Mortgage Parameters

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

Mortgage Summary

Property Total:	$2,998,000
Down Payment	$899,400
Mortgage Amount:	$2,098,600
Mortgage Payment:	$12,246.86 / month
Estimated Tax:	+ $1,665.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $13,912.42 / month
Total Interest Paid:	$2,310,271.20 over 30 years
Total Tax Paid:	$599,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	10055.79	2191.07	2096408.93
Jan, 2026	10045.29	2201.57	2094207.36
Feb, 2026	10034.74	2212.12	2091995.25
Mar, 2026	10024.14	2222.72	2089772.53
Apr, 2026	10013.49	2233.37	2087539.17
May, 2026	10002.79	2244.07	2085295.10
Jun, 2026	9992.04	2254.82	2083040.28
Jul, 2026	9981.23	2265.63	2080774.65
Aug, 2026	9970.38	2276.48	2078498.17
Sep, 2026	9959.47	2287.39	2076210.78
Oct, 2026	9948.51	2298.35	2073912.43
Nov, 2026	9937.50	2309.36	2071603.07
Dec, 2026	9926.43	2320.43	2069282.64
Jan, 2027	9915.31	2331.55	2066951.09
Feb, 2027	9904.14	2342.72	2064608.37
Mar, 2027	9892.92	2353.94	2062254.43
Apr, 2027	9881.64	2365.22	2059889.20
May, 2027	9870.30	2376.56	2057512.64
Jun, 2027	9858.91	2387.95	2055124.70
Jul, 2027	9847.47	2399.39	2052725.31
Aug, 2027	9835.98	2410.88	2050314.43
Sep, 2027	9824.42	2422.44	2047891.99
Oct, 2027	9812.82	2434.04	2045457.95
Nov, 2027	9801.15	2445.71	2043012.24
Dec, 2027	9789.43	2457.43	2040554.81
Jan, 2028	9777.66	2469.20	2038085.61
Feb, 2028	9765.83	2481.03	2035604.58
Mar, 2028	9753.94	2492.92	2033111.66
Apr, 2028	9741.99	2504.87	2030606.79
May, 2028	9729.99	2516.87	2028089.92
Jun, 2028	9717.93	2528.93	2025560.99
Jul, 2028	9705.81	2541.05	2023019.95
Aug, 2028	9693.64	2553.22	2020466.72
Sep, 2028	9681.40	2565.46	2017901.27
Oct, 2028	9669.11	2577.75	2015323.52
Nov, 2028	9656.76	2590.10	2012733.41
Dec, 2028	9644.35	2602.51	2010130.90
Jan, 2029	9631.88	2614.98	2007515.92
Feb, 2029	9619.35	2627.51	2004888.41
Mar, 2029	9606.76	2640.10	2002248.30
Apr, 2029	9594.11	2652.75	1999595.55
May, 2029	9581.40	2665.46	1996930.08
Jun, 2029	9568.62	2678.24	1994251.85
Jul, 2029	9555.79	2691.07	1991560.78
Aug, 2029	9542.90	2703.96	1988856.81
Sep, 2029	9529.94	2716.92	1986139.89
Oct, 2029	9516.92	2729.94	1983409.95
Nov, 2029	9503.84	2743.02	1980666.93
Dec, 2029	9490.70	2756.16	1977910.77
Jan, 2030	9477.49	2769.37	1975141.40
Feb, 2030	9464.22	2782.64	1972358.76
Mar, 2030	9450.89	2795.97	1969562.78
Apr, 2030	9437.49	2809.37	1966753.41
May, 2030	9424.03	2822.83	1963930.58
Jun, 2030	9410.50	2836.36	1961094.22
Jul, 2030	9396.91	2849.95	1958244.27
Aug, 2030	9383.25	2863.61	1955380.66
Sep, 2030	9369.53	2877.33	1952503.33
Oct, 2030	9355.75	2891.11	1949612.22
Nov, 2030	9341.89	2904.97	1946707.25
Dec, 2030	9327.97	2918.89	1943788.36
Jan, 2031	9313.99	2932.87	1940855.49
