Mortgage Parameters

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

Mortgage Summary

Property Total:	$320,388
Down Payment	$96,116
Mortgage Amount:	$224,272
Mortgage Payment:	$1,308.79 / month
Estimated Tax:	+ $177.99 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,486.78 / month
Total Interest Paid:	$246,891.60 over 30 years
Total Tax Paid:	$64,077.60 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	1074.64	234.15	224037.85
Jan, 2026	1073.51	235.28	223802.57
Feb, 2026	1072.39	236.40	223566.17
Mar, 2026	1071.25	237.54	223328.63
Apr, 2026	1070.12	238.67	223089.96
May, 2026	1068.97	239.82	222850.14
Jun, 2026	1067.82	240.97	222609.18
Jul, 2026	1066.67	242.12	222367.05
Aug, 2026	1065.51	243.28	222123.77
Sep, 2026	1064.34	244.45	221879.33
Oct, 2026	1063.17	245.62	221633.71
Nov, 2026	1061.99	246.80	221386.91
Dec, 2026	1060.81	247.98	221138.94
Jan, 2027	1059.62	249.17	220889.77
Feb, 2027	1058.43	250.36	220639.41
Mar, 2027	1057.23	251.56	220387.85
Apr, 2027	1056.03	252.76	220135.09
May, 2027	1054.81	253.98	219881.11
Jun, 2027	1053.60	255.19	219625.92
Jul, 2027	1052.37	256.42	219369.50
Aug, 2027	1051.15	257.64	219111.86
Sep, 2027	1049.91	258.88	218852.98
Oct, 2027	1048.67	260.12	218592.86
Nov, 2027	1047.42	261.37	218331.49
Dec, 2027	1046.17	262.62	218068.87
Jan, 2028	1044.91	263.88	217805.00
Feb, 2028	1043.65	265.14	217539.86
Mar, 2028	1042.38	266.41	217273.44
Apr, 2028	1041.10	267.69	217005.76
May, 2028	1039.82	268.97	216736.79
Jun, 2028	1038.53	270.26	216466.53
Jul, 2028	1037.24	271.55	216194.97
Aug, 2028	1035.93	272.86	215922.12
Sep, 2028	1034.63	274.16	215647.95
Oct, 2028	1033.31	275.48	215372.48
Nov, 2028	1031.99	276.80	215095.68
Dec, 2028	1030.67	278.12	214817.56
Jan, 2029	1029.33	279.46	214538.10
Feb, 2029	1028.00	280.79	214257.30
Mar, 2029	1026.65	282.14	213975.16
Apr, 2029	1025.30	283.49	213691.67
May, 2029	1023.94	284.85	213406.82
Jun, 2029	1022.57	286.22	213120.61
Jul, 2029	1021.20	287.59	212833.02
Aug, 2029	1019.82	288.97	212544.05
Sep, 2029	1018.44	290.35	212253.70
Oct, 2029	1017.05	291.74	211961.96
Nov, 2029	1015.65	293.14	211668.82
Dec, 2029	1014.25	294.54	211374.28
Jan, 2030	1012.84	295.95	211078.33
Feb, 2030	1011.42	297.37	210780.95
Mar, 2030	1009.99	298.80	210482.15
Apr, 2030	1008.56	300.23	210181.92
May, 2030	1007.12	301.67	209880.26
Jun, 2030	1005.68	303.11	209577.14
Jul, 2030	1004.22	304.57	209272.58
Aug, 2030	1002.76	306.03	208966.55
Sep, 2030	1001.30	307.49	208659.06
Oct, 2030	999.82	308.97	208350.09
Nov, 2030	998.34	310.45	208039.65
