Mortgage Parameters

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

Mortgage Summary

Property Total:	$152,500
Down Payment	$45,750
Mortgage Amount:	$106,750
Mortgage Payment:	$622.96 / month
Estimated Tax:	+ $84.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $707.68 / month
Total Interest Paid:	$117,514.80 over 30 years
Total Tax Paid:	$30,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	511.51	111.45	106638.55
Jan, 2026	510.98	111.98	106526.57
Feb, 2026	510.44	112.52	106414.05
Mar, 2026	509.90	113.06	106300.99
Apr, 2026	509.36	113.60	106187.39
May, 2026	508.81	114.15	106073.24
Jun, 2026	508.27	114.69	105958.55
Jul, 2026	507.72	115.24	105843.31
Aug, 2026	507.17	115.79	105727.51
Sep, 2026	506.61	116.35	105611.16
Oct, 2026	506.05	116.91	105494.26
Nov, 2026	505.49	117.47	105376.79
Dec, 2026	504.93	118.03	105258.76
Jan, 2027	504.36	118.60	105140.17
Feb, 2027	503.80	119.16	105021.00
Mar, 2027	503.23	119.73	104901.27
Apr, 2027	502.65	120.31	104780.96
May, 2027	502.08	120.88	104660.07
Jun, 2027	501.50	121.46	104538.61
Jul, 2027	500.91	122.05	104416.57
Aug, 2027	500.33	122.63	104293.93
Sep, 2027	499.74	123.22	104170.72
Oct, 2027	499.15	123.81	104046.91
Nov, 2027	498.56	124.40	103922.51
Dec, 2027	497.96	125.00	103797.51
Jan, 2028	497.36	125.60	103671.91
Feb, 2028	496.76	126.20	103545.71
Mar, 2028	496.16	126.80	103418.91
Apr, 2028	495.55	127.41	103291.50
May, 2028	494.94	128.02	103163.48
Jun, 2028	494.32	128.64	103034.84
Jul, 2028	493.71	129.25	102905.59
Aug, 2028	493.09	129.87	102775.72
Sep, 2028	492.47	130.49	102645.23
Oct, 2028	491.84	131.12	102514.11
Nov, 2028	491.21	131.75	102382.36
Dec, 2028	490.58	132.38	102249.98
Jan, 2029	489.95	133.01	102116.97
Feb, 2029	489.31	133.65	101983.32
Mar, 2029	488.67	134.29	101849.03
Apr, 2029	488.03	134.93	101714.10
May, 2029	487.38	135.58	101578.52
Jun, 2029	486.73	136.23	101442.29
Jul, 2029	486.08	136.88	101305.41
Aug, 2029	485.42	137.54	101167.87
Sep, 2029	484.76	138.20	101029.67
Oct, 2029	484.10	138.86	100890.81
Nov, 2029	483.44	139.52	100751.29
Dec, 2029	482.77	140.19	100611.09
Jan, 2030	482.09	140.87	100470.23
Feb, 2030	481.42	141.54	100328.69
Mar, 2030	480.74	142.22	100186.47
Apr, 2030	480.06	142.90	100043.57
May, 2030	479.38	143.58	99899.98
Jun, 2030	478.69	144.27	99755.71
Jul, 2030	478.00	144.96	99610.75
Aug, 2030	477.30	145.66	99465.09
Sep, 2030	476.60	146.36	99318.73
Oct, 2030	475.90	147.06	99171.68
Nov, 2030	475.20	147.76	99023.91
Dec, 2030	474.49	148.47	98875.44
Jan, 2031	473.78	149.18	98726.26
Feb, 2031	473.06	149.90	98576.36
Mar, 2031	472.35	150.61	98425.75
Apr, 2031	471.62	151.34	98274.41
May, 2031	470.90	152.06	98122.35
Jun, 2031	470.17	152.79	97969.56
Jul, 2031	469.44	153.52	97816.04
Aug, 2031	468.70	154.26	97661.78
Sep, 2031	467.96	155.00	97506.78
Oct, 2031	467.22	155.74	97351.04
Nov, 2031	466.47	156.49	97194.56
Dec, 2031	465.72	157.24	97037.32
Jan, 2032	464.97	157.99	96879.33
Feb, 2032	464.21	158.75	96720.58
Mar, 2032	463.45	159.51	96561.08
Apr, 2032	462.69	160.27	96400.81
May, 2032	461.92	161.04	96239.77
Jun, 2032	461.15	161.81	96077.96
