Mortgage Parameters

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

Mortgage Summary

Property Total:	$1,285,000
Down Payment	$385,500
Mortgage Amount:	$899,500
Mortgage Payment:	$5,249.24 / month
Estimated Tax:	+ $713.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $5,963.13 / month
Total Interest Paid:	$990,226.80 over 30 years
Total Tax Paid:	$257,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	4310.10	939.14	898560.86
Jan, 2026	4305.60	943.64	897617.23
Feb, 2026	4301.08	948.16	896669.07
Mar, 2026	4296.54	952.70	895716.37
Apr, 2026	4291.97	957.27	894759.10
May, 2026	4287.39	961.85	893797.25
Jun, 2026	4282.78	966.46	892830.79
Jul, 2026	4278.15	971.09	891859.70
Aug, 2026	4273.49	975.75	890883.95
Sep, 2026	4268.82	980.42	889903.53
Oct, 2026	4264.12	985.12	888918.41
Nov, 2026	4259.40	989.84	887928.57
Dec, 2026	4254.66	994.58	886933.99
Jan, 2027	4249.89	999.35	885934.64
Feb, 2027	4245.10	1004.14	884930.51
Mar, 2027	4240.29	1008.95	883921.56
Apr, 2027	4235.46	1013.78	882907.78
May, 2027	4230.60	1018.64	881889.14
Jun, 2027	4225.72	1023.52	880865.61
Jul, 2027	4220.81	1028.43	879837.19
Aug, 2027	4215.89	1033.35	878803.84
Sep, 2027	4210.94	1038.30	877765.53
Oct, 2027	4205.96	1043.28	876722.25
Nov, 2027	4200.96	1048.28	875673.97
Dec, 2027	4195.94	1053.30	874620.67
Jan, 2028	4190.89	1058.35	873562.32
Feb, 2028	4185.82	1063.42	872498.90
Mar, 2028	4180.72	1068.52	871430.38
Apr, 2028	4175.60	1073.64	870356.75
May, 2028	4170.46	1078.78	869277.97
Jun, 2028	4165.29	1083.95	868194.02
Jul, 2028	4160.10	1089.14	867104.87
Aug, 2028	4154.88	1094.36	866010.51
Sep, 2028	4149.63	1099.61	864910.90
Oct, 2028	4144.36	1104.88	863806.03
Nov, 2028	4139.07	1110.17	862695.86
Dec, 2028	4133.75	1115.49	861580.37
Jan, 2029	4128.41	1120.83	860459.54
Feb, 2029	4123.04	1126.20	859333.33
Mar, 2029	4117.64	1131.60	858201.73
Apr, 2029	4112.22	1137.02	857064.71
May, 2029	4106.77	1142.47	855922.24
Jun, 2029	4101.29	1147.95	854774.29
Jul, 2029	4095.79	1153.45	853620.84
Aug, 2029	4090.27	1158.97	852461.87
Sep, 2029	4084.71	1164.53	851297.34
Oct, 2029	4079.13	1170.11	850127.24
Nov, 2029	4073.53	1175.71	848951.52
Dec, 2029	4067.89	1181.35	847770.17
Jan, 2030	4062.23	1187.01	846583.17
Feb, 2030	4056.54	1192.70	845390.47
Mar, 2030	4050.83	1198.41	844192.06
Apr, 2030	4045.09	1204.15	842987.91
May, 2030	4039.32	1209.92	841777.98
Jun, 2030	4033.52	1215.72	840562.26
Jul, 2030	4027.69	1221.55	839340.72
Aug, 2030	4021.84	1227.40	838113.32
Sep, 2030	4015.96	1233.28	836880.04
Oct, 2030	4010.05	1239.19	835640.85
Nov, 2030	4004.11	1245.13	834395.72
Dec, 2030	3998.15	1251.09	833144.63
Jan, 2031	3992.15	1257.09	831887.54
Feb, 2031	3986.13	1263.11	830624.43