Dec, 2030	996.86	311.93	207727.71
Jan, 2031	995.36	313.43	207414.29
Feb, 2031	993.86	314.93	207099.36
Mar, 2031	992.35	316.44	206782.92
Apr, 2031	990.83	317.96	206464.96
May, 2031	989.31	319.48	206145.48
Jun, 2031	987.78	321.01	205824.47
Jul, 2031	986.24	322.55	205501.93
Aug, 2031	984.70	324.09	205177.83
Sep, 2031	983.14	325.65	204852.19
Oct, 2031	981.58	327.21	204524.98
Nov, 2031	980.02	328.77	204196.21
Dec, 2031	978.44	330.35	203865.86
Jan, 2032	976.86	331.93	203533.92
Feb, 2032	975.27	333.52	203200.40
Mar, 2032	973.67	335.12	202865.28
Apr, 2032	972.06	336.73	202528.55
May, 2032	970.45	338.34	202190.21
Jun, 2032	968.83	339.96	201850.25
Jul, 2032	967.20	341.59	201508.66
Aug, 2032	965.56	343.23	201165.43
Sep, 2032	963.92	344.87	200820.56
Oct, 2032	962.27	346.52	200474.03
Nov, 2032	960.60	348.19	200125.85
Dec, 2032	958.94	349.85	199775.99
Jan, 2033	957.26	351.53	199424.46
Feb, 2033	955.58	353.21	199071.25
Mar, 2033	953.88	354.91	198716.34
Apr, 2033	952.18	356.61	198359.73
May, 2033	950.47	358.32	198001.42
Jun, 2033	948.76	360.03	197641.39
Jul, 2033	947.03	361.76	197279.63
Aug, 2033	945.30	363.49	196916.14
Sep, 2033	943.56	365.23	196550.90
Oct, 2033	941.81	366.98	196183.92
Nov, 2033	940.05	368.74	195815.18
Dec, 2033	938.28	370.51	195444.67
Jan, 2034	936.51	372.28	195072.38
Feb, 2034	934.72	374.07	194698.31
Mar, 2034	932.93	375.86	194322.45
Apr, 2034	931.13	377.66	193944.79
May, 2034	929.32	379.47	193565.32
Jun, 2034	927.50	381.29	193184.03
Jul, 2034	925.67	383.12	192800.92
Aug, 2034	923.84	384.95	192415.96
Sep, 2034	921.99	386.80	192029.17
Oct, 2034	920.14	388.65	191640.52
Nov, 2034	918.28	390.51	191250.00
Dec, 2034	916.41	392.38	190857.62
Jan, 2035	914.53	394.26	190463.36
Feb, 2035	912.64	396.15	190067.20
Mar, 2035	910.74	398.05	189669.15
Apr, 2035	908.83	399.96	189269.19
May, 2035	906.91	401.88	188867.32
Jun, 2035	904.99	403.80	188463.52
Jul, 2035	903.05	405.74	188057.78
Aug, 2035	901.11	407.68	187650.10
Sep, 2035	899.16	409.63	187240.47
Oct, 2035	897.19	411.60	186828.87
Nov, 2035	895.22	413.57	186415.30
Dec, 2035	893.24	415.55	185999.75
Jan, 2036	891.25	417.54	185582.21
Feb, 2036	889.25	419.54	185162.67
Mar, 2036	887.24	421.55	184741.12
Apr, 2036	885.22	423.57	184317.55
May, 2036	883.19	425.60	183891.94
Jun, 2036	881.15	427.64	183464.30
Jul, 2036	879.10	429.69	183034.61
Aug, 2036	877.04	431.75	182602.86
Sep, 2036	874.97	433.82	182169.05
Oct, 2036	872.89	435.90	181733.15
Nov, 2036	870.80	437.99	181295.16
Dec, 2036	868.71	440.08	180855.08
Jan, 2037	866.60	442.19	180412.89
Feb, 2037	864.48	444.31	179968.58
