Mortgage Parameters

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

Mortgage Summary

Property Total:	$355,000
Down Payment	$106,500
Mortgage Amount:	$248,500
Mortgage Payment:	$1,450.18 / month
Estimated Tax:	+ $197.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,647.40 / month
Total Interest Paid:	$273,564.00 over 30 years
Total Tax Paid:	$71,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	1190.73	259.45	248240.55
Jan, 2026	1189.49	260.69	247979.86
Feb, 2026	1188.24	261.94	247717.91
Mar, 2026	1186.98	263.20	247454.71
Apr, 2026	1185.72	264.46	247190.25
May, 2026	1184.45	265.73	246924.53
Jun, 2026	1183.18	267.00	246657.53
Jul, 2026	1181.90	268.28	246389.25
Aug, 2026	1180.62	269.56	246119.68
Sep, 2026	1179.32	270.86	245848.83
Oct, 2026	1178.03	272.15	245576.67
Nov, 2026	1176.72	273.46	245303.21
Dec, 2026	1175.41	274.77	245028.45
Jan, 2027	1174.09	276.09	244752.36
Feb, 2027	1172.77	277.41	244474.95
Mar, 2027	1171.44	278.74	244196.21
Apr, 2027	1170.11	280.07	243916.14
May, 2027	1168.76	281.42	243634.73
Jun, 2027	1167.42	282.76	243351.96
Jul, 2027	1166.06	284.12	243067.84
Aug, 2027	1164.70	285.48	242782.36
Sep, 2027	1163.33	286.85	242495.52
Oct, 2027	1161.96	288.22	242207.29
Nov, 2027	1160.58	289.60	241917.69
Dec, 2027	1159.19	290.99	241626.70
Jan, 2028	1157.79	292.39	241334.31
Feb, 2028	1156.39	293.79	241040.53
Mar, 2028	1154.99	295.19	240745.33
Apr, 2028	1153.57	296.61	240448.72
May, 2028	1152.15	298.03	240150.69
Jun, 2028	1150.72	299.46	239851.24
Jul, 2028	1149.29	300.89	239550.34
Aug, 2028	1147.85	302.33	239248.01
Sep, 2028	1146.40	303.78	238944.23
Oct, 2028	1144.94	305.24	238638.99
Nov, 2028	1143.48	306.70	238332.29
Dec, 2028	1142.01	308.17	238024.11
Jan, 2029	1140.53	309.65	237714.47
Feb, 2029	1139.05	311.13	237403.34
Mar, 2029	1137.56	312.62	237090.71
Apr, 2029	1136.06	314.12	236776.59
May, 2029	1134.55	315.63	236460.97
Jun, 2029	1133.04	317.14	236143.83
Jul, 2029	1131.52	318.66	235825.17
Aug, 2029	1130.00	320.18	235504.99
Sep, 2029	1128.46	321.72	235183.27
Oct, 2029	1126.92	323.26	234860.01
Nov, 2029	1125.37	324.81	234535.20
Dec, 2029	1123.81	326.37	234208.83
Jan, 2030	1122.25	327.93	233880.90
Feb, 2030	1120.68	329.50	233551.40
Mar, 2030	1119.10	331.08	233220.32
Apr, 2030	1117.51	332.67	232887.66
May, 2030	1115.92	334.26	232553.40
Jun, 2030	1114.32	335.86	232217.54
Jul, 2030	1112.71	337.47	231880.07
Aug, 2030	1111.09	339.09	231540.98
Sep, 2030	1109.47	340.71	231200.26
Oct, 2030	1107.83	342.35	230857.92
Nov, 2030	1106.19	343.99	230513.93
Dec, 2030	1104.55	345.63	230168.30
