Mortgage Parameters

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

Mortgage Summary

Property Total:	$248,500
Down Payment	$74,550
Mortgage Amount:	$173,950
Mortgage Payment:	$1,015.12 / month
Estimated Tax:	+ $138.06 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,153.18 / month
Total Interest Paid:	$191,494.80 over 30 years
Total Tax Paid:	$49,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	833.51	181.61	173768.39
Jan, 2026	832.64	182.48	173585.91
Feb, 2026	831.77	183.35	173402.56
Mar, 2026	830.89	184.23	173218.32
Apr, 2026	830.00	185.12	173033.21
May, 2026	829.12	186.00	172847.21
Jun, 2026	828.23	186.89	172660.31
Jul, 2026	827.33	187.79	172472.52
Aug, 2026	826.43	188.69	172283.83
Sep, 2026	825.53	189.59	172094.24
Oct, 2026	824.62	190.50	171903.74
Nov, 2026	823.71	191.41	171712.32
Dec, 2026	822.79	192.33	171519.99
Jan, 2027	821.87	193.25	171326.74
Feb, 2027	820.94	194.18	171132.56
Mar, 2027	820.01	195.11	170937.45
Apr, 2027	819.08	196.04	170741.40
May, 2027	818.14	196.98	170544.42
Jun, 2027	817.19	197.93	170346.49
Jul, 2027	816.24	198.88	170147.62
Aug, 2027	815.29	199.83	169947.79
Sep, 2027	814.33	200.79	169747.00
Oct, 2027	813.37	201.75	169545.25
Nov, 2027	812.40	202.72	169342.54
Dec, 2027	811.43	203.69	169138.85
Jan, 2028	810.46	204.66	168934.19
Feb, 2028	809.48	205.64	168728.54
Mar, 2028	808.49	206.63	168521.91
Apr, 2028	807.50	207.62	168314.29
May, 2028	806.51	208.61	168105.68
Jun, 2028	805.51	209.61	167896.07
Jul, 2028	804.50	210.62	167685.45
Aug, 2028	803.49	211.63	167473.82
Sep, 2028	802.48	212.64	167261.18
Oct, 2028	801.46	213.66	167047.52
Nov, 2028	800.44	214.68	166832.83
Dec, 2028	799.41	215.71	166617.12
Jan, 2029	798.37	216.75	166400.38
Feb, 2029	797.34	217.78	166182.59
Mar, 2029	796.29	218.83	165963.76
Apr, 2029	795.24	219.88	165743.89
May, 2029	794.19	220.93	165522.96
Jun, 2029	793.13	221.99	165300.97
Jul, 2029	792.07	223.05	165077.91
Aug, 2029	791.00	224.12	164853.79
Sep, 2029	789.92	225.20	164628.60
Oct, 2029	788.85	226.27	164402.32
Nov, 2029	787.76	227.36	164174.96
Dec, 2029	786.67	228.45	163946.51
Jan, 2030	785.58	229.54	163716.97
Feb, 2030	784.48	230.64	163486.33
Mar, 2030	783.37	231.75	163254.58
Apr, 2030	782.26	232.86	163021.72
May, 2030	781.15	233.97	162787.75
Jun, 2030	780.02	235.10	162552.65
Jul, 2030	778.90	236.22	162316.43
Aug, 2030	777.77	237.35	162079.08
Sep, 2030	776.63	238.49	161840.59
Oct, 2030	775.49	239.63	161600.95
Nov, 2030	774.34	240.78	161360.17
Dec, 2030	773.18	241.94	161118.23
Jan, 2031	772.02	243.10	160875.14
Feb, 2031	770.86	244.26	160630.88
Mar, 2031	769.69	245.43	160385.45
Apr, 2031	768.51	246.61	160138.84
May, 2031	767.33	247.79	159891.05
Jun, 2031	766.14	248.98	159642.08
Jul, 2031	764.95	250.17	159391.91
Aug, 2031	763.75	251.37	159140.54
Sep, 2031	762.55	252.57	158887.97
Oct, 2031	761.34	253.78	158634.19
Nov, 2031	760.12	255.00	158379.19
Dec, 2031	758.90	256.22	158122.97
Jan, 2032	757.67	257.45	157865.52
Feb, 2032	756.44	258.68	157606.84
Mar, 2032	755.20	259.92	157346.92
Apr, 2032	753.95	261.17	157085.76
May, 2032	752.70	262.42	156823.34
Jun, 2032	751.45	263.67	156559.66
Jul, 2032	750.18	264.94	156294.73