Feb, 2031	9299.93	2946.93	1937908.56
Mar, 2031	9285.81	2961.05	1934947.51
Apr, 2031	9271.62	2975.24	1931972.28
May, 2031	9257.37	2989.49	1928982.78
Jun, 2031	9243.04	3003.82	1925978.97
Jul, 2031	9228.65	3018.21	1922960.76
Aug, 2031	9214.19	3032.67	1919928.08
Sep, 2031	9199.66	3047.20	1916880.88
Oct, 2031	9185.05	3061.81	1913819.07
Nov, 2031	9170.38	3076.48	1910742.60
Dec, 2031	9155.64	3091.22	1907651.38
Jan, 2032	9140.83	3106.03	1904545.35
Feb, 2032	9125.95	3120.91	1901424.43
Mar, 2032	9110.99	3135.87	1898288.56
Apr, 2032	9095.97	3150.89	1895137.67
May, 2032	9080.87	3165.99	1891971.68
Jun, 2032	9065.70	3181.16	1888790.52
Jul, 2032	9050.45	3196.41	1885594.11
Aug, 2032	9035.14	3211.72	1882382.39
Sep, 2032	9019.75	3227.11	1879155.28
Oct, 2032	9004.29	3242.57	1875912.70
Nov, 2032	8988.75	3258.11	1872654.59
Dec, 2032	8973.14	3273.72	1869380.87
Jan, 2033	8957.45	3289.41	1866091.46
Feb, 2033	8941.69	3305.17	1862786.29
Mar, 2033	8925.85	3321.01	1859465.28
Apr, 2033	8909.94	3336.92	1856128.36
May, 2033	8893.95	3352.91	1852775.44
Jun, 2033	8877.88	3368.98	1849406.47
Jul, 2033	8861.74	3385.12	1846021.35
Aug, 2033	8845.52	3401.34	1842620.01
Sep, 2033	8829.22	3417.64	1839202.37
Oct, 2033	8812.84	3434.02	1835768.35
Nov, 2033	8796.39	3450.47	1832317.88
Dec, 2033	8779.86	3467.00	1828850.88
Jan, 2034	8763.24	3483.62	1825367.26
Feb, 2034	8746.55	3500.31	1821866.95
Mar, 2034	8729.78	3517.08	1818349.87
Apr, 2034	8712.93	3533.93	1814815.94
May, 2034	8695.99	3550.87	1811265.07
Jun, 2034	8678.98	3567.88	1807697.19
Jul, 2034	8661.88	3584.98	1804112.21
Aug, 2034	8644.70	3602.16	1800510.06
Sep, 2034	8627.44	3619.42	1796890.64
Oct, 2034	8610.10	3636.76	1793253.88
Nov, 2034	8592.67	3654.19	1789599.70
Dec, 2034	8575.17	3671.69	1785928.00
Jan, 2035	8557.57	3689.29	1782238.71
Feb, 2035	8539.89	3706.97	1778531.75
Mar, 2035	8522.13	3724.73	1774807.02
Apr, 2035	8504.28	3742.58	1771064.44
May, 2035	8486.35	3760.51	1767303.93
Jun, 2035	8468.33	3778.53	1763525.40
Jul, 2035	8450.23	3796.63	1759728.77
Aug, 2035	8432.03	3814.83	1755913.94
Sep, 2035	8413.75	3833.11	1752080.84
Oct, 2035	8395.39	3851.47	1748229.36
Nov, 2035	8376.93	3869.93	1744359.44
Dec, 2035	8358.39	3888.47	1740470.97
Jan, 2036	8339.76	3907.10	1736563.86
Feb, 2036	8321.04	3925.82	1732638.04
Mar, 2036	8302.22	3944.64	1728693.40
Apr, 2036	8283.32	3963.54	1724729.86
May, 2036	8264.33	3982.53	1720747.34
Jun, 2036	8245.25	4001.61	1716745.72
Jul, 2036	8226.07	4020.79	1712724.94
Aug, 2036	8206.81	4040.05	1708684.88
Sep, 2036	8187.45	4059.41	1704625.47
Oct, 2036	8168.00	4078.86	1700546.61
Nov, 2036	8148.45	4098.41	1696448.20
Dec, 2036	8128.81	4118.05	1692330.16
Jan, 2037	8109.08	4137.78	1688192.38
Feb, 2037	8089.26	4157.60	1684034.77
Mar, 2037	8069.33	4177.53	1679857.25