Jan, 2031	1102.89	347.29	229821.01
Feb, 2031	1101.23	348.95	229472.06
Mar, 2031	1099.55	350.63	229121.43
Apr, 2031	1097.87	352.31	228769.12
May, 2031	1096.19	353.99	228415.13
Jun, 2031	1094.49	355.69	228059.44
Jul, 2031	1092.78	357.40	227702.04
Aug, 2031	1091.07	359.11	227342.93
Sep, 2031	1089.35	360.83	226982.11
Oct, 2031	1087.62	362.56	226619.55
Nov, 2031	1085.89	364.29	226255.25
Dec, 2031	1084.14	366.04	225889.21
Jan, 2032	1082.39	367.79	225521.42
Feb, 2032	1080.62	369.56	225151.86
Mar, 2032	1078.85	371.33	224780.53
Apr, 2032	1077.07	373.11	224407.43
May, 2032	1075.29	374.89	224032.53
Jun, 2032	1073.49	376.69	223655.84
Jul, 2032	1071.68	378.50	223277.35
Aug, 2032	1069.87	380.31	222897.04
Sep, 2032	1068.05	382.13	222514.91
Oct, 2032	1066.22	383.96	222130.94
Nov, 2032	1064.38	385.80	221745.14
Dec, 2032	1062.53	387.65	221357.49
Jan, 2033	1060.67	389.51	220967.98
Feb, 2033	1058.80	391.38	220576.61
Mar, 2033	1056.93	393.25	220183.36
Apr, 2033	1055.05	395.13	219788.22
May, 2033	1053.15	397.03	219391.19
Jun, 2033	1051.25	398.93	218992.26
Jul, 2033	1049.34	400.84	218591.42
Aug, 2033	1047.42	402.76	218188.66
Sep, 2033	1045.49	404.69	217783.96
Oct, 2033	1043.55	406.63	217377.33
Nov, 2033	1041.60	408.58	216968.75
Dec, 2033	1039.64	410.54	216558.21
Jan, 2034	1037.67	412.51	216145.71
Feb, 2034	1035.70	414.48	215731.23
Mar, 2034	1033.71	416.47	215314.76
Apr, 2034	1031.72	418.46	214896.30
May, 2034	1029.71	420.47	214475.83
Jun, 2034	1027.70	422.48	214053.34
Jul, 2034	1025.67	424.51	213628.84
Aug, 2034	1023.64	426.54	213202.29
Sep, 2034	1021.59	428.59	212773.71
Oct, 2034	1019.54	430.64	212343.07
Nov, 2034	1017.48	432.70	211910.37
Dec, 2034	1015.40	434.78	211475.59
Jan, 2035	1013.32	436.86	211038.73
Feb, 2035	1011.23	438.95	210599.78
Mar, 2035	1009.12	441.06	210158.72
Apr, 2035	1007.01	443.17	209715.55
May, 2035	1004.89	445.29	209270.26
Jun, 2035	1002.75	447.43	208822.83
Jul, 2035	1000.61	449.57	208373.26
Aug, 2035	998.46	451.72	207921.54
Sep, 2035	996.29	453.89	207467.65
Oct, 2035	994.12	456.06	207011.58
Nov, 2035	991.93	458.25	206553.34
Dec, 2035	989.73	460.45	206092.89
Jan, 2036	987.53	462.65	205630.24
Feb, 2036	985.31	464.87	205165.37
Mar, 2036	983.08	467.10	204698.27
Apr, 2036	980.85	469.33	204228.94
May, 2036	978.60	471.58	203757.36
Jun, 2036	976.34	473.84	203283.51
Jul, 2036	974.07	476.11	202807.40
Aug, 2036	971.79	478.39	202329.01
Sep, 2036	969.49	480.69	201848.32
Oct, 2036	967.19	482.99	201365.33
Nov, 2036	964.88	485.30	200880.02
Dec, 2036	962.55	487.63	200392.40
Jan, 2037	960.21	489.97	199902.43