Aug, 2032	748.91	266.21	156028.52
Sep, 2032	747.64	267.48	155761.04
Oct, 2032	746.35	268.77	155492.27
Nov, 2032	745.07	270.05	155222.22
Dec, 2032	743.77	271.35	154950.87
Jan, 2033	742.47	272.65	154678.22
Feb, 2033	741.17	273.95	154404.27
Mar, 2033	739.85	275.27	154129.00
Apr, 2033	738.53	276.59	153852.42
May, 2033	737.21	277.91	153574.51
Jun, 2033	735.88	279.24	153295.27
Jul, 2033	734.54	280.58	153014.69
Aug, 2033	733.20	281.92	152732.76
Sep, 2033	731.84	283.28	152449.49
Oct, 2033	730.49	284.63	152164.85
Nov, 2033	729.12	286.00	151878.86
Dec, 2033	727.75	287.37	151591.49
Jan, 2034	726.38	288.74	151302.74
Feb, 2034	724.99	290.13	151012.62
Mar, 2034	723.60	291.52	150721.10
Apr, 2034	722.21	292.91	150428.18
May, 2034	720.80	294.32	150133.87
Jun, 2034	719.39	295.73	149838.14
Jul, 2034	717.97	297.15	149540.99
Aug, 2034	716.55	298.57	149242.42
Sep, 2034	715.12	300.00	148942.42
Oct, 2034	713.68	301.44	148640.98
Nov, 2034	712.24	302.88	148338.10
Dec, 2034	710.79	304.33	148033.77
Jan, 2035	709.33	305.79	147727.98
Feb, 2035	707.86	307.26	147420.72
Mar, 2035	706.39	308.73	147111.99
Apr, 2035	704.91	310.21	146801.78
May, 2035	703.43	311.69	146490.09
Jun, 2035	701.93	313.19	146176.90
Jul, 2035	700.43	314.69	145862.21
Aug, 2035	698.92	316.20	145546.02
Sep, 2035	697.41	317.71	145228.30
Oct, 2035	695.89	319.23	144909.07
Nov, 2035	694.36	320.76	144588.30
Dec, 2035	692.82	322.30	144266.00
Jan, 2036	691.27	323.85	143942.16
Feb, 2036	689.72	325.40	143616.76
Mar, 2036	688.16	326.96	143289.80
Apr, 2036	686.60	328.52	142961.28
May, 2036	685.02	330.10	142631.18
Jun, 2036	683.44	331.68	142299.51
Jul, 2036	681.85	333.27	141966.24
Aug, 2036	680.25	334.87	141631.37
Sep, 2036	678.65	336.47	141294.90
Oct, 2036	677.04	338.08	140956.82
Nov, 2036	675.42	339.70	140617.12
Dec, 2036	673.79	341.33	140275.79
Jan, 2037	672.15	342.97	139932.82
Feb, 2037	670.51	344.61	139588.22
Mar, 2037	668.86	346.26	139241.96
Apr, 2037	667.20	347.92	138894.04
May, 2037	665.53	349.59	138544.45
Jun, 2037	663.86	351.26	138193.19
Jul, 2037	662.18	352.94	137840.25
Aug, 2037	660.48	354.64	137485.61
Sep, 2037	658.79	356.33	137129.27
Oct, 2037	657.08	358.04	136771.23
Nov, 2037	655.36	359.76	136411.47
Dec, 2037	653.64	361.48	136049.99
Jan, 2038	651.91	363.21	135686.78
Feb, 2038	650.17	364.95	135321.83
Mar, 2038	648.42	366.70	134955.12
Apr, 2038	646.66	368.46	134586.66
May, 2038	644.89	370.23	134216.44
Jun, 2038	643.12	372.00	133844.44
Jul, 2038	641.34	373.78	133470.65
Aug, 2038	639.55	375.57	133095.08
Sep, 2038	637.75	377.37	132717.71
Oct, 2038	635.94	379.18	132338.53
Nov, 2038	634.12	381.00	131957.53
Dec, 2038	632.30	382.82	131574.71
Jan, 2039	630.46	384.66	131190.05
Feb, 2039	628.62	386.50	130803.55
Mar, 2039	626.77	388.35	130415.19
Apr, 2039	624.91	390.21	130024.98
May, 2039	623.04	392.08	129632.90
Jun, 2039	621.16	393.96	129238.93
Jul, 2039	619.27	395.85	128843.08
Aug, 2039	617.37	397.75	128445.34
Sep, 2039	615.47	399.65	128045.69
Oct, 2039	613.55	401.57	127644.12
Nov, 2039	611.63	403.49	127240.63
Dec, 2039	609.69	405.43	126835.20
Jan, 2040	607.75	407.37	126427.83
Feb, 2040	605.80	409.32	126018.51
Mar, 2040	603.84	411.28	125607.23