Apr, 2037	8049.32	4197.54	1675659.70
May, 2037	8029.20	4217.66	1671442.04
Jun, 2037	8008.99	4237.87	1667204.18
Jul, 2037	7988.69	4258.17	1662946.00
Aug, 2037	7968.28	4278.58	1658667.43
Sep, 2037	7947.78	4299.08	1654368.35
Oct, 2037	7927.18	4319.68	1650048.67
Nov, 2037	7906.48	4340.38	1645708.29
Dec, 2037	7885.69	4361.17	1641347.12
Jan, 2038	7864.79	4382.07	1636965.05
Feb, 2038	7843.79	4403.07	1632561.98
Mar, 2038	7822.69	4424.17	1628137.81
Apr, 2038	7801.49	4445.37	1623692.44
May, 2038	7780.19	4466.67	1619225.78
Jun, 2038	7758.79	4488.07	1614737.71
Jul, 2038	7737.28	4509.58	1610228.13
Aug, 2038	7715.68	4531.18	1605696.95
Sep, 2038	7693.96	4552.90	1601144.05
Oct, 2038	7672.15	4574.71	1596569.34
Nov, 2038	7650.23	4596.63	1591972.71
Dec, 2038	7628.20	4618.66	1587354.05
Jan, 2039	7606.07	4640.79	1582713.26
Feb, 2039	7583.83	4663.03	1578050.24
Mar, 2039	7561.49	4685.37	1573364.87
Apr, 2039	7539.04	4707.82	1568657.05
May, 2039	7516.48	4730.38	1563926.67
Jun, 2039	7493.82	4753.04	1559173.63
Jul, 2039	7471.04	4775.82	1554397.81
Aug, 2039	7448.16	4798.70	1549599.10
Sep, 2039	7425.16	4821.70	1544777.41
Oct, 2039	7402.06	4844.80	1539932.60
Nov, 2039	7378.84	4868.02	1535064.59
Dec, 2039	7355.52	4891.34	1530173.25
Jan, 2040	7332.08	4914.78	1525258.47
Feb, 2040	7308.53	4938.33	1520320.14
Mar, 2040	7284.87	4961.99	1515358.14
Apr, 2040	7261.09	4985.77	1510372.37
May, 2040	7237.20	5009.66	1505362.71
Jun, 2040	7213.20	5033.66	1500329.05
Jul, 2040	7189.08	5057.78	1495271.27
Aug, 2040	7164.84	5082.02	1490189.25
Sep, 2040	7140.49	5106.37	1485082.88
Oct, 2040	7116.02	5130.84	1479952.04
Nov, 2040	7091.44	5155.42	1474796.62
Dec, 2040	7066.73	5180.13	1469616.49
Jan, 2041	7041.91	5204.95	1464411.54
Feb, 2041	7016.97	5229.89	1459181.66
Mar, 2041	6991.91	5254.95	1453926.71
Apr, 2041	6966.73	5280.13	1448646.58
May, 2041	6941.43	5305.43	1443341.15
Jun, 2041	6916.01	5330.85	1438010.30
Jul, 2041	6890.47	5356.39	1432653.91
Aug, 2041	6864.80	5382.06	1427271.85
Sep, 2041	6839.01	5407.85	1421864.00
Oct, 2041	6813.10	5433.76	1416430.24
Nov, 2041	6787.06	5459.80	1410970.44
Dec, 2041	6760.90	5485.96	1405484.48
Jan, 2042	6734.61	5512.25	1399972.23
Feb, 2042	6708.20	5538.66	1394433.57
Mar, 2042	6681.66	5565.20	1388868.37
Apr, 2042	6654.99	5591.87	1383276.51
May, 2042	6628.20	5618.66	1377657.85
Jun, 2042	6601.28	5645.58	1372012.26
Jul, 2042	6574.23	5672.63	1366339.63
Aug, 2042	6547.04	5699.82	1360639.81
Sep, 2042	6519.73	5727.13	1354912.69
Oct, 2042	6492.29	5754.57	1349158.12
Nov, 2042	6464.72	5782.14	1343375.97
Dec, 2042	6437.01	5809.85	1337566.12
Jan, 2043	6409.17	5837.69	1331728.43
Feb, 2043	6381.20	5865.66	1325862.77
Mar, 2043	6353.09	5893.77	1319969.00
Apr, 2043	6324.85	5922.01	1314047.00
May, 2043	6296.48	5950.38	1308096.61
