Mortgage Parameters

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

Mortgage Summary

Property Total:	$422,500
Down Payment	$126,750
Mortgage Amount:	$295,750
Mortgage Payment:	$1,725.92 / month
Estimated Tax:	+ $234.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,960.64 / month
Total Interest Paid:	$325,580.40 over 30 years
Total Tax Paid:	$84,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	1417.14	308.78	295441.22
Jan, 2026	1415.66	310.26	295130.95
Feb, 2026	1414.17	311.75	294819.20
Mar, 2026	1412.68	313.24	294505.96
Apr, 2026	1411.17	314.75	294191.21
May, 2026	1409.67	316.25	293874.96
Jun, 2026	1408.15	317.77	293557.19
Jul, 2026	1406.63	319.29	293237.90
Aug, 2026	1405.10	320.82	292917.07
Sep, 2026	1403.56	322.36	292594.71
Oct, 2026	1402.02	323.90	292270.81
Nov, 2026	1400.46	325.46	291945.36
Dec, 2026	1398.90	327.02	291618.34
Jan, 2027	1397.34	328.58	291289.76
Feb, 2027	1395.76	330.16	290959.60
Mar, 2027	1394.18	331.74	290627.86
Apr, 2027	1392.59	333.33	290294.53
May, 2027	1390.99	334.93	289959.61
Jun, 2027	1389.39	336.53	289623.08
Jul, 2027	1387.78	338.14	289284.94
Aug, 2027	1386.16	339.76	288945.17
Sep, 2027	1384.53	341.39	288603.78
Oct, 2027	1382.89	343.03	288260.76
Nov, 2027	1381.25	344.67	287916.08
Dec, 2027	1379.60	346.32	287569.76
Jan, 2028	1377.94	347.98	287221.78
Feb, 2028	1376.27	349.65	286872.13
Mar, 2028	1374.60	351.32	286520.81
Apr, 2028	1372.91	353.01	286167.80
May, 2028	1371.22	354.70	285813.10
Jun, 2028	1369.52	356.40	285456.70
Jul, 2028	1367.81	358.11	285098.60
Aug, 2028	1366.10	359.82	284738.77
Sep, 2028	1364.37	361.55	284377.23
Oct, 2028	1362.64	363.28	284013.95
Nov, 2028	1360.90	365.02	283648.93
Dec, 2028	1359.15	366.77	283282.16
Jan, 2029	1357.39	368.53	282913.63
Feb, 2029	1355.63	370.29	282543.34
Mar, 2029	1353.85	372.07	282171.27
Apr, 2029	1352.07	373.85	281797.42
May, 2029	1350.28	375.64	281421.78
Jun, 2029	1348.48	377.44	281044.34
Jul, 2029	1346.67	379.25	280665.09
Aug, 2029	1344.85	381.07	280284.03
Sep, 2029	1343.03	382.89	279901.13
Oct, 2029	1341.19	384.73	279516.41
Nov, 2029	1339.35	386.57	279129.84
Dec, 2029	1337.50	388.42	278741.41
Jan, 2030	1335.64	390.28	278351.13
Feb, 2030	1333.77	392.15	277958.98
Mar, 2030	1331.89	394.03	277564.94
Apr, 2030	1330.00	395.92	277169.02
May, 2030	1328.10	397.82	276771.20
Jun, 2030	1326.20	399.72	276371.48
Jul, 2030	1324.28	401.64	275969.84
Aug, 2030	1322.36	403.56	275566.27
Sep, 2030	1320.42	405.50	275160.78
Oct, 2030	1318.48	407.44	274753.33
Nov, 2030	1316.53	409.39	274343.94
Dec, 2030	1314.56	411.36	273932.59
Jan, 2031	1312.59	413.33	273519.26