Feb, 2037	957.87	492.31	199410.11
Mar, 2037	955.51	494.67	198915.44
Apr, 2037	953.14	497.04	198418.40
May, 2037	950.75	499.43	197918.97
Jun, 2037	948.36	501.82	197417.15
Jul, 2037	945.96	504.22	196912.93
Aug, 2037	943.54	506.64	196406.29
Sep, 2037	941.11	509.07	195897.23
Oct, 2037	938.67	511.51	195385.72
Nov, 2037	936.22	513.96	194871.76
Dec, 2037	933.76	516.42	194355.34
Jan, 2038	931.29	518.89	193836.45
Feb, 2038	928.80	521.38	193315.07
Mar, 2038	926.30	523.88	192791.19
Apr, 2038	923.79	526.39	192264.80
May, 2038	921.27	528.91	191735.89
Jun, 2038	918.73	531.45	191204.45
Jul, 2038	916.19	533.99	190670.45
Aug, 2038	913.63	536.55	190133.90
Sep, 2038	911.06	539.12	189594.78
Oct, 2038	908.47	541.71	189053.08
Nov, 2038	905.88	544.30	188508.78
Dec, 2038	903.27	546.91	187961.87
Jan, 2039	900.65	549.53	187412.34
Feb, 2039	898.02	552.16	186860.17
Mar, 2039	895.37	554.81	186305.37
Apr, 2039	892.71	557.47	185747.90
May, 2039	890.04	560.14	185187.76
Jun, 2039	887.36	562.82	184624.94
Jul, 2039	884.66	565.52	184059.42
Aug, 2039	881.95	568.23	183491.19
Sep, 2039	879.23	570.95	182920.24
Oct, 2039	876.49	573.69	182346.55
Nov, 2039	873.74	576.44	181770.12
Dec, 2039	870.98	579.20	181190.92
Jan, 2040	868.21	581.97	180608.95
Feb, 2040	865.42	584.76	180024.18
Mar, 2040	862.62	587.56	179436.62
Apr, 2040	859.80	590.38	178846.24
May, 2040	856.97	593.21	178253.03
Jun, 2040	854.13	596.05	177656.98
Jul, 2040	851.27	598.91	177058.07
Aug, 2040	848.40	601.78	176456.30
Sep, 2040	845.52	604.66	175851.64
Oct, 2040	842.62	607.56	175244.08
Nov, 2040	839.71	610.47	174633.61
Dec, 2040	836.79	613.39	174020.22
Jan, 2041	833.85	616.33	173403.88
Feb, 2041	830.89	619.29	172784.60
Mar, 2041	827.93	622.25	172162.34
Apr, 2041	824.94	625.24	171537.11
May, 2041	821.95	628.23	170908.88
Jun, 2041	818.94	631.24	170277.63
Jul, 2041	815.91	634.27	169643.37
Aug, 2041	812.87	637.31	169006.06
Sep, 2041	809.82	640.36	168365.70
Oct, 2041	806.75	643.43	167722.28
Nov, 2041	803.67	646.51	167075.77
Dec, 2041	800.57	649.61	166426.16
Jan, 2042	797.46	652.72	165773.44
Feb, 2042	794.33	655.85	165117.59
Mar, 2042	791.19	658.99	164458.59
Apr, 2042	788.03	662.15	163796.45
May, 2042	784.86	665.32	163131.12
Jun, 2042	781.67	668.51	162462.61
Jul, 2042	778.47	671.71	161790.90
Aug, 2042	775.25	674.93	161115.97
Sep, 2042	772.01	678.17	160437.80
Oct, 2042	768.76	681.42	159756.39
Nov, 2042	765.50	684.68	159071.71
Dec, 2042	762.22	687.96	158383.74
Jan, 2043	758.92	691.26	157692.49
Feb, 2043	755.61	694.57	156997.92
Mar, 2043	752.28	697.90	156300.02
Apr, 2043	748.94	701.24	155598.78