Apr, 2040	601.87	413.25	125193.98
May, 2040	599.89	415.23	124778.75
Jun, 2040	597.90	417.22	124361.52
Jul, 2040	595.90	419.22	123942.30
Aug, 2040	593.89	421.23	123521.07
Sep, 2040	591.87	423.25	123097.83
Oct, 2040	589.84	425.28	122672.55
Nov, 2040	587.81	427.31	122245.24
Dec, 2040	585.76	429.36	121815.87
Jan, 2041	583.70	431.42	121384.45
Feb, 2041	581.63	433.49	120950.97
Mar, 2041	579.56	435.56	120515.41
Apr, 2041	577.47	437.65	120077.76
May, 2041	575.37	439.75	119638.01
Jun, 2041	573.27	441.85	119196.15
Jul, 2041	571.15	443.97	118752.18
Aug, 2041	569.02	446.10	118306.08
Sep, 2041	566.88	448.24	117857.85
Oct, 2041	564.74	450.38	117407.46
Nov, 2041	562.58	452.54	116954.92
Dec, 2041	560.41	454.71	116500.21
Jan, 2042	558.23	456.89	116043.32
Feb, 2042	556.04	459.08	115584.24
Mar, 2042	553.84	461.28	115122.96
Apr, 2042	551.63	463.49	114659.47
May, 2042	549.41	465.71	114193.76
Jun, 2042	547.18	467.94	113725.82
Jul, 2042	544.94	470.18	113255.64
Aug, 2042	542.68	472.44	112783.20
Sep, 2042	540.42	474.70	112308.50
Oct, 2042	538.14	476.98	111831.52
Nov, 2042	535.86	479.26	111352.26
Dec, 2042	533.56	481.56	110870.71
Jan, 2043	531.26	483.86	110386.84
Feb, 2043	528.94	486.18	109900.66
Mar, 2043	526.61	488.51	109412.14
Apr, 2043	524.27	490.85	108921.29
May, 2043	521.91	493.21	108428.09
Jun, 2043	519.55	495.57	107932.52
Jul, 2043	517.18	497.94	107434.57
Aug, 2043	514.79	500.33	106934.24
Sep, 2043	512.39	502.73	106431.52
Oct, 2043	509.98	505.14	105926.38
Nov, 2043	507.56	507.56	105418.83
Dec, 2043	505.13	509.99	104908.84
Jan, 2044	502.69	512.43	104396.41
Feb, 2044	500.23	514.89	103881.52
Mar, 2044	497.77	517.35	103364.16
Apr, 2044	495.29	519.83	102844.33
May, 2044	492.80	522.32	102322.01
Jun, 2044	490.29	524.83	101797.18
Jul, 2044	487.78	527.34	101269.84
Aug, 2044	485.25	529.87	100739.97
Sep, 2044	482.71	532.41	100207.56
Oct, 2044	480.16	534.96	99672.60
Nov, 2044	477.60	537.52	99135.08
Dec, 2044	475.02	540.10	98594.98
Jan, 2045	472.43	542.69	98052.30
Feb, 2045	469.83	545.29	97507.01
Mar, 2045	467.22	547.90	96959.11
Apr, 2045	464.60	550.52	96408.59
May, 2045	461.96	553.16	95855.43
Jun, 2045	459.31	555.81	95299.61
Jul, 2045	456.64	558.48	94741.14
Aug, 2045	453.97	561.15	94179.99
Sep, 2045	451.28	563.84	93616.14
Oct, 2045	448.58	566.54	93049.60
Nov, 2045	445.86	569.26	92480.34
Dec, 2045	443.13	571.99	91908.36
Jan, 2046	440.39	574.73	91333.63
Feb, 2046	437.64	577.48	90756.15
Mar, 2046	434.87	580.25	90175.91
Apr, 2046	432.09	583.03	89592.88
May, 2046	429.30	585.82	89007.06
Jun, 2046	426.49	588.63	88418.43
Jul, 2046	423.67	591.45	87826.98
Aug, 2046	420.84	594.28	87232.70
Sep, 2046	417.99	597.13	86635.57
Oct, 2046	415.13	599.99	86035.58
Nov, 2046	412.25	602.87	85432.71
Dec, 2046	409.37	605.75	84826.96
Jan, 2047	406.46	608.66	84218.30
Feb, 2047	403.55	611.57	83606.73
Mar, 2047	400.62	614.50	82992.22
Apr, 2047	397.67	617.45	82374.77
May, 2047	394.71	620.41	81754.37
Jun, 2047	391.74	623.38	81130.99
Jul, 2047	388.75	626.37	80504.62
Aug, 2047	385.75	629.37	79875.25
Sep, 2047	382.74	632.38	79242.86
Oct, 2047	379.71	635.41	78607.45
Nov, 2047	376.66	638.46	77968.99
