Mortgage Parameters

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

Mortgage Summary

Property Total:	$349,000
Down Payment	$104,700
Mortgage Amount:	$244,300
Mortgage Payment:	$1,425.67 / month
Estimated Tax:	+ $193.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,619.56 / month
Total Interest Paid:	$268,941.60 over 30 years
Total Tax Paid:	$69,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	1170.60	255.07	244044.93
Jan, 2026	1169.38	256.29	243788.65
Feb, 2026	1168.15	257.52	243531.13
Mar, 2026	1166.92	258.75	243272.38
Apr, 2026	1165.68	259.99	243012.39
May, 2026	1164.43	261.24	242751.15
Jun, 2026	1163.18	262.49	242488.67
Jul, 2026	1161.92	263.75	242224.92
Aug, 2026	1160.66	265.01	241959.91
Sep, 2026	1159.39	266.28	241693.63
Oct, 2026	1158.12	267.55	241426.08
Nov, 2026	1156.83	268.84	241157.24
Dec, 2026	1155.55	270.12	240887.12
Jan, 2027	1154.25	271.42	240615.70
Feb, 2027	1152.95	272.72	240342.98
Mar, 2027	1151.64	274.03	240068.95
Apr, 2027	1150.33	275.34	239793.61
May, 2027	1149.01	276.66	239516.95
Jun, 2027	1147.69	277.98	239238.97
Jul, 2027	1146.35	279.32	238959.65
Aug, 2027	1145.02	280.65	238679.00
Sep, 2027	1143.67	282.00	238397.00
Oct, 2027	1142.32	283.35	238113.65
Nov, 2027	1140.96	284.71	237828.94
Dec, 2027	1139.60	286.07	237542.87
Jan, 2028	1138.23	287.44	237255.42
Feb, 2028	1136.85	288.82	236966.60
Mar, 2028	1135.46	290.21	236676.40
Apr, 2028	1134.07	291.60	236384.80
May, 2028	1132.68	292.99	236091.81
Jun, 2028	1131.27	294.40	235797.41
Jul, 2028	1129.86	295.81	235501.60
Aug, 2028	1128.45	297.22	235204.38
Sep, 2028	1127.02	298.65	234905.73
Oct, 2028	1125.59	300.08	234605.65
Nov, 2028	1124.15	301.52	234304.13
Dec, 2028	1122.71	302.96	234001.17
Jan, 2029	1121.26	304.41	233696.75
Feb, 2029	1119.80	305.87	233390.88
Mar, 2029	1118.33	307.34	233083.54
Apr, 2029	1116.86	308.81	232774.73
May, 2029	1115.38	310.29	232464.44
Jun, 2029	1113.89	311.78	232152.66
Jul, 2029	1112.40	313.27	231839.39
Aug, 2029	1110.90	314.77	231524.62
Sep, 2029	1109.39	316.28	231208.34
Oct, 2029	1107.87	317.80	230890.54
Nov, 2029	1106.35	319.32	230571.22
Dec, 2029	1104.82	320.85	230250.37
Jan, 2030	1103.28	322.39	229927.98
Feb, 2030	1101.74	323.93	229604.05
Mar, 2030	1100.19	325.48	229278.57
Apr, 2030	1098.63	327.04	228951.52
May, 2030	1097.06	328.61	228622.91
Jun, 2030	1095.48	330.19	228292.73
Jul, 2030	1093.90	331.77	227960.96
Aug, 2030	1092.31	333.36	227627.60
Sep, 2030	1090.72	334.95	227292.65
Oct, 2030	1089.11	336.56	226956.09
Nov, 2030	1087.50	338.17	226617.92
Dec, 2030	1085.88	339.79	226278.13