Mar, 2031	3980.08	1269.16	829355.26
Apr, 2031	3973.99	1275.25	828080.02
May, 2031	3967.88	1281.36	826798.66
Jun, 2031	3961.74	1287.50	825511.16
Jul, 2031	3955.57	1293.67	824217.50
Aug, 2031	3949.38	1299.86	822917.63
Sep, 2031	3943.15	1306.09	821611.54
Oct, 2031	3936.89	1312.35	820299.19
Nov, 2031	3930.60	1318.64	818980.55
Dec, 2031	3924.28	1324.96	817655.59
Jan, 2032	3917.93	1331.31	816324.28
Feb, 2032	3911.55	1337.69	814986.60
Mar, 2032	3905.14	1344.10	813642.50
Apr, 2032	3898.70	1350.54	812291.96
May, 2032	3892.23	1357.01	810934.96
Jun, 2032	3885.73	1363.51	809571.45
Jul, 2032	3879.20	1370.04	808201.40
Aug, 2032	3872.63	1376.61	806824.80
Sep, 2032	3866.04	1383.20	805441.59
Oct, 2032	3859.41	1389.83	804051.76
Nov, 2032	3852.75	1396.49	802655.27
Dec, 2032	3846.06	1403.18	801252.08
Jan, 2033	3839.33	1409.91	799842.18
Feb, 2033	3832.58	1416.66	798425.51
Mar, 2033	3825.79	1423.45	797002.06
Apr, 2033	3818.97	1430.27	795571.79
May, 2033	3812.11	1437.13	794134.67
Jun, 2033	3805.23	1444.01	792690.65
Jul, 2033	3798.31	1450.93	791239.72
Aug, 2033	3791.36	1457.88	789781.84
Sep, 2033	3784.37	1464.87	788316.97
Oct, 2033	3777.35	1471.89	786845.08
Nov, 2033	3770.30	1478.94	785366.14
Dec, 2033	3763.21	1486.03	783880.12
Jan, 2034	3756.09	1493.15	782386.97
Feb, 2034	3748.94	1500.30	780886.67
Mar, 2034	3741.75	1507.49	779379.17
Apr, 2034	3734.53	1514.71	777864.46
May, 2034	3727.27	1521.97	776342.49
Jun, 2034	3719.97	1529.27	774813.22
Jul, 2034	3712.65	1536.59	773276.63
Aug, 2034	3705.28	1543.96	771732.67
Sep, 2034	3697.89	1551.35	770181.32
Oct, 2034	3690.45	1558.79	768622.53
Nov, 2034	3682.98	1566.26	767056.27
Dec, 2034	3675.48	1573.76	765482.51
Jan, 2035	3667.94	1581.30	763901.21
Feb, 2035	3660.36	1588.88	762312.33
Mar, 2035	3652.75	1596.49	760715.83
Apr, 2035	3645.10	1604.14	759111.69
May, 2035	3637.41	1611.83	757499.86
Jun, 2035	3629.69	1619.55	755880.31
Jul, 2035	3621.93	1627.31	754252.99
Aug, 2035	3614.13	1635.11	752617.88
Sep, 2035	3606.29	1642.95	750974.94
Oct, 2035	3598.42	1650.82	749324.12
Nov, 2035	3590.51	1658.73	747665.39
Dec, 2035	3582.56	1666.68	745998.71
Jan, 2036	3574.58	1674.66	744324.05
Feb, 2036	3566.55	1682.69	742641.36
Mar, 2036	3558.49	1690.75	740950.61
Apr, 2036	3550.39	1698.85	739251.76
May, 2036	3542.25	1706.99	737544.77
Jun, 2036	3534.07	1715.17	735829.60
Jul, 2036	3525.85	1723.39	734106.21
Aug, 2036	3517.59	1731.65	732374.56
Sep, 2036	3509.29	1739.95	730634.62
Oct, 2036	3500.96	1748.28	728886.33
Nov, 2036	3492.58	1756.66	727129.67
Dec, 2036	3484.16	1765.08	725364.60
Jan, 2037	3475.71	1773.53	723591.06
Feb, 2037	3467.21	1782.03	721809.03
Mar, 2037	3458.67	1790.57	720018.46
Apr, 2037	3450.09	1799.15	718219.31