Feb, 2031	1310.61	415.31	273103.95
Mar, 2031	1308.62	417.30	272686.65
Apr, 2031	1306.62	419.30	272267.36
May, 2031	1304.61	421.31	271846.05
Jun, 2031	1302.60	423.32	271422.73
Jul, 2031	1300.57	425.35	270997.38
Aug, 2031	1298.53	427.39	270569.98
Sep, 2031	1296.48	429.44	270140.55
Oct, 2031	1294.42	431.50	269709.05
Nov, 2031	1292.36	433.56	269275.49
Dec, 2031	1290.28	435.64	268839.84
Jan, 2032	1288.19	437.73	268402.11
Feb, 2032	1286.09	439.83	267962.29
Mar, 2032	1283.99	441.93	267520.35
Apr, 2032	1281.87	444.05	267076.30
May, 2032	1279.74	446.18	266630.12
Jun, 2032	1277.60	448.32	266181.81
Jul, 2032	1275.45	450.47	265731.34
Aug, 2032	1273.30	452.62	265278.72
Sep, 2032	1271.13	454.79	264823.92
Oct, 2032	1268.95	456.97	264366.95
Nov, 2032	1266.76	459.16	263907.79
Dec, 2032	1264.56	461.36	263446.43
Jan, 2033	1262.35	463.57	262982.86
Feb, 2033	1260.13	465.79	262517.06
Mar, 2033	1257.89	468.03	262049.04
Apr, 2033	1255.65	470.27	261578.77
May, 2033	1253.40	472.52	261106.25
Jun, 2033	1251.13	474.79	260631.46
Jul, 2033	1248.86	477.06	260154.40
Aug, 2033	1246.57	479.35	259675.05
Sep, 2033	1244.28	481.64	259193.41
Oct, 2033	1241.97	483.95	258709.46
Nov, 2033	1239.65	486.27	258223.19
Dec, 2033	1237.32	488.60	257734.59
Jan, 2034	1234.98	490.94	257243.64
Feb, 2034	1232.63	493.29	256750.35
Mar, 2034	1230.26	495.66	256254.69
Apr, 2034	1227.89	498.03	255756.66
May, 2034	1225.50	500.42	255256.24
Jun, 2034	1223.10	502.82	254753.42
Jul, 2034	1220.69	505.23	254248.20
Aug, 2034	1218.27	507.65	253740.55
Sep, 2034	1215.84	510.08	253230.47
Oct, 2034	1213.40	512.52	252717.94
Nov, 2034	1210.94	514.98	252202.96
Dec, 2034	1208.47	517.45	251685.52
Jan, 2035	1205.99	519.93	251165.59
Feb, 2035	1203.50	522.42	250643.17
Mar, 2035	1201.00	524.92	250118.25
Apr, 2035	1198.48	527.44	249590.81
May, 2035	1195.96	529.96	249060.85
Jun, 2035	1193.42	532.50	248528.35
Jul, 2035	1190.86	535.06	247993.29
Aug, 2035	1188.30	537.62	247455.67
Sep, 2035	1185.73	540.19	246915.48
Oct, 2035	1183.14	542.78	246372.69
Nov, 2035	1180.54	545.38	245827.31
Dec, 2035	1177.92	548.00	245279.31
Jan, 2036	1175.30	550.62	244728.69
Feb, 2036	1172.66	553.26	244175.43
Mar, 2036	1170.01	555.91	243619.52
Apr, 2036	1167.34	558.58	243060.94
May, 2036	1164.67	561.25	242499.69
Jun, 2036	1161.98	563.94	241935.74
Jul, 2036	1159.28	566.64	241369.10
Aug, 2036	1156.56	569.36	240799.74
Sep, 2036	1153.83	572.09	240227.65
Oct, 2036	1151.09	574.83	239652.82
Nov, 2036	1148.34	577.58	239075.24
Dec, 2036	1145.57	580.35	238494.89
Jan, 2037	1142.79	583.13	237911.76
Feb, 2037	1139.99	585.93	237325.83