Jan, 2031	1084.25	341.42	225936.70
Feb, 2031	1082.61	343.06	225593.65
Mar, 2031	1080.97	344.70	225248.95
Apr, 2031	1079.32	346.35	224902.60
May, 2031	1077.66	348.01	224554.58
Jun, 2031	1075.99	349.68	224204.90
Jul, 2031	1074.32	351.35	223853.55
Aug, 2031	1072.63	353.04	223500.51
Sep, 2031	1070.94	354.73	223145.78
Oct, 2031	1069.24	356.43	222789.35
Nov, 2031	1067.53	358.14	222431.21
Dec, 2031	1065.82	359.85	222071.36
Jan, 2032	1064.09	361.58	221709.78
Feb, 2032	1062.36	363.31	221346.47
Mar, 2032	1060.62	365.05	220981.42
Apr, 2032	1058.87	366.80	220614.62
May, 2032	1057.11	368.56	220246.06
Jun, 2032	1055.35	370.32	219875.74
Jul, 2032	1053.57	372.10	219503.64
Aug, 2032	1051.79	373.88	219129.76
Sep, 2032	1050.00	375.67	218754.08
Oct, 2032	1048.20	377.47	218376.61
Nov, 2032	1046.39	379.28	217997.33
Dec, 2032	1044.57	381.10	217616.23
Jan, 2033	1042.74	382.93	217233.30
Feb, 2033	1040.91	384.76	216848.54
Mar, 2033	1039.07	386.60	216461.94
Apr, 2033	1037.21	388.46	216073.48
May, 2033	1035.35	390.32	215683.16
Jun, 2033	1033.48	392.19	215290.97
Jul, 2033	1031.60	394.07	214896.91
Aug, 2033	1029.71	395.96	214500.95
Sep, 2033	1027.82	397.85	214103.10
Oct, 2033	1025.91	399.76	213703.34
Nov, 2033	1024.00	401.67	213301.66
Dec, 2033	1022.07	403.60	212898.07
Jan, 2034	1020.14	405.53	212492.53
Feb, 2034	1018.19	407.48	212085.06
Mar, 2034	1016.24	409.43	211675.63
Apr, 2034	1014.28	411.39	211264.24
May, 2034	1012.31	413.36	210850.87
Jun, 2034	1010.33	415.34	210435.53
Jul, 2034	1008.34	417.33	210018.20
Aug, 2034	1006.34	419.33	209598.86
Sep, 2034	1004.33	421.34	209177.52
Oct, 2034	1002.31	423.36	208754.16
Nov, 2034	1000.28	425.39	208328.77
Dec, 2034	998.24	427.43	207901.34
Jan, 2035	996.19	429.48	207471.87
Feb, 2035	994.14	431.53	207040.33
Mar, 2035	992.07	433.60	206606.73
Apr, 2035	989.99	435.68	206171.05
May, 2035	987.90	437.77	205733.29
Jun, 2035	985.81	439.86	205293.42
Jul, 2035	983.70	441.97	204851.45
Aug, 2035	981.58	444.09	204407.36
Sep, 2035	979.45	446.22	203961.14
Oct, 2035	977.31	448.36	203512.78
Nov, 2035	975.17	450.50	203062.28
Dec, 2035	973.01	452.66	202609.62
Jan, 2036	970.84	454.83	202154.78
Feb, 2036	968.66	457.01	201697.77
Mar, 2036	966.47	459.20	201238.57
Apr, 2036	964.27	461.40	200777.17
May, 2036	962.06	463.61	200313.56
Jun, 2036	959.84	465.83	199847.72
Jul, 2036	957.60	468.07	199379.66
Aug, 2036	955.36	470.31	198909.35
Sep, 2036	953.11	472.56	198436.78
Oct, 2036	950.84	474.83	197961.96
Nov, 2036	948.57	477.10	197484.85
Dec, 2036	946.28	479.39	197005.47
Jan, 2037	943.98	481.69	196523.78