Jun, 2043	6267.96	5978.90	1302117.71
Jul, 2043	6239.31	6007.55	1296110.17
Aug, 2043	6210.53	6036.33	1290073.84
Sep, 2043	6181.60	6065.26	1284008.58
Oct, 2043	6152.54	6094.32	1277914.26
Nov, 2043	6123.34	6123.52	1271790.74
Dec, 2043	6094.00	6152.86	1265637.88
Jan, 2044	6064.51	6182.35	1259455.53
Feb, 2044	6034.89	6211.97	1253243.56
Mar, 2044	6005.13	6241.73	1247001.83
Apr, 2044	5975.22	6271.64	1240730.19
May, 2044	5945.17	6301.69	1234428.49
Jun, 2044	5914.97	6331.89	1228096.60
Jul, 2044	5884.63	6362.23	1221734.37
Aug, 2044	5854.14	6392.72	1215341.65
Sep, 2044	5823.51	6423.35	1208918.31
Oct, 2044	5792.73	6454.13	1202464.18
Nov, 2044	5761.81	6485.05	1195979.13
Dec, 2044	5730.73	6516.13	1189463.00
Jan, 2045	5699.51	6547.35	1182915.65
Feb, 2045	5668.14	6578.72	1176336.93
Mar, 2045	5636.61	6610.25	1169726.68
Apr, 2045	5604.94	6641.92	1163084.76
May, 2045	5573.11	6673.75	1156411.02
Jun, 2045	5541.14	6705.72	1149705.29
Jul, 2045	5509.00	6737.86	1142967.44
Aug, 2045	5476.72	6770.14	1136197.30
Sep, 2045	5444.28	6802.58	1129394.72
Oct, 2045	5411.68	6835.18	1122559.54
Nov, 2045	5378.93	6867.93	1115691.61
Dec, 2045	5346.02	6900.84	1108790.77
Jan, 2046	5312.96	6933.90	1101856.87
Feb, 2046	5279.73	6967.13	1094889.74
Mar, 2046	5246.35	7000.51	1087889.23
Apr, 2046	5212.80	7034.06	1080855.17
May, 2046	5179.10	7067.76	1073787.41
Jun, 2046	5145.23	7101.63	1066685.78
Jul, 2046	5111.20	7135.66	1059550.12
Aug, 2046	5077.01	7169.85	1052380.27
Sep, 2046	5042.66	7204.20	1045176.07
Oct, 2046	5008.14	7238.72	1037937.34
Nov, 2046	4973.45	7273.41	1030663.93
Dec, 2046	4938.60	7308.26	1023355.67
Jan, 2047	4903.58	7343.28	1016012.39
Feb, 2047	4868.39	7378.47	1008633.92
Mar, 2047	4833.04	7413.82	1001220.10
Apr, 2047	4797.51	7449.35	993770.75
May, 2047	4761.82	7485.04	986285.71
Jun, 2047	4725.95	7520.91	978764.80
Jul, 2047	4689.91	7556.95	971207.86
Aug, 2047	4653.70	7593.16	963614.70
Sep, 2047	4617.32	7629.54	955985.16
Oct, 2047	4580.76	7666.10	948319.06
Nov, 2047	4544.03	7702.83	940616.23
Dec, 2047	4507.12	7739.74	932876.49
Jan, 2048	4470.03	7776.83	925099.67
Feb, 2048	4432.77	7814.09	917285.58
Mar, 2048	4395.33	7851.53	909434.04
Apr, 2048	4357.70	7889.16	901544.89
May, 2048	4319.90	7926.96	893617.93
Jun, 2048	4281.92	7964.94	885652.99
Jul, 2048	4243.75	8003.11	877649.88
Aug, 2048	4205.41	8041.45	869608.43
Sep, 2048	4166.87	8079.99	861528.44
Oct, 2048	4128.16	8118.70	853409.74
Nov, 2048	4089.26	8157.60	845252.13
Dec, 2048	4050.17	8196.69	837055.44
Jan, 2049	4010.89	8235.97	828819.47
Feb, 2049	3971.43	8275.43	820544.04
Mar, 2049	3931.77	8315.09	812228.95
Apr, 2049	3891.93	8354.93	803874.02
May, 2049	3851.90	8394.96	795479.06
Jun, 2049	3811.67	8435.19	787043.87
Jul, 2049	3771.25	8475.61	778568.26