May, 2037	3441.47	1807.77	716411.53
Jun, 2037	3432.81	1816.43	714595.10
Jul, 2037	3424.10	1825.14	712769.96
Aug, 2037	3415.36	1833.88	710936.08
Sep, 2037	3406.57	1842.67	709093.40
Oct, 2037	3397.74	1851.50	707241.90
Nov, 2037	3388.87	1860.37	705381.53
Dec, 2037	3379.95	1869.29	703512.24
Jan, 2038	3371.00	1878.24	701634.00
Feb, 2038	3362.00	1887.24	699746.76
Mar, 2038	3352.95	1896.29	697850.47
Apr, 2038	3343.87	1905.37	695945.10
May, 2038	3334.74	1914.50	694030.59
Jun, 2038	3325.56	1923.68	692106.92
Jul, 2038	3316.35	1932.89	690174.02
Aug, 2038	3307.08	1942.16	688231.87
Sep, 2038	3297.78	1951.46	686280.40
Oct, 2038	3288.43	1960.81	684319.59
Nov, 2038	3279.03	1970.21	682349.38
Dec, 2038	3269.59	1979.65	680369.73
Jan, 2039	3260.10	1989.14	678380.60
Feb, 2039	3250.57	1998.67	676381.93
Mar, 2039	3241.00	2008.24	674373.69
Apr, 2039	3231.37	2017.87	672355.82
May, 2039	3221.70	2027.54	670328.29
Jun, 2039	3211.99	2037.25	668291.04
Jul, 2039	3202.23	2047.01	666244.03
Aug, 2039	3192.42	2056.82	664187.20
Sep, 2039	3182.56	2066.68	662120.53
Oct, 2039	3172.66	2076.58	660043.95
Nov, 2039	3162.71	2086.53	657957.42
Dec, 2039	3152.71	2096.53	655860.89
Jan, 2040	3142.67	2106.57	653754.32
Feb, 2040	3132.57	2116.67	651637.65
Mar, 2040	3122.43	2126.81	649510.84
Apr, 2040	3112.24	2137.00	647373.84
May, 2040	3102.00	2147.24	645226.60
Jun, 2040	3091.71	2157.53	643069.07
Jul, 2040	3081.37	2167.87	640901.20
Aug, 2040	3070.98	2178.26	638722.95
Sep, 2040	3060.55	2188.69	636534.26
Oct, 2040	3050.06	2199.18	634335.08
Nov, 2040	3039.52	2209.72	632125.36
Dec, 2040	3028.93	2220.31	629905.05
Jan, 2041	3018.30	2230.94	627674.11
Feb, 2041	3007.61	2241.63	625432.47
Mar, 2041	2996.86	2252.38	623180.10
Apr, 2041	2986.07	2263.17	620916.93
May, 2041	2975.23	2274.01	618642.92
Jun, 2041	2964.33	2284.91	616358.01
Jul, 2041	2953.38	2295.86	614062.15
Aug, 2041	2942.38	2306.86	611755.29
Sep, 2041	2931.33	2317.91	609437.38
Oct, 2041	2920.22	2329.02	607108.36
Nov, 2041	2909.06	2340.18	604768.18
Dec, 2041	2897.85	2351.39	602416.79
Jan, 2042	2886.58	2362.66	600054.13
Feb, 2042	2875.26	2373.98	597680.15
Mar, 2042	2863.88	2385.36	595294.79
Apr, 2042	2852.45	2396.79	592898.00
May, 2042	2840.97	2408.27	590489.73
Jun, 2042	2829.43	2419.81	588069.92
Jul, 2042	2817.84	2431.40	585638.52
Aug, 2042	2806.18	2443.06	583195.46
Sep, 2042	2794.48	2454.76	580740.70
Oct, 2042	2782.72	2466.52	578274.18
Nov, 2042	2770.90	2478.34	575795.83
Dec, 2042	2759.02	2490.22	573305.62
Jan, 2043	2747.09	2502.15	570803.47
Feb, 2043	2735.10	2514.14	568289.33
Mar, 2043	2723.05	2526.19	565763.14
Apr, 2043	2710.95	2538.29	563224.85
May, 2043	2698.79	2550.45	560674.39