May, 2043	745.58	704.60	154894.17
Jun, 2043	742.20	707.98	154186.19
Jul, 2043	738.81	711.37	153474.82
Aug, 2043	735.40	714.78	152760.04
Sep, 2043	731.98	718.20	152041.84
Oct, 2043	728.53	721.65	151320.19
Nov, 2043	725.08	725.10	150595.09
Dec, 2043	721.60	728.58	149866.51
Jan, 2044	718.11	732.07	149134.44
Feb, 2044	714.60	735.58	148398.86
Mar, 2044	711.08	739.10	147659.76
Apr, 2044	707.54	742.64	146917.12
May, 2044	703.98	746.20	146170.91
Jun, 2044	700.40	749.78	145421.14
Jul, 2044	696.81	753.37	144667.77
Aug, 2044	693.20	756.98	143910.79
Sep, 2044	689.57	760.61	143150.18
Oct, 2044	685.93	764.25	142385.93
Nov, 2044	682.27	767.91	141618.01
Dec, 2044	678.59	771.59	140846.42
Jan, 2045	674.89	775.29	140071.13
Feb, 2045	671.17	779.01	139292.12
Mar, 2045	667.44	782.74	138509.38
Apr, 2045	663.69	786.49	137722.89
May, 2045	659.92	790.26	136932.64
Jun, 2045	656.14	794.04	136138.59
Jul, 2045	652.33	797.85	135340.74
Aug, 2045	648.51	801.67	134539.07
Sep, 2045	644.67	805.51	133733.56
Oct, 2045	640.81	809.37	132924.18
Nov, 2045	636.93	813.25	132110.93
Dec, 2045	633.03	817.15	131293.78
Jan, 2046	629.12	821.06	130472.72
Feb, 2046	625.18	825.00	129647.72
Mar, 2046	621.23	828.95	128818.77
Apr, 2046	617.26	832.92	127985.85
May, 2046	613.27	836.91	127148.93
Jun, 2046	609.26	840.92	126308.01
Jul, 2046	605.23	844.95	125463.05
Aug, 2046	601.18	849.00	124614.05
Sep, 2046	597.11	853.07	123760.98
Oct, 2046	593.02	857.16	122903.82
Nov, 2046	588.91	861.27	122042.56
Dec, 2046	584.79	865.39	121177.16
Jan, 2047	580.64	869.54	120307.62
Feb, 2047	576.47	873.71	119433.92
Mar, 2047	572.29	877.89	118556.02
Apr, 2047	568.08	882.10	117673.93
May, 2047	563.85	886.33	116787.60
Jun, 2047	559.61	890.57	115897.03
Jul, 2047	555.34	894.84	115002.19
Aug, 2047	551.05	899.13	114103.06
Sep, 2047	546.74	903.44	113199.62
Oct, 2047	542.41	907.77	112291.86
Nov, 2047	538.07	912.11	111379.74
Dec, 2047	533.69	916.49	110463.26
Jan, 2048	529.30	920.88	109542.38
Feb, 2048	524.89	925.29	108617.09
Mar, 2048	520.46	929.72	107687.37
Apr, 2048	516.00	934.18	106753.19
May, 2048	511.53	938.65	105814.54
Jun, 2048	507.03	943.15	104871.38
Jul, 2048	502.51	947.67	103923.71
Aug, 2048	497.97	952.21	102971.50
Sep, 2048	493.41	956.77	102014.73
Oct, 2048	488.82	961.36	101053.37
Nov, 2048	484.21	965.97	100087.40
Dec, 2048	479.59	970.59	99116.81
Jan, 2049	474.93	975.25	98141.56
Feb, 2049	470.26	979.92	97161.64
Mar, 2049	465.57	984.61	96177.03
Apr, 2049	460.85	989.33	95187.70
May, 2049	456.11	994.07	94193.62
Jun, 2049	451.34	998.84	93194.79
Jul, 2049	446.56	1003.62	92191.17