Feb, 2037	941.68	483.99	196039.79
Mar, 2037	939.36	486.31	195553.47
Apr, 2037	937.03	488.64	195064.83
May, 2037	934.69	490.98	194573.85
Jun, 2037	932.33	493.34	194080.51
Jul, 2037	929.97	495.70	193584.81
Aug, 2037	927.59	498.08	193086.73
Sep, 2037	925.21	500.46	192586.27
Oct, 2037	922.81	502.86	192083.41
Nov, 2037	920.40	505.27	191578.14
Dec, 2037	917.98	507.69	191070.45
Jan, 2038	915.55	510.12	190560.32
Feb, 2038	913.10	512.57	190047.75
Mar, 2038	910.65	515.02	189532.73
Apr, 2038	908.18	517.49	189015.24
May, 2038	905.70	519.97	188495.27
Jun, 2038	903.21	522.46	187972.80
Jul, 2038	900.70	524.97	187447.84
Aug, 2038	898.19	527.48	186920.35
Sep, 2038	895.66	530.01	186390.34
Oct, 2038	893.12	532.55	185857.79
Nov, 2038	890.57	535.10	185322.69
Dec, 2038	888.00	537.67	184785.03
Jan, 2039	885.43	540.24	184244.78
Feb, 2039	882.84	542.83	183701.95
Mar, 2039	880.24	545.43	183156.52
Apr, 2039	877.63	548.04	182608.48
May, 2039	875.00	550.67	182057.81
Jun, 2039	872.36	553.31	181504.50
Jul, 2039	869.71	555.96	180948.54
Aug, 2039	867.05	558.62	180389.91
Sep, 2039	864.37	561.30	179828.61
Oct, 2039	861.68	563.99	179264.62
Nov, 2039	858.98	566.69	178697.92
Dec, 2039	856.26	569.41	178128.52
Jan, 2040	853.53	572.14	177556.38
Feb, 2040	850.79	574.88	176981.50
Mar, 2040	848.04	577.63	176403.87
Apr, 2040	845.27	580.40	175823.46
May, 2040	842.49	583.18	175240.28
Jun, 2040	839.69	585.98	174654.30
Jul, 2040	836.89	588.78	174065.52
Aug, 2040	834.06	591.61	173473.91
Sep, 2040	831.23	594.44	172879.47
Oct, 2040	828.38	597.29	172282.18
Nov, 2040	825.52	600.15	171682.03
Dec, 2040	822.64	603.03	171079.01
Jan, 2041	819.75	605.92	170473.09
Feb, 2041	816.85	608.82	169864.27
Mar, 2041	813.93	611.74	169252.53
Apr, 2041	811.00	614.67	168637.86
May, 2041	808.06	617.61	168020.25
Jun, 2041	805.10	620.57	167399.68
Jul, 2041	802.12	623.55	166776.13
Aug, 2041	799.14	626.53	166149.60
Sep, 2041	796.13	629.54	165520.06
Oct, 2041	793.12	632.55	164887.51
Nov, 2041	790.09	635.58	164251.92
Dec, 2041	787.04	638.63	163613.29
Jan, 2042	783.98	641.69	162971.60
Feb, 2042	780.91	644.76	162326.84
Mar, 2042	777.82	647.85	161678.99
Apr, 2042	774.71	650.96	161028.03
May, 2042	771.59	654.08	160373.95
Jun, 2042	768.46	657.21	159716.74
Jul, 2042	765.31	660.36	159056.38
Aug, 2042	762.15	663.52	158392.85
Sep, 2042	758.97	666.70	157726.15
Oct, 2042	755.77	669.90	157056.25
Nov, 2042	752.56	673.11	156383.14
Dec, 2042	749.34	676.33	155706.81
Jan, 2043	746.10	679.57	155027.23
Feb, 2043	742.84	682.83	154344.40
Mar, 2043	739.57	686.10	153658.30
Apr, 2043	736.28	689.39	152968.91