Mar, 2037	1137.19	588.73	236737.10
Apr, 2037	1134.37	591.55	236145.54
May, 2037	1131.53	594.39	235551.15
Jun, 2037	1128.68	597.24	234953.91
Jul, 2037	1125.82	600.10	234353.81
Aug, 2037	1122.95	602.97	233750.84
Sep, 2037	1120.06	605.86	233144.98
Oct, 2037	1117.15	608.77	232536.21
Nov, 2037	1114.24	611.68	231924.53
Dec, 2037	1111.31	614.61	231309.91
Jan, 2038	1108.36	617.56	230692.35
Feb, 2038	1105.40	620.52	230071.83
Mar, 2038	1102.43	623.49	229448.34
Apr, 2038	1099.44	626.48	228821.86
May, 2038	1096.44	629.48	228192.38
Jun, 2038	1093.42	632.50	227559.88
Jul, 2038	1090.39	635.53	226924.35
Aug, 2038	1087.35	638.57	226285.78
Sep, 2038	1084.29	641.63	225644.14
Oct, 2038	1081.21	644.71	224999.43
Nov, 2038	1078.12	647.80	224351.64
Dec, 2038	1075.02	650.90	223700.73
Jan, 2039	1071.90	654.02	223046.71
Feb, 2039	1068.77	657.15	222389.56
Mar, 2039	1065.62	660.30	221729.25
Apr, 2039	1062.45	663.47	221065.79
May, 2039	1059.27	666.65	220399.14
Jun, 2039	1056.08	669.84	219729.30
Jul, 2039	1052.87	673.05	219056.25
Aug, 2039	1049.64	676.28	218379.97
Sep, 2039	1046.40	679.52	217700.46
Oct, 2039	1043.15	682.77	217017.69
Nov, 2039	1039.88	686.04	216331.64
Dec, 2039	1036.59	689.33	215642.31
Jan, 2040	1033.29	692.63	214949.68
Feb, 2040	1029.97	695.95	214253.73
Mar, 2040	1026.63	699.29	213554.44
Apr, 2040	1023.28	702.64	212851.80
May, 2040	1019.91	706.01	212145.79
Jun, 2040	1016.53	709.39	211436.41
Jul, 2040	1013.13	712.79	210723.62
Aug, 2040	1009.72	716.20	210007.42
Sep, 2040	1006.29	719.63	209287.78
Oct, 2040	1002.84	723.08	208564.70
Nov, 2040	999.37	726.55	207838.15
Dec, 2040	995.89	730.03	207108.12
Jan, 2041	992.39	733.53	206374.60
Feb, 2041	988.88	737.04	205637.55
Mar, 2041	985.35	740.57	204896.98
Apr, 2041	981.80	744.12	204152.86
May, 2041	978.23	747.69	203405.17
Jun, 2041	974.65	751.27	202653.90
Jul, 2041	971.05	754.87	201899.03
Aug, 2041	967.43	758.49	201140.54
Sep, 2041	963.80	762.12	200378.42
Oct, 2041	960.15	765.77	199612.65
Nov, 2041	956.48	769.44	198843.21
Dec, 2041	952.79	773.13	198070.08
Jan, 2042	949.09	776.83	197293.24
Feb, 2042	945.36	780.56	196512.69
Mar, 2042	941.62	784.30	195728.39
Apr, 2042	937.87	788.05	194940.33
May, 2042	934.09	791.83	194148.50
Jun, 2042	930.29	795.63	193352.88
Jul, 2042	926.48	799.44	192553.44
Aug, 2042	922.65	803.27	191750.17
Sep, 2042	918.80	807.12	190943.06
Oct, 2042	914.94	810.98	190132.07
Nov, 2042	911.05	814.87	189317.20
Dec, 2042	907.14	818.78	188498.43
Jan, 2043	903.22	822.70	187675.73
Feb, 2043	899.28	826.64	186849.09
Mar, 2043	895.32	830.60	186018.49
Apr, 2043	891.34	834.58	185183.90