Mar, 2037	862.35	446.44	179522.14
Apr, 2037	860.21	448.58	179073.56
May, 2037	858.06	450.73	178622.83
Jun, 2037	855.90	452.89	178169.94
Jul, 2037	853.73	455.06	177714.88
Aug, 2037	851.55	457.24	177257.64
Sep, 2037	849.36	459.43	176798.21
Oct, 2037	847.16	461.63	176336.58
Nov, 2037	844.95	463.84	175872.73
Dec, 2037	842.72	466.07	175406.67
Jan, 2038	840.49	468.30	174938.37
Feb, 2038	838.25	470.54	174467.82
Mar, 2038	835.99	472.80	173995.02
Apr, 2038	833.73	475.06	173519.96
May, 2038	831.45	477.34	173042.62
Jun, 2038	829.16	479.63	172562.99
Jul, 2038	826.86	481.93	172081.07
Aug, 2038	824.56	484.23	171596.83
Sep, 2038	822.23	486.56	171110.28
Oct, 2038	819.90	488.89	170621.39
Nov, 2038	817.56	491.23	170130.16
Dec, 2038	815.21	493.58	169636.58
Jan, 2039	812.84	495.95	169140.63
Feb, 2039	810.47	498.32	168642.31
Mar, 2039	808.08	500.71	168141.59
Apr, 2039	805.68	503.11	167638.48
May, 2039	803.27	505.52	167132.96
Jun, 2039	800.85	507.94	166625.01
Jul, 2039	798.41	510.38	166114.64
Aug, 2039	795.97	512.82	165601.81
Sep, 2039	793.51	515.28	165086.53
Oct, 2039	791.04	517.75	164568.78
Nov, 2039	788.56	520.23	164048.55
Dec, 2039	786.07	522.72	163525.83
Jan, 2040	783.56	525.23	163000.60
Feb, 2040	781.04	527.75	162472.85
Mar, 2040	778.52	530.27	161942.58
Apr, 2040	775.97	532.82	161409.76
May, 2040	773.42	535.37	160874.39
Jun, 2040	770.86	537.93	160336.46
Jul, 2040	768.28	540.51	159795.95
Aug, 2040	765.69	543.10	159252.85
Sep, 2040	763.09	545.70	158707.14
Oct, 2040	760.47	548.32	158158.83
Nov, 2040	757.84	550.95	157607.88
Dec, 2040	755.20	553.59	157054.29
Jan, 2041	752.55	556.24	156498.06
Feb, 2041	749.89	558.90	155939.15
Mar, 2041	747.21	561.58	155377.57
Apr, 2041	744.52	564.27	154813.30
May, 2041	741.81	566.98	154246.32
Jun, 2041	739.10	569.69	153676.63
Jul, 2041	736.37	572.42	153104.21
Aug, 2041	733.62	575.17	152529.04
Sep, 2041	730.87	577.92	151951.12
Oct, 2041	728.10	580.69	151370.43
Nov, 2041	725.32	583.47	150786.96
Dec, 2041	722.52	586.27	150200.69
Jan, 2042	719.71	589.08	149611.61
Feb, 2042	716.89	591.90	149019.71
Mar, 2042	714.05	594.74	148424.97
Apr, 2042	711.20	597.59	147827.38
May, 2042	708.34	600.45	147226.93
Jun, 2042	705.46	603.33	146623.60
Jul, 2042	702.57	606.22	146017.39
Aug, 2042	699.67	609.12	145408.26
Sep, 2042	696.75	612.04	144796.22
Oct, 2042	693.82	614.97	144181.25
Nov, 2042	690.87	617.92	143563.32
Dec, 2042	687.91	620.88	142942.44
Jan, 2043	684.93	623.86	142318.58
Feb, 2043	681.94	626.85	141691.74
Mar, 2043	678.94	629.85	141061.89
Apr, 2043	675.92	632.87	140429.02