Dec, 2047	373.60	641.52	77327.47
Jan, 2048	370.53	644.59	76682.88
Feb, 2048	367.44	647.68	76035.20
Mar, 2048	364.34	650.78	75384.41
Apr, 2048	361.22	653.90	74730.51
May, 2048	358.08	657.04	74073.47
Jun, 2048	354.94	660.18	73413.29
Jul, 2048	351.77	663.35	72749.94
Aug, 2048	348.59	666.53	72083.42
Sep, 2048	345.40	669.72	71413.70
Oct, 2048	342.19	672.93	70740.77
Nov, 2048	338.97	676.15	70064.61
Dec, 2048	335.73	679.39	69385.22
Jan, 2049	332.47	682.65	68702.57
Feb, 2049	329.20	685.92	68016.65
Mar, 2049	325.91	689.21	67327.44
Apr, 2049	322.61	692.51	66634.93
May, 2049	319.29	695.83	65939.11
Jun, 2049	315.96	699.16	65239.94
Jul, 2049	312.61	702.51	64537.43
Aug, 2049	309.24	705.88	63831.55
Sep, 2049	305.86	709.26	63122.29
Oct, 2049	302.46	712.66	62409.63
Nov, 2049	299.05	716.07	61693.56
Dec, 2049	295.61	719.51	60974.05
Jan, 2050	292.17	722.95	60251.10
Feb, 2050	288.70	726.42	59524.69
Mar, 2050	285.22	729.90	58794.79
Apr, 2050	281.73	733.39	58061.39
May, 2050	278.21	736.91	57324.48
Jun, 2050	274.68	740.44	56584.04
Jul, 2050	271.13	743.99	55840.06
Aug, 2050	267.57	747.55	55092.50
Sep, 2050	263.98	751.14	54341.37
Oct, 2050	260.39	754.73	53586.63
Nov, 2050	256.77	758.35	52828.28
Dec, 2050	253.14	761.98	52066.30
Jan, 2051	249.48	765.64	51300.66
Feb, 2051	245.82	769.30	50531.36
Mar, 2051	242.13	772.99	49758.37
Apr, 2051	238.43	776.69	48981.67
May, 2051	234.70	780.42	48201.26
Jun, 2051	230.96	784.16	47417.10
Jul, 2051	227.21	787.91	46629.19
Aug, 2051	223.43	791.69	45837.50
Sep, 2051	219.64	795.48	45042.02
Oct, 2051	215.83	799.29	44242.72
Nov, 2051	212.00	803.12	43439.60
Dec, 2051	208.15	806.97	42632.63
Jan, 2052	204.28	810.84	41821.79
Feb, 2052	200.40	814.72	41007.07
Mar, 2052	196.49	818.63	40188.44
Apr, 2052	192.57	822.55	39365.89
May, 2052	188.63	826.49	38539.40
Jun, 2052	184.67	830.45	37708.94
Jul, 2052	180.69	834.43	36874.51
Aug, 2052	176.69	838.43	36036.08
Sep, 2052	172.67	842.45	35193.64
Oct, 2052	168.64	846.48	34347.15
Nov, 2052	164.58	850.54	33496.61
Dec, 2052	160.50	854.62	32642.00
Jan, 2053	156.41	858.71	31783.29
Feb, 2053	152.29	862.83	30920.46
Mar, 2053	148.16	866.96	30053.50
Apr, 2053	144.01	871.11	29182.39
May, 2053	139.83	875.29	28307.10
Jun, 2053	135.64	879.48	27427.62
Jul, 2053	131.42	883.70	26543.92
Aug, 2053	127.19	887.93	25655.99
Sep, 2053	122.93	892.19	24763.81
Oct, 2053	118.66	896.46	23867.35
Nov, 2053	114.36	900.76	22966.59
Dec, 2053	110.05	905.07	22061.52
Jan, 2054	105.71	909.41	21152.11
Feb, 2054	101.35	913.77	20238.34
Mar, 2054	96.98	918.14	19320.20
Apr, 2054	92.58	922.54	18397.66
May, 2054	88.16	926.96	17470.69
Jun, 2054	83.71	931.41	16539.29
Jul, 2054	79.25	935.87	15603.42
Aug, 2054	74.77	940.35	14663.06
Sep, 2054	70.26	944.86	13718.20
Oct, 2054	65.73	949.39	12768.82
Nov, 2054	61.18	953.94	11814.88
Dec, 2054	56.61	958.51	10856.37
Jan, 2055	52.02	963.10	9893.27
Feb, 2055	47.41	967.71	8925.56
Mar, 2055	42.77	972.35	7953.21
Apr, 2055	38.11	977.01	6976.20
May, 2055	33.43	981.69	5994.50
Jun, 2055	28.72	986.40	5008.11
Jul, 2055	24.00	991.12	4016.98
Aug, 2055	19.25	995.87	3021.11
Sep, 2055	14.48	1000.64	2020.47
Oct, 2055	9.68	1005.44	1015.03
Nov, 2055	4.86	1010.26	4.77