Jul, 2032	460.37	162.59	95915.37
Aug, 2032	459.59	163.37	95752.00
Sep, 2032	458.81	164.15	95587.85
Oct, 2032	458.03	164.93	95422.92
Nov, 2032	457.23	165.73	95257.19
Dec, 2032	456.44	166.52	95090.68
Jan, 2033	455.64	167.32	94923.36
Feb, 2033	454.84	168.12	94755.24
Mar, 2033	454.04	168.92	94586.31
Apr, 2033	453.23	169.73	94416.58
May, 2033	452.41	170.55	94246.03
Jun, 2033	451.60	171.36	94074.67
Jul, 2033	450.77	172.19	93902.48
Aug, 2033	449.95	173.01	93729.47
Sep, 2033	449.12	173.84	93555.63
Oct, 2033	448.29	174.67	93380.96
Nov, 2033	447.45	175.51	93205.45
Dec, 2033	446.61	176.35	93029.10
Jan, 2034	445.76	177.20	92851.91
Feb, 2034	444.92	178.04	92673.86
Mar, 2034	444.06	178.90	92494.96
Apr, 2034	443.21	179.75	92315.21
May, 2034	442.34	180.62	92134.59
Jun, 2034	441.48	181.48	91953.11
Jul, 2034	440.61	182.35	91770.76
Aug, 2034	439.73	183.23	91587.53
Sep, 2034	438.86	184.10	91403.43
Oct, 2034	437.97	184.99	91218.45
Nov, 2034	437.09	185.87	91032.57
Dec, 2034	436.20	186.76	90845.81
Jan, 2035	435.30	187.66	90658.15
Feb, 2035	434.40	188.56	90469.60
Mar, 2035	433.50	189.46	90280.14
Apr, 2035	432.59	190.37	90089.77
May, 2035	431.68	191.28	89898.49
Jun, 2035	430.76	192.20	89706.29
Jul, 2035	429.84	193.12	89513.18
Aug, 2035	428.92	194.04	89319.13
Sep, 2035	427.99	194.97	89124.16
Oct, 2035	427.05	195.91	88928.25
Nov, 2035	426.11	196.85	88731.41
Dec, 2035	425.17	197.79	88533.62
Jan, 2036	424.22	198.74	88334.88
Feb, 2036	423.27	199.69	88135.20
Mar, 2036	422.31	200.65	87934.55
Apr, 2036	421.35	201.61	87732.94
May, 2036	420.39	202.57	87530.37
Jun, 2036	419.42	203.54	87326.83
Jul, 2036	418.44	204.52	87122.31
Aug, 2036	417.46	205.50	86916.81
Sep, 2036	416.48	206.48	86710.33
Oct, 2036	415.49	207.47	86502.85
Nov, 2036	414.49	208.47	86294.38
Dec, 2036	413.49	209.47	86084.92
Jan, 2037	412.49	210.47	85874.45
Feb, 2037	411.48	211.48	85662.97
Mar, 2037	410.47	212.49	85450.48
Apr, 2037	409.45	213.51	85236.97
May, 2037	408.43	214.53	85022.44
Jun, 2037	407.40	215.56	84806.88
Jul, 2037	406.37	216.59	84590.28
Aug, 2037	405.33	217.63	84372.65
Sep, 2037	404.29	218.67	84153.98
Oct, 2037	403.24	219.72	83934.25
Nov, 2037	402.18	220.78	83713.48
Dec, 2037	401.13	221.83	83491.65
Jan, 2038	400.06	222.90	83268.75
Feb, 2038	399.00	223.96	83044.79
Mar, 2038	397.92	225.04	82819.75
Apr, 2038	396.84	226.12	82593.63
May, 2038	395.76	227.20	82366.43
Jun, 2038	394.67	228.29	82138.15
Jul, 2038	393.58	229.38	81908.77
Aug, 2038	392.48	230.48	81678.29
Sep, 2038	391.38	231.58	81446.70
Oct, 2038	390.27	232.69	81214.01
Nov, 2038	389.15	233.81	80980.20
Dec, 2038	388.03	234.93	80745.27
Jan, 2039	386.90	236.06	80509.21
Feb, 2039	385.77	237.19	80272.02
Mar, 2039	384.64	238.32	80033.70
Apr, 2039	383.49	239.47	79794.24
May, 2039	382.35	240.61	79553.62
Jun, 2039	381.19	241.77	79311.86
Jul, 2039	380.04	242.92	79068.93
Aug, 2039	378.87	244.09	78824.85
Sep, 2039	377.70	245.26	78579.59
Oct, 2039	376.53	246.43	78333.16
Nov, 2039	375.35	247.61	78085.54
Dec, 2039	374.16	248.80	77836.74
Jan, 2040	372.97	249.99	77586.75
Feb, 2040	371.77	251.19	77335.56
Mar, 2040	370.57	252.39	77083.17