May, 2043	672.89	635.90	139793.12
Jun, 2043	669.84	638.95	139154.17
Jul, 2043	666.78	642.01	138512.16
Aug, 2043	663.70	645.09	137867.07
Sep, 2043	660.61	648.18	137218.90
Oct, 2043	657.51	651.28	136567.61
Nov, 2043	654.39	654.40	135913.21
Dec, 2043	651.25	657.54	135255.67
Jan, 2044	648.10	660.69	134594.98
Feb, 2044	644.93	663.86	133931.13
Mar, 2044	641.75	667.04	133264.09
Apr, 2044	638.56	670.23	132593.86
May, 2044	635.35	673.44	131920.41
Jun, 2044	632.12	676.67	131243.74
Jul, 2044	628.88	679.91	130563.83
Aug, 2044	625.62	683.17	129880.66
Sep, 2044	622.34	686.45	129194.21
Oct, 2044	619.06	689.73	128504.48
Nov, 2044	615.75	693.04	127811.44
Dec, 2044	612.43	696.36	127115.08
Jan, 2045	609.09	699.70	126415.38
Feb, 2045	605.74	703.05	125712.33
Mar, 2045	602.37	706.42	125005.91
Apr, 2045	598.99	709.80	124296.11
May, 2045	595.59	713.20	123582.90
Jun, 2045	592.17	716.62	122866.28
Jul, 2045	588.73	720.06	122146.23
Aug, 2045	585.28	723.51	121422.72
Sep, 2045	581.82	726.97	120695.75
Oct, 2045	578.33	730.46	119965.29
Nov, 2045	574.83	733.96	119231.33
Dec, 2045	571.32	737.47	118493.86
Jan, 2046	567.78	741.01	117752.85
Feb, 2046	564.23	744.56	117008.30
Mar, 2046	560.66	748.13	116260.17
Apr, 2046	557.08	751.71	115508.46
May, 2046	553.48	755.31	114753.15
Jun, 2046	549.86	758.93	113994.22
Jul, 2046	546.22	762.57	113231.65
Aug, 2046	542.57	766.22	112465.43
Sep, 2046	538.90	769.89	111695.54
Oct, 2046	535.21	773.58	110921.95
Nov, 2046	531.50	777.29	110144.66
Dec, 2046	527.78	781.01	109363.65
Jan, 2047	524.03	784.76	108578.90
Feb, 2047	520.27	788.52	107790.38
Mar, 2047	516.50	792.29	106998.08
Apr, 2047	512.70	796.09	106201.99
May, 2047	508.88	799.91	105402.09
Jun, 2047	505.05	803.74	104598.35
Jul, 2047	501.20	807.59	103790.76
Aug, 2047	497.33	811.46	102979.30
Sep, 2047	493.44	815.35	102163.95
Oct, 2047	489.54	819.25	101344.70
Nov, 2047	485.61	823.18	100521.52
Dec, 2047	481.67	827.12	99694.40
Jan, 2048	477.70	831.09	98863.31
Feb, 2048	473.72	835.07	98028.24
Mar, 2048	469.72	839.07	97189.17
Apr, 2048	465.70	843.09	96346.07
May, 2048	461.66	847.13	95498.94
Jun, 2048	457.60	851.19	94647.75
Jul, 2048	453.52	855.27	93792.48
Aug, 2048	449.42	859.37	92933.11
Sep, 2048	445.30	863.49	92069.63
Oct, 2048	441.17	867.62	91202.01
Nov, 2048	437.01	871.78	90330.23
Dec, 2048	432.83	875.96	89454.27
Jan, 2049	428.64	880.15	88574.11
Feb, 2049	424.42	884.37	87689.74
Mar, 2049	420.18	888.61	86801.13
Apr, 2049	415.92	892.87	85908.26
May, 2049	411.64	897.15	85011.12
Jun, 2049	407.34	901.45	84109.67
Jul, 2049	403.03	905.76	83203.91