Aug, 2049	441.75	1008.43	91182.74
Sep, 2049	436.92	1013.26	90169.47
Oct, 2049	432.06	1018.12	89151.36
Nov, 2049	427.18	1023.00	88128.36
Dec, 2049	422.28	1027.90	87100.46
Jan, 2050	417.36	1032.82	86067.64
Feb, 2050	412.41	1037.77	85029.86
Mar, 2050	407.43	1042.75	83987.12
Apr, 2050	402.44	1047.74	82939.38
May, 2050	397.42	1052.76	81886.62
Jun, 2050	392.37	1057.81	80828.81
Jul, 2050	387.30	1062.88	79765.93
Aug, 2050	382.21	1067.97	78697.97
Sep, 2050	377.09	1073.09	77624.88
Oct, 2050	371.95	1078.23	76546.65
Nov, 2050	366.79	1083.39	75463.26
Dec, 2050	361.59	1088.59	74374.67
Jan, 2051	356.38	1093.80	73280.87
Feb, 2051	351.14	1099.04	72181.83
Mar, 2051	345.87	1104.31	71077.52
Apr, 2051	340.58	1109.60	69967.92
May, 2051	335.26	1114.92	68853.00
Jun, 2051	329.92	1120.26	67732.74
Jul, 2051	324.55	1125.63	66607.12
Aug, 2051	319.16	1131.02	65476.10
Sep, 2051	313.74	1136.44	64339.66
Oct, 2051	308.29	1141.89	63197.77
Nov, 2051	302.82	1147.36	62050.41
Dec, 2051	297.32	1152.86	60897.56
Jan, 2052	291.80	1158.38	59739.18
Feb, 2052	286.25	1163.93	58575.25
Mar, 2052	280.67	1169.51	57405.74
Apr, 2052	275.07	1175.11	56230.63
May, 2052	269.44	1180.74	55049.89
Jun, 2052	263.78	1186.40	53863.49
Jul, 2052	258.10	1192.08	52671.41
Aug, 2052	252.38	1197.80	51473.61
Sep, 2052	246.64	1203.54	50270.07
Oct, 2052	240.88	1209.30	49060.77
Nov, 2052	235.08	1215.10	47845.67
Dec, 2052	229.26	1220.92	46624.75
Jan, 2053	223.41	1226.77	45397.98
Feb, 2053	217.53	1232.65	44165.34
Mar, 2053	211.63	1238.55	42926.78
Apr, 2053	205.69	1244.49	41682.29
May, 2053	199.73	1250.45	40431.84
Jun, 2053	193.74	1256.44	39175.40
Jul, 2053	187.72	1262.46	37912.93
Aug, 2053	181.67	1268.51	36644.42
Sep, 2053	175.59	1274.59	35369.83
Oct, 2053	169.48	1280.70	34089.13
Nov, 2053	163.34	1286.84	32802.29
Dec, 2053	157.18	1293.00	31509.29
Jan, 2054	150.98	1299.20	30210.09
Feb, 2054	144.76	1305.42	28904.67
Mar, 2054	138.50	1311.68	27592.99
Apr, 2054	132.22	1317.96	26275.02
May, 2054	125.90	1324.28	24950.75
Jun, 2054	119.56	1330.62	23620.12
Jul, 2054	113.18	1337.00	22283.12
Aug, 2054	106.77	1343.41	20939.71
Sep, 2054	100.34	1349.84	19589.87
Oct, 2054	93.87	1356.31	18233.56
Nov, 2054	87.37	1362.81	16870.75
Dec, 2054	80.84	1369.34	15501.41
Jan, 2055	74.28	1375.90	14125.50
Feb, 2055	67.68	1382.50	12743.01
Mar, 2055	61.06	1389.12	11353.89
Apr, 2055	54.40	1395.78	9958.11
May, 2055	47.72	1402.46	8555.65
Jun, 2055	41.00	1409.18	7146.46
Jul, 2055	34.24	1415.94	5730.53
Aug, 2055	27.46	1422.72	4307.81
Sep, 2055	20.64	1429.54	2878.27
Oct, 2055	13.79	1436.39	1441.88
Nov, 2055	6.91	1443.27	0