Apr, 2040	369.36	253.60	76829.56
May, 2040	368.14	254.82	76574.74
Jun, 2040	366.92	256.04	76318.70
Jul, 2040	365.69	257.27	76061.44
Aug, 2040	364.46	258.50	75802.94
Sep, 2040	363.22	259.74	75543.20
Oct, 2040	361.98	260.98	75282.22
Nov, 2040	360.73	262.23	75019.99
Dec, 2040	359.47	263.49	74756.50
Jan, 2041	358.21	264.75	74491.75
Feb, 2041	356.94	266.02	74225.73
Mar, 2041	355.66	267.30	73958.43
Apr, 2041	354.38	268.58	73689.85
May, 2041	353.10	269.86	73419.99
Jun, 2041	351.80	271.16	73148.84
Jul, 2041	350.50	272.46	72876.38
Aug, 2041	349.20	273.76	72602.62
Sep, 2041	347.89	275.07	72327.55
Oct, 2041	346.57	276.39	72051.16
Nov, 2041	345.25	277.71	71773.44
Dec, 2041	343.91	279.05	71494.40
Jan, 2042	342.58	280.38	71214.01
Feb, 2042	341.23	281.73	70932.29
Mar, 2042	339.88	283.08	70649.21
Apr, 2042	338.53	284.43	70364.78
May, 2042	337.16	285.80	70078.98
Jun, 2042	335.80	287.16	69791.82
Jul, 2042	334.42	288.54	69503.28
Aug, 2042	333.04	289.92	69213.35
Sep, 2042	331.65	291.31	68922.04
Oct, 2042	330.25	292.71	68629.33
Nov, 2042	328.85	294.11	68335.22
Dec, 2042	327.44	295.52	68039.70
Jan, 2043	326.02	296.94	67742.77
Feb, 2043	324.60	298.36	67444.41
Mar, 2043	323.17	299.79	67144.62
Apr, 2043	321.73	301.23	66843.39
May, 2043	320.29	302.67	66540.72
Jun, 2043	318.84	304.12	66236.60
Jul, 2043	317.38	305.58	65931.03
Aug, 2043	315.92	307.04	65623.99
Sep, 2043	314.45	308.51	65315.48
Oct, 2043	312.97	309.99	65005.49
Nov, 2043	311.48	311.48	64694.01
Dec, 2043	309.99	312.97	64381.04
Jan, 2044	308.49	314.47	64066.57
Feb, 2044	306.99	315.97	63750.60
Mar, 2044	305.47	317.49	63433.11
Apr, 2044	303.95	319.01	63114.10
May, 2044	302.42	320.54	62793.56
Jun, 2044	300.89	322.07	62471.49
Jul, 2044	299.34	323.62	62147.87
Aug, 2044	297.79	325.17	61822.70
Sep, 2044	296.23	326.73	61495.98
Oct, 2044	294.67	328.29	61167.69
Nov, 2044	293.10	329.86	60837.82
Dec, 2044	291.51	331.45	60506.38
Jan, 2045	289.93	333.03	60173.34
Feb, 2045	288.33	334.63	59838.71
Mar, 2045	286.73	336.23	59502.48
Apr, 2045	285.12	337.84	59164.64
May, 2045	283.50	339.46	58825.17
Jun, 2045	281.87	341.09	58484.08
Jul, 2045	280.24	342.72	58141.36
Aug, 2045	278.59	344.37	57796.99
Sep, 2045	276.94	346.02	57450.98
Oct, 2045	275.29	347.67	57103.30
Nov, 2045	273.62	349.34	56753.96
Dec, 2045	271.95	351.01	56402.95
Jan, 2046	270.26	352.70	56050.25
Feb, 2046	268.57	354.39	55695.87
Mar, 2046	266.88	356.08	55339.78
Apr, 2046	265.17	357.79	54981.99
May, 2046	263.46	359.50	54622.49
Jun, 2046	261.73	361.23	54261.26
Jul, 2046	260.00	362.96	53898.30
Aug, 2046	258.26	364.70	53533.61
Sep, 2046	256.52	366.44	53167.16
Oct, 2046	254.76	368.20	52798.96
Nov, 2046	253.00	369.96	52429.00
Dec, 2046	251.22	371.74	52057.26
Jan, 2047	249.44	373.52	51683.74
Feb, 2047	247.65	375.31	51308.43
Mar, 2047	245.85	377.11	50931.32
Apr, 2047	244.05	378.91	50552.41
May, 2047	242.23	380.73	50171.68
Jun, 2047	240.41	382.55	49789.13
Jul, 2047	238.57	384.39	49404.74
Aug, 2047	236.73	386.23	49018.51
Sep, 2047	234.88	388.08	48630.43
Oct, 2047	233.02	389.94	48240.49
Nov, 2047	231.15	391.81	47848.68
Dec, 2047	229.27	393.69	47455.00