May, 2043	887.34	838.58	184345.32
Jun, 2043	883.32	842.60	183502.72
Jul, 2043	879.28	846.64	182656.09
Aug, 2043	875.23	850.69	181805.40
Sep, 2043	871.15	854.77	180950.63
Oct, 2043	867.06	858.86	180091.76
Nov, 2043	862.94	862.98	179228.78
Dec, 2043	858.80	867.12	178361.67
Jan, 2044	854.65	871.27	177490.40
Feb, 2044	850.47	875.45	176614.95
Mar, 2044	846.28	879.64	175735.31
Apr, 2044	842.07	883.85	174851.46
May, 2044	837.83	888.09	173963.37
Jun, 2044	833.57	892.35	173071.02
Jul, 2044	829.30	896.62	172174.40
Aug, 2044	825.00	900.92	171273.48
Sep, 2044	820.69	905.23	170368.25
Oct, 2044	816.35	909.57	169458.67
Nov, 2044	811.99	913.93	168544.74
Dec, 2044	807.61	918.31	167626.43
Jan, 2045	803.21	922.71	166703.72
Feb, 2045	798.79	927.13	165776.59
Mar, 2045	794.35	931.57	164845.02
Apr, 2045	789.88	936.04	163908.98
May, 2045	785.40	940.52	162968.46
Jun, 2045	780.89	945.03	162023.43
Jul, 2045	776.36	949.56	161073.87
Aug, 2045	771.81	954.11	160119.76
Sep, 2045	767.24	958.68	159161.08
Oct, 2045	762.65	963.27	158197.81
Nov, 2045	758.03	967.89	157229.92
Dec, 2045	753.39	972.53	156257.39
Jan, 2046	748.73	977.19	155280.21
Feb, 2046	744.05	981.87	154298.34
Mar, 2046	739.35	986.57	153311.77
Apr, 2046	734.62	991.30	152320.46
May, 2046	729.87	996.05	151324.41
Jun, 2046	725.10	1000.82	150323.59
Jul, 2046	720.30	1005.62	149317.97
Aug, 2046	715.48	1010.44	148307.53
Sep, 2046	710.64	1015.28	147292.25
Oct, 2046	705.78	1020.14	146272.11
Nov, 2046	700.89	1025.03	145247.07
Dec, 2046	695.98	1029.94	144217.13
Jan, 2047	691.04	1034.88	143182.25
Feb, 2047	686.08	1039.84	142142.41
Mar, 2047	681.10	1044.82	141097.59
Apr, 2047	676.09	1049.83	140047.76
May, 2047	671.06	1054.86	138992.91
Jun, 2047	666.01	1059.91	137932.99
Jul, 2047	660.93	1064.99	136868.00
Aug, 2047	655.83	1070.09	135797.91
Sep, 2047	650.70	1075.22	134722.69
Oct, 2047	645.55	1080.37	133642.31
Nov, 2047	640.37	1085.55	132556.76
Dec, 2047	635.17	1090.75	131466.01
Jan, 2048	629.94	1095.98	130370.03
Feb, 2048	624.69	1101.23	129268.80
Mar, 2048	619.41	1106.51	128162.29
Apr, 2048	614.11	1111.81	127050.49
May, 2048	608.78	1117.14	125933.35
Jun, 2048	603.43	1122.49	124810.86
Jul, 2048	598.05	1127.87	123682.99
Aug, 2048	592.65	1133.27	122549.72
Sep, 2048	587.22	1138.70	121411.02
Oct, 2048	581.76	1144.16	120266.86
Nov, 2048	576.28	1149.64	119117.22
Dec, 2048	570.77	1155.15	117962.07
Jan, 2049	565.23	1160.69	116801.38
Feb, 2049	559.67	1166.25	115635.13
Mar, 2049	554.09	1171.83	114463.30
Apr, 2049	548.47	1177.45	113285.85
May, 2049	542.83	1183.09	112102.76
Jun, 2049	537.16	1188.76	110914.00
Jul, 2049	531.46	1194.46	109719.54