May, 2043	732.98	692.69	152276.21
Jun, 2043	729.66	696.01	151580.20
Jul, 2043	726.32	699.35	150880.85
Aug, 2043	722.97	702.70	150178.15
Sep, 2043	719.60	706.07	149472.09
Oct, 2043	716.22	709.45	148762.64
Nov, 2043	712.82	712.85	148049.79
Dec, 2043	709.41	716.26	147333.52
Jan, 2044	705.97	719.70	146613.83
Feb, 2044	702.52	723.15	145890.68
Mar, 2044	699.06	726.61	145164.07
Apr, 2044	695.58	730.09	144433.98
May, 2044	692.08	733.59	143700.39
Jun, 2044	688.56	737.11	142963.28
Jul, 2044	685.03	740.64	142222.64
Aug, 2044	681.48	744.19	141478.46
Sep, 2044	677.92	747.75	140730.71
Oct, 2044	674.33	751.34	139979.37
Nov, 2044	670.73	754.94	139224.43
Dec, 2044	667.12	758.55	138465.88
Jan, 2045	663.48	762.19	137703.69
Feb, 2045	659.83	765.84	136937.85
Mar, 2045	656.16	769.51	136168.34
Apr, 2045	652.47	773.20	135395.15
May, 2045	648.77	776.90	134618.25
Jun, 2045	645.05	780.62	133837.62
Jul, 2045	641.31	784.36	133053.26
Aug, 2045	637.55	788.12	132265.13
Sep, 2045	633.77	791.90	131473.23
Oct, 2045	629.98	795.69	130677.54
Nov, 2045	626.16	799.51	129878.03
Dec, 2045	622.33	803.34	129074.70
Jan, 2046	618.48	807.19	128267.51
Feb, 2046	614.62	811.05	127456.45
Mar, 2046	610.73	814.94	126641.51
Apr, 2046	606.82	818.85	125822.67
May, 2046	602.90	822.77	124999.90
Jun, 2046	598.96	826.71	124173.18
Jul, 2046	595.00	830.67	123342.51
Aug, 2046	591.02	834.65	122507.86
Sep, 2046	587.02	838.65	121669.20
Oct, 2046	583.00	842.67	120826.53
Nov, 2046	578.96	846.71	119979.82
Dec, 2046	574.90	850.77	119129.06
Jan, 2047	570.83	854.84	118274.21
Feb, 2047	566.73	858.94	117415.27
Mar, 2047	562.61	863.06	116552.22
Apr, 2047	558.48	867.19	115685.03
May, 2047	554.32	871.35	114813.68
Jun, 2047	550.15	875.52	113938.16
Jul, 2047	545.95	879.72	113058.44
Aug, 2047	541.74	883.93	112174.51
Sep, 2047	537.50	888.17	111286.35
Oct, 2047	533.25	892.42	110393.92
Nov, 2047	528.97	896.70	109497.22
Dec, 2047	524.67	901.00	108596.23
Jan, 2048	520.36	905.31	107690.91
Feb, 2048	516.02	909.65	106781.26
Mar, 2048	511.66	914.01	105867.25
Apr, 2048	507.28	918.39	104948.86
May, 2048	502.88	922.79	104026.07
Jun, 2048	498.46	927.21	103098.86
Jul, 2048	494.02	931.65	102167.21
Aug, 2048	489.55	936.12	101231.09
Sep, 2048	485.07	940.60	100290.49
Oct, 2048	480.56	945.11	99345.37
Nov, 2048	476.03	949.64	98395.73
Dec, 2048	471.48	954.19	97441.54
Jan, 2049	466.91	958.76	96482.78
Feb, 2049	462.31	963.36	95519.42
Mar, 2049	457.70	967.97	94551.45
Apr, 2049	453.06	972.61	93578.84
May, 2049	448.40	977.27	92601.57
Jun, 2049	443.72	981.95	91619.61
Jul, 2049	439.01	986.66	90632.96