Aug, 2049	3730.64	8516.22	770052.04
Sep, 2049	3689.83	8557.03	761495.01
Oct, 2049	3648.83	8598.03	752896.98
Nov, 2049	3607.63	8639.23	744257.75
Dec, 2049	3566.24	8680.62	735577.13
Jan, 2050	3524.64	8722.22	726854.91
Feb, 2050	3482.85	8764.01	718090.90
Mar, 2050	3440.85	8806.01	709284.89
Apr, 2050	3398.66	8848.20	700436.69
May, 2050	3356.26	8890.60	691546.08
Jun, 2050	3313.66	8933.20	682612.88
Jul, 2050	3270.85	8976.01	673636.88
Aug, 2050	3227.84	9019.02	664617.86
Sep, 2050	3184.63	9062.23	655555.63
Oct, 2050	3141.20	9105.66	646449.97
Nov, 2050	3097.57	9149.29	637300.68
Dec, 2050	3053.73	9193.13	628107.56
Jan, 2051	3009.68	9237.18	618870.38
Feb, 2051	2965.42	9281.44	609588.94
Mar, 2051	2920.95	9325.91	600263.03
Apr, 2051	2876.26	9370.60	590892.43
May, 2051	2831.36	9415.50	581476.93
Jun, 2051	2786.24	9460.62	572016.31
Jul, 2051	2740.91	9505.95	562510.36
Aug, 2051	2695.36	9551.50	552958.86
Sep, 2051	2649.59	9597.27	543361.60
Oct, 2051	2603.61	9643.25	533718.35
Nov, 2051	2557.40	9689.46	524028.89
Dec, 2051	2510.97	9735.89	514293.00
Jan, 2052	2464.32	9782.54	504510.46
Feb, 2052	2417.45	9829.41	494681.04
Mar, 2052	2370.35	9876.51	484804.53
Apr, 2052	2323.02	9923.84	474880.69
May, 2052	2275.47	9971.39	464909.30
Jun, 2052	2227.69	10019.17	454890.13
Jul, 2052	2179.68	10067.18	444822.95
Aug, 2052	2131.44	10115.42	434707.54
Sep, 2052	2082.97	10163.89	424543.65
Oct, 2052	2034.27	10212.59	414331.06
Nov, 2052	1985.34	10261.52	404069.54
Dec, 2052	1936.17	10310.69	393758.85
Jan, 2053	1886.76	10360.10	383398.75
Feb, 2053	1837.12	10409.74	372989.01
Mar, 2053	1787.24	10459.62	362529.39
Apr, 2053	1737.12	10509.74	352019.65
May, 2053	1686.76	10560.10	341459.55
Jun, 2053	1636.16	10610.70	330848.85
Jul, 2053	1585.32	10661.54	320187.30
Aug, 2053	1534.23	10712.63	309474.67
Sep, 2053	1482.90	10763.96	298710.71
Oct, 2053	1431.32	10815.54	287895.18
Nov, 2053	1379.50	10867.36	277027.81
Dec, 2053	1327.42	10919.44	266108.38
Jan, 2054	1275.10	10971.76	255136.62
Feb, 2054	1222.53	11024.33	244112.29
Mar, 2054	1169.70	11077.16	233035.14
Apr, 2054	1116.63	11130.23	221904.90
May, 2054	1063.29	11183.57	210721.34
Jun, 2054	1009.71	11237.15	199484.18
Jul, 2054	955.86	11291.00	188193.18
Aug, 2054	901.76	11345.10	176848.08
Sep, 2054	847.40	11399.46	165448.62
Oct, 2054	792.77	11454.09	153994.54
Nov, 2054	737.89	11508.97	142485.57
Dec, 2054	682.74	11564.12	130921.45
Jan, 2055	627.33	11619.53	119301.92
Feb, 2055	571.66	11675.20	107626.72
Mar, 2055	515.71	11731.15	95895.57
Apr, 2055	459.50	11787.36	84108.21
May, 2055	403.02	11843.84	72264.37
Jun, 2055	346.27	11900.59	60363.77
Jul, 2055	289.24	11957.62	48406.16
Aug, 2055	231.95	12014.91	36391.24
Sep, 2055	174.37	12072.49	24318.76
Oct, 2055	116.53	12130.33	12188.42
Nov, 2055	58.40	12188.46	0