Jun, 2043	2686.56	2562.68	558111.72
Jul, 2043	2674.29	2574.95	555536.76
Aug, 2043	2661.95	2587.29	552949.47
Sep, 2043	2649.55	2599.69	550349.78
Oct, 2043	2637.09	2612.15	547737.63
Nov, 2043	2624.58	2624.66	545112.97
Dec, 2043	2612.00	2637.24	542475.73
Jan, 2044	2599.36	2649.88	539825.85
Feb, 2044	2586.67	2662.57	537163.28
Mar, 2044	2573.91	2675.33	534487.94
Apr, 2044	2561.09	2688.15	531799.79
May, 2044	2548.21	2701.03	529098.76
Jun, 2044	2535.26	2713.98	526384.78
Jul, 2044	2522.26	2726.98	523657.80
Aug, 2044	2509.19	2740.05	520917.76
Sep, 2044	2496.06	2753.18	518164.58
Oct, 2044	2482.87	2766.37	515398.21
Nov, 2044	2469.62	2779.62	512618.59
Dec, 2044	2456.30	2792.94	509825.65
Jan, 2045	2442.91	2806.33	507019.32
Feb, 2045	2429.47	2819.77	504199.55
Mar, 2045	2415.96	2833.28	501366.27
Apr, 2045	2402.38	2846.86	498519.41
May, 2045	2388.74	2860.50	495658.91
Jun, 2045	2375.03	2874.21	492784.70
Jul, 2045	2361.26	2887.98	489896.72
Aug, 2045	2347.42	2901.82	486994.90
Sep, 2045	2333.52	2915.72	484079.18
Oct, 2045	2319.55	2929.69	481149.48
Nov, 2045	2305.51	2943.73	478205.75
Dec, 2045	2291.40	2957.84	475247.91
Jan, 2046	2277.23	2972.01	472275.90
Feb, 2046	2262.99	2986.25	469289.65
Mar, 2046	2248.68	3000.56	466289.09
Apr, 2046	2234.30	3014.94	463274.15
May, 2046	2219.86	3029.38	460244.77
Jun, 2046	2205.34	3043.90	457200.87
Jul, 2046	2190.75	3058.49	454142.38
Aug, 2046	2176.10	3073.14	451069.24
Sep, 2046	2161.37	3087.87	447981.37
Oct, 2046	2146.58	3102.66	444878.71
Nov, 2046	2131.71	3117.53	441761.18
Dec, 2046	2116.77	3132.47	438628.71
Jan, 2047	2101.76	3147.48	435481.24
Feb, 2047	2086.68	3162.56	432318.68
Mar, 2047	2071.53	3177.71	429140.96
Apr, 2047	2056.30	3192.94	425948.03
May, 2047	2041.00	3208.24	422739.79
Jun, 2047	2025.63	3223.61	419516.17
Jul, 2047	2010.18	3239.06	416277.12
Aug, 2047	1994.66	3254.58	413022.54
Sep, 2047	1979.07	3270.17	409752.36
Oct, 2047	1963.40	3285.84	406466.52
Nov, 2047	1947.65	3301.59	403164.93
Dec, 2047	1931.83	3317.41	399847.52
Jan, 2048	1915.94	3333.30	396514.22
Feb, 2048	1899.96	3349.28	393164.94
Mar, 2048	1883.92	3365.32	389799.62
Apr, 2048	1867.79	3381.45	386418.17
May, 2048	1851.59	3397.65	383020.52
Jun, 2048	1835.31	3413.93	379606.58
Jul, 2048	1818.95	3430.29	376176.29
Aug, 2048	1802.51	3446.73	372729.56
Sep, 2048	1786.00	3463.24	369266.32
Oct, 2048	1769.40	3479.84	365786.48
Nov, 2048	1752.73	3496.51	362289.97
Dec, 2048	1735.97	3513.27	358776.70
Jan, 2049	1719.14	3530.10	355246.60
Feb, 2049	1702.22	3547.02	351699.58
Mar, 2049	1685.23	3564.01	348135.57
Apr, 2049	1668.15	3581.09	344554.48
May, 2049	1650.99	3598.25	340956.23
Jun, 2049	1633.75	3615.49	337340.74
Jul, 2049	1616.42	3632.82	333707.92