Aug, 2049	434.28	991.39	89641.57
Sep, 2049	429.53	996.14	88645.43
Oct, 2049	424.76	1000.91	87644.52
Nov, 2049	419.96	1005.71	86638.81
Dec, 2049	415.14	1010.53	85628.29
Jan, 2050	410.30	1015.37	84612.92
Feb, 2050	405.44	1020.23	83592.69
Mar, 2050	400.55	1025.12	82567.57
Apr, 2050	395.64	1030.03	81537.53
May, 2050	390.70	1034.97	80502.56
Jun, 2050	385.74	1039.93	79462.63
Jul, 2050	380.76	1044.91	78417.72
Aug, 2050	375.75	1049.92	77367.80
Sep, 2050	370.72	1054.95	76312.85
Oct, 2050	365.67	1060.00	75252.85
Nov, 2050	360.59	1065.08	74187.77
Dec, 2050	355.48	1070.19	73117.58
Jan, 2051	350.36	1075.31	72042.26
Feb, 2051	345.20	1080.47	70961.80
Mar, 2051	340.03	1085.64	69876.15
Apr, 2051	334.82	1090.85	68785.31
May, 2051	329.60	1096.07	67689.23
Jun, 2051	324.34	1101.33	66587.91
Jul, 2051	319.07	1106.60	65481.30
Aug, 2051	313.76	1111.91	64369.40
Sep, 2051	308.44	1117.23	63252.16
Oct, 2051	303.08	1122.59	62129.58
Nov, 2051	297.70	1127.97	61001.61
Dec, 2051	292.30	1133.37	59868.24
Jan, 2052	286.87	1138.80	58729.44
Feb, 2052	281.41	1144.26	57585.18
Mar, 2052	275.93	1149.74	56435.44
Apr, 2052	270.42	1155.25	55280.19
May, 2052	264.88	1160.79	54119.41
Jun, 2052	259.32	1166.35	52953.06
Jul, 2052	253.73	1171.94	51781.12
Aug, 2052	248.12	1177.55	50603.57
Sep, 2052	242.48	1183.19	49420.37
Oct, 2052	236.81	1188.86	48231.51
Nov, 2052	231.11	1194.56	47036.95
Dec, 2052	225.39	1200.28	45836.66
Jan, 2053	219.63	1206.04	44630.63
Feb, 2053	213.86	1211.81	43418.81
Mar, 2053	208.05	1217.62	42201.19
Apr, 2053	202.21	1223.46	40977.74
May, 2053	196.35	1229.32	39748.42
Jun, 2053	190.46	1235.21	38513.21
Jul, 2053	184.54	1241.13	37272.08
Aug, 2053	178.60	1247.07	36025.01
Sep, 2053	172.62	1253.05	34771.96
Oct, 2053	166.62	1259.05	33512.90
Nov, 2053	160.58	1265.09	32247.81
Dec, 2053	154.52	1271.15	30976.67
Jan, 2054	148.43	1277.24	29699.43
Feb, 2054	142.31	1283.36	28416.07
Mar, 2054	136.16	1289.51	27126.56
Apr, 2054	129.98	1295.69	25830.87
May, 2054	123.77	1301.90	24528.97
Jun, 2054	117.53	1308.14	23220.83
Jul, 2054	111.27	1314.40	21906.43
Aug, 2054	104.97	1320.70	20585.73
Sep, 2054	98.64	1327.03	19258.70
Oct, 2054	92.28	1333.39	17925.31
Nov, 2054	85.89	1339.78	16585.53
Dec, 2054	79.47	1346.20	15239.34
Jan, 2055	73.02	1352.65	13886.69
Feb, 2055	66.54	1359.13	12527.56
Mar, 2055	60.03	1365.64	11161.92
Apr, 2055	53.48	1372.19	9789.73
May, 2055	46.91	1378.76	8410.97
Jun, 2055	40.30	1385.37	7025.60
Jul, 2055	33.66	1392.01	5633.60
Aug, 2055	26.99	1398.68	4234.92
Sep, 2055	20.29	1405.38	2829.54
Oct, 2055	13.56	1412.11	1417.43
Nov, 2055	6.79	1418.88	0