Aug, 2049	398.69	910.10	82293.80
Sep, 2049	394.32	914.47	81379.34
Oct, 2049	389.94	918.85	80460.49
Nov, 2049	385.54	923.25	79537.24
Dec, 2049	381.12	927.67	78609.57
Jan, 2050	376.67	932.12	77677.45
Feb, 2050	372.20	936.59	76740.86
Mar, 2050	367.72	941.07	75799.79
Apr, 2050	363.21	945.58	74854.20
May, 2050	358.68	950.11	73904.09
Jun, 2050	354.12	954.67	72949.42
Jul, 2050	349.55	959.24	71990.18
Aug, 2050	344.95	963.84	71026.35
Sep, 2050	340.33	968.46	70057.89
Oct, 2050	335.69	973.10	69084.80
Nov, 2050	331.03	977.76	68107.04
Dec, 2050	326.35	982.44	67124.59
Jan, 2051	321.64	987.15	66137.44
Feb, 2051	316.91	991.88	65145.56
Mar, 2051	312.16	996.63	64148.93
Apr, 2051	307.38	1001.41	63147.52
May, 2051	302.58	1006.21	62141.31
Jun, 2051	297.76	1011.03	61130.28
Jul, 2051	292.92	1015.87	60114.40
Aug, 2051	288.05	1020.74	59093.66
Sep, 2051	283.16	1025.63	58068.03
Oct, 2051	278.24	1030.55	57037.48
Nov, 2051	273.30	1035.49	56002.00
Dec, 2051	268.34	1040.45	54961.55
Jan, 2052	263.36	1045.43	53916.12
Feb, 2052	258.35	1050.44	52865.68
Mar, 2052	253.31	1055.48	51810.20
Apr, 2052	248.26	1060.53	50749.67
May, 2052	243.18	1065.61	49684.05
Jun, 2052	238.07	1070.72	48613.33
Jul, 2052	232.94	1075.85	47537.48
Aug, 2052	227.78	1081.01	46456.47
Sep, 2052	222.60	1086.19	45370.29
Oct, 2052	217.40	1091.39	44278.90
Nov, 2052	212.17	1096.62	43182.28
Dec, 2052	206.92	1101.87	42080.40
Jan, 2053	201.64	1107.15	40973.25
Feb, 2053	196.33	1112.46	39860.79
Mar, 2053	191.00	1117.79	38743.00
Apr, 2053	185.64	1123.15	37619.85
May, 2053	180.26	1128.53	36491.32
Jun, 2053	174.85	1133.94	35357.39
Jul, 2053	169.42	1139.37	34218.02
Aug, 2053	163.96	1144.83	33073.19
Sep, 2053	158.48	1150.31	31922.88
Oct, 2053	152.96	1155.83	30767.05
Nov, 2053	147.43	1161.36	29605.68
Dec, 2053	141.86	1166.93	28438.76
Jan, 2054	136.27	1172.52	27266.23
Feb, 2054	130.65	1178.14	26088.09
Mar, 2054	125.01	1183.78	24904.31
Apr, 2054	119.33	1189.46	23714.85
May, 2054	113.63	1195.16	22519.70
Jun, 2054	107.91	1200.88	21318.81
Jul, 2054	102.15	1206.64	20112.18
Aug, 2054	96.37	1212.42	18899.76
Sep, 2054	90.56	1218.23	17681.53
Oct, 2054	84.72	1224.07	16457.46
Nov, 2054	78.86	1229.93	15227.53
Dec, 2054	72.97	1235.82	13991.71
Jan, 2055	67.04	1241.75	12749.96
Feb, 2055	61.09	1247.70	11502.26
Mar, 2055	55.12	1253.67	10248.59
Apr, 2055	49.11	1259.68	8988.91
May, 2055	43.07	1265.72	7723.19
Jun, 2055	37.01	1271.78	6451.41
Jul, 2055	30.91	1277.88	5173.53
Aug, 2055	24.79	1284.00	3889.53
Sep, 2055	18.64	1290.15	2599.38
Oct, 2055	12.46	1296.33	1303.04
Nov, 2055	6.24	1302.55	0.49