Aug, 2049	525.74	1200.18	108519.36
Sep, 2049	519.99	1205.93	107313.43
Oct, 2049	514.21	1211.71	106101.72
Nov, 2049	508.40	1217.52	104884.20
Dec, 2049	502.57	1223.35	103660.85
Jan, 2050	496.71	1229.21	102431.64
Feb, 2050	490.82	1235.10	101196.54
Mar, 2050	484.90	1241.02	99955.52
Apr, 2050	478.95	1246.97	98708.55
May, 2050	472.98	1252.94	97455.61
Jun, 2050	466.97	1258.95	96196.67
Jul, 2050	460.94	1264.98	94931.69
Aug, 2050	454.88	1271.04	93660.65
Sep, 2050	448.79	1277.13	92383.52
Oct, 2050	442.67	1283.25	91100.27
Nov, 2050	436.52	1289.40	89810.87
Dec, 2050	430.34	1295.58	88515.30
Jan, 2051	424.14	1301.78	87213.51
Feb, 2051	417.90	1308.02	85905.49
Mar, 2051	411.63	1314.29	84591.20
Apr, 2051	405.33	1320.59	83270.61
May, 2051	399.01	1326.91	81943.70
Jun, 2051	392.65	1333.27	80610.43
Jul, 2051	386.26	1339.66	79270.76
Aug, 2051	379.84	1346.08	77924.68
Sep, 2051	373.39	1352.53	76572.15
Oct, 2051	366.91	1359.01	75213.14
Nov, 2051	360.40	1365.52	73847.62
Dec, 2051	353.85	1372.07	72475.55
Jan, 2052	347.28	1378.64	71096.91
Feb, 2052	340.67	1385.25	69711.66
Mar, 2052	334.04	1391.88	68319.78
Apr, 2052	327.37	1398.55	66921.22
May, 2052	320.66	1405.26	65515.97
Jun, 2052	313.93	1411.99	64103.98
Jul, 2052	307.16	1418.76	62685.22
Aug, 2052	300.37	1425.55	61259.67
Sep, 2052	293.54	1432.38	59827.28
Oct, 2052	286.67	1439.25	58388.04
Nov, 2052	279.78	1446.14	56941.89
Dec, 2052	272.85	1453.07	55488.82
Jan, 2053	265.88	1460.04	54028.78
Feb, 2053	258.89	1467.03	52561.75
Mar, 2053	251.86	1474.06	51087.69
Apr, 2053	244.80	1481.12	49606.56
May, 2053	237.70	1488.22	48118.34
Jun, 2053	230.57	1495.35	46622.99
Jul, 2053	223.40	1502.52	45120.47
Aug, 2053	216.20	1509.72	43610.75
Sep, 2053	208.97	1516.95	42093.80
Oct, 2053	201.70	1524.22	40569.58
Nov, 2053	194.40	1531.52	39038.06
Dec, 2053	187.06	1538.86	37499.19
Jan, 2054	179.68	1546.24	35952.96
Feb, 2054	172.27	1553.65	34399.31
Mar, 2054	164.83	1561.09	32838.22
Apr, 2054	157.35	1568.57	31269.65
May, 2054	149.83	1576.09	29693.57
Jun, 2054	142.28	1583.64	28109.93
Jul, 2054	134.69	1591.23	26518.70
Aug, 2054	127.07	1598.85	24919.85
Sep, 2054	119.41	1606.51	23313.34
Oct, 2054	111.71	1614.21	21699.13
Nov, 2054	103.97	1621.95	20077.18
Dec, 2054	96.20	1629.72	18447.47
Jan, 2055	88.39	1637.53	16809.94
Feb, 2055	80.55	1645.37	15164.57
Mar, 2055	72.66	1653.26	13511.31
Apr, 2055	64.74	1661.18	11850.13
May, 2055	56.78	1669.14	10180.99
Jun, 2055	48.78	1677.14	8503.86
Jul, 2055	40.75	1685.17	6818.69
Aug, 2055	32.67	1693.25	5125.44
Sep, 2055	24.56	1701.36	3424.08
Oct, 2055	16.41	1709.51	1714.57
Nov, 2055	8.22	1717.70	0