56892.72
Mar, 2045	272.61	319.72	56573.00
Apr, 2045	271.08	321.25	56251.75
May, 2045	269.54	322.79	55928.96
Jun, 2045	267.99	324.34	55604.62
Jul, 2045	266.44	325.89	55278.73
Aug, 2045	264.88	327.45	54951.28
Sep, 2045	263.31	329.02	54622.26
Oct, 2045	261.73	330.60	54291.66
Nov, 2045	260.15	332.18	53959.48
Dec, 2045	258.56	333.77	53625.70
Jan, 2046	256.96	335.37	53290.33
Feb, 2046	255.35	336.98	52953.35
Mar, 2046	253.73	338.60	52614.75
Apr, 2046	252.11	340.22	52274.54
May, 2046	250.48	341.85	51932.69
Jun, 2046	248.84	343.49	51589.20
Jul, 2046	247.20	345.13	51244.07
Aug, 2046	245.54	346.79	50897.28
Sep, 2046	243.88	348.45	50548.84
Oct, 2046	242.21	350.12	50198.72
Nov, 2046	240.54	351.79	49846.93
Dec, 2046	238.85	353.48	49493.45
Jan, 2047	237.16	355.17	49138.27
Feb, 2047	235.45	356.88	48781.40
Mar, 2047	233.74	358.59	48422.81
Apr, 2047	232.03	360.30	48062.51
May, 2047	230.30	362.03	47700.48
Jun, 2047	228.56	363.77	47336.71
Jul, 2047	226.82	365.51	46971.20
Aug, 2047	225.07	367.26	46603.94
Sep, 2047	223.31	369.02	46234.92
Oct, 2047	221.54	370.79	45864.14
Nov, 2047	219.77	372.56	45491.57
Dec, 2047	217.98	374.35	45117.22
Jan, 2048	216.19	376.14	44741.08
Feb, 2048	214.38	377.95	44363.13
Mar, 2048	212.57	379.76	43983.38
Apr, 2048	210.75	381.58	43601.80
May, 2048	208.93	383.40	43218.40
Jun, 2048	207.09	385.24	42833.15
Jul, 2048	205.24	387.09	42446.07
Aug, 2048	203.39	388.94	42057.12
Sep, 2048	201.52	390.81	41666.32
Oct, 2048	199.65	392.68	41273.64
Nov, 2048	197.77	394.56	40879.08
Dec, 2048	195.88	396.45	40482.63
Jan, 2049	193.98	398.35	40084.28
Feb, 2049	192.07	400.26	39684.02
Mar, 2049	190.15	402.18	39281.84
Apr, 2049	188.23	404.10	38877.73
May, 2049	186.29	406.04	38471.69
Jun, 2049	184.34	407.99	38063.71
Jul, 2049	182.39	409.94	37653.77
Aug, 2049	180.42	411.91	37241.86
Sep, 2049	178.45	413.88	36827.98
Oct, 2049	176.47	415.86	36412.12
Nov, 2049	174.47	417.86	35994.26
Dec, 2049	172.47	419.86	35574.40
Jan, 2050	170.46	421.87	35152.54
Feb, 2050	168.44	423.89	34728.64
Mar, 2050	166.41	425.92	34302.72
Apr, 2050	164.37	427.96	33874.76
May, 2050	162.32	430.01	33444.75
Jun, 2050	160.26	432.07	33012.67
Jul, 2050	158.19	434.14	32578.53
Aug, 2050	156.11	436.22	32142.30
Sep, 2050	154.02	438.31	31703.99
Oct, 2050	151.91	440.42	31263.57
Nov, 2050	149.80	442.53	30821.05
Dec, 2050	147.68	444.65	30376.40
Jan, 2051	145.55	446.78	29929.63
Feb, 2051	143.41	448.92	29480.71
Mar, 2051	141.26	451.07	29029.64
Apr, 2051	139.10	453.23	28576.41
May, 2051	136.93	455.40	28121.01
Jun, 2051	134.75	457.58	27663.43
Jul, 2051	132.55	459.78	27203.65
Aug, 2051	130.35	461.98	26741.67
Sep, 2051	128.14	464.19	26277.48
Oct, 2051	125.91	466.42	25811.06
Nov, 2051	123.68	468.65	25342.41
Dec, 2051	121.43	470.90	24871.51
Jan, 2052	119.18	473.15	24398.36
Feb, 2052	116.91	475.42	23922.94
Mar, 2052	114.63	477.70	23445.24
Apr, 2052	112.34	479.99	22965.25
May, 2052	110.04	482.29	22482.96
Jun, 2052	107.73	484.60	21998.36
Jul, 2052	105.41	486.92	21511.44
Aug, 2052	103.08	489.25	21022.19
Sep, 2052	100.73	491.60	20530.59
Oct, 2052	98.38	493.95	20036.63
Nov, 2052	96.01	496.32	19540.31
Dec, 2052	93.63	498.70	19041.61
Jan, 2053	91.24	501.09	18540.52
Feb, 2053	88.84	503.49	18037.03
Mar, 2053	86.43	505.90	17531.13
Apr, 2053	84.00	508.33	17022.80
May, 2053	81.57	510.76	16512.04
Jun, 2053	79.12	513.21	15998.83
Jul, 2053	76.66	515.67	15483.16
Aug, 2053	74.19	518.14	14965.02
Sep, 2053	71.71	520.62	14444.40
Oct, 2053	69.21	523.12	13921.28
Nov, 2053	66.71	525.62	13395.66
Dec, 2053	64.19	528.14	12867.52
Jan, 2054	61.66	530.67	12336.84
Feb, 2054	59.11	533.22	11803.63
Mar, 2054	56.56	535.77	11267.86
Apr, 2054	53.99	538.34	10729.52
May, 2054	51.41	540.92	10188.60
Jun, 2054	48.82	543.51	9645.09
Jul, 2054	46.22	546.11	9098.98
Aug, 2054	43.60	548.73	8550.25
Sep, 2054	40.97	551.36	7998.89
Oct, 2054	38.33	554.00	7444.88
Nov, 2054	35.67	556.66	6888.23
Dec, 2054	33.01	559.32	6328.90
Jan, 2055	30.33	562.00	5766.90
Feb, 2055	27.63	564.70	5202.20
Mar, 2055	24.93	567.40	4634.80
Apr, 2055	22.21	570.12	4064.68
May, 2055	19.48	572.85	3491.83
Jun, 2055	16.73	575.60	2916.23
Jul, 2055	13.97	578.36	2337.87
Aug, 2055	11.20	581.13	1756.74
Sep, 2055	8.42	583.91	1172.83
Oct, 2055	5.62	586.71	586.12
Nov, 2055	2.81	589.52	0