Jan, 2048	227.39	395.57	47059.43
Feb, 2048	225.49	397.47	46661.96
Mar, 2048	223.59	399.37	46262.59
Apr, 2048	221.67	401.29	45861.30
May, 2048	219.75	403.21	45458.10
Jun, 2048	217.82	405.14	45052.96
Jul, 2048	215.88	407.08	44645.87
Aug, 2048	213.93	409.03	44236.84
Sep, 2048	211.97	410.99	43825.85
Oct, 2048	210.00	412.96	43412.89
Nov, 2048	208.02	414.94	42997.95
Dec, 2048	206.03	416.93	42581.02
Jan, 2049	204.03	418.93	42162.10
Feb, 2049	202.03	420.93	41741.16
Mar, 2049	200.01	422.95	41318.21
Apr, 2049	197.98	424.98	40893.24
May, 2049	195.95	427.01	40466.22
Jun, 2049	193.90	429.06	40037.16
Jul, 2049	191.84	431.12	39606.05
Aug, 2049	189.78	433.18	39172.87
Sep, 2049	187.70	435.26	38737.61
Oct, 2049	185.62	437.34	38300.27
Nov, 2049	183.52	439.44	37860.83
Dec, 2049	181.42	441.54	37419.29
Jan, 2050	179.30	443.66	36975.63
Feb, 2050	177.17	445.79	36529.84
Mar, 2050	175.04	447.92	36081.92
Apr, 2050	172.89	450.07	35631.85
May, 2050	170.74	452.22	35179.63
Jun, 2050	168.57	454.39	34725.24
Jul, 2050	166.39	456.57	34268.67
Aug, 2050	164.20	458.76	33809.91
Sep, 2050	162.01	460.95	33348.96
Oct, 2050	159.80	463.16	32885.80
Nov, 2050	157.58	465.38	32420.42
Dec, 2050	155.35	467.61	31952.80
Jan, 2051	153.11	469.85	31482.95
Feb, 2051	150.86	472.10	31010.85
Mar, 2051	148.59	474.37	30536.48
Apr, 2051	146.32	476.64	30059.84
May, 2051	144.04	478.92	29580.92
Jun, 2051	141.74	481.22	29099.70
Jul, 2051	139.44	483.52	28616.17
Aug, 2051	137.12	485.84	28130.33
Sep, 2051	134.79	488.17	27642.17
Oct, 2051	132.45	490.51	27151.66
Nov, 2051	130.10	492.86	26658.80
Dec, 2051	127.74	495.22	26163.58
Jan, 2052	125.37	497.59	25665.99
Feb, 2052	122.98	499.98	25166.01
Mar, 2052	120.59	502.37	24663.64
Apr, 2052	118.18	504.78	24158.86
May, 2052	115.76	507.20	23651.66
Jun, 2052	113.33	509.63	23142.03
Jul, 2052	110.89	512.07	22629.96
Aug, 2052	108.44	514.52	22115.43
Sep, 2052	105.97	516.99	21598.44
Oct, 2052	103.49	519.47	21078.97
Nov, 2052	101.00	521.96	20557.02
Dec, 2052	98.50	524.46	20032.56
Jan, 2053	95.99	526.97	19505.59
Feb, 2053	93.46	529.50	18976.09
Mar, 2053	90.93	532.03	18444.06
Apr, 2053	88.38	534.58	17909.48
May, 2053	85.82	537.14	17372.34
Jun, 2053	83.24	539.72	16832.62
Jul, 2053	80.66	542.30	16290.31
Aug, 2053	78.06	544.90	15745.41
Sep, 2053	75.45	547.51	15197.90
Oct, 2053	72.82	550.14	14647.76
Nov, 2053	70.19	552.77	14094.99
Dec, 2053	67.54	555.42	13539.57
Jan, 2054	64.88	558.08	12981.48
Feb, 2054	62.20	560.76	12420.73
Mar, 2054	59.52	563.44	11857.28
Apr, 2054	56.82	566.14	11291.14
May, 2054	54.10	568.86	10722.28
Jun, 2054	51.38	571.58	10150.70
Jul, 2054	48.64	574.32	9576.38
Aug, 2054	45.89	577.07	8999.31
Sep, 2054	43.12	579.84	8419.47
Oct, 2054	40.34	582.62	7836.85
Nov, 2054	37.55	585.41	7251.44
Dec, 2054	34.75	588.21	6663.23
Jan, 2055	31.93	591.03	6072.20
Feb, 2055	29.10	593.86	5478.33
Mar, 2055	26.25	596.71	4881.62
Apr, 2055	23.39	599.57	4282.05
May, 2055	20.52	602.44	3679.61
Jun, 2055	17.63	605.33	3074.28
Jul, 2055	14.73	608.23	2466.05
Aug, 2055	11.82	611.14	1854.91
Sep, 2055	8.89	614.07	1240.84
Oct, 2055	5.95	617.01	623.83
Nov, 2055	2.99	619.97	3.85