Aug, 2049	1599.02	3650.22	330057.70
Sep, 2049	1581.53	3667.71	326389.98
Oct, 2049	1563.95	3685.29	322704.70
Nov, 2049	1546.29	3702.95	319001.75
Dec, 2049	1528.55	3720.69	315281.06
Jan, 2050	1510.72	3738.52	311542.54
Feb, 2050	1492.81	3756.43	307786.11
Mar, 2050	1474.81	3774.43	304011.68
Apr, 2050	1456.72	3792.52	300219.16
May, 2050	1438.55	3810.69	296408.47
Jun, 2050	1420.29	3828.95	292579.52
Jul, 2050	1401.94	3847.30	288732.23
Aug, 2050	1383.51	3865.73	284866.49
Sep, 2050	1364.99	3884.25	280982.24
Oct, 2050	1346.37	3902.87	277079.37
Nov, 2050	1327.67	3921.57	273157.80
Dec, 2050	1308.88	3940.36	269217.45
Jan, 2051	1290.00	3959.24	265258.21
Feb, 2051	1271.03	3978.21	261279.99
Mar, 2051	1251.97	3997.27	257282.72
Apr, 2051	1232.81	4016.43	253266.29
May, 2051	1213.57	4035.67	249230.62
Jun, 2051	1194.23	4055.01	245175.61
Jul, 2051	1174.80	4074.44	241101.17
Aug, 2051	1155.28	4093.96	237007.21
Sep, 2051	1135.66	4113.58	232893.63
Oct, 2051	1115.95	4133.29	228760.34
Nov, 2051	1096.14	4153.10	224607.24
Dec, 2051	1076.24	4173.00	220434.24
Jan, 2052	1056.25	4192.99	216241.25
Feb, 2052	1036.16	4213.08	212028.17
Mar, 2052	1015.97	4233.27	207794.89
Apr, 2052	995.68	4253.56	203541.34
May, 2052	975.30	4273.94	199267.40
Jun, 2052	954.82	4294.42	194972.98
Jul, 2052	934.25	4314.99	190657.99
Aug, 2052	913.57	4335.67	186322.32
Sep, 2052	892.79	4356.45	181965.87
Oct, 2052	871.92	4377.32	177588.55
Nov, 2052	850.95	4398.29	173190.26
Dec, 2052	829.87	4419.37	168770.89
Jan, 2053	808.69	4440.55	164330.34
Feb, 2053	787.42	4461.82	159868.52
Mar, 2053	766.04	4483.20	155385.31
Apr, 2053	744.55	4504.69	150880.63
May, 2053	722.97	4526.27	146354.36
Jun, 2053	701.28	4547.96	141806.40
Jul, 2053	679.49	4569.75	137236.65
Aug, 2053	657.59	4591.65	132645.00
Sep, 2053	635.59	4613.65	128031.35
Oct, 2053	613.48	4635.76	123395.60
Nov, 2053	591.27	4657.97	118737.63
Dec, 2053	568.95	4680.29	114057.34
Jan, 2054	546.52	4702.72	109354.62
Feb, 2054	523.99	4725.25	104629.37
Mar, 2054	501.35	4747.89	99881.48
Apr, 2054	478.60	4770.64	95110.84
May, 2054	455.74	4793.50	90317.34
Jun, 2054	432.77	4816.47	85500.87
Jul, 2054	409.69	4839.55	80661.32
Aug, 2054	386.50	4862.74	75798.58
Sep, 2054	363.20	4886.04	70912.55
Oct, 2054	339.79	4909.45	66003.10
Nov, 2054	316.26	4932.98	61070.12
Dec, 2054	292.63	4956.61	56113.51
Jan, 2055	268.88	4980.36	51133.15
Feb, 2055	245.01	5004.23	46128.92
Mar, 2055	221.03	5028.21	41100.71
Apr, 2055	196.94	5052.30	36048.41
May, 2055	172.73	5076.51	30971.91
Jun, 2055	148.41	5100.83	25871.07
Jul, 2055	123.97	5125.27	20745.80
Aug, 2055	99.41	5149.83	15595.97
Sep, 2055	74.73	5174.51	10421.46
Oct, 2055	49.94	5199.30	5222.15
Nov, 2055	25.02	5224.22	0